{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["READ FIRST","General Instructions","Form Instructions","Primary Information","Detailed Budget","Sum by Act","Sum by Cat","Qtr Breakdown","Custom Report","Validation Lists"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":73,"comments":0,"pivot_tables":9},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"READ FIRST","index":0,"n_rows":9,"n_cols":2,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["Please read this first"]
[]
[null,"Before you start, please read the general and form instruction sheets thoroughly. This will save considerable time and will ensure that the budget is accurate and complete. "]
[]
[null,"This budget template has been developed using Microsoft Excel 2007 and will not work properly with older versions.  Budgets must therefore be submitted using the MS 2007 or newer Excel versions.  Please note that the budget template in MS Excel for Windows does not work with the MAC environment. "]
[]
[null,"The template is protected in various ways to ensure that the reports, formats and features remain constant for all involved, and in particular for the external reviewers.  Any attempt to unprotect and modify the template will result in the proposed budget being rejected.  "]
[]
[null,"Activating the macro commands is required in order for the protected pivot table summary reports to refresh automatically and for this workbook to function properly. Your Excel settings can be set to do this automatically when opening the spreadsheet, (under the Office Button menus / Excel Options / Trust Center / Trust Center Settings / Macro Settings / and selecting \"Enable ... \"). \n\nTo effectively use the \"Custom Report\" tab, please ensure you refresh the data by choosing Pivottable Tools Menu / Analyze / Refresh once you have designed the custom reports you wish to use."]

{"sheet":"General Instructions","index":1,"n_rows":41,"n_cols":2,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["General Instructions"]
[]
[null,"These instructions should be read in conjunction with the Genome Canada Guidelines for Funding and the Request for Applications (RFA) for each competition. If there are any discrepancies between these documents and the instructions below, the provisions in the guidelines and RFA will prevail. "]
[]
[null,"EXPENSE CATEGORY "]
[null,"Salaries (SAL)"]
[null,"Genome Canada will accept actual benefit rates as charged by the host institution. Eligible benefits only include: payroll taxes, group insurance, and group pension. For institutional benefit rates higher than 20% of the employee’s salary, supporting documentation (such as a letter from the institutional human resources department that includes a breakdown of benefit rates) must be provided. Genome Canada will accept annual inflation for salary expenditures in the second and later years of the project at actual rates as charged by the host institution; for inflationary increases exceeding 1.5% of total salary and benefits, supporting documentation must be provided."]
[]
[]
[null,"Consumables (CONS)"]
[null,"Material and supplies: includes items that meet at least one of the following conditions: 1) expendable tangible property; or, 2) useful life of 1 year or less; or, 3) a cost of less than $2,000. As an example, a laptop computer that costs less than $2,000 would be considered a consumable even though it is a nonexpendable tangible item with a useful life of more than one year. For consumables commonly utilized in most laboratories, a general rate per FTE will be accepted, provided that the rate is appropriately justified in the supporting documentation. The consumables category also includes items such as equipment maintenance contracts and general maintenance of research infrastructure and travel that is directly related to the conduct of the project."]
[null,"Expenses related to the translation of results to applications (e.g., patent registration and filing costs, costs associated with advancing the development of products and technology to the proof of concept stage, market research and business case development, unless otherwise specified)."]
[]
[]
[null,"Services from Others (S&T)"]
[null,"Genome Canada will accept the costs related to services provided by Genomics Techonogy Platforms or services from other fee-for-service providers. "]
[]
[null,"Statements of Work (SOW) from service providers must include prices (i.e., cost/unit) for services and the schedule of services provided (by quarter). Justification must include an explanation of how the cost per unit was calculated."]
[]
[null,"Although Project Leaders are encouraged to work with Genome Canada’s Genomics Technology Platforms, they may use other fee-for-service providers, either Canadian or foreign. Project Leaders must include a justification for their choice of fee-for-service providers and, for out of country fee-forservice providers, include the reasons for not using a Canadian-based alternative."]
[]
[]
[null,"General and Admin (G &A)"]
[null,"Administrative costs can include, for example, travel for project team members related to the management of the project (e.g., project team meetings) and project-related conferences, communications and public outreach activities, website maintenance, office expenses and costs associated with the preparation of reports. Administrative costs must not exceed five percent (5%) of the non-administrative costs of the budget."]
[]
[]
[null,"Equipment (EQP) - where applicable"]
[null,"Equipment is defined as any item (or interrelated collection of items comprising a system) which is used wholly or in part for the research proposed and meets all three of the following conditions: 1) non-expendable tangible property; 2) having a useful life of more than one year; and, 3) a cost of $2,000 or more.  The equipment category also includes research infrastructure such as scientific collections and information databases used wholly or in part for the research proposed."]
[]
[null,"NATURE of CO-FUNDING"]
[]
[null,"Cash - Unrestricted"]
[null,"Refers to co-funding which can be used to support any approved and eligible project expenditure or activity."]
[]
[null,"Cash - Restricted - Personnel"]
[null,"Refers to co-funding which can be used only to support specific eligible project salaries or activities as specified by the funder, including personnel awards."]
[]
[null,"Cash - Restricted - Other"]
[null,"Refers to co-funding which can be used only to support eligible project expenditures or activities as specified by the funder, including research grants.  Funding conditions such as those related to geography (eg. Funds can only be used in the province), or to timing (e.g., only a portion can be expended in any given year) are not considered restricted. "]
[null,"In-Kind Contribution"]
[null,"In-kind contributions, defined as non-cash eligible budget items which can be given a cash value (such as salaries for company personnel working on the project) may be considered as co-funding if: i) the value can be reasonably determined and supported by documentation from the supplier; and ii) the expenditure represents an item that would otherwise have to be acquired with cash. However, this excludes the cost of pre-existing facilities or equipment (i.e., budgets cannot include the opportunity cost of space or equipment)."]

{"sheet":"Form Instructions","index":2,"n_rows":39,"n_cols":2,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Form Instructions"]
[]
[null,"Completing the Budget Form"]
[null,"Throughout the “Primary Information” and “Detailed Budget” sheets, only enter information into the non-shaded / white cells. Cells that are blue are protected and do not need to be filled in or will fill in automatically.  Non-shaded / white cells outside of the reports area are protected as well.  Also, other sheets cannot be added within the budget template, so that the presentation layout is consistent with all proposed budgets. "]
[]
[null,"The level of detail in the budget should be somewhat proportionate to the total amount of funding, and to the research complexity, (e.g., the number of activities, sites, organizations or regions involved, the number of funders, etc.). For example, a smaller project with only a few activities may have less than 35 detail budget lines, while a much larger and very complex project may have over 75 detail budget lines.   "]
[]
[null,"First, the Primary Information "]
[null,"The “Primary Information” sheet must be completed first prior to entering information into the “Detailed budget” sheet, since the primary information is linked to other worksheets.   "]
[]
[null,"There are a maximum of 12 activities, including project management and GE³LS that \"must\" be identified as discrete activities, unless otherwise indicated in the guidelines for each competition. In addition, activities related to the socio-economic benefits should also be a discrete activity, where appropriate.  Less substantives activities are to be grouped under \"Other Activities\". For each Organization, a location from the drop down menu must be assigned.  "]
[]
[null,"The number of funders that can be identified is restricted to a maximum of 20. Less material funders are to be grouped under \"Other Minor Funders\" and all unknown funders are to be grouped under \"To Be Determined\". For each funder, the nature of funding from the drop down menu must be assigned."]
[]
[null,"Detailed Budget"]
[null,"The data on the \"Detailed Budget\" can be filtered by specific groups of budget items. When one or more filters are in use, the filter total line is highlighted in yellow. Sorting data and inserting rows is not possible for the pivot table summary reports to work properly. "]
[null,"When entering a budget line into the \"Detailed Budget\" sheet, note that the template is designed so that the information has to be inputted in cells from left to right without skipping any white cells, as follow:"]
[]
[null," -  COLUMN \"B\" - Activity: Select one from the primary information using the drop-down menu. Where a budget item is to be used for more than one activity, for example a piece of equipment or an employee working on more than one activity, the cost of the item must be split and entered by activity on separate lines."]
[]
[null," - COLUMN \"F\" - Description: For salaries, a position must be selected from the drop-down menu where possible, or select \"other\" and describe the position in the justification field. For all other categories, describe the item or service required."]
[]
[null," - COLUMN \"G\" - Annual Salary / Cost per unit: Enter the employee's salary, not including benefits, or, the cost per unit for the required item. For G&A and other lump sum expenses, enter the annual or the one-time costs."]
[]
[null," - COLUMN \"H\": - Benefit rate: Genome Canada will accept actual benefit rates as charged by the host institution. For institutional benefit rates higher than 20%, supporting documentation must be provided."]
[]
[null,"  - COLUMN \"J, K, L, M, S, X, AC, AH\" - Full Time Equivalents or Units: For salaries, enter the total number of full time equivalents (FTE). Note that the total of year 1 (column \"N\"), is calculated by dividing the sum of the first four quarters by four, thus providing an annual FTE count. For G&A and other lump sum expenses, enter the required unit per quarter or year, or enter 1 for one-time costs in the appropriate year, and provide details in the justification. For all other expenses categories, enter the appropriate number of units required in each quarter or year."]
[null," - COLUMN \"BN\" - Justification: Provide a clear justification of the costs and additional details for each budget line as required, including how the cost per unit was determined. Additional explanations can be provided separately."]
[null," - COLUMN \"BO\" - Source of Funds: Select one from the primary information using the drop-down menu. Where a budget item is to be paid for by more than one source of funds, the cost of the item must be split and entered by source of fund on separate lines."]
[]
[null," - COLUMN \"BP\" - Organization incurring cost: Select one from the primary information using the drop-down menu."]
[null," - COLUMN \"BQ\" - Location or GIN Node: For S&T Service, select a Technology Platform from the drop-down menu. For all other expense categories, select a location from the drop-down menu."]
[]
[null," - COLUMN \"BS\" - Filter field: This may be used to filter the budget based on a user-defined criterion."]
[]
[null,"The \"Sum by Act\", \"Sum by Cat\" and \"Qtr Breakdown\" sheets are protected pivot tables automatically summarizing the data entered in the \"Detailed Budget\" sheet. The \"Custom Report\" sheet is an unprotected pivot table for other user-defined reports. The workbook structure is protected and new sheets or tables cannot be added or removed."]
