{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["(1) Provider Info and Cert","(2) Overall Cost Summary","(3) Overall Detailed Costs","(4) OT Detailed Costs","(5) OT Detailed Adjustments","(6) OT Cost Allocation","(7) OT Reimbursed Units","(8) OT Comparison","(9) PH Detailed Costs","(10) PH Detailed Adjustments","(11) PH Cost Allocation","(12) PH Reimbursed Units","(13) PH Comparison","(14) IOT Detailed Costs","(15) IOT Detailed Adjustments","(16) IOT Cost Allocation","(17) IOT Reimbursed Units","(18) IOT Comparison","(19) RES Detailed Costs","(20) RES Detailed Adjustments","(21) RES Cost Allocation","(22) RES Reimbursed Units","Sheet1","(23) RES Comparison","(24) NTP Detailed Costs","(25) NTP Detailed Adjustments","(26) NTP Cost Allocation","(27) NTP Reimbursed Units","(28) NTP Comparison"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":97,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"(1) Provider Info and Cert","index":0,"n_rows":34,"n_cols":2,"rows_kept":34,"cut":false,"hidden":false,"merged":[[29,0,29,1],[30,0,30,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[25,0,25,1],[26,0,26,1],[0,0,0,1],[1,0,1,1],[2,0,2,1],[27,0,27,1],[28,0,28,1]]}
["Substance Use Disorder ODS Waiver Cost Report "]
["Provider Information and Certification"]
["Fiscal Year 2017-18"]
[]
[]
["COUNTY OF SITE LOCATION"]
["PROVIDER NAME"]
["DBA"]
["SITE ADDRESS"]
["SITE CITY, STATE, ZIP"]
["SITE BUSINESS PHONE NUMBER"]
["ADMIN. ADDRESS (if different than site address)"]
["ADMIN. CITY, STATE, ZIP (if different than site address)"]
["DRUG MEDI-CAL PROV. NO. (4 digit)"]
["PROVIDER NO. (6 digit)"]
["NATIONAL PROVIDER IDENTIFICATION (NPI) NO. (10 digit)"]
["NAME OF CONTACT PERSON"]
["PHONE NUMBER OF CONTACT PERSON"]
["NAME OF PERSON SIGNING CERTIFICATION STATEMENT"]
[]
["CERTIFICATION STATEMENT"]
["Intentional misrepresentation of falsification of any information contained in this request resulting in reimbursement by the Department of Health Care Services may be punishable by fine and/or imprisonment under federal and state laws (42 CFR, Section 1003.102 - \"Basis for Civil Money Penalties and Assessments\", 18 U.S.C. 1347 - \"Health Care Fraud\"; California Welfare and Institutions Code 14123.25 - \"Civil Penalties for Fraudulent Claims\"; and Title 22 California Code of Regulations 51485.1 - \"Civil Money Penalties\""]
["For Purposes of this certification, \"provider\" is a County Operated or Publicly Owned/Operated Drug Medi-Cal substance use disorder service provider as defined in W&I Code Section 14105.95."]
["Certification by Officer or Administrator of the Drug Medi-Cal Substance Use Disorder Service Provider"]
["I, ___________________________________________________ certify under penalty of perjury as follows:"]
["Public funds for services provided have been expended as necessary for Federal Financial Participation (FFP) pursuant to the requirements of Section 1903(w) of the Social Security Act and 42 C.F.R. § 433.50 et seq. for allowable costs.  "]
["The expenditures claims have not previously been, nor will be, claims at any other time to receive Federal Funds under Medicaid or any other program."]
["The provider acknowledges that the information is to be used for claiming Federal funds and understands that misrepresentation of information constitutes a violation of Federal and State law."]
["The provider acknowledges that all funds expended pursuant to W&I Code Section 14105.95 are subject to review and audit by the Department of Health Care Services (DHCS)."]
["The provider acknowledges and understands that DHCS must deny payments for any claim submitted under W&I Code Section 14105.95, if it determines that the certification is not adequately supported for purposes of Federal Financial Participation."]
["That I am the responsible person of the subject Drug Medi-Cal Substance Use Disorder and am duly authorized to sign this certification and that, to the best of my knowledge and information, each statement and amount in the accompanying schedules are to be true, correct, and in compliance with Section 14105.95 of the California Welfare and Institutions Code.  "]
[]
[]
["Date of Signature","Signature of Officer or Administrator"]

{"sheet":"(2) Overall Cost Summary","index":1,"n_rows":28,"n_cols":3,"rows_kept":28,"cut":false,"hidden":false,"merged":[[6,1,6,4],[7,1,7,4]]}
["Department of Health Care Services"]
["FY 2017-18 ODS Waiver Cost Report - Overall Cost Summary"]
[]
[]
[]
[]
["COUNTY",{"$f":"+'(1) Provider Info and Cert'!B6","v":0}]
["PROVIDER NAME",{"$f":"+'(1) Provider Info and Cert'!B7","v":0}]
["DRUG MEDI-CAL PROVIDER NO. (4 digits)",{"$f":"+'(1) Provider Info and Cert'!B14","v":0}]
["PROVIDER NUMBER (6 digits)",{"$f":"+'(1) Provider Info and Cert'!B15","v":0}]
["NATIONAL PROVIDER IDENTIFICATION (NPI) NO. (10 digit)",{"$f":"+'(1) Provider Info and Cert'!B16","v":0}]
[]
[]
["Cost Center Totals",null,"Percentage of Total"]
["- Outpatient Treatment Services",{"$f":"+'(3) Overall Detailed Costs'!B175","v":0},{"$f":"IF(B15=0,0,(SUM(B15/$B$22)))","v":0}]
["- Partial Hospitalization (PH) Services",{"$f":"+'(3) Overall Detailed Costs'!C175","v":0},0]
["- Intensive Outpatient Treatment (IOT)",{"$f":"+'(3) Overall Detailed Costs'!D175","v":0},0]
["- Residential Services",{"$f":"+'(3) Overall Detailed Costs'!E175","v":0},0]
["- Narcotic Treatment Program (NTP)",{"$f":"+'(3) Overall Detailed Costs'!F175","v":0},0]
["- Other SUD Services",{"$f":"+'(3) Overall Detailed Costs'!G175","v":0},0]
["- Non SUD Services",{"$f":"+'(3) Overall Detailed Costs'!H175","v":0},0]
[null,{"$f":"SUM(B15:B21)","v":0},{"$f":"SUM(C15:C21)","v":0}]
[]
[]
["Breakout between SUD and Non-SUD"]
["- Total SUD Services",{"$f":"SUM(B15:B20)","v":0},{"$f":"IF(B26=0,0,(SUM(B26/$B$28)))","v":0}]
[{"$f":"+A21","v":"- Non SUD Services"},{"$f":"+B21","v":0},{"$f":"IF(B27=0,0,(SUM(B27/$B$28)))","v":0}]
[null,{"$f":"SUM(B26:B27)","v":0},{"$f":"SUM(C26:C27)","v":0}]

{"sheet":"(3) Overall Detailed Costs","index":2,"n_rows":175,"n_cols":13,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Department of Health Care Services"]
["FY 2017-18 ODS Waiver Cost Report - Overall Detailed Costs"]
[]
[]
["SCHEDULE OF EXPENDITURES FOR DIRECT COSTS.  Part A.","From Accounting Records",null,"Outpatient Treatment Cost Center","Partial Hospitalization Cost Center","Intensive Outpatient Treatment Cost Center","Residential Cost Center","Narcotic Treatment Program Cost Center","Other SUD Services Cost Center","Non-SUD Services Cost Center","TOTAL","OVERALL TOTAL"]
[null,"Total","Indirect","Direct","Direct","Direct","Direct","Direct","Direct","Direct","Direct",null,"Cost Assignment Explanations"]
[null,null,null,null,null,null,null,null,null,null,null,null," "]
["Personnel Services"]
["Salary and Wages",null,{"$f":"+B9-K9","v":0},null,null,null,null,null,null,null,{"$f":"+J9+I9+G9+H9+F9+E9+D9","v":0},{"$f":"+K9+C9","v":0},"Time Sheets (Payroll), Labor statistics, Time studies-Indirect-multiple programs or admin"]
["Employee Benefits",null,{"$f":"+B10-K10","v":0},null,null,null,null,null,null,null,{"$f":"+J10+I10+G10+H10+F10+E10+D10","v":0},{"$f":"+K10+C10","v":0},"Percent of Direct salaries or actual from payroll records"]
["Equipment, Materials and Supplies"]
["Depreciation - Equipment",null,{"$f":"+B12-K12","v":0},null,null,null,null,null,null,null,{"$f":"+J12+I12+G12+H12+F12+E12+D12","v":0},{"$f":"+K12+C12","v":0},"Identify as Indirect - could be direct based on usage which would be time consuming"]
["Maintenance - Equipment",null,0,null,null,null,null,null,null,null,0,0,"Identify as Indirect - could be direct based on usage which would be time consuming"]
["Medical, Dental and Laboratory Supplies",null,0,null,null,null,null,null,null,null,0,0,"Identify as Indirect - could be direct based on usage which would be time consuming"]
["Membership Dues",null,0,null,null,null,null,null,null,null,0,0,"Identify as Indirect - could be direct based on usage which would be time consuming"]
["Rent and Lease Equipment",null,0,null,null,null,null,null,null,null,0,0,"Identify as Indirect - could be direct based on usage which would be time consuming"]
["Clothing and Personal Supplies",null,0,null,null,null,null,null,null,null,0,0,"Identify as Indirect - could be direct based on usage which would be time consuming"]
["Food",null,0,null,null,null,null,null,null,null,0,0,"Invoices"]
["Laundry Services and Supplies",null,0,null,null,null,null,null,null,null,0,0,"Invoices"]
["Small Tools and Instruments",null,0,null,null,null,null,null,null,null,0,0,"Identify as Indirect - could be direct based on usage which would be time consuming"]
["Training",null,0,null,null,null,null,null,null,null,0,0,"Identify as Indirect - could be direct based on usage which would be time consuming"]
["Miscellaneous Supplies",null,0,null,null,null,null,null,null,null,0,0,"Identify as Indirect - could be direct based on usage which would be time consuming"]
["Operating Expenses"]
["Communications",null,{"$f":"+B24-K24","v":0},null,null,null,null,null,null,null,{"$f":"+J24+I24+G24+H24+F24+E24+D24","v":0},{"$f":"+K24+C24","v":0},"Phone Invoices"]
["Depreciation - Structures and Improvements",null,0,null,null,null,null,null,null,null,0,0,"Depreciation Records, Occupancy or identify as indirect"]
["Household Expenses",null,0,null,null,null,null,null,null,null,0,0,"Invoices"]
["Insurance",null,0,null,null,null,null,null,null,null,0,0,"Invoices or Identify as indirect"]
["Interest Expense",null,0,null,null,null,null,null,null,null,0,0,"Bank and other statements - identify as indirect"]
["Lease Property Maintenance, Structures, Improvements and Grounds",null,0,null,null,null,null,null,null,null,0,0,"Occupancy or identify as indirect"]
["Maintenance - Structures, Improvements, and Grounds",null,0,null,null,null,null,null,null,null,0,0,"Invoices, Occupancy or identify as indirect"]
["Miscellaneous Expense",null,0,null,null,null,null,null,null,null,0,0,"Invoices"]
["Office Expense",null,0,null,null,null,null,null,null,null,0,0,"Invoices-identify as indirect"]
["Publications and Legal Notices",null,0,null,null,null,null,null,null,null,0,0,"Invoices-identify as indirect"]
["Rents & Leases - Land, Structure, and Improvements",null,0,null,null,null,null,null,null,null,0,0,"Lease Records, occupancy or identify as indirect"]
["Taxes and Licenses",null,0,null,null,null,null,null,null,null,0,0,"Tax Returns, Invoices, identify as indirect"]
["Drug Screening and Other Testing",null,0,null,null,null,null,null,null,null,0,0,"Invoices"]
["Utilities",null,0,null,null,null,null,null,null,null,0,0,"Occupancy or identify as indirect"]
["Other",null,0,null,null,null,null,null,null,null,0,0,"Invoices"]
["Professional and Special Services"]
["Pharmaceutical",null,{"$f":"+B40-K40","v":0},null,null,null,null,null,null,null,{"$f":"+J40+I40+G40+H40+F40+E40+D40","v":0},{"$f":"+K40+C40","v":0},"Invoices"]
["Dosing - Methadone (NTP Only)",null,0,null,null,null,null,null,null,null,0,0,"Invoices"]
["Dosing - Buprenorphine (NTP Only)",null,0,null,null,null,null,null,null,null,0,0,"Invoices"]
["Dosing - Disulfiram (NTP Only)",null,0,null,null,null,null,null,null,null,0,0,"Invoices"]
["Dosing - Naloxone (NTP Only)",null,0,null,null,null,null,null,null,null,0,0,"Invoices"]
["Non NTP Dosing - Buprenorphine",null,0,null,null,null,null,null,null,null,0,0,"Invoices"]
["Non NTP Dosing - Disulfiram",null,0,null,null,null,null,null,null,null,0,0,"Invoices"]
["Non NTP Dosing - Naloxone",null,0,null,null,null,null,null,null,null,0,0,"Invoices"]
["Non NTP Dosing - Vivitrol",null,0,null,null,null,null,null,null,null,0,0,"Invoices"]
["Non NTP Dosing - Acamprosate",null,0,null,null,null,null,null,null,null,0,0,"Invoices"]
["Physician Consultation",null,0,null,null,null,null,null,null,null,0,0,"Invoices"]
["Professional and Special Services",null,0,null,null,null,null,null,null,null,0,0,"Invoices"]
["Transportation"]
["Transportation",null,{"$f":"+B53-K53","v":0},null,null,null,null,null,null,null,{"$f":"+J53+I53+G53+H53+F53+E53+D53","v":0},{"$f":"+K53+C53","v":0},"Travel claims, vehicle mileage logs or identify as indirect"]
["Travel",null,{"$f":"+B54-K54","v":0},null,null,null,null,null,null,null,{"$f":"+J54+I54+G54+H54+F54+E54+D54","v":0},{"$f":"+K54+C54","v":0},"Travel claims, vehicle mileage logs"]
["Gas, Oil, & Maintenance - Vehicles",null,{"$f":"+B55-K55","v":0},null,null,null,null,null,null,null,{"$f":"+J55+I55+G55+H55+F55+E55+D55","v":0},{"$f":"+K55+C55","v":0},"Travel claims, vehicle mileage logs or identify as indirect"]
["Rents & Leases - Vehicles",null,{"$f":"+B56-K56","v":0},null,null,null,null,null,null,null,{"$f":"+J56+I56+G56+H56+F56+E56+D56","v":0},{"$f":"+K56+C56","v":0},"Travel claims, vehicle mileage logs"]
["Depreciation - Vehicles",null,{"$f":"+B57-K57","v":0},null,null,null,null,null,null,null,{"$f":"+J57+I57+G57+H57+F57+E57+D57","v":0},{"$f":"+K57+C57","v":0},"Travel claims, vehicle mileage logs or identify as indirect"]
["Other Costs"]
["Indirect Costs",null,{"$f":"+B59-K59","v":0},null,null,null,null,null,null,null,{"$f":"+J59+I59+G59+H59+F59+E59+D59","v":0},{"$f":"+K59+C59","v":0},"Identify as Indirect-This would be administrative overhead in multiple site programs"]
[null,{"$f":"SUM(B9:B59)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(D60:J60)","v":0},{"$f":"SUM(L9:L59)","v":0}]
["Indirect Cost Rate",null,null,{"$f":"IF(D60=0,0,(D60*$L$61))","v":0},0,0,0,0,0,0,{"$f":"SUM(D61:J61)","v":0},{"$f":"IF(C60=0,0,(C60/K60))","v":0}]
["Percent of Direct Costs",null,null,{"$f":"IF(D60=0,0,(+D60/$K$60))","v":0},0,0,0,0,0,0,{"$f":"SUM(D62:J62)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D60*L61","v":0}]
["SUPPORTING SCHEDULES FOR INDIRECT COSTS  - Part B","From Part A - Col C Indirect","Outpatient Treatment Cost Center","Partial Hospitalization Cost Center","Intensive Outpatient Treatment Cost Center","Residential Cost Center","Narcotic Treatment Program Cost Center","Other SUD Services Cost Center","Non-SUD Services Cost Center","ALLOCATED TOTAL "]
[null,null,"Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect","Indirect",null,null,"Cost Assignment Explanations"]
[null,null,null,null,null,null,null,null,null,null,null,null," "]
["Personnel Services"]
["Salary and Wages",{"$f":"+C9","v":0},{"$f":"IF(B68=0,0,(+$B68*$D$62))","v":0},{"$f":"+$B68*$E$62","v":0},{"$f":"+$B68*$F$62","v":0},{"$f":"+$B68*$G$62","v":0},{"$f":"+$B68*$H$62","v":0},{"$f":"+$B68*$I$62","v":0},{"$f":"+$B68*$J$62","v":0},{"$f":"SUM(C68:I68)","v":0},null,null,"Percentage of direct costs"]
["Employee Benefits",{"$f":"+C10","v":0},{"$f":"+$B69*$D$62","v":0},{"$f":"+$B69*$E$62","v":0},{"$f":"+$B69*$F$62","v":0},{"$f":"+$B69*$G$62","v":0},{"$f":"+$B69*$H$62","v":0},{"$f":"+$B69*$I$62","v":0},{"$f":"+$B69*$J$62","v":0},{"$f":"SUM(C69:I69)","v":0},null,null,"Percentage of direct costs"]
["Equipment, Materials and Supplies"]
["Depreciation - Equipment",{"$f":"+C12","v":0},{"$f":"+$B71*$D$62","v":0},{"$f":"+$B71*$E$62","v":0},{"$f":"+$B71*$F$62","v":0},{"$f":"+$B71*$G$62","v":0},{"$f":"+$B71*$H$62","v":0},{"$f":"+$B71*$I$62","v":0},{"$f":"+$B71*$J$62","v":0},{"$f":"SUM(C71:I71)","v":0},null,null,"Percentage of direct costs"]
["Maintenance - Equipment",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Medical, Dental and Laboratory Supplies",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Membership Dues",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Rent and Lease Equipment",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Clothing and Personal Supplies",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Food",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Laundry Services and Supplies",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Small Tools and Instruments",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Training",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Miscellaneous Supplies",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Operating Expenses"]
["Communications",{"$f":"+C24","v":0},{"$f":"+$B83*$D$62","v":0},{"$f":"+$B83*$E$62","v":0},{"$f":"+$B83*$F$62","v":0},{"$f":"+$B83*$G$62","v":0},{"$f":"+$B83*$H$62","v":0},{"$f":"+$B83*$I$62","v":0},{"$f":"+$B83*$J$62","v":0},{"$f":"SUM(C83:I83)","v":0},null,null,"Percentage of direct costs"]
["Depreciation - Structures and Improvements",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Household Expenses",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Insurance",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Interest Expense",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Lease Property Maintenance, Structures, Improvements and Grounds",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Maintenance - Structures, Improvements, and Grounds",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Miscellaneous Expense",0,0,{"$f":"+$B90*$E$62","v":0},0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Office Expense",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Publications and Legal Notices",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Rents & Leases - Land, Structure, and Improvements",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Taxes and Licenses",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Drug Screening and Other Testing",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Utilities",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Other",0,0,0,0,0,0,0,0,0,null,null,"Percentage of direct costs"]
["Professional and Special Services"]
["Pharmaceutical",{"$f":"+C40","v":0},{"$f":"+$B99*$D$62","v":0},{"$f":"+$B99*$E$62","v":0},{"$f":"+$B99*$F$62","v":0},{"$f":"+$B99*$G$62","v":0},{"$f":"+$B99*$H$62","v":0},{"$f":"+$B99*$I$62","v":0},{"$f":"+$B99*$J$62","v":0},{"$f":"SUM(C99:I99)","v":0},null,null,"Percentage of direct costs"]
["Dosing - Methadone (NTP Only)",0,null,null,null,null,{"$f":"+$B100*$H$62","v":0},null,null,{"$f":"SUM(C100:I100)","v":0},null,null,"Percentage of direct costs"]
["Dosing - Buprenorphine (NTP Only)",0,null,null,null,null,{"$f":"+$B101*$H$62","v":0},null,null,0,null,null,"Percentage of direct costs"]
["Dosing - Disulfiram (NTP Only)",0,null,null,null,null,{"$f":"+$B102*$H$62","v":0},null,null,0,null,null,"Percentage of direct costs"]
["Dosing - Naloxone (NTP Only)",0,null,null,null,null,{"$f":"+$B103*$H$62","v":0},null,null,0,null,null,"Percentage of direct costs"]
["Non NTP Dosing - Buprenorphine",0,{"$f":"+$B104*$D$62","v":0},{"$f":"+$B104*$E$62","v":0},{"$f":"+$B104*$F$62","v":0},{"$f":"+$B104*$G$62","v":0},null,null,null,0,null,null,"Percentage of direct costs"]
["Non NTP Dosing - Disulfiram",0,0,0,0,0,null,null,null,0,null,null,"Percentage of direct costs"]
["Non NTP Dosing - Naloxone",0,0,0,0,0,null,null,null,0,null,null,"Percentage of direct costs"]
["Non NTP Dosing - Vivitrol",0,0,0,0,0,null,null,null,0,null,null,"Percentage of direct costs"]
["Non NTP Dosing - Acamprosate",0,0,0,0,0,null,null,null,0,null,null,"Percentage of direct costs"]
["Physician Consultation",0,0,0,0,0,{"$f":"+$B109*$H$62","v":0},{"$f":"+$B109*$I$62","v":0},{"$f":"+$B109*$J$62","v":0},{"$f":"SUM(C109:I109)","v":0},null,null,"Percentage of direct costs"]
["Professional and Special Services",0,0,0,0,0,{"$f":"+$B110*$H$62","v":0},{"$f":"+$B110*$I$62","v":0},{"$f":"+$B110*$J$62","v":0},{"$f":"SUM(C110:I110)","v":0},null,null,"Percentage of direct costs"]
["Transportation"]
["Transportation",{"$f":"+C53","v":0},{"$f":"+$B112*$D$62","v":0},{"$f":"+$B112*$E$62","v":0},{"$f":"+$B112*$F$62","v":0},{"$f":"+$B112*$G$62","v":0},{"$f":"+$B112*$H$62","v":0},{"$f":"+$B112*$I$62","v":0},{"$f":"+$B112*$J$62","v":0},{"$f":"SUM(C112:I112)","v":0},null,null,"Percentage of direct costs"]
["Travel",{"$f":"+C54","v":0},{"$f":"+$B113*$D$62","v":0},{"$f":"+$B113*$E$62","v":0},{"$f":"+$B113*$F$62","v":0},{"$f":"+$B113*$G$62","v":0},{"$f":"+$B113*$H$62","v":0},{"$f":"+$B113*$I$62","v":0},{"$f":"+$B113*$J$62","v":0},{"$f":"SUM(C113:I113)","v":0},null,null,"Percentage of direct costs"]
["Gas, Oil, & Maintenance - Vehicles",{"$f":"+C55","v":0},{"$f":"+$B114*$D$62","v":0},{"$f":"+$B114*$E$62","v":0},{"$f":"+$B114*$F$62","v":0},{"$f":"+$B114*$G$62","v":0},{"$f":"+$B114*$H$62","v":0},{"$f":"+$B114*$I$62","v":0},{"$f":"+$B114*$J$62","v":0},{"$f":"SUM(C114:I114)","v":0},null,null,"Percentage of direct costs"]
["Rents & Leases - Vehicles",{"$f":"+C56","v":0},{"$f":"+$B115*$D$62","v":0},{"$f":"+$B115*$E$62","v":0},{"$f":"+$B115*$F$62","v":0},{"$f":"+$B115*$G$62","v":0},{"$f":"+$B115*$H$62","v":0},{"$f":"+$B115*$I$62","v":0},{"$f":"+$B115*$J$62","v":0},{"$f":"SUM(C115:I115)","v":0},null,null,"Percentage of direct costs"]
["Depreciation - Vehicles",{"$f":"+C57","v":0},{"$f":"+$B116*$D$62","v":0},{"$f":"+$B116*$E$62","v":0},{"$f":"+$B116*$F$62","v":0},{"$f":"+$B116*$G$62","v":0},{"$f":"+$B116*$H$62","v":0},{"$f":"+$B116*$I$62","v":0},{"$f":"+$B116*$J$62","v":0},{"$f":"SUM(C116:I116)","v":0},null,null,"Percentage of direct costs"]
["Other Costs"]
["Administrative Indirect Costs",{"$f":"+C59","v":0},{"$f":"+$B118*$D$62","v":0},{"$f":"+$B118*$E$62","v":0},{"$f":"+$B118*$F$62","v":0},{"$f":"+$B118*$G$62","v":0},{"$f":"+$B118*$H$62","v":0},{"$f":"+$B118*$I$62","v":0},{"$f":"+$B118*$J$62","v":0},{"$f":"SUM(C118:I118)","v":0},null,null,"Percentage of direct costs"]
[null,{"$f":"SUM(B68:B118)","v":0},0,0,0,0,0,0,0,0]
["Indirect costs rate for comparison",null,{"$f":"+D61","v":0},0,0,0,0,0,0]
["REPORT OF EXPENDITURES FOR TOTAL COSTS -  Part C","Outpatient Treatment Cost Center","Partial Hospitalization Cost Center","Intensive Outpatient Treatment Cost Center","Residential Cost Center","Narcotic Treatment Program Cost Center","Other SUD Services Cost Center","Non-SUD Services Cost Center","TOTAL"]
["C. Total of Direct and Indirect Costs"]
["Personnel Services"]
["Salary and Wages",{"$f":"+C68+D9","v":0},0,0,0,0,0,0,{"$f":"SUM(B124:H124)","v":0}]
["Employee Benefits",0,0,0,0,0,0,0,{"$f":"SUM(B125:H125)","v":0}]
["Equipment, Materials and Supplies"]
["Depreciation - Equipment",{"$f":"+C71+D12","v":0},{"$f":"+D71+E12","v":0},{"$f":"+E71+F12","v":0},{"$f":"+F71+G12","v":0},{"$f":"+G71+H12","v":0},{"$f":"+H71+I12","v":0},{"$f":"+I71+J12","v":0},{"$f":"SUM(B127:H127)","v":0}]
["Maintenance - Equipment",0,0,0,0,0,0,0,0]
["Medical, Dental and Laboratory Supplies",0,0,0,0,0,0,0,0]
["Membership Dues",0,0,0,0,0,0,0,0]
["Rent and Lease Equipment",0,0,0,0,0,0,0,0]
["Clothing and Personal Supplies",0,0,0,0,0,0,0,0]
["Food",0,0,0,0,0,0,0,0]
["Laundry Services and Supplies",0,0,0,0,0,0,0,0]
["Small Tools and Instruments",0,0,0,0,0,0,0,0]
["Training",0,0,0,0,0,0,0,0]
["Miscellaneous Supplies",0,0,0,0,0,0,0,0]
["Operating Expenses"]
["Communications",{"$f":"+C83+D24","v":0},{"$f":"+D83+E24","v":0},{"$f":"+E83+F24","v":0},{"$f":"+F83+G24","v":0},{"$f":"+G83+H24","v":0},{"$f":"+H83+I24","v":0},{"$f":"+I83+J24","v":0},{"$f":"SUM(B139:H139)","v":0}]
["Depreciation - Structures and Improvements",0,0,0,0,0,0,0,0]
["Household Expenses",0,0,0,0,0,0,0,0]
["Insurance",0,0,0,0,0,0,0,0]
["Interest Expense",0,0,0,0,0,0,0,0]
["Lease Property Maintenance, Structures, Improvements and Grounds",0,0,0,0,0,0,0,0]
["Maintenance - Structures, Improvements, and Grounds",0,0,0,0,0,0,0,0]
["Miscellaneous Expense",0,0,0,0,0,0,0,0]
["Office Expense",0,0,0,0,0,0,0,0]
["Publications and Legal Notices",0,0,0,0,0,0,0,0]
["Rents & Leases - Land, Structure, and Improvements",0,0,0,0,0,0,0,0]
["Taxes and Licenses",0,0,0,0,0,0,0,0]
["Drug Screening and Other Testing",0,0,0,0,0,0,0,0]
["Utilities",0,0,0,0,0,0,0,0]
["Other",0,0,0,0,0,0,0,0]
["Professional and Special Services"]
["Pharmaceutical",{"$f":"+C99+D40","v":0},0,0,0,0,0,0,{"$f":"SUM(B155:H155)","v":0}]
["Dosing - Methadone (NTP Only)",null,null,null,null,{"$f":"+G100+H41","v":0},null,null,0]
["Dosing - Buprenorphine (NTP Only)",null,null,null,null,{"$f":"+G101+H42","v":0},null,null,0]
["Dosing - Disulfiram (NTP Only)",null,null,null,null,{"$f":"+G102+H43","v":0},null,null,0]
["Dosing - Naloxone (NTP Only)",null,null,null,null,{"$f":"+G103+H44","v":0},null,null,0]
["Non NTP Dosing - Buprenorphine",{"$f":"+C104+D45","v":0},0,0,0,null,null,null,0]
["Non NTP Dosing - Disulfiram",0,0,0,0,null,null,null,0]
["Non NTP Dosing - Naloxone",0,0,0,0,null,null,null,0]
["Non NTP Dosing - Vivitrol",0,0,0,0,null,null,null,0]
["Non NTP Dosing - Acamprosate",0,0,0,0,null,null,null,0]
["Physician Consultation",{"$f":"+C109+D50","v":0},0,0,0,0,0,0,0]
["Professional and Special Services",{"$f":"+C110+D51","v":0},0,0,0,0,0,0,0]
["Transportation"]
["Transportation",{"$f":"+C112+D53","v":0},0,0,0,0,0,0,{"$f":"SUM(B168:H168)","v":0}]
["Travel",0,0,0,0,0,0,0,{"$f":"SUM(B169:H169)","v":0}]
["Gas, Oil, & Maintenance - Vehicles",0,0,0,0,0,0,0,{"$f":"SUM(B170:H170)","v":0}]
["Rents & Leases - Vehicles",0,0,0,0,0,0,0,{"$f":"SUM(B171:H171)","v":0}]
["Depreciation - Vehicles",0,0,0,0,0,0,0,{"$f":"SUM(B172:H172)","v":0}]
["Other Costs"]
["Administrative Indirect Costs",{"$f":"+C118+D59","v":0},0,0,0,0,0,0,{"$f":"SUM(B174:H174)","v":0}]
[null,{"$f":"SUM(B124:B174)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(B175:H175)","v":0}]

{"sheet":"(4) OT Detailed Costs","index":3,"n_rows":127,"n_cols":130,"rows_kept":127,"cut":false,"hidden":false,"merged":[[70,110,70,113],[70,114,70,117],[70,118,70,121],[70,122,70,125],[70,126,70,129],[70,106,70,109],[70,42,70,45],[70,2,70,5],[70,6,70,9],[70,66,70,69],[70,70,70,73],[70,10,70,13],[70,14,70,17],[70,26,70,29],[70,34,70,37],[70,38,70,41],[70,98,70,101],[70,102,70,105],[70,74,70,77],[70,78,70,81],[70,90,70,93],[0,1,0,3],[1,1,1,3],[70,94,70,97],[70,18,70,21],[70,22,70,25],[70,30,70,33],[70,82,70,85],[70,86,70,89],[4,2,4,4],[5,2,5,4],[70,46,70,49],[70,50,70,53],[70,54,70,57],[70,58,70,61],[70,62,70,65]]}
[null,"Department of Health Care Services"]
[null,"Outpatient Treatment (OT) - Detailed Costs"]
[]
[]
[null,"COUNTY",{"$f":"+'(1) Provider Info and Cert'!B6","v":0}]
[null,"PROVIDER NAME",{"$f":"+'(1) Provider Info and Cert'!B7","v":0}]
[null,"DRUG MEDI-CAL PROVIDER NO. (4 digits)",{"$f":"+'(1) Provider Info and Cert'!B14","v":0}]
[null,"PROVIDER NUMBER (6 digits)",{"$f":"+'(1) Provider Info and Cert'!B15","v":0}]
[null,"NATIONAL PROVIDER IDENTIFICATION (NPI) NO. (10 digit)",{"$f":"+'(1) Provider Info and Cert'!B16","v":0}]
[]
[null,"COST ALLOCATION WORKSHEET PART I","OT Cost Center from General Ledger","DMC Unreimburseable Costs","Direct Costs","Net OT Cost Center Balance ","OT Individual Non-Perinatal","OT Group \nNon Perinatal","OT Case Management \nNon Perinatal","OT Physician Consultation\nNon Perinatal","OT Recovery Services - Individual\nNon Perinatal","OT Recovery Services - Group\nNon Perinatal","OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance\nNon Perinatal","OT Recovery Services - Case Management\nNon Perinatal","OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring\nNon Perinatal","OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring\nNon Perinatal","OT Medication Assisted Treatment\nNon Perinatal","OT Medication Assisted Treatment - Dosing Buprenorphine\nNon Perinatal","OT Medication Assisted Treatment - Dosing Disulfiram\nNon Perinatal","OT Medication Assisted Treatment - Dosing Naloxone\nNon Perinatal","OT Medication Assisted Treatment - Dosing Vivitrol\nNon Perinatal","OT Medication Assisted Treatment - Dosing Acamprosate\nNon Perinatal","OT Individual Perinatal","OT Group Perinatal","OT Case Management \nPerinatal","OT Physician Consultation\nPerinatal","OT Recovery Services - Individual\nPerinatal","OT Recovery Services - Group\nPerinatal","OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance\nPerinatal","OT Recovery Services - Case Management\nPerinatal","OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring\nPerinatal","OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring\nPerinatal","OT Medication Assisted Treatment Perinatal","OT Medication Assisted Treatment - Dosing Buprenorphine\nPerinatal","OT Medication Assisted Treatment - Dosing Disulfiram\nPerinatal","OT Medication Assisted Treatment - Dosing Naloxone\nPerinatal","OT Medication Assisted Treatment - Dosing Vivitrol\nPerinatal","OT Medication Assisted Treatment - Dosing Acamprosate\nPerinatal","Total OT"]
[null,null,null,null,null,null,{"$f":"+'(6) OT Cost Allocation'!C88","v":0},{"$f":"+'(6) OT Cost Allocation'!D88","v":0},{"$f":"+'(6) OT Cost Allocation'!E88","v":0},{"$f":"+'(6) OT Cost Allocation'!F88","v":0},{"$f":"+'(6) OT Cost Allocation'!G88","v":0},{"$f":"+'(6) OT Cost Allocation'!H88","v":0},{"$f":"+'(6) OT Cost Allocation'!I88","v":0},{"$f":"+'(6) OT Cost Allocation'!J88","v":0},{"$f":"+'(6) OT Cost Allocation'!K88","v":0},{"$f":"+'(6) OT Cost Allocation'!L88","v":0},{"$f":"+'(6) OT Cost Allocation'!M88","v":0},{"$f":"+'(6) OT Cost Allocation'!N88","v":0},{"$f":"+'(6) OT Cost Allocation'!O88","v":0},{"$f":"+'(6) OT Cost Allocation'!P88","v":0},{"$f":"+'(6) OT Cost Allocation'!Q88","v":0},{"$f":"+'(6) OT Cost Allocation'!R88","v":0},{"$f":"+'(6) OT Cost Allocation'!S88","v":0},{"$f":"+'(6) OT Cost Allocation'!T88","v":0},{"$f":"+'(6) OT Cost Allocation'!U88","v":0},{"$f":"+'(6) OT Cost Allocation'!V88","v":0},{"$f":"+'(6) OT Cost Allocation'!W88","v":0},{"$f":"+'(6) OT Cost Allocation'!X88","v":0},{"$f":"+'(6) OT Cost Allocation'!Y88","v":0},{"$f":"+'(6) OT Cost Allocation'!Z88","v":0},{"$f":"+'(6) OT Cost Allocation'!AA88","v":0},{"$f":"+'(6) OT Cost Allocation'!AB88","v":0},{"$f":"+'(6) OT Cost Allocation'!AC88","v":0},{"$f":"+'(6) OT Cost Allocation'!AD88","v":0},{"$f":"+'(6) OT Cost Allocation'!AE88","v":0},{"$f":"+'(6) OT Cost Allocation'!AF88","v":0},{"$f":"+'(6) OT Cost Allocation'!AG88","v":0},{"$f":"+'(6) OT Cost Allocation'!AH88","v":0},{"$f":"SUM(G12:AL12)","v":0}]
[null,"Personnel Services"]
[14,"Salary and Wages",{"$f":"'(3) Overall Detailed Costs'!B124","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA16","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA73","v":0},{"$f":"SUM(C14-D14-E14)","v":0},{"$f":"SUM($F14*$G$12)","v":0},{"$f":"SUM($F14*$H$12)","v":0},{"$f":"SUM($F14*$I$12)","v":0},{"$f":"SUM($F14*$J$12)","v":0},{"$f":"SUM($F14*$K$12)","v":0},{"$f":"SUM($F14*$L$12)","v":0},{"$f":"SUM($F14*$M$12)","v":0},{"$f":"SUM($F14*$N$12)","v":0},{"$f":"SUM($F14*$O$12)","v":0},{"$f":"SUM($F14*$P$12)","v":0},{"$f":"SUM($F14*$Q$12)","v":0},{"$f":"SUM($F14*$R$12)","v":0},{"$f":"SUM($F14*$S$12)","v":0},{"$f":"SUM($F14*$T$12)","v":0},{"$f":"SUM($F14*$U$12)","v":0},{"$f":"SUM($F14*$V$12)","v":0},{"$f":"SUM($F14*$W$12)","v":0},{"$f":"SUM($F14*$X$12)","v":0},{"$f":"SUM($F14*$Y$12)","v":0},{"$f":"SUM($F14*$Z$12)","v":0},{"$f":"SUM($F14*$AA$12)","v":0},{"$f":"SUM($F14*$AB$12)","v":0},{"$f":"SUM($F14*$AC$12)","v":0},{"$f":"SUM($F14*$AD$12)","v":0},{"$f":"SUM($F14*$AE$12)","v":0},{"$f":"SUM($F14*$AF$12)","v":0},{"$f":"SUM($F14*$AG$12)","v":0},{"$f":"SUM($F14*$AH$12)","v":0},{"$f":"SUM($F14*$AI$12)","v":0},{"$f":"SUM($F14*$AJ$12)","v":0},{"$f":"SUM($F14*$AK$12)","v":0},{"$f":"SUM($F14*$AL$12)","v":0},{"$f":"SUM(G14:AL14)","v":0}]
[15,"Employee Benefits",{"$f":"'(3) Overall Detailed Costs'!B125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA17","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA74","v":0},{"$f":"SUM(C15-D15-E15)","v":0},{"$f":"SUM($F15*$G$12)","v":0},{"$f":"SUM($F15*$H$12)","v":0},{"$f":"SUM($F15*$I$12)","v":0},{"$f":"SUM($F15*$J$12)","v":0},{"$f":"SUM($F15*$K$12)","v":0},{"$f":"SUM($F15*$L$12)","v":0},{"$f":"SUM($F15*$M$12)","v":0},{"$f":"SUM($F15*$N$12)","v":0},{"$f":"SUM($F15*$O$12)","v":0},{"$f":"SUM($F15*$P$12)","v":0},{"$f":"SUM($F15*$Q$12)","v":0},{"$f":"SUM($F15*$R$12)","v":0},{"$f":"SUM($F15*$S$12)","v":0},{"$f":"SUM($F15*$T$12)","v":0},{"$f":"SUM($F15*$U$12)","v":0},{"$f":"SUM($F15*$V$12)","v":0},{"$f":"SUM($F15*$W$12)","v":0},{"$f":"SUM($F15*$X$12)","v":0},{"$f":"SUM($F15*$Y$12)","v":0},{"$f":"SUM($F15*$Z$12)","v":0},{"$f":"SUM($F15*$AA$12)","v":0},{"$f":"SUM($F15*$AB$12)","v":0},{"$f":"SUM($F15*$AC$12)","v":0},{"$f":"SUM($F15*$AD$12)","v":0},{"$f":"SUM($F15*$AE$12)","v":0},{"$f":"SUM($F15*$AF$12)","v":0},{"$f":"SUM($F15*$AG$12)","v":0},{"$f":"SUM($F15*$AH$12)","v":0},{"$f":"SUM($F15*$AI$12)","v":0},{"$f":"SUM($F15*$AJ$12)","v":0},{"$f":"SUM($F15*$AK$12)","v":0},{"$f":"SUM($F15*$AL$12)","v":0},{"$f":"SUM(G15:AL15)","v":0}]
[16,"Equipment, Materials and Supplies"]
[17,"Depreciation - Equipment",{"$f":"'(3) Overall Detailed Costs'!B127","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA19","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA76","v":0},{"$f":"SUM(C17-D17-E17)","v":0},{"$f":"SUM($F17*$G$12)","v":0},{"$f":"SUM($F17*$H$12)","v":0},{"$f":"SUM($F17*$I$12)","v":0},{"$f":"SUM($F17*$J$12)","v":0},{"$f":"SUM($F17*$K$12)","v":0},{"$f":"SUM($F17*$L$12)","v":0},{"$f":"SUM($F17*$M$12)","v":0},{"$f":"SUM($F17*$N$12)","v":0},{"$f":"SUM($F17*$O$12)","v":0},{"$f":"SUM($F17*$P$12)","v":0},{"$f":"SUM($F17*$Q$12)","v":0},{"$f":"SUM($F17*$R$12)","v":0},{"$f":"SUM($F17*$S$12)","v":0},{"$f":"SUM($F17*$T$12)","v":0},{"$f":"SUM($F17*$U$12)","v":0},{"$f":"SUM($F17*$V$12)","v":0},{"$f":"SUM($F17*$W$12)","v":0},{"$f":"SUM($F17*$X$12)","v":0},{"$f":"SUM($F17*$Y$12)","v":0},{"$f":"SUM($F17*$Z$12)","v":0},{"$f":"SUM($F17*$AA$12)","v":0},{"$f":"SUM($F17*$AB$12)","v":0},{"$f":"SUM($F17*$AC$12)","v":0},{"$f":"SUM($F17*$AD$12)","v":0},{"$f":"SUM($F17*$AE$12)","v":0},{"$f":"SUM($F17*$AF$12)","v":0},{"$f":"SUM($F17*$AG$12)","v":0},{"$f":"SUM($F17*$AH$12)","v":0},{"$f":"SUM($F17*$AI$12)","v":0},{"$f":"SUM($F17*$AJ$12)","v":0},{"$f":"SUM($F17*$AK$12)","v":0},{"$f":"SUM($F17*$AL$12)","v":0},{"$f":"SUM(G17:AL17)","v":0}]
[18,"Maintenance - Equipment",{"$f":"'(3) Overall Detailed Costs'!B128","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA20","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($F18*$AI$12)","v":0},{"$f":"SUM($F18*$AJ$12)","v":0},{"$f":"SUM($F18*$AK$12)","v":0},{"$f":"SUM($F18*$AL$12)","v":0},{"$f":"SUM(G18:AL18)","v":0}]
[19,"Medical, Dental and Laboratory Supplies",{"$f":"'(3) Overall Detailed Costs'!B129","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA21","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"Membership Dues",{"$f":"'(3) Overall Detailed Costs'!B130","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA22","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"Rent and Lease Equipment",{"$f":"'(3) Overall Detailed Costs'!B131","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA23","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"Clothing and Personal Supplies",{"$f":"'(3) Overall Detailed Costs'!B132","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA24","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"Food",{"$f":"'(3) Overall Detailed Costs'!B133","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA25","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"Laundry Services and Supplies",{"$f":"'(3) Overall Detailed Costs'!B134","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA26","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"Small Tools and Instruments",{"$f":"'(3) Overall Detailed Costs'!B135","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA27","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"Training",{"$f":"'(3) Overall Detailed Costs'!B136","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA28","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"Miscellaneous Supplies",{"$f":"'(3) Overall Detailed Costs'!B137","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA29","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Expenses"]
[28,"Communications",{"$f":"'(3) Overall Detailed Costs'!B139","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA31","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA88","v":0},{"$f":"SUM(C29-D29-E29)","v":0},{"$f":"SUM($F29*$G$12)","v":0},{"$f":"SUM($F29*$H$12)","v":0},{"$f":"SUM($F29*$I$12)","v":0},{"$f":"SUM($F29*$J$12)","v":0},{"$f":"SUM($F29*$K$12)","v":0},{"$f":"SUM($F29*$L$12)","v":0},{"$f":"SUM($F29*$M$12)","v":0},{"$f":"SUM($F29*$N$12)","v":0},{"$f":"SUM($F29*$O$12)","v":0},{"$f":"SUM($F29*$P$12)","v":0},{"$f":"SUM($F29*$Q$12)","v":0},{"$f":"SUM($F29*$R$12)","v":0},{"$f":"SUM($F29*$S$12)","v":0},{"$f":"SUM($F29*$T$12)","v":0},{"$f":"SUM($F29*$U$12)","v":0},{"$f":"SUM($F29*$V$12)","v":0},{"$f":"SUM($F29*$W$12)","v":0},{"$f":"SUM($F29*$X$12)","v":0},{"$f":"SUM($F29*$Y$12)","v":0},{"$f":"SUM($F29*$Z$12)","v":0},{"$f":"SUM($F29*$AA$12)","v":0},{"$f":"SUM($F29*$AB$12)","v":0},{"$f":"SUM($F29*$AC$12)","v":0},{"$f":"SUM($F29*$AD$12)","v":0},{"$f":"SUM($F29*$AE$12)","v":0},{"$f":"SUM($F29*$AF$12)","v":0},{"$f":"SUM($F29*$AG$12)","v":0},{"$f":"SUM($F29*$AH$12)","v":0},{"$f":"SUM($F29*$AI$12)","v":0},{"$f":"SUM($F29*$AJ$12)","v":0},{"$f":"SUM($F29*$AK$12)","v":0},{"$f":"SUM($F29*$AL$12)","v":0},{"$f":"SUM(G29:AL29)","v":0}]
[29,"Depreciation - Structures and Improvements",{"$f":"'(3) Overall Detailed Costs'!B140","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA32","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"Household Expenses",{"$f":"'(3) Overall Detailed Costs'!B141","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA33","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"Insurance",{"$f":"'(3) Overall Detailed Costs'!B142","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA34","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"Interest Expense",{"$f":"'(3) Overall Detailed Costs'!B143","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA35","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"Lease Property Maintenance, Structures, Improvements and Grounds",{"$f":"'(3) Overall Detailed Costs'!B144","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA36","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"Maintenance - Structures, Improvements, and Grounds",{"$f":"'(3) Overall Detailed Costs'!B145","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA37","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"Miscellaneous Expense",{"$f":"'(3) Overall Detailed Costs'!B146","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA38","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"Office Expense",{"$f":"'(3) Overall Detailed Costs'!B147","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA39","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"Publications and Legal Notices",{"$f":"'(3) Overall Detailed Costs'!B148","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA40","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,"Rents & Leases - Land, Structure, and Improvements",{"$f":"'(3) Overall Detailed Costs'!B149","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA41","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,"Taxes and Licenses",{"$f":"'(3) Overall Detailed Costs'!B150","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA42","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"Drug Screening and Other Testing",{"$f":"'(3) Overall Detailed Costs'!B151","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA43","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"Utilities",{"$f":"'(3) Overall Detailed Costs'!B152","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA44","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"Other",{"$f":"'(3) Overall Detailed Costs'!B153","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA45","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Professional and Special Services"]
[43,"Pharmaceutical",{"$f":"'(3) Overall Detailed Costs'!B155","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA47","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA104","v":0},{"$f":"SUM(C45-D45-E45)","v":0},{"$f":"SUM($F45*$G$12)","v":0},{"$f":"SUM($F45*$H$12)","v":0},{"$f":"SUM($F45*$I$12)","v":0},{"$f":"SUM($F45*$J$12)","v":0},{"$f":"SUM($F45*$K$12)","v":0},{"$f":"SUM($F45*$L$12)","v":0},{"$f":"SUM($F45*$M$12)","v":0},{"$f":"SUM($F45*$N$12)","v":0},{"$f":"SUM($F45*$O$12)","v":0},{"$f":"SUM($F45*$P$12)","v":0},{"$f":"SUM($F45*$Q$12)","v":0},{"$f":"SUM($F45*$R$12)","v":0},{"$f":"SUM($F45*$S$12)","v":0},{"$f":"SUM($F45*$T$12)","v":0},{"$f":"SUM($F45*$U$12)","v":0},{"$f":"SUM($F45*$V$12)","v":0},{"$f":"SUM($F45*$W$12)","v":0},{"$f":"SUM($F45*$X$12)","v":0},{"$f":"SUM($F45*$Y$12)","v":0},{"$f":"SUM($F45*$Z$12)","v":0},{"$f":"SUM($F45*$AA$12)","v":0},{"$f":"SUM($F45*$AB$12)","v":0},{"$f":"SUM($F45*$AC$12)","v":0},{"$f":"SUM($F45*$AD$12)","v":0},{"$f":"SUM($F45*$AE$12)","v":0},{"$f":"SUM($F45*$AF$12)","v":0},{"$f":"SUM($F45*$AG$12)","v":0},{"$f":"SUM($F45*$AH$12)","v":0},{"$f":"SUM($F45*$AI$12)","v":0},{"$f":"SUM($F45*$AJ$12)","v":0},{"$f":"SUM($F45*$AK$12)","v":0},{"$f":"SUM($F45*$AL$12)","v":0},{"$f":"SUM(G45:AL45)","v":0}]
[null,"Dosing - Methadone (NTP Only)"]
[null,"Dosing - Buprenorphine (NTP Only)"]
[null,"Dosing - Disulfiram (NTP Only)"]
[null,"Dosing - Naloxone (NTP Only)"]
[null,"Non NTP Dosing - Buprenorphine",{"$f":"'(3) Overall Detailed Costs'!B160","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA52","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA109","v":0},{"$f":"SUM(C50-D50-E50)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($F50*$R$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($F50*$AH$12)","v":0},null,null,null,null,{"$f":"SUM(G50:AL50)","v":0}]
[null,"Non NTP Dosing - Disulfiram",{"$f":"'(3) Overall Detailed Costs'!B161","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA53","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA110","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($F51*$S$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($F51*$AI$12)","v":0},null,null,null,0]
[null,"Non NTP Dosing - Naloxone",{"$f":"'(3) Overall Detailed Costs'!B162","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA54","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA111","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($F52*$T$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($F52*$AJ$12)","v":0},null,null,0]
[null,"Non NTP Dosing - Vivitrol",{"$f":"'(3) Overall Detailed Costs'!B163","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA55","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA112","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($F53*$U$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($F53*$AK$12)","v":0},null,0]
[null,"Non NTP Dosing - Acamprosate",{"$f":"'(3) Overall Detailed Costs'!B164","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA56","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA113","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($F54*$V$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($F54*$AL$12)","v":0},0]
[null,"Physician Consultation",{"$f":"'(3) Overall Detailed Costs'!B165","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA57","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA114","v":0},0,{"$f":"SUM($F55*$G$12)","v":0},{"$f":"SUM($F55*$H$12)","v":0},{"$f":"SUM($F55*$I$12)","v":0},{"$f":"SUM($F55*$J$12)","v":0},{"$f":"SUM($F55*$K$12)","v":0},{"$f":"SUM($F55*$L$12)","v":0},{"$f":"SUM($F55*$M$12)","v":0},{"$f":"SUM($F55*$N$12)","v":0},{"$f":"SUM($F55*$O$12)","v":0},{"$f":"SUM($F55*$P$12)","v":0},{"$f":"SUM($F55*$Q$12)","v":0},{"$f":"SUM($F55*$R$12)","v":0},{"$f":"SUM($F55*$S$12)","v":0},{"$f":"SUM($F55*$T$12)","v":0},{"$f":"SUM($F55*$U$12)","v":0},{"$f":"SUM($F55*$V$12)","v":0},{"$f":"SUM($F55*$W$12)","v":0},{"$f":"SUM($F55*$X$12)","v":0},{"$f":"SUM($F55*$Y$12)","v":0},{"$f":"SUM($F55*$Z$12)","v":0},{"$f":"SUM($F55*$AA$12)","v":0},{"$f":"SUM($F55*$AB$12)","v":0},{"$f":"SUM($F55*$AC$12)","v":0},{"$f":"SUM($F55*$AD$12)","v":0},{"$f":"SUM($F55*$AE$12)","v":0},{"$f":"SUM($F55*$AF$12)","v":0},{"$f":"SUM($F55*$AG$12)","v":0},{"$f":"SUM($F55*$AH$12)","v":0},{"$f":"SUM($F55*$AI$12)","v":0},{"$f":"SUM($F55*$AJ$12)","v":0},{"$f":"SUM($F55*$AK$12)","v":0},{"$f":"SUM($F55*$AL$12)","v":0},0]
[46,"Professional and Special Services",{"$f":"'(3) Overall Detailed Costs'!B166","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA58","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA115","v":0},0,{"$f":"SUM($F56*$G$12)","v":0},{"$f":"SUM($F56*$H$12)","v":0},{"$f":"SUM($F56*$I$12)","v":0},{"$f":"SUM($F56*$J$12)","v":0},{"$f":"SUM($F56*$K$12)","v":0},{"$f":"SUM($F56*$L$12)","v":0},{"$f":"SUM($F56*$M$12)","v":0},{"$f":"SUM($F56*$N$12)","v":0},{"$f":"SUM($F56*$O$12)","v":0},{"$f":"SUM($F56*$P$12)","v":0},{"$f":"SUM($F56*$Q$12)","v":0},{"$f":"SUM($F56*$R$12)","v":0},{"$f":"SUM($F56*$S$12)","v":0},{"$f":"SUM($F56*$T$12)","v":0},{"$f":"SUM($F56*$U$12)","v":0},{"$f":"SUM($F56*$V$12)","v":0},{"$f":"SUM($F56*$W$12)","v":0},{"$f":"SUM($F56*$X$12)","v":0},{"$f":"SUM($F56*$Y$12)","v":0},{"$f":"SUM($F56*$Z$12)","v":0},{"$f":"SUM($F56*$AA$12)","v":0},{"$f":"SUM($F56*$AB$12)","v":0},{"$f":"SUM($F56*$AC$12)","v":0},{"$f":"SUM($F56*$AD$12)","v":0},{"$f":"SUM($F56*$AE$12)","v":0},{"$f":"SUM($F56*$AF$12)","v":0},{"$f":"SUM($F56*$AG$12)","v":0},{"$f":"SUM($F56*$AH$12)","v":0},{"$f":"SUM($F56*$AI$12)","v":0},{"$f":"SUM($F56*$AJ$12)","v":0},{"$f":"SUM($F56*$AK$12)","v":0},{"$f":"SUM($F56*$AL$12)","v":0},0]
[null,"Transportation"]
[47,"Transportation",{"$f":"'(3) Overall Detailed Costs'!B168","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA60","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA117","v":0},{"$f":"SUM(C58-D58-E58)","v":0},{"$f":"SUM($F58*$G$12)","v":0},{"$f":"SUM($F58*$H$12)","v":0},{"$f":"SUM($F58*$I$12)","v":0},{"$f":"SUM($F58*$J$12)","v":0},{"$f":"SUM($F58*$K$12)","v":0},{"$f":"SUM($F58*$L$12)","v":0},{"$f":"SUM($F58*$M$12)","v":0},{"$f":"SUM($F58*$N$12)","v":0},{"$f":"SUM($F58*$O$12)","v":0},{"$f":"SUM($F58*$P$12)","v":0},{"$f":"SUM($F58*$Q$12)","v":0},{"$f":"SUM($F58*$R$12)","v":0},{"$f":"SUM($F58*$S$12)","v":0},{"$f":"SUM($F58*$T$12)","v":0},{"$f":"SUM($F58*$U$12)","v":0},{"$f":"SUM($F58*$V$12)","v":0},{"$f":"SUM($F58*$W$12)","v":0},{"$f":"SUM($F58*$X$12)","v":0},{"$f":"SUM($F58*$Y$12)","v":0},{"$f":"SUM($F58*$Z$12)","v":0},{"$f":"SUM($F58*$AA$12)","v":0},{"$f":"SUM($F58*$AB$12)","v":0},{"$f":"SUM($F58*$AC$12)","v":0},{"$f":"SUM($F58*$AD$12)","v":0},{"$f":"SUM($F58*$AE$12)","v":0},{"$f":"SUM($F58*$AF$12)","v":0},{"$f":"SUM($F58*$AG$12)","v":0},{"$f":"SUM($F58*$AH$12)","v":0},{"$f":"SUM($F58*$AI$12)","v":0},{"$f":"SUM($F58*$AJ$12)","v":0},{"$f":"SUM($F58*$AK$12)","v":0},{"$f":"SUM($F58*$AL$12)","v":0},{"$f":"SUM(G58:AL58)","v":0}]
[48,"Travel",{"$f":"'(3) Overall Detailed Costs'!B169","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA61","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA118","v":0},{"$f":"SUM(C59-D59-E59)","v":0},{"$f":"SUM($F59*$G$12)","v":0},{"$f":"SUM($F59*$H$12)","v":0},{"$f":"SUM($F59*$I$12)","v":0},{"$f":"SUM($F59*$J$12)","v":0},{"$f":"SUM($F59*$K$12)","v":0},{"$f":"SUM($F59*$L$12)","v":0},{"$f":"SUM($F59*$M$12)","v":0},{"$f":"SUM($F59*$N$12)","v":0},{"$f":"SUM($F59*$O$12)","v":0},{"$f":"SUM($F59*$P$12)","v":0},{"$f":"SUM($F59*$Q$12)","v":0},{"$f":"SUM($F59*$R$12)","v":0},{"$f":"SUM($F59*$S$12)","v":0},{"$f":"SUM($F59*$T$12)","v":0},{"$f":"SUM($F59*$U$12)","v":0},{"$f":"SUM($F59*$V$12)","v":0},{"$f":"SUM($F59*$W$12)","v":0},{"$f":"SUM($F59*$X$12)","v":0},{"$f":"SUM($F59*$Y$12)","v":0},{"$f":"SUM($F59*$Z$12)","v":0},{"$f":"SUM($F59*$AA$12)","v":0},{"$f":"SUM($F59*$AB$12)","v":0},{"$f":"SUM($F59*$AC$12)","v":0},{"$f":"SUM($F59*$AD$12)","v":0},{"$f":"SUM($F59*$AE$12)","v":0},{"$f":"SUM($F59*$AF$12)","v":0},{"$f":"SUM($F59*$AG$12)","v":0},0,{"$f":"SUM($F59*$AI$12)","v":0},{"$f":"SUM($F59*$AJ$12)","v":0},{"$f":"SUM($F59*$AK$12)","v":0},{"$f":"SUM($F59*$AL$12)","v":0},{"$f":"SUM(G59:AL59)","v":0}]
[49,"Gas, Oil, & Maintenance - Vehicles",{"$f":"'(3) Overall Detailed Costs'!B170","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA62","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA119","v":0},{"$f":"SUM(C60-D60-E60)","v":0},{"$f":"SUM($F60*$G$12)","v":0},{"$f":"SUM($F60*$H$12)","v":0},{"$f":"SUM($F60*$I$12)","v":0},{"$f":"SUM($F60*$J$12)","v":0},{"$f":"SUM($F60*$K$12)","v":0},{"$f":"SUM($F60*$L$12)","v":0},{"$f":"SUM($F60*$M$12)","v":0},{"$f":"SUM($F60*$N$12)","v":0},{"$f":"SUM($F60*$O$12)","v":0},{"$f":"SUM($F60*$P$12)","v":0},{"$f":"SUM($F60*$Q$12)","v":0},{"$f":"SUM($F60*$R$12)","v":0},{"$f":"SUM($F60*$S$12)","v":0},{"$f":"SUM($F60*$T$12)","v":0},{"$f":"SUM($F60*$U$12)","v":0},{"$f":"SUM($F60*$V$12)","v":0},{"$f":"SUM($F60*$W$12)","v":0},{"$f":"SUM($F60*$X$12)","v":0},{"$f":"SUM($F60*$Y$12)","v":0},{"$f":"SUM($F60*$Z$12)","v":0},{"$f":"SUM($F60*$AA$12)","v":0},{"$f":"SUM($F60*$AB$12)","v":0},{"$f":"SUM($F60*$AC$12)","v":0},{"$f":"SUM($F60*$AD$12)","v":0},{"$f":"SUM($F60*$AE$12)","v":0},{"$f":"SUM($F60*$AF$12)","v":0},{"$f":"SUM($F60*$AG$12)","v":0},0,{"$f":"SUM($F60*$AI$12)","v":0},{"$f":"SUM($F60*$AJ$12)","v":0},{"$f":"SUM($F60*$AK$12)","v":0},{"$f":"SUM($F60*$AL$12)","v":0},{"$f":"SUM(G60:AL60)","v":0}]
[50,"Rents & Leases - Vehicles",{"$f":"'(3) Overall Detailed Costs'!B171","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA63","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA120","v":0},{"$f":"SUM(C61-D61-E61)","v":0},{"$f":"SUM($F61*$G$12)","v":0},{"$f":"SUM($F61*$H$12)","v":0},{"$f":"SUM($F61*$I$12)","v":0},{"$f":"SUM($F61*$J$12)","v":0},{"$f":"SUM($F61*$K$12)","v":0},{"$f":"SUM($F61*$L$12)","v":0},{"$f":"SUM($F61*$M$12)","v":0},{"$f":"SUM($F61*$N$12)","v":0},{"$f":"SUM($F61*$O$12)","v":0},{"$f":"SUM($F61*$P$12)","v":0},{"$f":"SUM($F61*$Q$12)","v":0},{"$f":"SUM($F61*$R$12)","v":0},{"$f":"SUM($F61*$S$12)","v":0},{"$f":"SUM($F61*$T$12)","v":0},{"$f":"SUM($F61*$U$12)","v":0},{"$f":"SUM($F61*$V$12)","v":0},{"$f":"SUM($F61*$W$12)","v":0},{"$f":"SUM($F61*$X$12)","v":0},{"$f":"SUM($F61*$Y$12)","v":0},{"$f":"SUM($F61*$Z$12)","v":0},{"$f":"SUM($F61*$AA$12)","v":0},{"$f":"SUM($F61*$AB$12)","v":0},{"$f":"SUM($F61*$AC$12)","v":0},{"$f":"SUM($F61*$AD$12)","v":0},{"$f":"SUM($F61*$AE$12)","v":0},{"$f":"SUM($F61*$AF$12)","v":0},{"$f":"SUM($F61*$AG$12)","v":0},0,{"$f":"SUM($F61*$AI$12)","v":0},{"$f":"SUM($F61*$AJ$12)","v":0},{"$f":"SUM($F61*$AK$12)","v":0},{"$f":"SUM($F61*$AL$12)","v":0},{"$f":"SUM(G61:AL61)","v":0}]
[51,"Depreciation - Vehicles",{"$f":"'(3) Overall Detailed Costs'!B172","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA64","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA121","v":0},{"$f":"SUM(C62-D62-E62)","v":0},{"$f":"SUM($F62*$G$12)","v":0},{"$f":"SUM($F62*$H$12)","v":0},{"$f":"SUM($F62*$I$12)","v":0},{"$f":"SUM($F62*$J$12)","v":0},{"$f":"SUM($F62*$K$12)","v":0},{"$f":"SUM($F62*$L$12)","v":0},{"$f":"SUM($F62*$M$12)","v":0},{"$f":"SUM($F62*$N$12)","v":0},{"$f":"SUM($F62*$O$12)","v":0},{"$f":"SUM($F62*$P$12)","v":0},{"$f":"SUM($F62*$Q$12)","v":0},{"$f":"SUM($F62*$R$12)","v":0},{"$f":"SUM($F62*$S$12)","v":0},{"$f":"SUM($F62*$T$12)","v":0},{"$f":"SUM($F62*$U$12)","v":0},{"$f":"SUM($F62*$V$12)","v":0},{"$f":"SUM($F62*$W$12)","v":0},{"$f":"SUM($F62*$X$12)","v":0},{"$f":"SUM($F62*$Y$12)","v":0},{"$f":"SUM($F62*$Z$12)","v":0},{"$f":"SUM($F62*$AA$12)","v":0},{"$f":"SUM($F62*$AB$12)","v":0},{"$f":"SUM($F62*$AC$12)","v":0},{"$f":"SUM($F62*$AD$12)","v":0},{"$f":"SUM($F62*$AE$12)","v":0},{"$f":"SUM($F62*$AF$12)","v":0},{"$f":"SUM($F62*$AG$12)","v":0},0,{"$f":"SUM($F62*$AI$12)","v":0},{"$f":"SUM($F62*$AJ$12)","v":0},{"$f":"SUM($F62*$AK$12)","v":0},{"$f":"SUM($F62*$AL$12)","v":0},{"$f":"SUM(G62:AL62)","v":0}]
[null,"Other Costs"]
[56,"Administrative Indirect Costs",{"$f":"'(3) Overall Detailed Costs'!B174","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA66","v":0},{"$f":"+'(5) OT Detailed Adjustments'!EA123","v":0},{"$f":"SUM(C64-D64-E64)","v":0},{"$f":"SUM($F64*$G$12)","v":0},{"$f":"SUM($F64*$H$12)","v":0},{"$f":"SUM($F64*$I$12)","v":0},{"$f":"SUM($F64*$J$12)","v":0},{"$f":"SUM($F64*$K$12)","v":0},{"$f":"SUM($F64*$L$12)","v":0},{"$f":"SUM($F64*$M$12)","v":0},{"$f":"SUM($F64*$N$12)","v":0},{"$f":"SUM($F64*$O$12)","v":0},{"$f":"SUM($F64*$P$12)","v":0},{"$f":"SUM($F64*$Q$12)","v":0},{"$f":"SUM($F64*$R$12)","v":0},{"$f":"SUM($F64*$S$12)","v":0},{"$f":"SUM($F64*$T$12)","v":0},{"$f":"SUM($F64*$U$12)","v":0},{"$f":"SUM($F64*$V$12)","v":0},{"$f":"SUM($F64*$W$12)","v":0},{"$f":"SUM($F64*$X$12)","v":0},{"$f":"SUM($F64*$Y$12)","v":0},{"$f":"SUM($F64*$Z$12)","v":0},{"$f":"SUM($F64*$AA$12)","v":0},{"$f":"SUM($F64*$AB$12)","v":0},{"$f":"SUM($F64*$AC$12)","v":0},{"$f":"SUM($F64*$AD$12)","v":0},{"$f":"SUM($F64*$AE$12)","v":0},{"$f":"SUM($F64*$AF$12)","v":0},{"$f":"SUM($F64*$AG$12)","v":0},0,{"$f":"SUM($F64*$AI$12)","v":0},{"$f":"SUM($F64*$AJ$12)","v":0},{"$f":"SUM($F64*$AK$12)","v":0},{"$f":"SUM($F64*$AL$12)","v":0},{"$f":"SUM(G64:AL64)","v":0}]
[]
[58,"Adjusted Costs, As Allocated",{"$f":"SUM(C14:C64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W14:W64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"DMC Unallowable/Direct Costs",null,null,null,null,{"$f":"+'(5) OT Detailed Adjustments'!F125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!J125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!N125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!R125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!V125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!Z125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!AD125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!AH125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!AL125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!AP125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!AT125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!AX125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!BB125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!BF125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!BJ125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!BN125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!BR125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!BV125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!BZ125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!CD125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!CH125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!CL125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!CP125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!CT125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!CX125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!DB125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!DF125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!DJ125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!DN125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!DR125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!DV125","v":0},{"$f":"+'(5) OT Detailed Adjustments'!DZ125","v":0},{"$f":"SUM(G67:AL67)","v":0}]
[60,"Overall Total Costs, As Allocated",null,null,null,null,{"$f":"+G66+G67","v":0},0,0,0,0,0,0,{"$f":"+N66+N67","v":0},0,0,0,0,0,0,0,0,{"$f":"+W66+W67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G68:AL68)","v":0}]
[]
[null,"COST ALLOCATION WORKSHEET  PART II"]
[null,null,"OT Individual - Non Perinatal",null,null,null,"OT Group - Non Perinatal",null,null,null,"OT Case Management - Non Perinatal",null,null,null,"OT Physician Consultation - Non Perinatal",null,null,null,"OT Recovery Services - Individual - Non Perinatal",null,null,null,"OT Recovery Services - Group - Non Perinatal",null,null,null,"OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",null,null,null,"OT Recovery Services - Case Management - Non Perinatal",null,null,null,"OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring - Non Perinatal",null,null,null,"OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring - Non Perinatal",null,null,null,"OT Medication Assisted Treatment - Non Perinatal",null,null,null,"ODF Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"ODF Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"ODF Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"ODF Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"ODF Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"OT Individual - Perinatal",null,null,null,"OT Group - Perinatal",null,null,null,"OT Case Management - Perinatal",null,null,null,"OT Physician Consultation - Perinatal",null,null,null,"OT Recovery Services - Individual - Perinatal",null,null,null,"OT Recovery Services - Group - Perinatal",null,null,null,"OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",null,null,null,"OT Recovery Services - Case Management - Perinatal",null,null,null,"OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring - Perinatal",null,null,null,"OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring - Perinatal",null,null,null,"OT Medication Assisted Treatment - Perinatal",null,null,null,"ODF Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"ODF Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"ODF Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"ODF Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"ODF Medication Assisted Treatment Dosing Acamprosate - Perinatal"]
[null,null,"PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON -DMC","TOTAL","PRIVATE","DMC","NON -DMC","TOTAL","PRIVATE","DMC","NON -DMC","TOTAL","PRIVATE","DMC","NON -DMC","TOTAL","PRIVATE","DMC","NON -DMC","TOTAL","PRIVATE","DMC","NON -DMC","TOTAL","PRIVATE","DMC","NON -DMC","TOTAL","PRIVATE","DMC","NON -DMC","TOTAL","PRIVATE","DMC","NON -DMC","TOTAL","PRIVATE","DMC","NON -DMC","TOTAL","PRIVATE","DMC","NON -DMC","TOTAL","PRIVATE","DMC","NON -DMC","TOTAL","PRIVATE","DMC","NON -DMC","TOTAL","PRIVATE","DMC","NON -DMC","TOTAL","PRIVATE","DMC","NON -DMC","TOTAL"]
[null,null,{"$f":"+'(6) OT Cost Allocation'!C92","v":0},{"$f":"+'(6) OT Cost Allocation'!D92","v":0},{"$f":"+'(6) OT Cost Allocation'!E92","v":0},{"$f":"SUM(C73:E73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C98","v":0},{"$f":"+'(6) OT Cost Allocation'!D98","v":0},{"$f":"+'(6) OT Cost Allocation'!E98","v":0},{"$f":"SUM(G73:I73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C104","v":0},{"$f":"+'(6) OT Cost Allocation'!D104","v":0},{"$f":"+'(6) OT Cost Allocation'!E104","v":0},{"$f":"SUM(K73:M73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C110","v":0},{"$f":"+'(6) OT Cost Allocation'!D110","v":0},{"$f":"+'(6) OT Cost Allocation'!E110","v":0},{"$f":"SUM(O73:Q73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C116","v":0},{"$f":"+'(6) OT Cost Allocation'!D116","v":0},{"$f":"+'(6) OT Cost Allocation'!E116","v":0},{"$f":"SUM(S73:U73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C122","v":0},{"$f":"+'(6) OT Cost Allocation'!D122","v":0},{"$f":"+'(6) OT Cost Allocation'!E122","v":0},{"$f":"SUM(W73:Y73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C128","v":0},{"$f":"+'(6) OT Cost Allocation'!D128","v":0},{"$f":"+'(6) OT Cost Allocation'!E128","v":0},{"$f":"SUM(AA73:AC73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C134","v":0},{"$f":"+'(6) OT Cost Allocation'!D134","v":0},{"$f":"+'(6) OT Cost Allocation'!E134","v":0},{"$f":"SUM(AE73:AG73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C140","v":0},{"$f":"+'(6) OT Cost Allocation'!D140","v":0},{"$f":"+'(6) OT Cost Allocation'!E140","v":0},{"$f":"SUM(AI73:AK73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C146","v":0},{"$f":"+'(6) OT Cost Allocation'!D146","v":0},{"$f":"+'(6) OT Cost Allocation'!E146","v":0},{"$f":"SUM(AM73:AO73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C152","v":0},{"$f":"+'(6) OT Cost Allocation'!D152","v":0},{"$f":"+'(6) OT Cost Allocation'!E152","v":0},{"$f":"SUM(AQ73:AS73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C158","v":0},{"$f":"+'(6) OT Cost Allocation'!D158","v":0},{"$f":"+'(6) OT Cost Allocation'!E158","v":0},{"$f":"SUM(AU73:AW73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C163","v":0},{"$f":"+'(6) OT Cost Allocation'!D163","v":0},{"$f":"+'(6) OT Cost Allocation'!E163","v":0},{"$f":"SUM(AY73:BA73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C168","v":0},{"$f":"+'(6) OT Cost Allocation'!D168","v":0},{"$f":"+'(6) OT Cost Allocation'!E168","v":0},{"$f":"SUM(BC73:BE73)","v":0},{"$f":"+'(6) OT Cost Allocation'!$C173","v":0},{"$f":"+'(6) OT Cost Allocation'!$D173","v":0},{"$f":"+'(6) OT Cost Allocation'!$E173","v":0},{"$f":"SUM(BG73:BI73)","v":0},{"$f":"+'(6) OT Cost Allocation'!$C178","v":0},{"$f":"+'(6) OT Cost Allocation'!$D178","v":0},{"$f":"+'(6) OT Cost Allocation'!$E178","v":0},{"$f":"SUM(BK73:BM73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C183","v":0},{"$f":"+'(6) OT Cost Allocation'!D183","v":0},{"$f":"+'(6) OT Cost Allocation'!E183","v":0},{"$f":"SUM(BO73:BQ73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C189","v":0},{"$f":"+'(6) OT Cost Allocation'!D189","v":0},{"$f":"+'(6) OT Cost Allocation'!E189","v":0},{"$f":"SUM(BS73:BU73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C195","v":0},{"$f":"+'(6) OT Cost Allocation'!D195","v":0},{"$f":"+'(6) OT Cost Allocation'!E195","v":0},{"$f":"SUM(BW73:BY73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C201","v":0},{"$f":"+'(6) OT Cost Allocation'!D201","v":0},{"$f":"+'(6) OT Cost Allocation'!E201","v":0},{"$f":"SUM(CA73:CC73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C207","v":0},{"$f":"+'(6) OT Cost Allocation'!D207","v":0},{"$f":"+'(6) OT Cost Allocation'!E207","v":0},{"$f":"SUM(CE73:CG73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C213","v":0},{"$f":"+'(6) OT Cost Allocation'!D213","v":0},{"$f":"+'(6) OT Cost Allocation'!E213","v":0},{"$f":"SUM(CI73:CK73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C219","v":0},{"$f":"+'(6) OT Cost Allocation'!D219","v":0},{"$f":"+'(6) OT Cost Allocation'!E219","v":0},{"$f":"SUM(CM73:CO73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C225","v":0},{"$f":"+'(6) OT Cost Allocation'!D225","v":0},{"$f":"+'(6) OT Cost Allocation'!E225","v":0},{"$f":"SUM(CQ73:CS73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C231","v":0},{"$f":"+'(6) OT Cost Allocation'!D231","v":0},{"$f":"+'(6) OT Cost Allocation'!E231","v":0},{"$f":"SUM(CU73:CW73)","v":0},{"$f":"+'(6) OT Cost Allocation'!C237","v":0},{"$f":"+'(6) OT Cost Allocation'!D237","v":0},{"$f":"+'(6) OT Cost Allocation'!E237","v":0},{"$f":"SUM(CY73:DA73)","v":0},{"$f":"+'(6) OT Cost Allocation'!$C243","v":0},{"$f":"+'(6) OT Cost Allocation'!$D243","v":0},{"$f":"+'(6) OT Cost Allocation'!$E243","v":0},{"$f":"SUM(DC73:DE73)","v":0},{"$f":"+'(6) OT Cost Allocation'!$C249","v":0},{"$f":"+'(6) OT Cost Allocation'!$D249","v":0},{"$f":"+'(6) OT Cost Allocation'!$E249","v":0},{"$f":"SUM(DG73:DI73)","v":0},{"$f":"+'(6) OT Cost Allocation'!$C254","v":0},{"$f":"+'(6) OT Cost Allocation'!$D254","v":0},{"$f":"+'(6) OT Cost Allocation'!$E254","v":0},{"$f":"SUM(DK73:DM73)","v":0},{"$f":"+'(6) OT Cost Allocation'!$C259","v":0},{"$f":"+'(6) OT Cost Allocation'!$D259","v":0},{"$f":"+'(6) OT Cost Allocation'!$E259","v":0},{"$f":"SUM(DO73:DQ73)","v":0},{"$f":"+'(6) OT Cost Allocation'!$C264","v":0},{"$f":"+'(6) OT Cost Allocation'!$D264","v":0},{"$f":"+'(6) OT Cost Allocation'!$E264","v":0},{"$f":"SUM(DS73:DU73)","v":0},{"$f":"+'(6) OT Cost Allocation'!$C269","v":0},{"$f":"+'(6) OT Cost Allocation'!$D269","v":0},{"$f":"+'(6) OT Cost Allocation'!$E269","v":0},{"$f":"SUM(DW73:DY73)","v":0}]
[null,"Personnel Services"]
[67,"Salary and Wages",{"$f":"IF($G14>0,$G14*$C$73,0)+'(5) OT Detailed Adjustments'!C16+'(5) OT Detailed Adjustments'!C73","v":0},{"$f":"IF($G14>0,$G14*$D$73,0)+'(5) OT Detailed Adjustments'!D16+'(5) OT Detailed Adjustments'!D73","v":0},{"$f":"IF($G14>0,$G14*$E$73,0)+'(5) OT Detailed Adjustments'!E16+'(5) OT Detailed Adjustments'!E73","v":0},{"$f":"SUM(C75:E75)","v":0},{"$f":"IF($H14>0,$H14*$G$73,0)+'(5) OT Detailed Adjustments'!G16+'(5) OT Detailed Adjustments'!G73","v":0},{"$f":"IF($H14>0,$H14*$H$73,0)+'(5) OT Detailed Adjustments'!H16+'(5) OT Detailed Adjustments'!H73","v":0},{"$f":"IF($H14>0,$H14*$I$73,0)+'(5) OT Detailed Adjustments'!I16+'(5) OT Detailed Adjustments'!I73","v":0},{"$f":"SUM(G75:I75)","v":0},{"$f":"IF($I14>0,$I14*$K$73,0)+'(5) OT Detailed Adjustments'!K16+'(5) OT Detailed Adjustments'!K73","v":0},{"$f":"IF($I14>0,$I14*$L$73,0)+'(5) OT Detailed Adjustments'!L16+'(5) OT Detailed Adjustments'!L73","v":0},{"$f":"IF($I14>0,$I14*$M$73,0)+'(5) OT Detailed Adjustments'!M16+'(5) OT Detailed Adjustments'!M73","v":0},{"$f":"SUM(K75:M75)","v":0},{"$f":"IF($J14>0,$J14*$O$73,0)+'(5) OT Detailed Adjustments'!O16+'(5) OT Detailed Adjustments'!O73","v":0},{"$f":"IF($J14>0,$J14*$P$73,0)+'(5) OT Detailed Adjustments'!P16+'(5) OT Detailed Adjustments'!P73","v":0},{"$f":"IF($J14>0,$J14*$Q$73,0)+'(5) OT Detailed Adjustments'!Q16+'(5) OT Detailed Adjustments'!Q73","v":0},{"$f":"SUM(O75:Q75)","v":0},{"$f":"IF($K14>0,$K14*$S$73,0)+'(5) OT Detailed Adjustments'!S16+'(5) OT Detailed Adjustments'!S73","v":0},{"$f":"IF($K14>0,$K14*$T$73,0)+'(5) OT Detailed Adjustments'!T16+'(5) OT Detailed Adjustments'!T73","v":0},{"$f":"IF($K14>0,$K14*$U$73,0)+'(5) OT Detailed Adjustments'!U16+'(5) OT Detailed Adjustments'!U73","v":0},{"$f":"SUM(S75:U75)","v":0},{"$f":"IF($L14>0,$L14*$W$73,0)+'(5) OT Detailed Adjustments'!W16+'(5) OT Detailed Adjustments'!W73","v":0},{"$f":"IF($L14>0,$L14*$X$73,0)+'(5) OT Detailed Adjustments'!X16+'(5) OT Detailed Adjustments'!X73","v":0},{"$f":"IF($L14>0,$L14*$Y$73,0)+'(5) OT Detailed Adjustments'!Y16+'(5) OT Detailed Adjustments'!Y73","v":0},{"$f":"SUM(W75:Y75)","v":0},{"$f":"IF($M14>0,$M14*$AA$73,0)+'(5) OT Detailed Adjustments'!AA16+'(5) OT Detailed Adjustments'!AA73","v":0},{"$f":"IF($M14>0,$M14*$AB$73,0)+'(5) OT Detailed Adjustments'!AB16+'(5) OT Detailed Adjustments'!AB73","v":0},{"$f":"IF($M14>0,$M14*$AC$73,0)+'(5) OT Detailed Adjustments'!AC16+'(5) OT Detailed Adjustments'!AC73","v":0},{"$f":"SUM(AA75:AC75)","v":0},{"$f":"IF($N14>0,$N14*$AE$73,0)+'(5) OT Detailed Adjustments'!AE16+'(5) OT Detailed Adjustments'!AE73","v":0},{"$f":"IF($N14>0,$N14*$AF$73,0)+'(5) OT Detailed Adjustments'!AF16+'(5) OT Detailed Adjustments'!AF73","v":0},{"$f":"IF($N14>0,$N14*$AG$73,0)+'(5) OT Detailed Adjustments'!AG16+'(5) OT Detailed Adjustments'!AG73","v":0},{"$f":"SUM(AE75:AG75)","v":0},{"$f":"IF($O14>0,$O14*$AI$73,0)+'(5) OT Detailed Adjustments'!AI16+'(5) OT Detailed Adjustments'!AI73","v":0},{"$f":"IF($O14>0,$O14*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ16+'(5) OT Detailed Adjustments'!AJ73","v":0},{"$f":"IF($O14>0,$O14*$AK$73,0)+'(5) OT Detailed Adjustments'!AK16+'(5) OT Detailed Adjustments'!AK73","v":0},{"$f":"SUM(AI75:AK75)","v":0},{"$f":"IF($P14>0,$P14*$AM$73,0)+'(5) OT Detailed Adjustments'!AM16+'(5) OT Detailed Adjustments'!AM73","v":0},{"$f":"IF($P14>0,$P14*$AN$73,0)+'(5) OT Detailed Adjustments'!AN16+'(5) OT Detailed Adjustments'!AN73","v":0},{"$f":"IF($P14>0,$P14*$AO$73,0)+'(5) OT Detailed Adjustments'!AO16+'(5) OT Detailed Adjustments'!AO73","v":0},{"$f":"SUM(AM75:AO75)","v":0},{"$f":"IF($Q14>0,$Q14*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ16+'(5) OT Detailed Adjustments'!AQ73","v":0},{"$f":"IF($Q14>0,$Q14*$AR$73,0)+'(5) OT Detailed Adjustments'!AR16+'(5) OT Detailed Adjustments'!AR73","v":0},{"$f":"IF($Q14>0,$Q14*$AS$73,0)+'(5) OT Detailed Adjustments'!AS16+'(5) OT Detailed Adjustments'!AS73","v":0},{"$f":"SUM(AQ75:AS75)","v":0},{"$f":"IF($R14>0,$R14*$AU$73,0)+'(5) OT Detailed Adjustments'!AU16+'(5) OT Detailed Adjustments'!AU73","v":0},{"$f":"IF($R14>0,$R14*$AV$73,0)+'(5) OT Detailed Adjustments'!AV16+'(5) OT Detailed Adjustments'!AV73","v":0},{"$f":"IF($R14>0,$R14*$AW$73,0)+'(5) OT Detailed Adjustments'!AW16+'(5) OT Detailed Adjustments'!AW73","v":0},{"$f":"SUM(AU75:AW75)","v":0},{"$f":"IF($S14>0,$S14*$AY$73,0)+'(5) OT Detailed Adjustments'!AY16+'(5) OT Detailed Adjustments'!AY73","v":0},{"$f":"IF($S14>0,$S14*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ16+'(5) OT Detailed Adjustments'!AZ73","v":0},{"$f":"IF($S14>0,$S14*$AB$73,0)+'(5) OT Detailed Adjustments'!BA16+'(5) OT Detailed Adjustments'!BA73","v":0},{"$f":"SUM(AY75:BA75)","v":0},{"$f":"IF($T14>0,$T14*$BC$73,0)+'(5) OT Detailed Adjustments'!BC16+'(5) OT Detailed Adjustments'!BC73","v":0},{"$f":"IF($T14>0,$T14*$BD$73,0)+'(5) OT Detailed Adjustments'!BD16+'(5) OT Detailed Adjustments'!BD73","v":0},{"$f":"IF($T14>0,$T14*$BE$73,0)+'(5) OT Detailed Adjustments'!BE16+'(5) OT Detailed Adjustments'!BE73","v":0},{"$f":"SUM(BC75:BE75)","v":0},{"$f":"IF($U14>0,$U14*$BG$73,0)+'(5) OT Detailed Adjustments'!BG16+'(5) OT Detailed Adjustments'!BG73","v":0},{"$f":"IF($U14>0,$U14*$BH$73,0)+'(5) OT Detailed Adjustments'!BH16+'(5) OT Detailed Adjustments'!BH73","v":0},{"$f":"IF($U14>0,$U14*$BI$73,0)+'(5) OT Detailed Adjustments'!BI16+'(5) OT Detailed Adjustments'!BI73","v":0},{"$f":"SUM(BG75:BI75)","v":0},{"$f":"IF($V14>0,$V14*$BK$73,0)+'(5) OT Detailed Adjustments'!BK16+'(5) OT Detailed Adjustments'!BK73","v":0},{"$f":"IF($V14>0,$V14*$BL$73,0)+'(5) OT Detailed Adjustments'!BL16+'(5) OT Detailed Adjustments'!BL73","v":0},{"$f":"IF($V14>0,$V14*$BM$73,0)+'(5) OT Detailed Adjustments'!BM16+'(5) OT Detailed Adjustments'!BM73","v":0},{"$f":"SUM(BK75:BM75)","v":0},{"$f":"IF($W14>0,$W14*$BO$73,0)+'(5) OT Detailed Adjustments'!BO16+'(5) OT Detailed Adjustments'!BO73","v":0},{"$f":"IF($W14>0,$W14*$BP$73,0)+'(5) OT Detailed Adjustments'!BP16+'(5) OT Detailed Adjustments'!BP73","v":0},{"$f":"IF($W14>0,$W14*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ16+'(5) OT Detailed Adjustments'!BQ73","v":0},{"$f":"SUM(BO75:BQ75)","v":0},{"$f":"IF($X14>0,$X14*$BS$73,0)+'(5) OT Detailed Adjustments'!BS16+'(5) OT Detailed Adjustments'!BS73","v":0},{"$f":"IF($X14>0,$X14*$BT$73,0)+'(5) OT Detailed Adjustments'!BT16+'(5) OT Detailed Adjustments'!BT73","v":0},{"$f":"IF($X14>0,$X14*$BU$73,0)+'(5) OT Detailed Adjustments'!BU16+'(5) OT Detailed Adjustments'!BU73","v":0},{"$f":"SUM(BS75:BU75)","v":0},{"$f":"IF($Y14>0,$Y14*$BW$73,0)+'(5) OT Detailed Adjustments'!BW16+'(5) OT Detailed Adjustments'!BW73","v":0},{"$f":"IF($Y14>0,$Y14*$BX$73,0)+'(5) OT Detailed Adjustments'!BX16+'(5) OT Detailed Adjustments'!BX73","v":0},{"$f":"IF($Y14>0,$Y14*$BY$73,0)+'(5) OT Detailed Adjustments'!BY16+'(5) OT Detailed Adjustments'!BY73","v":0},{"$f":"SUM(BW75:BY75)","v":0},{"$f":"IF($Z14>0,$Z14*$CA$73,0)+'(5) OT Detailed Adjustments'!CA16+'(5) OT Detailed Adjustments'!CA73","v":0},{"$f":"IF($Z14>0,$Z14*$CB$73,0)+'(5) OT Detailed Adjustments'!CB16+'(5) OT Detailed Adjustments'!CB73","v":0},{"$f":"IF($Z14>0,$Z14*$CC$73,0)+'(5) OT Detailed Adjustments'!CC16+'(5) OT Detailed Adjustments'!CC73","v":0},{"$f":"SUM(CA75:CC75)","v":0},{"$f":"IF($AA14>0,$AA14*$CE$73,0)+'(5) OT Detailed Adjustments'!CE16+'(5) OT Detailed Adjustments'!CE73","v":0},{"$f":"IF($AA14>0,$AA14*$CF$73,0)+'(5) OT Detailed Adjustments'!CF16+'(5) OT Detailed Adjustments'!CF73","v":0},{"$f":"IF($AA14>0,$AA14*$CG$73,0)+'(5) OT Detailed Adjustments'!CG16+'(5) OT Detailed Adjustments'!CG73","v":0},{"$f":"SUM(CE75:CG75)","v":0},{"$f":"IF($AB14>0,$AB14*$CI$73,0)+'(5) OT Detailed Adjustments'!CI16+'(5) OT Detailed Adjustments'!CI73","v":0},{"$f":"IF($AB14>0,$AB14*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ16+'(5) OT Detailed Adjustments'!CJ73","v":0},{"$f":"IF($AB14>0,$AB14*$CK$73,0)+'(5) OT Detailed Adjustments'!CK16+'(5) OT Detailed Adjustments'!CK73","v":0},{"$f":"SUM(CI75:CK75)","v":0},{"$f":"IF($AC14>0,$AC14*$CM$73,0)+'(5) OT Detailed Adjustments'!CM16+'(5) OT Detailed Adjustments'!CM73","v":0},{"$f":"IF($AC14>0,$AC14*$CN$73,0)+'(5) OT Detailed Adjustments'!CN16+'(5) OT Detailed Adjustments'!CN73","v":0},{"$f":"IF($AC14>0,$AC14*$CO$73,0)+'(5) OT Detailed Adjustments'!CO16+'(5) OT Detailed Adjustments'!CO73","v":0},{"$f":"SUM(CM75:CO75)","v":0},{"$f":"IF($AD14>0,$AD14*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ16+'(5) OT Detailed Adjustments'!CQ73","v":0},{"$f":"IF($AD14>0,$AD14*$CR$73,0)+'(5) OT Detailed Adjustments'!CR16+'(5) OT Detailed Adjustments'!CR73","v":0},{"$f":"IF($AD14>0,$AD14*$CS$73,0)+'(5) OT Detailed Adjustments'!CS16+'(5) OT Detailed Adjustments'!CS73","v":0},{"$f":"SUM(CQ75:CS75)","v":0},{"$f":"IF($AE14>0,$AE14*$CU$73,0)+'(5) OT Detailed Adjustments'!CU16+'(5) OT Detailed Adjustments'!CU73","v":0},{"$f":"IF($AE14>0,$AE14*$CV$73,0)+'(5) OT Detailed Adjustments'!CV16+'(5) OT Detailed Adjustments'!CV73","v":0},{"$f":"IF($AE14>0,$AE14*$CW$73,0)+'(5) OT Detailed Adjustments'!CW16+'(5) OT Detailed Adjustments'!CW73","v":0},{"$f":"SUM(CU75:CW75)","v":0},{"$f":"IF($AF14>0,$AF14*$CY$73,0)+'(5) OT Detailed Adjustments'!CY16+'(5) OT Detailed Adjustments'!CY73","v":0},{"$f":"IF($AF14>0,$AF14*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ16+'(5) OT Detailed Adjustments'!CZ73","v":0},{"$f":"IF($AF14>0,$AF14*$DA$73,0)+'(5) OT Detailed Adjustments'!DA16+'(5) OT Detailed Adjustments'!DA73","v":0},{"$f":"SUM(CY75:DA75)","v":0},{"$f":"IF($AG14>0,$AG14*$DC$73,0)+'(5) OT Detailed Adjustments'!DC16+'(5) OT Detailed Adjustments'!DC73","v":0},{"$f":"IF($AG14>0,$AG14*$DD$73,0)+'(5) OT Detailed Adjustments'!DD16+'(5) OT Detailed Adjustments'!DD73","v":0},{"$f":"IF($AG14>0,$AG14*$DE$73,0)+'(5) OT Detailed Adjustments'!DE16+'(5) OT Detailed Adjustments'!DE73","v":0},{"$f":"SUM(DC75:DE75)","v":0},{"$f":"IF($AH14>0,$AH14*$DG$73,0)+'(5) OT Detailed Adjustments'!DG16+'(5) OT Detailed Adjustments'!DG73","v":0},{"$f":"IF($AH14>0,$AH14*$DH$73,0)+'(5) OT Detailed Adjustments'!DH16+'(5) OT Detailed Adjustments'!DH73","v":0},{"$f":"IF($AH14>0,$AH14*$DI$73,0)+'(5) OT Detailed Adjustments'!DI16+'(5) OT Detailed Adjustments'!DI73","v":0},{"$f":"SUM(DG75:DI75)","v":0},{"$f":"IF($AI14>0,$AI14*$DK$73,0)+'(5) OT Detailed Adjustments'!DK16+'(5) OT Detailed Adjustments'!DK73","v":0},{"$f":"IF($AI14>0,$AI14*$DL$73,0)+'(5) OT Detailed Adjustments'!DL16+'(5) OT Detailed Adjustments'!DL73","v":0},{"$f":"IF($AI14>0,$AI14*$DM$73,0)+'(5) OT Detailed Adjustments'!DM16+'(5) OT Detailed Adjustments'!DM73","v":0},{"$f":"SUM(DK75:DM75)","v":0},{"$f":"IF($AJ14>0,$AJ14*$DO$73,0)+'(5) OT Detailed Adjustments'!DO16+'(5) OT Detailed Adjustments'!DO73","v":0},{"$f":"IF($AJ14>0,$AJ14*$DP$73,0)+'(5) OT Detailed Adjustments'!DP16+'(5) OT Detailed Adjustments'!DP73","v":0},{"$f":"IF($AJ14>0,$AJ14*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ16+'(5) OT Detailed Adjustments'!DQ73","v":0},{"$f":"SUM(DO75:DQ75)","v":0},{"$f":"IF($AK14>0,$AK14*$DS$73,0)+'(5) OT Detailed Adjustments'!DS16+'(5) OT Detailed Adjustments'!DS73","v":0},{"$f":"IF($AK14>0,$AK14*$DT$73,0)+'(5) OT Detailed Adjustments'!DT16+'(5) OT Detailed Adjustments'!DT73","v":0},{"$f":"IF($AK14>0,$AK14*$DU$73,0)+'(5) OT Detailed Adjustments'!DU16+'(5) OT Detailed Adjustments'!DU73","v":0},{"$f":"SUM(DS75:DU75)","v":0},{"$f":"IF($AL14>0,$AL14*$DW$73,0)+'(5) OT Detailed Adjustments'!DW16+'(5) OT Detailed Adjustments'!DW73","v":0},{"$f":"IF($AL14>0,$AL14*$DX$73,0)+'(5) OT Detailed Adjustments'!DX16+'(5) OT Detailed Adjustments'!DX73","v":0},{"$f":"IF($AL14>0,$AL14*$DY$73,0)+'(5) OT Detailed Adjustments'!DY16+'(5) OT Detailed Adjustments'!DY73","v":0},{"$f":"SUM(DW75:DY75)","v":0}]
[68,"Employee Benefits",{"$f":"IF($G15>0,$G15*$C$73,0)+'(5) OT Detailed Adjustments'!C17+'(5) OT Detailed Adjustments'!C74","v":0},{"$f":"IF($G15>0,$G15*$D$73,0)+'(5) OT Detailed Adjustments'!D17+'(5) OT Detailed Adjustments'!D74","v":0},{"$f":"IF($G15>0,$G15*$E$73,0)+'(5) OT Detailed Adjustments'!E17+'(5) OT Detailed Adjustments'!E74","v":0},{"$f":"SUM(C76:E76)","v":0},{"$f":"IF($H15>0,$H15*$G$73,0)+'(5) OT Detailed Adjustments'!G17+'(5) OT Detailed Adjustments'!G74","v":0},{"$f":"IF($H15>0,$H15*$H$73,0)+'(5) OT Detailed Adjustments'!H17+'(5) OT Detailed Adjustments'!H74","v":0},{"$f":"IF($H15>0,$H15*$I$73,0)+'(5) OT Detailed Adjustments'!I17+'(5) OT Detailed Adjustments'!I74","v":0},{"$f":"SUM(G76:I76)","v":0},{"$f":"IF($I15>0,$I15*$K$73,0)+'(5) OT Detailed Adjustments'!K17+'(5) OT Detailed Adjustments'!K74","v":0},{"$f":"IF($I15>0,$I15*$L$73,0)+'(5) OT Detailed Adjustments'!L17+'(5) OT Detailed Adjustments'!L74","v":0},{"$f":"IF($I15>0,$I15*$M$73,0)+'(5) OT Detailed Adjustments'!M17+'(5) OT Detailed Adjustments'!M74","v":0},{"$f":"SUM(K76:M76)","v":0},{"$f":"IF($J15>0,$J15*$O$73,0)+'(5) OT Detailed Adjustments'!O17+'(5) OT Detailed Adjustments'!O74","v":0},{"$f":"IF($J15>0,$J15*$P$73,0)+'(5) OT Detailed Adjustments'!P17+'(5) OT Detailed Adjustments'!P74","v":0},{"$f":"IF($J15>0,$J15*$Q$73,0)+'(5) OT Detailed Adjustments'!Q17+'(5) OT Detailed Adjustments'!Q74","v":0},{"$f":"SUM(O76:Q76)","v":0},{"$f":"IF($K15>0,$K15*$S$73,0)+'(5) OT Detailed Adjustments'!S17+'(5) OT Detailed Adjustments'!S74","v":0},{"$f":"IF($K15>0,$K15*$T$73,0)+'(5) OT Detailed Adjustments'!T17+'(5) OT Detailed Adjustments'!T74","v":0},{"$f":"IF($K15>0,$K15*$U$73,0)+'(5) OT Detailed Adjustments'!U17+'(5) OT Detailed Adjustments'!U74","v":0},{"$f":"SUM(S76:U76)","v":0},{"$f":"IF($L15>0,$L15*$W$73,0)+'(5) OT Detailed Adjustments'!W17+'(5) OT Detailed Adjustments'!W74","v":0},{"$f":"IF($L15>0,$L15*$X$73,0)+'(5) OT Detailed Adjustments'!X17+'(5) OT Detailed Adjustments'!X74","v":0},{"$f":"IF($L15>0,$L15*$Y$73,0)+'(5) OT Detailed Adjustments'!Y17+'(5) OT Detailed Adjustments'!Y74","v":0},{"$f":"SUM(W76:Y76)","v":0},{"$f":"IF($M15>0,$M15*$AA$73,0)+'(5) OT Detailed Adjustments'!AA17+'(5) OT Detailed Adjustments'!AA74","v":0},{"$f":"IF($M15>0,$M15*$AB$73,0)+'(5) OT Detailed Adjustments'!AB17+'(5) OT Detailed Adjustments'!AB74","v":0},{"$f":"IF($M15>0,$M15*$AC$73,0)+'(5) OT Detailed Adjustments'!AC17+'(5) OT Detailed Adjustments'!AC74","v":0},{"$f":"SUM(AA76:AC76)","v":0},{"$f":"IF($N15>0,$N15*$AE$73,0)+'(5) OT Detailed Adjustments'!AE17+'(5) OT Detailed Adjustments'!AE74","v":0},{"$f":"IF($N15>0,$N15*$AF$73,0)+'(5) OT Detailed Adjustments'!AF17+'(5) OT Detailed Adjustments'!AF74","v":0},{"$f":"IF($N15>0,$N15*$AG$73,0)+'(5) OT Detailed Adjustments'!AG17+'(5) OT Detailed Adjustments'!AG74","v":0},{"$f":"SUM(AE76:AG76)","v":0},{"$f":"IF($O15>0,$O15*$AI$73,0)+'(5) OT Detailed Adjustments'!AI17+'(5) OT Detailed Adjustments'!AI74","v":0},{"$f":"IF($O15>0,$O15*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ17+'(5) OT Detailed Adjustments'!AJ74","v":0},{"$f":"IF($O15>0,$O15*$AK$73,0)+'(5) OT Detailed Adjustments'!AK17+'(5) OT Detailed Adjustments'!AK74","v":0},{"$f":"SUM(AI76:AK76)","v":0},{"$f":"IF($P15>0,$P15*$AM$73,0)+'(5) OT Detailed Adjustments'!AM17+'(5) OT Detailed Adjustments'!AM74","v":0},{"$f":"IF($P15>0,$P15*$AN$73,0)+'(5) OT Detailed Adjustments'!AN17+'(5) OT Detailed Adjustments'!AN74","v":0},{"$f":"IF($P15>0,$P15*$AO$73,0)+'(5) OT Detailed Adjustments'!AO17+'(5) OT Detailed Adjustments'!AO74","v":0},{"$f":"SUM(AM76:AO76)","v":0},{"$f":"IF($Q15>0,$Q15*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ17+'(5) OT Detailed Adjustments'!AQ74","v":0},{"$f":"IF($Q15>0,$Q15*$AR$73,0)+'(5) OT Detailed Adjustments'!AR17+'(5) OT Detailed Adjustments'!AR74","v":0},{"$f":"IF($Q15>0,$Q15*$AS$73,0)+'(5) OT Detailed Adjustments'!AS17+'(5) OT Detailed Adjustments'!AS74","v":0},{"$f":"SUM(AQ76:AS76)","v":0},{"$f":"IF($R15>0,$R15*$AU$73,0)+'(5) OT Detailed Adjustments'!AU17+'(5) OT Detailed Adjustments'!AU74","v":0},{"$f":"IF($R15>0,$R15*$AV$73,0)+'(5) OT Detailed Adjustments'!AV17+'(5) OT Detailed Adjustments'!AV74","v":0},{"$f":"IF($R15>0,$R15*$AW$73,0)+'(5) OT Detailed Adjustments'!AW17+'(5) OT Detailed Adjustments'!AW74","v":0},{"$f":"SUM(AU76:AW76)","v":0},{"$f":"IF($S15>0,$S15*$AY$73,0)+'(5) OT Detailed Adjustments'!AY17+'(5) OT Detailed Adjustments'!AY74","v":0},{"$f":"IF($S15>0,$S15*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ17+'(5) OT Detailed Adjustments'!AZ74","v":0},{"$f":"IF($S15>0,$S15*$AB$73,0)+'(5) OT Detailed Adjustments'!BA17+'(5) OT Detailed Adjustments'!BA74","v":0},{"$f":"SUM(AY76:BA76)","v":0},{"$f":"IF($T15>0,$T15*$BC$73,0)+'(5) OT Detailed Adjustments'!BC17+'(5) OT Detailed Adjustments'!BC74","v":0},{"$f":"IF($T15>0,$T15*$BD$73,0)+'(5) OT Detailed Adjustments'!BD17+'(5) OT Detailed Adjustments'!BD74","v":0},{"$f":"IF($T15>0,$T15*$BE$73,0)+'(5) OT Detailed Adjustments'!BE17+'(5) OT Detailed Adjustments'!BE74","v":0},{"$f":"SUM(BC76:BE76)","v":0},{"$f":"IF($U15>0,$U15*$BG$73,0)+'(5) OT Detailed Adjustments'!BG17+'(5) OT Detailed Adjustments'!BG74","v":0},{"$f":"IF($U15>0,$U15*$BH$73,0)+'(5) OT Detailed Adjustments'!BH17+'(5) OT Detailed Adjustments'!BH74","v":0},{"$f":"IF($U15>0,$U15*$BI$73,0)+'(5) OT Detailed Adjustments'!BI17+'(5) OT Detailed Adjustments'!BI74","v":0},{"$f":"SUM(BG76:BI76)","v":0},{"$f":"IF($V15>0,$V15*$BK$73,0)+'(5) OT Detailed Adjustments'!BK17+'(5) OT Detailed Adjustments'!BK74","v":0},{"$f":"IF($V15>0,$V15*$BL$73,0)+'(5) OT Detailed Adjustments'!BL17+'(5) OT Detailed Adjustments'!BL74","v":0},{"$f":"IF($V15>0,$V15*$BM$73,0)+'(5) OT Detailed Adjustments'!BM17+'(5) OT Detailed Adjustments'!BM74","v":0},{"$f":"SUM(BK76:BM76)","v":0},{"$f":"IF($W15>0,$W15*$BO$73,0)+'(5) OT Detailed Adjustments'!BO17+'(5) OT Detailed Adjustments'!BO74","v":0},{"$f":"IF($W15>0,$W15*$BP$73,0)+'(5) OT Detailed Adjustments'!BP17+'(5) OT Detailed Adjustments'!BP74","v":0},{"$f":"IF($W15>0,$W15*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ17+'(5) OT Detailed Adjustments'!BQ74","v":0},{"$f":"SUM(BO76:BQ76)","v":0},{"$f":"IF($X15>0,$X15*$BS$73,0)+'(5) OT Detailed Adjustments'!BS17+'(5) OT Detailed Adjustments'!BS74","v":0},{"$f":"IF($X15>0,$X15*$BT$73,0)+'(5) OT Detailed Adjustments'!BT17+'(5) OT Detailed Adjustments'!BT74","v":0},{"$f":"IF($X15>0,$X15*$BU$73,0)+'(5) OT Detailed Adjustments'!BU17+'(5) OT Detailed Adjustments'!BU74","v":0},{"$f":"SUM(BS76:BU76)","v":0},{"$f":"IF($Y15>0,$Y15*$BW$73,0)+'(5) OT Detailed Adjustments'!BW17+'(5) OT Detailed Adjustments'!BW74","v":0},{"$f":"IF($Y15>0,$Y15*$BX$73,0)+'(5) OT Detailed Adjustments'!BX17+'(5) OT Detailed Adjustments'!BX74","v":0},{"$f":"IF($Y15>0,$Y15*$BY$73,0)+'(5) OT Detailed Adjustments'!BY17+'(5) OT Detailed Adjustments'!BY74","v":0},{"$f":"SUM(BW76:BY76)","v":0},{"$f":"IF($Z15>0,$Z15*$CA$73,0)+'(5) OT Detailed Adjustments'!CA17+'(5) OT Detailed Adjustments'!CA74","v":0},{"$f":"IF($Z15>0,$Z15*$CB$73,0)+'(5) OT Detailed Adjustments'!CB17+'(5) OT Detailed Adjustments'!CB74","v":0},{"$f":"IF($Z15>0,$Z15*$CC$73,0)+'(5) OT Detailed Adjustments'!CC17+'(5) OT Detailed Adjustments'!CC74","v":0},{"$f":"SUM(CA76:CC76)","v":0},{"$f":"IF($AA15>0,$AA15*$CE$73,0)+'(5) OT Detailed Adjustments'!CE17+'(5) OT Detailed Adjustments'!CE74","v":0},{"$f":"IF($AA15>0,$AA15*$CF$73,0)+'(5) OT Detailed Adjustments'!CF17+'(5) OT Detailed Adjustments'!CF74","v":0},{"$f":"IF($AA15>0,$AA15*$CG$73,0)+'(5) OT Detailed Adjustments'!CG17+'(5) OT Detailed Adjustments'!CG74","v":0},{"$f":"SUM(CE76:CG76)","v":0},{"$f":"IF($AB15>0,$AB15*$CI$73,0)+'(5) OT Detailed Adjustments'!CI17+'(5) OT Detailed Adjustments'!CI74","v":0},{"$f":"IF($AB15>0,$AB15*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ17+'(5) OT Detailed Adjustments'!CJ74","v":0},{"$f":"IF($AB15>0,$AB15*$CK$73,0)+'(5) OT Detailed Adjustments'!CK17+'(5) OT Detailed Adjustments'!CK74","v":0},{"$f":"SUM(CI76:CK76)","v":0},{"$f":"IF($AC15>0,$AC15*$CM$73,0)+'(5) OT Detailed Adjustments'!CM17+'(5) OT Detailed Adjustments'!CM74","v":0},{"$f":"IF($AC15>0,$AC15*$CN$73,0)+'(5) OT Detailed Adjustments'!CN17+'(5) OT Detailed Adjustments'!CN74","v":0},{"$f":"IF($AC15>0,$AC15*$CO$73,0)+'(5) OT Detailed Adjustments'!CO17+'(5) OT Detailed Adjustments'!CO74","v":0},{"$f":"SUM(CM76:CO76)","v":0},{"$f":"IF($AD15>0,$AD15*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ17+'(5) OT Detailed Adjustments'!CQ74","v":0},{"$f":"IF($AD15>0,$AD15*$CR$73,0)+'(5) OT Detailed Adjustments'!CR17+'(5) OT Detailed Adjustments'!CR74","v":0},{"$f":"IF($AD15>0,$AD15*$CS$73,0)+'(5) OT Detailed Adjustments'!CS17+'(5) OT Detailed Adjustments'!CS74","v":0},{"$f":"SUM(CQ76:CS76)","v":0},{"$f":"IF($AE15>0,$AE15*$CU$73,0)+'(5) OT Detailed Adjustments'!CU17+'(5) OT Detailed Adjustments'!CU74","v":0},{"$f":"IF($AE15>0,$AE15*$CV$73,0)+'(5) OT Detailed Adjustments'!CV17+'(5) OT Detailed Adjustments'!CV74","v":0},{"$f":"IF($AE15>0,$AE15*$CW$73,0)+'(5) OT Detailed Adjustments'!CW17+'(5) OT Detailed Adjustments'!CW74","v":0},{"$f":"SUM(CU76:CW76)","v":0},{"$f":"IF($AF15>0,$AF15*$CY$73,0)+'(5) OT Detailed Adjustments'!CY17+'(5) OT Detailed Adjustments'!CY74","v":0},{"$f":"IF($AF15>0,$AF15*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ17+'(5) OT Detailed Adjustments'!CZ74","v":0},{"$f":"IF($AF15>0,$AF15*$DA$73,0)+'(5) OT Detailed Adjustments'!DA17+'(5) OT Detailed Adjustments'!DA74","v":0},{"$f":"SUM(CY76:DA76)","v":0},{"$f":"IF($AG15>0,$AG15*$DC$73,0)+'(5) OT Detailed Adjustments'!DC17+'(5) OT Detailed Adjustments'!DC74","v":0},{"$f":"IF($AG15>0,$AG15*$DD$73,0)+'(5) OT Detailed Adjustments'!DD17+'(5) OT Detailed Adjustments'!DD74","v":0},{"$f":"IF($AG15>0,$AG15*$DE$73,0)+'(5) OT Detailed Adjustments'!DE17+'(5) OT Detailed Adjustments'!DE74","v":0},{"$f":"SUM(DC76:DE76)","v":0},{"$f":"IF($AH15>0,$AH15*$DG$73,0)+'(5) OT Detailed Adjustments'!DG17+'(5) OT Detailed Adjustments'!DG74","v":0},{"$f":"IF($AH15>0,$AH15*$DH$73,0)+'(5) OT Detailed Adjustments'!DH17+'(5) OT Detailed Adjustments'!DH74","v":0},{"$f":"IF($AH15>0,$AH15*$DI$73,0)+'(5) OT Detailed Adjustments'!DI17+'(5) OT Detailed Adjustments'!DI74","v":0},{"$f":"SUM(DG76:DI76)","v":0},{"$f":"IF($AI15>0,$AI15*$DK$73,0)+'(5) OT Detailed Adjustments'!DK17+'(5) OT Detailed Adjustments'!DK74","v":0},{"$f":"IF($AI15>0,$AI15*$DL$73,0)+'(5) OT Detailed Adjustments'!DL17+'(5) OT Detailed Adjustments'!DL74","v":0},{"$f":"IF($AI15>0,$AI15*$DM$73,0)+'(5) OT Detailed Adjustments'!DM17+'(5) OT Detailed Adjustments'!DM74","v":0},{"$f":"SUM(DK76:DM76)","v":0},{"$f":"IF($AJ15>0,$AJ15*$DO$73,0)+'(5) OT Detailed Adjustments'!DO17+'(5) OT Detailed Adjustments'!DO74","v":0},{"$f":"IF($AJ15>0,$AJ15*$DP$73,0)+'(5) OT Detailed Adjustments'!DP17+'(5) OT Detailed Adjustments'!DP74","v":0},{"$f":"IF($AJ15>0,$AJ15*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ17+'(5) OT Detailed Adjustments'!DQ74","v":0},{"$f":"SUM(DO76:DQ76)","v":0},{"$f":"IF($AK15>0,$AK15*$DS$73,0)+'(5) OT Detailed Adjustments'!DS17+'(5) OT Detailed Adjustments'!DS74","v":0},{"$f":"IF($AK15>0,$AK15*$DT$73,0)+'(5) OT Detailed Adjustments'!DT17+'(5) OT Detailed Adjustments'!DT74","v":0},{"$f":"IF($AK15>0,$AK15*$DU$73,0)+'(5) OT Detailed Adjustments'!DU17+'(5) OT Detailed Adjustments'!DU74","v":0},{"$f":"SUM(DS76:DU76)","v":0},{"$f":"IF($AL15>0,$AL15*$DW$73,0)+'(5) OT Detailed Adjustments'!DW17+'(5) OT Detailed Adjustments'!DW74","v":0},{"$f":"IF($AL15>0,$AL15*$DX$73,0)+'(5) OT Detailed Adjustments'!DX17+'(5) OT Detailed Adjustments'!DX74","v":0},{"$f":"IF($AL15>0,$AL15*$DY$73,0)+'(5) OT Detailed Adjustments'!DY17+'(5) OT Detailed Adjustments'!DY74","v":0},{"$f":"SUM(DW76:DY76)","v":0}]
[null,"Equipment, Materials and Supplies"]
[69,"Depreciation - Equipment",{"$f":"IF($G17>0,$G17*$C$73,0)+'(5) OT Detailed Adjustments'!C19+'(5) OT Detailed Adjustments'!C76","v":0},{"$f":"IF($G17>0,$G17*$D$73,0)+'(5) OT Detailed Adjustments'!D19+'(5) OT Detailed Adjustments'!D76","v":0},{"$f":"IF($G17>0,$G17*$E$73,0)+'(5) OT Detailed Adjustments'!E19+'(5) OT Detailed Adjustments'!E76","v":0},{"$f":"SUM(C78:E78)","v":0},{"$f":"IF($H17>0,$H17*$G$73,0)+'(5) OT Detailed Adjustments'!G19+'(5) OT Detailed Adjustments'!G76","v":0},{"$f":"IF($H17>0,$H17*$H$73,0)+'(5) OT Detailed Adjustments'!H19+'(5) OT Detailed Adjustments'!H76","v":0},{"$f":"IF($H17>0,$H17*$I$73,0)+'(5) OT Detailed Adjustments'!I19+'(5) OT Detailed Adjustments'!I76","v":0},{"$f":"SUM(G78:I78)","v":0},{"$f":"IF($I17>0,$I17*$K$73,0)+'(5) OT Detailed Adjustments'!K19+'(5) OT Detailed Adjustments'!K76","v":0},{"$f":"IF($I17>0,$I17*$L$73,0)+'(5) OT Detailed Adjustments'!L19+'(5) OT Detailed Adjustments'!L76","v":0},{"$f":"IF($I17>0,$I17*$M$73,0)+'(5) OT Detailed Adjustments'!M19+'(5) OT Detailed Adjustments'!M76","v":0},{"$f":"SUM(K78:M78)","v":0},{"$f":"IF($J17>0,$J17*$O$73,0)+'(5) OT Detailed Adjustments'!O19+'(5) OT Detailed Adjustments'!O76","v":0},{"$f":"IF($J17>0,$J17*$P$73,0)+'(5) OT Detailed Adjustments'!P19+'(5) OT Detailed Adjustments'!P76","v":0},{"$f":"IF($J17>0,$J17*$Q$73,0)+'(5) OT Detailed Adjustments'!Q19+'(5) OT Detailed Adjustments'!Q76","v":0},{"$f":"SUM(O78:Q78)","v":0},{"$f":"IF($K17>0,$K17*$S$73,0)+'(5) OT Detailed Adjustments'!S19+'(5) OT Detailed Adjustments'!S76","v":0},{"$f":"IF($K17>0,$K17*$T$73,0)+'(5) OT Detailed Adjustments'!T19+'(5) OT Detailed Adjustments'!T76","v":0},{"$f":"IF($K17>0,$K17*$U$73,0)+'(5) OT Detailed Adjustments'!U19+'(5) OT Detailed Adjustments'!U76","v":0},{"$f":"SUM(S78:U78)","v":0},{"$f":"IF($L17>0,$L17*$W$73,0)+'(5) OT Detailed Adjustments'!W19+'(5) OT Detailed Adjustments'!W76","v":0},{"$f":"IF($L17>0,$L17*$X$73,0)+'(5) OT Detailed Adjustments'!X19+'(5) OT Detailed Adjustments'!X76","v":0},{"$f":"IF($L17>0,$L17*$Y$73,0)+'(5) OT Detailed Adjustments'!Y19+'(5) OT Detailed Adjustments'!Y76","v":0},{"$f":"SUM(W78:Y78)","v":0},{"$f":"IF($M17>0,$M17*$AA$73,0)+'(5) OT Detailed Adjustments'!AA19+'(5) OT Detailed Adjustments'!AA76","v":0},{"$f":"IF($M17>0,$M17*$AB$73,0)+'(5) OT Detailed Adjustments'!AB19+'(5) OT Detailed Adjustments'!AB76","v":0},{"$f":"IF($M17>0,$M17*$AC$73,0)+'(5) OT Detailed Adjustments'!AC19+'(5) OT Detailed Adjustments'!AC76","v":0},{"$f":"SUM(AA78:AC78)","v":0},{"$f":"IF($N17>0,$N17*$AE$73,0)+'(5) OT Detailed Adjustments'!AE19+'(5) OT Detailed Adjustments'!AE76","v":0},{"$f":"IF($N17>0,$N17*$AF$73,0)+'(5) OT Detailed Adjustments'!AF19+'(5) OT Detailed Adjustments'!AF76","v":0},{"$f":"IF($N17>0,$N17*$AG$73,0)+'(5) OT Detailed Adjustments'!AG19+'(5) OT Detailed Adjustments'!AG76","v":0},{"$f":"SUM(AE78:AG78)","v":0},{"$f":"IF($O17>0,$O17*$AI$73,0)+'(5) OT Detailed Adjustments'!AI19+'(5) OT Detailed Adjustments'!AI76","v":0},{"$f":"IF($O17>0,$O17*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ19+'(5) OT Detailed Adjustments'!AJ76","v":0},{"$f":"IF($O17>0,$O17*$AK$73,0)+'(5) OT Detailed Adjustments'!AK19+'(5) OT Detailed Adjustments'!AK76","v":0},{"$f":"SUM(AI78:AK78)","v":0},{"$f":"IF($P17>0,$P17*$AM$73,0)+'(5) OT Detailed Adjustments'!AM19+'(5) OT Detailed Adjustments'!AM76","v":0},{"$f":"IF($P17>0,$P17*$AN$73,0)+'(5) OT Detailed Adjustments'!AN19+'(5) OT Detailed Adjustments'!AN76","v":0},{"$f":"IF($P17>0,$P17*$AO$73,0)+'(5) OT Detailed Adjustments'!AO19+'(5) OT Detailed Adjustments'!AO76","v":0},{"$f":"SUM(AM78:AO78)","v":0},{"$f":"IF($Q17>0,$Q17*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ19+'(5) OT Detailed Adjustments'!AQ76","v":0},{"$f":"IF($Q17>0,$Q17*$AR$73,0)+'(5) OT Detailed Adjustments'!AR19+'(5) OT Detailed Adjustments'!AR76","v":0},{"$f":"IF($Q17>0,$Q17*$AS$73,0)+'(5) OT Detailed Adjustments'!AS19+'(5) OT Detailed Adjustments'!AS76","v":0},{"$f":"SUM(AQ78:AS78)","v":0},{"$f":"IF($R17>0,$R17*$AU$73,0)+'(5) OT Detailed Adjustments'!AU19+'(5) OT Detailed Adjustments'!AU76","v":0},{"$f":"IF($R17>0,$R17*$AV$73,0)+'(5) OT Detailed Adjustments'!AV19+'(5) OT Detailed Adjustments'!AV76","v":0},{"$f":"IF($R17>0,$R17*$AW$73,0)+'(5) OT Detailed Adjustments'!AW19+'(5) OT Detailed Adjustments'!AW76","v":0},{"$f":"SUM(AU78:AW78)","v":0},{"$f":"IF($S17>0,$S17*$AY$73,0)+'(5) OT Detailed Adjustments'!AY19+'(5) OT Detailed Adjustments'!AY76","v":0},{"$f":"IF($S17>0,$S17*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ19+'(5) OT Detailed Adjustments'!AZ76","v":0},{"$f":"IF($S17>0,$S17*$AB$73,0)+'(5) OT Detailed Adjustments'!BA19+'(5) OT Detailed Adjustments'!BA76","v":0},{"$f":"SUM(AY78:BA78)","v":0},{"$f":"IF($T17>0,$T17*$BC$73,0)+'(5) OT Detailed Adjustments'!BC19+'(5) OT Detailed Adjustments'!BC76","v":0},{"$f":"IF($T17>0,$T17*$BD$73,0)+'(5) OT Detailed Adjustments'!BD19+'(5) OT Detailed Adjustments'!BD76","v":0},{"$f":"IF($T17>0,$T17*$BE$73,0)+'(5) OT Detailed Adjustments'!BE19+'(5) OT Detailed Adjustments'!BE76","v":0},{"$f":"SUM(BC78:BE78)","v":0},{"$f":"IF($U17>0,$U17*$BG$73,0)+'(5) OT Detailed Adjustments'!BG19+'(5) OT Detailed Adjustments'!BG76","v":0},{"$f":"IF($U17>0,$U17*$BH$73,0)+'(5) OT Detailed Adjustments'!BH19+'(5) OT Detailed Adjustments'!BH76","v":0},{"$f":"IF($U17>0,$U17*$BI$73,0)+'(5) OT Detailed Adjustments'!BI19+'(5) OT Detailed Adjustments'!BI76","v":0},{"$f":"SUM(BG78:BI78)","v":0},{"$f":"IF($V17>0,$V17*$BK$73,0)+'(5) OT Detailed Adjustments'!BK19+'(5) OT Detailed Adjustments'!BK76","v":0},{"$f":"IF($V17>0,$V17*$BL$73,0)+'(5) OT Detailed Adjustments'!BL19+'(5) OT Detailed Adjustments'!BL76","v":0},{"$f":"IF($V17>0,$V17*$BM$73,0)+'(5) OT Detailed Adjustments'!BM19+'(5) OT Detailed Adjustments'!BM76","v":0},{"$f":"SUM(BK78:BM78)","v":0},{"$f":"IF($W17>0,$W17*$BO$73,0)+'(5) OT Detailed Adjustments'!BO19+'(5) OT Detailed Adjustments'!BO76","v":0},{"$f":"IF($W17>0,$W17*$BP$73,0)+'(5) OT Detailed Adjustments'!BP19+'(5) OT Detailed Adjustments'!BP76","v":0},{"$f":"IF($W17>0,$W17*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ19+'(5) OT Detailed Adjustments'!BQ76","v":0},{"$f":"SUM(BO78:BQ78)","v":0},{"$f":"IF($X17>0,$X17*$BS$73,0)+'(5) OT Detailed Adjustments'!BS19+'(5) OT Detailed Adjustments'!BS76","v":0},{"$f":"IF($X17>0,$X17*$BT$73,0)+'(5) OT Detailed Adjustments'!BT19+'(5) OT Detailed Adjustments'!BT76","v":0},{"$f":"IF($X17>0,$X17*$BU$73,0)+'(5) OT Detailed Adjustments'!BU19+'(5) OT Detailed Adjustments'!BU76","v":0},{"$f":"SUM(BS78:BU78)","v":0},{"$f":"IF($Y17>0,$Y17*$BW$73,0)+'(5) OT Detailed Adjustments'!BW19+'(5) OT Detailed Adjustments'!BW76","v":0},{"$f":"IF($Y17>0,$Y17*$BX$73,0)+'(5) OT Detailed Adjustments'!BX19+'(5) OT Detailed Adjustments'!BX76","v":0},{"$f":"IF($Y17>0,$Y17*$BY$73,0)+'(5) OT Detailed Adjustments'!BY19+'(5) OT Detailed Adjustments'!BY76","v":0},{"$f":"SUM(BW78:BY78)","v":0},{"$f":"IF($Z17>0,$Z17*$CA$73,0)+'(5) OT Detailed Adjustments'!CA19+'(5) OT Detailed Adjustments'!CA76","v":0},{"$f":"IF($Z17>0,$Z17*$CB$73,0)+'(5) OT Detailed Adjustments'!CB19+'(5) OT Detailed Adjustments'!CB76","v":0},{"$f":"IF($Z17>0,$Z17*$CC$73,0)+'(5) OT Detailed Adjustments'!CC19+'(5) OT Detailed Adjustments'!CC76","v":0},{"$f":"SUM(CA78:CC78)","v":0},{"$f":"IF($AA17>0,$AA17*$CE$73,0)+'(5) OT Detailed Adjustments'!CE19+'(5) OT Detailed Adjustments'!CE76","v":0},{"$f":"IF($AA17>0,$AA17*$CF$73,0)+'(5) OT Detailed Adjustments'!CF19+'(5) OT Detailed Adjustments'!CF76","v":0},{"$f":"IF($AA17>0,$AA17*$CG$73,0)+'(5) OT Detailed Adjustments'!CG19+'(5) OT Detailed Adjustments'!CG76","v":0},{"$f":"SUM(CE78:CG78)","v":0},{"$f":"IF($AB17>0,$AB17*$CI$73,0)+'(5) OT Detailed Adjustments'!CI19+'(5) OT Detailed Adjustments'!CI76","v":0},{"$f":"IF($AB17>0,$AB17*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ19+'(5) OT Detailed Adjustments'!CJ76","v":0},{"$f":"IF($AB17>0,$AB17*$CK$73,0)+'(5) OT Detailed Adjustments'!CK19+'(5) OT Detailed Adjustments'!CK76","v":0},{"$f":"SUM(CI78:CK78)","v":0},{"$f":"IF($AC17>0,$AC17*$CM$73,0)+'(5) OT Detailed Adjustments'!CM19+'(5) OT Detailed Adjustments'!CM76","v":0},{"$f":"IF($AC17>0,$AC17*$CN$73,0)+'(5) OT Detailed Adjustments'!CN19+'(5) OT Detailed Adjustments'!CN76","v":0},{"$f":"IF($AC17>0,$AC17*$CO$73,0)+'(5) OT Detailed Adjustments'!CO19+'(5) OT Detailed Adjustments'!CO76","v":0},{"$f":"SUM(CM78:CO78)","v":0},{"$f":"IF($AD17>0,$AD17*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ19+'(5) OT Detailed Adjustments'!CQ76","v":0},{"$f":"IF($AD17>0,$AD17*$CR$73,0)+'(5) OT Detailed Adjustments'!CR19+'(5) OT Detailed Adjustments'!CR76","v":0},{"$f":"IF($AD17>0,$AD17*$CS$73,0)+'(5) OT Detailed Adjustments'!CS19+'(5) OT Detailed Adjustments'!CS76","v":0},{"$f":"SUM(CQ78:CS78)","v":0},{"$f":"IF($AE17>0,$AE17*$CU$73,0)+'(5) OT Detailed Adjustments'!CU19+'(5) OT Detailed Adjustments'!CU76","v":0},{"$f":"IF($AE17>0,$AE17*$CV$73,0)+'(5) OT Detailed Adjustments'!CV19+'(5) OT Detailed Adjustments'!CV76","v":0},{"$f":"IF($AE17>0,$AE17*$CW$73,0)+'(5) OT Detailed Adjustments'!CW19+'(5) OT Detailed Adjustments'!CW76","v":0},{"$f":"SUM(CU78:CW78)","v":0},{"$f":"IF($AF17>0,$AF17*$CY$73,0)+'(5) OT Detailed Adjustments'!CY19+'(5) OT Detailed Adjustments'!CY76","v":0},{"$f":"IF($AF17>0,$AF17*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ19+'(5) OT Detailed Adjustments'!CZ76","v":0},{"$f":"IF($AF17>0,$AF17*$DA$73,0)+'(5) OT Detailed Adjustments'!DA19+'(5) OT Detailed Adjustments'!DA76","v":0},{"$f":"SUM(CY78:DA78)","v":0},{"$f":"IF($AG17>0,$AG17*$DC$73,0)+'(5) OT Detailed Adjustments'!DC19+'(5) OT Detailed Adjustments'!DC76","v":0},{"$f":"IF($AG17>0,$AG17*$DD$73,0)+'(5) OT Detailed Adjustments'!DD19+'(5) OT Detailed Adjustments'!DD76","v":0},{"$f":"IF($AG17>0,$AG17*$DE$73,0)+'(5) OT Detailed Adjustments'!DE19+'(5) OT Detailed Adjustments'!DE76","v":0},{"$f":"SUM(DC78:DE78)","v":0},{"$f":"IF($AH17>0,$AH17*$DG$73,0)+'(5) OT Detailed Adjustments'!DG19+'(5) OT Detailed Adjustments'!DG76","v":0},{"$f":"IF($AH17>0,$AH17*$DH$73,0)+'(5) OT Detailed Adjustments'!DH19+'(5) OT Detailed Adjustments'!DH76","v":0},{"$f":"IF($AH17>0,$AH17*$DI$73,0)+'(5) OT Detailed Adjustments'!DI19+'(5) OT Detailed Adjustments'!DI76","v":0},{"$f":"SUM(DG78:DI78)","v":0},{"$f":"IF($AI17>0,$AI17*$DK$73,0)+'(5) OT Detailed Adjustments'!DK19+'(5) OT Detailed Adjustments'!DK76","v":0},{"$f":"IF($AI17>0,$AI17*$DL$73,0)+'(5) OT Detailed Adjustments'!DL19+'(5) OT Detailed Adjustments'!DL76","v":0},{"$f":"IF($AI17>0,$AI17*$DM$73,0)+'(5) OT Detailed Adjustments'!DM19+'(5) OT Detailed Adjustments'!DM76","v":0},{"$f":"SUM(DK78:DM78)","v":0},{"$f":"IF($AJ17>0,$AJ17*$DO$73,0)+'(5) OT Detailed Adjustments'!DO19+'(5) OT Detailed Adjustments'!DO76","v":0},{"$f":"IF($AJ17>0,$AJ17*$DP$73,0)+'(5) OT Detailed Adjustments'!DP19+'(5) OT Detailed Adjustments'!DP76","v":0},{"$f":"IF($AJ17>0,$AJ17*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ19+'(5) OT Detailed Adjustments'!DQ76","v":0},{"$f":"SUM(DO78:DQ78)","v":0},{"$f":"IF($AK17>0,$AK17*$DS$73,0)+'(5) OT Detailed Adjustments'!DS19+'(5) OT Detailed Adjustments'!DS76","v":0},{"$f":"IF($AK17>0,$AK17*$DT$73,0)+'(5) OT Detailed Adjustments'!DT19+'(5) OT Detailed Adjustments'!DT76","v":0},{"$f":"IF($AK17>0,$AK17*$DU$73,0)+'(5) OT Detailed Adjustments'!DU19+'(5) OT Detailed Adjustments'!DU76","v":0},{"$f":"SUM(DS78:DU78)","v":0},{"$f":"IF($AL17>0,$AL17*$DW$73,0)+'(5) OT Detailed Adjustments'!DW19+'(5) OT Detailed Adjustments'!DW76","v":0},{"$f":"IF($AL17>0,$AL17*$DX$73,0)+'(5) OT Detailed Adjustments'!DX19+'(5) OT Detailed Adjustments'!DX76","v":0},{"$f":"IF($AL17>0,$AL17*$DY$73,0)+'(5) OT Detailed Adjustments'!DY19+'(5) OT Detailed Adjustments'!DY76","v":0},{"$f":"SUM(DW78:DY78)","v":0}]