[null,"Printing"]
[null,"Page setup is pre-determined to print all on 8 1/2 x 14 (legal) page format. The \"General Instructions\", \"Forms Instructions\", \"Primary Information\",  \"Sum by Act\" and \"Sum by Cat\" worksheets are set to print in portrait orientation. The \"Detailed Budget\" and \"Qtr Breakdown\" worksheets are set to print in landscape orientation. "]
[null,"Also, the \"Detailed Budget\" worksheet is set to print on two pages wide, the first with all budget numbers and amounts, and the second with the same row headers, the justification fields alone with other information."]

{"sheet":"Primary Information","index":3,"n_rows":79,"n_cols":6,"rows_kept":79,"cut":false,"hidden":false,"merged":[[45,2,45,3],[78,2,78,3],[63,2,63,3],[64,2,64,3],[65,2,65,3],[66,2,66,3],[67,2,67,3],[69,2,69,3],[70,2,70,3],[71,2,71,3],[72,2,72,3],[73,2,73,3],[74,2,74,3],[75,2,75,3],[76,2,76,3],[77,2,77,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[38,2,38,3],[39,2,39,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[53,2,53,3],[68,2,68,3],[62,2,62,3],[54,2,54,3],[59,2,59,3],[60,2,60,3],[61,2,61,3],[24,2,24,5],[30,2,30,5],[2,0,3,5],[29,2,29,5],[25,2,25,5],[26,2,26,5],[27,2,27,5],[28,2,28,5],[17,2,17,4],[7,3,7,5],[8,3,8,5],[9,3,9,5],[10,3,10,5],[11,3,11,5],[12,3,12,5],[13,3,13,5],[23,2,23,5],[18,2,18,5],[19,2,19,5],[20,2,20,5],[21,2,21,5],[22,2,22,5]]}
["Primary Information"]
[]
["The user must complete each of the following sections before completing the \"Detailed Budget\" since the details are linked to the primary information."]
[]
[]
["General Information"]
[]
[null,null,"Genome Centre"]
[null,null,"Type","Research Project"]
[null,null,"Project Leader(s)","Leader Name"]
[null,null,"Project Title","Project Title"]
[null,null,"Start Date","2018 Oct-Dec"]
[null,null,"Program Name","2017 B/CB Competition"]
[null,null," Budget Version Date","2017-11-01"]
[]
["Activities"]
[]
["#",null,"Name of Activities"]
[1,null,"Discovery"]
[2,null,"Validation"]
[3,null,"Translation"]
[4,null,"GE3LS"]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13,null,"Other Activities"]
[]
["Organizations"]
[]
["#",null,"Name of Organizations",null,null,"Location"]
[1,null,"University",null,null,"Québec"]
[2,null,"Hospital",null,null,"Alberta"]
[3,null,"Lab",null,null,"British Columbia"]
[4,null,"NIH",null,null,"International"]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[]
["Funders"]
[]
["#",null,"Name of Funders",null,null,"Nature of Funding"]
[1,null,"Genome Canada",null,null,"Cash - Unrestricted"]
[2,null,"Lead Centre / Prov. Centre",null,null,"Cash - Unrestricted"]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19,null,"Other Minor Funders",null,null,"N/A"]
[20,null,"To Be Determined",null,null,"N/A"]

{"sheet":"Detailed Budget","index":4,"n_rows":515,"n_cols":72,"rows_kept":515,"cut":false,"hidden":false,"merged":[[10,9,10,34],[4,5,4,6]]}
["Detailed Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1","v":"Detailed Budget"}]
[]
["Project Leader(s)",null,null,null,null,null,{"$f":"'Primary Information'!D10:D10","v":"Leader Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A3","v":"Project Leader(s)"},{"$f":"G3","v":"Leader Name"}]
["Project Title",null,null,null,null,null,{"$f":"'Primary Information'!D11:D11","v":"Project Title"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Title",{"$f":"G4","v":"Project Title"}]
["Total Budget",null,null,null,null,{"$f":"BI13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Budget",{"$f":"F5","v":0}]
["G&A Ratio",null,null,null,null,null,{"$f":"IF((BI13-SUMIF(D16:D515,\"G&A\",BI16:BI515))=0, \"-\",SUMIF(D16:D515,\"G&A\",BI16:BI515)/(BI13-SUMIF(D16:D515,\"G&A\",BI16:BI515)))","v":"-"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G&A Ratio",{"$f":"G6","v":"-"}]
["Genome Canada Funding Ratio",null,null,null,null,null,{"$f":"IF(BI13=0,\"-\",SUMIF(BO16:BO515,'Primary Information'!$C$60,BI16:BI515)/(BI13))","v":"-"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Genome Canada Funding Ratio",{"$f":"G7","v":"-"}]
["Lead Centre / Prov. Funding Ratio",null,null,null,null,null,{"$f":"IF(BI13=0,\"-\",SUMIF(BO16:BO515,'Primary Information'!$C$61,BI16:BI515)/(BI13))","v":"-"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lead Centre / Prov. Funding Ratio",{"$f":"G8","v":"-"}]
["Inflation Rate (applicable to salaries)",null,null,null,null,null,{"$f":"INFRATE","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation Rate (applicable to salaries)",{"$f":"G9","v":1.4999999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hidden","Hidden","Hidden","Hidden",null,"Hidden","Hidden","Hidden","Hidden",null,"Hidden","Hidden","Hidden","Hidden",null,"Hidden","Hidden","Hidden","Hidden"]
[null,null,"Hidden",null,"Hidden",null,null,null,null,"Full Time Equivalents or Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hidden","Hidden","Hidden","Hidden",null,"Hidden","Hidden","Hidden","Hidden",null,"Hidden","Hidden","Hidden","Hidden",null,"Hidden","Hidden","Hidden","Hidden",null,null,null,null,null,null,null,null,null,null,"Hidden",null,"Hidden"]
["Ref.\n#","Act.\n#","Act.","Exp.\ncat.","Cat.","Description","Annual salary / Cost per unit","Ben.\nrate","Salary\n& ben.","Q1\n(units)","Q2\n(units)","Q3\n(units)","Q4\n(units)","YR1\n(units)","Q5\n(units)","Q6\n(units)","Q7\n(units)","Q8\n(units)","YR2\n(units)","Q9\n(units)","Q10\n(units)","Q11\n(units)","Q12\n(units)","YR3\n(units)","Q13\n(units)","Q14\n(units)","Q15\n(units)","Q16\n(units)","YR4\n(units)","Q17\n(units)","Q18\n(units)","Q19\n(units)","Q20\n(units)","YR5\n(units)","TOTAL\n(FTEs / units)","Q1\n($)","Q2\n($)","Q3\n($)","Q4\n($)","YR1\n($)","Q5\n($)","Q6\n($)","Q7\n($)","Q8\n($)","YR2\n($)","Q9\n($)","Q10\n($)","Q11\n($)","Q12\n($)","YR3\n($)","Q13\n($)","Q14\n($)","Q15\n($)","Q16\n($)","YR4\n($)","Q17\n($)","Q18\n($)","Q19\n($)","Q20\n($)","YR5\n($)","TOTAL\n($)","Ref #","Activity","Expense Category","Description","Justification","Source of funds","Organization\nincurring cost","Location / Technology Platform and Other Services","Source / Nature of funds","Filter\nfield","STINNC or LOCATIONS"]
[null,null,null,null,null,null,null,null,"PROJECT TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ16:AJ515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"FILTER TOTAL (yellow = in use)",{"$f":"IF(SalOnly=0,SUBTOTAL(9,J16:J515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$J$16:$J$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,K16:K515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$K$16:$K$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,L16:L515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$L$16:$L$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,M16:M515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$M$16:$M$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,N16:N515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$N$16:$N$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,O16:O515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$O$16:$O$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,P16:P515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$P$16:$P$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,Q16:Q515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$Q$16:$Q$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,R16:R515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$R$16:$R$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,S16:S515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$S$16:$S$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,T16:T515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$T$16:$T$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,U16:U515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$U$16:$U$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,V16:V515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$V$16:$V$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,W16:W515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$W$16:$W$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,X16:X515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$X$16:$X$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,Y16:Y515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$Y$16:$Y$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,Z16:Z515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$Z$16:$Z$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,AA16:AA515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$AA$16:$AA$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,AB16:AB515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$AB$16:$AB$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,AC16:AC515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$AC$16:$AC$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,AD16:AD515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$AD$16:$AD$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,AE16:AE515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$AE$16:$AE$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,AF16:AF515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$AF$16:$AF$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,AG16:AG515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$AG$16:$AG$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,AH16:AH515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$AH$16:$AH$515),\"N/A\"))","v":0},{"$f":"IF(SalOnly=0,SUBTOTAL(9,AI16:AI515),IF(SalOnly=SUBTOTAL(9,$AI$16:$AI$515),SUBTOTAL(9,$AI$16:$AI$515),\"N/A\"))","v":0},{"$f":"SUBTOTAL(9,AJ16:AJ515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ref.\n#","Act.\n#","Act.","Exp.\ncat.","Cat.","Description","Annual salary / Cost per unit","Ben.\nrate","Salary\n& ben.","Q1\n(units)","Q2\n(units)","Q3\n(units)","Q4\n(units)","YR1\n(units)","Q5\n(units)","Q6\n(units)","Q7\n(units)","Q8\n(units)","YR2\n(units)","Q9\n(units)","Q10\n(units)","Q11\n(units)","Q12\n(units)","YR3\n(units)","Q13\n(units)","Q14\n(units)","Q15\n(units)","Q16\n(units)","YR4\n(units)","Q17\n(units)","Q18\n(units)","Q19\n(units)","Q20\n(units)","YR5\n(units)","TOTAL\n(FTEs / units)","Q1\n($)","Q2\n($)","Q3\n($)","Q4\n($)","YR1\n($)","Q5\n($)","Q6\n($)","Q7\n($)","Q8\n($)","YR2\n($)","Q9\n($)","Q10\n($)","Q11\n($)","Q12\n($)","YR3\n($)","Q13\n($)","Q14\n($)","Q15\n($)","Q16\n($)","YR4\n($)","Q17\n($)","Q18\n($)","Q19\n($)","Q20\n($)","YR5\n($)","TOTAL\n($)","Ref2.","Act2.","Cat2.","Description2","Justification","Source of funds","Organization\nincurring cost","Location / S&T\nInnovation Centre","Source / Nature of funds","Filter\nfield","Filter\nfield"]
[1,null,{"$f":"IF(TRIM(B16)=\"\",\" \",VLOOKUP(B16,TABLE_ACT,3,FALSE))","v":" "},null,{"$f":"IF(TRIM(D16)=\"\",\" \",VLOOKUP(D16,TABLE_CAT,2,FALSE))","v":" "},null,null,null,{"$f":"IF(D16=\"SAL\",TRUNC(G16*(1+H16),0),0)","v":0},null,null,null,null,{"$f":"IF(D16=\"SAL\", (J16+K16+L16+M16)/4,(J16+K16+L16+M16))","v":0},{"$f":"S16/4","v":0},{"$f":"S16/4","v":0},{"$f":"S16/4","v":0},{"$f":"S16/4","v":0},null,{"$f":"X16/4","v":0},{"$f":"X16/4","v":0},{"$f":"X16/4","v":0},{"$f":"X16/4","v":0},null,{"$f":"AC16/4","v":0},{"$f":"AC16/4","v":0},{"$f":"AC16/4","v":0},{"$f":"AC16/4","v":0},null,{"$f":"AH16/4","v":0},{"$f":"AH16/4","v":0},{"$f":"AH16/4","v":0},{"$f":"AH16/4","v":0},null,{"$f":"N16+S16+X16+AC16+AH16","v":0},{"$f":"IF($D16=\"SAL\",$I16*J16/4,$G16*J16)","v":0},{"$f":"IF($D16=\"SAL\",$I16*K16/4,$G16*K16)","v":0},{"$f":"IF($D16=\"SAL\",$I16*L16/4,$G16*L16)","v":0},{"$f":"IF($D16=\"SAL\",$I16*M16/4,$G16*M16)","v":0},{"$f":"TRUNC(AJ16+AK16+AL16+AM16,0)","v":0},{"$f":"AS16/4","v":0},{"$f":"AS16/4","v":0},{"$f":"AS16/4","v":0},{"$f":"AS16/4","v":0},{"$f":"IF($D16=\"SAL\",TRUNC($I16*S16*((1+$G$9)^1),0),TRUNC($G16*S16,0))","v":0},{"$f":"AX16/4","v":0},{"$f":"AX16/4","v":0},{"$f":"AX16/4","v":0},{"$f":"AX16/4","v":0},{"$f":"IF($D16=\"SAL\",TRUNC($I16*X16*((1+$G$9)^2),0),TRUNC($G16*X16,0))","v":0},{"$f":"BC16/4","v":0},{"$f":"BC16/4","v":0},{"$f":"BC16/4","v":0},{"$f":"BC16/4","v":0},{"$f":"IF($D16=\"SAL\",TRUNC($I16*AC16*((1+$G$9)^3),0),TRUNC($G16*AC16,0))","v":0},{"$f":"BH16/4","v":0},{"$f":"BH16/4","v":0},{"$f":"BH16/4","v":0},{"$f":"BH16/4","v":0},{"$f":"IF($D16=\"SAL\",TRUNC($I16*AH16*((1+$G$9)^4),0),TRUNC($G16*AH16,0))","v":0},{"$f":"AN16+AS16+AX16+BC16+BH16","v":0},{"$f":"A16","v":1},{"$f":"C16","v":" "},{"$f":"E16","v":" "},{"$f":"F16","v":0},null,null,null,null,{"$f":"IF(TRIM(BO16)=\"\",\" \",VLOOKUP(BO16,TABLE_FUN,3,FALSE))","v":" "},null,{"$f":"IF(D16=\"S&T\",\"STINNC\",\"LOCATIONS\")","v":"LOCATIONS"}]
[2,null," ",null," ",null,null,null,{"$f":"IF(D17=\"SAL\",TRUNC(G17*(1+H17),0),0)","v":0},null,null,null,null,{"$f":"IF(D17=\"SAL\", (J17+K17+L17+M17)/4,(J17+K17+L17+M17))","v":0},{"$f":"S17/4","v":0},{"$f":"S17/4","v":0},{"$f":"S17/4","v":0},{"$f":"S17/4","v":0},null,{"$f":"X17/4","v":0},{"$f":"X17/4","v":0},{"$f":"X17/4","v":0},{"$f":"X17/4","v":0},null,{"$f":"AC17/4","v":0},{"$f":"AC17/4","v":0},{"$f":"AC17/4","v":0},{"$f":"AC17/4","v":0},null,{"$f":"AH17/4","v":0},{"$f":"AH17/4","v":0},{"$f":"AH17/4","v":0},{"$f":"AH17/4","v":0},null,{"$f":"N17+S17+X17+AC17+AH17","v":0},{"$f":"IF($D17=\"SAL\",$I17*J17/4,$G17*J17)","v":0},{"$f":"IF($D17=\"SAL\",$I17*K17/4,$G17*K17)","v":0},{"$f":"IF($D17=\"SAL\",$I17*L17/4,$G17*L17)","v":0},{"$f":"IF($D17=\"SAL\",$I17*M17/4,$G17*M17)","v":0},{"$f":"TRUNC(AJ17+AK17+AL17+AM17,0)","v":0},{"$f":"AS17/4","v":0},{"$f":"AS17/4","v":0},{"$f":"AS17/4","v":0},{"$f":"AS17/4","v":0},{"$f":"IF($D17=\"SAL\",TRUNC($I17*S17*((1+$G$9)^1),0),TRUNC($G17*S17,0))","v":0},{"$f":"AX17/4","v":0},{"$f":"AX17/4","v":0},{"$f":"AX17/4","v":0},{"$f":"AX17/4","v":0},{"$f":"IF($D17=\"SAL\",TRUNC($I17*X17*((1+$G$9)^2),0),TRUNC($G17*X17,0))","v":0},{"$f":"BC17/4","v":0},{"$f":"BC17/4","v":0},{"$f":"BC17/4","v":0},{"$f":"BC17/4","v":0},{"$f":"IF($D17=\"SAL\",TRUNC($I17*AC17*((1+$G$9)^3),0),TRUNC($G17*AC17,0))","v":0},{"$f":"BH17/4","v":0},{"$f":"BH17/4","v":0},{"$f":"BH17/4","v":0},{"$f":"BH17/4","v":0},{"$f":"IF($D17=\"SAL\",TRUNC($I17*AH17*((1+$G$9)^4),0),TRUNC($G17*AH17,0))","v":0},{"$f":"AN17+AS17+AX17+BC17+BH17","v":0},{"$f":"A17","v":2},{"$f":"C17","v":" "},{"$f":"E17","v":" "},{"$f":"F17","v":0},null,null,null,null," ",null,{"$f":"IF(D17=\"S&T\",\"STINNC\",\"LOCATIONS\")","v":"LOCATIONS"}]
[3,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[4,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[5,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[6,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[7,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[8,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[9,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[10,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[11,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[12,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[13,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[14,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[15,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[16,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[17,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[18,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[19,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[20,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[21,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[22,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[23,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[24,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[25,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[26,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[27,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[28,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[29,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[30,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[31,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[32,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[33,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[34,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[35,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[36,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[37,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[38,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[39,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[40,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[41,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[42,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[43,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[44,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[45,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[46,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[47,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[48,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,48," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[49,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[50,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[51,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[52,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[53,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[54,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[55,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[56,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[57,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[58,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[59,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[60,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[61,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[62,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,62," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[63,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[64,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[65,null,{"$f":"IF(TRIM(B80)=\"\",\" \",VLOOKUP(B80,TABLE_ACT,3,FALSE))","v":" "},null,{"$f":"IF(TRIM(D80)=\"\",\" \",VLOOKUP(D80,TABLE_CAT,2,FALSE))","v":" "},null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,65," "," ",0,null,null,null,null,{"$f":"IF(TRIM(BO80)=\"\",\" \",VLOOKUP(BO80,TABLE_FUN,3,FALSE))","v":" "},null,"LOCATIONS"]
[66,null," ",null," ",null,null,null,{"$f":"IF(D81=\"SAL\",TRUNC(G81*(1+H81),0),0)","v":0},null,null,null,null,{"$f":"IF(D81=\"SAL\", (J81+K81+L81+M81)/4,(J81+K81+L81+M81))","v":0},{"$f":"S81/4","v":0},{"$f":"S81/4","v":0},{"$f":"S81/4","v":0},{"$f":"S81/4","v":0},null,{"$f":"X81/4","v":0},{"$f":"X81/4","v":0},{"$f":"X81/4","v":0},{"$f":"X81/4","v":0},null,{"$f":"AC81/4","v":0},{"$f":"AC81/4","v":0},{"$f":"AC81/4","v":0},{"$f":"AC81/4","v":0},null,{"$f":"AH81/4","v":0},{"$f":"AH81/4","v":0},{"$f":"AH81/4","v":0},{"$f":"AH81/4","v":0},null,{"$f":"N81+S81+X81+AC81+AH81","v":0},{"$f":"IF($D81=\"SAL\",$I81*J81/4,$G81*J81)","v":0},{"$f":"IF($D81=\"SAL\",$I81*K81/4,$G81*K81)","v":0},{"$f":"IF($D81=\"SAL\",$I81*L81/4,$G81*L81)","v":0},{"$f":"IF($D81=\"SAL\",$I81*M81/4,$G81*M81)","v":0},{"$f":"TRUNC(AJ81+AK81+AL81+AM81,0)","v":0},{"$f":"AS81/4","v":0},{"$f":"AS81/4","v":0},{"$f":"AS81/4","v":0},{"$f":"AS81/4","v":0},{"$f":"IF($D81=\"SAL\",TRUNC($I81*S81*((1+$G$9)^1),0),TRUNC($G81*S81,0))","v":0},{"$f":"AX81/4","v":0},{"$f":"AX81/4","v":0},{"$f":"AX81/4","v":0},{"$f":"AX81/4","v":0},{"$f":"IF($D81=\"SAL\",TRUNC($I81*X81*((1+$G$9)^2),0),TRUNC($G81*X81,0))","v":0},{"$f":"BC81/4","v":0},{"$f":"BC81/4","v":0},{"$f":"BC81/4","v":0},{"$f":"BC81/4","v":0},{"$f":"IF($D81=\"SAL\",TRUNC($I81*AC81*((1+$G$9)^3),0),TRUNC($G81*AC81,0))","v":0},{"$f":"BH81/4","v":0},{"$f":"BH81/4","v":0},{"$f":"BH81/4","v":0},{"$f":"BH81/4","v":0},{"$f":"IF($D81=\"SAL\",TRUNC($I81*AH81*((1+$G$9)^4),0),TRUNC($G81*AH81,0))","v":0},{"$f":"AN81+AS81+AX81+BC81+BH81","v":0},{"$f":"A81","v":66},{"$f":"C81","v":" "},{"$f":"E81","v":" "},{"$f":"F81","v":0},null,null,null,null," ",null,{"$f":"IF(D81=\"S&T\",\"STINNC\",\"LOCATIONS\")","v":"LOCATIONS"}]
[67,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[68,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[69,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[70,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[71,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[72,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[73,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[74,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[75,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[76,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[77,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[78,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[79,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[80,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[81,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[82,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,82," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[83,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[84,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,84," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[85,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[86,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[87,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[88,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[89,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,89," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[90,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[91,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,91," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[92,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[93,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[94,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,94," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[95,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,95," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[96,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,96," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[97,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,97," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[98,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[99,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[100,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[101,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[102,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,102," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[103,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[104,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[105,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[106,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[107,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[108,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[109,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[110,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,110," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[111,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,111," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[112,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[113,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,113," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[114,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,114," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[115,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[116,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[117,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,117," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[118,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[119,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[120,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[121,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[122,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,122," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[123,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[124,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[125,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[126,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[127,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,127," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[128,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[129,null,{"$f":"IF(TRIM(B144)=\"\",\" \",VLOOKUP(B144,TABLE_ACT,3,FALSE))","v":" "},null,{"$f":"IF(TRIM(D144)=\"\",\" \",VLOOKUP(D144,TABLE_CAT,2,FALSE))","v":" "},null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,129," "," ",0,null,null,null,null,{"$f":"IF(TRIM(BO144)=\"\",\" \",VLOOKUP(BO144,TABLE_FUN,3,FALSE))","v":" "},null,"LOCATIONS"]
[130,null," ",null," ",null,null,null,{"$f":"IF(D145=\"SAL\",TRUNC(G145*(1+H145),0),0)","v":0},null,null,null,null,{"$f":"IF(D145=\"SAL\", (J145+K145+L145+M145)/4,(J145+K145+L145+M145))","v":0},{"$f":"S145/4","v":0},{"$f":"S145/4","v":0},{"$f":"S145/4","v":0},{"$f":"S145/4","v":0},null,{"$f":"X145/4","v":0},{"$f":"X145/4","v":0},{"$f":"X145/4","v":0},{"$f":"X145/4","v":0},null,{"$f":"AC145/4","v":0},{"$f":"AC145/4","v":0},{"$f":"AC145/4","v":0},{"$f":"AC145/4","v":0},null,{"$f":"AH145/4","v":0},{"$f":"AH145/4","v":0},{"$f":"AH145/4","v":0},{"$f":"AH145/4","v":0},null,{"$f":"N145+S145+X145+AC145+AH145","v":0},{"$f":"IF($D145=\"SAL\",$I145*J145/4,$G145*J145)","v":0},{"$f":"IF($D145=\"SAL\",$I145*K145/4,$G145*K145)","v":0},{"$f":"IF($D145=\"SAL\",$I145*L145/4,$G145*L145)","v":0},{"$f":"IF($D145=\"SAL\",$I145*M145/4,$G145*M145)","v":0},{"$f":"TRUNC(AJ145+AK145+AL145+AM145,0)","v":0},{"$f":"AS145/4","v":0},{"$f":"AS145/4","v":0},{"$f":"AS145/4","v":0},{"$f":"AS145/4","v":0},{"$f":"IF($D145=\"SAL\",TRUNC($I145*S145*((1+$G$9)^1),0),TRUNC($G145*S145,0))","v":0},{"$f":"AX145/4","v":0},{"$f":"AX145/4","v":0},{"$f":"AX145/4","v":0},{"$f":"AX145/4","v":0},{"$f":"IF($D145=\"SAL\",TRUNC($I145*X145*((1+$G$9)^2),0),TRUNC($G145*X145,0))","v":0},{"$f":"BC145/4","v":0},{"$f":"BC145/4","v":0},{"$f":"BC145/4","v":0},{"$f":"BC145/4","v":0},{"$f":"IF($D145=\"SAL\",TRUNC($I145*AC145*((1+$G$9)^3),0),TRUNC($G145*AC145,0))","v":0},{"$f":"BH145/4","v":0},{"$f":"BH145/4","v":0},{"$f":"BH145/4","v":0},{"$f":"BH145/4","v":0},{"$f":"IF($D145=\"SAL\",TRUNC($I145*AH145*((1+$G$9)^4),0),TRUNC($G145*AH145,0))","v":0},{"$f":"AN145+AS145+AX145+BC145+BH145","v":0},{"$f":"A145","v":130},{"$f":"C145","v":" "},{"$f":"E145","v":" "},{"$f":"F145","v":0},null,null,null,null," ",null,{"$f":"IF(D145=\"S&T\",\"STINNC\",\"LOCATIONS\")","v":"LOCATIONS"}]