[70,"Maintenance - Equipment",{"$f":"IF($G18>0,$G18*$C$73,0)+'(5) OT Detailed Adjustments'!C20+'(5) OT Detailed Adjustments'!C77","v":0},{"$f":"IF($G18>0,$G18*$D$73,0)+'(5) OT Detailed Adjustments'!D20+'(5) OT Detailed Adjustments'!D77","v":0},{"$f":"IF($G18>0,$G18*$E$73,0)+'(5) OT Detailed Adjustments'!E20+'(5) OT Detailed Adjustments'!E77","v":0},0,{"$f":"IF($H18>0,$H18*$G$73,0)+'(5) OT Detailed Adjustments'!G20+'(5) OT Detailed Adjustments'!G77","v":0},{"$f":"IF($H18>0,$H18*$H$73,0)+'(5) OT Detailed Adjustments'!H20+'(5) OT Detailed Adjustments'!H77","v":0},{"$f":"IF($H18>0,$H18*$I$73,0)+'(5) OT Detailed Adjustments'!I20+'(5) OT Detailed Adjustments'!I77","v":0},0,{"$f":"IF($I18>0,$I18*$K$73,0)+'(5) OT Detailed Adjustments'!K20+'(5) OT Detailed Adjustments'!K77","v":0},{"$f":"IF($I18>0,$I18*$L$73,0)+'(5) OT Detailed Adjustments'!L20+'(5) OT Detailed Adjustments'!L77","v":0},{"$f":"IF($I18>0,$I18*$M$73,0)+'(5) OT Detailed Adjustments'!M20+'(5) OT Detailed Adjustments'!M77","v":0},0,{"$f":"IF($J18>0,$J18*$O$73,0)+'(5) OT Detailed Adjustments'!O20+'(5) OT Detailed Adjustments'!O77","v":0},{"$f":"IF($J18>0,$J18*$P$73,0)+'(5) OT Detailed Adjustments'!P20+'(5) OT Detailed Adjustments'!P77","v":0},{"$f":"IF($J18>0,$J18*$Q$73,0)+'(5) OT Detailed Adjustments'!Q20+'(5) OT Detailed Adjustments'!Q77","v":0},0,{"$f":"IF($K18>0,$K18*$S$73,0)+'(5) OT Detailed Adjustments'!S20+'(5) OT Detailed Adjustments'!S77","v":0},{"$f":"IF($K18>0,$K18*$T$73,0)+'(5) OT Detailed Adjustments'!T20+'(5) OT Detailed Adjustments'!T77","v":0},{"$f":"IF($K18>0,$K18*$U$73,0)+'(5) OT Detailed Adjustments'!U20+'(5) OT Detailed Adjustments'!U77","v":0},0,{"$f":"IF($L18>0,$L18*$W$73,0)+'(5) OT Detailed Adjustments'!W20+'(5) OT Detailed Adjustments'!W77","v":0},{"$f":"IF($L18>0,$L18*$X$73,0)+'(5) OT Detailed Adjustments'!X20+'(5) OT Detailed Adjustments'!X77","v":0},{"$f":"IF($L18>0,$L18*$Y$73,0)+'(5) OT Detailed Adjustments'!Y20+'(5) OT Detailed Adjustments'!Y77","v":0},0,{"$f":"IF($M18>0,$M18*$AA$73,0)+'(5) OT Detailed Adjustments'!AA20+'(5) OT Detailed Adjustments'!AA77","v":0},{"$f":"IF($M18>0,$M18*$AB$73,0)+'(5) OT Detailed Adjustments'!AB20+'(5) OT Detailed Adjustments'!AB77","v":0},{"$f":"IF($M18>0,$M18*$AC$73,0)+'(5) OT Detailed Adjustments'!AC20+'(5) OT Detailed Adjustments'!AC77","v":0},0,{"$f":"IF($N18>0,$N18*$AE$73,0)+'(5) OT Detailed Adjustments'!AE20+'(5) OT Detailed Adjustments'!AE77","v":0},{"$f":"IF($N18>0,$N18*$AF$73,0)+'(5) OT Detailed Adjustments'!AF20+'(5) OT Detailed Adjustments'!AF77","v":0},{"$f":"IF($N18>0,$N18*$AG$73,0)+'(5) OT Detailed Adjustments'!AG20+'(5) OT Detailed Adjustments'!AG77","v":0},0,{"$f":"IF($O18>0,$O18*$AI$73,0)+'(5) OT Detailed Adjustments'!AI20+'(5) OT Detailed Adjustments'!AI77","v":0},{"$f":"IF($O18>0,$O18*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ20+'(5) OT Detailed Adjustments'!AJ77","v":0},{"$f":"IF($O18>0,$O18*$AK$73,0)+'(5) OT Detailed Adjustments'!AK20+'(5) OT Detailed Adjustments'!AK77","v":0},0,{"$f":"IF($P18>0,$P18*$AM$73,0)+'(5) OT Detailed Adjustments'!AM20+'(5) OT Detailed Adjustments'!AM77","v":0},{"$f":"IF($P18>0,$P18*$AN$73,0)+'(5) OT Detailed Adjustments'!AN20+'(5) OT Detailed Adjustments'!AN77","v":0},{"$f":"IF($P18>0,$P18*$AO$73,0)+'(5) OT Detailed Adjustments'!AO20+'(5) OT Detailed Adjustments'!AO77","v":0},0,{"$f":"IF($Q18>0,$Q18*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ20+'(5) OT Detailed Adjustments'!AQ77","v":0},{"$f":"IF($Q18>0,$Q18*$AR$73,0)+'(5) OT Detailed Adjustments'!AR20+'(5) OT Detailed Adjustments'!AR77","v":0},{"$f":"IF($Q18>0,$Q18*$AS$73,0)+'(5) OT Detailed Adjustments'!AS20+'(5) OT Detailed Adjustments'!AS77","v":0},0,{"$f":"IF($R18>0,$R18*$AU$73,0)+'(5) OT Detailed Adjustments'!AU20+'(5) OT Detailed Adjustments'!AU77","v":0},{"$f":"IF($R18>0,$R18*$AV$73,0)+'(5) OT Detailed Adjustments'!AV20+'(5) OT Detailed Adjustments'!AV77","v":0},{"$f":"IF($R18>0,$R18*$AW$73,0)+'(5) OT Detailed Adjustments'!AW20+'(5) OT Detailed Adjustments'!AW77","v":0},0,{"$f":"IF($S18>0,$S18*$AY$73,0)+'(5) OT Detailed Adjustments'!AY20+'(5) OT Detailed Adjustments'!AY77","v":0},{"$f":"IF($S18>0,$S18*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ20+'(5) OT Detailed Adjustments'!AZ77","v":0},{"$f":"IF($S18>0,$S18*$AB$73,0)+'(5) OT Detailed Adjustments'!BA20+'(5) OT Detailed Adjustments'!BA77","v":0},0,{"$f":"IF($T18>0,$T18*$BC$73,0)+'(5) OT Detailed Adjustments'!BC20+'(5) OT Detailed Adjustments'!BC77","v":0},{"$f":"IF($T18>0,$T18*$BD$73,0)+'(5) OT Detailed Adjustments'!BD20+'(5) OT Detailed Adjustments'!BD77","v":0},{"$f":"IF($T18>0,$T18*$BE$73,0)+'(5) OT Detailed Adjustments'!BE20+'(5) OT Detailed Adjustments'!BE77","v":0},0,{"$f":"IF($U18>0,$U18*$BG$73,0)+'(5) OT Detailed Adjustments'!BG20+'(5) OT Detailed Adjustments'!BG77","v":0},{"$f":"IF($U18>0,$U18*$BH$73,0)+'(5) OT Detailed Adjustments'!BH20+'(5) OT Detailed Adjustments'!BH77","v":0},{"$f":"IF($U18>0,$U18*$BI$73,0)+'(5) OT Detailed Adjustments'!BI20+'(5) OT Detailed Adjustments'!BI77","v":0},0,{"$f":"IF($V18>0,$V18*$BK$73,0)+'(5) OT Detailed Adjustments'!BK20+'(5) OT Detailed Adjustments'!BK77","v":0},{"$f":"IF($V18>0,$V18*$BL$73,0)+'(5) OT Detailed Adjustments'!BL20+'(5) OT Detailed Adjustments'!BL77","v":0},{"$f":"IF($V18>0,$V18*$BM$73,0)+'(5) OT Detailed Adjustments'!BM20+'(5) OT Detailed Adjustments'!BM77","v":0},0,{"$f":"IF($W18>0,$W18*$BO$73,0)+'(5) OT Detailed Adjustments'!BO20+'(5) OT Detailed Adjustments'!BO77","v":0},{"$f":"IF($W18>0,$W18*$BP$73,0)+'(5) OT Detailed Adjustments'!BP20+'(5) OT Detailed Adjustments'!BP77","v":0},{"$f":"IF($W18>0,$W18*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ20+'(5) OT Detailed Adjustments'!BQ77","v":0},0,{"$f":"IF($X18>0,$X18*$BS$73,0)+'(5) OT Detailed Adjustments'!BS20+'(5) OT Detailed Adjustments'!BS77","v":0},{"$f":"IF($X18>0,$X18*$BT$73,0)+'(5) OT Detailed Adjustments'!BT20+'(5) OT Detailed Adjustments'!BT77","v":0},{"$f":"IF($X18>0,$X18*$BU$73,0)+'(5) OT Detailed Adjustments'!BU20+'(5) OT Detailed Adjustments'!BU77","v":0},0,{"$f":"IF($Y18>0,$Y18*$BW$73,0)+'(5) OT Detailed Adjustments'!BW20+'(5) OT Detailed Adjustments'!BW77","v":0},{"$f":"IF($Y18>0,$Y18*$BX$73,0)+'(5) OT Detailed Adjustments'!BX20+'(5) OT Detailed Adjustments'!BX77","v":0},{"$f":"IF($Y18>0,$Y18*$BY$73,0)+'(5) OT Detailed Adjustments'!BY20+'(5) OT Detailed Adjustments'!BY77","v":0},0,{"$f":"IF($Z18>0,$Z18*$CA$73,0)+'(5) OT Detailed Adjustments'!CA20+'(5) OT Detailed Adjustments'!CA77","v":0},{"$f":"IF($Z18>0,$Z18*$CB$73,0)+'(5) OT Detailed Adjustments'!CB20+'(5) OT Detailed Adjustments'!CB77","v":0},{"$f":"IF($Z18>0,$Z18*$CC$73,0)+'(5) OT Detailed Adjustments'!CC20+'(5) OT Detailed Adjustments'!CC77","v":0},0,{"$f":"IF($AA18>0,$AA18*$CE$73,0)+'(5) OT Detailed Adjustments'!CE20+'(5) OT Detailed Adjustments'!CE77","v":0},{"$f":"IF($AA18>0,$AA18*$CF$73,0)+'(5) OT Detailed Adjustments'!CF20+'(5) OT Detailed Adjustments'!CF77","v":0},{"$f":"IF($AA18>0,$AA18*$CG$73,0)+'(5) OT Detailed Adjustments'!CG20+'(5) OT Detailed Adjustments'!CG77","v":0},0,{"$f":"IF($AB18>0,$AB18*$CI$73,0)+'(5) OT Detailed Adjustments'!CI20+'(5) OT Detailed Adjustments'!CI77","v":0},{"$f":"IF($AB18>0,$AB18*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ20+'(5) OT Detailed Adjustments'!CJ77","v":0},{"$f":"IF($AB18>0,$AB18*$CK$73,0)+'(5) OT Detailed Adjustments'!CK20+'(5) OT Detailed Adjustments'!CK77","v":0},0,{"$f":"IF($AC18>0,$AC18*$CM$73,0)+'(5) OT Detailed Adjustments'!CM20+'(5) OT Detailed Adjustments'!CM77","v":0},{"$f":"IF($AC18>0,$AC18*$CN$73,0)+'(5) OT Detailed Adjustments'!CN20+'(5) OT Detailed Adjustments'!CN77","v":0},{"$f":"IF($AC18>0,$AC18*$CO$73,0)+'(5) OT Detailed Adjustments'!CO20+'(5) OT Detailed Adjustments'!CO77","v":0},0,{"$f":"IF($AD18>0,$AD18*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ20+'(5) OT Detailed Adjustments'!CQ77","v":0},{"$f":"IF($AD18>0,$AD18*$CR$73,0)+'(5) OT Detailed Adjustments'!CR20+'(5) OT Detailed Adjustments'!CR77","v":0},{"$f":"IF($AD18>0,$AD18*$CS$73,0)+'(5) OT Detailed Adjustments'!CS20+'(5) OT Detailed Adjustments'!CS77","v":0},0,{"$f":"IF($AE18>0,$AE18*$CU$73,0)+'(5) OT Detailed Adjustments'!CU20+'(5) OT Detailed Adjustments'!CU77","v":0},{"$f":"IF($AE18>0,$AE18*$CV$73,0)+'(5) OT Detailed Adjustments'!CV20+'(5) OT Detailed Adjustments'!CV77","v":0},{"$f":"IF($AE18>0,$AE18*$CW$73,0)+'(5) OT Detailed Adjustments'!CW20+'(5) OT Detailed Adjustments'!CW77","v":0},0,{"$f":"IF($AF18>0,$AF18*$CY$73,0)+'(5) OT Detailed Adjustments'!CY20+'(5) OT Detailed Adjustments'!CY77","v":0},{"$f":"IF($AF18>0,$AF18*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ20+'(5) OT Detailed Adjustments'!CZ77","v":0},{"$f":"IF($AF18>0,$AF18*$DA$73,0)+'(5) OT Detailed Adjustments'!DA20+'(5) OT Detailed Adjustments'!DA77","v":0},0,{"$f":"IF($AG18>0,$AG18*$DC$73,0)+'(5) OT Detailed Adjustments'!DC20+'(5) OT Detailed Adjustments'!DC77","v":0},{"$f":"IF($AG18>0,$AG18*$DD$73,0)+'(5) OT Detailed Adjustments'!DD20+'(5) OT Detailed Adjustments'!DD77","v":0},{"$f":"IF($AG18>0,$AG18*$DE$73,0)+'(5) OT Detailed Adjustments'!DE20+'(5) OT Detailed Adjustments'!DE77","v":0},0,{"$f":"IF($AH18>0,$AH18*$DG$73,0)+'(5) OT Detailed Adjustments'!DG20+'(5) OT Detailed Adjustments'!DG77","v":0},{"$f":"IF($AH18>0,$AH18*$DH$73,0)+'(5) OT Detailed Adjustments'!DH20+'(5) OT Detailed Adjustments'!DH77","v":0},{"$f":"IF($AH18>0,$AH18*$DI$73,0)+'(5) OT Detailed Adjustments'!DI20+'(5) OT Detailed Adjustments'!DI77","v":0},0,{"$f":"IF($AI18>0,$AI18*$DK$73,0)+'(5) OT Detailed Adjustments'!DK20+'(5) OT Detailed Adjustments'!DK77","v":0},{"$f":"IF($AI18>0,$AI18*$DL$73,0)+'(5) OT Detailed Adjustments'!DL20+'(5) OT Detailed Adjustments'!DL77","v":0},{"$f":"IF($AI18>0,$AI18*$DM$73,0)+'(5) OT Detailed Adjustments'!DM20+'(5) OT Detailed Adjustments'!DM77","v":0},0,{"$f":"IF($AJ18>0,$AJ18*$DO$73,0)+'(5) OT Detailed Adjustments'!DO20+'(5) OT Detailed Adjustments'!DO77","v":0},{"$f":"IF($AJ18>0,$AJ18*$DP$73,0)+'(5) OT Detailed Adjustments'!DP20+'(5) OT Detailed Adjustments'!DP77","v":0},{"$f":"IF($AJ18>0,$AJ18*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ20+'(5) OT Detailed Adjustments'!DQ77","v":0},0,{"$f":"IF($AK18>0,$AK18*$DS$73,0)+'(5) OT Detailed Adjustments'!DS20+'(5) OT Detailed Adjustments'!DS77","v":0},{"$f":"IF($AK18>0,$AK18*$DT$73,0)+'(5) OT Detailed Adjustments'!DT20+'(5) OT Detailed Adjustments'!DT77","v":0},{"$f":"IF($AK18>0,$AK18*$DU$73,0)+'(5) OT Detailed Adjustments'!DU20+'(5) OT Detailed Adjustments'!DU77","v":0},0,{"$f":"IF($AL18>0,$AL18*$DW$73,0)+'(5) OT Detailed Adjustments'!DW20+'(5) OT Detailed Adjustments'!DW77","v":0},{"$f":"IF($AL18>0,$AL18*$DX$73,0)+'(5) OT Detailed Adjustments'!DX20+'(5) OT Detailed Adjustments'!DX77","v":0},{"$f":"IF($AL18>0,$AL18*$DY$73,0)+'(5) OT Detailed Adjustments'!DY20+'(5) OT Detailed Adjustments'!DY77","v":0},0]
[71,"Medical, Dental and Laboratory Supplies",{"$f":"IF($G19>0,$G19*$C$73,0)+'(5) OT Detailed Adjustments'!C21+'(5) OT Detailed Adjustments'!C78","v":0},{"$f":"IF($G19>0,$G19*$D$73,0)+'(5) OT Detailed Adjustments'!D21+'(5) OT Detailed Adjustments'!D78","v":0},{"$f":"IF($G19>0,$G19*$E$73,0)+'(5) OT Detailed Adjustments'!E21+'(5) OT Detailed Adjustments'!E78","v":0},0,{"$f":"IF($H19>0,$H19*$G$73,0)+'(5) OT Detailed Adjustments'!G21+'(5) OT Detailed Adjustments'!G78","v":0},{"$f":"IF($H19>0,$H19*$H$73,0)+'(5) OT Detailed Adjustments'!H21+'(5) OT Detailed Adjustments'!H78","v":0},{"$f":"IF($H19>0,$H19*$I$73,0)+'(5) OT Detailed Adjustments'!I21+'(5) OT Detailed Adjustments'!I78","v":0},0,{"$f":"IF($I19>0,$I19*$K$73,0)+'(5) OT Detailed Adjustments'!K21+'(5) OT Detailed Adjustments'!K78","v":0},{"$f":"IF($I19>0,$I19*$L$73,0)+'(5) OT Detailed Adjustments'!L21+'(5) OT Detailed Adjustments'!L78","v":0},{"$f":"IF($I19>0,$I19*$M$73,0)+'(5) OT Detailed Adjustments'!M21+'(5) OT Detailed Adjustments'!M78","v":0},0,{"$f":"IF($J19>0,$J19*$O$73,0)+'(5) OT Detailed Adjustments'!O21+'(5) OT Detailed Adjustments'!O78","v":0},{"$f":"IF($J19>0,$J19*$P$73,0)+'(5) OT Detailed Adjustments'!P21+'(5) OT Detailed Adjustments'!P78","v":0},{"$f":"IF($J19>0,$J19*$Q$73,0)+'(5) OT Detailed Adjustments'!Q21+'(5) OT Detailed Adjustments'!Q78","v":0},0,{"$f":"IF($K19>0,$K19*$S$73,0)+'(5) OT Detailed Adjustments'!S21+'(5) OT Detailed Adjustments'!S78","v":0},{"$f":"IF($K19>0,$K19*$T$73,0)+'(5) OT Detailed Adjustments'!T21+'(5) OT Detailed Adjustments'!T78","v":0},{"$f":"IF($K19>0,$K19*$U$73,0)+'(5) OT Detailed Adjustments'!U21+'(5) OT Detailed Adjustments'!U78","v":0},0,{"$f":"IF($L19>0,$L19*$W$73,0)+'(5) OT Detailed Adjustments'!W21+'(5) OT Detailed Adjustments'!W78","v":0},{"$f":"IF($L19>0,$L19*$X$73,0)+'(5) OT Detailed Adjustments'!X21+'(5) OT Detailed Adjustments'!X78","v":0},{"$f":"IF($L19>0,$L19*$Y$73,0)+'(5) OT Detailed Adjustments'!Y21+'(5) OT Detailed Adjustments'!Y78","v":0},0,{"$f":"IF($M19>0,$M19*$AA$73,0)+'(5) OT Detailed Adjustments'!AA21+'(5) OT Detailed Adjustments'!AA78","v":0},{"$f":"IF($M19>0,$M19*$AB$73,0)+'(5) OT Detailed Adjustments'!AB21+'(5) OT Detailed Adjustments'!AB78","v":0},{"$f":"IF($M19>0,$M19*$AC$73,0)+'(5) OT Detailed Adjustments'!AC21+'(5) OT Detailed Adjustments'!AC78","v":0},{"$f":"SUM(AA80:AC80)","v":0},{"$f":"IF($N19>0,$N19*$AE$73,0)+'(5) OT Detailed Adjustments'!AE21+'(5) OT Detailed Adjustments'!AE78","v":0},{"$f":"IF($N19>0,$N19*$AF$73,0)+'(5) OT Detailed Adjustments'!AF21+'(5) OT Detailed Adjustments'!AF78","v":0},{"$f":"IF($N19>0,$N19*$AG$73,0)+'(5) OT Detailed Adjustments'!AG21+'(5) OT Detailed Adjustments'!AG78","v":0},0,{"$f":"IF($O19>0,$O19*$AI$73,0)+'(5) OT Detailed Adjustments'!AI21+'(5) OT Detailed Adjustments'!AI78","v":0},{"$f":"IF($O19>0,$O19*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ21+'(5) OT Detailed Adjustments'!AJ78","v":0},{"$f":"IF($O19>0,$O19*$AK$73,0)+'(5) OT Detailed Adjustments'!AK21+'(5) OT Detailed Adjustments'!AK78","v":0},0,{"$f":"IF($P19>0,$P19*$AM$73,0)+'(5) OT Detailed Adjustments'!AM21+'(5) OT Detailed Adjustments'!AM78","v":0},{"$f":"IF($P19>0,$P19*$AN$73,0)+'(5) OT Detailed Adjustments'!AN21+'(5) OT Detailed Adjustments'!AN78","v":0},{"$f":"IF($P19>0,$P19*$AO$73,0)+'(5) OT Detailed Adjustments'!AO21+'(5) OT Detailed Adjustments'!AO78","v":0},0,{"$f":"IF($Q19>0,$Q19*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ21+'(5) OT Detailed Adjustments'!AQ78","v":0},{"$f":"IF($Q19>0,$Q19*$AR$73,0)+'(5) OT Detailed Adjustments'!AR21+'(5) OT Detailed Adjustments'!AR78","v":0},{"$f":"IF($Q19>0,$Q19*$AS$73,0)+'(5) OT Detailed Adjustments'!AS21+'(5) OT Detailed Adjustments'!AS78","v":0},0,{"$f":"IF($R19>0,$R19*$AU$73,0)+'(5) OT Detailed Adjustments'!AU21+'(5) OT Detailed Adjustments'!AU78","v":0},{"$f":"IF($R19>0,$R19*$AV$73,0)+'(5) OT Detailed Adjustments'!AV21+'(5) OT Detailed Adjustments'!AV78","v":0},{"$f":"IF($R19>0,$R19*$AW$73,0)+'(5) OT Detailed Adjustments'!AW21+'(5) OT Detailed Adjustments'!AW78","v":0},0,{"$f":"IF($S19>0,$S19*$AY$73,0)+'(5) OT Detailed Adjustments'!AY21+'(5) OT Detailed Adjustments'!AY78","v":0},{"$f":"IF($S19>0,$S19*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ21+'(5) OT Detailed Adjustments'!AZ78","v":0},{"$f":"IF($S19>0,$S19*$AB$73,0)+'(5) OT Detailed Adjustments'!BA21+'(5) OT Detailed Adjustments'!BA78","v":0},0,{"$f":"IF($T19>0,$T19*$BC$73,0)+'(5) OT Detailed Adjustments'!BC21+'(5) OT Detailed Adjustments'!BC78","v":0},{"$f":"IF($T19>0,$T19*$BD$73,0)+'(5) OT Detailed Adjustments'!BD21+'(5) OT Detailed Adjustments'!BD78","v":0},{"$f":"IF($T19>0,$T19*$BE$73,0)+'(5) OT Detailed Adjustments'!BE21+'(5) OT Detailed Adjustments'!BE78","v":0},0,{"$f":"IF($U19>0,$U19*$BG$73,0)+'(5) OT Detailed Adjustments'!BG21+'(5) OT Detailed Adjustments'!BG78","v":0},{"$f":"IF($U19>0,$U19*$BH$73,0)+'(5) OT Detailed Adjustments'!BH21+'(5) OT Detailed Adjustments'!BH78","v":0},{"$f":"IF($U19>0,$U19*$BI$73,0)+'(5) OT Detailed Adjustments'!BI21+'(5) OT Detailed Adjustments'!BI78","v":0},0,{"$f":"IF($V19>0,$V19*$BK$73,0)+'(5) OT Detailed Adjustments'!BK21+'(5) OT Detailed Adjustments'!BK78","v":0},{"$f":"IF($V19>0,$V19*$BL$73,0)+'(5) OT Detailed Adjustments'!BL21+'(5) OT Detailed Adjustments'!BL78","v":0},{"$f":"IF($V19>0,$V19*$BM$73,0)+'(5) OT Detailed Adjustments'!BM21+'(5) OT Detailed Adjustments'!BM78","v":0},0,{"$f":"IF($W19>0,$W19*$BO$73,0)+'(5) OT Detailed Adjustments'!BO21+'(5) OT Detailed Adjustments'!BO78","v":0},{"$f":"IF($W19>0,$W19*$BP$73,0)+'(5) OT Detailed Adjustments'!BP21+'(5) OT Detailed Adjustments'!BP78","v":0},{"$f":"IF($W19>0,$W19*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ21+'(5) OT Detailed Adjustments'!BQ78","v":0},0,{"$f":"IF($X19>0,$X19*$BS$73,0)+'(5) OT Detailed Adjustments'!BS21+'(5) OT Detailed Adjustments'!BS78","v":0},{"$f":"IF($X19>0,$X19*$BT$73,0)+'(5) OT Detailed Adjustments'!BT21+'(5) OT Detailed Adjustments'!BT78","v":0},{"$f":"IF($X19>0,$X19*$BU$73,0)+'(5) OT Detailed Adjustments'!BU21+'(5) OT Detailed Adjustments'!BU78","v":0},0,{"$f":"IF($Y19>0,$Y19*$BW$73,0)+'(5) OT Detailed Adjustments'!BW21+'(5) OT Detailed Adjustments'!BW78","v":0},{"$f":"IF($Y19>0,$Y19*$BX$73,0)+'(5) OT Detailed Adjustments'!BX21+'(5) OT Detailed Adjustments'!BX78","v":0},{"$f":"IF($Y19>0,$Y19*$BY$73,0)+'(5) OT Detailed Adjustments'!BY21+'(5) OT Detailed Adjustments'!BY78","v":0},0,{"$f":"IF($Z19>0,$Z19*$CA$73,0)+'(5) OT Detailed Adjustments'!CA21+'(5) OT Detailed Adjustments'!CA78","v":0},{"$f":"IF($Z19>0,$Z19*$CB$73,0)+'(5) OT Detailed Adjustments'!CB21+'(5) OT Detailed Adjustments'!CB78","v":0},{"$f":"IF($Z19>0,$Z19*$CC$73,0)+'(5) OT Detailed Adjustments'!CC21+'(5) OT Detailed Adjustments'!CC78","v":0},0,{"$f":"IF($AA19>0,$AA19*$CE$73,0)+'(5) OT Detailed Adjustments'!CE21+'(5) OT Detailed Adjustments'!CE78","v":0},{"$f":"IF($AA19>0,$AA19*$CF$73,0)+'(5) OT Detailed Adjustments'!CF21+'(5) OT Detailed Adjustments'!CF78","v":0},{"$f":"IF($AA19>0,$AA19*$CG$73,0)+'(5) OT Detailed Adjustments'!CG21+'(5) OT Detailed Adjustments'!CG78","v":0},0,{"$f":"IF($AB19>0,$AB19*$CI$73,0)+'(5) OT Detailed Adjustments'!CI21+'(5) OT Detailed Adjustments'!CI78","v":0},{"$f":"IF($AB19>0,$AB19*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ21+'(5) OT Detailed Adjustments'!CJ78","v":0},{"$f":"IF($AB19>0,$AB19*$CK$73,0)+'(5) OT Detailed Adjustments'!CK21+'(5) OT Detailed Adjustments'!CK78","v":0},0,{"$f":"IF($AC19>0,$AC19*$CM$73,0)+'(5) OT Detailed Adjustments'!CM21+'(5) OT Detailed Adjustments'!CM78","v":0},{"$f":"IF($AC19>0,$AC19*$CN$73,0)+'(5) OT Detailed Adjustments'!CN21+'(5) OT Detailed Adjustments'!CN78","v":0},{"$f":"IF($AC19>0,$AC19*$CO$73,0)+'(5) OT Detailed Adjustments'!CO21+'(5) OT Detailed Adjustments'!CO78","v":0},0,{"$f":"IF($AD19>0,$AD19*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ21+'(5) OT Detailed Adjustments'!CQ78","v":0},{"$f":"IF($AD19>0,$AD19*$CR$73,0)+'(5) OT Detailed Adjustments'!CR21+'(5) OT Detailed Adjustments'!CR78","v":0},{"$f":"IF($AD19>0,$AD19*$CS$73,0)+'(5) OT Detailed Adjustments'!CS21+'(5) OT Detailed Adjustments'!CS78","v":0},0,{"$f":"IF($AE19>0,$AE19*$CU$73,0)+'(5) OT Detailed Adjustments'!CU21+'(5) OT Detailed Adjustments'!CU78","v":0},{"$f":"IF($AE19>0,$AE19*$CV$73,0)+'(5) OT Detailed Adjustments'!CV21+'(5) OT Detailed Adjustments'!CV78","v":0},{"$f":"IF($AE19>0,$AE19*$CW$73,0)+'(5) OT Detailed Adjustments'!CW21+'(5) OT Detailed Adjustments'!CW78","v":0},0,{"$f":"IF($AF19>0,$AF19*$CY$73,0)+'(5) OT Detailed Adjustments'!CY21+'(5) OT Detailed Adjustments'!CY78","v":0},{"$f":"IF($AF19>0,$AF19*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ21+'(5) OT Detailed Adjustments'!CZ78","v":0},{"$f":"IF($AF19>0,$AF19*$DA$73,0)+'(5) OT Detailed Adjustments'!DA21+'(5) OT Detailed Adjustments'!DA78","v":0},0,{"$f":"IF($AG19>0,$AG19*$DC$73,0)+'(5) OT Detailed Adjustments'!DC21+'(5) OT Detailed Adjustments'!DC78","v":0},{"$f":"IF($AG19>0,$AG19*$DD$73,0)+'(5) OT Detailed Adjustments'!DD21+'(5) OT Detailed Adjustments'!DD78","v":0},{"$f":"IF($AG19>0,$AG19*$DE$73,0)+'(5) OT Detailed Adjustments'!DE21+'(5) OT Detailed Adjustments'!DE78","v":0},0,{"$f":"IF($AH19>0,$AH19*$DG$73,0)+'(5) OT Detailed Adjustments'!DG21+'(5) OT Detailed Adjustments'!DG78","v":0},{"$f":"IF($AH19>0,$AH19*$DH$73,0)+'(5) OT Detailed Adjustments'!DH21+'(5) OT Detailed Adjustments'!DH78","v":0},{"$f":"IF($AH19>0,$AH19*$DI$73,0)+'(5) OT Detailed Adjustments'!DI21+'(5) OT Detailed Adjustments'!DI78","v":0},0,{"$f":"IF($AI19>0,$AI19*$DK$73,0)+'(5) OT Detailed Adjustments'!DK21+'(5) OT Detailed Adjustments'!DK78","v":0},{"$f":"IF($AI19>0,$AI19*$DL$73,0)+'(5) OT Detailed Adjustments'!DL21+'(5) OT Detailed Adjustments'!DL78","v":0},{"$f":"IF($AI19>0,$AI19*$DM$73,0)+'(5) OT Detailed Adjustments'!DM21+'(5) OT Detailed Adjustments'!DM78","v":0},0,{"$f":"IF($AJ19>0,$AJ19*$DO$73,0)+'(5) OT Detailed Adjustments'!DO21+'(5) OT Detailed Adjustments'!DO78","v":0},{"$f":"IF($AJ19>0,$AJ19*$DP$73,0)+'(5) OT Detailed Adjustments'!DP21+'(5) OT Detailed Adjustments'!DP78","v":0},{"$f":"IF($AJ19>0,$AJ19*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ21+'(5) OT Detailed Adjustments'!DQ78","v":0},0,{"$f":"IF($AK19>0,$AK19*$DS$73,0)+'(5) OT Detailed Adjustments'!DS21+'(5) OT Detailed Adjustments'!DS78","v":0},{"$f":"IF($AK19>0,$AK19*$DT$73,0)+'(5) OT Detailed Adjustments'!DT21+'(5) OT Detailed Adjustments'!DT78","v":0},{"$f":"IF($AK19>0,$AK19*$DU$73,0)+'(5) OT Detailed Adjustments'!DU21+'(5) OT Detailed Adjustments'!DU78","v":0},0,{"$f":"IF($AL19>0,$AL19*$DW$73,0)+'(5) OT Detailed Adjustments'!DW21+'(5) OT Detailed Adjustments'!DW78","v":0},{"$f":"IF($AL19>0,$AL19*$DX$73,0)+'(5) OT Detailed Adjustments'!DX21+'(5) OT Detailed Adjustments'!DX78","v":0},{"$f":"IF($AL19>0,$AL19*$DY$73,0)+'(5) OT Detailed Adjustments'!DY21+'(5) OT Detailed Adjustments'!DY78","v":0},0]
[72,"Membership Dues",{"$f":"IF($G20>0,$G20*$C$73,0)+'(5) OT Detailed Adjustments'!C22+'(5) OT Detailed Adjustments'!C79","v":0},{"$f":"IF($G20>0,$G20*$D$73,0)+'(5) OT Detailed Adjustments'!D22+'(5) OT Detailed Adjustments'!D79","v":0},{"$f":"IF($G20>0,$G20*$E$73,0)+'(5) OT Detailed Adjustments'!E22+'(5) OT Detailed Adjustments'!E79","v":0},0,{"$f":"IF($H20>0,$H20*$G$73,0)+'(5) OT Detailed Adjustments'!G22+'(5) OT Detailed Adjustments'!G79","v":0},{"$f":"IF($H20>0,$H20*$H$73,0)+'(5) OT Detailed Adjustments'!H22+'(5) OT Detailed Adjustments'!H79","v":0},{"$f":"IF($H20>0,$H20*$I$73,0)+'(5) OT Detailed Adjustments'!I22+'(5) OT Detailed Adjustments'!I79","v":0},0,{"$f":"IF($I20>0,$I20*$K$73,0)+'(5) OT Detailed Adjustments'!K22+'(5) OT Detailed Adjustments'!K79","v":0},{"$f":"IF($I20>0,$I20*$L$73,0)+'(5) OT Detailed Adjustments'!L22+'(5) OT Detailed Adjustments'!L79","v":0},{"$f":"IF($I20>0,$I20*$M$73,0)+'(5) OT Detailed Adjustments'!M22+'(5) OT Detailed Adjustments'!M79","v":0},0,{"$f":"IF($J20>0,$J20*$O$73,0)+'(5) OT Detailed Adjustments'!O22+'(5) OT Detailed Adjustments'!O79","v":0},{"$f":"IF($J20>0,$J20*$P$73,0)+'(5) OT Detailed Adjustments'!P22+'(5) OT Detailed Adjustments'!P79","v":0},{"$f":"IF($J20>0,$J20*$Q$73,0)+'(5) OT Detailed Adjustments'!Q22+'(5) OT Detailed Adjustments'!Q79","v":0},0,{"$f":"IF($K20>0,$K20*$S$73,0)+'(5) OT Detailed Adjustments'!S22+'(5) OT Detailed Adjustments'!S79","v":0},{"$f":"IF($K20>0,$K20*$T$73,0)+'(5) OT Detailed Adjustments'!T22+'(5) OT Detailed Adjustments'!T79","v":0},{"$f":"IF($K20>0,$K20*$U$73,0)+'(5) OT Detailed Adjustments'!U22+'(5) OT Detailed Adjustments'!U79","v":0},0,{"$f":"IF($L20>0,$L20*$W$73,0)+'(5) OT Detailed Adjustments'!W22+'(5) OT Detailed Adjustments'!W79","v":0},{"$f":"IF($L20>0,$L20*$X$73,0)+'(5) OT Detailed Adjustments'!X22+'(5) OT Detailed Adjustments'!X79","v":0},{"$f":"IF($L20>0,$L20*$Y$73,0)+'(5) OT Detailed Adjustments'!Y22+'(5) OT Detailed Adjustments'!Y79","v":0},0,{"$f":"IF($M20>0,$M20*$AA$73,0)+'(5) OT Detailed Adjustments'!AA22+'(5) OT Detailed Adjustments'!AA79","v":0},{"$f":"IF($M20>0,$M20*$AB$73,0)+'(5) OT Detailed Adjustments'!AB22+'(5) OT Detailed Adjustments'!AB79","v":0},{"$f":"IF($M20>0,$M20*$AC$73,0)+'(5) OT Detailed Adjustments'!AC22+'(5) OT Detailed Adjustments'!AC79","v":0},0,{"$f":"IF($N20>0,$N20*$AE$73,0)+'(5) OT Detailed Adjustments'!AE22+'(5) OT Detailed Adjustments'!AE79","v":0},{"$f":"IF($N20>0,$N20*$AF$73,0)+'(5) OT Detailed Adjustments'!AF22+'(5) OT Detailed Adjustments'!AF79","v":0},{"$f":"IF($N20>0,$N20*$AG$73,0)+'(5) OT Detailed Adjustments'!AG22+'(5) OT Detailed Adjustments'!AG79","v":0},0,{"$f":"IF($O20>0,$O20*$AI$73,0)+'(5) OT Detailed Adjustments'!AI22+'(5) OT Detailed Adjustments'!AI79","v":0},{"$f":"IF($O20>0,$O20*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ22+'(5) OT Detailed Adjustments'!AJ79","v":0},{"$f":"IF($O20>0,$O20*$AK$73,0)+'(5) OT Detailed Adjustments'!AK22+'(5) OT Detailed Adjustments'!AK79","v":0},0,{"$f":"IF($P20>0,$P20*$AM$73,0)+'(5) OT Detailed Adjustments'!AM22+'(5) OT Detailed Adjustments'!AM79","v":0},{"$f":"IF($P20>0,$P20*$AN$73,0)+'(5) OT Detailed Adjustments'!AN22+'(5) OT Detailed Adjustments'!AN79","v":0},{"$f":"IF($P20>0,$P20*$AO$73,0)+'(5) OT Detailed Adjustments'!AO22+'(5) OT Detailed Adjustments'!AO79","v":0},0,{"$f":"IF($Q20>0,$Q20*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ22+'(5) OT Detailed Adjustments'!AQ79","v":0},{"$f":"IF($Q20>0,$Q20*$AR$73,0)+'(5) OT Detailed Adjustments'!AR22+'(5) OT Detailed Adjustments'!AR79","v":0},{"$f":"IF($Q20>0,$Q20*$AS$73,0)+'(5) OT Detailed Adjustments'!AS22+'(5) OT Detailed Adjustments'!AS79","v":0},0,{"$f":"IF($R20>0,$R20*$AU$73,0)+'(5) OT Detailed Adjustments'!AU22+'(5) OT Detailed Adjustments'!AU79","v":0},{"$f":"IF($R20>0,$R20*$AV$73,0)+'(5) OT Detailed Adjustments'!AV22+'(5) OT Detailed Adjustments'!AV79","v":0},{"$f":"IF($R20>0,$R20*$AW$73,0)+'(5) OT Detailed Adjustments'!AW22+'(5) OT Detailed Adjustments'!AW79","v":0},0,{"$f":"IF($S20>0,$S20*$AY$73,0)+'(5) OT Detailed Adjustments'!AY22+'(5) OT Detailed Adjustments'!AY79","v":0},{"$f":"IF($S20>0,$S20*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ22+'(5) OT Detailed Adjustments'!AZ79","v":0},{"$f":"IF($S20>0,$S20*$AB$73,0)+'(5) OT Detailed Adjustments'!BA22+'(5) OT Detailed Adjustments'!BA79","v":0},0,{"$f":"IF($T20>0,$T20*$BC$73,0)+'(5) OT Detailed Adjustments'!BC22+'(5) OT Detailed Adjustments'!BC79","v":0},{"$f":"IF($T20>0,$T20*$BD$73,0)+'(5) OT Detailed Adjustments'!BD22+'(5) OT Detailed Adjustments'!BD79","v":0},{"$f":"IF($T20>0,$T20*$BE$73,0)+'(5) OT Detailed Adjustments'!BE22+'(5) OT Detailed Adjustments'!BE79","v":0},0,{"$f":"IF($U20>0,$U20*$BG$73,0)+'(5) OT Detailed Adjustments'!BG22+'(5) OT Detailed Adjustments'!BG79","v":0},{"$f":"IF($U20>0,$U20*$BH$73,0)+'(5) OT Detailed Adjustments'!BH22+'(5) OT Detailed Adjustments'!BH79","v":0},{"$f":"IF($U20>0,$U20*$BI$73,0)+'(5) OT Detailed Adjustments'!BI22+'(5) OT Detailed Adjustments'!BI79","v":0},0,{"$f":"IF($V20>0,$V20*$BK$73,0)+'(5) OT Detailed Adjustments'!BK22+'(5) OT Detailed Adjustments'!BK79","v":0},{"$f":"IF($V20>0,$V20*$BL$73,0)+'(5) OT Detailed Adjustments'!BL22+'(5) OT Detailed Adjustments'!BL79","v":0},{"$f":"IF($V20>0,$V20*$BM$73,0)+'(5) OT Detailed Adjustments'!BM22+'(5) OT Detailed Adjustments'!BM79","v":0},0,{"$f":"IF($W20>0,$W20*$BO$73,0)+'(5) OT Detailed Adjustments'!BO22+'(5) OT Detailed Adjustments'!BO79","v":0},{"$f":"IF($W20>0,$W20*$BP$73,0)+'(5) OT Detailed Adjustments'!BP22+'(5) OT Detailed Adjustments'!BP79","v":0},{"$f":"IF($W20>0,$W20*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ22+'(5) OT Detailed Adjustments'!BQ79","v":0},0,{"$f":"IF($X20>0,$X20*$BS$73,0)+'(5) OT Detailed Adjustments'!BS22+'(5) OT Detailed Adjustments'!BS79","v":0},{"$f":"IF($X20>0,$X20*$BT$73,0)+'(5) OT Detailed Adjustments'!BT22+'(5) OT Detailed Adjustments'!BT79","v":0},{"$f":"IF($X20>0,$X20*$BU$73,0)+'(5) OT Detailed Adjustments'!BU22+'(5) OT Detailed Adjustments'!BU79","v":0},0,{"$f":"IF($Y20>0,$Y20*$BW$73,0)+'(5) OT Detailed Adjustments'!BW22+'(5) OT Detailed Adjustments'!BW79","v":0},{"$f":"IF($Y20>0,$Y20*$BX$73,0)+'(5) OT Detailed Adjustments'!BX22+'(5) OT Detailed Adjustments'!BX79","v":0},{"$f":"IF($Y20>0,$Y20*$BY$73,0)+'(5) OT Detailed Adjustments'!BY22+'(5) OT Detailed Adjustments'!BY79","v":0},0,{"$f":"IF($Z20>0,$Z20*$CA$73,0)+'(5) OT Detailed Adjustments'!CA22+'(5) OT Detailed Adjustments'!CA79","v":0},{"$f":"IF($Z20>0,$Z20*$CB$73,0)+'(5) OT Detailed Adjustments'!CB22+'(5) OT Detailed Adjustments'!CB79","v":0},{"$f":"IF($Z20>0,$Z20*$CC$73,0)+'(5) OT Detailed Adjustments'!CC22+'(5) OT Detailed Adjustments'!CC79","v":0},0,{"$f":"IF($AA20>0,$AA20*$CE$73,0)+'(5) OT Detailed Adjustments'!CE22+'(5) OT Detailed Adjustments'!CE79","v":0},{"$f":"IF($AA20>0,$AA20*$CF$73,0)+'(5) OT Detailed Adjustments'!CF22+'(5) OT Detailed Adjustments'!CF79","v":0},{"$f":"IF($AA20>0,$AA20*$CG$73,0)+'(5) OT Detailed Adjustments'!CG22+'(5) OT Detailed Adjustments'!CG79","v":0},0,{"$f":"IF($AB20>0,$AB20*$CI$73,0)+'(5) OT Detailed Adjustments'!CI22+'(5) OT Detailed Adjustments'!CI79","v":0},{"$f":"IF($AB20>0,$AB20*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ22+'(5) OT Detailed Adjustments'!CJ79","v":0},{"$f":"IF($AB20>0,$AB20*$CK$73,0)+'(5) OT Detailed Adjustments'!CK22+'(5) OT Detailed Adjustments'!CK79","v":0},0,{"$f":"IF($AC20>0,$AC20*$CM$73,0)+'(5) OT Detailed Adjustments'!CM22+'(5) OT Detailed Adjustments'!CM79","v":0},{"$f":"IF($AC20>0,$AC20*$CN$73,0)+'(5) OT Detailed Adjustments'!CN22+'(5) OT Detailed Adjustments'!CN79","v":0},{"$f":"IF($AC20>0,$AC20*$CO$73,0)+'(5) OT Detailed Adjustments'!CO22+'(5) OT Detailed Adjustments'!CO79","v":0},0,{"$f":"IF($AD20>0,$AD20*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ22+'(5) OT Detailed Adjustments'!CQ79","v":0},{"$f":"IF($AD20>0,$AD20*$CR$73,0)+'(5) OT Detailed Adjustments'!CR22+'(5) OT Detailed Adjustments'!CR79","v":0},{"$f":"IF($AD20>0,$AD20*$CS$73,0)+'(5) OT Detailed Adjustments'!CS22+'(5) OT Detailed Adjustments'!CS79","v":0},0,{"$f":"IF($AE20>0,$AE20*$CU$73,0)+'(5) OT Detailed Adjustments'!CU22+'(5) OT Detailed Adjustments'!CU79","v":0},{"$f":"IF($AE20>0,$AE20*$CV$73,0)+'(5) OT Detailed Adjustments'!CV22+'(5) OT Detailed Adjustments'!CV79","v":0},{"$f":"IF($AE20>0,$AE20*$CW$73,0)+'(5) OT Detailed Adjustments'!CW22+'(5) OT Detailed Adjustments'!CW79","v":0},0,{"$f":"IF($AF20>0,$AF20*$CY$73,0)+'(5) OT Detailed Adjustments'!CY22+'(5) OT Detailed Adjustments'!CY79","v":0},{"$f":"IF($AF20>0,$AF20*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ22+'(5) OT Detailed Adjustments'!CZ79","v":0},{"$f":"IF($AF20>0,$AF20*$DA$73,0)+'(5) OT Detailed Adjustments'!DA22+'(5) OT Detailed Adjustments'!DA79","v":0},0,{"$f":"IF($AG20>0,$AG20*$DC$73,0)+'(5) OT Detailed Adjustments'!DC22+'(5) OT Detailed Adjustments'!DC79","v":0},{"$f":"IF($AG20>0,$AG20*$DD$73,0)+'(5) OT Detailed Adjustments'!DD22+'(5) OT Detailed Adjustments'!DD79","v":0},{"$f":"IF($AG20>0,$AG20*$DE$73,0)+'(5) OT Detailed Adjustments'!DE22+'(5) OT Detailed Adjustments'!DE79","v":0},0,{"$f":"IF($AH20>0,$AH20*$DG$73,0)+'(5) OT Detailed Adjustments'!DG22+'(5) OT Detailed Adjustments'!DG79","v":0},{"$f":"IF($AH20>0,$AH20*$DH$73,0)+'(5) OT Detailed Adjustments'!DH22+'(5) OT Detailed Adjustments'!DH79","v":0},{"$f":"IF($AH20>0,$AH20*$DI$73,0)+'(5) OT Detailed Adjustments'!DI22+'(5) OT Detailed Adjustments'!DI79","v":0},0,{"$f":"IF($AI20>0,$AI20*$DK$73,0)+'(5) OT Detailed Adjustments'!DK22+'(5) OT Detailed Adjustments'!DK79","v":0},{"$f":"IF($AI20>0,$AI20*$DL$73,0)+'(5) OT Detailed Adjustments'!DL22+'(5) OT Detailed Adjustments'!DL79","v":0},{"$f":"IF($AI20>0,$AI20*$DM$73,0)+'(5) OT Detailed Adjustments'!DM22+'(5) OT Detailed Adjustments'!DM79","v":0},0,{"$f":"IF($AJ20>0,$AJ20*$DO$73,0)+'(5) OT Detailed Adjustments'!DO22+'(5) OT Detailed Adjustments'!DO79","v":0},{"$f":"IF($AJ20>0,$AJ20*$DP$73,0)+'(5) OT Detailed Adjustments'!DP22+'(5) OT Detailed Adjustments'!DP79","v":0},{"$f":"IF($AJ20>0,$AJ20*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ22+'(5) OT Detailed Adjustments'!DQ79","v":0},0,{"$f":"IF($AK20>0,$AK20*$DS$73,0)+'(5) OT Detailed Adjustments'!DS22+'(5) OT Detailed Adjustments'!DS79","v":0},{"$f":"IF($AK20>0,$AK20*$DT$73,0)+'(5) OT Detailed Adjustments'!DT22+'(5) OT Detailed Adjustments'!DT79","v":0},{"$f":"IF($AK20>0,$AK20*$DU$73,0)+'(5) OT Detailed Adjustments'!DU22+'(5) OT Detailed Adjustments'!DU79","v":0},0,{"$f":"IF($AL20>0,$AL20*$DW$73,0)+'(5) OT Detailed Adjustments'!DW22+'(5) OT Detailed Adjustments'!DW79","v":0},{"$f":"IF($AL20>0,$AL20*$DX$73,0)+'(5) OT Detailed Adjustments'!DX22+'(5) OT Detailed Adjustments'!DX79","v":0},{"$f":"IF($AL20>0,$AL20*$DY$73,0)+'(5) OT Detailed Adjustments'!DY22+'(5) OT Detailed Adjustments'!DY79","v":0},0]
[73,"Rent and Lease Equipment",{"$f":"IF($G21>0,$G21*$C$73,0)+'(5) OT Detailed Adjustments'!C23+'(5) OT Detailed Adjustments'!C80","v":0},{"$f":"IF($G21>0,$G21*$D$73,0)+'(5) OT Detailed Adjustments'!D23+'(5) OT Detailed Adjustments'!D80","v":0},{"$f":"IF($G21>0,$G21*$E$73,0)+'(5) OT Detailed Adjustments'!E23+'(5) OT Detailed Adjustments'!E80","v":0},0,{"$f":"IF($H21>0,$H21*$G$73,0)+'(5) OT Detailed Adjustments'!G23+'(5) OT Detailed Adjustments'!G80","v":0},{"$f":"IF($H21>0,$H21*$H$73,0)+'(5) OT Detailed Adjustments'!H23+'(5) OT Detailed Adjustments'!H80","v":0},{"$f":"IF($H21>0,$H21*$I$73,0)+'(5) OT Detailed Adjustments'!I23+'(5) OT Detailed Adjustments'!I80","v":0},0,{"$f":"IF($I21>0,$I21*$K$73,0)+'(5) OT Detailed Adjustments'!K23+'(5) OT Detailed Adjustments'!K80","v":0},{"$f":"IF($I21>0,$I21*$L$73,0)+'(5) OT Detailed Adjustments'!L23+'(5) OT Detailed Adjustments'!L80","v":0},{"$f":"IF($I21>0,$I21*$M$73,0)+'(5) OT Detailed Adjustments'!M23+'(5) OT Detailed Adjustments'!M80","v":0},0,{"$f":"IF($J21>0,$J21*$O$73,0)+'(5) OT Detailed Adjustments'!O23+'(5) OT Detailed Adjustments'!O80","v":0},{"$f":"IF($J21>0,$J21*$P$73,0)+'(5) OT Detailed Adjustments'!P23+'(5) OT Detailed Adjustments'!P80","v":0},{"$f":"IF($J21>0,$J21*$Q$73,0)+'(5) OT Detailed Adjustments'!Q23+'(5) OT Detailed Adjustments'!Q80","v":0},0,{"$f":"IF($K21>0,$K21*$S$73,0)+'(5) OT Detailed Adjustments'!S23+'(5) OT Detailed Adjustments'!S80","v":0},{"$f":"IF($K21>0,$K21*$T$73,0)+'(5) OT Detailed Adjustments'!T23+'(5) OT Detailed Adjustments'!T80","v":0},{"$f":"IF($K21>0,$K21*$U$73,0)+'(5) OT Detailed Adjustments'!U23+'(5) OT Detailed Adjustments'!U80","v":0},0,{"$f":"IF($L21>0,$L21*$W$73,0)+'(5) OT Detailed Adjustments'!W23+'(5) OT Detailed Adjustments'!W80","v":0},{"$f":"IF($L21>0,$L21*$X$73,0)+'(5) OT Detailed Adjustments'!X23+'(5) OT Detailed Adjustments'!X80","v":0},{"$f":"IF($L21>0,$L21*$Y$73,0)+'(5) OT Detailed Adjustments'!Y23+'(5) OT Detailed Adjustments'!Y80","v":0},0,{"$f":"IF($M21>0,$M21*$AA$73,0)+'(5) OT Detailed Adjustments'!AA23+'(5) OT Detailed Adjustments'!AA80","v":0},{"$f":"IF($M21>0,$M21*$AB$73,0)+'(5) OT Detailed Adjustments'!AB23+'(5) OT Detailed Adjustments'!AB80","v":0},{"$f":"IF($M21>0,$M21*$AC$73,0)+'(5) OT Detailed Adjustments'!AC23+'(5) OT Detailed Adjustments'!AC80","v":0},0,{"$f":"IF($N21>0,$N21*$AE$73,0)+'(5) OT Detailed Adjustments'!AE23+'(5) OT Detailed Adjustments'!AE80","v":0},{"$f":"IF($N21>0,$N21*$AF$73,0)+'(5) OT Detailed Adjustments'!AF23+'(5) OT Detailed Adjustments'!AF80","v":0},{"$f":"IF($N21>0,$N21*$AG$73,0)+'(5) OT Detailed Adjustments'!AG23+'(5) OT Detailed Adjustments'!AG80","v":0},0,{"$f":"IF($O21>0,$O21*$AI$73,0)+'(5) OT Detailed Adjustments'!AI23+'(5) OT Detailed Adjustments'!AI80","v":0},{"$f":"IF($O21>0,$O21*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ23+'(5) OT Detailed Adjustments'!AJ80","v":0},{"$f":"IF($O21>0,$O21*$AK$73,0)+'(5) OT Detailed Adjustments'!AK23+'(5) OT Detailed Adjustments'!AK80","v":0},0,{"$f":"IF($P21>0,$P21*$AM$73,0)+'(5) OT Detailed Adjustments'!AM23+'(5) OT Detailed Adjustments'!AM80","v":0},{"$f":"IF($P21>0,$P21*$AN$73,0)+'(5) OT Detailed Adjustments'!AN23+'(5) OT Detailed Adjustments'!AN80","v":0},{"$f":"IF($P21>0,$P21*$AO$73,0)+'(5) OT Detailed Adjustments'!AO23+'(5) OT Detailed Adjustments'!AO80","v":0},0,{"$f":"IF($Q21>0,$Q21*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ23+'(5) OT Detailed Adjustments'!AQ80","v":0},{"$f":"IF($Q21>0,$Q21*$AR$73,0)+'(5) OT Detailed Adjustments'!AR23+'(5) OT Detailed Adjustments'!AR80","v":0},{"$f":"IF($Q21>0,$Q21*$AS$73,0)+'(5) OT Detailed Adjustments'!AS23+'(5) OT Detailed Adjustments'!AS80","v":0},0,{"$f":"IF($R21>0,$R21*$AU$73,0)+'(5) OT Detailed Adjustments'!AU23+'(5) OT Detailed Adjustments'!AU80","v":0},{"$f":"IF($R21>0,$R21*$AV$73,0)+'(5) OT Detailed Adjustments'!AV23+'(5) OT Detailed Adjustments'!AV80","v":0},{"$f":"IF($R21>0,$R21*$AW$73,0)+'(5) OT Detailed Adjustments'!AW23+'(5) OT Detailed Adjustments'!AW80","v":0},0,{"$f":"IF($S21>0,$S21*$AY$73,0)+'(5) OT Detailed Adjustments'!AY23+'(5) OT Detailed Adjustments'!AY80","v":0},{"$f":"IF($S21>0,$S21*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ23+'(5) OT Detailed Adjustments'!AZ80","v":0},{"$f":"IF($S21>0,$S21*$AB$73,0)+'(5) OT Detailed Adjustments'!BA23+'(5) OT Detailed Adjustments'!BA80","v":0},0,{"$f":"IF($T21>0,$T21*$BC$73,0)+'(5) OT Detailed Adjustments'!BC23+'(5) OT Detailed Adjustments'!BC80","v":0},{"$f":"IF($T21>0,$T21*$BD$73,0)+'(5) OT Detailed Adjustments'!BD23+'(5) OT Detailed Adjustments'!BD80","v":0},{"$f":"IF($T21>0,$T21*$BE$73,0)+'(5) OT Detailed Adjustments'!BE23+'(5) OT Detailed Adjustments'!BE80","v":0},0,{"$f":"IF($U21>0,$U21*$BG$73,0)+'(5) OT Detailed Adjustments'!BG23+'(5) OT Detailed Adjustments'!BG80","v":0},{"$f":"IF($U21>0,$U21*$BH$73,0)+'(5) OT Detailed Adjustments'!BH23+'(5) OT Detailed Adjustments'!BH80","v":0},{"$f":"IF($U21>0,$U21*$BI$73,0)+'(5) OT Detailed Adjustments'!BI23+'(5) OT Detailed Adjustments'!BI80","v":0},0,{"$f":"IF($V21>0,$V21*$BK$73,0)+'(5) OT Detailed Adjustments'!BK23+'(5) OT Detailed Adjustments'!BK80","v":0},{"$f":"IF($V21>0,$V21*$BL$73,0)+'(5) OT Detailed Adjustments'!BL23+'(5) OT Detailed Adjustments'!BL80","v":0},{"$f":"IF($V21>0,$V21*$BM$73,0)+'(5) OT Detailed Adjustments'!BM23+'(5) OT Detailed Adjustments'!BM80","v":0},0,{"$f":"IF($W21>0,$W21*$BO$73,0)+'(5) OT Detailed Adjustments'!BO23+'(5) OT Detailed Adjustments'!BO80","v":0},{"$f":"IF($W21>0,$W21*$BP$73,0)+'(5) OT Detailed Adjustments'!BP23+'(5) OT Detailed Adjustments'!BP80","v":0},{"$f":"IF($W21>0,$W21*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ23+'(5) OT Detailed Adjustments'!BQ80","v":0},0,{"$f":"IF($X21>0,$X21*$BS$73,0)+'(5) OT Detailed Adjustments'!BS23+'(5) OT Detailed Adjustments'!BS80","v":0},{"$f":"IF($X21>0,$X21*$BT$73,0)+'(5) OT Detailed Adjustments'!BT23+'(5) OT Detailed Adjustments'!BT80","v":0},{"$f":"IF($X21>0,$X21*$BU$73,0)+'(5) OT Detailed Adjustments'!BU23+'(5) OT Detailed Adjustments'!BU80","v":0},0,{"$f":"IF($Y21>0,$Y21*$BW$73,0)+'(5) OT Detailed Adjustments'!BW23+'(5) OT Detailed Adjustments'!BW80","v":0},{"$f":"IF($Y21>0,$Y21*$BX$73,0)+'(5) OT Detailed Adjustments'!BX23+'(5) OT Detailed Adjustments'!BX80","v":0},{"$f":"IF($Y21>0,$Y21*$BY$73,0)+'(5) OT Detailed Adjustments'!BY23+'(5) OT Detailed Adjustments'!BY80","v":0},0,{"$f":"IF($Z21>0,$Z21*$CA$73,0)+'(5) OT Detailed Adjustments'!CA23+'(5) OT Detailed Adjustments'!CA80","v":0},{"$f":"IF($Z21>0,$Z21*$CB$73,0)+'(5) OT Detailed Adjustments'!CB23+'(5) OT Detailed Adjustments'!CB80","v":0},{"$f":"IF($Z21>0,$Z21*$CC$73,0)+'(5) OT Detailed Adjustments'!CC23+'(5) OT Detailed Adjustments'!CC80","v":0},0,{"$f":"IF($AA21>0,$AA21*$CE$73,0)+'(5) OT Detailed Adjustments'!CE23+'(5) OT Detailed Adjustments'!CE80","v":0},{"$f":"IF($AA21>0,$AA21*$CF$73,0)+'(5) OT Detailed Adjustments'!CF23+'(5) OT Detailed Adjustments'!CF80","v":0},{"$f":"IF($AA21>0,$AA21*$CG$73,0)+'(5) OT Detailed Adjustments'!CG23+'(5) OT Detailed Adjustments'!CG80","v":0},0,{"$f":"IF($AB21>0,$AB21*$CI$73,0)+'(5) OT Detailed Adjustments'!CI23+'(5) OT Detailed Adjustments'!CI80","v":0},{"$f":"IF($AB21>0,$AB21*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ23+'(5) OT Detailed Adjustments'!CJ80","v":0},{"$f":"IF($AB21>0,$AB21*$CK$73,0)+'(5) OT Detailed Adjustments'!CK23+'(5) OT Detailed Adjustments'!CK80","v":0},0,{"$f":"IF($AC21>0,$AC21*$CM$73,0)+'(5) OT Detailed Adjustments'!CM23+'(5) OT Detailed Adjustments'!CM80","v":0},{"$f":"IF($AC21>0,$AC21*$CN$73,0)+'(5) OT Detailed Adjustments'!CN23+'(5) OT Detailed Adjustments'!CN80","v":0},{"$f":"IF($AC21>0,$AC21*$CO$73,0)+'(5) OT Detailed Adjustments'!CO23+'(5) OT Detailed Adjustments'!CO80","v":0},0,{"$f":"IF($AD21>0,$AD21*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ23+'(5) OT Detailed Adjustments'!CQ80","v":0},{"$f":"IF($AD21>0,$AD21*$CR$73,0)+'(5) OT Detailed Adjustments'!CR23+'(5) OT Detailed Adjustments'!CR80","v":0},{"$f":"IF($AD21>0,$AD21*$CS$73,0)+'(5) OT Detailed Adjustments'!CS23+'(5) OT Detailed Adjustments'!CS80","v":0},0,{"$f":"IF($AE21>0,$AE21*$CU$73,0)+'(5) OT Detailed Adjustments'!CU23+'(5) OT Detailed Adjustments'!CU80","v":0},{"$f":"IF($AE21>0,$AE21*$CV$73,0)+'(5) OT Detailed Adjustments'!CV23+'(5) OT Detailed Adjustments'!CV80","v":0},{"$f":"IF($AE21>0,$AE21*$CW$73,0)+'(5) OT Detailed Adjustments'!CW23+'(5) OT Detailed Adjustments'!CW80","v":0},0,{"$f":"IF($AF21>0,$AF21*$CY$73,0)+'(5) OT Detailed Adjustments'!CY23+'(5) OT Detailed Adjustments'!CY80","v":0},{"$f":"IF($AF21>0,$AF21*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ23+'(5) OT Detailed Adjustments'!CZ80","v":0},{"$f":"IF($AF21>0,$AF21*$DA$73,0)+'(5) OT Detailed Adjustments'!DA23+'(5) OT Detailed Adjustments'!DA80","v":0},0,{"$f":"IF($AG21>0,$AG21*$DC$73,0)+'(5) OT Detailed Adjustments'!DC23+'(5) OT Detailed Adjustments'!DC80","v":0},{"$f":"IF($AG21>0,$AG21*$DD$73,0)+'(5) OT Detailed Adjustments'!DD23+'(5) OT Detailed Adjustments'!DD80","v":0},{"$f":"IF($AG21>0,$AG21*$DE$73,0)+'(5) OT Detailed Adjustments'!DE23+'(5) OT Detailed Adjustments'!DE80","v":0},0,{"$f":"IF($AH21>0,$AH21*$DG$73,0)+'(5) OT Detailed Adjustments'!DG23+'(5) OT Detailed Adjustments'!DG80","v":0},{"$f":"IF($AH21>0,$AH21*$DH$73,0)+'(5) OT Detailed Adjustments'!DH23+'(5) OT Detailed Adjustments'!DH80","v":0},{"$f":"IF($AH21>0,$AH21*$DI$73,0)+'(5) OT Detailed Adjustments'!DI23+'(5) OT Detailed Adjustments'!DI80","v":0},0,{"$f":"IF($AI21>0,$AI21*$DK$73,0)+'(5) OT Detailed Adjustments'!DK23+'(5) OT Detailed Adjustments'!DK80","v":0},{"$f":"IF($AI21>0,$AI21*$DL$73,0)+'(5) OT Detailed Adjustments'!DL23+'(5) OT Detailed Adjustments'!DL80","v":0},{"$f":"IF($AI21>0,$AI21*$DM$73,0)+'(5) OT Detailed Adjustments'!DM23+'(5) OT Detailed Adjustments'!DM80","v":0},0,{"$f":"IF($AJ21>0,$AJ21*$DO$73,0)+'(5) OT Detailed Adjustments'!DO23+'(5) OT Detailed Adjustments'!DO80","v":0},{"$f":"IF($AJ21>0,$AJ21*$DP$73,0)+'(5) OT Detailed Adjustments'!DP23+'(5) OT Detailed Adjustments'!DP80","v":0},{"$f":"IF($AJ21>0,$AJ21*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ23+'(5) OT Detailed Adjustments'!DQ80","v":0},0,{"$f":"IF($AK21>0,$AK21*$DS$73,0)+'(5) OT Detailed Adjustments'!DS23+'(5) OT Detailed Adjustments'!DS80","v":0},{"$f":"IF($AK21>0,$AK21*$DT$73,0)+'(5) OT Detailed Adjustments'!DT23+'(5) OT Detailed Adjustments'!DT80","v":0},{"$f":"IF($AK21>0,$AK21*$DU$73,0)+'(5) OT Detailed Adjustments'!DU23+'(5) OT Detailed Adjustments'!DU80","v":0},0,{"$f":"IF($AL21>0,$AL21*$DW$73,0)+'(5) OT Detailed Adjustments'!DW23+'(5) OT Detailed Adjustments'!DW80","v":0},{"$f":"IF($AL21>0,$AL21*$DX$73,0)+'(5) OT Detailed Adjustments'!DX23+'(5) OT Detailed Adjustments'!DX80","v":0},{"$f":"IF($AL21>0,$AL21*$DY$73,0)+'(5) OT Detailed Adjustments'!DY23+'(5) OT Detailed Adjustments'!DY80","v":0},0]
[74,"Clothing and Personal Supplies",{"$f":"IF($G22>0,$G22*$C$73,0)+'(5) OT Detailed Adjustments'!C24+'(5) OT Detailed Adjustments'!C81","v":0},{"$f":"IF($G22>0,$G22*$D$73,0)+'(5) OT Detailed Adjustments'!D24+'(5) OT Detailed Adjustments'!D81","v":0},{"$f":"IF($G22>0,$G22*$E$73,0)+'(5) OT Detailed Adjustments'!E24+'(5) OT Detailed Adjustments'!E81","v":0},0,{"$f":"IF($H22>0,$H22*$G$73,0)+'(5) OT Detailed Adjustments'!G24+'(5) OT Detailed Adjustments'!G81","v":0},{"$f":"IF($H22>0,$H22*$H$73,0)+'(5) OT Detailed Adjustments'!H24+'(5) OT Detailed Adjustments'!H81","v":0},{"$f":"IF($H22>0,$H22*$I$73,0)+'(5) OT Detailed Adjustments'!I24+'(5) OT Detailed Adjustments'!I81","v":0},0,{"$f":"IF($I22>0,$I22*$K$73,0)+'(5) OT Detailed Adjustments'!K24+'(5) OT Detailed Adjustments'!K81","v":0},{"$f":"IF($I22>0,$I22*$L$73,0)+'(5) OT Detailed Adjustments'!L24+'(5) OT Detailed Adjustments'!L81","v":0},{"$f":"IF($I22>0,$I22*$M$73,0)+'(5) OT Detailed Adjustments'!M24+'(5) OT Detailed Adjustments'!M81","v":0},0,{"$f":"IF($J22>0,$J22*$O$73,0)+'(5) OT Detailed Adjustments'!O24+'(5) OT Detailed Adjustments'!O81","v":0},{"$f":"IF($J22>0,$J22*$P$73,0)+'(5) OT Detailed Adjustments'!P24+'(5) OT Detailed Adjustments'!P81","v":0},{"$f":"IF($J22>0,$J22*$Q$73,0)+'(5) OT Detailed Adjustments'!Q24+'(5) OT Detailed Adjustments'!Q81","v":0},0,{"$f":"IF($K22>0,$K22*$S$73,0)+'(5) OT Detailed Adjustments'!S24+'(5) OT Detailed Adjustments'!S81","v":0},{"$f":"IF($K22>0,$K22*$T$73,0)+'(5) OT Detailed Adjustments'!T24+'(5) OT Detailed Adjustments'!T81","v":0},{"$f":"IF($K22>0,$K22*$U$73,0)+'(5) OT Detailed Adjustments'!U24+'(5) OT Detailed Adjustments'!U81","v":0},0,{"$f":"IF($L22>0,$L22*$W$73,0)+'(5) OT Detailed Adjustments'!W24+'(5) OT Detailed Adjustments'!W81","v":0},{"$f":"IF($L22>0,$L22*$X$73,0)+'(5) OT Detailed Adjustments'!X24+'(5) OT Detailed Adjustments'!X81","v":0},{"$f":"IF($L22>0,$L22*$Y$73,0)+'(5) OT Detailed Adjustments'!Y24+'(5) OT Detailed Adjustments'!Y81","v":0},0,{"$f":"IF($M22>0,$M22*$AA$73,0)+'(5) OT Detailed Adjustments'!AA24+'(5) OT Detailed Adjustments'!AA81","v":0},{"$f":"IF($M22>0,$M22*$AB$73,0)+'(5) OT Detailed Adjustments'!AB24+'(5) OT Detailed Adjustments'!AB81","v":0},{"$f":"IF($M22>0,$M22*$AC$73,0)+'(5) OT Detailed Adjustments'!AC24+'(5) OT Detailed Adjustments'!AC81","v":0},0,{"$f":"IF($N22>0,$N22*$AE$73,0)+'(5) OT Detailed Adjustments'!AE24+'(5) OT Detailed Adjustments'!AE81","v":0},{"$f":"IF($N22>0,$N22*$AF$73,0)+'(5) OT Detailed Adjustments'!AF24+'(5) OT Detailed Adjustments'!AF81","v":0},{"$f":"IF($N22>0,$N22*$AG$73,0)+'(5) OT Detailed Adjustments'!AG24+'(5) OT Detailed Adjustments'!AG81","v":0},0,{"$f":"IF($O22>0,$O22*$AI$73,0)+'(5) OT Detailed Adjustments'!AI24+'(5) OT Detailed Adjustments'!AI81","v":0},{"$f":"IF($O22>0,$O22*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ24+'(5) OT Detailed Adjustments'!AJ81","v":0},{"$f":"IF($O22>0,$O22*$AK$73,0)+'(5) OT Detailed Adjustments'!AK24+'(5) OT Detailed Adjustments'!AK81","v":0},0,{"$f":"IF($P22>0,$P22*$AM$73,0)+'(5) OT Detailed Adjustments'!AM24+'(5) OT Detailed Adjustments'!AM81","v":0},{"$f":"IF($P22>0,$P22*$AN$73,0)+'(5) OT Detailed Adjustments'!AN24+'(5) OT Detailed Adjustments'!AN81","v":0},{"$f":"IF($P22>0,$P22*$AO$73,0)+'(5) OT Detailed Adjustments'!AO24+'(5) OT Detailed Adjustments'!AO81","v":0},0,{"$f":"IF($Q22>0,$Q22*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ24+'(5) OT Detailed Adjustments'!AQ81","v":0},{"$f":"IF($Q22>0,$Q22*$AR$73,0)+'(5) OT Detailed Adjustments'!AR24+'(5) OT Detailed Adjustments'!AR81","v":0},{"$f":"IF($Q22>0,$Q22*$AS$73,0)+'(5) OT Detailed Adjustments'!AS24+'(5) OT Detailed Adjustments'!AS81","v":0},0,{"$f":"IF($R22>0,$R22*$AU$73,0)+'(5) OT Detailed Adjustments'!AU24+'(5) OT Detailed Adjustments'!AU81","v":0},{"$f":"IF($R22>0,$R22*$AV$73,0)+'(5) OT Detailed Adjustments'!AV24+'(5) OT Detailed Adjustments'!AV81","v":0},{"$f":"IF($R22>0,$R22*$AW$73,0)+'(5) OT Detailed Adjustments'!AW24+'(5) OT Detailed Adjustments'!AW81","v":0},0,{"$f":"IF($S22>0,$S22*$AY$73,0)+'(5) OT Detailed Adjustments'!AY24+'(5) OT Detailed Adjustments'!AY81","v":0},{"$f":"IF($S22>0,$S22*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ24+'(5) OT Detailed Adjustments'!AZ81","v":0},{"$f":"IF($S22>0,$S22*$AB$73,0)+'(5) OT Detailed Adjustments'!BA24+'(5) OT Detailed Adjustments'!BA81","v":0},0,{"$f":"IF($T22>0,$T22*$BC$73,0)+'(5) OT Detailed Adjustments'!BC24+'(5) OT Detailed Adjustments'!BC81","v":0},{"$f":"IF($T22>0,$T22*$BD$73,0)+'(5) OT Detailed Adjustments'!BD24+'(5) OT Detailed Adjustments'!BD81","v":0},{"$f":"IF($T22>0,$T22*$BE$73,0)+'(5) OT Detailed Adjustments'!BE24+'(5) OT Detailed Adjustments'!BE81","v":0},0,{"$f":"IF($U22>0,$U22*$BG$73,0)+'(5) OT Detailed Adjustments'!BG24+'(5) OT Detailed Adjustments'!BG81","v":0},{"$f":"IF($U22>0,$U22*$BH$73,0)+'(5) OT Detailed Adjustments'!BH24+'(5) OT Detailed Adjustments'!BH81","v":0},{"$f":"IF($U22>0,$U22*$BI$73,0)+'(5) OT Detailed Adjustments'!BI24+'(5) OT Detailed Adjustments'!BI81","v":0},0,{"$f":"IF($V22>0,$V22*$BK$73,0)+'(5) OT Detailed Adjustments'!BK24+'(5) OT Detailed Adjustments'!BK81","v":0},{"$f":"IF($V22>0,$V22*$BL$73,0)+'(5) OT Detailed Adjustments'!BL24+'(5) OT Detailed Adjustments'!BL81","v":0},{"$f":"IF($V22>0,$V22*$BM$73,0)+'(5) OT Detailed Adjustments'!BM24+'(5) OT Detailed Adjustments'!BM81","v":0},0,{"$f":"IF($W22>0,$W22*$BO$73,0)+'(5) OT Detailed Adjustments'!BO24+'(5) OT Detailed Adjustments'!BO81","v":0},{"$f":"IF($W22>0,$W22*$BP$73,0)+'(5) OT Detailed Adjustments'!BP24+'(5) OT Detailed Adjustments'!BP81","v":0},{"$f":"IF($W22>0,$W22*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ24+'(5) OT Detailed Adjustments'!BQ81","v":0},0,{"$f":"IF($X22>0,$X22*$BS$73,0)+'(5) OT Detailed Adjustments'!BS24+'(5) OT Detailed Adjustments'!BS81","v":0},{"$f":"IF($X22>0,$X22*$BT$73,0)+'(5) OT Detailed Adjustments'!BT24+'(5) OT Detailed Adjustments'!BT81","v":0},{"$f":"IF($X22>0,$X22*$BU$73,0)+'(5) OT Detailed Adjustments'!BU24+'(5) OT Detailed Adjustments'!BU81","v":0},0,{"$f":"IF($Y22>0,$Y22*$BW$73,0)+'(5) OT Detailed Adjustments'!BW24+'(5) OT Detailed Adjustments'!BW81","v":0},{"$f":"IF($Y22>0,$Y22*$BX$73,0)+'(5) OT Detailed Adjustments'!BX24+'(5) OT Detailed Adjustments'!BX81","v":0},{"$f":"IF($Y22>0,$Y22*$BY$73,0)+'(5) OT Detailed Adjustments'!BY24+'(5) OT Detailed Adjustments'!BY81","v":0},0,{"$f":"IF($Z22>0,$Z22*$CA$73,0)+'(5) OT Detailed Adjustments'!CA24+'(5) OT Detailed Adjustments'!CA81","v":0},{"$f":"IF($Z22>0,$Z22*$CB$73,0)+'(5) OT Detailed Adjustments'!CB24+'(5) OT Detailed Adjustments'!CB81","v":0},{"$f":"IF($Z22>0,$Z22*$CC$73,0)+'(5) OT Detailed Adjustments'!CC24+'(5) OT Detailed Adjustments'!CC81","v":0},0,{"$f":"IF($AA22>0,$AA22*$CE$73,0)+'(5) OT Detailed Adjustments'!CE24+'(5) OT Detailed Adjustments'!CE81","v":0},{"$f":"IF($AA22>0,$AA22*$CF$73,0)+'(5) OT Detailed Adjustments'!CF24+'(5) OT Detailed Adjustments'!CF81","v":0},{"$f":"IF($AA22>0,$AA22*$CG$73,0)+'(5) OT Detailed Adjustments'!CG24+'(5) OT Detailed Adjustments'!CG81","v":0},0,{"$f":"IF($AB22>0,$AB22*$CI$73,0)+'(5) OT Detailed Adjustments'!CI24+'(5) OT Detailed Adjustments'!CI81","v":0},{"$f":"IF($AB22>0,$AB22*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ24+'(5) OT Detailed Adjustments'!CJ81","v":0},{"$f":"IF($AB22>0,$AB22*$CK$73,0)+'(5) OT Detailed Adjustments'!CK24+'(5) OT Detailed Adjustments'!CK81","v":0},0,{"$f":"IF($AC22>0,$AC22*$CM$73,0)+'(5) OT Detailed Adjustments'!CM24+'(5) OT Detailed Adjustments'!CM81","v":0},{"$f":"IF($AC22>0,$AC22*$CN$73,0)+'(5) OT Detailed Adjustments'!CN24+'(5) OT Detailed Adjustments'!CN81","v":0},{"$f":"IF($AC22>0,$AC22*$CO$73,0)+'(5) OT Detailed Adjustments'!CO24+'(5) OT Detailed Adjustments'!CO81","v":0},0,{"$f":"IF($AD22>0,$AD22*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ24+'(5) OT Detailed Adjustments'!CQ81","v":0},{"$f":"IF($AD22>0,$AD22*$CR$73,0)+'(5) OT Detailed Adjustments'!CR24+'(5) OT Detailed Adjustments'!CR81","v":0},{"$f":"IF($AD22>0,$AD22*$CS$73,0)+'(5) OT Detailed Adjustments'!CS24+'(5) OT Detailed Adjustments'!CS81","v":0},0,{"$f":"IF($AE22>0,$AE22*$CU$73,0)+'(5) OT Detailed Adjustments'!CU24+'(5) OT Detailed Adjustments'!CU81","v":0},{"$f":"IF($AE22>0,$AE22*$CV$73,0)+'(5) OT Detailed Adjustments'!CV24+'(5) OT Detailed Adjustments'!CV81","v":0},{"$f":"IF($AE22>0,$AE22*$CW$73,0)+'(5) OT Detailed Adjustments'!CW24+'(5) OT Detailed Adjustments'!CW81","v":0},0,{"$f":"IF($AF22>0,$AF22*$CY$73,0)+'(5) OT Detailed Adjustments'!CY24+'(5) OT Detailed Adjustments'!CY81","v":0},{"$f":"IF($AF22>0,$AF22*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ24+'(5) OT Detailed Adjustments'!CZ81","v":0},{"$f":"IF($AF22>0,$AF22*$DA$73,0)+'(5) OT Detailed Adjustments'!DA24+'(5) OT Detailed Adjustments'!DA81","v":0},0,{"$f":"IF($AG22>0,$AG22*$DC$73,0)+'(5) OT Detailed Adjustments'!DC24+'(5) OT Detailed Adjustments'!DC81","v":0},{"$f":"IF($AG22>0,$AG22*$DD$73,0)+'(5) OT Detailed Adjustments'!DD24+'(5) OT Detailed Adjustments'!DD81","v":0},{"$f":"IF($AG22>0,$AG22*$DE$73,0)+'(5) OT Detailed Adjustments'!DE24+'(5) OT Detailed Adjustments'!DE81","v":0},0,{"$f":"IF($AH22>0,$AH22*$DG$73,0)+'(5) OT Detailed Adjustments'!DG24+'(5) OT Detailed Adjustments'!DG81","v":0},{"$f":"IF($AH22>0,$AH22*$DH$73,0)+'(5) OT Detailed Adjustments'!DH24+'(5) OT Detailed Adjustments'!DH81","v":0},{"$f":"IF($AH22>0,$AH22*$DI$73,0)+'(5) OT Detailed Adjustments'!DI24+'(5) OT Detailed Adjustments'!DI81","v":0},0,{"$f":"IF($AI22>0,$AI22*$DK$73,0)+'(5) OT Detailed Adjustments'!DK24+'(5) OT Detailed Adjustments'!DK81","v":0},{"$f":"IF($AI22>0,$AI22*$DL$73,0)+'(5) OT Detailed Adjustments'!DL24+'(5) OT Detailed Adjustments'!DL81","v":0},{"$f":"IF($AI22>0,$AI22*$DM$73,0)+'(5) OT Detailed Adjustments'!DM24+'(5) OT Detailed Adjustments'!DM81","v":0},0,{"$f":"IF($AJ22>0,$AJ22*$DO$73,0)+'(5) OT Detailed Adjustments'!DO24+'(5) OT Detailed Adjustments'!DO81","v":0},{"$f":"IF($AJ22>0,$AJ22*$DP$73,0)+'(5) OT Detailed Adjustments'!DP24+'(5) OT Detailed Adjustments'!DP81","v":0},{"$f":"IF($AJ22>0,$AJ22*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ24+'(5) OT Detailed Adjustments'!DQ81","v":0},0,{"$f":"IF($AK22>0,$AK22*$DS$73,0)+'(5) OT Detailed Adjustments'!DS24+'(5) OT Detailed Adjustments'!DS81","v":0},{"$f":"IF($AK22>0,$AK22*$DT$73,0)+'(5) OT Detailed Adjustments'!DT24+'(5) OT Detailed Adjustments'!DT81","v":0},{"$f":"IF($AK22>0,$AK22*$DU$73,0)+'(5) OT Detailed Adjustments'!DU24+'(5) OT Detailed Adjustments'!DU81","v":0},0,{"$f":"IF($AL22>0,$AL22*$DW$73,0)+'(5) OT Detailed Adjustments'!DW24+'(5) OT Detailed Adjustments'!DW81","v":0},{"$f":"IF($AL22>0,$AL22*$DX$73,0)+'(5) OT Detailed Adjustments'!DX24+'(5) OT Detailed Adjustments'!DX81","v":0},{"$f":"IF($AL22>0,$AL22*$DY$73,0)+'(5) OT Detailed Adjustments'!DY24+'(5) OT Detailed Adjustments'!DY81","v":0},0]
[75,"Food",{"$f":"IF($G23>0,$G23*$C$73,0)+'(5) OT Detailed Adjustments'!C25+'(5) OT Detailed Adjustments'!C82","v":0},{"$f":"IF($G23>0,$G23*$D$73,0)+'(5) OT Detailed Adjustments'!D25+'(5) OT Detailed Adjustments'!D82","v":0},{"$f":"IF($G23>0,$G23*$E$73,0)+'(5) OT Detailed Adjustments'!E25+'(5) OT Detailed Adjustments'!E82","v":0},0,{"$f":"IF($H23>0,$H23*$G$73,0)+'(5) OT Detailed Adjustments'!G25+'(5) OT Detailed Adjustments'!G82","v":0},{"$f":"IF($H23>0,$H23*$H$73,0)+'(5) OT Detailed Adjustments'!H25+'(5) OT Detailed Adjustments'!H82","v":0},{"$f":"IF($H23>0,$H23*$I$73,0)+'(5) OT Detailed Adjustments'!I25+'(5) OT Detailed Adjustments'!I82","v":0},0,{"$f":"IF($I23>0,$I23*$K$73,0)+'(5) OT Detailed Adjustments'!K25+'(5) OT Detailed Adjustments'!K82","v":0},{"$f":"IF($I23>0,$I23*$L$73,0)+'(5) OT Detailed Adjustments'!L25+'(5) OT Detailed Adjustments'!L82","v":0},{"$f":"IF($I23>0,$I23*$M$73,0)+'(5) OT Detailed Adjustments'!M25+'(5) OT Detailed Adjustments'!M82","v":0},0,{"$f":"IF($J23>0,$J23*$O$73,0)+'(5) OT Detailed Adjustments'!O25+'(5) OT Detailed Adjustments'!O82","v":0},{"$f":"IF($J23>0,$J23*$P$73,0)+'(5) OT Detailed Adjustments'!P25+'(5) OT Detailed Adjustments'!P82","v":0},{"$f":"IF($J23>0,$J23*$Q$73,0)+'(5) OT Detailed Adjustments'!Q25+'(5) OT Detailed Adjustments'!Q82","v":0},0,{"$f":"IF($K23>0,$K23*$S$73,0)+'(5) OT Detailed Adjustments'!S25+'(5) OT Detailed Adjustments'!S82","v":0},{"$f":"IF($K23>0,$K23*$T$73,0)+'(5) OT Detailed Adjustments'!T25+'(5) OT Detailed Adjustments'!T82","v":0},{"$f":"IF($K23>0,$K23*$U$73,0)+'(5) OT Detailed Adjustments'!U25+'(5) OT Detailed Adjustments'!U82","v":0},0,{"$f":"IF($L23>0,$L23*$W$73,0)+'(5) OT Detailed Adjustments'!W25+'(5) OT Detailed Adjustments'!W82","v":0},{"$f":"IF($L23>0,$L23*$X$73,0)+'(5) OT Detailed Adjustments'!X25+'(5) OT Detailed Adjustments'!X82","v":0},{"$f":"IF($L23>0,$L23*$Y$73,0)+'(5) OT Detailed Adjustments'!Y25+'(5) OT Detailed Adjustments'!Y82","v":0},0,{"$f":"IF($M23>0,$M23*$AA$73,0)+'(5) OT Detailed Adjustments'!AA25+'(5) OT Detailed Adjustments'!AA82","v":0},{"$f":"IF($M23>0,$M23*$AB$73,0)+'(5) OT Detailed Adjustments'!AB25+'(5) OT Detailed Adjustments'!AB82","v":0},{"$f":"IF($M23>0,$M23*$AC$73,0)+'(5) OT Detailed Adjustments'!AC25+'(5) OT Detailed Adjustments'!AC82","v":0},0,{"$f":"IF($N23>0,$N23*$AE$73,0)+'(5) OT Detailed Adjustments'!AE25+'(5) OT Detailed Adjustments'!AE82","v":0},{"$f":"IF($N23>0,$N23*$AF$73,0)+'(5) OT Detailed Adjustments'!AF25+'(5) OT Detailed Adjustments'!AF82","v":0},{"$f":"IF($N23>0,$N23*$AG$73,0)+'(5) OT Detailed Adjustments'!AG25+'(5) OT Detailed Adjustments'!AG82","v":0},0,{"$f":"IF($O23>0,$O23*$AI$73,0)+'(5) OT Detailed Adjustments'!AI25+'(5) OT Detailed Adjustments'!AI82","v":0},{"$f":"IF($O23>0,$O23*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ25+'(5) OT Detailed Adjustments'!AJ82","v":0},{"$f":"IF($O23>0,$O23*$AK$73,0)+'(5) OT Detailed Adjustments'!AK25+'(5) OT Detailed Adjustments'!AK82","v":0},0,{"$f":"IF($P23>0,$P23*$AM$73,0)+'(5) OT Detailed Adjustments'!AM25+'(5) OT Detailed Adjustments'!AM82","v":0},{"$f":"IF($P23>0,$P23*$AN$73,0)+'(5) OT Detailed Adjustments'!AN25+'(5) OT Detailed Adjustments'!AN82","v":0},{"$f":"IF($P23>0,$P23*$AO$73,0)+'(5) OT Detailed Adjustments'!AO25+'(5) OT Detailed Adjustments'!AO82","v":0},0,{"$f":"IF($Q23>0,$Q23*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ25+'(5) OT Detailed Adjustments'!AQ82","v":0},{"$f":"IF($Q23>0,$Q23*$AR$73,0)+'(5) OT Detailed Adjustments'!AR25+'(5) OT Detailed Adjustments'!AR82","v":0},{"$f":"IF($Q23>0,$Q23*$AS$73,0)+'(5) OT Detailed Adjustments'!AS25+'(5) OT Detailed Adjustments'!AS82","v":0},0,{"$f":"IF($R23>0,$R23*$AU$73,0)+'(5) OT Detailed Adjustments'!AU25+'(5) OT Detailed Adjustments'!AU82","v":0},{"$f":"IF($R23>0,$R23*$AV$73,0)+'(5) OT Detailed Adjustments'!AV25+'(5) OT Detailed Adjustments'!AV82","v":0},{"$f":"IF($R23>0,$R23*$AW$73,0)+'(5) OT Detailed Adjustments'!AW25+'(5) OT Detailed Adjustments'!AW82","v":0},0,{"$f":"IF($S23>0,$S23*$AY$73,0)+'(5) OT Detailed Adjustments'!AY25+'(5) OT Detailed Adjustments'!AY82","v":0},{"$f":"IF($S23>0,$S23*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ25+'(5) OT Detailed Adjustments'!AZ82","v":0},{"$f":"IF($S23>0,$S23*$AB$73,0)+'(5) OT Detailed Adjustments'!BA25+'(5) OT Detailed Adjustments'!BA82","v":0},0,{"$f":"IF($T23>0,$T23*$BC$73,0)+'(5) OT Detailed Adjustments'!BC25+'(5) OT Detailed Adjustments'!BC82","v":0},{"$f":"IF($T23>0,$T23*$BD$73,0)+'(5) OT Detailed Adjustments'!BD25+'(5) OT Detailed Adjustments'!BD82","v":0},{"$f":"IF($T23>0,$T23*$BE$73,0)+'(5) OT Detailed Adjustments'!BE25+'(5) OT Detailed Adjustments'!BE82","v":0},0,{"$f":"IF($U23>0,$U23*$BG$73,0)+'(5) OT Detailed Adjustments'!BG25+'(5) OT Detailed Adjustments'!BG82","v":0},{"$f":"IF($U23>0,$U23*$BH$73,0)+'(5) OT Detailed Adjustments'!BH25+'(5) OT Detailed Adjustments'!BH82","v":0},{"$f":"IF($U23>0,$U23*$BI$73,0)+'(5) OT Detailed Adjustments'!BI25+'(5) OT Detailed Adjustments'!BI82","v":0},0,{"$f":"IF($V23>0,$V23*$BK$73,0)+'(5) OT Detailed Adjustments'!BK25+'(5) OT Detailed Adjustments'!BK82","v":0},{"$f":"IF($V23>0,$V23*$BL$73,0)+'(5) OT Detailed Adjustments'!BL25+'(5) OT Detailed Adjustments'!BL82","v":0},{"$f":"IF($V23>0,$V23*$BM$73,0)+'(5) OT Detailed Adjustments'!BM25+'(5) OT Detailed Adjustments'!BM82","v":0},0,{"$f":"IF($W23>0,$W23*$BO$73,0)+'(5) OT Detailed Adjustments'!BO25+'(5) OT Detailed Adjustments'!BO82","v":0},{"$f":"IF($W23>0,$W23*$BP$73,0)+'(5) OT Detailed Adjustments'!BP25+'(5) OT Detailed Adjustments'!BP82","v":0},{"$f":"IF($W23>0,$W23*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ25+'(5) OT Detailed Adjustments'!BQ82","v":0},0,{"$f":"IF($X23>0,$X23*$BS$73,0)+'(5) OT Detailed Adjustments'!BS25+'(5) OT Detailed Adjustments'!BS82","v":0},{"$f":"IF($X23>0,$X23*$BT$73,0)+'(5) OT Detailed Adjustments'!BT25+'(5) OT Detailed Adjustments'!BT82","v":0},{"$f":"IF($X23>0,$X23*$BU$73,0)+'(5) OT Detailed Adjustments'!BU25+'(5) OT Detailed Adjustments'!BU82","v":0},0,{"$f":"IF($Y23>0,$Y23*$BW$73,0)+'(5) OT Detailed Adjustments'!BW25+'(5) OT Detailed Adjustments'!BW82","v":0},{"$f":"IF($Y23>0,$Y23*$BX$73,0)+'(5) OT Detailed Adjustments'!BX25+'(5) OT Detailed Adjustments'!BX82","v":0},{"$f":"IF($Y23>0,$Y23*$BY$73,0)+'(5) OT Detailed Adjustments'!BY25+'(5) OT Detailed Adjustments'!BY82","v":0},0,{"$f":"IF($Z23>0,$Z23*$CA$73,0)+'(5) OT Detailed Adjustments'!CA25+'(5) OT Detailed Adjustments'!CA82","v":0},{"$f":"IF($Z23>0,$Z23*$CB$73,0)+'(5) OT Detailed Adjustments'!CB25+'(5) OT Detailed Adjustments'!CB82","v":0},{"$f":"IF($Z23>0,$Z23*$CC$73,0)+'(5) OT Detailed Adjustments'!CC25+'(5) OT Detailed Adjustments'!CC82","v":0},0,{"$f":"IF($AA23>0,$AA23*$CE$73,0)+'(5) OT Detailed Adjustments'!CE25+'(5) OT Detailed Adjustments'!CE82","v":0},{"$f":"IF($AA23>0,$AA23*$CF$73,0)+'(5) OT Detailed Adjustments'!CF25+'(5) OT Detailed Adjustments'!CF82","v":0},{"$f":"IF($AA23>0,$AA23*$CG$73,0)+'(5) OT Detailed Adjustments'!CG25+'(5) OT Detailed Adjustments'!CG82","v":0},0,{"$f":"IF($AB23>0,$AB23*$CI$73,0)+'(5) OT Detailed Adjustments'!CI25+'(5) OT Detailed Adjustments'!CI82","v":0},{"$f":"IF($AB23>0,$AB23*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ25+'(5) OT Detailed Adjustments'!CJ82","v":0},{"$f":"IF($AB23>0,$AB23*$CK$73,0)+'(5) OT Detailed Adjustments'!CK25+'(5) OT Detailed Adjustments'!CK82","v":0},0,{"$f":"IF($AC23>0,$AC23*$CM$73,0)+'(5) OT Detailed Adjustments'!CM25+'(5) OT Detailed Adjustments'!CM82","v":0},{"$f":"IF($AC23>0,$AC23*$CN$73,0)+'(5) OT Detailed Adjustments'!CN25+'(5) OT Detailed Adjustments'!CN82","v":0},{"$f":"IF($AC23>0,$AC23*$CO$73,0)+'(5) OT Detailed Adjustments'!CO25+'(5) OT Detailed Adjustments'!CO82","v":0},0,{"$f":"IF($AD23>0,$AD23*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ25+'(5) OT Detailed Adjustments'!CQ82","v":0},{"$f":"IF($AD23>0,$AD23*$CR$73,0)+'(5) OT Detailed Adjustments'!CR25+'(5) OT Detailed Adjustments'!CR82","v":0},{"$f":"IF($AD23>0,$AD23*$CS$73,0)+'(5) OT Detailed Adjustments'!CS25+'(5) OT Detailed Adjustments'!CS82","v":0},0,{"$f":"IF($AE23>0,$AE23*$CU$73,0)+'(5) OT Detailed Adjustments'!CU25+'(5) OT Detailed Adjustments'!CU82","v":0},{"$f":"IF($AE23>0,$AE23*$CV$73,0)+'(5) OT Detailed Adjustments'!CV25+'(5) OT Detailed Adjustments'!CV82","v":0},{"$f":"IF($AE23>0,$AE23*$CW$73,0)+'(5) OT Detailed Adjustments'!CW25+'(5) OT Detailed Adjustments'!CW82","v":0},0,{"$f":"IF($AF23>0,$AF23*$CY$73,0)+'(5) OT Detailed Adjustments'!CY25+'(5) OT Detailed Adjustments'!CY82","v":0},{"$f":"IF($AF23>0,$AF23*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ25+'(5) OT Detailed Adjustments'!CZ82","v":0},{"$f":"IF($AF23>0,$AF23*$DA$73,0)+'(5) OT Detailed Adjustments'!DA25+'(5) OT Detailed Adjustments'!DA82","v":0},0,{"$f":"IF($AG23>0,$AG23*$DC$73,0)+'(5) OT Detailed Adjustments'!DC25+'(5) OT Detailed Adjustments'!DC82","v":0},{"$f":"IF($AG23>0,$AG23*$DD$73,0)+'(5) OT Detailed Adjustments'!DD25+'(5) OT Detailed Adjustments'!DD82","v":0},{"$f":"IF($AG23>0,$AG23*$DE$73,0)+'(5) OT Detailed Adjustments'!DE25+'(5) OT Detailed Adjustments'!DE82","v":0},0,{"$f":"IF($AH23>0,$AH23*$DG$73,0)+'(5) OT Detailed Adjustments'!DG25+'(5) OT Detailed Adjustments'!DG82","v":0},{"$f":"IF($AH23>0,$AH23*$DH$73,0)+'(5) OT Detailed Adjustments'!DH25+'(5) OT Detailed Adjustments'!DH82","v":0},{"$f":"IF($AH23>0,$AH23*$DI$73,0)+'(5) OT Detailed Adjustments'!DI25+'(5) OT Detailed Adjustments'!DI82","v":0},0,{"$f":"IF($AI23>0,$AI23*$DK$73,0)+'(5) OT Detailed Adjustments'!DK25+'(5) OT Detailed Adjustments'!DK82","v":0},{"$f":"IF($AI23>0,$AI23*$DL$73,0)+'(5) OT Detailed Adjustments'!DL25+'(5) OT Detailed Adjustments'!DL82","v":0},{"$f":"IF($AI23>0,$AI23*$DM$73,0)+'(5) OT Detailed Adjustments'!DM25+'(5) OT Detailed Adjustments'!DM82","v":0},0,{"$f":"IF($AJ23>0,$AJ23*$DO$73,0)+'(5) OT Detailed Adjustments'!DO25+'(5) OT Detailed Adjustments'!DO82","v":0},{"$f":"IF($AJ23>0,$AJ23*$DP$73,0)+'(5) OT Detailed Adjustments'!DP25+'(5) OT Detailed Adjustments'!DP82","v":0},{"$f":"IF($AJ23>0,$AJ23*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ25+'(5) OT Detailed Adjustments'!DQ82","v":0},0,{"$f":"IF($AK23>0,$AK23*$DS$73,0)+'(5) OT Detailed Adjustments'!DS25+'(5) OT Detailed Adjustments'!DS82","v":0},{"$f":"IF($AK23>0,$AK23*$DT$73,0)+'(5) OT Detailed Adjustments'!DT25+'(5) OT Detailed Adjustments'!DT82","v":0},{"$f":"IF($AK23>0,$AK23*$DU$73,0)+'(5) OT Detailed Adjustments'!DU25+'(5) OT Detailed Adjustments'!DU82","v":0},0,{"$f":"IF($AL23>0,$AL23*$DW$73,0)+'(5) OT Detailed Adjustments'!DW25+'(5) OT Detailed Adjustments'!DW82","v":0},{"$f":"IF($AL23>0,$AL23*$DX$73,0)+'(5) OT Detailed Adjustments'!DX25+'(5) OT Detailed Adjustments'!DX82","v":0},{"$f":"IF($AL23>0,$AL23*$DY$73,0)+'(5) OT Detailed Adjustments'!DY25+'(5) OT Detailed Adjustments'!DY82","v":0},0]
[76,"Laundry Services and Supplies",{"$f":"IF($G24>0,$G24*$C$73,0)+'(5) OT Detailed Adjustments'!C26+'(5) OT Detailed Adjustments'!C83","v":0},{"$f":"IF($G24>0,$G24*$D$73,0)+'(5) OT Detailed Adjustments'!D26+'(5) OT Detailed Adjustments'!D83","v":0},{"$f":"IF($G24>0,$G24*$E$73,0)+'(5) OT Detailed Adjustments'!E26+'(5) OT Detailed Adjustments'!E83","v":0},0,{"$f":"IF($H24>0,$H24*$G$73,0)+'(5) OT Detailed Adjustments'!G26+'(5) OT Detailed Adjustments'!G83","v":0},{"$f":"IF($H24>0,$H24*$H$73,0)+'(5) OT Detailed Adjustments'!H26+'(5) OT Detailed Adjustments'!H83","v":0},{"$f":"IF($H24>0,$H24*$I$73,0)+'(5) OT Detailed Adjustments'!I26+'(5) OT Detailed Adjustments'!I83","v":0},0,{"$f":"IF($I24>0,$I24*$K$73,0)+'(5) OT Detailed Adjustments'!K26+'(5) OT Detailed Adjustments'!K83","v":0},{"$f":"IF($I24>0,$I24*$L$73,0)+'(5) OT Detailed Adjustments'!L26+'(5) OT Detailed Adjustments'!L83","v":0},{"$f":"IF($I24>0,$I24*$M$73,0)+'(5) OT Detailed Adjustments'!M26+'(5) OT Detailed Adjustments'!M83","v":0},0,{"$f":"IF($J24>0,$J24*$O$73,0)+'(5) OT Detailed Adjustments'!O26+'(5) OT Detailed Adjustments'!O83","v":0},{"$f":"IF($J24>0,$J24*$P$73,0)+'(5) OT Detailed Adjustments'!P26+'(5) OT Detailed Adjustments'!P83","v":0},{"$f":"IF($J24>0,$J24*$Q$73,0)+'(5) OT Detailed Adjustments'!Q26+'(5) OT Detailed Adjustments'!Q83","v":0},0,{"$f":"IF($K24>0,$K24*$S$73,0)+'(5) OT Detailed Adjustments'!S26+'(5) OT Detailed Adjustments'!S83","v":0},{"$f":"IF($K24>0,$K24*$T$73,0)+'(5) OT Detailed Adjustments'!T26+'(5) OT Detailed Adjustments'!T83","v":0},{"$f":"IF($K24>0,$K24*$U$73,0)+'(5) OT Detailed Adjustments'!U26+'(5) OT Detailed Adjustments'!U83","v":0},0,{"$f":"IF($L24>0,$L24*$W$73,0)+'(5) OT Detailed Adjustments'!W26+'(5) OT Detailed Adjustments'!W83","v":0},{"$f":"IF($L24>0,$L24*$X$73,0)+'(5) OT Detailed Adjustments'!X26+'(5) OT Detailed Adjustments'!X83","v":0},{"$f":"IF($L24>0,$L24*$Y$73,0)+'(5) OT Detailed Adjustments'!Y26+'(5) OT Detailed Adjustments'!Y83","v":0},0,{"$f":"IF($M24>0,$M24*$AA$73,0)+'(5) OT Detailed Adjustments'!AA26+'(5) OT Detailed Adjustments'!AA83","v":0},{"$f":"IF($M24>0,$M24*$AB$73,0)+'(5) OT Detailed Adjustments'!AB26+'(5) OT Detailed Adjustments'!AB83","v":0},{"$f":"IF($M24>0,$M24*$AC$73,0)+'(5) OT Detailed Adjustments'!AC26+'(5) OT Detailed Adjustments'!AC83","v":0},0,{"$f":"IF($N24>0,$N24*$AE$73,0)+'(5) OT Detailed Adjustments'!AE26+'(5) OT Detailed Adjustments'!AE83","v":0},{"$f":"IF($N24>0,$N24*$AF$73,0)+'(5) OT Detailed Adjustments'!AF26+'(5) OT Detailed Adjustments'!AF83","v":0},{"$f":"IF($N24>0,$N24*$AG$73,0)+'(5) OT Detailed Adjustments'!AG26+'(5) OT Detailed Adjustments'!AG83","v":0},0,{"$f":"IF($O24>0,$O24*$AI$73,0)+'(5) OT Detailed Adjustments'!AI26+'(5) OT Detailed Adjustments'!AI83","v":0},{"$f":"IF($O24>0,$O24*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ26+'(5) OT Detailed Adjustments'!AJ83","v":0},{"$f":"IF($O24>0,$O24*$AK$73,0)+'(5) OT Detailed Adjustments'!AK26+'(5) OT Detailed Adjustments'!AK83","v":0},0,{"$f":"IF($P24>0,$P24*$AM$73,0)+'(5) OT Detailed Adjustments'!AM26+'(5) OT Detailed Adjustments'!AM83","v":0},{"$f":"IF($P24>0,$P24*$AN$73,0)+'(5) OT Detailed Adjustments'!AN26+'(5) OT Detailed Adjustments'!AN83","v":0},{"$f":"IF($P24>0,$P24*$AO$73,0)+'(5) OT Detailed Adjustments'!AO26+'(5) OT Detailed Adjustments'!AO83","v":0},0,{"$f":"IF($Q24>0,$Q24*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ26+'(5) OT Detailed Adjustments'!AQ83","v":0},{"$f":"IF($Q24>0,$Q24*$AR$73,0)+'(5) OT Detailed Adjustments'!AR26+'(5) OT Detailed Adjustments'!AR83","v":0},{"$f":"IF($Q24>0,$Q24*$AS$73,0)+'(5) OT Detailed Adjustments'!AS26+'(5) OT Detailed Adjustments'!AS83","v":0},0,{"$f":"IF($R24>0,$R24*$AU$73,0)+'(5) OT Detailed Adjustments'!AU26+'(5) OT Detailed Adjustments'!AU83","v":0},{"$f":"IF($R24>0,$R24*$AV$73,0)+'(5) OT Detailed Adjustments'!AV26+'(5) OT Detailed Adjustments'!AV83","v":0},{"$f":"IF($R24>0,$R24*$AW$73,0)+'(5) OT Detailed Adjustments'!AW26+'(5) OT Detailed Adjustments'!AW83","v":0},0,{"$f":"IF($S24>0,$S24*$AY$73,0)+'(5) OT Detailed Adjustments'!AY26+'(5) OT Detailed Adjustments'!AY83","v":0},{"$f":"IF($S24>0,$S24*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ26+'(5) OT Detailed Adjustments'!AZ83","v":0},{"$f":"IF($S24>0,$S24*$AB$73,0)+'(5) OT Detailed Adjustments'!BA26+'(5) OT Detailed Adjustments'!BA83","v":0},0,{"$f":"IF($T24>0,$T24*$BC$73,0)+'(5) OT Detailed Adjustments'!BC26+'(5) OT Detailed Adjustments'!BC83","v":0},{"$f":"IF($T24>0,$T24*$BD$73,0)+'(5) OT Detailed Adjustments'!BD26+'(5) OT Detailed Adjustments'!BD83","v":0},{"$f":"IF($T24>0,$T24*$BE$73,0)+'(5) OT Detailed Adjustments'!BE26+'(5) OT Detailed Adjustments'!BE83","v":0},0,{"$f":"IF($U24>0,$U24*$BG$73,0)+'(5) OT Detailed Adjustments'!BG26+'(5) OT Detailed Adjustments'!BG83","v":0},{"$f":"IF($U24>0,$U24*$BH$73,0)+'(5) OT Detailed Adjustments'!BH26+'(5) OT Detailed Adjustments'!BH83","v":0},{"$f":"IF($U24>0,$U24*$BI$73,0)+'(5) OT Detailed Adjustments'!BI26+'(5) OT Detailed Adjustments'!BI83","v":0},0,{"$f":"IF($V24>0,$V24*$BK$73,0)+'(5) OT Detailed Adjustments'!BK26+'(5) OT Detailed Adjustments'!BK83","v":0},{"$f":"IF($V24>0,$V24*$BL$73,0)+'(5) OT Detailed Adjustments'!BL26+'(5) OT Detailed Adjustments'!BL83","v":0},{"$f":"IF($V24>0,$V24*$BM$73,0)+'(5) OT Detailed Adjustments'!BM26+'(5) OT Detailed Adjustments'!BM83","v":0},0,{"$f":"IF($W24>0,$W24*$BO$73,0)+'(5) OT Detailed Adjustments'!BO26+'(5) OT Detailed Adjustments'!BO83","v":0},{"$f":"IF($W24>0,$W24*$BP$73,0)+'(5) OT Detailed Adjustments'!BP26+'(5) OT Detailed Adjustments'!BP83","v":0},{"$f":"IF($W24>0,$W24*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ26+'(5) OT Detailed Adjustments'!BQ83","v":0},0,{"$f":"IF($X24>0,$X24*$BS$73,0)+'(5) OT Detailed Adjustments'!BS26+'(5) OT Detailed Adjustments'!BS83","v":0},{"$f":"IF($X24>0,$X24*$BT$73,0)+'(5) OT Detailed Adjustments'!BT26+'(5) OT Detailed Adjustments'!BT83","v":0},{"$f":"IF($X24>0,$X24*$BU$73,0)+'(5) OT Detailed Adjustments'!BU26+'(5) OT Detailed Adjustments'!BU83","v":0},0,{"$f":"IF($Y24>0,$Y24*$BW$73,0)+'(5) OT Detailed Adjustments'!BW26+'(5) OT Detailed Adjustments'!BW83","v":0},{"$f":"IF($Y24>0,$Y24*$BX$73,0)+'(5) OT Detailed Adjustments'!BX26+'(5) OT Detailed Adjustments'!BX83","v":0},{"$f":"IF($Y24>0,$Y24*$BY$73,0)+'(5) OT Detailed Adjustments'!BY26+'(5) OT Detailed Adjustments'!BY83","v":0},{"$f":"SUM(BW85:BY85)","v":0},{"$f":"IF($Z24>0,$Z24*$CA$73,0)+'(5) OT Detailed Adjustments'!CA26+'(5) OT Detailed Adjustments'!CA83","v":0},{"$f":"IF($Z24>0,$Z24*$CB$73,0)+'(5) OT Detailed Adjustments'!CB26+'(5) OT Detailed Adjustments'!CB83","v":0},{"$f":"IF($Z24>0,$Z24*$CC$73,0)+'(5) OT Detailed Adjustments'!CC26+'(5) OT Detailed Adjustments'!CC83","v":0},0,{"$f":"IF($AA24>0,$AA24*$CE$73,0)+'(5) OT Detailed Adjustments'!CE26+'(5) OT Detailed Adjustments'!CE83","v":0},{"$f":"IF($AA24>0,$AA24*$CF$73,0)+'(5) OT Detailed Adjustments'!CF26+'(5) OT Detailed Adjustments'!CF83","v":0},{"$f":"IF($AA24>0,$AA24*$CG$73,0)+'(5) OT Detailed Adjustments'!CG26+'(5) OT Detailed Adjustments'!CG83","v":0},0,{"$f":"IF($AB24>0,$AB24*$CI$73,0)+'(5) OT Detailed Adjustments'!CI26+'(5) OT Detailed Adjustments'!CI83","v":0},{"$f":"IF($AB24>0,$AB24*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ26+'(5) OT Detailed Adjustments'!CJ83","v":0},{"$f":"IF($AB24>0,$AB24*$CK$73,0)+'(5) OT Detailed Adjustments'!CK26+'(5) OT Detailed Adjustments'!CK83","v":0},0,{"$f":"IF($AC24>0,$AC24*$CM$73,0)+'(5) OT Detailed Adjustments'!CM26+'(5) OT Detailed Adjustments'!CM83","v":0},{"$f":"IF($AC24>0,$AC24*$CN$73,0)+'(5) OT Detailed Adjustments'!CN26+'(5) OT Detailed Adjustments'!CN83","v":0},{"$f":"IF($AC24>0,$AC24*$CO$73,0)+'(5) OT Detailed Adjustments'!CO26+'(5) OT Detailed Adjustments'!CO83","v":0},0,{"$f":"IF($AD24>0,$AD24*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ26+'(5) OT Detailed Adjustments'!CQ83","v":0},{"$f":"IF($AD24>0,$AD24*$CR$73,0)+'(5) OT Detailed Adjustments'!CR26+'(5) OT Detailed Adjustments'!CR83","v":0},{"$f":"IF($AD24>0,$AD24*$CS$73,0)+'(5) OT Detailed Adjustments'!CS26+'(5) OT Detailed Adjustments'!CS83","v":0},0,{"$f":"IF($AE24>0,$AE24*$CU$73,0)+'(5) OT Detailed Adjustments'!CU26+'(5) OT Detailed Adjustments'!CU83","v":0},{"$f":"IF($AE24>0,$AE24*$CV$73,0)+'(5) OT Detailed Adjustments'!CV26+'(5) OT Detailed Adjustments'!CV83","v":0},{"$f":"IF($AE24>0,$AE24*$CW$73,0)+'(5) OT Detailed Adjustments'!CW26+'(5) OT Detailed Adjustments'!CW83","v":0},0,{"$f":"IF($AF24>0,$AF24*$CY$73,0)+'(5) OT Detailed Adjustments'!CY26+'(5) OT Detailed Adjustments'!CY83","v":0},{"$f":"IF($AF24>0,$AF24*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ26+'(5) OT Detailed Adjustments'!CZ83","v":0},{"$f":"IF($AF24>0,$AF24*$DA$73,0)+'(5) OT Detailed Adjustments'!DA26+'(5) OT Detailed Adjustments'!DA83","v":0},0,{"$f":"IF($AG24>0,$AG24*$DC$73,0)+'(5) OT Detailed Adjustments'!DC26+'(5) OT Detailed Adjustments'!DC83","v":0},{"$f":"IF($AG24>0,$AG24*$DD$73,0)+'(5) OT Detailed Adjustments'!DD26+'(5) OT Detailed Adjustments'!DD83","v":0},{"$f":"IF($AG24>0,$AG24*$DE$73,0)+'(5) OT Detailed Adjustments'!DE26+'(5) OT Detailed Adjustments'!DE83","v":0},0,{"$f":"IF($AH24>0,$AH24*$DG$73,0)+'(5) OT Detailed Adjustments'!DG26+'(5) OT Detailed Adjustments'!DG83","v":0},{"$f":"IF($AH24>0,$AH24*$DH$73,0)+'(5) OT Detailed Adjustments'!DH26+'(5) OT Detailed Adjustments'!DH83","v":0},{"$f":"IF($AH24>0,$AH24*$DI$73,0)+'(5) OT Detailed Adjustments'!DI26+'(5) OT Detailed Adjustments'!DI83","v":0},0,{"$f":"IF($AI24>0,$AI24*$DK$73,0)+'(5) OT Detailed Adjustments'!DK26+'(5) OT Detailed Adjustments'!DK83","v":0},{"$f":"IF($AI24>0,$AI24*$DL$73,0)+'(5) OT Detailed Adjustments'!DL26+'(5) OT Detailed Adjustments'!DL83","v":0},{"$f":"IF($AI24>0,$AI24*$DM$73,0)+'(5) OT Detailed Adjustments'!DM26+'(5) OT Detailed Adjustments'!DM83","v":0},0,{"$f":"IF($AJ24>0,$AJ24*$DO$73,0)+'(5) OT Detailed Adjustments'!DO26+'(5) OT Detailed Adjustments'!DO83","v":0},{"$f":"IF($AJ24>0,$AJ24*$DP$73,0)+'(5) OT Detailed Adjustments'!DP26+'(5) OT Detailed Adjustments'!DP83","v":0},{"$f":"IF($AJ24>0,$AJ24*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ26+'(5) OT Detailed Adjustments'!DQ83","v":0},0,{"$f":"IF($AK24>0,$AK24*$DS$73,0)+'(5) OT Detailed Adjustments'!DS26+'(5) OT Detailed Adjustments'!DS83","v":0},{"$f":"IF($AK24>0,$AK24*$DT$73,0)+'(5) OT Detailed Adjustments'!DT26+'(5) OT Detailed Adjustments'!DT83","v":0},{"$f":"IF($AK24>0,$AK24*$DU$73,0)+'(5) OT Detailed Adjustments'!DU26+'(5) OT Detailed Adjustments'!DU83","v":0},0,{"$f":"IF($AL24>0,$AL24*$DW$73,0)+'(5) OT Detailed Adjustments'!DW26+'(5) OT Detailed Adjustments'!DW83","v":0},{"$f":"IF($AL24>0,$AL24*$DX$73,0)+'(5) OT Detailed Adjustments'!DX26+'(5) OT Detailed Adjustments'!DX83","v":0},{"$f":"IF($AL24>0,$AL24*$DY$73,0)+'(5) OT Detailed Adjustments'!DY26+'(5) OT Detailed Adjustments'!DY83","v":0},0]
[77,"Small Tools and Instruments",{"$f":"IF($G25>0,$G25*$C$73,0)+'(5) OT Detailed Adjustments'!C27+'(5) OT Detailed Adjustments'!C84","v":0},{"$f":"IF($G25>0,$G25*$D$73,0)+'(5) OT Detailed Adjustments'!D27+'(5) OT Detailed Adjustments'!D84","v":0},{"$f":"IF($G25>0,$G25*$E$73,0)+'(5) OT Detailed Adjustments'!E27+'(5) OT Detailed Adjustments'!E84","v":0},0,{"$f":"IF($H25>0,$H25*$G$73,0)+'(5) OT Detailed Adjustments'!G27+'(5) OT Detailed Adjustments'!G84","v":0},{"$f":"IF($H25>0,$H25*$H$73,0)+'(5) OT Detailed Adjustments'!H27+'(5) OT Detailed Adjustments'!H84","v":0},{"$f":"IF($H25>0,$H25*$I$73,0)+'(5) OT Detailed Adjustments'!I27+'(5) OT Detailed Adjustments'!I84","v":0},0,{"$f":"IF($I25>0,$I25*$K$73,0)+'(5) OT Detailed Adjustments'!K27+'(5) OT Detailed Adjustments'!K84","v":0},{"$f":"IF($I25>0,$I25*$L$73,0)+'(5) OT Detailed Adjustments'!L27+'(5) OT Detailed Adjustments'!L84","v":0},{"$f":"IF($I25>0,$I25*$M$73,0)+'(5) OT Detailed Adjustments'!M27+'(5) OT Detailed Adjustments'!M84","v":0},0,{"$f":"IF($J25>0,$J25*$O$73,0)+'(5) OT Detailed Adjustments'!O27+'(5) OT Detailed Adjustments'!O84","v":0},{"$f":"IF($J25>0,$J25*$P$73,0)+'(5) OT Detailed Adjustments'!P27+'(5) OT Detailed Adjustments'!P84","v":0},{"$f":"IF($J25>0,$J25*$Q$73,0)+'(5) OT Detailed Adjustments'!Q27+'(5) OT Detailed Adjustments'!Q84","v":0},0,{"$f":"IF($K25>0,$K25*$S$73,0)+'(5) OT Detailed Adjustments'!S27+'(5) OT Detailed Adjustments'!S84","v":0},{"$f":"IF($K25>0,$K25*$T$73,0)+'(5) OT Detailed Adjustments'!T27+'(5) OT Detailed Adjustments'!T84","v":0},{"$f":"IF($K25>0,$K25*$U$73,0)+'(5) OT Detailed Adjustments'!U27+'(5) OT Detailed Adjustments'!U84","v":0},0,{"$f":"IF($L25>0,$L25*$W$73,0)+'(5) OT Detailed Adjustments'!W27+'(5) OT Detailed Adjustments'!W84","v":0},{"$f":"IF($L25>0,$L25*$X$73,0)+'(5) OT Detailed Adjustments'!X27+'(5) OT Detailed Adjustments'!X84","v":0},{"$f":"IF($L25>0,$L25*$Y$73,0)+'(5) OT Detailed Adjustments'!Y27+'(5) OT Detailed Adjustments'!Y84","v":0},0,{"$f":"IF($M25>0,$M25*$AA$73,0)+'(5) OT Detailed Adjustments'!AA27+'(5) OT Detailed Adjustments'!AA84","v":0},{"$f":"IF($M25>0,$M25*$AB$73,0)+'(5) OT Detailed Adjustments'!AB27+'(5) OT Detailed Adjustments'!AB84","v":0},{"$f":"IF($M25>0,$M25*$AC$73,0)+'(5) OT Detailed Adjustments'!AC27+'(5) OT Detailed Adjustments'!AC84","v":0},0,{"$f":"IF($N25>0,$N25*$AE$73,0)+'(5) OT Detailed Adjustments'!AE27+'(5) OT Detailed Adjustments'!AE84","v":0},{"$f":"IF($N25>0,$N25*$AF$73,0)+'(5) OT Detailed Adjustments'!AF27+'(5) OT Detailed Adjustments'!AF84","v":0},{"$f":"IF($N25>0,$N25*$AG$73,0)+'(5) OT Detailed Adjustments'!AG27+'(5) OT Detailed Adjustments'!AG84","v":0},0,{"$f":"IF($O25>0,$O25*$AI$73,0)+'(5) OT Detailed Adjustments'!AI27+'(5) OT Detailed Adjustments'!AI84","v":0},{"$f":"IF($O25>0,$O25*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ27+'(5) OT Detailed Adjustments'!AJ84","v":0},{"$f":"IF($O25>0,$O25*$AK$73,0)+'(5) OT Detailed Adjustments'!AK27+'(5) OT Detailed Adjustments'!AK84","v":0},0,{"$f":"IF($P25>0,$P25*$AM$73,0)+'(5) OT Detailed Adjustments'!AM27+'(5) OT Detailed Adjustments'!AM84","v":0},{"$f":"IF($P25>0,$P25*$AN$73,0)+'(5) OT Detailed Adjustments'!AN27+'(5) OT Detailed Adjustments'!AN84","v":0},{"$f":"IF($P25>0,$P25*$AO$73,0)+'(5) OT Detailed Adjustments'!AO27+'(5) OT Detailed Adjustments'!AO84","v":0},0,{"$f":"IF($Q25>0,$Q25*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ27+'(5) OT Detailed Adjustments'!AQ84","v":0},{"$f":"IF($Q25>0,$Q25*$AR$73,0)+'(5) OT Detailed Adjustments'!AR27+'(5) OT Detailed Adjustments'!AR84","v":0},{"$f":"IF($Q25>0,$Q25*$AS$73,0)+'(5) OT Detailed Adjustments'!AS27+'(5) OT Detailed Adjustments'!AS84","v":0},0,{"$f":"IF($R25>0,$R25*$AU$73,0)+'(5) OT Detailed Adjustments'!AU27+'(5) OT Detailed Adjustments'!AU84","v":0},{"$f":"IF($R25>0,$R25*$AV$73,0)+'(5) OT Detailed Adjustments'!AV27+'(5) OT Detailed Adjustments'!AV84","v":0},{"$f":"IF($R25>0,$R25*$AW$73,0)+'(5) OT Detailed Adjustments'!AW27+'(5) OT Detailed Adjustments'!AW84","v":0},0,{"$f":"IF($S25>0,$S25*$AY$73,0)+'(5) OT Detailed Adjustments'!AY27+'(5) OT Detailed Adjustments'!AY84","v":0},{"$f":"IF($S25>0,$S25*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ27+'(5) OT Detailed Adjustments'!AZ84","v":0},{"$f":"IF($S25>0,$S25*$AB$73,0)+'(5) OT Detailed Adjustments'!BA27+'(5) OT Detailed Adjustments'!BA84","v":0},0,{"$f":"IF($T25>0,$T25*$BC$73,0)+'(5) OT Detailed Adjustments'!BC27+'(5) OT Detailed Adjustments'!BC84","v":0},{"$f":"IF($T25>0,$T25*$BD$73,0)+'(5) OT Detailed Adjustments'!BD27+'(5) OT Detailed Adjustments'!BD84","v":0},{"$f":"IF($T25>0,$T25*$BE$73,0)+'(5) OT Detailed Adjustments'!BE27+'(5) OT Detailed Adjustments'!BE84","v":0},0,{"$f":"IF($U25>0,$U25*$BG$73,0)+'(5) OT Detailed Adjustments'!BG27+'(5) OT Detailed Adjustments'!BG84","v":0},{"$f":"IF($U25>0,$U25*$BH$73,0)+'(5) OT Detailed Adjustments'!BH27+'(5) OT Detailed Adjustments'!BH84","v":0},{"$f":"IF($U25>0,$U25*$BI$73,0)+'(5) OT Detailed Adjustments'!BI27+'(5) OT Detailed Adjustments'!BI84","v":0},0,{"$f":"IF($V25>0,$V25*$BK$73,0)+'(5) OT Detailed Adjustments'!BK27+'(5) OT Detailed Adjustments'!BK84","v":0},{"$f":"IF($V25>0,$V25*$BL$73,0)+'(5) OT Detailed Adjustments'!BL27+'(5) OT Detailed Adjustments'!BL84","v":0},{"$f":"IF($V25>0,$V25*$BM$73,0)+'(5) OT Detailed Adjustments'!BM27+'(5) OT Detailed Adjustments'!BM84","v":0},0,{"$f":"IF($W25>0,$W25*$BO$73,0)+'(5) OT Detailed Adjustments'!BO27+'(5) OT Detailed Adjustments'!BO84","v":0},{"$f":"IF($W25>0,$W25*$BP$73,0)+'(5) OT Detailed Adjustments'!BP27+'(5) OT Detailed Adjustments'!BP84","v":0},{"$f":"IF($W25>0,$W25*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ27+'(5) OT Detailed Adjustments'!BQ84","v":0},0,{"$f":"IF($X25>0,$X25*$BS$73,0)+'(5) OT Detailed Adjustments'!BS27+'(5) OT Detailed Adjustments'!BS84","v":0},{"$f":"IF($X25>0,$X25*$BT$73,0)+'(5) OT Detailed Adjustments'!BT27+'(5) OT Detailed Adjustments'!BT84","v":0},{"$f":"IF($X25>0,$X25*$BU$73,0)+'(5) OT Detailed Adjustments'!BU27+'(5) OT Detailed Adjustments'!BU84","v":0},0,{"$f":"IF($Y25>0,$Y25*$BW$73,0)+'(5) OT Detailed Adjustments'!BW27+'(5) OT Detailed Adjustments'!BW84","v":0},{"$f":"IF($Y25>0,$Y25*$BX$73,0)+'(5) OT Detailed Adjustments'!BX27+'(5) OT Detailed Adjustments'!BX84","v":0},{"$f":"IF($Y25>0,$Y25*$BY$73,0)+'(5) OT Detailed Adjustments'!BY27+'(5) OT Detailed Adjustments'!BY84","v":0},0,{"$f":"IF($Z25>0,$Z25*$CA$73,0)+'(5) OT Detailed Adjustments'!CA27+'(5) OT Detailed Adjustments'!CA84","v":0},{"$f":"IF($Z25>0,$Z25*$CB$73,0)+'(5) OT Detailed Adjustments'!CB27+'(5) OT Detailed Adjustments'!CB84","v":0},{"$f":"IF($Z25>0,$Z25*$CC$73,0)+'(5) OT Detailed Adjustments'!CC27+'(5) OT Detailed Adjustments'!CC84","v":0},0,{"$f":"IF($AA25>0,$AA25*$CE$73,0)+'(5) OT Detailed Adjustments'!CE27+'(5) OT Detailed Adjustments'!CE84","v":0},{"$f":"IF($AA25>0,$AA25*$CF$73,0)+'(5) OT Detailed Adjustments'!CF27+'(5) OT Detailed Adjustments'!CF84","v":0},{"$f":"IF($AA25>0,$AA25*$CG$73,0)+'(5) OT Detailed Adjustments'!CG27+'(5) OT Detailed Adjustments'!CG84","v":0},0,{"$f":"IF($AB25>0,$AB25*$CI$73,0)+'(5) OT Detailed Adjustments'!CI27+'(5) OT Detailed Adjustments'!CI84","v":0},{"$f":"IF($AB25>0,$AB25*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ27+'(5) OT Detailed Adjustments'!CJ84","v":0},{"$f":"IF($AB25>0,$AB25*$CK$73,0)+'(5) OT Detailed Adjustments'!CK27+'(5) OT Detailed Adjustments'!CK84","v":0},0,{"$f":"IF($AC25>0,$AC25*$CM$73,0)+'(5) OT Detailed Adjustments'!CM27+'(5) OT Detailed Adjustments'!CM84","v":0},{"$f":"IF($AC25>0,$AC25*$CN$73,0)+'(5) OT Detailed Adjustments'!CN27+'(5) OT Detailed Adjustments'!CN84","v":0},{"$f":"IF($AC25>0,$AC25*$CO$73,0)+'(5) OT Detailed Adjustments'!CO27+'(5) OT Detailed Adjustments'!CO84","v":0},0,{"$f":"IF($AD25>0,$AD25*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ27+'(5) OT Detailed Adjustments'!CQ84","v":0},{"$f":"IF($AD25>0,$AD25*$CR$73,0)+'(5) OT Detailed Adjustments'!CR27+'(5) OT Detailed Adjustments'!CR84","v":0},{"$f":"IF($AD25>0,$AD25*$CS$73,0)+'(5) OT Detailed Adjustments'!CS27+'(5) OT Detailed Adjustments'!CS84","v":0},0,{"$f":"IF($AE25>0,$AE25*$CU$73,0)+'(5) OT Detailed Adjustments'!CU27+'(5) OT Detailed Adjustments'!CU84","v":0},{"$f":"IF($AE25>0,$AE25*$CV$73,0)+'(5) OT Detailed Adjustments'!CV27+'(5) OT Detailed Adjustments'!CV84","v":0},{"$f":"IF($AE25>0,$AE25*$CW$73,0)+'(5) OT Detailed Adjustments'!CW27+'(5) OT Detailed Adjustments'!CW84","v":0},0,{"$f":"IF($AF25>0,$AF25*$CY$73,0)+'(5) OT Detailed Adjustments'!CY27+'(5) OT Detailed Adjustments'!CY84","v":0},{"$f":"IF($AF25>0,$AF25*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ27+'(5) OT Detailed Adjustments'!CZ84","v":0},{"$f":"IF($AF25>0,$AF25*$DA$73,0)+'(5) OT Detailed Adjustments'!DA27+'(5) OT Detailed Adjustments'!DA84","v":0},0,{"$f":"IF($AG25>0,$AG25*$DC$73,0)+'(5) OT Detailed Adjustments'!DC27+'(5) OT Detailed Adjustments'!DC84","v":0},{"$f":"IF($AG25>0,$AG25*$DD$73,0)+'(5) OT Detailed Adjustments'!DD27+'(5) OT Detailed Adjustments'!DD84","v":0},{"$f":"IF($AG25>0,$AG25*$DE$73,0)+'(5) OT Detailed Adjustments'!DE27+'(5) OT Detailed Adjustments'!DE84","v":0},0,{"$f":"IF($AH25>0,$AH25*$DG$73,0)+'(5) OT Detailed Adjustments'!DG27+'(5) OT Detailed Adjustments'!DG84","v":0},{"$f":"IF($AH25>0,$AH25*$DH$73,0)+'(5) OT Detailed Adjustments'!DH27+'(5) OT Detailed Adjustments'!DH84","v":0},{"$f":"IF($AH25>0,$AH25*$DI$73,0)+'(5) OT Detailed Adjustments'!DI27+'(5) OT Detailed Adjustments'!DI84","v":0},0,{"$f":"IF($AI25>0,$AI25*$DK$73,0)+'(5) OT Detailed Adjustments'!DK27+'(5) OT Detailed Adjustments'!DK84","v":0},{"$f":"IF($AI25>0,$AI25*$DL$73,0)+'(5) OT Detailed Adjustments'!DL27+'(5) OT Detailed Adjustments'!DL84","v":0},{"$f":"IF($AI25>0,$AI25*$DM$73,0)+'(5) OT Detailed Adjustments'!DM27+'(5) OT Detailed Adjustments'!DM84","v":0},0,{"$f":"IF($AJ25>0,$AJ25*$DO$73,0)+'(5) OT Detailed Adjustments'!DO27+'(5) OT Detailed Adjustments'!DO84","v":0},{"$f":"IF($AJ25>0,$AJ25*$DP$73,0)+'(5) OT Detailed Adjustments'!DP27+'(5) OT Detailed Adjustments'!DP84","v":0},{"$f":"IF($AJ25>0,$AJ25*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ27+'(5) OT Detailed Adjustments'!DQ84","v":0},0,{"$f":"IF($AK25>0,$AK25*$DS$73,0)+'(5) OT Detailed Adjustments'!DS27+'(5) OT Detailed Adjustments'!DS84","v":0},{"$f":"IF($AK25>0,$AK25*$DT$73,0)+'(5) OT Detailed Adjustments'!DT27+'(5) OT Detailed Adjustments'!DT84","v":0},{"$f":"IF($AK25>0,$AK25*$DU$73,0)+'(5) OT Detailed Adjustments'!DU27+'(5) OT Detailed Adjustments'!DU84","v":0},0,{"$f":"IF($AL25>0,$AL25*$DW$73,0)+'(5) OT Detailed Adjustments'!DW27+'(5) OT Detailed Adjustments'!DW84","v":0},{"$f":"IF($AL25>0,$AL25*$DX$73,0)+'(5) OT Detailed Adjustments'!DX27+'(5) OT Detailed Adjustments'!DX84","v":0},{"$f":"IF($AL25>0,$AL25*$DY$73,0)+'(5) OT Detailed Adjustments'!DY27+'(5) OT Detailed Adjustments'!DY84","v":0},0]
[78,"Training",{"$f":"IF($G26>0,$G26*$C$73,0)+'(5) OT Detailed Adjustments'!C28+'(5) OT Detailed Adjustments'!C85","v":0},{"$f":"IF($G26>0,$G26*$D$73,0)+'(5) OT Detailed Adjustments'!D28+'(5) OT Detailed Adjustments'!D85","v":0},{"$f":"IF($G26>0,$G26*$E$73,0)+'(5) OT Detailed Adjustments'!E28+'(5) OT Detailed Adjustments'!E85","v":0},0,{"$f":"IF($H26>0,$H26*$G$73,0)+'(5) OT Detailed Adjustments'!G28+'(5) OT Detailed Adjustments'!G85","v":0},{"$f":"IF($H26>0,$H26*$H$73,0)+'(5) OT Detailed Adjustments'!H28+'(5) OT Detailed Adjustments'!H85","v":0},{"$f":"IF($H26>0,$H26*$I$73,0)+'(5) OT Detailed Adjustments'!I28+'(5) OT Detailed Adjustments'!I85","v":0},0,{"$f":"IF($I26>0,$I26*$K$73,0)+'(5) OT Detailed Adjustments'!K28+'(5) OT Detailed Adjustments'!K85","v":0},{"$f":"IF($I26>0,$I26*$L$73,0)+'(5) OT Detailed Adjustments'!L28+'(5) OT Detailed Adjustments'!L85","v":0},{"$f":"IF($I26>0,$I26*$M$73,0)+'(5) OT Detailed Adjustments'!M28+'(5) OT Detailed Adjustments'!M85","v":0},0,{"$f":"IF($J26>0,$J26*$O$73,0)+'(5) OT Detailed Adjustments'!O28+'(5) OT Detailed Adjustments'!O85","v":0},{"$f":"IF($J26>0,$J26*$P$73,0)+'(5) OT Detailed Adjustments'!P28+'(5) OT Detailed Adjustments'!P85","v":0},{"$f":"IF($J26>0,$J26*$Q$73,0)+'(5) OT Detailed Adjustments'!Q28+'(5) OT Detailed Adjustments'!Q85","v":0},0,{"$f":"IF($K26>0,$K26*$S$73,0)+'(5) OT Detailed Adjustments'!S28+'(5) OT Detailed Adjustments'!S85","v":0},{"$f":"IF($K26>0,$K26*$T$73,0)+'(5) OT Detailed Adjustments'!T28+'(5) OT Detailed Adjustments'!T85","v":0},{"$f":"IF($K26>0,$K26*$U$73,0)+'(5) OT Detailed Adjustments'!U28+'(5) OT Detailed Adjustments'!U85","v":0},0,{"$f":"IF($L26>0,$L26*$W$73,0)+'(5) OT Detailed Adjustments'!W28+'(5) OT Detailed Adjustments'!W85","v":0},{"$f":"IF($L26>0,$L26*$X$73,0)+'(5) OT Detailed Adjustments'!X28+'(5) OT Detailed Adjustments'!X85","v":0},{"$f":"IF($L26>0,$L26*$Y$73,0)+'(5) OT Detailed Adjustments'!Y28+'(5) OT Detailed Adjustments'!Y85","v":0},0,{"$f":"IF($M26>0,$M26*$AA$73,0)+'(5) OT Detailed Adjustments'!AA28+'(5) OT Detailed Adjustments'!AA85","v":0},{"$f":"IF($M26>0,$M26*$AB$73,0)+'(5) OT Detailed Adjustments'!AB28+'(5) OT Detailed Adjustments'!AB85","v":0},{"$f":"IF($M26>0,$M26*$AC$73,0)+'(5) OT Detailed Adjustments'!AC28+'(5) OT Detailed Adjustments'!AC85","v":0},0,{"$f":"IF($N26>0,$N26*$AE$73,0)+'(5) OT Detailed Adjustments'!AE28+'(5) OT Detailed Adjustments'!AE85","v":0},{"$f":"IF($N26>0,$N26*$AF$73,0)+'(5) OT Detailed Adjustments'!AF28+'(5) OT Detailed Adjustments'!AF85","v":0},{"$f":"IF($N26>0,$N26*$AG$73,0)+'(5) OT Detailed Adjustments'!AG28+'(5) OT Detailed Adjustments'!AG85","v":0},0,{"$f":"IF($O26>0,$O26*$AI$73,0)+'(5) OT Detailed Adjustments'!AI28+'(5) OT Detailed Adjustments'!AI85","v":0},{"$f":"IF($O26>0,$O26*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ28+'(5) OT Detailed Adjustments'!AJ85","v":0},{"$f":"IF($O26>0,$O26*$AK$73,0)+'(5) OT Detailed Adjustments'!AK28+'(5) OT Detailed Adjustments'!AK85","v":0},0,{"$f":"IF($P26>0,$P26*$AM$73,0)+'(5) OT Detailed Adjustments'!AM28+'(5) OT Detailed Adjustments'!AM85","v":0},{"$f":"IF($P26>0,$P26*$AN$73,0)+'(5) OT Detailed Adjustments'!AN28+'(5) OT Detailed Adjustments'!AN85","v":0},{"$f":"IF($P26>0,$P26*$AO$73,0)+'(5) OT Detailed Adjustments'!AO28+'(5) OT Detailed Adjustments'!AO85","v":0},0,{"$f":"IF($Q26>0,$Q26*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ28+'(5) OT Detailed Adjustments'!AQ85","v":0},{"$f":"IF($Q26>0,$Q26*$AR$73,0)+'(5) OT Detailed Adjustments'!AR28+'(5) OT Detailed Adjustments'!AR85","v":0},{"$f":"IF($Q26>0,$Q26*$AS$73,0)+'(5) OT Detailed Adjustments'!AS28+'(5) OT Detailed Adjustments'!AS85","v":0},0,{"$f":"IF($R26>0,$R26*$AU$73,0)+'(5) OT Detailed Adjustments'!AU28+'(5) OT Detailed Adjustments'!AU85","v":0},{"$f":"IF($R26>0,$R26*$AV$73,0)+'(5) OT Detailed Adjustments'!AV28+'(5) OT Detailed Adjustments'!AV85","v":0},{"$f":"IF($R26>0,$R26*$AW$73,0)+'(5) OT Detailed Adjustments'!AW28+'(5) OT Detailed Adjustments'!AW85","v":0},0,{"$f":"IF($S26>0,$S26*$AY$73,0)+'(5) OT Detailed Adjustments'!AY28+'(5) OT Detailed Adjustments'!AY85","v":0},{"$f":"IF($S26>0,$S26*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ28+'(5) OT Detailed Adjustments'!AZ85","v":0},{"$f":"IF($S26>0,$S26*$AB$73,0)+'(5) OT Detailed Adjustments'!BA28+'(5) OT Detailed Adjustments'!BA85","v":0},0,{"$f":"IF($T26>0,$T26*$BC$73,0)+'(5) OT Detailed Adjustments'!BC28+'(5) OT Detailed Adjustments'!BC85","v":0},{"$f":"IF($T26>0,$T26*$BD$73,0)+'(5) OT Detailed Adjustments'!BD28+'(5) OT Detailed Adjustments'!BD85","v":0},{"$f":"IF($T26>0,$T26*$BE$73,0)+'(5) OT Detailed Adjustments'!BE28+'(5) OT Detailed Adjustments'!BE85","v":0},0,{"$f":"IF($U26>0,$U26*$BG$73,0)+'(5) OT Detailed Adjustments'!BG28+'(5) OT Detailed Adjustments'!BG85","v":0},{"$f":"IF($U26>0,$U26*$BH$73,0)+'(5) OT Detailed Adjustments'!BH28+'(5) OT Detailed Adjustments'!BH85","v":0},{"$f":"IF($U26>0,$U26*$BI$73,0)+'(5) OT Detailed Adjustments'!BI28+'(5) OT Detailed Adjustments'!BI85","v":0},0,{"$f":"IF($V26>0,$V26*$BK$73,0)+'(5) OT Detailed Adjustments'!BK28+'(5) OT Detailed Adjustments'!BK85","v":0},{"$f":"IF($V26>0,$V26*$BL$73,0)+'(5) OT Detailed Adjustments'!BL28+'(5) OT Detailed Adjustments'!BL85","v":0},{"$f":"IF($V26>0,$V26*$BM$73,0)+'(5) OT Detailed Adjustments'!BM28+'(5) OT Detailed Adjustments'!BM85","v":0},0,{"$f":"IF($W26>0,$W26*$BO$73,0)+'(5) OT Detailed Adjustments'!BO28+'(5) OT Detailed Adjustments'!BO85","v":0},{"$f":"IF($W26>0,$W26*$BP$73,0)+'(5) OT Detailed Adjustments'!BP28+'(5) OT Detailed Adjustments'!BP85","v":0},{"$f":"IF($W26>0,$W26*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ28+'(5) OT Detailed Adjustments'!BQ85","v":0},0,{"$f":"IF($X26>0,$X26*$BS$73,0)+'(5) OT Detailed Adjustments'!BS28+'(5) OT Detailed Adjustments'!BS85","v":0},{"$f":"IF($X26>0,$X26*$BT$73,0)+'(5) OT Detailed Adjustments'!BT28+'(5) OT Detailed Adjustments'!BT85","v":0},{"$f":"IF($X26>0,$X26*$BU$73,0)+'(5) OT Detailed Adjustments'!BU28+'(5) OT Detailed Adjustments'!BU85","v":0},0,{"$f":"IF($Y26>0,$Y26*$BW$73,0)+'(5) OT Detailed Adjustments'!BW28+'(5) OT Detailed Adjustments'!BW85","v":0},{"$f":"IF($Y26>0,$Y26*$BX$73,0)+'(5) OT Detailed Adjustments'!BX28+'(5) OT Detailed Adjustments'!BX85","v":0},{"$f":"IF($Y26>0,$Y26*$BY$73,0)+'(5) OT Detailed Adjustments'!BY28+'(5) OT Detailed Adjustments'!BY85","v":0},0,{"$f":"IF($Z26>0,$Z26*$CA$73,0)+'(5) OT Detailed Adjustments'!CA28+'(5) OT Detailed Adjustments'!CA85","v":0},{"$f":"IF($Z26>0,$Z26*$CB$73,0)+'(5) OT Detailed Adjustments'!CB28+'(5) OT Detailed Adjustments'!CB85","v":0},{"$f":"IF($Z26>0,$Z26*$CC$73,0)+'(5) OT Detailed Adjustments'!CC28+'(5) OT Detailed Adjustments'!CC85","v":0},0,{"$f":"IF($AA26>0,$AA26*$CE$73,0)+'(5) OT Detailed Adjustments'!CE28+'(5) OT Detailed Adjustments'!CE85","v":0},{"$f":"IF($AA26>0,$AA26*$CF$73,0)+'(5) OT Detailed Adjustments'!CF28+'(5) OT Detailed Adjustments'!CF85","v":0},{"$f":"IF($AA26>0,$AA26*$CG$73,0)+'(5) OT Detailed Adjustments'!CG28+'(5) OT Detailed Adjustments'!CG85","v":0},0,{"$f":"IF($AB26>0,$AB26*$CI$73,0)+'(5) OT Detailed Adjustments'!CI28+'(5) OT Detailed Adjustments'!CI85","v":0},{"$f":"IF($AB26>0,$AB26*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ28+'(5) OT Detailed Adjustments'!CJ85","v":0},{"$f":"IF($AB26>0,$AB26*$CK$73,0)+'(5) OT Detailed Adjustments'!CK28+'(5) OT Detailed Adjustments'!CK85","v":0},0,{"$f":"IF($AC26>0,$AC26*$CM$73,0)+'(5) OT Detailed Adjustments'!CM28+'(5) OT Detailed Adjustments'!CM85","v":0},{"$f":"IF($AC26>0,$AC26*$CN$73,0)+'(5) OT Detailed Adjustments'!CN28+'(5) OT Detailed Adjustments'!CN85","v":0},{"$f":"IF($AC26>0,$AC26*$CO$73,0)+'(5) OT Detailed Adjustments'!CO28+'(5) OT Detailed Adjustments'!CO85","v":0},0,{"$f":"IF($AD26>0,$AD26*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ28+'(5) OT Detailed Adjustments'!CQ85","v":0},{"$f":"IF($AD26>0,$AD26*$CR$73,0)+'(5) OT Detailed Adjustments'!CR28+'(5) OT Detailed Adjustments'!CR85","v":0},{"$f":"IF($AD26>0,$AD26*$CS$73,0)+'(5) OT Detailed Adjustments'!CS28+'(5) OT Detailed Adjustments'!CS85","v":0},0,{"$f":"IF($AE26>0,$AE26*$CU$73,0)+'(5) OT Detailed Adjustments'!CU28+'(5) OT Detailed Adjustments'!CU85","v":0},{"$f":"IF($AE26>0,$AE26*$CV$73,0)+'(5) OT Detailed Adjustments'!CV28+'(5) OT Detailed Adjustments'!CV85","v":0},{"$f":"IF($AE26>0,$AE26*$CW$73,0)+'(5) OT Detailed Adjustments'!CW28+'(5) OT Detailed Adjustments'!CW85","v":0},0,{"$f":"IF($AF26>0,$AF26*$CY$73,0)+'(5) OT Detailed Adjustments'!CY28+'(5) OT Detailed Adjustments'!CY85","v":0},{"$f":"IF($AF26>0,$AF26*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ28+'(5) OT Detailed Adjustments'!CZ85","v":0},{"$f":"IF($AF26>0,$AF26*$DA$73,0)+'(5) OT Detailed Adjustments'!DA28+'(5) OT Detailed Adjustments'!DA85","v":0},0,{"$f":"IF($AG26>0,$AG26*$DC$73,0)+'(5) OT Detailed Adjustments'!DC28+'(5) OT Detailed Adjustments'!DC85","v":0},{"$f":"IF($AG26>0,$AG26*$DD$73,0)+'(5) OT Detailed Adjustments'!DD28+'(5) OT Detailed Adjustments'!DD85","v":0},{"$f":"IF($AG26>0,$AG26*$DE$73,0)+'(5) OT Detailed Adjustments'!DE28+'(5) OT Detailed Adjustments'!DE85","v":0},0,{"$f":"IF($AH26>0,$AH26*$DG$73,0)+'(5) OT Detailed Adjustments'!DG28+'(5) OT Detailed Adjustments'!DG85","v":0},{"$f":"IF($AH26>0,$AH26*$DH$73,0)+'(5) OT Detailed Adjustments'!DH28+'(5) OT Detailed Adjustments'!DH85","v":0},{"$f":"IF($AH26>0,$AH26*$DI$73,0)+'(5) OT Detailed Adjustments'!DI28+'(5) OT Detailed Adjustments'!DI85","v":0},0,{"$f":"IF($AI26>0,$AI26*$DK$73,0)+'(5) OT Detailed Adjustments'!DK28+'(5) OT Detailed Adjustments'!DK85","v":0},{"$f":"IF($AI26>0,$AI26*$DL$73,0)+'(5) OT Detailed Adjustments'!DL28+'(5) OT Detailed Adjustments'!DL85","v":0},{"$f":"IF($AI26>0,$AI26*$DM$73,0)+'(5) OT Detailed Adjustments'!DM28+'(5) OT Detailed Adjustments'!DM85","v":0},0,{"$f":"IF($AJ26>0,$AJ26*$DO$73,0)+'(5) OT Detailed Adjustments'!DO28+'(5) OT Detailed Adjustments'!DO85","v":0},{"$f":"IF($AJ26>0,$AJ26*$DP$73,0)+'(5) OT Detailed Adjustments'!DP28+'(5) OT Detailed Adjustments'!DP85","v":0},{"$f":"IF($AJ26>0,$AJ26*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ28+'(5) OT Detailed Adjustments'!DQ85","v":0},0,{"$f":"IF($AK26>0,$AK26*$DS$73,0)+'(5) OT Detailed Adjustments'!DS28+'(5) OT Detailed Adjustments'!DS85","v":0},{"$f":"IF($AK26>0,$AK26*$DT$73,0)+'(5) OT Detailed Adjustments'!DT28+'(5) OT Detailed Adjustments'!DT85","v":0},{"$f":"IF($AK26>0,$AK26*$DU$73,0)+'(5) OT Detailed Adjustments'!DU28+'(5) OT Detailed Adjustments'!DU85","v":0},0,{"$f":"IF($AL26>0,$AL26*$DW$73,0)+'(5) OT Detailed Adjustments'!DW28+'(5) OT Detailed Adjustments'!DW85","v":0},{"$f":"IF($AL26>0,$AL26*$DX$73,0)+'(5) OT Detailed Adjustments'!DX28+'(5) OT Detailed Adjustments'!DX85","v":0},{"$f":"IF($AL26>0,$AL26*$DY$73,0)+'(5) OT Detailed Adjustments'!DY28+'(5) OT Detailed Adjustments'!DY85","v":0},0]
[79,"Miscellaneous Supplies",{"$f":"IF($G27>0,$G27*$C$73,0)+'(5) OT Detailed Adjustments'!C29+'(5) OT Detailed Adjustments'!C86","v":0},{"$f":"IF($G27>0,$G27*$D$73,0)+'(5) OT Detailed Adjustments'!D29+'(5) OT Detailed Adjustments'!D86","v":0},{"$f":"IF($G27>0,$G27*$E$73,0)+'(5) OT Detailed Adjustments'!E29+'(5) OT Detailed Adjustments'!E86","v":0},{"$f":"SUM(C88:E88)","v":0},{"$f":"IF($H27>0,$H27*$G$73,0)+'(5) OT Detailed Adjustments'!G29+'(5) OT Detailed Adjustments'!G86","v":0},{"$f":"IF($H27>0,$H27*$H$73,0)+'(5) OT Detailed Adjustments'!H29+'(5) OT Detailed Adjustments'!H86","v":0},{"$f":"IF($H27>0,$H27*$I$73,0)+'(5) OT Detailed Adjustments'!I29+'(5) OT Detailed Adjustments'!I86","v":0},{"$f":"SUM(G88:I88)","v":0},{"$f":"IF($I27>0,$I27*$K$73,0)+'(5) OT Detailed Adjustments'!K29+'(5) OT Detailed Adjustments'!K86","v":0},{"$f":"IF($I27>0,$I27*$L$73,0)+'(5) OT Detailed Adjustments'!L29+'(5) OT Detailed Adjustments'!L86","v":0},{"$f":"IF($I27>0,$I27*$M$73,0)+'(5) OT Detailed Adjustments'!M29+'(5) OT Detailed Adjustments'!M86","v":0},0,{"$f":"IF($J27>0,$J27*$O$73,0)+'(5) OT Detailed Adjustments'!O29+'(5) OT Detailed Adjustments'!O86","v":0},{"$f":"IF($J27>0,$J27*$P$73,0)+'(5) OT Detailed Adjustments'!P29+'(5) OT Detailed Adjustments'!P86","v":0},{"$f":"IF($J27>0,$J27*$Q$73,0)+'(5) OT Detailed Adjustments'!Q29+'(5) OT Detailed Adjustments'!Q86","v":0},0,{"$f":"IF($K27>0,$K27*$S$73,0)+'(5) OT Detailed Adjustments'!S29+'(5) OT Detailed Adjustments'!S86","v":0},{"$f":"IF($K27>0,$K27*$T$73,0)+'(5) OT Detailed Adjustments'!T29+'(5) OT Detailed Adjustments'!T86","v":0},{"$f":"IF($K27>0,$K27*$U$73,0)+'(5) OT Detailed Adjustments'!U29+'(5) OT Detailed Adjustments'!U86","v":0},0,{"$f":"IF($L27>0,$L27*$W$73,0)+'(5) OT Detailed Adjustments'!W29+'(5) OT Detailed Adjustments'!W86","v":0},{"$f":"IF($L27>0,$L27*$X$73,0)+'(5) OT Detailed Adjustments'!X29+'(5) OT Detailed Adjustments'!X86","v":0},{"$f":"IF($L27>0,$L27*$Y$73,0)+'(5) OT Detailed Adjustments'!Y29+'(5) OT Detailed Adjustments'!Y86","v":0},0,{"$f":"IF($M27>0,$M27*$AA$73,0)+'(5) OT Detailed Adjustments'!AA29+'(5) OT Detailed Adjustments'!AA86","v":0},{"$f":"IF($M27>0,$M27*$AB$73,0)+'(5) OT Detailed Adjustments'!AB29+'(5) OT Detailed Adjustments'!AB86","v":0},{"$f":"IF($M27>0,$M27*$AC$73,0)+'(5) OT Detailed Adjustments'!AC29+'(5) OT Detailed Adjustments'!AC86","v":0},0,{"$f":"IF($N27>0,$N27*$AE$73,0)+'(5) OT Detailed Adjustments'!AE29+'(5) OT Detailed Adjustments'!AE86","v":0},{"$f":"IF($N27>0,$N27*$AF$73,0)+'(5) OT Detailed Adjustments'!AF29+'(5) OT Detailed Adjustments'!AF86","v":0},{"$f":"IF($N27>0,$N27*$AG$73,0)+'(5) OT Detailed Adjustments'!AG29+'(5) OT Detailed Adjustments'!AG86","v":0},0,{"$f":"IF($O27>0,$O27*$AI$73,0)+'(5) OT Detailed Adjustments'!AI29+'(5) OT Detailed Adjustments'!AI86","v":0},{"$f":"IF($O27>0,$O27*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ29+'(5) OT Detailed Adjustments'!AJ86","v":0},{"$f":"IF($O27>0,$O27*$AK$73,0)+'(5) OT Detailed Adjustments'!AK29+'(5) OT Detailed Adjustments'!AK86","v":0},0,{"$f":"IF($P27>0,$P27*$AM$73,0)+'(5) OT Detailed Adjustments'!AM29+'(5) OT Detailed Adjustments'!AM86","v":0},{"$f":"IF($P27>0,$P27*$AN$73,0)+'(5) OT Detailed Adjustments'!AN29+'(5) OT Detailed Adjustments'!AN86","v":0},{"$f":"IF($P27>0,$P27*$AO$73,0)+'(5) OT Detailed Adjustments'!AO29+'(5) OT Detailed Adjustments'!AO86","v":0},0,{"$f":"IF($Q27>0,$Q27*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ29+'(5) OT Detailed Adjustments'!AQ86","v":0},{"$f":"IF($Q27>0,$Q27*$AR$73,0)+'(5) OT Detailed Adjustments'!AR29+'(5) OT Detailed Adjustments'!AR86","v":0},{"$f":"IF($Q27>0,$Q27*$AS$73,0)+'(5) OT Detailed Adjustments'!AS29+'(5) OT Detailed Adjustments'!AS86","v":0},0,{"$f":"IF($R27>0,$R27*$AU$73,0)+'(5) OT Detailed Adjustments'!AU29+'(5) OT Detailed Adjustments'!AU86","v":0},{"$f":"IF($R27>0,$R27*$AV$73,0)+'(5) OT Detailed Adjustments'!AV29+'(5) OT Detailed Adjustments'!AV86","v":0},{"$f":"IF($R27>0,$R27*$AW$73,0)+'(5) OT Detailed Adjustments'!AW29+'(5) OT Detailed Adjustments'!AW86","v":0},0,{"$f":"IF($S27>0,$S27*$AY$73,0)+'(5) OT Detailed Adjustments'!AY29+'(5) OT Detailed Adjustments'!AY86","v":0},{"$f":"IF($S27>0,$S27*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ29+'(5) OT Detailed Adjustments'!AZ86","v":0},{"$f":"IF($S27>0,$S27*$AB$73,0)+'(5) OT Detailed Adjustments'!BA29+'(5) OT Detailed Adjustments'!BA86","v":0},0,{"$f":"IF($T27>0,$T27*$BC$73,0)+'(5) OT Detailed Adjustments'!BC29+'(5) OT Detailed Adjustments'!BC86","v":0},{"$f":"IF($T27>0,$T27*$BD$73,0)+'(5) OT Detailed Adjustments'!BD29+'(5) OT Detailed Adjustments'!BD86","v":0},{"$f":"IF($T27>0,$T27*$BE$73,0)+'(5) OT Detailed Adjustments'!BE29+'(5) OT Detailed Adjustments'!BE86","v":0},0,{"$f":"IF($U27>0,$U27*$BG$73,0)+'(5) OT Detailed Adjustments'!BG29+'(5) OT Detailed Adjustments'!BG86","v":0},{"$f":"IF($U27>0,$U27*$BH$73,0)+'(5) OT Detailed Adjustments'!BH29+'(5) OT Detailed Adjustments'!BH86","v":0},{"$f":"IF($U27>0,$U27*$BI$73,0)+'(5) OT Detailed Adjustments'!BI29+'(5) OT Detailed Adjustments'!BI86","v":0},0,{"$f":"IF($V27>0,$V27*$BK$73,0)+'(5) OT Detailed Adjustments'!BK29+'(5) OT Detailed Adjustments'!BK86","v":0},{"$f":"IF($V27>0,$V27*$BL$73,0)+'(5) OT Detailed Adjustments'!BL29+'(5) OT Detailed Adjustments'!BL86","v":0},{"$f":"IF($V27>0,$V27*$BM$73,0)+'(5) OT Detailed Adjustments'!BM29+'(5) OT Detailed Adjustments'!BM86","v":0},0,{"$f":"IF($W27>0,$W27*$BO$73,0)+'(5) OT Detailed Adjustments'!BO29+'(5) OT Detailed Adjustments'!BO86","v":0},{"$f":"IF($W27>0,$W27*$BP$73,0)+'(5) OT Detailed Adjustments'!BP29+'(5) OT Detailed Adjustments'!BP86","v":0},{"$f":"IF($W27>0,$W27*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ29+'(5) OT Detailed Adjustments'!BQ86","v":0},0,{"$f":"IF($X27>0,$X27*$BS$73,0)+'(5) OT Detailed Adjustments'!BS29+'(5) OT Detailed Adjustments'!BS86","v":0},{"$f":"IF($X27>0,$X27*$BT$73,0)+'(5) OT Detailed Adjustments'!BT29+'(5) OT Detailed Adjustments'!BT86","v":0},{"$f":"IF($X27>0,$X27*$BU$73,0)+'(5) OT Detailed Adjustments'!BU29+'(5) OT Detailed Adjustments'!BU86","v":0},0,{"$f":"IF($Y27>0,$Y27*$BW$73,0)+'(5) OT Detailed Adjustments'!BW29+'(5) OT Detailed Adjustments'!BW86","v":0},{"$f":"IF($Y27>0,$Y27*$BX$73,0)+'(5) OT Detailed Adjustments'!BX29+'(5) OT Detailed Adjustments'!BX86","v":0},{"$f":"IF($Y27>0,$Y27*$BY$73,0)+'(5) OT Detailed Adjustments'!BY29+'(5) OT Detailed Adjustments'!BY86","v":0},0,{"$f":"IF($Z27>0,$Z27*$CA$73,0)+'(5) OT Detailed Adjustments'!CA29+'(5) OT Detailed Adjustments'!CA86","v":0},{"$f":"IF($Z27>0,$Z27*$CB$73,0)+'(5) OT Detailed Adjustments'!CB29+'(5) OT Detailed Adjustments'!CB86","v":0},{"$f":"IF($Z27>0,$Z27*$CC$73,0)+'(5) OT Detailed Adjustments'!CC29+'(5) OT Detailed Adjustments'!CC86","v":0},0,{"$f":"IF($AA27>0,$AA27*$CE$73,0)+'(5) OT Detailed Adjustments'!CE29+'(5) OT Detailed Adjustments'!CE86","v":0},{"$f":"IF($AA27>0,$AA27*$CF$73,0)+'(5) OT Detailed Adjustments'!CF29+'(5) OT Detailed Adjustments'!CF86","v":0},{"$f":"IF($AA27>0,$AA27*$CG$73,0)+'(5) OT Detailed Adjustments'!CG29+'(5) OT Detailed Adjustments'!CG86","v":0},0,{"$f":"IF($AB27>0,$AB27*$CI$73,0)+'(5) OT Detailed Adjustments'!CI29+'(5) OT Detailed Adjustments'!CI86","v":0},{"$f":"IF($AB27>0,$AB27*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ29+'(5) OT Detailed Adjustments'!CJ86","v":0},{"$f":"IF($AB27>0,$AB27*$CK$73,0)+'(5) OT Detailed Adjustments'!CK29+'(5) OT Detailed Adjustments'!CK86","v":0},0,{"$f":"IF($AC27>0,$AC27*$CM$73,0)+'(5) OT Detailed Adjustments'!CM29+'(5) OT Detailed Adjustments'!CM86","v":0},{"$f":"IF($AC27>0,$AC27*$CN$73,0)+'(5) OT Detailed Adjustments'!CN29+'(5) OT Detailed Adjustments'!CN86","v":0},{"$f":"IF($AC27>0,$AC27*$CO$73,0)+'(5) OT Detailed Adjustments'!CO29+'(5) OT Detailed Adjustments'!CO86","v":0},0,{"$f":"IF($AD27>0,$AD27*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ29+'(5) OT Detailed Adjustments'!CQ86","v":0},{"$f":"IF($AD27>0,$AD27*$CR$73,0)+'(5) OT Detailed Adjustments'!CR29+'(5) OT Detailed Adjustments'!CR86","v":0},{"$f":"IF($AD27>0,$AD27*$CS$73,0)+'(5) OT Detailed Adjustments'!CS29+'(5) OT Detailed Adjustments'!CS86","v":0},0,{"$f":"IF($AE27>0,$AE27*$CU$73,0)+'(5) OT Detailed Adjustments'!CU29+'(5) OT Detailed Adjustments'!CU86","v":0},{"$f":"IF($AE27>0,$AE27*$CV$73,0)+'(5) OT Detailed Adjustments'!CV29+'(5) OT Detailed Adjustments'!CV86","v":0},{"$f":"IF($AE27>0,$AE27*$CW$73,0)+'(5) OT Detailed Adjustments'!CW29+'(5) OT Detailed Adjustments'!CW86","v":0},0,{"$f":"IF($AF27>0,$AF27*$CY$73,0)+'(5) OT Detailed Adjustments'!CY29+'(5) OT Detailed Adjustments'!CY86","v":0},{"$f":"IF($AF27>0,$AF27*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ29+'(5) OT Detailed Adjustments'!CZ86","v":0},{"$f":"IF($AF27>0,$AF27*$DA$73,0)+'(5) OT Detailed Adjustments'!DA29+'(5) OT Detailed Adjustments'!DA86","v":0},0,{"$f":"IF($AG27>0,$AG27*$DC$73,0)+'(5) OT Detailed Adjustments'!DC29+'(5) OT Detailed Adjustments'!DC86","v":0},{"$f":"IF($AG27>0,$AG27*$DD$73,0)+'(5) OT Detailed Adjustments'!DD29+'(5) OT Detailed Adjustments'!DD86","v":0},{"$f":"IF($AG27>0,$AG27*$DE$73,0)+'(5) OT Detailed Adjustments'!DE29+'(5) OT Detailed Adjustments'!DE86","v":0},0,{"$f":"IF($AH27>0,$AH27*$DG$73,0)+'(5) OT Detailed Adjustments'!DG29+'(5) OT Detailed Adjustments'!DG86","v":0},{"$f":"IF($AH27>0,$AH27*$DH$73,0)+'(5) OT Detailed Adjustments'!DH29+'(5) OT Detailed Adjustments'!DH86","v":0},{"$f":"IF($AH27>0,$AH27*$DI$73,0)+'(5) OT Detailed Adjustments'!DI29+'(5) OT Detailed Adjustments'!DI86","v":0},0,{"$f":"IF($AI27>0,$AI27*$DK$73,0)+'(5) OT Detailed Adjustments'!DK29+'(5) OT Detailed Adjustments'!DK86","v":0},{"$f":"IF($AI27>0,$AI27*$DL$73,0)+'(5) OT Detailed Adjustments'!DL29+'(5) OT Detailed Adjustments'!DL86","v":0},{"$f":"IF($AI27>0,$AI27*$DM$73,0)+'(5) OT Detailed Adjustments'!DM29+'(5) OT Detailed Adjustments'!DM86","v":0},0,{"$f":"IF($AJ27>0,$AJ27*$DO$73,0)+'(5) OT Detailed Adjustments'!DO29+'(5) OT Detailed Adjustments'!DO86","v":0},{"$f":"IF($AJ27>0,$AJ27*$DP$73,0)+'(5) OT Detailed Adjustments'!DP29+'(5) OT Detailed Adjustments'!DP86","v":0},{"$f":"IF($AJ27>0,$AJ27*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ29+'(5) OT Detailed Adjustments'!DQ86","v":0},0,{"$f":"IF($AK27>0,$AK27*$DS$73,0)+'(5) OT Detailed Adjustments'!DS29+'(5) OT Detailed Adjustments'!DS86","v":0},{"$f":"IF($AK27>0,$AK27*$DT$73,0)+'(5) OT Detailed Adjustments'!DT29+'(5) OT Detailed Adjustments'!DT86","v":0},{"$f":"IF($AK27>0,$AK27*$DU$73,0)+'(5) OT Detailed Adjustments'!DU29+'(5) OT Detailed Adjustments'!DU86","v":0},0,{"$f":"IF($AL27>0,$AL27*$DW$73,0)+'(5) OT Detailed Adjustments'!DW29+'(5) OT Detailed Adjustments'!DW86","v":0},{"$f":"IF($AL27>0,$AL27*$DX$73,0)+'(5) OT Detailed Adjustments'!DX29+'(5) OT Detailed Adjustments'!DX86","v":0},{"$f":"IF($AL27>0,$AL27*$DY$73,0)+'(5) OT Detailed Adjustments'!DY29+'(5) OT Detailed Adjustments'!DY86","v":0},0]
[null,"Operating Expenses"]
[82,"Communications",{"$f":"IF($G29>0,$G29*$C$73,0)+'(5) OT Detailed Adjustments'!C31+'(5) OT Detailed Adjustments'!C88","v":0},{"$f":"IF($G29>0,$G29*$D$73,0)+'(5) OT Detailed Adjustments'!D31+'(5) OT Detailed Adjustments'!D88","v":0},{"$f":"IF($G29>0,$G29*$E$73,0)+'(5) OT Detailed Adjustments'!E31+'(5) OT Detailed Adjustments'!E88","v":0},{"$f":"SUM(C90:E90)","v":0},{"$f":"IF($H29>0,$H29*$G$73,0)+'(5) OT Detailed Adjustments'!G31+'(5) OT Detailed Adjustments'!G88","v":0},{"$f":"IF($H29>0,$H29*$H$73,0)+'(5) OT Detailed Adjustments'!H31+'(5) OT Detailed Adjustments'!H88","v":0},{"$f":"IF($H29>0,$H29*$I$73,0)+'(5) OT Detailed Adjustments'!I31+'(5) OT Detailed Adjustments'!I88","v":0},{"$f":"SUM(G90:I90)","v":0},{"$f":"IF($I29>0,$I29*$K$73,0)+'(5) OT Detailed Adjustments'!K31+'(5) OT Detailed Adjustments'!K88","v":0},{"$f":"IF($I29>0,$I29*$L$73,0)+'(5) OT Detailed Adjustments'!L31+'(5) OT Detailed Adjustments'!L88","v":0},{"$f":"IF($I29>0,$I29*$M$73,0)+'(5) OT Detailed Adjustments'!M31+'(5) OT Detailed Adjustments'!M88","v":0},{"$f":"SUM(K90:M90)","v":0},{"$f":"IF($J29>0,$J29*$O$73,0)+'(5) OT Detailed Adjustments'!O31+'(5) OT Detailed Adjustments'!O88","v":0},{"$f":"IF($J29>0,$J29*$P$73,0)+'(5) OT Detailed Adjustments'!P31+'(5) OT Detailed Adjustments'!P88","v":0},{"$f":"IF($J29>0,$J29*$Q$73,0)+'(5) OT Detailed Adjustments'!Q31+'(5) OT Detailed Adjustments'!Q88","v":0},{"$f":"SUM(O90:Q90)","v":0},{"$f":"IF($K29>0,$K29*$S$73,0)+'(5) OT Detailed Adjustments'!S31+'(5) OT Detailed Adjustments'!S88","v":0},{"$f":"IF($K29>0,$K29*$T$73,0)+'(5) OT Detailed Adjustments'!T31+'(5) OT Detailed Adjustments'!T88","v":0},{"$f":"IF($K29>0,$K29*$U$73,0)+'(5) OT Detailed Adjustments'!U31+'(5) OT Detailed Adjustments'!U88","v":0},{"$f":"SUM(S90:U90)","v":0},{"$f":"IF($L29>0,$L29*$W$73,0)+'(5) OT Detailed Adjustments'!W31+'(5) OT Detailed Adjustments'!W88","v":0},{"$f":"IF($L29>0,$L29*$X$73,0)+'(5) OT Detailed Adjustments'!X31+'(5) OT Detailed Adjustments'!X88","v":0},{"$f":"IF($L29>0,$L29*$Y$73,0)+'(5) OT Detailed Adjustments'!Y31+'(5) OT Detailed Adjustments'!Y88","v":0},{"$f":"SUM(W90:Y90)","v":0},{"$f":"IF($M29>0,$M29*$AA$73,0)+'(5) OT Detailed Adjustments'!AA31+'(5) OT Detailed Adjustments'!AA88","v":0},{"$f":"IF($M29>0,$M29*$AB$73,0)+'(5) OT Detailed Adjustments'!AB31+'(5) OT Detailed Adjustments'!AB88","v":0},{"$f":"IF($M29>0,$M29*$AC$73,0)+'(5) OT Detailed Adjustments'!AC31+'(5) OT Detailed Adjustments'!AC88","v":0},{"$f":"SUM(AA90:AC90)","v":0},{"$f":"IF($N29>0,$N29*$AE$73,0)+'(5) OT Detailed Adjustments'!AE31+'(5) OT Detailed Adjustments'!AE88","v":0},{"$f":"IF($N29>0,$N29*$AF$73,0)+'(5) OT Detailed Adjustments'!AF31+'(5) OT Detailed Adjustments'!AF88","v":0},{"$f":"IF($N29>0,$N29*$AG$73,0)+'(5) OT Detailed Adjustments'!AG31+'(5) OT Detailed Adjustments'!AG88","v":0},{"$f":"SUM(AE90:AG90)","v":0},{"$f":"IF($O29>0,$O29*$AI$73,0)+'(5) OT Detailed Adjustments'!AI31+'(5) OT Detailed Adjustments'!AI88","v":0},{"$f":"IF($O29>0,$O29*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ31+'(5) OT Detailed Adjustments'!AJ88","v":0},{"$f":"IF($O29>0,$O29*$AK$73,0)+'(5) OT Detailed Adjustments'!AK31+'(5) OT Detailed Adjustments'!AK88","v":0},{"$f":"SUM(AI90:AK90)","v":0},{"$f":"IF($P29>0,$P29*$AM$73,0)+'(5) OT Detailed Adjustments'!AM31+'(5) OT Detailed Adjustments'!AM88","v":0},{"$f":"IF($P29>0,$P29*$AN$73,0)+'(5) OT Detailed Adjustments'!AN31+'(5) OT Detailed Adjustments'!AN88","v":0},{"$f":"IF($P29>0,$P29*$AO$73,0)+'(5) OT Detailed Adjustments'!AO31+'(5) OT Detailed Adjustments'!AO88","v":0},{"$f":"SUM(AM90:AO90)","v":0},{"$f":"IF($Q29>0,$Q29*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ31+'(5) OT Detailed Adjustments'!AQ88","v":0},{"$f":"IF($Q29>0,$Q29*$AR$73,0)+'(5) OT Detailed Adjustments'!AR31+'(5) OT Detailed Adjustments'!AR88","v":0},{"$f":"IF($Q29>0,$Q29*$AS$73,0)+'(5) OT Detailed Adjustments'!AS31+'(5) OT Detailed Adjustments'!AS88","v":0},{"$f":"SUM(AQ90:AS90)","v":0},{"$f":"IF($R29>0,$R29*$AU$73,0)+'(5) OT Detailed Adjustments'!AU31+'(5) OT Detailed Adjustments'!AU88","v":0},{"$f":"IF($R29>0,$R29*$AV$73,0)+'(5) OT Detailed Adjustments'!AV31+'(5) OT Detailed Adjustments'!AV88","v":0},{"$f":"IF($R29>0,$R29*$AW$73,0)+'(5) OT Detailed Adjustments'!AW31+'(5) OT Detailed Adjustments'!AW88","v":0},{"$f":"SUM(AU90:AW90)","v":0},{"$f":"IF($S29>0,$S29*$AY$73,0)+'(5) OT Detailed Adjustments'!AY31+'(5) OT Detailed Adjustments'!AY88","v":0},{"$f":"IF($S29>0,$S29*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ31+'(5) OT Detailed Adjustments'!AZ88","v":0},{"$f":"IF($S29>0,$S29*$AB$73,0)+'(5) OT Detailed Adjustments'!BA31+'(5) OT Detailed Adjustments'!BA88","v":0},{"$f":"SUM(AY90:BA90)","v":0},{"$f":"IF($T29>0,$T29*$BC$73,0)+'(5) OT Detailed Adjustments'!BC31+'(5) OT Detailed Adjustments'!BC88","v":0},{"$f":"IF($T29>0,$T29*$BD$73,0)+'(5) OT Detailed Adjustments'!BD31+'(5) OT Detailed Adjustments'!BD88","v":0},{"$f":"IF($T29>0,$T29*$BE$73,0)+'(5) OT Detailed Adjustments'!BE31+'(5) OT Detailed Adjustments'!BE88","v":0},{"$f":"SUM(BC90:BE90)","v":0},{"$f":"IF($U29>0,$U29*$BG$73,0)+'(5) OT Detailed Adjustments'!BG31+'(5) OT Detailed Adjustments'!BG88","v":0},{"$f":"IF($U29>0,$U29*$BH$73,0)+'(5) OT Detailed Adjustments'!BH31+'(5) OT Detailed Adjustments'!BH88","v":0},{"$f":"IF($U29>0,$U29*$BI$73,0)+'(5) OT Detailed Adjustments'!BI31+'(5) OT Detailed Adjustments'!BI88","v":0},{"$f":"SUM(BG90:BI90)","v":0},{"$f":"IF($V29>0,$V29*$BK$73,0)+'(5) OT Detailed Adjustments'!BK31+'(5) OT Detailed Adjustments'!BK88","v":0},{"$f":"IF($V29>0,$V29*$BL$73,0)+'(5) OT Detailed Adjustments'!BL31+'(5) OT Detailed Adjustments'!BL88","v":0},{"$f":"IF($V29>0,$V29*$BM$73,0)+'(5) OT Detailed Adjustments'!BM31+'(5) OT Detailed Adjustments'!BM88","v":0},{"$f":"SUM(BK90:BM90)","v":0},{"$f":"IF($W29>0,$W29*$BO$73,0)+'(5) OT Detailed Adjustments'!BO31+'(5) OT Detailed Adjustments'!BO88","v":0},{"$f":"IF($W29>0,$W29*$BP$73,0)+'(5) OT Detailed Adjustments'!BP31+'(5) OT Detailed Adjustments'!BP88","v":0},{"$f":"IF($W29>0,$W29*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ31+'(5) OT Detailed Adjustments'!BQ88","v":0},{"$f":"SUM(BO90:BQ90)","v":0},{"$f":"IF($X29>0,$X29*$BS$73,0)+'(5) OT Detailed Adjustments'!BS31+'(5) OT Detailed Adjustments'!BS88","v":0},{"$f":"IF($X29>0,$X29*$BT$73,0)+'(5) OT Detailed Adjustments'!BT31+'(5) OT Detailed Adjustments'!BT88","v":0},{"$f":"IF($X29>0,$X29*$BU$73,0)+'(5) OT Detailed Adjustments'!BU31+'(5) OT Detailed Adjustments'!BU88","v":0},{"$f":"SUM(BS90:BU90)","v":0},{"$f":"IF($Y29>0,$Y29*$BW$73,0)+'(5) OT Detailed Adjustments'!BW31+'(5) OT Detailed Adjustments'!BW88","v":0},{"$f":"IF($Y29>0,$Y29*$BX$73,0)+'(5) OT Detailed Adjustments'!BX31+'(5) OT Detailed Adjustments'!BX88","v":0},{"$f":"IF($Y29>0,$Y29*$BY$73,0)+'(5) OT Detailed Adjustments'!BY31+'(5) OT Detailed Adjustments'!BY88","v":0},{"$f":"SUM(BW90:BY90)","v":0},{"$f":"IF($Z29>0,$Z29*$CA$73,0)+'(5) OT Detailed Adjustments'!CA31+'(5) OT Detailed Adjustments'!CA88","v":0},{"$f":"IF($Z29>0,$Z29*$CB$73,0)+'(5) OT Detailed Adjustments'!CB31+'(5) OT Detailed Adjustments'!CB88","v":0},{"$f":"IF($Z29>0,$Z29*$CC$73,0)+'(5) OT Detailed Adjustments'!CC31+'(5) OT Detailed Adjustments'!CC88","v":0},{"$f":"SUM(CA90:CC90)","v":0},{"$f":"IF($AA29>0,$AA29*$CE$73,0)+'(5) OT Detailed Adjustments'!CE31+'(5) OT Detailed Adjustments'!CE88","v":0},{"$f":"IF($AA29>0,$AA29*$CF$73,0)+'(5) OT Detailed Adjustments'!CF31+'(5) OT Detailed Adjustments'!CF88","v":0},{"$f":"IF($AA29>0,$AA29*$CG$73,0)+'(5) OT Detailed Adjustments'!CG31+'(5) OT Detailed Adjustments'!CG88","v":0},{"$f":"SUM(CE90:CG90)","v":0},{"$f":"IF($AB29>0,$AB29*$CI$73,0)+'(5) OT Detailed Adjustments'!CI31+'(5) OT Detailed Adjustments'!CI88","v":0},{"$f":"IF($AB29>0,$AB29*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ31+'(5) OT Detailed Adjustments'!CJ88","v":0},{"$f":"IF($AB29>0,$AB29*$CK$73,0)+'(5) OT Detailed Adjustments'!CK31+'(5) OT Detailed Adjustments'!CK88","v":0},{"$f":"SUM(CI90:CK90)","v":0},{"$f":"IF($AC29>0,$AC29*$CM$73,0)+'(5) OT Detailed Adjustments'!CM31+'(5) OT Detailed Adjustments'!CM88","v":0},{"$f":"IF($AC29>0,$AC29*$CN$73,0)+'(5) OT Detailed Adjustments'!CN31+'(5) OT Detailed Adjustments'!CN88","v":0},{"$f":"IF($AC29>0,$AC29*$CO$73,0)+'(5) OT Detailed Adjustments'!CO31+'(5) OT Detailed Adjustments'!CO88","v":0},{"$f":"SUM(CM90:CO90)","v":0},{"$f":"IF($AD29>0,$AD29*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ31+'(5) OT Detailed Adjustments'!CQ88","v":0},{"$f":"IF($AD29>0,$AD29*$CR$73,0)+'(5) OT Detailed Adjustments'!CR31+'(5) OT Detailed Adjustments'!CR88","v":0},{"$f":"IF($AD29>0,$AD29*$CS$73,0)+'(5) OT Detailed Adjustments'!CS31+'(5) OT Detailed Adjustments'!CS88","v":0},{"$f":"SUM(CQ90:CS90)","v":0},{"$f":"IF($AE29>0,$AE29*$CU$73,0)+'(5) OT Detailed Adjustments'!CU31+'(5) OT Detailed Adjustments'!CU88","v":0},{"$f":"IF($AE29>0,$AE29*$CV$73,0)+'(5) OT Detailed Adjustments'!CV31+'(5) OT Detailed Adjustments'!CV88","v":0},{"$f":"IF($AE29>0,$AE29*$CW$73,0)+'(5) OT Detailed Adjustments'!CW31+'(5) OT Detailed Adjustments'!CW88","v":0},{"$f":"SUM(CU90:CW90)","v":0},{"$f":"IF($AF29>0,$AF29*$CY$73,0)+'(5) OT Detailed Adjustments'!CY31+'(5) OT Detailed Adjustments'!CY88","v":0},{"$f":"IF($AF29>0,$AF29*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ31+'(5) OT Detailed Adjustments'!CZ88","v":0},{"$f":"IF($AF29>0,$AF29*$DA$73,0)+'(5) OT Detailed Adjustments'!DA31+'(5) OT Detailed Adjustments'!DA88","v":0},{"$f":"SUM(CY90:DA90)","v":0},{"$f":"IF($AG29>0,$AG29*$DC$73,0)+'(5) OT Detailed Adjustments'!DC31+'(5) OT Detailed Adjustments'!DC88","v":0},{"$f":"IF($AG29>0,$AG29*$DD$73,0)+'(5) OT Detailed Adjustments'!DD31+'(5) OT Detailed Adjustments'!DD88","v":0},{"$f":"IF($AG29>0,$AG29*$DE$73,0)+'(5) OT Detailed Adjustments'!DE31+'(5) OT Detailed Adjustments'!DE88","v":0},{"$f":"SUM(DC90:DE90)","v":0},{"$f":"IF($AH29>0,$AH29*$DG$73,0)+'(5) OT Detailed Adjustments'!DG31+'(5) OT Detailed Adjustments'!DG88","v":0},{"$f":"IF($AH29>0,$AH29*$DH$73,0)+'(5) OT Detailed Adjustments'!DH31+'(5) OT Detailed Adjustments'!DH88","v":0},{"$f":"IF($AH29>0,$AH29*$DI$73,0)+'(5) OT Detailed Adjustments'!DI31+'(5) OT Detailed Adjustments'!DI88","v":0},{"$f":"SUM(DG90:DI90)","v":0},{"$f":"IF($AI29>0,$AI29*$DK$73,0)+'(5) OT Detailed Adjustments'!DK31+'(5) OT Detailed Adjustments'!DK88","v":0},{"$f":"IF($AI29>0,$AI29*$DL$73,0)+'(5) OT Detailed Adjustments'!DL31+'(5) OT Detailed Adjustments'!DL88","v":0},{"$f":"IF($AI29>0,$AI29*$DM$73,0)+'(5) OT Detailed Adjustments'!DM31+'(5) OT Detailed Adjustments'!DM88","v":0},{"$f":"SUM(DK90:DM90)","v":0},{"$f":"IF($AJ29>0,$AJ29*$DO$73,0)+'(5) OT Detailed Adjustments'!DO31+'(5) OT Detailed Adjustments'!DO88","v":0},{"$f":"IF($AJ29>0,$AJ29*$DP$73,0)+'(5) OT Detailed Adjustments'!DP31+'(5) OT Detailed Adjustments'!DP88","v":0},{"$f":"IF($AJ29>0,$AJ29*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ31+'(5) OT Detailed Adjustments'!DQ88","v":0},{"$f":"SUM(DO90:DQ90)","v":0},{"$f":"IF($AK29>0,$AK29*$DS$73,0)+'(5) OT Detailed Adjustments'!DS31+'(5) OT Detailed Adjustments'!DS88","v":0},{"$f":"IF($AK29>0,$AK29*$DT$73,0)+'(5) OT Detailed Adjustments'!DT31+'(5) OT Detailed Adjustments'!DT88","v":0},{"$f":"IF($AK29>0,$AK29*$DU$73,0)+'(5) OT Detailed Adjustments'!DU31+'(5) OT Detailed Adjustments'!DU88","v":0},{"$f":"SUM(DS90:DU90)","v":0},{"$f":"IF($AL29>0,$AL29*$DW$73,0)+'(5) OT Detailed Adjustments'!DW31+'(5) OT Detailed Adjustments'!DW88","v":0},{"$f":"IF($AL29>0,$AL29*$DX$73,0)+'(5) OT Detailed Adjustments'!DX31+'(5) OT Detailed Adjustments'!DX88","v":0},{"$f":"IF($AL29>0,$AL29*$DY$73,0)+'(5) OT Detailed Adjustments'!DY31+'(5) OT Detailed Adjustments'!DY88","v":0},{"$f":"SUM(DW90:DY90)","v":0}]
[83,"Depreciation - Structures and Improvements",{"$f":"IF($G30>0,$G30*$C$73,0)+'(5) OT Detailed Adjustments'!C32+'(5) OT Detailed Adjustments'!C89","v":0},{"$f":"IF($G30>0,$G30*$D$73,0)+'(5) OT Detailed Adjustments'!D32+'(5) OT Detailed Adjustments'!D89","v":0},{"$f":"IF($G30>0,$G30*$E$73,0)+'(5) OT Detailed Adjustments'!E32+'(5) OT Detailed Adjustments'!E89","v":0},0,{"$f":"IF($H30>0,$H30*$G$73,0)+'(5) OT Detailed Adjustments'!G32+'(5) OT Detailed Adjustments'!G89","v":0},{"$f":"IF($H30>0,$H30*$H$73,0)+'(5) OT Detailed Adjustments'!H32+'(5) OT Detailed Adjustments'!H89","v":0},{"$f":"IF($H30>0,$H30*$I$73,0)+'(5) OT Detailed Adjustments'!I32+'(5) OT Detailed Adjustments'!I89","v":0},0,{"$f":"IF($I30>0,$I30*$K$73,0)+'(5) OT Detailed Adjustments'!K32+'(5) OT Detailed Adjustments'!K89","v":0},{"$f":"IF($I30>0,$I30*$L$73,0)+'(5) OT Detailed Adjustments'!L32+'(5) OT Detailed Adjustments'!L89","v":0},{"$f":"IF($I30>0,$I30*$M$73,0)+'(5) OT Detailed Adjustments'!M32+'(5) OT Detailed Adjustments'!M89","v":0},0,{"$f":"IF($J30>0,$J30*$O$73,0)+'(5) OT Detailed Adjustments'!O32+'(5) OT Detailed Adjustments'!O89","v":0},{"$f":"IF($J30>0,$J30*$P$73,0)+'(5) OT Detailed Adjustments'!P32+'(5) OT Detailed Adjustments'!P89","v":0},{"$f":"IF($J30>0,$J30*$Q$73,0)+'(5) OT Detailed Adjustments'!Q32+'(5) OT Detailed Adjustments'!Q89","v":0},0,{"$f":"IF($K30>0,$K30*$S$73,0)+'(5) OT Detailed Adjustments'!S32+'(5) OT Detailed Adjustments'!S89","v":0},{"$f":"IF($K30>0,$K30*$T$73,0)+'(5) OT Detailed Adjustments'!T32+'(5) OT Detailed Adjustments'!T89","v":0},{"$f":"IF($K30>0,$K30*$U$73,0)+'(5) OT Detailed Adjustments'!U32+'(5) OT Detailed Adjustments'!U89","v":0},0,{"$f":"IF($L30>0,$L30*$W$73,0)+'(5) OT Detailed Adjustments'!W32+'(5) OT Detailed Adjustments'!W89","v":0},{"$f":"IF($L30>0,$L30*$X$73,0)+'(5) OT Detailed Adjustments'!X32+'(5) OT Detailed Adjustments'!X89","v":0},{"$f":"IF($L30>0,$L30*$Y$73,0)+'(5) OT Detailed Adjustments'!Y32+'(5) OT Detailed Adjustments'!Y89","v":0},0,{"$f":"IF($M30>0,$M30*$AA$73,0)+'(5) OT Detailed Adjustments'!AA32+'(5) OT Detailed Adjustments'!AA89","v":0},{"$f":"IF($M30>0,$M30*$AB$73,0)+'(5) OT Detailed Adjustments'!AB32+'(5) OT Detailed Adjustments'!AB89","v":0},{"$f":"IF($M30>0,$M30*$AC$73,0)+'(5) OT Detailed Adjustments'!AC32+'(5) OT Detailed Adjustments'!AC89","v":0},0,{"$f":"IF($N30>0,$N30*$AE$73,0)+'(5) OT Detailed Adjustments'!AE32+'(5) OT Detailed Adjustments'!AE89","v":0},{"$f":"IF($N30>0,$N30*$AF$73,0)+'(5) OT Detailed Adjustments'!AF32+'(5) OT Detailed Adjustments'!AF89","v":0},{"$f":"IF($N30>0,$N30*$AG$73,0)+'(5) OT Detailed Adjustments'!AG32+'(5) OT Detailed Adjustments'!AG89","v":0},0,{"$f":"IF($O30>0,$O30*$AI$73,0)+'(5) OT Detailed Adjustments'!AI32+'(5) OT Detailed Adjustments'!AI89","v":0},{"$f":"IF($O30>0,$O30*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ32+'(5) OT Detailed Adjustments'!AJ89","v":0},{"$f":"IF($O30>0,$O30*$AK$73,0)+'(5) OT Detailed Adjustments'!AK32+'(5) OT Detailed Adjustments'!AK89","v":0},0,{"$f":"IF($P30>0,$P30*$AM$73,0)+'(5) OT Detailed Adjustments'!AM32+'(5) OT Detailed Adjustments'!AM89","v":0},{"$f":"IF($P30>0,$P30*$AN$73,0)+'(5) OT Detailed Adjustments'!AN32+'(5) OT Detailed Adjustments'!AN89","v":0},{"$f":"IF($P30>0,$P30*$AO$73,0)+'(5) OT Detailed Adjustments'!AO32+'(5) OT Detailed Adjustments'!AO89","v":0},0,{"$f":"IF($Q30>0,$Q30*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ32+'(5) OT Detailed Adjustments'!AQ89","v":0},{"$f":"IF($Q30>0,$Q30*$AR$73,0)+'(5) OT Detailed Adjustments'!AR32+'(5) OT Detailed Adjustments'!AR89","v":0},{"$f":"IF($Q30>0,$Q30*$AS$73,0)+'(5) OT Detailed Adjustments'!AS32+'(5) OT Detailed Adjustments'!AS89","v":0},0,{"$f":"IF($R30>0,$R30*$AU$73,0)+'(5) OT Detailed Adjustments'!AU32+'(5) OT Detailed Adjustments'!AU89","v":0},{"$f":"IF($R30>0,$R30*$AV$73,0)+'(5) OT Detailed Adjustments'!AV32+'(5) OT Detailed Adjustments'!AV89","v":0},{"$f":"IF($R30>0,$R30*$AW$73,0)+'(5) OT Detailed Adjustments'!AW32+'(5) OT Detailed Adjustments'!AW89","v":0},0,{"$f":"IF($S30>0,$S30*$AY$73,0)+'(5) OT Detailed Adjustments'!AY32+'(5) OT Detailed Adjustments'!AY89","v":0},{"$f":"IF($S30>0,$S30*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ32+'(5) OT Detailed Adjustments'!AZ89","v":0},{"$f":"IF($S30>0,$S30*$AB$73,0)+'(5) OT Detailed Adjustments'!BA32+'(5) OT Detailed Adjustments'!BA89","v":0},{"$f":"SUM(AY91:BA91)","v":0},{"$f":"IF($T30>0,$T30*$BC$73,0)+'(5) OT Detailed Adjustments'!BC32+'(5) OT Detailed Adjustments'!BC89","v":0},{"$f":"IF($T30>0,$T30*$BD$73,0)+'(5) OT Detailed Adjustments'!BD32+'(5) OT Detailed Adjustments'!BD89","v":0},{"$f":"IF($T30>0,$T30*$BE$73,0)+'(5) OT Detailed Adjustments'!BE32+'(5) OT Detailed Adjustments'!BE89","v":0},0,{"$f":"IF($U30>0,$U30*$BG$73,0)+'(5) OT Detailed Adjustments'!BG32+'(5) OT Detailed Adjustments'!BG89","v":0},{"$f":"IF($U30>0,$U30*$BH$73,0)+'(5) OT Detailed Adjustments'!BH32+'(5) OT Detailed Adjustments'!BH89","v":0},{"$f":"IF($U30>0,$U30*$BI$73,0)+'(5) OT Detailed Adjustments'!BI32+'(5) OT Detailed Adjustments'!BI89","v":0},0,{"$f":"IF($V30>0,$V30*$BK$73,0)+'(5) OT Detailed Adjustments'!BK32+'(5) OT Detailed Adjustments'!BK89","v":0},{"$f":"IF($V30>0,$V30*$BL$73,0)+'(5) OT Detailed Adjustments'!BL32+'(5) OT Detailed Adjustments'!BL89","v":0},{"$f":"IF($V30>0,$V30*$BM$73,0)+'(5) OT Detailed Adjustments'!BM32+'(5) OT Detailed Adjustments'!BM89","v":0},0,{"$f":"IF($W30>0,$W30*$BO$73,0)+'(5) OT Detailed Adjustments'!BO32+'(5) OT Detailed Adjustments'!BO89","v":0},{"$f":"IF($W30>0,$W30*$BP$73,0)+'(5) OT Detailed Adjustments'!BP32+'(5) OT Detailed Adjustments'!BP89","v":0},{"$f":"IF($W30>0,$W30*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ32+'(5) OT Detailed Adjustments'!BQ89","v":0},0,{"$f":"IF($X30>0,$X30*$BS$73,0)+'(5) OT Detailed Adjustments'!BS32+'(5) OT Detailed Adjustments'!BS89","v":0},{"$f":"IF($X30>0,$X30*$BT$73,0)+'(5) OT Detailed Adjustments'!BT32+'(5) OT Detailed Adjustments'!BT89","v":0},{"$f":"IF($X30>0,$X30*$BU$73,0)+'(5) OT Detailed Adjustments'!BU32+'(5) OT Detailed Adjustments'!BU89","v":0},0,{"$f":"IF($Y30>0,$Y30*$BW$73,0)+'(5) OT Detailed Adjustments'!BW32+'(5) OT Detailed Adjustments'!BW89","v":0},{"$f":"IF($Y30>0,$Y30*$BX$73,0)+'(5) OT Detailed Adjustments'!BX32+'(5) OT Detailed Adjustments'!BX89","v":0},{"$f":"IF($Y30>0,$Y30*$BY$73,0)+'(5) OT Detailed Adjustments'!BY32+'(5) OT Detailed Adjustments'!BY89","v":0},0,{"$f":"IF($Z30>0,$Z30*$CA$73,0)+'(5) OT Detailed Adjustments'!CA32+'(5) OT Detailed Adjustments'!CA89","v":0},{"$f":"IF($Z30>0,$Z30*$CB$73,0)+'(5) OT Detailed Adjustments'!CB32+'(5) OT Detailed Adjustments'!CB89","v":0},{"$f":"IF($Z30>0,$Z30*$CC$73,0)+'(5) OT Detailed Adjustments'!CC32+'(5) OT Detailed Adjustments'!CC89","v":0},0,{"$f":"IF($AA30>0,$AA30*$CE$73,0)+'(5) OT Detailed Adjustments'!CE32+'(5) OT Detailed Adjustments'!CE89","v":0},{"$f":"IF($AA30>0,$AA30*$CF$73,0)+'(5) OT Detailed Adjustments'!CF32+'(5) OT Detailed Adjustments'!CF89","v":0},{"$f":"IF($AA30>0,$AA30*$CG$73,0)+'(5) OT Detailed Adjustments'!CG32+'(5) OT Detailed Adjustments'!CG89","v":0},0,{"$f":"IF($AB30>0,$AB30*$CI$73,0)+'(5) OT Detailed Adjustments'!CI32+'(5) OT Detailed Adjustments'!CI89","v":0},{"$f":"IF($AB30>0,$AB30*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ32+'(5) OT Detailed Adjustments'!CJ89","v":0},{"$f":"IF($AB30>0,$AB30*$CK$73,0)+'(5) OT Detailed Adjustments'!CK32+'(5) OT Detailed Adjustments'!CK89","v":0},0,{"$f":"IF($AC30>0,$AC30*$CM$73,0)+'(5) OT Detailed Adjustments'!CM32+'(5) OT Detailed Adjustments'!CM89","v":0},{"$f":"IF($AC30>0,$AC30*$CN$73,0)+'(5) OT Detailed Adjustments'!CN32+'(5) OT Detailed Adjustments'!CN89","v":0},{"$f":"IF($AC30>0,$AC30*$CO$73,0)+'(5) OT Detailed Adjustments'!CO32+'(5) OT Detailed Adjustments'!CO89","v":0},0,{"$f":"IF($AD30>0,$AD30*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ32+'(5) OT Detailed Adjustments'!CQ89","v":0},{"$f":"IF($AD30>0,$AD30*$CR$73,0)+'(5) OT Detailed Adjustments'!CR32+'(5) OT Detailed Adjustments'!CR89","v":0},{"$f":"IF($AD30>0,$AD30*$CS$73,0)+'(5) OT Detailed Adjustments'!CS32+'(5) OT Detailed Adjustments'!CS89","v":0},0,{"$f":"IF($AE30>0,$AE30*$CU$73,0)+'(5) OT Detailed Adjustments'!CU32+'(5) OT Detailed Adjustments'!CU89","v":0},{"$f":"IF($AE30>0,$AE30*$CV$73,0)+'(5) OT Detailed Adjustments'!CV32+'(5) OT Detailed Adjustments'!CV89","v":0},{"$f":"IF($AE30>0,$AE30*$CW$73,0)+'(5) OT Detailed Adjustments'!CW32+'(5) OT Detailed Adjustments'!CW89","v":0},0,{"$f":"IF($AF30>0,$AF30*$CY$73,0)+'(5) OT Detailed Adjustments'!CY32+'(5) OT Detailed Adjustments'!CY89","v":0},{"$f":"IF($AF30>0,$AF30*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ32+'(5) OT Detailed Adjustments'!CZ89","v":0},{"$f":"IF($AF30>0,$AF30*$DA$73,0)+'(5) OT Detailed Adjustments'!DA32+'(5) OT Detailed Adjustments'!DA89","v":0},0,{"$f":"IF($AG30>0,$AG30*$DC$73,0)+'(5) OT Detailed Adjustments'!DC32+'(5) OT Detailed Adjustments'!DC89","v":0},{"$f":"IF($AG30>0,$AG30*$DD$73,0)+'(5) OT Detailed Adjustments'!DD32+'(5) OT Detailed Adjustments'!DD89","v":0},{"$f":"IF($AG30>0,$AG30*$DE$73,0)+'(5) OT Detailed Adjustments'!DE32+'(5) OT Detailed Adjustments'!DE89","v":0},0,{"$f":"IF($AH30>0,$AH30*$DG$73,0)+'(5) OT Detailed Adjustments'!DG32+'(5) OT Detailed Adjustments'!DG89","v":0},{"$f":"IF($AH30>0,$AH30*$DH$73,0)+'(5) OT Detailed Adjustments'!DH32+'(5) OT Detailed Adjustments'!DH89","v":0},{"$f":"IF($AH30>0,$AH30*$DI$73,0)+'(5) OT Detailed Adjustments'!DI32+'(5) OT Detailed Adjustments'!DI89","v":0},0,{"$f":"IF($AI30>0,$AI30*$DK$73,0)+'(5) OT Detailed Adjustments'!DK32+'(5) OT Detailed Adjustments'!DK89","v":0},{"$f":"IF($AI30>0,$AI30*$DL$73,0)+'(5) OT Detailed Adjustments'!DL32+'(5) OT Detailed Adjustments'!DL89","v":0},{"$f":"IF($AI30>0,$AI30*$DM$73,0)+'(5) OT Detailed Adjustments'!DM32+'(5) OT Detailed Adjustments'!DM89","v":0},0,{"$f":"IF($AJ30>0,$AJ30*$DO$73,0)+'(5) OT Detailed Adjustments'!DO32+'(5) OT Detailed Adjustments'!DO89","v":0},{"$f":"IF($AJ30>0,$AJ30*$DP$73,0)+'(5) OT Detailed Adjustments'!DP32+'(5) OT Detailed Adjustments'!DP89","v":0},{"$f":"IF($AJ30>0,$AJ30*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ32+'(5) OT Detailed Adjustments'!DQ89","v":0},0,{"$f":"IF($AK30>0,$AK30*$DS$73,0)+'(5) OT Detailed Adjustments'!DS32+'(5) OT Detailed Adjustments'!DS89","v":0},{"$f":"IF($AK30>0,$AK30*$DT$73,0)+'(5) OT Detailed Adjustments'!DT32+'(5) OT Detailed Adjustments'!DT89","v":0},{"$f":"IF($AK30>0,$AK30*$DU$73,0)+'(5) OT Detailed Adjustments'!DU32+'(5) OT Detailed Adjustments'!DU89","v":0},0,{"$f":"IF($AL30>0,$AL30*$DW$73,0)+'(5) OT Detailed Adjustments'!DW32+'(5) OT Detailed Adjustments'!DW89","v":0},{"$f":"IF($AL30>0,$AL30*$DX$73,0)+'(5) OT Detailed Adjustments'!DX32+'(5) OT Detailed Adjustments'!DX89","v":0},{"$f":"IF($AL30>0,$AL30*$DY$73,0)+'(5) OT Detailed Adjustments'!DY32+'(5) OT Detailed Adjustments'!DY89","v":0},0]
[84,"Household Expenses",{"$f":"IF($G31>0,$G31*$C$73,0)+'(5) OT Detailed Adjustments'!C33+'(5) OT Detailed Adjustments'!C90","v":0},{"$f":"IF($G31>0,$G31*$D$73,0)+'(5) OT Detailed Adjustments'!D33+'(5) OT Detailed Adjustments'!D90","v":0},{"$f":"IF($G31>0,$G31*$E$73,0)+'(5) OT Detailed Adjustments'!E33+'(5) OT Detailed Adjustments'!E90","v":0},0,{"$f":"IF($H31>0,$H31*$G$73,0)+'(5) OT Detailed Adjustments'!G33+'(5) OT Detailed Adjustments'!G90","v":0},{"$f":"IF($H31>0,$H31*$H$73,0)+'(5) OT Detailed Adjustments'!H33+'(5) OT Detailed Adjustments'!H90","v":0},{"$f":"IF($H31>0,$H31*$I$73,0)+'(5) OT Detailed Adjustments'!I33+'(5) OT Detailed Adjustments'!I90","v":0},0,{"$f":"IF($I31>0,$I31*$K$73,0)+'(5) OT Detailed Adjustments'!K33+'(5) OT Detailed Adjustments'!K90","v":0},{"$f":"IF($I31>0,$I31*$L$73,0)+'(5) OT Detailed Adjustments'!L33+'(5) OT Detailed Adjustments'!L90","v":0},{"$f":"IF($I31>0,$I31*$M$73,0)+'(5) OT Detailed Adjustments'!M33+'(5) OT Detailed Adjustments'!M90","v":0},0,{"$f":"IF($J31>0,$J31*$O$73,0)+'(5) OT Detailed Adjustments'!O33+'(5) OT Detailed Adjustments'!O90","v":0},{"$f":"IF($J31>0,$J31*$P$73,0)+'(5) OT Detailed Adjustments'!P33+'(5) OT Detailed Adjustments'!P90","v":0},{"$f":"IF($J31>0,$J31*$Q$73,0)+'(5) OT Detailed Adjustments'!Q33+'(5) OT Detailed Adjustments'!Q90","v":0},0,{"$f":"IF($K31>0,$K31*$S$73,0)+'(5) OT Detailed Adjustments'!S33+'(5) OT Detailed Adjustments'!S90","v":0},{"$f":"IF($K31>0,$K31*$T$73,0)+'(5) OT Detailed Adjustments'!T33+'(5) OT Detailed Adjustments'!T90","v":0},{"$f":"IF($K31>0,$K31*$U$73,0)+'(5) OT Detailed Adjustments'!U33+'(5) OT Detailed Adjustments'!U90","v":0},0,{"$f":"IF($L31>0,$L31*$W$73,0)+'(5) OT Detailed Adjustments'!W33+'(5) OT Detailed Adjustments'!W90","v":0},{"$f":"IF($L31>0,$L31*$X$73,0)+'(5) OT Detailed Adjustments'!X33+'(5) OT Detailed Adjustments'!X90","v":0},{"$f":"IF($L31>0,$L31*$Y$73,0)+'(5) OT Detailed Adjustments'!Y33+'(5) OT Detailed Adjustments'!Y90","v":0},0,{"$f":"IF($M31>0,$M31*$AA$73,0)+'(5) OT Detailed Adjustments'!AA33+'(5) OT Detailed Adjustments'!AA90","v":0},{"$f":"IF($M31>0,$M31*$AB$73,0)+'(5) OT Detailed Adjustments'!AB33+'(5) OT Detailed Adjustments'!AB90","v":0},{"$f":"IF($M31>0,$M31*$AC$73,0)+'(5) OT Detailed Adjustments'!AC33+'(5) OT Detailed Adjustments'!AC90","v":0},0,{"$f":"IF($N31>0,$N31*$AE$73,0)+'(5) OT Detailed Adjustments'!AE33+'(5) OT Detailed Adjustments'!AE90","v":0},{"$f":"IF($N31>0,$N31*$AF$73,0)+'(5) OT Detailed Adjustments'!AF33+'(5) OT Detailed Adjustments'!AF90","v":0},{"$f":"IF($N31>0,$N31*$AG$73,0)+'(5) OT Detailed Adjustments'!AG33+'(5) OT Detailed Adjustments'!AG90","v":0},0,{"$f":"IF($O31>0,$O31*$AI$73,0)+'(5) OT Detailed Adjustments'!AI33+'(5) OT Detailed Adjustments'!AI90","v":0},{"$f":"IF($O31>0,$O31*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ33+'(5) OT Detailed Adjustments'!AJ90","v":0},{"$f":"IF($O31>0,$O31*$AK$73,0)+'(5) OT Detailed Adjustments'!AK33+'(5) OT Detailed Adjustments'!AK90","v":0},0,{"$f":"IF($P31>0,$P31*$AM$73,0)+'(5) OT Detailed Adjustments'!AM33+'(5) OT Detailed Adjustments'!AM90","v":0},{"$f":"IF($P31>0,$P31*$AN$73,0)+'(5) OT Detailed Adjustments'!AN33+'(5) OT Detailed Adjustments'!AN90","v":0},{"$f":"IF($P31>0,$P31*$AO$73,0)+'(5) OT Detailed Adjustments'!AO33+'(5) OT Detailed Adjustments'!AO90","v":0},0,{"$f":"IF($Q31>0,$Q31*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ33+'(5) OT Detailed Adjustments'!AQ90","v":0},{"$f":"IF($Q31>0,$Q31*$AR$73,0)+'(5) OT Detailed Adjustments'!AR33+'(5) OT Detailed Adjustments'!AR90","v":0},{"$f":"IF($Q31>0,$Q31*$AS$73,0)+'(5) OT Detailed Adjustments'!AS33+'(5) OT Detailed Adjustments'!AS90","v":0},0,{"$f":"IF($R31>0,$R31*$AU$73,0)+'(5) OT Detailed Adjustments'!AU33+'(5) OT Detailed Adjustments'!AU90","v":0},{"$f":"IF($R31>0,$R31*$AV$73,0)+'(5) OT Detailed Adjustments'!AV33+'(5) OT Detailed Adjustments'!AV90","v":0},{"$f":"IF($R31>0,$R31*$AW$73,0)+'(5) OT Detailed Adjustments'!AW33+'(5) OT Detailed Adjustments'!AW90","v":0},0,{"$f":"IF($S31>0,$S31*$AY$73,0)+'(5) OT Detailed Adjustments'!AY33+'(5) OT Detailed Adjustments'!AY90","v":0},{"$f":"IF($S31>0,$S31*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ33+'(5) OT Detailed Adjustments'!AZ90","v":0},{"$f":"IF($S31>0,$S31*$AB$73,0)+'(5) OT Detailed Adjustments'!BA33+'(5) OT Detailed Adjustments'!BA90","v":0},0,{"$f":"IF($T31>0,$T31*$BC$73,0)+'(5) OT Detailed Adjustments'!BC33+'(5) OT Detailed Adjustments'!BC90","v":0},{"$f":"IF($T31>0,$T31*$BD$73,0)+'(5) OT Detailed Adjustments'!BD33+'(5) OT Detailed Adjustments'!BD90","v":0},{"$f":"IF($T31>0,$T31*$BE$73,0)+'(5) OT Detailed Adjustments'!BE33+'(5) OT Detailed Adjustments'!BE90","v":0},0,{"$f":"IF($U31>0,$U31*$BG$73,0)+'(5) OT Detailed Adjustments'!BG33+'(5) OT Detailed Adjustments'!BG90","v":0},{"$f":"IF($U31>0,$U31*$BH$73,0)+'(5) OT Detailed Adjustments'!BH33+'(5) OT Detailed Adjustments'!BH90","v":0},{"$f":"IF($U31>0,$U31*$BI$73,0)+'(5) OT Detailed Adjustments'!BI33+'(5) OT Detailed Adjustments'!BI90","v":0},0,{"$f":"IF($V31>0,$V31*$BK$73,0)+'(5) OT Detailed Adjustments'!BK33+'(5) OT Detailed Adjustments'!BK90","v":0},{"$f":"IF($V31>0,$V31*$BL$73,0)+'(5) OT Detailed Adjustments'!BL33+'(5) OT Detailed Adjustments'!BL90","v":0},{"$f":"IF($V31>0,$V31*$BM$73,0)+'(5) OT Detailed Adjustments'!BM33+'(5) OT Detailed Adjustments'!BM90","v":0},0,{"$f":"IF($W31>0,$W31*$BO$73,0)+'(5) OT Detailed Adjustments'!BO33+'(5) OT Detailed Adjustments'!BO90","v":0},{"$f":"IF($W31>0,$W31*$BP$73,0)+'(5) OT Detailed Adjustments'!BP33+'(5) OT Detailed Adjustments'!BP90","v":0},{"$f":"IF($W31>0,$W31*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ33+'(5) OT Detailed Adjustments'!BQ90","v":0},0,{"$f":"IF($X31>0,$X31*$BS$73,0)+'(5) OT Detailed Adjustments'!BS33+'(5) OT Detailed Adjustments'!BS90","v":0},{"$f":"IF($X31>0,$X31*$BT$73,0)+'(5) OT Detailed Adjustments'!BT33+'(5) OT Detailed Adjustments'!BT90","v":0},{"$f":"IF($X31>0,$X31*$BU$73,0)+'(5) OT Detailed Adjustments'!BU33+'(5) OT Detailed Adjustments'!BU90","v":0},0,{"$f":"IF($Y31>0,$Y31*$BW$73,0)+'(5) OT Detailed Adjustments'!BW33+'(5) OT Detailed Adjustments'!BW90","v":0},{"$f":"IF($Y31>0,$Y31*$BX$73,0)+'(5) OT Detailed Adjustments'!BX33+'(5) OT Detailed Adjustments'!BX90","v":0},{"$f":"IF($Y31>0,$Y31*$BY$73,0)+'(5) OT Detailed Adjustments'!BY33+'(5) OT Detailed Adjustments'!BY90","v":0},0,{"$f":"IF($Z31>0,$Z31*$CA$73,0)+'(5) OT Detailed Adjustments'!CA33+'(5) OT Detailed Adjustments'!CA90","v":0},{"$f":"IF($Z31>0,$Z31*$CB$73,0)+'(5) OT Detailed Adjustments'!CB33+'(5) OT Detailed Adjustments'!CB90","v":0},{"$f":"IF($Z31>0,$Z31*$CC$73,0)+'(5) OT Detailed Adjustments'!CC33+'(5) OT Detailed Adjustments'!CC90","v":0},0,{"$f":"IF($AA31>0,$AA31*$CE$73,0)+'(5) OT Detailed Adjustments'!CE33+'(5) OT Detailed Adjustments'!CE90","v":0},{"$f":"IF($AA31>0,$AA31*$CF$73,0)+'(5) OT Detailed Adjustments'!CF33+'(5) OT Detailed Adjustments'!CF90","v":0},{"$f":"IF($AA31>0,$AA31*$CG$73,0)+'(5) OT Detailed Adjustments'!CG33+'(5) OT Detailed Adjustments'!CG90","v":0},0,{"$f":"IF($AB31>0,$AB31*$CI$73,0)+'(5) OT Detailed Adjustments'!CI33+'(5) OT Detailed Adjustments'!CI90","v":0},{"$f":"IF($AB31>0,$AB31*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ33+'(5) OT Detailed Adjustments'!CJ90","v":0},{"$f":"IF($AB31>0,$AB31*$CK$73,0)+'(5) OT Detailed Adjustments'!CK33+'(5) OT Detailed Adjustments'!CK90","v":0},0,{"$f":"IF($AC31>0,$AC31*$CM$73,0)+'(5) OT Detailed Adjustments'!CM33+'(5) OT Detailed Adjustments'!CM90","v":0},{"$f":"IF($AC31>0,$AC31*$CN$73,0)+'(5) OT Detailed Adjustments'!CN33+'(5) OT Detailed Adjustments'!CN90","v":0},{"$f":"IF($AC31>0,$AC31*$CO$73,0)+'(5) OT Detailed Adjustments'!CO33+'(5) OT Detailed Adjustments'!CO90","v":0},0,{"$f":"IF($AD31>0,$AD31*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ33+'(5) OT Detailed Adjustments'!CQ90","v":0},{"$f":"IF($AD31>0,$AD31*$CR$73,0)+'(5) OT Detailed Adjustments'!CR33+'(5) OT Detailed Adjustments'!CR90","v":0},{"$f":"IF($AD31>0,$AD31*$CS$73,0)+'(5) OT Detailed Adjustments'!CS33+'(5) OT Detailed Adjustments'!CS90","v":0},0,{"$f":"IF($AE31>0,$AE31*$CU$73,0)+'(5) OT Detailed Adjustments'!CU33+'(5) OT Detailed Adjustments'!CU90","v":0},{"$f":"IF($AE31>0,$AE31*$CV$73,0)+'(5) OT Detailed Adjustments'!CV33+'(5) OT Detailed Adjustments'!CV90","v":0},{"$f":"IF($AE31>0,$AE31*$CW$73,0)+'(5) OT Detailed Adjustments'!CW33+'(5) OT Detailed Adjustments'!CW90","v":0},0,{"$f":"IF($AF31>0,$AF31*$CY$73,0)+'(5) OT Detailed Adjustments'!CY33+'(5) OT Detailed Adjustments'!CY90","v":0},{"$f":"IF($AF31>0,$AF31*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ33+'(5) OT Detailed Adjustments'!CZ90","v":0},{"$f":"IF($AF31>0,$AF31*$DA$73,0)+'(5) OT Detailed Adjustments'!DA33+'(5) OT Detailed Adjustments'!DA90","v":0},0,{"$f":"IF($AG31>0,$AG31*$DC$73,0)+'(5) OT Detailed Adjustments'!DC33+'(5) OT Detailed Adjustments'!DC90","v":0},{"$f":"IF($AG31>0,$AG31*$DD$73,0)+'(5) OT Detailed Adjustments'!DD33+'(5) OT Detailed Adjustments'!DD90","v":0},{"$f":"IF($AG31>0,$AG31*$DE$73,0)+'(5) OT Detailed Adjustments'!DE33+'(5) OT Detailed Adjustments'!DE90","v":0},0,{"$f":"IF($AH31>0,$AH31*$DG$73,0)+'(5) OT Detailed Adjustments'!DG33+'(5) OT Detailed Adjustments'!DG90","v":0},{"$f":"IF($AH31>0,$AH31*$DH$73,0)+'(5) OT Detailed Adjustments'!DH33+'(5) OT Detailed Adjustments'!DH90","v":0},{"$f":"IF($AH31>0,$AH31*$DI$73,0)+'(5) OT Detailed Adjustments'!DI33+'(5) OT Detailed Adjustments'!DI90","v":0},0,{"$f":"IF($AI31>0,$AI31*$DK$73,0)+'(5) OT Detailed Adjustments'!DK33+'(5) OT Detailed Adjustments'!DK90","v":0},{"$f":"IF($AI31>0,$AI31*$DL$73,0)+'(5) OT Detailed Adjustments'!DL33+'(5) OT Detailed Adjustments'!DL90","v":0},{"$f":"IF($AI31>0,$AI31*$DM$73,0)+'(5) OT Detailed Adjustments'!DM33+'(5) OT Detailed Adjustments'!DM90","v":0},0,{"$f":"IF($AJ31>0,$AJ31*$DO$73,0)+'(5) OT Detailed Adjustments'!DO33+'(5) OT Detailed Adjustments'!DO90","v":0},{"$f":"IF($AJ31>0,$AJ31*$DP$73,0)+'(5) OT Detailed Adjustments'!DP33+'(5) OT Detailed Adjustments'!DP90","v":0},{"$f":"IF($AJ31>0,$AJ31*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ33+'(5) OT Detailed Adjustments'!DQ90","v":0},0,{"$f":"IF($AK31>0,$AK31*$DS$73,0)+'(5) OT Detailed Adjustments'!DS33+'(5) OT Detailed Adjustments'!DS90","v":0},{"$f":"IF($AK31>0,$AK31*$DT$73,0)+'(5) OT Detailed Adjustments'!DT33+'(5) OT Detailed Adjustments'!DT90","v":0},{"$f":"IF($AK31>0,$AK31*$DU$73,0)+'(5) OT Detailed Adjustments'!DU33+'(5) OT Detailed Adjustments'!DU90","v":0},0,{"$f":"IF($AL31>0,$AL31*$DW$73,0)+'(5) OT Detailed Adjustments'!DW33+'(5) OT Detailed Adjustments'!DW90","v":0},{"$f":"IF($AL31>0,$AL31*$DX$73,0)+'(5) OT Detailed Adjustments'!DX33+'(5) OT Detailed Adjustments'!DX90","v":0},{"$f":"IF($AL31>0,$AL31*$DY$73,0)+'(5) OT Detailed Adjustments'!DY33+'(5) OT Detailed Adjustments'!DY90","v":0},0]
[85,"Insurance",{"$f":"IF($G32>0,$G32*$C$73,0)+'(5) OT Detailed Adjustments'!C34+'(5) OT Detailed Adjustments'!C91","v":0},{"$f":"IF($G32>0,$G32*$D$73,0)+'(5) OT Detailed Adjustments'!D34+'(5) OT Detailed Adjustments'!D91","v":0},{"$f":"IF($G32>0,$G32*$E$73,0)+'(5) OT Detailed Adjustments'!E34+'(5) OT Detailed Adjustments'!E91","v":0},0,{"$f":"IF($H32>0,$H32*$G$73,0)+'(5) OT Detailed Adjustments'!G34+'(5) OT Detailed Adjustments'!G91","v":0},{"$f":"IF($H32>0,$H32*$H$73,0)+'(5) OT Detailed Adjustments'!H34+'(5) OT Detailed Adjustments'!H91","v":0},{"$f":"IF($H32>0,$H32*$I$73,0)+'(5) OT Detailed Adjustments'!I34+'(5) OT Detailed Adjustments'!I91","v":0},0,{"$f":"IF($I32>0,$I32*$K$73,0)+'(5) OT Detailed Adjustments'!K34+'(5) OT Detailed Adjustments'!K91","v":0},{"$f":"IF($I32>0,$I32*$L$73,0)+'(5) OT Detailed Adjustments'!L34+'(5) OT Detailed Adjustments'!L91","v":0},{"$f":"IF($I32>0,$I32*$M$73,0)+'(5) OT Detailed Adjustments'!M34+'(5) OT Detailed Adjustments'!M91","v":0},0,{"$f":"IF($J32>0,$J32*$O$73,0)+'(5) OT Detailed Adjustments'!O34+'(5) OT Detailed Adjustments'!O91","v":0},{"$f":"IF($J32>0,$J32*$P$73,0)+'(5) OT Detailed Adjustments'!P34+'(5) OT Detailed Adjustments'!P91","v":0},{"$f":"IF($J32>0,$J32*$Q$73,0)+'(5) OT Detailed Adjustments'!Q34+'(5) OT Detailed Adjustments'!Q91","v":0},0,{"$f":"IF($K32>0,$K32*$S$73,0)+'(5) OT Detailed Adjustments'!S34+'(5) OT Detailed Adjustments'!S91","v":0},{"$f":"IF($K32>0,$K32*$T$73,0)+'(5) OT Detailed Adjustments'!T34+'(5) OT Detailed Adjustments'!T91","v":0},{"$f":"IF($K32>0,$K32*$U$73,0)+'(5) OT Detailed Adjustments'!U34+'(5) OT Detailed Adjustments'!U91","v":0},0,{"$f":"IF($L32>0,$L32*$W$73,0)+'(5) OT Detailed Adjustments'!W34+'(5) OT Detailed Adjustments'!W91","v":0},{"$f":"IF($L32>0,$L32*$X$73,0)+'(5) OT Detailed Adjustments'!X34+'(5) OT Detailed Adjustments'!X91","v":0},{"$f":"IF($L32>0,$L32*$Y$73,0)+'(5) OT Detailed Adjustments'!Y34+'(5) OT Detailed Adjustments'!Y91","v":0},0,{"$f":"IF($M32>0,$M32*$AA$73,0)+'(5) OT Detailed Adjustments'!AA34+'(5) OT Detailed Adjustments'!AA91","v":0},{"$f":"IF($M32>0,$M32*$AB$73,0)+'(5) OT Detailed Adjustments'!AB34+'(5) OT Detailed Adjustments'!AB91","v":0},{"$f":"IF($M32>0,$M32*$AC$73,0)+'(5) OT Detailed Adjustments'!AC34+'(5) OT Detailed Adjustments'!AC91","v":0},0,{"$f":"IF($N32>0,$N32*$AE$73,0)+'(5) OT Detailed Adjustments'!AE34+'(5) OT Detailed Adjustments'!AE91","v":0},{"$f":"IF($N32>0,$N32*$AF$73,0)+'(5) OT Detailed Adjustments'!AF34+'(5) OT Detailed Adjustments'!AF91","v":0},{"$f":"IF($N32>0,$N32*$AG$73,0)+'(5) OT Detailed Adjustments'!AG34+'(5) OT Detailed Adjustments'!AG91","v":0},{"$f":"SUM(AE93:AG93)","v":0},{"$f":"IF($O32>0,$O32*$AI$73,0)+'(5) OT Detailed Adjustments'!AI34+'(5) OT Detailed Adjustments'!AI91","v":0},{"$f":"IF($O32>0,$O32*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ34+'(5) OT Detailed Adjustments'!AJ91","v":0},{"$f":"IF($O32>0,$O32*$AK$73,0)+'(5) OT Detailed Adjustments'!AK34+'(5) OT Detailed Adjustments'!AK91","v":0},0,{"$f":"IF($P32>0,$P32*$AM$73,0)+'(5) OT Detailed Adjustments'!AM34+'(5) OT Detailed Adjustments'!AM91","v":0},{"$f":"IF($P32>0,$P32*$AN$73,0)+'(5) OT Detailed Adjustments'!AN34+'(5) OT Detailed Adjustments'!AN91","v":0},{"$f":"IF($P32>0,$P32*$AO$73,0)+'(5) OT Detailed Adjustments'!AO34+'(5) OT Detailed Adjustments'!AO91","v":0},0,{"$f":"IF($Q32>0,$Q32*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ34+'(5) OT Detailed Adjustments'!AQ91","v":0},{"$f":"IF($Q32>0,$Q32*$AR$73,0)+'(5) OT Detailed Adjustments'!AR34+'(5) OT Detailed Adjustments'!AR91","v":0},{"$f":"IF($Q32>0,$Q32*$AS$73,0)+'(5) OT Detailed Adjustments'!AS34+'(5) OT Detailed Adjustments'!AS91","v":0},0,{"$f":"IF($R32>0,$R32*$AU$73,0)+'(5) OT Detailed Adjustments'!AU34+'(5) OT Detailed Adjustments'!AU91","v":0},{"$f":"IF($R32>0,$R32*$AV$73,0)+'(5) OT Detailed Adjustments'!AV34+'(5) OT Detailed Adjustments'!AV91","v":0},{"$f":"IF($R32>0,$R32*$AW$73,0)+'(5) OT Detailed Adjustments'!AW34+'(5) OT Detailed Adjustments'!AW91","v":0},0,{"$f":"IF($S32>0,$S32*$AY$73,0)+'(5) OT Detailed Adjustments'!AY34+'(5) OT Detailed Adjustments'!AY91","v":0},{"$f":"IF($S32>0,$S32*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ34+'(5) OT Detailed Adjustments'!AZ91","v":0},{"$f":"IF($S32>0,$S32*$AB$73,0)+'(5) OT Detailed Adjustments'!BA34+'(5) OT Detailed Adjustments'!BA91","v":0},0,{"$f":"IF($T32>0,$T32*$BC$73,0)+'(5) OT Detailed Adjustments'!BC34+'(5) OT Detailed Adjustments'!BC91","v":0},{"$f":"IF($T32>0,$T32*$BD$73,0)+'(5) OT Detailed Adjustments'!BD34+'(5) OT Detailed Adjustments'!BD91","v":0},{"$f":"IF($T32>0,$T32*$BE$73,0)+'(5) OT Detailed Adjustments'!BE34+'(5) OT Detailed Adjustments'!BE91","v":0},0,{"$f":"IF($U32>0,$U32*$BG$73,0)+'(5) OT Detailed Adjustments'!BG34+'(5) OT Detailed Adjustments'!BG91","v":0},{"$f":"IF($U32>0,$U32*$BH$73,0)+'(5) OT Detailed Adjustments'!BH34+'(5) OT Detailed Adjustments'!BH91","v":0},{"$f":"IF($U32>0,$U32*$BI$73,0)+'(5) OT Detailed Adjustments'!BI34+'(5) OT Detailed Adjustments'!BI91","v":0},0,{"$f":"IF($V32>0,$V32*$BK$73,0)+'(5) OT Detailed Adjustments'!BK34+'(5) OT Detailed Adjustments'!BK91","v":0},{"$f":"IF($V32>0,$V32*$BL$73,0)+'(5) OT Detailed Adjustments'!BL34+'(5) OT Detailed Adjustments'!BL91","v":0},{"$f":"IF($V32>0,$V32*$BM$73,0)+'(5) OT Detailed Adjustments'!BM34+'(5) OT Detailed Adjustments'!BM91","v":0},0,{"$f":"IF($W32>0,$W32*$BO$73,0)+'(5) OT Detailed Adjustments'!BO34+'(5) OT Detailed Adjustments'!BO91","v":0},{"$f":"IF($W32>0,$W32*$BP$73,0)+'(5) OT Detailed Adjustments'!BP34+'(5) OT Detailed Adjustments'!BP91","v":0},{"$f":"IF($W32>0,$W32*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ34+'(5) OT Detailed Adjustments'!BQ91","v":0},0,{"$f":"IF($X32>0,$X32*$BS$73,0)+'(5) OT Detailed Adjustments'!BS34+'(5) OT Detailed Adjustments'!BS91","v":0},{"$f":"IF($X32>0,$X32*$BT$73,0)+'(5) OT Detailed Adjustments'!BT34+'(5) OT Detailed Adjustments'!BT91","v":0},{"$f":"IF($X32>0,$X32*$BU$73,0)+'(5) OT Detailed Adjustments'!BU34+'(5) OT Detailed Adjustments'!BU91","v":0},0,{"$f":"IF($Y32>0,$Y32*$BW$73,0)+'(5) OT Detailed Adjustments'!BW34+'(5) OT Detailed Adjustments'!BW91","v":0},{"$f":"IF($Y32>0,$Y32*$BX$73,0)+'(5) OT Detailed Adjustments'!BX34+'(5) OT Detailed Adjustments'!BX91","v":0},{"$f":"IF($Y32>0,$Y32*$BY$73,0)+'(5) OT Detailed Adjustments'!BY34+'(5) OT Detailed Adjustments'!BY91","v":0},0,{"$f":"IF($Z32>0,$Z32*$CA$73,0)+'(5) OT Detailed Adjustments'!CA34+'(5) OT Detailed Adjustments'!CA91","v":0},{"$f":"IF($Z32>0,$Z32*$CB$73,0)+'(5) OT Detailed Adjustments'!CB34+'(5) OT Detailed Adjustments'!CB91","v":0},{"$f":"IF($Z32>0,$Z32*$CC$73,0)+'(5) OT Detailed Adjustments'!CC34+'(5) OT Detailed Adjustments'!CC91","v":0},0,{"$f":"IF($AA32>0,$AA32*$CE$73,0)+'(5) OT Detailed Adjustments'!CE34+'(5) OT Detailed Adjustments'!CE91","v":0},{"$f":"IF($AA32>0,$AA32*$CF$73,0)+'(5) OT Detailed Adjustments'!CF34+'(5) OT Detailed Adjustments'!CF91","v":0},{"$f":"IF($AA32>0,$AA32*$CG$73,0)+'(5) OT Detailed Adjustments'!CG34+'(5) OT Detailed Adjustments'!CG91","v":0},0,{"$f":"IF($AB32>0,$AB32*$CI$73,0)+'(5) OT Detailed Adjustments'!CI34+'(5) OT Detailed Adjustments'!CI91","v":0},{"$f":"IF($AB32>0,$AB32*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ34+'(5) OT Detailed Adjustments'!CJ91","v":0},{"$f":"IF($AB32>0,$AB32*$CK$73,0)+'(5) OT Detailed Adjustments'!CK34+'(5) OT Detailed Adjustments'!CK91","v":0},0,{"$f":"IF($AC32>0,$AC32*$CM$73,0)+'(5) OT Detailed Adjustments'!CM34+'(5) OT Detailed Adjustments'!CM91","v":0},{"$f":"IF($AC32>0,$AC32*$CN$73,0)+'(5) OT Detailed Adjustments'!CN34+'(5) OT Detailed Adjustments'!CN91","v":0},{"$f":"IF($AC32>0,$AC32*$CO$73,0)+'(5) OT Detailed Adjustments'!CO34+'(5) OT Detailed Adjustments'!CO91","v":0},0,{"$f":"IF($AD32>0,$AD32*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ34+'(5) OT Detailed Adjustments'!CQ91","v":0},{"$f":"IF($AD32>0,$AD32*$CR$73,0)+'(5) OT Detailed Adjustments'!CR34+'(5) OT Detailed Adjustments'!CR91","v":0},{"$f":"IF($AD32>0,$AD32*$CS$73,0)+'(5) OT Detailed Adjustments'!CS34+'(5) OT Detailed Adjustments'!CS91","v":0},0,{"$f":"IF($AE32>0,$AE32*$CU$73,0)+'(5) OT Detailed Adjustments'!CU34+'(5) OT Detailed Adjustments'!CU91","v":0},{"$f":"IF($AE32>0,$AE32*$CV$73,0)+'(5) OT Detailed Adjustments'!CV34+'(5) OT Detailed Adjustments'!CV91","v":0},{"$f":"IF($AE32>0,$AE32*$CW$73,0)+'(5) OT Detailed Adjustments'!CW34+'(5) OT Detailed Adjustments'!CW91","v":0},0,{"$f":"IF($AF32>0,$AF32*$CY$73,0)+'(5) OT Detailed Adjustments'!CY34+'(5) OT Detailed Adjustments'!CY91","v":0},{"$f":"IF($AF32>0,$AF32*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ34+'(5) OT Detailed Adjustments'!CZ91","v":0},{"$f":"IF($AF32>0,$AF32*$DA$73,0)+'(5) OT Detailed Adjustments'!DA34+'(5) OT Detailed Adjustments'!DA91","v":0},0,{"$f":"IF($AG32>0,$AG32*$DC$73,0)+'(5) OT Detailed Adjustments'!DC34+'(5) OT Detailed Adjustments'!DC91","v":0},{"$f":"IF($AG32>0,$AG32*$DD$73,0)+'(5) OT Detailed Adjustments'!DD34+'(5) OT Detailed Adjustments'!DD91","v":0},{"$f":"IF($AG32>0,$AG32*$DE$73,0)+'(5) OT Detailed Adjustments'!DE34+'(5) OT Detailed Adjustments'!DE91","v":0},0,{"$f":"IF($AH32>0,$AH32*$DG$73,0)+'(5) OT Detailed Adjustments'!DG34+'(5) OT Detailed Adjustments'!DG91","v":0},{"$f":"IF($AH32>0,$AH32*$DH$73,0)+'(5) OT Detailed Adjustments'!DH34+'(5) OT Detailed Adjustments'!DH91","v":0},{"$f":"IF($AH32>0,$AH32*$DI$73,0)+'(5) OT Detailed Adjustments'!DI34+'(5) OT Detailed Adjustments'!DI91","v":0},0,{"$f":"IF($AI32>0,$AI32*$DK$73,0)+'(5) OT Detailed Adjustments'!DK34+'(5) OT Detailed Adjustments'!DK91","v":0},{"$f":"IF($AI32>0,$AI32*$DL$73,0)+'(5) OT Detailed Adjustments'!DL34+'(5) OT Detailed Adjustments'!DL91","v":0},{"$f":"IF($AI32>0,$AI32*$DM$73,0)+'(5) OT Detailed Adjustments'!DM34+'(5) OT Detailed Adjustments'!DM91","v":0},0,{"$f":"IF($AJ32>0,$AJ32*$DO$73,0)+'(5) OT Detailed Adjustments'!DO34+'(5) OT Detailed Adjustments'!DO91","v":0},{"$f":"IF($AJ32>0,$AJ32*$DP$73,0)+'(5) OT Detailed Adjustments'!DP34+'(5) OT Detailed Adjustments'!DP91","v":0},{"$f":"IF($AJ32>0,$AJ32*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ34+'(5) OT Detailed Adjustments'!DQ91","v":0},0,{"$f":"IF($AK32>0,$AK32*$DS$73,0)+'(5) OT Detailed Adjustments'!DS34+'(5) OT Detailed Adjustments'!DS91","v":0},{"$f":"IF($AK32>0,$AK32*$DT$73,0)+'(5) OT Detailed Adjustments'!DT34+'(5) OT Detailed Adjustments'!DT91","v":0},{"$f":"IF($AK32>0,$AK32*$DU$73,0)+'(5) OT Detailed Adjustments'!DU34+'(5) OT Detailed Adjustments'!DU91","v":0},0,{"$f":"IF($AL32>0,$AL32*$DW$73,0)+'(5) OT Detailed Adjustments'!DW34+'(5) OT Detailed Adjustments'!DW91","v":0},{"$f":"IF($AL32>0,$AL32*$DX$73,0)+'(5) OT Detailed Adjustments'!DX34+'(5) OT Detailed Adjustments'!DX91","v":0},{"$f":"IF($AL32>0,$AL32*$DY$73,0)+'(5) OT Detailed Adjustments'!DY34+'(5) OT Detailed Adjustments'!DY91","v":0},0]
[86,"Interest Expense",{"$f":"IF($G33>0,$G33*$C$73,0)+'(5) OT Detailed Adjustments'!C35+'(5) OT Detailed Adjustments'!C92","v":0},{"$f":"IF($G33>0,$G33*$D$73,0)+'(5) OT Detailed Adjustments'!D35+'(5) OT Detailed Adjustments'!D92","v":0},{"$f":"IF($G33>0,$G33*$E$73,0)+'(5) OT Detailed Adjustments'!E35+'(5) OT Detailed Adjustments'!E92","v":0},0,{"$f":"IF($H33>0,$H33*$G$73,0)+'(5) OT Detailed Adjustments'!G35+'(5) OT Detailed Adjustments'!G92","v":0},{"$f":"IF($H33>0,$H33*$H$73,0)+'(5) OT Detailed Adjustments'!H35+'(5) OT Detailed Adjustments'!H92","v":0},{"$f":"IF($H33>0,$H33*$I$73,0)+'(5) OT Detailed Adjustments'!I35+'(5) OT Detailed Adjustments'!I92","v":0},0,{"$f":"IF($I33>0,$I33*$K$73,0)+'(5) OT Detailed Adjustments'!K35+'(5) OT Detailed Adjustments'!K92","v":0},{"$f":"IF($I33>0,$I33*$L$73,0)+'(5) OT Detailed Adjustments'!L35+'(5) OT Detailed Adjustments'!L92","v":0},{"$f":"IF($I33>0,$I33*$M$73,0)+'(5) OT Detailed Adjustments'!M35+'(5) OT Detailed Adjustments'!M92","v":0},0,{"$f":"IF($J33>0,$J33*$O$73,0)+'(5) OT Detailed Adjustments'!O35+'(5) OT Detailed Adjustments'!O92","v":0},{"$f":"IF($J33>0,$J33*$P$73,0)+'(5) OT Detailed Adjustments'!P35+'(5) OT Detailed Adjustments'!P92","v":0},{"$f":"IF($J33>0,$J33*$Q$73,0)+'(5) OT Detailed Adjustments'!Q35+'(5) OT Detailed Adjustments'!Q92","v":0},0,{"$f":"IF($K33>0,$K33*$S$73,0)+'(5) OT Detailed Adjustments'!S35+'(5) OT Detailed Adjustments'!S92","v":0},{"$f":"IF($K33>0,$K33*$T$73,0)+'(5) OT Detailed Adjustments'!T35+'(5) OT Detailed Adjustments'!T92","v":0},{"$f":"IF($K33>0,$K33*$U$73,0)+'(5) OT Detailed Adjustments'!U35+'(5) OT Detailed Adjustments'!U92","v":0},0,{"$f":"IF($L33>0,$L33*$W$73,0)+'(5) OT Detailed Adjustments'!W35+'(5) OT Detailed Adjustments'!W92","v":0},{"$f":"IF($L33>0,$L33*$X$73,0)+'(5) OT Detailed Adjustments'!X35+'(5) OT Detailed Adjustments'!X92","v":0},{"$f":"IF($L33>0,$L33*$Y$73,0)+'(5) OT Detailed Adjustments'!Y35+'(5) OT Detailed Adjustments'!Y92","v":0},0,{"$f":"IF($M33>0,$M33*$AA$73,0)+'(5) OT Detailed Adjustments'!AA35+'(5) OT Detailed Adjustments'!AA92","v":0},{"$f":"IF($M33>0,$M33*$AB$73,0)+'(5) OT Detailed Adjustments'!AB35+'(5) OT Detailed Adjustments'!AB92","v":0},{"$f":"IF($M33>0,$M33*$AC$73,0)+'(5) OT Detailed Adjustments'!AC35+'(5) OT Detailed Adjustments'!AC92","v":0},0,{"$f":"IF($N33>0,$N33*$AE$73,0)+'(5) OT Detailed Adjustments'!AE35+'(5) OT Detailed Adjustments'!AE92","v":0},{"$f":"IF($N33>0,$N33*$AF$73,0)+'(5) OT Detailed Adjustments'!AF35+'(5) OT Detailed Adjustments'!AF92","v":0},{"$f":"IF($N33>0,$N33*$AG$73,0)+'(5) OT Detailed Adjustments'!AG35+'(5) OT Detailed Adjustments'!AG92","v":0},0,{"$f":"IF($O33>0,$O33*$AI$73,0)+'(5) OT Detailed Adjustments'!AI35+'(5) OT Detailed Adjustments'!AI92","v":0},{"$f":"IF($O33>0,$O33*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ35+'(5) OT Detailed Adjustments'!AJ92","v":0},{"$f":"IF($O33>0,$O33*$AK$73,0)+'(5) OT Detailed Adjustments'!AK35+'(5) OT Detailed Adjustments'!AK92","v":0},0,{"$f":"IF($P33>0,$P33*$AM$73,0)+'(5) OT Detailed Adjustments'!AM35+'(5) OT Detailed Adjustments'!AM92","v":0},{"$f":"IF($P33>0,$P33*$AN$73,0)+'(5) OT Detailed Adjustments'!AN35+'(5) OT Detailed Adjustments'!AN92","v":0},{"$f":"IF($P33>0,$P33*$AO$73,0)+'(5) OT Detailed Adjustments'!AO35+'(5) OT Detailed Adjustments'!AO92","v":0},0,{"$f":"IF($Q33>0,$Q33*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ35+'(5) OT Detailed Adjustments'!AQ92","v":0},{"$f":"IF($Q33>0,$Q33*$AR$73,0)+'(5) OT Detailed Adjustments'!AR35+'(5) OT Detailed Adjustments'!AR92","v":0},{"$f":"IF($Q33>0,$Q33*$AS$73,0)+'(5) OT Detailed Adjustments'!AS35+'(5) OT Detailed Adjustments'!AS92","v":0},0,{"$f":"IF($R33>0,$R33*$AU$73,0)+'(5) OT Detailed Adjustments'!AU35+'(5) OT Detailed Adjustments'!AU92","v":0},{"$f":"IF($R33>0,$R33*$AV$73,0)+'(5) OT Detailed Adjustments'!AV35+'(5) OT Detailed Adjustments'!AV92","v":0},{"$f":"IF($R33>0,$R33*$AW$73,0)+'(5) OT Detailed Adjustments'!AW35+'(5) OT Detailed Adjustments'!AW92","v":0},0,{"$f":"IF($S33>0,$S33*$AY$73,0)+'(5) OT Detailed Adjustments'!AY35+'(5) OT Detailed Adjustments'!AY92","v":0},{"$f":"IF($S33>0,$S33*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ35+'(5) OT Detailed Adjustments'!AZ92","v":0},{"$f":"IF($S33>0,$S33*$AB$73,0)+'(5) OT Detailed Adjustments'!BA35+'(5) OT Detailed Adjustments'!BA92","v":0},0,{"$f":"IF($T33>0,$T33*$BC$73,0)+'(5) OT Detailed Adjustments'!BC35+'(5) OT Detailed Adjustments'!BC92","v":0},{"$f":"IF($T33>0,$T33*$BD$73,0)+'(5) OT Detailed Adjustments'!BD35+'(5) OT Detailed Adjustments'!BD92","v":0},{"$f":"IF($T33>0,$T33*$BE$73,0)+'(5) OT Detailed Adjustments'!BE35+'(5) OT Detailed Adjustments'!BE92","v":0},0,{"$f":"IF($U33>0,$U33*$BG$73,0)+'(5) OT Detailed Adjustments'!BG35+'(5) OT Detailed Adjustments'!BG92","v":0},{"$f":"IF($U33>0,$U33*$BH$73,0)+'(5) OT Detailed Adjustments'!BH35+'(5) OT Detailed Adjustments'!BH92","v":0},{"$f":"IF($U33>0,$U33*$BI$73,0)+'(5) OT Detailed Adjustments'!BI35+'(5) OT Detailed Adjustments'!BI92","v":0},0,{"$f":"IF($V33>0,$V33*$BK$73,0)+'(5) OT Detailed Adjustments'!BK35+'(5) OT Detailed Adjustments'!BK92","v":0},{"$f":"IF($V33>0,$V33*$BL$73,0)+'(5) OT Detailed Adjustments'!BL35+'(5) OT Detailed Adjustments'!BL92","v":0},{"$f":"IF($V33>0,$V33*$BM$73,0)+'(5) OT Detailed Adjustments'!BM35+'(5) OT Detailed Adjustments'!BM92","v":0},0,{"$f":"IF($W33>0,$W33*$BO$73,0)+'(5) OT Detailed Adjustments'!BO35+'(5) OT Detailed Adjustments'!BO92","v":0},{"$f":"IF($W33>0,$W33*$BP$73,0)+'(5) OT Detailed Adjustments'!BP35+'(5) OT Detailed Adjustments'!BP92","v":0},{"$f":"IF($W33>0,$W33*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ35+'(5) OT Detailed Adjustments'!BQ92","v":0},0,{"$f":"IF($X33>0,$X33*$BS$73,0)+'(5) OT Detailed Adjustments'!BS35+'(5) OT Detailed Adjustments'!BS92","v":0},{"$f":"IF($X33>0,$X33*$BT$73,0)+'(5) OT Detailed Adjustments'!BT35+'(5) OT Detailed Adjustments'!BT92","v":0},{"$f":"IF($X33>0,$X33*$BU$73,0)+'(5) OT Detailed Adjustments'!BU35+'(5) OT Detailed Adjustments'!BU92","v":0},0,{"$f":"IF($Y33>0,$Y33*$BW$73,0)+'(5) OT Detailed Adjustments'!BW35+'(5) OT Detailed Adjustments'!BW92","v":0},{"$f":"IF($Y33>0,$Y33*$BX$73,0)+'(5) OT Detailed Adjustments'!BX35+'(5) OT Detailed Adjustments'!BX92","v":0},{"$f":"IF($Y33>0,$Y33*$BY$73,0)+'(5) OT Detailed Adjustments'!BY35+'(5) OT Detailed Adjustments'!BY92","v":0},0,{"$f":"IF($Z33>0,$Z33*$CA$73,0)+'(5) OT Detailed Adjustments'!CA35+'(5) OT Detailed Adjustments'!CA92","v":0},{"$f":"IF($Z33>0,$Z33*$CB$73,0)+'(5) OT Detailed Adjustments'!CB35+'(5) OT Detailed Adjustments'!CB92","v":0},{"$f":"IF($Z33>0,$Z33*$CC$73,0)+'(5) OT Detailed Adjustments'!CC35+'(5) OT Detailed Adjustments'!CC92","v":0},0,{"$f":"IF($AA33>0,$AA33*$CE$73,0)+'(5) OT Detailed Adjustments'!CE35+'(5) OT Detailed Adjustments'!CE92","v":0},{"$f":"IF($AA33>0,$AA33*$CF$73,0)+'(5) OT Detailed Adjustments'!CF35+'(5) OT Detailed Adjustments'!CF92","v":0},{"$f":"IF($AA33>0,$AA33*$CG$73,0)+'(5) OT Detailed Adjustments'!CG35+'(5) OT Detailed Adjustments'!CG92","v":0},0,{"$f":"IF($AB33>0,$AB33*$CI$73,0)+'(5) OT Detailed Adjustments'!CI35+'(5) OT Detailed Adjustments'!CI92","v":0},{"$f":"IF($AB33>0,$AB33*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ35+'(5) OT Detailed Adjustments'!CJ92","v":0},{"$f":"IF($AB33>0,$AB33*$CK$73,0)+'(5) OT Detailed Adjustments'!CK35+'(5) OT Detailed Adjustments'!CK92","v":0},0,{"$f":"IF($AC33>0,$AC33*$CM$73,0)+'(5) OT Detailed Adjustments'!CM35+'(5) OT Detailed Adjustments'!CM92","v":0},{"$f":"IF($AC33>0,$AC33*$CN$73,0)+'(5) OT Detailed Adjustments'!CN35+'(5) OT Detailed Adjustments'!CN92","v":0},{"$f":"IF($AC33>0,$AC33*$CO$73,0)+'(5) OT Detailed Adjustments'!CO35+'(5) OT Detailed Adjustments'!CO92","v":0},0,{"$f":"IF($AD33>0,$AD33*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ35+'(5) OT Detailed Adjustments'!CQ92","v":0},{"$f":"IF($AD33>0,$AD33*$CR$73,0)+'(5) OT Detailed Adjustments'!CR35+'(5) OT Detailed Adjustments'!CR92","v":0},{"$f":"IF($AD33>0,$AD33*$CS$73,0)+'(5) OT Detailed Adjustments'!CS35+'(5) OT Detailed Adjustments'!CS92","v":0},0,{"$f":"IF($AE33>0,$AE33*$CU$73,0)+'(5) OT Detailed Adjustments'!CU35+'(5) OT Detailed Adjustments'!CU92","v":0},{"$f":"IF($AE33>0,$AE33*$CV$73,0)+'(5) OT Detailed Adjustments'!CV35+'(5) OT Detailed Adjustments'!CV92","v":0},{"$f":"IF($AE33>0,$AE33*$CW$73,0)+'(5) OT Detailed Adjustments'!CW35+'(5) OT Detailed Adjustments'!CW92","v":0},0,{"$f":"IF($AF33>0,$AF33*$CY$73,0)+'(5) OT Detailed Adjustments'!CY35+'(5) OT Detailed Adjustments'!CY92","v":0},{"$f":"IF($AF33>0,$AF33*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ35+'(5) OT Detailed Adjustments'!CZ92","v":0},{"$f":"IF($AF33>0,$AF33*$DA$73,0)+'(5) OT Detailed Adjustments'!DA35+'(5) OT Detailed Adjustments'!DA92","v":0},0,{"$f":"IF($AG33>0,$AG33*$DC$73,0)+'(5) OT Detailed Adjustments'!DC35+'(5) OT Detailed Adjustments'!DC92","v":0},{"$f":"IF($AG33>0,$AG33*$DD$73,0)+'(5) OT Detailed Adjustments'!DD35+'(5) OT Detailed Adjustments'!DD92","v":0},{"$f":"IF($AG33>0,$AG33*$DE$73,0)+'(5) OT Detailed Adjustments'!DE35+'(5) OT Detailed Adjustments'!DE92","v":0},0,{"$f":"IF($AH33>0,$AH33*$DG$73,0)+'(5) OT Detailed Adjustments'!DG35+'(5) OT Detailed Adjustments'!DG92","v":0},{"$f":"IF($AH33>0,$AH33*$DH$73,0)+'(5) OT Detailed Adjustments'!DH35+'(5) OT Detailed Adjustments'!DH92","v":0},{"$f":"IF($AH33>0,$AH33*$DI$73,0)+'(5) OT Detailed Adjustments'!DI35+'(5) OT Detailed Adjustments'!DI92","v":0},0,{"$f":"IF($AI33>0,$AI33*$DK$73,0)+'(5) OT Detailed Adjustments'!DK35+'(5) OT Detailed Adjustments'!DK92","v":0},{"$f":"IF($AI33>0,$AI33*$DL$73,0)+'(5) OT Detailed Adjustments'!DL35+'(5) OT Detailed Adjustments'!DL92","v":0},{"$f":"IF($AI33>0,$AI33*$DM$73,0)+'(5) OT Detailed Adjustments'!DM35+'(5) OT Detailed Adjustments'!DM92","v":0},0,{"$f":"IF($AJ33>0,$AJ33*$DO$73,0)+'(5) OT Detailed Adjustments'!DO35+'(5) OT Detailed Adjustments'!DO92","v":0},{"$f":"IF($AJ33>0,$AJ33*$DP$73,0)+'(5) OT Detailed Adjustments'!DP35+'(5) OT Detailed Adjustments'!DP92","v":0},{"$f":"IF($AJ33>0,$AJ33*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ35+'(5) OT Detailed Adjustments'!DQ92","v":0},0,{"$f":"IF($AK33>0,$AK33*$DS$73,0)+'(5) OT Detailed Adjustments'!DS35+'(5) OT Detailed Adjustments'!DS92","v":0},{"$f":"IF($AK33>0,$AK33*$DT$73,0)+'(5) OT Detailed Adjustments'!DT35+'(5) OT Detailed Adjustments'!DT92","v":0},{"$f":"IF($AK33>0,$AK33*$DU$73,0)+'(5) OT Detailed Adjustments'!DU35+'(5) OT Detailed Adjustments'!DU92","v":0},0,{"$f":"IF($AL33>0,$AL33*$DW$73,0)+'(5) OT Detailed Adjustments'!DW35+'(5) OT Detailed Adjustments'!DW92","v":0},{"$f":"IF($AL33>0,$AL33*$DX$73,0)+'(5) OT Detailed Adjustments'!DX35+'(5) OT Detailed Adjustments'!DX92","v":0},{"$f":"IF($AL33>0,$AL33*$DY$73,0)+'(5) OT Detailed Adjustments'!DY35+'(5) OT Detailed Adjustments'!DY92","v":0},0]
[87,"Lease Property Maintenance, Structures, Improvements and Grounds",{"$f":"IF($G34>0,$G34*$C$73,0)+'(5) OT Detailed Adjustments'!C36+'(5) OT Detailed Adjustments'!C93","v":0},{"$f":"IF($G34>0,$G34*$D$73,0)+'(5) OT Detailed Adjustments'!D36+'(5) OT Detailed Adjustments'!D93","v":0},{"$f":"IF($G34>0,$G34*$E$73,0)+'(5) OT Detailed Adjustments'!E36+'(5) OT Detailed Adjustments'!E93","v":0},0,{"$f":"IF($H34>0,$H34*$G$73,0)+'(5) OT Detailed Adjustments'!G36+'(5) OT Detailed Adjustments'!G93","v":0},{"$f":"IF($H34>0,$H34*$H$73,0)+'(5) OT Detailed Adjustments'!H36+'(5) OT Detailed Adjustments'!H93","v":0},{"$f":"IF($H34>0,$H34*$I$73,0)+'(5) OT Detailed Adjustments'!I36+'(5) OT Detailed Adjustments'!I93","v":0},0,{"$f":"IF($I34>0,$I34*$K$73,0)+'(5) OT Detailed Adjustments'!K36+'(5) OT Detailed Adjustments'!K93","v":0},{"$f":"IF($I34>0,$I34*$L$73,0)+'(5) OT Detailed Adjustments'!L36+'(5) OT Detailed Adjustments'!L93","v":0},{"$f":"IF($I34>0,$I34*$M$73,0)+'(5) OT Detailed Adjustments'!M36+'(5) OT Detailed Adjustments'!M93","v":0},0,{"$f":"IF($J34>0,$J34*$O$73,0)+'(5) OT Detailed Adjustments'!O36+'(5) OT Detailed Adjustments'!O93","v":0},{"$f":"IF($J34>0,$J34*$P$73,0)+'(5) OT Detailed Adjustments'!P36+'(5) OT Detailed Adjustments'!P93","v":0},{"$f":"IF($J34>0,$J34*$Q$73,0)+'(5) OT Detailed Adjustments'!Q36+'(5) OT Detailed Adjustments'!Q93","v":0},0,{"$f":"IF($K34>0,$K34*$S$73,0)+'(5) OT Detailed Adjustments'!S36+'(5) OT Detailed Adjustments'!S93","v":0},{"$f":"IF($K34>0,$K34*$T$73,0)+'(5) OT Detailed Adjustments'!T36+'(5) OT Detailed Adjustments'!T93","v":0},{"$f":"IF($K34>0,$K34*$U$73,0)+'(5) OT Detailed Adjustments'!U36+'(5) OT Detailed Adjustments'!U93","v":0},0,{"$f":"IF($L34>0,$L34*$W$73,0)+'(5) OT Detailed Adjustments'!W36+'(5) OT Detailed Adjustments'!W93","v":0},{"$f":"IF($L34>0,$L34*$X$73,0)+'(5) OT Detailed Adjustments'!X36+'(5) OT Detailed Adjustments'!X93","v":0},{"$f":"IF($L34>0,$L34*$Y$73,0)+'(5) OT Detailed Adjustments'!Y36+'(5) OT Detailed Adjustments'!Y93","v":0},0,{"$f":"IF($M34>0,$M34*$AA$73,0)+'(5) OT Detailed Adjustments'!AA36+'(5) OT Detailed Adjustments'!AA93","v":0},{"$f":"IF($M34>0,$M34*$AB$73,0)+'(5) OT Detailed Adjustments'!AB36+'(5) OT Detailed Adjustments'!AB93","v":0},{"$f":"IF($M34>0,$M34*$AC$73,0)+'(5) OT Detailed Adjustments'!AC36+'(5) OT Detailed Adjustments'!AC93","v":0},0,{"$f":"IF($N34>0,$N34*$AE$73,0)+'(5) OT Detailed Adjustments'!AE36+'(5) OT Detailed Adjustments'!AE93","v":0},{"$f":"IF($N34>0,$N34*$AF$73,0)+'(5) OT Detailed Adjustments'!AF36+'(5) OT Detailed Adjustments'!AF93","v":0},{"$f":"IF($N34>0,$N34*$AG$73,0)+'(5) OT Detailed Adjustments'!AG36+'(5) OT Detailed Adjustments'!AG93","v":0},0,{"$f":"IF($O34>0,$O34*$AI$73,0)+'(5) OT Detailed Adjustments'!AI36+'(5) OT Detailed Adjustments'!AI93","v":0},{"$f":"IF($O34>0,$O34*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ36+'(5) OT Detailed Adjustments'!AJ93","v":0},{"$f":"IF($O34>0,$O34*$AK$73,0)+'(5) OT Detailed Adjustments'!AK36+'(5) OT Detailed Adjustments'!AK93","v":0},0,{"$f":"IF($P34>0,$P34*$AM$73,0)+'(5) OT Detailed Adjustments'!AM36+'(5) OT Detailed Adjustments'!AM93","v":0},{"$f":"IF($P34>0,$P34*$AN$73,0)+'(5) OT Detailed Adjustments'!AN36+'(5) OT Detailed Adjustments'!AN93","v":0},{"$f":"IF($P34>0,$P34*$AO$73,0)+'(5) OT Detailed Adjustments'!AO36+'(5) OT Detailed Adjustments'!AO93","v":0},0,{"$f":"IF($Q34>0,$Q34*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ36+'(5) OT Detailed Adjustments'!AQ93","v":0},{"$f":"IF($Q34>0,$Q34*$AR$73,0)+'(5) OT Detailed Adjustments'!AR36+'(5) OT Detailed Adjustments'!AR93","v":0},{"$f":"IF($Q34>0,$Q34*$AS$73,0)+'(5) OT Detailed Adjustments'!AS36+'(5) OT Detailed Adjustments'!AS93","v":0},0,{"$f":"IF($R34>0,$R34*$AU$73,0)+'(5) OT Detailed Adjustments'!AU36+'(5) OT Detailed Adjustments'!AU93","v":0},{"$f":"IF($R34>0,$R34*$AV$73,0)+'(5) OT Detailed Adjustments'!AV36+'(5) OT Detailed Adjustments'!AV93","v":0},{"$f":"IF($R34>0,$R34*$AW$73,0)+'(5) OT Detailed Adjustments'!AW36+'(5) OT Detailed Adjustments'!AW93","v":0},0,{"$f":"IF($S34>0,$S34*$AY$73,0)+'(5) OT Detailed Adjustments'!AY36+'(5) OT Detailed Adjustments'!AY93","v":0},{"$f":"IF($S34>0,$S34*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ36+'(5) OT Detailed Adjustments'!AZ93","v":0},{"$f":"IF($S34>0,$S34*$AB$73,0)+'(5) OT Detailed Adjustments'!BA36+'(5) OT Detailed Adjustments'!BA93","v":0},0,{"$f":"IF($T34>0,$T34*$BC$73,0)+'(5) OT Detailed Adjustments'!BC36+'(5) OT Detailed Adjustments'!BC93","v":0},{"$f":"IF($T34>0,$T34*$BD$73,0)+'(5) OT Detailed Adjustments'!BD36+'(5) OT Detailed Adjustments'!BD93","v":0},{"$f":"IF($T34>0,$T34*$BE$73,0)+'(5) OT Detailed Adjustments'!BE36+'(5) OT Detailed Adjustments'!BE93","v":0},0,{"$f":"IF($U34>0,$U34*$BG$73,0)+'(5) OT Detailed Adjustments'!BG36+'(5) OT Detailed Adjustments'!BG93","v":0},{"$f":"IF($U34>0,$U34*$BH$73,0)+'(5) OT Detailed Adjustments'!BH36+'(5) OT Detailed Adjustments'!BH93","v":0},{"$f":"IF($U34>0,$U34*$BI$73,0)+'(5) OT Detailed Adjustments'!BI36+'(5) OT Detailed Adjustments'!BI93","v":0},0,{"$f":"IF($V34>0,$V34*$BK$73,0)+'(5) OT Detailed Adjustments'!BK36+'(5) OT Detailed Adjustments'!BK93","v":0},{"$f":"IF($V34>0,$V34*$BL$73,0)+'(5) OT Detailed Adjustments'!BL36+'(5) OT Detailed Adjustments'!BL93","v":0},{"$f":"IF($V34>0,$V34*$BM$73,0)+'(5) OT Detailed Adjustments'!BM36+'(5) OT Detailed Adjustments'!BM93","v":0},0,{"$f":"IF($W34>0,$W34*$BO$73,0)+'(5) OT Detailed Adjustments'!BO36+'(5) OT Detailed Adjustments'!BO93","v":0},{"$f":"IF($W34>0,$W34*$BP$73,0)+'(5) OT Detailed Adjustments'!BP36+'(5) OT Detailed Adjustments'!BP93","v":0},{"$f":"IF($W34>0,$W34*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ36+'(5) OT Detailed Adjustments'!BQ93","v":0},0,{"$f":"IF($X34>0,$X34*$BS$73,0)+'(5) OT Detailed Adjustments'!BS36+'(5) OT Detailed Adjustments'!BS93","v":0},{"$f":"IF($X34>0,$X34*$BT$73,0)+'(5) OT Detailed Adjustments'!BT36+'(5) OT Detailed Adjustments'!BT93","v":0},{"$f":"IF($X34>0,$X34*$BU$73,0)+'(5) OT Detailed Adjustments'!BU36+'(5) OT Detailed Adjustments'!BU93","v":0},0,{"$f":"IF($Y34>0,$Y34*$BW$73,0)+'(5) OT Detailed Adjustments'!BW36+'(5) OT Detailed Adjustments'!BW93","v":0},{"$f":"IF($Y34>0,$Y34*$BX$73,0)+'(5) OT Detailed Adjustments'!BX36+'(5) OT Detailed Adjustments'!BX93","v":0},{"$f":"IF($Y34>0,$Y34*$BY$73,0)+'(5) OT Detailed Adjustments'!BY36+'(5) OT Detailed Adjustments'!BY93","v":0},0,{"$f":"IF($Z34>0,$Z34*$CA$73,0)+'(5) OT Detailed Adjustments'!CA36+'(5) OT Detailed Adjustments'!CA93","v":0},{"$f":"IF($Z34>0,$Z34*$CB$73,0)+'(5) OT Detailed Adjustments'!CB36+'(5) OT Detailed Adjustments'!CB93","v":0},{"$f":"IF($Z34>0,$Z34*$CC$73,0)+'(5) OT Detailed Adjustments'!CC36+'(5) OT Detailed Adjustments'!CC93","v":0},0,{"$f":"IF($AA34>0,$AA34*$CE$73,0)+'(5) OT Detailed Adjustments'!CE36+'(5) OT Detailed Adjustments'!CE93","v":0},{"$f":"IF($AA34>0,$AA34*$CF$73,0)+'(5) OT Detailed Adjustments'!CF36+'(5) OT Detailed Adjustments'!CF93","v":0},{"$f":"IF($AA34>0,$AA34*$CG$73,0)+'(5) OT Detailed Adjustments'!CG36+'(5) OT Detailed Adjustments'!CG93","v":0},0,{"$f":"IF($AB34>0,$AB34*$CI$73,0)+'(5) OT Detailed Adjustments'!CI36+'(5) OT Detailed Adjustments'!CI93","v":0},{"$f":"IF($AB34>0,$AB34*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ36+'(5) OT Detailed Adjustments'!CJ93","v":0},{"$f":"IF($AB34>0,$AB34*$CK$73,0)+'(5) OT Detailed Adjustments'!CK36+'(5) OT Detailed Adjustments'!CK93","v":0},0,{"$f":"IF($AC34>0,$AC34*$CM$73,0)+'(5) OT Detailed Adjustments'!CM36+'(5) OT Detailed Adjustments'!CM93","v":0},{"$f":"IF($AC34>0,$AC34*$CN$73,0)+'(5) OT Detailed Adjustments'!CN36+'(5) OT Detailed Adjustments'!CN93","v":0},{"$f":"IF($AC34>0,$AC34*$CO$73,0)+'(5) OT Detailed Adjustments'!CO36+'(5) OT Detailed Adjustments'!CO93","v":0},0,{"$f":"IF($AD34>0,$AD34*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ36+'(5) OT Detailed Adjustments'!CQ93","v":0},{"$f":"IF($AD34>0,$AD34*$CR$73,0)+'(5) OT Detailed Adjustments'!CR36+'(5) OT Detailed Adjustments'!CR93","v":0},{"$f":"IF($AD34>0,$AD34*$CS$73,0)+'(5) OT Detailed Adjustments'!CS36+'(5) OT Detailed Adjustments'!CS93","v":0},0,{"$f":"IF($AE34>0,$AE34*$CU$73,0)+'(5) OT Detailed Adjustments'!CU36+'(5) OT Detailed Adjustments'!CU93","v":0},{"$f":"IF($AE34>0,$AE34*$CV$73,0)+'(5) OT Detailed Adjustments'!CV36+'(5) OT Detailed Adjustments'!CV93","v":0},{"$f":"IF($AE34>0,$AE34*$CW$73,0)+'(5) OT Detailed Adjustments'!CW36+'(5) OT Detailed Adjustments'!CW93","v":0},0,{"$f":"IF($AF34>0,$AF34*$CY$73,0)+'(5) OT Detailed Adjustments'!CY36+'(5) OT Detailed Adjustments'!CY93","v":0},{"$f":"IF($AF34>0,$AF34*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ36+'(5) OT Detailed Adjustments'!CZ93","v":0},{"$f":"IF($AF34>0,$AF34*$DA$73,0)+'(5) OT Detailed Adjustments'!DA36+'(5) OT Detailed Adjustments'!DA93","v":0},0,{"$f":"IF($AG34>0,$AG34*$DC$73,0)+'(5) OT Detailed Adjustments'!DC36+'(5) OT Detailed Adjustments'!DC93","v":0},{"$f":"IF($AG34>0,$AG34*$DD$73,0)+'(5) OT Detailed Adjustments'!DD36+'(5) OT Detailed Adjustments'!DD93","v":0},{"$f":"IF($AG34>0,$AG34*$DE$73,0)+'(5) OT Detailed Adjustments'!DE36+'(5) OT Detailed Adjustments'!DE93","v":0},0,{"$f":"IF($AH34>0,$AH34*$DG$73,0)+'(5) OT Detailed Adjustments'!DG36+'(5) OT Detailed Adjustments'!DG93","v":0},{"$f":"IF($AH34>0,$AH34*$DH$73,0)+'(5) OT Detailed Adjustments'!DH36+'(5) OT Detailed Adjustments'!DH93","v":0},{"$f":"IF($AH34>0,$AH34*$DI$73,0)+'(5) OT Detailed Adjustments'!DI36+'(5) OT Detailed Adjustments'!DI93","v":0},0,{"$f":"IF($AI34>0,$AI34*$DK$73,0)+'(5) OT Detailed Adjustments'!DK36+'(5) OT Detailed Adjustments'!DK93","v":0},{"$f":"IF($AI34>0,$AI34*$DL$73,0)+'(5) OT Detailed Adjustments'!DL36+'(5) OT Detailed Adjustments'!DL93","v":0},{"$f":"IF($AI34>0,$AI34*$DM$73,0)+'(5) OT Detailed Adjustments'!DM36+'(5) OT Detailed Adjustments'!DM93","v":0},0,{"$f":"IF($AJ34>0,$AJ34*$DO$73,0)+'(5) OT Detailed Adjustments'!DO36+'(5) OT Detailed Adjustments'!DO93","v":0},{"$f":"IF($AJ34>0,$AJ34*$DP$73,0)+'(5) OT Detailed Adjustments'!DP36+'(5) OT Detailed Adjustments'!DP93","v":0},{"$f":"IF($AJ34>0,$AJ34*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ36+'(5) OT Detailed Adjustments'!DQ93","v":0},0,{"$f":"IF($AK34>0,$AK34*$DS$73,0)+'(5) OT Detailed Adjustments'!DS36+'(5) OT Detailed Adjustments'!DS93","v":0},{"$f":"IF($AK34>0,$AK34*$DT$73,0)+'(5) OT Detailed Adjustments'!DT36+'(5) OT Detailed Adjustments'!DT93","v":0},{"$f":"IF($AK34>0,$AK34*$DU$73,0)+'(5) OT Detailed Adjustments'!DU36+'(5) OT Detailed Adjustments'!DU93","v":0},0,{"$f":"IF($AL34>0,$AL34*$DW$73,0)+'(5) OT Detailed Adjustments'!DW36+'(5) OT Detailed Adjustments'!DW93","v":0},{"$f":"IF($AL34>0,$AL34*$DX$73,0)+'(5) OT Detailed Adjustments'!DX36+'(5) OT Detailed Adjustments'!DX93","v":0},{"$f":"IF($AL34>0,$AL34*$DY$73,0)+'(5) OT Detailed Adjustments'!DY36+'(5) OT Detailed Adjustments'!DY93","v":0},0]
[88,"Maintenance - Structures, Improvements, and Grounds",{"$f":"IF($G35>0,$G35*$C$73,0)+'(5) OT Detailed Adjustments'!C37+'(5) OT Detailed Adjustments'!C94","v":0},{"$f":"IF($G35>0,$G35*$D$73,0)+'(5) OT Detailed Adjustments'!D37+'(5) OT Detailed Adjustments'!D94","v":0},{"$f":"IF($G35>0,$G35*$E$73,0)+'(5) OT Detailed Adjustments'!E37+'(5) OT Detailed Adjustments'!E94","v":0},0,{"$f":"IF($H35>0,$H35*$G$73,0)+'(5) OT Detailed Adjustments'!G37+'(5) OT Detailed Adjustments'!G94","v":0},{"$f":"IF($H35>0,$H35*$H$73,0)+'(5) OT Detailed Adjustments'!H37+'(5) OT Detailed Adjustments'!H94","v":0},{"$f":"IF($H35>0,$H35*$I$73,0)+'(5) OT Detailed Adjustments'!I37+'(5) OT Detailed Adjustments'!I94","v":0},0,{"$f":"IF($I35>0,$I35*$K$73,0)+'(5) OT Detailed Adjustments'!K37+'(5) OT Detailed Adjustments'!K94","v":0},{"$f":"IF($I35>0,$I35*$L$73,0)+'(5) OT Detailed Adjustments'!L37+'(5) OT Detailed Adjustments'!L94","v":0},{"$f":"IF($I35>0,$I35*$M$73,0)+'(5) OT Detailed Adjustments'!M37+'(5) OT Detailed Adjustments'!M94","v":0},0,{"$f":"IF($J35>0,$J35*$O$73,0)+'(5) OT Detailed Adjustments'!O37+'(5) OT Detailed Adjustments'!O94","v":0},{"$f":"IF($J35>0,$J35*$P$73,0)+'(5) OT Detailed Adjustments'!P37+'(5) OT Detailed Adjustments'!P94","v":0},{"$f":"IF($J35>0,$J35*$Q$73,0)+'(5) OT Detailed Adjustments'!Q37+'(5) OT Detailed Adjustments'!Q94","v":0},0,{"$f":"IF($K35>0,$K35*$S$73,0)+'(5) OT Detailed Adjustments'!S37+'(5) OT Detailed Adjustments'!S94","v":0},{"$f":"IF($K35>0,$K35*$T$73,0)+'(5) OT Detailed Adjustments'!T37+'(5) OT Detailed Adjustments'!T94","v":0},{"$f":"IF($K35>0,$K35*$U$73,0)+'(5) OT Detailed Adjustments'!U37+'(5) OT Detailed Adjustments'!U94","v":0},0,{"$f":"IF($L35>0,$L35*$W$73,0)+'(5) OT Detailed Adjustments'!W37+'(5) OT Detailed Adjustments'!W94","v":0},{"$f":"IF($L35>0,$L35*$X$73,0)+'(5) OT Detailed Adjustments'!X37+'(5) OT Detailed Adjustments'!X94","v":0},{"$f":"IF($L35>0,$L35*$Y$73,0)+'(5) OT Detailed Adjustments'!Y37+'(5) OT Detailed Adjustments'!Y94","v":0},0,{"$f":"IF($M35>0,$M35*$AA$73,0)+'(5) OT Detailed Adjustments'!AA37+'(5) OT Detailed Adjustments'!AA94","v":0},{"$f":"IF($M35>0,$M35*$AB$73,0)+'(5) OT Detailed Adjustments'!AB37+'(5) OT Detailed Adjustments'!AB94","v":0},{"$f":"IF($M35>0,$M35*$AC$73,0)+'(5) OT Detailed Adjustments'!AC37+'(5) OT Detailed Adjustments'!AC94","v":0},0,{"$f":"IF($N35>0,$N35*$AE$73,0)+'(5) OT Detailed Adjustments'!AE37+'(5) OT Detailed Adjustments'!AE94","v":0},{"$f":"IF($N35>0,$N35*$AF$73,0)+'(5) OT Detailed Adjustments'!AF37+'(5) OT Detailed Adjustments'!AF94","v":0},{"$f":"IF($N35>0,$N35*$AG$73,0)+'(5) OT Detailed Adjustments'!AG37+'(5) OT Detailed Adjustments'!AG94","v":0},0,{"$f":"IF($O35>0,$O35*$AI$73,0)+'(5) OT Detailed Adjustments'!AI37+'(5) OT Detailed Adjustments'!AI94","v":0},{"$f":"IF($O35>0,$O35*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ37+'(5) OT Detailed Adjustments'!AJ94","v":0},{"$f":"IF($O35>0,$O35*$AK$73,0)+'(5) OT Detailed Adjustments'!AK37+'(5) OT Detailed Adjustments'!AK94","v":0},0,{"$f":"IF($P35>0,$P35*$AM$73,0)+'(5) OT Detailed Adjustments'!AM37+'(5) OT Detailed Adjustments'!AM94","v":0},{"$f":"IF($P35>0,$P35*$AN$73,0)+'(5) OT Detailed Adjustments'!AN37+'(5) OT Detailed Adjustments'!AN94","v":0},{"$f":"IF($P35>0,$P35*$AO$73,0)+'(5) OT Detailed Adjustments'!AO37+'(5) OT Detailed Adjustments'!AO94","v":0},0,{"$f":"IF($Q35>0,$Q35*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ37+'(5) OT Detailed Adjustments'!AQ94","v":0},{"$f":"IF($Q35>0,$Q35*$AR$73,0)+'(5) OT Detailed Adjustments'!AR37+'(5) OT Detailed Adjustments'!AR94","v":0},{"$f":"IF($Q35>0,$Q35*$AS$73,0)+'(5) OT Detailed Adjustments'!AS37+'(5) OT Detailed Adjustments'!AS94","v":0},0,{"$f":"IF($R35>0,$R35*$AU$73,0)+'(5) OT Detailed Adjustments'!AU37+'(5) OT Detailed Adjustments'!AU94","v":0},{"$f":"IF($R35>0,$R35*$AV$73,0)+'(5) OT Detailed Adjustments'!AV37+'(5) OT Detailed Adjustments'!AV94","v":0},{"$f":"IF($R35>0,$R35*$AW$73,0)+'(5) OT Detailed Adjustments'!AW37+'(5) OT Detailed Adjustments'!AW94","v":0},0,{"$f":"IF($S35>0,$S35*$AY$73,0)+'(5) OT Detailed Adjustments'!AY37+'(5) OT Detailed Adjustments'!AY94","v":0},{"$f":"IF($S35>0,$S35*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ37+'(5) OT Detailed Adjustments'!AZ94","v":0},{"$f":"IF($S35>0,$S35*$AB$73,0)+'(5) OT Detailed Adjustments'!BA37+'(5) OT Detailed Adjustments'!BA94","v":0},0,{"$f":"IF($T35>0,$T35*$BC$73,0)+'(5) OT Detailed Adjustments'!BC37+'(5) OT Detailed Adjustments'!BC94","v":0},{"$f":"IF($T35>0,$T35*$BD$73,0)+'(5) OT Detailed Adjustments'!BD37+'(5) OT Detailed Adjustments'!BD94","v":0},{"$f":"IF($T35>0,$T35*$BE$73,0)+'(5) OT Detailed Adjustments'!BE37+'(5) OT Detailed Adjustments'!BE94","v":0},0,{"$f":"IF($U35>0,$U35*$BG$73,0)+'(5) OT Detailed Adjustments'!BG37+'(5) OT Detailed Adjustments'!BG94","v":0},{"$f":"IF($U35>0,$U35*$BH$73,0)+'(5) OT Detailed Adjustments'!BH37+'(5) OT Detailed Adjustments'!BH94","v":0},{"$f":"IF($U35>0,$U35*$BI$73,0)+'(5) OT Detailed Adjustments'!BI37+'(5) OT Detailed Adjustments'!BI94","v":0},0,{"$f":"IF($V35>0,$V35*$BK$73,0)+'(5) OT Detailed Adjustments'!BK37+'(5) OT Detailed Adjustments'!BK94","v":0},{"$f":"IF($V35>0,$V35*$BL$73,0)+'(5) OT Detailed Adjustments'!BL37+'(5) OT Detailed Adjustments'!BL94","v":0},{"$f":"IF($V35>0,$V35*$BM$73,0)+'(5) OT Detailed Adjustments'!BM37+'(5) OT Detailed Adjustments'!BM94","v":0},0,{"$f":"IF($W35>0,$W35*$BO$73,0)+'(5) OT Detailed Adjustments'!BO37+'(5) OT Detailed Adjustments'!BO94","v":0},{"$f":"IF($W35>0,$W35*$BP$73,0)+'(5) OT Detailed Adjustments'!BP37+'(5) OT Detailed Adjustments'!BP94","v":0},{"$f":"IF($W35>0,$W35*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ37+'(5) OT Detailed Adjustments'!BQ94","v":0},0,{"$f":"IF($X35>0,$X35*$BS$73,0)+'(5) OT Detailed Adjustments'!BS37+'(5) OT Detailed Adjustments'!BS94","v":0},{"$f":"IF($X35>0,$X35*$BT$73,0)+'(5) OT Detailed Adjustments'!BT37+'(5) OT Detailed Adjustments'!BT94","v":0},{"$f":"IF($X35>0,$X35*$BU$73,0)+'(5) OT Detailed Adjustments'!BU37+'(5) OT Detailed Adjustments'!BU94","v":0},0,{"$f":"IF($Y35>0,$Y35*$BW$73,0)+'(5) OT Detailed Adjustments'!BW37+'(5) OT Detailed Adjustments'!BW94","v":0},{"$f":"IF($Y35>0,$Y35*$BX$73,0)+'(5) OT Detailed Adjustments'!BX37+'(5) OT Detailed Adjustments'!BX94","v":0},{"$f":"IF($Y35>0,$Y35*$BY$73,0)+'(5) OT Detailed Adjustments'!BY37+'(5) OT Detailed Adjustments'!BY94","v":0},0,{"$f":"IF($Z35>0,$Z35*$CA$73,0)+'(5) OT Detailed Adjustments'!CA37+'(5) OT Detailed Adjustments'!CA94","v":0},{"$f":"IF($Z35>0,$Z35*$CB$73,0)+'(5) OT Detailed Adjustments'!CB37+'(5) OT Detailed Adjustments'!CB94","v":0},{"$f":"IF($Z35>0,$Z35*$CC$73,0)+'(5) OT Detailed Adjustments'!CC37+'(5) OT Detailed Adjustments'!CC94","v":0},0,{"$f":"IF($AA35>0,$AA35*$CE$73,0)+'(5) OT Detailed Adjustments'!CE37+'(5) OT Detailed Adjustments'!CE94","v":0},{"$f":"IF($AA35>0,$AA35*$CF$73,0)+'(5) OT Detailed Adjustments'!CF37+'(5) OT Detailed Adjustments'!CF94","v":0},{"$f":"IF($AA35>0,$AA35*$CG$73,0)+'(5) OT Detailed Adjustments'!CG37+'(5) OT Detailed Adjustments'!CG94","v":0},0,{"$f":"IF($AB35>0,$AB35*$CI$73,0)+'(5) OT Detailed Adjustments'!CI37+'(5) OT Detailed Adjustments'!CI94","v":0},{"$f":"IF($AB35>0,$AB35*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ37+'(5) OT Detailed Adjustments'!CJ94","v":0},{"$f":"IF($AB35>0,$AB35*$CK$73,0)+'(5) OT Detailed Adjustments'!CK37+'(5) OT Detailed Adjustments'!CK94","v":0},0,{"$f":"IF($AC35>0,$AC35*$CM$73,0)+'(5) OT Detailed Adjustments'!CM37+'(5) OT Detailed Adjustments'!CM94","v":0},{"$f":"IF($AC35>0,$AC35*$CN$73,0)+'(5) OT Detailed Adjustments'!CN37+'(5) OT Detailed Adjustments'!CN94","v":0},{"$f":"IF($AC35>0,$AC35*$CO$73,0)+'(5) OT Detailed Adjustments'!CO37+'(5) OT Detailed Adjustments'!CO94","v":0},0,{"$f":"IF($AD35>0,$AD35*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ37+'(5) OT Detailed Adjustments'!CQ94","v":0},{"$f":"IF($AD35>0,$AD35*$CR$73,0)+'(5) OT Detailed Adjustments'!CR37+'(5) OT Detailed Adjustments'!CR94","v":0},{"$f":"IF($AD35>0,$AD35*$CS$73,0)+'(5) OT Detailed Adjustments'!CS37+'(5) OT Detailed Adjustments'!CS94","v":0},0,{"$f":"IF($AE35>0,$AE35*$CU$73,0)+'(5) OT Detailed Adjustments'!CU37+'(5) OT Detailed Adjustments'!CU94","v":0},{"$f":"IF($AE35>0,$AE35*$CV$73,0)+'(5) OT Detailed Adjustments'!CV37+'(5) OT Detailed Adjustments'!CV94","v":0},{"$f":"IF($AE35>0,$AE35*$CW$73,0)+'(5) OT Detailed Adjustments'!CW37+'(5) OT Detailed Adjustments'!CW94","v":0},0,{"$f":"IF($AF35>0,$AF35*$CY$73,0)+'(5) OT Detailed Adjustments'!CY37+'(5) OT Detailed Adjustments'!CY94","v":0},{"$f":"IF($AF35>0,$AF35*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ37+'(5) OT Detailed Adjustments'!CZ94","v":0},{"$f":"IF($AF35>0,$AF35*$DA$73,0)+'(5) OT Detailed Adjustments'!DA37+'(5) OT Detailed Adjustments'!DA94","v":0},0,{"$f":"IF($AG35>0,$AG35*$DC$73,0)+'(5) OT Detailed Adjustments'!DC37+'(5) OT Detailed Adjustments'!DC94","v":0},{"$f":"IF($AG35>0,$AG35*$DD$73,0)+'(5) OT Detailed Adjustments'!DD37+'(5) OT Detailed Adjustments'!DD94","v":0},{"$f":"IF($AG35>0,$AG35*$DE$73,0)+'(5) OT Detailed Adjustments'!DE37+'(5) OT Detailed Adjustments'!DE94","v":0},0,{"$f":"IF($AH35>0,$AH35*$DG$73,0)+'(5) OT Detailed Adjustments'!DG37+'(5) OT Detailed Adjustments'!DG94","v":0},{"$f":"IF($AH35>0,$AH35*$DH$73,0)+'(5) OT Detailed Adjustments'!DH37+'(5) OT Detailed Adjustments'!DH94","v":0},{"$f":"IF($AH35>0,$AH35*$DI$73,0)+'(5) OT Detailed Adjustments'!DI37+'(5) OT Detailed Adjustments'!DI94","v":0},0,{"$f":"IF($AI35>0,$AI35*$DK$73,0)+'(5) OT Detailed Adjustments'!DK37+'(5) OT Detailed Adjustments'!DK94","v":0},{"$f":"IF($AI35>0,$AI35*$DL$73,0)+'(5) OT Detailed Adjustments'!DL37+'(5) OT Detailed Adjustments'!DL94","v":0},{"$f":"IF($AI35>0,$AI35*$DM$73,0)+'(5) OT Detailed Adjustments'!DM37+'(5) OT Detailed Adjustments'!DM94","v":0},0,{"$f":"IF($AJ35>0,$AJ35*$DO$73,0)+'(5) OT Detailed Adjustments'!DO37+'(5) OT Detailed Adjustments'!DO94","v":0},{"$f":"IF($AJ35>0,$AJ35*$DP$73,0)+'(5) OT Detailed Adjustments'!DP37+'(5) OT Detailed Adjustments'!DP94","v":0},{"$f":"IF($AJ35>0,$AJ35*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ37+'(5) OT Detailed Adjustments'!DQ94","v":0},0,{"$f":"IF($AK35>0,$AK35*$DS$73,0)+'(5) OT Detailed Adjustments'!DS37+'(5) OT Detailed Adjustments'!DS94","v":0},{"$f":"IF($AK35>0,$AK35*$DT$73,0)+'(5) OT Detailed Adjustments'!DT37+'(5) OT Detailed Adjustments'!DT94","v":0},{"$f":"IF($AK35>0,$AK35*$DU$73,0)+'(5) OT Detailed Adjustments'!DU37+'(5) OT Detailed Adjustments'!DU94","v":0},0,{"$f":"IF($AL35>0,$AL35*$DW$73,0)+'(5) OT Detailed Adjustments'!DW37+'(5) OT Detailed Adjustments'!DW94","v":0},{"$f":"IF($AL35>0,$AL35*$DX$73,0)+'(5) OT Detailed Adjustments'!DX37+'(5) OT Detailed Adjustments'!DX94","v":0},{"$f":"IF($AL35>0,$AL35*$DY$73,0)+'(5) OT Detailed Adjustments'!DY37+'(5) OT Detailed Adjustments'!DY94","v":0},0]
[89,"Miscellaneous Expense",{"$f":"IF($G36>0,$G36*$C$73,0)+'(5) OT Detailed Adjustments'!C38+'(5) OT Detailed Adjustments'!C95","v":0},{"$f":"IF($G36>0,$G36*$D$73,0)+'(5) OT Detailed Adjustments'!D38+'(5) OT Detailed Adjustments'!D95","v":0},{"$f":"IF($G36>0,$G36*$E$73,0)+'(5) OT Detailed Adjustments'!E38+'(5) OT Detailed Adjustments'!E95","v":0},0,{"$f":"IF($H36>0,$H36*$G$73,0)+'(5) OT Detailed Adjustments'!G38+'(5) OT Detailed Adjustments'!G95","v":0},{"$f":"IF($H36>0,$H36*$H$73,0)+'(5) OT Detailed Adjustments'!H38+'(5) OT Detailed Adjustments'!H95","v":0},{"$f":"IF($H36>0,$H36*$I$73,0)+'(5) OT Detailed Adjustments'!I38+'(5) OT Detailed Adjustments'!I95","v":0},0,{"$f":"IF($I36>0,$I36*$K$73,0)+'(5) OT Detailed Adjustments'!K38+'(5) OT Detailed Adjustments'!K95","v":0},{"$f":"IF($I36>0,$I36*$L$73,0)+'(5) OT Detailed Adjustments'!L38+'(5) OT Detailed Adjustments'!L95","v":0},{"$f":"IF($I36>0,$I36*$M$73,0)+'(5) OT Detailed Adjustments'!M38+'(5) OT Detailed Adjustments'!M95","v":0},0,{"$f":"IF($J36>0,$J36*$O$73,0)+'(5) OT Detailed Adjustments'!O38+'(5) OT Detailed Adjustments'!O95","v":0},{"$f":"IF($J36>0,$J36*$P$73,0)+'(5) OT Detailed Adjustments'!P38+'(5) OT Detailed Adjustments'!P95","v":0},{"$f":"IF($J36>0,$J36*$Q$73,0)+'(5) OT Detailed Adjustments'!Q38+'(5) OT Detailed Adjustments'!Q95","v":0},0,{"$f":"IF($K36>0,$K36*$S$73,0)+'(5) OT Detailed Adjustments'!S38+'(5) OT Detailed Adjustments'!S95","v":0},{"$f":"IF($K36>0,$K36*$T$73,0)+'(5) OT Detailed Adjustments'!T38+'(5) OT Detailed Adjustments'!T95","v":0},{"$f":"IF($K36>0,$K36*$U$73,0)+'(5) OT Detailed Adjustments'!U38+'(5) OT Detailed Adjustments'!U95","v":0},0,{"$f":"IF($L36>0,$L36*$W$73,0)+'(5) OT Detailed Adjustments'!W38+'(5) OT Detailed Adjustments'!W95","v":0},{"$f":"IF($L36>0,$L36*$X$73,0)+'(5) OT Detailed Adjustments'!X38+'(5) OT Detailed Adjustments'!X95","v":0},{"$f":"IF($L36>0,$L36*$Y$73,0)+'(5) OT Detailed Adjustments'!Y38+'(5) OT Detailed Adjustments'!Y95","v":0},0,{"$f":"IF($M36>0,$M36*$AA$73,0)+'(5) OT Detailed Adjustments'!AA38+'(5) OT Detailed Adjustments'!AA95","v":0},{"$f":"IF($M36>0,$M36*$AB$73,0)+'(5) OT Detailed Adjustments'!AB38+'(5) OT Detailed Adjustments'!AB95","v":0},{"$f":"IF($M36>0,$M36*$AC$73,0)+'(5) OT Detailed Adjustments'!AC38+'(5) OT Detailed Adjustments'!AC95","v":0},0,{"$f":"IF($N36>0,$N36*$AE$73,0)+'(5) OT Detailed Adjustments'!AE38+'(5) OT Detailed Adjustments'!AE95","v":0},{"$f":"IF($N36>0,$N36*$AF$73,0)+'(5) OT Detailed Adjustments'!AF38+'(5) OT Detailed Adjustments'!AF95","v":0},{"$f":"IF($N36>0,$N36*$AG$73,0)+'(5) OT Detailed Adjustments'!AG38+'(5) OT Detailed Adjustments'!AG95","v":0},0,{"$f":"IF($O36>0,$O36*$AI$73,0)+'(5) OT Detailed Adjustments'!AI38+'(5) OT Detailed Adjustments'!AI95","v":0},{"$f":"IF($O36>0,$O36*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ38+'(5) OT Detailed Adjustments'!AJ95","v":0},{"$f":"IF($O36>0,$O36*$AK$73,0)+'(5) OT Detailed Adjustments'!AK38+'(5) OT Detailed Adjustments'!AK95","v":0},0,{"$f":"IF($P36>0,$P36*$AM$73,0)+'(5) OT Detailed Adjustments'!AM38+'(5) OT Detailed Adjustments'!AM95","v":0},{"$f":"IF($P36>0,$P36*$AN$73,0)+'(5) OT Detailed Adjustments'!AN38+'(5) OT Detailed Adjustments'!AN95","v":0},{"$f":"IF($P36>0,$P36*$AO$73,0)+'(5) OT Detailed Adjustments'!AO38+'(5) OT Detailed Adjustments'!AO95","v":0},0,{"$f":"IF($Q36>0,$Q36*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ38+'(5) OT Detailed Adjustments'!AQ95","v":0},{"$f":"IF($Q36>0,$Q36*$AR$73,0)+'(5) OT Detailed Adjustments'!AR38+'(5) OT Detailed Adjustments'!AR95","v":0},{"$f":"IF($Q36>0,$Q36*$AS$73,0)+'(5) OT Detailed Adjustments'!AS38+'(5) OT Detailed Adjustments'!AS95","v":0},0,{"$f":"IF($R36>0,$R36*$AU$73,0)+'(5) OT Detailed Adjustments'!AU38+'(5) OT Detailed Adjustments'!AU95","v":0},{"$f":"IF($R36>0,$R36*$AV$73,0)+'(5) OT Detailed Adjustments'!AV38+'(5) OT Detailed Adjustments'!AV95","v":0},{"$f":"IF($R36>0,$R36*$AW$73,0)+'(5) OT Detailed Adjustments'!AW38+'(5) OT Detailed Adjustments'!AW95","v":0},0,{"$f":"IF($S36>0,$S36*$AY$73,0)+'(5) OT Detailed Adjustments'!AY38+'(5) OT Detailed Adjustments'!AY95","v":0},{"$f":"IF($S36>0,$S36*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ38+'(5) OT Detailed Adjustments'!AZ95","v":0},{"$f":"IF($S36>0,$S36*$AB$73,0)+'(5) OT Detailed Adjustments'!BA38+'(5) OT Detailed Adjustments'!BA95","v":0},0,{"$f":"IF($T36>0,$T36*$BC$73,0)+'(5) OT Detailed Adjustments'!BC38+'(5) OT Detailed Adjustments'!BC95","v":0},{"$f":"IF($T36>0,$T36*$BD$73,0)+'(5) OT Detailed Adjustments'!BD38+'(5) OT Detailed Adjustments'!BD95","v":0},{"$f":"IF($T36>0,$T36*$BE$73,0)+'(5) OT Detailed Adjustments'!BE38+'(5) OT Detailed Adjustments'!BE95","v":0},0,{"$f":"IF($U36>0,$U36*$BG$73,0)+'(5) OT Detailed Adjustments'!BG38+'(5) OT Detailed Adjustments'!BG95","v":0},{"$f":"IF($U36>0,$U36*$BH$73,0)+'(5) OT Detailed Adjustments'!BH38+'(5) OT Detailed Adjustments'!BH95","v":0},{"$f":"IF($U36>0,$U36*$BI$73,0)+'(5) OT Detailed Adjustments'!BI38+'(5) OT Detailed Adjustments'!BI95","v":0},0,{"$f":"IF($V36>0,$V36*$BK$73,0)+'(5) OT Detailed Adjustments'!BK38+'(5) OT Detailed Adjustments'!BK95","v":0},{"$f":"IF($V36>0,$V36*$BL$73,0)+'(5) OT Detailed Adjustments'!BL38+'(5) OT Detailed Adjustments'!BL95","v":0},{"$f":"IF($V36>0,$V36*$BM$73,0)+'(5) OT Detailed Adjustments'!BM38+'(5) OT Detailed Adjustments'!BM95","v":0},0,{"$f":"IF($W36>0,$W36*$BO$73,0)+'(5) OT Detailed Adjustments'!BO38+'(5) OT Detailed Adjustments'!BO95","v":0},{"$f":"IF($W36>0,$W36*$BP$73,0)+'(5) OT Detailed Adjustments'!BP38+'(5) OT Detailed Adjustments'!BP95","v":0},{"$f":"IF($W36>0,$W36*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ38+'(5) OT Detailed Adjustments'!BQ95","v":0},0,{"$f":"IF($X36>0,$X36*$BS$73,0)+'(5) OT Detailed Adjustments'!BS38+'(5) OT Detailed Adjustments'!BS95","v":0},{"$f":"IF($X36>0,$X36*$BT$73,0)+'(5) OT Detailed Adjustments'!BT38+'(5) OT Detailed Adjustments'!BT95","v":0},{"$f":"IF($X36>0,$X36*$BU$73,0)+'(5) OT Detailed Adjustments'!BU38+'(5) OT Detailed Adjustments'!BU95","v":0},0,{"$f":"IF($Y36>0,$Y36*$BW$73,0)+'(5) OT Detailed Adjustments'!BW38+'(5) OT Detailed Adjustments'!BW95","v":0},{"$f":"IF($Y36>0,$Y36*$BX$73,0)+'(5) OT Detailed Adjustments'!BX38+'(5) OT Detailed Adjustments'!BX95","v":0},{"$f":"IF($Y36>0,$Y36*$BY$73,0)+'(5) OT Detailed Adjustments'!BY38+'(5) OT Detailed Adjustments'!BY95","v":0},0,{"$f":"IF($Z36>0,$Z36*$CA$73,0)+'(5) OT Detailed Adjustments'!CA38+'(5) OT Detailed Adjustments'!CA95","v":0},{"$f":"IF($Z36>0,$Z36*$CB$73,0)+'(5) OT Detailed Adjustments'!CB38+'(5) OT Detailed Adjustments'!CB95","v":0},{"$f":"IF($Z36>0,$Z36*$CC$73,0)+'(5) OT Detailed Adjustments'!CC38+'(5) OT Detailed Adjustments'!CC95","v":0},0,{"$f":"IF($AA36>0,$AA36*$CE$73,0)+'(5) OT Detailed Adjustments'!CE38+'(5) OT Detailed Adjustments'!CE95","v":0},{"$f":"IF($AA36>0,$AA36*$CF$73,0)+'(5) OT Detailed Adjustments'!CF38+'(5) OT Detailed Adjustments'!CF95","v":0},{"$f":"IF($AA36>0,$AA36*$CG$73,0)+'(5) OT Detailed Adjustments'!CG38+'(5) OT Detailed Adjustments'!CG95","v":0},0,{"$f":"IF($AB36>0,$AB36*$CI$73,0)+'(5) OT Detailed Adjustments'!CI38+'(5) OT Detailed Adjustments'!CI95","v":0},{"$f":"IF($AB36>0,$AB36*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ38+'(5) OT Detailed Adjustments'!CJ95","v":0},{"$f":"IF($AB36>0,$AB36*$CK$73,0)+'(5) OT Detailed Adjustments'!CK38+'(5) OT Detailed Adjustments'!CK95","v":0},0,{"$f":"IF($AC36>0,$AC36*$CM$73,0)+'(5) OT Detailed Adjustments'!CM38+'(5) OT Detailed Adjustments'!CM95","v":0},{"$f":"IF($AC36>0,$AC36*$CN$73,0)+'(5) OT Detailed Adjustments'!CN38+'(5) OT Detailed Adjustments'!CN95","v":0},{"$f":"IF($AC36>0,$AC36*$CO$73,0)+'(5) OT Detailed Adjustments'!CO38+'(5) OT Detailed Adjustments'!CO95","v":0},0,{"$f":"IF($AD36>0,$AD36*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ38+'(5) OT Detailed Adjustments'!CQ95","v":0},{"$f":"IF($AD36>0,$AD36*$CR$73,0)+'(5) OT Detailed Adjustments'!CR38+'(5) OT Detailed Adjustments'!CR95","v":0},{"$f":"IF($AD36>0,$AD36*$CS$73,0)+'(5) OT Detailed Adjustments'!CS38+'(5) OT Detailed Adjustments'!CS95","v":0},0,{"$f":"IF($AE36>0,$AE36*$CU$73,0)+'(5) OT Detailed Adjustments'!CU38+'(5) OT Detailed Adjustments'!CU95","v":0},{"$f":"IF($AE36>0,$AE36*$CV$73,0)+'(5) OT Detailed Adjustments'!CV38+'(5) OT Detailed Adjustments'!CV95","v":0},{"$f":"IF($AE36>0,$AE36*$CW$73,0)+'(5) OT Detailed Adjustments'!CW38+'(5) OT Detailed Adjustments'!CW95","v":0},0,{"$f":"IF($AF36>0,$AF36*$CY$73,0)+'(5) OT Detailed Adjustments'!CY38+'(5) OT Detailed Adjustments'!CY95","v":0},{"$f":"IF($AF36>0,$AF36*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ38+'(5) OT Detailed Adjustments'!CZ95","v":0},{"$f":"IF($AF36>0,$AF36*$DA$73,0)+'(5) OT Detailed Adjustments'!DA38+'(5) OT Detailed Adjustments'!DA95","v":0},0,{"$f":"IF($AG36>0,$AG36*$DC$73,0)+'(5) OT Detailed Adjustments'!DC38+'(5) OT Detailed Adjustments'!DC95","v":0},{"$f":"IF($AG36>0,$AG36*$DD$73,0)+'(5) OT Detailed Adjustments'!DD38+'(5) OT Detailed Adjustments'!DD95","v":0},{"$f":"IF($AG36>0,$AG36*$DE$73,0)+'(5) OT Detailed Adjustments'!DE38+'(5) OT Detailed Adjustments'!DE95","v":0},0,{"$f":"IF($AH36>0,$AH36*$DG$73,0)+'(5) OT Detailed Adjustments'!DG38+'(5) OT Detailed Adjustments'!DG95","v":0},{"$f":"IF($AH36>0,$AH36*$DH$73,0)+'(5) OT Detailed Adjustments'!DH38+'(5) OT Detailed Adjustments'!DH95","v":0},{"$f":"IF($AH36>0,$AH36*$DI$73,0)+'(5) OT Detailed Adjustments'!DI38+'(5) OT Detailed Adjustments'!DI95","v":0},0,{"$f":"IF($AI36>0,$AI36*$DK$73,0)+'(5) OT Detailed Adjustments'!DK38+'(5) OT Detailed Adjustments'!DK95","v":0},{"$f":"IF($AI36>0,$AI36*$DL$73,0)+'(5) OT Detailed Adjustments'!DL38+'(5) OT Detailed Adjustments'!DL95","v":0},{"$f":"IF($AI36>0,$AI36*$DM$73,0)+'(5) OT Detailed Adjustments'!DM38+'(5) OT Detailed Adjustments'!DM95","v":0},0,{"$f":"IF($AJ36>0,$AJ36*$DO$73,0)+'(5) OT Detailed Adjustments'!DO38+'(5) OT Detailed Adjustments'!DO95","v":0},{"$f":"IF($AJ36>0,$AJ36*$DP$73,0)+'(5) OT Detailed Adjustments'!DP38+'(5) OT Detailed Adjustments'!DP95","v":0},{"$f":"IF($AJ36>0,$AJ36*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ38+'(5) OT Detailed Adjustments'!DQ95","v":0},0,{"$f":"IF($AK36>0,$AK36*$DS$73,0)+'(5) OT Detailed Adjustments'!DS38+'(5) OT Detailed Adjustments'!DS95","v":0},{"$f":"IF($AK36>0,$AK36*$DT$73,0)+'(5) OT Detailed Adjustments'!DT38+'(5) OT Detailed Adjustments'!DT95","v":0},{"$f":"IF($AK36>0,$AK36*$DU$73,0)+'(5) OT Detailed Adjustments'!DU38+'(5) OT Detailed Adjustments'!DU95","v":0},0,{"$f":"IF($AL36>0,$AL36*$DW$73,0)+'(5) OT Detailed Adjustments'!DW38+'(5) OT Detailed Adjustments'!DW95","v":0},{"$f":"IF($AL36>0,$AL36*$DX$73,0)+'(5) OT Detailed Adjustments'!DX38+'(5) OT Detailed Adjustments'!DX95","v":0},{"$f":"IF($AL36>0,$AL36*$DY$73,0)+'(5) OT Detailed Adjustments'!DY38+'(5) OT Detailed Adjustments'!DY95","v":0},0]