[131,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,131," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[132,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,132," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[133,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,133," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[134,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[135,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[136,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,136," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[137,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,137," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[138,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,138," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[139,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,139," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[140,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[141,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,141," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[142,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,142," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[143,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[144,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,144," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[145,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,145," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[146,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[147,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,147," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[148,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[149,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,149," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[150,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[151,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[152,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[153,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,153," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[154,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,154," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[155,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,155," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[156,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,156," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[157,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,157," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[158,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,158," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[159,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,159," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[160,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,160," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[161,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,161," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[162,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,162," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[163,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,163," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[164,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,164," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[165,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,165," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[166,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,166," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[167,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[168,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,168," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[169,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,169," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[170,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,170," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[171,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,171," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[172,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,172," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[173,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,173," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[174,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,174," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[175,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[176,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[177,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,177," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[178,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,178," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[179,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,179," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[180,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[181,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,181," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[182,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,182," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[183,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,183," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[184,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,184," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[185,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,185," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[186,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,186," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[187,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,187," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[188,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,188," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[189,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,189," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[190,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,190," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[191,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,191," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[192,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,192," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[193,null,{"$f":"IF(TRIM(B208)=\"\",\" \",VLOOKUP(B208,TABLE_ACT,3,FALSE))","v":" "},null,{"$f":"IF(TRIM(D208)=\"\",\" \",VLOOKUP(D208,TABLE_CAT,2,FALSE))","v":" "},null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,193," "," ",0,null,null,null,null,{"$f":"IF(TRIM(BO208)=\"\",\" \",VLOOKUP(BO208,TABLE_FUN,3,FALSE))","v":" "},null,"LOCATIONS"]
[194,null," ",null," ",null,null,null,{"$f":"IF(D209=\"SAL\",TRUNC(G209*(1+H209),0),0)","v":0},null,null,null,null,{"$f":"IF(D209=\"SAL\", (J209+K209+L209+M209)/4,(J209+K209+L209+M209))","v":0},{"$f":"S209/4","v":0},{"$f":"S209/4","v":0},{"$f":"S209/4","v":0},{"$f":"S209/4","v":0},null,{"$f":"X209/4","v":0},{"$f":"X209/4","v":0},{"$f":"X209/4","v":0},{"$f":"X209/4","v":0},null,{"$f":"AC209/4","v":0},{"$f":"AC209/4","v":0},{"$f":"AC209/4","v":0},{"$f":"AC209/4","v":0},null,{"$f":"AH209/4","v":0},{"$f":"AH209/4","v":0},{"$f":"AH209/4","v":0},{"$f":"AH209/4","v":0},null,{"$f":"N209+S209+X209+AC209+AH209","v":0},{"$f":"IF($D209=\"SAL\",$I209*J209/4,$G209*J209)","v":0},{"$f":"IF($D209=\"SAL\",$I209*K209/4,$G209*K209)","v":0},{"$f":"IF($D209=\"SAL\",$I209*L209/4,$G209*L209)","v":0},{"$f":"IF($D209=\"SAL\",$I209*M209/4,$G209*M209)","v":0},{"$f":"TRUNC(AJ209+AK209+AL209+AM209,0)","v":0},{"$f":"AS209/4","v":0},{"$f":"AS209/4","v":0},{"$f":"AS209/4","v":0},{"$f":"AS209/4","v":0},{"$f":"IF($D209=\"SAL\",TRUNC($I209*S209*((1+$G$9)^1),0),TRUNC($G209*S209,0))","v":0},{"$f":"AX209/4","v":0},{"$f":"AX209/4","v":0},{"$f":"AX209/4","v":0},{"$f":"AX209/4","v":0},{"$f":"IF($D209=\"SAL\",TRUNC($I209*X209*((1+$G$9)^2),0),TRUNC($G209*X209,0))","v":0},{"$f":"BC209/4","v":0},{"$f":"BC209/4","v":0},{"$f":"BC209/4","v":0},{"$f":"BC209/4","v":0},{"$f":"IF($D209=\"SAL\",TRUNC($I209*AC209*((1+$G$9)^3),0),TRUNC($G209*AC209,0))","v":0},{"$f":"BH209/4","v":0},{"$f":"BH209/4","v":0},{"$f":"BH209/4","v":0},{"$f":"BH209/4","v":0},{"$f":"IF($D209=\"SAL\",TRUNC($I209*AH209*((1+$G$9)^4),0),TRUNC($G209*AH209,0))","v":0},{"$f":"AN209+AS209+AX209+BC209+BH209","v":0},{"$f":"A209","v":194},{"$f":"C209","v":" "},{"$f":"E209","v":" "},{"$f":"F209","v":0},null,null,null,null," ",null,{"$f":"IF(D209=\"S&T\",\"STINNC\",\"LOCATIONS\")","v":"LOCATIONS"}]
[195,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,195," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[196,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,196," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[197,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,197," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[198,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,198," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[199,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,199," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[200,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[201,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[202,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,202," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[203,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,203," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[204,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,204," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[205,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,205," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[206,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,206," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[207,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,207," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[208,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,208," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[209,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,209," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[210,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,210," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[211,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,211," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[212,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[213,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,213," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[214,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,214," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[215,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[216,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,216," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[217,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[218,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[219,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,219," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[220,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,220," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[221,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,221," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[222,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,222," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[223,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,223," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[224,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[225,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,225," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[226,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,226," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[227,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,227," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[228,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,228," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[229,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,229," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[230,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[231,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[232,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,232," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[233,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[234,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,234," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[235,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,235," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[236,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[237,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[238,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,238," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[239,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,239," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[240,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,240," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[241,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,241," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[242,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,242," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[243,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,243," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[244,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,244," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[245,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,245," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[246,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,246," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[247,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,247," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[248,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[249,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,249," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[250,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[251,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,251," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[252,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,252," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[253,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[254,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[255,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,255," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[256,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,256," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[257,null,{"$f":"IF(TRIM(B272)=\"\",\" \",VLOOKUP(B272,TABLE_ACT,3,FALSE))","v":" "},null,{"$f":"IF(TRIM(D272)=\"\",\" \",VLOOKUP(D272,TABLE_CAT,2,FALSE))","v":" "},null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257," "," ",0,null,null,null,null,{"$f":"IF(TRIM(BO272)=\"\",\" \",VLOOKUP(BO272,TABLE_FUN,3,FALSE))","v":" "},null,"LOCATIONS"]
[258,null," ",null," ",null,null,null,{"$f":"IF(D273=\"SAL\",TRUNC(G273*(1+H273),0),0)","v":0},null,null,null,null,{"$f":"IF(D273=\"SAL\", (J273+K273+L273+M273)/4,(J273+K273+L273+M273))","v":0},{"$f":"S273/4","v":0},{"$f":"S273/4","v":0},{"$f":"S273/4","v":0},{"$f":"S273/4","v":0},null,{"$f":"X273/4","v":0},{"$f":"X273/4","v":0},{"$f":"X273/4","v":0},{"$f":"X273/4","v":0},null,{"$f":"AC273/4","v":0},{"$f":"AC273/4","v":0},{"$f":"AC273/4","v":0},{"$f":"AC273/4","v":0},null,{"$f":"AH273/4","v":0},{"$f":"AH273/4","v":0},{"$f":"AH273/4","v":0},{"$f":"AH273/4","v":0},null,{"$f":"N273+S273+X273+AC273+AH273","v":0},{"$f":"IF($D273=\"SAL\",$I273*J273/4,$G273*J273)","v":0},{"$f":"IF($D273=\"SAL\",$I273*K273/4,$G273*K273)","v":0},{"$f":"IF($D273=\"SAL\",$I273*L273/4,$G273*L273)","v":0},{"$f":"IF($D273=\"SAL\",$I273*M273/4,$G273*M273)","v":0},{"$f":"TRUNC(AJ273+AK273+AL273+AM273,0)","v":0},{"$f":"AS273/4","v":0},{"$f":"AS273/4","v":0},{"$f":"AS273/4","v":0},{"$f":"AS273/4","v":0},{"$f":"IF($D273=\"SAL\",TRUNC($I273*S273*((1+$G$9)^1),0),TRUNC($G273*S273,0))","v":0},{"$f":"AX273/4","v":0},{"$f":"AX273/4","v":0},{"$f":"AX273/4","v":0},{"$f":"AX273/4","v":0},{"$f":"IF($D273=\"SAL\",TRUNC($I273*X273*((1+$G$9)^2),0),TRUNC($G273*X273,0))","v":0},{"$f":"BC273/4","v":0},{"$f":"BC273/4","v":0},{"$f":"BC273/4","v":0},{"$f":"BC273/4","v":0},{"$f":"IF($D273=\"SAL\",TRUNC($I273*AC273*((1+$G$9)^3),0),TRUNC($G273*AC273,0))","v":0},{"$f":"BH273/4","v":0},{"$f":"BH273/4","v":0},{"$f":"BH273/4","v":0},{"$f":"BH273/4","v":0},{"$f":"IF($D273=\"SAL\",TRUNC($I273*AH273*((1+$G$9)^4),0),TRUNC($G273*AH273,0))","v":0},{"$f":"AN273+AS273+AX273+BC273+BH273","v":0},{"$f":"A273","v":258},{"$f":"C273","v":" "},{"$f":"E273","v":" "},{"$f":"F273","v":0},null,null,null,null," ",null,{"$f":"IF(D273=\"S&T\",\"STINNC\",\"LOCATIONS\")","v":"LOCATIONS"}]
[259,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[260,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[261,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[262,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,262," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[263,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[264,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,264," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[265,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,265," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[266,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,266," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[267,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,267," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[268,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,268," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[269,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,269," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[270,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,270," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[271,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,271," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[272,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,272," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[273,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,273," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[274,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,274," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[275,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,275," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[276,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,276," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[277,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,277," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[278,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,278," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[279,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,279," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[280,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,280," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[281,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,281," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[282,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,282," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[283,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,283," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[284,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,284," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[285,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,285," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[286,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,286," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[287,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,287," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[288,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,288," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[289,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,289," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[290,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,290," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[291,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,291," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[292,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,292," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[293,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,293," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[294,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,294," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[295,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,295," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[296,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,296," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[297,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,297," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[298,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,298," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[299,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,299," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[300,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[301,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,301," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[302,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,302," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[303,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,303," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[304,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,304," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[305,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,305," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[306,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,306," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[307,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,307," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[308,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,308," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[309,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,309," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[310,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,310," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[311,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[312,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,312," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[313,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,313," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[314,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,314," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[315,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,315," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[316,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,316," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[317,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,317," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[318,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,318," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[319,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,319," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[320,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,320," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[321,null,{"$f":"IF(TRIM(B336)=\"\",\" \",VLOOKUP(B336,TABLE_ACT,3,FALSE))","v":" "},null,{"$f":"IF(TRIM(D336)=\"\",\" \",VLOOKUP(D336,TABLE_CAT,2,FALSE))","v":" "},null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,321," "," ",0,null,null,null,null,{"$f":"IF(TRIM(BO336)=\"\",\" \",VLOOKUP(BO336,TABLE_FUN,3,FALSE))","v":" "},null,"LOCATIONS"]
[322,null," ",null," ",null,null,null,{"$f":"IF(D337=\"SAL\",TRUNC(G337*(1+H337),0),0)","v":0},null,null,null,null,{"$f":"IF(D337=\"SAL\", (J337+K337+L337+M337)/4,(J337+K337+L337+M337))","v":0},{"$f":"S337/4","v":0},{"$f":"S337/4","v":0},{"$f":"S337/4","v":0},{"$f":"S337/4","v":0},null,{"$f":"X337/4","v":0},{"$f":"X337/4","v":0},{"$f":"X337/4","v":0},{"$f":"X337/4","v":0},null,{"$f":"AC337/4","v":0},{"$f":"AC337/4","v":0},{"$f":"AC337/4","v":0},{"$f":"AC337/4","v":0},null,{"$f":"AH337/4","v":0},{"$f":"AH337/4","v":0},{"$f":"AH337/4","v":0},{"$f":"AH337/4","v":0},null,{"$f":"N337+S337+X337+AC337+AH337","v":0},{"$f":"IF($D337=\"SAL\",$I337*J337/4,$G337*J337)","v":0},{"$f":"IF($D337=\"SAL\",$I337*K337/4,$G337*K337)","v":0},{"$f":"IF($D337=\"SAL\",$I337*L337/4,$G337*L337)","v":0},{"$f":"IF($D337=\"SAL\",$I337*M337/4,$G337*M337)","v":0},{"$f":"TRUNC(AJ337+AK337+AL337+AM337,0)","v":0},{"$f":"AS337/4","v":0},{"$f":"AS337/4","v":0},{"$f":"AS337/4","v":0},{"$f":"AS337/4","v":0},{"$f":"IF($D337=\"SAL\",TRUNC($I337*S337*((1+$G$9)^1),0),TRUNC($G337*S337,0))","v":0},{"$f":"AX337/4","v":0},{"$f":"AX337/4","v":0},{"$f":"AX337/4","v":0},{"$f":"AX337/4","v":0},{"$f":"IF($D337=\"SAL\",TRUNC($I337*X337*((1+$G$9)^2),0),TRUNC($G337*X337,0))","v":0},{"$f":"BC337/4","v":0},{"$f":"BC337/4","v":0},{"$f":"BC337/4","v":0},{"$f":"BC337/4","v":0},{"$f":"IF($D337=\"SAL\",TRUNC($I337*AC337*((1+$G$9)^3),0),TRUNC($G337*AC337,0))","v":0},{"$f":"BH337/4","v":0},{"$f":"BH337/4","v":0},{"$f":"BH337/4","v":0},{"$f":"BH337/4","v":0},{"$f":"IF($D337=\"SAL\",TRUNC($I337*AH337*((1+$G$9)^4),0),TRUNC($G337*AH337,0))","v":0},{"$f":"AN337+AS337+AX337+BC337+BH337","v":0},{"$f":"A337","v":322},{"$f":"C337","v":" "},{"$f":"E337","v":" "},{"$f":"F337","v":0},null,null,null,null," ",null,{"$f":"IF(D337=\"S&T\",\"STINNC\",\"LOCATIONS\")","v":"LOCATIONS"}]