[90,"Office Expense",{"$f":"IF($G37>0,$G37*$C$73,0)+'(5) OT Detailed Adjustments'!C39+'(5) OT Detailed Adjustments'!C96","v":0},{"$f":"IF($G37>0,$G37*$D$73,0)+'(5) OT Detailed Adjustments'!D39+'(5) OT Detailed Adjustments'!D96","v":0},{"$f":"IF($G37>0,$G37*$E$73,0)+'(5) OT Detailed Adjustments'!E39+'(5) OT Detailed Adjustments'!E96","v":0},0,{"$f":"IF($H37>0,$H37*$G$73,0)+'(5) OT Detailed Adjustments'!G39+'(5) OT Detailed Adjustments'!G96","v":0},{"$f":"IF($H37>0,$H37*$H$73,0)+'(5) OT Detailed Adjustments'!H39+'(5) OT Detailed Adjustments'!H96","v":0},{"$f":"IF($H37>0,$H37*$I$73,0)+'(5) OT Detailed Adjustments'!I39+'(5) OT Detailed Adjustments'!I96","v":0},0,{"$f":"IF($I37>0,$I37*$K$73,0)+'(5) OT Detailed Adjustments'!K39+'(5) OT Detailed Adjustments'!K96","v":0},{"$f":"IF($I37>0,$I37*$L$73,0)+'(5) OT Detailed Adjustments'!L39+'(5) OT Detailed Adjustments'!L96","v":0},{"$f":"IF($I37>0,$I37*$M$73,0)+'(5) OT Detailed Adjustments'!M39+'(5) OT Detailed Adjustments'!M96","v":0},0,{"$f":"IF($J37>0,$J37*$O$73,0)+'(5) OT Detailed Adjustments'!O39+'(5) OT Detailed Adjustments'!O96","v":0},{"$f":"IF($J37>0,$J37*$P$73,0)+'(5) OT Detailed Adjustments'!P39+'(5) OT Detailed Adjustments'!P96","v":0},{"$f":"IF($J37>0,$J37*$Q$73,0)+'(5) OT Detailed Adjustments'!Q39+'(5) OT Detailed Adjustments'!Q96","v":0},0,{"$f":"IF($K37>0,$K37*$S$73,0)+'(5) OT Detailed Adjustments'!S39+'(5) OT Detailed Adjustments'!S96","v":0},{"$f":"IF($K37>0,$K37*$T$73,0)+'(5) OT Detailed Adjustments'!T39+'(5) OT Detailed Adjustments'!T96","v":0},{"$f":"IF($K37>0,$K37*$U$73,0)+'(5) OT Detailed Adjustments'!U39+'(5) OT Detailed Adjustments'!U96","v":0},0,{"$f":"IF($L37>0,$L37*$W$73,0)+'(5) OT Detailed Adjustments'!W39+'(5) OT Detailed Adjustments'!W96","v":0},{"$f":"IF($L37>0,$L37*$X$73,0)+'(5) OT Detailed Adjustments'!X39+'(5) OT Detailed Adjustments'!X96","v":0},{"$f":"IF($L37>0,$L37*$Y$73,0)+'(5) OT Detailed Adjustments'!Y39+'(5) OT Detailed Adjustments'!Y96","v":0},0,{"$f":"IF($M37>0,$M37*$AA$73,0)+'(5) OT Detailed Adjustments'!AA39+'(5) OT Detailed Adjustments'!AA96","v":0},{"$f":"IF($M37>0,$M37*$AB$73,0)+'(5) OT Detailed Adjustments'!AB39+'(5) OT Detailed Adjustments'!AB96","v":0},{"$f":"IF($M37>0,$M37*$AC$73,0)+'(5) OT Detailed Adjustments'!AC39+'(5) OT Detailed Adjustments'!AC96","v":0},0,{"$f":"IF($N37>0,$N37*$AE$73,0)+'(5) OT Detailed Adjustments'!AE39+'(5) OT Detailed Adjustments'!AE96","v":0},{"$f":"IF($N37>0,$N37*$AF$73,0)+'(5) OT Detailed Adjustments'!AF39+'(5) OT Detailed Adjustments'!AF96","v":0},{"$f":"IF($N37>0,$N37*$AG$73,0)+'(5) OT Detailed Adjustments'!AG39+'(5) OT Detailed Adjustments'!AG96","v":0},0,{"$f":"IF($O37>0,$O37*$AI$73,0)+'(5) OT Detailed Adjustments'!AI39+'(5) OT Detailed Adjustments'!AI96","v":0},{"$f":"IF($O37>0,$O37*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ39+'(5) OT Detailed Adjustments'!AJ96","v":0},{"$f":"IF($O37>0,$O37*$AK$73,0)+'(5) OT Detailed Adjustments'!AK39+'(5) OT Detailed Adjustments'!AK96","v":0},0,{"$f":"IF($P37>0,$P37*$AM$73,0)+'(5) OT Detailed Adjustments'!AM39+'(5) OT Detailed Adjustments'!AM96","v":0},{"$f":"IF($P37>0,$P37*$AN$73,0)+'(5) OT Detailed Adjustments'!AN39+'(5) OT Detailed Adjustments'!AN96","v":0},{"$f":"IF($P37>0,$P37*$AO$73,0)+'(5) OT Detailed Adjustments'!AO39+'(5) OT Detailed Adjustments'!AO96","v":0},0,{"$f":"IF($Q37>0,$Q37*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ39+'(5) OT Detailed Adjustments'!AQ96","v":0},{"$f":"IF($Q37>0,$Q37*$AR$73,0)+'(5) OT Detailed Adjustments'!AR39+'(5) OT Detailed Adjustments'!AR96","v":0},{"$f":"IF($Q37>0,$Q37*$AS$73,0)+'(5) OT Detailed Adjustments'!AS39+'(5) OT Detailed Adjustments'!AS96","v":0},0,{"$f":"IF($R37>0,$R37*$AU$73,0)+'(5) OT Detailed Adjustments'!AU39+'(5) OT Detailed Adjustments'!AU96","v":0},{"$f":"IF($R37>0,$R37*$AV$73,0)+'(5) OT Detailed Adjustments'!AV39+'(5) OT Detailed Adjustments'!AV96","v":0},{"$f":"IF($R37>0,$R37*$AW$73,0)+'(5) OT Detailed Adjustments'!AW39+'(5) OT Detailed Adjustments'!AW96","v":0},0,{"$f":"IF($S37>0,$S37*$AY$73,0)+'(5) OT Detailed Adjustments'!AY39+'(5) OT Detailed Adjustments'!AY96","v":0},{"$f":"IF($S37>0,$S37*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ39+'(5) OT Detailed Adjustments'!AZ96","v":0},{"$f":"IF($S37>0,$S37*$AB$73,0)+'(5) OT Detailed Adjustments'!BA39+'(5) OT Detailed Adjustments'!BA96","v":0},0,{"$f":"IF($T37>0,$T37*$BC$73,0)+'(5) OT Detailed Adjustments'!BC39+'(5) OT Detailed Adjustments'!BC96","v":0},{"$f":"IF($T37>0,$T37*$BD$73,0)+'(5) OT Detailed Adjustments'!BD39+'(5) OT Detailed Adjustments'!BD96","v":0},{"$f":"IF($T37>0,$T37*$BE$73,0)+'(5) OT Detailed Adjustments'!BE39+'(5) OT Detailed Adjustments'!BE96","v":0},0,{"$f":"IF($U37>0,$U37*$BG$73,0)+'(5) OT Detailed Adjustments'!BG39+'(5) OT Detailed Adjustments'!BG96","v":0},{"$f":"IF($U37>0,$U37*$BH$73,0)+'(5) OT Detailed Adjustments'!BH39+'(5) OT Detailed Adjustments'!BH96","v":0},{"$f":"IF($U37>0,$U37*$BI$73,0)+'(5) OT Detailed Adjustments'!BI39+'(5) OT Detailed Adjustments'!BI96","v":0},0,{"$f":"IF($V37>0,$V37*$BK$73,0)+'(5) OT Detailed Adjustments'!BK39+'(5) OT Detailed Adjustments'!BK96","v":0},{"$f":"IF($V37>0,$V37*$BL$73,0)+'(5) OT Detailed Adjustments'!BL39+'(5) OT Detailed Adjustments'!BL96","v":0},{"$f":"IF($V37>0,$V37*$BM$73,0)+'(5) OT Detailed Adjustments'!BM39+'(5) OT Detailed Adjustments'!BM96","v":0},0,{"$f":"IF($W37>0,$W37*$BO$73,0)+'(5) OT Detailed Adjustments'!BO39+'(5) OT Detailed Adjustments'!BO96","v":0},{"$f":"IF($W37>0,$W37*$BP$73,0)+'(5) OT Detailed Adjustments'!BP39+'(5) OT Detailed Adjustments'!BP96","v":0},{"$f":"IF($W37>0,$W37*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ39+'(5) OT Detailed Adjustments'!BQ96","v":0},0,{"$f":"IF($X37>0,$X37*$BS$73,0)+'(5) OT Detailed Adjustments'!BS39+'(5) OT Detailed Adjustments'!BS96","v":0},{"$f":"IF($X37>0,$X37*$BT$73,0)+'(5) OT Detailed Adjustments'!BT39+'(5) OT Detailed Adjustments'!BT96","v":0},{"$f":"IF($X37>0,$X37*$BU$73,0)+'(5) OT Detailed Adjustments'!BU39+'(5) OT Detailed Adjustments'!BU96","v":0},0,{"$f":"IF($Y37>0,$Y37*$BW$73,0)+'(5) OT Detailed Adjustments'!BW39+'(5) OT Detailed Adjustments'!BW96","v":0},{"$f":"IF($Y37>0,$Y37*$BX$73,0)+'(5) OT Detailed Adjustments'!BX39+'(5) OT Detailed Adjustments'!BX96","v":0},{"$f":"IF($Y37>0,$Y37*$BY$73,0)+'(5) OT Detailed Adjustments'!BY39+'(5) OT Detailed Adjustments'!BY96","v":0},0,{"$f":"IF($Z37>0,$Z37*$CA$73,0)+'(5) OT Detailed Adjustments'!CA39+'(5) OT Detailed Adjustments'!CA96","v":0},{"$f":"IF($Z37>0,$Z37*$CB$73,0)+'(5) OT Detailed Adjustments'!CB39+'(5) OT Detailed Adjustments'!CB96","v":0},{"$f":"IF($Z37>0,$Z37*$CC$73,0)+'(5) OT Detailed Adjustments'!CC39+'(5) OT Detailed Adjustments'!CC96","v":0},0,{"$f":"IF($AA37>0,$AA37*$CE$73,0)+'(5) OT Detailed Adjustments'!CE39+'(5) OT Detailed Adjustments'!CE96","v":0},{"$f":"IF($AA37>0,$AA37*$CF$73,0)+'(5) OT Detailed Adjustments'!CF39+'(5) OT Detailed Adjustments'!CF96","v":0},{"$f":"IF($AA37>0,$AA37*$CG$73,0)+'(5) OT Detailed Adjustments'!CG39+'(5) OT Detailed Adjustments'!CG96","v":0},0,{"$f":"IF($AB37>0,$AB37*$CI$73,0)+'(5) OT Detailed Adjustments'!CI39+'(5) OT Detailed Adjustments'!CI96","v":0},{"$f":"IF($AB37>0,$AB37*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ39+'(5) OT Detailed Adjustments'!CJ96","v":0},{"$f":"IF($AB37>0,$AB37*$CK$73,0)+'(5) OT Detailed Adjustments'!CK39+'(5) OT Detailed Adjustments'!CK96","v":0},0,{"$f":"IF($AC37>0,$AC37*$CM$73,0)+'(5) OT Detailed Adjustments'!CM39+'(5) OT Detailed Adjustments'!CM96","v":0},{"$f":"IF($AC37>0,$AC37*$CN$73,0)+'(5) OT Detailed Adjustments'!CN39+'(5) OT Detailed Adjustments'!CN96","v":0},{"$f":"IF($AC37>0,$AC37*$CO$73,0)+'(5) OT Detailed Adjustments'!CO39+'(5) OT Detailed Adjustments'!CO96","v":0},0,{"$f":"IF($AD37>0,$AD37*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ39+'(5) OT Detailed Adjustments'!CQ96","v":0},{"$f":"IF($AD37>0,$AD37*$CR$73,0)+'(5) OT Detailed Adjustments'!CR39+'(5) OT Detailed Adjustments'!CR96","v":0},{"$f":"IF($AD37>0,$AD37*$CS$73,0)+'(5) OT Detailed Adjustments'!CS39+'(5) OT Detailed Adjustments'!CS96","v":0},0,{"$f":"IF($AE37>0,$AE37*$CU$73,0)+'(5) OT Detailed Adjustments'!CU39+'(5) OT Detailed Adjustments'!CU96","v":0},{"$f":"IF($AE37>0,$AE37*$CV$73,0)+'(5) OT Detailed Adjustments'!CV39+'(5) OT Detailed Adjustments'!CV96","v":0},{"$f":"IF($AE37>0,$AE37*$CW$73,0)+'(5) OT Detailed Adjustments'!CW39+'(5) OT Detailed Adjustments'!CW96","v":0},{"$f":"SUM(CU98:CW98)","v":0},{"$f":"IF($AF37>0,$AF37*$CY$73,0)+'(5) OT Detailed Adjustments'!CY39+'(5) OT Detailed Adjustments'!CY96","v":0},{"$f":"IF($AF37>0,$AF37*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ39+'(5) OT Detailed Adjustments'!CZ96","v":0},{"$f":"IF($AF37>0,$AF37*$DA$73,0)+'(5) OT Detailed Adjustments'!DA39+'(5) OT Detailed Adjustments'!DA96","v":0},0,{"$f":"IF($AG37>0,$AG37*$DC$73,0)+'(5) OT Detailed Adjustments'!DC39+'(5) OT Detailed Adjustments'!DC96","v":0},{"$f":"IF($AG37>0,$AG37*$DD$73,0)+'(5) OT Detailed Adjustments'!DD39+'(5) OT Detailed Adjustments'!DD96","v":0},{"$f":"IF($AG37>0,$AG37*$DE$73,0)+'(5) OT Detailed Adjustments'!DE39+'(5) OT Detailed Adjustments'!DE96","v":0},0,{"$f":"IF($AH37>0,$AH37*$DG$73,0)+'(5) OT Detailed Adjustments'!DG39+'(5) OT Detailed Adjustments'!DG96","v":0},{"$f":"IF($AH37>0,$AH37*$DH$73,0)+'(5) OT Detailed Adjustments'!DH39+'(5) OT Detailed Adjustments'!DH96","v":0},{"$f":"IF($AH37>0,$AH37*$DI$73,0)+'(5) OT Detailed Adjustments'!DI39+'(5) OT Detailed Adjustments'!DI96","v":0},0,{"$f":"IF($AI37>0,$AI37*$DK$73,0)+'(5) OT Detailed Adjustments'!DK39+'(5) OT Detailed Adjustments'!DK96","v":0},{"$f":"IF($AI37>0,$AI37*$DL$73,0)+'(5) OT Detailed Adjustments'!DL39+'(5) OT Detailed Adjustments'!DL96","v":0},{"$f":"IF($AI37>0,$AI37*$DM$73,0)+'(5) OT Detailed Adjustments'!DM39+'(5) OT Detailed Adjustments'!DM96","v":0},0,{"$f":"IF($AJ37>0,$AJ37*$DO$73,0)+'(5) OT Detailed Adjustments'!DO39+'(5) OT Detailed Adjustments'!DO96","v":0},{"$f":"IF($AJ37>0,$AJ37*$DP$73,0)+'(5) OT Detailed Adjustments'!DP39+'(5) OT Detailed Adjustments'!DP96","v":0},{"$f":"IF($AJ37>0,$AJ37*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ39+'(5) OT Detailed Adjustments'!DQ96","v":0},0,{"$f":"IF($AK37>0,$AK37*$DS$73,0)+'(5) OT Detailed Adjustments'!DS39+'(5) OT Detailed Adjustments'!DS96","v":0},{"$f":"IF($AK37>0,$AK37*$DT$73,0)+'(5) OT Detailed Adjustments'!DT39+'(5) OT Detailed Adjustments'!DT96","v":0},{"$f":"IF($AK37>0,$AK37*$DU$73,0)+'(5) OT Detailed Adjustments'!DU39+'(5) OT Detailed Adjustments'!DU96","v":0},0,{"$f":"IF($AL37>0,$AL37*$DW$73,0)+'(5) OT Detailed Adjustments'!DW39+'(5) OT Detailed Adjustments'!DW96","v":0},{"$f":"IF($AL37>0,$AL37*$DX$73,0)+'(5) OT Detailed Adjustments'!DX39+'(5) OT Detailed Adjustments'!DX96","v":0},{"$f":"IF($AL37>0,$AL37*$DY$73,0)+'(5) OT Detailed Adjustments'!DY39+'(5) OT Detailed Adjustments'!DY96","v":0},0]
[91,"Publications and Legal Notices",{"$f":"IF($G38>0,$G38*$C$73,0)+'(5) OT Detailed Adjustments'!C40+'(5) OT Detailed Adjustments'!C97","v":0},{"$f":"IF($G38>0,$G38*$D$73,0)+'(5) OT Detailed Adjustments'!D40+'(5) OT Detailed Adjustments'!D97","v":0},{"$f":"IF($G38>0,$G38*$E$73,0)+'(5) OT Detailed Adjustments'!E40+'(5) OT Detailed Adjustments'!E97","v":0},0,{"$f":"IF($H38>0,$H38*$G$73,0)+'(5) OT Detailed Adjustments'!G40+'(5) OT Detailed Adjustments'!G97","v":0},{"$f":"IF($H38>0,$H38*$H$73,0)+'(5) OT Detailed Adjustments'!H40+'(5) OT Detailed Adjustments'!H97","v":0},{"$f":"IF($H38>0,$H38*$I$73,0)+'(5) OT Detailed Adjustments'!I40+'(5) OT Detailed Adjustments'!I97","v":0},0,{"$f":"IF($I38>0,$I38*$K$73,0)+'(5) OT Detailed Adjustments'!K40+'(5) OT Detailed Adjustments'!K97","v":0},{"$f":"IF($I38>0,$I38*$L$73,0)+'(5) OT Detailed Adjustments'!L40+'(5) OT Detailed Adjustments'!L97","v":0},{"$f":"IF($I38>0,$I38*$M$73,0)+'(5) OT Detailed Adjustments'!M40+'(5) OT Detailed Adjustments'!M97","v":0},0,{"$f":"IF($J38>0,$J38*$O$73,0)+'(5) OT Detailed Adjustments'!O40+'(5) OT Detailed Adjustments'!O97","v":0},{"$f":"IF($J38>0,$J38*$P$73,0)+'(5) OT Detailed Adjustments'!P40+'(5) OT Detailed Adjustments'!P97","v":0},{"$f":"IF($J38>0,$J38*$Q$73,0)+'(5) OT Detailed Adjustments'!Q40+'(5) OT Detailed Adjustments'!Q97","v":0},0,{"$f":"IF($K38>0,$K38*$S$73,0)+'(5) OT Detailed Adjustments'!S40+'(5) OT Detailed Adjustments'!S97","v":0},{"$f":"IF($K38>0,$K38*$T$73,0)+'(5) OT Detailed Adjustments'!T40+'(5) OT Detailed Adjustments'!T97","v":0},{"$f":"IF($K38>0,$K38*$U$73,0)+'(5) OT Detailed Adjustments'!U40+'(5) OT Detailed Adjustments'!U97","v":0},0,{"$f":"IF($L38>0,$L38*$W$73,0)+'(5) OT Detailed Adjustments'!W40+'(5) OT Detailed Adjustments'!W97","v":0},{"$f":"IF($L38>0,$L38*$X$73,0)+'(5) OT Detailed Adjustments'!X40+'(5) OT Detailed Adjustments'!X97","v":0},{"$f":"IF($L38>0,$L38*$Y$73,0)+'(5) OT Detailed Adjustments'!Y40+'(5) OT Detailed Adjustments'!Y97","v":0},0,{"$f":"IF($M38>0,$M38*$AA$73,0)+'(5) OT Detailed Adjustments'!AA40+'(5) OT Detailed Adjustments'!AA97","v":0},{"$f":"IF($M38>0,$M38*$AB$73,0)+'(5) OT Detailed Adjustments'!AB40+'(5) OT Detailed Adjustments'!AB97","v":0},{"$f":"IF($M38>0,$M38*$AC$73,0)+'(5) OT Detailed Adjustments'!AC40+'(5) OT Detailed Adjustments'!AC97","v":0},0,{"$f":"IF($N38>0,$N38*$AE$73,0)+'(5) OT Detailed Adjustments'!AE40+'(5) OT Detailed Adjustments'!AE97","v":0},{"$f":"IF($N38>0,$N38*$AF$73,0)+'(5) OT Detailed Adjustments'!AF40+'(5) OT Detailed Adjustments'!AF97","v":0},{"$f":"IF($N38>0,$N38*$AG$73,0)+'(5) OT Detailed Adjustments'!AG40+'(5) OT Detailed Adjustments'!AG97","v":0},0,{"$f":"IF($O38>0,$O38*$AI$73,0)+'(5) OT Detailed Adjustments'!AI40+'(5) OT Detailed Adjustments'!AI97","v":0},{"$f":"IF($O38>0,$O38*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ40+'(5) OT Detailed Adjustments'!AJ97","v":0},{"$f":"IF($O38>0,$O38*$AK$73,0)+'(5) OT Detailed Adjustments'!AK40+'(5) OT Detailed Adjustments'!AK97","v":0},0,{"$f":"IF($P38>0,$P38*$AM$73,0)+'(5) OT Detailed Adjustments'!AM40+'(5) OT Detailed Adjustments'!AM97","v":0},{"$f":"IF($P38>0,$P38*$AN$73,0)+'(5) OT Detailed Adjustments'!AN40+'(5) OT Detailed Adjustments'!AN97","v":0},{"$f":"IF($P38>0,$P38*$AO$73,0)+'(5) OT Detailed Adjustments'!AO40+'(5) OT Detailed Adjustments'!AO97","v":0},0,{"$f":"IF($Q38>0,$Q38*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ40+'(5) OT Detailed Adjustments'!AQ97","v":0},{"$f":"IF($Q38>0,$Q38*$AR$73,0)+'(5) OT Detailed Adjustments'!AR40+'(5) OT Detailed Adjustments'!AR97","v":0},{"$f":"IF($Q38>0,$Q38*$AS$73,0)+'(5) OT Detailed Adjustments'!AS40+'(5) OT Detailed Adjustments'!AS97","v":0},0,{"$f":"IF($R38>0,$R38*$AU$73,0)+'(5) OT Detailed Adjustments'!AU40+'(5) OT Detailed Adjustments'!AU97","v":0},{"$f":"IF($R38>0,$R38*$AV$73,0)+'(5) OT Detailed Adjustments'!AV40+'(5) OT Detailed Adjustments'!AV97","v":0},{"$f":"IF($R38>0,$R38*$AW$73,0)+'(5) OT Detailed Adjustments'!AW40+'(5) OT Detailed Adjustments'!AW97","v":0},0,{"$f":"IF($S38>0,$S38*$AY$73,0)+'(5) OT Detailed Adjustments'!AY40+'(5) OT Detailed Adjustments'!AY97","v":0},{"$f":"IF($S38>0,$S38*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ40+'(5) OT Detailed Adjustments'!AZ97","v":0},{"$f":"IF($S38>0,$S38*$AB$73,0)+'(5) OT Detailed Adjustments'!BA40+'(5) OT Detailed Adjustments'!BA97","v":0},0,{"$f":"IF($T38>0,$T38*$BC$73,0)+'(5) OT Detailed Adjustments'!BC40+'(5) OT Detailed Adjustments'!BC97","v":0},{"$f":"IF($T38>0,$T38*$BD$73,0)+'(5) OT Detailed Adjustments'!BD40+'(5) OT Detailed Adjustments'!BD97","v":0},{"$f":"IF($T38>0,$T38*$BE$73,0)+'(5) OT Detailed Adjustments'!BE40+'(5) OT Detailed Adjustments'!BE97","v":0},0,{"$f":"IF($U38>0,$U38*$BG$73,0)+'(5) OT Detailed Adjustments'!BG40+'(5) OT Detailed Adjustments'!BG97","v":0},{"$f":"IF($U38>0,$U38*$BH$73,0)+'(5) OT Detailed Adjustments'!BH40+'(5) OT Detailed Adjustments'!BH97","v":0},{"$f":"IF($U38>0,$U38*$BI$73,0)+'(5) OT Detailed Adjustments'!BI40+'(5) OT Detailed Adjustments'!BI97","v":0},0,{"$f":"IF($V38>0,$V38*$BK$73,0)+'(5) OT Detailed Adjustments'!BK40+'(5) OT Detailed Adjustments'!BK97","v":0},{"$f":"IF($V38>0,$V38*$BL$73,0)+'(5) OT Detailed Adjustments'!BL40+'(5) OT Detailed Adjustments'!BL97","v":0},{"$f":"IF($V38>0,$V38*$BM$73,0)+'(5) OT Detailed Adjustments'!BM40+'(5) OT Detailed Adjustments'!BM97","v":0},0,{"$f":"IF($W38>0,$W38*$BO$73,0)+'(5) OT Detailed Adjustments'!BO40+'(5) OT Detailed Adjustments'!BO97","v":0},{"$f":"IF($W38>0,$W38*$BP$73,0)+'(5) OT Detailed Adjustments'!BP40+'(5) OT Detailed Adjustments'!BP97","v":0},{"$f":"IF($W38>0,$W38*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ40+'(5) OT Detailed Adjustments'!BQ97","v":0},0,{"$f":"IF($X38>0,$X38*$BS$73,0)+'(5) OT Detailed Adjustments'!BS40+'(5) OT Detailed Adjustments'!BS97","v":0},{"$f":"IF($X38>0,$X38*$BT$73,0)+'(5) OT Detailed Adjustments'!BT40+'(5) OT Detailed Adjustments'!BT97","v":0},{"$f":"IF($X38>0,$X38*$BU$73,0)+'(5) OT Detailed Adjustments'!BU40+'(5) OT Detailed Adjustments'!BU97","v":0},0,{"$f":"IF($Y38>0,$Y38*$BW$73,0)+'(5) OT Detailed Adjustments'!BW40+'(5) OT Detailed Adjustments'!BW97","v":0},{"$f":"IF($Y38>0,$Y38*$BX$73,0)+'(5) OT Detailed Adjustments'!BX40+'(5) OT Detailed Adjustments'!BX97","v":0},{"$f":"IF($Y38>0,$Y38*$BY$73,0)+'(5) OT Detailed Adjustments'!BY40+'(5) OT Detailed Adjustments'!BY97","v":0},0,{"$f":"IF($Z38>0,$Z38*$CA$73,0)+'(5) OT Detailed Adjustments'!CA40+'(5) OT Detailed Adjustments'!CA97","v":0},{"$f":"IF($Z38>0,$Z38*$CB$73,0)+'(5) OT Detailed Adjustments'!CB40+'(5) OT Detailed Adjustments'!CB97","v":0},{"$f":"IF($Z38>0,$Z38*$CC$73,0)+'(5) OT Detailed Adjustments'!CC40+'(5) OT Detailed Adjustments'!CC97","v":0},0,{"$f":"IF($AA38>0,$AA38*$CE$73,0)+'(5) OT Detailed Adjustments'!CE40+'(5) OT Detailed Adjustments'!CE97","v":0},{"$f":"IF($AA38>0,$AA38*$CF$73,0)+'(5) OT Detailed Adjustments'!CF40+'(5) OT Detailed Adjustments'!CF97","v":0},{"$f":"IF($AA38>0,$AA38*$CG$73,0)+'(5) OT Detailed Adjustments'!CG40+'(5) OT Detailed Adjustments'!CG97","v":0},0,{"$f":"IF($AB38>0,$AB38*$CI$73,0)+'(5) OT Detailed Adjustments'!CI40+'(5) OT Detailed Adjustments'!CI97","v":0},{"$f":"IF($AB38>0,$AB38*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ40+'(5) OT Detailed Adjustments'!CJ97","v":0},{"$f":"IF($AB38>0,$AB38*$CK$73,0)+'(5) OT Detailed Adjustments'!CK40+'(5) OT Detailed Adjustments'!CK97","v":0},0,{"$f":"IF($AC38>0,$AC38*$CM$73,0)+'(5) OT Detailed Adjustments'!CM40+'(5) OT Detailed Adjustments'!CM97","v":0},{"$f":"IF($AC38>0,$AC38*$CN$73,0)+'(5) OT Detailed Adjustments'!CN40+'(5) OT Detailed Adjustments'!CN97","v":0},{"$f":"IF($AC38>0,$AC38*$CO$73,0)+'(5) OT Detailed Adjustments'!CO40+'(5) OT Detailed Adjustments'!CO97","v":0},0,{"$f":"IF($AD38>0,$AD38*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ40+'(5) OT Detailed Adjustments'!CQ97","v":0},{"$f":"IF($AD38>0,$AD38*$CR$73,0)+'(5) OT Detailed Adjustments'!CR40+'(5) OT Detailed Adjustments'!CR97","v":0},{"$f":"IF($AD38>0,$AD38*$CS$73,0)+'(5) OT Detailed Adjustments'!CS40+'(5) OT Detailed Adjustments'!CS97","v":0},0,{"$f":"IF($AE38>0,$AE38*$CU$73,0)+'(5) OT Detailed Adjustments'!CU40+'(5) OT Detailed Adjustments'!CU97","v":0},{"$f":"IF($AE38>0,$AE38*$CV$73,0)+'(5) OT Detailed Adjustments'!CV40+'(5) OT Detailed Adjustments'!CV97","v":0},{"$f":"IF($AE38>0,$AE38*$CW$73,0)+'(5) OT Detailed Adjustments'!CW40+'(5) OT Detailed Adjustments'!CW97","v":0},0,{"$f":"IF($AF38>0,$AF38*$CY$73,0)+'(5) OT Detailed Adjustments'!CY40+'(5) OT Detailed Adjustments'!CY97","v":0},{"$f":"IF($AF38>0,$AF38*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ40+'(5) OT Detailed Adjustments'!CZ97","v":0},{"$f":"IF($AF38>0,$AF38*$DA$73,0)+'(5) OT Detailed Adjustments'!DA40+'(5) OT Detailed Adjustments'!DA97","v":0},0,{"$f":"IF($AG38>0,$AG38*$DC$73,0)+'(5) OT Detailed Adjustments'!DC40+'(5) OT Detailed Adjustments'!DC97","v":0},{"$f":"IF($AG38>0,$AG38*$DD$73,0)+'(5) OT Detailed Adjustments'!DD40+'(5) OT Detailed Adjustments'!DD97","v":0},{"$f":"IF($AG38>0,$AG38*$DE$73,0)+'(5) OT Detailed Adjustments'!DE40+'(5) OT Detailed Adjustments'!DE97","v":0},0,{"$f":"IF($AH38>0,$AH38*$DG$73,0)+'(5) OT Detailed Adjustments'!DG40+'(5) OT Detailed Adjustments'!DG97","v":0},{"$f":"IF($AH38>0,$AH38*$DH$73,0)+'(5) OT Detailed Adjustments'!DH40+'(5) OT Detailed Adjustments'!DH97","v":0},{"$f":"IF($AH38>0,$AH38*$DI$73,0)+'(5) OT Detailed Adjustments'!DI40+'(5) OT Detailed Adjustments'!DI97","v":0},0,{"$f":"IF($AI38>0,$AI38*$DK$73,0)+'(5) OT Detailed Adjustments'!DK40+'(5) OT Detailed Adjustments'!DK97","v":0},{"$f":"IF($AI38>0,$AI38*$DL$73,0)+'(5) OT Detailed Adjustments'!DL40+'(5) OT Detailed Adjustments'!DL97","v":0},{"$f":"IF($AI38>0,$AI38*$DM$73,0)+'(5) OT Detailed Adjustments'!DM40+'(5) OT Detailed Adjustments'!DM97","v":0},0,{"$f":"IF($AJ38>0,$AJ38*$DO$73,0)+'(5) OT Detailed Adjustments'!DO40+'(5) OT Detailed Adjustments'!DO97","v":0},{"$f":"IF($AJ38>0,$AJ38*$DP$73,0)+'(5) OT Detailed Adjustments'!DP40+'(5) OT Detailed Adjustments'!DP97","v":0},{"$f":"IF($AJ38>0,$AJ38*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ40+'(5) OT Detailed Adjustments'!DQ97","v":0},0,{"$f":"IF($AK38>0,$AK38*$DS$73,0)+'(5) OT Detailed Adjustments'!DS40+'(5) OT Detailed Adjustments'!DS97","v":0},{"$f":"IF($AK38>0,$AK38*$DT$73,0)+'(5) OT Detailed Adjustments'!DT40+'(5) OT Detailed Adjustments'!DT97","v":0},{"$f":"IF($AK38>0,$AK38*$DU$73,0)+'(5) OT Detailed Adjustments'!DU40+'(5) OT Detailed Adjustments'!DU97","v":0},0,{"$f":"IF($AL38>0,$AL38*$DW$73,0)+'(5) OT Detailed Adjustments'!DW40+'(5) OT Detailed Adjustments'!DW97","v":0},{"$f":"IF($AL38>0,$AL38*$DX$73,0)+'(5) OT Detailed Adjustments'!DX40+'(5) OT Detailed Adjustments'!DX97","v":0},{"$f":"IF($AL38>0,$AL38*$DY$73,0)+'(5) OT Detailed Adjustments'!DY40+'(5) OT Detailed Adjustments'!DY97","v":0},0]
[92,"Rents & Leases - Land, Structure, and Improvements",{"$f":"IF($G39>0,$G39*$C$73,0)+'(5) OT Detailed Adjustments'!C41+'(5) OT Detailed Adjustments'!C98","v":0},{"$f":"IF($G39>0,$G39*$D$73,0)+'(5) OT Detailed Adjustments'!D41+'(5) OT Detailed Adjustments'!D98","v":0},{"$f":"IF($G39>0,$G39*$E$73,0)+'(5) OT Detailed Adjustments'!E41+'(5) OT Detailed Adjustments'!E98","v":0},0,{"$f":"IF($H39>0,$H39*$G$73,0)+'(5) OT Detailed Adjustments'!G41+'(5) OT Detailed Adjustments'!G98","v":0},{"$f":"IF($H39>0,$H39*$H$73,0)+'(5) OT Detailed Adjustments'!H41+'(5) OT Detailed Adjustments'!H98","v":0},{"$f":"IF($H39>0,$H39*$I$73,0)+'(5) OT Detailed Adjustments'!I41+'(5) OT Detailed Adjustments'!I98","v":0},0,{"$f":"IF($I39>0,$I39*$K$73,0)+'(5) OT Detailed Adjustments'!K41+'(5) OT Detailed Adjustments'!K98","v":0},{"$f":"IF($I39>0,$I39*$L$73,0)+'(5) OT Detailed Adjustments'!L41+'(5) OT Detailed Adjustments'!L98","v":0},{"$f":"IF($I39>0,$I39*$M$73,0)+'(5) OT Detailed Adjustments'!M41+'(5) OT Detailed Adjustments'!M98","v":0},0,{"$f":"IF($J39>0,$J39*$O$73,0)+'(5) OT Detailed Adjustments'!O41+'(5) OT Detailed Adjustments'!O98","v":0},{"$f":"IF($J39>0,$J39*$P$73,0)+'(5) OT Detailed Adjustments'!P41+'(5) OT Detailed Adjustments'!P98","v":0},{"$f":"IF($J39>0,$J39*$Q$73,0)+'(5) OT Detailed Adjustments'!Q41+'(5) OT Detailed Adjustments'!Q98","v":0},0,{"$f":"IF($K39>0,$K39*$S$73,0)+'(5) OT Detailed Adjustments'!S41+'(5) OT Detailed Adjustments'!S98","v":0},{"$f":"IF($K39>0,$K39*$T$73,0)+'(5) OT Detailed Adjustments'!T41+'(5) OT Detailed Adjustments'!T98","v":0},{"$f":"IF($K39>0,$K39*$U$73,0)+'(5) OT Detailed Adjustments'!U41+'(5) OT Detailed Adjustments'!U98","v":0},0,{"$f":"IF($L39>0,$L39*$W$73,0)+'(5) OT Detailed Adjustments'!W41+'(5) OT Detailed Adjustments'!W98","v":0},{"$f":"IF($L39>0,$L39*$X$73,0)+'(5) OT Detailed Adjustments'!X41+'(5) OT Detailed Adjustments'!X98","v":0},{"$f":"IF($L39>0,$L39*$Y$73,0)+'(5) OT Detailed Adjustments'!Y41+'(5) OT Detailed Adjustments'!Y98","v":0},0,{"$f":"IF($M39>0,$M39*$AA$73,0)+'(5) OT Detailed Adjustments'!AA41+'(5) OT Detailed Adjustments'!AA98","v":0},{"$f":"IF($M39>0,$M39*$AB$73,0)+'(5) OT Detailed Adjustments'!AB41+'(5) OT Detailed Adjustments'!AB98","v":0},{"$f":"IF($M39>0,$M39*$AC$73,0)+'(5) OT Detailed Adjustments'!AC41+'(5) OT Detailed Adjustments'!AC98","v":0},0,{"$f":"IF($N39>0,$N39*$AE$73,0)+'(5) OT Detailed Adjustments'!AE41+'(5) OT Detailed Adjustments'!AE98","v":0},{"$f":"IF($N39>0,$N39*$AF$73,0)+'(5) OT Detailed Adjustments'!AF41+'(5) OT Detailed Adjustments'!AF98","v":0},{"$f":"IF($N39>0,$N39*$AG$73,0)+'(5) OT Detailed Adjustments'!AG41+'(5) OT Detailed Adjustments'!AG98","v":0},0,{"$f":"IF($O39>0,$O39*$AI$73,0)+'(5) OT Detailed Adjustments'!AI41+'(5) OT Detailed Adjustments'!AI98","v":0},{"$f":"IF($O39>0,$O39*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ41+'(5) OT Detailed Adjustments'!AJ98","v":0},{"$f":"IF($O39>0,$O39*$AK$73,0)+'(5) OT Detailed Adjustments'!AK41+'(5) OT Detailed Adjustments'!AK98","v":0},0,{"$f":"IF($P39>0,$P39*$AM$73,0)+'(5) OT Detailed Adjustments'!AM41+'(5) OT Detailed Adjustments'!AM98","v":0},{"$f":"IF($P39>0,$P39*$AN$73,0)+'(5) OT Detailed Adjustments'!AN41+'(5) OT Detailed Adjustments'!AN98","v":0},{"$f":"IF($P39>0,$P39*$AO$73,0)+'(5) OT Detailed Adjustments'!AO41+'(5) OT Detailed Adjustments'!AO98","v":0},0,{"$f":"IF($Q39>0,$Q39*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ41+'(5) OT Detailed Adjustments'!AQ98","v":0},{"$f":"IF($Q39>0,$Q39*$AR$73,0)+'(5) OT Detailed Adjustments'!AR41+'(5) OT Detailed Adjustments'!AR98","v":0},{"$f":"IF($Q39>0,$Q39*$AS$73,0)+'(5) OT Detailed Adjustments'!AS41+'(5) OT Detailed Adjustments'!AS98","v":0},0,{"$f":"IF($R39>0,$R39*$AU$73,0)+'(5) OT Detailed Adjustments'!AU41+'(5) OT Detailed Adjustments'!AU98","v":0},{"$f":"IF($R39>0,$R39*$AV$73,0)+'(5) OT Detailed Adjustments'!AV41+'(5) OT Detailed Adjustments'!AV98","v":0},{"$f":"IF($R39>0,$R39*$AW$73,0)+'(5) OT Detailed Adjustments'!AW41+'(5) OT Detailed Adjustments'!AW98","v":0},0,{"$f":"IF($S39>0,$S39*$AY$73,0)+'(5) OT Detailed Adjustments'!AY41+'(5) OT Detailed Adjustments'!AY98","v":0},{"$f":"IF($S39>0,$S39*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ41+'(5) OT Detailed Adjustments'!AZ98","v":0},{"$f":"IF($S39>0,$S39*$AB$73,0)+'(5) OT Detailed Adjustments'!BA41+'(5) OT Detailed Adjustments'!BA98","v":0},0,{"$f":"IF($T39>0,$T39*$BC$73,0)+'(5) OT Detailed Adjustments'!BC41+'(5) OT Detailed Adjustments'!BC98","v":0},{"$f":"IF($T39>0,$T39*$BD$73,0)+'(5) OT Detailed Adjustments'!BD41+'(5) OT Detailed Adjustments'!BD98","v":0},{"$f":"IF($T39>0,$T39*$BE$73,0)+'(5) OT Detailed Adjustments'!BE41+'(5) OT Detailed Adjustments'!BE98","v":0},0,{"$f":"IF($U39>0,$U39*$BG$73,0)+'(5) OT Detailed Adjustments'!BG41+'(5) OT Detailed Adjustments'!BG98","v":0},{"$f":"IF($U39>0,$U39*$BH$73,0)+'(5) OT Detailed Adjustments'!BH41+'(5) OT Detailed Adjustments'!BH98","v":0},{"$f":"IF($U39>0,$U39*$BI$73,0)+'(5) OT Detailed Adjustments'!BI41+'(5) OT Detailed Adjustments'!BI98","v":0},0,{"$f":"IF($V39>0,$V39*$BK$73,0)+'(5) OT Detailed Adjustments'!BK41+'(5) OT Detailed Adjustments'!BK98","v":0},{"$f":"IF($V39>0,$V39*$BL$73,0)+'(5) OT Detailed Adjustments'!BL41+'(5) OT Detailed Adjustments'!BL98","v":0},{"$f":"IF($V39>0,$V39*$BM$73,0)+'(5) OT Detailed Adjustments'!BM41+'(5) OT Detailed Adjustments'!BM98","v":0},0,{"$f":"IF($W39>0,$W39*$BO$73,0)+'(5) OT Detailed Adjustments'!BO41+'(5) OT Detailed Adjustments'!BO98","v":0},{"$f":"IF($W39>0,$W39*$BP$73,0)+'(5) OT Detailed Adjustments'!BP41+'(5) OT Detailed Adjustments'!BP98","v":0},{"$f":"IF($W39>0,$W39*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ41+'(5) OT Detailed Adjustments'!BQ98","v":0},0,{"$f":"IF($X39>0,$X39*$BS$73,0)+'(5) OT Detailed Adjustments'!BS41+'(5) OT Detailed Adjustments'!BS98","v":0},{"$f":"IF($X39>0,$X39*$BT$73,0)+'(5) OT Detailed Adjustments'!BT41+'(5) OT Detailed Adjustments'!BT98","v":0},{"$f":"IF($X39>0,$X39*$BU$73,0)+'(5) OT Detailed Adjustments'!BU41+'(5) OT Detailed Adjustments'!BU98","v":0},0,{"$f":"IF($Y39>0,$Y39*$BW$73,0)+'(5) OT Detailed Adjustments'!BW41+'(5) OT Detailed Adjustments'!BW98","v":0},{"$f":"IF($Y39>0,$Y39*$BX$73,0)+'(5) OT Detailed Adjustments'!BX41+'(5) OT Detailed Adjustments'!BX98","v":0},{"$f":"IF($Y39>0,$Y39*$BY$73,0)+'(5) OT Detailed Adjustments'!BY41+'(5) OT Detailed Adjustments'!BY98","v":0},0,{"$f":"IF($Z39>0,$Z39*$CA$73,0)+'(5) OT Detailed Adjustments'!CA41+'(5) OT Detailed Adjustments'!CA98","v":0},{"$f":"IF($Z39>0,$Z39*$CB$73,0)+'(5) OT Detailed Adjustments'!CB41+'(5) OT Detailed Adjustments'!CB98","v":0},{"$f":"IF($Z39>0,$Z39*$CC$73,0)+'(5) OT Detailed Adjustments'!CC41+'(5) OT Detailed Adjustments'!CC98","v":0},0,{"$f":"IF($AA39>0,$AA39*$CE$73,0)+'(5) OT Detailed Adjustments'!CE41+'(5) OT Detailed Adjustments'!CE98","v":0},{"$f":"IF($AA39>0,$AA39*$CF$73,0)+'(5) OT Detailed Adjustments'!CF41+'(5) OT Detailed Adjustments'!CF98","v":0},{"$f":"IF($AA39>0,$AA39*$CG$73,0)+'(5) OT Detailed Adjustments'!CG41+'(5) OT Detailed Adjustments'!CG98","v":0},0,{"$f":"IF($AB39>0,$AB39*$CI$73,0)+'(5) OT Detailed Adjustments'!CI41+'(5) OT Detailed Adjustments'!CI98","v":0},{"$f":"IF($AB39>0,$AB39*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ41+'(5) OT Detailed Adjustments'!CJ98","v":0},{"$f":"IF($AB39>0,$AB39*$CK$73,0)+'(5) OT Detailed Adjustments'!CK41+'(5) OT Detailed Adjustments'!CK98","v":0},0,{"$f":"IF($AC39>0,$AC39*$CM$73,0)+'(5) OT Detailed Adjustments'!CM41+'(5) OT Detailed Adjustments'!CM98","v":0},{"$f":"IF($AC39>0,$AC39*$CN$73,0)+'(5) OT Detailed Adjustments'!CN41+'(5) OT Detailed Adjustments'!CN98","v":0},{"$f":"IF($AC39>0,$AC39*$CO$73,0)+'(5) OT Detailed Adjustments'!CO41+'(5) OT Detailed Adjustments'!CO98","v":0},0,{"$f":"IF($AD39>0,$AD39*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ41+'(5) OT Detailed Adjustments'!CQ98","v":0},{"$f":"IF($AD39>0,$AD39*$CR$73,0)+'(5) OT Detailed Adjustments'!CR41+'(5) OT Detailed Adjustments'!CR98","v":0},{"$f":"IF($AD39>0,$AD39*$CS$73,0)+'(5) OT Detailed Adjustments'!CS41+'(5) OT Detailed Adjustments'!CS98","v":0},0,{"$f":"IF($AE39>0,$AE39*$CU$73,0)+'(5) OT Detailed Adjustments'!CU41+'(5) OT Detailed Adjustments'!CU98","v":0},{"$f":"IF($AE39>0,$AE39*$CV$73,0)+'(5) OT Detailed Adjustments'!CV41+'(5) OT Detailed Adjustments'!CV98","v":0},{"$f":"IF($AE39>0,$AE39*$CW$73,0)+'(5) OT Detailed Adjustments'!CW41+'(5) OT Detailed Adjustments'!CW98","v":0},0,{"$f":"IF($AF39>0,$AF39*$CY$73,0)+'(5) OT Detailed Adjustments'!CY41+'(5) OT Detailed Adjustments'!CY98","v":0},{"$f":"IF($AF39>0,$AF39*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ41+'(5) OT Detailed Adjustments'!CZ98","v":0},{"$f":"IF($AF39>0,$AF39*$DA$73,0)+'(5) OT Detailed Adjustments'!DA41+'(5) OT Detailed Adjustments'!DA98","v":0},0,{"$f":"IF($AG39>0,$AG39*$DC$73,0)+'(5) OT Detailed Adjustments'!DC41+'(5) OT Detailed Adjustments'!DC98","v":0},{"$f":"IF($AG39>0,$AG39*$DD$73,0)+'(5) OT Detailed Adjustments'!DD41+'(5) OT Detailed Adjustments'!DD98","v":0},{"$f":"IF($AG39>0,$AG39*$DE$73,0)+'(5) OT Detailed Adjustments'!DE41+'(5) OT Detailed Adjustments'!DE98","v":0},0,{"$f":"IF($AH39>0,$AH39*$DG$73,0)+'(5) OT Detailed Adjustments'!DG41+'(5) OT Detailed Adjustments'!DG98","v":0},{"$f":"IF($AH39>0,$AH39*$DH$73,0)+'(5) OT Detailed Adjustments'!DH41+'(5) OT Detailed Adjustments'!DH98","v":0},{"$f":"IF($AH39>0,$AH39*$DI$73,0)+'(5) OT Detailed Adjustments'!DI41+'(5) OT Detailed Adjustments'!DI98","v":0},0,{"$f":"IF($AI39>0,$AI39*$DK$73,0)+'(5) OT Detailed Adjustments'!DK41+'(5) OT Detailed Adjustments'!DK98","v":0},{"$f":"IF($AI39>0,$AI39*$DL$73,0)+'(5) OT Detailed Adjustments'!DL41+'(5) OT Detailed Adjustments'!DL98","v":0},{"$f":"IF($AI39>0,$AI39*$DM$73,0)+'(5) OT Detailed Adjustments'!DM41+'(5) OT Detailed Adjustments'!DM98","v":0},0,{"$f":"IF($AJ39>0,$AJ39*$DO$73,0)+'(5) OT Detailed Adjustments'!DO41+'(5) OT Detailed Adjustments'!DO98","v":0},{"$f":"IF($AJ39>0,$AJ39*$DP$73,0)+'(5) OT Detailed Adjustments'!DP41+'(5) OT Detailed Adjustments'!DP98","v":0},{"$f":"IF($AJ39>0,$AJ39*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ41+'(5) OT Detailed Adjustments'!DQ98","v":0},0,{"$f":"IF($AK39>0,$AK39*$DS$73,0)+'(5) OT Detailed Adjustments'!DS41+'(5) OT Detailed Adjustments'!DS98","v":0},{"$f":"IF($AK39>0,$AK39*$DT$73,0)+'(5) OT Detailed Adjustments'!DT41+'(5) OT Detailed Adjustments'!DT98","v":0},{"$f":"IF($AK39>0,$AK39*$DU$73,0)+'(5) OT Detailed Adjustments'!DU41+'(5) OT Detailed Adjustments'!DU98","v":0},0,{"$f":"IF($AL39>0,$AL39*$DW$73,0)+'(5) OT Detailed Adjustments'!DW41+'(5) OT Detailed Adjustments'!DW98","v":0},{"$f":"IF($AL39>0,$AL39*$DX$73,0)+'(5) OT Detailed Adjustments'!DX41+'(5) OT Detailed Adjustments'!DX98","v":0},{"$f":"IF($AL39>0,$AL39*$DY$73,0)+'(5) OT Detailed Adjustments'!DY41+'(5) OT Detailed Adjustments'!DY98","v":0},0]
[93,"Taxes and Licenses",{"$f":"IF($G40>0,$G40*$C$73,0)+'(5) OT Detailed Adjustments'!C42+'(5) OT Detailed Adjustments'!C99","v":0},{"$f":"IF($G40>0,$G40*$D$73,0)+'(5) OT Detailed Adjustments'!D42+'(5) OT Detailed Adjustments'!D99","v":0},{"$f":"IF($G40>0,$G40*$E$73,0)+'(5) OT Detailed Adjustments'!E42+'(5) OT Detailed Adjustments'!E99","v":0},0,{"$f":"IF($H40>0,$H40*$G$73,0)+'(5) OT Detailed Adjustments'!G42+'(5) OT Detailed Adjustments'!G99","v":0},{"$f":"IF($H40>0,$H40*$H$73,0)+'(5) OT Detailed Adjustments'!H42+'(5) OT Detailed Adjustments'!H99","v":0},{"$f":"IF($H40>0,$H40*$I$73,0)+'(5) OT Detailed Adjustments'!I42+'(5) OT Detailed Adjustments'!I99","v":0},0,{"$f":"IF($I40>0,$I40*$K$73,0)+'(5) OT Detailed Adjustments'!K42+'(5) OT Detailed Adjustments'!K99","v":0},{"$f":"IF($I40>0,$I40*$L$73,0)+'(5) OT Detailed Adjustments'!L42+'(5) OT Detailed Adjustments'!L99","v":0},{"$f":"IF($I40>0,$I40*$M$73,0)+'(5) OT Detailed Adjustments'!M42+'(5) OT Detailed Adjustments'!M99","v":0},0,{"$f":"IF($J40>0,$J40*$O$73,0)+'(5) OT Detailed Adjustments'!O42+'(5) OT Detailed Adjustments'!O99","v":0},{"$f":"IF($J40>0,$J40*$P$73,0)+'(5) OT Detailed Adjustments'!P42+'(5) OT Detailed Adjustments'!P99","v":0},{"$f":"IF($J40>0,$J40*$Q$73,0)+'(5) OT Detailed Adjustments'!Q42+'(5) OT Detailed Adjustments'!Q99","v":0},0,{"$f":"IF($K40>0,$K40*$S$73,0)+'(5) OT Detailed Adjustments'!S42+'(5) OT Detailed Adjustments'!S99","v":0},{"$f":"IF($K40>0,$K40*$T$73,0)+'(5) OT Detailed Adjustments'!T42+'(5) OT Detailed Adjustments'!T99","v":0},{"$f":"IF($K40>0,$K40*$U$73,0)+'(5) OT Detailed Adjustments'!U42+'(5) OT Detailed Adjustments'!U99","v":0},0,{"$f":"IF($L40>0,$L40*$W$73,0)+'(5) OT Detailed Adjustments'!W42+'(5) OT Detailed Adjustments'!W99","v":0},{"$f":"IF($L40>0,$L40*$X$73,0)+'(5) OT Detailed Adjustments'!X42+'(5) OT Detailed Adjustments'!X99","v":0},{"$f":"IF($L40>0,$L40*$Y$73,0)+'(5) OT Detailed Adjustments'!Y42+'(5) OT Detailed Adjustments'!Y99","v":0},0,{"$f":"IF($M40>0,$M40*$AA$73,0)+'(5) OT Detailed Adjustments'!AA42+'(5) OT Detailed Adjustments'!AA99","v":0},{"$f":"IF($M40>0,$M40*$AB$73,0)+'(5) OT Detailed Adjustments'!AB42+'(5) OT Detailed Adjustments'!AB99","v":0},{"$f":"IF($M40>0,$M40*$AC$73,0)+'(5) OT Detailed Adjustments'!AC42+'(5) OT Detailed Adjustments'!AC99","v":0},0,{"$f":"IF($N40>0,$N40*$AE$73,0)+'(5) OT Detailed Adjustments'!AE42+'(5) OT Detailed Adjustments'!AE99","v":0},{"$f":"IF($N40>0,$N40*$AF$73,0)+'(5) OT Detailed Adjustments'!AF42+'(5) OT Detailed Adjustments'!AF99","v":0},{"$f":"IF($N40>0,$N40*$AG$73,0)+'(5) OT Detailed Adjustments'!AG42+'(5) OT Detailed Adjustments'!AG99","v":0},0,{"$f":"IF($O40>0,$O40*$AI$73,0)+'(5) OT Detailed Adjustments'!AI42+'(5) OT Detailed Adjustments'!AI99","v":0},{"$f":"IF($O40>0,$O40*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ42+'(5) OT Detailed Adjustments'!AJ99","v":0},{"$f":"IF($O40>0,$O40*$AK$73,0)+'(5) OT Detailed Adjustments'!AK42+'(5) OT Detailed Adjustments'!AK99","v":0},0,{"$f":"IF($P40>0,$P40*$AM$73,0)+'(5) OT Detailed Adjustments'!AM42+'(5) OT Detailed Adjustments'!AM99","v":0},{"$f":"IF($P40>0,$P40*$AN$73,0)+'(5) OT Detailed Adjustments'!AN42+'(5) OT Detailed Adjustments'!AN99","v":0},{"$f":"IF($P40>0,$P40*$AO$73,0)+'(5) OT Detailed Adjustments'!AO42+'(5) OT Detailed Adjustments'!AO99","v":0},0,{"$f":"IF($Q40>0,$Q40*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ42+'(5) OT Detailed Adjustments'!AQ99","v":0},{"$f":"IF($Q40>0,$Q40*$AR$73,0)+'(5) OT Detailed Adjustments'!AR42+'(5) OT Detailed Adjustments'!AR99","v":0},{"$f":"IF($Q40>0,$Q40*$AS$73,0)+'(5) OT Detailed Adjustments'!AS42+'(5) OT Detailed Adjustments'!AS99","v":0},0,{"$f":"IF($R40>0,$R40*$AU$73,0)+'(5) OT Detailed Adjustments'!AU42+'(5) OT Detailed Adjustments'!AU99","v":0},{"$f":"IF($R40>0,$R40*$AV$73,0)+'(5) OT Detailed Adjustments'!AV42+'(5) OT Detailed Adjustments'!AV99","v":0},{"$f":"IF($R40>0,$R40*$AW$73,0)+'(5) OT Detailed Adjustments'!AW42+'(5) OT Detailed Adjustments'!AW99","v":0},0,{"$f":"IF($S40>0,$S40*$AY$73,0)+'(5) OT Detailed Adjustments'!AY42+'(5) OT Detailed Adjustments'!AY99","v":0},{"$f":"IF($S40>0,$S40*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ42+'(5) OT Detailed Adjustments'!AZ99","v":0},{"$f":"IF($S40>0,$S40*$AB$73,0)+'(5) OT Detailed Adjustments'!BA42+'(5) OT Detailed Adjustments'!BA99","v":0},0,{"$f":"IF($T40>0,$T40*$BC$73,0)+'(5) OT Detailed Adjustments'!BC42+'(5) OT Detailed Adjustments'!BC99","v":0},{"$f":"IF($T40>0,$T40*$BD$73,0)+'(5) OT Detailed Adjustments'!BD42+'(5) OT Detailed Adjustments'!BD99","v":0},{"$f":"IF($T40>0,$T40*$BE$73,0)+'(5) OT Detailed Adjustments'!BE42+'(5) OT Detailed Adjustments'!BE99","v":0},0,{"$f":"IF($U40>0,$U40*$BG$73,0)+'(5) OT Detailed Adjustments'!BG42+'(5) OT Detailed Adjustments'!BG99","v":0},{"$f":"IF($U40>0,$U40*$BH$73,0)+'(5) OT Detailed Adjustments'!BH42+'(5) OT Detailed Adjustments'!BH99","v":0},{"$f":"IF($U40>0,$U40*$BI$73,0)+'(5) OT Detailed Adjustments'!BI42+'(5) OT Detailed Adjustments'!BI99","v":0},0,{"$f":"IF($V40>0,$V40*$BK$73,0)+'(5) OT Detailed Adjustments'!BK42+'(5) OT Detailed Adjustments'!BK99","v":0},{"$f":"IF($V40>0,$V40*$BL$73,0)+'(5) OT Detailed Adjustments'!BL42+'(5) OT Detailed Adjustments'!BL99","v":0},{"$f":"IF($V40>0,$V40*$BM$73,0)+'(5) OT Detailed Adjustments'!BM42+'(5) OT Detailed Adjustments'!BM99","v":0},0,{"$f":"IF($W40>0,$W40*$BO$73,0)+'(5) OT Detailed Adjustments'!BO42+'(5) OT Detailed Adjustments'!BO99","v":0},{"$f":"IF($W40>0,$W40*$BP$73,0)+'(5) OT Detailed Adjustments'!BP42+'(5) OT Detailed Adjustments'!BP99","v":0},{"$f":"IF($W40>0,$W40*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ42+'(5) OT Detailed Adjustments'!BQ99","v":0},0,{"$f":"IF($X40>0,$X40*$BS$73,0)+'(5) OT Detailed Adjustments'!BS42+'(5) OT Detailed Adjustments'!BS99","v":0},{"$f":"IF($X40>0,$X40*$BT$73,0)+'(5) OT Detailed Adjustments'!BT42+'(5) OT Detailed Adjustments'!BT99","v":0},{"$f":"IF($X40>0,$X40*$BU$73,0)+'(5) OT Detailed Adjustments'!BU42+'(5) OT Detailed Adjustments'!BU99","v":0},0,{"$f":"IF($Y40>0,$Y40*$BW$73,0)+'(5) OT Detailed Adjustments'!BW42+'(5) OT Detailed Adjustments'!BW99","v":0},{"$f":"IF($Y40>0,$Y40*$BX$73,0)+'(5) OT Detailed Adjustments'!BX42+'(5) OT Detailed Adjustments'!BX99","v":0},{"$f":"IF($Y40>0,$Y40*$BY$73,0)+'(5) OT Detailed Adjustments'!BY42+'(5) OT Detailed Adjustments'!BY99","v":0},0,{"$f":"IF($Z40>0,$Z40*$CA$73,0)+'(5) OT Detailed Adjustments'!CA42+'(5) OT Detailed Adjustments'!CA99","v":0},{"$f":"IF($Z40>0,$Z40*$CB$73,0)+'(5) OT Detailed Adjustments'!CB42+'(5) OT Detailed Adjustments'!CB99","v":0},{"$f":"IF($Z40>0,$Z40*$CC$73,0)+'(5) OT Detailed Adjustments'!CC42+'(5) OT Detailed Adjustments'!CC99","v":0},0,{"$f":"IF($AA40>0,$AA40*$CE$73,0)+'(5) OT Detailed Adjustments'!CE42+'(5) OT Detailed Adjustments'!CE99","v":0},{"$f":"IF($AA40>0,$AA40*$CF$73,0)+'(5) OT Detailed Adjustments'!CF42+'(5) OT Detailed Adjustments'!CF99","v":0},{"$f":"IF($AA40>0,$AA40*$CG$73,0)+'(5) OT Detailed Adjustments'!CG42+'(5) OT Detailed Adjustments'!CG99","v":0},0,{"$f":"IF($AB40>0,$AB40*$CI$73,0)+'(5) OT Detailed Adjustments'!CI42+'(5) OT Detailed Adjustments'!CI99","v":0},{"$f":"IF($AB40>0,$AB40*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ42+'(5) OT Detailed Adjustments'!CJ99","v":0},{"$f":"IF($AB40>0,$AB40*$CK$73,0)+'(5) OT Detailed Adjustments'!CK42+'(5) OT Detailed Adjustments'!CK99","v":0},0,{"$f":"IF($AC40>0,$AC40*$CM$73,0)+'(5) OT Detailed Adjustments'!CM42+'(5) OT Detailed Adjustments'!CM99","v":0},{"$f":"IF($AC40>0,$AC40*$CN$73,0)+'(5) OT Detailed Adjustments'!CN42+'(5) OT Detailed Adjustments'!CN99","v":0},{"$f":"IF($AC40>0,$AC40*$CO$73,0)+'(5) OT Detailed Adjustments'!CO42+'(5) OT Detailed Adjustments'!CO99","v":0},0,{"$f":"IF($AD40>0,$AD40*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ42+'(5) OT Detailed Adjustments'!CQ99","v":0},{"$f":"IF($AD40>0,$AD40*$CR$73,0)+'(5) OT Detailed Adjustments'!CR42+'(5) OT Detailed Adjustments'!CR99","v":0},{"$f":"IF($AD40>0,$AD40*$CS$73,0)+'(5) OT Detailed Adjustments'!CS42+'(5) OT Detailed Adjustments'!CS99","v":0},0,{"$f":"IF($AE40>0,$AE40*$CU$73,0)+'(5) OT Detailed Adjustments'!CU42+'(5) OT Detailed Adjustments'!CU99","v":0},{"$f":"IF($AE40>0,$AE40*$CV$73,0)+'(5) OT Detailed Adjustments'!CV42+'(5) OT Detailed Adjustments'!CV99","v":0},{"$f":"IF($AE40>0,$AE40*$CW$73,0)+'(5) OT Detailed Adjustments'!CW42+'(5) OT Detailed Adjustments'!CW99","v":0},0,{"$f":"IF($AF40>0,$AF40*$CY$73,0)+'(5) OT Detailed Adjustments'!CY42+'(5) OT Detailed Adjustments'!CY99","v":0},{"$f":"IF($AF40>0,$AF40*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ42+'(5) OT Detailed Adjustments'!CZ99","v":0},{"$f":"IF($AF40>0,$AF40*$DA$73,0)+'(5) OT Detailed Adjustments'!DA42+'(5) OT Detailed Adjustments'!DA99","v":0},0,{"$f":"IF($AG40>0,$AG40*$DC$73,0)+'(5) OT Detailed Adjustments'!DC42+'(5) OT Detailed Adjustments'!DC99","v":0},{"$f":"IF($AG40>0,$AG40*$DD$73,0)+'(5) OT Detailed Adjustments'!DD42+'(5) OT Detailed Adjustments'!DD99","v":0},{"$f":"IF($AG40>0,$AG40*$DE$73,0)+'(5) OT Detailed Adjustments'!DE42+'(5) OT Detailed Adjustments'!DE99","v":0},0,{"$f":"IF($AH40>0,$AH40*$DG$73,0)+'(5) OT Detailed Adjustments'!DG42+'(5) OT Detailed Adjustments'!DG99","v":0},{"$f":"IF($AH40>0,$AH40*$DH$73,0)+'(5) OT Detailed Adjustments'!DH42+'(5) OT Detailed Adjustments'!DH99","v":0},{"$f":"IF($AH40>0,$AH40*$DI$73,0)+'(5) OT Detailed Adjustments'!DI42+'(5) OT Detailed Adjustments'!DI99","v":0},0,{"$f":"IF($AI40>0,$AI40*$DK$73,0)+'(5) OT Detailed Adjustments'!DK42+'(5) OT Detailed Adjustments'!DK99","v":0},{"$f":"IF($AI40>0,$AI40*$DL$73,0)+'(5) OT Detailed Adjustments'!DL42+'(5) OT Detailed Adjustments'!DL99","v":0},{"$f":"IF($AI40>0,$AI40*$DM$73,0)+'(5) OT Detailed Adjustments'!DM42+'(5) OT Detailed Adjustments'!DM99","v":0},0,{"$f":"IF($AJ40>0,$AJ40*$DO$73,0)+'(5) OT Detailed Adjustments'!DO42+'(5) OT Detailed Adjustments'!DO99","v":0},{"$f":"IF($AJ40>0,$AJ40*$DP$73,0)+'(5) OT Detailed Adjustments'!DP42+'(5) OT Detailed Adjustments'!DP99","v":0},{"$f":"IF($AJ40>0,$AJ40*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ42+'(5) OT Detailed Adjustments'!DQ99","v":0},0,{"$f":"IF($AK40>0,$AK40*$DS$73,0)+'(5) OT Detailed Adjustments'!DS42+'(5) OT Detailed Adjustments'!DS99","v":0},{"$f":"IF($AK40>0,$AK40*$DT$73,0)+'(5) OT Detailed Adjustments'!DT42+'(5) OT Detailed Adjustments'!DT99","v":0},{"$f":"IF($AK40>0,$AK40*$DU$73,0)+'(5) OT Detailed Adjustments'!DU42+'(5) OT Detailed Adjustments'!DU99","v":0},0,{"$f":"IF($AL40>0,$AL40*$DW$73,0)+'(5) OT Detailed Adjustments'!DW42+'(5) OT Detailed Adjustments'!DW99","v":0},{"$f":"IF($AL40>0,$AL40*$DX$73,0)+'(5) OT Detailed Adjustments'!DX42+'(5) OT Detailed Adjustments'!DX99","v":0},{"$f":"IF($AL40>0,$AL40*$DY$73,0)+'(5) OT Detailed Adjustments'!DY42+'(5) OT Detailed Adjustments'!DY99","v":0},0]
[94,"Drug Screening and Other Testing",{"$f":"IF($G41>0,$G41*$C$73,0)+'(5) OT Detailed Adjustments'!C43+'(5) OT Detailed Adjustments'!C100","v":0},{"$f":"IF($G41>0,$G41*$D$73,0)+'(5) OT Detailed Adjustments'!D43+'(5) OT Detailed Adjustments'!D100","v":0},{"$f":"IF($G41>0,$G41*$E$73,0)+'(5) OT Detailed Adjustments'!E43+'(5) OT Detailed Adjustments'!E100","v":0},0,{"$f":"IF($H41>0,$H41*$G$73,0)+'(5) OT Detailed Adjustments'!G43+'(5) OT Detailed Adjustments'!G100","v":0},{"$f":"IF($H41>0,$H41*$H$73,0)+'(5) OT Detailed Adjustments'!H43+'(5) OT Detailed Adjustments'!H100","v":0},{"$f":"IF($H41>0,$H41*$I$73,0)+'(5) OT Detailed Adjustments'!I43+'(5) OT Detailed Adjustments'!I100","v":0},0,{"$f":"IF($I41>0,$I41*$K$73,0)+'(5) OT Detailed Adjustments'!K43+'(5) OT Detailed Adjustments'!K100","v":0},{"$f":"IF($I41>0,$I41*$L$73,0)+'(5) OT Detailed Adjustments'!L43+'(5) OT Detailed Adjustments'!L100","v":0},{"$f":"IF($I41>0,$I41*$M$73,0)+'(5) OT Detailed Adjustments'!M43+'(5) OT Detailed Adjustments'!M100","v":0},0,{"$f":"IF($J41>0,$J41*$O$73,0)+'(5) OT Detailed Adjustments'!O43+'(5) OT Detailed Adjustments'!O100","v":0},{"$f":"IF($J41>0,$J41*$P$73,0)+'(5) OT Detailed Adjustments'!P43+'(5) OT Detailed Adjustments'!P100","v":0},{"$f":"IF($J41>0,$J41*$Q$73,0)+'(5) OT Detailed Adjustments'!Q43+'(5) OT Detailed Adjustments'!Q100","v":0},0,{"$f":"IF($K41>0,$K41*$S$73,0)+'(5) OT Detailed Adjustments'!S43+'(5) OT Detailed Adjustments'!S100","v":0},{"$f":"IF($K41>0,$K41*$T$73,0)+'(5) OT Detailed Adjustments'!T43+'(5) OT Detailed Adjustments'!T100","v":0},{"$f":"IF($K41>0,$K41*$U$73,0)+'(5) OT Detailed Adjustments'!U43+'(5) OT Detailed Adjustments'!U100","v":0},0,{"$f":"IF($L41>0,$L41*$W$73,0)+'(5) OT Detailed Adjustments'!W43+'(5) OT Detailed Adjustments'!W100","v":0},{"$f":"IF($L41>0,$L41*$X$73,0)+'(5) OT Detailed Adjustments'!X43+'(5) OT Detailed Adjustments'!X100","v":0},{"$f":"IF($L41>0,$L41*$Y$73,0)+'(5) OT Detailed Adjustments'!Y43+'(5) OT Detailed Adjustments'!Y100","v":0},0,{"$f":"IF($M41>0,$M41*$AA$73,0)+'(5) OT Detailed Adjustments'!AA43+'(5) OT Detailed Adjustments'!AA100","v":0},{"$f":"IF($M41>0,$M41*$AB$73,0)+'(5) OT Detailed Adjustments'!AB43+'(5) OT Detailed Adjustments'!AB100","v":0},{"$f":"IF($M41>0,$M41*$AC$73,0)+'(5) OT Detailed Adjustments'!AC43+'(5) OT Detailed Adjustments'!AC100","v":0},0,{"$f":"IF($N41>0,$N41*$AE$73,0)+'(5) OT Detailed Adjustments'!AE43+'(5) OT Detailed Adjustments'!AE100","v":0},{"$f":"IF($N41>0,$N41*$AF$73,0)+'(5) OT Detailed Adjustments'!AF43+'(5) OT Detailed Adjustments'!AF100","v":0},{"$f":"IF($N41>0,$N41*$AG$73,0)+'(5) OT Detailed Adjustments'!AG43+'(5) OT Detailed Adjustments'!AG100","v":0},0,{"$f":"IF($O41>0,$O41*$AI$73,0)+'(5) OT Detailed Adjustments'!AI43+'(5) OT Detailed Adjustments'!AI100","v":0},{"$f":"IF($O41>0,$O41*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ43+'(5) OT Detailed Adjustments'!AJ100","v":0},{"$f":"IF($O41>0,$O41*$AK$73,0)+'(5) OT Detailed Adjustments'!AK43+'(5) OT Detailed Adjustments'!AK100","v":0},0,{"$f":"IF($P41>0,$P41*$AM$73,0)+'(5) OT Detailed Adjustments'!AM43+'(5) OT Detailed Adjustments'!AM100","v":0},{"$f":"IF($P41>0,$P41*$AN$73,0)+'(5) OT Detailed Adjustments'!AN43+'(5) OT Detailed Adjustments'!AN100","v":0},{"$f":"IF($P41>0,$P41*$AO$73,0)+'(5) OT Detailed Adjustments'!AO43+'(5) OT Detailed Adjustments'!AO100","v":0},0,{"$f":"IF($Q41>0,$Q41*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ43+'(5) OT Detailed Adjustments'!AQ100","v":0},{"$f":"IF($Q41>0,$Q41*$AR$73,0)+'(5) OT Detailed Adjustments'!AR43+'(5) OT Detailed Adjustments'!AR100","v":0},{"$f":"IF($Q41>0,$Q41*$AS$73,0)+'(5) OT Detailed Adjustments'!AS43+'(5) OT Detailed Adjustments'!AS100","v":0},0,{"$f":"IF($R41>0,$R41*$AU$73,0)+'(5) OT Detailed Adjustments'!AU43+'(5) OT Detailed Adjustments'!AU100","v":0},{"$f":"IF($R41>0,$R41*$AV$73,0)+'(5) OT Detailed Adjustments'!AV43+'(5) OT Detailed Adjustments'!AV100","v":0},{"$f":"IF($R41>0,$R41*$AW$73,0)+'(5) OT Detailed Adjustments'!AW43+'(5) OT Detailed Adjustments'!AW100","v":0},0,{"$f":"IF($S41>0,$S41*$AY$73,0)+'(5) OT Detailed Adjustments'!AY43+'(5) OT Detailed Adjustments'!AY100","v":0},{"$f":"IF($S41>0,$S41*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ43+'(5) OT Detailed Adjustments'!AZ100","v":0},{"$f":"IF($S41>0,$S41*$AB$73,0)+'(5) OT Detailed Adjustments'!BA43+'(5) OT Detailed Adjustments'!BA100","v":0},0,{"$f":"IF($T41>0,$T41*$BC$73,0)+'(5) OT Detailed Adjustments'!BC43+'(5) OT Detailed Adjustments'!BC100","v":0},{"$f":"IF($T41>0,$T41*$BD$73,0)+'(5) OT Detailed Adjustments'!BD43+'(5) OT Detailed Adjustments'!BD100","v":0},{"$f":"IF($T41>0,$T41*$BE$73,0)+'(5) OT Detailed Adjustments'!BE43+'(5) OT Detailed Adjustments'!BE100","v":0},0,{"$f":"IF($U41>0,$U41*$BG$73,0)+'(5) OT Detailed Adjustments'!BG43+'(5) OT Detailed Adjustments'!BG100","v":0},{"$f":"IF($U41>0,$U41*$BH$73,0)+'(5) OT Detailed Adjustments'!BH43+'(5) OT Detailed Adjustments'!BH100","v":0},{"$f":"IF($U41>0,$U41*$BI$73,0)+'(5) OT Detailed Adjustments'!BI43+'(5) OT Detailed Adjustments'!BI100","v":0},0,{"$f":"IF($V41>0,$V41*$BK$73,0)+'(5) OT Detailed Adjustments'!BK43+'(5) OT Detailed Adjustments'!BK100","v":0},{"$f":"IF($V41>0,$V41*$BL$73,0)+'(5) OT Detailed Adjustments'!BL43+'(5) OT Detailed Adjustments'!BL100","v":0},{"$f":"IF($V41>0,$V41*$BM$73,0)+'(5) OT Detailed Adjustments'!BM43+'(5) OT Detailed Adjustments'!BM100","v":0},0,{"$f":"IF($W41>0,$W41*$BO$73,0)+'(5) OT Detailed Adjustments'!BO43+'(5) OT Detailed Adjustments'!BO100","v":0},{"$f":"IF($W41>0,$W41*$BP$73,0)+'(5) OT Detailed Adjustments'!BP43+'(5) OT Detailed Adjustments'!BP100","v":0},{"$f":"IF($W41>0,$W41*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ43+'(5) OT Detailed Adjustments'!BQ100","v":0},0,{"$f":"IF($X41>0,$X41*$BS$73,0)+'(5) OT Detailed Adjustments'!BS43+'(5) OT Detailed Adjustments'!BS100","v":0},{"$f":"IF($X41>0,$X41*$BT$73,0)+'(5) OT Detailed Adjustments'!BT43+'(5) OT Detailed Adjustments'!BT100","v":0},{"$f":"IF($X41>0,$X41*$BU$73,0)+'(5) OT Detailed Adjustments'!BU43+'(5) OT Detailed Adjustments'!BU100","v":0},0,{"$f":"IF($Y41>0,$Y41*$BW$73,0)+'(5) OT Detailed Adjustments'!BW43+'(5) OT Detailed Adjustments'!BW100","v":0},{"$f":"IF($Y41>0,$Y41*$BX$73,0)+'(5) OT Detailed Adjustments'!BX43+'(5) OT Detailed Adjustments'!BX100","v":0},{"$f":"IF($Y41>0,$Y41*$BY$73,0)+'(5) OT Detailed Adjustments'!BY43+'(5) OT Detailed Adjustments'!BY100","v":0},0,{"$f":"IF($Z41>0,$Z41*$CA$73,0)+'(5) OT Detailed Adjustments'!CA43+'(5) OT Detailed Adjustments'!CA100","v":0},{"$f":"IF($Z41>0,$Z41*$CB$73,0)+'(5) OT Detailed Adjustments'!CB43+'(5) OT Detailed Adjustments'!CB100","v":0},{"$f":"IF($Z41>0,$Z41*$CC$73,0)+'(5) OT Detailed Adjustments'!CC43+'(5) OT Detailed Adjustments'!CC100","v":0},0,{"$f":"IF($AA41>0,$AA41*$CE$73,0)+'(5) OT Detailed Adjustments'!CE43+'(5) OT Detailed Adjustments'!CE100","v":0},{"$f":"IF($AA41>0,$AA41*$CF$73,0)+'(5) OT Detailed Adjustments'!CF43+'(5) OT Detailed Adjustments'!CF100","v":0},{"$f":"IF($AA41>0,$AA41*$CG$73,0)+'(5) OT Detailed Adjustments'!CG43+'(5) OT Detailed Adjustments'!CG100","v":0},0,{"$f":"IF($AB41>0,$AB41*$CI$73,0)+'(5) OT Detailed Adjustments'!CI43+'(5) OT Detailed Adjustments'!CI100","v":0},{"$f":"IF($AB41>0,$AB41*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ43+'(5) OT Detailed Adjustments'!CJ100","v":0},{"$f":"IF($AB41>0,$AB41*$CK$73,0)+'(5) OT Detailed Adjustments'!CK43+'(5) OT Detailed Adjustments'!CK100","v":0},0,{"$f":"IF($AC41>0,$AC41*$CM$73,0)+'(5) OT Detailed Adjustments'!CM43+'(5) OT Detailed Adjustments'!CM100","v":0},{"$f":"IF($AC41>0,$AC41*$CN$73,0)+'(5) OT Detailed Adjustments'!CN43+'(5) OT Detailed Adjustments'!CN100","v":0},{"$f":"IF($AC41>0,$AC41*$CO$73,0)+'(5) OT Detailed Adjustments'!CO43+'(5) OT Detailed Adjustments'!CO100","v":0},0,{"$f":"IF($AD41>0,$AD41*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ43+'(5) OT Detailed Adjustments'!CQ100","v":0},{"$f":"IF($AD41>0,$AD41*$CR$73,0)+'(5) OT Detailed Adjustments'!CR43+'(5) OT Detailed Adjustments'!CR100","v":0},{"$f":"IF($AD41>0,$AD41*$CS$73,0)+'(5) OT Detailed Adjustments'!CS43+'(5) OT Detailed Adjustments'!CS100","v":0},0,{"$f":"IF($AE41>0,$AE41*$CU$73,0)+'(5) OT Detailed Adjustments'!CU43+'(5) OT Detailed Adjustments'!CU100","v":0},{"$f":"IF($AE41>0,$AE41*$CV$73,0)+'(5) OT Detailed Adjustments'!CV43+'(5) OT Detailed Adjustments'!CV100","v":0},{"$f":"IF($AE41>0,$AE41*$CW$73,0)+'(5) OT Detailed Adjustments'!CW43+'(5) OT Detailed Adjustments'!CW100","v":0},0,{"$f":"IF($AF41>0,$AF41*$CY$73,0)+'(5) OT Detailed Adjustments'!CY43+'(5) OT Detailed Adjustments'!CY100","v":0},{"$f":"IF($AF41>0,$AF41*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ43+'(5) OT Detailed Adjustments'!CZ100","v":0},{"$f":"IF($AF41>0,$AF41*$DA$73,0)+'(5) OT Detailed Adjustments'!DA43+'(5) OT Detailed Adjustments'!DA100","v":0},0,{"$f":"IF($AG41>0,$AG41*$DC$73,0)+'(5) OT Detailed Adjustments'!DC43+'(5) OT Detailed Adjustments'!DC100","v":0},{"$f":"IF($AG41>0,$AG41*$DD$73,0)+'(5) OT Detailed Adjustments'!DD43+'(5) OT Detailed Adjustments'!DD100","v":0},{"$f":"IF($AG41>0,$AG41*$DE$73,0)+'(5) OT Detailed Adjustments'!DE43+'(5) OT Detailed Adjustments'!DE100","v":0},0,{"$f":"IF($AH41>0,$AH41*$DG$73,0)+'(5) OT Detailed Adjustments'!DG43+'(5) OT Detailed Adjustments'!DG100","v":0},{"$f":"IF($AH41>0,$AH41*$DH$73,0)+'(5) OT Detailed Adjustments'!DH43+'(5) OT Detailed Adjustments'!DH100","v":0},{"$f":"IF($AH41>0,$AH41*$DI$73,0)+'(5) OT Detailed Adjustments'!DI43+'(5) OT Detailed Adjustments'!DI100","v":0},0,{"$f":"IF($AI41>0,$AI41*$DK$73,0)+'(5) OT Detailed Adjustments'!DK43+'(5) OT Detailed Adjustments'!DK100","v":0},{"$f":"IF($AI41>0,$AI41*$DL$73,0)+'(5) OT Detailed Adjustments'!DL43+'(5) OT Detailed Adjustments'!DL100","v":0},{"$f":"IF($AI41>0,$AI41*$DM$73,0)+'(5) OT Detailed Adjustments'!DM43+'(5) OT Detailed Adjustments'!DM100","v":0},0,{"$f":"IF($AJ41>0,$AJ41*$DO$73,0)+'(5) OT Detailed Adjustments'!DO43+'(5) OT Detailed Adjustments'!DO100","v":0},{"$f":"IF($AJ41>0,$AJ41*$DP$73,0)+'(5) OT Detailed Adjustments'!DP43+'(5) OT Detailed Adjustments'!DP100","v":0},{"$f":"IF($AJ41>0,$AJ41*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ43+'(5) OT Detailed Adjustments'!DQ100","v":0},0,{"$f":"IF($AK41>0,$AK41*$DS$73,0)+'(5) OT Detailed Adjustments'!DS43+'(5) OT Detailed Adjustments'!DS100","v":0},{"$f":"IF($AK41>0,$AK41*$DT$73,0)+'(5) OT Detailed Adjustments'!DT43+'(5) OT Detailed Adjustments'!DT100","v":0},{"$f":"IF($AK41>0,$AK41*$DU$73,0)+'(5) OT Detailed Adjustments'!DU43+'(5) OT Detailed Adjustments'!DU100","v":0},0,{"$f":"IF($AL41>0,$AL41*$DW$73,0)+'(5) OT Detailed Adjustments'!DW43+'(5) OT Detailed Adjustments'!DW100","v":0},{"$f":"IF($AL41>0,$AL41*$DX$73,0)+'(5) OT Detailed Adjustments'!DX43+'(5) OT Detailed Adjustments'!DX100","v":0},{"$f":"IF($AL41>0,$AL41*$DY$73,0)+'(5) OT Detailed Adjustments'!DY43+'(5) OT Detailed Adjustments'!DY100","v":0},0]
[95,"Utilities",{"$f":"IF($G42>0,$G42*$C$73,0)+'(5) OT Detailed Adjustments'!C44+'(5) OT Detailed Adjustments'!C101","v":0},{"$f":"IF($G42>0,$G42*$D$73,0)+'(5) OT Detailed Adjustments'!D44+'(5) OT Detailed Adjustments'!D101","v":0},{"$f":"IF($G42>0,$G42*$E$73,0)+'(5) OT Detailed Adjustments'!E44+'(5) OT Detailed Adjustments'!E101","v":0},0,{"$f":"IF($H42>0,$H42*$G$73,0)+'(5) OT Detailed Adjustments'!G44+'(5) OT Detailed Adjustments'!G101","v":0},{"$f":"IF($H42>0,$H42*$H$73,0)+'(5) OT Detailed Adjustments'!H44+'(5) OT Detailed Adjustments'!H101","v":0},{"$f":"IF($H42>0,$H42*$I$73,0)+'(5) OT Detailed Adjustments'!I44+'(5) OT Detailed Adjustments'!I101","v":0},0,{"$f":"IF($I42>0,$I42*$K$73,0)+'(5) OT Detailed Adjustments'!K44+'(5) OT Detailed Adjustments'!K101","v":0},{"$f":"IF($I42>0,$I42*$L$73,0)+'(5) OT Detailed Adjustments'!L44+'(5) OT Detailed Adjustments'!L101","v":0},{"$f":"IF($I42>0,$I42*$M$73,0)+'(5) OT Detailed Adjustments'!M44+'(5) OT Detailed Adjustments'!M101","v":0},0,{"$f":"IF($J42>0,$J42*$O$73,0)+'(5) OT Detailed Adjustments'!O44+'(5) OT Detailed Adjustments'!O101","v":0},{"$f":"IF($J42>0,$J42*$P$73,0)+'(5) OT Detailed Adjustments'!P44+'(5) OT Detailed Adjustments'!P101","v":0},{"$f":"IF($J42>0,$J42*$Q$73,0)+'(5) OT Detailed Adjustments'!Q44+'(5) OT Detailed Adjustments'!Q101","v":0},0,{"$f":"IF($K42>0,$K42*$S$73,0)+'(5) OT Detailed Adjustments'!S44+'(5) OT Detailed Adjustments'!S101","v":0},{"$f":"IF($K42>0,$K42*$T$73,0)+'(5) OT Detailed Adjustments'!T44+'(5) OT Detailed Adjustments'!T101","v":0},{"$f":"IF($K42>0,$K42*$U$73,0)+'(5) OT Detailed Adjustments'!U44+'(5) OT Detailed Adjustments'!U101","v":0},0,{"$f":"IF($L42>0,$L42*$W$73,0)+'(5) OT Detailed Adjustments'!W44+'(5) OT Detailed Adjustments'!W101","v":0},{"$f":"IF($L42>0,$L42*$X$73,0)+'(5) OT Detailed Adjustments'!X44+'(5) OT Detailed Adjustments'!X101","v":0},{"$f":"IF($L42>0,$L42*$Y$73,0)+'(5) OT Detailed Adjustments'!Y44+'(5) OT Detailed Adjustments'!Y101","v":0},0,{"$f":"IF($M42>0,$M42*$AA$73,0)+'(5) OT Detailed Adjustments'!AA44+'(5) OT Detailed Adjustments'!AA101","v":0},{"$f":"IF($M42>0,$M42*$AB$73,0)+'(5) OT Detailed Adjustments'!AB44+'(5) OT Detailed Adjustments'!AB101","v":0},{"$f":"IF($M42>0,$M42*$AC$73,0)+'(5) OT Detailed Adjustments'!AC44+'(5) OT Detailed Adjustments'!AC101","v":0},0,{"$f":"IF($N42>0,$N42*$AE$73,0)+'(5) OT Detailed Adjustments'!AE44+'(5) OT Detailed Adjustments'!AE101","v":0},{"$f":"IF($N42>0,$N42*$AF$73,0)+'(5) OT Detailed Adjustments'!AF44+'(5) OT Detailed Adjustments'!AF101","v":0},{"$f":"IF($N42>0,$N42*$AG$73,0)+'(5) OT Detailed Adjustments'!AG44+'(5) OT Detailed Adjustments'!AG101","v":0},0,{"$f":"IF($O42>0,$O42*$AI$73,0)+'(5) OT Detailed Adjustments'!AI44+'(5) OT Detailed Adjustments'!AI101","v":0},{"$f":"IF($O42>0,$O42*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ44+'(5) OT Detailed Adjustments'!AJ101","v":0},{"$f":"IF($O42>0,$O42*$AK$73,0)+'(5) OT Detailed Adjustments'!AK44+'(5) OT Detailed Adjustments'!AK101","v":0},0,{"$f":"IF($P42>0,$P42*$AM$73,0)+'(5) OT Detailed Adjustments'!AM44+'(5) OT Detailed Adjustments'!AM101","v":0},{"$f":"IF($P42>0,$P42*$AN$73,0)+'(5) OT Detailed Adjustments'!AN44+'(5) OT Detailed Adjustments'!AN101","v":0},{"$f":"IF($P42>0,$P42*$AO$73,0)+'(5) OT Detailed Adjustments'!AO44+'(5) OT Detailed Adjustments'!AO101","v":0},0,{"$f":"IF($Q42>0,$Q42*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ44+'(5) OT Detailed Adjustments'!AQ101","v":0},{"$f":"IF($Q42>0,$Q42*$AR$73,0)+'(5) OT Detailed Adjustments'!AR44+'(5) OT Detailed Adjustments'!AR101","v":0},{"$f":"IF($Q42>0,$Q42*$AS$73,0)+'(5) OT Detailed Adjustments'!AS44+'(5) OT Detailed Adjustments'!AS101","v":0},0,{"$f":"IF($R42>0,$R42*$AU$73,0)+'(5) OT Detailed Adjustments'!AU44+'(5) OT Detailed Adjustments'!AU101","v":0},{"$f":"IF($R42>0,$R42*$AV$73,0)+'(5) OT Detailed Adjustments'!AV44+'(5) OT Detailed Adjustments'!AV101","v":0},{"$f":"IF($R42>0,$R42*$AW$73,0)+'(5) OT Detailed Adjustments'!AW44+'(5) OT Detailed Adjustments'!AW101","v":0},0,{"$f":"IF($S42>0,$S42*$AY$73,0)+'(5) OT Detailed Adjustments'!AY44+'(5) OT Detailed Adjustments'!AY101","v":0},{"$f":"IF($S42>0,$S42*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ44+'(5) OT Detailed Adjustments'!AZ101","v":0},{"$f":"IF($S42>0,$S42*$AB$73,0)+'(5) OT Detailed Adjustments'!BA44+'(5) OT Detailed Adjustments'!BA101","v":0},0,{"$f":"IF($T42>0,$T42*$BC$73,0)+'(5) OT Detailed Adjustments'!BC44+'(5) OT Detailed Adjustments'!BC101","v":0},{"$f":"IF($T42>0,$T42*$BD$73,0)+'(5) OT Detailed Adjustments'!BD44+'(5) OT Detailed Adjustments'!BD101","v":0},{"$f":"IF($T42>0,$T42*$BE$73,0)+'(5) OT Detailed Adjustments'!BE44+'(5) OT Detailed Adjustments'!BE101","v":0},0,{"$f":"IF($U42>0,$U42*$BG$73,0)+'(5) OT Detailed Adjustments'!BG44+'(5) OT Detailed Adjustments'!BG101","v":0},{"$f":"IF($U42>0,$U42*$BH$73,0)+'(5) OT Detailed Adjustments'!BH44+'(5) OT Detailed Adjustments'!BH101","v":0},{"$f":"IF($U42>0,$U42*$BI$73,0)+'(5) OT Detailed Adjustments'!BI44+'(5) OT Detailed Adjustments'!BI101","v":0},0,{"$f":"IF($V42>0,$V42*$BK$73,0)+'(5) OT Detailed Adjustments'!BK44+'(5) OT Detailed Adjustments'!BK101","v":0},{"$f":"IF($V42>0,$V42*$BL$73,0)+'(5) OT Detailed Adjustments'!BL44+'(5) OT Detailed Adjustments'!BL101","v":0},{"$f":"IF($V42>0,$V42*$BM$73,0)+'(5) OT Detailed Adjustments'!BM44+'(5) OT Detailed Adjustments'!BM101","v":0},0,{"$f":"IF($W42>0,$W42*$BO$73,0)+'(5) OT Detailed Adjustments'!BO44+'(5) OT Detailed Adjustments'!BO101","v":0},{"$f":"IF($W42>0,$W42*$BP$73,0)+'(5) OT Detailed Adjustments'!BP44+'(5) OT Detailed Adjustments'!BP101","v":0},{"$f":"IF($W42>0,$W42*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ44+'(5) OT Detailed Adjustments'!BQ101","v":0},0,{"$f":"IF($X42>0,$X42*$BS$73,0)+'(5) OT Detailed Adjustments'!BS44+'(5) OT Detailed Adjustments'!BS101","v":0},{"$f":"IF($X42>0,$X42*$BT$73,0)+'(5) OT Detailed Adjustments'!BT44+'(5) OT Detailed Adjustments'!BT101","v":0},{"$f":"IF($X42>0,$X42*$BU$73,0)+'(5) OT Detailed Adjustments'!BU44+'(5) OT Detailed Adjustments'!BU101","v":0},0,{"$f":"IF($Y42>0,$Y42*$BW$73,0)+'(5) OT Detailed Adjustments'!BW44+'(5) OT Detailed Adjustments'!BW101","v":0},{"$f":"IF($Y42>0,$Y42*$BX$73,0)+'(5) OT Detailed Adjustments'!BX44+'(5) OT Detailed Adjustments'!BX101","v":0},{"$f":"IF($Y42>0,$Y42*$BY$73,0)+'(5) OT Detailed Adjustments'!BY44+'(5) OT Detailed Adjustments'!BY101","v":0},0,{"$f":"IF($Z42>0,$Z42*$CA$73,0)+'(5) OT Detailed Adjustments'!CA44+'(5) OT Detailed Adjustments'!CA101","v":0},{"$f":"IF($Z42>0,$Z42*$CB$73,0)+'(5) OT Detailed Adjustments'!CB44+'(5) OT Detailed Adjustments'!CB101","v":0},{"$f":"IF($Z42>0,$Z42*$CC$73,0)+'(5) OT Detailed Adjustments'!CC44+'(5) OT Detailed Adjustments'!CC101","v":0},0,{"$f":"IF($AA42>0,$AA42*$CE$73,0)+'(5) OT Detailed Adjustments'!CE44+'(5) OT Detailed Adjustments'!CE101","v":0},{"$f":"IF($AA42>0,$AA42*$CF$73,0)+'(5) OT Detailed Adjustments'!CF44+'(5) OT Detailed Adjustments'!CF101","v":0},{"$f":"IF($AA42>0,$AA42*$CG$73,0)+'(5) OT Detailed Adjustments'!CG44+'(5) OT Detailed Adjustments'!CG101","v":0},0,{"$f":"IF($AB42>0,$AB42*$CI$73,0)+'(5) OT Detailed Adjustments'!CI44+'(5) OT Detailed Adjustments'!CI101","v":0},{"$f":"IF($AB42>0,$AB42*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ44+'(5) OT Detailed Adjustments'!CJ101","v":0},{"$f":"IF($AB42>0,$AB42*$CK$73,0)+'(5) OT Detailed Adjustments'!CK44+'(5) OT Detailed Adjustments'!CK101","v":0},0,{"$f":"IF($AC42>0,$AC42*$CM$73,0)+'(5) OT Detailed Adjustments'!CM44+'(5) OT Detailed Adjustments'!CM101","v":0},{"$f":"IF($AC42>0,$AC42*$CN$73,0)+'(5) OT Detailed Adjustments'!CN44+'(5) OT Detailed Adjustments'!CN101","v":0},{"$f":"IF($AC42>0,$AC42*$CO$73,0)+'(5) OT Detailed Adjustments'!CO44+'(5) OT Detailed Adjustments'!CO101","v":0},0,{"$f":"IF($AD42>0,$AD42*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ44+'(5) OT Detailed Adjustments'!CQ101","v":0},{"$f":"IF($AD42>0,$AD42*$CR$73,0)+'(5) OT Detailed Adjustments'!CR44+'(5) OT Detailed Adjustments'!CR101","v":0},{"$f":"IF($AD42>0,$AD42*$CS$73,0)+'(5) OT Detailed Adjustments'!CS44+'(5) OT Detailed Adjustments'!CS101","v":0},0,{"$f":"IF($AE42>0,$AE42*$CU$73,0)+'(5) OT Detailed Adjustments'!CU44+'(5) OT Detailed Adjustments'!CU101","v":0},{"$f":"IF($AE42>0,$AE42*$CV$73,0)+'(5) OT Detailed Adjustments'!CV44+'(5) OT Detailed Adjustments'!CV101","v":0},{"$f":"IF($AE42>0,$AE42*$CW$73,0)+'(5) OT Detailed Adjustments'!CW44+'(5) OT Detailed Adjustments'!CW101","v":0},0,{"$f":"IF($AF42>0,$AF42*$CY$73,0)+'(5) OT Detailed Adjustments'!CY44+'(5) OT Detailed Adjustments'!CY101","v":0},{"$f":"IF($AF42>0,$AF42*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ44+'(5) OT Detailed Adjustments'!CZ101","v":0},{"$f":"IF($AF42>0,$AF42*$DA$73,0)+'(5) OT Detailed Adjustments'!DA44+'(5) OT Detailed Adjustments'!DA101","v":0},0,{"$f":"IF($AG42>0,$AG42*$DC$73,0)+'(5) OT Detailed Adjustments'!DC44+'(5) OT Detailed Adjustments'!DC101","v":0},{"$f":"IF($AG42>0,$AG42*$DD$73,0)+'(5) OT Detailed Adjustments'!DD44+'(5) OT Detailed Adjustments'!DD101","v":0},{"$f":"IF($AG42>0,$AG42*$DE$73,0)+'(5) OT Detailed Adjustments'!DE44+'(5) OT Detailed Adjustments'!DE101","v":0},0,{"$f":"IF($AH42>0,$AH42*$DG$73,0)+'(5) OT Detailed Adjustments'!DG44+'(5) OT Detailed Adjustments'!DG101","v":0},{"$f":"IF($AH42>0,$AH42*$DH$73,0)+'(5) OT Detailed Adjustments'!DH44+'(5) OT Detailed Adjustments'!DH101","v":0},{"$f":"IF($AH42>0,$AH42*$DI$73,0)+'(5) OT Detailed Adjustments'!DI44+'(5) OT Detailed Adjustments'!DI101","v":0},0,{"$f":"IF($AI42>0,$AI42*$DK$73,0)+'(5) OT Detailed Adjustments'!DK44+'(5) OT Detailed Adjustments'!DK101","v":0},{"$f":"IF($AI42>0,$AI42*$DL$73,0)+'(5) OT Detailed Adjustments'!DL44+'(5) OT Detailed Adjustments'!DL101","v":0},{"$f":"IF($AI42>0,$AI42*$DM$73,0)+'(5) OT Detailed Adjustments'!DM44+'(5) OT Detailed Adjustments'!DM101","v":0},0,{"$f":"IF($AJ42>0,$AJ42*$DO$73,0)+'(5) OT Detailed Adjustments'!DO44+'(5) OT Detailed Adjustments'!DO101","v":0},{"$f":"IF($AJ42>0,$AJ42*$DP$73,0)+'(5) OT Detailed Adjustments'!DP44+'(5) OT Detailed Adjustments'!DP101","v":0},{"$f":"IF($AJ42>0,$AJ42*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ44+'(5) OT Detailed Adjustments'!DQ101","v":0},0,{"$f":"IF($AK42>0,$AK42*$DS$73,0)+'(5) OT Detailed Adjustments'!DS44+'(5) OT Detailed Adjustments'!DS101","v":0},{"$f":"IF($AK42>0,$AK42*$DT$73,0)+'(5) OT Detailed Adjustments'!DT44+'(5) OT Detailed Adjustments'!DT101","v":0},{"$f":"IF($AK42>0,$AK42*$DU$73,0)+'(5) OT Detailed Adjustments'!DU44+'(5) OT Detailed Adjustments'!DU101","v":0},0,{"$f":"IF($AL42>0,$AL42*$DW$73,0)+'(5) OT Detailed Adjustments'!DW44+'(5) OT Detailed Adjustments'!DW101","v":0},{"$f":"IF($AL42>0,$AL42*$DX$73,0)+'(5) OT Detailed Adjustments'!DX44+'(5) OT Detailed Adjustments'!DX101","v":0},{"$f":"IF($AL42>0,$AL42*$DY$73,0)+'(5) OT Detailed Adjustments'!DY44+'(5) OT Detailed Adjustments'!DY101","v":0},0]
[96,"Other",{"$f":"IF($G43>0,$G43*$C$73,0)+'(5) OT Detailed Adjustments'!C45+'(5) OT Detailed Adjustments'!C102","v":0},{"$f":"IF($G43>0,$G43*$D$73,0)+'(5) OT Detailed Adjustments'!D45+'(5) OT Detailed Adjustments'!D102","v":0},{"$f":"IF($G43>0,$G43*$E$73,0)+'(5) OT Detailed Adjustments'!E45+'(5) OT Detailed Adjustments'!E102","v":0},0,{"$f":"IF($H43>0,$H43*$G$73,0)+'(5) OT Detailed Adjustments'!G45+'(5) OT Detailed Adjustments'!G102","v":0},{"$f":"IF($H43>0,$H43*$H$73,0)+'(5) OT Detailed Adjustments'!H45+'(5) OT Detailed Adjustments'!H102","v":0},{"$f":"IF($H43>0,$H43*$I$73,0)+'(5) OT Detailed Adjustments'!I45+'(5) OT Detailed Adjustments'!I102","v":0},0,{"$f":"IF($I43>0,$I43*$K$73,0)+'(5) OT Detailed Adjustments'!K45+'(5) OT Detailed Adjustments'!K102","v":0},{"$f":"IF($I43>0,$I43*$L$73,0)+'(5) OT Detailed Adjustments'!L45+'(5) OT Detailed Adjustments'!L102","v":0},{"$f":"IF($I43>0,$I43*$M$73,0)+'(5) OT Detailed Adjustments'!M45+'(5) OT Detailed Adjustments'!M102","v":0},0,{"$f":"IF($J43>0,$J43*$O$73,0)+'(5) OT Detailed Adjustments'!O45+'(5) OT Detailed Adjustments'!O102","v":0},{"$f":"IF($J43>0,$J43*$P$73,0)+'(5) OT Detailed Adjustments'!P45+'(5) OT Detailed Adjustments'!P102","v":0},{"$f":"IF($J43>0,$J43*$Q$73,0)+'(5) OT Detailed Adjustments'!Q45+'(5) OT Detailed Adjustments'!Q102","v":0},0,{"$f":"IF($K43>0,$K43*$S$73,0)+'(5) OT Detailed Adjustments'!S45+'(5) OT Detailed Adjustments'!S102","v":0},{"$f":"IF($K43>0,$K43*$T$73,0)+'(5) OT Detailed Adjustments'!T45+'(5) OT Detailed Adjustments'!T102","v":0},{"$f":"IF($K43>0,$K43*$U$73,0)+'(5) OT Detailed Adjustments'!U45+'(5) OT Detailed Adjustments'!U102","v":0},0,{"$f":"IF($L43>0,$L43*$W$73,0)+'(5) OT Detailed Adjustments'!W45+'(5) OT Detailed Adjustments'!W102","v":0},{"$f":"IF($L43>0,$L43*$X$73,0)+'(5) OT Detailed Adjustments'!X45+'(5) OT Detailed Adjustments'!X102","v":0},{"$f":"IF($L43>0,$L43*$Y$73,0)+'(5) OT Detailed Adjustments'!Y45+'(5) OT Detailed Adjustments'!Y102","v":0},0,{"$f":"IF($M43>0,$M43*$AA$73,0)+'(5) OT Detailed Adjustments'!AA45+'(5) OT Detailed Adjustments'!AA102","v":0},{"$f":"IF($M43>0,$M43*$AB$73,0)+'(5) OT Detailed Adjustments'!AB45+'(5) OT Detailed Adjustments'!AB102","v":0},{"$f":"IF($M43>0,$M43*$AC$73,0)+'(5) OT Detailed Adjustments'!AC45+'(5) OT Detailed Adjustments'!AC102","v":0},0,{"$f":"IF($N43>0,$N43*$AE$73,0)+'(5) OT Detailed Adjustments'!AE45+'(5) OT Detailed Adjustments'!AE102","v":0},{"$f":"IF($N43>0,$N43*$AF$73,0)+'(5) OT Detailed Adjustments'!AF45+'(5) OT Detailed Adjustments'!AF102","v":0},{"$f":"IF($N43>0,$N43*$AG$73,0)+'(5) OT Detailed Adjustments'!AG45+'(5) OT Detailed Adjustments'!AG102","v":0},0,{"$f":"IF($O43>0,$O43*$AI$73,0)+'(5) OT Detailed Adjustments'!AI45+'(5) OT Detailed Adjustments'!AI102","v":0},{"$f":"IF($O43>0,$O43*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ45+'(5) OT Detailed Adjustments'!AJ102","v":0},{"$f":"IF($O43>0,$O43*$AK$73,0)+'(5) OT Detailed Adjustments'!AK45+'(5) OT Detailed Adjustments'!AK102","v":0},0,{"$f":"IF($P43>0,$P43*$AM$73,0)+'(5) OT Detailed Adjustments'!AM45+'(5) OT Detailed Adjustments'!AM102","v":0},{"$f":"IF($P43>0,$P43*$AN$73,0)+'(5) OT Detailed Adjustments'!AN45+'(5) OT Detailed Adjustments'!AN102","v":0},{"$f":"IF($P43>0,$P43*$AO$73,0)+'(5) OT Detailed Adjustments'!AO45+'(5) OT Detailed Adjustments'!AO102","v":0},0,{"$f":"IF($Q43>0,$Q43*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ45+'(5) OT Detailed Adjustments'!AQ102","v":0},{"$f":"IF($Q43>0,$Q43*$AR$73,0)+'(5) OT Detailed Adjustments'!AR45+'(5) OT Detailed Adjustments'!AR102","v":0},{"$f":"IF($Q43>0,$Q43*$AS$73,0)+'(5) OT Detailed Adjustments'!AS45+'(5) OT Detailed Adjustments'!AS102","v":0},0,{"$f":"IF($R43>0,$R43*$AU$73,0)+'(5) OT Detailed Adjustments'!AU45+'(5) OT Detailed Adjustments'!AU102","v":0},{"$f":"IF($R43>0,$R43*$AV$73,0)+'(5) OT Detailed Adjustments'!AV45+'(5) OT Detailed Adjustments'!AV102","v":0},{"$f":"IF($R43>0,$R43*$AW$73,0)+'(5) OT Detailed Adjustments'!AW45+'(5) OT Detailed Adjustments'!AW102","v":0},0,{"$f":"IF($S43>0,$S43*$AY$73,0)+'(5) OT Detailed Adjustments'!AY45+'(5) OT Detailed Adjustments'!AY102","v":0},{"$f":"IF($S43>0,$S43*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ45+'(5) OT Detailed Adjustments'!AZ102","v":0},{"$f":"IF($S43>0,$S43*$AB$73,0)+'(5) OT Detailed Adjustments'!BA45+'(5) OT Detailed Adjustments'!BA102","v":0},0,{"$f":"IF($T43>0,$T43*$BC$73,0)+'(5) OT Detailed Adjustments'!BC45+'(5) OT Detailed Adjustments'!BC102","v":0},{"$f":"IF($T43>0,$T43*$BD$73,0)+'(5) OT Detailed Adjustments'!BD45+'(5) OT Detailed Adjustments'!BD102","v":0},{"$f":"IF($T43>0,$T43*$BE$73,0)+'(5) OT Detailed Adjustments'!BE45+'(5) OT Detailed Adjustments'!BE102","v":0},0,{"$f":"IF($U43>0,$U43*$BG$73,0)+'(5) OT Detailed Adjustments'!BG45+'(5) OT Detailed Adjustments'!BG102","v":0},{"$f":"IF($U43>0,$U43*$BH$73,0)+'(5) OT Detailed Adjustments'!BH45+'(5) OT Detailed Adjustments'!BH102","v":0},{"$f":"IF($U43>0,$U43*$BI$73,0)+'(5) OT Detailed Adjustments'!BI45+'(5) OT Detailed Adjustments'!BI102","v":0},0,{"$f":"IF($V43>0,$V43*$BK$73,0)+'(5) OT Detailed Adjustments'!BK45+'(5) OT Detailed Adjustments'!BK102","v":0},{"$f":"IF($V43>0,$V43*$BL$73,0)+'(5) OT Detailed Adjustments'!BL45+'(5) OT Detailed Adjustments'!BL102","v":0},{"$f":"IF($V43>0,$V43*$BM$73,0)+'(5) OT Detailed Adjustments'!BM45+'(5) OT Detailed Adjustments'!BM102","v":0},0,{"$f":"IF($W43>0,$W43*$BO$73,0)+'(5) OT Detailed Adjustments'!BO45+'(5) OT Detailed Adjustments'!BO102","v":0},{"$f":"IF($W43>0,$W43*$BP$73,0)+'(5) OT Detailed Adjustments'!BP45+'(5) OT Detailed Adjustments'!BP102","v":0},{"$f":"IF($W43>0,$W43*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ45+'(5) OT Detailed Adjustments'!BQ102","v":0},0,{"$f":"IF($X43>0,$X43*$BS$73,0)+'(5) OT Detailed Adjustments'!BS45+'(5) OT Detailed Adjustments'!BS102","v":0},{"$f":"IF($X43>0,$X43*$BT$73,0)+'(5) OT Detailed Adjustments'!BT45+'(5) OT Detailed Adjustments'!BT102","v":0},{"$f":"IF($X43>0,$X43*$BU$73,0)+'(5) OT Detailed Adjustments'!BU45+'(5) OT Detailed Adjustments'!BU102","v":0},0,{"$f":"IF($Y43>0,$Y43*$BW$73,0)+'(5) OT Detailed Adjustments'!BW45+'(5) OT Detailed Adjustments'!BW102","v":0},{"$f":"IF($Y43>0,$Y43*$BX$73,0)+'(5) OT Detailed Adjustments'!BX45+'(5) OT Detailed Adjustments'!BX102","v":0},{"$f":"IF($Y43>0,$Y43*$BY$73,0)+'(5) OT Detailed Adjustments'!BY45+'(5) OT Detailed Adjustments'!BY102","v":0},0,{"$f":"IF($Z43>0,$Z43*$CA$73,0)+'(5) OT Detailed Adjustments'!CA45+'(5) OT Detailed Adjustments'!CA102","v":0},{"$f":"IF($Z43>0,$Z43*$CB$73,0)+'(5) OT Detailed Adjustments'!CB45+'(5) OT Detailed Adjustments'!CB102","v":0},{"$f":"IF($Z43>0,$Z43*$CC$73,0)+'(5) OT Detailed Adjustments'!CC45+'(5) OT Detailed Adjustments'!CC102","v":0},0,{"$f":"IF($AA43>0,$AA43*$CE$73,0)+'(5) OT Detailed Adjustments'!CE45+'(5) OT Detailed Adjustments'!CE102","v":0},{"$f":"IF($AA43>0,$AA43*$CF$73,0)+'(5) OT Detailed Adjustments'!CF45+'(5) OT Detailed Adjustments'!CF102","v":0},{"$f":"IF($AA43>0,$AA43*$CG$73,0)+'(5) OT Detailed Adjustments'!CG45+'(5) OT Detailed Adjustments'!CG102","v":0},0,{"$f":"IF($AB43>0,$AB43*$CI$73,0)+'(5) OT Detailed Adjustments'!CI45+'(5) OT Detailed Adjustments'!CI102","v":0},{"$f":"IF($AB43>0,$AB43*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ45+'(5) OT Detailed Adjustments'!CJ102","v":0},{"$f":"IF($AB43>0,$AB43*$CK$73,0)+'(5) OT Detailed Adjustments'!CK45+'(5) OT Detailed Adjustments'!CK102","v":0},0,{"$f":"IF($AC43>0,$AC43*$CM$73,0)+'(5) OT Detailed Adjustments'!CM45+'(5) OT Detailed Adjustments'!CM102","v":0},{"$f":"IF($AC43>0,$AC43*$CN$73,0)+'(5) OT Detailed Adjustments'!CN45+'(5) OT Detailed Adjustments'!CN102","v":0},{"$f":"IF($AC43>0,$AC43*$CO$73,0)+'(5) OT Detailed Adjustments'!CO45+'(5) OT Detailed Adjustments'!CO102","v":0},0,{"$f":"IF($AD43>0,$AD43*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ45+'(5) OT Detailed Adjustments'!CQ102","v":0},{"$f":"IF($AD43>0,$AD43*$CR$73,0)+'(5) OT Detailed Adjustments'!CR45+'(5) OT Detailed Adjustments'!CR102","v":0},{"$f":"IF($AD43>0,$AD43*$CS$73,0)+'(5) OT Detailed Adjustments'!CS45+'(5) OT Detailed Adjustments'!CS102","v":0},0,{"$f":"IF($AE43>0,$AE43*$CU$73,0)+'(5) OT Detailed Adjustments'!CU45+'(5) OT Detailed Adjustments'!CU102","v":0},{"$f":"IF($AE43>0,$AE43*$CV$73,0)+'(5) OT Detailed Adjustments'!CV45+'(5) OT Detailed Adjustments'!CV102","v":0},{"$f":"IF($AE43>0,$AE43*$CW$73,0)+'(5) OT Detailed Adjustments'!CW45+'(5) OT Detailed Adjustments'!CW102","v":0},0,{"$f":"IF($AF43>0,$AF43*$CY$73,0)+'(5) OT Detailed Adjustments'!CY45+'(5) OT Detailed Adjustments'!CY102","v":0},{"$f":"IF($AF43>0,$AF43*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ45+'(5) OT Detailed Adjustments'!CZ102","v":0},{"$f":"IF($AF43>0,$AF43*$DA$73,0)+'(5) OT Detailed Adjustments'!DA45+'(5) OT Detailed Adjustments'!DA102","v":0},0,{"$f":"IF($AG43>0,$AG43*$DC$73,0)+'(5) OT Detailed Adjustments'!DC45+'(5) OT Detailed Adjustments'!DC102","v":0},{"$f":"IF($AG43>0,$AG43*$DD$73,0)+'(5) OT Detailed Adjustments'!DD45+'(5) OT Detailed Adjustments'!DD102","v":0},{"$f":"IF($AG43>0,$AG43*$DE$73,0)+'(5) OT Detailed Adjustments'!DE45+'(5) OT Detailed Adjustments'!DE102","v":0},0,{"$f":"IF($AH43>0,$AH43*$DG$73,0)+'(5) OT Detailed Adjustments'!DG45+'(5) OT Detailed Adjustments'!DG102","v":0},{"$f":"IF($AH43>0,$AH43*$DH$73,0)+'(5) OT Detailed Adjustments'!DH45+'(5) OT Detailed Adjustments'!DH102","v":0},{"$f":"IF($AH43>0,$AH43*$DI$73,0)+'(5) OT Detailed Adjustments'!DI45+'(5) OT Detailed Adjustments'!DI102","v":0},0,{"$f":"IF($AI43>0,$AI43*$DK$73,0)+'(5) OT Detailed Adjustments'!DK45+'(5) OT Detailed Adjustments'!DK102","v":0},{"$f":"IF($AI43>0,$AI43*$DL$73,0)+'(5) OT Detailed Adjustments'!DL45+'(5) OT Detailed Adjustments'!DL102","v":0},{"$f":"IF($AI43>0,$AI43*$DM$73,0)+'(5) OT Detailed Adjustments'!DM45+'(5) OT Detailed Adjustments'!DM102","v":0},0,{"$f":"IF($AJ43>0,$AJ43*$DO$73,0)+'(5) OT Detailed Adjustments'!DO45+'(5) OT Detailed Adjustments'!DO102","v":0},{"$f":"IF($AJ43>0,$AJ43*$DP$73,0)+'(5) OT Detailed Adjustments'!DP45+'(5) OT Detailed Adjustments'!DP102","v":0},{"$f":"IF($AJ43>0,$AJ43*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ45+'(5) OT Detailed Adjustments'!DQ102","v":0},0,{"$f":"IF($AK43>0,$AK43*$DS$73,0)+'(5) OT Detailed Adjustments'!DS45+'(5) OT Detailed Adjustments'!DS102","v":0},{"$f":"IF($AK43>0,$AK43*$DT$73,0)+'(5) OT Detailed Adjustments'!DT45+'(5) OT Detailed Adjustments'!DT102","v":0},{"$f":"IF($AK43>0,$AK43*$DU$73,0)+'(5) OT Detailed Adjustments'!DU45+'(5) OT Detailed Adjustments'!DU102","v":0},0,{"$f":"IF($AL43>0,$AL43*$DW$73,0)+'(5) OT Detailed Adjustments'!DW45+'(5) OT Detailed Adjustments'!DW102","v":0},{"$f":"IF($AL43>0,$AL43*$DX$73,0)+'(5) OT Detailed Adjustments'!DX45+'(5) OT Detailed Adjustments'!DX102","v":0},{"$f":"IF($AL43>0,$AL43*$DY$73,0)+'(5) OT Detailed Adjustments'!DY45+'(5) OT Detailed Adjustments'!DY102","v":0},0]
[null,"Professional and Special Services"]
[98,"Pharmaceutical",{"$f":"IF($G45>0,$G45*$C$73,0)+'(5) OT Detailed Adjustments'!C47+'(5) OT Detailed Adjustments'!C104","v":0},{"$f":"IF($G45>0,$G45*$D$73,0)+'(5) OT Detailed Adjustments'!D47+'(5) OT Detailed Adjustments'!D104","v":0},{"$f":"IF($G45>0,$G45*$E$73,0)+'(5) OT Detailed Adjustments'!E47+'(5) OT Detailed Adjustments'!E104","v":0},{"$f":"SUM(C106:E106)","v":0},{"$f":"IF($H45>0,$H45*$G$73,0)+'(5) OT Detailed Adjustments'!G47+'(5) OT Detailed Adjustments'!G104","v":0},{"$f":"IF($H45>0,$H45*$H$73,0)+'(5) OT Detailed Adjustments'!H47+'(5) OT Detailed Adjustments'!H104","v":0},{"$f":"IF($H45>0,$H45*$I$73,0)+'(5) OT Detailed Adjustments'!I47+'(5) OT Detailed Adjustments'!I104","v":0},{"$f":"SUM(G106:I106)","v":0},{"$f":"IF($I45>0,$I45*$K$73,0)+'(5) OT Detailed Adjustments'!K47+'(5) OT Detailed Adjustments'!K104","v":0},{"$f":"IF($I45>0,$I45*$L$73,0)+'(5) OT Detailed Adjustments'!L47+'(5) OT Detailed Adjustments'!L104","v":0},{"$f":"IF($I45>0,$I45*$M$73,0)+'(5) OT Detailed Adjustments'!M47+'(5) OT Detailed Adjustments'!M104","v":0},{"$f":"SUM(K106:M106)","v":0},{"$f":"IF($J45>0,$J45*$O$73,0)+'(5) OT Detailed Adjustments'!O47+'(5) OT Detailed Adjustments'!O104","v":0},{"$f":"IF($J45>0,$J45*$P$73,0)+'(5) OT Detailed Adjustments'!P47+'(5) OT Detailed Adjustments'!P104","v":0},{"$f":"IF($J45>0,$J45*$Q$73,0)+'(5) OT Detailed Adjustments'!Q47+'(5) OT Detailed Adjustments'!Q104","v":0},{"$f":"SUM(O106:Q106)","v":0},{"$f":"IF($K45>0,$K45*$S$73,0)+'(5) OT Detailed Adjustments'!S47+'(5) OT Detailed Adjustments'!S104","v":0},{"$f":"IF($K45>0,$K45*$T$73,0)+'(5) OT Detailed Adjustments'!T47+'(5) OT Detailed Adjustments'!T104","v":0},{"$f":"IF($K45>0,$K45*$U$73,0)+'(5) OT Detailed Adjustments'!U47+'(5) OT Detailed Adjustments'!U104","v":0},{"$f":"SUM(S106:U106)","v":0},{"$f":"IF($L45>0,$L45*$W$73,0)+'(5) OT Detailed Adjustments'!W47+'(5) OT Detailed Adjustments'!W104","v":0},{"$f":"IF($L45>0,$L45*$X$73,0)+'(5) OT Detailed Adjustments'!X47+'(5) OT Detailed Adjustments'!X104","v":0},{"$f":"IF($L45>0,$L45*$Y$73,0)+'(5) OT Detailed Adjustments'!Y47+'(5) OT Detailed Adjustments'!Y104","v":0},{"$f":"SUM(W106:Y106)","v":0},{"$f":"IF($M45>0,$M45*$AA$73,0)+'(5) OT Detailed Adjustments'!AA47+'(5) OT Detailed Adjustments'!AA104","v":0},{"$f":"IF($M45>0,$M45*$AB$73,0)+'(5) OT Detailed Adjustments'!AB47+'(5) OT Detailed Adjustments'!AB104","v":0},{"$f":"IF($M45>0,$M45*$AC$73,0)+'(5) OT Detailed Adjustments'!AC47+'(5) OT Detailed Adjustments'!AC104","v":0},{"$f":"SUM(AA106:AC106)","v":0},{"$f":"IF($N45>0,$N45*$AE$73,0)+'(5) OT Detailed Adjustments'!AE47+'(5) OT Detailed Adjustments'!AE104","v":0},{"$f":"IF($N45>0,$N45*$AF$73,0)+'(5) OT Detailed Adjustments'!AF47+'(5) OT Detailed Adjustments'!AF104","v":0},{"$f":"IF($N45>0,$N45*$AG$73,0)+'(5) OT Detailed Adjustments'!AG47+'(5) OT Detailed Adjustments'!AG104","v":0},{"$f":"SUM(AE106:AG106)","v":0},{"$f":"IF($O45>0,$O45*$AI$73,0)+'(5) OT Detailed Adjustments'!AI47+'(5) OT Detailed Adjustments'!AI104","v":0},{"$f":"IF($O45>0,$O45*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ47+'(5) OT Detailed Adjustments'!AJ104","v":0},{"$f":"IF($O45>0,$O45*$AK$73,0)+'(5) OT Detailed Adjustments'!AK47+'(5) OT Detailed Adjustments'!AK104","v":0},{"$f":"SUM(AI106:AK106)","v":0},{"$f":"IF($P45>0,$P45*$AM$73,0)+'(5) OT Detailed Adjustments'!AM47+'(5) OT Detailed Adjustments'!AM104","v":0},{"$f":"IF($P45>0,$P45*$AN$73,0)+'(5) OT Detailed Adjustments'!AN47+'(5) OT Detailed Adjustments'!AN104","v":0},{"$f":"IF($P45>0,$P45*$AO$73,0)+'(5) OT Detailed Adjustments'!AO47+'(5) OT Detailed Adjustments'!AO104","v":0},{"$f":"SUM(AM106:AO106)","v":0},{"$f":"IF($Q45>0,$Q45*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ47+'(5) OT Detailed Adjustments'!AQ104","v":0},{"$f":"IF($Q45>0,$Q45*$AR$73,0)+'(5) OT Detailed Adjustments'!AR47+'(5) OT Detailed Adjustments'!AR104","v":0},{"$f":"IF($Q45>0,$Q45*$AS$73,0)+'(5) OT Detailed Adjustments'!AS47+'(5) OT Detailed Adjustments'!AS104","v":0},{"$f":"SUM(AQ106:AS106)","v":0},{"$f":"IF($R45>0,$R45*$AU$73,0)+'(5) OT Detailed Adjustments'!AU47+'(5) OT Detailed Adjustments'!AU104","v":0},{"$f":"IF($R45>0,$R45*$AV$73,0)+'(5) OT Detailed Adjustments'!AV47+'(5) OT Detailed Adjustments'!AV104","v":0},{"$f":"IF($R45>0,$R45*$AW$73,0)+'(5) OT Detailed Adjustments'!AW47+'(5) OT Detailed Adjustments'!AW104","v":0},{"$f":"SUM(AU106:AW106)","v":0},{"$f":"IF($S45>0,$S45*$AY$73,0)+'(5) OT Detailed Adjustments'!AY47+'(5) OT Detailed Adjustments'!AY104","v":0},{"$f":"IF($S45>0,$S45*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ47+'(5) OT Detailed Adjustments'!AZ104","v":0},{"$f":"IF($S45>0,$S45*$AB$73,0)+'(5) OT Detailed Adjustments'!BA47+'(5) OT Detailed Adjustments'!BA104","v":0},{"$f":"SUM(AY106:BA106)","v":0},{"$f":"IF($T45>0,$T45*$BC$73,0)+'(5) OT Detailed Adjustments'!BC47+'(5) OT Detailed Adjustments'!BC104","v":0},{"$f":"IF($T45>0,$T45*$BD$73,0)+'(5) OT Detailed Adjustments'!BD47+'(5) OT Detailed Adjustments'!BD104","v":0},{"$f":"IF($T45>0,$T45*$BE$73,0)+'(5) OT Detailed Adjustments'!BE47+'(5) OT Detailed Adjustments'!BE104","v":0},{"$f":"SUM(BC106:BE106)","v":0},{"$f":"IF($U45>0,$U45*$BG$73,0)+'(5) OT Detailed Adjustments'!BG47+'(5) OT Detailed Adjustments'!BG104","v":0},{"$f":"IF($U45>0,$U45*$BH$73,0)+'(5) OT Detailed Adjustments'!BH47+'(5) OT Detailed Adjustments'!BH104","v":0},{"$f":"IF($U45>0,$U45*$BI$73,0)+'(5) OT Detailed Adjustments'!BI47+'(5) OT Detailed Adjustments'!BI104","v":0},{"$f":"SUM(BG106:BI106)","v":0},{"$f":"IF($V45>0,$V45*$BK$73,0)+'(5) OT Detailed Adjustments'!BK47+'(5) OT Detailed Adjustments'!BK104","v":0},{"$f":"IF($V45>0,$V45*$BL$73,0)+'(5) OT Detailed Adjustments'!BL47+'(5) OT Detailed Adjustments'!BL104","v":0},{"$f":"IF($V45>0,$V45*$BM$73,0)+'(5) OT Detailed Adjustments'!BM47+'(5) OT Detailed Adjustments'!BM104","v":0},{"$f":"SUM(BK106:BM106)","v":0},{"$f":"IF($W45>0,$W45*$BO$73,0)+'(5) OT Detailed Adjustments'!BO47+'(5) OT Detailed Adjustments'!BO104","v":0},{"$f":"IF($W45>0,$W45*$BP$73,0)+'(5) OT Detailed Adjustments'!BP47+'(5) OT Detailed Adjustments'!BP104","v":0},{"$f":"IF($W45>0,$W45*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ47+'(5) OT Detailed Adjustments'!BQ104","v":0},{"$f":"SUM(BO106:BQ106)","v":0},{"$f":"IF($X45>0,$X45*$BS$73,0)+'(5) OT Detailed Adjustments'!BS47+'(5) OT Detailed Adjustments'!BS104","v":0},{"$f":"IF($X45>0,$X45*$BT$73,0)+'(5) OT Detailed Adjustments'!BT47+'(5) OT Detailed Adjustments'!BT104","v":0},{"$f":"IF($X45>0,$X45*$BU$73,0)+'(5) OT Detailed Adjustments'!BU47+'(5) OT Detailed Adjustments'!BU104","v":0},{"$f":"SUM(BS106:BU106)","v":0},{"$f":"IF($Y45>0,$Y45*$BW$73,0)+'(5) OT Detailed Adjustments'!BW47+'(5) OT Detailed Adjustments'!BW104","v":0},{"$f":"IF($Y45>0,$Y45*$BX$73,0)+'(5) OT Detailed Adjustments'!BX47+'(5) OT Detailed Adjustments'!BX104","v":0},{"$f":"IF($Y45>0,$Y45*$BY$73,0)+'(5) OT Detailed Adjustments'!BY47+'(5) OT Detailed Adjustments'!BY104","v":0},{"$f":"SUM(BW106:BY106)","v":0},{"$f":"IF($Z45>0,$Z45*$CA$73,0)+'(5) OT Detailed Adjustments'!CA47+'(5) OT Detailed Adjustments'!CA104","v":0},{"$f":"IF($Z45>0,$Z45*$CB$73,0)+'(5) OT Detailed Adjustments'!CB47+'(5) OT Detailed Adjustments'!CB104","v":0},{"$f":"IF($Z45>0,$Z45*$CC$73,0)+'(5) OT Detailed Adjustments'!CC47+'(5) OT Detailed Adjustments'!CC104","v":0},{"$f":"SUM(CA106:CC106)","v":0},{"$f":"IF($AA45>0,$AA45*$CE$73,0)+'(5) OT Detailed Adjustments'!CE47+'(5) OT Detailed Adjustments'!CE104","v":0},{"$f":"IF($AA45>0,$AA45*$CF$73,0)+'(5) OT Detailed Adjustments'!CF47+'(5) OT Detailed Adjustments'!CF104","v":0},{"$f":"IF($AA45>0,$AA45*$CG$73,0)+'(5) OT Detailed Adjustments'!CG47+'(5) OT Detailed Adjustments'!CG104","v":0},{"$f":"SUM(CE106:CG106)","v":0},{"$f":"IF($AB45>0,$AB45*$CI$73,0)+'(5) OT Detailed Adjustments'!CI47+'(5) OT Detailed Adjustments'!CI104","v":0},{"$f":"IF($AB45>0,$AB45*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ47+'(5) OT Detailed Adjustments'!CJ104","v":0},{"$f":"IF($AB45>0,$AB45*$CK$73,0)+'(5) OT Detailed Adjustments'!CK47+'(5) OT Detailed Adjustments'!CK104","v":0},{"$f":"SUM(CI106:CK106)","v":0},{"$f":"IF($AC45>0,$AC45*$CM$73,0)+'(5) OT Detailed Adjustments'!CM47+'(5) OT Detailed Adjustments'!CM104","v":0},{"$f":"IF($AC45>0,$AC45*$CN$73,0)+'(5) OT Detailed Adjustments'!CN47+'(5) OT Detailed Adjustments'!CN104","v":0},{"$f":"IF($AC45>0,$AC45*$CO$73,0)+'(5) OT Detailed Adjustments'!CO47+'(5) OT Detailed Adjustments'!CO104","v":0},{"$f":"SUM(CM106:CO106)","v":0},{"$f":"IF($AD45>0,$AD45*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ47+'(5) OT Detailed Adjustments'!CQ104","v":0},{"$f":"IF($AD45>0,$AD45*$CR$73,0)+'(5) OT Detailed Adjustments'!CR47+'(5) OT Detailed Adjustments'!CR104","v":0},{"$f":"IF($AD45>0,$AD45*$CS$73,0)+'(5) OT Detailed Adjustments'!CS47+'(5) OT Detailed Adjustments'!CS104","v":0},{"$f":"SUM(CQ106:CS106)","v":0},{"$f":"IF($AE45>0,$AE45*$CU$73,0)+'(5) OT Detailed Adjustments'!CU47+'(5) OT Detailed Adjustments'!CU104","v":0},{"$f":"IF($AE45>0,$AE45*$CV$73,0)+'(5) OT Detailed Adjustments'!CV47+'(5) OT Detailed Adjustments'!CV104","v":0},{"$f":"IF($AE45>0,$AE45*$CW$73,0)+'(5) OT Detailed Adjustments'!CW47+'(5) OT Detailed Adjustments'!CW104","v":0},{"$f":"SUM(CU106:CW106)","v":0},{"$f":"IF($AF45>0,$AF45*$CY$73,0)+'(5) OT Detailed Adjustments'!CY47+'(5) OT Detailed Adjustments'!CY104","v":0},{"$f":"IF($AF45>0,$AF45*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ47+'(5) OT Detailed Adjustments'!CZ104","v":0},{"$f":"IF($AF45>0,$AF45*$DA$73,0)+'(5) OT Detailed Adjustments'!DA47+'(5) OT Detailed Adjustments'!DA104","v":0},{"$f":"SUM(CY106:DA106)","v":0},{"$f":"IF($AG45>0,$AG45*$DC$73,0)+'(5) OT Detailed Adjustments'!DC47+'(5) OT Detailed Adjustments'!DC104","v":0},{"$f":"IF($AG45>0,$AG45*$DD$73,0)+'(5) OT Detailed Adjustments'!DD47+'(5) OT Detailed Adjustments'!DD104","v":0},{"$f":"IF($AG45>0,$AG45*$DE$73,0)+'(5) OT Detailed Adjustments'!DE47+'(5) OT Detailed Adjustments'!DE104","v":0},{"$f":"SUM(DC106:DE106)","v":0},{"$f":"IF($AH45>0,$AH45*$DG$73,0)+'(5) OT Detailed Adjustments'!DG47+'(5) OT Detailed Adjustments'!DG104","v":0},{"$f":"IF($AH45>0,$AH45*$DH$73,0)+'(5) OT Detailed Adjustments'!DH47+'(5) OT Detailed Adjustments'!DH104","v":0},{"$f":"IF($AH45>0,$AH45*$DI$73,0)+'(5) OT Detailed Adjustments'!DI47+'(5) OT Detailed Adjustments'!DI104","v":0},{"$f":"SUM(DG106:DI106)","v":0},{"$f":"IF($AI45>0,$AI45*$DK$73,0)+'(5) OT Detailed Adjustments'!DK47+'(5) OT Detailed Adjustments'!DK104","v":0},{"$f":"IF($AI45>0,$AI45*$DL$73,0)+'(5) OT Detailed Adjustments'!DL47+'(5) OT Detailed Adjustments'!DL104","v":0},{"$f":"IF($AI45>0,$AI45*$DM$73,0)+'(5) OT Detailed Adjustments'!DM47+'(5) OT Detailed Adjustments'!DM104","v":0},{"$f":"SUM(DK106:DM106)","v":0},{"$f":"IF($AJ45>0,$AJ45*$DO$73,0)+'(5) OT Detailed Adjustments'!DO47+'(5) OT Detailed Adjustments'!DO104","v":0},{"$f":"IF($AJ45>0,$AJ45*$DP$73,0)+'(5) OT Detailed Adjustments'!DP47+'(5) OT Detailed Adjustments'!DP104","v":0},{"$f":"IF($AJ45>0,$AJ45*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ47+'(5) OT Detailed Adjustments'!DQ104","v":0},{"$f":"SUM(DO106:DQ106)","v":0},{"$f":"IF($AK45>0,$AK45*$DS$73,0)+'(5) OT Detailed Adjustments'!DS47+'(5) OT Detailed Adjustments'!DS104","v":0},{"$f":"IF($AK45>0,$AK45*$DT$73,0)+'(5) OT Detailed Adjustments'!DT47+'(5) OT Detailed Adjustments'!DT104","v":0},{"$f":"IF($AK45>0,$AK45*$DU$73,0)+'(5) OT Detailed Adjustments'!DU47+'(5) OT Detailed Adjustments'!DU104","v":0},{"$f":"SUM(DS106:DU106)","v":0},{"$f":"IF($AL45>0,$AL45*$DW$73,0)+'(5) OT Detailed Adjustments'!DW47+'(5) OT Detailed Adjustments'!DW104","v":0},{"$f":"IF($AL45>0,$AL45*$DX$73,0)+'(5) OT Detailed Adjustments'!DX47+'(5) OT Detailed Adjustments'!DX104","v":0},{"$f":"IF($AL45>0,$AL45*$DY$73,0)+'(5) OT Detailed Adjustments'!DY47+'(5) OT Detailed Adjustments'!DY104","v":0},{"$f":"SUM(DW106:DY106)","v":0}]
[null,"Dosing - Methadone (NTP Only)"]
[null,"Dosing - Buprenorphine (NTP Only)"]
[null,"Dosing - Disulfiram (NTP Only)"]
[null,"Dosing - Naloxone (NTP Only)"]
[null,"Non NTP Dosing - Buprenorphine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($R50>0,$R50*$AU$73,0)+'(5) OT Detailed Adjustments'!AU52+'(5) OT Detailed Adjustments'!AU109","v":0},{"$f":"IF($R50>0,$R50*$AV$73,0)+'(5) OT Detailed Adjustments'!AV52+'(5) OT Detailed Adjustments'!AV109","v":0},{"$f":"IF($R50>0,$R50*$AW$73,0)+'(5) OT Detailed Adjustments'!AW52+'(5) OT Detailed Adjustments'!AW109","v":0},{"$f":"SUM(AU111:AW111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($R50>0,$R50*$AU$73,0)+'(5) OT Detailed Adjustments'!DG52+'(5) OT Detailed Adjustments'!DG109","v":0},{"$f":"IF($R50>0,$R50*$AV$73,0)+'(5) OT Detailed Adjustments'!DH52+'(5) OT Detailed Adjustments'!DH109","v":0},{"$f":"IF($R50>0,$R50*$AW$73,0)+'(5) OT Detailed Adjustments'!DI52+'(5) OT Detailed Adjustments'!DI109","v":0},{"$f":"SUM(DG111:DI111)","v":0}]
[null,"Non NTP Dosing - Disulfiram",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S51>0,$S51*$AY$73,0)+'(5) OT Detailed Adjustments'!AY53+'(5) OT Detailed Adjustments'!AY110","v":0},{"$f":"IF($S51>0,$S51*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ53+'(5) OT Detailed Adjustments'!AZ110","v":0},{"$f":"IF($S51>0,$S51*$AB$73,0)+'(5) OT Detailed Adjustments'!BA53+'(5) OT Detailed Adjustments'!BA110","v":0},{"$f":"SUM(AY112:BA112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S51>0,$S51*$AY$73,0)+'(5) OT Detailed Adjustments'!DK53+'(5) OT Detailed Adjustments'!DK110","v":0},{"$f":"IF($S51>0,$S51*$AZ$73,0)+'(5) OT Detailed Adjustments'!DL53+'(5) OT Detailed Adjustments'!DL110","v":0},{"$f":"IF($S51>0,$S51*$AB$73,0)+'(5) OT Detailed Adjustments'!DM53+'(5) OT Detailed Adjustments'!DM110","v":0},{"$f":"SUM(DK112:DM112)","v":0}]
[null,"Non NTP Dosing - Naloxone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T52>0,$T52*$BC$73,0)+'(5) OT Detailed Adjustments'!BC54+'(5) OT Detailed Adjustments'!BC111","v":0},{"$f":"IF($T52>0,$T52*$BD$73,0)+'(5) OT Detailed Adjustments'!BD54+'(5) OT Detailed Adjustments'!BD111","v":0},{"$f":"IF($T52>0,$T52*$BE$73,0)+'(5) OT Detailed Adjustments'!BE54+'(5) OT Detailed Adjustments'!BE111","v":0},{"$f":"SUM(BC113:BE113)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T52>0,$T52*$BC$73,0)+'(5) OT Detailed Adjustments'!DO54+'(5) OT Detailed Adjustments'!DO111","v":0},{"$f":"IF($T52>0,$T52*$BD$73,0)+'(5) OT Detailed Adjustments'!DP54+'(5) OT Detailed Adjustments'!DP111","v":0},{"$f":"IF($T52>0,$T52*$BE$73,0)+'(5) OT Detailed Adjustments'!DQ54+'(5) OT Detailed Adjustments'!DQ111","v":0},{"$f":"SUM(DO113:DQ113)","v":0}]
[null,"Non NTP Dosing - Vivitrol",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U53>0,$U53*$BG$73,0)+'(5) OT Detailed Adjustments'!BG55+'(5) OT Detailed Adjustments'!BG112","v":0},{"$f":"IF($U53>0,$U53*$BH$73,0)+'(5) OT Detailed Adjustments'!BH55+'(5) OT Detailed Adjustments'!BH112","v":0},{"$f":"IF($U53>0,$U53*$BI$73,0)+'(5) OT Detailed Adjustments'!BI55+'(5) OT Detailed Adjustments'!BI112","v":0},{"$f":"SUM(BG114:BI114)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U53>0,$U53*$BG$73,0)+'(5) OT Detailed Adjustments'!DS55+'(5) OT Detailed Adjustments'!DS112","v":0},{"$f":"IF($U53>0,$U53*$BH$73,0)+'(5) OT Detailed Adjustments'!DT55+'(5) OT Detailed Adjustments'!DT112","v":0},{"$f":"IF($U53>0,$U53*$BI$73,0)+'(5) OT Detailed Adjustments'!DU55+'(5) OT Detailed Adjustments'!DU112","v":0},{"$f":"SUM(DS114:DU114)","v":0}]
[null,"Non NTP Dosing - Acamprosate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V54>0,$V54*$BK$73,0)+'(5) OT Detailed Adjustments'!BK56+'(5) OT Detailed Adjustments'!BK113","v":0},{"$f":"IF($V54>0,$V54*$BL$73,0)+'(5) OT Detailed Adjustments'!BL56+'(5) OT Detailed Adjustments'!BL113","v":0},{"$f":"IF($V54>0,$V54*$BM$73,0)+'(5) OT Detailed Adjustments'!BM56+'(5) OT Detailed Adjustments'!BM113","v":0},{"$f":"SUM(BK115:BM115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($V54>0,$V54*$BK$73,0)+'(5) OT Detailed Adjustments'!DW56+'(5) OT Detailed Adjustments'!DW113","v":0},{"$f":"IF($V54>0,$V54*$BL$73,0)+'(5) OT Detailed Adjustments'!DX56+'(5) OT Detailed Adjustments'!DX113","v":0},{"$f":"IF($V54>0,$V54*$BM$73,0)+'(5) OT Detailed Adjustments'!DY56+'(5) OT Detailed Adjustments'!DY113","v":0},{"$f":"SUM(DW115:DY115)","v":0}]