[323,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,323," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[324,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,324," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[325,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,325," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[326,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,326," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[327,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[328,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,328," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[329,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,329," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[330,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,330," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[331,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,331," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[332,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[333,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,333," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[334,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,334," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[335,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,335," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[336,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,336," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[337,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,337," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[338,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,338," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[339,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,339," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[340,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,340," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[341,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,341," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[342,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,342," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[343,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,343," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[344,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,344," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[345,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,345," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[346,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,346," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[347,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,347," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[348,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,348," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[349,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[350,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[351,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,351," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[352,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,352," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[353,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,353," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[354,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[355,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,355," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[356,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,356," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[357,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,357," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[358,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,358," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[359,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,359," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[360,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,360," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[361,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,361," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[362,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,362," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[363,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,363," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[364,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,364," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[365,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,365," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[366,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,366," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[367,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,367," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[368,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,368," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[369,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,369," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[370,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,370," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[371,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,371," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[372,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,372," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[373,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,373," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[374,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,374," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[375,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,375," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[376,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,376," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[377,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,377," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[378,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,378," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[379,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,379," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[380,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,380," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[381,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,381," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[382,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,382," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[383,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,383," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[384,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,384," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[385,null,{"$f":"IF(TRIM(B400)=\"\",\" \",VLOOKUP(B400,TABLE_ACT,3,FALSE))","v":" "},null,{"$f":"IF(TRIM(D400)=\"\",\" \",VLOOKUP(D400,TABLE_CAT,2,FALSE))","v":" "},null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,385," "," ",0,null,null,null,null,{"$f":"IF(TRIM(BO400)=\"\",\" \",VLOOKUP(BO400,TABLE_FUN,3,FALSE))","v":" "},null,"LOCATIONS"]
[386,null," ",null," ",null,null,null,{"$f":"IF(D401=\"SAL\",TRUNC(G401*(1+H401),0),0)","v":0},null,null,null,null,{"$f":"IF(D401=\"SAL\", (J401+K401+L401+M401)/4,(J401+K401+L401+M401))","v":0},{"$f":"S401/4","v":0},{"$f":"S401/4","v":0},{"$f":"S401/4","v":0},{"$f":"S401/4","v":0},null,{"$f":"X401/4","v":0},{"$f":"X401/4","v":0},{"$f":"X401/4","v":0},{"$f":"X401/4","v":0},null,{"$f":"AC401/4","v":0},{"$f":"AC401/4","v":0},{"$f":"AC401/4","v":0},{"$f":"AC401/4","v":0},null,{"$f":"AH401/4","v":0},{"$f":"AH401/4","v":0},{"$f":"AH401/4","v":0},{"$f":"AH401/4","v":0},null,{"$f":"N401+S401+X401+AC401+AH401","v":0},{"$f":"IF($D401=\"SAL\",$I401*J401/4,$G401*J401)","v":0},{"$f":"IF($D401=\"SAL\",$I401*K401/4,$G401*K401)","v":0},{"$f":"IF($D401=\"SAL\",$I401*L401/4,$G401*L401)","v":0},{"$f":"IF($D401=\"SAL\",$I401*M401/4,$G401*M401)","v":0},{"$f":"TRUNC(AJ401+AK401+AL401+AM401,0)","v":0},{"$f":"AS401/4","v":0},{"$f":"AS401/4","v":0},{"$f":"AS401/4","v":0},{"$f":"AS401/4","v":0},{"$f":"IF($D401=\"SAL\",TRUNC($I401*S401*((1+$G$9)^1),0),TRUNC($G401*S401,0))","v":0},{"$f":"AX401/4","v":0},{"$f":"AX401/4","v":0},{"$f":"AX401/4","v":0},{"$f":"AX401/4","v":0},{"$f":"IF($D401=\"SAL\",TRUNC($I401*X401*((1+$G$9)^2),0),TRUNC($G401*X401,0))","v":0},{"$f":"BC401/4","v":0},{"$f":"BC401/4","v":0},{"$f":"BC401/4","v":0},{"$f":"BC401/4","v":0},{"$f":"IF($D401=\"SAL\",TRUNC($I401*AC401*((1+$G$9)^3),0),TRUNC($G401*AC401,0))","v":0},{"$f":"BH401/4","v":0},{"$f":"BH401/4","v":0},{"$f":"BH401/4","v":0},{"$f":"BH401/4","v":0},{"$f":"IF($D401=\"SAL\",TRUNC($I401*AH401*((1+$G$9)^4),0),TRUNC($G401*AH401,0))","v":0},{"$f":"AN401+AS401+AX401+BC401+BH401","v":0},{"$f":"A401","v":386},{"$f":"C401","v":" "},{"$f":"E401","v":" "},{"$f":"F401","v":0},null,null,null,null," ",null,{"$f":"IF(D401=\"S&T\",\"STINNC\",\"LOCATIONS\")","v":"LOCATIONS"}]
[387,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,387," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[388,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[389,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,389," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[390,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,390," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[391,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,391," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[392,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,392," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[393,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,393," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[394,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,394," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[395,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,395," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[396,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,396," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[397,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,397," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[398,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,398," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[399,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,399," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[400,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,400," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[401,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,401," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[402,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,402," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[403,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,403," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[404,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,404," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[405,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,405," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[406,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,406," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[407,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,407," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[408,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,408," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[409,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,409," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[410,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,410," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[411,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,411," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[412,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,412," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[413,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,413," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[414,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,414," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[415,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,415," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[416,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,416," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[417,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,417," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[418,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,418," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[419,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,419," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[420,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,420," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[421