[null,"Physician Consultation",{"$f":"IF($G55>0,$G55*$C$73,0)+'(5) OT Detailed Adjustments'!C57+'(5) OT Detailed Adjustments'!C114","v":0},{"$f":"IF($G55>0,$G55*$D$73,0)+'(5) OT Detailed Adjustments'!D57+'(5) OT Detailed Adjustments'!D114","v":0},{"$f":"IF($G55>0,$G55*$E$73,0)+'(5) OT Detailed Adjustments'!E57+'(5) OT Detailed Adjustments'!E114","v":0},{"$f":"SUM(C116:E116)","v":0},{"$f":"IF($H55>0,$H55*$G$73,0)+'(5) OT Detailed Adjustments'!G57+'(5) OT Detailed Adjustments'!G114","v":0},{"$f":"IF($H55>0,$H55*$H$73,0)+'(5) OT Detailed Adjustments'!H57+'(5) OT Detailed Adjustments'!H114","v":0},{"$f":"IF($H55>0,$H55*$I$73,0)+'(5) OT Detailed Adjustments'!I57+'(5) OT Detailed Adjustments'!I114","v":0},{"$f":"SUM(G116:I116)","v":0},{"$f":"IF($I55>0,$I55*$K$73,0)+'(5) OT Detailed Adjustments'!K57+'(5) OT Detailed Adjustments'!K114","v":0},{"$f":"IF($I55>0,$I55*$L$73,0)+'(5) OT Detailed Adjustments'!L57+'(5) OT Detailed Adjustments'!L114","v":0},{"$f":"IF($I55>0,$I55*$M$73,0)+'(5) OT Detailed Adjustments'!M57+'(5) OT Detailed Adjustments'!M114","v":0},{"$f":"SUM(K116:M116)","v":0},{"$f":"IF($J55>0,$J55*$O$73,0)+'(5) OT Detailed Adjustments'!O57+'(5) OT Detailed Adjustments'!O114","v":0},{"$f":"IF($J55>0,$J55*$P$73,0)+'(5) OT Detailed Adjustments'!P57+'(5) OT Detailed Adjustments'!P114","v":0},{"$f":"IF($J55>0,$J55*$Q$73,0)+'(5) OT Detailed Adjustments'!Q57+'(5) OT Detailed Adjustments'!Q114","v":0},{"$f":"SUM(O116:Q116)","v":0},{"$f":"IF($K55>0,$K55*$S$73,0)+'(5) OT Detailed Adjustments'!S57+'(5) OT Detailed Adjustments'!S114","v":0},{"$f":"IF($K55>0,$K55*$T$73,0)+'(5) OT Detailed Adjustments'!T57+'(5) OT Detailed Adjustments'!T114","v":0},{"$f":"IF($K55>0,$K55*$U$73,0)+'(5) OT Detailed Adjustments'!U57+'(5) OT Detailed Adjustments'!U114","v":0},{"$f":"SUM(S116:U116)","v":0},{"$f":"IF($L55>0,$L55*$W$73,0)+'(5) OT Detailed Adjustments'!W57+'(5) OT Detailed Adjustments'!W114","v":0},{"$f":"IF($L55>0,$L55*$X$73,0)+'(5) OT Detailed Adjustments'!X57+'(5) OT Detailed Adjustments'!X114","v":0},{"$f":"IF($L55>0,$L55*$Y$73,0)+'(5) OT Detailed Adjustments'!Y57+'(5) OT Detailed Adjustments'!Y114","v":0},{"$f":"SUM(W116:Y116)","v":0},{"$f":"IF($M55>0,$M55*$AA$73,0)+'(5) OT Detailed Adjustments'!AA57+'(5) OT Detailed Adjustments'!AA114","v":0},{"$f":"IF($M55>0,$M55*$AB$73,0)+'(5) OT Detailed Adjustments'!AB57+'(5) OT Detailed Adjustments'!AB114","v":0},{"$f":"IF($M55>0,$M55*$AC$73,0)+'(5) OT Detailed Adjustments'!AC57+'(5) OT Detailed Adjustments'!AC114","v":0},{"$f":"SUM(AA116:AC116)","v":0},{"$f":"IF($N55>0,$N55*$AE$73,0)+'(5) OT Detailed Adjustments'!AE57+'(5) OT Detailed Adjustments'!AE114","v":0},{"$f":"IF($N55>0,$N55*$AF$73,0)+'(5) OT Detailed Adjustments'!AF57+'(5) OT Detailed Adjustments'!AF114","v":0},{"$f":"IF($N55>0,$N55*$AG$73,0)+'(5) OT Detailed Adjustments'!AG57+'(5) OT Detailed Adjustments'!AG114","v":0},{"$f":"SUM(AE116:AG116)","v":0},{"$f":"IF($O55>0,$O55*$AI$73,0)+'(5) OT Detailed Adjustments'!AI57+'(5) OT Detailed Adjustments'!AI114","v":0},{"$f":"IF($O55>0,$O55*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ57+'(5) OT Detailed Adjustments'!AJ114","v":0},{"$f":"IF($O55>0,$O55*$AK$73,0)+'(5) OT Detailed Adjustments'!AK57+'(5) OT Detailed Adjustments'!AK114","v":0},{"$f":"SUM(AI116:AK116)","v":0},{"$f":"IF($P55>0,$P55*$AM$73,0)+'(5) OT Detailed Adjustments'!AM57+'(5) OT Detailed Adjustments'!AM114","v":0},{"$f":"IF($P55>0,$P55*$AN$73,0)+'(5) OT Detailed Adjustments'!AN57+'(5) OT Detailed Adjustments'!AN114","v":0},{"$f":"IF($P55>0,$P55*$AO$73,0)+'(5) OT Detailed Adjustments'!AO57+'(5) OT Detailed Adjustments'!AO114","v":0},{"$f":"SUM(AM116:AO116)","v":0},{"$f":"IF($Q55>0,$Q55*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ57+'(5) OT Detailed Adjustments'!AQ114","v":0},{"$f":"IF($Q55>0,$Q55*$AR$73,0)+'(5) OT Detailed Adjustments'!AR57+'(5) OT Detailed Adjustments'!AR114","v":0},{"$f":"IF($Q55>0,$Q55*$AS$73,0)+'(5) OT Detailed Adjustments'!AS57+'(5) OT Detailed Adjustments'!AS114","v":0},{"$f":"SUM(AQ116:AS116)","v":0},{"$f":"IF($R55>0,$R55*$AU$73,0)+'(5) OT Detailed Adjustments'!AU57+'(5) OT Detailed Adjustments'!AU114","v":0},{"$f":"IF($R55>0,$R55*$AV$73,0)+'(5) OT Detailed Adjustments'!AV57+'(5) OT Detailed Adjustments'!AV114","v":0},{"$f":"IF($R55>0,$R55*$AW$73,0)+'(5) OT Detailed Adjustments'!AW57+'(5) OT Detailed Adjustments'!AW114","v":0},{"$f":"SUM(AU116:AW116)","v":0},{"$f":"IF($S55>0,$S55*$AY$73,0)+'(5) OT Detailed Adjustments'!AY57+'(5) OT Detailed Adjustments'!AY114","v":0},{"$f":"IF($S55>0,$S55*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ57+'(5) OT Detailed Adjustments'!AZ114","v":0},{"$f":"IF($S55>0,$S55*$AB$73,0)+'(5) OT Detailed Adjustments'!BA57+'(5) OT Detailed Adjustments'!BA114","v":0},{"$f":"SUM(AY116:BA116)","v":0},{"$f":"IF($T55>0,$T55*$BC$73,0)+'(5) OT Detailed Adjustments'!BC57+'(5) OT Detailed Adjustments'!BC114","v":0},{"$f":"IF($T55>0,$T55*$BD$73,0)+'(5) OT Detailed Adjustments'!BD57+'(5) OT Detailed Adjustments'!BD114","v":0},{"$f":"IF($T55>0,$T55*$BE$73,0)+'(5) OT Detailed Adjustments'!BE57+'(5) OT Detailed Adjustments'!BE114","v":0},{"$f":"SUM(BC116:BE116)","v":0},{"$f":"IF($U55>0,$U55*$BG$73,0)+'(5) OT Detailed Adjustments'!BG57+'(5) OT Detailed Adjustments'!BG114","v":0},{"$f":"IF($U55>0,$U55*$BH$73,0)+'(5) OT Detailed Adjustments'!BH57+'(5) OT Detailed Adjustments'!BH114","v":0},{"$f":"IF($U55>0,$U55*$BI$73,0)+'(5) OT Detailed Adjustments'!BI57+'(5) OT Detailed Adjustments'!BI114","v":0},{"$f":"SUM(BG116:BI116)","v":0},{"$f":"IF($V55>0,$V55*$BK$73,0)+'(5) OT Detailed Adjustments'!BK57+'(5) OT Detailed Adjustments'!BK114","v":0},{"$f":"IF($V55>0,$V55*$BL$73,0)+'(5) OT Detailed Adjustments'!BL57+'(5) OT Detailed Adjustments'!BL114","v":0},{"$f":"IF($V55>0,$V55*$BM$73,0)+'(5) OT Detailed Adjustments'!BM57+'(5) OT Detailed Adjustments'!BM114","v":0},{"$f":"SUM(BK116:BM116)","v":0},{"$f":"IF($W55>0,$W55*$BO$73,0)+'(5) OT Detailed Adjustments'!BO57+'(5) OT Detailed Adjustments'!BO114","v":0},{"$f":"IF($W55>0,$W55*$BP$73,0)+'(5) OT Detailed Adjustments'!BP57+'(5) OT Detailed Adjustments'!BP114","v":0},{"$f":"IF($W55>0,$W55*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ57+'(5) OT Detailed Adjustments'!BQ114","v":0},{"$f":"SUM(BO116:BQ116)","v":0},{"$f":"IF($X55>0,$X55*$BS$73,0)+'(5) OT Detailed Adjustments'!BS57+'(5) OT Detailed Adjustments'!BS114","v":0},{"$f":"IF($X55>0,$X55*$BT$73,0)+'(5) OT Detailed Adjustments'!BT57+'(5) OT Detailed Adjustments'!BT114","v":0},{"$f":"IF($X55>0,$X55*$BU$73,0)+'(5) OT Detailed Adjustments'!BU57+'(5) OT Detailed Adjustments'!BU114","v":0},{"$f":"SUM(BS116:BU116)","v":0},{"$f":"IF($Y55>0,$Y55*$BW$73,0)+'(5) OT Detailed Adjustments'!BW57+'(5) OT Detailed Adjustments'!BW114","v":0},{"$f":"IF($Y55>0,$Y55*$BX$73,0)+'(5) OT Detailed Adjustments'!BX57+'(5) OT Detailed Adjustments'!BX114","v":0},{"$f":"IF($Y55>0,$Y55*$BY$73,0)+'(5) OT Detailed Adjustments'!BY57+'(5) OT Detailed Adjustments'!BY114","v":0},{"$f":"SUM(BW116:BY116)","v":0},{"$f":"IF($Z55>0,$Z55*$CA$73,0)+'(5) OT Detailed Adjustments'!CA57+'(5) OT Detailed Adjustments'!CA114","v":0},{"$f":"IF($Z55>0,$Z55*$CB$73,0)+'(5) OT Detailed Adjustments'!CB57+'(5) OT Detailed Adjustments'!CB114","v":0},{"$f":"IF($Z55>0,$Z55*$CC$73,0)+'(5) OT Detailed Adjustments'!CC57+'(5) OT Detailed Adjustments'!CC114","v":0},{"$f":"SUM(CA116:CC116)","v":0},{"$f":"IF($AA55>0,$AA55*$CE$73,0)+'(5) OT Detailed Adjustments'!CE57+'(5) OT Detailed Adjustments'!CE114","v":0},{"$f":"IF($AA55>0,$AA55*$CF$73,0)+'(5) OT Detailed Adjustments'!CF57+'(5) OT Detailed Adjustments'!CF114","v":0},{"$f":"IF($AA55>0,$AA55*$CG$73,0)+'(5) OT Detailed Adjustments'!CG57+'(5) OT Detailed Adjustments'!CG114","v":0},{"$f":"SUM(CE116:CG116)","v":0},{"$f":"IF($AB55>0,$AB55*$CI$73,0)+'(5) OT Detailed Adjustments'!CI57+'(5) OT Detailed Adjustments'!CI114","v":0},{"$f":"IF($AB55>0,$AB55*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ57+'(5) OT Detailed Adjustments'!CJ114","v":0},{"$f":"IF($AB55>0,$AB55*$CK$73,0)+'(5) OT Detailed Adjustments'!CK57+'(5) OT Detailed Adjustments'!CK114","v":0},{"$f":"SUM(CI116:CK116)","v":0},{"$f":"IF($AC55>0,$AC55*$CM$73,0)+'(5) OT Detailed Adjustments'!CM57+'(5) OT Detailed Adjustments'!CM114","v":0},{"$f":"IF($AC55>0,$AC55*$CN$73,0)+'(5) OT Detailed Adjustments'!CN57+'(5) OT Detailed Adjustments'!CN114","v":0},{"$f":"IF($AC55>0,$AC55*$CO$73,0)+'(5) OT Detailed Adjustments'!CO57+'(5) OT Detailed Adjustments'!CO114","v":0},{"$f":"SUM(CM116:CO116)","v":0},{"$f":"IF($AD55>0,$AD55*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ57+'(5) OT Detailed Adjustments'!CQ114","v":0},{"$f":"IF($AD55>0,$AD55*$CR$73,0)+'(5) OT Detailed Adjustments'!CR57+'(5) OT Detailed Adjustments'!CR114","v":0},{"$f":"IF($AD55>0,$AD55*$CS$73,0)+'(5) OT Detailed Adjustments'!CS57+'(5) OT Detailed Adjustments'!CS114","v":0},{"$f":"SUM(CQ116:CS116)","v":0},{"$f":"IF($AE55>0,$AE55*$CU$73,0)+'(5) OT Detailed Adjustments'!CU57+'(5) OT Detailed Adjustments'!CU114","v":0},{"$f":"IF($AE55>0,$AE55*$CV$73,0)+'(5) OT Detailed Adjustments'!CV57+'(5) OT Detailed Adjustments'!CV114","v":0},{"$f":"IF($AE55>0,$AE55*$CW$73,0)+'(5) OT Detailed Adjustments'!CW57+'(5) OT Detailed Adjustments'!CW114","v":0},{"$f":"SUM(CU116:CW116)","v":0},{"$f":"IF($AF55>0,$AF55*$CY$73,0)+'(5) OT Detailed Adjustments'!CY57+'(5) OT Detailed Adjustments'!CY114","v":0},{"$f":"IF($AF55>0,$AF55*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ57+'(5) OT Detailed Adjustments'!CZ114","v":0},{"$f":"IF($AF55>0,$AF55*$DA$73,0)+'(5) OT Detailed Adjustments'!DA57+'(5) OT Detailed Adjustments'!DA114","v":0},{"$f":"SUM(CY116:DA116)","v":0},{"$f":"IF($AG55>0,$AG55*$DC$73,0)+'(5) OT Detailed Adjustments'!DC57+'(5) OT Detailed Adjustments'!DC114","v":0},{"$f":"IF($AG55>0,$AG55*$DD$73,0)+'(5) OT Detailed Adjustments'!DD57+'(5) OT Detailed Adjustments'!DD114","v":0},{"$f":"IF($AG55>0,$AG55*$DE$73,0)+'(5) OT Detailed Adjustments'!DE57+'(5) OT Detailed Adjustments'!DE114","v":0},{"$f":"SUM(DC116:DE116)","v":0},{"$f":"IF($AH55>0,$AH55*$DG$73,0)+'(5) OT Detailed Adjustments'!DG57+'(5) OT Detailed Adjustments'!DG114","v":0},{"$f":"IF($AH55>0,$AH55*$DH$73,0)+'(5) OT Detailed Adjustments'!DH57+'(5) OT Detailed Adjustments'!DH114","v":0},{"$f":"IF($AH55>0,$AH55*$DI$73,0)+'(5) OT Detailed Adjustments'!DI57+'(5) OT Detailed Adjustments'!DI114","v":0},{"$f":"SUM(DG116:DI116)","v":0},{"$f":"IF($AI55>0,$AI55*$DK$73,0)+'(5) OT Detailed Adjustments'!DK57+'(5) OT Detailed Adjustments'!DK114","v":0},{"$f":"IF($AI55>0,$AI55*$DL$73,0)+'(5) OT Detailed Adjustments'!DL57+'(5) OT Detailed Adjustments'!DL114","v":0},{"$f":"IF($AI55>0,$AI55*$DM$73,0)+'(5) OT Detailed Adjustments'!DM57+'(5) OT Detailed Adjustments'!DM114","v":0},{"$f":"SUM(DK116:DM116)","v":0},{"$f":"IF($AJ55>0,$AJ55*$DO$73,0)+'(5) OT Detailed Adjustments'!DO57+'(5) OT Detailed Adjustments'!DO114","v":0},{"$f":"IF($AJ55>0,$AJ55*$DP$73,0)+'(5) OT Detailed Adjustments'!DP57+'(5) OT Detailed Adjustments'!DP114","v":0},{"$f":"IF($AJ55>0,$AJ55*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ57+'(5) OT Detailed Adjustments'!DQ114","v":0},{"$f":"SUM(DO116:DQ116)","v":0},{"$f":"IF($AK55>0,$AK55*$DS$73,0)+'(5) OT Detailed Adjustments'!DS57+'(5) OT Detailed Adjustments'!DS114","v":0},{"$f":"IF($AK55>0,$AK55*$DT$73,0)+'(5) OT Detailed Adjustments'!DT57+'(5) OT Detailed Adjustments'!DT114","v":0},{"$f":"IF($AK55>0,$AK55*$DU$73,0)+'(5) OT Detailed Adjustments'!DU57+'(5) OT Detailed Adjustments'!DU114","v":0},{"$f":"SUM(DS116:DU116)","v":0},{"$f":"IF($AL55>0,$AL55*$DW$73,0)+'(5) OT Detailed Adjustments'!DW57+'(5) OT Detailed Adjustments'!DW114","v":0},{"$f":"IF($AL55>0,$AL55*$DX$73,0)+'(5) OT Detailed Adjustments'!DX57+'(5) OT Detailed Adjustments'!DX114","v":0},{"$f":"IF($AL55>0,$AL55*$DY$73,0)+'(5) OT Detailed Adjustments'!DY57+'(5) OT Detailed Adjustments'!DY114","v":0},{"$f":"SUM(DW116:DY116)","v":0}]
[101,"Professional and Special Services",{"$f":"IF($G56>0,$G56*$C$73,0)+'(5) OT Detailed Adjustments'!C58+'(5) OT Detailed Adjustments'!C115","v":0},{"$f":"IF($G56>0,$G56*$D$73,0)+'(5) OT Detailed Adjustments'!D58+'(5) OT Detailed Adjustments'!D115","v":0},{"$f":"IF($G56>0,$G56*$E$73,0)+'(5) OT Detailed Adjustments'!E58+'(5) OT Detailed Adjustments'!E115","v":0},{"$f":"SUM(C117:E117)","v":0},{"$f":"IF($H56>0,$H56*$G$73,0)+'(5) OT Detailed Adjustments'!G58+'(5) OT Detailed Adjustments'!G115","v":0},{"$f":"IF($H56>0,$H56*$H$73,0)+'(5) OT Detailed Adjustments'!H58+'(5) OT Detailed Adjustments'!H115","v":0},{"$f":"IF($H56>0,$H56*$I$73,0)+'(5) OT Detailed Adjustments'!I58+'(5) OT Detailed Adjustments'!I115","v":0},{"$f":"SUM(G117:I117)","v":0},{"$f":"IF($I56>0,$I56*$K$73,0)+'(5) OT Detailed Adjustments'!K58+'(5) OT Detailed Adjustments'!K115","v":0},{"$f":"IF($I56>0,$I56*$L$73,0)+'(5) OT Detailed Adjustments'!L58+'(5) OT Detailed Adjustments'!L115","v":0},{"$f":"IF($I56>0,$I56*$M$73,0)+'(5) OT Detailed Adjustments'!M58+'(5) OT Detailed Adjustments'!M115","v":0},{"$f":"SUM(K117:M117)","v":0},{"$f":"IF($J56>0,$J56*$O$73,0)+'(5) OT Detailed Adjustments'!O58+'(5) OT Detailed Adjustments'!O115","v":0},{"$f":"IF($J56>0,$J56*$P$73,0)+'(5) OT Detailed Adjustments'!P58+'(5) OT Detailed Adjustments'!P115","v":0},{"$f":"IF($J56>0,$J56*$Q$73,0)+'(5) OT Detailed Adjustments'!Q58+'(5) OT Detailed Adjustments'!Q115","v":0},{"$f":"SUM(O117:Q117)","v":0},{"$f":"IF($K56>0,$K56*$S$73,0)+'(5) OT Detailed Adjustments'!S58+'(5) OT Detailed Adjustments'!S115","v":0},{"$f":"IF($K56>0,$K56*$T$73,0)+'(5) OT Detailed Adjustments'!T58+'(5) OT Detailed Adjustments'!T115","v":0},{"$f":"IF($K56>0,$K56*$U$73,0)+'(5) OT Detailed Adjustments'!U58+'(5) OT Detailed Adjustments'!U115","v":0},{"$f":"SUM(S117:U117)","v":0},{"$f":"IF($L56>0,$L56*$W$73,0)+'(5) OT Detailed Adjustments'!W58+'(5) OT Detailed Adjustments'!W115","v":0},{"$f":"IF($L56>0,$L56*$X$73,0)+'(5) OT Detailed Adjustments'!X58+'(5) OT Detailed Adjustments'!X115","v":0},{"$f":"IF($L56>0,$L56*$Y$73,0)+'(5) OT Detailed Adjustments'!Y58+'(5) OT Detailed Adjustments'!Y115","v":0},{"$f":"SUM(W117:Y117)","v":0},{"$f":"IF($M56>0,$M56*$AA$73,0)+'(5) OT Detailed Adjustments'!AA58+'(5) OT Detailed Adjustments'!AA115","v":0},{"$f":"IF($M56>0,$M56*$AB$73,0)+'(5) OT Detailed Adjustments'!AB58+'(5) OT Detailed Adjustments'!AB115","v":0},{"$f":"IF($M56>0,$M56*$AC$73,0)+'(5) OT Detailed Adjustments'!AC58+'(5) OT Detailed Adjustments'!AC115","v":0},{"$f":"SUM(AA117:AC117)","v":0},{"$f":"IF($N56>0,$N56*$AE$73,0)+'(5) OT Detailed Adjustments'!AE58+'(5) OT Detailed Adjustments'!AE115","v":0},{"$f":"IF($N56>0,$N56*$AF$73,0)+'(5) OT Detailed Adjustments'!AF58+'(5) OT Detailed Adjustments'!AF115","v":0},{"$f":"IF($N56>0,$N56*$AG$73,0)+'(5) OT Detailed Adjustments'!AG58+'(5) OT Detailed Adjustments'!AG115","v":0},{"$f":"SUM(AE117:AG117)","v":0},{"$f":"IF($O56>0,$O56*$AI$73,0)+'(5) OT Detailed Adjustments'!AI58+'(5) OT Detailed Adjustments'!AI115","v":0},{"$f":"IF($O56>0,$O56*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ58+'(5) OT Detailed Adjustments'!AJ115","v":0},{"$f":"IF($O56>0,$O56*$AK$73,0)+'(5) OT Detailed Adjustments'!AK58+'(5) OT Detailed Adjustments'!AK115","v":0},{"$f":"SUM(AI117:AK117)","v":0},{"$f":"IF($P56>0,$P56*$AM$73,0)+'(5) OT Detailed Adjustments'!AM58+'(5) OT Detailed Adjustments'!AM115","v":0},{"$f":"IF($P56>0,$P56*$AN$73,0)+'(5) OT Detailed Adjustments'!AN58+'(5) OT Detailed Adjustments'!AN115","v":0},{"$f":"IF($P56>0,$P56*$AO$73,0)+'(5) OT Detailed Adjustments'!AO58+'(5) OT Detailed Adjustments'!AO115","v":0},{"$f":"SUM(AM117:AO117)","v":0},{"$f":"IF($Q56>0,$Q56*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ58+'(5) OT Detailed Adjustments'!AQ115","v":0},{"$f":"IF($Q56>0,$Q56*$AR$73,0)+'(5) OT Detailed Adjustments'!AR58+'(5) OT Detailed Adjustments'!AR115","v":0},{"$f":"IF($Q56>0,$Q56*$AS$73,0)+'(5) OT Detailed Adjustments'!AS58+'(5) OT Detailed Adjustments'!AS115","v":0},{"$f":"SUM(AQ117:AS117)","v":0},{"$f":"IF($R56>0,$R56*$AU$73,0)+'(5) OT Detailed Adjustments'!AU58+'(5) OT Detailed Adjustments'!AU115","v":0},{"$f":"IF($R56>0,$R56*$AV$73,0)+'(5) OT Detailed Adjustments'!AV58+'(5) OT Detailed Adjustments'!AV115","v":0},{"$f":"IF($R56>0,$R56*$AW$73,0)+'(5) OT Detailed Adjustments'!AW58+'(5) OT Detailed Adjustments'!AW115","v":0},{"$f":"SUM(AU117:AW117)","v":0},{"$f":"IF($S56>0,$S56*$AY$73,0)+'(5) OT Detailed Adjustments'!AY58+'(5) OT Detailed Adjustments'!AY115","v":0},{"$f":"IF($S56>0,$S56*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ58+'(5) OT Detailed Adjustments'!AZ115","v":0},{"$f":"IF($S56>0,$S56*$AB$73,0)+'(5) OT Detailed Adjustments'!BA58+'(5) OT Detailed Adjustments'!BA115","v":0},{"$f":"SUM(AY117:BA117)","v":0},{"$f":"IF($T56>0,$T56*$BC$73,0)+'(5) OT Detailed Adjustments'!BC58+'(5) OT Detailed Adjustments'!BC115","v":0},{"$f":"IF($T56>0,$T56*$BD$73,0)+'(5) OT Detailed Adjustments'!BD58+'(5) OT Detailed Adjustments'!BD115","v":0},{"$f":"IF($T56>0,$T56*$BE$73,0)+'(5) OT Detailed Adjustments'!BE58+'(5) OT Detailed Adjustments'!BE115","v":0},{"$f":"SUM(BC117:BE117)","v":0},{"$f":"IF($U56>0,$U56*$BG$73,0)+'(5) OT Detailed Adjustments'!BG58+'(5) OT Detailed Adjustments'!BG115","v":0},{"$f":"IF($U56>0,$U56*$BH$73,0)+'(5) OT Detailed Adjustments'!BH58+'(5) OT Detailed Adjustments'!BH115","v":0},{"$f":"IF($U56>0,$U56*$BI$73,0)+'(5) OT Detailed Adjustments'!BI58+'(5) OT Detailed Adjustments'!BI115","v":0},{"$f":"SUM(BG117:BI117)","v":0},{"$f":"IF($V56>0,$V56*$BK$73,0)+'(5) OT Detailed Adjustments'!BK58+'(5) OT Detailed Adjustments'!BK115","v":0},{"$f":"IF($V56>0,$V56*$BL$73,0)+'(5) OT Detailed Adjustments'!BL58+'(5) OT Detailed Adjustments'!BL115","v":0},{"$f":"IF($V56>0,$V56*$BM$73,0)+'(5) OT Detailed Adjustments'!BM58+'(5) OT Detailed Adjustments'!BM115","v":0},{"$f":"SUM(BK117:BM117)","v":0},{"$f":"IF($W56>0,$W56*$BO$73,0)+'(5) OT Detailed Adjustments'!BO58+'(5) OT Detailed Adjustments'!BO115","v":0},{"$f":"IF($W56>0,$W56*$BP$73,0)+'(5) OT Detailed Adjustments'!BP58+'(5) OT Detailed Adjustments'!BP115","v":0},{"$f":"IF($W56>0,$W56*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ58+'(5) OT Detailed Adjustments'!BQ115","v":0},{"$f":"SUM(BO117:BQ117)","v":0},{"$f":"IF($X56>0,$X56*$BS$73,0)+'(5) OT Detailed Adjustments'!BS58+'(5) OT Detailed Adjustments'!BS115","v":0},{"$f":"IF($X56>0,$X56*$BT$73,0)+'(5) OT Detailed Adjustments'!BT58+'(5) OT Detailed Adjustments'!BT115","v":0},{"$f":"IF($X56>0,$X56*$BU$73,0)+'(5) OT Detailed Adjustments'!BU58+'(5) OT Detailed Adjustments'!BU115","v":0},{"$f":"SUM(BS117:BU117)","v":0},{"$f":"IF($Y56>0,$Y56*$BW$73,0)+'(5) OT Detailed Adjustments'!BW58+'(5) OT Detailed Adjustments'!BW115","v":0},{"$f":"IF($Y56>0,$Y56*$BX$73,0)+'(5) OT Detailed Adjustments'!BX58+'(5) OT Detailed Adjustments'!BX115","v":0},{"$f":"IF($Y56>0,$Y56*$BY$73,0)+'(5) OT Detailed Adjustments'!BY58+'(5) OT Detailed Adjustments'!BY115","v":0},{"$f":"SUM(BW117:BY117)","v":0},{"$f":"IF($Z56>0,$Z56*$CA$73,0)+'(5) OT Detailed Adjustments'!CA58+'(5) OT Detailed Adjustments'!CA115","v":0},{"$f":"IF($Z56>0,$Z56*$CB$73,0)+'(5) OT Detailed Adjustments'!CB58+'(5) OT Detailed Adjustments'!CB115","v":0},{"$f":"IF($Z56>0,$Z56*$CC$73,0)+'(5) OT Detailed Adjustments'!CC58+'(5) OT Detailed Adjustments'!CC115","v":0},{"$f":"SUM(CA117:CC117)","v":0},{"$f":"IF($AA56>0,$AA56*$CE$73,0)+'(5) OT Detailed Adjustments'!CE58+'(5) OT Detailed Adjustments'!CE115","v":0},{"$f":"IF($AA56>0,$AA56*$CF$73,0)+'(5) OT Detailed Adjustments'!CF58+'(5) OT Detailed Adjustments'!CF115","v":0},{"$f":"IF($AA56>0,$AA56*$CG$73,0)+'(5) OT Detailed Adjustments'!CG58+'(5) OT Detailed Adjustments'!CG115","v":0},{"$f":"SUM(CE117:CG117)","v":0},{"$f":"IF($AB56>0,$AB56*$CI$73,0)+'(5) OT Detailed Adjustments'!CI58+'(5) OT Detailed Adjustments'!CI115","v":0},{"$f":"IF($AB56>0,$AB56*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ58+'(5) OT Detailed Adjustments'!CJ115","v":0},{"$f":"IF($AB56>0,$AB56*$CK$73,0)+'(5) OT Detailed Adjustments'!CK58+'(5) OT Detailed Adjustments'!CK115","v":0},{"$f":"SUM(CI117:CK117)","v":0},{"$f":"IF($AC56>0,$AC56*$CM$73,0)+'(5) OT Detailed Adjustments'!CM58+'(5) OT Detailed Adjustments'!CM115","v":0},{"$f":"IF($AC56>0,$AC56*$CN$73,0)+'(5) OT Detailed Adjustments'!CN58+'(5) OT Detailed Adjustments'!CN115","v":0},{"$f":"IF($AC56>0,$AC56*$CO$73,0)+'(5) OT Detailed Adjustments'!CO58+'(5) OT Detailed Adjustments'!CO115","v":0},{"$f":"SUM(CM117:CO117)","v":0},{"$f":"IF($AD56>0,$AD56*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ58+'(5) OT Detailed Adjustments'!CQ115","v":0},{"$f":"IF($AD56>0,$AD56*$CR$73,0)+'(5) OT Detailed Adjustments'!CR58+'(5) OT Detailed Adjustments'!CR115","v":0},{"$f":"IF($AD56>0,$AD56*$CS$73,0)+'(5) OT Detailed Adjustments'!CS58+'(5) OT Detailed Adjustments'!CS115","v":0},{"$f":"SUM(CQ117:CS117)","v":0},{"$f":"IF($AE56>0,$AE56*$CU$73,0)+'(5) OT Detailed Adjustments'!CU58+'(5) OT Detailed Adjustments'!CU115","v":0},{"$f":"IF($AE56>0,$AE56*$CV$73,0)+'(5) OT Detailed Adjustments'!CV58+'(5) OT Detailed Adjustments'!CV115","v":0},{"$f":"IF($AE56>0,$AE56*$CW$73,0)+'(5) OT Detailed Adjustments'!CW58+'(5) OT Detailed Adjustments'!CW115","v":0},{"$f":"SUM(CU117:CW117)","v":0},{"$f":"IF($AF56>0,$AF56*$CY$73,0)+'(5) OT Detailed Adjustments'!CY58+'(5) OT Detailed Adjustments'!CY115","v":0},{"$f":"IF($AF56>0,$AF56*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ58+'(5) OT Detailed Adjustments'!CZ115","v":0},{"$f":"IF($AF56>0,$AF56*$DA$73,0)+'(5) OT Detailed Adjustments'!DA58+'(5) OT Detailed Adjustments'!DA115","v":0},{"$f":"SUM(CY117:DA117)","v":0},{"$f":"IF($AG56>0,$AG56*$DC$73,0)+'(5) OT Detailed Adjustments'!DC58+'(5) OT Detailed Adjustments'!DC115","v":0},{"$f":"IF($AG56>0,$AG56*$DD$73,0)+'(5) OT Detailed Adjustments'!DD58+'(5) OT Detailed Adjustments'!DD115","v":0},{"$f":"IF($AG56>0,$AG56*$DE$73,0)+'(5) OT Detailed Adjustments'!DE58+'(5) OT Detailed Adjustments'!DE115","v":0},{"$f":"SUM(DC117:DE117)","v":0},{"$f":"IF($AH56>0,$AH56*$DG$73,0)+'(5) OT Detailed Adjustments'!DG58+'(5) OT Detailed Adjustments'!DG115","v":0},{"$f":"IF($AH56>0,$AH56*$DH$73,0)+'(5) OT Detailed Adjustments'!DH58+'(5) OT Detailed Adjustments'!DH115","v":0},{"$f":"IF($AH56>0,$AH56*$DI$73,0)+'(5) OT Detailed Adjustments'!DI58+'(5) OT Detailed Adjustments'!DI115","v":0},{"$f":"SUM(DG117:DI117)","v":0},{"$f":"IF($AI56>0,$AI56*$DK$73,0)+'(5) OT Detailed Adjustments'!DK58+'(5) OT Detailed Adjustments'!DK115","v":0},{"$f":"IF($AI56>0,$AI56*$DL$73,0)+'(5) OT Detailed Adjustments'!DL58+'(5) OT Detailed Adjustments'!DL115","v":0},{"$f":"IF($AI56>0,$AI56*$DM$73,0)+'(5) OT Detailed Adjustments'!DM58+'(5) OT Detailed Adjustments'!DM115","v":0},{"$f":"SUM(DK117:DM117)","v":0},{"$f":"IF($AJ56>0,$AJ56*$DO$73,0)+'(5) OT Detailed Adjustments'!DO58+'(5) OT Detailed Adjustments'!DO115","v":0},{"$f":"IF($AJ56>0,$AJ56*$DP$73,0)+'(5) OT Detailed Adjustments'!DP58+'(5) OT Detailed Adjustments'!DP115","v":0},{"$f":"IF($AJ56>0,$AJ56*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ58+'(5) OT Detailed Adjustments'!DQ115","v":0},{"$f":"SUM(DO117:DQ117)","v":0},{"$f":"IF($AK56>0,$AK56*$DS$73,0)+'(5) OT Detailed Adjustments'!DS58+'(5) OT Detailed Adjustments'!DS115","v":0},{"$f":"IF($AK56>0,$AK56*$DT$73,0)+'(5) OT Detailed Adjustments'!DT58+'(5) OT Detailed Adjustments'!DT115","v":0},{"$f":"IF($AK56>0,$AK56*$DU$73,0)+'(5) OT Detailed Adjustments'!DU58+'(5) OT Detailed Adjustments'!DU115","v":0},{"$f":"SUM(DS117:DU117)","v":0},{"$f":"IF($AL56>0,$AL56*$DW$73,0)+'(5) OT Detailed Adjustments'!DW58+'(5) OT Detailed Adjustments'!DW115","v":0},{"$f":"IF($AL56>0,$AL56*$DX$73,0)+'(5) OT Detailed Adjustments'!DX58+'(5) OT Detailed Adjustments'!DX115","v":0},{"$f":"IF($AL56>0,$AL56*$DY$73,0)+'(5) OT Detailed Adjustments'!DY58+'(5) OT Detailed Adjustments'!DY115","v":0},{"$f":"SUM(DW117:DY117)","v":0}]
[null,"Transportation"]
[103,"Transportation",{"$f":"IF($G58>0,$G58*$C$73,0)+'(5) OT Detailed Adjustments'!C60+'(5) OT Detailed Adjustments'!C117","v":0},{"$f":"IF($G58>0,$G58*$D$73,0)+'(5) OT Detailed Adjustments'!D60+'(5) OT Detailed Adjustments'!D117","v":0},{"$f":"IF($G58>0,$G58*$E$73,0)+'(5) OT Detailed Adjustments'!E60+'(5) OT Detailed Adjustments'!E117","v":0},{"$f":"SUM(C119:E119)","v":0},{"$f":"IF($H58>0,$H58*$G$73,0)+'(5) OT Detailed Adjustments'!G60+'(5) OT Detailed Adjustments'!G117","v":0},{"$f":"IF($H58>0,$H58*$H$73,0)+'(5) OT Detailed Adjustments'!H60+'(5) OT Detailed Adjustments'!H117","v":0},{"$f":"IF($H58>0,$H58*$I$73,0)+'(5) OT Detailed Adjustments'!I60+'(5) OT Detailed Adjustments'!I117","v":0},{"$f":"SUM(G119:I119)","v":0},{"$f":"IF($I58>0,$I58*$K$73,0)+'(5) OT Detailed Adjustments'!K60+'(5) OT Detailed Adjustments'!K117","v":0},{"$f":"IF($I58>0,$I58*$L$73,0)+'(5) OT Detailed Adjustments'!L60+'(5) OT Detailed Adjustments'!L117","v":0},{"$f":"IF($I58>0,$I58*$M$73,0)+'(5) OT Detailed Adjustments'!M60+'(5) OT Detailed Adjustments'!M117","v":0},{"$f":"SUM(K119:M119)","v":0},{"$f":"IF($J58>0,$J58*$O$73,0)+'(5) OT Detailed Adjustments'!O60+'(5) OT Detailed Adjustments'!O117","v":0},{"$f":"IF($J58>0,$J58*$P$73,0)+'(5) OT Detailed Adjustments'!P60+'(5) OT Detailed Adjustments'!P117","v":0},{"$f":"IF($J58>0,$J58*$Q$73,0)+'(5) OT Detailed Adjustments'!Q60+'(5) OT Detailed Adjustments'!Q117","v":0},{"$f":"SUM(O119:Q119)","v":0},{"$f":"IF($K58>0,$K58*$S$73,0)+'(5) OT Detailed Adjustments'!S60+'(5) OT Detailed Adjustments'!S117","v":0},{"$f":"IF($K58>0,$K58*$T$73,0)+'(5) OT Detailed Adjustments'!T60+'(5) OT Detailed Adjustments'!T117","v":0},{"$f":"IF($K58>0,$K58*$U$73,0)+'(5) OT Detailed Adjustments'!U60+'(5) OT Detailed Adjustments'!U117","v":0},{"$f":"SUM(S119:U119)","v":0},{"$f":"IF($L58>0,$L58*$W$73,0)+'(5) OT Detailed Adjustments'!W60+'(5) OT Detailed Adjustments'!W117","v":0},{"$f":"IF($L58>0,$L58*$X$73,0)+'(5) OT Detailed Adjustments'!X60+'(5) OT Detailed Adjustments'!X117","v":0},{"$f":"IF($L58>0,$L58*$Y$73,0)+'(5) OT Detailed Adjustments'!Y60+'(5) OT Detailed Adjustments'!Y117","v":0},{"$f":"SUM(W119:Y119)","v":0},{"$f":"IF($M58>0,$M58*$AA$73,0)+'(5) OT Detailed Adjustments'!AA60+'(5) OT Detailed Adjustments'!AA117","v":0},{"$f":"IF($M58>0,$M58*$AB$73,0)+'(5) OT Detailed Adjustments'!AB60+'(5) OT Detailed Adjustments'!AB117","v":0},{"$f":"IF($M58>0,$M58*$AC$73,0)+'(5) OT Detailed Adjustments'!AC60+'(5) OT Detailed Adjustments'!AC117","v":0},{"$f":"SUM(AA119:AC119)","v":0},{"$f":"IF($N58>0,$N58*$AE$73,0)+'(5) OT Detailed Adjustments'!AE60+'(5) OT Detailed Adjustments'!AE117","v":0},{"$f":"IF($N58>0,$N58*$AF$73,0)+'(5) OT Detailed Adjustments'!AF60+'(5) OT Detailed Adjustments'!AF117","v":0},{"$f":"IF($N58>0,$N58*$AG$73,0)+'(5) OT Detailed Adjustments'!AG60+'(5) OT Detailed Adjustments'!AG117","v":0},{"$f":"SUM(AE119:AG119)","v":0},{"$f":"IF($O58>0,$O58*$AI$73,0)+'(5) OT Detailed Adjustments'!AI60+'(5) OT Detailed Adjustments'!AI117","v":0},{"$f":"IF($O58>0,$O58*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ60+'(5) OT Detailed Adjustments'!AJ117","v":0},{"$f":"IF($O58>0,$O58*$AK$73,0)+'(5) OT Detailed Adjustments'!AK60+'(5) OT Detailed Adjustments'!AK117","v":0},{"$f":"SUM(AI119:AK119)","v":0},{"$f":"IF($P58>0,$P58*$AM$73,0)+'(5) OT Detailed Adjustments'!AM60+'(5) OT Detailed Adjustments'!AM117","v":0},{"$f":"IF($P58>0,$P58*$AN$73,0)+'(5) OT Detailed Adjustments'!AN60+'(5) OT Detailed Adjustments'!AN117","v":0},{"$f":"IF($P58>0,$P58*$AO$73,0)+'(5) OT Detailed Adjustments'!AO60+'(5) OT Detailed Adjustments'!AO117","v":0},{"$f":"SUM(AM119:AO119)","v":0},{"$f":"IF($Q58>0,$Q58*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ60+'(5) OT Detailed Adjustments'!AQ117","v":0},{"$f":"IF($Q58>0,$Q58*$AR$73,0)+'(5) OT Detailed Adjustments'!AR60+'(5) OT Detailed Adjustments'!AR117","v":0},{"$f":"IF($Q58>0,$Q58*$AS$73,0)+'(5) OT Detailed Adjustments'!AS60+'(5) OT Detailed Adjustments'!AS117","v":0},{"$f":"SUM(AQ119:AS119)","v":0},{"$f":"IF($R58>0,$R58*$AU$73,0)+'(5) OT Detailed Adjustments'!AU60+'(5) OT Detailed Adjustments'!AU117","v":0},{"$f":"IF($R58>0,$R58*$AV$73,0)+'(5) OT Detailed Adjustments'!AV60+'(5) OT Detailed Adjustments'!AV117","v":0},{"$f":"IF($R58>0,$R58*$AW$73,0)+'(5) OT Detailed Adjustments'!AW60+'(5) OT Detailed Adjustments'!AW117","v":0},{"$f":"SUM(AU119:AW119)","v":0},{"$f":"IF($S58>0,$S58*$AY$73,0)+'(5) OT Detailed Adjustments'!AY60+'(5) OT Detailed Adjustments'!AY117","v":0},{"$f":"IF($S58>0,$S58*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ60+'(5) OT Detailed Adjustments'!AZ117","v":0},{"$f":"IF($S58>0,$S58*$AB$73,0)+'(5) OT Detailed Adjustments'!BA60+'(5) OT Detailed Adjustments'!BA117","v":0},{"$f":"SUM(AY119:BA119)","v":0},{"$f":"IF($T58>0,$T58*$BC$73,0)+'(5) OT Detailed Adjustments'!BC60+'(5) OT Detailed Adjustments'!BC117","v":0},{"$f":"IF($T58>0,$T58*$BD$73,0)+'(5) OT Detailed Adjustments'!BD60+'(5) OT Detailed Adjustments'!BD117","v":0},{"$f":"IF($T58>0,$T58*$BE$73,0)+'(5) OT Detailed Adjustments'!BE60+'(5) OT Detailed Adjustments'!BE117","v":0},{"$f":"SUM(BC119:BE119)","v":0},{"$f":"IF($U58>0,$U58*$BG$73,0)+'(5) OT Detailed Adjustments'!BG60+'(5) OT Detailed Adjustments'!BG117","v":0},{"$f":"IF($U58>0,$U58*$BH$73,0)+'(5) OT Detailed Adjustments'!BH60+'(5) OT Detailed Adjustments'!BH117","v":0},{"$f":"IF($U58>0,$U58*$BI$73,0)+'(5) OT Detailed Adjustments'!BI60+'(5) OT Detailed Adjustments'!BI117","v":0},{"$f":"SUM(BG119:BI119)","v":0},{"$f":"IF($V58>0,$V58*$BK$73,0)+'(5) OT Detailed Adjustments'!BK60+'(5) OT Detailed Adjustments'!BK117","v":0},{"$f":"IF($V58>0,$V58*$BL$73,0)+'(5) OT Detailed Adjustments'!BL60+'(5) OT Detailed Adjustments'!BL117","v":0},{"$f":"IF($V58>0,$V58*$BM$73,0)+'(5) OT Detailed Adjustments'!BM60+'(5) OT Detailed Adjustments'!BM117","v":0},{"$f":"SUM(BK119:BM119)","v":0},{"$f":"IF($W58>0,$W58*$BO$73,0)+'(5) OT Detailed Adjustments'!BO60+'(5) OT Detailed Adjustments'!BO117","v":0},{"$f":"IF($W58>0,$W58*$BP$73,0)+'(5) OT Detailed Adjustments'!BP60+'(5) OT Detailed Adjustments'!BP117","v":0},{"$f":"IF($W58>0,$W58*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ60+'(5) OT Detailed Adjustments'!BQ117","v":0},{"$f":"SUM(BO119:BQ119)","v":0},{"$f":"IF($X58>0,$X58*$BS$73,0)+'(5) OT Detailed Adjustments'!BS60+'(5) OT Detailed Adjustments'!BS117","v":0},{"$f":"IF($X58>0,$X58*$BT$73,0)+'(5) OT Detailed Adjustments'!BT60+'(5) OT Detailed Adjustments'!BT117","v":0},{"$f":"IF($X58>0,$X58*$BU$73,0)+'(5) OT Detailed Adjustments'!BU60+'(5) OT Detailed Adjustments'!BU117","v":0},{"$f":"SUM(BS119:BU119)","v":0},{"$f":"IF($Y58>0,$Y58*$BW$73,0)+'(5) OT Detailed Adjustments'!BW60+'(5) OT Detailed Adjustments'!BW117","v":0},{"$f":"IF($Y58>0,$Y58*$BX$73,0)+'(5) OT Detailed Adjustments'!BX60+'(5) OT Detailed Adjustments'!BX117","v":0},{"$f":"IF($Y58>0,$Y58*$BY$73,0)+'(5) OT Detailed Adjustments'!BY60+'(5) OT Detailed Adjustments'!BY117","v":0},{"$f":"SUM(BW119:BY119)","v":0},{"$f":"IF($Z58>0,$Z58*$CA$73,0)+'(5) OT Detailed Adjustments'!CA60+'(5) OT Detailed Adjustments'!CA117","v":0},{"$f":"IF($Z58>0,$Z58*$CB$73,0)+'(5) OT Detailed Adjustments'!CB60+'(5) OT Detailed Adjustments'!CB117","v":0},{"$f":"IF($Z58>0,$Z58*$CC$73,0)+'(5) OT Detailed Adjustments'!CC60+'(5) OT Detailed Adjustments'!CC117","v":0},{"$f":"SUM(CA119:CC119)","v":0},{"$f":"IF($AA58>0,$AA58*$CE$73,0)+'(5) OT Detailed Adjustments'!CE60+'(5) OT Detailed Adjustments'!CE117","v":0},{"$f":"IF($AA58>0,$AA58*$CF$73,0)+'(5) OT Detailed Adjustments'!CF60+'(5) OT Detailed Adjustments'!CF117","v":0},{"$f":"IF($AA58>0,$AA58*$CG$73,0)+'(5) OT Detailed Adjustments'!CG60+'(5) OT Detailed Adjustments'!CG117","v":0},{"$f":"SUM(CE119:CG119)","v":0},{"$f":"IF($AB58>0,$AB58*$CI$73,0)+'(5) OT Detailed Adjustments'!CI60+'(5) OT Detailed Adjustments'!CI117","v":0},{"$f":"IF($AB58>0,$AB58*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ60+'(5) OT Detailed Adjustments'!CJ117","v":0},{"$f":"IF($AB58>0,$AB58*$CK$73,0)+'(5) OT Detailed Adjustments'!CK60+'(5) OT Detailed Adjustments'!CK117","v":0},{"$f":"SUM(CI119:CK119)","v":0},{"$f":"IF($AC58>0,$AC58*$CM$73,0)+'(5) OT Detailed Adjustments'!CM60+'(5) OT Detailed Adjustments'!CM117","v":0},{"$f":"IF($AC58>0,$AC58*$CN$73,0)+'(5) OT Detailed Adjustments'!CN60+'(5) OT Detailed Adjustments'!CN117","v":0},{"$f":"IF($AC58>0,$AC58*$CO$73,0)+'(5) OT Detailed Adjustments'!CO60+'(5) OT Detailed Adjustments'!CO117","v":0},{"$f":"SUM(CM119:CO119)","v":0},{"$f":"IF($AD58>0,$AD58*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ60+'(5) OT Detailed Adjustments'!CQ117","v":0},{"$f":"IF($AD58>0,$AD58*$CR$73,0)+'(5) OT Detailed Adjustments'!CR60+'(5) OT Detailed Adjustments'!CR117","v":0},{"$f":"IF($AD58>0,$AD58*$CS$73,0)+'(5) OT Detailed Adjustments'!CS60+'(5) OT Detailed Adjustments'!CS117","v":0},{"$f":"SUM(CQ119:CS119)","v":0},{"$f":"IF($AE58>0,$AE58*$CU$73,0)+'(5) OT Detailed Adjustments'!CU60+'(5) OT Detailed Adjustments'!CU117","v":0},{"$f":"IF($AE58>0,$AE58*$CV$73,0)+'(5) OT Detailed Adjustments'!CV60+'(5) OT Detailed Adjustments'!CV117","v":0},{"$f":"IF($AE58>0,$AE58*$CW$73,0)+'(5) OT Detailed Adjustments'!CW60+'(5) OT Detailed Adjustments'!CW117","v":0},{"$f":"SUM(CU119:CW119)","v":0},{"$f":"IF($AF58>0,$AF58*$CY$73,0)+'(5) OT Detailed Adjustments'!CY60+'(5) OT Detailed Adjustments'!CY117","v":0},{"$f":"IF($AF58>0,$AF58*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ60+'(5) OT Detailed Adjustments'!CZ117","v":0},{"$f":"IF($AF58>0,$AF58*$DA$73,0)+'(5) OT Detailed Adjustments'!DA60+'(5) OT Detailed Adjustments'!DA117","v":0},{"$f":"SUM(CY119:DA119)","v":0},{"$f":"IF($AG58>0,$AG58*$DC$73,0)+'(5) OT Detailed Adjustments'!DC60+'(5) OT Detailed Adjustments'!DC117","v":0},{"$f":"IF($AG58>0,$AG58*$DD$73,0)+'(5) OT Detailed Adjustments'!DD60+'(5) OT Detailed Adjustments'!DD117","v":0},{"$f":"IF($AG58>0,$AG58*$DE$73,0)+'(5) OT Detailed Adjustments'!DE60+'(5) OT Detailed Adjustments'!DE117","v":0},{"$f":"SUM(DC119:DE119)","v":0},{"$f":"IF($AH58>0,$AH58*$DG$73,0)+'(5) OT Detailed Adjustments'!DG60+'(5) OT Detailed Adjustments'!DG117","v":0},{"$f":"IF($AH58>0,$AH58*$DH$73,0)+'(5) OT Detailed Adjustments'!DH60+'(5) OT Detailed Adjustments'!DH117","v":0},{"$f":"IF($AH58>0,$AH58*$DI$73,0)+'(5) OT Detailed Adjustments'!DI60+'(5) OT Detailed Adjustments'!DI117","v":0},{"$f":"SUM(DG119:DI119)","v":0},{"$f":"IF($AI58>0,$AI58*$DK$73,0)+'(5) OT Detailed Adjustments'!DK60+'(5) OT Detailed Adjustments'!DK117","v":0},{"$f":"IF($AI58>0,$AI58*$DL$73,0)+'(5) OT Detailed Adjustments'!DL60+'(5) OT Detailed Adjustments'!DL117","v":0},{"$f":"IF($AI58>0,$AI58*$DM$73,0)+'(5) OT Detailed Adjustments'!DM60+'(5) OT Detailed Adjustments'!DM117","v":0},{"$f":"SUM(DK119:DM119)","v":0},{"$f":"IF($AJ58>0,$AJ58*$DO$73,0)+'(5) OT Detailed Adjustments'!DO60+'(5) OT Detailed Adjustments'!DO117","v":0},{"$f":"IF($AJ58>0,$AJ58*$DP$73,0)+'(5) OT Detailed Adjustments'!DP60+'(5) OT Detailed Adjustments'!DP117","v":0},{"$f":"IF($AJ58>0,$AJ58*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ60+'(5) OT Detailed Adjustments'!DQ117","v":0},{"$f":"SUM(DO119:DQ119)","v":0},{"$f":"IF($AK58>0,$AK58*$DS$73,0)+'(5) OT Detailed Adjustments'!DS60+'(5) OT Detailed Adjustments'!DS117","v":0},{"$f":"IF($AK58>0,$AK58*$DT$73,0)+'(5) OT Detailed Adjustments'!DT60+'(5) OT Detailed Adjustments'!DT117","v":0},{"$f":"IF($AK58>0,$AK58*$DU$73,0)+'(5) OT Detailed Adjustments'!DU60+'(5) OT Detailed Adjustments'!DU117","v":0},{"$f":"SUM(DS119:DU119)","v":0},{"$f":"IF($AL58>0,$AL58*$DW$73,0)+'(5) OT Detailed Adjustments'!DW60+'(5) OT Detailed Adjustments'!DW117","v":0},{"$f":"IF($AL58>0,$AL58*$DX$73,0)+'(5) OT Detailed Adjustments'!DX60+'(5) OT Detailed Adjustments'!DX117","v":0},{"$f":"IF($AL58>0,$AL58*$DY$73,0)+'(5) OT Detailed Adjustments'!DY60+'(5) OT Detailed Adjustments'!DY117","v":0},{"$f":"SUM(DW119:DY119)","v":0}]
[104,"Travel",{"$f":"IF($G59>0,$G59*$C$73,0)+'(5) OT Detailed Adjustments'!C61+'(5) OT Detailed Adjustments'!C118","v":0},{"$f":"IF($G59>0,$G59*$D$73,0)+'(5) OT Detailed Adjustments'!D61+'(5) OT Detailed Adjustments'!D118","v":0},{"$f":"IF($G59>0,$G59*$E$73,0)+'(5) OT Detailed Adjustments'!E61+'(5) OT Detailed Adjustments'!E118","v":0},{"$f":"SUM(C120:E120)","v":0},{"$f":"IF($H59>0,$H59*$G$73,0)+'(5) OT Detailed Adjustments'!G61+'(5) OT Detailed Adjustments'!G118","v":0},{"$f":"IF($H59>0,$H59*$H$73,0)+'(5) OT Detailed Adjustments'!H61+'(5) OT Detailed Adjustments'!H118","v":0},{"$f":"IF($H59>0,$H59*$I$73,0)+'(5) OT Detailed Adjustments'!I61+'(5) OT Detailed Adjustments'!I118","v":0},{"$f":"SUM(G120:I120)","v":0},{"$f":"IF($I59>0,$I59*$K$73,0)+'(5) OT Detailed Adjustments'!K61+'(5) OT Detailed Adjustments'!K118","v":0},{"$f":"IF($I59>0,$I59*$L$73,0)+'(5) OT Detailed Adjustments'!L61+'(5) OT Detailed Adjustments'!L118","v":0},{"$f":"IF($I59>0,$I59*$M$73,0)+'(5) OT Detailed Adjustments'!M61+'(5) OT Detailed Adjustments'!M118","v":0},{"$f":"SUM(K120:M120)","v":0},{"$f":"IF($J59>0,$J59*$O$73,0)+'(5) OT Detailed Adjustments'!O61+'(5) OT Detailed Adjustments'!O118","v":0},{"$f":"IF($J59>0,$J59*$P$73,0)+'(5) OT Detailed Adjustments'!P61+'(5) OT Detailed Adjustments'!P118","v":0},{"$f":"IF($J59>0,$J59*$Q$73,0)+'(5) OT Detailed Adjustments'!Q61+'(5) OT Detailed Adjustments'!Q118","v":0},{"$f":"SUM(O120:Q120)","v":0},{"$f":"IF($K59>0,$K59*$S$73,0)+'(5) OT Detailed Adjustments'!S61+'(5) OT Detailed Adjustments'!S118","v":0},{"$f":"IF($K59>0,$K59*$T$73,0)+'(5) OT Detailed Adjustments'!T61+'(5) OT Detailed Adjustments'!T118","v":0},{"$f":"IF($K59>0,$K59*$U$73,0)+'(5) OT Detailed Adjustments'!U61+'(5) OT Detailed Adjustments'!U118","v":0},{"$f":"SUM(S120:U120)","v":0},{"$f":"IF($L59>0,$L59*$W$73,0)+'(5) OT Detailed Adjustments'!W61+'(5) OT Detailed Adjustments'!W118","v":0},{"$f":"IF($L59>0,$L59*$X$73,0)+'(5) OT Detailed Adjustments'!X61+'(5) OT Detailed Adjustments'!X118","v":0},{"$f":"IF($L59>0,$L59*$Y$73,0)+'(5) OT Detailed Adjustments'!Y61+'(5) OT Detailed Adjustments'!Y118","v":0},{"$f":"SUM(W120:Y120)","v":0},{"$f":"IF($M59>0,$M59*$AA$73,0)+'(5) OT Detailed Adjustments'!AA61+'(5) OT Detailed Adjustments'!AA118","v":0},{"$f":"IF($M59>0,$M59*$AB$73,0)+'(5) OT Detailed Adjustments'!AB61+'(5) OT Detailed Adjustments'!AB118","v":0},{"$f":"IF($M59>0,$M59*$AC$73,0)+'(5) OT Detailed Adjustments'!AC61+'(5) OT Detailed Adjustments'!AC118","v":0},{"$f":"SUM(AA120:AC120)","v":0},{"$f":"IF($N59>0,$N59*$AE$73,0)+'(5) OT Detailed Adjustments'!AE61+'(5) OT Detailed Adjustments'!AE118","v":0},{"$f":"IF($N59>0,$N59*$AF$73,0)+'(5) OT Detailed Adjustments'!AF61+'(5) OT Detailed Adjustments'!AF118","v":0},{"$f":"IF($N59>0,$N59*$AG$73,0)+'(5) OT Detailed Adjustments'!AG61+'(5) OT Detailed Adjustments'!AG118","v":0},{"$f":"SUM(AE120:AG120)","v":0},{"$f":"IF($O59>0,$O59*$AI$73,0)+'(5) OT Detailed Adjustments'!AI61+'(5) OT Detailed Adjustments'!AI118","v":0},{"$f":"IF($O59>0,$O59*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ61+'(5) OT Detailed Adjustments'!AJ118","v":0},{"$f":"IF($O59>0,$O59*$AK$73,0)+'(5) OT Detailed Adjustments'!AK61+'(5) OT Detailed Adjustments'!AK118","v":0},{"$f":"SUM(AI120:AK120)","v":0},{"$f":"IF($P59>0,$P59*$AM$73,0)+'(5) OT Detailed Adjustments'!AM61+'(5) OT Detailed Adjustments'!AM118","v":0},{"$f":"IF($P59>0,$P59*$AN$73,0)+'(5) OT Detailed Adjustments'!AN61+'(5) OT Detailed Adjustments'!AN118","v":0},{"$f":"IF($P59>0,$P59*$AO$73,0)+'(5) OT Detailed Adjustments'!AO61+'(5) OT Detailed Adjustments'!AO118","v":0},{"$f":"SUM(AM120:AO120)","v":0},{"$f":"IF($Q59>0,$Q59*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ61+'(5) OT Detailed Adjustments'!AQ118","v":0},{"$f":"IF($Q59>0,$Q59*$AR$73,0)+'(5) OT Detailed Adjustments'!AR61+'(5) OT Detailed Adjustments'!AR118","v":0},{"$f":"IF($Q59>0,$Q59*$AS$73,0)+'(5) OT Detailed Adjustments'!AS61+'(5) OT Detailed Adjustments'!AS118","v":0},{"$f":"SUM(AQ120:AS120)","v":0},{"$f":"IF($R59>0,$R59*$AU$73,0)+'(5) OT Detailed Adjustments'!AU61+'(5) OT Detailed Adjustments'!AU118","v":0},{"$f":"IF($R59>0,$R59*$AV$73,0)+'(5) OT Detailed Adjustments'!AV61+'(5) OT Detailed Adjustments'!AV118","v":0},{"$f":"IF($R59>0,$R59*$AW$73,0)+'(5) OT Detailed Adjustments'!AW61+'(5) OT Detailed Adjustments'!AW118","v":0},{"$f":"SUM(AU120:AW120)","v":0},{"$f":"IF($S59>0,$S59*$AY$73,0)+'(5) OT Detailed Adjustments'!AY61+'(5) OT Detailed Adjustments'!AY118","v":0},{"$f":"IF($S59>0,$S59*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ61+'(5) OT Detailed Adjustments'!AZ118","v":0},{"$f":"IF($S59>0,$S59*$AB$73,0)+'(5) OT Detailed Adjustments'!BA61+'(5) OT Detailed Adjustments'!BA118","v":0},{"$f":"SUM(AY120:BA120)","v":0},{"$f":"IF($T59>0,$T59*$BC$73,0)+'(5) OT Detailed Adjustments'!BC61+'(5) OT Detailed Adjustments'!BC118","v":0},{"$f":"IF($T59>0,$T59*$BD$73,0)+'(5) OT Detailed Adjustments'!BD61+'(5) OT Detailed Adjustments'!BD118","v":0},{"$f":"IF($T59>0,$T59*$BE$73,0)+'(5) OT Detailed Adjustments'!BE61+'(5) OT Detailed Adjustments'!BE118","v":0},{"$f":"SUM(BC120:BE120)","v":0},{"$f":"IF($U59>0,$U59*$BG$73,0)+'(5) OT Detailed Adjustments'!BG61+'(5) OT Detailed Adjustments'!BG118","v":0},{"$f":"IF($U59>0,$U59*$BH$73,0)+'(5) OT Detailed Adjustments'!BH61+'(5) OT Detailed Adjustments'!BH118","v":0},{"$f":"IF($U59>0,$U59*$BI$73,0)+'(5) OT Detailed Adjustments'!BI61+'(5) OT Detailed Adjustments'!BI118","v":0},{"$f":"SUM(BG120:BI120)","v":0},{"$f":"IF($V59>0,$V59*$BK$73,0)+'(5) OT Detailed Adjustments'!BK61+'(5) OT Detailed Adjustments'!BK118","v":0},{"$f":"IF($V59>0,$V59*$BL$73,0)+'(5) OT Detailed Adjustments'!BL61+'(5) OT Detailed Adjustments'!BL118","v":0},{"$f":"IF($V59>0,$V59*$BM$73,0)+'(5) OT Detailed Adjustments'!BM61+'(5) OT Detailed Adjustments'!BM118","v":0},{"$f":"SUM(BK120:BM120)","v":0},{"$f":"IF($W59>0,$W59*$BO$73,0)+'(5) OT Detailed Adjustments'!BO61+'(5) OT Detailed Adjustments'!BO118","v":0},{"$f":"IF($W59>0,$W59*$BP$73,0)+'(5) OT Detailed Adjustments'!BP61+'(5) OT Detailed Adjustments'!BP118","v":0},{"$f":"IF($W59>0,$W59*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ61+'(5) OT Detailed Adjustments'!BQ118","v":0},{"$f":"SUM(BO120:BQ120)","v":0},{"$f":"IF($X59>0,$X59*$BS$73,0)+'(5) OT Detailed Adjustments'!BS61+'(5) OT Detailed Adjustments'!BS118","v":0},{"$f":"IF($X59>0,$X59*$BT$73,0)+'(5) OT Detailed Adjustments'!BT61+'(5) OT Detailed Adjustments'!BT118","v":0},{"$f":"IF($X59>0,$X59*$BU$73,0)+'(5) OT Detailed Adjustments'!BU61+'(5) OT Detailed Adjustments'!BU118","v":0},{"$f":"SUM(BS120:BU120)","v":0},{"$f":"IF($Y59>0,$Y59*$BW$73,0)+'(5) OT Detailed Adjustments'!BW61+'(5) OT Detailed Adjustments'!BW118","v":0},{"$f":"IF($Y59>0,$Y59*$BX$73,0)+'(5) OT Detailed Adjustments'!BX61+'(5) OT Detailed Adjustments'!BX118","v":0},{"$f":"IF($Y59>0,$Y59*$BY$73,0)+'(5) OT Detailed Adjustments'!BY61+'(5) OT Detailed Adjustments'!BY118","v":0},{"$f":"SUM(BW120:BY120)","v":0},{"$f":"IF($Z59>0,$Z59*$CA$73,0)+'(5) OT Detailed Adjustments'!CA61+'(5) OT Detailed Adjustments'!CA118","v":0},{"$f":"IF($Z59>0,$Z59*$CB$73,0)+'(5) OT Detailed Adjustments'!CB61+'(5) OT Detailed Adjustments'!CB118","v":0},{"$f":"IF($Z59>0,$Z59*$CC$73,0)+'(5) OT Detailed Adjustments'!CC61+'(5) OT Detailed Adjustments'!CC118","v":0},{"$f":"SUM(CA120:CC120)","v":0},{"$f":"IF($AA59>0,$AA59*$CE$73,0)+'(5) OT Detailed Adjustments'!CE61+'(5) OT Detailed Adjustments'!CE118","v":0},{"$f":"IF($AA59>0,$AA59*$CF$73,0)+'(5) OT Detailed Adjustments'!CF61+'(5) OT Detailed Adjustments'!CF118","v":0},{"$f":"IF($AA59>0,$AA59*$CG$73,0)+'(5) OT Detailed Adjustments'!CG61+'(5) OT Detailed Adjustments'!CG118","v":0},{"$f":"SUM(CE120:CG120)","v":0},{"$f":"IF($AB59>0,$AB59*$CI$73,0)+'(5) OT Detailed Adjustments'!CI61+'(5) OT Detailed Adjustments'!CI118","v":0},{"$f":"IF($AB59>0,$AB59*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ61+'(5) OT Detailed Adjustments'!CJ118","v":0},{"$f":"IF($AB59>0,$AB59*$CK$73,0)+'(5) OT Detailed Adjustments'!CK61+'(5) OT Detailed Adjustments'!CK118","v":0},{"$f":"SUM(CI120:CK120)","v":0},{"$f":"IF($AC59>0,$AC59*$CM$73,0)+'(5) OT Detailed Adjustments'!CM61+'(5) OT Detailed Adjustments'!CM118","v":0},{"$f":"IF($AC59>0,$AC59*$CN$73,0)+'(5) OT Detailed Adjustments'!CN61+'(5) OT Detailed Adjustments'!CN118","v":0},{"$f":"IF($AC59>0,$AC59*$CO$73,0)+'(5) OT Detailed Adjustments'!CO61+'(5) OT Detailed Adjustments'!CO118","v":0},{"$f":"SUM(CM120:CO120)","v":0},{"$f":"IF($AD59>0,$AD59*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ61+'(5) OT Detailed Adjustments'!CQ118","v":0},{"$f":"IF($AD59>0,$AD59*$CR$73,0)+'(5) OT Detailed Adjustments'!CR61+'(5) OT Detailed Adjustments'!CR118","v":0},{"$f":"IF($AD59>0,$AD59*$CS$73,0)+'(5) OT Detailed Adjustments'!CS61+'(5) OT Detailed Adjustments'!CS118","v":0},{"$f":"SUM(CQ120:CS120)","v":0},{"$f":"IF($AE59>0,$AE59*$CU$73,0)+'(5) OT Detailed Adjustments'!CU61+'(5) OT Detailed Adjustments'!CU118","v":0},{"$f":"IF($AE59>0,$AE59*$CV$73,0)+'(5) OT Detailed Adjustments'!CV61+'(5) OT Detailed Adjustments'!CV118","v":0},{"$f":"IF($AE59>0,$AE59*$CW$73,0)+'(5) OT Detailed Adjustments'!CW61+'(5) OT Detailed Adjustments'!CW118","v":0},{"$f":"SUM(CU120:CW120)","v":0},{"$f":"IF($AF59>0,$AF59*$CY$73,0)+'(5) OT Detailed Adjustments'!CY61+'(5) OT Detailed Adjustments'!CY118","v":0},{"$f":"IF($AF59>0,$AF59*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ61+'(5) OT Detailed Adjustments'!CZ118","v":0},{"$f":"IF($AF59>0,$AF59*$DA$73,0)+'(5) OT Detailed Adjustments'!DA61+'(5) OT Detailed Adjustments'!DA118","v":0},{"$f":"SUM(CY120:DA120)","v":0},{"$f":"IF($AG59>0,$AG59*$DC$73,0)+'(5) OT Detailed Adjustments'!DC61+'(5) OT Detailed Adjustments'!DC118","v":0},{"$f":"IF($AG59>0,$AG59*$DD$73,0)+'(5) OT Detailed Adjustments'!DD61+'(5) OT Detailed Adjustments'!DD118","v":0},{"$f":"IF($AG59>0,$AG59*$DE$73,0)+'(5) OT Detailed Adjustments'!DE61+'(5) OT Detailed Adjustments'!DE118","v":0},{"$f":"SUM(DC120:DE120)","v":0},{"$f":"IF($AH59>0,$AH59*$DG$73,0)+'(5) OT Detailed Adjustments'!DG61+'(5) OT Detailed Adjustments'!DG118","v":0},{"$f":"IF($AH59>0,$AH59*$DH$73,0)+'(5) OT Detailed Adjustments'!DH61+'(5) OT Detailed Adjustments'!DH118","v":0},{"$f":"IF($AH59>0,$AH59*$DI$73,0)+'(5) OT Detailed Adjustments'!DI61+'(5) OT Detailed Adjustments'!DI118","v":0},{"$f":"SUM(DG120:DI120)","v":0},{"$f":"IF($AI59>0,$AI59*$DK$73,0)+'(5) OT Detailed Adjustments'!DK61+'(5) OT Detailed Adjustments'!DK118","v":0},{"$f":"IF($AI59>0,$AI59*$DL$73,0)+'(5) OT Detailed Adjustments'!DL61+'(5) OT Detailed Adjustments'!DL118","v":0},{"$f":"IF($AI59>0,$AI59*$DM$73,0)+'(5) OT Detailed Adjustments'!DM61+'(5) OT Detailed Adjustments'!DM118","v":0},{"$f":"SUM(DK120:DM120)","v":0},{"$f":"IF($AJ59>0,$AJ59*$DO$73,0)+'(5) OT Detailed Adjustments'!DO61+'(5) OT Detailed Adjustments'!DO118","v":0},{"$f":"IF($AJ59>0,$AJ59*$DP$73,0)+'(5) OT Detailed Adjustments'!DP61+'(5) OT Detailed Adjustments'!DP118","v":0},{"$f":"IF($AJ59>0,$AJ59*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ61+'(5) OT Detailed Adjustments'!DQ118","v":0},{"$f":"SUM(DO120:DQ120)","v":0},{"$f":"IF($AK59>0,$AK59*$DS$73,0)+'(5) OT Detailed Adjustments'!DS61+'(5) OT Detailed Adjustments'!DS118","v":0},{"$f":"IF($AK59>0,$AK59*$DT$73,0)+'(5) OT Detailed Adjustments'!DT61+'(5) OT Detailed Adjustments'!DT118","v":0},{"$f":"IF($AK59>0,$AK59*$DU$73,0)+'(5) OT Detailed Adjustments'!DU61+'(5) OT Detailed Adjustments'!DU118","v":0},{"$f":"SUM(DS120:DU120)","v":0},{"$f":"IF($AL59>0,$AL59*$DW$73,0)+'(5) OT Detailed Adjustments'!DW61+'(5) OT Detailed Adjustments'!DW118","v":0},{"$f":"IF($AL59>0,$AL59*$DX$73,0)+'(5) OT Detailed Adjustments'!DX61+'(5) OT Detailed Adjustments'!DX118","v":0},{"$f":"IF($AL59>0,$AL59*$DY$73,0)+'(5) OT Detailed Adjustments'!DY61+'(5) OT Detailed Adjustments'!DY118","v":0},{"$f":"SUM(DW120:DY120)","v":0}]
[105,"Gas, Oil, & Maintenance - Vehicles",{"$f":"IF($G60>0,$G60*$C$73,0)+'(5) OT Detailed Adjustments'!C62+'(5) OT Detailed Adjustments'!C119","v":0},{"$f":"IF($G60>0,$G60*$D$73,0)+'(5) OT Detailed Adjustments'!D62+'(5) OT Detailed Adjustments'!D119","v":0},{"$f":"IF($G60>0,$G60*$E$73,0)+'(5) OT Detailed Adjustments'!E62+'(5) OT Detailed Adjustments'!E119","v":0},{"$f":"SUM(C121:E121)","v":0},{"$f":"IF($H60>0,$H60*$G$73,0)+'(5) OT Detailed Adjustments'!G62+'(5) OT Detailed Adjustments'!G119","v":0},{"$f":"IF($H60>0,$H60*$H$73,0)+'(5) OT Detailed Adjustments'!H62+'(5) OT Detailed Adjustments'!H119","v":0},{"$f":"IF($H60>0,$H60*$I$73,0)+'(5) OT Detailed Adjustments'!I62+'(5) OT Detailed Adjustments'!I119","v":0},{"$f":"SUM(G121:I121)","v":0},{"$f":"IF($I60>0,$I60*$K$73,0)+'(5) OT Detailed Adjustments'!K62+'(5) OT Detailed Adjustments'!K119","v":0},{"$f":"IF($I60>0,$I60*$L$73,0)+'(5) OT Detailed Adjustments'!L62+'(5) OT Detailed Adjustments'!L119","v":0},{"$f":"IF($I60>0,$I60*$M$73,0)+'(5) OT Detailed Adjustments'!M62+'(5) OT Detailed Adjustments'!M119","v":0},{"$f":"SUM(K121:M121)","v":0},{"$f":"IF($J60>0,$J60*$O$73,0)+'(5) OT Detailed Adjustments'!O62+'(5) OT Detailed Adjustments'!O119","v":0},{"$f":"IF($J60>0,$J60*$P$73,0)+'(5) OT Detailed Adjustments'!P62+'(5) OT Detailed Adjustments'!P119","v":0},{"$f":"IF($J60>0,$J60*$Q$73,0)+'(5) OT Detailed Adjustments'!Q62+'(5) OT Detailed Adjustments'!Q119","v":0},{"$f":"SUM(O121:Q121)","v":0},{"$f":"IF($K60>0,$K60*$S$73,0)+'(5) OT Detailed Adjustments'!S62+'(5) OT Detailed Adjustments'!S119","v":0},{"$f":"IF($K60>0,$K60*$T$73,0)+'(5) OT Detailed Adjustments'!T62+'(5) OT Detailed Adjustments'!T119","v":0},{"$f":"IF($K60>0,$K60*$U$73,0)+'(5) OT Detailed Adjustments'!U62+'(5) OT Detailed Adjustments'!U119","v":0},{"$f":"SUM(S121:U121)","v":0},{"$f":"IF($L60>0,$L60*$W$73,0)+'(5) OT Detailed Adjustments'!W62+'(5) OT Detailed Adjustments'!W119","v":0},{"$f":"IF($L60>0,$L60*$X$73,0)+'(5) OT Detailed Adjustments'!X62+'(5) OT Detailed Adjustments'!X119","v":0},{"$f":"IF($L60>0,$L60*$Y$73,0)+'(5) OT Detailed Adjustments'!Y62+'(5) OT Detailed Adjustments'!Y119","v":0},{"$f":"SUM(W121:Y121)","v":0},{"$f":"IF($M60>0,$M60*$AA$73,0)+'(5) OT Detailed Adjustments'!AA62+'(5) OT Detailed Adjustments'!AA119","v":0},{"$f":"IF($M60>0,$M60*$AB$73,0)+'(5) OT Detailed Adjustments'!AB62+'(5) OT Detailed Adjustments'!AB119","v":0},{"$f":"IF($M60>0,$M60*$AC$73,0)+'(5) OT Detailed Adjustments'!AC62+'(5) OT Detailed Adjustments'!AC119","v":0},{"$f":"SUM(AA121:AC121)","v":0},{"$f":"IF($N60>0,$N60*$AE$73,0)+'(5) OT Detailed Adjustments'!AE62+'(5) OT Detailed Adjustments'!AE119","v":0},{"$f":"IF($N60>0,$N60*$AF$73,0)+'(5) OT Detailed Adjustments'!AF62+'(5) OT Detailed Adjustments'!AF119","v":0},{"$f":"IF($N60>0,$N60*$AG$73,0)+'(5) OT Detailed Adjustments'!AG62+'(5) OT Detailed Adjustments'!AG119","v":0},{"$f":"SUM(AE121:AG121)","v":0},{"$f":"IF($O60>0,$O60*$AI$73,0)+'(5) OT Detailed Adjustments'!AI62+'(5) OT Detailed Adjustments'!AI119","v":0},{"$f":"IF($O60>0,$O60*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ62+'(5) OT Detailed Adjustments'!AJ119","v":0},{"$f":"IF($O60>0,$O60*$AK$73,0)+'(5) OT Detailed Adjustments'!AK62+'(5) OT Detailed Adjustments'!AK119","v":0},{"$f":"SUM(AI121:AK121)","v":0},{"$f":"IF($P60>0,$P60*$AM$73,0)+'(5) OT Detailed Adjustments'!AM62+'(5) OT Detailed Adjustments'!AM119","v":0},{"$f":"IF($P60>0,$P60*$AN$73,0)+'(5) OT Detailed Adjustments'!AN62+'(5) OT Detailed Adjustments'!AN119","v":0},{"$f":"IF($P60>0,$P60*$AO$73,0)+'(5) OT Detailed Adjustments'!AO62+'(5) OT Detailed Adjustments'!AO119","v":0},{"$f":"SUM(AM121:AO121)","v":0},{"$f":"IF($Q60>0,$Q60*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ62+'(5) OT Detailed Adjustments'!AQ119","v":0},{"$f":"IF($Q60>0,$Q60*$AR$73,0)+'(5) OT Detailed Adjustments'!AR62+'(5) OT Detailed Adjustments'!AR119","v":0},{"$f":"IF($Q60>0,$Q60*$AS$73,0)+'(5) OT Detailed Adjustments'!AS62+'(5) OT Detailed Adjustments'!AS119","v":0},{"$f":"SUM(AQ121:AS121)","v":0},{"$f":"IF($R60>0,$R60*$AU$73,0)+'(5) OT Detailed Adjustments'!AU62+'(5) OT Detailed Adjustments'!AU119","v":0},{"$f":"IF($R60>0,$R60*$AV$73,0)+'(5) OT Detailed Adjustments'!AV62+'(5) OT Detailed Adjustments'!AV119","v":0},{"$f":"IF($R60>0,$R60*$AW$73,0)+'(5) OT Detailed Adjustments'!AW62+'(5) OT Detailed Adjustments'!AW119","v":0},{"$f":"SUM(AU121:AW121)","v":0},{"$f":"IF($S60>0,$S60*$AY$73,0)+'(5) OT Detailed Adjustments'!AY62+'(5) OT Detailed Adjustments'!AY119","v":0},{"$f":"IF($S60>0,$S60*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ62+'(5) OT Detailed Adjustments'!AZ119","v":0},{"$f":"IF($S60>0,$S60*$AB$73,0)+'(5) OT Detailed Adjustments'!BA62+'(5) OT Detailed Adjustments'!BA119","v":0},{"$f":"SUM(AY121:BA121)","v":0},{"$f":"IF($T60>0,$T60*$BC$73,0)+'(5) OT Detailed Adjustments'!BC62+'(5) OT Detailed Adjustments'!BC119","v":0},{"$f":"IF($T60>0,$T60*$BD$73,0)+'(5) OT Detailed Adjustments'!BD62+'(5) OT Detailed Adjustments'!BD119","v":0},{"$f":"IF($T60>0,$T60*$BE$73,0)+'(5) OT Detailed Adjustments'!BE62+'(5) OT Detailed Adjustments'!BE119","v":0},{"$f":"SUM(BC121:BE121)","v":0},{"$f":"IF($U60>0,$U60*$BG$73,0)+'(5) OT Detailed Adjustments'!BG62+'(5) OT Detailed Adjustments'!BG119","v":0},{"$f":"IF($U60>0,$U60*$BH$73,0)+'(5) OT Detailed Adjustments'!BH62+'(5) OT Detailed Adjustments'!BH119","v":0},{"$f":"IF($U60>0,$U60*$BI$73,0)+'(5) OT Detailed Adjustments'!BI62+'(5) OT Detailed Adjustments'!BI119","v":0},{"$f":"SUM(BG121:BI121)","v":0},{"$f":"IF($V60>0,$V60*$BK$73,0)+'(5) OT Detailed Adjustments'!BK62+'(5) OT Detailed Adjustments'!BK119","v":0},{"$f":"IF($V60>0,$V60*$BL$73,0)+'(5) OT Detailed Adjustments'!BL62+'(5) OT Detailed Adjustments'!BL119","v":0},{"$f":"IF($V60>0,$V60*$BM$73,0)+'(5) OT Detailed Adjustments'!BM62+'(5) OT Detailed Adjustments'!BM119","v":0},{"$f":"SUM(BK121:BM121)","v":0},{"$f":"IF($W60>0,$W60*$BO$73,0)+'(5) OT Detailed Adjustments'!BO62+'(5) OT Detailed Adjustments'!BO119","v":0},{"$f":"IF($W60>0,$W60*$BP$73,0)+'(5) OT Detailed Adjustments'!BP62+'(5) OT Detailed Adjustments'!BP119","v":0},{"$f":"IF($W60>0,$W60*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ62+'(5) OT Detailed Adjustments'!BQ119","v":0},{"$f":"SUM(BO121:BQ121)","v":0},{"$f":"IF($X60>0,$X60*$BS$73,0)+'(5) OT Detailed Adjustments'!BS62+'(5) OT Detailed Adjustments'!BS119","v":0},{"$f":"IF($X60>0,$X60*$BT$73,0)+'(5) OT Detailed Adjustments'!BT62+'(5) OT Detailed Adjustments'!BT119","v":0},{"$f":"IF($X60>0,$X60*$BU$73,0)+'(5) OT Detailed Adjustments'!BU62+'(5) OT Detailed Adjustments'!BU119","v":0},{"$f":"SUM(BS121:BU121)","v":0},{"$f":"IF($Y60>0,$Y60*$BW$73,0)+'(5) OT Detailed Adjustments'!BW62+'(5) OT Detailed Adjustments'!BW119","v":0},{"$f":"IF($Y60>0,$Y60*$BX$73,0)+'(5) OT Detailed Adjustments'!BX62+'(5) OT Detailed Adjustments'!BX119","v":0},{"$f":"IF($Y60>0,$Y60*$BY$73,0)+'(5) OT Detailed Adjustments'!BY62+'(5) OT Detailed Adjustments'!BY119","v":0},{"$f":"SUM(BW121:BY121)","v":0},{"$f":"IF($Z60>0,$Z60*$CA$73,0)+'(5) OT Detailed Adjustments'!CA62+'(5) OT Detailed Adjustments'!CA119","v":0},{"$f":"IF($Z60>0,$Z60*$CB$73,0)+'(5) OT Detailed Adjustments'!CB62+'(5) OT Detailed Adjustments'!CB119","v":0},{"$f":"IF($Z60>0,$Z60*$CC$73,0)+'(5) OT Detailed Adjustments'!CC62+'(5) OT Detailed Adjustments'!CC119","v":0},{"$f":"SUM(CA121:CC121)","v":0},{"$f":"IF($AA60>0,$AA60*$CE$73,0)+'(5) OT Detailed Adjustments'!CE62+'(5) OT Detailed Adjustments'!CE119","v":0},{"$f":"IF($AA60>0,$AA60*$CF$73,0)+'(5) OT Detailed Adjustments'!CF62+'(5) OT Detailed Adjustments'!CF119","v":0},{"$f":"IF($AA60>0,$AA60*$CG$73,0)+'(5) OT Detailed Adjustments'!CG62+'(5) OT Detailed Adjustments'!CG119","v":0},{"$f":"SUM(CE121:CG121)","v":0},{"$f":"IF($AB60>0,$AB60*$CI$73,0)+'(5) OT Detailed Adjustments'!CI62+'(5) OT Detailed Adjustments'!CI119","v":0},{"$f":"IF($AB60>0,$AB60*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ62+'(5) OT Detailed Adjustments'!CJ119","v":0},{"$f":"IF($AB60>0,$AB60*$CK$73,0)+'(5) OT Detailed Adjustments'!CK62+'(5) OT Detailed Adjustments'!CK119","v":0},{"$f":"SUM(CI121:CK121)","v":0},{"$f":"IF($AC60>0,$AC60*$CM$73,0)+'(5) OT Detailed Adjustments'!CM62+'(5) OT Detailed Adjustments'!CM119","v":0},{"$f":"IF($AC60>0,$AC60*$CN$73,0)+'(5) OT Detailed Adjustments'!CN62+'(5) OT Detailed Adjustments'!CN119","v":0},{"$f":"IF($AC60>0,$AC60*$CO$73,0)+'(5) OT Detailed Adjustments'!CO62+'(5) OT Detailed Adjustments'!CO119","v":0},{"$f":"SUM(CM121:CO121)","v":0},{"$f":"IF($AD60>0,$AD60*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ62+'(5) OT Detailed Adjustments'!CQ119","v":0},{"$f":"IF($AD60>0,$AD60*$CR$73,0)+'(5) OT Detailed Adjustments'!CR62+'(5) OT Detailed Adjustments'!CR119","v":0},{"$f":"IF($AD60>0,$AD60*$CS$73,0)+'(5) OT Detailed Adjustments'!CS62+'(5) OT Detailed Adjustments'!CS119","v":0},{"$f":"SUM(CQ121:CS121)","v":0},{"$f":"IF($AE60>0,$AE60*$CU$73,0)+'(5) OT Detailed Adjustments'!CU62+'(5) OT Detailed Adjustments'!CU119","v":0},{"$f":"IF($AE60>0,$AE60*$CV$73,0)+'(5) OT Detailed Adjustments'!CV62+'(5) OT Detailed Adjustments'!CV119","v":0},{"$f":"IF($AE60>0,$AE60*$CW$73,0)+'(5) OT Detailed Adjustments'!CW62+'(5) OT Detailed Adjustments'!CW119","v":0},{"$f":"SUM(CU121:CW121)","v":0},{"$f":"IF($AF60>0,$AF60*$CY$73,0)+'(5) OT Detailed Adjustments'!CY62+'(5) OT Detailed Adjustments'!CY119","v":0},{"$f":"IF($AF60>0,$AF60*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ62+'(5) OT Detailed Adjustments'!CZ119","v":0},{"$f":"IF($AF60>0,$AF60*$DA$73,0)+'(5) OT Detailed Adjustments'!DA62+'(5) OT Detailed Adjustments'!DA119","v":0},{"$f":"SUM(CY121:DA121)","v":0},{"$f":"IF($AG60>0,$AG60*$DC$73,0)+'(5) OT Detailed Adjustments'!DC62+'(5) OT Detailed Adjustments'!DC119","v":0},{"$f":"IF($AG60>0,$AG60*$DD$73,0)+'(5) OT Detailed Adjustments'!DD62+'(5) OT Detailed Adjustments'!DD119","v":0},{"$f":"IF($AG60>0,$AG60*$DE$73,0)+'(5) OT Detailed Adjustments'!DE62+'(5) OT Detailed Adjustments'!DE119","v":0},{"$f":"SUM(DC121:DE121)","v":0},{"$f":"IF($AH60>0,$AH60*$DG$73,0)+'(5) OT Detailed Adjustments'!DG62+'(5) OT Detailed Adjustments'!DG119","v":0},{"$f":"IF($AH60>0,$AH60*$DH$73,0)+'(5) OT Detailed Adjustments'!DH62+'(5) OT Detailed Adjustments'!DH119","v":0},{"$f":"IF($AH60>0,$AH60*$DI$73,0)+'(5) OT Detailed Adjustments'!DI62+'(5) OT Detailed Adjustments'!DI119","v":0},{"$f":"SUM(DG121:DI121)","v":0},{"$f":"IF($AI60>0,$AI60*$DK$73,0)+'(5) OT Detailed Adjustments'!DK62+'(5) OT Detailed Adjustments'!DK119","v":0},{"$f":"IF($AI60>0,$AI60*$DL$73,0)+'(5) OT Detailed Adjustments'!DL62+'(5) OT Detailed Adjustments'!DL119","v":0},{"$f":"IF($AI60>0,$AI60*$DM$73,0)+'(5) OT Detailed Adjustments'!DM62+'(5) OT Detailed Adjustments'!DM119","v":0},{"$f":"SUM(DK121:DM121)","v":0},{"$f":"IF($AJ60>0,$AJ60*$DO$73,0)+'(5) OT Detailed Adjustments'!DO62+'(5) OT Detailed Adjustments'!DO119","v":0},{"$f":"IF($AJ60>0,$AJ60*$DP$73,0)+'(5) OT Detailed Adjustments'!DP62+'(5) OT Detailed Adjustments'!DP119","v":0},{"$f":"IF($AJ60>0,$AJ60*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ62+'(5) OT Detailed Adjustments'!DQ119","v":0},{"$f":"SUM(DO121:DQ121)","v":0},{"$f":"IF($AK60>0,$AK60*$DS$73,0)+'(5) OT Detailed Adjustments'!DS62+'(5) OT Detailed Adjustments'!DS119","v":0},{"$f":"IF($AK60>0,$AK60*$DT$73,0)+'(5) OT Detailed Adjustments'!DT62+'(5) OT Detailed Adjustments'!DT119","v":0},{"$f":"IF($AK60>0,$AK60*$DU$73,0)+'(5) OT Detailed Adjustments'!DU62+'(5) OT Detailed Adjustments'!DU119","v":0},{"$f":"SUM(DS121:DU121)","v":0},{"$f":"IF($AL60>0,$AL60*$DW$73,0)+'(5) OT Detailed Adjustments'!DW62+'(5) OT Detailed Adjustments'!DW119","v":0},{"$f":"IF($AL60>0,$AL60*$DX$73,0)+'(5) OT Detailed Adjustments'!DX62+'(5) OT Detailed Adjustments'!DX119","v":0},{"$f":"IF($AL60>0,$AL60*$DY$73,0)+'(5) OT Detailed Adjustments'!DY62+'(5) OT Detailed Adjustments'!DY119","v":0},{"$f":"SUM(DW121:DY121)","v":0}]
[106,"Rents & Leases - Vehicles",{"$f":"IF($G61>0,$G61*$C$73,0)+'(5) OT Detailed Adjustments'!C63+'(5) OT Detailed Adjustments'!C120","v":0},{"$f":"IF($G61>0,$G61*$D$73,0)+'(5) OT Detailed Adjustments'!D63+'(5) OT Detailed Adjustments'!D120","v":0},{"$f":"IF($G61>0,$G61*$E$73,0)+'(5) OT Detailed Adjustments'!E63+'(5) OT Detailed Adjustments'!E120","v":0},{"$f":"SUM(C122:E122)","v":0},{"$f":"IF($H61>0,$H61*$G$73,0)+'(5) OT Detailed Adjustments'!G63+'(5) OT Detailed Adjustments'!G120","v":0},{"$f":"IF($H61>0,$H61*$H$73,0)+'(5) OT Detailed Adjustments'!H63+'(5) OT Detailed Adjustments'!H120","v":0},{"$f":"IF($H61>0,$H61*$I$73,0)+'(5) OT Detailed Adjustments'!I63+'(5) OT Detailed Adjustments'!I120","v":0},{"$f":"SUM(G122:I122)","v":0},{"$f":"IF($I61>0,$I61*$K$73,0)+'(5) OT Detailed Adjustments'!K63+'(5) OT Detailed Adjustments'!K120","v":0},{"$f":"IF($I61>0,$I61*$L$73,0)+'(5) OT Detailed Adjustments'!L63+'(5) OT Detailed Adjustments'!L120","v":0},{"$f":"IF($I61>0,$I61*$M$73,0)+'(5) OT Detailed Adjustments'!M63+'(5) OT Detailed Adjustments'!M120","v":0},{"$f":"SUM(K122:M122)","v":0},{"$f":"IF($J61>0,$J61*$O$73,0)+'(5) OT Detailed Adjustments'!O63+'(5) OT Detailed Adjustments'!O120","v":0},{"$f":"IF($J61>0,$J61*$P$73,0)+'(5) OT Detailed Adjustments'!P63+'(5) OT Detailed Adjustments'!P120","v":0},{"$f":"IF($J61>0,$J61*$Q$73,0)+'(5) OT Detailed Adjustments'!Q63+'(5) OT Detailed Adjustments'!Q120","v":0},{"$f":"SUM(O122:Q122)","v":0},{"$f":"IF($K61>0,$K61*$S$73,0)+'(5) OT Detailed Adjustments'!S63+'(5) OT Detailed Adjustments'!S120","v":0},{"$f":"IF($K61>0,$K61*$T$73,0)+'(5) OT Detailed Adjustments'!T63+'(5) OT Detailed Adjustments'!T120","v":0},{"$f":"IF($K61>0,$K61*$U$73,0)+'(5) OT Detailed Adjustments'!U63+'(5) OT Detailed Adjustments'!U120","v":0},{"$f":"SUM(S122:U122)","v":0},{"$f":"IF($L61>0,$L61*$W$73,0)+'(5) OT Detailed Adjustments'!W63+'(5) OT Detailed Adjustments'!W120","v":0},{"$f":"IF($L61>0,$L61*$X$73,0)+'(5) OT Detailed Adjustments'!X63+'(5) OT Detailed Adjustments'!X120","v":0},{"$f":"IF($L61>0,$L61*$Y$73,0)+'(5) OT Detailed Adjustments'!Y63+'(5) OT Detailed Adjustments'!Y120","v":0},{"$f":"SUM(W122:Y122)","v":0},{"$f":"IF($M61>0,$M61*$AA$73,0)+'(5) OT Detailed Adjustments'!AA63+'(5) OT Detailed Adjustments'!AA120","v":0},{"$f":"IF($M61>0,$M61*$AB$73,0)+'(5) OT Detailed Adjustments'!AB63+'(5) OT Detailed Adjustments'!AB120","v":0},{"$f":"IF($M61>0,$M61*$AC$73,0)+'(5) OT Detailed Adjustments'!AC63+'(5) OT Detailed Adjustments'!AC120","v":0},{"$f":"SUM(AA122:AC122)","v":0},{"$f":"IF($N61>0,$N61*$AE$73,0)+'(5) OT Detailed Adjustments'!AE63+'(5) OT Detailed Adjustments'!AE120","v":0},{"$f":"IF($N61>0,$N61*$AF$73,0)+'(5) OT Detailed Adjustments'!AF63+'(5) OT Detailed Adjustments'!AF120","v":0},{"$f":"IF($N61>0,$N61*$AG$73,0)+'(5) OT Detailed Adjustments'!AG63+'(5) OT Detailed Adjustments'!AG120","v":0},{"$f":"SUM(AE122:AG122)","v":0},{"$f":"IF($O61>0,$O61*$AI$73,0)+'(5) OT Detailed Adjustments'!AI63+'(5) OT Detailed Adjustments'!AI120","v":0},{"$f":"IF($O61>0,$O61*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ63+'(5) OT Detailed Adjustments'!AJ120","v":0},{"$f":"IF($O61>0,$O61*$AK$73,0)+'(5) OT Detailed Adjustments'!AK63+'(5) OT Detailed Adjustments'!AK120","v":0},{"$f":"SUM(AI122:AK122)","v":0},{"$f":"IF($P61>0,$P61*$AM$73,0)+'(5) OT Detailed Adjustments'!AM63+'(5) OT Detailed Adjustments'!AM120","v":0},{"$f":"IF($P61>0,$P61*$AN$73,0)+'(5) OT Detailed Adjustments'!AN63+'(5) OT Detailed Adjustments'!AN120","v":0},{"$f":"IF($P61>0,$P61*$AO$73,0)+'(5) OT Detailed Adjustments'!AO63+'(5) OT Detailed Adjustments'!AO120","v":0},{"$f":"SUM(AM122:AO122)","v":0},{"$f":"IF($Q61>0,$Q61*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ63+'(5) OT Detailed Adjustments'!AQ120","v":0},{"$f":"IF($Q61>0,$Q61*$AR$73,0)+'(5) OT Detailed Adjustments'!AR63+'(5) OT Detailed Adjustments'!AR120","v":0},{"$f":"IF($Q61>0,$Q61*$AS$73,0)+'(5) OT Detailed Adjustments'!AS63+'(5) OT Detailed Adjustments'!AS120","v":0},{"$f":"SUM(AQ122:AS122)","v":0},{"$f":"IF($R61>0,$R61*$AU$73,0)+'(5) OT Detailed Adjustments'!AU63+'(5) OT Detailed Adjustments'!AU120","v":0},{"$f":"IF($R61>0,$R61*$AV$73,0)+'(5) OT Detailed Adjustments'!AV63+'(5) OT Detailed Adjustments'!AV120","v":0},{"$f":"IF($R61>0,$R61*$AW$73,0)+'(5) OT Detailed Adjustments'!AW63+'(5) OT Detailed Adjustments'!AW120","v":0},{"$f":"SUM(AU122:AW122)","v":0},{"$f":"IF($S61>0,$S61*$AY$73,0)+'(5) OT Detailed Adjustments'!AY63+'(5) OT Detailed Adjustments'!AY120","v":0},{"$f":"IF($S61>0,$S61*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ63+'(5) OT Detailed Adjustments'!AZ120","v":0},{"$f":"IF($S61>0,$S61*$AB$73,0)+'(5) OT Detailed Adjustments'!BA63+'(5) OT Detailed Adjustments'!BA120","v":0},{"$f":"SUM(AY122:BA122)","v":0},{"$f":"IF($T61>0,$T61*$BC$73,0)+'(5) OT Detailed Adjustments'!BC63+'(5) OT Detailed Adjustments'!BC120","v":0},{"$f":"IF($T61>0,$T61*$BD$73,0)+'(5) OT Detailed Adjustments'!BD63+'(5) OT Detailed Adjustments'!BD120","v":0},{"$f":"IF($T61>0,$T61*$BE$73,0)+'(5) OT Detailed Adjustments'!BE63+'(5) OT Detailed Adjustments'!BE120","v":0},{"$f":"SUM(BC122:BE122)","v":0},{"$f":"IF($U61>0,$U61*$BG$73,0)+'(5) OT Detailed Adjustments'!BG63+'(5) OT Detailed Adjustments'!BG120","v":0},{"$f":"IF($U61>0,$U61*$BH$73,0)+'(5) OT Detailed Adjustments'!BH63+'(5) OT Detailed Adjustments'!BH120","v":0},{"$f":"IF($U61>0,$U61*$BI$73,0)+'(5) OT Detailed Adjustments'!BI63+'(5) OT Detailed Adjustments'!BI120","v":0},{"$f":"SUM(BG122:BI122)","v":0},{"$f":"IF($V61>0,$V61*$BK$73,0)+'(5) OT Detailed Adjustments'!BK63+'(5) OT Detailed Adjustments'!BK120","v":0},{"$f":"IF($V61>0,$V61*$BL$73,0)+'(5) OT Detailed Adjustments'!BL63+'(5) OT Detailed Adjustments'!BL120","v":0},{"$f":"IF($V61>0,$V61*$BM$73,0)+'(5) OT Detailed Adjustments'!BM63+'(5) OT Detailed Adjustments'!BM120","v":0},{"$f":"SUM(BK122:BM122)","v":0},{"$f":"IF($W61>0,$W61*$BO$73,0)+'(5) OT Detailed Adjustments'!BO63+'(5) OT Detailed Adjustments'!BO120","v":0},{"$f":"IF($W61>0,$W61*$BP$73,0)+'(5) OT Detailed Adjustments'!BP63+'(5) OT Detailed Adjustments'!BP120","v":0},{"$f":"IF($W61>0,$W61*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ63+'(5) OT Detailed Adjustments'!BQ120","v":0},{"$f":"SUM(BO122:BQ122)","v":0},{"$f":"IF($X61>0,$X61*$BS$73,0)+'(5) OT Detailed Adjustments'!BS63+'(5) OT Detailed Adjustments'!BS120","v":0},{"$f":"IF($X61>0,$X61*$BT$73,0)+'(5) OT Detailed Adjustments'!BT63+'(5) OT Detailed Adjustments'!BT120","v":0},{"$f":"IF($X61>0,$X61*$BU$73,0)+'(5) OT Detailed Adjustments'!BU63+'(5) OT Detailed Adjustments'!BU120","v":0},{"$f":"SUM(BS122:BU122)","v":0},{"$f":"IF($Y61>0,$Y61*$BW$73,0)+'(5) OT Detailed Adjustments'!BW63+'(5) OT Detailed Adjustments'!BW120","v":0},{"$f":"IF($Y61>0,$Y61*$BX$73,0)+'(5) OT Detailed Adjustments'!BX63+'(5) OT Detailed Adjustments'!BX120","v":0},{"$f":"IF($Y61>0,$Y61*$BY$73,0)+'(5) OT Detailed Adjustments'!BY63+'(5) OT Detailed Adjustments'!BY120","v":0},{"$f":"SUM(BW122:BY122)","v":0},{"$f":"IF($Z61>0,$Z61*$CA$73,0)+'(5) OT Detailed Adjustments'!CA63+'(5) OT Detailed Adjustments'!CA120","v":0},{"$f":"IF($Z61>0,$Z61*$CB$73,0)+'(5) OT Detailed Adjustments'!CB63+'(5) OT Detailed Adjustments'!CB120","v":0},{"$f":"IF($Z61>0,$Z61*$CC$73,0)+'(5) OT Detailed Adjustments'!CC63+'(5) OT Detailed Adjustments'!CC120","v":0},{"$f":"SUM(CA122:CC122)","v":0},{"$f":"IF($AA61>0,$AA61*$CE$73,0)+'(5) OT Detailed Adjustments'!CE63+'(5) OT Detailed Adjustments'!CE120","v":0},{"$f":"IF($AA61>0,$AA61*$CF$73,0)+'(5) OT Detailed Adjustments'!CF63+'(5) OT Detailed Adjustments'!CF120","v":0},{"$f":"IF($AA61>0,$AA61*$CG$73,0)+'(5) OT Detailed Adjustments'!CG63+'(5) OT Detailed Adjustments'!CG120","v":0},{"$f":"SUM(CE122:CG122)","v":0},{"$f":"IF($AB61>0,$AB61*$CI$73,0)+'(5) OT Detailed Adjustments'!CI63+'(5) OT Detailed Adjustments'!CI120","v":0},{"$f":"IF($AB61>0,$AB61*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ63+'(5) OT Detailed Adjustments'!CJ120","v":0},{"$f":"IF($AB61>0,$AB61*$CK$73,0)+'(5) OT Detailed Adjustments'!CK63+'(5) OT Detailed Adjustments'!CK120","v":0},{"$f":"SUM(CI122:CK122)","v":0},{"$f":"IF($AC61>0,$AC61*$CM$73,0)+'(5) OT Detailed Adjustments'!CM63+'(5) OT Detailed Adjustments'!CM120","v":0},{"$f":"IF($AC61>0,$AC61*$CN$73,0)+'(5) OT Detailed Adjustments'!CN63+'(5) OT Detailed Adjustments'!CN120","v":0},{"$f":"IF($AC61>0,$AC61*$CO$73,0)+'(5) OT Detailed Adjustments'!CO63+'(5) OT Detailed Adjustments'!CO120","v":0},{"$f":"SUM(CM122:CO122)","v":0},{"$f":"IF($AD61>0,$AD61*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ63+'(5) OT Detailed Adjustments'!CQ120","v":0},{"$f":"IF($AD61>0,$AD61*$CR$73,0)+'(5) OT Detailed Adjustments'!CR63+'(5) OT Detailed Adjustments'!CR120","v":0},{"$f":"IF($AD61>0,$AD61*$CS$73,0)+'(5) OT Detailed Adjustments'!CS63+'(5) OT Detailed Adjustments'!CS120","v":0},{"$f":"SUM(CQ122:CS122)","v":0},{"$f":"IF($AE61>0,$AE61*$CU$73,0)+'(5) OT Detailed Adjustments'!CU63+'(5) OT Detailed Adjustments'!CU120","v":0},{"$f":"IF($AE61>0,$AE61*$CV$73,0)+'(5) OT Detailed Adjustments'!CV63+'(5) OT Detailed Adjustments'!CV120","v":0},{"$f":"IF($AE61>0,$AE61*$CW$73,0)+'(5) OT Detailed Adjustments'!CW63+'(5) OT Detailed Adjustments'!CW120","v":0},{"$f":"SUM(CU122:CW122)","v":0},{"$f":"IF($AF61>0,$AF61*$CY$73,0)+'(5) OT Detailed Adjustments'!CY63+'(5) OT Detailed Adjustments'!CY120","v":0},{"$f":"IF($AF61>0,$AF61*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ63+'(5) OT Detailed Adjustments'!CZ120","v":0},{"$f":"IF($AF61>0,$AF61*$DA$73,0)+'(5) OT Detailed Adjustments'!DA63+'(5) OT Detailed Adjustments'!DA120","v":0},{"$f":"SUM(CY122:DA122)","v":0},{"$f":"IF($AG61>0,$AG61*$DC$73,0)+'(5) OT Detailed Adjustments'!DC63+'(5) OT Detailed Adjustments'!DC120","v":0},{"$f":"IF($AG61>0,$AG61*$DD$73,0)+'(5) OT Detailed Adjustments'!DD63+'(5) OT Detailed Adjustments'!DD120","v":0},{"$f":"IF($AG61>0,$AG61*$DE$73,0)+'(5) OT Detailed Adjustments'!DE63+'(5) OT Detailed Adjustments'!DE120","v":0},{"$f":"SUM(DC122:DE122)","v":0},{"$f":"IF($AH61>0,$AH61*$DG$73,0)+'(5) OT Detailed Adjustments'!DG63+'(5) OT Detailed Adjustments'!DG120","v":0},{"$f":"IF($AH61>0,$AH61*$DH$73,0)+'(5) OT Detailed Adjustments'!DH63+'(5) OT Detailed Adjustments'!DH120","v":0},{"$f":"IF($AH61>0,$AH61*$DI$73,0)+'(5) OT Detailed Adjustments'!DI63+'(5) OT Detailed Adjustments'!DI120","v":0},{"$f":"SUM(DG122:DI122)","v":0},{"$f":"IF($AI61>0,$AI61*$DK$73,0)+'(5) OT Detailed Adjustments'!DK63+'(5) OT Detailed Adjustments'!DK120","v":0},{"$f":"IF($AI61>0,$AI61*$DL$73,0)+'(5) OT Detailed Adjustments'!DL63+'(5) OT Detailed Adjustments'!DL120","v":0},{"$f":"IF($AI61>0,$AI61*$DM$73,0)+'(5) OT Detailed Adjustments'!DM63+'(5) OT Detailed Adjustments'!DM120","v":0},{"$f":"SUM(DK122:DM122)","v":0},{"$f":"IF($AJ61>0,$AJ61*$DO$73,0)+'(5) OT Detailed Adjustments'!DO63+'(5) OT Detailed Adjustments'!DO120","v":0},{"$f":"IF($AJ61>0,$AJ61*$DP$73,0)+'(5) OT Detailed Adjustments'!DP63+'(5) OT Detailed Adjustments'!DP120","v":0},{"$f":"IF($AJ61>0,$AJ61*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ63+'(5) OT Detailed Adjustments'!DQ120","v":0},{"$f":"SUM(DO122:DQ122)","v":0},{"$f":"IF($AK61>0,$AK61*$DS$73,0)+'(5) OT Detailed Adjustments'!DS63+'(5) OT Detailed Adjustments'!DS120","v":0},{"$f":"IF($AK61>0,$AK61*$DT$73,0)+'(5) OT Detailed Adjustments'!DT63+'(5) OT Detailed Adjustments'!DT120","v":0},{"$f":"IF($AK61>0,$AK61*$DU$73,0)+'(5) OT Detailed Adjustments'!DU63+'(5) OT Detailed Adjustments'!DU120","v":0},{"$f":"SUM(DS122:DU122)","v":0},{"$f":"IF($AL61>0,$AL61*$DW$73,0)+'(5) OT Detailed Adjustments'!DW63+'(5) OT Detailed Adjustments'!DW120","v":0},{"$f":"IF($AL61>0,$AL61*$DX$73,0)+'(5) OT Detailed Adjustments'!DX63+'(5) OT Detailed Adjustments'!DX120","v":0},{"$f":"IF($AL61>0,$AL61*$DY$73,0)+'(5) OT Detailed Adjustments'!DY63+'(5) OT Detailed Adjustments'!DY120","v":0},{"$f":"SUM(DW122:DY122)","v":0}]
[107,"Depreciation - Vehicles",{"$f":"IF($G62>0,$G62*$C$73,0)+'(5) OT Detailed Adjustments'!C64+'(5) OT Detailed Adjustments'!C121","v":0},{"$f":"IF($G62>0,$G62*$D$73,0)+'(5) OT Detailed Adjustments'!D64+'(5) OT Detailed Adjustments'!D121","v":0},{"$f":"IF($G62>0,$G62*$E$73,0)+'(5) OT Detailed Adjustments'!E64+'(5) OT Detailed Adjustments'!E121","v":0},{"$f":"SUM(C123:E123)","v":0},{"$f":"IF($H62>0,$H62*$G$73,0)+'(5) OT Detailed Adjustments'!G64+'(5) OT Detailed Adjustments'!G121","v":0},{"$f":"IF($H62>0,$H62*$H$73,0)+'(5) OT Detailed Adjustments'!H64+'(5) OT Detailed Adjustments'!H121","v":0},{"$f":"IF($H62>0,$H62*$I$73,0)+'(5) OT Detailed Adjustments'!I64+'(5) OT Detailed Adjustments'!I121","v":0},{"$f":"SUM(G123:I123)","v":0},{"$f":"IF($I62>0,$I62*$K$73,0)+'(5) OT Detailed Adjustments'!K64+'(5) OT Detailed Adjustments'!K121","v":0},{"$f":"IF($I62>0,$I62*$L$73,0)+'(5) OT Detailed Adjustments'!L64+'(5) OT Detailed Adjustments'!L121","v":0},{"$f":"IF($I62>0,$I62*$M$73,0)+'(5) OT Detailed Adjustments'!M64+'(5) OT Detailed Adjustments'!M121","v":0},{"$f":"SUM(K123:M123)","v":0},{"$f":"IF($J62>0,$J62*$O$73,0)+'(5) OT Detailed Adjustments'!O64+'(5) OT Detailed Adjustments'!O121","v":0},{"$f":"IF($J62>0,$J62*$P$73,0)+'(5) OT Detailed Adjustments'!P64+'(5) OT Detailed Adjustments'!P121","v":0},{"$f":"IF($J62>0,$J62*$Q$73,0)+'(5) OT Detailed Adjustments'!Q64+'(5) OT Detailed Adjustments'!Q121","v":0},{"$f":"SUM(O123:Q123)","v":0},{"$f":"IF($K62>0,$K62*$S$73,0)+'(5) OT Detailed Adjustments'!S64+'(5) OT Detailed Adjustments'!S121","v":0},{"$f":"IF($K62>0,$K62*$T$73,0)+'(5) OT Detailed Adjustments'!T64+'(5) OT Detailed Adjustments'!T121","v":0},{"$f":"IF($K62>0,$K62*$U$73,0)+'(5) OT Detailed Adjustments'!U64+'(5) OT Detailed Adjustments'!U121","v":0},{"$f":"SUM(S123:U123)","v":0},{"$f":"IF($L62>0,$L62*$W$73,0)+'(5) OT Detailed Adjustments'!W64+'(5) OT Detailed Adjustments'!W121","v":0},{"$f":"IF($L62>0,$L62*$X$73,0)+'(5) OT Detailed Adjustments'!X64+'(5) OT Detailed Adjustments'!X121","v":0},{"$f":"IF($L62>0,$L62*$Y$73,0)+'(5) OT Detailed Adjustments'!Y64+'(5) OT Detailed Adjustments'!Y121","v":0},{"$f":"SUM(W123:Y123)","v":0},{"$f":"IF($M62>0,$M62*$AA$73,0)+'(5) OT Detailed Adjustments'!AA64+'(5) OT Detailed Adjustments'!AA121","v":0},{"$f":"IF($M62>0,$M62*$AB$73,0)+'(5) OT Detailed Adjustments'!AB64+'(5) OT Detailed Adjustments'!AB121","v":0},{"$f":"IF($M62>0,$M62*$AC$73,0)+'(5) OT Detailed Adjustments'!AC64+'(5) OT Detailed Adjustments'!AC121","v":0},{"$f":"SUM(AA123:AC123)","v":0},{"$f":"IF($N62>0,$N62*$AE$73,0)+'(5) OT Detailed Adjustments'!AE64+'(5) OT Detailed Adjustments'!AE121","v":0},{"$f":"IF($N62>0,$N62*$AF$73,0)+'(5) OT Detailed Adjustments'!AF64+'(5) OT Detailed Adjustments'!AF121","v":0},{"$f":"IF($N62>0,$N62*$AG$73,0)+'(5) OT Detailed Adjustments'!AG64+'(5) OT Detailed Adjustments'!AG121","v":0},{"$f":"SUM(AE123:AG123)","v":0},{"$f":"IF($O62>0,$O62*$AI$73,0)+'(5) OT Detailed Adjustments'!AI64+'(5) OT Detailed Adjustments'!AI121","v":0},{"$f":"IF($O62>0,$O62*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ64+'(5) OT Detailed Adjustments'!AJ121","v":0},{"$f":"IF($O62>0,$O62*$AK$73,0)+'(5) OT Detailed Adjustments'!AK64+'(5) OT Detailed Adjustments'!AK121","v":0},{"$f":"SUM(AI123:AK123)","v":0},{"$f":"IF($P62>0,$P62*$AM$73,0)+'(5) OT Detailed Adjustments'!AM64+'(5) OT Detailed Adjustments'!AM121","v":0},{"$f":"IF($P62>0,$P62*$AN$73,0)+'(5) OT Detailed Adjustments'!AN64+'(5) OT Detailed Adjustments'!AN121","v":0},{"$f":"IF($P62>0,$P62*$AO$73,0)+'(5) OT Detailed Adjustments'!AO64+'(5) OT Detailed Adjustments'!AO121","v":0},{"$f":"SUM(AM123:AO123)","v":0},{"$f":"IF($Q62>0,$Q62*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ64+'(5) OT Detailed Adjustments'!AQ121","v":0},{"$f":"IF($Q62>0,$Q62*$AR$73,0)+'(5) OT Detailed Adjustments'!AR64+'(5) OT Detailed Adjustments'!AR121","v":0},{"$f":"IF($Q62>0,$Q62*$AS$73,0)+'(5) OT Detailed Adjustments'!AS64+'(5) OT Detailed Adjustments'!AS121","v":0},{"$f":"SUM(AQ123:AS123)","v":0},{"$f":"IF($R62>0,$R62*$AU$73,0)+'(5) OT Detailed Adjustments'!AU64+'(5) OT Detailed Adjustments'!AU121","v":0},{"$f":"IF($R62>0,$R62*$AV$73,0)+'(5) OT Detailed Adjustments'!AV64+'(5) OT Detailed Adjustments'!AV121","v":0},{"$f":"IF($R62>0,$R62*$AW$73,0)+'(5) OT Detailed Adjustments'!AW64+'(5) OT Detailed Adjustments'!AW121","v":0},{"$f":"SUM(AU123:AW123)","v":0},{"$f":"IF($S62>0,$S62*$AY$73,0)+'(5) OT Detailed Adjustments'!AY64+'(5) OT Detailed Adjustments'!AY121","v":0},{"$f":"IF($S62>0,$S62*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ64+'(5) OT Detailed Adjustments'!AZ121","v":0},{"$f":"IF($S62>0,$S62*$AB$73,0)+'(5) OT Detailed Adjustments'!BA64+'(5) OT Detailed Adjustments'!BA121","v":0},{"$f":"SUM(AY123:BA123)","v":0},{"$f":"IF($T62>0,$T62*$BC$73,0)+'(5) OT Detailed Adjustments'!BC64+'(5) OT Detailed Adjustments'!BC121","v":0},{"$f":"IF($T62>0,$T62*$BD$73,0)+'(5) OT Detailed Adjustments'!BD64+'(5) OT Detailed Adjustments'!BD121","v":0},{"$f":"IF($T62>0,$T62*$BE$73,0)+'(5) OT Detailed Adjustments'!BE64+'(5) OT Detailed Adjustments'!BE121","v":0},{"$f":"SUM(BC123:BE123)","v":0},{"$f":"IF($U62>0,$U62*$BG$73,0)+'(5) OT Detailed Adjustments'!BG64+'(5) OT Detailed Adjustments'!BG121","v":0},{"$f":"IF($U62>0,$U62*$BH$73,0)+'(5) OT Detailed Adjustments'!BH64+'(5) OT Detailed Adjustments'!BH121","v":0},{"$f":"IF($U62>0,$U62*$BI$73,0)+'(5) OT Detailed Adjustments'!BI64+'(5) OT Detailed Adjustments'!BI121","v":0},{"$f":"SUM(BG123:BI123)","v":0},{"$f":"IF($V62>0,$V62*$BK$73,0)+'(5) OT Detailed Adjustments'!BK64+'(5) OT Detailed Adjustments'!BK121","v":0},{"$f":"IF($V62>0,$V62*$BL$73,0)+'(5) OT Detailed Adjustments'!BL64+'(5) OT Detailed Adjustments'!BL121","v":0},{"$f":"IF($V62>0,$V62*$BM$73,0)+'(5) OT Detailed Adjustments'!BM64+'(5) OT Detailed Adjustments'!BM121","v":0},{"$f":"SUM(BK123:BM123)","v":0},{"$f":"IF($W62>0,$W62*$BO$73,0)+'(5) OT Detailed Adjustments'!BO64+'(5) OT Detailed Adjustments'!BO121","v":0},{"$f":"IF($W62>0,$W62*$BP$73,0)+'(5) OT Detailed Adjustments'!BP64+'(5) OT Detailed Adjustments'!BP121","v":0},{"$f":"IF($W62>0,$W62*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ64+'(5) OT Detailed Adjustments'!BQ121","v":0},{"$f":"SUM(BO123:BQ123)","v":0},{"$f":"IF($X62>0,$X62*$BS$73,0)+'(5) OT Detailed Adjustments'!BS64+'(5) OT Detailed Adjustments'!BS121","v":0},{"$f":"IF($X62>0,$X62*$BT$73,0)+'(5) OT Detailed Adjustments'!BT64+'(5) OT Detailed Adjustments'!BT121","v":0},{"$f":"IF($X62>0,$X62*$BU$73,0)+'(5) OT Detailed Adjustments'!BU64+'(5) OT Detailed Adjustments'!BU121","v":0},{"$f":"SUM(BS123:BU123)","v":0},{"$f":"IF($Y62>0,$Y62*$BW$73,0)+'(5) OT Detailed Adjustments'!BW64+'(5) OT Detailed Adjustments'!BW121","v":0},{"$f":"IF($Y62>0,$Y62*$BX$73,0)+'(5) OT Detailed Adjustments'!BX64+'(5) OT Detailed Adjustments'!BX121","v":0},{"$f":"IF($Y62>0,$Y62*$BY$73,0)+'(5) OT Detailed Adjustments'!BY64+'(5) OT Detailed Adjustments'!BY121","v":0},{"$f":"SUM(BW123:BY123)","v":0},{"$f":"IF($Z62>0,$Z62*$CA$73,0)+'(5) OT Detailed Adjustments'!CA64+'(5) OT Detailed Adjustments'!CA121","v":0},{"$f":"IF($Z62>0,$Z62*$CB$73,0)+'(5) OT Detailed Adjustments'!CB64+'(5) OT Detailed Adjustments'!CB121","v":0},{"$f":"IF($Z62>0,$Z62*$CC$73,0)+'(5) OT Detailed Adjustments'!CC64+'(5) OT Detailed Adjustments'!CC121","v":0},{"$f":"SUM(CA123:CC123)","v":0},{"$f":"IF($AA62>0,$AA62*$CE$73,0)+'(5) OT Detailed Adjustments'!CE64+'(5) OT Detailed Adjustments'!CE121","v":0},{"$f":"IF($AA62>0,$AA62*$CF$73,0)+'(5) OT Detailed Adjustments'!CF64+'(5) OT Detailed Adjustments'!CF121","v":0},{"$f":"IF($AA62>0,$AA62*$CG$73,0)+'(5) OT Detailed Adjustments'!CG64+'(5) OT Detailed Adjustments'!CG121","v":0},{"$f":"SUM(CE123:CG123)","v":0},{"$f":"IF($AB62>0,$AB62*$CI$73,0)+'(5) OT Detailed Adjustments'!CI64+'(5) OT Detailed Adjustments'!CI121","v":0},{"$f":"IF($AB62>0,$AB62*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ64+'(5) OT Detailed Adjustments'!CJ121","v":0},{"$f":"IF($AB62>0,$AB62*$CK$73,0)+'(5) OT Detailed Adjustments'!CK64+'(5) OT Detailed Adjustments'!CK121","v":0},{"$f":"SUM(CI123:CK123)","v":0},{"$f":"IF($AC62>0,$AC62*$CM$73,0)+'(5) OT Detailed Adjustments'!CM64+'(5) OT Detailed Adjustments'!CM121","v":0},{"$f":"IF($AC62>0,$AC62*$CN$73,0)+'(5) OT Detailed Adjustments'!CN64+'(5) OT Detailed Adjustments'!CN121","v":0},{"$f":"IF($AC62>0,$AC62*$CO$73,0)+'(5) OT Detailed Adjustments'!CO64+'(5) OT Detailed Adjustments'!CO121","v":0},{"$f":"SUM(CM123:CO123)","v":0},{"$f":"IF($AD62>0,$AD62*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ64+'(5) OT Detailed Adjustments'!CQ121","v":0},{"$f":"IF($AD62>0,$AD62*$CR$73,0)+'(5) OT Detailed Adjustments'!CR64+'(5) OT Detailed Adjustments'!CR121","v":0},{"$f":"IF($AD62>0,$AD62*$CS$73,0)+'(5) OT Detailed Adjustments'!CS64+'(5) OT Detailed Adjustments'!CS121","v":0},{"$f":"SUM(CQ123:CS123)","v":0},{"$f":"IF($AE62>0,$AE62*$CU$73,0)+'(5) OT Detailed Adjustments'!CU64+'(5) OT Detailed Adjustments'!CU121","v":0},{"$f":"IF($AE62>0,$AE62*$CV$73,0)+'(5) OT Detailed Adjustments'!CV64+'(5) OT Detailed Adjustments'!CV121","v":0},{"$f":"IF($AE62>0,$AE62*$CW$73,0)+'(5) OT Detailed Adjustments'!CW64+'(5) OT Detailed Adjustments'!CW121","v":0},{"$f":"SUM(CU123:CW123)","v":0},{"$f":"IF($AF62>0,$AF62*$CY$73,0)+'(5) OT Detailed Adjustments'!CY64+'(5) OT Detailed Adjustments'!CY121","v":0},{"$f":"IF($AF62>0,$AF62*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ64+'(5) OT Detailed Adjustments'!CZ121","v":0},{"$f":"IF($AF62>0,$AF62*$DA$73,0)+'(5) OT Detailed Adjustments'!DA64+'(5) OT Detailed Adjustments'!DA121","v":0},{"$f":"SUM(CY123:DA123)","v":0},{"$f":"IF($AG62>0,$AG62*$DC$73,0)+'(5) OT Detailed Adjustments'!DC64+'(5) OT Detailed Adjustments'!DC121","v":0},{"$f":"IF($AG62>0,$AG62*$DD$73,0)+'(5) OT Detailed Adjustments'!DD64+'(5) OT Detailed Adjustments'!DD121","v":0},{"$f":"IF($AG62>0,$AG62*$DE$73,0)+'(5) OT Detailed Adjustments'!DE64+'(5) OT Detailed Adjustments'!DE121","v":0},{"$f":"SUM(DC123:DE123)","v":0},{"$f":"IF($AH62>0,$AH62*$DG$73,0)+'(5) OT Detailed Adjustments'!DG64+'(5) OT Detailed Adjustments'!DG121","v":0},{"$f":"IF($AH62>0,$AH62*$DH$73,0)+'(5) OT Detailed Adjustments'!DH64+'(5) OT Detailed Adjustments'!DH121","v":0},{"$f":"IF($AH62>0,$AH62*$DI$73,0)+'(5) OT Detailed Adjustments'!DI64+'(5) OT Detailed Adjustments'!DI121","v":0},{"$f":"SUM(DG123:DI123)","v":0},{"$f":"IF($AI62>0,$AI62*$DK$73,0)+'(5) OT Detailed Adjustments'!DK64+'(5) OT Detailed Adjustments'!DK121","v":0},{"$f":"IF($AI62>0,$AI62*$DL$73,0)+'(5) OT Detailed Adjustments'!DL64+'(5) OT Detailed Adjustments'!DL121","v":0},{"$f":"IF($AI62>0,$AI62*$DM$73,0)+'(5) OT Detailed Adjustments'!DM64+'(5) OT Detailed Adjustments'!DM121","v":0},{"$f":"SUM(DK123:DM123)","v":0},{"$f":"IF($AJ62>0,$AJ62*$DO$73,0)+'(5) OT Detailed Adjustments'!DO64+'(5) OT Detailed Adjustments'!DO121","v":0},{"$f":"IF($AJ62>0,$AJ62*$DP$73,0)+'(5) OT Detailed Adjustments'!DP64+'(5) OT Detailed Adjustments'!DP121","v":0},{"$f":"IF($AJ62>0,$AJ62*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ64+'(5) OT Detailed Adjustments'!DQ121","v":0},{"$f":"SUM(DO123:DQ123)","v":0},{"$f":"IF($AK62>0,$AK62*$DS$73,0)+'(5) OT Detailed Adjustments'!DS64+'(5) OT Detailed Adjustments'!DS121","v":0},{"$f":"IF($AK62>0,$AK62*$DT$73,0)+'(5) OT Detailed Adjustments'!DT64+'(5) OT Detailed Adjustments'!DT121","v":0},{"$f":"IF($AK62>0,$AK62*$DU$73,0)+'(5) OT Detailed Adjustments'!DU64+'(5) OT Detailed Adjustments'!DU121","v":0},{"$f":"SUM(DS123:DU123)","v":0},{"$f":"IF($AL62>0,$AL62*$DW$73,0)+'(5) OT Detailed Adjustments'!DW64+'(5) OT Detailed Adjustments'!DW121","v":0},{"$f":"IF($AL62>0,$AL62*$DX$73,0)+'(5) OT Detailed Adjustments'!DX64+'(5) OT Detailed Adjustments'!DX121","v":0},{"$f":"IF($AL62>0,$AL62*$DY$73,0)+'(5) OT Detailed Adjustments'!DY64+'(5) OT Detailed Adjustments'!DY121","v":0},{"$f":"SUM(DW123:DY123)","v":0}]
[null,"Other Costs"]
[109,"Administrative Indirect Costs",{"$f":"IF($G64>0,$G64*$C$73,0)+'(5) OT Detailed Adjustments'!C66+'(5) OT Detailed Adjustments'!C123","v":0},{"$f":"IF($G64>0,$G64*$D$73,0)+'(5) OT Detailed Adjustments'!D66+'(5) OT Detailed Adjustments'!D123","v":0},{"$f":"IF($G64>0,$G64*$E$73,0)+'(5) OT Detailed Adjustments'!E66+'(5) OT Detailed Adjustments'!E123","v":0},{"$f":"SUM(C125:E125)","v":0},{"$f":"IF($H64>0,$H64*$G$73,0)+'(5) OT Detailed Adjustments'!G66+'(5) OT Detailed Adjustments'!G123","v":0},{"$f":"IF($H64>0,$H64*$H$73,0)+'(5) OT Detailed Adjustments'!H66+'(5) OT Detailed Adjustments'!H123","v":0},{"$f":"IF($H64>0,$H64*$I$73,0)+'(5) OT Detailed Adjustments'!I66+'(5) OT Detailed Adjustments'!I123","v":0},{"$f":"SUM(G125:I125)","v":0},{"$f":"IF($I64>0,$I64*$K$73,0)+'(5) OT Detailed Adjustments'!K66+'(5) OT Detailed Adjustments'!K123","v":0},{"$f":"IF($I64>0,$I64*$L$73,0)+'(5) OT Detailed Adjustments'!L66+'(5) OT Detailed Adjustments'!L123","v":0},{"$f":"IF($I64>0,$I64*$M$73,0)+'(5) OT Detailed Adjustments'!M66+'(5) OT Detailed Adjustments'!M123","v":0},{"$f":"SUM(K125:M125)","v":0},{"$f":"IF($J64>0,$J64*$O$73,0)+'(5) OT Detailed Adjustments'!O66+'(5) OT Detailed Adjustments'!O123","v":0},{"$f":"IF($J64>0,$J64*$P$73,0)+'(5) OT Detailed Adjustments'!P66+'(5) OT Detailed Adjustments'!P123","v":0},{"$f":"IF($J64>0,$J64*$Q$73,0)+'(5) OT Detailed Adjustments'!Q66+'(5) OT Detailed Adjustments'!Q123","v":0},{"$f":"SUM(O125:Q125)","v":0},{"$f":"IF($K64>0,$K64*$S$73,0)+'(5) OT Detailed Adjustments'!S66+'(5) OT Detailed Adjustments'!S123","v":0},{"$f":"IF($K64>0,$K64*$T$73,0)+'(5) OT Detailed Adjustments'!T66+'(5) OT Detailed Adjustments'!T123","v":0},{"$f":"IF($K64>0,$K64*$U$73,0)+'(5) OT Detailed Adjustments'!U66+'(5) OT Detailed Adjustments'!U123","v":0},{"$f":"SUM(S125:U125)","v":0},{"$f":"IF($L64>0,$L64*$W$73,0)+'(5) OT Detailed Adjustments'!W66+'(5) OT Detailed Adjustments'!W123","v":0},{"$f":"IF($L64>0,$L64*$X$73,0)+'(5) OT Detailed Adjustments'!X66+'(5) OT Detailed Adjustments'!X123","v":0},{"$f":"IF($L64>0,$L64*$Y$73,0)+'(5) OT Detailed Adjustments'!Y66+'(5) OT Detailed Adjustments'!Y123","v":0},{"$f":"SUM(W125:Y125)","v":0},{"$f":"IF($M64>0,$M64*$AA$73,0)+'(5) OT Detailed Adjustments'!AA66+'(5) OT Detailed Adjustments'!AA123","v":0},{"$f":"IF($M64>0,$M64*$AB$73,0)+'(5) OT Detailed Adjustments'!AB66+'(5) OT Detailed Adjustments'!AB123","v":0},{"$f":"IF($M64>0,$M64*$AC$73,0)+'(5) OT Detailed Adjustments'!AC66+'(5) OT Detailed Adjustments'!AC123","v":0},{"$f":"SUM(AA125:AC125)","v":0},{"$f":"IF($N64>0,$N64*$AE$73,0)+'(5) OT Detailed Adjustments'!AE66+'(5) OT Detailed Adjustments'!AE123","v":0},{"$f":"IF($N64>0,$N64*$AF$73,0)+'(5) OT Detailed Adjustments'!AF66+'(5) OT Detailed Adjustments'!AF123","v":0},{"$f":"IF($N64>0,$N64*$AG$73,0)+'(5) OT Detailed Adjustments'!AG66+'(5) OT Detailed Adjustments'!AG123","v":0},{"$f":"SUM(AE125:AG125)","v":0},{"$f":"IF($O64>0,$O64*$AI$73,0)+'(5) OT Detailed Adjustments'!AI66+'(5) OT Detailed Adjustments'!AI123","v":0},{"$f":"IF($O64>0,$O64*$AJ$73,0)+'(5) OT Detailed Adjustments'!AJ66+'(5) OT Detailed Adjustments'!AJ123","v":0},{"$f":"IF($O64>0,$O64*$AK$73,0)+'(5) OT Detailed Adjustments'!AK66+'(5) OT Detailed Adjustments'!AK123","v":0},{"$f":"SUM(AI125:AK125)","v":0},{"$f":"IF($P64>0,$P64*$AM$73,0)+'(5) OT Detailed Adjustments'!AM66+'(5) OT Detailed Adjustments'!AM123","v":0},{"$f":"IF($P64>0,$P64*$AN$73,0)+'(5) OT Detailed Adjustments'!AN66+'(5) OT Detailed Adjustments'!AN123","v":0},{"$f":"IF($P64>0,$P64*$AO$73,0)+'(5) OT Detailed Adjustments'!AO66+'(5) OT Detailed Adjustments'!AO123","v":0},{"$f":"SUM(AM125:AO125)","v":0},{"$f":"IF($Q64>0,$Q64*$AQ$73,0)+'(5) OT Detailed Adjustments'!AQ66+'(5) OT Detailed Adjustments'!AQ123","v":0},{"$f":"IF($Q64>0,$Q64*$AR$73,0)+'(5) OT Detailed Adjustments'!AR66+'(5) OT Detailed Adjustments'!AR123","v":0},{"$f":"IF($Q64>0,$Q64*$AS$73,0)+'(5) OT Detailed Adjustments'!AS66+'(5) OT Detailed Adjustments'!AS123","v":0},{"$f":"SUM(AQ125:AS125)","v":0},{"$f":"IF($R64>0,$R64*$AU$73,0)+'(5) OT Detailed Adjustments'!AU66+'(5) OT Detailed Adjustments'!AU123","v":0},{"$f":"IF($R64>0,$R64*$AV$73,0)+'(5) OT Detailed Adjustments'!AV66+'(5) OT Detailed Adjustments'!AV123","v":0},{"$f":"IF($R64>0,$R64*$AW$73,0)+'(5) OT Detailed Adjustments'!AW66+'(5) OT Detailed Adjustments'!AW123","v":0},{"$f":"SUM(AU125:AW125)","v":0},{"$f":"IF($S64>0,$S64*$AY$73,0)+'(5) OT Detailed Adjustments'!AY66+'(5) OT Detailed Adjustments'!AY123","v":0},{"$f":"IF($S64>0,$S64*$AZ$73,0)+'(5) OT Detailed Adjustments'!AZ66+'(5) OT Detailed Adjustments'!AZ123","v":0},{"$f":"IF($S64>0,$S64*$AB$73,0)+'(5) OT Detailed Adjustments'!BA66+'(5) OT Detailed Adjustments'!BA123","v":0},{"$f":"SUM(AY125:BA125)","v":0},{"$f":"IF($T64>0,$T64*$BC$73,0)+'(5) OT Detailed Adjustments'!BC66+'(5) OT Detailed Adjustments'!BC123","v":0},{"$f":"IF($T64>0,$T64*$BD$73,0)+'(5) OT Detailed Adjustments'!BD66+'(5) OT Detailed Adjustments'!BD123","v":0},{"$f":"IF($T64>0,$T64*$BE$73,0)+'(5) OT Detailed Adjustments'!BE66+'(5) OT Detailed Adjustments'!BE123","v":0},{"$f":"SUM(BC125:BE125)","v":0},{"$f":"IF($U64>0,$U64*$BG$73,0)+'(5) OT Detailed Adjustments'!BG66+'(5) OT Detailed Adjustments'!BG123","v":0},{"$f":"IF($U64>0,$U64*$BH$73,0)+'(5) OT Detailed Adjustments'!BH66+'(5) OT Detailed Adjustments'!BH123","v":0},{"$f":"IF($U64>0,$U64*$BI$73,0)+'(5) OT Detailed Adjustments'!BI66+'(5) OT Detailed Adjustments'!BI123","v":0},{"$f":"SUM(BG125:BI125)","v":0},{"$f":"IF($V64>0,$V64*$BK$73,0)+'(5) OT Detailed Adjustments'!BK66+'(5) OT Detailed Adjustments'!BK123","v":0},{"$f":"IF($V64>0,$V64*$BL$73,0)+'(5) OT Detailed Adjustments'!BL66+'(5) OT Detailed Adjustments'!BL123","v":0},{"$f":"IF($V64>0,$V64*$BM$73,0)+'(5) OT Detailed Adjustments'!BM66+'(5) OT Detailed Adjustments'!BM123","v":0},{"$f":"SUM(BK125:BM125)","v":0},{"$f":"IF($W64>0,$W64*$BO$73,0)+'(5) OT Detailed Adjustments'!BO66+'(5) OT Detailed Adjustments'!BO123","v":0},{"$f":"IF($W64>0,$W64*$BP$73,0)+'(5) OT Detailed Adjustments'!BP66+'(5) OT Detailed Adjustments'!BP123","v":0},{"$f":"IF($W64>0,$W64*$BQ$73,0)+'(5) OT Detailed Adjustments'!BQ66+'(5) OT Detailed Adjustments'!BQ123","v":0},{"$f":"SUM(BO125:BQ125)","v":0},{"$f":"IF($X64>0,$X64*$BS$73,0)+'(5) OT Detailed Adjustments'!BS66+'(5) OT Detailed Adjustments'!BS123","v":0},{"$f":"IF($X64>0,$X64*$BT$73,0)+'(5) OT Detailed Adjustments'!BT66+'(5) OT Detailed Adjustments'!BT123","v":0},{"$f":"IF($X64>0,$X64*$BU$73,0)+'(5) OT Detailed Adjustments'!BU66+'(5) OT Detailed Adjustments'!BU123","v":0},{"$f":"SUM(BS125:BU125)","v":0},{"$f":"IF($Y64>0,$Y64*$BW$73,0)+'(5) OT Detailed Adjustments'!BW66+'(5) OT Detailed Adjustments'!BW123","v":0},{"$f":"IF($Y64>0,$Y64*$BX$73,0)+'(5) OT Detailed Adjustments'!BX66+'(5) OT Detailed Adjustments'!BX123","v":0},{"$f":"IF($Y64>0,$Y64*$BY$73,0)+'(5) OT Detailed Adjustments'!BY66+'(5) OT Detailed Adjustments'!BY123","v":0},{"$f":"SUM(BW125:BY125)","v":0},{"$f":"IF($Z64>0,$Z64*$CA$73,0)+'(5) OT Detailed Adjustments'!CA66+'(5) OT Detailed Adjustments'!CA123","v":0},{"$f":"IF($Z64>0,$Z64*$CB$73,0)+'(5) OT Detailed Adjustments'!CB66+'(5) OT Detailed Adjustments'!CB123","v":0},{"$f":"IF($Z64>0,$Z64*$CC$73,0)+'(5) OT Detailed Adjustments'!CC66+'(5) OT Detailed Adjustments'!CC123","v":0},{"$f":"SUM(CA125:CC125)","v":0},{"$f":"IF($AA64>0,$AA64*$CE$73,0)+'(5) OT Detailed Adjustments'!CE66+'(5) OT Detailed Adjustments'!CE123","v":0},{"$f":"IF($AA64>0,$AA64*$CF$73,0)+'(5) OT Detailed Adjustments'!CF66+'(5) OT Detailed Adjustments'!CF123","v":0},{"$f":"IF($AA64>0,$AA64*$CG$73,0)+'(5) OT Detailed Adjustments'!CG66+'(5) OT Detailed Adjustments'!CG123","v":0},{"$f":"SUM(CE125:CG125)","v":0},{"$f":"IF($AB64>0,$AB64*$CI$73,0)+'(5) OT Detailed Adjustments'!CI66+'(5) OT Detailed Adjustments'!CI123","v":0},{"$f":"IF($AB64>0,$AB64*$CJ$73,0)+'(5) OT Detailed Adjustments'!CJ66+'(5) OT Detailed Adjustments'!CJ123","v":0},{"$f":"IF($AB64>0,$AB64*$CK$73,0)+'(5) OT Detailed Adjustments'!CK66+'(5) OT Detailed Adjustments'!CK123","v":0},{"$f":"SUM(CI125:CK125)","v":0},{"$f":"IF($AC64>0,$AC64*$CM$73,0)+'(5) OT Detailed Adjustments'!CM66+'(5) OT Detailed Adjustments'!CM123","v":0},{"$f":"IF($AC64>0,$AC64*$CN$73,0)+'(5) OT Detailed Adjustments'!CN66+'(5) OT Detailed Adjustments'!CN123","v":0},{"$f":"IF($AC64>0,$AC64*$CO$73,0)+'(5) OT Detailed Adjustments'!CO66+'(5) OT Detailed Adjustments'!CO123","v":0},{"$f":"SUM(CM125:CO125)","v":0},{"$f":"IF($AD64>0,$AD64*$CQ$73,0)+'(5) OT Detailed Adjustments'!CQ66+'(5) OT Detailed Adjustments'!CQ123","v":0},{"$f":"IF($AD64>0,$AD64*$CR$73,0)+'(5) OT Detailed Adjustments'!CR66+'(5) OT Detailed Adjustments'!CR123","v":0},{"$f":"IF($AD64>0,$AD64*$CS$73,0)+'(5) OT Detailed Adjustments'!CS66+'(5) OT Detailed Adjustments'!CS123","v":0},{"$f":"SUM(CQ125:CS125)","v":0},{"$f":"IF($AE64>0,$AE64*$CU$73,0)+'(5) OT Detailed Adjustments'!CU66+'(5) OT Detailed Adjustments'!CU123","v":0},{"$f":"IF($AE64>0,$AE64*$CV$73,0)+'(5) OT Detailed Adjustments'!CV66+'(5) OT Detailed Adjustments'!CV123","v":0},{"$f":"IF($AE64>0,$AE64*$CW$73,0)+'(5) OT Detailed Adjustments'!CW66+'(5) OT Detailed Adjustments'!CW123","v":0},{"$f":"SUM(CU125:CW125)","v":0},{"$f":"IF($AF64>0,$AF64*$CY$73,0)+'(5) OT Detailed Adjustments'!CY66+'(5) OT Detailed Adjustments'!CY123","v":0},{"$f":"IF($AF64>0,$AF64*$CZ$73,0)+'(5) OT Detailed Adjustments'!CZ66+'(5) OT Detailed Adjustments'!CZ123","v":0},{"$f":"IF($AF64>0,$AF64*$DA$73,0)+'(5) OT Detailed Adjustments'!DA66+'(5) OT Detailed Adjustments'!DA123","v":0},{"$f":"SUM(CY125:DA125)","v":0},{"$f":"IF($AG64>0,$AG64*$DC$73,0)+'(5) OT Detailed Adjustments'!DC66+'(5) OT Detailed Adjustments'!DC123","v":0},{"$f":"IF($AG64>0,$AG64*$DD$73,0)+'(5) OT Detailed Adjustments'!DD66+'(5) OT Detailed Adjustments'!DD123","v":0},{"$f":"IF($AG64>0,$AG64*$DE$73,0)+'(5) OT Detailed Adjustments'!DE66+'(5) OT Detailed Adjustments'!DE123","v":0},{"$f":"SUM(DC125:DE125)","v":0},{"$f":"IF($AH64>0,$AH64*$DG$73,0)+'(5) OT Detailed Adjustments'!DG66+'(5) OT Detailed Adjustments'!DG123","v":0},{"$f":"IF($AH64>0,$AH64*$DH$73,0)+'(5) OT Detailed Adjustments'!DH66+'(5) OT Detailed Adjustments'!DH123","v":0},{"$f":"IF($AH64>0,$AH64*$DI$73,0)+'(5) OT Detailed Adjustments'!DI66+'(5) OT Detailed Adjustments'!DI123","v":0},{"$f":"SUM(DG125:DI125)","v":0},{"$f":"IF($AI64>0,$AI64*$DK$73,0)+'(5) OT Detailed Adjustments'!DK66+'(5) OT Detailed Adjustments'!DK123","v":0},{"$f":"IF($AI64>0,$AI64*$DL$73,0)+'(5) OT Detailed Adjustments'!DL66+'(5) OT Detailed Adjustments'!DL123","v":0},{"$f":"IF($AI64>0,$AI64*$DM$73,0)+'(5) OT Detailed Adjustments'!DM66+'(5) OT Detailed Adjustments'!DM123","v":0},{"$f":"SUM(DK125:DM125)","v":0},{"$f":"IF($AJ64>0,$AJ64*$DO$73,0)+'(5) OT Detailed Adjustments'!DO66+'(5) OT Detailed Adjustments'!DO123","v":0},{"$f":"IF($AJ64>0,$AJ64*$DP$73,0)+'(5) OT Detailed Adjustments'!DP66+'(5) OT Detailed Adjustments'!DP123","v":0},{"$f":"IF($AJ64>0,$AJ64*$DQ$73,0)+'(5) OT Detailed Adjustments'!DQ66+'(5) OT Detailed Adjustments'!DQ123","v":0},{"$f":"SUM(DO125:DQ125)","v":0},{"$f":"IF($AK64>0,$AK64*$DS$73,0)+'(5) OT Detailed Adjustments'!DS66+'(5) OT Detailed Adjustments'!DS123","v":0},{"$f":"IF($AK64>0,$AK64*$DT$73,0)+'(5) OT Detailed Adjustments'!DT66+'(5) OT Detailed Adjustments'!DT123","v":0},{"$f":"IF($AK64>0,$AK64*$DU$73,0)+'(5) OT Detailed Adjustments'!DU66+'(5) OT Detailed Adjustments'!DU123","v":0},{"$f":"SUM(DS125:DU125)","v":0},{"$f":"IF($AL64>0,$AL64*$DW$73,0)+'(5) OT Detailed Adjustments'!DW66+'(5) OT Detailed Adjustments'!DW123","v":0},{"$f":"IF($AL64>0,$AL64*$DX$73,0)+'(5) OT Detailed Adjustments'!DX66+'(5) OT Detailed Adjustments'!DX123","v":0},{"$f":"IF($AL64>0,$AL64*$DY$73,0)+'(5) OT Detailed Adjustments'!DY66+'(5) OT Detailed Adjustments'!DY123","v":0},{"$f":"SUM(DW125:DY125)","v":0}]
[]
[111,"Total Costs",{"$f":"SUM(C75:C125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI75:AI125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC75:BC125)","v":0},{"$f":"SUM(BD75:BD125)","v":0},{"$f":"SUM(BE75:BE125)","v":0},{"$f":"SUM(BF75:BF125)","v":0},{"$f":"SUM(BG75:BG125)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(BO75:BO125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CU75:CU125)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DG75:DG125)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(DO75:DO125)","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"(5) OT Detailed Adjustments","index":4,"n_rows":125,"n_cols":132,"rows_kept":125,"cut":false,"hidden":false,"merged":[[68,122,68,125],[68,126,68,129],[68,102,68,105],[68,106,68,109],[68,110,68,113],[68,114,68,117],[68,118,68,121],[68,82,68,85],[68,86,68,89],[68,90,68,93],[68,94,68,97],[68,98,68,101],[68,62,68,65],[68,66,68,69],[68,70,68,73],[68,74,68,77],[68,78,68,81],[68,42,68,45],[68,46,68,49],[68,50,68,53],[68,54,68,57],[68,58,68,61],[68,22,68,25],[68,26,68,29],[68,30,68,33],[68,34,68,37],[68,38,68,41],[68,2,68,5],[68,6,68,9],[68,10,68,13],[68,14,68,17],[68,18,68,21],[10,110,10,113],[10,114,10,117],[10,118,10,121],[10,122,10,125],[10,126,10,129],[10,106,10,109],[10,2,10,5],[10,6,10,9],[10,66,10,69],[10,70,10,73],[10,10,10,13],[10,14,10,17],[10,26,10,29],[10,34,10,37],[10,42,10,45],[10,102,10,105],[10,38,10,41],[10,98,10,101],[10,90,10,93],[10,78,10,81],[10,74,10,77],[4,2,4,3],[5,2,5,3],[10,94,10,97],[10,18,10,21],[10,22,10,25],[10,30,10,33],[10,82,10,85],[10,86,10,89],[10,46,10,49],[10,50,10,53],[10,54,10,57],[10,58,10,61],[10,62,10,65]]}
["Department of Health Care Services"]
["Outpatient Treatment (OT) - Detailed Adjustments for DMC Unreimbursable & Direct Costs"]
[]
[]
[null,"COUNTY",{"$f":"'(1) Provider Info and Cert'!B6","v":0}]
[null,"PROVIDER NAME",{"$f":"+'(1) Provider Info and Cert'!B7","v":0}]
[null,"DRUG MEDI-CAL PROVIDER NO. (4 digits)",{"$f":"+'(1) Provider Info and Cert'!B14","v":0}]
[null,"PROVIDER NUMBER (6 digits)",{"$f":"+'(1) Provider Info and Cert'!B15","v":0}]
[null,"NATIONAL PROVIDER IDENTIFICATION (NPI) NO. (10 digit)",{"$f":"+'(1) Provider Info and Cert'!B16","v":0}]
[]
[null,null,"OT Individual Non Perinatal",null,null,null,"OT Group Non Perinatal",null,null,null,"OT Case Management Non Perinatal",null,null,null,"OT Physician Consultation Non Perinatal",null,null,null,"OT Recovery Services - Individual Non Perinatal",null,null,null,"OT Recovery Services - Group Non Perinatal",null,null,null,"OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",null,null,null,"OT Recovery Services - Case Management Non Perinatal",null,null,null,"OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",null,null,null,"OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",null,null,null,"OT Medication Assisted Treatment\nNon Perinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Naloxone Non Perinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",null,null,null,"OT Individual Perinatal",null,null,null,"OT Group Perinatal",null,null,null,"OT Case Management Perinatal",null,null,null,"OT Physician Consultation Perinatal",null,null,null,"OT Recovery Services - Individual Perinatal",null,null,null,"OT Recovery Services - Group Perinatal",null,null,null,"OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",null,null,null,"OT Recovery Services - Case Management Perinatal",null,null,null,"OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",null,null,null,"OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",null,null,null,"OT Medication Assisted Treatment\nPerinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Buprenorphine Perinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Disulfiram Perinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Naloxone Perinatal",null,null,null,"OT Medication Assisted Treatment  - Dosing Vivitrol Perinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Acamprosate\nPerinatal"]
[null,null,"A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D."]