,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,421," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[422,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,422," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[423,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,423," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[424,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,424," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[425,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,425," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[426,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,426," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[427,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,427," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[428,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,428," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[429,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,429," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[430,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,430," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[431,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,431," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[432,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,432," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[433,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,433," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[434,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,434," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[435,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,435," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[436,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,436," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[437,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,437," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[438,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,438," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[439,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,439," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[440,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,440," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[441,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,441," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[442,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,442," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[443,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,443," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[444,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,444," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[445,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,445," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[446,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,446," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[447,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,447," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[448,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,448," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[449,null,{"$f":"IF(TRIM(B464)=\"\",\" \",VLOOKUP(B464,TABLE_ACT,3,FALSE))","v":" "},null,{"$f":"IF(TRIM(D464)=\"\",\" \",VLOOKUP(D464,TABLE_CAT,2,FALSE))","v":" "},null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,449," "," ",0,null,null,null,null,{"$f":"IF(TRIM(BO464)=\"\",\" \",VLOOKUP(BO464,TABLE_FUN,3,FALSE))","v":" "},null,"LOCATIONS"]
[450,null," ",null," ",null,null,null,{"$f":"IF(D465=\"SAL\",TRUNC(G465*(1+H465),0),0)","v":0},null,null,null,null,{"$f":"IF(D465=\"SAL\", (J465+K465+L465+M465)/4,(J465+K465+L465+M465))","v":0},{"$f":"S465/4","v":0},{"$f":"S465/4","v":0},{"$f":"S465/4","v":0},{"$f":"S465/4","v":0},null,{"$f":"X465/4","v":0},{"$f":"X465/4","v":0},{"$f":"X465/4","v":0},{"$f":"X465/4","v":0},null,{"$f":"AC465/4","v":0},{"$f":"AC465/4","v":0},{"$f":"AC465/4","v":0},{"$f":"AC465/4","v":0},null,{"$f":"AH465/4","v":0},{"$f":"AH465/4","v":0},{"$f":"AH465/4","v":0},{"$f":"AH465/4","v":0},null,{"$f":"N465+S465+X465+AC465+AH465","v":0},{"$f":"IF($D465=\"SAL\",$I465*J465/4,$G465*J465)","v":0},{"$f":"IF($D465=\"SAL\",$I465*K465/4,$G465*K465)","v":0},{"$f":"IF($D465=\"SAL\",$I465*L465/4,$G465*L465)","v":0},{"$f":"IF($D465=\"SAL\",$I465*M465/4,$G465*M465)","v":0},{"$f":"TRUNC(AJ465+AK465+AL465+AM465,0)","v":0},{"$f":"AS465/4","v":0},{"$f":"AS465/4","v":0},{"$f":"AS465/4","v":0},{"$f":"AS465/4","v":0},{"$f":"IF($D465=\"SAL\",TRUNC($I465*S465*((1+$G$9)^1),0),TRUNC($G465*S465,0))","v":0},{"$f":"AX465/4","v":0},{"$f":"AX465/4","v":0},{"$f":"AX465/4","v":0},{"$f":"AX465/4","v":0},{"$f":"IF($D465=\"SAL\",TRUNC($I465*X465*((1+$G$9)^2),0),TRUNC($G465*X465,0))","v":0},{"$f":"BC465/4","v":0},{"$f":"BC465/4","v":0},{"$f":"BC465/4","v":0},{"$f":"BC465/4","v":0},{"$f":"IF($D465=\"SAL\",TRUNC($I465*AC465*((1+$G$9)^3),0),TRUNC($G465*AC465,0))","v":0},{"$f":"BH465/4","v":0},{"$f":"BH465/4","v":0},{"$f":"BH465/4","v":0},{"$f":"BH465/4","v":0},{"$f":"IF($D465=\"SAL\",TRUNC($I465*AH465*((1+$G$9)^4),0),TRUNC($G465*AH465,0))","v":0},{"$f":"AN465+AS465+AX465+BC465+BH465","v":0},{"$f":"A465","v":450},{"$f":"C465","v":" "},{"$f":"E465","v":" "},{"$f":"F465","v":0},null,null,null,null," ",null,{"$f":"IF(D465=\"S&T\",\"STINNC\",\"LOCATIONS\")","v":"LOCATIONS"}]
[451,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,451," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[452,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,452," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[453,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,453," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[454,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,454," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[455,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,455," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[456,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,456," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[457,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,457," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[458,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,458," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[459,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,459," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[460,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,460," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[461,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,461," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[462,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,462," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[463,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,463," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[464,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,464," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[465,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,465," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[466,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,466," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[467,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,467," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[468,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,468," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[469,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,469," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[470,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,470," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[471,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,471," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[472,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,472," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[473,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,473," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[474,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,474," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[475,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,475," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[476,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,476," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[477,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,477," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[478,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,478," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[479,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,479," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[480,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,480," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[481,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,481," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[482,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,482," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[483,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,483," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[484,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,484," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[485,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,485," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[486,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,486," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[487,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,487," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[488,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,488," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[489,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,489," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[490,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,490," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[491,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,491," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[492,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,492," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[493,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,493," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[494,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,494," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[495,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,495," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[496,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,496," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[497,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,497," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[498,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,498," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[499,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,499," "," ",0,null,null,null,null," ",null,"LOCATIONS"]
[500,null," ",null," ",null,null,null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500," "," ",0,null,null,null,null," ",null,"LOCATIONS"]

{"sheet":"Sum by Act","index":5,"n_rows":120,"n_cols":9,"rows_kept":120,"cut":false,"hidden":false,"merged":[[110,1,110,9],[111,1,111,9],[112,1,112,9],[109,1,109,9],[2,1,2,9],[3,1,3,9],[4,1,4,9],[5,1,5,9]]}
["Budget Summary by Activity"]
[]
["Genome Centre",{"$f":"'Primary Information'!D8","v":0}]
["Type",{"$f":"'Primary Information'!D9","v":"Research Project"}]
["Project Leader(s)",{"$f":"'Primary Information'!D10","v":"Leader Name"}]
["Project Title",{"$f":"'Primary Information'!D11","v":"Project Title"}]
[]
[]
["Below is a breakdown by Activity and Expense category.  Please scroll down further for a breakdown by Activity and Source of funds. "]
[]
[]
[]
[null,"Q1 ($)","Q2 ($)","Q3 ($)","Q4 ($)","YR1 ($)","YR2 ($)","YR3 ($)","TOTAL ($)"]
["Grand Total"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Budget Summary by Activity and by Source of Funds"]
[]
["Genome Centre",{"$f":"B3","v":0}]
["Type",{"$f":"B4","v":"Research Project"}]
["Project / GIN Node Leader(s)",{"$f":"B5","v":"Leader Name"}]
["Project / GIN Node Title",{"$f":"B6","v":"Project Title"}]
[]
[]
[]
[]
[]
[]
[null,"Q1 ($)","Q2 ($)","Q3 ($)","Q4 ($)","YR1 ($)","YR2 ($)","YR3 ($)","TOTAL ($)"]

{"sheet":"Sum by Cat","index":6,"n_rows":121,"n_cols":9,"rows_kept":121,"cut":false,"hidden":false,"merged":[[110,1,110,9],[111,1,111,9],[112,1,112,9],[2,1,2,9],[3,1,3,9],[4,1,4,9],[5,1,5,9],[109,1,109,9]]}
["Budget Summary by Category"]
[]
["Genome Centre",{"$f":"'Primary Information'!D8","v":0}]
["Type",{"$f":"'Primary Information'!D9","v":"Research Project"}]
["Project Leader(s)",{"$f":"'Primary Information'!D10","v":"Leader Name"}]
["Project Title",{"$f":"'Primary Information'!D11","v":"Project Title"}]
[]
[]
["Below is a breakdown by Expense category and Activity.  Please scroll down further for a breakdown by Expense category and Source of funds. "]
[]
[]
[]