[null,null,"PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL"]
[1,"DMC UNREIMBURSABLE COSTS"]
[null,"Personnel Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Personnel Services"]
["a.","Salary and Wages",null,null,null,{"$f":"SUM(C16:E16)","v":0},null,null,null,{"$f":"SUM(G16:I16)","v":0},null,null,null,{"$f":"SUM(K16:M16)","v":0},null,null,null,{"$f":"SUM(O16:Q16)","v":0},null,null,null,{"$f":"SUM(S16:U16)","v":0},null,null,null,{"$f":"SUM(W16:Y16)","v":0},null,null,null,{"$f":"SUM(AA16:AC16)","v":0},null,null,null,{"$f":"SUM(AE16:AG16)","v":0},null,null,null,{"$f":"SUM(AI16:AK16)","v":0},null,null,null,{"$f":"SUM(AM16:AO16)","v":0},null,null,null,{"$f":"SUM(AQ16:AS16)","v":0},null,null,null,{"$f":"SUM(AU16:AW16)","v":0},null,null,null,{"$f":"SUM(AY16:BA16)","v":0},null,null,null,{"$f":"SUM(BC16:BE16)","v":0},null,null,null,{"$f":"SUM(BG16:BI16)","v":0},null,null,null,{"$f":"SUM(BK16:BM16)","v":0},null,null,null,{"$f":"SUM(BO16:BQ16)","v":0},null,null,null,{"$f":"SUM(BS16:BU16)","v":0},null,null,null,{"$f":"SUM(BW16:BY16)","v":0},null,null,null,{"$f":"SUM(CA16:CC16)","v":0},null,null,null,{"$f":"SUM(CE16:CG16)","v":0},null,null,null,{"$f":"SUM(CI16:CK16)","v":0},null,null,null,{"$f":"SUM(CM16:CO16)","v":0},null,null,null,{"$f":"SUM(CQ16:CS16)","v":0},null,null,null,{"$f":"SUM(CU16:CW16)","v":0},null,null,null,{"$f":"SUM(CY16:DA16)","v":0},null,null,null,{"$f":"SUM(DC16:DE16)","v":0},null,null,null,{"$f":"SUM(DG16:DI16)","v":0},null,null,null,{"$f":"SUM(DK16:DM16)","v":0},null,null,null,{"$f":"SUM(DO16:DQ16)","v":0},null,null,null,{"$f":"SUM(DS16:DU16)","v":0},null,null,null,{"$f":"SUM(DW16:DY16)","v":0},{"$f":"SUM(F16+J16+BR16+BV16+N16+R16+V16+Z16+AD16+AH16+AL16+AP16+AT16+AX16+BB16+BF16+BJ16+BN16+BZ16+CD16+CH16+CL16+CP16+CT16+CX16+DB16+DF16+DJ16+DN16+DR16+DV16+DZ16)","v":0},"Salary and Wages"]
["b.","Employee Benefits",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K17:M17)","v":0},null,null,null,{"$f":"SUM(O17:Q17)","v":0},null,null,null,{"$f":"SUM(S17:U17)","v":0},null,null,null,{"$f":"SUM(W17:Y17)","v":0},null,null,null,{"$f":"SUM(AA17:AC17)","v":0},null,null,null,{"$f":"SUM(AE17:AG17)","v":0},null,null,null,{"$f":"SUM(AI17:AK17)","v":0},null,null,null,{"$f":"SUM(AM17:AO17)","v":0},null,null,null,{"$f":"SUM(AQ17:AS17)","v":0},null,null,null,{"$f":"SUM(AU17:AW17)","v":0},null,null,null,{"$f":"SUM(AY17:BA17)","v":0},null,null,null,{"$f":"SUM(BC17:BE17)","v":0},null,null,null,{"$f":"SUM(BG17:BI17)","v":0},null,null,null,{"$f":"SUM(BK17:BM17)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BW17:BY17)","v":0},null,null,null,{"$f":"SUM(CA17:CC17)","v":0},null,null,null,{"$f":"SUM(CE17:CG17)","v":0},null,null,null,{"$f":"SUM(CI17:CK17)","v":0},null,null,null,{"$f":"SUM(CM17:CO17)","v":0},null,null,null,{"$f":"SUM(CQ17:CS17)","v":0},null,null,null,{"$f":"SUM(CU17:CW17)","v":0},null,null,null,{"$f":"SUM(CY17:DA17)","v":0},null,null,null,{"$f":"SUM(DC17:DE17)","v":0},null,null,null,{"$f":"SUM(DG17:DI17)","v":0},null,null,null,{"$f":"SUM(DK17:DM17)","v":0},null,null,null,{"$f":"SUM(DO17:DQ17)","v":0},null,null,null,{"$f":"SUM(DS17:DU17)","v":0},null,null,null,{"$f":"SUM(DW17:DY17)","v":0},{"$f":"SUM(F17+J17+BR17+BV17+N17+R17+V17+Z17+AD17+AH17+AL17+AP17+AT17+AX17+BB17+BF17+BJ17+BN17+BZ17+CD17+CH17+CL17+CP17+CT17+CX17+DB17+DF17+DJ17+DN17+DR17+DV17+DZ17)","v":0},"Employee Benefits"]
[null,"Equipment, Materials and Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment, Materials and Supplies"]
["c.","Depreciation - Equipment",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K19:M19)","v":0},null,null,null,{"$f":"SUM(O19:Q19)","v":0},null,null,null,{"$f":"SUM(S19:U19)","v":0},null,null,null,{"$f":"SUM(W19:Y19)","v":0},null,null,null,{"$f":"SUM(AA19:AC19)","v":0},null,null,null,{"$f":"SUM(AE19:AG19)","v":0},null,null,null,{"$f":"SUM(AI19:AK19)","v":0},null,null,null,{"$f":"SUM(AM19:AO19)","v":0},null,null,null,{"$f":"SUM(AQ19:AS19)","v":0},null,null,null,{"$f":"SUM(AU19:AW19)","v":0},null,null,null,{"$f":"SUM(AY19:BA19)","v":0},null,null,null,{"$f":"SUM(BC19:BE19)","v":0},null,null,null,{"$f":"SUM(BG19:BI19)","v":0},null,null,null,{"$f":"SUM(BK19:BM19)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BW19:BY19)","v":0},null,null,null,{"$f":"SUM(CA19:CC19)","v":0},null,null,null,{"$f":"SUM(CE19:CG19)","v":0},null,null,null,{"$f":"SUM(CI19:CK19)","v":0},null,null,null,{"$f":"SUM(CM19:CO19)","v":0},null,null,null,{"$f":"SUM(CQ19:CS19)","v":0},null,null,null,{"$f":"SUM(CU19:CW19)","v":0},null,null,null,{"$f":"SUM(CY19:DA19)","v":0},null,null,null,{"$f":"SUM(DC19:DE19)","v":0},null,null,null,{"$f":"SUM(DG19:DI19)","v":0},null,null,null,{"$f":"SUM(DK19:DM19)","v":0},null,null,null,{"$f":"SUM(DO19:DQ19)","v":0},null,null,null,{"$f":"SUM(DS19:DU19)","v":0},null,null,null,{"$f":"SUM(DW19:DY19)","v":0},{"$f":"SUM(F19+J19+BR19+BV19+N19+R19+V19+Z19+AD19+AH19+AL19+AP19+AT19+AX19+BB19+BF19+BJ19+BN19+BZ19+CD19+CH19+CL19+CP19+CT19+CX19+DB19+DF19+DJ19+DN19+DR19+DV19+DZ19)","v":0},"Depreciation - Equipment"]
["d.","Maintenance - Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,{"$f":"SUM(F20+J20+BR20+BV20+N20+R20+V20+Z20+AD20+AH20+AL20+AP20+AT20+AX20+BB20+BF20+BJ20+BN20+BZ20+CD20+CH20+CL20+CP20+CT20+CX20+DB20+DF20+DJ20+DN20+DR20+DV20+DZ20)","v":0},"Maintenance - Equipment"]
["e.","Medical, Dental and Laboratory Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Medical, Dental and Laboratory Supplies"]
["f.","Membership Dues",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BK22:BM22)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Membership Dues"]
["g.","Rent and Lease Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rent and Lease Equipment"]
["h.","Clothing and Personal Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Clothing and Personal Supplies"]
["i.","Food",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Food"]
["j.","Laundry Services and Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Laundry Services and Supplies"]
["k.","Small Tools and Instruments",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Small Tools and Instruments"]
["l.","Training",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K28:M28)","v":0},null,null,null,{"$f":"SUM(O28:Q28)","v":0},null,null,null,{"$f":"SUM(S28:U28)","v":0},null,null,null,{"$f":"SUM(W28:Y28)","v":0},null,null,null,{"$f":"SUM(AA28:AC28)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Training"]
["m.","Miscellaneous Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Supplies"]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenses"]
["n.","Communications",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AE31:AG31)","v":0},null,null,null,{"$f":"SUM(AI31:AK31)","v":0},null,null,null,{"$f":"SUM(AM31:AO31)","v":0},null,null,null,{"$f":"SUM(AQ31:AS31)","v":0},null,null,null,{"$f":"SUM(AU31:AW31)","v":0},null,null,null,{"$f":"SUM(AY31:BA31)","v":0},null,null,null,{"$f":"SUM(BC31:BE31)","v":0},null,null,null,{"$f":"SUM(BG31:BI31)","v":0},null,null,null,{"$f":"SUM(BK31:BM31)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BW31:BY31)","v":0},null,null,null,{"$f":"SUM(CA31:CC31)","v":0},null,null,null,{"$f":"SUM(CE31:CG31)","v":0},null,null,null,{"$f":"SUM(CI31:CK31)","v":0},null,null,null,{"$f":"SUM(CM31:CO31)","v":0},null,null,null,{"$f":"SUM(CQ31:CS31)","v":0},null,null,null,{"$f":"SUM(CU31:CW31)","v":0},null,null,null,{"$f":"SUM(CY31:DA31)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(DG31:DI31)","v":0},null,null,null,{"$f":"SUM(DK31:DM31)","v":0},null,null,null,{"$f":"SUM(DO31:DQ31)","v":0},null,null,null,{"$f":"SUM(DS31:DU31)","v":0},null,null,null,{"$f":"SUM(DW31:DY31)","v":0},{"$f":"SUM(F31+J31+BR31+BV31+N31+R31+V31+Z31+AD31+AH31+AL31+AP31+AT31+AX31+BB31+BF31+BJ31+BN31+BZ31+CD31+CH31+CL31+CP31+CT31+CX31+DB31+DF31+DJ31+DN31+DR31+DV31+DZ31)","v":0},"Communications"]
["o.","Depreciation - Structures and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Depreciation - Structures and Improvements"]
["p.","Household Expenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Household Expenses"]
["q.","Insurance",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Insurance"]
["r.","Interest Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Interest Expense"]
["s.","Lease Property Maintenance, Structures, Improvements and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Lease Property Maintenance, Structures, Improvements and Grounds"]
["t.","Maintenance - Structures, Improvements, and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Maintenance - Structures, Improvements, and Grounds"]
["u.","Miscellaneous Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Expense"]
["v.","Office Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Office Expense"]
["w.","Publications and Legal Notices",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Publications and Legal Notices"]
["x.","Rents & Leases - Land, Structure, and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rents & Leases - Land, Structure, and Improvements"]
["y.","Taxes and Licenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Taxes and Licenses"]
["z.","Drug Screening and Other Testing",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K43:M43)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Drug Screening and Other Testing"]
["aa.","Utilities",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K44:M44)","v":0},null,null,null,{"$f":"SUM(O44:Q44)","v":0},null,null,null,{"$f":"SUM(S44:U44)","v":0},null,null,null,{"$f":"SUM(W44:Y44)","v":0},null,null,null,{"$f":"SUM(AA44:AC44)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Utilities"]
["ab.","Other",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K45:M45)","v":0},null,null,null,{"$f":"SUM(O45:Q45)","v":0},null,null,null,{"$f":"SUM(S45:U45)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AA45:AC45)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Other"]
[null,"Professional and Special Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Professional and Special Services"]
["ac.","Pharmaceutical",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K47:M47)","v":0},null,null,null,{"$f":"SUM(O47:Q47)","v":0},null,null,null,{"$f":"SUM(S47:U47)","v":0},null,null,null,{"$f":"SUM(W47:Y47)","v":0},null,null,null,{"$f":"SUM(AA47:AC47)","v":0},null,null,null,{"$f":"SUM(AE47:AG47)","v":0},null,null,null,{"$f":"SUM(AI47:AK47)","v":0},null,null,null,{"$f":"SUM(AM47:AO47)","v":0},null,null,null,{"$f":"SUM(AQ47:AS47)","v":0},null,null,null,{"$f":"SUM(AU47:AW47)","v":0},null,null,null,{"$f":"SUM(AY47:BA47)","v":0},null,null,null,{"$f":"SUM(BC47:BE47)","v":0},null,null,null,{"$f":"SUM(BG47:BI47)","v":0},null,null,null,{"$f":"SUM(BK47:BM47)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BW47:BY47)","v":0},null,null,null,{"$f":"SUM(CA47:CC47)","v":0},null,null,null,{"$f":"SUM(CE47:CG47)","v":0},null,null,null,{"$f":"SUM(CI47:CK47)","v":0},null,null,null,{"$f":"SUM(CM47:CO47)","v":0},null,null,null,{"$f":"SUM(CQ47:CS47)","v":0},null,null,null,{"$f":"SUM(CU47:CW47)","v":0},null,null,null,{"$f":"SUM(CY47:DA47)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(DG47:DI47)","v":0},null,null,null,{"$f":"SUM(DK47:DM47)","v":0},null,null,null,{"$f":"SUM(DO47:DQ47)","v":0},null,null,null,{"$f":"SUM(DS47:DU47)","v":0},null,null,null,{"$f":"SUM(DW47:DY47)","v":0},{"$f":"SUM(F47+J47+BR47+BV47+N47+R47+V47+Z47+AD47+AH47+AL47+AP47+AT47+AX47+BB47+BF47+BJ47+BN47+BZ47+CD47+CH47+CL47+CP47+CT47+CX47+DB47+DF47+DJ47+DN47+DR47+DV47+DZ47)","v":0},"Pharmaceutical"]
["ac1.","Dosing - Methadone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Methadone (NTP Only)"]
["ac2.","Dosing - Buprenorphine (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Buprenorphine (NTP Only)"]
["ac3.","Dosing - Disulfiram (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Disulfiram (NTP Only)"]
["ac4.","Dosing - Naloxone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Naloxone (NTP Only)"]
["ac5.","Non NTP Dosing - Buprenorphine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU52:AW52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DG52:DI52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F52+J52+BR52+BV52+N52+R52+V52+Z52+AD52+AH52+AL52+AP52+AT52+AX52+BB52+BF52+BJ52+BN52+BZ52+CD52+CH52+CL52+CP52+CT52+CX52+DB52+DF52+DJ52+DN52+DR52+DV52+DZ52)","v":0},"Non NTP Dosing - Buprenorphine"]
["ac6.","Non NTP Dosing - Disulfiram",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY53:BA53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DK53:DM53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Disulfiram"]
["ac7.","Non NTP Dosing - Naloxone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC54:BE54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DO54:DQ54)","v":0},null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Naloxone"]
["ac8.","Non NTP Dosing - Vivitrol",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG55:BI55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DS55:DU55)","v":0},null,null,null,null,0,"Non NTP Dosing - Vivitrol"]
["ac9.","Non NTP Dosing - Acamprosate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK56:BM56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DW56:DY56)","v":0},0,"Non NTP Dosing - Acamprosate"]
["ad.","Physician Consultation",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K57:M57)","v":0},null,null,null,{"$f":"SUM(O57:Q57)","v":0},null,null,null,{"$f":"SUM(S57:U57)","v":0},null,null,null,{"$f":"SUM(W57:Y57)","v":0},null,null,null,{"$f":"SUM(AA57:AC57)","v":0},null,null,null,{"$f":"SUM(AE57:AG57)","v":0},null,null,null,{"$f":"SUM(AI57:AK57)","v":0},null,null,null,{"$f":"SUM(AM57:AO57)","v":0},null,null,null,{"$f":"SUM(AQ57:AS57)","v":0},null,null,null,{"$f":"SUM(AU57:AW57)","v":0},null,null,null,{"$f":"SUM(AY57:BA57)","v":0},null,null,null,{"$f":"SUM(BC57:BE57)","v":0},null,null,null,{"$f":"SUM(BG57:BI57)","v":0},null,null,null,{"$f":"SUM(BK57:BM57)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BW57:BY57)","v":0},null,null,null,{"$f":"SUM(CA57:CC57)","v":0},null,null,null,{"$f":"SUM(CE57:CG57)","v":0},null,null,null,{"$f":"SUM(CI57:CK57)","v":0},null,null,null,{"$f":"SUM(CM57:CO57)","v":0},null,null,null,{"$f":"SUM(CQ57:CS57)","v":0},null,null,null,{"$f":"SUM(CU57:CW57)","v":0},null,null,null,{"$f":"SUM(CY57:DA57)","v":0},null,null,null,{"$f":"SUM(DC57:DE57)","v":0},null,null,null,{"$f":"SUM(DG57:DI57)","v":0},null,null,null,{"$f":"SUM(DK57:DM57)","v":0},null,null,null,{"$f":"SUM(DO57:DQ57)","v":0},null,null,null,{"$f":"SUM(DS57:DU57)","v":0},null,null,null,{"$f":"SUM(DW57:DY57)","v":0},0,"Physician Consultation"]
["ae.","Professional and Special Services",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K58:M58)","v":0},null,null,null,{"$f":"SUM(O58:Q58)","v":0},null,null,null,{"$f":"SUM(S58:U58)","v":0},null,null,null,{"$f":"SUM(W58:Y58)","v":0},null,null,null,{"$f":"SUM(AA58:AC58)","v":0},null,null,null,{"$f":"SUM(AE58:AG58)","v":0},null,null,null,{"$f":"SUM(AI58:AK58)","v":0},null,null,null,{"$f":"SUM(AM58:AO58)","v":0},null,null,null,{"$f":"SUM(AQ58:AS58)","v":0},null,null,null,{"$f":"SUM(AU58:AW58)","v":0},null,null,null,{"$f":"SUM(AY58:BA58)","v":0},null,null,null,{"$f":"SUM(BC58:BE58)","v":0},null,null,null,{"$f":"SUM(BG58:BI58)","v":0},null,null,null,{"$f":"SUM(BK58:BM58)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BW58:BY58)","v":0},null,null,null,{"$f":"SUM(CA58:CC58)","v":0},null,null,null,{"$f":"SUM(CE58:CG58)","v":0},null,null,null,{"$f":"SUM(CI58:CK58)","v":0},null,null,null,{"$f":"SUM(CM58:CO58)","v":0},null,null,null,{"$f":"SUM(CQ58:CS58)","v":0},null,null,null,{"$f":"SUM(CU58:CW58)","v":0},null,null,null,{"$f":"SUM(CY58:DA58)","v":0},null,null,null,{"$f":"SUM(DC58:DE58)","v":0},null,null,null,{"$f":"SUM(DG58:DI58)","v":0},null,null,null,{"$f":"SUM(DK58:DM58)","v":0},null,null,null,{"$f":"SUM(DO58:DQ58)","v":0},null,null,null,{"$f":"SUM(DS58:DU58)","v":0},null,null,null,{"$f":"SUM(DW58:DY58)","v":0},0,"Professional and Special Services"]
[null,"Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transportation"]
["af.","Transportation",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K60:M60)","v":0},null,null,null,{"$f":"SUM(O60:Q60)","v":0},null,null,null,{"$f":"SUM(S60:U60)","v":0},null,null,null,{"$f":"SUM(W60:Y60)","v":0},null,null,null,{"$f":"SUM(AA60:AC60)","v":0},null,null,null,{"$f":"SUM(AE60:AG60)","v":0},null,null,null,{"$f":"SUM(AI60:AK60)","v":0},null,null,null,{"$f":"SUM(AM60:AO60)","v":0},null,null,null,{"$f":"SUM(AQ60:AS60)","v":0},null,null,null,{"$f":"SUM(AU60:AW60)","v":0},null,null,null,{"$f":"SUM(AY60:BA60)","v":0},null,null,null,{"$f":"SUM(BC60:BE60)","v":0},null,null,null,{"$f":"SUM(BG60:BI60)","v":0},null,null,null,{"$f":"SUM(BK60:BM60)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BW60:BY60)","v":0},null,null,null,{"$f":"SUM(CA60:CC60)","v":0},null,null,null,{"$f":"SUM(CE60:CG60)","v":0},null,null,null,{"$f":"SUM(CI60:CK60)","v":0},null,null,null,{"$f":"SUM(CM60:CO60)","v":0},null,null,null,{"$f":"SUM(CQ60:CS60)","v":0},null,null,null,{"$f":"SUM(CU60:CW60)","v":0},null,null,null,{"$f":"SUM(CY60:DA60)","v":0},null,null,null,{"$f":"SUM(DC60:DE60)","v":0},null,null,null,{"$f":"SUM(DG60:DI60)","v":0},null,null,null,{"$f":"SUM(DK60:DM60)","v":0},null,null,null,{"$f":"SUM(DO60:DQ60)","v":0},null,null,null,{"$f":"SUM(DS60:DU60)","v":0},null,null,null,{"$f":"SUM(DW60:DY60)","v":0},{"$f":"SUM(F60+J60+BR60+BV60+N60+R60+V60+Z60+AD60+AH60+AL60+AP60+AT60+AX60+BB60+BF60+BJ60+BN60+BZ60+CD60+CH60+CL60+CP60+CT60+CX60+DB60+DF60+DJ60+DN60+DR60+DV60+DZ60)","v":0},"Transportation"]
["ag.","Travel",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K61:M61)","v":0},null,null,null,{"$f":"SUM(O61:Q61)","v":0},null,null,null,{"$f":"SUM(S61:U61)","v":0},null,null,null,{"$f":"SUM(W61:Y61)","v":0},null,null,null,{"$f":"SUM(AA61:AC61)","v":0},null,null,null,{"$f":"SUM(AE61:AG61)","v":0},null,null,null,{"$f":"SUM(AI61:AK61)","v":0},null,null,null,{"$f":"SUM(AM61:AO61)","v":0},null,null,null,{"$f":"SUM(AQ61:AS61)","v":0},null,null,null,{"$f":"SUM(AU61:AW61)","v":0},null,null,null,{"$f":"SUM(AY61:BA61)","v":0},null,null,null,{"$f":"SUM(BC61:BE61)","v":0},null,null,null,{"$f":"SUM(BG61:BI61)","v":0},null,null,null,{"$f":"SUM(BK61:BM61)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BW61:BY61)","v":0},null,null,null,{"$f":"SUM(CA61:CC61)","v":0},null,null,null,{"$f":"SUM(CE61:CG61)","v":0},null,null,null,{"$f":"SUM(CI61:CK61)","v":0},null,null,null,{"$f":"SUM(CM61:CO61)","v":0},null,null,null,{"$f":"SUM(CQ61:CS61)","v":0},null,null,null,{"$f":"SUM(CU61:CW61)","v":0},null,null,null,{"$f":"SUM(CY61:DA61)","v":0},null,null,null,{"$f":"SUM(DC61:DE61)","v":0},null,null,null,{"$f":"SUM(DG61:DI61)","v":0},null,null,null,{"$f":"SUM(DK61:DM61)","v":0},null,null,null,{"$f":"SUM(DO61:DQ61)","v":0},null,null,null,{"$f":"SUM(DS61:DU61)","v":0},null,null,null,{"$f":"SUM(DW61:DY61)","v":0},{"$f":"SUM(F61+J61+BR61+BV61+N61+R61+V61+Z61+AD61+AH61+AL61+AP61+AT61+AX61+BB61+BF61+BJ61+BN61+BZ61+CD61+CH61+CL61+CP61+CT61+CX61+DB61+DF61+DJ61+DN61+DR61+DV61+DZ61)","v":0},"Travel"]
["ah.","Gas, Oil, & Maintenance - Vehicles",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K62:M62)","v":0},null,null,null,{"$f":"SUM(O62:Q62)","v":0},null,null,null,{"$f":"SUM(S62:U62)","v":0},null,null,null,{"$f":"SUM(W62:Y62)","v":0},null,null,null,{"$f":"SUM(AA62:AC62)","v":0},null,null,null,{"$f":"SUM(AE62:AG62)","v":0},null,null,null,{"$f":"SUM(AI62:AK62)","v":0},null,null,null,{"$f":"SUM(AM62:AO62)","v":0},null,null,null,{"$f":"SUM(AQ62:AS62)","v":0},null,null,null,{"$f":"SUM(AU62:AW62)","v":0},null,null,null,{"$f":"SUM(AY62:BA62)","v":0},null,null,null,{"$f":"SUM(BC62:BE62)","v":0},null,null,null,{"$f":"SUM(BG62:BI62)","v":0},null,null,null,{"$f":"SUM(BK62:BM62)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BW62:BY62)","v":0},null,null,null,{"$f":"SUM(CA62:CC62)","v":0},null,null,null,{"$f":"SUM(CE62:CG62)","v":0},null,null,null,{"$f":"SUM(CI62:CK62)","v":0},null,null,null,{"$f":"SUM(CM62:CO62)","v":0},null,null,null,{"$f":"SUM(CQ62:CS62)","v":0},null,null,null,{"$f":"SUM(CU62:CW62)","v":0},null,null,null,{"$f":"SUM(CY62:DA62)","v":0},null,null,null,{"$f":"SUM(DC62:DE62)","v":0},null,null,null,{"$f":"SUM(DG62:DI62)","v":0},null,null,null,{"$f":"SUM(DK62:DM62)","v":0},null,null,null,{"$f":"SUM(DO62:DQ62)","v":0},null,null,null,{"$f":"SUM(DS62:DU62)","v":0},null,null,null,{"$f":"SUM(DW62:DY62)","v":0},{"$f":"SUM(F62+J62+BR62+BV62+N62+R62+V62+Z62+AD62+AH62+AL62+AP62+AT62+AX62+BB62+BF62+BJ62+BN62+BZ62+CD62+CH62+CL62+CP62+CT62+CX62+DB62+DF62+DJ62+DN62+DR62+DV62+DZ62)","v":0},"Gas, Oil, & Maintenance - Vehicles"]
["ai.","Rents & Leases - Vehicles",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K63:M63)","v":0},null,null,null,{"$f":"SUM(O63:Q63)","v":0},null,null,null,{"$f":"SUM(S63:U63)","v":0},null,null,null,{"$f":"SUM(W63:Y63)","v":0},null,null,null,{"$f":"SUM(AA63:AC63)","v":0},null,null,null,{"$f":"SUM(AE63:AG63)","v":0},null,null,null,{"$f":"SUM(AI63:AK63)","v":0},null,null,null,{"$f":"SUM(AM63:AO63)","v":0},null,null,null,{"$f":"SUM(AQ63:AS63)","v":0},null,null,null,{"$f":"SUM(AU63:AW63)","v":0},null,null,null,{"$f":"SUM(AY63:BA63)","v":0},null,null,null,{"$f":"SUM(BC63:BE63)","v":0},null,null,null,{"$f":"SUM(BG63:BI63)","v":0},null,null,null,{"$f":"SUM(BK63:BM63)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BW63:BY63)","v":0},null,null,null,{"$f":"SUM(CA63:CC63)","v":0},null,null,null,{"$f":"SUM(CE63:CG63)","v":0},null,null,null,{"$f":"SUM(CI63:CK63)","v":0},null,null,null,{"$f":"SUM(CM63:CO63)","v":0},null,null,null,{"$f":"SUM(CQ63:CS63)","v":0},null,null,null,{"$f":"SUM(CU63:CW63)","v":0},null,null,null,{"$f":"SUM(CY63:DA63)","v":0},null,null,null,{"$f":"SUM(DC63:DE63)","v":0},null,null,null,{"$f":"SUM(DG63:DI63)","v":0},null,null,null,{"$f":"SUM(DK63:DM63)","v":0},null,null,null,{"$f":"SUM(DO63:DQ63)","v":0},null,null,null,{"$f":"SUM(DS63:DU63)","v":0},null,null,null,{"$f":"SUM(DW63:DY63)","v":0},{"$f":"SUM(F63+J63+BR63+BV63+N63+R63+V63+Z63+AD63+AH63+AL63+AP63+AT63+AX63+BB63+BF63+BJ63+BN63+BZ63+CD63+CH63+CL63+CP63+CT63+CX63+DB63+DF63+DJ63+DN63+DR63+DV63+DZ63)","v":0},"Rents & Leases - Vehicles"]
["aj.","Depreciation - Vehicles",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K64:M64)","v":0},null,null,null,{"$f":"SUM(O64:Q64)","v":0},null,null,null,{"$f":"SUM(S64:U64)","v":0},null,null,null,{"$f":"SUM(W64:Y64)","v":0},null,null,null,{"$f":"SUM(AA64:AC64)","v":0},null,null,null,{"$f":"SUM(AE64:AG64)","v":0},null,null,null,{"$f":"SUM(AI64:AK64)","v":0},null,null,null,{"$f":"SUM(AM64:AO64)","v":0},null,null,null,{"$f":"SUM(AQ64:AS64)","v":0},null,null,null,{"$f":"SUM(AU64:AW64)","v":0},null,null,null,{"$f":"SUM(AY64:BA64)","v":0},null,null,null,{"$f":"SUM(BC64:BE64)","v":0},null,null,null,{"$f":"SUM(BG64:BI64)","v":0},null,null,null,{"$f":"SUM(BK64:BM64)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BW64:BY64)","v":0},null,null,null,{"$f":"SUM(CA64:CC64)","v":0},null,null,null,{"$f":"SUM(CE64:CG64)","v":0},null,null,null,{"$f":"SUM(CI64:CK64)","v":0},null,null,null,{"$f":"SUM(CM64:CO64)","v":0},null,null,null,{"$f":"SUM(CQ64:CS64)","v":0},null,null,null,{"$f":"SUM(CU64:CW64)","v":0},null,null,null,{"$f":"SUM(CY64:DA64)","v":0},null,null,null,{"$f":"SUM(DC64:DE64)","v":0},null,null,null,{"$f":"SUM(DG64:DI64)","v":0},null,null,null,{"$f":"SUM(DK64:DM64)","v":0},null,null,null,{"$f":"SUM(DO64:DQ64)","v":0},null,null,null,{"$f":"SUM(DS64:DU64)","v":0},null,null,null,{"$f":"SUM(DW64:DY64)","v":0},{"$f":"SUM(F64+J64+BR64+BV64+N64+R64+V64+Z64+AD64+AH64+AL64+AP64+AT64+AX64+BB64+BF64+BJ64+BN64+BZ64+CD64+CH64+CL64+CP64+CT64+CX64+DB64+DF64+DJ64+DN64+DR64+DV64+DZ64)","v":0},"Depreciation - Vehicles"]
[null,"Other Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
["ak.","Indirect Costs",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K66:M66)","v":0},null,null,null,{"$f":"SUM(O66:Q66)","v":0},null,null,null,{"$f":"SUM(S66:U66)","v":0},null,null,null,{"$f":"SUM(W66:Y66)","v":0},null,null,null,{"$f":"SUM(AA66:AC66)","v":0},null,null,null,{"$f":"SUM(AE66:AG66)","v":0},null,null,null,{"$f":"SUM(AI66:AK66)","v":0},null,null,null,{"$f":"SUM(AM66:AO66)","v":0},null,null,null,{"$f":"SUM(AQ66:AS66)","v":0},null,null,null,{"$f":"SUM(AU66:AW66)","v":0},null,null,null,{"$f":"SUM(AY66:BA66)","v":0},null,null,null,{"$f":"SUM(BC66:BE66)","v":0},null,null,null,{"$f":"SUM(BG66:BI66)","v":0},null,null,null,{"$f":"SUM(BK66:BM66)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BW66:BY66)","v":0},null,null,null,{"$f":"SUM(CA66:CC66)","v":0},null,null,null,{"$f":"SUM(CE66:CG66)","v":0},null,null,null,{"$f":"SUM(CI66:CK66)","v":0},null,null,null,{"$f":"SUM(CM66:CO66)","v":0},null,null,null,{"$f":"SUM(CQ66:CS66)","v":0},null,null,null,{"$f":"SUM(CU66:CW66)","v":0},null,null,null,{"$f":"SUM(CY66:DA66)","v":0},null,null,null,{"$f":"SUM(DC66:DE66)","v":0},null,null,null,{"$f":"SUM(DG66:DI66)","v":0},null,null,null,{"$f":"SUM(DK66:DM66)","v":0},null,null,null,{"$f":"SUM(DO66:DQ66)","v":0},null,null,null,{"$f":"SUM(DS66:DU66)","v":0},null,null,null,{"$f":"SUM(DW66:DY66)","v":0},{"$f":"SUM(F66+J66+BR66+BV66+N66+R66+V66+Z66+AD66+AH66+AL66+AP66+AT66+AX66+BB66+BF66+BJ66+BN66+BZ66+CD66+CH66+CL66+CP66+CT66+CX66+DB66+DF66+DJ66+DN66+DR66+DV66+DZ66)","v":0},"Indirect Costs"]
["al.","TOTAL  ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS",{"$f":"SUM(C16:C66)","v":0},{"$f":"SUM(D16:D66)","v":0},{"$f":"SUM(E16:E66)","v":0},{"$f":"SUM(F14:F66)","v":0},{"$f":"SUM(G16:G66)","v":0},{"$f":"SUM(H16:H66)","v":0},{"$f":"SUM(I16:I66)","v":0},{"$f":"SUM(J14:J66)","v":0},{"$f":"SUM(K16:K66)","v":0},{"$f":"SUM(L16:L66)","v":0},{"$f":"SUM(M16:M66)","v":0},{"$f":"SUM(N14:N66)","v":0},{"$f":"SUM(O16:O66)","v":0},{"$f":"SUM(P16:P66)","v":0},{"$f":"SUM(Q16:Q66)","v":0},{"$f":"SUM(R14:R66)","v":0},{"$f":"SUM(S16:S66)","v":0},{"$f":"SUM(T16:T66)","v":0},{"$f":"SUM(U16:U66)","v":0},{"$f":"SUM(V14:V66)","v":0},{"$f":"SUM(W16:W66)","v":0},{"$f":"SUM(X16:X66)","v":0},{"$f":"SUM(Y16:Y66)","v":0},{"$f":"SUM(Z14:Z66)","v":0},{"$f":"SUM(AA16:AA66)","v":0},{"$f":"SUM(AB16:AB66)","v":0},{"$f":"SUM(AC16:AC66)","v":0},{"$f":"SUM(AD14:AD66)","v":0},{"$f":"SUM(AE16:AE66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK16:BK66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CQ16:CQ66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DT16:DT66)","v":0},0,0,{"$f":"SUM(DW16:DW66)","v":0},{"$f":"SUM(DX16:DX66)","v":0},{"$f":"SUM(DY16:DY66)","v":0},{"$f":"SUM(DZ16:DZ66)","v":0},{"$f":"SUM(F67+J67+BR67+BV67+N67+R67+V67+Z67+AD67+AH67+AL67+AP67+AT67+AX67+BB67+BF67+BJ67+BN67+BZ67+CD67+CH67+CL67+CP67+CT67+CX67+DB67+DF67+DJ67+DN67+DR67+DV67+DZ67)","v":0},"TOTAL  ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS"]
[]
[null,null,"OT Individual Non Perinatal",null,null,null,"OT Group Non Perinatal",null,null,null,"OT Case Management Non Perinatal",null,null,null,"OT Physician Consultation Non Perinatal",null,null,null,"OT Recovery Services - Individual Non Perinatal",null,null,null,"OT Recovery Services - Group Non Perinatal",null,null,null,"OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",null,null,null,"OT Recovery Services - Case Management Non Perinatal",null,null,null,"OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",null,null,null,"OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",null,null,null,"OT Medication Assisted Treatment\nNon Perinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Naloxone Non Perinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",null,null,null,"OT Individual Perinatal",null,null,null,"OT Group Perinatal",null,null,null,"OT Case Management Perinatal",null,null,null,"OT Physician Consultation Perinatal",null,null,null,"OT Recovery Services - Individual Perinatal",null,null,null,"OT Recovery Services - Group Perinatal",null,null,null,"OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",null,null,null,"OT Recovery Services - Case Management Perinatal",null,null,null,"OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",null,null,null,"OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",null,null,null,"OT Medication Assisted Treatment\nPerinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Buprenorphine Perinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Disulfiram Perinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Naloxone Perinatal",null,null,null,"OT Medication Assisted Treatment  - Dosing Vivitrol Perinatal",null,null,null,"OT Medication Assisted Treatment - Dosing Acamprosate\nPerinatal"]
[null,null,"PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL"]
[2,"DIRECT COSTS"]
[null,"Personnel Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Personnel Services"]
["a.","Salary and Wages",null,null,null,{"$f":"SUM(C73:E73)","v":0},null,null,null,{"$f":"SUM(G73:I73)","v":0},null,null,null,{"$f":"SUM(K73:M73)","v":0},null,null,null,{"$f":"SUM(O73:Q73)","v":0},null,null,null,{"$f":"SUM(S73:U73)","v":0},null,null,null,{"$f":"SUM(W73:Y73)","v":0},null,null,null,{"$f":"SUM(AA73:AC73)","v":0},null,null,null,{"$f":"SUM(AE73:AG73)","v":0},null,null,null,{"$f":"SUM(AI73:AK73)","v":0},null,null,null,{"$f":"SUM(AM73:AO73)","v":0},null,null,null,{"$f":"SUM(AQ73:AS73)","v":0},null,null,null,{"$f":"SUM(AU73:AW73)","v":0},null,null,null,{"$f":"SUM(AY73:BA73)","v":0},null,null,null,{"$f":"SUM(BC73:BE73)","v":0},null,null,null,{"$f":"SUM(BG73:BI73)","v":0},null,null,null,{"$f":"SUM(BK73:BM73)","v":0},null,null,null,{"$f":"SUM(BO73:BQ73)","v":0},null,null,null,{"$f":"SUM(BS73:BU73)","v":0},null,null,null,{"$f":"SUM(BW73:BY73)","v":0},null,null,null,{"$f":"SUM(CA73:CC73)","v":0},null,null,null,{"$f":"SUM(CE73:CG73)","v":0},null,null,null,{"$f":"SUM(CI73:CK73)","v":0},null,null,null,{"$f":"SUM(CM73:CO73)","v":0},null,null,null,{"$f":"SUM(CQ73:CS73)","v":0},null,null,null,{"$f":"SUM(CU73:CW73)","v":0},null,null,null,{"$f":"SUM(CY73:DA73)","v":0},null,null,null,{"$f":"SUM(DC73:DE73)","v":0},null,null,null,{"$f":"SUM(DG73:DI73)","v":0},null,null,null,{"$f":"SUM(DK73:DM73)","v":0},null,null,null,{"$f":"SUM(DO73:DQ73)","v":0},null,null,null,{"$f":"SUM(DS73:DU73)","v":0},null,null,null,{"$f":"SUM(DW73:DY73)","v":0},{"$f":"SUM(F73+J73+BR73+BV73+N73+R73+V73+Z73+AD73+AH73+AL73+AP73+AT73+AX73+BB73+BF73+BJ73+BN73+BZ73+CD73+CH73+CL73+CP73+CT73+CX73+DB73+DF73+DJ73+DN73+DR73+DV73+DZ73)","v":0},"Salary and Wages"]
["b.","Employee Benefits",null,null,null,{"$f":"SUM(C74:E74)","v":0},null,null,null,{"$f":"SUM(G74:I74)","v":0},null,null,null,{"$f":"SUM(K74:M74)","v":0},null,null,null,{"$f":"SUM(O74:Q74)","v":0},null,null,null,{"$f":"SUM(S74:U74)","v":0},null,null,null,{"$f":"SUM(W74:Y74)","v":0},null,null,null,{"$f":"SUM(AA74:AC74)","v":0},null,null,null,{"$f":"SUM(AE74:AG74)","v":0},null,null,null,{"$f":"SUM(AI74:AK74)","v":0},null,null,null,{"$f":"SUM(AM74:AO74)","v":0},null,null,null,{"$f":"SUM(AQ74:AS74)","v":0},null,null,null,{"$f":"SUM(AU74:AW74)","v":0},null,null,null,{"$f":"SUM(AY74:BA74)","v":0},null,null,null,{"$f":"SUM(BC74:BE74)","v":0},null,null,null,{"$f":"SUM(BG74:BI74)","v":0},null,null,null,{"$f":"SUM(BK74:BM74)","v":0},null,null,null,{"$f":"SUM(BO74:BQ74)","v":0},null,null,null,{"$f":"SUM(BS74:BU74)","v":0},null,null,null,{"$f":"SUM(BW74:BY74)","v":0},null,null,null,{"$f":"SUM(CA74:CC74)","v":0},null,null,null,{"$f":"SUM(CE74:CG74)","v":0},null,null,null,{"$f":"SUM(CI74:CK74)","v":0},null,null,null,{"$f":"SUM(CM74:CO74)","v":0},null,null,null,{"$f":"SUM(CQ74:CS74)","v":0},null,null,null,{"$f":"SUM(CU74:CW74)","v":0},null,null,null,{"$f":"SUM(CY74:DA74)","v":0},null,null,null,{"$f":"SUM(DC74:DE74)","v":0},null,null,null,{"$f":"SUM(DG74:DI74)","v":0},null,null,null,{"$f":"SUM(DK74:DM74)","v":0},null,null,null,{"$f":"SUM(DO74:DQ74)","v":0},null,null,null,{"$f":"SUM(DS74:DU74)","v":0},null,null,null,{"$f":"SUM(DW74:DY74)","v":0},{"$f":"SUM(F74+J74+BR74+BV74+N74+R74+V74+Z74+AD74+AH74+AL74+AP74+AT74+AX74+BB74+BF74+BJ74+BN74+BZ74+CD74+CH74+CL74+CP74+CT74+CX74+DB74+DF74+DJ74+DN74+DR74+DV74+DZ74)","v":0},"Employee Benefits"]
[null,"Equipment, Materials and Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment, Materials and Supplies"]
["c.","Depreciation - Equipment",null,null,null,{"$f":"SUM(C76:E76)","v":0},null,null,null,{"$f":"SUM(G76:I76)","v":0},null,null,null,{"$f":"SUM(K76:M76)","v":0},null,null,null,{"$f":"SUM(O76:Q76)","v":0},null,null,null,{"$f":"SUM(S76:U76)","v":0},null,null,null,{"$f":"SUM(W76:Y76)","v":0},null,null,null,{"$f":"SUM(AA76:AC76)","v":0},null,null,null,{"$f":"SUM(AE76:AG76)","v":0},null,null,null,{"$f":"SUM(AI76:AK76)","v":0},null,null,null,{"$f":"SUM(AM76:AO76)","v":0},null,null,null,{"$f":"SUM(AQ76:AS76)","v":0},null,null,null,{"$f":"SUM(AU76:AW76)","v":0},null,null,null,{"$f":"SUM(AY76:BA76)","v":0},null,null,null,{"$f":"SUM(BC76:BE76)","v":0},null,null,null,{"$f":"SUM(BG76:BI76)","v":0},null,null,null,{"$f":"SUM(BK76:BM76)","v":0},null,null,null,{"$f":"SUM(BO76:BQ76)","v":0},null,null,null,{"$f":"SUM(BS76:BU76)","v":0},null,null,null,{"$f":"SUM(BW76:BY76)","v":0},null,null,null,{"$f":"SUM(CA76:CC76)","v":0},null,null,null,{"$f":"SUM(CE76:CG76)","v":0},null,null,null,{"$f":"SUM(CI76:CK76)","v":0},null,null,null,{"$f":"SUM(CM76:CO76)","v":0},null,null,null,{"$f":"SUM(CQ76:CS76)","v":0},null,null,null,{"$f":"SUM(CU76:CW76)","v":0},null,null,null,{"$f":"SUM(CY76:DA76)","v":0},null,null,null,{"$f":"SUM(DC76:DE76)","v":0},null,null,null,{"$f":"SUM(DG76:DI76)","v":0},null,null,null,{"$f":"SUM(DK76:DM76)","v":0},null,null,null,{"$f":"SUM(DO76:DQ76)","v":0},null,null,null,{"$f":"SUM(DS76:DU76)","v":0},null,null,null,{"$f":"SUM(DW76:DY76)","v":0},{"$f":"SUM(F76+J76+BR76+BV76+N76+R76+V76+Z76+AD76+AH76+AL76+AP76+AT76+AX76+BB76+BF76+BJ76+BN76+BZ76+CD76+CH76+CL76+CP76+CT76+CX76+DB76+DF76+DJ76+DN76+DR76+DV76+DZ76)","v":0},"Depreciation - Equipment"]
["d.","Maintenance - Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Maintenance - Equipment"]
["e.","Medical, Dental and Laboratory Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Medical, Dental and Laboratory Supplies"]
["f.","Membership Dues",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Membership Dues"]
["g.","Rent and Lease Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rent and Lease Equipment"]
["h.","Clothing and Personal Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Clothing and Personal Supplies"]
["i.","Food",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Food"]
["j.","Laundry Services and Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Laundry Services and Supplies"]
["k.","Small Tools and Instruments",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Small Tools and Instruments"]
["l.","Training",null,null,null,{"$f":"SUM(C85:E85)","v":0},null,null,null,{"$f":"SUM(G85:I85)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AA85:AC85)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Training"]
["m.","Miscellaneous Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(W86:Y86)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BO86:BQ86)","v":0},null,null,null,{"$f":"SUM(BS86:BU86)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Supplies"]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenses"]
["n.","Communications",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(S88:U88)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AE88:AG88)","v":0},null,null,null,{"$f":"SUM(AI88:AK88)","v":0},null,null,null,{"$f":"SUM(AM88:AO88)","v":0},null,null,null,{"$f":"SUM(AQ88:AS88)","v":0},null,null,null,{"$f":"SUM(AU88:AW88)","v":0},null,null,null,{"$f":"SUM(AY88:BA88)","v":0},null,null,null,{"$f":"SUM(BC88:BE88)","v":0},null,null,null,{"$f":"SUM(BG88:BI88)","v":0},null,null,null,{"$f":"SUM(BK88:BM88)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(DG88:DI88)","v":0},null,null,null,{"$f":"SUM(DK88:DM88)","v":0},null,null,null,{"$f":"SUM(DO88:DQ88)","v":0},null,null,null,{"$f":"SUM(DS88:DU88)","v":0},null,null,null,{"$f":"SUM(DW88:DY88)","v":0},{"$f":"SUM(F88+J88+BR88+BV88+N88+R88+V88+Z88+AD88+AH88+AL88+AP88+AT88+AX88+BB88+BF88+BJ88+BN88+BZ88+CD88+CH88+CL88+CP88+CT88+CX88+DB88+DF88+DJ88+DN88+DR88+DV88+DZ88)","v":0},"Communications"]
["o.","Depreciation - Structures and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Depreciation - Structures and Improvements"]
["p.","Household Expenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Household Expenses"]
["q.","Insurance",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Insurance"]
["r.","Interest Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Interest Expense"]
["s.","Lease Property Maintenance, Structures, Improvements and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Lease Property Maintenance, Structures, Improvements and Grounds"]
["t.","Maintenance - Structures, Improvements, and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Maintenance - Structures, Improvements, and Grounds"]
["u.","Miscellaneous Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Expense"]
["v.","Office Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Office Expense"]
["w.","Publications and Legal Notices",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Publications and Legal Notices"]
["x.","Rents & Leases - Land, Structure, and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rents & Leases - Land, Structure, and Improvements"]
["y.","Taxes and Licenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Taxes and Licenses"]
["z.","Drug Screening and Other Testing",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Drug Screening and Other Testing"]
["aa.","Utilities",null,null,null,{"$f":"SUM(C101:E101)","v":0},null,null,null,{"$f":"SUM(G101:I101)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Utilities"]
["ab.","Other",null,null,null,{"$f":"SUM(C102:E102)","v":0},null,null,null,{"$f":"SUM(G102:I102)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Other"]
[null,"Professional and Special Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Professional and Special Services"]
["ac.","Pharmaceutical",null,null,null,{"$f":"SUM(C104:E104)","v":0},null,null,null,{"$f":"SUM(G104:I104)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(O104:Q104)","v":0},null,null,null,{"$f":"SUM(S104:U104)","v":0},null,null,null,{"$f":"SUM(W104:Y104)","v":0},null,null,null,{"$f":"SUM(AA104:AC104)","v":0},null,null,null,{"$f":"SUM(AE104:AG104)","v":0},null,null,null,{"$f":"SUM(AI104:AK104)","v":0},null,null,null,{"$f":"SUM(AM104:AO104)","v":0},null,null,null,{"$f":"SUM(AQ104:AS104)","v":0},null,null,null,{"$f":"SUM(AU104:AW104)","v":0},null,null,null,{"$f":"SUM(AY104:BA104)","v":0},null,null,null,{"$f":"SUM(BC104:BE104)","v":0},null,null,null,{"$f":"SUM(BG104:BI104)","v":0},null,null,null,{"$f":"SUM(BK104:BM104)","v":0},null,null,null,{"$f":"SUM(BO104:BQ104)","v":0},null,null,null,{"$f":"SUM(BS104:BU104)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(DG104:DI104)","v":0},null,null,null,{"$f":"SUM(DK104:DM104)","v":0},null,null,null,{"$f":"SUM(DO104:DQ104)","v":0},null,null,null,{"$f":"SUM(DS104:DU104)","v":0},null,null,null,{"$f":"SUM(DW104:DY104)","v":0},{"$f":"SUM(F104+J104+BR104+BV104+N104+R104+V104+Z104+AD104+AH104+AL104+AP104+AT104+AX104+BB104+BF104+BJ104+BN104+BZ104+CD104+CH104+CL104+CP104+CT104+CX104+DB104+DF104+DJ104+DN104+DR104+DV104+DZ104)","v":0},"Pharmaceutical"]
["ac1.","Dosing - Methadone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Methadone (NTP Only)"]
["ac2.","Dosing - Buprenorphine (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Buprenorphine (NTP Only)"]
["ac3.","Dosing - Disulfiram (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Disulfiram (NTP Only)"]
["ac4.","Dosing - Naloxone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Naloxone (NTP Only)"]
["ac5.","Non NTP Dosing - Buprenorphine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU109:AW109)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DG109:DI109)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F109+J109+BR109+BV109+N109+R109+V109+Z109+AD109+AH109+AL109+AP109+AT109+AX109+BB109+BF109+BJ109+BN109+BZ109+CD109+CH109+CL109+CP109+CT109+CX109+DB109+DF109+DJ109+DN109+DR109+DV109+DZ109)","v":0},"Non NTP Dosing - Buprenorphine"]
["ac6.","Non NTP Dosing - Disulfiram",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY110:BA110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DK110:DM110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Disulfiram"]
["ac7.","Non NTP Dosing - Naloxone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC111:BE111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DO111:DQ111)","v":0},null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Naloxone"]
["ac8.","Non NTP Dosing - Vivitrol",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG112:BI112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DS112:DU112)","v":0},null,null,null,null,0,"Non NTP Dosing - Vivitrol"]
["ac9.","Non NTP Dosing - Acamprosate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK113:BM113)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DW113:DY113)","v":0},0,"Non NTP Dosing - Acamprosate"]
["ad.","Physician Consultation",null,null,null,{"$f":"SUM(C114:E114)","v":0},null,null,null,{"$f":"SUM(G114:I114)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(O114:Q114)","v":0},null,null,null,{"$f":"SUM(S114:U114)","v":0},null,null,null,{"$f":"SUM(W114:Y114)","v":0},null,null,null,{"$f":"SUM(AA114:AC114)","v":0},null,null,null,{"$f":"SUM(AE114:AG114)","v":0},null,null,null,{"$f":"SUM(AI114:AK114)","v":0},null,null,null,{"$f":"SUM(AM114:AO114)","v":0},null,null,null,{"$f":"SUM(AQ114:AS114)","v":0},null,null,null,{"$f":"SUM(AU114:AW114)","v":0},null,null,null,{"$f":"SUM(AY114:BA114)","v":0},null,null,null,{"$f":"SUM(BC114:BE114)","v":0},null,null,null,{"$f":"SUM(BG114:BI114)","v":0},null,null,null,{"$f":"SUM(BK114:BM114)","v":0},null,null,null,{"$f":"SUM(BO114:BQ114)","v":0},null,null,null,{"$f":"SUM(BS114:BU114)","v":0},null,null,null,{"$f":"SUM(BW114:BY114)","v":0},null,null,null,{"$f":"SUM(CA114:CC114)","v":0},null,null,null,{"$f":"SUM(CE114:CG114)","v":0},null,null,null,{"$f":"SUM(CI114:CK114)","v":0},null,null,null,{"$f":"SUM(CM114:CO114)","v":0},null,null,null,{"$f":"SUM(CQ114:CS114)","v":0},null,null,null,{"$f":"SUM(CU114:CW114)","v":0},null,null,null,{"$f":"SUM(CY114:DA114)","v":0},null,null,null,{"$f":"SUM(DC114:DE114)","v":0},null,null,null,{"$f":"SUM(DG114:DI114)","v":0},null,null,null,{"$f":"SUM(DK114:DM114)","v":0},null,null,null,{"$f":"SUM(DO114:DQ114)","v":0},null,null,null,{"$f":"SUM(DS114:DU114)","v":0},null,null,null,{"$f":"SUM(DW114:DY114)","v":0},0,"Physician Consultation"]
["ae.","Professional and Special Services",null,null,null,{"$f":"SUM(C115:E115)","v":0},null,null,null,{"$f":"SUM(G115:I115)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(O115:Q115)","v":0},null,null,null,{"$f":"SUM(S115:U115)","v":0},null,null,null,{"$f":"SUM(W115:Y115)","v":0},null,null,null,{"$f":"SUM(AA115:AC115)","v":0},null,null,null,{"$f":"SUM(AE115:AG115)","v":0},null,null,null,{"$f":"SUM(AI115:AK115)","v":0},null,null,null,{"$f":"SUM(AM115:AO115)","v":0},null,null,null,{"$f":"SUM(AQ115:AS115)","v":0},null,null,null,{"$f":"SUM(AU115:AW115)","v":0},null,null,null,{"$f":"SUM(AY115:BA115)","v":0},null,null,null,{"$f":"SUM(BC115:BE115)","v":0},null,null,null,{"$f":"SUM(BG115:BI115)","v":0},null,null,null,{"$f":"SUM(BK115:BM115)","v":0},null,null,null,{"$f":"SUM(BO115:BQ115)","v":0},null,null,null,{"$f":"SUM(BS115:BU115)","v":0},null,null,null,{"$f":"SUM(BW115:BY115)","v":0},null,null,null,{"$f":"SUM(CA115:CC115)","v":0},null,null,null,{"$f":"SUM(CE115:CG115)","v":0},null,null,null,{"$f":"SUM(CI115:CK115)","v":0},null,null,null,{"$f":"SUM(CM115:CO115)","v":0},null,null,null,{"$f":"SUM(CQ115:CS115)","v":0},null,null,null,{"$f":"SUM(CU115:CW115)","v":0},null,null,null,{"$f":"SUM(CY115:DA115)","v":0},null,null,null,{"$f":"SUM(DC115:DE115)","v":0},null,null,null,{"$f":"SUM(DG115:DI115)","v":0},null,null,null,{"$f":"SUM(DK115:DM115)","v":0},null,null,null,{"$f":"SUM(DO115:DQ115)","v":0},null,null,null,{"$f":"SUM(DS115:DU115)","v":0},null,null,null,{"$f":"SUM(DW115:DY115)","v":0},0,"Professional and Special Services"]
[null,"Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transportation"]
["af.","Transportation",null,null,null,{"$f":"SUM(C117:E117)","v":0},null,null,null,{"$f":"SUM(G117:I117)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(O117:Q117)","v":0},null,null,null,{"$f":"SUM(S117:U117)","v":0},null,null,null,{"$f":"SUM(W117:Y117)","v":0},null,null,null,{"$f":"SUM(AA117:AC117)","v":0},null,null,null,{"$f":"SUM(AE117:AG117)","v":0},null,null,null,{"$f":"SUM(AI117:AK117)","v":0},null,null,null,{"$f":"SUM(AM117:AO117)","v":0},null,null,null,{"$f":"SUM(AQ117:AS117)","v":0},null,null,null,{"$f":"SUM(AU117:AW117)","v":0},null,null,null,{"$f":"SUM(AY117:BA117)","v":0},null,null,null,{"$f":"SUM(BC117:BE117)","v":0},null,null,null,{"$f":"SUM(BG117:BI117)","v":0},null,null,null,{"$f":"SUM(BK117:BM117)","v":0},null,null,null,{"$f":"SUM(BO117:BQ117)","v":0},null,null,null,{"$f":"SUM(BS117:BU117)","v":0},null,null,null,{"$f":"SUM(BW117:BY117)","v":0},null,null,null,{"$f":"SUM(CA117:CC117)","v":0},null,null,null,{"$f":"SUM(CE117:CG117)","v":0},null,null,null,{"$f":"SUM(CI117:CK117)","v":0},null,null,null,{"$f":"SUM(CM117:CO117)","v":0},null,null,null,{"$f":"SUM(CQ117:CS117)","v":0},null,null,null,{"$f":"SUM(CU117:CW117)","v":0},null,null,null,{"$f":"SUM(CY117:DA117)","v":0},null,null,null,{"$f":"SUM(DC117:DE117)","v":0},null,null,null,{"$f":"SUM(DG117:DI117)","v":0},null,null,null,{"$f":"SUM(DK117:DM117)","v":0},null,null,null,{"$f":"SUM(DO117:DQ117)","v":0},null,null,null,{"$f":"SUM(DS117:DU117)","v":0},null,null,null,{"$f":"SUM(DW117:DY117)","v":0},{"$f":"SUM(F117+J117+BR117+BV117+N117+R117+V117+Z117+AD117+AH117+AL117+AP117+AT117+AX117+BB117+BF117+BJ117+BN117+BZ117+CD117+CH117+CL117+CP117+CT117+CX117+DB117+DF117+DJ117+DN117+DR117+DV117+DZ117)","v":0},"Transportation"]
["ag.","Travel",null,null,null,{"$f":"SUM(C118:E118)","v":0},null,null,null,{"$f":"SUM(G118:I118)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(O118:Q118)","v":0},null,null,null,{"$f":"SUM(S118:U118)","v":0},null,null,null,{"$f":"SUM(W118:Y118)","v":0},null,null,null,{"$f":"SUM(AA118:AC118)","v":0},null,null,null,{"$f":"SUM(AE118:AG118)","v":0},null,null,null,{"$f":"SUM(AI118:AK118)","v":0},null,null,null,{"$f":"SUM(AM118:AO118)","v":0},null,null,null,{"$f":"SUM(AQ118:AS118)","v":0},null,null,null,{"$f":"SUM(AU118:AW118)","v":0},null,null,null,{"$f":"SUM(AY118:BA118)","v":0},null,null,null,{"$f":"SUM(BC118:BE118)","v":0},null,null,null,{"$f":"SUM(BG118:BI118)","v":0},null,null,null,{"$f":"SUM(BK118:BM118)","v":0},null,null,null,{"$f":"SUM(BO118:BQ118)","v":0},null,null,null,{"$f":"SUM(BS118:BU118)","v":0},null,null,null,{"$f":"SUM(BW118:BY118)","v":0},null,null,null,{"$f":"SUM(CA118:CC118)","v":0},null,null,null,{"$f":"SUM(CE118:CG118)","v":0},null,null,null,{"$f":"SUM(CI118:CK118)","v":0},null,null,null,{"$f":"SUM(CM118:CO118)","v":0},null,null,null,{"$f":"SUM(CQ118:CS118)","v":0},null,null,null,{"$f":"SUM(CU118:CW118)","v":0},null,null,null,{"$f":"SUM(CY118:DA118)","v":0},null,null,null,{"$f":"SUM(DC118:DE118)","v":0},null,null,null,{"$f":"SUM(DG118:DI118)","v":0},null,null,null,{"$f":"SUM(DK118:DM118)","v":0},null,null,null,{"$f":"SUM(DO118:DQ118)","v":0},null,null,null,{"$f":"SUM(DS118:DU118)","v":0},null,null,null,{"$f":"SUM(DW118:DY118)","v":0},{"$f":"SUM(F118+J118+BR118+BV118+N118+R118+V118+Z118+AD118+AH118+AL118+AP118+AT118+AX118+BB118+BF118+BJ118+BN118+BZ118+CD118+CH118+CL118+CP118+CT118+CX118+DB118+DF118+DJ118+DN118+DR118+DV118+DZ118)","v":0},"Travel"]
["ah.","Gas, Oil, & Maintenance - Vehicles",null,null,null,{"$f":"SUM(C119:E119)","v":0},null,null,null,{"$f":"SUM(G119:I119)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(S119:U119)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AA119:AC119)","v":0},null,null,null,{"$f":"SUM(AE119:AG119)","v":0},null,null,null,{"$f":"SUM(AI119:AK119)","v":0},null,null,null,{"$f":"SUM(AM119:AO119)","v":0},null,null,null,{"$f":"SUM(AQ119:AS119)","v":0},null,null,null,{"$f":"SUM(AU119:AW119)","v":0},null,null,null,{"$f":"SUM(AY119:BA119)","v":0},null,null,null,{"$f":"SUM(BC119:BE119)","v":0},null,null,null,{"$f":"SUM(BG119:BI119)","v":0},null,null,null,{"$f":"SUM(BK119:BM119)","v":0},null,null,null,{"$f":"SUM(BO119:BQ119)","v":0},null,null,null,{"$f":"SUM(BS119:BU119)","v":0},null,null,null,{"$f":"SUM(BW119:BY119)","v":0},null,null,null,{"$f":"SUM(CA119:CC119)","v":0},null,null,null,{"$f":"SUM(CE119:CG119)","v":0},null,null,null,{"$f":"SUM(CI119:CK119)","v":0},null,null,null,{"$f":"SUM(CM119:CO119)","v":0},null,null,null,{"$f":"SUM(CQ119:CS119)","v":0},null,null,null,{"$f":"SUM(CU119:CW119)","v":0},null,null,null,{"$f":"SUM(CY119:DA119)","v":0},null,null,null,{"$f":"SUM(DC119:DE119)","v":0},null,null,null,{"$f":"SUM(DG119:DI119)","v":0},null,null,null,{"$f":"SUM(DK119:DM119)","v":0},null,null,null,{"$f":"SUM(DO119:DQ119)","v":0},null,null,null,{"$f":"SUM(DS119:DU119)","v":0},null,null,null,{"$f":"SUM(DW119:DY119)","v":0},{"$f":"SUM(F119+J119+BR119+BV119+N119+R119+V119+Z119+AD119+AH119+AL119+AP119+AT119+AX119+BB119+BF119+BJ119+BN119+BZ119+CD119+CH119+CL119+CP119+CT119+CX119+DB119+DF119+DJ119+DN119+DR119+DV119+DZ119)","v":0},"Gas, Oil, & Maintenance - Vehicles"]
["ai.","Rents & Leases - Vehicles",null,null,null,{"$f":"SUM(C120:E120)","v":0},null,null,null,{"$f":"SUM(G120:I120)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(S120:U120)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AA120:AC120)","v":0},null,null,null,{"$f":"SUM(AE120:AG120)","v":0},null,null,null,{"$f":"SUM(AI120:AK120)","v":0},null,null,null,{"$f":"SUM(AM120:AO120)","v":0},null,null,null,{"$f":"SUM(AQ120:AS120)","v":0},null,null,null,{"$f":"SUM(AU120:AW120)","v":0},null,null,null,{"$f":"SUM(AY120:BA120)","v":0},null,null,null,{"$f":"SUM(BC120:BE120)","v":0},null,null,null,{"$f":"SUM(BG120:BI120)","v":0},null,null,null,{"$f":"SUM(BK120:BM120)","v":0},null,null,null,{"$f":"SUM(BO120:BQ120)","v":0},null,null,null,{"$f":"SUM(BS120:BU120)","v":0},null,null,null,{"$f":"SUM(BW120:BY120)","v":0},null,null,null,{"$f":"SUM(CA120:CC120)","v":0},null,null,null,{"$f":"SUM(CE120:CG120)","v":0},null,null,null,{"$f":"SUM(CI120:CK120)","v":0},null,null,null,{"$f":"SUM(CM120:CO120)","v":0},null,null,null,{"$f":"SUM(CQ120:CS120)","v":0},null,null,null,{"$f":"SUM(CU120:CW120)","v":0},null,null,null,{"$f":"SUM(CY120:DA120)","v":0},null,null,null,{"$f":"SUM(DC120:DE120)","v":0},null,null,null,{"$f":"SUM(DG120:DI120)","v":0},null,null,null,{"$f":"SUM(DK120:DM120)","v":0},null,null,null,{"$f":"SUM(DO120:DQ120)","v":0},null,null,null,{"$f":"SUM(DS120:DU120)","v":0},null,null,null,{"$f":"SUM(DW120:DY120)","v":0},{"$f":"SUM(F120+J120+BR120+BV120+N120+R120+V120+Z120+AD120+AH120+AL120+AP120+AT120+AX120+BB120+BF120+BJ120+BN120+BZ120+CD120+CH120+CL120+CP120+CT120+CX120+DB120+DF120+DJ120+DN120+DR120+DV120+DZ120)","v":0},"Rents & Leases - Vehicles"]
["aj.","Depreciation - Vehicles",null,null,null,{"$f":"SUM(C121:E121)","v":0},null,null,null,{"$f":"SUM(G121:I121)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(S121:U121)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AA121:AC121)","v":0},null,null,null,{"$f":"SUM(AE121:AG121)","v":0},null,null,null,{"$f":"SUM(AI121:AK121)","v":0},null,null,null,{"$f":"SUM(AM121:AO121)","v":0},null,null,null,{"$f":"SUM(AQ121:AS121)","v":0},null,null,null,{"$f":"SUM(AU121:AW121)","v":0},null,null,null,{"$f":"SUM(AY121:BA121)","v":0},null,null,null,{"$f":"SUM(BC121:BE121)","v":0},null,null,null,{"$f":"SUM(BG121:BI121)","v":0},null,null,null,{"$f":"SUM(BK121:BM121)","v":0},null,null,null,{"$f":"SUM(BO121:BQ121)","v":0},null,null,null,{"$f":"SUM(BS121:BU121)","v":0},null,null,null,{"$f":"SUM(BW121:BY121)","v":0},null,null,null,{"$f":"SUM(CA121:CC121)","v":0},null,null,null,{"$f":"SUM(CE121:CG121)","v":0},null,null,null,{"$f":"SUM(CI121:CK121)","v":0},null,null,null,{"$f":"SUM(CM121:CO121)","v":0},null,null,null,{"$f":"SUM(CQ121:CS121)","v":0},null,null,null,{"$f":"SUM(CU121:CW121)","v":0},null,null,null,{"$f":"SUM(CY121:DA121)","v":0},null,null,null,{"$f":"SUM(DC121:DE121)","v":0},null,null,null,{"$f":"SUM(DG121:DI121)","v":0},null,null,null,{"$f":"SUM(DK121:DM121)","v":0},null,null,null,{"$f":"SUM(DO121:DQ121)","v":0},null,null,null,{"$f":"SUM(DS121:DU121)","v":0},null,null,null,{"$f":"SUM(DW121:DY121)","v":0},{"$f":"SUM(F121+J121+BR121+BV121+N121+R121+V121+Z121+AD121+AH121+AL121+AP121+AT121+AX121+BB121+BF121+BJ121+BN121+BZ121+CD121+CH121+CL121+CP121+CT121+CX121+DB121+DF121+DJ121+DN121+DR121+DV121+DZ121)","v":0},"Depreciation - Vehicles"]
[null,"Other Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
["ak.","Indirect Costs",null,null,null,{"$f":"SUM(C123:E123)","v":0},null,null,null,{"$f":"SUM(G123:I123)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(S123:U123)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AA123:AC123)","v":0},null,null,null,{"$f":"SUM(AE123:AG123)","v":0},null,null,null,{"$f":"SUM(AI123:AK123)","v":0},null,null,null,{"$f":"SUM(AM123:AO123)","v":0},null,null,null,{"$f":"SUM(AQ123:AS123)","v":0},null,null,null,{"$f":"SUM(AU123:AW123)","v":0},null,null,null,{"$f":"SUM(AY123:BA123)","v":0},null,null,null,{"$f":"SUM(BC123:BE123)","v":0},null,null,null,{"$f":"SUM(BG123:BI123)","v":0},null,null,null,{"$f":"SUM(BK123:BM123)","v":0},null,null,null,{"$f":"SUM(BO123:BQ123)","v":0},null,null,null,{"$f":"SUM(BS123:BU123)","v":0},null,null,null,{"$f":"SUM(BW123:BY123)","v":0},null,null,null,{"$f":"SUM(CA123:CC123)","v":0},null,null,null,{"$f":"SUM(CE123:CG123)","v":0},null,null,null,{"$f":"SUM(CI123:CK123)","v":0},null,null,null,{"$f":"SUM(CM123:CO123)","v":0},null,null,null,{"$f":"SUM(CQ123:CS123)","v":0},null,null,null,{"$f":"SUM(CU123:CW123)","v":0},null,null,null,{"$f":"SUM(CY123:DA123)","v":0},null,null,null,{"$f":"SUM(DC123:DE123)","v":0},null,null,null,{"$f":"SUM(DG123:DI123)","v":0},null,null,null,{"$f":"SUM(DK123:DM123)","v":0},null,null,null,{"$f":"SUM(DO123:DQ123)","v":0},null,null,null,{"$f":"SUM(DS123:DU123)","v":0},null,null,null,{"$f":"SUM(DW123:DY123)","v":0},{"$f":"SUM(F123+J123+BR123+BV123+N123+R123+V123+Z123+AD123+AH123+AL123+AP123+AT123+AX123+BB123+BF123+BJ123+BN123+BZ123+CD123+CH123+CL123+CP123+CT123+CX123+DB123+DF123+DJ123+DN123+DR123+DV123+DZ123)","v":0},"Indirect Costs"]
["al.","TOTAL ADJUSTMENTS FOR DIRECT COSTS",{"$f":"SUM(C73:C123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI73:AI123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO73:BO123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CU73:CU123)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DG73:DG123)","v":0},0,{"$f":"SUM(DI73:DI123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA73:EA123)","v":0},"TOTAL ADJUSTMENTS FOR DIRECT COSTS"]
["3.","TOTAL ADJUSTMENTS",{"$f":"+C124+C67","v":0},{"$f":"+D124+D67","v":0},{"$f":"+E124+E67","v":0},{"$f":"SUM(C125:E125)","v":0},{"$f":"+G124+G67","v":0},{"$f":"+H124+H67","v":0},{"$f":"+I124+I67","v":0},{"$f":"SUM(G125:I125)","v":0},{"$f":"+K124+K67","v":0},{"$f":"+L124+L67","v":0},{"$f":"+M124+M67","v":0},{"$f":"SUM(K125:M125)","v":0},{"$f":"+O124+O67","v":0},{"$f":"+P124+P67","v":0},{"$f":"+Q124+Q67","v":0},{"$f":"SUM(O125:Q125)","v":0},{"$f":"+S124+S67","v":0},{"$f":"+T124+T67","v":0},{"$f":"+U124+U67","v":0},{"$f":"SUM(S125:U125)","v":0},{"$f":"+W124+W67","v":0},{"$f":"+X124+X67","v":0},{"$f":"+Y124+Y67","v":0},{"$f":"SUM(W125:Y125)","v":0},{"$f":"+AA124+AA67","v":0},{"$f":"+AB124+AB67","v":0},{"$f":"+AC124+AC67","v":0},{"$f":"SUM(AA125:AC125)","v":0},{"$f":"+AE124+AE67","v":0},{"$f":"+AF124+AF67","v":0},{"$f":"+AG124+AG67","v":0},{"$f":"SUM(AE125:AG125)","v":0},{"$f":"+AI124+AI67","v":0},{"$f":"+AJ124+AJ67","v":0},{"$f":"+AK124+AK67","v":0},{"$f":"SUM(AI125:AK125)","v":0},{"$f":"+AM124+AM67","v":0},{"$f":"+AN124+AN67","v":0},{"$f":"+AO124+AO67","v":0},{"$f":"SUM(AM125:AO125)","v":0},{"$f":"+AQ124+AQ67","v":0},{"$f":"+AR124+AR67","v":0},{"$f":"+AS124+AS67","v":0},{"$f":"SUM(AQ125:AS125)","v":0},{"$f":"+AU124+AU67","v":0},{"$f":"+AV124+AV67","v":0},{"$f":"+AW124+AW67","v":0},{"$f":"SUM(AU125:AW125)","v":0},{"$f":"+AY124+AY67","v":0},{"$f":"+AZ124+AZ67","v":0},{"$f":"+BA124+BA67","v":0},{"$f":"SUM(AY125:BA125)","v":0},{"$f":"+BC124+BC67","v":0},{"$f":"+BD124+BD67","v":0},{"$f":"+BE124+BE67","v":0},{"$f":"SUM(BC125:BE125)","v":0},{"$f":"+BG124+BG67","v":0},{"$f":"+BH124+BH67","v":0},{"$f":"+BI124+BI67","v":0},{"$f":"SUM(BG125:BI125)","v":0},{"$f":"+BK124+BK67","v":0},{"$f":"+BL124+BL67","v":0},{"$f":"+BM124+BM67","v":0},{"$f":"SUM(BK125:BM125)","v":0},{"$f":"+BO124+BO67","v":0},{"$f":"+BP124+BP67","v":0},{"$f":"+BQ124+BQ67","v":0},{"$f":"SUM(BO125:BQ125)","v":0},{"$f":"+BS124+BS67","v":0},{"$f":"+BT124+BT67","v":0},{"$f":"+BU124+BU67","v":0},{"$f":"SUM(BS125:BU125)","v":0},{"$f":"+BW124+BW67","v":0},{"$f":"+BX124+BX67","v":0},{"$f":"+BY124+BY67","v":0},{"$f":"SUM(BW125:BY125)","v":0},{"$f":"+CA124+CA67","v":0},{"$f":"+CB124+CB67","v":0},{"$f":"+CC124+CC67","v":0},{"$f":"SUM(CA125:CC125)","v":0},{"$f":"+CE124+CE67","v":0},{"$f":"+CF124+CF67","v":0},{"$f":"+CG124+CG67","v":0},{"$f":"SUM(CE125:CG125)","v":0},{"$f":"+CI124+CI67","v":0},{"$f":"+CJ124+CJ67","v":0},{"$f":"+CK124+CK67","v":0},{"$f":"SUM(CI125:CK125)","v":0},{"$f":"+CM124+CM67","v":0},{"$f":"+CN124+CN67","v":0},{"$f":"+CO124+CO67","v":0},{"$f":"SUM(CM125:CO125)","v":0},{"$f":"+CQ124+CQ67","v":0},{"$f":"+CR124+CR67","v":0},{"$f":"+CS124+CS67","v":0},{"$f":"SUM(CQ125:CS125)","v":0},{"$f":"+CU124+CU67","v":0},{"$f":"+CV124+CV67","v":0},{"$f":"+CW124+CW67","v":0},{"$f":"SUM(CU125:CW125)","v":0},{"$f":"+CY124+CY67","v":0},{"$f":"+CZ124+CZ67","v":0},{"$f":"+DA124+DA67","v":0},{"$f":"SUM(CY125:DA125)","v":0},{"$f":"+DC124+DC67","v":0},{"$f":"+DD124+DD67","v":0},{"$f":"+DE124+DE67","v":0},{"$f":"SUM(DC125:DE125)","v":0},{"$f":"+DG124+DG67","v":0},{"$f":"+DH124+DH67","v":0},{"$f":"+DI124+DI67","v":0},{"$f":"SUM(DG125:DI125)","v":0},{"$f":"+DK124+DK67","v":0},{"$f":"+DL124+DL67","v":0},{"$f":"+DM124+DM67","v":0},{"$f":"SUM(DK125:DM125)","v":0},{"$f":"+DO124+DO67","v":0},{"$f":"+DP124+DP67","v":0},{"$f":"+DQ124+DQ67","v":0},{"$f":"SUM(DO125:DQ125)","v":0},{"$f":"+DS124+DS67","v":0},{"$f":"+DT124+DT67","v":0},{"$f":"+DU124+DU67","v":0},{"$f":"SUM(DS125:DU125)","v":0},{"$f":"+DW124+DW67","v":0},{"$f":"+DX124+DX67","v":0},{"$f":"+DY124+DY67","v":0},{"$f":"SUM(DW125:DY125)","v":0},{"$f":"+EA124+EA67","v":0},"TOTAL ADJUSTMENTS"]

{"sheet":"(6) OT Cost Allocation","index":5,"n_rows":385,"n_cols":38,"rows_kept":385,"cut":false,"hidden":false,"merged":[[384,1,384,2],[382,1,382,2],[383,1,383,2],[378,1,378,2],[380,1,380,2],[379,1,379,2],[0,0,0,2],[1,0,1,2],[373,1,373,2],[374,1,374,2],[375,1,375,2],[11,1,11,5],[13,1,13,5],[47,1,47,5],[271,1,271,5],[82,1,82,5]]}
["Department of Health Care Services "]
["Outpatient Treatment (OT) - Cost Allocation "]
[]
["County",{"$f":"+'(1) Provider Info and Cert'!B6","v":0}]
["Provider Name",{"$f":"+'(1) Provider Info and Cert'!B7","v":0}]
["DMC #",{"$f":"+'(1) Provider Info and Cert'!B14","v":0}]
["Provider #",{"$f":"+'(1) Provider Info and Cert'!B15","v":0}]
["NPI #",{"$f":"+'(1) Provider Info and Cert'!B16","v":0}]
[null,null,"TOTAL","NON SUD","SUD NON ODF","SUD ODF "]
["A.","TOTAL GENERAL LEDGER COSTS (ALL COST CENTERS)",{"$f":"'(2) Overall Cost Summary'!B22","v":0},{"$f":"'(2) Overall Cost Summary'!B27","v":0},{"$f":"SUM(C10-D10-F10)","v":0},{"$f":"'(2) Overall Cost Summary'!B15","v":0}]
["B.","PERCENTAGES",{"$f":"SUM(D11:F11)","v":0},{"$f":"IF(D10=0,0,SUM(D10/$C10))","v":0},{"$f":"IF(E10=0,0,SUM(E10/$C10))","v":0},{"$f":"IF(F10=0,0,SUM(F10/$C10))","v":0},"Check Point"]
["1.","TOTAL OT SUBSTANCE USE DISORDER SERVICES",null,null,null,null,{"$f":"+F10","v":0},{"$f":"IF(G12='(3) Overall Detailed Costs'!B175,\"Match\",\"Error\")","v":"Match"},{"$f":"IF(H12=\"Error\",\"Please review Tab 3 of the data entry portion\",\"\")","v":""}]
[null,null,"PRIVATE","DMC","NON-DMC","TOTAL"]
["2.","ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS (BY SERVICE PROVIDED)"]
["a.","OT Individual Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!C$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!D$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!E$67","v":0},{"$f":"SUM(C15:E15)","v":0}]
["b.","OT Group Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!G$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!H$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!I$67","v":0},{"$f":"SUM(C16:E16)","v":0}]
["c.","OT Case Management Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!K$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!L$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!M$67","v":0},{"$f":"SUM(C17:E17)","v":0}]
["d.","OT Physician Consultation Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!O$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!P$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!Q$67","v":0},{"$f":"SUM(C18:E18)","v":0}]
["e.","OT Recovery Services - Individual Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!S$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!T$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!U$67","v":0},0]
["f.","OT Recovery Services - Group Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!W$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!X$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!Y$67","v":0},0]
["g.","OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!AA$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!AB$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!AC$67","v":0},0]
["h.","OT Recovery Services - Case Management Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!AE$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!AF$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!AG$67","v":0},0]
["i.","OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!AI$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!AJ$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!AK$67","v":0},0]
["j.","OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!AM$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!AN$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!AO$67","v":0},0]
["k.","OT Medication Assisted Treatment Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!AQ$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!AR$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!AS$67","v":0},0]
["l.","OT Medication Assisted Treatment - Dosing Buprenorphine\nNon Perinatal",{"$f":"'(5) OT Detailed Adjustments'!AU$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!AV$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!AW$67","v":0},{"$f":"SUM(C26:E26)","v":0}]
["m.","OT Medication Assisted Treatment - Dosing Disulfiram\nNon Perinatal",{"$f":"'(5) OT Detailed Adjustments'!AY$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!AZ$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!BA$67","v":0},{"$f":"SUM(C27:E27)","v":0}]
["n.","OT Medication Assisted Treatment - Dosing Naloxone\nNon Perinatal",{"$f":"'(5) OT Detailed Adjustments'!BC$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!BD$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!BE$67","v":0},{"$f":"SUM(C28:E28)","v":0}]
["o.","OT Medication Assisted Treatment - Dosing Vivitrol\nNon Perinatal",{"$f":"'(5) OT Detailed Adjustments'!BG$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!BH$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!BI$67","v":0},{"$f":"SUM(C29:E29)","v":0}]
["p.","OT Medication Assisted Treatment - Dosing Acamprosate\nNon Perinatal",{"$f":"'(5) OT Detailed Adjustments'!BK$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!BL$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!BM$67","v":0},{"$f":"SUM(C30:E30)","v":0}]
["q.","OT Individual Perinatal",{"$f":"'(5) OT Detailed Adjustments'!BO$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!BP$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!BQ$67","v":0},{"$f":"SUM(C31:E31)","v":0}]
["r.","OT Group Perinatal",{"$f":"'(5) OT Detailed Adjustments'!BS$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!BT$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!BU$67","v":0},0]
["s.","OT Case Management Perinatal",{"$f":"'(5) OT Detailed Adjustments'!BW$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!BX$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!BY$67","v":0},0]
["t.","OT Physician Consultation Perinatal",{"$f":"'(5) OT Detailed Adjustments'!CA$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!CB$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!CC$67","v":0},0]
["u.","OT Recovery Services - Individual Perinatal",{"$f":"'(5) OT Detailed Adjustments'!CE$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!CF$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!CG$67","v":0},0]
["v.","OT Recovery Services - Group Perinatal",{"$f":"'(5) OT Detailed Adjustments'!CI$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!CJ$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!CK$67","v":0},0]
["w.","OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",{"$f":"'(5) OT Detailed Adjustments'!CM$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!CN$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!CO$67","v":0},0]
["x.","OT Recovery Services - Case Management Perinatal",{"$f":"'(5) OT Detailed Adjustments'!CQ$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!CR$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!CS$67","v":0},0]
["y.","OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",{"$f":"'(5) OT Detailed Adjustments'!CU$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!CV$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!CW$67","v":0},0]
["z.","OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",{"$f":"'(5) OT Detailed Adjustments'!CY$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!CZ$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!DA$67","v":0},0]
["aa.","OT Medication Assisted Treatment Perinatal",{"$f":"'(5) OT Detailed Adjustments'!DC$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!DD$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!DE$67","v":0},0]
["ab.","OT Medication Assisted Treatment - Dosing Buprenorphine Perinatal",{"$f":"'(5) OT Detailed Adjustments'!DG$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!DH$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!DI$67","v":0},{"$f":"SUM(C42:E42)","v":0}]
["ac.","OT Medication Assisted Treatment - Dosing Disulfiram Perinatal",{"$f":"'(5) OT Detailed Adjustments'!DK$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!DL$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!DM$67","v":0},{"$f":"SUM(C43:E43)","v":0}]
["ad.","OT Medication Assisted Treatment - Dosing Naloxone Perinatal",{"$f":"'(5) OT Detailed Adjustments'!DO$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!DP$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!DQ$67","v":0},{"$f":"SUM(C44:E44)","v":0}]
["ae.","OT Medication Assisted Treatment - Dosing Vivitrol Perinatal",{"$f":"'(5) OT Detailed Adjustments'!DS$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!DT$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!DU$67","v":0},{"$f":"SUM(C45:E45)","v":0}]
["af.","OT Medication Assisted Treatment - Dosing Acamprosate Perinatal",{"$f":"'(5) OT Detailed Adjustments'!DW$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!DX$67","v":0},{"$f":"'(5) OT Detailed Adjustments'!DY$67","v":0},{"$f":"SUM(C46:E46)","v":0}]
[null,"TOTAL ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS",{"$f":"SUM(C15:C46)","v":0},{"$f":"SUM(D15:D46)","v":0},{"$f":"SUM(E15:E46)","v":0},{"$f":"SUM(F15:F46)","v":0}]
["3.","ADJUSTMENTS FOR DIRECT COSTS (IDENTIFY BY SERVICE PROVIDED)"]
["a.","OT Individual Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!C$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!D$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!E$124","v":0},{"$f":"SUM(C49:E49)","v":0}]
["b.","OT Group Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!G$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!H$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!I$124","v":0},0]
["c.","OT Case Management Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!K$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!L$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!M$124","v":0},0]
["d.","OT Physician Consultation Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!O$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!P$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!Q$124","v":0},0]
["e.","OT Recovery Services - Individual Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!S$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!T$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!U$124","v":0},0]
["f.","OT Recovery Services - Group Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!W$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!X$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!Y$124","v":0},0]
["g.","OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!AA$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!AB$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!AC$124","v":0},0]
["h.","OT Recovery Services - Case Management Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!AE$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!AF$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!AG$124","v":0},0]
["i.","OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!AI$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!AJ$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!AK$124","v":0},0]
["j.","OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!AM$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!AN$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!AO$124","v":0},0]
["k.","OT Medication Assisted Treatment Non Perinatal",{"$f":"'(5) OT Detailed Adjustments'!AQ$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!AR$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!AS$124","v":0},0]
["l.","OT Medication Assisted Treatment - Dosing Buprenorphine\nNon Perinatal",{"$f":"'(5) OT Detailed Adjustments'!AU$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!AV$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!AW$124","v":0},{"$f":"SUM(C60:E60)","v":0}]
["m.","OT Medication Assisted Treatment - Dosing Disulfiram\nNon Perinatal",{"$f":"'(5) OT Detailed Adjustments'!AY$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!AZ$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!BA$124","v":0},{"$f":"SUM(C61:E61)","v":0}]
["n.","OT Medication Assisted Treatment - Dosing Naloxone\nNon Perinatal",{"$f":"'(5) OT Detailed Adjustments'!BC$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!BD$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!BE$124","v":0},{"$f":"SUM(C62:E62)","v":0}]
["o.","OT Medication Assisted Treatment - Dosing Vivitrol\nNon Perinatal",{"$f":"'(5) OT Detailed Adjustments'!BG$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!BH$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!BI$124","v":0},{"$f":"SUM(C63:E63)","v":0}]
["p.","OT Medication Assisted Treatment - Dosing Acamprosate\nNon Perinatal",{"$f":"'(5) OT Detailed Adjustments'!BK$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!BL$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!BM$124","v":0},{"$f":"SUM(C64:E64)","v":0}]
["q.","OT Individual Perinatal",{"$f":"'(5) OT Detailed Adjustments'!BO$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!BP$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!BQ$124","v":0},{"$f":"SUM(C65:E65)","v":0}]
["r.","OT Group Perinatal",{"$f":"'(5) OT Detailed Adjustments'!BS$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!BT$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!BU$124","v":0},0]
["s.","OT Case Management Perinatal",{"$f":"'(5) OT Detailed Adjustments'!BW$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!BX$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!BY$124","v":0},0]
["t.","OT Physician Consultation Perinatal",{"$f":"'(5) OT Detailed Adjustments'!CA$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!CB$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!CC$124","v":0},0]
["u.","OT Recovery Services - Individual Perinatal",{"$f":"'(5) OT Detailed Adjustments'!CE$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!CF$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!CG$124","v":0},0]
["v.","OT Recovery Services - Group Perinatal",{"$f":"'(5) OT Detailed Adjustments'!CI$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!CJ$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!CK$124","v":0},0]
["w.","OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",{"$f":"'(5) OT Detailed Adjustments'!CM$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!CN$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!CO$124","v":0},0]
["x.","OT Recovery Services - Case Management Perinatal",{"$f":"'(5) OT Detailed Adjustments'!CQ$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!CR$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!CS$124","v":0},0]
["y.","OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",{"$f":"'(5) OT Detailed Adjustments'!CU$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!CV$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!CW$124","v":0},0]
["z.","OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",{"$f":"'(5) OT Detailed Adjustments'!CY$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!CZ$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!DA$124","v":0},0]
["aa.","OT Medication Assisted Treatment Perinatal",{"$f":"'(5) OT Detailed Adjustments'!DC$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!DD$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!DE$124","v":0},0]
["ab.","OT Medication Assisted Treatment - Dosing Buprenorphine Perinatal",{"$f":"'(5) OT Detailed Adjustments'!DG$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!DH$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!DI$124","v":0},{"$f":"SUM(C76:E76)","v":0}]
["ac.","OT Medication Assisted Treatment - Dosing Disulfiram Perinatal",{"$f":"'(5) OT Detailed Adjustments'!DK$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!DL$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!DM$124","v":0},{"$f":"SUM(C77:E77)","v":0}]
["ad.","OT Medication Assisted Treatment - Dosing Naloxone Perinatal",{"$f":"'(5) OT Detailed Adjustments'!DO$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!DP$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!DQ$124","v":0},{"$f":"SUM(C78:E78)","v":0}]
["ae.","OT Medication Assisted Treatment - Dosing Vivitrol Perinatal",{"$f":"'(5) OT Detailed Adjustments'!DS$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!DT$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!DU$124","v":0},{"$f":"SUM(C79:E79)","v":0}]
["af.","OT Medication Assisted Treatment - Dosing Acamprosate Perinatal",{"$f":"'(5) OT Detailed Adjustments'!DW$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!DX$124","v":0},{"$f":"'(5) OT Detailed Adjustments'!DY$124","v":0},{"$f":"SUM(C80:E80)","v":0}]
["2./3.","TOTAL ADJUSTMENTS FOR DIRECT COSTS ",{"$f":"SUM(C49:C80)","v":0},{"$f":"SUM(D49:D80)","v":0},{"$f":"SUM(E49:E80)","v":0},{"$f":"SUM(F49:F80)","v":0}]
["4.","TOTAL ADJUSTMENTS",{"$f":"C47+C81","v":0},{"$f":"D47+D81","v":0},{"$f":"E47+E81","v":0},{"$f":"F47+F81","v":0}]
["5.","ADJUSTED OT GROSS COSTS TO BE DISTRIBUTED",null,null,null,null,{"$f":"+F10-F82","v":0}]
["6.","ALLOCATE COSTS BETWEEN SERVICES","OT I NP","OT G NP","OT CM NP","OT PC NP","OT RS I NP","OT RS G NP","OT RS RM SAA NP","OT RS CM NP","OT 1WM - AWM w/o EOSM NP","OT 2WM - AWM w EOSM NP","OT MAT NP","OT MAT DB NP","OT MAT DD NP","OT MAT DN NP","OT MAT DV NP","OT MAT DA NP","OT I P","OT G P","OT CM P","OT PC P","OT RS I P","OT RS G P","OT RS RM SAA P","OT RS CM P","OT 1WM - AWM w/o EOSM P","OT 2WM - AWM w EOSM P","OT MAT P","OT MAT DB P","OT MAT DD P","OT MAT DN P","OT MAT DV P","OT MAT DA P","Total Non-Dosing","Total Dosing"]
["a.","OT Units of Service",{"$f":"$J340","v":0},{"$f":"$J341","v":0},{"$f":"$J342","v":0},{"$f":"$J343","v":0},{"$f":"$J344","v":0},{"$f":"$J345","v":0},{"$f":"$J346","v":0},{"$f":"$J347","v":0},{"$f":"$J348","v":0},{"$f":"$J349","v":0},{"$f":"$J350","v":0},{"$f":"$J351","v":0},{"$f":"$J352","v":0},{"$f":"$J353","v":0},{"$f":"$J354","v":0},{"$f":"$J355","v":0},{"$f":"$J356","v":0},{"$f":"$J357","v":0},{"$f":"$J358","v":0},{"$f":"$J359","v":0},{"$f":"$J360","v":0},{"$f":"$J361","v":0},{"$f":"$J362","v":0},{"$f":"$J363","v":0},{"$f":"$J364","v":0},{"$f":"$J365","v":0},{"$f":"$J366","v":0},{"$f":"$J367","v":0},{"$f":"$J368","v":0},{"$f":"$J369","v":0},{"$f":"$J370","v":0},{"$f":"$J371","v":0},{"$f":"SUM($C85:$M85,$S85:$AC85)","v":0},{"$f":"SUM($N85:$R85,$AD85:$AH85)","v":0}]
["b.","DMC Billing Unit of Services: 15 Minutes, Per Day, or Dosing",15,15,15,15,15,15,15,15,1,1,15,1,1,1,1,1,15,15,15,15,15,15,15,15,1,1,15,1,1,1,1,1]
["c.","Direct staff hours",{"$f":"IF(C85>0,C85*(C86/60),0)","v":0},{"$f":"IF(D85>0,D85*(D86/60),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(S85>0,S85*(S86/60),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM($C87:$M87,$S87:$AC87)","v":0}]
["d.","Compute percentages",{"$f":"IF(C85>0,C87/$AI87,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(S85>0,S87/$AI87,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM($C88:$M88,$S88:$AC88)","v":0},null,"Check Point"]
["e.","Direct Dosing costs or Allocated Non Dosing costs",{"$f":"SUM(C88*$G$83)","v":0},{"$f":"SUM(D88*$G$83)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"F60","v":0},{"$f":"F61","v":0},{"$f":"F62","v":0},{"$f":"F63","v":0},{"$f":"F64","v":0},{"$f":"SUM(S88*$G$83)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"F76","v":0},{"$f":"F77","v":0},{"$f":"F78","v":0},{"$f":"F79","v":0},{"$f":"F80","v":0},{"$f":"SUM($C89:$M89,$S89:$AC89)","v":0},{"$f":"SUM(N89:R89,AD89:AH89)","v":0},{"$f":"IF(AI89=G83,\"Match\",\"Error\")","v":"Match"},{"$f":"IF(AK89=\"Error\",\"Please review Tab 5 of the data entry portion\",\"\")","v":""}]
["7.","Allocated OT Individual Non Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C340","v":0},{"$f":"F340","v":0},{"$f":"I340","v":0},{"$f":"SUM(C91:E91)","v":0}]
["b.","Compute percentages",{"$f":"IF(C91>0,C91/$F91,0)","v":0},{"$f":"IF(D91>0,D91/$F91,0)","v":0},{"$f":"IF(E91>0,E91/$F91,0)","v":0},{"$f":"SUM(C92:E92)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C92*$C$89)","v":0},{"$f":"SUM(D92*$C$89)","v":0},{"$f":"SUM(E92*$C$89)","v":0},{"$f":"SUM(C93:E93)","v":0}]
["d.","Distribute direct costs",{"$f":"+C49","v":0},{"$f":"+D49","v":0},{"$f":"+E49","v":0},{"$f":"SUM(C94:E94)","v":0}]
["e.","Subtotal",{"$f":"SUM(C93:C94)","v":0},{"$f":"SUM(D93:D94)","v":0},{"$f":"SUM(E93:E94)","v":0},{"$f":"SUM(F93:F94)","v":0}]
["8.","Allocated OT Group Non Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C341","v":0},{"$f":"F341","v":0},{"$f":"I341","v":0},{"$f":"SUM(C97:E97)","v":0}]
["b.","Compute percentages",{"$f":"IF(C97>0,C97/$F97,0)","v":0},{"$f":"IF(D97>0,D97/$F97,0)","v":0},{"$f":"IF(E97>0,E97/$F97,0)","v":0},{"$f":"SUM(C98:E98)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C98*$D$89)","v":0},{"$f":"SUM(D98*$D$89)","v":0},{"$f":"SUM(E98*$D$89)","v":0},{"$f":"SUM(C99:E99)","v":0}]
["d.","Distribute direct costs",{"$f":"+C50","v":0},{"$f":"+D50","v":0},{"$f":"+E50","v":0},{"$f":"SUM(C100:E100)","v":0}]
["e.","Subtotal",{"$f":"SUM(C99:C100)","v":0},{"$f":"SUM(D99:D100)","v":0},{"$f":"SUM(E99:E100)","v":0},{"$f":"SUM(F99:F100)","v":0}]
["9.","Allocated OT Case Management Non Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C342","v":0},{"$f":"F342","v":0},{"$f":"I342","v":0},{"$f":"SUM(C103:E103)","v":0}]
["b.","Compute percentages",{"$f":"IF(C103>0,C103/$F103,0)","v":0},{"$f":"IF(D103>0,D103/$F103,0)","v":0},{"$f":"IF(E103>0,E103/$F103,0)","v":0},{"$f":"SUM(C104:E104)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C104*$E$89)","v":0},{"$f":"SUM(D104*$E$89)","v":0},{"$f":"SUM(E104*$E$89)","v":0},{"$f":"SUM(C105:E105)","v":0}]
["d.","Distribute direct costs",{"$f":"+C51","v":0},{"$f":"+D51","v":0},{"$f":"+E51","v":0},{"$f":"SUM(C106:E106)","v":0}]
["e.","Subtotal",{"$f":"SUM(C105:C106)","v":0},{"$f":"SUM(D105:D106)","v":0},{"$f":"SUM(E105:E106)","v":0},{"$f":"SUM(F105:F106)","v":0}]
["10.","Allocated OT Physician Consultation Non Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C343","v":0},{"$f":"F343","v":0},{"$f":"I343","v":0},{"$f":"SUM(C109:E109)","v":0}]
["b.","Compute percentages",{"$f":"IF(C109>0,C109/$F109,0)","v":0},{"$f":"IF(D109>0,D109/$F109,0)","v":0},{"$f":"IF(E109>0,E109/$F109,0)","v":0},{"$f":"SUM(C110:E110)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C110*$F$89)","v":0},{"$f":"SUM(D110*$F$89)","v":0},{"$f":"SUM(E110*$F$89)","v":0},{"$f":"SUM(C111:E111)","v":0}]
["d.","Distribute direct costs",{"$f":"+C52","v":0},{"$f":"+D52","v":0},{"$f":"+E52","v":0},{"$f":"SUM(C112:E112)","v":0}]
["e.","Subtotal",{"$f":"SUM(C111:C112)","v":0},{"$f":"SUM(D111:D112)","v":0},{"$f":"SUM(E111:E112)","v":0},{"$f":"SUM(F111:F112)","v":0}]
["11.","Allocated OT Recovery Services - Individual Non Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C344","v":0},{"$f":"F344","v":0},{"$f":"I344","v":0},{"$f":"SUM(C115:E115)","v":0}]
["b.","Compute percentages",{"$f":"IF(C115>0,C115/$F115,0)","v":0},{"$f":"IF(D115>0,D115/$F115,0)","v":0},{"$f":"IF(E115>0,E115/$F115,0)","v":0},{"$f":"SUM(C116:E116)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C116*$G$89)","v":0},{"$f":"SUM(D116*$G$89)","v":0},{"$f":"SUM(E116*$G$89)","v":0},{"$f":"SUM(C117:E117)","v":0}]
["d.","Distribute direct costs",{"$f":"+C53","v":0},{"$f":"+D53","v":0},{"$f":"+E53","v":0},{"$f":"SUM(C118:E118)","v":0}]
["e.","Subtotal",{"$f":"SUM(C117:C118)","v":0},{"$f":"SUM(D117:D118)","v":0},{"$f":"SUM(E117:E118)","v":0},{"$f":"SUM(F117:F118)","v":0}]
["12.","Allocated OT Recovery Services - Group Non Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C345","v":0},{"$f":"F345","v":0},{"$f":"I345","v":0},{"$f":"SUM(C121:E121)","v":0}]
["b.","Compute percentages",{"$f":"IF(C121>0,C121/$F121,0)","v":0},{"$f":"IF(D121>0,D121/$F121,0)","v":0},{"$f":"IF(E121>0,E121/$F121,0)","v":0},{"$f":"SUM(C122:E122)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C122*$H$89)","v":0},{"$f":"SUM(D122*$H$89)","v":0},{"$f":"SUM(E122*$H$89)","v":0},{"$f":"SUM(C123:E123)","v":0}]
["d.","Distribute direct costs",{"$f":"+C54","v":0},{"$f":"+D54","v":0},{"$f":"+E54","v":0},{"$f":"SUM(C124:E124)","v":0}]
["e.","Subtotal",{"$f":"SUM(C123:C124)","v":0},{"$f":"SUM(D123:D124)","v":0},{"$f":"SUM(E123:E124)","v":0},{"$f":"SUM(F123:F124)","v":0}]
["13.","Allocated OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C346","v":0},{"$f":"F346","v":0},{"$f":"I346","v":0},{"$f":"SUM(C127:E127)","v":0}]
["b.","Compute percentages",{"$f":"IF(C127>0,C127/$F127,0)","v":0},{"$f":"IF(D127>0,D127/$F127,0)","v":0},{"$f":"IF(E127>0,E127/$F127,0)","v":0},{"$f":"SUM(C128:E128)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C128*$I$89)","v":0},{"$f":"SUM(D128*$I$89)","v":0},{"$f":"SUM(E128*$I$89)","v":0},{"$f":"SUM(C129:E129)","v":0}]
["d.","Distribute direct costs",{"$f":"+C55","v":0},{"$f":"+D55","v":0},{"$f":"+E55","v":0},{"$f":"SUM(C130:E130)","v":0}]
["e.","Subtotal",{"$f":"SUM(C129:C130)","v":0},{"$f":"SUM(D129:D130)","v":0},{"$f":"SUM(E129:E130)","v":0},{"$f":"SUM(F129:F130)","v":0}]
["14.","Allocated OT Recovery Services - Case Management Non Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C347","v":0},{"$f":"F347","v":0},{"$f":"I347","v":0},{"$f":"SUM(C133:E133)","v":0}]
["b.","Compute percentages",{"$f":"IF(C133>0,C133/$F133,0)","v":0},{"$f":"IF(D133>0,D133/$F133,0)","v":0},{"$f":"IF(E133>0,E133/$F133,0)","v":0},{"$f":"SUM(C134:E134)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C134*$J$89)","v":0},{"$f":"SUM(D134*$J$89)","v":0},{"$f":"SUM(E134*$J$89)","v":0},{"$f":"SUM(C135:E135)","v":0}]
["d.","Distribute direct costs",{"$f":"+C56","v":0},{"$f":"+D56","v":0},{"$f":"+E56","v":0},{"$f":"SUM(C136:E136)","v":0}]
["e.","Subtotal",{"$f":"SUM(C135:C136)","v":0},{"$f":"SUM(D135:D136)","v":0},{"$f":"SUM(E135:E136)","v":0},{"$f":"SUM(F135:F136)","v":0}]
["15.","Allocated OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C348","v":0},{"$f":"F348","v":0},{"$f":"I348","v":0},{"$f":"SUM(C139:E139)","v":0}]
["b.","Compute percentages",{"$f":"IF(C139>0,C139/$F139,0)","v":0},{"$f":"IF(D139>0,D139/$F139,0)","v":0},{"$f":"IF(E139>0,E139/$F139,0)","v":0},{"$f":"SUM(C140:E140)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C140*$K$89)","v":0},{"$f":"SUM(D140*$K$89)","v":0},{"$f":"SUM(E140*$K$89)","v":0},{"$f":"SUM(C141:E141)","v":0}]
["d.","Distribute direct costs",{"$f":"+C57","v":0},{"$f":"+D57","v":0},{"$f":"+E57","v":0},{"$f":"SUM(C142:E142)","v":0}]
["e.","Subtotal",{"$f":"SUM(C141:C142)","v":0},{"$f":"SUM(D141:D142)","v":0},{"$f":"SUM(E141:E142)","v":0},{"$f":"SUM(F141:F142)","v":0}]
["16.","Allocated OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C349","v":0},{"$f":"F349","v":0},{"$f":"I349","v":0},{"$f":"SUM(C145:E145)","v":0}]
["b.","Compute percentages",{"$f":"IF(C145>0,C145/$F145,0)","v":0},{"$f":"IF(D145>0,D145/$F145,0)","v":0},{"$f":"IF(E145>0,E145/$F145,0)","v":0},{"$f":"SUM(C146:E146)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C146*$L$89)","v":0},{"$f":"SUM(D146*$L$89)","v":0},{"$f":"SUM(E146*$L$89)","v":0},{"$f":"SUM(C147:E147)","v":0}]
["d.","Distribute direct costs",{"$f":"+C58","v":0},{"$f":"+D58","v":0},{"$f":"+E58","v":0},{"$f":"SUM(C148:E148)","v":0}]
["e.","Subtotal",{"$f":"SUM(C147:C148)","v":0},{"$f":"SUM(D147:D148)","v":0},{"$f":"SUM(E147:E148)","v":0},{"$f":"SUM(F147:F148)","v":0}]
["17.","Allocated OT Medication Assisted Treatment Non Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C350","v":0},{"$f":"F350","v":0},{"$f":"I350","v":0},{"$f":"SUM(C151:E151)","v":0}]
["b.","Compute percentages",{"$f":"IF(C151>0,C151/$F151,0)","v":0},{"$f":"IF(D151>0,D151/$F151,0)","v":0},{"$f":"IF(E151>0,E151/$F151,0)","v":0},{"$f":"SUM(C152:E152)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C152*$M$89)","v":0},{"$f":"SUM(D152*$M$89)","v":0},{"$f":"SUM(E152*$M$89)","v":0},{"$f":"SUM(C153:E153)","v":0}]
["d.","Distribute direct costs",{"$f":"+C59","v":0},{"$f":"+D59","v":0},{"$f":"+E59","v":0},{"$f":"SUM(C154:E154)","v":0}]
["e.","Subtotal",{"$f":"SUM(C153:C154)","v":0},{"$f":"SUM(D153:D154)","v":0},{"$f":"SUM(E153:E154)","v":0},{"$f":"SUM(F153:F154)","v":0}]
["18.","Allocated OT Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"+C351","v":0},{"$f":"+F351","v":0},{"$f":"+I351","v":0},{"$f":"SUM(C157:E157)","v":0}]
["b.","Compute percentages",{"$f":"IF(C157>0,C157/$F$157,0)","v":0},{"$f":"IF(D157>0,D157/$F$157,0)","v":0},{"$f":"IF(E157>0,E157/$F$157,0)","v":0},{"$f":"SUM(C158:E158)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C158*$N$89)","v":0},{"$f":"SUM(D158*$N$89)","v":0},{"$f":"SUM(E158*$N$89)","v":0},{"$f":"SUM(C159:E159)","v":0}]
["d.","Subtotal",{"$f":"SUM(C159:C159)","v":0},{"$f":"SUM(D159:D159)","v":0},{"$f":"SUM(E159:E159)","v":0},{"$f":"SUM(F159:F159)","v":0}]
["19.","Allocated OT Medication Assisted Treatment - Dosing Disulfiram Non Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"+C352","v":0},{"$f":"+F352","v":0},{"$f":"+I352","v":0},{"$f":"SUM(C162:E162)","v":0}]
["b.","Compute percentages",{"$f":"IF(C162>0,C162/$F$162,0)","v":0},{"$f":"IF(D162>0,D162/$F$162,0)","v":0},{"$f":"IF(E162>0,E162/$F$162,0)","v":0},{"$f":"SUM(C163:E163)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C163*$O$89)","v":0},{"$f":"SUM(D163*$O$89)","v":0},{"$f":"SUM(E163*$O$89)","v":0},{"$f":"SUM(C164:E164)","v":0}]
["d.","Subtotal",{"$f":"SUM(C164:C164)","v":0},{"$f":"SUM(D164:D164)","v":0},{"$f":"SUM(E164:E164)","v":0},{"$f":"SUM(F164:F164)","v":0}]
["20.","Allocated OT Medication Assisted Treatment - Dosing Naloxone Non Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"+C353","v":0},{"$f":"+F353","v":0},{"$f":"+I353","v":0},{"$f":"SUM(C167:E167)","v":0}]
["b.","Compute percentages",{"$f":"IF(C167>0,C167/$F$167,0)","v":0},{"$f":"IF(D167>0,D167/$F$167,0)","v":0},{"$f":"IF(E167>0,E167/$F$167,0)","v":0},{"$f":"SUM(C168:E168)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C168*$P$89)","v":0},{"$f":"SUM(D168*$P$89)","v":0},{"$f":"SUM(E168*$P$89)","v":0},{"$f":"SUM(C169:E169)","v":0}]
["d.","Subtotal",{"$f":"SUM(C169:C169)","v":0},{"$f":"SUM(D169:D169)","v":0},{"$f":"SUM(E169:E169)","v":0},{"$f":"SUM(F169:F169)","v":0}]
["21.","Allocated OT Medication Assisted Treatment - Dosing Vivitrol Non Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"+C354","v":0},{"$f":"+F354","v":0},{"$f":"+I354","v":0},{"$f":"SUM(C172:E172)","v":0}]
["b.","Compute percentages",{"$f":"IF(C172>0,C172/$F$172,0)","v":0},{"$f":"IF(D172>0,D172/$F$172,0)","v":0},{"$f":"IF(E172>0,E172/$F$172,0)","v":0},{"$f":"SUM(C173:E173)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C173*$Q$89)","v":0},{"$f":"SUM(D173*$Q$89)","v":0},{"$f":"SUM(E173*$Q$89)","v":0},{"$f":"SUM(C174:E174)","v":0}]
["d.","Subtotal",{"$f":"SUM(C174:C174)","v":0},{"$f":"SUM(D174:D174)","v":0},{"$f":"SUM(E174:E174)","v":0},{"$f":"SUM(F174:F174)","v":0}]
["22.","Allocated OT Medication Assisted Treatment - Dosing Acamprosate Non Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"+C355","v":0},{"$f":"+F355","v":0},{"$f":"+I355","v":0},{"$f":"SUM(C177:E177)","v":0}]
["b.","Compute percentages",{"$f":"IF(C177>0,C177/$F$177,0)","v":0},{"$f":"IF(D177>0,D177/$F$177,0)","v":0},{"$f":"IF(E177>0,E177/$F$177,0)","v":0},{"$f":"SUM(C178:E178)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C178*$R$89)","v":0},{"$f":"SUM(D178*$R$89)","v":0},{"$f":"SUM(E178*$R$89)","v":0},{"$f":"SUM(C179:E179)","v":0}]
["d.","Subtotal",{"$f":"SUM(C179:C179)","v":0},{"$f":"SUM(D179:D179)","v":0},{"$f":"SUM(E179:E179)","v":0},{"$f":"SUM(F179:F179)","v":0}]
["23.","Allocate OT Individual Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C356","v":0},{"$f":"F356","v":0},{"$f":"I356","v":0},{"$f":"SUM(C182:E182)","v":0}]
["b.","Compute percentages",{"$f":"IF(C182>0,C182/$F182,0)","v":0},{"$f":"IF(D182>0,D182/$F182,0)","v":0},{"$f":"IF(E182>0,E182/$F182,0)","v":0},{"$f":"SUM(C183:E183)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C183*$S$89)","v":0},{"$f":"SUM(D183*$S$89)","v":0},{"$f":"SUM(E183*$S$89)","v":0},{"$f":"SUM(C184:E184)","v":0}]
["d.","Distribute direct costs",{"$f":"+C65","v":0},{"$f":"+D65","v":0},{"$f":"+E65","v":0},{"$f":"SUM(C185:E185)","v":0}]
["e.","Subtotal",{"$f":"SUM(C184:C185)","v":0},{"$f":"SUM(D184:D185)","v":0},{"$f":"SUM(E184:E185)","v":0},{"$f":"SUM(F184:F185)","v":0}]
["24.","Allocate OT Group Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C357","v":0},{"$f":"F357","v":0},{"$f":"I357","v":0},{"$f":"SUM(C188:E188)","v":0}]
["b.","Compute percentages",{"$f":"IF(C188>0,C188/$F188,0)","v":0},{"$f":"IF(D188>0,D188/$F188,0)","v":0},{"$f":"IF(E188>0,E188/$F188,0)","v":0},{"$f":"SUM(C189:E189)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C189*$T$89)","v":0},{"$f":"SUM(D189*$T$89)","v":0},{"$f":"SUM(E189*$T$89)","v":0},{"$f":"SUM(C190:E190)","v":0}]
["d.","Distribute direct costs",{"$f":"+C66","v":0},{"$f":"+D66","v":0},{"$f":"+E66","v":0},{"$f":"SUM(C191:E191)","v":0}]
["e.","Subtotal",{"$f":"SUM(C190:C191)","v":0},{"$f":"SUM(D190:D191)","v":0},{"$f":"SUM(E190:E191)","v":0},{"$f":"SUM(F190:F191)","v":0}]
["25.","Allocated OT Case Management Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C358","v":0},{"$f":"F358","v":0},{"$f":"I358","v":0},{"$f":"SUM(C194:E194)","v":0}]
["b.","Compute percentages",{"$f":"IF(C194>0,C194/$F194,0)","v":0},{"$f":"IF(D194>0,D194/$F194,0)","v":0},{"$f":"IF(E194>0,E194/$F194,0)","v":0},{"$f":"SUM(C195:E195)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C195*$U$89)","v":0},{"$f":"SUM(D195*$U$89)","v":0},{"$f":"SUM(E195*$U$89)","v":0},{"$f":"SUM(C196:E196)","v":0}]
["d.","Distribute direct costs",{"$f":"+C67","v":0},{"$f":"+D67","v":0},{"$f":"+E67","v":0},{"$f":"SUM(C197:E197)","v":0}]
["e.","Subtotal",{"$f":"SUM(C196:C197)","v":0},{"$f":"SUM(D196:D197)","v":0},{"$f":"SUM(E196:E197)","v":0},{"$f":"SUM(F196:F197)","v":0}]
["26.","Allocated OT Physician Consultation Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C359","v":0},{"$f":"F359","v":0},{"$f":"I359","v":0},{"$f":"SUM(C200:E200)","v":0}]
["b.","Compute percentages",{"$f":"IF(C200>0,C200/$F200,0)","v":0},{"$f":"IF(D200>0,D200/$F200,0)","v":0},{"$f":"IF(E200>0,E200/$F200,0)","v":0},{"$f":"SUM(C201:E201)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C201*$V$89)","v":0},{"$f":"SUM(D201*$V$89)","v":0},{"$f":"SUM(E201*$V$89)","v":0},{"$f":"SUM(C202:E202)","v":0}]
["d.","Distribute direct costs",{"$f":"+C68","v":0},{"$f":"+D68","v":0},{"$f":"+E68","v":0},{"$f":"SUM(C203:E203)","v":0}]
["e.","Subtotal",{"$f":"SUM(C202:C203)","v":0},{"$f":"SUM(D202:D203)","v":0},{"$f":"SUM(E202:E203)","v":0},{"$f":"SUM(F202:F203)","v":0}]
["27.","Allocated OT Recovery Services - Individual Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C360","v":0},{"$f":"F360","v":0},{"$f":"I360","v":0},{"$f":"SUM(C206:E206)","v":0}]
["b.","Compute percentages",{"$f":"IF(C206>0,C206/$F206,0)","v":0},{"$f":"IF(D206>0,D206/$F206,0)","v":0},{"$f":"IF(E206>0,E206/$F206,0)","v":0},{"$f":"SUM(C207:E207)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C207*$W$89)","v":0},{"$f":"SUM(D207*$W$89)","v":0},{"$f":"SUM(E207*$W$89)","v":0},{"$f":"SUM(C208:E208)","v":0}]
["d.","Distribute direct costs",{"$f":"+C69","v":0},{"$f":"+D69","v":0},{"$f":"+E69","v":0},{"$f":"SUM(C209:E209)","v":0}]
["e.","Subtotal",{"$f":"SUM(C208:C209)","v":0},{"$f":"SUM(D208:D209)","v":0},{"$f":"SUM(E208:E209)","v":0},{"$f":"SUM(F208:F209)","v":0}]
["28.","Allocated OT Recovery Services - Group Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C361","v":0},{"$f":"F361","v":0},{"$f":"I361","v":0},{"$f":"SUM(C212:E212)","v":0}]
["b.","Compute percentages",{"$f":"IF(C212>0,C212/$F212,0)","v":0},{"$f":"IF(D212>0,D212/$F212,0)","v":0},{"$f":"IF(E212>0,E212/$F212,0)","v":0},{"$f":"SUM(C213:E213)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C213*$X$89)","v":0},{"$f":"SUM(D213*$X$89)","v":0},{"$f":"SUM(E213*$X$89)","v":0},{"$f":"SUM(C214:E214)","v":0}]
["d.","Distribute direct costs",{"$f":"+C70","v":0},{"$f":"+D70","v":0},{"$f":"+E70","v":0},{"$f":"SUM(C215:E215)","v":0}]
["e.","Subtotal",{"$f":"SUM(C214:C215)","v":0},{"$f":"SUM(D214:D215)","v":0},{"$f":"SUM(E214:E215)","v":0},{"$f":"SUM(F214:F215)","v":0}]
["29.","Allocated OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C362","v":0},{"$f":"F362","v":0},{"$f":"I362","v":0},{"$f":"SUM(C218:E218)","v":0}]
["b.","Compute percentages",{"$f":"IF(C218>0,C218/$F218,0)","v":0},{"$f":"IF(D218>0,D218/$F218,0)","v":0},{"$f":"IF(E218>0,E218/$F218,0)","v":0},{"$f":"SUM(C219:E219)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C219*$Y$89)","v":0},{"$f":"SUM(D219*$Y$89)","v":0},{"$f":"SUM(E219*$Y$89)","v":0},{"$f":"SUM(C220:E220)","v":0}]
["d.","Distribute direct costs",{"$f":"+C71","v":0},{"$f":"+D71","v":0},{"$f":"+E71","v":0},{"$f":"SUM(C221:E221)","v":0}]
["e.","Subtotal",{"$f":"SUM(C220:C221)","v":0},{"$f":"SUM(D220:D221)","v":0},{"$f":"SUM(E220:E221)","v":0},{"$f":"SUM(F220:F221)","v":0}]
["30.","Allocated OT Recovery Services - Case Management Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C363","v":0},{"$f":"F363","v":0},{"$f":"I363","v":0},{"$f":"SUM(C224:E224)","v":0}]
["b.","Compute percentages",{"$f":"IF(C224>0,C224/$F224,0)","v":0},{"$f":"IF(D224>0,D224/$F224,0)","v":0},{"$f":"IF(E224>0,E224/$F224,0)","v":0},{"$f":"SUM(C225:E225)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C225*$Z$89)","v":0},{"$f":"SUM(D225*$Z$89)","v":0},{"$f":"SUM(E225*$Z$89)","v":0},{"$f":"SUM(C226:E226)","v":0}]
["d.","Distribute direct costs",{"$f":"+C72","v":0},{"$f":"+D72","v":0},{"$f":"+E72","v":0},{"$f":"SUM(C227:E227)","v":0}]
["e.","Subtotal",{"$f":"SUM(C226:C227)","v":0},{"$f":"SUM(D226:D227)","v":0},{"$f":"SUM(E226:E227)","v":0},{"$f":"SUM(F226:F227)","v":0}]
["31.","Allocated OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C364","v":0},{"$f":"F364","v":0},{"$f":"I364","v":0},{"$f":"SUM(C230:E230)","v":0}]
["b.","Compute percentages",{"$f":"IF(C230>0,C230/$F230,0)","v":0},{"$f":"IF(D230>0,D230/$F230,0)","v":0},{"$f":"IF(E230>0,E230/$F230,0)","v":0},{"$f":"SUM(C231:E231)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C231*$AA$89)","v":0},{"$f":"SUM(D231*$AA$89)","v":0},{"$f":"SUM(E231*$AA$89)","v":0},{"$f":"SUM(C232:E232)","v":0}]
["d.","Distribute direct costs",{"$f":"+C73","v":0},{"$f":"+D73","v":0},{"$f":"+E73","v":0},{"$f":"SUM(C233:E233)","v":0}]
["e.","Subtotal",{"$f":"SUM(C232:C233)","v":0},{"$f":"SUM(D232:D233)","v":0},{"$f":"SUM(E232:E233)","v":0},{"$f":"SUM(F232:F233)","v":0}]
["32.","Allocated OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C365","v":0},{"$f":"F365","v":0},{"$f":"I365","v":0},{"$f":"SUM(C236:E236)","v":0}]
["b.","Compute percentages",{"$f":"IF(C236>0,C236/$F236,0)","v":0},{"$f":"IF(D236>0,D236/$F236,0)","v":0},{"$f":"IF(E236>0,E236/$F236,0)","v":0},{"$f":"SUM(C237:E237)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C237*$AB$89)","v":0},{"$f":"SUM(D237*$AB$89)","v":0},{"$f":"SUM(E237*$AB$89)","v":0},{"$f":"SUM(C238:E238)","v":0}]
["d.","Distribute direct costs",{"$f":"+C74","v":0},{"$f":"+D74","v":0},{"$f":"+E74","v":0},{"$f":"SUM(C239:E239)","v":0}]
["e.","Subtotal",{"$f":"SUM(C238:C239)","v":0},{"$f":"SUM(D238:D239)","v":0},{"$f":"SUM(E238:E239)","v":0},{"$f":"SUM(F238:F239)","v":0}]
["33.","Allocated OT Medication Assisted Treatment Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C366","v":0},{"$f":"F366","v":0},{"$f":"I366","v":0},{"$f":"SUM(C242:E242)","v":0}]
["b.","Compute percentages",{"$f":"IF(C242>0,C242/$F242,0)","v":0},{"$f":"IF(D242>0,D242/$F242,0)","v":0},{"$f":"IF(E242>0,E242/$F242,0)","v":0},{"$f":"SUM(C243:E243)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C243*$AC$89)","v":0},{"$f":"SUM(D243*$AC$89)","v":0},{"$f":"SUM(E243*$AC$89)","v":0},{"$f":"SUM(C244:E244)","v":0}]
["d.","Distribute direct costs",{"$f":"+C75","v":0},{"$f":"+D75","v":0},{"$f":"+E75","v":0},{"$f":"SUM(C245:E245)","v":0}]
["e.","Subtotal",{"$f":"SUM(C244:C245)","v":0},{"$f":"SUM(D244:D245)","v":0},{"$f":"SUM(E244:E245)","v":0},{"$f":"SUM(F244:F245)","v":0}]
["34.","Allocated OT Medication Assisted Treatment - Dosing Buprenorphine Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"+C367","v":0},{"$f":"+F367","v":0},{"$f":"+I367","v":0},{"$f":"SUM(C248:E248)","v":0}]
["b.","Compute percentages",{"$f":"IF(C248>0,C248/$F248,0)","v":0},{"$f":"IF(D248>0,D248/$F248,0)","v":0},{"$f":"IF(E248>0,E248/$F248,0)","v":0},{"$f":"SUM(C249:E249)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C249*$AD$89)","v":0},{"$f":"SUM(D249*$AD$89)","v":0},{"$f":"SUM(E249*$AD$89)","v":0},{"$f":"SUM(C250:E250)","v":0}]
["d.","Subtotal",{"$f":"SUM(C250:C250)","v":0},{"$f":"SUM(D250:D250)","v":0},{"$f":"SUM(E250:E250)","v":0},{"$f":"SUM(F250:F250)","v":0}]
["35.","Allocated OT Medication Assisted Treatment - Dosing Disulfiram Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"+C368","v":0},{"$f":"+F368","v":0},{"$f":"+I368","v":0},{"$f":"SUM(C253:E253)","v":0}]
["b.","Compute percentages",{"$f":"IF(C253>0,C253/$F253,0)","v":0},{"$f":"IF(D253>0,D253/$F253,0)","v":0},{"$f":"IF(E253>0,E253/$F253,0)","v":0},{"$f":"SUM(C254:E254)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C254*$AE$89)","v":0},{"$f":"SUM(D254*$AE$89)","v":0},{"$f":"SUM(E254*$AE$89)","v":0},{"$f":"SUM(C255:E255)","v":0}]
["d.","Subtotal",{"$f":"SUM(C255:C255)","v":0},{"$f":"SUM(D255:D255)","v":0},{"$f":"SUM(E255:E255)","v":0},{"$f":"SUM(F255:F255)","v":0}]
["36.","Allocated OT Medication Assisted Treatment - Dosing Naloxone Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"+C369","v":0},{"$f":"+F369","v":0},{"$f":"+I369","v":0},{"$f":"SUM(C258:E258)","v":0}]
["b.","Compute percentages",{"$f":"IF(C258>0,C258/$F258,0)","v":0},{"$f":"IF(D258>0,D258/$F258,0)","v":0},{"$f":"IF(E258>0,E258/$F258,0)","v":0},{"$f":"SUM(C259:E259)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C259*$AF$89)","v":0},{"$f":"SUM(D259*$AF$89)","v":0},{"$f":"SUM(E259*$AF$89)","v":0},{"$f":"SUM(C260:E260)","v":0}]
["d.","Subtotal",{"$f":"SUM(C260:C260)","v":0},{"$f":"SUM(D260:D260)","v":0},{"$f":"SUM(E260:E260)","v":0},{"$f":"SUM(F260:F260)","v":0}]
["37.","Allocated OT Medication Assisted Treatment - Dosing Vivitrol Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C370","v":0},{"$f":"F370","v":0},{"$f":"I370","v":0},{"$f":"SUM(C263:E263)","v":0}]
["b.","Compute percentages",{"$f":"IF(C263>0,C263/$F263,0)","v":0},{"$f":"IF(D263>0,D263/$F263,0)","v":0},{"$f":"IF(E263>0,E263/$F263,0)","v":0},{"$f":"SUM(C264:E264)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C264*$AG$89)","v":0},{"$f":"SUM(D264*$AG$89)","v":0},{"$f":"SUM(E264*$AG$89)","v":0},{"$f":"SUM(C265:E265)","v":0}]
["d.","Subtotal",{"$f":"SUM(C265:C265)","v":0},{"$f":"SUM(D265:D265)","v":0},{"$f":"SUM(E265:E265)","v":0},{"$f":"SUM(F265:F265)","v":0}]
["38.","Allocated OT Medication Assisted Treatment - Dosing Acamprosate Perinatal Costs","PRIVATE","DMC","NON-DMC","SUB TOTAL"]
["a.","Units",{"$f":"C371","v":0},{"$f":"F371","v":0},{"$f":"I371","v":0},{"$f":"SUM(C268:E268)","v":0}]
["b.","Compute percentages",{"$f":"IF(C268>0,C268/$F268,0)","v":0},{"$f":"IF(D268>0,D268/$F268,0)","v":0},{"$f":"IF(E268>0,E268/$F268,0)","v":0},{"$f":"SUM(C269:E269)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C269*$AH$89)","v":0},{"$f":"SUM(D269*$AH$89)","v":0},{"$f":"SUM(E269*$AH$89)","v":0},{"$f":"SUM(C270:E270)","v":0}]
["d.","Subtotal",{"$f":"SUM(C270:C270)","v":0},{"$f":"SUM(D270:D270)","v":0},{"$f":"SUM(E270:E270)","v":0},{"$f":"SUM(F270:F270)","v":0},"Check Point"]
["7+8+9+10+11+12+13+14+15+16+17+23+24+25+26+27+28+29+30+31+32+33","OVERALL OT COUNSELING TOTAL COSTS AS ALLOCATED",null,null,null,null,{"$f":"(F95+F101+F107+F113+F119+F125+F131+F137+F143+F149+F155+F160+F165+F170+F175+F180+F186+F192+F198+F204+F210+F216+F222+F228+F234+F240+F246+F251+F256+F261+F266+F271+F47)","v":0},{"$f":"IF(G272=F10,\"Match\",\"Error\")","v":"Match"},{"$f":"IF(H272=\"Error\",\"Please review Tab 3 or 5 of the data entry portion\",\"\")","v":""}]
["39.","COST PER UNIT","PRIVATE","DMC","NON-DMC"]
["a.","OT Individual Non Perinatal",{"$f":"IF(C91=0,0,(SUM(C95/C91)))","v":0},{"$f":"IF(D91=0,0,(SUM(D95/D91)))","v":0},{"$f":"IF(E91=0,0,(SUM(E95/E91)))","v":0}]
["b.","OT Group Non Perinatal",{"$f":"IF(C97=0,0,(SUM(C101/C97)))","v":0},{"$f":"IF(D97=0,0,(SUM(D101/D97)))","v":0},{"$f":"IF(E97=0,0,(SUM(E101/E97)))","v":0}]
["c.","OT Case Management Non Perinatal",{"$f":"IF(C103=0,0,(SUM(C107/C103)))","v":0},{"$f":"IF(D103=0,0,(SUM(D107/D103)))","v":0},{"$f":"IF(E103=0,0,(SUM(E107/E103)))","v":0}]
["d.","OT Physician Consultation Non Perinatal",{"$f":"IF(C109=0,0,(SUM(C113/C109)))","v":0},{"$f":"IF(D109=0,0,(SUM(D113/D109)))","v":0},{"$f":"IF(E109=0,0,(SUM(E113/E109)))","v":0}]
["e.","OT Recovery Services - Individual Non Perinatal",{"$f":"IF(C115=0,0,(SUM(C119/C115)))","v":0},{"$f":"IF(D115=0,0,(SUM(D119/D115)))","v":0},{"$f":"IF(E115=0,0,(SUM(E119/E115)))","v":0}]
["f.","OT Recovery Services - Group Non Perinatal",{"$f":"IF(C121=0,0,(SUM(C125/C121)))","v":0},{"$f":"IF(D121=0,0,(SUM(D125/D121)))","v":0},{"$f":"IF(E121=0,0,(SUM(E125/E121)))","v":0}]
["g.","OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",{"$f":"IF(C127=0,0,(SUM(C131/C127)))","v":0},{"$f":"IF(D127=0,0,(SUM(D131/D127)))","v":0},{"$f":"IF(E127=0,0,(SUM(E131/E127)))","v":0}]
["h.","OT Recovery Services - Case Management Non Perinatal",{"$f":"IF(C133=0,0,SUM(C137/C133))","v":0},{"$f":"IF(D133=0,0,SUM(D137/D133))","v":0},{"$f":"IF(E133=0,0,SUM(E137/E133))","v":0}]
["i.","OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",{"$f":"IF(C139=0,0,SUM(C143/C139))","v":0},{"$f":"IF(D139=0,0,SUM(D143/D139))","v":0},{"$f":"IF(E139=0,0,SUM(E143/E139))","v":0}]
["j.","OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",{"$f":"IF(C145=0,0,SUM(C149/C145))","v":0},{"$f":"IF(D145=0,0,SUM(D149/D145))","v":0},{"$f":"IF(E145=0,0,SUM(E149/E145))","v":0}]
["k.","OT Medication Assisted Treatment Non Perinatal",{"$f":"IF(C151=0,0,SUM(C155/C151))","v":0},{"$f":"IF(D151=0,0,SUM(D155/D151))","v":0},{"$f":"IF(E151=0,0,SUM(E155/E151))","v":0}]
["l.","OT Medication Assisted Treatment - Dosing Buprenorphine\nNon Perinatal",{"$f":"IF(C157=0,0,SUM(C$160/C$157))","v":0},{"$f":"IF(D157=0,0,SUM(D$160/D$157))","v":0},{"$f":"IF(E157=0,0,SUM(E$160/E$157))","v":0}]
["m.","OT Medication Assisted Treatment - Dosing Disulfiram\nNon Perinatal",{"$f":"IF(C162=0,0,SUM(C$165/C$162))","v":0},{"$f":"IF(D162=0,0,SUM(D$165/D$162))","v":0},{"$f":"IF(E162=0,0,SUM(E$165/E$162))","v":0}]
["n.","OT Medication Assisted Treatment - Dosing Naloxone\nNon Perinatal",{"$f":"IF(C167=0,0,SUM(C$170/C$167))","v":0},{"$f":"IF(D167=0,0,SUM(D$170/D$167))","v":0},{"$f":"IF(E167=0,0,SUM(E$170/E$167))","v":0}]
["o.","OT Medication Assisted Treatment - Dosing Vivitrol\nNon Perinatal",{"$f":"IF(C172=0,0,SUM(C$175/C$172))","v":0},{"$f":"IF(D172=0,0,SUM(D$175/D$172))","v":0},{"$f":"IF(E172=0,0,SUM(E$175/E$172))","v":0}]
["p.","OT Medication Assisted Treatment - Dosing Acamprosate\nNon Perinatal",{"$f":"IF(C177=0,0,(SUM(C$180/C$177)))","v":0},{"$f":"IF(D177=0,0,(SUM(D$180/D$177)))","v":0},{"$f":"IF(E177=0,0,(SUM(E$180/E$177)))","v":0}]
["q.","OT Individual Perinatal",{"$f":"IF(C182=0,0,(SUM(C186/C182)))","v":0},{"$f":"IF(D182=0,0,(SUM(D186/D182)))","v":0},{"$f":"IF(E182=0,0,SUM(E186/E182))","v":0}]
["r.","OT Group Perinatal",{"$f":"IF(C188=0,0,SUM(C192/C188))","v":0},{"$f":"IF(D188=0,0,SUM(D192/D188))","v":0},{"$f":"IF(E188=0,0,SUM(E192/E188))","v":0}]
["s.","OT Case Management Perinatal",{"$f":"IF(C194=0,0,SUM(C198/C194))","v":0},{"$f":"IF(D194=0,0,SUM(D198/D194))","v":0},{"$f":"IF(E194=0,0,SUM(E198/E194))","v":0}]
["t.","OT Physician Consultation Perinatal",{"$f":"IF(C200=0,0,SUM(C204/C200))","v":0},{"$f":"IF(D200=0,0,SUM(D204/D200))","v":0},{"$f":"IF(E200=0,0,SUM(E204/E200))","v":0}]
["u.","OT Recovery Services - Individual Perinatal",{"$f":"IF(C206=0,0,SUM(C210/C206))","v":0},{"$f":"IF(D206=0,0,SUM(D210/D206))","v":0},{"$f":"IF(E206=0,0,SUM(E210/E206))","v":0}]
["v.","OT Recovery Services - Group Perinatal",{"$f":"IF(C212=0,0,SUM(C216/C212))","v":0},{"$f":"IF(D212=0,0,SUM(D216/D212))","v":0},{"$f":"IF(E212=0,0,SUM(E216/E212))","v":0}]
["w.","OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",{"$f":"IF(C218=0,0,SUM(C222/C218))","v":0},{"$f":"IF(D218=0,0,SUM(D222/D218))","v":0},{"$f":"IF(E218=0,0,SUM(E222/E218))","v":0}]
["x.","OT Recovery Services - Case Management Perinatal",{"$f":"IF(C224=0,0,SUM(C228/C224))","v":0},{"$f":"IF(D224=0,0,SUM(D228/D224))","v":0},{"$f":"IF(E224=0,0,SUM(E228/E224))","v":0}]
["y.","OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",{"$f":"IF(C230=0,0,SUM(C234/C230))","v":0},{"$f":"IF(D230=0,0,SUM(D234/D230))","v":0},{"$f":"IF(E230=0,0,SUM(E234/E230))","v":0}]
["z.","OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",{"$f":"IF(C236=0,0,SUM(C240/C236))","v":0},{"$f":"IF(D236=0,0,SUM(D240/D236))","v":0},{"$f":"IF(E236=0,0,SUM(E240/E236))","v":0}]
["aa.","OT Medication Assisted Treatment Perinatal",{"$f":"IF(C242=0,0,SUM(C246/C242))","v":0},{"$f":"IF(D242=0,0,SUM(D246/D242))","v":0},{"$f":"IF(E242=0,0,SUM(E246/E242))","v":0}]
["ab.","OT Medication Assisted Treatment - Dosing Buprenorphine Perinatal",{"$f":"IF(C248=0,0,SUM(C$251/C$248))","v":0},{"$f":"IF(D248=0,0,SUM(D$251/D$248))","v":0},{"$f":"IF(E248=0,0,SUM(E$251/E$248))","v":0}]
["ac.","OT Medication Assisted Treatment - Dosing Disulfiram Perinatal",{"$f":"IF(C253=0,0,SUM(C$256/C$253))","v":0},{"$f":"IF(D253=0,0,SUM(D$256/D$253))","v":0},{"$f":"IF(E253=0,0,SUM(E$256/E$253))","v":0}]
["ad.","OT Medication Assisted Treatment - Dosing Naloxone Perinatal",{"$f":"IF(C258=0,0,SUM(C$261/C$258))","v":0},{"$f":"IF(D258=0,0,SUM(D$261/D$258))","v":0},{"$f":"IF(E258=0,0,SUM(E$261/E$258))","v":0}]
["ae.","OT Medication Assisted Treatment - Dosing Vivitrol Perinatal",{"$f":"IF(C263=0,0,SUM(C$266/C$263))","v":0},{"$f":"IF(D263=0,0,SUM(D$266/D$263))","v":0},{"$f":"IF(E263=0,0,SUM(E$266/E$263))","v":0}]
["af.","OT Medication Assisted Treatment - Dosing Acamprosate Perinatal",{"$f":"IF(C268=0,0,SUM(C$271/C$268))","v":0},{"$f":"IF(D268=0,0,SUM(D$271/D$268))","v":0},{"$f":"IF(E268=0,0,SUM(E$271/E$268))","v":0}]
["40.","COST PER DIRECT STAFF HOUR","PRIVATE","DMC","NON-DMC"]
["a.","OT Individual Non Perinatal",{"$f":"IF(C$91>0,C$95/($C$87*C$92),0)","v":0},{"$f":"IF(D$91>0,D$95/($C$87*D$92),0)","v":0},{"$f":"IF(E$91>0,E$95/($C$87*E$92),0)","v":0}]
["b.","OT Group Non Perinatal",{"$f":"IF(C$97>0,C$101/($D$87*C$98),0)","v":0},{"$f":"IF(D$97>0,D$101/($D$87*D$98),0)","v":0},{"$f":"IF(E$97>0,E$101/($D$87*E$98),0)","v":0}]
["c.","OT Case Management Non Perinatal",{"$f":"IF(C$103>0,C$107/($E$87*C$104),0)","v":0},{"$f":"IF(D$103>0,D$107/($E$87*D$104),0)","v":0},{"$f":"IF(E$103>0,E$107/($E$87*E$104),0)","v":0}]
["d.","OT Physician Consultation Non Perinatal",{"$f":"IF(C$109>0,C$113/($F$87*C$110),0)","v":0},{"$f":"IF(D$109>0,D$113/($F$87*D$110),0)","v":0},{"$f":"IF(E$109>0,E$113/($F$87*E$110),0)","v":0}]
["e.","OT Recovery Services - Individual Non Perinatal",{"$f":"IF(C115>0,C119/($G$87*C116),0)","v":0},{"$f":"IF(D115>0,D119/($G$87*D116),0)","v":0},{"$f":"IF(E115>0,E119/($G$87*E116),0)","v":0}]
["f.","OT Recovery Services - Group Non Perinatal",{"$f":"IF(C$121>0,C$125/($H$87*C$122),0)","v":0},{"$f":"IF(D$121>0,D$125/($H$87*D$122),0)","v":0},{"$f":"IF(E$121>0,E$125/($H$87*E$122),0)","v":0}]
["g.","OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",{"$f":"IF(C$127>0,C$131/($I$87*C$128),0)","v":0},{"$f":"IF(D$127>0,D$131/($I$87*D$128),0)","v":0},{"$f":"IF(E$127>0,E$131/($I$87*E$128),0)","v":0}]
["h.","OT Recovery Services - Case Management Non Perinatal",{"$f":"IF(C$133>0,C$137/($J$87*C$134),0)","v":0},{"$f":"IF(D$133>0,D$137/($J$87*D$134),0)","v":0},{"$f":"IF(E$133>0,E$137/($J$87*E$134),0)","v":0}]
["i.","OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",{"$f":"IF(C$139>0,C$143/($K$87*C$140),0)","v":0},{"$f":"IF(D$139>0,D$143/($K$87*D$140),0)","v":0},{"$f":"IF(E$139>0,E$143/($K$87*E$140),0)","v":0}]
["j.","OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",{"$f":"IF(C$145>0,C$149/($L$87*C$146),0)","v":0},{"$f":"IF(D$145>0,D$149/($L$87*D$146),0)","v":0},{"$f":"IF(E$145>0,E$149/($L$87*E$146),0)","v":0}]
["k.","OT Medication Assisted Treatment Non Perinatal",{"$f":"IF(C$151>0,C$155/($M$87*C$152),0)","v":0},{"$f":"IF(D$151>0,D$155/($M$87*D$152),0)","v":0},{"$f":"IF(E$151>0,E$155/($M$87*E$152),0)","v":0}]
["l.","OT Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal"]
["m.","OT Medication Assisted Treatment - Dosing Disulfiram Non Perinatal"]
["n.","OT Medication Assisted Treatment - Dosing Naloxone Non Perinatal"]
["o.","OT Medication Assisted Treatment - Dosing Vivitrol Non Perinatal"]
["p.","OT Medication Assisted Treatment - Dosing Acamprosate Non Perinatal"]
["q.","OT Individual Perinatal",{"$f":"IF(C$182>0,C$186/($S$87*C$183),0)","v":0},{"$f":"IF(D$182>0,D$186/($S$87*D$183),0)","v":0},{"$f":"IF(E$182>0,E$186/($S$87*E$183),0)","v":0}]
["r.","OT Group Perinatal",{"$f":"IF(C$188>0,C$192/($T$87*C$189),0)","v":0},{"$f":"IF(D$188>0,D$192/($T$87*D$189),0)","v":0},{"$f":"IF(E$188>0,E$192/($T$87*E$189),0)","v":0}]
["s.","OT Case Management Perinatal",{"$f":"IF(C$194>0,C$198/($U$87*C$195),0)","v":0},{"$f":"IF(D$194>0,D$198/($U$87*D$195),0)","v":0},{"$f":"IF(E$194>0,E$198/($U$87*E$195),0)","v":0}]
["t.","OT Physician Consultation Perinatal",{"$f":"IF(C$200>0,C$204/($V$87*C$201),0)","v":0},{"$f":"IF(D$200>0,D$204/($V$87*D$201),0)","v":0},{"$f":"IF(E$200>0,E$204/($V$87*E$201),0)","v":0}]
["u.","OT Recovery Services - Individual Perinatal",{"$f":"IF(C$206>0,C$210/($W$87*C$207),0)","v":0},{"$f":"IF(D$206>0,D$210/($W$87*D$207),0)","v":0},{"$f":"IF(E$206>0,E$210/($W$87*E$207),0)","v":0}]
["v.","OT Recovery Services - Group Perinatal",{"$f":"IF(C$212>0,C$216/($X$87*C$213),0)","v":0},{"$f":"IF(D$212>0,D$216/($X$87*D$213),0)","v":0},{"$f":"IF(E$212>0,E$216/($X$87*E$213),0)","v":0}]
["w.","OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",{"$f":"IF(C$218>0,C$222/($Y$87*C$219),0)","v":0},{"$f":"IF(D$218>0,D$222/($Y$87*D$219),0)","v":0},{"$f":"IF(E$218>0,E$222/($Y$87*E$219),0)","v":0}]
["x.","OT Recovery Services - Case Management Perinatal",{"$f":"IF(C$224>0,C$228/($Z$87*C$225),0)","v":0},{"$f":"IF(D$224>0,D$228/($Z$87*D$225),0)","v":0},{"$f":"IF(E$224>0,E$228/($Z$87*E$225),0)","v":0}]
["y.","OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",{"$f":"IF(C$230>0,C$234/($AA$87*C$231),0)","v":0},{"$f":"IF(D$230>0,D$234/($AA$87*D$231),0)","v":0},{"$f":"IF(E$230>0,E$234/($AA$87*E$231),0)","v":0}]
["z.","OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",{"$f":"IF(C$236>0,C$240/($AB$87*C$237),0)","v":0},{"$f":"IF(D$236>0,D$240/($AB$87*D$237),0)","v":0},{"$f":"IF(E$236>0,E$240/($AB$87*E$237),0)","v":0}]
["aa.","OT Medication Assisted Treatment Perinatal",{"$f":"IF(C$242>0,C$246/($AC$87*C$243),0)","v":0},{"$f":"IF(D$242>0,D$246/($AC$87*D$243),0)","v":0},{"$f":"IF(E$242>0,E$246/($AC$87*E$243),0)","v":0}]
["ab.","OT Medication Assisted Treatment - Dosing Buprenorphine Perinatal"]
["ac.","OT Medication Assisted Treatment - Dosing Disulfiram Perinatal"]
["ad.","OT Medication Assisted Treatment - Dosing Naloxone Perinatal"]
["ae.","OT Medication Assisted Treatment - Dosing Vivitrol Perinatal"]
["af.","OT Medication Assisted Treatment - Dosing Acamprosate Perinatal"]
["41.","    UNITS OF SERVICE","PRIVATE","DMC BILLED","DMC DENIED","NET DMC (DMC Billed Less DMC Denied =  Approved DMC Units)","NON DMC","DMC DENIED","NET NON DMC (Non DMC Plus DMC Denied)","TOTAL  (PRIVATE, DMC, AND NON-DMC)","TOTAL  (DMC AND AND NON-DMC ONLY)"]
["a.","OT Individual Non Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!C47+'(7) OT Reimbursed Units'!C49","v":0},{"$f":"'(7) OT Reimbursed Units'!C49","v":0},{"$f":"SUM(D340-E340)","v":0},null,{"$f":"+E340","v":0},{"$f":"SUM(G340+H340)","v":0},{"$f":"SUM(C340+F340+I340)","v":0},{"$f":"SUM(J340-C340)","v":0}]
["b.","OT Group Non Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!D47+'(7) OT Reimbursed Units'!D49","v":0},{"$f":"'(7) OT Reimbursed Units'!D49","v":0},{"$f":"SUM(D341-E341)","v":0},null,{"$f":"+E341","v":0},{"$f":"SUM(G341+H341)","v":0},{"$f":"SUM(C341+F341+I341)","v":0},{"$f":"SUM(J341-C341)","v":0}]
["c.","OT Case Management Non Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!E47+'(7) OT Reimbursed Units'!E49","v":0},{"$f":"'(7) OT Reimbursed Units'!E49","v":0},0,null,0,0,0,0]
["d.","OT Physician Consultation Non Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!F47+'(7) OT Reimbursed Units'!F49","v":0},{"$f":"'(7) OT Reimbursed Units'!F49","v":0},0,null,0,0,0,0]
["e.","OT Recovery Services - Individual Non Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!G47+'(7) OT Reimbursed Units'!G49","v":0},{"$f":"'(7) OT Reimbursed Units'!G49","v":0},0,null,0,0,0,0]
["f.","OT Recovery Services - Group Non Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!H47+'(7) OT Reimbursed Units'!H49","v":0},{"$f":"'(7) OT Reimbursed Units'!H49","v":0},0,null,0,0,0,0]
["g.","OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!I47+'(7) OT Reimbursed Units'!I49","v":0},{"$f":"'(7) OT Reimbursed Units'!I49","v":0},0,null,0,0,0,0]
["h.","OT Recovery Services - Case Management Non Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!J47+'(7) OT Reimbursed Units'!J49","v":0},{"$f":"'(7) OT Reimbursed Units'!J49","v":0},0,null,0,0,0,0]
["i.","OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!K47+'(7) OT Reimbursed Units'!K49","v":0},{"$f":"'(7) OT Reimbursed Units'!K49","v":0},0,null,0,0,0,0]
["j.","OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!L47+'(7) OT Reimbursed Units'!L49","v":0},{"$f":"'(7) OT Reimbursed Units'!L49","v":0},0,null,0,0,0,0]
["k.","OT Medication Assisted Treatment Non Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!M47+'(7) OT Reimbursed Units'!M49","v":0},{"$f":"'(7) OT Reimbursed Units'!M$49","v":0},0,null,0,0,0,0]
["l.","OT Medication Assisted Treatment - Dosing Buprenorphine\nNon Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!N$47+'(7) OT Reimbursed Units'!N$49","v":0},{"$f":"'(7) OT Reimbursed Units'!N$49","v":0},0,null,0,0,0,0]
["m.","OT Medication Assisted Treatment - Dosing Disulfiram\nNon Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!O$47+'(7) OT Reimbursed Units'!O$49","v":0},{"$f":"'(7) OT Reimbursed Units'!O$49","v":0},0,null,0,0,0,0]
["n.","OT Medication Assisted Treatment - Dosing Naloxone\nNon Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!P$47+'(7) OT Reimbursed Units'!P$49","v":0},{"$f":"'(7) OT Reimbursed Units'!P$49","v":0},0,null,0,0,0,0]
["o.","OT Medication Assisted Treatment - Dosing Vivitrol\nNon Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!Q$47+'(7) OT Reimbursed Units'!Q$49","v":0},{"$f":"'(7) OT Reimbursed Units'!Q$49","v":0},0,null,0,0,0,0]
["p.","OT Medication Assisted Treatment - Dosing Acamprosate\nNon Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!R$47+'(7) OT Reimbursed Units'!R$49","v":0},{"$f":"'(7) OT Reimbursed Units'!R$49","v":0},0,null,0,0,0,0]
["q.","OT Individual Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!S47+'(7) OT Reimbursed Units'!S49","v":0},{"$f":"'(7) OT Reimbursed Units'!S49","v":0},0,null,0,0,0,0]
["r.","OT Group Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!T47+'(7) OT Reimbursed Units'!T49","v":0},{"$f":"'(7) OT Reimbursed Units'!T49","v":0},0,null,0,0,0,0]
["s.","OT Case Management Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!U47+'(7) OT Reimbursed Units'!U49","v":0},{"$f":"'(7) OT Reimbursed Units'!U49","v":0},0,null,0,0,0,0]
["t.","OT Physician Consultation Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!V47+'(7) OT Reimbursed Units'!V49","v":0},{"$f":"'(7) OT Reimbursed Units'!V49","v":0},0,null,0,0,0,0]
["u.","OT Recovery Services - Individual Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!W47+'(7) OT Reimbursed Units'!W49","v":0},{"$f":"'(7) OT Reimbursed Units'!W49","v":0},0,null,0,0,0,0]
["v.","OT Recovery Services - Group Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!X47+'(7) OT Reimbursed Units'!X49","v":0},{"$f":"'(7) OT Reimbursed Units'!X49","v":0},0,null,0,0,0,0]
["w.","OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!Y47+'(7) OT Reimbursed Units'!Y49","v":0},{"$f":"'(7) OT Reimbursed Units'!Y49","v":0},0,null,0,0,0,0]
["x.","OT Recovery Services - Case Management Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!Z47+'(7) OT Reimbursed Units'!Z49","v":0},{"$f":"'(7) OT Reimbursed Units'!Z49","v":0},0,null,0,0,0,0]
["y.","OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!AA47+'(7) OT Reimbursed Units'!AA49","v":0},{"$f":"'(7) OT Reimbursed Units'!AA49","v":0},0,null,0,0,0,0]
["z.","OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!AB47+'(7) OT Reimbursed Units'!AB49","v":0},{"$f":"'(7) OT Reimbursed Units'!AB49","v":0},0,null,0,0,0,0]
["aa.","OT Medication Assisted Treatment Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!AC47+'(7) OT Reimbursed Units'!AC49","v":0},{"$f":"'(7) OT Reimbursed Units'!AC49","v":0},0,null,0,0,0,0]
["ab.","OT Medication Assisted Treatment - Dosing Buprenorphine Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!AD$47+'(7) OT Reimbursed Units'!AD$49","v":0},{"$f":"'(7) OT Reimbursed Units'!AD$49","v":0},0,null,0,0,0,0]
["ac.","OT Medication Assisted Treatment - Dosing Disulfiram Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!AE$47+'(7) OT Reimbursed Units'!AE$49","v":0},{"$f":"'(7) OT Reimbursed Units'!AE$49","v":0},0,null,0,0,0,0]
["ad.","OT Medication Assisted Treatment - Dosing Naloxone Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!AF$47+'(7) OT Reimbursed Units'!AF$49","v":0},{"$f":"'(7) OT Reimbursed Units'!AF$49","v":0},0,null,0,0,0,0]
["ae.","OT Medication Assisted Treatment - Dosing Vivitrol Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!AG$47+'(7) OT Reimbursed Units'!AG$49","v":0},{"$f":"'(7) OT Reimbursed Units'!AG$49","v":0},0,null,0,0,0,0]
["af.","OT Medication Assisted Treatment - Dosing Acamprosate Perinatal",null,{"$f":"'(7) OT Reimbursed Units'!AH$47+'(7) OT Reimbursed Units'!AH$49","v":0},{"$f":"'(7) OT Reimbursed Units'!AH$49","v":0},0,null,0,0,0,0]
[]
[]
["42.","COST PER UNIT OF SERVICE",null,"OT I NP","OT G NP","OT CM NP","OT PC NP","OT RS I NP","OT RS G NP","OT RS RM SAA NP","OT RS CM NP","OT 1WM - AWM w/o EOSM NP","OT 2WM - AWM w EOSM NP","OT MAT NP","OT MAT DB NP","OT MAT DD NP","OT MAT DN NP","OT MAT DV NP","OT MAT DA NP","OT I P","OT G P","OT CM P","OT PC P","OT RS I P","OT RS G P","OT RS RM SAA P","OT RS CM P","OT 1WM - AWM w/o EOSM P","OT 2WM - AWM w EOSM P","OT MAT P","OT MAT DB P","OT MAT DD P","OT MAT DN P","OT MAT DV P","OT MAT DA P"]
["a.","Total Cost Per Unit of Sevice (Including Private Pay & Non DMC)",null,{"$f":"IF($F91=0,0,($F95/$F91))","v":0},{"$f":"IF($F97=0,0,($F101/$F97))","v":0},{"$f":"IF($F103=0,0,($F107/$F103))","v":0},{"$f":"IF($F109=0,0,($F113/$F109))","v":0},{"$f":"IF($F115=0,0,($F119/$F115))","v":0},{"$f":"IF($F121=0,0,($F125/$F121))","v":0},{"$f":"IF($F127=0,0,($F131/$F127))","v":0},{"$f":"IF($F133=0,0,($F137/$F133))","v":0},{"$f":"IF($F139=0,0,($F143/$F139))","v":0},{"$f":"IF($F145=0,0,($F149/$F145))","v":0},{"$f":"IF($F151=0,0,($F155/$F151))","v":0},{"$f":"IF($F157=0,0,($F160/$F157))","v":0},{"$f":"IF($F162=0,0,($F165/$F162))","v":0},{"$f":"IF($F167=0,0,($F170/$F167))","v":0},{"$f":"IF($F172=0,0,($F175/$F172))","v":0},{"$f":"IF($F177=0,0,($F180/$F177))","v":0},{"$f":"IF($F182=0,0,($F186/$F182))","v":0},{"$f":"IF($F188=0,0,($F192/$F188))","v":0},{"$f":"IF($F194=0,0,($F198/$F194))","v":0},{"$f":"IF($F200=0,0,($F204/$F200))","v":0},{"$f":"IF($F206=0,0,($F210/$F206))","v":0},{"$f":"IF($F212=0,0,($F216/$F212))","v":0},{"$f":"IF($F218=0,0,($F222/$F218))","v":0},{"$f":"IF($F224=0,0,($F228/$F224))","v":0},{"$f":"IF($F230=0,0,($F234/$F230))","v":0},{"$f":"IF($F236=0,0,($F240/$F236))","v":0},{"$f":"IF($F242=0,0,($F246/$F242))","v":0},{"$f":"IF($F248=0,0,($F251/$F248))","v":0},{"$f":"IF($F253=0,0,($F256/$F253))","v":0},{"$f":"IF($F258=0,0,($F261/$F258))","v":0},{"$f":"IF($F263=0,0,($F266/$F263))","v":0},{"$f":"IF($F268=0,0,($F271/$F268))","v":0}]
["b.","Provider's Customary Charge",null,29.63,29.63,33.83,null,29.63,29.63,20.89,33.83,210.46,0,29.63,29.63,29.63,29.63,null,null,29.63,29.63,33.83,null,29.63,29.63,20.89,33.83,210.46,0,29.63,29.63,29.63,29.63]
[]
[]
["43.","DMC ALLOWABLE COST",null,"OT I NP","OT G NP","OT CM NP","OT PC NP","OT RS I NP","OT RS G NP","OT RS RM SAA NP","OT RS CM NP","OT 1WM - AWM w/o EOSM NP","OT 2WM - AWM w EOSM NP","OT MAT NP","OT MAT DB NP","OT MAT DD NP","OT MAT DN NP","OT MAT DV NP","OT MAT DA NP","OT I P","OT G P","OT CM P","OT PC P","OT RS I P","OT RS G P","OT RS RM SAA P","OT RS CM P","OT 1WM - AWM w/o EOSM P","OT 2WM - AWM w EOSM P","OT MAT P","OT MAT DB P","OT MAT DD P","OT MAT DN P","OT MAT DV P","OT MAT DA P"]
["a.","DMC Maximum Allowable Cost Based on Total Cost per Unit of Service",null,{"$f":"SUM(D$375*$F340)","v":0},{"$f":"SUM(E$375*$F341)","v":0},{"$f":"SUM(F$375*$F342)","v":0},{"$f":"SUM(G$375*$F343)","v":0},{"$f":"SUM(H$375*$F344)","v":0},{"$f":"SUM(I$375*$F345)","v":0},{"$f":"SUM(J$375*$F346)","v":0},{"$f":"SUM(K$375*$F347)","v":0},{"$f":"SUM(L$375*$F348)","v":0},{"$f":"SUM(M$375*$F349)","v":0},{"$f":"SUM(N$375*$F350)","v":0},{"$f":"SUM(O$375*$F351)","v":0},{"$f":"SUM(P$375*$F352)","v":0},{"$f":"SUM(Q$375*$F353)","v":0},{"$f":"SUM(R$375*$F354)","v":0},{"$f":"SUM(S$375*$F355)","v":0},{"$f":"SUM(T$375*$F356)","v":0},{"$f":"SUM(U$375*$F357)","v":0},{"$f":"SUM(V$375*$F358)","v":0},{"$f":"SUM(W$375*$F359)","v":0},{"$f":"SUM(X$375*$F360)","v":0},{"$f":"SUM(Y$375*$F361)","v":0},{"$f":"SUM(Z$375*$F362)","v":0},{"$f":"SUM(AA$375*$F363)","v":0},{"$f":"SUM(AB$375*$F364)","v":0},{"$f":"SUM(AC$375*$F365)","v":0},{"$f":"SUM(AD$375*$F366)","v":0},{"$f":"SUM(AE$375*$F367)","v":0},{"$f":"SUM(AF$375*$F368)","v":0},{"$f":"SUM(AG$375*$F369)","v":0},{"$f":"SUM(AH$375*$F370)","v":0},{"$f":"SUM(AI$375*$F371)","v":0}]
["b.","DMC Maximum Allowable Cost  Based on Provider's Customary Charge",null,{"$f":"SUM(D$376*$F340)","v":0},{"$f":"SUM(E$376*$F341)","v":0},{"$f":"SUM(F$376*$F342)","v":0},{"$f":"SUM(G$376*$F343)","v":0},{"$f":"SUM(H$376*$F344)","v":0},{"$f":"SUM(I$376*$F345)","v":0},{"$f":"SUM(J$376*$F346)","v":0},{"$f":"SUM(K$376*$F347)","v":0},{"$f":"SUM(L$376*$F348)","v":0},{"$f":"SUM(M$376*$F349)","v":0},{"$f":"SUM(N$376*$F350)","v":0},{"$f":"SUM(O$376*$F351)","v":0},{"$f":"SUM(P$376*$F352)","v":0},{"$f":"SUM(Q$376*$F353)","v":0},{"$f":"SUM(R$376*$F354)","v":0},{"$f":"SUM(S$376*$F355)","v":0},{"$f":"SUM(T$376*$F356)","v":0},{"$f":"SUM(U$376*$F357)","v":0},{"$f":"SUM(V$376*$F358)","v":0},{"$f":"SUM(W$376*$F359)","v":0},{"$f":"SUM(X$376*$F360)","v":0},{"$f":"SUM(Y$376*$F361)","v":0},{"$f":"SUM(Z$376*$F362)","v":0},{"$f":"SUM(AA$376*$F363)","v":0},{"$f":"SUM(AB$376*$F364)","v":0},{"$f":"SUM(AC$376*$F365)","v":0},{"$f":"SUM(AD$376*$F366)","v":0},{"$f":"SUM(AE$376*$F367)","v":0},{"$f":"SUM(AF$376*$F368)","v":0},{"$f":"SUM(AG$376*$F369)","v":0},{"$f":"SUM(AH$376*$F370)","v":0},{"$f":"SUM(AI$376*$F371)","v":0}]
[]
["44.","DMC ALLOWABLE COST ELIGIBLE FOR REIMBURSEMENT ",null,"OT I NP","OT G NP","OT CM NP","OT PC NP","OT RS I NP","OT RS G NP","OT RS RM SAA NP","OT RS CM NP","OT 1WM - AWM w/o EOSM NP","OT 2WM - AWM w EOSM NP","OT MAT NP","OT MAT DB NP","OT MAT DD NP","OT MAT DN NP","OT MAT DV NP","OT MAT DA NP","OT I P","OT G P","OT CM P","OT PC P","OT RS I P","OT RS G P","OT RS RM SAA P","OT RS CM P","OT 1WM - AWM w/o EOSM P","OT 2WM - AWM w EOSM P","OT MAT P","OT MAT DB P","OT MAT DD P","OT MAT DN P","OT MAT DV P","OT MAT DA P"]