[null,"Q1 ($)","Q2 ($)","Q3 ($)","Q4 ($)","YR1 ($)","YR2 ($)","YR3 ($)","TOTAL ($)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Budget Summary by Category and by Source of Funds"]
[]
["Genome Centre",{"$f":"B3","v":0}]
["Type",{"$f":"B4","v":"Research Project"}]
["Project / GIN Node Leader(s)",{"$f":"B5","v":"Leader Name"}]
["Project / GIN Node Title",{"$f":"B6","v":"Project Title"}]
[]
[]
[]
[]
[]
[]
[null,"Q1 ($)","Q2 ($)","Q3 ($)","Q4 ($)","YR1 ($)","YR2 ($)","YR3 ($)","TOTAL ($)"]
["Grand Total"]

{"sheet":"Qtr Breakdown","index":7,"n_rows":112,"n_cols":14,"rows_kept":112,"cut":false,"hidden":false,"merged":[[101,1,101,17],[101,18,104,20],[102,1,102,17],[103,1,103,16],[104,1,104,16],[65,1,65,17],[65,18,68,20],[66,1,66,17],[67,1,67,16],[68,1,68,16],[2,18,5,20],[2,1,2,17],[3,1,3,17],[4,1,4,16],[5,1,5,16]]}
["Quarterly Breakdown"]
[]
["Genome Centre",{"$f":"'Primary Information'!D8","v":0}]
["Type",{"$f":"'Primary Information'!D9","v":"Research Project"}]
["Project Leader(s)",{"$f":"'Primary Information'!D10","v":"Leader Name"}]
["Project Title",{"$f":"'Primary Information'!D11","v":"Project Title"}]
[]
[]
["Below is quarterly breakdown by Activity and Expense category.  Please scroll down further for a summary by Expense category and a summary by Source of funds."]
[]
[]
[]
[null,"Q1 ($)","Q2 ($)","Q3 ($)","Q4 ($)","Q5 ($)","Q6 ($)","Q7 ($)","Q8 ($)","Q9 ($)","Q10 ($)","Q11 ($)","Q12 ($)","TOTAL ($)"]
["Grand Total"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Quarterly Breakdown - Summary by Expense Category"]
[]
["Genome Centre",{"$f":"B3","v":0}]
["Type",{"$f":"B4","v":"Research Project"}]
["Project / GIN Node Leader(s)",{"$f":"B5","v":"Leader Name"}]
["Project / GIN Node Title",{"$f":"B6","v":"Project Title"}]
[]
[]
[]
[]
[]
[null,"Q1 ($)","Q2 ($)","Q3 ($)","Q4 ($)","Q5 ($)","Q6 ($)","Q7 ($)","Q8 ($)","Q9 ($)","Q10 ($)","Q11 ($)","Q12 ($)","TOTAL ($)"]
["Grand Total"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Q1 ($)","Q2 ($)","Q3 ($)","Q4 ($)","Q5 ($)","Q6 ($)","Q7 ($)","Q8 ($)","Q9 ($)","Q10 ($)","Q11 ($)","Q12 ($)","TOTAL ($)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Quarterly Breakdown - Summary by Source of Funds"]
[]
["Genome Centre",{"$f":"B3","v":0}]
["Type",{"$f":"B4","v":"Research Project"}]
["Project / GIN Node Leader(s)",{"$f":"B5","v":"Leader Name"}]
["Project / GIN Node Title",{"$f":"B6","v":"Project Title"}]
[]
[]
[]
[]
[]
[null,"Q1 ($)","Q2 ($)","Q3 ($)","Q4 ($)","Q5 ($)","Q6 ($)","Q7 ($)","Q8 ($)","Q9 ($)","Q10 ($)","Q11 ($)","Q12 ($)","TOTAL ($)"]
["Grand Total"]

{"sheet":"Custom Report","index":8,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[[2,1,2,9],[3,1,3,9],[4,1,4,9],[5,1,5,9]]}
["Custom Report"]
[]
["Genome Centre",{"$f":"'Primary Information'!D8","v":0}]
["Type",{"$f":"'Primary Information'!D9","v":"Research Project"}]
["Project Leader(s)",{"$f":"'Primary Information'!D10","v":"Leader Name"}]
["Project Title",{"$f":"'Primary Information'!D11","v":"Project Title"}]

{"sheet":"Validation Lists","index":9,"n_rows":137,"n_cols":5,"rows_kept":137,"cut":false,"hidden":true,"merged":[]}
["Validation Lists"]
[]
["This tab should be hidden and locked."]
[]
["CATEGORIES","SAL","1 - Salaries"]
[null,"CONS","2 - Consumables"]
[null,"S&T","3 - Services from Others"]
[null,"G&A","4 - General & administrative"]
[null,"EQP","5 - Equipment"]
[null,"INTL","6 - International expenses"]
[]
["SAL","Administrative Staff"]
[null,"Bioinformatician"]
[null,"Biostatistician"]
[null,"Clinician (Counsellor)"]
[null,"Clinician (Nurse)"]
[null,"Clinician (Physician)"]
[null,"Computer Programmer"]
[null,"Database Manager"]
[null,"Director"]
[null,"Economist"]
[null,"Facility Manager"]
[null,"GE³LS Expert"]
[null,"Graduate Student (Master's or PhD)"]
[null,"Lab Manager"]
[null,"Other (see Justification)"]
[null,"Post-Doctoral Fellow"]
[null,"Project Manager"]
[null,"Research Assistant / Associate"]
[null,"Researcher"]
[null,"Software Developer"]
[null,"Statistician"]
[null,"System Administrator"]
[null,"Technician / Technologist"]
[null,"Undergraduate / Co-op Student"]
[]
["LOCATIONS","Newfoundland & Labrador"]
[null,"Prince Edward Island"]
[null,"Nova Scotia"]
[null,"New Brunswick"]
[null,"Québec"]
[null,"Ontario"]
[null,"Manitoba"]
[null,"Saskatchewan"]
[null,"Alberta"]
[null,"British Columbia"]
[null,"Yukon"]
[null,"Northwest Territories"]
[null,"Nunavut"]
[null,"International"]
[]
["STINNC","GC Genomics Technology Platform"]
[null,"Other Cdn. Services (see Justification)"]
[null,"International Services (see Justification)"]
[]
[]
[]
[]
[]
[]
["CENTRES","Genome Atlantic"]
[null,"Génome Québec"]
[null,"Ontario Genomics"]
[null,"Genome Alberta"]
[null,"Genome Prairie"]
[null,"Genome British Columbia"]
[]
["TYPE","Research Project"]
[]
[]
[]
["INFRATE",1.4999999999999999E-2]
[]
["NATURE","Cash - Unrestricted"]
[null,"Cash - Restr. - Personnel"]
[null,"Cash - Restr. - Other"]
[null,"In-Kind Contribution"]
[]
[]
["ACTIVITIES_S",1,{"$f":"IF(TRIM('Primary Information'!C19)= \"\", \" \",'Primary Information'!C19)","v":"Discovery"},{"$f":" E80 & \" - \" & C80","v":" 1 - Discovery"}," 1"]
[null,2,{"$f":"IF(TRIM('Primary Information'!C20)= \"\", \" \",'Primary Information'!C20)","v":"Validation"},{"$f":" E81 & \" - \" & C81","v":" 2 - Validation"}," 2"]
[null,3,{"$f":"IF(TRIM('Primary Information'!C21)= \"\", \" \",'Primary Information'!C21)","v":"Translation"}," 3 - Translation"," 3"]
[null,4,{"$f":"IF(TRIM('Primary Information'!C22)= \"\", \" \",'Primary Information'!C22)","v":"GE3LS"}," 4 - GE3LS"," 4"]
[null,5,{"$f":"IF(TRIM('Primary Information'!C23)= \"\", \" \",'Primary Information'!C23)","v":" "}," 5 -  "," 5"]
[null,6,{"$f":"IF(TRIM('Primary Information'!C24)= \"\", \" \",'Primary Information'!C24)","v":" "}," 6 -  "," 6"]
[null,7,{"$f":"IF(TRIM('Primary Information'!C25)= \"\", \" \",'Primary Information'!C25)","v":" "}," 7 -  "," 7"]
[null,8,{"$f":"IF(TRIM('Primary Information'!C26)= \"\", \" \",'Primary Information'!C26)","v":" "}," 8 -  "," 8"]
[null,9,{"$f":"IF(TRIM('Primary Information'!C27)= \"\", \" \",'Primary Information'!C27)","v":" "}," 9 -  "," 9"]
[null,10,{"$f":"IF(TRIM('Primary Information'!C28)= \"\", \" \",'Primary Information'!C28)","v":" "},"10 -  ",10]
[null,11,{"$f":"IF(TRIM('Primary Information'!C29)= \"\", \" \",'Primary Information'!C29)","v":" "},"11 -  ",11]
[null,12,{"$f":"IF(TRIM('Primary Information'!C30)= \"\", \" \",'Primary Information'!C30)","v":" "},"12 -  ",12]
[null,13,{"$f":"IF(TRIM('Primary Information'!C31)= \"\", \" \",'Primary Information'!C31)","v":"Other Activities"},"13 - Other Activities",13]
[]
["ORGANIZATIONS",{"$f":"IF(TRIM('Primary Information'!C36)= \"\", \" \",'Primary Information'!C36)","v":"University"}]
[null,{"$f":"IF(TRIM('Primary Information'!C37)= \"\", \" \",'Primary Information'!C37)","v":"Hospital"}]
[null,{"$f":"IF(TRIM('Primary Information'!C38)= \"\", \" \",'Primary Information'!C38)","v":"Lab"}]
[null,{"$f":"IF(TRIM('Primary Information'!C39)= \"\", \" \",'Primary Information'!C39)","v":"NIH"}]
[null,{"$f":"IF(TRIM('Primary Information'!C40)= \"\", \" \",'Primary Information'!C40)","v":" "}]
[null,{"$f":"IF(TRIM('Primary Information'!C41)= \"\", \" \",'Primary Information'!C41)","v":" "}]
[null,{"$f":"IF(TRIM('Primary Information'!C42)= \"\", \" \",'Primary Information'!C42)","v":" "}]
[null,{"$f":"IF(TRIM('Primary Information'!C43)= \"\", \" \",'Primary Information'!C43)","v":" "}]
[null,{"$f":"IF(TRIM('Primary Information'!C44)= \"\", \" \",'Primary Information'!C44)","v":" "}]
[null,{"$f":"IF(TRIM('Primary Information'!C45)= \"\", \" \",'Primary Information'!C45)","v":" "}]
[null,{"$f":"IF(TRIM('Primary Information'!C46)= \"\", \" \",'Primary Information'!C46)","v":" "}]
[null,{"$f":"IF(TRIM('Primary Information'!C47)= \"\", \" \",'Primary Information'!C47)","v":" "}]
[null,{"$f":"IF(TRIM('Primary Information'!C48)= \"\", \" \",'Primary Information'!C48)","v":" "}]
[null,{"$f":"IF(TRIM('Primary Information'!C49)= \"\", \" \",'Primary Information'!C49)","v":" "}]
[null,{"$f":"IF(TRIM('Primary Information'!C50)= \"\", \" \",'Primary Information'!C50)","v":" "}]
[null,{"$f":"IF(TRIM('Primary Information'!C51)= \"\", \" \",'Primary Information'!C51)","v":" "}]
[null,{"$f":"IF(TRIM('Primary Information'!C52)= \"\", \" \",'Primary Information'!C52)","v":" "}]
[null,{"$f":"IF(TRIM('Primary Information'!C53)= \"\", \" \",'Primary Information'!C53)","v":" "}]
[null,{"$f":"IF(TRIM('Primary Information'!C54)= \"\", \" \",'Primary Information'!C54)","v":" "}]
[null,{"$f":"IF(TRIM('Primary Information'!C55)= \"\", \" \",'Primary Information'!C55)","v":" "}]
[]
["FUNDERS_S",{"$f":"IF(TRIM('Primary Information'!C60)= \"\", \" \",'Primary Information'!C60)","v":"Genome Canada"},{"$f":"IF(TRIM('Primary Information'!F60)= \"\", \" \",'Primary Information'!F60)","v":"Cash - Unrestricted"},{"$f":"CONCATENATE(E115,\" - \",B115,CHAR(10),\"[\",C115,\"]\")","v":" 1 - Genome Canada\n[Cash - Unrestricted]"}," 1"]
[null,{"$f":"IF(TRIM('Primary Information'!C61)= \"\", \" \",'Primary Information'!C61)","v":"Lead Centre / Prov. Centre"},{"$f":"IF(TRIM('Primary Information'!F61)= \"\", \" \",'Primary Information'!F61)","v":"Cash - Unrestricted"},{"$f":"CONCATENATE(E116,\" - \",B116,CHAR(10),\"[\",C116,\"]\")","v":" 2 - Lead Centre / Prov. Centre\n[Cash - Unrestricted]"}," 2"]
[null,{"$f":"IF(TRIM('Primary Information'!C62)= \"\", \" \",'Primary Information'!C62)","v":" "},{"$f":"IF(TRIM('Primary Information'!F62)= \"\", \" \",'Primary Information'!F62)","v":" "}," 3 -  \n[ ]"," 3"]
[null,{"$f":"IF(TRIM('Primary Information'!C63)= \"\", \" \",'Primary Information'!C63)","v":" "},{"$f":"IF(TRIM('Primary Information'!F63)= \"\", \" \",'Primary Information'!F63)","v":" "}," 4 -  \n[ ]"," 4"]
[null,{"$f":"IF(TRIM('Primary Information'!C64)= \"\", \" \",'Primary Information'!C64)","v":" "},{"$f":"IF(TRIM('Primary Information'!F64)= \"\", \" \",'Primary Information'!F64)","v":" "}," 5 -  \n[ ]"," 5"]
[null,{"$f":"IF(TRIM('Primary Information'!C65)= \"\", \" \",'Primary Information'!C65)","v":" "},{"$f":"IF(TRIM('Primary Information'!F65)= \"\", \" \",'Primary Information'!F65)","v":" "}," 6 -  \n[ ]"," 6"]
[null,{"$f":"IF(TRIM('Primary Information'!C66)= \"\", \" \",'Primary Information'!C66)","v":" "},{"$f":"IF(TRIM('Primary Information'!F66)= \"\", \" \",'Primary Information'!F66)","v":" "}," 7 -  \n[ ]"," 7"]
[null,{"$f":"IF(TRIM('Primary Information'!C67)= \"\", \" \",'Primary Information'!C67)","v":" "},{"$f":"IF(TRIM('Primary Information'!F67)= \"\", \" \",'Primary Information'!F67)","v":" "}," 8 -  \n[ ]"," 8"]
[null,{"$f":"IF(TRIM('Primary Information'!C68)= \"\", \" \",'Primary Information'!C68)","v":" "},{"$f":"IF(TRIM('Primary Information'!F68)= \"\", \" \",'Primary Information'!F68)","v":" "}," 9 -  \n[ ]"," 9"]
[null,{"$f":"IF(TRIM('Primary Information'!C69)= \"\", \" \",'Primary Information'!C69)","v":" "},{"$f":"IF(TRIM('Primary Information'!F69)= \"\", \" \",'Primary Information'!F69)","v":" "},"10 -  \n[ ]","10"]
[null,{"$f":"IF(TRIM('Primary Information'!C70)= \"\", \" \",'Primary Information'!C70)","v":" "},{"$f":"IF(TRIM('Primary Information'!F70)= \"\", \" \",'Primary Information'!F70)","v":" "},"11 -  \n[ ]","11"]
[null,{"$f":"IF(TRIM('Primary Information'!C71)= \"\", \" \",'Primary Information'!C71)","v":" "},{"$f":"IF(TRIM('Primary Information'!F71)= \"\", \" \",'Primary Information'!F71)","v":" "},"12 -  \n[ ]","12"]
[null,{"$f":"IF(TRIM('Primary Information'!C72)= \"\", \" \",'Primary Information'!C72)","v":" "},{"$f":"IF(TRIM('Primary Information'!F72)= \"\", \" \",'Primary Information'!F72)","v":" "},"13 -  \n[ ]","13"]
[null,{"$f":"IF(TRIM('Primary Information'!C73)= \"\", \" \",'Primary Information'!C73)","v":" "},{"$f":"IF(TRIM('Primary Information'!F73)= \"\", \" \",'Primary Information'!F73)","v":" "},"14 -  \n[ ]","14"]
[null,{"$f":"IF(TRIM('Primary Information'!C74)= \"\", \" \",'Primary Information'!C74)","v":" "},{"$f":"IF(TRIM('Primary Information'!F74)= \"\", \" \",'Primary Information'!F74)","v":" "},"15 -  \n[ ]","15"]
[null,{"$f":"IF(TRIM('Primary Information'!C75)= \"\", \" \",'Primary Information'!C75)","v":" "},{"$f":"IF(TRIM('Primary Information'!F75)= \"\", \" \",'Primary Information'!F75)","v":" "},"16 -  \n[ ]","16"]
[null,{"$f":"IF(TRIM('Primary Information'!C76)= \"\", \" \",'Primary Information'!C76)","v":" "},{"$f":"IF(TRIM('Primary Information'!F76)= \"\", \" \",'Primary Information'!F76)","v":" "},"17 -  \n[ ]","17"]
[null,{"$f":"IF(TRIM('Primary Information'!C77)= \"\", \" \",'Primary Information'!C77)","v":" "},{"$f":"IF(TRIM('Primary Information'!F77)= \"\", \" \",'Primary Information'!F77)","v":" "},"18 -  \n[ ]","18"]
[null,{"$f":"IF(TRIM('Primary Information'!C78)= \"\", \" \",'Primary Information'!C78)","v":"Other Minor Funders"},{"$f":"IF(TRIM('Primary Information'!F78)= \"\", \" \",'Primary Information'!F78)","v":"N/A"},"19 - Other Minor Funders\n[N/A]","19"]
[null,{"$f":"IF(TRIM('Primary Information'!C79)= \"\", \" \",'Primary Information'!C79)","v":"To Be Determined"},{"$f":"IF(TRIM('Primary Information'!F79)= \"\", \" \",'Primary Information'!F79)","v":"N/A"},"20 - To Be Determined\n[N/A]","20"]
[]
[]
["START_DATE","2018 Oct-Dec"]