["a.","Total DMC Per Unit of Service Cost Eligible for Reimbursement ",null,{"$f":"MIN(IF(D375:D376>0,D375:D376))","v":29.63},{"$f":"MIN(IF(E375:E376>0,E375:E376))","v":29.63},{"$f":"MIN(IF(F375:F376>0,F375:F376))","v":33.83},{"$f":"MIN(IF(G375:G376>0,G375:G376))","v":0},{"$f":"MIN(IF(H375:H376>0,H375:H376))","v":29.63},{"$f":"MIN(IF(I375:I376>0,I375:I376))","v":29.63},{"$f":"MIN(IF(J375:J376>0,J375:J376))","v":20.89},{"$f":"MIN(IF(K375:K376>0,K375:K376))","v":33.83},{"$f":"MIN(IF(L375:L376>0,L375:L376))","v":210.46},{"$f":"MIN(IF(M375:M376>0,M375:M376))","v":0},{"$f":"MIN(IF(N375:N376>0,N375:N376))","v":29.63},{"$f":"MIN(IF(O375:O376>0,O375:O376))","v":29.63},{"$f":"MIN(IF(P375:P376>0,P375:P376))","v":29.63},{"$f":"MIN(IF(Q375:Q376>0,Q375:Q376))","v":29.63},{"$f":"MIN(IF(R375:R376>0,R375:R376))","v":0},{"$f":"MIN(IF(S375:S376>0,S375:S376))","v":0},{"$f":"MIN(IF(T375:T376>0,T375:T376))","v":29.63},{"$f":"MIN(IF(U375:U376>0,U375:U376))","v":29.63},{"$f":"MIN(IF(V375:V376>0,V375:V376))","v":33.83},{"$f":"MIN(IF(W375:W376>0,W375:W376))","v":0},{"$f":"MIN(IF(X375:X376>0,X375:X376))","v":29.63},{"$f":"MIN(IF(Y375:Y376>0,Y375:Y376))","v":29.63},{"$f":"MIN(IF(Z375:Z376>0,Z375:Z376))","v":20.89},{"$f":"MIN(IF(AA375:AA376>0,AA375:AA376))","v":33.83},{"$f":"MIN(IF(AB375:AB376>0,AB375:AB376))","v":210.46},{"$f":"MIN(IF(AC375:AC376>0,AC375:AC376))","v":0},{"$f":"MIN(IF(AD375:AD376>0,AD375:AD376))","v":29.63},{"$f":"MIN(IF(AE375:AE376>0,AE375:AE376))","v":29.63},{"$f":"MIN(IF(AF375:AF376>0,AF375:AF376))","v":29.63},{"$f":"MIN(IF(AG375:AG376>0,AG375:AG376))","v":29.63},{"$f":"MIN(IF(AH375:AH376>0,AH375:AH376))","v":0},{"$f":"MIN(IF(AI375:AI376>0,AI375:AI376))","v":0}]
["b.","Total DMC Allowable Cost Eligible for Reimbursement",null,{"$f":"MIN(IF(D380:D381>0,D380:D381))","v":0},{"$f":"MIN(IF(E380:E381>0,E380:E381))","v":0},{"$f":"MIN(IF(F380:F381>0,F380:F381))","v":0},{"$f":"MIN(IF(G380:G381>0,G380:G381))","v":0},{"$f":"MIN(IF(H380:H381>0,H380:H381))","v":0},{"$f":"MIN(IF(I380:I381>0,I380:I381))","v":0},{"$f":"MIN(IF(J380:J381>0,J380:J381))","v":0},{"$f":"MIN(IF(K380:K381>0,K380:K381))","v":0},{"$f":"MIN(IF(L380:L381>0,L380:L381))","v":0},{"$f":"MIN(IF(M380:M381>0,M380:M381))","v":0},{"$f":"MIN(IF(N380:N381>0,N380:N381))","v":0},{"$f":"MIN(IF(O380:O381>0,O380:O381))","v":0},{"$f":"MIN(IF(P380:P381>0,P380:P381))","v":0},{"$f":"MIN(IF(Q380:Q381>0,Q380:Q381))","v":0},{"$f":"MIN(IF(R380:R381>0,R380:R381))","v":0},{"$f":"MIN(IF(S380:S381>0,S380:S381))","v":0},{"$f":"MIN(IF(T380:T381>0,T380:T381))","v":0},{"$f":"MIN(IF(U380:U381>0,U380:U381))","v":0},{"$f":"MIN(IF(V380:V381>0,V380:V381))","v":0},{"$f":"MIN(IF(W380:W381>0,W380:W381))","v":0},{"$f":"MIN(IF(X380:X381>0,X380:X381))","v":0},{"$f":"MIN(IF(Y380:Y381>0,Y380:Y381))","v":0},{"$f":"MIN(IF(Z380:Z381>0,Z380:Z381))","v":0},{"$f":"MIN(IF(AA380:AA381>0,AA380:AA381))","v":0},{"$f":"MIN(IF(AB380:AB381>0,AB380:AB381))","v":0},{"$f":"MIN(IF(AC380:AC381>0,AC380:AC381))","v":0},{"$f":"MIN(IF(AD380:AD381>0,AD380:AD381))","v":0},{"$f":"MIN(IF(AE380:AE381>0,AE380:AE381))","v":0},{"$f":"MIN(IF(AF380:AF381>0,AF380:AF381))","v":0},{"$f":"MIN(IF(AG380:AG381>0,AG380:AG381))","v":0},{"$f":"MIN(IF(AH380:AH381>0,AH380:AH381))","v":0},{"$f":"MIN(IF(AI380:AI381>0,AI380:AI381))","v":0},{"$f":"SUM(D385:AI385)","v":0}]

{"sheet":"(7) OT Reimbursed Units","index":6,"n_rows":3516,"n_cols":34,"rows_kept":3516,"cut":false,"hidden":false,"merged":[[1615,1,1615,2],[1616,1,1616,2],[3509,1,3509,2],[3510,1,3510,2],[3302,1,3302,2],[3305,0,3305,4],[3404,1,3404,2],[3405,1,3405,2],[3408,0,3408,4],[1838,1,1838,2],[2992,0,2992,4],[3091,1,3091,2],[3092,1,3092,2],[3095,0,3095,4],[2675,1,2675,2],[2258,1,2258,2],[2261,0,2261,4],[2360,1,2360,2],[2361,1,2361,2],[2364,0,2364,4],[2465,1,2465,2],[2466,1,2466,2],[2469,0,2469,4],[2570,1,2570,2],[3515,1,3515,2],[2676,1,2676,2],[2679,0,2679,4],[2780,1,2780,2],[2781,1,2781,2],[2784,0,2784,4],[2883,1,2883,2],[2884,1,2884,2],[2887,0,2887,4],[2988,1,2988,2],[2989,1,2989,2],[3514,1,3514,2],[3196,1,3196,2],[3197,1,3197,2],[3200,0,3200,4],[3301,1,3301,2],[2571,1,2571,2],[2574,0,2574,4],[2257,1,2257,2],[1280,1,1280,2],[1841,0,1841,4],[1942,1,1942,2],[1943,1,1943,2],[1946,0,1946,4],[2047,1,2047,2],[2048,1,2048,2],[2051,0,2051,4],[2152,1,2152,2],[2153,1,2153,2],[2156,0,2156,4],[1283,0,1283,4],[1391,1,1391,2],[1392,1,1392,2],[1395,0,1395,4],[1619,0,1619,4],[1727,1,1727,2],[1728,1,1728,2],[1731,0,1731,4],[1837,1,1837,2],[1503,1,1503,2],[1504,1,1504,2],[1507,0,1507,4],[1279,1,1279,2],[832,1,832,2],[835,0,835,4],[943,1,943,2],[944,1,944,2],[947,0,947,4],[1055,1,1055,2],[1056,1,1056,2],[1059,0,1059,4],[1167,1,1167,2],[1168,1,1168,2],[1171,0,1171,4],[831,1,831,2],[384,1,384,2],[387,0,387,4],[495,1,495,2],[496,1,496,2],[499,0,499,4],[607,1,607,2],[608,1,608,2],[611,0,611,4],[719,1,719,2],[720,1,720,2],[723,0,723,4],[11,2,11,33],[4,1,4,4],[5,1,5,4],[383,1,383,2],[48,0,48,1],[51,0,51,4],[159,1,159,2],[160,1,160,2],[163,0,163,4],[271,1,271,2],[272,1,272,2],[275,0,275,4]]}
["Department of Health Care Services "]
["Outpatient Treatment (OT) - Reimbursed Units"]
[]
[]
["COUNTY",{"$f":"+'(1) Provider Info and Cert'!B6","v":0}]
["PROVIDER NAME",{"$f":"+'(1) Provider Info and Cert'!B7","v":0}]
["DRUG MEDI-CAL PROVIDER NO. (4 digits)",{"$f":"+'(1) Provider Info and Cert'!B14","v":0}]
["PROVIDER NUMBER (6 digits)",{"$f":"+'(1) Provider Info and Cert'!B15","v":0}]
["NATIONAL PROVIDER IDENTIFICATION (NPI) NO. (10 digit)",{"$f":"+'(1) Provider Info and Cert'!B16","v":0}]
[]
[]
[null,null,"Approved DMC Units of Service from Reconciliation"]
["Unit Description","Aid Code Group Abbreviations","OT Individual Non Perinatal","OT Group Non Perinatal","OT Case Management Non Perinatal","OT Physician Consultation Non Perinatal","OT Recovery Services - Individual Non Perinatal","OT Recovery Services - Group Non Perinatal","OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal","OT Recovery Services - Case Management Non Perinatal","OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal","OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal","OT Medication Assisted Treatment Non Perinatal","OT Medication Assisted Treatment - Dosing Buprenorphine\nNon Perinatal","OT Medication Assisted Treatment - Dosing Disulfiram\nNon Perinatal","OT Medication Assisted Treatment - Dosing Naloxone\nNon Perinatal","OT Medication Assisted Treatment - Dosing Vivitrol\nNon Perinatal","OT Medication Assisted Treatment - Dosing Acamprosate\nNon Perinatal","OT Individual Perinatal","OT Group Perinatal","OT Case Management Perinatal","OT Physician Consultation Perinatal","OT Recovery Services - Individual Perinatal","OT Recovery Services - Group Perinatal","OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal","OT Recovery Services - Case Management Perinatal","OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal","OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal","OT Medication Assisted Treatment Perinatal","OT Medication Assisted Treatment - Dosing Buprenorphine Perinatal","OT Medication Assisted Treatment - Dosing Disulfiram Perinatal","OT Medication Assisted Treatment - Dosing Naloxone Perinatal","OT Medication Assisted Treatment - Dosing Vivitrol Perinatal","OT Medication Assisted Treatment - Dosing Acamprosate Perinatal"]
["DMC Fed 50% T19 - Regular","REG"]
["DMC SGF 100% or BHS 100% T19 - Regular for Undocumented Individuals < age 19","REGSB75"]
["DMC BHS 100% - Minor Consent Clients","MC"]
["DMC Fed 100% - Refugee","RRP"]
["DMC Fed 88% T21 - MCHIPE","MCHIPE"]
["DMC SGF 100% or BHS 100% T21 - MCHIP for Undocumented Individuals < age 19","MCHIPSB75"]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE"]
["DMC Fed 65% T19 - BCCTP","BCCTP"]
["DMC Fed 65% T21 - Pregnancy Only","AWPO"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV"]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE"]
["DMC SGF 100% or BHS 100% T19 - Targeted Low Income Children for Undocumented Individuals < age 19","TLICSB75"]
["DMC Fed 95% T19 - Low Income Health Program - Effective 1/1/17 - 12/31/17","LIHP 95/5"]
["DMC Fed 94% T19 - Low Income Health Program - Effective 1/1/18 - 12/31/18","LIHP 94/6"]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP"]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE"]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE"]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19"]
["DMC SGF 100% or BHS 100% T19 - ACA Infants/Children < age 19","ICUA19SB75"]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E"]
["DMC SGF100% or BHS 100% T21 - ACA MCHIP Infants/Children < age 19 SB75","MCHIPICUA19SB75"]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC"]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen - Effective 1/1/17 - 12/31/17","NECCRC 95/5"]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen - Effective 1/1/18 - 12/31/18","NECCRC 94/6"]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21"]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19"]
["DMC SGF 100% or BHS 100% T19 - ACA Parents/Other Caretakers for Undocumented Individuals < age 19","PAOCRT19SB75"]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19"]
["DMC SGF 100% or BHS 100% T19 - ACA Pregnant Women for Undocumented Individuals < age 19","PWT19SB75"]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21"]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19"]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64 - Effective 1/1/17 - 12/31/17","NEPNA1964 95/5"]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 - Effective 1/1/18 - 12/31/18","NEPNA1964 94/6"]
["Total Approved Units",null,{"$f":"SUM(C14:C46)","v":0},{"$f":"SUM(D14:D46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Denied Units of Service for DMC Reimbursement"]
[]
[]
["OT Individual Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E95","v":0},{"$f":"+'(6) OT Cost Allocation'!E91","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C95","v":0},{"$f":"+'(6) OT Cost Allocation'!C91","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E64*'(6) OT Cost Allocation'!$D$384*0.5),2)","v":0},{"$f":"C14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E64*'(6) OT Cost Allocation'!$D$384)-D64","v":0}]
["DMC SGF 100% T19 - Regular SB 75","REGSB75","204-b",{"$f":"SUM(E66*'(6) OT Cost Allocation'!$D$384*100%)","v":0},{"$f":"C15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E68*'(6) OT Cost Allocation'!$D$384*100%)","v":0},{"$f":"C17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E70*'(6) OT Cost Allocation'!$D$384*0.88),2)","v":0},{"$f":"C18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E70*'(6) OT Cost Allocation'!$D$384)-D70","v":0}]
["DMC SGF 100% T21 - MCHIP for SB 75","MCHIPSB75","204-d",{"$f":"SUM(E72*'(6) OT Cost Allocation'!$D$384*100%)","v":0},{"$f":"C19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E74*'(6) OT Cost Allocation'!$D$384*0.88),2)","v":0},{"$f":"C20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E74*'(6) OT Cost Allocation'!$D$384)-D74","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E77*'(6) OT Cost Allocation'!$D$384*0.65),2)","v":0},{"$f":"C21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E77*'(6) OT Cost Allocation'!$D$384)-D77","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E80*'(6) OT Cost Allocation'!$D$384*0.65),2)","v":0},{"$f":"C22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E80*'(6) OT Cost Allocation'!$D$384)-D80","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E83*'(6) OT Cost Allocation'!$D$384*0.88),2)","v":0},{"$f":"C24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E83*'(6) OT Cost Allocation'!$D$384)-D83","v":0}]
["DMC SGF 100% T19 - Targeted Low Income SB 75","TLICSB75","204-h",{"$f":"SUM(E85*'(6) OT Cost Allocation'!$D$384*100%)","v":0},{"$f":"C25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","206-i",{"$f":"ROUNDDOWN(MIN(E87*'(6) OT Cost Allocation'!$D$384*0.95),2)","v":0},{"$f":"C26","v":0}]
["DMC SGF 5% T19 - Low Income Health Program ","LIHP 95/5","103a-i",{"$f":"SUM(E87*'(6) OT Cost Allocation'!$D$384)-D87","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","218-i",{"$f":"ROUNDDOWN(MIN(E89*'(6) OT Cost Allocation'!$D$384*0.94),2)","v":0},{"$f":"C27","v":0}]
["DMC SGF 6% T19 - Low Income Health Program","LIHP 94/6","118a-i",{"$f":"SUM(E89*'(6) OT Cost Allocation'!$D$384)-D89","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E92*'(6) OT Cost Allocation'!$D$384*0.88),2)","v":0},{"$f":"C28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E92*'(6) OT Cost Allocation'!$D$384)-D92","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E95*'(6) OT Cost Allocation'!$D$384*0.5),2)","v":0},{"$f":"C29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E95*'(6) OT Cost Allocation'!$D$384)-D95","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E98*'(6) OT Cost Allocation'!$D$384*0.88),2)","v":0},{"$f":"C30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E98*'(6) OT Cost Allocation'!$D$384)-D98","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E101*'(6) OT Cost Allocation'!$D$384*0.5),2)","v":0},{"$f":"C31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E101*'(6) OT Cost Allocation'!$D$384)-D101","v":0}]
["DMC SGF 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","204-n",{"$f":"SUM(E103*'(6) OT Cost Allocation'!$D$384*100%)","v":0},{"$f":"C32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E105*'(6) OT Cost Allocation'!$D$384*0.88),2)","v":0},{"$f":"C33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E105*'(6) OT Cost Allocation'!$D$384)-D105","v":0}]
["DMC SGF 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","204-r",{"$f":"ROUNDDOWN(MIN(E107*'(6) OT Cost Allocation'!$D$384*100%),2)","v":0},{"$f":"C34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E109*'(6) OT Cost Allocation'!$D$384*0.5),2)","v":0},{"$f":"C35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E109*'(6) OT Cost Allocation'!$D$384)-D109","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E112*'(6) OT Cost Allocation'!$D$384*0.95),2)","v":0},{"$f":"C36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E112*'(6) OT Cost Allocation'!$D$384)-D112","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E114*'(6) OT Cost Allocation'!$D$384*0.94),2)","v":0},{"$f":"C37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E114*'(6) OT Cost Allocation'!$D$384)-D114","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E117*'(6) OT Cost Allocation'!$D$384*0.65),2)","v":0},{"$f":"C38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E117*'(6) OT Cost Allocation'!$D$384)-D117","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E120*'(6) OT Cost Allocation'!$D$384*0.5),2)","v":0},{"$f":"C39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E120*'(6) OT Cost Allocation'!$D$384)-D120","v":0}]
["DMC SGF 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","204-t",{"$f":"SUM(E122*'(6) OT Cost Allocation'!$D$384*100%)","v":0},{"$f":"C40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E124*'(6) OT Cost Allocation'!$D$384*0.5),2)","v":0},{"$f":"C41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E124*'(6) OT Cost Allocation'!$D$384)-D124","v":0}]
["DMC SGF 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","204-v",{"$f":"SUM(E126*'(6) OT Cost Allocation'!$D$384*100%)","v":0},{"$f":"C42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E128*'(6) OT Cost Allocation'!$D$384*0.65),2)","v":0},{"$f":"C43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E128*'(6) OT Cost Allocation'!$D$384)-D128","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E131*'(6) OT Cost Allocation'!$D$384*0.65),2)","v":0},{"$f":"C44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E131*'(6) OT Cost Allocation'!$D$384)-D131","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN(E134*'(6) OT Cost Allocation'!$D$384*0.95),2)","v":0},{"$f":"C45","v":0}]
["DMC SGF 5% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 95/5","103a-y",{"$f":"SUM(E134*'(6) OT Cost Allocation'!$D$384)-D134","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN(E136*'(6) OT Cost Allocation'!$D$384*0.94),2)","v":0},{"$f":"C46","v":0}]
["DMC SGF 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","118a-y",{"$f":"SUM(E136*'(6) OT Cost Allocation'!$D$384)-D136","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E144*'(6) OT Cost Allocation'!$D$375)-SUM(D64:D141)","v":0}]
[null,null,null,{"$f":"SUM(D64:D143)","v":0},{"$f":"SUM(E64:E143)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E147*'(6) OT Cost Allocation'!$D$384*100%)","v":0},{"$f":"C16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E151*'(6) OT Cost Allocation'!$D$375)-SUM(D147:D149)","v":0}]
[null,null,null,{"$f":"SUM(D147:D150)","v":0},{"$f":"SUM(E147:E149)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E154*'(6) OT Cost Allocation'!$D$384*100%)","v":0},{"$f":"C23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E158*'(6) OT Cost Allocation'!$D$375)-SUM(D154:D156)","v":0}]
[null,null,null,{"$f":"SUM(D154:D157)","v":0},{"$f":"SUM(E154:E157)","v":0}]
[]
[null,"Total OT Individual Non Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F95","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!D$385","v":0}]
[]
[]
["OT Group Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E101","v":0},{"$f":"+'(6) OT Cost Allocation'!E97","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C101","v":0},{"$f":"+'(6) OT Cost Allocation'!C97","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E176*'(6) OT Cost Allocation'!$E$384*0.5),2)","v":0},{"$f":"D14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E176*'(6) OT Cost Allocation'!$E$384)-D176","v":0}]
["DMC SGF 100% T19 - Regular SB 75","REGSB75","204-b",{"$f":"SUM(E178*'(6) OT Cost Allocation'!$E$384*100%)","v":0},{"$f":"D15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E180*'(6) OT Cost Allocation'!$E$384*100%)","v":0},{"$f":"D17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E182*'(6) OT Cost Allocation'!$E$384*0.88),2)","v":0},{"$f":"D18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E182*'(6) OT Cost Allocation'!$E$384)-D182","v":0}]
["DMC SGF 100% T21 - MCHIP for SB 75","MCHIPSB75","204-d",{"$f":"SUM(E184*'(6) OT Cost Allocation'!$E$384*100%)","v":0},{"$f":"D19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E186*'(6) OT Cost Allocation'!$E$384*0.88),2)","v":0},{"$f":"D20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E186*'(6) OT Cost Allocation'!$E$384)-D186","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E189*'(6) OT Cost Allocation'!$E$384*0.65),2)","v":0},{"$f":"D21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E189*'(6) OT Cost Allocation'!$E$384)-D189","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E192*'(6) OT Cost Allocation'!$E$384*0.65),2)","v":0},{"$f":"D22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E192*'(6) OT Cost Allocation'!$E$384)-D192","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E195*'(6) OT Cost Allocation'!$E$384*0.88),2)","v":0},{"$f":"D24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E195*'(6) OT Cost Allocation'!$E$384)-D195","v":0}]
["DMC SGF 100% T19 - Targeted Low Income SB 75","TLICSB75","204-h",{"$f":"SUM(E197*'(6) OT Cost Allocation'!$E$384*100%)","v":0},{"$f":"D25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","206-i",{"$f":"ROUNDDOWN(MIN(E199*'(6) OT Cost Allocation'!$E$384*0.95),2)","v":0},{"$f":"D26","v":0}]
["DMC SGF 5% T19 - Low Income Health Program ","LIHP 95/5","103a-i",{"$f":"SUM(E199*'(6) OT Cost Allocation'!$E$384)-D199","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","218-i",{"$f":"ROUNDDOWN(MIN(E201*'(6) OT Cost Allocation'!$E$384*0.94),2)","v":0},{"$f":"D27","v":0}]
["DMC SGF 6% T19 - Low Income Health Program","LIHP 94/6","118a-i",{"$f":"SUM(E201*'(6) OT Cost Allocation'!$E$384)-D201","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E204*'(6) OT Cost Allocation'!$E$384*0.88),2)","v":0},{"$f":"D28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E204*'(6) OT Cost Allocation'!$E$384)-D204","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E207*'(6) OT Cost Allocation'!$E$384*0.5),2)","v":0},{"$f":"D29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E207*'(6) OT Cost Allocation'!$E$384)-D207","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E210*'(6) OT Cost Allocation'!$E$384*0.88),2)","v":0},{"$f":"D30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E210*'(6) OT Cost Allocation'!$E$384)-D210","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E213*'(6) OT Cost Allocation'!$E$384*0.5),2)","v":0},{"$f":"D31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E213*'(6) OT Cost Allocation'!$E$384)-D213","v":0}]
["DMC SGF 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","204-n",{"$f":"SUM(E215*'(6) OT Cost Allocation'!$E$384*100%)","v":0},{"$f":"D32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E217*'(6) OT Cost Allocation'!$E$384*0.88),2)","v":0},{"$f":"D33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E217*'(6) OT Cost Allocation'!$E$384)-D217","v":0}]
["DMC SGF 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","204-r",{"$f":"ROUNDDOWN(MIN(E219*'(6) OT Cost Allocation'!$E$384*100%),2)","v":0},{"$f":"D34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E221*'(6) OT Cost Allocation'!$E$384*0.5),2)","v":0},{"$f":"D35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E221*'(6) OT Cost Allocation'!$E$384)-D221","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E224*'(6) OT Cost Allocation'!$E$384*0.95),2)","v":0},{"$f":"D36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E224*'(6) OT Cost Allocation'!$E$384)-D224","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E226*'(6) OT Cost Allocation'!$E$384*0.94),2)","v":0},{"$f":"D37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E226*'(6) OT Cost Allocation'!$E$384)-D226","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E229*'(6) OT Cost Allocation'!$E$384*0.65),2)","v":0},{"$f":"D38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E229*'(6) OT Cost Allocation'!$E$384)-D229","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E232*'(6) OT Cost Allocation'!$E$384*0.5),2)","v":0},{"$f":"D39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E232*'(6) OT Cost Allocation'!$E$384)-D232","v":0}]
["DMC SGF 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","204-t",{"$f":"SUM(E234*'(6) OT Cost Allocation'!$E$384*100%)","v":0},{"$f":"D40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E236*'(6) OT Cost Allocation'!$E$384*0.5),2)","v":0},{"$f":"D41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E236*'(6) OT Cost Allocation'!$E$384)-D236","v":0}]
["DMC SGF 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","204-v",{"$f":"SUM(E238*'(6) OT Cost Allocation'!$E$384*100%)","v":0},{"$f":"D42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E240*'(6) OT Cost Allocation'!$E$384*0.65),2)","v":0},{"$f":"D43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E240*'(6) OT Cost Allocation'!$E$384)-D240","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E243*'(6) OT Cost Allocation'!$E$384*0.65),2)","v":0},{"$f":"D44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E243*'(6) OT Cost Allocation'!$E$384)-D243","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN(E246*'(6) OT Cost Allocation'!$E$384*0.95),2)","v":0},{"$f":"D45","v":0}]
["DMC SGF 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","103a-y",{"$f":"SUM(E246*'(6) OT Cost Allocation'!$E$384)-D246","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN(E248*'(6) OT Cost Allocation'!$E$384*0.94),2)","v":0},{"$f":"D46","v":0}]
["DMC SGF 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","118a-y",{"$f":"SUM(E248*'(6) OT Cost Allocation'!$E$384)-D248","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E256*'(6) OT Cost Allocation'!$E$375)-SUM(D176:D253)","v":0}]
[null,null,null,{"$f":"SUM(D176:D255)","v":0},{"$f":"SUM(E176:E255)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E259*'(6) OT Cost Allocation'!$E$384*100%)","v":0},{"$f":"D16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E263*'(6) OT Cost Allocation'!$E$375)-D259-D260-D261","v":0}]
[null,null,null,{"$f":"SUM(D259:D262)","v":0},{"$f":"SUM(E259:E261)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E266*'(6) OT Cost Allocation'!$E$384*100%)","v":0},{"$f":"D23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E270*'(6) OT Cost Allocation'!$E$375)-D266-D267-D268","v":0}]
[null,null,null,{"$f":"SUM(D266:D269)","v":0},{"$f":"SUM(E266:E268)","v":0}]
[]
[null,"Total OT Group Non Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F101","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!E$385","v":0}]
[]
[]
["OT Case Management Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E107","v":0},{"$f":"+'(6) OT Cost Allocation'!E103","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C107","v":0},{"$f":"+'(6) OT Cost Allocation'!C103","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E288*'(6) OT Cost Allocation'!$F$384*0.5),2)","v":0},{"$f":"E14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E288*'(6) OT Cost Allocation'!$F$384)-D288","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM(E290*'(6) OT Cost Allocation'!$F$384*100%)","v":0},{"$f":"E15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E292*'(6) OT Cost Allocation'!$F$384*100%)","v":0},{"$f":"E17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E294*'(6) OT Cost Allocation'!$F$384*0.88),2)","v":0},{"$f":"E18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E294*'(6) OT Cost Allocation'!$F$384)-D294","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM(E296*'(6) OT Cost Allocation'!$F$384*100%)","v":0},{"$f":"E19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E298*'(6) OT Cost Allocation'!$F$384*0.88),2)","v":0},{"$f":"E20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E298*'(6) OT Cost Allocation'!$F$384)-D298","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E301*'(6) OT Cost Allocation'!$F$384*0.65),2)","v":0},{"$f":"E21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E301*'(6) OT Cost Allocation'!$F$384)-D301","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E304*'(6) OT Cost Allocation'!$F$384*0.65),2)","v":0},{"$f":"E22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E304*'(6) OT Cost Allocation'!$F$384)-D304","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E307*'(6) OT Cost Allocation'!$F$384*0.88),2)","v":0},{"$f":"E24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E307*'(6) OT Cost Allocation'!$F$384)-D307","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM(E309*'(6) OT Cost Allocation'!$F$384*100%)","v":0},{"$f":"E25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E311*'(6) OT Cost Allocation'!$F$384*0.95),2)","v":0},{"$f":"E26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM(E311*'(6) OT Cost Allocation'!$F$384)-D311","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E313*'(6) OT Cost Allocation'!$F$384*0.94),2)","v":0},{"$f":"E27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E313*'(6) OT Cost Allocation'!$F$384)-D313","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E316*'(6) OT Cost Allocation'!$F$384*0.88),2)","v":0},{"$f":"E28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E316*'(6) OT Cost Allocation'!$F$384)-D316","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E319*'(6) OT Cost Allocation'!$F$384*0.5),2)","v":0},{"$f":"E29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E319*'(6) OT Cost Allocation'!$F$384)-D319","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E322*'(6) OT Cost Allocation'!$F$384*0.88),2)","v":0},{"$f":"E30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E322*'(6) OT Cost Allocation'!$F$384)-D322","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E325*'(6) OT Cost Allocation'!$F$384*0.5),2)","v":0},{"$f":"E31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E325*'(6) OT Cost Allocation'!$F$384)-D325","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM(E327*'(6) OT Cost Allocation'!$F$384*100%)","v":0},{"$f":"E32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E329*'(6) OT Cost Allocation'!$F$384*0.88),2)","v":0},{"$f":"E33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E329*'(6) OT Cost Allocation'!$F$384)-D329","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"ROUNDDOWN(MIN(E331*'(6) OT Cost Allocation'!$F$384*100%),2)","v":0},{"$f":"E34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E333*'(6) OT Cost Allocation'!$F$384*0.5),2)","v":0},{"$f":"E35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E333*'(6) OT Cost Allocation'!$F$384)-D333","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E336*'(6) OT Cost Allocation'!$F$384*0.95),2)","v":0},{"$f":"E36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E336*'(6) OT Cost Allocation'!$F$384)-D336","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E338*'(6) OT Cost Allocation'!$F$384*0.94),2)","v":0},{"$f":"E37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E338*'(6) OT Cost Allocation'!$F$384)-D338","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E341*'(6) OT Cost Allocation'!$F$384*0.65),2)","v":0},{"$f":"E38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E341*'(6) OT Cost Allocation'!$F$384)-D341","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E344*'(6) OT Cost Allocation'!$F$384*0.5),2)","v":0},{"$f":"E39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E344*'(6) OT Cost Allocation'!$F$384)-D344","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM(E346*'(6) OT Cost Allocation'!$F$384*100%)","v":0},{"$f":"E40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E348*'(6) OT Cost Allocation'!$F$384*0.5),2)","v":0},{"$f":"E41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E348*'(6) OT Cost Allocation'!$F$384)-D348","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM(E350*'(6) OT Cost Allocation'!$F$384*100%)","v":0},{"$f":"E42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E352*'(6) OT Cost Allocation'!$F$384*0.65),2)","v":0},{"$f":"E43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E352*'(6) OT Cost Allocation'!$F$384)-D352","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E355*'(6) OT Cost Allocation'!$F$384*0.65),2)","v":0},{"$f":"E44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E355*'(6) OT Cost Allocation'!$F$384)-D355","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E358*'(6) OT Cost Allocation'!$F$384*0.95),2)","v":0},{"$f":"E45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E358*'(6) OT Cost Allocation'!$F$384)-D358","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E360*'(6) OT Cost Allocation'!$F$384*0.94),2)","v":0},{"$f":"E46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E360*'(6) OT Cost Allocation'!$F$384)-D360","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E368*'(6) OT Cost Allocation'!$F$375)-SUM(D288:D365)","v":0}]
[null,null,null,{"$f":"SUM(D288:D367)","v":0},{"$f":"SUM(E288:E367)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E371*'(6) OT Cost Allocation'!$F$384*100%)","v":0},{"$f":"E$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E375*'(6) OT Cost Allocation'!$F$375)-D371-D372-D373","v":0}]
[null,null,null,{"$f":"SUM(D371:D374)","v":0},{"$f":"SUM(E371:E373)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E378*'(6) OT Cost Allocation'!$F$384*100%)","v":0},{"$f":"E$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E382*'(6) OT Cost Allocation'!$F$375)-D378-D379-D380","v":0}]
[null,null,null,{"$f":"SUM(D378:D381)","v":0},{"$f":"SUM(E378:E380)","v":0}]
[]
[null,"Total OT Case Management Non Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$107","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!F$385","v":0}]
[]
[]
["OT Physician Consultation Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E113","v":0},{"$f":"+'(6) OT Cost Allocation'!E109","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C113","v":0},{"$f":"+'(6) OT Cost Allocation'!C109","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E400*'(6) OT Cost Allocation'!$G$384*0.5),2)","v":0},{"$f":"F$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E400*'(6) OT Cost Allocation'!$G$384)-D400","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM(E402*'(6) OT Cost Allocation'!G$384*100%)","v":0},{"$f":"F$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E404*'(6) OT Cost Allocation'!$G$384*100%)","v":0},{"$f":"F$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E406*'(6) OT Cost Allocation'!$G$384*0.88),2)","v":0},{"$f":"F$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E406*'(6) OT Cost Allocation'!$G$384)-D406","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM(E408*'(6) OT Cost Allocation'!$G$384*100%)","v":0},{"$f":"F$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E410*'(6) OT Cost Allocation'!$G$384*0.88),2)","v":0},{"$f":"F$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E410*'(6) OT Cost Allocation'!$G$384)-D410","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E413*'(6) OT Cost Allocation'!$G$384*0.65),2)","v":0},{"$f":"F$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E413*'(6) OT Cost Allocation'!$G$384)-D413","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E416*'(6) OT Cost Allocation'!$G$384*0.65),2)","v":0},{"$f":"F$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E416*'(6) OT Cost Allocation'!$G$384)-D416","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E419*'(6) OT Cost Allocation'!$G$384*0.88),2)","v":0},{"$f":"F$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E419*'(6) OT Cost Allocation'!$G$384)-D419","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM(E421*'(6) OT Cost Allocation'!$G$384*100%)","v":0},{"$f":"F$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E423*'(6) OT Cost Allocation'!$G$384*0.95),2)","v":0},{"$f":"F$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM(E423*'(6) OT Cost Allocation'!$G$384)-D423","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E425*'(6) OT Cost Allocation'!$G$384*0.94),2)","v":0},{"$f":"F$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E425*'(6) OT Cost Allocation'!$G$384)-D425","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E428*'(6) OT Cost Allocation'!$G$384*0.88),2)","v":0},{"$f":"F$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E428*'(6) OT Cost Allocation'!$G$384)-D428","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E431*'(6) OT Cost Allocation'!$G$384*0.5),2)","v":0},{"$f":"F$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E431*'(6) OT Cost Allocation'!$G$384)-D431","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E434*'(6) OT Cost Allocation'!$G$384*0.88),2)","v":0},{"$f":"F$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E434*'(6) OT Cost Allocation'!$G$384)-D434","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E437*'(6) OT Cost Allocation'!$G$384*0.5),2)","v":0},{"$f":"F$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E437*'(6) OT Cost Allocation'!$G$384)-D437","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM(E439*'(6) OT Cost Allocation'!G$384*100%)","v":0},{"$f":"F$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E441*'(6) OT Cost Allocation'!$G$384*0.88),2)","v":0},{"$f":"F$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E441*'(6) OT Cost Allocation'!$G$384)-D441","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"ROUNDDOWN(MIN(E443*'(6) OT Cost Allocation'!$G$384*100%),2)","v":0},{"$f":"F$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E445*'(6) OT Cost Allocation'!$G$384*0.5),2)","v":0},{"$f":"F$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E445*'(6) OT Cost Allocation'!$G$384)-D445","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E448*'(6) OT Cost Allocation'!$G$384*0.95),2)","v":0},{"$f":"F$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E448*'(6) OT Cost Allocation'!$G$384)-D448","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E450*'(6) OT Cost Allocation'!$G$384*0.94),2)","v":0},{"$f":"F$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E450*'(6) OT Cost Allocation'!$G$384)-D450","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E453*'(6) OT Cost Allocation'!$G$384*0.65),2)","v":0},{"$f":"F$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E453*'(6) OT Cost Allocation'!$G$384)-D453","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E456*'(6) OT Cost Allocation'!$G$384*0.5),2)","v":0},{"$f":"F$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E456*'(6) OT Cost Allocation'!$G$384)-D456","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM(E458*'(6) OT Cost Allocation'!G$384*100%)","v":0},{"$f":"F$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E460*'(6) OT Cost Allocation'!$G$384*0.5),2)","v":0},{"$f":"F$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E460*'(6) OT Cost Allocation'!$G$384)-D460","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM(E462*'(6) OT Cost Allocation'!G$384*100%)","v":0},{"$f":"F$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E464*'(6) OT Cost Allocation'!$G$384*0.65),2)","v":0},{"$f":"F$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E464*'(6) OT Cost Allocation'!$G$384)-D464","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E467*'(6) OT Cost Allocation'!$G$384*0.65),2)","v":0},{"$f":"F$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E467*'(6) OT Cost Allocation'!$G$384)-D467","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E470*'(6) OT Cost Allocation'!$G$384*0.95),2)","v":0},{"$f":"F$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E470*'(6) OT Cost Allocation'!$G$384)-D470","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E472*'(6) OT Cost Allocation'!$G$384*0.94),2)","v":0},{"$f":"F$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E472*'(6) OT Cost Allocation'!$G$384)-D472","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E480*'(6) OT Cost Allocation'!$G$375)-SUM(D400:D477)","v":0}]
[null,null,null,{"$f":"SUM(D400:D479)","v":0},{"$f":"SUM(E400:E479)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E483*'(6) OT Cost Allocation'!$G$384*100%)","v":0},{"$f":"F16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E487*'(6) OT Cost Allocation'!$G$375)-D483-D484-D485","v":0}]
[null,null,null,{"$f":"SUM(D483:D486)","v":0},{"$f":"SUM(E483:E485)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E490*'(6) OT Cost Allocation'!$G$384*100%)","v":0},{"$f":"F23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E494*'(6) OT Cost Allocation'!$G$375)-D490-D491-D492","v":0}]
[null,null,null,{"$f":"SUM(D490:D493)","v":0},{"$f":"SUM(E490:E492)","v":0}]
[]
[null,"Total OT Physician Consultation Non Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F113","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!G$385","v":0}]
[]
[]
["OT Recovery Services - Individual Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$119","v":0},{"$f":"+'(6) OT Cost Allocation'!E$115","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$119","v":0},{"$f":"+'(6) OT Cost Allocation'!C115","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E512*'(6) OT Cost Allocation'!$H$384*0.5),2)","v":0},{"$f":"G$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E512*'(6) OT Cost Allocation'!$H$384)-D512","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM(E514*'(6) OT Cost Allocation'!H$384*100%)","v":0},{"$f":"G$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E516*'(6) OT Cost Allocation'!$H$384*100%)","v":0},{"$f":"G$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E518*'(6) OT Cost Allocation'!$H$384*0.88),2)","v":0},{"$f":"G$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E518*'(6) OT Cost Allocation'!$H$384)-D518","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM(E520*'(6) OT Cost Allocation'!$H$384*100%)","v":0},{"$f":"G$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E522*'(6) OT Cost Allocation'!$H$384*0.88),2)","v":0},{"$f":"G$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E522*'(6) OT Cost Allocation'!$H$384)-D522","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E525*'(6) OT Cost Allocation'!$H$384*0.65),2)","v":0},{"$f":"G$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E525*'(6) OT Cost Allocation'!$H$384)-D525","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E528*'(6) OT Cost Allocation'!$H$384*0.65),2)","v":0},{"$f":"G$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E528*'(6) OT Cost Allocation'!$H$384)-D528","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E531*'(6) OT Cost Allocation'!$H$384*0.88),2)","v":0},{"$f":"G$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E531*'(6) OT Cost Allocation'!$H$384)-D531","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM(E533*'(6) OT Cost Allocation'!$H$384*100%)","v":0},{"$f":"G$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E535*'(6) OT Cost Allocation'!$H$384*0.95),2)","v":0},{"$f":"G$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM(E535*'(6) OT Cost Allocation'!$H$384)-D535","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E537*'(6) OT Cost Allocation'!$H$384*0.94),2)","v":0},{"$f":"G$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E537*'(6) OT Cost Allocation'!$H$384)-D537","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E540*'(6) OT Cost Allocation'!$H$384*0.88),2)","v":0},{"$f":"G$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E540*'(6) OT Cost Allocation'!$H$384)-D540","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E543*'(6) OT Cost Allocation'!$H$384*0.5),2)","v":0},{"$f":"G$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E543*'(6) OT Cost Allocation'!$H$384)-D543","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E546*'(6) OT Cost Allocation'!$H$384*0.88),2)","v":0},{"$f":"G$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E546*'(6) OT Cost Allocation'!$H$384)-D546","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E549*'(6) OT Cost Allocation'!$H$384*0.5),2)","v":0},{"$f":"G$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E549*'(6) OT Cost Allocation'!$H$384)-D549","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM(E551*'(6) OT Cost Allocation'!$H$384*100%)","v":0},{"$f":"G$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E553*'(6) OT Cost Allocation'!$H$384*0.88),2)","v":0},{"$f":"G$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E553*'(6) OT Cost Allocation'!$H$384)-D553","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"ROUNDDOWN(MIN(E555*'(6) OT Cost Allocation'!$H$384*100%),2)","v":0},{"$f":"G$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E557*'(6) OT Cost Allocation'!$H$384*0.5),2)","v":0},{"$f":"G$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E557*'(6) OT Cost Allocation'!$H$384)-D557","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E560*'(6) OT Cost Allocation'!$H$384*0.95),2)","v":0},{"$f":"G$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E560*'(6) OT Cost Allocation'!$H$384)-D560","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E562*'(6) OT Cost Allocation'!$H$384*0.94),2)","v":0},{"$f":"G$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E562*'(6) OT Cost Allocation'!$H$384)-D562","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E565*'(6) OT Cost Allocation'!$H$384*0.65),2)","v":0},{"$f":"G$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E565*'(6) OT Cost Allocation'!$H$384)-D565","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E568*'(6) OT Cost Allocation'!$H$384*0.5),2)","v":0},{"$f":"G$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E568*'(6) OT Cost Allocation'!$H$384)-D568","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM(E570*'(6) OT Cost Allocation'!$H$384*100%)","v":0},{"$f":"G$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E572*'(6) OT Cost Allocation'!$H$384*0.5),2)","v":0},{"$f":"G$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E572*'(6) OT Cost Allocation'!$H$384)-D572","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM(E574*'(6) OT Cost Allocation'!$H$384*100%)","v":0},{"$f":"G$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E576*'(6) OT Cost Allocation'!$H$384*0.65),2)","v":0},{"$f":"G$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E576*'(6) OT Cost Allocation'!$H$384)-D576","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E579*'(6) OT Cost Allocation'!$H$384*0.65),2)","v":0},{"$f":"G$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E579*'(6) OT Cost Allocation'!$H$384)-D579","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E582*'(6) OT Cost Allocation'!$H$384*0.95),2)","v":0},{"$f":"G$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E582*'(6) OT Cost Allocation'!$H$384)-D582","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E584*'(6) OT Cost Allocation'!$H$384*0.94),2)","v":0},{"$f":"G$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E584*'(6) OT Cost Allocation'!$H$384)-D584","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E592*'(6) OT Cost Allocation'!$H$375)-SUM(D512:D589)","v":0}]
[null,null,null,{"$f":"SUM(D512:D591)","v":0},{"$f":"SUM(E512:E591)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E595*'(6) OT Cost Allocation'!$H$384*100%)","v":0},{"$f":"H$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E599*'(6) OT Cost Allocation'!$H$375)-D595-D596-D597","v":0}]
[null,null,null,{"$f":"SUM(D595:D598)","v":0},{"$f":"SUM(E595:E597)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E602*'(6) OT Cost Allocation'!$H$384*100%)","v":0},{"$f":"H$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E606*'(6) OT Cost Allocation'!$H$375)-D602-D603-D604","v":0}]
[null,null,null,{"$f":"SUM(D602:D605)","v":0},{"$f":"SUM(E602:E604)","v":0}]
[]
[null,"Total OT Recovery Services Individual Non Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F119","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!H$385","v":0}]
[]
[]
["OT Recovery Services - Group Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$125","v":0},{"$f":"+'(6) OT Cost Allocation'!E$121","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$125","v":0},{"$f":"+'(6) OT Cost Allocation'!C121","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E624*'(6) OT Cost Allocation'!$I$384*0.5),2)","v":0},{"$f":"H$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E624*'(6) OT Cost Allocation'!$I$384)-D624","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM(E626*'(6) OT Cost Allocation'!I$384*100%)","v":0},{"$f":"H$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E628*'(6) OT Cost Allocation'!$I$384*100%)","v":0},{"$f":"H$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E630*'(6) OT Cost Allocation'!$I$384*0.88),2)","v":0},{"$f":"H$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E630*'(6) OT Cost Allocation'!$I$384)-D630","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM(E632*'(6) OT Cost Allocation'!$I$384*100%)","v":0},{"$f":"H$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E634*'(6) OT Cost Allocation'!$I$384*0.88),2)","v":0},{"$f":"H$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E634*'(6) OT Cost Allocation'!$I$384)-D634","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E637*'(6) OT Cost Allocation'!$I$384*0.65),2)","v":0},{"$f":"H$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E637*'(6) OT Cost Allocation'!$I$384)-D637","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E640*'(6) OT Cost Allocation'!$I$384*0.65),2)","v":0},{"$f":"H$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E640*'(6) OT Cost Allocation'!$I$384)-D640","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E643*'(6) OT Cost Allocation'!$I$384*0.88),2)","v":0},{"$f":"H$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E643*'(6) OT Cost Allocation'!$I$384)-D643","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM(E645*'(6) OT Cost Allocation'!$I$384*100%)","v":0},{"$f":"H$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E647*'(6) OT Cost Allocation'!$I$384*0.95),2)","v":0},{"$f":"H$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM(E647*'(6) OT Cost Allocation'!$I$384)-D647","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E649*'(6) OT Cost Allocation'!$I$384*0.94),2)","v":0},{"$f":"H$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E649*'(6) OT Cost Allocation'!$I$384)-D649","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E652*'(6) OT Cost Allocation'!$I$384*0.88),2)","v":0},{"$f":"H$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E652*'(6) OT Cost Allocation'!$I$384)-D652","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E655*'(6) OT Cost Allocation'!$I$384*0.5),2)","v":0},{"$f":"H$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E655*'(6) OT Cost Allocation'!$I$384)-D655","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E658*'(6) OT Cost Allocation'!$I$384*0.88),2)","v":0},{"$f":"H$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E658*'(6) OT Cost Allocation'!$I$384)-D658","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E661*'(6) OT Cost Allocation'!$I$384*0.5),2)","v":0},{"$f":"H$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E661*'(6) OT Cost Allocation'!$I$384)-D661","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM(E663*'(6) OT Cost Allocation'!$I$384*100%)","v":0},{"$f":"H$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E665*'(6) OT Cost Allocation'!$I$384*0.88),2)","v":0},{"$f":"H$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E665*'(6) OT Cost Allocation'!$I$384)-D665","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"ROUNDDOWN(MIN(E667*'(6) OT Cost Allocation'!$I$384*100%),2)","v":0},{"$f":"H$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E669*'(6) OT Cost Allocation'!$I$384*0.5),2)","v":0},{"$f":"H$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E669*'(6) OT Cost Allocation'!$I$384)-D669","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E672*'(6) OT Cost Allocation'!$I$384*0.95),2)","v":0},{"$f":"H$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E672*'(6) OT Cost Allocation'!$I$384)-D672","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E674*'(6) OT Cost Allocation'!$I$384*0.94),2)","v":0},{"$f":"H$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E674*'(6) OT Cost Allocation'!$I$384)-D674","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E677*'(6) OT Cost Allocation'!$I$384*0.65),2)","v":0},{"$f":"H$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E677*'(6) OT Cost Allocation'!$I$384)-D677","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E680*'(6) OT Cost Allocation'!$I$384*0.5),2)","v":0},{"$f":"H$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E680*'(6) OT Cost Allocation'!$I$384)-D680","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM(E682*'(6) OT Cost Allocation'!I$384*100%)","v":0},{"$f":"H$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E684*'(6) OT Cost Allocation'!$I$384*0.5),2)","v":0},{"$f":"H$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E684*'(6) OT Cost Allocation'!$I$384)-D684","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM(E686*'(6) OT Cost Allocation'!$I$384*100%)","v":0},{"$f":"H$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E688*'(6) OT Cost Allocation'!$I$384*0.65),2)","v":0},{"$f":"H$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E688*'(6) OT Cost Allocation'!$I$384)-D688","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E691*'(6) OT Cost Allocation'!$I$384*0.65),2)","v":0},{"$f":"H$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E691*'(6) OT Cost Allocation'!$I$384)-D691","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E694*'(6) OT Cost Allocation'!$I$384*0.95),2)","v":0},{"$f":"H$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E694*'(6) OT Cost Allocation'!$I$384)-D694","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E696*'(6) OT Cost Allocation'!$I$384*0.94),2)","v":0},{"$f":"H$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E696*'(6) OT Cost Allocation'!$I$384)-D696","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E704*'(6) OT Cost Allocation'!$I$375)-SUM(D624:D701)","v":0}]
[null,null,null,{"$f":"SUM(D624:D703)","v":0},{"$f":"SUM(E624:E696)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E707*'(6) OT Cost Allocation'!$I$384*100%)","v":0},{"$f":"H$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E711*'(6) OT Cost Allocation'!$I$375)-D707-D708-D709","v":0}]
[null,null,null,{"$f":"SUM(D707:D710)","v":0},{"$f":"SUM(E707:E709)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E714*'(6) OT Cost Allocation'!$I$384*100%)","v":0},{"$f":"H$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E718*'(6) OT Cost Allocation'!$I$375)-D714-D715-D716","v":0}]
[null,null,null,{"$f":"SUM(D714:D717)","v":0},{"$f":"SUM(E714:E716)","v":0}]
[]
[null,"Total OT Recovery Services Group Non Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F125","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!I$385","v":0}]
[]
[]
["OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$131","v":0},{"$f":"+'(6) OT Cost Allocation'!E$127","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$131","v":0},{"$f":"+'(6) OT Cost Allocation'!C127","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E736*'(6) OT Cost Allocation'!$J$384*0.5),2)","v":0},{"$f":"I$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E736*'(6) OT Cost Allocation'!$J$384)-D736","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM(E738*'(6) OT Cost Allocation'!J$384*100%)","v":0},{"$f":"I$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E740*'(6) OT Cost Allocation'!$J$384*100%)","v":0},{"$f":"I$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E742*'(6) OT Cost Allocation'!$J$384*0.88),2)","v":0},{"$f":"I$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E742*'(6) OT Cost Allocation'!$J$384)-D742","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM(E744*'(6) OT Cost Allocation'!$J$384*100%)","v":0},{"$f":"I$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E746*'(6) OT Cost Allocation'!$J$384*0.88),2)","v":0},{"$f":"I$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E746*'(6) OT Cost Allocation'!$J$384)-D746","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E749*'(6) OT Cost Allocation'!$J$384*0.65),2)","v":0},{"$f":"I$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E749*'(6) OT Cost Allocation'!$J$384)-D749","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E752*'(6) OT Cost Allocation'!$J$384*0.65),2)","v":0},{"$f":"I$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E752*'(6) OT Cost Allocation'!$J$384)-D752","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E755*'(6) OT Cost Allocation'!$J$384*0.88),2)","v":0},{"$f":"I$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E755*'(6) OT Cost Allocation'!$J$384)-D755","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM(E757*'(6) OT Cost Allocation'!$J$384*100%)","v":0},{"$f":"I$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E759*'(6) OT Cost Allocation'!$J$384*0.95),2)","v":0},{"$f":"I$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM(E759*'(6) OT Cost Allocation'!$J$384)-D759","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E761*'(6) OT Cost Allocation'!$J$384*0.94),2)","v":0},{"$f":"I$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E761*'(6) OT Cost Allocation'!$J$384)-D761","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E764*'(6) OT Cost Allocation'!$J$384*0.88),2)","v":0},{"$f":"I$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E764*'(6) OT Cost Allocation'!$J$384)-D764","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E767*'(6) OT Cost Allocation'!$J$384*0.5),2)","v":0},{"$f":"I$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E767*'(6) OT Cost Allocation'!$J$384)-D767","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E770*'(6) OT Cost Allocation'!$J$384*0.88),2)","v":0},{"$f":"I$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E770*'(6) OT Cost Allocation'!$J$384)-D770","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E773*'(6) OT Cost Allocation'!$J$384*0.5),2)","v":0},{"$f":"I$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E773*'(6) OT Cost Allocation'!$J$384)-D773","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM(E775*'(6) OT Cost Allocation'!$J$384*100%)","v":0},{"$f":"I$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E777*'(6) OT Cost Allocation'!$J$384*0.88),2)","v":0},{"$f":"I$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E777*'(6) OT Cost Allocation'!$J$384)-D777","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"ROUNDDOWN(MIN(E779*'(6) OT Cost Allocation'!$J$384*100%),2)","v":0},{"$f":"I$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E781*'(6) OT Cost Allocation'!$J$384*0.5),2)","v":0},{"$f":"I$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E781*'(6) OT Cost Allocation'!$J$384)-D781","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E784*'(6) OT Cost Allocation'!$J$384*0.95),2)","v":0},{"$f":"I$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E784*'(6) OT Cost Allocation'!$J$384)-D784","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E786*'(6) OT Cost Allocation'!$J$384*0.94),2)","v":0},{"$f":"I$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E786*'(6) OT Cost Allocation'!$J$384)-D786","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E789*'(6) OT Cost Allocation'!$J$384*0.65),2)","v":0},{"$f":"I$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E789*'(6) OT Cost Allocation'!$J$384)-D789","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E792*'(6) OT Cost Allocation'!$J$384*0.5),2)","v":0},{"$f":"I$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E792*'(6) OT Cost Allocation'!$J$384)-D792","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM(E794*'(6) OT Cost Allocation'!$J$384*100%)","v":0},{"$f":"I$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E796*'(6) OT Cost Allocation'!$J$384*0.5),2)","v":0},{"$f":"I$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E796*'(6) OT Cost Allocation'!$J$384)-D796","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM(E798*'(6) OT Cost Allocation'!$J$384*100%)","v":0},{"$f":"I$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E800*'(6) OT Cost Allocation'!$J$384*0.65),2)","v":0},{"$f":"I$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E800*'(6) OT Cost Allocation'!$J$384)-D800","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E803*'(6) OT Cost Allocation'!$J$384*0.65),2)","v":0},{"$f":"I$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E803*'(6) OT Cost Allocation'!$J$384)-D803","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E806*'(6) OT Cost Allocation'!$J$384*0.95),2)","v":0},{"$f":"I$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E806*'(6) OT Cost Allocation'!$J$384)-D806","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E808*'(6) OT Cost Allocation'!$J$384*0.94),2)","v":0},{"$f":"I$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E808*'(6) OT Cost Allocation'!$J$384)-D808","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E816*'(6) OT Cost Allocation'!$J$375)-SUM(D736:D813)","v":0}]
[null,null,null,{"$f":"SUM(D736:D815)","v":0},{"$f":"SUM(E736:E808)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E819*'(6) OT Cost Allocation'!$J$384*100%)","v":0},{"$f":"I$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E823*'(6) OT Cost Allocation'!$J$375)-D819-D820-D821","v":0}]
[null,null,null,{"$f":"SUM(D819:D822)","v":0},{"$f":"SUM(E819:E821)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E826*'(6) OT Cost Allocation'!$J$384*100%)","v":0},{"$f":"I$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E830*'(6) OT Cost Allocation'!$J$375)-D826-D827-D828","v":0}]
[null,null,null,{"$f":"SUM(D826:D829)","v":0},{"$f":"SUM(E826:E828)","v":0}]
[]
[null,"Total OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F131","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!J$385","v":0}]
[]
[]
["OT Recovery Services - Case Management Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$137","v":0},{"$f":"+'(6) OT Cost Allocation'!E$133","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$137","v":0},{"$f":"+'(6) OT Cost Allocation'!C$133","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E848*'(6) OT Cost Allocation'!$K$384*0.5),2)","v":0},{"$f":"J$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E848*'(6) OT Cost Allocation'!$K$384)-D848","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM(E850*'(6) OT Cost Allocation'!K$384*100%)","v":0},{"$f":"J$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E852*'(6) OT Cost Allocation'!$K$384*100%)","v":0},{"$f":"J$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E854*'(6) OT Cost Allocation'!$K$384*0.88),2)","v":0},{"$f":"J$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E854*'(6) OT Cost Allocation'!$K$384)-D854","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM(E856*'(6) OT Cost Allocation'!$K$384*100%)","v":0},{"$f":"J$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E858*'(6) OT Cost Allocation'!$K$384*0.88),2)","v":0},{"$f":"J$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E858*'(6) OT Cost Allocation'!$K$384)-D858","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E861*'(6) OT Cost Allocation'!$K$384*0.65),2)","v":0},{"$f":"J$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E861*'(6) OT Cost Allocation'!K$384)-D861","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E864*'(6) OT Cost Allocation'!$K$384*0.65),2)","v":0},{"$f":"J$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E864*'(6) OT Cost Allocation'!K$384)-D864","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E867*'(6) OT Cost Allocation'!$K$384*0.88),2)","v":0},{"$f":"J$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E867*'(6) OT Cost Allocation'!$K$384)-D867","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM(E869*'(6) OT Cost Allocation'!K$384*100%)","v":0},{"$f":"J$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E871*'(6) OT Cost Allocation'!$K$384*0.95),2)","v":0},{"$f":"J$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM(E871*'(6) OT Cost Allocation'!$K$384)-D871","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E873*'(6) OT Cost Allocation'!$K$384*0.94),2)","v":0},{"$f":"J$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E873*'(6) OT Cost Allocation'!$K$384)-D873","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E876*'(6) OT Cost Allocation'!$K$384*0.88),2)","v":0},{"$f":"J$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E876*'(6) OT Cost Allocation'!$K$384)-D876","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E879*'(6) OT Cost Allocation'!$K$384*0.5),2)","v":0},{"$f":"J$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E879*'(6) OT Cost Allocation'!$K$384)-D879","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E882*'(6) OT Cost Allocation'!$K$384*0.88),2)","v":0},{"$f":"J$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E882*'(6) OT Cost Allocation'!$K$384)-D882","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E885*'(6) OT Cost Allocation'!$K$384*0.5),2)","v":0},{"$f":"J$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E885*'(6) OT Cost Allocation'!$K$384)-D885","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM(E887*'(6) OT Cost Allocation'!K$384*100%)","v":0},{"$f":"J$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E889*'(6) OT Cost Allocation'!$K$384*0.88),2)","v":0},{"$f":"J$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E889*'(6) OT Cost Allocation'!$K$384)-D889","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"ROUNDDOWN(MIN(E891*'(6) OT Cost Allocation'!$K$384*100%),2)","v":0},{"$f":"J$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E893*'(6) OT Cost Allocation'!$K$384*0.5),2)","v":0},{"$f":"J$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E893*'(6) OT Cost Allocation'!$K$384)-D893","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E896*'(6) OT Cost Allocation'!$K$384*0.95),2)","v":0},{"$f":"J$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E896*'(6) OT Cost Allocation'!$K$384)-D896","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E898*'(6) OT Cost Allocation'!$K$384*0.94),2)","v":0},{"$f":"J$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E898*'(6) OT Cost Allocation'!$K$384)-D898","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E901*'(6) OT Cost Allocation'!$K$384*0.65),2)","v":0},{"$f":"J$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E901*'(6) OT Cost Allocation'!$K$384)-D901","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E904*'(6) OT Cost Allocation'!$K$384*0.5),2)","v":0},{"$f":"J$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E904*'(6) OT Cost Allocation'!$K$384)-D904","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM(E906*'(6) OT Cost Allocation'!K$384*100%)","v":0},{"$f":"J$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E908*'(6) OT Cost Allocation'!$K$384*0.5),2)","v":0},{"$f":"J$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E908*'(6) OT Cost Allocation'!$K$384)-D908","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM(E910*'(6) OT Cost Allocation'!K$384*100%)","v":0},{"$f":"J$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E912*'(6) OT Cost Allocation'!$K$384*0.65),2)","v":0},{"$f":"J$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E912*'(6) OT Cost Allocation'!K$384)-D912","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E915*'(6) OT Cost Allocation'!$K$384*0.65),2)","v":0},{"$f":"J$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E915*'(6) OT Cost Allocation'!K$384)-D915","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E918*'(6) OT Cost Allocation'!$K$384*0.95),2)","v":0},{"$f":"J$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E918*'(6) OT Cost Allocation'!$K$384)-D918","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E920*'(6) OT Cost Allocation'!$K$384*0.94),2)","v":0},{"$f":"J$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E920*'(6) OT Cost Allocation'!$K$384)-D920","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E928*'(6) OT Cost Allocation'!$K$375)-SUM(D848:D925)","v":0}]
[null,null,null,{"$f":"SUM(D848:D927)","v":0},{"$f":"SUM(E848:E927)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E931*'(6) OT Cost Allocation'!$K$384*100%)","v":0},{"$f":"J$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E935*'(6) OT Cost Allocation'!$K$375)-D931-D932-D933","v":0}]
[null,null,null,{"$f":"SUM(D931:D934)","v":0},{"$f":"SUM(E931:E933)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E938*'(6) OT Cost Allocation'!$K$384*100%)","v":0},{"$f":"J$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E942*'(6) OT Cost Allocation'!$K$375)-D938-D939-D940","v":0}]
[null,null,null,{"$f":"SUM(D938:D941)","v":0},{"$f":"SUM(E938:E940)","v":0}]
[]
[null,"Total OT  Recovery Services - Case Management Non Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F137","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!K$385","v":0}]
[]
[]
["OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$143","v":0},{"$f":"+'(6) OT Cost Allocation'!E$139","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$143","v":0},{"$f":"+'(6) OT Cost Allocation'!C$139","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E960*'(6) OT Cost Allocation'!$L$384*0.5),2)","v":0},{"$f":"K$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E960*'(6) OT Cost Allocation'!$L$384)-D960","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM(E962*'(6) OT Cost Allocation'!L$384*100%)","v":0},{"$f":"K$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E964*'(6) OT Cost Allocation'!$L$384*100%)","v":0},{"$f":"K$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E966*'(6) OT Cost Allocation'!$L$384*0.88),2)","v":0},{"$f":"K$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E966*'(6) OT Cost Allocation'!$L$384)-D966","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM(E968*'(6) OT Cost Allocation'!$L$384*100%)","v":0},{"$f":"K$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E970*'(6) OT Cost Allocation'!$L$384*0.88),2)","v":0},{"$f":"K$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E970*'(6) OT Cost Allocation'!$L$384)-D970","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E973*'(6) OT Cost Allocation'!$L$384*0.65),2)","v":0},{"$f":"K$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E973*'(6) OT Cost Allocation'!L$384)-D973","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E976*'(6) OT Cost Allocation'!$L$384*0.65),2)","v":0},{"$f":"K$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E976*'(6) OT Cost Allocation'!L$384)-D976","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E979*'(6) OT Cost Allocation'!$L$384*0.88),2)","v":0},{"$f":"K$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E979*'(6) OT Cost Allocation'!$L$384)-D979","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM(E981*'(6) OT Cost Allocation'!$L$384*100%)","v":0},{"$f":"K$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E983*'(6) OT Cost Allocation'!$L$384*0.95),2)","v":0},{"$f":"K$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM(E983*'(6) OT Cost Allocation'!$L$384)-D983","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E985*'(6) OT Cost Allocation'!$L$384*0.94),2)","v":0},{"$f":"K$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E985*'(6) OT Cost Allocation'!$L$384)-D985","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E988*'(6) OT Cost Allocation'!$L$384*0.88),2)","v":0},{"$f":"K$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E988*'(6) OT Cost Allocation'!$L$384)-D988","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E991*'(6) OT Cost Allocation'!$L$384*0.5),2)","v":0},{"$f":"K$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E991*'(6) OT Cost Allocation'!$L$384)-D991","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E994*'(6) OT Cost Allocation'!$L$384*0.88),2)","v":0},{"$f":"K$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E994*'(6) OT Cost Allocation'!$L$384)-D994","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E997*'(6) OT Cost Allocation'!$L$384*0.5),2)","v":0},{"$f":"K$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E997*'(6) OT Cost Allocation'!$L$384)-D997","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM(E999*'(6) OT Cost Allocation'!L$384*100%)","v":0},{"$f":"K$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E1001*'(6) OT Cost Allocation'!$L$384*0.88),2)","v":0},{"$f":"K$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E1001*'(6) OT Cost Allocation'!$L$384)-D1001","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"ROUNDDOWN(MIN(E1003*'(6) OT Cost Allocation'!$L$384*100%),2)","v":0},{"$f":"K$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E1005*'(6) OT Cost Allocation'!$L$384*0.5),2)","v":0},{"$f":"K$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E1005*'(6) OT Cost Allocation'!$L$384)-D1005","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E1008*'(6) OT Cost Allocation'!$L$384*0.95),2)","v":0},{"$f":"K$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E1008*'(6) OT Cost Allocation'!$L$384)-D1008","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E1010*'(6) OT Cost Allocation'!$L$384*0.94),2)","v":0},{"$f":"K$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E1010*'(6) OT Cost Allocation'!$L$384)-D1010","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E1013*'(6) OT Cost Allocation'!$L$384*0.65),2)","v":0},{"$f":"K$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E1013*'(6) OT Cost Allocation'!$L$384)-D1013","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E1016*'(6) OT Cost Allocation'!$L$384*0.5),2)","v":0},{"$f":"K$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E1016*'(6) OT Cost Allocation'!$L$384)-D1016","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM(E1018*'(6) OT Cost Allocation'!L$384*100%)","v":0},{"$f":"K$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E1020*'(6) OT Cost Allocation'!$L$384*0.5),2)","v":0},{"$f":"K$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E1020*'(6) OT Cost Allocation'!$L$384)-D1020","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM(E1022*'(6) OT Cost Allocation'!L$384*100%)","v":0},{"$f":"K$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E1024*'(6) OT Cost Allocation'!$L$384*0.65),2)","v":0},{"$f":"K$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E1024*'(6) OT Cost Allocation'!L$384)-D1024","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E1027*'(6) OT Cost Allocation'!$L$384*0.65),2)","v":0},{"$f":"K$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E1027*'(6) OT Cost Allocation'!L$384)-D1027","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E1030*'(6) OT Cost Allocation'!$L$384*0.95),2)","v":0},{"$f":"K$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E1030*'(6) OT Cost Allocation'!L$384)-D1030","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E1032*'(6) OT Cost Allocation'!$L$384*0.94),2)","v":0},{"$f":"K$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E1032*'(6) OT Cost Allocation'!$L$384)-D1032","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1040*'(6) OT Cost Allocation'!$L$375)-SUM(D960:D1037)","v":0}]
[null,null,null,{"$f":"SUM(D960:D1039)","v":0},{"$f":"SUM(E960:E1039)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E1043*'(6) OT Cost Allocation'!$L$384*100%)","v":0},{"$f":"K$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1047*'(6) OT Cost Allocation'!$L$375)-D1043-D1044-D1045","v":0}]
[null,null,null,{"$f":"SUM(D1043:D1046)","v":0},{"$f":"SUM(E1043:E1045)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E1050*'(6) OT Cost Allocation'!$L$384*100%)","v":0},{"$f":"K$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1054*'(6) OT Cost Allocation'!$L$375)-D1050-D1051-D1052","v":0}]
[null,null,null,{"$f":"SUM(D1050:D1053)","v":0},{"$f":"SUM(E1050:E1052)","v":0}]
[]
[null,"Total OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$143","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!L$385","v":0}]
[]
[]
["OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$149","v":0},{"$f":"+'(6) OT Cost Allocation'!E$145","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$149","v":0},{"$f":"+'(6) OT Cost Allocation'!C$145","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E1072*'(6) OT Cost Allocation'!$M$384*0.5),2)","v":0},{"$f":"L$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E1072*'(6) OT Cost Allocation'!$M$384)-D1072","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM(E1074*'(6) OT Cost Allocation'!M$384*100%)","v":0},{"$f":"L$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E1076*'(6) OT Cost Allocation'!$M$384*100%)","v":0},{"$f":"L$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E1078*'(6) OT Cost Allocation'!$M$384*0.88),2)","v":0},{"$f":"L$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E1078*'(6) OT Cost Allocation'!$M$384)-D1078","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM(E1080*'(6) OT Cost Allocation'!$M$384*100%)","v":0},{"$f":"L$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E1082*'(6) OT Cost Allocation'!$M$384*0.88),2)","v":0},{"$f":"L$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E1082*'(6) OT Cost Allocation'!$M$384)-D1082","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E1085*'(6) OT Cost Allocation'!$M$384*0.65),2)","v":0},{"$f":"L$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E1085*'(6) OT Cost Allocation'!M$384)-D1085","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E1088*'(6) OT Cost Allocation'!$M$384*0.65),2)","v":0},{"$f":"L$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E1088*'(6) OT Cost Allocation'!M$384)-D1088","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E1091*'(6) OT Cost Allocation'!$M$384*0.88),2)","v":0},{"$f":"L$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E1091*'(6) OT Cost Allocation'!$M$384)-D1091","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM(E1093*'(6) OT Cost Allocation'!$M$384*100%)","v":0},{"$f":"L$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E1095*'(6) OT Cost Allocation'!$M$384*0.95),2)","v":0},{"$f":"L$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM(E1095*'(6) OT Cost Allocation'!$M$384)-D1095","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E1097*'(6) OT Cost Allocation'!$M$384*0.94),2)","v":0},{"$f":"L$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E1097*'(6) OT Cost Allocation'!$M$384)-D1097","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E1100*'(6) OT Cost Allocation'!$M$384*0.88),2)","v":0},{"$f":"L$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E1100*'(6) OT Cost Allocation'!$M$384)-D1100","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E1103*'(6) OT Cost Allocation'!$M$384*0.5),2)","v":0},{"$f":"L$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E1103*'(6) OT Cost Allocation'!$M$384)-D1103","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E1106*'(6) OT Cost Allocation'!$M$384*0.88),2)","v":0},{"$f":"L$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E1106*'(6) OT Cost Allocation'!$M$384)-D1106","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E1109*'(6) OT Cost Allocation'!$M$384*0.5),2)","v":0},{"$f":"L$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E1109*'(6) OT Cost Allocation'!$M$384)-D1109","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM(E1111*'(6) OT Cost Allocation'!M$384*100%)","v":0},{"$f":"L$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E1113*'(6) OT Cost Allocation'!$M$384*0.88),2)","v":0},{"$f":"L$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E1113*'(6) OT Cost Allocation'!$M$384)-D1113","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"ROUNDDOWN(MIN(E1115*'(6) OT Cost Allocation'!$M$384*100%),2)","v":0},{"$f":"L$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E1117*'(6) OT Cost Allocation'!$M$384*0.5),2)","v":0},{"$f":"L$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E1117*'(6) OT Cost Allocation'!$M$384)-D1117","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E1120*'(6) OT Cost Allocation'!$M$384*0.95),2)","v":0},{"$f":"L$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E1120*'(6) OT Cost Allocation'!$M$384)-D1120","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E1122*'(6) OT Cost Allocation'!$M$384*0.94),2)","v":0},{"$f":"L$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E1122*'(6) OT Cost Allocation'!$M$384)-D1122","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E1125*'(6) OT Cost Allocation'!$M$384*0.65),2)","v":0},{"$f":"L$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E1125*'(6) OT Cost Allocation'!$M$384)-D1125","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E1128*'(6) OT Cost Allocation'!$M$384*0.5),2)","v":0},{"$f":"L$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E1128*'(6) OT Cost Allocation'!$M$384)-D1128","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM(E1130*'(6) OT Cost Allocation'!M$384*100%)","v":0},{"$f":"L$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E1132*'(6) OT Cost Allocation'!$M$384*0.5),2)","v":0},{"$f":"L$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E1132*'(6) OT Cost Allocation'!$M$384)-D1132","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM(E1134*'(6) OT Cost Allocation'!M$384*100%)","v":0},{"$f":"L$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E1136*'(6) OT Cost Allocation'!$M$384*0.65),2)","v":0},{"$f":"L$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E1136*'(6) OT Cost Allocation'!M$384)-D1136","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E1139*'(6) OT Cost Allocation'!$M$384*0.65),2)","v":0},{"$f":"L$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E1139*'(6) OT Cost Allocation'!M$384)-D1139","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E1142*'(6) OT Cost Allocation'!$M$384*0.95),2)","v":0},{"$f":"L$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E1142*'(6) OT Cost Allocation'!M$384)-D1142","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E1144*'(6) OT Cost Allocation'!$M$384*0.94),2)","v":0},{"$f":"L$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E1144*'(6) OT Cost Allocation'!$M$384)-D1144","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1152*'(6) OT Cost Allocation'!$M$375)-SUM(D1072:D1149)","v":0}]
[null,null,null,{"$f":"SUM(D1072:D1151)","v":0},{"$f":"SUM(E1072:E1151)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E1155*'(6) OT Cost Allocation'!$M$384*100%)","v":0},{"$f":"L$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1159*'(6) OT Cost Allocation'!$M$375)-D1155-D1156-D1157","v":0}]
[null,null,null,{"$f":"SUM(D1155:D1158)","v":0},{"$f":"SUM(E1155:E1157)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E1162*'(6) OT Cost Allocation'!$M$384*100%)","v":0},{"$f":"L$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1166*'(6) OT Cost Allocation'!$M$375)-D1162-D1163-D1164","v":0}]
[null,null,null,{"$f":"SUM(D1162:D1165)","v":0},{"$f":"SUM(E1162:E1164)","v":0}]
[]
[null,"Total OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$149","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!M$385","v":0}]
[]
[]
["OT Medication Assisted Treatment Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$155","v":0},{"$f":"+'(6) OT Cost Allocation'!E$151","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$155","v":0},{"$f":"+'(6) OT Cost Allocation'!C$151","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E1184*'(6) OT Cost Allocation'!$N$384*0.5),2)","v":0},{"$f":"M$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E1184*'(6) OT Cost Allocation'!$N$384)-D1184","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM(E1186*'(6) OT Cost Allocation'!N$384*100%)","v":0},{"$f":"M$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E1188*'(6) OT Cost Allocation'!$N$384*100%)","v":0},{"$f":"M$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E1190*'(6) OT Cost Allocation'!$N$384*0.88),2)","v":0},{"$f":"M$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E1190*'(6) OT Cost Allocation'!$N$384)-D1190","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM(E1192*'(6) OT Cost Allocation'!$N$384*100%)","v":0},{"$f":"M$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E1194*'(6) OT Cost Allocation'!$N$384*0.88),2)","v":0},{"$f":"M$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E1194*'(6) OT Cost Allocation'!$N$384)-D1194","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E1197*'(6) OT Cost Allocation'!$N$384*0.65),2)","v":0},{"$f":"M$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E1197*'(6) OT Cost Allocation'!N$384)-D1197","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E1200*'(6) OT Cost Allocation'!$N$384*0.65),2)","v":0},{"$f":"M$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E1200*'(6) OT Cost Allocation'!N$384)-D1200","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E1203*'(6) OT Cost Allocation'!$N$384*0.88),2)","v":0},{"$f":"M$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E1203*'(6) OT Cost Allocation'!$N$384)-D1203","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM(E1205*'(6) OT Cost Allocation'!$N$384*100%)","v":0},{"$f":"M$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E1207*'(6) OT Cost Allocation'!$N$384*0.95),2)","v":0},{"$f":"M$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM(E1207*'(6) OT Cost Allocation'!$N$384)-D1207","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E1209*'(6) OT Cost Allocation'!$N$384*0.94),2)","v":0},{"$f":"M$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E1209*'(6) OT Cost Allocation'!$N$384)-D1209","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E1212*'(6) OT Cost Allocation'!$N$384*0.88),2)","v":0},{"$f":"M$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E1212*'(6) OT Cost Allocation'!$N$384)-D1212","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E1215*'(6) OT Cost Allocation'!$N$384*0.5),2)","v":0},{"$f":"M$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E1215*'(6) OT Cost Allocation'!$N$384)-D1215","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E1218*'(6) OT Cost Allocation'!$N$384*0.88),2)","v":0},{"$f":"M$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E1218*'(6) OT Cost Allocation'!$N$384)-D1218","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E1221*'(6) OT Cost Allocation'!$N$384*0.5),2)","v":0},{"$f":"M$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E1221*'(6) OT Cost Allocation'!$N$384)-D1221","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM(E1223*'(6) OT Cost Allocation'!$N$384*100%)","v":0},{"$f":"M$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E1225*'(6) OT Cost Allocation'!$N$384*0.88),2)","v":0},{"$f":"M$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E1225*'(6) OT Cost Allocation'!$N$384)-D1225","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"ROUNDDOWN(MIN(E1227*'(6) OT Cost Allocation'!$N$384*100%),2)","v":0},{"$f":"M$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E1229*'(6) OT Cost Allocation'!$N$384*0.5),2)","v":0},{"$f":"M$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E1229*'(6) OT Cost Allocation'!$N$384)-D1229","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E1232*'(6) OT Cost Allocation'!$N$384*0.95),2)","v":0},{"$f":"M$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E1232*'(6) OT Cost Allocation'!$N$384)-D1232","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E1234*'(6) OT Cost Allocation'!$N$384*0.94),2)","v":0},{"$f":"M$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E1234*'(6) OT Cost Allocation'!$N$384)-D1234","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E1237*'(6) OT Cost Allocation'!$N$384*0.65),2)","v":0},{"$f":"M$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E1237*'(6) OT Cost Allocation'!$N$384)-D1237","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E1240*'(6) OT Cost Allocation'!$N$384*0.5),2)","v":0},{"$f":"M$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E1240*'(6) OT Cost Allocation'!$N$384)-D1240","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM(E1242*'(6) OT Cost Allocation'!$N$384*100%)","v":0},{"$f":"M$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E1244*'(6) OT Cost Allocation'!$N$384*0.5),2)","v":0},{"$f":"M$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E1244*'(6) OT Cost Allocation'!$N$384)-D1244","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM(E1246*'(6) OT Cost Allocation'!$N$384*100%)","v":0},{"$f":"M$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E1248*'(6) OT Cost Allocation'!$N$384*0.65),2)","v":0},{"$f":"M$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E1248*'(6) OT Cost Allocation'!N$384)-D1248","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E1251*'(6) OT Cost Allocation'!$N$384*0.65),2)","v":0},{"$f":"M$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E1251*'(6) OT Cost Allocation'!N$384)-D1251","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E1254*'(6) OT Cost Allocation'!$N$384*0.95),2)","v":0},{"$f":"M$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E1254*'(6) OT Cost Allocation'!N$384)-D1254","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E1256*'(6) OT Cost Allocation'!$N$384*0.94),2)","v":0},{"$f":"M$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E1256*'(6) OT Cost Allocation'!$N$384)-D1256","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1264*'(6) OT Cost Allocation'!$N$375)-SUM(D1184:D1261)","v":0}]
[null,null,null,{"$f":"SUM(D1184:D1263)","v":0},{"$f":"SUM(E1184:E1263)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E1267*'(6) OT Cost Allocation'!$N$384*100%)","v":0},{"$f":"M$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1271*'(6) OT Cost Allocation'!$N$375)-D1267-D1268-D1269","v":0}]
[null,null,null,{"$f":"SUM(D1267:D1270)","v":0},{"$f":"SUM(E1267:E1269)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E1274*'(6) OT Cost Allocation'!$N$384*100%)","v":0},{"$f":"M$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1278*'(6) OT Cost Allocation'!$N$375)-D1274-D1275-D1276","v":0}]
[null,null,null,{"$f":"SUM(D1274:D1277)","v":0},{"$f":"SUM(E1274:E1276)","v":0}]
[]
[null,"Total OT Medication Assisted Treatment Non Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$155","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!N$385","v":0}]
[]
[]
["OT Medication Assisted Treatment Dosing Buprenorphine Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$160","v":0},{"$f":"+'(6) OT Cost Allocation'!E$157","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$160","v":0},{"$f":"+'(6) OT Cost Allocation'!C$157","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E1296*'(6) OT Cost Allocation'!$O$384*0.5),2)","v":0},{"$f":"N$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E1296*'(6) OT Cost Allocation'!$O$384)-D1296","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM(E1298*'(6) OT Cost Allocation'!$O$384*100%)","v":0},{"$f":"N$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E1300*'(6) OT Cost Allocation'!$O$384*100%)","v":0},{"$f":"N$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E1302*'(6) OT Cost Allocation'!$O$384*0.88),2)","v":0},{"$f":"N$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E1302*'(6) OT Cost Allocation'!$O$384)-D1302","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM(E1304*'(6) OT Cost Allocation'!$O$384*100%)","v":0},{"$f":"N$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E1306*'(6) OT Cost Allocation'!$O$384*0.88),2)","v":0},{"$f":"N$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E1306*'(6) OT Cost Allocation'!$O$384)-D1306","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E1309*'(6) OT Cost Allocation'!$O$384*0.65),2)","v":0},{"$f":"N$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E1309*'(6) OT Cost Allocation'!$O$384)-D1309","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E1312*'(6) OT Cost Allocation'!$O$384*0.65),2)","v":0},{"$f":"N$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E1312*'(6) OT Cost Allocation'!$O$384)-D1312","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E1315*'(6) OT Cost Allocation'!$O$384*0.88),2)","v":0},{"$f":"N$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E1315*'(6) OT Cost Allocation'!$O$384)-D1315","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM(E1317*'(6) OT Cost Allocation'!$O$384*100%)","v":0},{"$f":"N$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E1319*'(6) OT Cost Allocation'!$O$384*0.95),2)","v":0},{"$f":"N$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM(E1319*'(6) OT Cost Allocation'!$O$384)-D1319","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E1321*'(6) OT Cost Allocation'!$O$384*0.94),2)","v":0},{"$f":"N$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E1321*'(6) OT Cost Allocation'!$O$384)-D1321","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E1324*'(6) OT Cost Allocation'!$O$384*0.88),2)","v":0},{"$f":"N$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E1324*'(6) OT Cost Allocation'!$O$384)-D1324","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E1327*'(6) OT Cost Allocation'!$O$384*0.5),2)","v":0},{"$f":"N$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E1327*'(6) OT Cost Allocation'!$O$384)-D1327","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E1330*'(6) OT Cost Allocation'!$O$384*0.88),2)","v":0},{"$f":"N$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E1330*'(6) OT Cost Allocation'!$O$384)-D1330","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E1333*'(6) OT Cost Allocation'!$O$384*0.5),2)","v":0},{"$f":"N$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E1333*'(6) OT Cost Allocation'!$O$384)-D1333","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM(E1335*'(6) OT Cost Allocation'!$O$384*100%)","v":0},{"$f":"N$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E1337*'(6) OT Cost Allocation'!$O$384*0.88),2)","v":0},{"$f":"N$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E1337*'(6) OT Cost Allocation'!$O$384)-D1337","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"ROUNDDOWN(MIN(E1339*'(6) OT Cost Allocation'!$O$384*100%),2)","v":0},{"$f":"N$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E1341*'(6) OT Cost Allocation'!$O$384*0.5),2)","v":0},{"$f":"N$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E1341*'(6) OT Cost Allocation'!$O$384)-D1341","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E1344*'(6) OT Cost Allocation'!$O$384*0.95),2)","v":0},{"$f":"N$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E1344*'(6) OT Cost Allocation'!$O$384)-D1344","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E1346*'(6) OT Cost Allocation'!$O$384*0.94),2)","v":0},{"$f":"N$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E1346*'(6) OT Cost Allocation'!$O$384)-D1346","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E1349*'(6) OT Cost Allocation'!$O$384*0.65),2)","v":0},{"$f":"N$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E1349*'(6) OT Cost Allocation'!$O$384)-D1349","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E1352*'(6) OT Cost Allocation'!$O$384*0.5),2)","v":0},{"$f":"N$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E1352*'(6) OT Cost Allocation'!$O$384)-D1352","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM(E1354*'(6) OT Cost Allocation'!$O$384*100%)","v":0},{"$f":"N$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E1356*'(6) OT Cost Allocation'!$O$384*0.5),2)","v":0},{"$f":"N$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E1356*'(6) OT Cost Allocation'!$O$384)-D1356","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM(E1358*'(6) OT Cost Allocation'!$O$384*100%)","v":0},{"$f":"N$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E1360*'(6) OT Cost Allocation'!$O$384*0.65),2)","v":0},{"$f":"N$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E1360*'(6) OT Cost Allocation'!$O$384)-D1360","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E1363*'(6) OT Cost Allocation'!$O$384*0.65),2)","v":0},{"$f":"N$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E1363*'(6) OT Cost Allocation'!$O$384)-D1363","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E1366*'(6) OT Cost Allocation'!$O$384*0.95),2)","v":0},{"$f":"N$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E1366*'(6) OT Cost Allocation'!$O$384)-D1366","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E1368*'(6) OT Cost Allocation'!$O$384*0.94),2)","v":0},{"$f":"N$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E1368*'(6) OT Cost Allocation'!$O$384)-D1368","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1376*'(6) OT Cost Allocation'!$O$375)-SUM(D1296:D1373)","v":0}]
[null,null,null,{"$f":"SUM(D1296:D1375)","v":0},{"$f":"SUM(E1296:E1375)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E1379*'(6) OT Cost Allocation'!$O$384*100%)","v":0},{"$f":"N$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1383*'(6) OT Cost Allocation'!$O$375)-D1379-D1380-D1381","v":0}]
[null,null,null,{"$f":"SUM(D1379:D1382)","v":0},{"$f":"SUM(E1379:E1381)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E1386*'(6) OT Cost Allocation'!$O$384*100%)","v":0},{"$f":"N$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1390*'(6) OT Cost Allocation'!$O$375)-D1386-D1387-D1388","v":0}]
[null,null,null,{"$f":"SUM(D1386:D1389)","v":0},{"$f":"SUM(E1386:E1388)","v":0}]
[]
[null,"Total OT Medication Assisted Treatment Dosing Buprenorphine Non Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$160","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!$O$385","v":0}]
[]
[]
["OT Medication Assisted Treatment Dosing Disulfiram Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$165","v":0},{"$f":"+'(6) OT Cost Allocation'!E$162","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$165","v":0},{"$f":"+'(6) OT Cost Allocation'!C$162","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E1408*'(6) OT Cost Allocation'!$P$384*0.5),2)","v":0},{"$f":"O$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E1408*'(6) OT Cost Allocation'!$P$384)-D1408","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM(E1410*'(6) OT Cost Allocation'!$P$384*100%)","v":0},{"$f":"O$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E1412*'(6) OT Cost Allocation'!$P$384*100%)","v":0},{"$f":"O$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E1414*'(6) OT Cost Allocation'!$P$384*0.88),2)","v":0},{"$f":"O$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E1414*'(6) OT Cost Allocation'!$P$384)-D1414","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM(E1416*'(6) OT Cost Allocation'!$P$384*100%)","v":0},{"$f":"O$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E1418*'(6) OT Cost Allocation'!$P$384*0.88),2)","v":0},{"$f":"O$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E1418*'(6) OT Cost Allocation'!$P$384)-D1418","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E1421*'(6) OT Cost Allocation'!$P$384*0.65),2)","v":0},{"$f":"O$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E1421*'(6) OT Cost Allocation'!P$384)-D1421","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E1424*'(6) OT Cost Allocation'!$P$384*0.65),2)","v":0},{"$f":"O$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E1424*'(6) OT Cost Allocation'!$P$384)-D1424","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E1427*'(6) OT Cost Allocation'!$P$384*0.88),2)","v":0},{"$f":"O$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E1427*'(6) OT Cost Allocation'!$P$384)-D1427","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM(E1429*'(6) OT Cost Allocation'!$P$384*100%)","v":0},{"$f":"O$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E1431*'(6) OT Cost Allocation'!$P$384*0.95),2)","v":0},{"$f":"O$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM(E1431*'(6) OT Cost Allocation'!$P$384)-D1431","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E1433*'(6) OT Cost Allocation'!$P$384*0.94),2)","v":0},{"$f":"O$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E1433*'(6) OT Cost Allocation'!$P$384)-D1433","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E1436*'(6) OT Cost Allocation'!$P$384*0.88),2)","v":0},{"$f":"O$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E1436*'(6) OT Cost Allocation'!$P$384)-D1436","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E1439*'(6) OT Cost Allocation'!$P$384*0.5),2)","v":0},{"$f":"O$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E1439*'(6) OT Cost Allocation'!$P$384)-D1439","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E1442*'(6) OT Cost Allocation'!$P$384*0.88),2)","v":0},{"$f":"O$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E1442*'(6) OT Cost Allocation'!$P$384)-D1442","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E1445*'(6) OT Cost Allocation'!$P$384*0.5),2)","v":0},{"$f":"O$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E1445*'(6) OT Cost Allocation'!$P$384)-D1445","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM(E1447*'(6) OT Cost Allocation'!$P$384*100%)","v":0},{"$f":"O$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E1449*'(6) OT Cost Allocation'!$P$384*0.88),2)","v":0},{"$f":"O$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E1449*'(6) OT Cost Allocation'!$P$384)-D1449","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"ROUNDDOWN(MIN(E1451*'(6) OT Cost Allocation'!$P$384*100%),2)","v":0},{"$f":"O$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E1453*'(6) OT Cost Allocation'!$P$384*0.5),2)","v":0},{"$f":"O$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E1453*'(6) OT Cost Allocation'!$P$384)-D1453","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E1456*'(6) OT Cost Allocation'!$P$384*0.95),2)","v":0},{"$f":"O$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E1456*'(6) OT Cost Allocation'!$P$384)-D1456","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E1458*'(6) OT Cost Allocation'!$P$384*0.94),2)","v":0},{"$f":"O$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E1458*'(6) OT Cost Allocation'!$P$384)-D1458","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E1461*'(6) OT Cost Allocation'!$P$384*0.65),2)","v":0},{"$f":"O$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E1461*'(6) OT Cost Allocation'!$P$384)-D1461","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E1464*'(6) OT Cost Allocation'!$P$384*0.5),2)","v":0},{"$f":"O$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E1464*'(6) OT Cost Allocation'!$P$384)-D1464","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM(E1466*'(6) OT Cost Allocation'!$P$384*100%)","v":0},{"$f":"O$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E1468*'(6) OT Cost Allocation'!$P$384*0.5),2)","v":0},{"$f":"O$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E1468*'(6) OT Cost Allocation'!$P$384)-D1468","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM(E1470*'(6) OT Cost Allocation'!$P$384*100%)","v":0},{"$f":"O$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E1472*'(6) OT Cost Allocation'!$P$384*0.65),2)","v":0},{"$f":"O$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E1472*'(6) OT Cost Allocation'!$P$384)-D1472","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E1475*'(6) OT Cost Allocation'!$P$384*0.65),2)","v":0},{"$f":"O$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E1475*'(6) OT Cost Allocation'!$P$384)-D1475","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E1478*'(6) OT Cost Allocation'!$P$384*0.95),2)","v":0},{"$f":"O$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E1478*'(6) OT Cost Allocation'!$P$384)-D1478","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E1480*'(6) OT Cost Allocation'!$P$384*0.94),2)","v":0},{"$f":"O$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E1480*'(6) OT Cost Allocation'!$P$384)-D1480","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1488*'(6) OT Cost Allocation'!$P$375)-SUM(D1408:D1485)","v":0}]
[null,null,null,{"$f":"SUM(D1408:D1487)","v":0},{"$f":"SUM(E1408:E1478)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E1491*'(6) OT Cost Allocation'!$P$384*100%)","v":0},{"$f":"O$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1495*'(6) OT Cost Allocation'!$P$375)-D1491-D1492-D1493","v":0}]
[null,null,null,{"$f":"SUM(D1491:D1494)","v":0},{"$f":"SUM(E1491:E1493)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E1498*'(6) OT Cost Allocation'!$P$384*100%)","v":0},{"$f":"O$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1502*'(6) OT Cost Allocation'!$P$375)-D1498-D1499-D1500","v":0}]
[null,null,null,{"$f":"SUM(D1498:D1501)","v":0},{"$f":"SUM(E1498:E1500)","v":0}]
[]
[null,"Total OT Medication Assisted Treatment Dosing Disulfiram Non Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$165","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!P$385","v":0}]
[]
[]
["OT Medication Assisted Treatment Dosing Naloxone Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$170","v":0},{"$f":"+'(6) OT Cost Allocation'!E$167","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$170","v":0},{"$f":"+'(6) OT Cost Allocation'!C$167","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E1520*'(6) OT Cost Allocation'!$Q$384*0.5),2)","v":0},{"$f":"P$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E1520*'(6) OT Cost Allocation'!$Q$384)-D1520","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM(E1522*'(6) OT Cost Allocation'!$Q$384*100%)","v":0},{"$f":"P$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E1524*'(6) OT Cost Allocation'!$Q$384*100%)","v":0},{"$f":"P$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E1526*'(6) OT Cost Allocation'!$Q$384*0.88),2)","v":0},{"$f":"P$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E1526*'(6) OT Cost Allocation'!$Q$384)-D1526","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM(E1528*'(6) OT Cost Allocation'!$Q$384*100%)","v":0},{"$f":"P$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E1530*'(6) OT Cost Allocation'!$Q$384*0.88),2)","v":0},{"$f":"P$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E1530*'(6) OT Cost Allocation'!$Q$384)-D1530","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E1533*'(6) OT Cost Allocation'!$Q$384*0.65),2)","v":0},{"$f":"P$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E1533*'(6) OT Cost Allocation'!Q$384)-D1533","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E1536*'(6) OT Cost Allocation'!$Q$384*0.65),2)","v":0},{"$f":"P$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E1536*'(6) OT Cost Allocation'!$Q$384)-D1536","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E1539*'(6) OT Cost Allocation'!$Q$384*0.88),2)","v":0},{"$f":"P$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E1539*'(6) OT Cost Allocation'!$Q$384)-D1539","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM(E1541*'(6) OT Cost Allocation'!$Q$384*100%)","v":0},{"$f":"P$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E1543*'(6) OT Cost Allocation'!$Q$384*0.95),2)","v":0},{"$f":"P$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM(E1543*'(6) OT Cost Allocation'!$Q$384)-D1543","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E1545*'(6) OT Cost Allocation'!$Q$384*0.94),2)","v":0},{"$f":"P$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E1545*'(6) OT Cost Allocation'!$Q$384)-D1545","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E1548*'(6) OT Cost Allocation'!$Q$384*0.88),2)","v":0},{"$f":"P$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E1548*'(6) OT Cost Allocation'!$Q$384)-D1548","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E1551*'(6) OT Cost Allocation'!$Q$384*0.5),2)","v":0},{"$f":"P$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E1551*'(6) OT Cost Allocation'!$Q$384)-D1551","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E1554*'(6) OT Cost Allocation'!$Q$384*0.88),2)","v":0},{"$f":"P$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E1554*'(6) OT Cost Allocation'!$Q$384)-D1554","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E1557*'(6) OT Cost Allocation'!$Q$384*0.5),2)","v":0},{"$f":"P$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E1557*'(6) OT Cost Allocation'!$Q$384)-D1557","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM(E1559*'(6) OT Cost Allocation'!$Q$384*100%)","v":0},{"$f":"P$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E1561*'(6) OT Cost Allocation'!$Q$384*0.88),2)","v":0},{"$f":"P$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E1561*'(6) OT Cost Allocation'!$Q$384)-D1561","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"ROUNDDOWN(MIN(E1563*'(6) OT Cost Allocation'!$Q$384*100%),2)","v":0},{"$f":"P$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E1565*'(6) OT Cost Allocation'!$Q$384*0.5),2)","v":0},{"$f":"P$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E1565*'(6) OT Cost Allocation'!$Q$384)-D1565","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E1568*'(6) OT Cost Allocation'!$Q$384*0.95),2)","v":0},{"$f":"P$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E1568*'(6) OT Cost Allocation'!$Q$384)-D1568","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E1570*'(6) OT Cost Allocation'!$Q$384*0.94),2)","v":0},{"$f":"P$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E1570*'(6) OT Cost Allocation'!$Q$384)-D1570","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E1573*'(6) OT Cost Allocation'!$Q$384*0.65),2)","v":0},{"$f":"P$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E1573*'(6) OT Cost Allocation'!$Q$384)-D1573","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E1576*'(6) OT Cost Allocation'!$Q$384*0.5),2)","v":0},{"$f":"P$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E1576*'(6) OT Cost Allocation'!$Q$384)-D1576","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM(E1578*'(6) OT Cost Allocation'!$Q$384*100%)","v":0},{"$f":"P$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E1580*'(6) OT Cost Allocation'!$Q$384*0.5),2)","v":0},{"$f":"P$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E1580*'(6) OT Cost Allocation'!$Q$384)-D1580","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM(E1582*'(6) OT Cost Allocation'!$Q$384*100%)","v":0},{"$f":"P$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E1584*'(6) OT Cost Allocation'!$Q$384*0.65),2)","v":0},{"$f":"P$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E1584*'(6) OT Cost Allocation'!$Q$384)-D1584","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E1587*'(6) OT Cost Allocation'!$Q$384*0.65),2)","v":0},{"$f":"P$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E1587*'(6) OT Cost Allocation'!$Q$384)-D1587","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E1590*'(6) OT Cost Allocation'!$Q$384*0.95),2)","v":0},{"$f":"P$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E1590*'(6) OT Cost Allocation'!$Q$384)-D1590","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E1592*'(6) OT Cost Allocation'!$Q$384*0.94),2)","v":0},{"$f":"P$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E1592*'(6) OT Cost Allocation'!$Q$384)-D1592","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1600*'(6) OT Cost Allocation'!$Q$375)-SUM(D1520:D1597)","v":0}]
[null,null,null,{"$f":"SUM(D1520:D1599)","v":0},{"$f":"SUM(E1520:E1590)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E1603*'(6) OT Cost Allocation'!$Q$384*100%)","v":0},{"$f":"P$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1607*'(6) OT Cost Allocation'!$Q$375)-D1603-D1604-D1605","v":0}]
[null,null,null,{"$f":"SUM(D1603:D1606)","v":0},{"$f":"SUM(E1603:E1605)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E1610*'(6) OT Cost Allocation'!$Q$384*100%)","v":0},{"$f":"P$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1614*'(6) OT Cost Allocation'!$Q$375)-D1610-D1611-D1612","v":0}]
[null,null,null,{"$f":"SUM(D1610:D1613)","v":0},{"$f":"SUM(E1610:E1612)","v":0}]
[]
[null,"Total OT Medication Assisted Treatment Dosing Naloxone Non Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$170","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!Q$385","v":0}]
[]
[]
["OT Medication Assisted Treatment Dosing Vivitrol Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$175","v":0},{"$f":"+'(6) OT Cost Allocation'!E$172","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$175","v":0},{"$f":"+'(6) OT Cost Allocation'!C$172","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E1632*'(6) OT Cost Allocation'!$R$384*0.5),2)","v":0},{"$f":"Q$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E1632*'(6) OT Cost Allocation'!$R$384)-D1632","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM(E1634*'(6) OT Cost Allocation'!$R$384*100%)","v":0},{"$f":"Q$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E1636*'(6) OT Cost Allocation'!$R$384*100%)","v":0},{"$f":"Q$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E1638*'(6) OT Cost Allocation'!$R$384*0.88),2)","v":0},{"$f":"Q$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E1638*'(6) OT Cost Allocation'!$R$384)-D1638","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM(E1640*'(6) OT Cost Allocation'!$R$384*100%)","v":0},{"$f":"Q$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E1642*'(6) OT Cost Allocation'!$R$384*0.88),2)","v":0},{"$f":"Q$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E1642*'(6) OT Cost Allocation'!$R$384)-D1642","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E1645*'(6) OT Cost Allocation'!$R$384*0.65),2)","v":0},{"$f":"Q$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E1645*'(6) OT Cost Allocation'!$R$384)-D1645","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E1648*'(6) OT Cost Allocation'!$R$384*0.65),2)","v":0},{"$f":"Q$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E1648*'(6) OT Cost Allocation'!$R$384)-D1648","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E1651*'(6) OT Cost Allocation'!$R$384*0.88),2)","v":0},{"$f":"Q$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E1651*'(6) OT Cost Allocation'!$R$384)-D1651","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM(E1653*'(6) OT Cost Allocation'!$R$384*100%)","v":0},{"$f":"Q$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E1655*'(6) OT Cost Allocation'!$R$384*0.95),2)","v":0},{"$f":"Q$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM(E1655*'(6) OT Cost Allocation'!$R$384)-D1655","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E1657*'(6) OT Cost Allocation'!$R$384*0.94),2)","v":0},{"$f":"Q$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E1657*'(6) OT Cost Allocation'!$R$384)-D1657","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E1660*'(6) OT Cost Allocation'!$R$384*0.88),2)","v":0},{"$f":"Q$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E1660*'(6) OT Cost Allocation'!$R$384)-D1660","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E1663*'(6) OT Cost Allocation'!$R$384*0.5),2)","v":0},{"$f":"Q$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E1663*'(6) OT Cost Allocation'!$R$384)-D1663","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E1666*'(6) OT Cost Allocation'!$R$384*0.88),2)","v":0},{"$f":"Q$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E1666*'(6) OT Cost Allocation'!$R$384)-D1666","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E1669*'(6) OT Cost Allocation'!$R$384*0.5),2)","v":0},{"$f":"Q$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E1669*'(6) OT Cost Allocation'!$R$384)-D1669","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM(E1671*'(6) OT Cost Allocation'!$R$384*100%)","v":0},{"$f":"Q$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E1673*'(6) OT Cost Allocation'!$R$384*0.88),2)","v":0},{"$f":"Q$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E1673*'(6) OT Cost Allocation'!$R$384)-D1673","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"ROUNDDOWN(MIN(E1675*'(6) OT Cost Allocation'!$R$384*100%),2)","v":0},{"$f":"Q$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E1677*'(6) OT Cost Allocation'!$R$384*0.5),2)","v":0},{"$f":"Q$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E1677*'(6) OT Cost Allocation'!$R$384)-D1677","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E1680*'(6) OT Cost Allocation'!$R$384*0.95),2)","v":0},{"$f":"Q$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E1680*'(6) OT Cost Allocation'!$R$384)-D1680","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E1682*'(6) OT Cost Allocation'!$R$384*0.94),2)","v":0},{"$f":"Q$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E1682*'(6) OT Cost Allocation'!$R$384)-D1682","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E1685*'(6) OT Cost Allocation'!$R$384*0.65),2)","v":0},{"$f":"Q$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E1685*'(6) OT Cost Allocation'!$R$384)-D1685","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E1688*'(6) OT Cost Allocation'!$R$384*0.5),2)","v":0},{"$f":"Q$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E1688*'(6) OT Cost Allocation'!$R$384)-D1688","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM(E1690*'(6) OT Cost Allocation'!$R$384*100%)","v":0},{"$f":"Q$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E1692*'(6) OT Cost Allocation'!$R$384*0.5),2)","v":0},{"$f":"Q$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E1692*'(6) OT Cost Allocation'!$R$384)-D1692","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM(E1694*'(6) OT Cost Allocation'!$R$384*100%)","v":0},{"$f":"Q$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E1696*'(6) OT Cost Allocation'!$R$384*0.65),2)","v":0},{"$f":"Q$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E1696*'(6) OT Cost Allocation'!$R$384)-D1696","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E1699*'(6) OT Cost Allocation'!$R$384*0.65),2)","v":0},{"$f":"Q$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E1699*'(6) OT Cost Allocation'!$R$384)-D1699","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E1702*'(6) OT Cost Allocation'!$R$384*0.95),2)","v":0},{"$f":"Q$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E1702*'(6) OT Cost Allocation'!$R$384)-D1702","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E1704*'(6) OT Cost Allocation'!$R$384*0.94),2)","v":0},{"$f":"Q$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E1704*'(6) OT Cost Allocation'!$R$384)-D1704","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1712*'(6) OT Cost Allocation'!$R$375)-SUM(D1632:D1709)","v":0}]
[null,null,null,{"$f":"SUM(D1632:D1711)","v":0},{"$f":"SUM(E1632:E1702)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E1715*'(6) OT Cost Allocation'!$R$384*100%)","v":0},{"$f":"Q$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1719*'(6) OT Cost Allocation'!$R$375)-D1715-D1716-D1717","v":0}]
[null,null,null,{"$f":"SUM(D1715:D1718)","v":0},{"$f":"SUM(E1715:E1717)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E1722*'(6) OT Cost Allocation'!$R$384*100%)","v":0},{"$f":"Q$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1726*'(6) OT Cost Allocation'!$R$375)-D1722-D1723-D1724","v":0}]
[null,null,null,{"$f":"SUM(D1722:D1725)","v":0},{"$f":"SUM(E1722:E1724)","v":0}]
[]
[null,"Total OT Medication Assisted Treatment Dosing Vivitrol Non Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$175","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!R$385","v":0}]
[]
[]
["OT Medication Assisted Treatment Dosing Acamprosate Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$180","v":0},{"$f":"+'(6) OT Cost Allocation'!E$177","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$180","v":0},{"$f":"+'(6) OT Cost Allocation'!C$177","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E1744*'(6) OT Cost Allocation'!$S$384*0.5),2)","v":0},{"$f":"R$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E1744*'(6) OT Cost Allocation'!$S$384)-D1744","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM(E1746*'(6) OT Cost Allocation'!$S$384*100%)","v":0},{"$f":"R$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E1748*'(6) OT Cost Allocation'!$S$384*100%)","v":0},{"$f":"R$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E1750*'(6) OT Cost Allocation'!$S$384*0.88),2)","v":0},{"$f":"R$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E1750*'(6) OT Cost Allocation'!$S$384)-D1750","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM(E1752*'(6) OT Cost Allocation'!$S$384*100%)","v":0},{"$f":"R$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E1754*'(6) OT Cost Allocation'!$S$384*0.88),2)","v":0},{"$f":"R$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E1754*'(6) OT Cost Allocation'!$S$384)-D1754","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E1757*'(6) OT Cost Allocation'!$S$384*0.65),2)","v":0},{"$f":"R$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E1757*'(6) OT Cost Allocation'!$S$384)-D1757","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E1760*'(6) OT Cost Allocation'!$S$384*0.65),2)","v":0},{"$f":"R$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E1760*'(6) OT Cost Allocation'!$S$384)-D1760","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E1763*'(6) OT Cost Allocation'!$S$384*0.88),2)","v":0},{"$f":"R$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E1763*'(6) OT Cost Allocation'!$S$384)-D1763","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM(E1765*'(6) OT Cost Allocation'!$S$384*100%)","v":0},{"$f":"R$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E1767*'(6) OT Cost Allocation'!$S$384*0.95),2)","v":0},{"$f":"R$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM(E1767*'(6) OT Cost Allocation'!$S$384)-D1767","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E1769*'(6) OT Cost Allocation'!$S$384*0.94),2)","v":0},{"$f":"R$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E1769*'(6) OT Cost Allocation'!$S$384)-D1769","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E1772*'(6) OT Cost Allocation'!$S$384*0.88),2)","v":0},{"$f":"R$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E1772*'(6) OT Cost Allocation'!$S$384)-D1772","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E1775*'(6) OT Cost Allocation'!$S$384*0.5),2)","v":0},{"$f":"R$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E1775*'(6) OT Cost Allocation'!$S$384)-D1775","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E1778*'(6) OT Cost Allocation'!$S$384*0.88),2)","v":0},{"$f":"R$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E1778*'(6) OT Cost Allocation'!$S$384)-D1778","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E1781*'(6) OT Cost Allocation'!$S$384*0.5),2)","v":0},{"$f":"R$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E1781*'(6) OT Cost Allocation'!$S$384)-D1781","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM(E1783*'(6) OT Cost Allocation'!$S$384*100%)","v":0},{"$f":"R$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E1785*'(6) OT Cost Allocation'!$S$384*0.88),2)","v":0},{"$f":"R$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E1785*'(6) OT Cost Allocation'!$S$384)-D1785","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"ROUNDDOWN(MIN(E1787*'(6) OT Cost Allocation'!$S$384*100%),2)","v":0},{"$f":"R$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E1789*'(6) OT Cost Allocation'!$S$384*0.5),2)","v":0},{"$f":"R$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E1789*'(6) OT Cost Allocation'!$S$384)-D1789","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E1792*'(6) OT Cost Allocation'!$S$384*0.95),2)","v":0},{"$f":"R$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E1792*'(6) OT Cost Allocation'!$S$384)-D1792","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E1794*'(6) OT Cost Allocation'!$S$384*0.94),2)","v":0},{"$f":"R$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E1794*'(6) OT Cost Allocation'!$S$384)-D1794","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E1797*'(6) OT Cost Allocation'!$S$384*0.65),2)","v":0},{"$f":"R$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E1797*'(6) OT Cost Allocation'!$S$384)-D1797","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E1800*'(6) OT Cost Allocation'!$S$384*0.5),2)","v":0},{"$f":"R$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E1800*'(6) OT Cost Allocation'!$S$384)-D1800","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM(E1802*'(6) OT Cost Allocation'!$S$384*100%)","v":0},{"$f":"R$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E1804*'(6) OT Cost Allocation'!$S$384*0.5),2)","v":0},{"$f":"R$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E1804*'(6) OT Cost Allocation'!$S$384)-D1804","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM(E1806*'(6) OT Cost Allocation'!$S$384*100%)","v":0},{"$f":"R$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E1808*'(6) OT Cost Allocation'!$S$384*0.65),2)","v":0},{"$f":"R$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E1808*'(6) OT Cost Allocation'!$S$384)-D1808","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E1811*'(6) OT Cost Allocation'!$S$384*0.65),2)","v":0},{"$f":"R$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E1811*'(6) OT Cost Allocation'!$S$384)-D1811","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E1814*'(6) OT Cost Allocation'!$S$384*0.95),2)","v":0},{"$f":"R$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E1814*'(6) OT Cost Allocation'!$S$384)-D1814","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E1816*'(6) OT Cost Allocation'!$S$384*0.94),2)","v":0},{"$f":"R$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E1816*'(6) OT Cost Allocation'!$S$384)-D1816","v":0}]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1822*'(6) OT Cost Allocation'!$S$375)-SUM(D1744:D1819)","v":0}]
[null,null,null,{"$f":"SUM(D1744:D1821)","v":0},{"$f":"SUM(E1744:E1814)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E1825*'(6) OT Cost Allocation'!$S$384*100%)","v":0},{"$f":"R$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1829*'(6) OT Cost Allocation'!$S$375)-D1825-D1826-D1827","v":0}]
[null,null,null,{"$f":"SUM(D1825:D1828)","v":0},{"$f":"SUM(E1825:E1827)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E1832*'(6) OT Cost Allocation'!$S$384*100%)","v":0},{"$f":"R$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1836*'(6) OT Cost Allocation'!$S$375)-D1832-D1833-D1834","v":0}]
[null,null,null,{"$f":"SUM(D1832:D1835)","v":0},{"$f":"SUM(E1832:E1834)","v":0}]
[]
[null,"Total OT Medication Assisted Treatment Dosing Acamprosate Non Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$180","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!S$385","v":0}]
[]
[]
["OT Individual Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$186","v":0},{"$f":"+'(6) OT Cost Allocation'!E$182","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$186","v":0},{"$f":"+'(6) OT Cost Allocation'!C$182","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E1854*'(6) OT Cost Allocation'!$T$384*0.5),2)","v":0},{"$f":"S$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E1854*'(6) OT Cost Allocation'!$T$384)-D1854","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E1857*'(6) OT Cost Allocation'!$T$384*100%)","v":0},{"$f":"S$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E1859*'(6) OT Cost Allocation'!$T$384*0.88),2)","v":0},{"$f":"S$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E1859*'(6) OT Cost Allocation'!$T$384)-D1859","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E1862*'(6) OT Cost Allocation'!$T$384*0.88),2)","v":0},{"$f":"S$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E1862*'(6) OT Cost Allocation'!$T$384)-D1862","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E1865*'(6) OT Cost Allocation'!$T$384*0.65),2)","v":0},{"$f":"S$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E1865*'(6) OT Cost Allocation'!T$384)-D1865","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E1868*'(6) OT Cost Allocation'!$T$384*0.65),2)","v":0},{"$f":"S$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E1868*'(6) OT Cost Allocation'!T$384)-D1868","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E1871*'(6) OT Cost Allocation'!$T$384*0.88),2)","v":0},{"$f":"S$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E1871*'(6) OT Cost Allocation'!$T$384)-D1871","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","206-i",{"$f":"ROUNDDOWN(MIN(E1874*'(6) OT Cost Allocation'!$T$384*0.95),2)","v":0},{"$f":"S$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","103a-i",{"$f":"SUM(E1874*'(6) OT Cost Allocation'!$T$384)-D1874","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","218-i",{"$f":"ROUNDDOWN(MIN(E1876*'(6) OT Cost Allocation'!$T$384*0.94),2)","v":0},{"$f":"S$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","118a-i",{"$f":"SUM(E1876*'(6) OT Cost Allocation'!$T$384)-D1876","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E1879*'(6) OT Cost Allocation'!$T$384*0.88),2)","v":0},{"$f":"S$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E1879*'(6) OT Cost Allocation'!$T$384)-D1879","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E1882*'(6) OT Cost Allocation'!$T$384*0.5),2)","v":0},{"$f":"S$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E1882*'(6) OT Cost Allocation'!$T$384)-D1882","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E1885*'(6) OT Cost Allocation'!$T$384*0.88),2)","v":0},{"$f":"S$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E1885*'(6) OT Cost Allocation'!$T$384)-D1885","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E1888*'(6) OT Cost Allocation'!$T$384*0.5),2)","v":0},{"$f":"S$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E1888*'(6) OT Cost Allocation'!$T$384)-D1888","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E1891*'(6) OT Cost Allocation'!$T$384*0.88),2)","v":0},{"$f":"S$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E1891*'(6) OT Cost Allocation'!$T$384)-D1891","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E1894*'(6) OT Cost Allocation'!$T$384*0.5),2)","v":0},{"$f":"S$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E1894*'(6) OT Cost Allocation'!$T$384)-D1894","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E1897*'(6) OT Cost Allocation'!$T$384*0.95),2)","v":0},{"$f":"S$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E1897*'(6) OT Cost Allocation'!$T$384)-D1897","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E1899*'(6) OT Cost Allocation'!$T$384*0.94),2)","v":0},{"$f":"S$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E1899*'(6) OT Cost Allocation'!$T$384)-D1899","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E1902*'(6) OT Cost Allocation'!$T$384*0.65),2)","v":0},{"$f":"S$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E1902*'(6) OT Cost Allocation'!$T$384)-D1902","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E1905*'(6) OT Cost Allocation'!$T$384*0.5),2)","v":0},{"$f":"S$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E1905*'(6) OT Cost Allocation'!$T$384)-D1905","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E1908*'(6) OT Cost Allocation'!$T$384*0.5),2)","v":0},{"$f":"S$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E1908*'(6) OT Cost Allocation'!$T$384)-D1908","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E1911*'(6) OT Cost Allocation'!$T$384*0.65),2)","v":0},{"$f":"S$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E1911*'(6) OT Cost Allocation'!T$384)-D1911","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E1914*'(6) OT Cost Allocation'!$T$384*0.65),2)","v":0},{"$f":"S$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E1914*'(6) OT Cost Allocation'!T$384)-D1914","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN(E1917*'(6) OT Cost Allocation'!$T$384*0.95),2)","v":0},{"$f":"S$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","103a-y",{"$f":"SUM(E1917*'(6) OT Cost Allocation'!T$384)-D1917","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN(E1919*'(6) OT Cost Allocation'!$T$384*0.94),2)","v":0},{"$f":"S$46","v":0}]
["DMC SGF 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","118a-y",{"$f":"SUM(E1919*'(6) OT Cost Allocation'!$T$384)-D1919","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1927*'(6) OT Cost Allocation'!$T$375)-SUM(D1854:D1924)","v":0}]
[null,null,null,{"$f":"SUM(D1854:D1926)","v":0},{"$f":"SUM(E1854:E1917)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E1930*'(6) OT Cost Allocation'!$T$384*100%)","v":0},{"$f":"S$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1934*'(6) OT Cost Allocation'!$T$375)-D1930-D1931-D1932","v":0}]
[null,null,null,{"$f":"SUM(D1930:D1933)","v":0},{"$f":"SUM(E1930:E1932)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E1937*'(6) OT Cost Allocation'!$T$384*100%)","v":0},{"$f":"S$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1941*'(6) OT Cost Allocation'!$T$375)-D1937-D1938-D1939","v":0}]
[null,null,null,{"$f":"SUM(D1937:D1940)","v":0},{"$f":"SUM(E1937:E1939)","v":0}]
[]
[null,"Total OT Individual Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$186","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!T$385","v":0}]
[]
[]
["OT Group Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$192","v":0},{"$f":"+'(6) OT Cost Allocation'!E$188","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$192","v":0},{"$f":"+'(6) OT Cost Allocation'!C$188","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E1959*'(6) OT Cost Allocation'!$U$384*0.5),2)","v":0},{"$f":"T$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E1959*'(6) OT Cost Allocation'!$U$384)-D1959","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E1962*'(6) OT Cost Allocation'!$U$384*100%)","v":0},{"$f":"T$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E1964*'(6) OT Cost Allocation'!$U$384*0.88),2)","v":0},{"$f":"T$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E1964*'(6) OT Cost Allocation'!$U$384)-D1964","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E1967*'(6) OT Cost Allocation'!$U$384*0.88),2)","v":0},{"$f":"T$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E1967*'(6) OT Cost Allocation'!$U$384)-D1967","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E1970*'(6) OT Cost Allocation'!$U$384*0.65),2)","v":0},{"$f":"T$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E1970*'(6) OT Cost Allocation'!U$384)-D1970","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E1973*'(6) OT Cost Allocation'!$U$384*0.65),2)","v":0},{"$f":"T$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E1973*'(6) OT Cost Allocation'!U$384)-D1973","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E1976*'(6) OT Cost Allocation'!$U$384*0.88),2)","v":0},{"$f":"T$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E1976*'(6) OT Cost Allocation'!$U$384)-D1976","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","206-i",{"$f":"ROUNDDOWN(MIN(E1979*'(6) OT Cost Allocation'!$U$384*0.95),2)","v":0},{"$f":"T$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","103a-i",{"$f":"SUM(E1979*'(6) OT Cost Allocation'!$U$384)-D1979","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","218-i",{"$f":"ROUNDDOWN(MIN(E1981*'(6) OT Cost Allocation'!$U$384*0.94),2)","v":0},{"$f":"T$27","v":0}]
["DMC SGF 6% T19 - Low Income Health Program","LIHP 94/6","118a-i",{"$f":"SUM(E1981*'(6) OT Cost Allocation'!$U$384)-D1981","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E1984*'(6) OT Cost Allocation'!$U$384*0.88),2)","v":0},{"$f":"T$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E1984*'(6) OT Cost Allocation'!$U$384)-D1984","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E1987*'(6) OT Cost Allocation'!$U$384*0.5),2)","v":0},{"$f":"T$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E1987*'(6) OT Cost Allocation'!$U$384)-D1987","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E1990*'(6) OT Cost Allocation'!$U$384*0.88),2)","v":0},{"$f":"T$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E1990*'(6) OT Cost Allocation'!$U$384)-D1990","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E1993*'(6) OT Cost Allocation'!$U$384*0.5),2)","v":0},{"$f":"T$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E1993*'(6) OT Cost Allocation'!$U$384)-D1993","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E1996*'(6) OT Cost Allocation'!$U$384*0.88),2)","v":0},{"$f":"T$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E1996*'(6) OT Cost Allocation'!$U$384)-D1996","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E1999*'(6) OT Cost Allocation'!$U$384*0.5),2)","v":0},{"$f":"T$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E1999*'(6) OT Cost Allocation'!$U$384)-D1999","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E2002*'(6) OT Cost Allocation'!$U$384*0.95),2)","v":0},{"$f":"T$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E2002*'(6) OT Cost Allocation'!$U$384)-D2002","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E2004*'(6) OT Cost Allocation'!$U$384*0.94),2)","v":0},{"$f":"T$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E2004*'(6) OT Cost Allocation'!$U$384)-D2004","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E2007*'(6) OT Cost Allocation'!$U$384*0.65),2)","v":0},{"$f":"T$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E2007*'(6) OT Cost Allocation'!$U$384)-D2007","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E2010*'(6) OT Cost Allocation'!$U$384*0.5),2)","v":0},{"$f":"T$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E2010*'(6) OT Cost Allocation'!$U$384)-D2010","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E2013*'(6) OT Cost Allocation'!$U$384*0.5),2)","v":0},{"$f":"T$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E2013*'(6) OT Cost Allocation'!$U$384)-D2013","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E2016*'(6) OT Cost Allocation'!$U$384*0.65),2)","v":0},{"$f":"T$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E2016*'(6) OT Cost Allocation'!U$384)-D2016","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E2019*'(6) OT Cost Allocation'!$U$384*0.65),2)","v":0},{"$f":"T$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E2019*'(6) OT Cost Allocation'!U$384)-D2019","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN(E2022*'(6) OT Cost Allocation'!$U$384*0.95),2)","v":0},{"$f":"T$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","103a-y",{"$f":"SUM(E2022*'(6) OT Cost Allocation'!U$384)-D2022","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN(E2024*'(6) OT Cost Allocation'!$U$384*0.94),2)","v":0},{"$f":"T$46","v":0}]
["DMC SGF 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","118a-y",{"$f":"SUM(E2024*'(6) OT Cost Allocation'!$U$384)-D2024","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2032*'(6) OT Cost Allocation'!$U$375)-SUM(D1959:D2029)","v":0}]
[null,null,null,{"$f":"SUM(D1959:D2031)","v":0},{"$f":"SUM(E1959:E2022)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E2035*'(6) OT Cost Allocation'!$U$384*100%)","v":0},{"$f":"T$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2039*'(6) OT Cost Allocation'!$U$375)-D2035-D2036-D2037","v":0}]
[null,null,null,{"$f":"SUM(D2035:D2038)","v":0},{"$f":"SUM(E2035:E2037)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E2042*'(6) OT Cost Allocation'!$U$384*100%)","v":0},{"$f":"T$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2046*'(6) OT Cost Allocation'!$U$375)-D2042-D2043-D2044","v":0}]
[null,null,null,{"$f":"SUM(D2042:D2045)","v":0},{"$f":"SUM(E2042:E2044)","v":0}]
[]
[null,"Total OT Group Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$192","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!U$385","v":0}]
[]
[]
["OT Case Management Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$198","v":0},{"$f":"+'(6) OT Cost Allocation'!E$194","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$198","v":0},{"$f":"+'(6) OT Cost Allocation'!C$194","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E2064*'(6) OT Cost Allocation'!$V$384*0.5),2)","v":0},{"$f":"U$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E2064*'(6) OT Cost Allocation'!$V$384)-D2064","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E2067*'(6) OT Cost Allocation'!$V$384*100%)","v":0},{"$f":"U$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E2069*'(6) OT Cost Allocation'!$V$384*0.88),2)","v":0},{"$f":"U$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E2069*'(6) OT Cost Allocation'!$V$384)-D2069","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E2072*'(6) OT Cost Allocation'!$V$384*0.88),2)","v":0},{"$f":"U$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E2072*'(6) OT Cost Allocation'!$V$384)-D2072","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E2075*'(6) OT Cost Allocation'!$V$384*0.65),2)","v":0},{"$f":"U$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E2075*'(6) OT Cost Allocation'!V$384)-D2075","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E2078*'(6) OT Cost Allocation'!$V$384*0.65),2)","v":0},{"$f":"U$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E2078*'(6) OT Cost Allocation'!V$384)-D2078","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E2081*'(6) OT Cost Allocation'!$V$384*0.88),2)","v":0},{"$f":"U$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E2081*'(6) OT Cost Allocation'!$V$384)-D2081","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E2084*'(6) OT Cost Allocation'!$V$384*0.95),2)","v":0},{"$f":"U$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM(E2084*'(6) OT Cost Allocation'!$V$384)-D2084","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E2086*'(6) OT Cost Allocation'!$V$384*0.94),2)","v":0},{"$f":"U$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E2086*'(6) OT Cost Allocation'!$V$384)-D2086","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E2089*'(6) OT Cost Allocation'!$V$384*0.88),2)","v":0},{"$f":"U$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E2089*'(6) OT Cost Allocation'!$V$384)-D2089","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E2092*'(6) OT Cost Allocation'!$V$384*0.5),2)","v":0},{"$f":"U$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E2092*'(6) OT Cost Allocation'!$V$384)-D2092","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E2095*'(6) OT Cost Allocation'!$V$384*0.88),2)","v":0},{"$f":"U$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E2095*'(6) OT Cost Allocation'!$V$384)-D2095","v":0}]
[null,null,null,{"$f":"ROUNDDOWN(MIN(E2097*'(6) OT Cost Allocation'!$U$384*0.5),2)","v":0}]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E2098*'(6) OT Cost Allocation'!$V$384*0.5),2)","v":0},{"$f":"U$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E2098*'(6) OT Cost Allocation'!$V$384)-D2098","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E2101*'(6) OT Cost Allocation'!$V$384*0.88),2)","v":0},{"$f":"U$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E2101*'(6) OT Cost Allocation'!$V$384)-D2101","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E2104*'(6) OT Cost Allocation'!$V$384*0.5),2)","v":0},{"$f":"U$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E2104*'(6) OT Cost Allocation'!$V$384)-D2104","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E2107*'(6) OT Cost Allocation'!$V$384*0.95),2)","v":0},{"$f":"U$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E2107*'(6) OT Cost Allocation'!$V$384)-D2107","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E2109*'(6) OT Cost Allocation'!$V$384*0.94),2)","v":0},{"$f":"U$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E2109*'(6) OT Cost Allocation'!$V$384)-D2109","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E2112*'(6) OT Cost Allocation'!$V$384*0.65),2)","v":0},{"$f":"U$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E2112*'(6) OT Cost Allocation'!$V$384)-D2112","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E2115*'(6) OT Cost Allocation'!$V$384*0.5),2)","v":0},{"$f":"U$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E2115*'(6) OT Cost Allocation'!$V$384)-D2115","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E2118*'(6) OT Cost Allocation'!$V$384*0.5),2)","v":0},{"$f":"U$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E2118*'(6) OT Cost Allocation'!$V$384)-D2118","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E2121*'(6) OT Cost Allocation'!$V$384*0.65),2)","v":0},{"$f":"U$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E2121*'(6) OT Cost Allocation'!V$384)-D2121","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E2124*'(6) OT Cost Allocation'!$V$384*0.65),2)","v":0},{"$f":"U$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E2124*'(6) OT Cost Allocation'!V$384)-D2124","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E2127*'(6) OT Cost Allocation'!$V$384*0.95),2)","v":0},{"$f":"U$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E2127*'(6) OT Cost Allocation'!V$384)-D2127","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E2129*'(6) OT Cost Allocation'!$V$384*0.94),2)","v":0},{"$f":"U$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E2129*'(6) OT Cost Allocation'!$V$384)-D2129","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2137*'(6) OT Cost Allocation'!$V$375)-SUM(D2064:D2134)","v":0}]
[null,null,null,{"$f":"SUM(D2064:D2136)","v":0},{"$f":"SUM(E2064:E2127)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E2140*'(6) OT Cost Allocation'!$V$384*100%)","v":0},{"$f":"U$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2144*'(6) OT Cost Allocation'!$V$375)-D2140-D2141-D2142","v":0}]
[null,null,null,{"$f":"SUM(D2140:D2143)","v":0},{"$f":"SUM(E2140:E2142)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E2147*'(6) OT Cost Allocation'!$V$384*100%)","v":0},{"$f":"U$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2151*'(6) OT Cost Allocation'!$V$375)-D2147-D2148-D2149","v":0}]
[null,null,null,{"$f":"SUM(D2147:D2150)","v":0},{"$f":"SUM(E2147:E2149)","v":0}]
[]
[null,"Total OT Case Management Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$198","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!V$385","v":0}]
[]
[]
["OT Physician Consultation Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$204","v":0},{"$f":"+'(6) OT Cost Allocation'!E$200","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$204","v":0},{"$f":"+'(6) OT Cost Allocation'!C$200","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E2169*'(6) OT Cost Allocation'!$W$384*0.5),2)","v":0},{"$f":"V$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E2169*'(6) OT Cost Allocation'!$W$384)-D2169","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E2172*'(6) OT Cost Allocation'!$W$384*100%)","v":0},{"$f":"V$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E2174*'(6) OT Cost Allocation'!$W$384*0.88),2)","v":0},{"$f":"V$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E2174*'(6) OT Cost Allocation'!$W$384)-D2174","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E2177*'(6) OT Cost Allocation'!$W$384*0.88),2)","v":0},{"$f":"V$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E2177*'(6) OT Cost Allocation'!$W$384)-D2177","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E2180*'(6) OT Cost Allocation'!$W$384*0.65),2)","v":0},{"$f":"V$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E2180*'(6) OT Cost Allocation'!W$384)-D2180","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E2183*'(6) OT Cost Allocation'!$W$384*0.65),2)","v":0},{"$f":"V$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E2183*'(6) OT Cost Allocation'!W$384)-D2183","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E2186*'(6) OT Cost Allocation'!$W$384*0.88),2)","v":0},{"$f":"V$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E2186*'(6) OT Cost Allocation'!$W$384)-D2186","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E2189*'(6) OT Cost Allocation'!$W$384*0.95),2)","v":0},{"$f":"V$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM(E2189*'(6) OT Cost Allocation'!$W$384)-D2189","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E2191*'(6) OT Cost Allocation'!$W$384*0.94),2)","v":0},{"$f":"V$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E2191*'(6) OT Cost Allocation'!$W$384)-D2191","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E2194*'(6) OT Cost Allocation'!$W$384*0.88),2)","v":0},{"$f":"V$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E2194*'(6) OT Cost Allocation'!$W$384)-D2194","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E2197*'(6) OT Cost Allocation'!$W$384*0.5),2)","v":0},{"$f":"V$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E2197*'(6) OT Cost Allocation'!$W$384)-D2197","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E2200*'(6) OT Cost Allocation'!$W$384*0.88),2)","v":0},{"$f":"V$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E2200*'(6) OT Cost Allocation'!$W$384)-D2200","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E2203*'(6) OT Cost Allocation'!$W$384*0.5),2)","v":0},{"$f":"V$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E2203*'(6) OT Cost Allocation'!$W$384)-D2203","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E2206*'(6) OT Cost Allocation'!$W$384*0.88),2)","v":0},{"$f":"V$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E2206*'(6) OT Cost Allocation'!$W$384)-D2206","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E2209*'(6) OT Cost Allocation'!$W$384*0.5),2)","v":0},{"$f":"V$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E2209*'(6) OT Cost Allocation'!$W$384)-D2209","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E2212*'(6) OT Cost Allocation'!$W$384*0.95),2)","v":0},{"$f":"V$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E2212*'(6) OT Cost Allocation'!$W$384)-D2212","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E2214*'(6) OT Cost Allocation'!$W$384*0.94),2)","v":0},{"$f":"V$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E2214*'(6) OT Cost Allocation'!$W$384)-D2214","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E2217*'(6) OT Cost Allocation'!$W$384*0.65),2)","v":0},{"$f":"V$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E2217*'(6) OT Cost Allocation'!$W$384)-D2217","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E2220*'(6) OT Cost Allocation'!$W$384*0.5),2)","v":0},{"$f":"V$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E2220*'(6) OT Cost Allocation'!$W$384)-D2220","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E2223*'(6) OT Cost Allocation'!$W$384*0.5),2)","v":0},{"$f":"V$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E2223*'(6) OT Cost Allocation'!$W$384)-D2223","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E2226*'(6) OT Cost Allocation'!$W$384*0.65),2)","v":0},{"$f":"V$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E2226*'(6) OT Cost Allocation'!W$384)-D2226","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E2229*'(6) OT Cost Allocation'!$W$384*0.65),2)","v":0},{"$f":"V$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E2229*'(6) OT Cost Allocation'!W$384)-D2229","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E2232*'(6) OT Cost Allocation'!$W$384*0.95),2)","v":0},{"$f":"V$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E2232*'(6) OT Cost Allocation'!W$384)-D2232","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E2234*'(6) OT Cost Allocation'!$W$384*0.94),2)","v":0},{"$f":"V$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E2234*'(6) OT Cost Allocation'!$W$384)-D2234","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2242*'(6) OT Cost Allocation'!$W$375)-SUM(D2169:D2239)","v":0}]
[null,null,null,{"$f":"SUM(D2169:D2241)","v":0},{"$f":"SUM(E2169:E2232)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E2245*'(6) OT Cost Allocation'!$W$384*100%)","v":0},{"$f":"V$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2249*'(6) OT Cost Allocation'!$W$375)-D2245-D2246-D2247","v":0}]
[null,null,null,{"$f":"SUM(D2245:D2248)","v":0},{"$f":"SUM(E2245:E2247)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E2252*'(6) OT Cost Allocation'!$W$384*100%)","v":0},{"$f":"V$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2256*'(6) OT Cost Allocation'!$W$375)-D2252-D2253-D2254","v":0}]
[null,null,null,{"$f":"SUM(D2252:D2255)","v":0},{"$f":"SUM(E2252:E2254)","v":0}]
[]
[null,"Total OT Physician Consultation Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$204","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!W$385","v":0}]
[]
[]
["OT Recovery Services - Individual Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$210","v":0},{"$f":"+'(6) OT Cost Allocation'!E$206","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$210","v":0},{"$f":"+'(6) OT Cost Allocation'!C$206","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E2274*'(6) OT Cost Allocation'!$X$384*0.5),2)","v":0},{"$f":"W$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E2274*'(6) OT Cost Allocation'!$X$384)-D2274","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E2277*'(6) OT Cost Allocation'!$X$384*100%)","v":0},{"$f":"W$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E2279*'(6) OT Cost Allocation'!$X$384*0.88),2)","v":0},{"$f":"W$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E2279*'(6) OT Cost Allocation'!$X$384)-D2279","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E2282*'(6) OT Cost Allocation'!$X$384*0.88),2)","v":0},{"$f":"W$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E2282*'(6) OT Cost Allocation'!$X$384)-D2282","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E2285*'(6) OT Cost Allocation'!$X$384*0.65),2)","v":0},{"$f":"W$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E2285*'(6) OT Cost Allocation'!X$384)-D2285","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E2288*'(6) OT Cost Allocation'!$X$384*0.65),2)","v":0},{"$f":"W$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E2288*'(6) OT Cost Allocation'!X$384)-D2288","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E2291*'(6) OT Cost Allocation'!$X$384*0.88),2)","v":0},{"$f":"W$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E2291*'(6) OT Cost Allocation'!$X$384)-D2291","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E2294*'(6) OT Cost Allocation'!$X$384*0.95),2)","v":0},{"$f":"W$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM(E2294*'(6) OT Cost Allocation'!$X$384)-D2294","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E2296*'(6) OT Cost Allocation'!$X$384*0.94),2)","v":0},{"$f":"W$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E2296*'(6) OT Cost Allocation'!$X$384)-D2296","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E2299*'(6) OT Cost Allocation'!$X$384*0.88),2)","v":0},{"$f":"W$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E2299*'(6) OT Cost Allocation'!$X$384)-D2299","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E2302*'(6) OT Cost Allocation'!$X$384*0.5),2)","v":0},{"$f":"W$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E2302*'(6) OT Cost Allocation'!$X$384)-D2302","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E2305*'(6) OT Cost Allocation'!$X$384*0.88),2)","v":0},{"$f":"W$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E2305*'(6) OT Cost Allocation'!$X$384)-D2305","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E2308*'(6) OT Cost Allocation'!$X$384*0.5),2)","v":0},{"$f":"W$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E2308*'(6) OT Cost Allocation'!$X$384)-D2308","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E2311*'(6) OT Cost Allocation'!$X$384*0.88),2)","v":0},{"$f":"W$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E2311*'(6) OT Cost Allocation'!$X$384)-D2311","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E2314*'(6) OT Cost Allocation'!$X$384*0.5),2)","v":0},{"$f":"W$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E2314*'(6) OT Cost Allocation'!$X$384)-D2314","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E2317*'(6) OT Cost Allocation'!$X$384*0.95),2)","v":0},{"$f":"W$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E2317*'(6) OT Cost Allocation'!$X$384)-D2317","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E2319*'(6) OT Cost Allocation'!$X$384*0.94),2)","v":0},{"$f":"W$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E2319*'(6) OT Cost Allocation'!$X$384)-D2319","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E2322*'(6) OT Cost Allocation'!$X$384*0.65),2)","v":0},{"$f":"W$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E2322*'(6) OT Cost Allocation'!$X$384)-D2322","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E2325*'(6) OT Cost Allocation'!$X$384*0.5),2)","v":0},{"$f":"W$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E2325*'(6) OT Cost Allocation'!$X$384)-D2325","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E2328*'(6) OT Cost Allocation'!$X$384*0.5),2)","v":0},{"$f":"W$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E2328*'(6) OT Cost Allocation'!$X$384)-D2328","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E2331*'(6) OT Cost Allocation'!$X$384*0.65),2)","v":0},{"$f":"W$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E2331*'(6) OT Cost Allocation'!X$384)-D2331","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E2334*'(6) OT Cost Allocation'!$X$384*0.65),2)","v":0},{"$f":"W$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E2334*'(6) OT Cost Allocation'!X$384)-D2334","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E2337*'(6) OT Cost Allocation'!$X$384*0.95),2)","v":0},{"$f":"W$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E2337*'(6) OT Cost Allocation'!X$384)-D2337","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E2339*'(6) OT Cost Allocation'!$X$384*0.94),2)","v":0},{"$f":"W$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E2339*'(6) OT Cost Allocation'!$X$384)-D2339","v":0}]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2345*'(6) OT Cost Allocation'!$X$375)-SUM(D2274:D2342)","v":0}]
[null,null,null,{"$f":"SUM(D2274:D2344)","v":0},{"$f":"SUM(E2274:E2337)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E2348*'(6) OT Cost Allocation'!$X$384*100%)","v":0},{"$f":"W$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2352*'(6) OT Cost Allocation'!$X$375)-D2348-D2349-D2350","v":0}]
[null,null,null,{"$f":"SUM(D2348:D2351)","v":0},{"$f":"SUM(E2348:E2350)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E2355*'(6) OT Cost Allocation'!$X$384*100%)","v":0},{"$f":"W$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2359*'(6) OT Cost Allocation'!$X$375)-D2355-D2356-D2357","v":0}]
[null,null,null,{"$f":"SUM(D2355:D2358)","v":0},{"$f":"SUM(E2355:E2357)","v":0}]
[]
[null,"Total OT Recovery Services Individual Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$210","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!X$385","v":0}]
[]
[]
["OT Recovery Services - Group Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$216","v":0},{"$f":"+'(6) OT Cost Allocation'!E$212","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$216","v":0},{"$f":"+'(6) OT Cost Allocation'!C$212","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E2377*'(6) OT Cost Allocation'!$Y$384*0.5),2)","v":0},{"$f":"X$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E2377*'(6) OT Cost Allocation'!$Y$384)-D2377","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E2380*'(6) OT Cost Allocation'!Y$384*100%)","v":0},{"$f":"X$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E2382*'(6) OT Cost Allocation'!$Y$384*0.88),2)","v":0},{"$f":"X$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E2382*'(6) OT Cost Allocation'!$Y$384)-D2382","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E2385*'(6) OT Cost Allocation'!$Y$384*0.88),2)","v":0},{"$f":"X$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E2385*'(6) OT Cost Allocation'!$Y$384)-D2385","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E2388*'(6) OT Cost Allocation'!$Y$384*0.65),2)","v":0},{"$f":"X$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E2388*'(6) OT Cost Allocation'!Y$384)-D2388","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E2391*'(6) OT Cost Allocation'!$Y$384*0.65),2)","v":0},{"$f":"X$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E2391*'(6) OT Cost Allocation'!Y$384)-D2391","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E2394*'(6) OT Cost Allocation'!$Y$384*0.88),2)","v":0},{"$f":"X$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E2394*'(6) OT Cost Allocation'!$Y$384)-D2394","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E2397*'(6) OT Cost Allocation'!$Y$384*0.95),2)","v":0},{"$f":"X$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM(E2397*'(6) OT Cost Allocation'!$Y$384)-D2397","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E2399*'(6) OT Cost Allocation'!$Y$384*0.94),2)","v":0},{"$f":"X$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E2399*'(6) OT Cost Allocation'!$Y$384)-D2399","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E2402*'(6) OT Cost Allocation'!$Y$384*0.88),2)","v":0},{"$f":"X$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E2402*'(6) OT Cost Allocation'!$Y$384)-D2402","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E2405*'(6) OT Cost Allocation'!$Y$384*0.5),2)","v":0},{"$f":"X$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E2405*'(6) OT Cost Allocation'!$Y$384)-D2405","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E2408*'(6) OT Cost Allocation'!$Y$384*0.88),2)","v":0},{"$f":"X$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E2408*'(6) OT Cost Allocation'!$Y$384)-D2408","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E2411*'(6) OT Cost Allocation'!$Y$384*0.5),2)","v":0},{"$f":"X$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E2411*'(6) OT Cost Allocation'!$Y$384)-D2411","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E2414*'(6) OT Cost Allocation'!$Y$384*0.88),2)","v":0},{"$f":"X$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E2414*'(6) OT Cost Allocation'!$Y$384)-D2414","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E2417*'(6) OT Cost Allocation'!$Y$384*0.5),2)","v":0},{"$f":"X$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E2417*'(6) OT Cost Allocation'!$Y$384)-D2417","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E2420*'(6) OT Cost Allocation'!$Y$384*0.95),2)","v":0},{"$f":"X$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E2420*'(6) OT Cost Allocation'!$Y$384)-D2420","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E2422*'(6) OT Cost Allocation'!$Y$384*0.94),2)","v":0},{"$f":"X$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E2422*'(6) OT Cost Allocation'!$Y$384)-D2422","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E2425*'(6) OT Cost Allocation'!$Y$384*0.65),2)","v":0},{"$f":"X$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E2425*'(6) OT Cost Allocation'!$Y$384)-D2425","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E2428*'(6) OT Cost Allocation'!$Y$384*0.5),2)","v":0},{"$f":"X$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E2428*'(6) OT Cost Allocation'!$Y$384)-D2428","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E2431*'(6) OT Cost Allocation'!$Y$384*0.5),2)","v":0},{"$f":"X$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E2431*'(6) OT Cost Allocation'!$Y$384)-D2431","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E2434*'(6) OT Cost Allocation'!$Y$384*0.65),2)","v":0},{"$f":"X$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E2434*'(6) OT Cost Allocation'!Y$384)-D2434","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E2437*'(6) OT Cost Allocation'!$Y$384*0.65),2)","v":0},{"$f":"X$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E2437*'(6) OT Cost Allocation'!Y$384)-D2437","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E2440*'(6) OT Cost Allocation'!$Y$384*0.95),2)","v":0},{"$f":"X$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E2440*'(6) OT Cost Allocation'!Y$384)-D2440","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E2442*'(6) OT Cost Allocation'!$Y$384*0.94),2)","v":0},{"$f":"X$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E2442*'(6) OT Cost Allocation'!$Y$384)-D2442","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2450*'(6) OT Cost Allocation'!$Y$375)-SUM(D2377:D2447)","v":0}]
[null,null,null,{"$f":"SUM(D2377:D2449)","v":0},{"$f":"SUM(E2377:E2440)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E2453*'(6) OT Cost Allocation'!$Y$384*100%)","v":0},{"$f":"X$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2457*'(6) OT Cost Allocation'!$Y$375)-D2453-D2454-D2455","v":0}]
[null,null,null,{"$f":"SUM(D2453:D2456)","v":0},{"$f":"SUM(E2453:E2455)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E2460*'(6) OT Cost Allocation'!$Y$384*100%)","v":0},{"$f":"X$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2464*'(6) OT Cost Allocation'!$Y$375)-D2460-D2461-D2462","v":0}]
[null,null,null,{"$f":"SUM(D2460:D2463)","v":0},{"$f":"SUM(E2460:E2462)","v":0}]
[]
[null,"Total OT Recovery Services Group Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$216","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!Y$385","v":0}]
[]
[]
["OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$222","v":0},{"$f":"+'(6) OT Cost Allocation'!E$218","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$222","v":0},{"$f":"+'(6) OT Cost Allocation'!C$218","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E2482*'(6) OT Cost Allocation'!$Z$384*0.5),2)","v":0},{"$f":"Y$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E2482*'(6) OT Cost Allocation'!$Z$384)-D2482","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E2485*'(6) OT Cost Allocation'!Z$384*100%)","v":0},{"$f":"Y$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E2487*'(6) OT Cost Allocation'!$Z$384*0.88),2)","v":0},{"$f":"Y$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E2487*'(6) OT Cost Allocation'!$Z$384)-D2487","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E2490*'(6) OT Cost Allocation'!$Z$384*0.88),2)","v":0},{"$f":"Y$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E2490*'(6) OT Cost Allocation'!$Z$384)-D2490","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E2493*'(6) OT Cost Allocation'!$Z$384*0.65),2)","v":0},{"$f":"Y$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E2493*'(6) OT Cost Allocation'!Z$384)-D2493","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E2496*'(6) OT Cost Allocation'!$Z$384*0.65),2)","v":0},{"$f":"Y$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E2496*'(6) OT Cost Allocation'!Z$384)-D2496","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E2499*'(6) OT Cost Allocation'!$Z$384*0.88),2)","v":0},{"$f":"Y$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E2499*'(6) OT Cost Allocation'!$Z$384)-D2499","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E2502*'(6) OT Cost Allocation'!$Z$384*0.95),2)","v":0},{"$f":"Y$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM(E2502*'(6) OT Cost Allocation'!$Z$384)-D2502","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E2504*'(6) OT Cost Allocation'!$Z$384*0.94),2)","v":0},{"$f":"Y$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E2504*'(6) OT Cost Allocation'!$Z$384)-D2504","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E2507*'(6) OT Cost Allocation'!$Z$384*0.88),2)","v":0},{"$f":"Y$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E2507*'(6) OT Cost Allocation'!$Z$384)-D2507","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E2510*'(6) OT Cost Allocation'!$Z$384*0.5),2)","v":0},{"$f":"Y$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E2510*'(6) OT Cost Allocation'!$Z$384)-D2510","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E2513*'(6) OT Cost Allocation'!$Z$384*0.88),2)","v":0},{"$f":"Y$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E2513*'(6) OT Cost Allocation'!$Z$384)-D2513","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E2516*'(6) OT Cost Allocation'!$Z$384*0.5),2)","v":0},{"$f":"Y$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E2516*'(6) OT Cost Allocation'!$Z$384)-D2516","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E2519*'(6) OT Cost Allocation'!$Z$384*0.88),2)","v":0},{"$f":"Y$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E2519*'(6) OT Cost Allocation'!$Z$384)-D2519","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E2522*'(6) OT Cost Allocation'!$Z$384*0.5),2)","v":0},{"$f":"Y$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E2522*'(6) OT Cost Allocation'!$Z$384)-D2522","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E2525*'(6) OT Cost Allocation'!$Z$384*0.95),2)","v":0},{"$f":"Y$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E2525*'(6) OT Cost Allocation'!$Z$384)-D2525","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E2527*'(6) OT Cost Allocation'!$Z$384*0.94),2)","v":0},{"$f":"Y$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E2527*'(6) OT Cost Allocation'!$Z$384)-D2527","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E2530*'(6) OT Cost Allocation'!$Z$384*0.65),2)","v":0},{"$f":"Y$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E2530*'(6) OT Cost Allocation'!$Z$384)-D2530","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E2533*'(6) OT Cost Allocation'!$Z$384*0.5),2)","v":0},{"$f":"Y$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E2533*'(6) OT Cost Allocation'!$Z$384)-D2533","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E2536*'(6) OT Cost Allocation'!$Z$384*0.5),2)","v":0},{"$f":"Y$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E2536*'(6) OT Cost Allocation'!$Z$384)-D2536","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E2539*'(6) OT Cost Allocation'!$Z$384*0.65),2)","v":0},{"$f":"Y$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E2539*'(6) OT Cost Allocation'!Z$384)-D2539","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E2542*'(6) OT Cost Allocation'!$Z$384*0.65),2)","v":0},{"$f":"Y$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E2542*'(6) OT Cost Allocation'!Z$384)-D2542","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E2545*'(6) OT Cost Allocation'!$Z$384*0.95),2)","v":0},{"$f":"Y$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E2545*'(6) OT Cost Allocation'!Z$384)-D2545","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E2547*'(6) OT Cost Allocation'!$Z$384*0.94),2)","v":0},{"$f":"Y$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E2547*'(6) OT Cost Allocation'!$Z$384)-D2547","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2555*'(6) OT Cost Allocation'!$Z$375)-SUM(D2482:D2552)","v":0}]
[null,null,null,{"$f":"SUM(D2482:D2554)","v":0},{"$f":"SUM(E2482:E2545)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E2558*'(6) OT Cost Allocation'!$Z$384*100%)","v":0},{"$f":"Y$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2562*'(6) OT Cost Allocation'!$Z$375)-D2558-D2559-D2560","v":0}]
[null,null,null,{"$f":"SUM(D2558:D2561)","v":0},{"$f":"SUM(E2558:E2560)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E2565*'(6) OT Cost Allocation'!$Z$384*100%)","v":0},{"$f":"Y$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2569*'(6) OT Cost Allocation'!$Z$375)-D2565-D2566-D2567","v":0}]
[null,null,null,{"$f":"SUM(D2565:D2568)","v":0},{"$f":"SUM(E2565:E2567)","v":0}]
[]
[null,"Total OT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$222","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!Z$385","v":0}]
[]
[]
["OT Recovery Services - Case Management Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$228","v":0},{"$f":"+'(6) OT Cost Allocation'!E$224","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$228","v":0},{"$f":"+'(6) OT Cost Allocation'!C$224","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E2587*'(6) OT Cost Allocation'!$AA$384*0.5),2)","v":0},{"$f":"Z$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E2587*'(6) OT Cost Allocation'!$AA$384)-D2587","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E2590*'(6) OT Cost Allocation'!AA$384*100%)","v":0},{"$f":"Z$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E2592*'(6) OT Cost Allocation'!$AA$384*0.88),2)","v":0},{"$f":"Z$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E2592*'(6) OT Cost Allocation'!$AA$384)-D2592","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E2595*'(6) OT Cost Allocation'!$AA$384*0.88),2)","v":0},{"$f":"Z$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E2595*'(6) OT Cost Allocation'!$AA$384)-D2595","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E2598*'(6) OT Cost Allocation'!$AA$384*0.65),2)","v":0},{"$f":"Z$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E2598*'(6) OT Cost Allocation'!AA$384)-D2598","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E2601*'(6) OT Cost Allocation'!$AA$384*0.65),2)","v":0},{"$f":"Z$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E2601*'(6) OT Cost Allocation'!AA$384)-D2601","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E2604*'(6) OT Cost Allocation'!$AA$384*0.88),2)","v":0},{"$f":"Z$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E2604*'(6) OT Cost Allocation'!$AA$384)-D2604","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E2607*'(6) OT Cost Allocation'!$AA$384*0.95),2)","v":0},{"$f":"Z$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM(E2607*'(6) OT Cost Allocation'!$AA$384)-D2607","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E2609*'(6) OT Cost Allocation'!$AA$384*0.94),2)","v":0},{"$f":"Z$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E2609*'(6) OT Cost Allocation'!$AA$384)-D2609","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E2612*'(6) OT Cost Allocation'!$AA$384*0.88),2)","v":0},{"$f":"Z$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E2612*'(6) OT Cost Allocation'!$AA$384)-D2612","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E2615*'(6) OT Cost Allocation'!$AA$384*0.5),2)","v":0},{"$f":"Z$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E2615*'(6) OT Cost Allocation'!$AA$384)-D2615","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E2618*'(6) OT Cost Allocation'!$AA$384*0.88),2)","v":0},{"$f":"Z$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E2618*'(6) OT Cost Allocation'!$AA$384)-D2618","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E2621*'(6) OT Cost Allocation'!$AA$384*0.5),2)","v":0},{"$f":"Z$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E2621*'(6) OT Cost Allocation'!$AA$384)-D2621","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E2624*'(6) OT Cost Allocation'!$AA$384*0.88),2)","v":0},{"$f":"Z$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E2624*'(6) OT Cost Allocation'!$AA$384)-D2624","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E2627*'(6) OT Cost Allocation'!$AA$384*0.5),2)","v":0},{"$f":"Z$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E2627*'(6) OT Cost Allocation'!$AA$384)-D2627","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E2630*'(6) OT Cost Allocation'!$AA$384*0.95),2)","v":0},{"$f":"Z$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E2630*'(6) OT Cost Allocation'!$AA$384)-D2630","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E2632*'(6) OT Cost Allocation'!$AA$384*0.94),2)","v":0},{"$f":"Z$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E2632*'(6) OT Cost Allocation'!$AA$384)-D2632","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E2635*'(6) OT Cost Allocation'!$AA$384*0.65),2)","v":0},{"$f":"Z$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E2635*'(6) OT Cost Allocation'!$AA$384)-D2635","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E2638*'(6) OT Cost Allocation'!$AA$384*0.5),2)","v":0},{"$f":"Z$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E2638*'(6) OT Cost Allocation'!$AA$384)-D2638","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E2641*'(6) OT Cost Allocation'!$AA$384*0.5),2)","v":0},{"$f":"Z$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E2641*'(6) OT Cost Allocation'!$AA$384)-D2641","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E2644*'(6) OT Cost Allocation'!$AA$384*0.65),2)","v":0},{"$f":"Z$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E2644*'(6) OT Cost Allocation'!AA$384)-D2644","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E2647*'(6) OT Cost Allocation'!$AA$384*0.65),2)","v":0},{"$f":"Z$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E2647*'(6) OT Cost Allocation'!AA$384)-D2647","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E2650*'(6) OT Cost Allocation'!$AA$384*0.95),2)","v":0},{"$f":"Z$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E2650*'(6) OT Cost Allocation'!AA$384)-D2650","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E2652*'(6) OT Cost Allocation'!$AA$384*0.94),2)","v":0},{"$f":"Z$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E2652*'(6) OT Cost Allocation'!$AA$384)-D2652","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2660*'(6) OT Cost Allocation'!$AA$375)-SUM(D2587:D2657)","v":0}]
[null,null,null,{"$f":"SUM(D2587:D2659)","v":0},{"$f":"SUM(E2587:E2650)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E2663*'(6) OT Cost Allocation'!$AA$384*100%)","v":0},{"$f":"Z$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2667*'(6) OT Cost Allocation'!$AA$375)-D2663-D2664-D2665","v":0}]
[null,null,null,{"$f":"SUM(D2663:D2666)","v":0},{"$f":"SUM(E2663:E2665)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E2670*'(6) OT Cost Allocation'!$AA$384*100%)","v":0},{"$f":"Z$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2674*'(6) OT Cost Allocation'!$AA$375)-D2670-D2671-D2672","v":0}]
[null,null,null,{"$f":"SUM(D2670:D2673)","v":0},{"$f":"SUM(E2670:E2672)","v":0}]
[]
[null,"Total OT Recovery Services - Case Management Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$228","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!AA$385","v":0}]
[]
[]
["OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$234","v":0},{"$f":"+'(6) OT Cost Allocation'!E$230","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$234","v":0},{"$f":"+'(6) OT Cost Allocation'!C$230","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E2692*'(6) OT Cost Allocation'!$AB$384*0.5),2)","v":0},{"$f":"AA$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E2692*'(6) OT Cost Allocation'!$AB$384)-D2692","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E2695*'(6) OT Cost Allocation'!AB$384*100%)","v":0},{"$f":"AA$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E2697*'(6) OT Cost Allocation'!$AB$384*0.88),2)","v":0},{"$f":"AA$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E2697*'(6) OT Cost Allocation'!$AB$384)-D2697","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E2700*'(6) OT Cost Allocation'!$AB$384*0.88),2)","v":0},{"$f":"AA$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E2700*'(6) OT Cost Allocation'!$AB$384)-D2700","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E2703*'(6) OT Cost Allocation'!$AB$384*0.65),2)","v":0},{"$f":"AA$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E2703*'(6) OT Cost Allocation'!AB$384)-D2703","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E2706*'(6) OT Cost Allocation'!$AB$384*0.65),2)","v":0},{"$f":"AA$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E2706*'(6) OT Cost Allocation'!AB$384)-D2706","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E2709*'(6) OT Cost Allocation'!$AB$384*0.88),2)","v":0},{"$f":"AA$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E2709*'(6) OT Cost Allocation'!$AB$384)-D2709","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E2712*'(6) OT Cost Allocation'!$AB$384*0.95),2)","v":0},{"$f":"AA$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM(E2712*'(6) OT Cost Allocation'!$AB$384)-D2712","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E2714*'(6) OT Cost Allocation'!$AB$384*0.94),2)","v":0},{"$f":"AA$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E2714*'(6) OT Cost Allocation'!$AB$384)-D2714","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E2717*'(6) OT Cost Allocation'!$AB$384*0.88),2)","v":0},{"$f":"AA$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E2717*'(6) OT Cost Allocation'!$AB$384)-D2717","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E2720*'(6) OT Cost Allocation'!$AB$384*0.5),2)","v":0},{"$f":"AA$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E2720*'(6) OT Cost Allocation'!$AB$384)-D2720","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E2723*'(6) OT Cost Allocation'!$AB$384*0.88),2)","v":0},{"$f":"AA$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E2723*'(6) OT Cost Allocation'!$AB$384)-D2723","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E2726*'(6) OT Cost Allocation'!$AB$384*0.5),2)","v":0},{"$f":"AA$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E2726*'(6) OT Cost Allocation'!$AB$384)-D2726","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E2729*'(6) OT Cost Allocation'!$AB$384*0.88),2)","v":0},{"$f":"AA$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E2729*'(6) OT Cost Allocation'!$AB$384)-D2729","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E2732*'(6) OT Cost Allocation'!$AB$384*0.5),2)","v":0},{"$f":"AA$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E2732*'(6) OT Cost Allocation'!$AB$384)-D2732","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E2735*'(6) OT Cost Allocation'!$AB$384*0.95),2)","v":0},{"$f":"AA$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E2735*'(6) OT Cost Allocation'!$AB$384)-D2735","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E2737*'(6) OT Cost Allocation'!$AB$384*0.94),2)","v":0},{"$f":"AA$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E2737*'(6) OT Cost Allocation'!$AB$384)-D2737","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E2740*'(6) OT Cost Allocation'!$AB$384*0.65),2)","v":0},{"$f":"AA$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E2740*'(6) OT Cost Allocation'!$AB$384)-D2740","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E2743*'(6) OT Cost Allocation'!$AB$384*0.5),2)","v":0},{"$f":"AA$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E2743*'(6) OT Cost Allocation'!$AB$384)-D2743","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E2746*'(6) OT Cost Allocation'!$AB$384*0.5),2)","v":0},{"$f":"AA$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E2746*'(6) OT Cost Allocation'!$AB$384)-D2746","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E2749*'(6) OT Cost Allocation'!$AB$384*0.65),2)","v":0},{"$f":"AA$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E2749*'(6) OT Cost Allocation'!AB$384)-D2749","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E2752*'(6) OT Cost Allocation'!$AB$384*0.65),2)","v":0},{"$f":"AA$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E2752*'(6) OT Cost Allocation'!AB$384)-D2752","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E2755*'(6) OT Cost Allocation'!$AB$384*0.95),2)","v":0},{"$f":"AA$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E2755*'(6) OT Cost Allocation'!AB$384)-D2755","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E2757*'(6) OT Cost Allocation'!$AB$384*0.94),2)","v":0},{"$f":"AA$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E2757*'(6) OT Cost Allocation'!$AB$384)-D2757","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2765*'(6) OT Cost Allocation'!$AB$375)-SUM(D2692:D2762)","v":0}]
[null,null,null,{"$f":"SUM(D2692:D2764)","v":0},{"$f":"SUM(E2692:E2755)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E2768*'(6) OT Cost Allocation'!$AB$384*100%)","v":0},{"$f":"AA$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2772*'(6) OT Cost Allocation'!$AB$375)-D2768-D2769-D2770","v":0}]
[null,null,null,{"$f":"SUM(D2768:D2771)","v":0},{"$f":"SUM(E2768:E2770)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E2775*'(6) OT Cost Allocation'!$AB$384*100%)","v":0},{"$f":"AA$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2779*'(6) OT Cost Allocation'!$AB$375)-D2775-D2776-D2777","v":0}]
[null,null,null,{"$f":"SUM(D2775:D2778)","v":0},{"$f":"SUM(E2775:E2777)","v":0}]
[]
[null,"Total OT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$234","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!AB$385","v":0}]
[]
[]
["OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$240","v":0},{"$f":"+'(6) OT Cost Allocation'!E$236","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$240","v":0},{"$f":"+'(6) OT Cost Allocation'!C$236","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E2797*'(6) OT Cost Allocation'!$AC$384*0.5),2)","v":0},{"$f":"AB$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E2797*'(6) OT Cost Allocation'!$AC$384)-D2797","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E2800*'(6) OT Cost Allocation'!AC$384*100%)","v":0},{"$f":"AB$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E2802*'(6) OT Cost Allocation'!$AC$384*0.88),2)","v":0},{"$f":"AB$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E2802*'(6) OT Cost Allocation'!$AC$384)-D2802","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E2805*'(6) OT Cost Allocation'!$AC$384*0.88),2)","v":0},{"$f":"AB$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E2805*'(6) OT Cost Allocation'!$AC$384)-D2805","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E2808*'(6) OT Cost Allocation'!$AC$384*0.65),2)","v":0},{"$f":"AB$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E2808*'(6) OT Cost Allocation'!AC$384)-D2808","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E2811*'(6) OT Cost Allocation'!$AC$384*0.65),2)","v":0},{"$f":"AB$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E2811*'(6) OT Cost Allocation'!AC$384)-D2811","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E2814*'(6) OT Cost Allocation'!$AC$384*0.88),2)","v":0},{"$f":"AB$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E2814*'(6) OT Cost Allocation'!$AC$384)-D2814","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E2817*'(6) OT Cost Allocation'!$AC$384*0.95),2)","v":0},{"$f":"AB$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM(E2817*'(6) OT Cost Allocation'!$AC$384)-D2817","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E2819*'(6) OT Cost Allocation'!$AC$384*0.94),2)","v":0},{"$f":"AB$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E2819*'(6) OT Cost Allocation'!$AC$384)-D2819","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E2822*'(6) OT Cost Allocation'!$AC$384*0.88),2)","v":0},{"$f":"AB$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E2822*'(6) OT Cost Allocation'!$AC$384)-D2822","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E2825*'(6) OT Cost Allocation'!$AC$384*0.5),2)","v":0},{"$f":"AB$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E2825*'(6) OT Cost Allocation'!$AC$384)-D2825","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E2828*'(6) OT Cost Allocation'!$AC$384*0.88),2)","v":0},{"$f":"AB$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E2828*'(6) OT Cost Allocation'!$AC$384)-D2828","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E2831*'(6) OT Cost Allocation'!$AC$384*0.5),2)","v":0},{"$f":"AB$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E2831*'(6) OT Cost Allocation'!$AC$384)-D2831","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E2834*'(6) OT Cost Allocation'!$AC$384*0.88),2)","v":0},{"$f":"AB$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E2834*'(6) OT Cost Allocation'!$AC$384)-D2834","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E2837*'(6) OT Cost Allocation'!$AC$384*0.5),2)","v":0},{"$f":"AB$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E2837*'(6) OT Cost Allocation'!$AC$384)-D2837","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E2840*'(6) OT Cost Allocation'!$AC$384*0.95),2)","v":0},{"$f":"AB$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E2840*'(6) OT Cost Allocation'!$AC$384)-D2840","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E2842*'(6) OT Cost Allocation'!$AC$384*0.94),2)","v":0},{"$f":"AB$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E2842*'(6) OT Cost Allocation'!$AC$384)-D2842","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E2845*'(6) OT Cost Allocation'!$AC$384*0.65),2)","v":0},{"$f":"AB$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E2845*'(6) OT Cost Allocation'!$AC$384)-D2845","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretaker","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E2848*'(6) OT Cost Allocation'!$AC$384*0.5),2)","v":0},{"$f":"AB$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretaker","PAOCRT19","101a-t",{"$f":"SUM(E2848*'(6) OT Cost Allocation'!$AC$384)-D2848","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E2851*'(6) OT Cost Allocation'!$AC$384*0.5),2)","v":0},{"$f":"AB$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E2851*'(6) OT Cost Allocation'!$AC$384)-D2851","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E2854*'(6) OT Cost Allocation'!$AC$384*0.65),2)","v":0},{"$f":"AB$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E2854*'(6) OT Cost Allocation'!AC$384)-D2854","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E2857*'(6) OT Cost Allocation'!$AC$384*0.65),2)","v":0},{"$f":"AB$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E2857*'(6) OT Cost Allocation'!AC$384)-D2857","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E2860*'(6) OT Cost Allocation'!$AC$384*0.95),2)","v":0},{"$f":"AB$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E2860*'(6) OT Cost Allocation'!AC$384)-D2860","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E2862*'(6) OT Cost Allocation'!$AC$384*0.94),2)","v":0},{"$f":"AB$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E2862*'(6) OT Cost Allocation'!$AC$384)-D2862","v":0}]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2868*'(6) OT Cost Allocation'!$AC$375)-SUM(D2797:D2865)","v":0}]
[null,null,null,{"$f":"SUM(D2797:D2867)","v":0},{"$f":"SUM(E2797:E2860)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E2871*'(6) OT Cost Allocation'!$AC$384*100%)","v":0},{"$f":"AB$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2875*'(6) OT Cost Allocation'!$AC$375)-D2871-D2872-D2873","v":0}]
[null,null,null,{"$f":"SUM(D2871:D2874)","v":0},{"$f":"SUM(E2871:E2873)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E2878*'(6) OT Cost Allocation'!$AC$384*100%)","v":0},{"$f":"AB$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2882*'(6) OT Cost Allocation'!$AC$375)-D2878-D2879-D2880","v":0}]
[null,null,null,{"$f":"SUM(D2878:D2881)","v":0},{"$f":"SUM(E2878:E2880)","v":0}]
[]
[null,"Total OT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$240","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!AC$385","v":0}]
[]
[]
["OT Medication Assisted Treatment Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$246","v":0},{"$f":"+'(6) OT Cost Allocation'!F$242","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$246","v":0},{"$f":"+'(6) OT Cost Allocation'!D$242","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E2900*'(6) OT Cost Allocation'!$AD$384*0.5),2)","v":0},{"$f":"AC$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E2900*'(6) OT Cost Allocation'!$AD$384)-D2900","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E2903*'(6) OT Cost Allocation'!AD$384*100%)","v":0},{"$f":"AC$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E2905*'(6) OT Cost Allocation'!$AD$384*0.88),2)","v":0},{"$f":"AC$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E2905*'(6) OT Cost Allocation'!$AD$384)-D2905","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E2908*'(6) OT Cost Allocation'!$AD$384*0.88),2)","v":0},{"$f":"AC$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E2908*'(6) OT Cost Allocation'!$AD$384)-D2908","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E2911*'(6) OT Cost Allocation'!$AD$384*0.65),2)","v":0},{"$f":"AC$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E2911*'(6) OT Cost Allocation'!AD$384)-D2911","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E2914*'(6) OT Cost Allocation'!$AD$384*0.65),2)","v":0},{"$f":"AC$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E2914*'(6) OT Cost Allocation'!AD$384)-D2914","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E2917*'(6) OT Cost Allocation'!$AD$384*0.88),2)","v":0},{"$f":"AC$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E2917*'(6) OT Cost Allocation'!$AD$384)-D2917","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E2920*'(6) OT Cost Allocation'!$AD$384*0.95),2)","v":0},{"$f":"AC$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM(E2920*'(6) OT Cost Allocation'!$AD$384)-D2920","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E2922*'(6) OT Cost Allocation'!$AD$384*0.94),2)","v":0},{"$f":"AC$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E2922*'(6) OT Cost Allocation'!$AD$384)-D2922","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E2925*'(6) OT Cost Allocation'!$AD$384*0.88),2)","v":0},{"$f":"AC$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E2925*'(6) OT Cost Allocation'!$AD$384)-D2925","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E2928*'(6) OT Cost Allocation'!$AD$384*0.5),2)","v":0},{"$f":"AC$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E2928*'(6) OT Cost Allocation'!$AD$384)-D2928","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E2931*'(6) OT Cost Allocation'!$AD$384*0.88),2)","v":0},{"$f":"AC$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E2931*'(6) OT Cost Allocation'!$AD$384)-D2931","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E2934*'(6) OT Cost Allocation'!$AD$384*0.5),2)","v":0},{"$f":"AC$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E2934*'(6) OT Cost Allocation'!$AD$384)-D2934","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E2937*'(6) OT Cost Allocation'!$AD$384*0.88),2)","v":0},{"$f":"AC$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E2937*'(6) OT Cost Allocation'!$AD$384)-D2937","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E2940*'(6) OT Cost Allocation'!$AD$384*0.5),2)","v":0},{"$f":"AC$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E2940*'(6) OT Cost Allocation'!$AD$384)-D2940","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E2943*'(6) OT Cost Allocation'!$AD$384*0.95),2)","v":0},{"$f":"AC$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E2943*'(6) OT Cost Allocation'!$AD$384)-D2943","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E2945*'(6) OT Cost Allocation'!$AD$384*0.94),2)","v":0},{"$f":"AC$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E2945*'(6) OT Cost Allocation'!$AD$384)-D2945","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E2948*'(6) OT Cost Allocation'!$AD$384*0.65),2)","v":0},{"$f":"AC$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E2948*'(6) OT Cost Allocation'!$AD$384)-D2948","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E2951*'(6) OT Cost Allocation'!$AD$384*0.5),2)","v":0},{"$f":"AC$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E2951*'(6) OT Cost Allocation'!$AD$384)-D2951","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E2954*'(6) OT Cost Allocation'!$AD$384*0.5),2)","v":0},{"$f":"AC$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E2954*'(6) OT Cost Allocation'!$AD$384)-D2954","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E2957*'(6) OT Cost Allocation'!$AD$384*0.65),2)","v":0},{"$f":"AC$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E2957*'(6) OT Cost Allocation'!AD$384)-D2957","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E2960*'(6) OT Cost Allocation'!$AD$384*0.65),2)","v":0},{"$f":"AC$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E2960*'(6) OT Cost Allocation'!AD$384)-D2960","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E2963*'(6) OT Cost Allocation'!$AD$384*0.95),2)","v":0},{"$f":"AC$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E2963*'(6) OT Cost Allocation'!AD$384)-D2963","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E2965*'(6) OT Cost Allocation'!$AD$384*0.94),2)","v":0},{"$f":"AC$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E2965*'(6) OT Cost Allocation'!$AD$384)-D2965","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2973*'(6) OT Cost Allocation'!$AD$375)-SUM(D2900:D2970)","v":0}]
[null,null,null,{"$f":"SUM(D2900:D2972)","v":0},{"$f":"SUM(E2900:E2963)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E2976*'(6) OT Cost Allocation'!$AD$384*100%)","v":0},{"$f":"AC$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2980*'(6) OT Cost Allocation'!$AD$375)-D2976-D2977-D2978","v":0}]
[null,null,null,{"$f":"SUM(D2976:D2979)","v":0},{"$f":"SUM(E2976:E2978)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E2983*'(6) OT Cost Allocation'!$AD$384*100%)","v":0},{"$f":"AC$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2987*'(6) OT Cost Allocation'!$AD$375)-D2983-D2984-D2985","v":0}]
[null,null,null,{"$f":"SUM(D2983:D2986)","v":0},{"$f":"SUM(E2983:E2985)","v":0}]
[]
[null,"Total OT Medication Assisted Treatment Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$246","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!AD$385","v":0}]
[]
[]
["OT Medication Assisted Treatment Dosing Buprenorphine Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$251","v":0},{"$f":"+'(6) OT Cost Allocation'!E$248","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$251","v":0},{"$f":"+'(6) OT Cost Allocation'!C$248","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E3005*'(6) OT Cost Allocation'!$AE$384*0.5),2)","v":0},{"$f":"AD$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E3005*'(6) OT Cost Allocation'!$AE$384)-D3005","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E3008*'(6) OT Cost Allocation'!$AE$384*100%)","v":0},{"$f":"AD$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E3010*'(6) OT Cost Allocation'!$AE$384*0.88),2)","v":0},{"$f":"AD$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E3010*'(6) OT Cost Allocation'!$AE$384)-D3010","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E3013*'(6) OT Cost Allocation'!$AE$384*0.88),2)","v":0},{"$f":"AD$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E3013*'(6) OT Cost Allocation'!$AE$384)-D3013","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E3016*'(6) OT Cost Allocation'!$AE$384*0.65),2)","v":0},{"$f":"AD$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E3016*'(6) OT Cost Allocation'!$AE$384)-D3016","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E3019*'(6) OT Cost Allocation'!$AE$384*0.65),2)","v":0},{"$f":"AD$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E3019*'(6) OT Cost Allocation'!$AE$384)-D3019","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E3022*'(6) OT Cost Allocation'!$AE$384*0.88),2)","v":0},{"$f":"AD$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E3022*'(6) OT Cost Allocation'!$AE$384)-D3022","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E3025*'(6) OT Cost Allocation'!$AE$384*0.95),2)","v":0},{"$f":"AD$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM(E3025*'(6) OT Cost Allocation'!$AE$384)-D3025","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E3027*'(6) OT Cost Allocation'!$AE$384*0.94),2)","v":0},{"$f":"AD$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E3027*'(6) OT Cost Allocation'!$AE$384)-D3027","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E3030*'(6) OT Cost Allocation'!$AE$384*0.88),2)","v":0},{"$f":"AD$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E3030*'(6) OT Cost Allocation'!$AE$384)-D3030","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E3033*'(6) OT Cost Allocation'!$AE$384*0.5),2)","v":0},{"$f":"AD$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E3033*'(6) OT Cost Allocation'!$AE$384)-D3033","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E3036*'(6) OT Cost Allocation'!$AE$384*0.88),2)","v":0},{"$f":"AD$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E3036*'(6) OT Cost Allocation'!$AE$384)-D3036","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E3039*'(6) OT Cost Allocation'!$AE$384*0.5),2)","v":0},{"$f":"AD$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E3039*'(6) OT Cost Allocation'!$AE$384)-D3039","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E3042*'(6) OT Cost Allocation'!$AE$384*0.88),2)","v":0},{"$f":"AD$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E3042*'(6) OT Cost Allocation'!$AE$384)-D3042","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E3045*'(6) OT Cost Allocation'!$AE$384*0.5),2)","v":0},{"$f":"AD$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E3045*'(6) OT Cost Allocation'!$AE$384)-D3045","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E3048*'(6) OT Cost Allocation'!$AE$384*0.95),2)","v":0},{"$f":"AD$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E3048*'(6) OT Cost Allocation'!$AE$384)-D3048","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E3050*'(6) OT Cost Allocation'!$AE$384*0.94),2)","v":0},{"$f":"AD$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E3050*'(6) OT Cost Allocation'!$AE$384)-D3050","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E3053*'(6) OT Cost Allocation'!$AE$384*0.65),2)","v":0},{"$f":"AD$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E3053*'(6) OT Cost Allocation'!$AE$384)-D3053","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E3056*'(6) OT Cost Allocation'!$AE$384*0.5),2)","v":0},{"$f":"AD$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E3056*'(6) OT Cost Allocation'!$AE$384)-D3056","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E3059*'(6) OT Cost Allocation'!$AE$384*0.5),2)","v":0},{"$f":"AD$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E3059*'(6) OT Cost Allocation'!$AE$384)-D3059","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E3062*'(6) OT Cost Allocation'!$AE$384*0.65),2)","v":0},{"$f":"AD$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E3062*'(6) OT Cost Allocation'!$AE$384)-D3062","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E3065*'(6) OT Cost Allocation'!$AE$384*0.65),2)","v":0},{"$f":"AD$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E3065*'(6) OT Cost Allocation'!$AE$384)-D3065","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E3068*'(6) OT Cost Allocation'!$AE$384*0.95),2)","v":0},{"$f":"AD$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E3068*'(6) OT Cost Allocation'!$AE$384)-D3068","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E3070*'(6) OT Cost Allocation'!$AE$384*0.94),2)","v":0},{"$f":"AD$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E3070*'(6) OT Cost Allocation'!$AE$384)-D3070","v":0}]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3076*'(6) OT Cost Allocation'!$AE$375)-SUM(D3005:D3073)","v":0}]
[null,null,null,{"$f":"SUM(D3005:D3075)","v":0},{"$f":"SUM(E3005:E3068)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E3079*'(6) OT Cost Allocation'!$AE$384*100%)","v":0},{"$f":"AD$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3083*'(6) OT Cost Allocation'!$AE$375)-D3079-D3080-D3081","v":0}]
[null,null,null,{"$f":"SUM(D3079:D3082)","v":0},{"$f":"SUM(E3079:E3081)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E3086*'(6) OT Cost Allocation'!$AE$384*100%)","v":0},{"$f":"AD$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3090*'(6) OT Cost Allocation'!$AE$375)-D3086-D3087-D3088","v":0}]
[null,null,null,{"$f":"SUM(D3086:D3089)","v":0},{"$f":"SUM(E3086:E3088)","v":0}]
[]
[null,"Total OT Medication Assisted Treatment Dosing Buprenorphine Non Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$251","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!$AE$385","v":0}]
[]
[]
["OT Medication Assisted Treatment Dosing Disulfiram Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$256","v":0},{"$f":"+'(6) OT Cost Allocation'!E$253","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$256","v":0},{"$f":"+'(6) OT Cost Allocation'!C$253","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E3108*'(6) OT Cost Allocation'!$AF$384*0.5),2)","v":0},{"$f":"AE$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E3108*'(6) OT Cost Allocation'!$AF$384)-D3108","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E3111*'(6) OT Cost Allocation'!$AF$384*100%)","v":0},{"$f":"AE$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E3113*'(6) OT Cost Allocation'!$AF$384*0.88),2)","v":0},{"$f":"AE$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E3113*'(6) OT Cost Allocation'!$AF$384)-D3113","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E3116*'(6) OT Cost Allocation'!$AF$384*0.88),2)","v":0},{"$f":"AE$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E3116*'(6) OT Cost Allocation'!$AF$384)-D3116","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E3119*'(6) OT Cost Allocation'!$AF$384*0.65),2)","v":0},{"$f":"AE$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E3119*'(6) OT Cost Allocation'!$AF$384)-D3119","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E3122*'(6) OT Cost Allocation'!$AF$384*0.65),2)","v":0},{"$f":"AE$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E3122*'(6) OT Cost Allocation'!$AF$384)-D3122","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E3125*'(6) OT Cost Allocation'!$AF$384*0.88),2)","v":0},{"$f":"AE$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E3125*'(6) OT Cost Allocation'!$AF$384)-D3125","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E3128*'(6) OT Cost Allocation'!$AF$384*0.95),2)","v":0},{"$f":"AE$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM(E3128*'(6) OT Cost Allocation'!$AF$384)-D3128","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E3130*'(6) OT Cost Allocation'!$AF$384*0.94),2)","v":0},{"$f":"AE$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E3130*'(6) OT Cost Allocation'!$AF$384)-D3130","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E3133*'(6) OT Cost Allocation'!$AF$384*0.88),2)","v":0},{"$f":"AE$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E3133*'(6) OT Cost Allocation'!$AF$384)-D3133","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E3136*'(6) OT Cost Allocation'!$AF$384*0.5),2)","v":0},{"$f":"AE$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E3136*'(6) OT Cost Allocation'!$AF$384)-D3136","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E3139*'(6) OT Cost Allocation'!$AF$384*0.88),2)","v":0},{"$f":"AE$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E3139*'(6) OT Cost Allocation'!$AF$384)-D3139","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E3142*'(6) OT Cost Allocation'!$AF$384*0.5),2)","v":0},{"$f":"AE$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E3142*'(6) OT Cost Allocation'!$AF$384)-D3142","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E3145*'(6) OT Cost Allocation'!$AF$384*0.88),2)","v":0},{"$f":"AE$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E3145*'(6) OT Cost Allocation'!$AF$384)-D3145","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E3148*'(6) OT Cost Allocation'!$AF$384*0.5),2)","v":0},{"$f":"AE$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E3148*'(6) OT Cost Allocation'!$AF$384)-D3148","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E3151*'(6) OT Cost Allocation'!$AF$384*0.95),2)","v":0},{"$f":"AE$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E3151*'(6) OT Cost Allocation'!$AF$384)-D3151","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E3153*'(6) OT Cost Allocation'!$AF$384*0.94),2)","v":0},{"$f":"AE$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E3153*'(6) OT Cost Allocation'!$AF$384)-D3153","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E3156*'(6) OT Cost Allocation'!$AF$384*0.65),2)","v":0},{"$f":"AE$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E3156*'(6) OT Cost Allocation'!$AF$384)-D3156","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E3159*'(6) OT Cost Allocation'!$AF$384*0.5),2)","v":0},{"$f":"AE$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E3159*'(6) OT Cost Allocation'!$AF$384)-D3159","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E3162*'(6) OT Cost Allocation'!$AF$384*0.5),2)","v":0},{"$f":"AE$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E3162*'(6) OT Cost Allocation'!$AF$384)-D3162","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E3165*'(6) OT Cost Allocation'!$AF$384*0.65),2)","v":0},{"$f":"AE$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E3165*'(6) OT Cost Allocation'!$AF$384)-D3165","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E3168*'(6) OT Cost Allocation'!$AF$384*0.65),2)","v":0},{"$f":"AE$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E3168*'(6) OT Cost Allocation'!$AF$384)-D3168","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E3171*'(6) OT Cost Allocation'!$AF$384*0.95),2)","v":0},{"$f":"AE$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E3171*'(6) OT Cost Allocation'!$AF$384)-D3171","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E3173*'(6) OT Cost Allocation'!$AF$384*0.94),2)","v":0},{"$f":"AE$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E3173*'(6) OT Cost Allocation'!$AF$384)-D3173","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3181*'(6) OT Cost Allocation'!$AF$375)-SUM(D3108:D3178)","v":0}]
[null,null,null,{"$f":"SUM(D3108:D3180)","v":0},{"$f":"SUM(E3108:E3171)","v":0}]
["DMC Program Code 93"]
[".","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E3184*'(6) OT Cost Allocation'!$AF$384*100%)","v":0},{"$f":"AE$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3188*'(6) OT Cost Allocation'!$AF$375)-D3184-D3185-D3186","v":0}]
[null,null,null,{"$f":"SUM(D3184:D3187)","v":0},{"$f":"SUM(E3184:E3186)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E3191*'(6) OT Cost Allocation'!$AF$384*100%)","v":0},{"$f":"AE$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3195*'(6) OT Cost Allocation'!$AF$375)-D3191-D3192-D3193","v":0}]
[null,null,null,{"$f":"SUM(D3191:D3194)","v":0},{"$f":"SUM(E3191:E3193)","v":0}]
[]
[null,"Total OT Medication Assisted Treatment Dosing Disulfiram Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$256","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!$AF$385","v":0}]
[]
[]
["OT Medication Assisted Treatment Dosing Naloxone Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$261","v":0},{"$f":"+'(6) OT Cost Allocation'!E$258","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$261","v":0},{"$f":"+'(6) OT Cost Allocation'!C$258","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E3213*'(6) OT Cost Allocation'!$AG$384*0.5),2)","v":0},{"$f":"AF$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E3213*'(6) OT Cost Allocation'!$AG$384)-D3213","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E3216*'(6) OT Cost Allocation'!$AG$384*100%)","v":0},{"$f":"AF$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E3218*'(6) OT Cost Allocation'!$AG$384*0.88),2)","v":0},{"$f":"AF$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E3218*'(6) OT Cost Allocation'!$AG$384)-D3218","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E3221*'(6) OT Cost Allocation'!$AG$384*0.88),2)","v":0},{"$f":"AF$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E3221*'(6) OT Cost Allocation'!$AG$384)-D3221","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E3224*'(6) OT Cost Allocation'!$AG$384*0.65),2)","v":0},{"$f":"AF$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E3224*'(6) OT Cost Allocation'!$AG$384)-D3224","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E3227*'(6) OT Cost Allocation'!$AG$384*0.65),2)","v":0},{"$f":"AF$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E3227*'(6) OT Cost Allocation'!$AG$384)-D3227","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E3230*'(6) OT Cost Allocation'!$AG$384*0.88),2)","v":0},{"$f":"AF$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E3230*'(6) OT Cost Allocation'!$AG$384)-D3230","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E3233*'(6) OT Cost Allocation'!$AG$384*0.95),2)","v":0},{"$f":"AF$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM(E3233*'(6) OT Cost Allocation'!$AG$384)-D3233","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E3235*'(6) OT Cost Allocation'!$AG$384*0.94),2)","v":0},{"$f":"AF$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E3235*'(6) OT Cost Allocation'!$AG$384)-D3235","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E3238*'(6) OT Cost Allocation'!$AG$384*0.88),2)","v":0},{"$f":"AF$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E3238*'(6) OT Cost Allocation'!$AG$384)-D3238","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E3241*'(6) OT Cost Allocation'!$AG$384*0.5),2)","v":0},{"$f":"AF$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E3241*'(6) OT Cost Allocation'!$AG$384)-D3241","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E3244*'(6) OT Cost Allocation'!$AG$384*0.88),2)","v":0},{"$f":"AF$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E3244*'(6) OT Cost Allocation'!$AG$384)-D3244","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E3247*'(6) OT Cost Allocation'!$AG$384*0.5),2)","v":0},{"$f":"AF$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E3247*'(6) OT Cost Allocation'!$AG$384)-D3247","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E3250*'(6) OT Cost Allocation'!$AG$384*0.88),2)","v":0},{"$f":"AF$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E3250*'(6) OT Cost Allocation'!$AG$384)-D3250","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E3253*'(6) OT Cost Allocation'!$AG$384*0.5),2)","v":0},{"$f":"AF$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E3253*'(6) OT Cost Allocation'!$AG$384)-D3253","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E3256*'(6) OT Cost Allocation'!$AG$384*0.95),2)","v":0},{"$f":"AF$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E3256*'(6) OT Cost Allocation'!$AG$384)-D3256","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E3258*'(6) OT Cost Allocation'!$AG$384*0.94),2)","v":0},{"$f":"AF$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E3258*'(6) OT Cost Allocation'!$AG$384)-D3258","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E3261*'(6) OT Cost Allocation'!$AG$384*0.65),2)","v":0},{"$f":"AF$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E3261*'(6) OT Cost Allocation'!$AG$384)-D3261","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E3264*'(6) OT Cost Allocation'!$AG$384*0.5),2)","v":0},{"$f":"AF$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E3264*'(6) OT Cost Allocation'!$AG$384)-D3264","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E3267*'(6) OT Cost Allocation'!$AG$384*0.5),2)","v":0},{"$f":"AF$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E3267*'(6) OT Cost Allocation'!$AG$384)-D3267","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E3270*'(6) OT Cost Allocation'!$AG$384*0.65),2)","v":0},{"$f":"AF$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E3270*'(6) OT Cost Allocation'!$AG$384)-D3270","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E3273*'(6) OT Cost Allocation'!$AG$384*0.65),2)","v":0},{"$f":"AF$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E3273*'(6) OT Cost Allocation'!$AG$384)-D3273","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E3276*'(6) OT Cost Allocation'!$AG$384*0.95),2)","v":0},{"$f":"AF$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E3276*'(6) OT Cost Allocation'!$AG$384)-D3276","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E3278*'(6) OT Cost Allocation'!$AG$384*0.94),2)","v":0},{"$f":"AF$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E3278*'(6) OT Cost Allocation'!$AG$384)-D3278","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3286*'(6) OT Cost Allocation'!$AG$375)-SUM(D3213:D3283)","v":0}]
[null,null,null,{"$f":"SUM(D3213:D3285)","v":0},{"$f":"SUM(E3213:E3276)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E3289*'(6) OT Cost Allocation'!$AG$384*100%)","v":0},{"$f":"AF$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3293*'(6) OT Cost Allocation'!$AG$375)-D3289-D3290-D3291","v":0}]
[null,null,null,{"$f":"SUM(D3289:D3292)","v":0},{"$f":"SUM(E3289:E3291)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E3296*'(6) OT Cost Allocation'!$AG$384*100%)","v":0},{"$f":"AF$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3300*'(6) OT Cost Allocation'!$AG$375)-D3296-D3297-D3298","v":0}]
[null,null,null,{"$f":"SUM(D3296:D3299)","v":0},{"$f":"SUM(E3296:E3298)","v":0}]
[]
[null,"Total OT Medication Assisted Treatment Dosing Naloxone Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$261","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!$AG$385","v":0}]
[]
[]
["OT Medication Assisted Treatment Dosing Vivitrol Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$266","v":0},{"$f":"+'(6) OT Cost Allocation'!E$263","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$266","v":0},{"$f":"+'(6) OT Cost Allocation'!C$263","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E3318*'(6) OT Cost Allocation'!$AH$384*0.5),2)","v":0},{"$f":"AG$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E3318*'(6) OT Cost Allocation'!$AH$384)-D3318","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E3321*'(6) OT Cost Allocation'!$AH$384*100%)","v":0},{"$f":"AG$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E3323*'(6) OT Cost Allocation'!$AH$384*0.88),2)","v":0},{"$f":"AG$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E3323*'(6) OT Cost Allocation'!$AH$384)-D3323","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E3326*'(6) OT Cost Allocation'!$AH$384*0.88),2)","v":0},{"$f":"AG$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E3326*'(6) OT Cost Allocation'!$AH$384)-D3326","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E3329*'(6) OT Cost Allocation'!$AH$384*0.65),2)","v":0},{"$f":"AG$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E3329*'(6) OT Cost Allocation'!$AH$384)-D3329","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E3332*'(6) OT Cost Allocation'!$AH$384*0.65),2)","v":0},{"$f":"AG$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E3332*'(6) OT Cost Allocation'!$AH$384)-D3332","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E3335*'(6) OT Cost Allocation'!$AH$384*0.88),2)","v":0},{"$f":"AG$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E3335*'(6) OT Cost Allocation'!$AH$384)-D3335","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E3338*'(6) OT Cost Allocation'!$AH$384*0.95),2)","v":0},{"$f":"AG$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM(E3338*'(6) OT Cost Allocation'!$AH$384)-D3338","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E3340*'(6) OT Cost Allocation'!$AH$384*0.94),2)","v":0},{"$f":"AG$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E3340*'(6) OT Cost Allocation'!$AH$384)-D3340","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E3343*'(6) OT Cost Allocation'!$AH$384*0.88),2)","v":0},{"$f":"AG$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E3343*'(6) OT Cost Allocation'!$AH$384)-D3343","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E3346*'(6) OT Cost Allocation'!$AH$384*0.5),2)","v":0},{"$f":"AG$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E3346*'(6) OT Cost Allocation'!$AH$384)-D3346","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E3349*'(6) OT Cost Allocation'!$AH$384*0.88),2)","v":0},{"$f":"AG$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E3349*'(6) OT Cost Allocation'!$AH$384)-D3349","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E3352*'(6) OT Cost Allocation'!$AH$384*0.5),2)","v":0},{"$f":"AG$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E3352*'(6) OT Cost Allocation'!$AH$384)-D3352","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E3355*'(6) OT Cost Allocation'!$AH$384*0.88),2)","v":0},{"$f":"AG$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E3355*'(6) OT Cost Allocation'!$AH$384)-D3355","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E3358*'(6) OT Cost Allocation'!$AH$384*0.5),2)","v":0},{"$f":"AG$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E3358*'(6) OT Cost Allocation'!$AH$384)-D3358","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E3361*'(6) OT Cost Allocation'!$AH$384*0.95),2)","v":0},{"$f":"AG$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E3361*'(6) OT Cost Allocation'!$AH$384)-D3361","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E3363*'(6) OT Cost Allocation'!$AH$384*0.94),2)","v":0},{"$f":"AG$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E3363*'(6) OT Cost Allocation'!$AH$384)-D3363","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E3366*'(6) OT Cost Allocation'!$AH$384*0.65),2)","v":0},{"$f":"AG$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E3366*'(6) OT Cost Allocation'!$AH$384)-D3366","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E3369*'(6) OT Cost Allocation'!$AH$384*0.5),2)","v":0},{"$f":"AG$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E3369*'(6) OT Cost Allocation'!$AH$384)-D3369","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E3372*'(6) OT Cost Allocation'!$AH$384*0.5),2)","v":0},{"$f":"AG$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E3372*'(6) OT Cost Allocation'!$AH$384)-D3372","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E3375*'(6) OT Cost Allocation'!$AH$384*0.65),2)","v":0},{"$f":"AG$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E3375*'(6) OT Cost Allocation'!$AH$384)-D3375","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E3378*'(6) OT Cost Allocation'!$AH$384*0.65),2)","v":0},{"$f":"AG$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E3378*'(6) OT Cost Allocation'!$AH$384)-D3378","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E3381*'(6) OT Cost Allocation'!$AH$384*0.95),2)","v":0},{"$f":"AG$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E3381*'(6) OT Cost Allocation'!$AH$384)-D3381","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E3383*'(6) OT Cost Allocation'!$AH$384*0.94),2)","v":0},{"$f":"AG$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E3383*'(6) OT Cost Allocation'!$AH$384)-D3383","v":0}]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3389*'(6) OT Cost Allocation'!$AH$375)-SUM(D3318:D3386)","v":0}]
[null,null,null,{"$f":"SUM(D3318:D3388)","v":0},{"$f":"SUM(E3318:E3381)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E3392*'(6) OT Cost Allocation'!$AH$384*100%)","v":0},{"$f":"AG$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3396*'(6) OT Cost Allocation'!$AH$375)-D3392-D3393-D3394","v":0}]
[null,null,null,{"$f":"SUM(D3392:D3395)","v":0},{"$f":"SUM(E3392:E3394)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E3399*'(6) OT Cost Allocation'!$AH$384*100%)","v":0},{"$f":"AG$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3403*'(6) OT Cost Allocation'!$AH$375)-D3399-D3400-D3401","v":0}]
[null,null,null,{"$f":"SUM(D3399:D3402)","v":0},{"$f":"SUM(E3399:E3401)","v":0}]
[]
[null,"Total OT Medication Assisted Treatment Dosing Vivitrol Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$266","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!$AH$385","v":0}]
[]
[]
["OT Medication Assisted Treatment Dosing Acamprosate Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!E$271","v":0},{"$f":"+'(6) OT Cost Allocation'!E$268","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"+'(6) OT Cost Allocation'!C$271","v":0},{"$f":"+'(6) OT Cost Allocation'!C$268","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN(E3421*'(6) OT Cost Allocation'!$AI$384*0.5),2)","v":0},{"$f":"AH$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM(E3421*'(6) OT Cost Allocation'!$AI$384)-D3421","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM(E3424*'(6) OT Cost Allocation'!$AI$384*100%)","v":0},{"$f":"AH$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN(E3426*'(6) OT Cost Allocation'!$AI$384*0.88),2)","v":0},{"$f":"AH$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM(E3426*'(6) OT Cost Allocation'!$AI$384)-D3426","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN(E3429*'(6) OT Cost Allocation'!$AI$384*0.88),2)","v":0},{"$f":"AH$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM(E3429*'(6) OT Cost Allocation'!$AI$384)-D3429","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN(E3432*'(6) OT Cost Allocation'!$AI$384*0.65),2)","v":0},{"$f":"AH$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM(E3432*'(6) OT Cost Allocation'!$AI$384)-D3432","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN(E3435*'(6) OT Cost Allocation'!$AI$384*0.65),2)","v":0},{"$f":"AH$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM(E3435*'(6) OT Cost Allocation'!$AI$384)-D3435","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN(E3438*'(6) OT Cost Allocation'!$AI$384*0.88),2)","v":0},{"$f":"AH$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM(E3438*'(6) OT Cost Allocation'!$AI$384)-D3438","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN(E3441*'(6) OT Cost Allocation'!$AI$384*0.95),2)","v":0},{"$f":"AH$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM(E3441*'(6) OT Cost Allocation'!$AI$384)-D3441","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN(E3443*'(6) OT Cost Allocation'!$AI$384*0.94),2)","v":0},{"$f":"AH$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM(E3443*'(6) OT Cost Allocation'!$AI$384)-D3443","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN(E3446*'(6) OT Cost Allocation'!$AI$384*0.88),2)","v":0},{"$f":"AH$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM(E3446*'(6) OT Cost Allocation'!$AI$384)-D3446","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN(E3449*'(6) OT Cost Allocation'!$AI$384*0.5),2)","v":0},{"$f":"AH$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM(E3449*'(6) OT Cost Allocation'!$AI$384)-D3449","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN(E3452*'(6) OT Cost Allocation'!$AI$384*0.88),2)","v":0},{"$f":"AH$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM(E3452*'(6) OT Cost Allocation'!$AI$384)-D3452","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN(E3455*'(6) OT Cost Allocation'!$AI$384*0.5),2)","v":0},{"$f":"AH$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM(E3455*'(6) OT Cost Allocation'!$AI$384)-D3455","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN(E3458*'(6) OT Cost Allocation'!$AI$384*0.88),2)","v":0},{"$f":"AH$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM(E3458*'(6) OT Cost Allocation'!$AI$384)-D3458","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN(E3461*'(6) OT Cost Allocation'!$AI$384*0.5),2)","v":0},{"$f":"AH$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM(E3461*'(6) OT Cost Allocation'!$AI$384)-D3461","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN(E3464*'(6) OT Cost Allocation'!$AI$384*0.95),2)","v":0},{"$f":"AH$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM(E3464*'(6) OT Cost Allocation'!$AI$384)-D3464","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN(E3466*'(6) OT Cost Allocation'!$AI$384*0.94),2)","v":0},{"$f":"AH$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM(E3466*'(6) OT Cost Allocation'!$AI$384)-D3466","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN(E3469*'(6) OT Cost Allocation'!$AI$384*0.65),2)","v":0},{"$f":"AH$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM(E3469*'(6) OT Cost Allocation'!$AI$384)-D3469","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN(E3472*'(6) OT Cost Allocation'!$AI$384*0.5),2)","v":0},{"$f":"AH$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM(E3472*'(6) OT Cost Allocation'!$AI$384)-D3472","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN(E3475*'(6) OT Cost Allocation'!$AI$384*0.5),2)","v":0},{"$f":"AH$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM(E3475*'(6) OT Cost Allocation'!$AI$384)-D3475","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN(E3478*'(6) OT Cost Allocation'!$AI$384*0.65),2)","v":0},{"$f":"AH$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM(E3478*'(6) OT Cost Allocation'!$AI$384)-D3478","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN(E3481*'(6) OT Cost Allocation'!$AI$384*0.65),2)","v":0},{"$f":"AH$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM(E3481*'(6) OT Cost Allocation'!$AI$384)-D3481","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN(E3484*'(6) OT Cost Allocation'!$AI$384*0.95),2)","v":0},{"$f":"AH$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM(E3484*'(6) OT Cost Allocation'!$AI$384)-D3484","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN(E3486*'(6) OT Cost Allocation'!$AI$384*0.94),2)","v":0},{"$f":"AH$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM(E3486*'(6) OT Cost Allocation'!$AI$384)-D3486","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3494*'(6) OT Cost Allocation'!$AI$375)-SUM(D3421:D3491)","v":0}]
[null,null,null,{"$f":"SUM(D3421:D3493)","v":0},{"$f":"SUM(E3421:E3484)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM(E3497*'(6) OT Cost Allocation'!$AI$384*100%)","v":0},{"$f":"AH$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3501*'(6) OT Cost Allocation'!$AI$375)-D3497-D3498-D3499","v":0}]
[null,null,null,{"$f":"SUM(D3497:D3500)","v":0},{"$f":"SUM(E3497:E3499)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM(E3504*'(6) OT Cost Allocation'!$AI$384*100%)","v":0},{"$f":"AH$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3508*'(6) OT Cost Allocation'!$AI$375)-D3504-D3505-D3506","v":0}]
[null,null,null,{"$f":"SUM(D3504:D3507)","v":0},{"$f":"SUM(E3504:E3506)","v":0}]
[]
[null,"Total OT Medication Assisted Treatment Dosing Acamprosate Peri Funding",null,{"$f":"'(6) OT Cost Allocation'!F$271","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(6) OT Cost Allocation'!$AI$385","v":0}]
[]
[]
[]
[null,"Total OT Funding",null,{"$f":"SUM($D$160+$D$272+$D$384+$D$496+$D$608+$D$720+$D$832+$D$944+$D$1056+$D$1168+$D$1280+$D$1392+$D$1504+$D$1616+$D$1728+$D$1838+$D$1943+$D$2048+$D$2153+$D$2258+$D$2361+$D$2466+$D$2571+$D$2676+$D$2781+$D$2884+$D$2989+$D$3092+$D$3197+$D$3302+$D$3405+$D$3510)","v":0}]
[null,"Total OT DMC Reimbursable Funding",null,{"$f":"SUM($D$161+$D$273+$D$385+$D$497+$D$609+$D$721+$D$833+$D$945+$D$1057+$D$1169+$D$1281+$D$1393+$D$1505+$D$1617+$D$1729+$D$1839+$D$1944+$D$2049+$D$2154+$D$2259+$D$2362+$D$2467+$D$2572+$D$2677+$D$2782+$D$2885+$D$2990+$D$3093+$D$3198+$D$3303+$D$3406+$D$3511)","v":0}]

{"sheet":"(8) OT Comparison","index":7,"n_rows":35,"n_cols":96,"rows_kept":35,"cut":false,"hidden":false,"merged":[[4,0,4,1],[4,2,4,5],[4,7,4,12],[5,0,5,1],[5,2,5,5],[5,7,5,9],[5,11,5,12],[6,0,6,1],[6,2,6,5],[6,7,7,9],[6,10,7,10],[6,11,7,12],[7,0,7,1],[7,2,7,5],[11,85,11,95],[8,0,8,1],[8,2,8,5],[8,7,8,9],[8,11,8,12],[11,0,11,11],[11,13,11,24],[11,25,11,36],[11,37,11,47],[11,49,11,59],[11,61,11,71],[11,73,11,83],[13,34,13,35],[13,1,13,2],[13,4,13,5],[13,7,13,8],[13,10,13,11],[13,13,13,14],[13,16,13,17],[13,19,13,20],[13,22,13,23],[13,25,13,26],[13,28,13,29],[13,31,13,32],[13,70,13,71],[13,37,13,38],[13,40,13,41],[13,43,13,44],[13,46,13,47],[13,49,13,50],[13,52,13,53],[13,55,13,56],[13,58,13,59],[13,61,13,62],[13,64,13,65],[13,67,13,68],[13,91,13,92],[13,94,13,95],[22,0,22,11],[22,13,22,23],[22,25,22,35],[22,37,22,47],[22,49,22,59],[22,61,22,71],[22,73,22,83],[22,85,22,95],[13,73,13,74],[13,76,13,77],[13,79,13,80],[13,82,13,83],[13,85,13,86],[13,88,13,89],[24,34,24,35],[24,1,24,2],[24,4,24,5],[24,7,24,8],[24,10,24,11],[24,13,24,14],[24,16,24,17],[24,19,24,20],[24,22,24,23],[24,25,24,26],[24,28,24,29],[24,31,24,32],[24,70,24,71],[24,37,24,38],[24,40,24,41],[24,43,24,44],[24,46,24,47],[24,49,24,50],[24,52,24,53],[24,55,24,56],[24,58,24,59],[24,61,24,62],[24,64,24,65],[24,67,24,68],[24,91,24,92],[24,94,24,95],[24,73,24,74],[24,76,24,77],[24,79,24,80],[24,82,24,83],[24,85,24,86],[24,88,24,89]]}
["Department of Health Care Services"]
["Outpatient Treatment (OT) - Comparison Sheet"]
[]
[]
["COUNTY",null,{"$f":"'(1) Provider Info and Cert'!$B$6","v":0},null,null,null,null,"Summary of the Check Points"]
["PROVIDER NAME",null,{"$f":"'(1) Provider Info and Cert'!$B$7","v":0},null,null,null,null,"Total OT Substance Use Disorder Services",null,null,{"$f":"'(6) OT Cost Allocation'!H12","v":"Match"},{"$f":"IF(K6=\"Error\",\"Check Tab 3\",\"No correction needed\")","v":"No correction needed"}]
["DRUG MEDI-CAL PROVIDER NO. (4 digits)",null,{"$f":"'(1) Provider Info and Cert'!$B$14","v":0},null,null,null,null,"Allocate Costs Between Different Modalities: Grand Total",null,null,{"$f":"'(6) OT Cost Allocation'!AK89","v":"Match"},{"$f":"IF(K8=\"Error\",\"Correct Tab 5\",\"No correction needed\")","v":"No correction needed"}]
["PROVIDER NUMBER (6 digits)",null,{"$f":"'(1) Provider Info and Cert'!$B$15","v":0}]
["NATIONAL PROVIDER IDENTIFICATION \n(NPI) NO. (10 digit)",null,{"$f":"'(1) Provider Info and Cert'!$B$16","v":0},null,null,null,null,"Overall OT Total Costs As Allocated",null,null,{"$f":"'(6) OT Cost Allocation'!H272","v":"Match"},{"$f":"IF(K9=\"Error\",\"Correct Tab 5\",\"No correction needed\")","v":"No correction needed"}]
[]
[]
["Non DMC Funding Information",null,null,null,null,null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,null,null,null,"Non DMC Funding Information"]
[]
["Non DMC Program Codes"]
[]
["Type of Information","Cost Allocation\nOT I NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT G NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT PC NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT RS I NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT RS G NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT RS RM SAA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT RS CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT 1WM - AWM w/o EOSM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT 2WM - AWM w EOSM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DB NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DD NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DN NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DV NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT I P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT G P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT PC P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT RS I P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT RS G P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT RS RM SAA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT RS CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT 1WM - AWM w/o EOSM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT 2WM - AWM w EOSM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DB P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DD P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DN P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DV P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DA P","SUDCRS\nFiscal Detail"]
[]
["Non DMC Staff Hours",{"$f":"'(6) OT Cost Allocation'!$C$87*'(6) OT Cost Allocation'!$E$92","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$87*'(6) OT Cost Allocation'!$E$98","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$87*'(6) OT Cost Allocation'!$E$104","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$F$87*'(6) OT Cost Allocation'!$E$110","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$G$87*'(6) OT Cost Allocation'!$E$116","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$H$87*'(6) OT Cost Allocation'!$E$122","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$I$87*'(6) OT Cost Allocation'!$E$128","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$J$87*'(6) OT Cost Allocation'!$E$134","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$K$87*'(6) OT Cost Allocation'!$E$140","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$L$87*'(6) OT Cost Allocation'!$E$146","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$M$87*'(6) OT Cost Allocation'!$E$152","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$N$87*'(6) OT Cost Allocation'!$E$158","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$O$87*'(6) OT Cost Allocation'!$E$163","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$P$87*'(6) OT Cost Allocation'!$E$168","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$Q$87*'(6) OT Cost Allocation'!$E$173","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$R$87*'(6) OT Cost Allocation'!$E$178","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$S$87*'(6) OT Cost Allocation'!$E$183","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$T$87*'(6) OT Cost Allocation'!$E$189","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$U$87*'(6) OT Cost Allocation'!$E$195","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$V$87*'(6) OT Cost Allocation'!$E$201","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$W$87*'(6) OT Cost Allocation'!$E$207","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$X$87*'(6) OT Cost Allocation'!$E$213","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$Y$87*'(6) OT Cost Allocation'!$E$219","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$Z$87*'(6) OT Cost Allocation'!$E$225","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$AA$87*'(6) OT Cost Allocation'!$E$231","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$AB$87*'(6) OT Cost Allocation'!$E$237","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$AC$87*'(6) OT Cost Allocation'!$E$243","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$AD$87*'(6) OT Cost Allocation'!$E$249","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$AE$87*'(6) OT Cost Allocation'!$E$254","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$AF$87*'(6) OT Cost Allocation'!$E$259","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$AG$87*'(6) OT Cost Allocation'!$E$264","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$AH$87*'(6) OT Cost Allocation'!$E$269","v":0}]
["Non DMC Total Costs",{"$f":"'(6) OT Cost Allocation'!$E$95","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$101","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$107","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$113","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$119","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$125","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$131","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$137","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$143","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$149","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$155","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$160","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$165","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$170","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$175","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$180","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$186","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$192","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$198","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$204","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$210","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$216","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$222","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$228","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$234","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$240","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$246","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$251","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$256","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$261","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$266","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$271","v":0}]
["Non DMC Individuals",{"$f":"'(6) OT Cost Allocation'!$E$91","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$97","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$103","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$109","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$115","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$121","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$127","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$133","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$139","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$145","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$151","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$157","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$162","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$167","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$172","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$177","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$182","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$188","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$194","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$200","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$206","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$212","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$218","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$224","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$230","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$236","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$242","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$248","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$253","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$258","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$263","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$E$268","v":0}]
[]
[]
["DMC Funding Information",null,null,null,null,null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,null,null,null,"DMC Funding Information"]
[]
["DMC Program Codes"]
[]
["Type of Information","Cost Allocation\nOT I NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT G NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT PC NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT RS I NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT RS G NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT RS RM SAA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT RS CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT 1WM - AWM w/o EOSM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT 2WM - AWM w EOSM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DB NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DD NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DN NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DV NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT I P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT G P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT PC P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT RS I P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT RS G P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT RS RM SAA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT RS CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT 1WM - AWM w/o EOSM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT 2WM - AWM w EOSM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DB P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DD P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DN P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DV P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nOT MAT DA P","SUDCRS\nFiscal Detail"]
[]
["DMC Total Costs",{"$f":"'(6) OT Cost Allocation'!$D$95","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$101","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$107","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$113","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$119","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$125","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$131","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$137","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$143","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$149","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$155","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$160","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$165","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$170","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$175","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$180","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$186","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$192","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$198","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$204","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$210","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$216","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$222","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$228","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$234","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$240","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$246","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$251","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$256","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$261","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$266","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$271","v":0}]
["DMC Per Person (Individuals)",{"$f":"'(6) OT Cost Allocation'!$D$91","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$97","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$103","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$109","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$115","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$121","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$127","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$133","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$139","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$145","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$151","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$157","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$162","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$167","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$172","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$177","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$182","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$188","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$194","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$200","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$206","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$212","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$218","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$224","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$230","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$236","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$242","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$248","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$253","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$258","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$263","v":0},null,null,{"$f":"'(6) OT Cost Allocation'!$D$268","v":0}]
["Type of Information","Reimbursed Units\nOT I NP","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT G NP","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT CM NP","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT PC NP","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT RS I NP","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT RS G NP","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT RS RM SAA NP","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT RS CM NP","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT 1WM - AWM w/o EOSM NP","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT 2WM - AWM w EOSM NP",null,null,"Reimbursed Units\nOT MAT NP","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT MAT DB NP","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT MAT DD NP","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT MAT DN NP","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT MAT DV NP","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT MAT DA NP","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT I P","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT G P","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT CM P","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT PC P","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT RS I P","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT RS G P",null,null,"Reimbursed Units\nOT RS RM SAA P","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT RS CM P","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT 1WM - AWM w/o EOSM P","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT 2WM - AWM w EOSM P","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT MAT P","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT MAT DB P","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT MAT DD P","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT MAT DN P","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT MAT DV P","SUDCRS\nFiscal Detail",null,"Reimbursed Units\nOT MAT DA P","SUDCRS\nFiscal Detail"]
["Share of Cost",{"$f":"'(7) OT Reimbursed Units'!D139","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D251","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D363","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D475","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D587","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D699","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D811","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D923","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1035","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1147","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1259","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1371","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1483","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1595","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1707","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1817","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1922","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2027","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2132","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2237","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2340","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2445","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2550","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2655","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2760","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2863","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2968","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D3071","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D3176","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D3281","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D3384","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D3489","v":0}]
["Insurance",{"$f":"'(7) OT Reimbursed Units'!D141","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D253","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D365","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D477","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D589","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D701","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D813","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D925","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1037","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1149","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1261","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1373","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1485","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1597","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1709","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1819","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D1924","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2029","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2134","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2239","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2342","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2447","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2552","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2657","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2762","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2865","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D2970","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D3073","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D3178","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D3283","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D3386","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D3491","v":0}]
["DMC Submitted Units (FMAS only)",{"$f":"'(7) OT Reimbursed Units'!C47+'(7) OT Reimbursed Units'!C49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D47+'(7) OT Reimbursed Units'!D49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!E47+'(7) OT Reimbursed Units'!E49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!F47+'(7) OT Reimbursed Units'!F49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!G47+'(7) OT Reimbursed Units'!G49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!H47+'(7) OT Reimbursed Units'!H49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!I47+'(7) OT Reimbursed Units'!I49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!J47+'(7) OT Reimbursed Units'!J49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!K47+'(7) OT Reimbursed Units'!K49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!L47+'(7) OT Reimbursed Units'!L49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!M47+'(7) OT Reimbursed Units'!M49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!N47+'(7) OT Reimbursed Units'!N49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!O47+'(7) OT Reimbursed Units'!O49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!P47+'(7) OT Reimbursed Units'!P49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!Q47+'(7) OT Reimbursed Units'!Q49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!R47+'(7) OT Reimbursed Units'!R49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!S47+'(7) OT Reimbursed Units'!S49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!T47+'(7) OT Reimbursed Units'!T49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!U47+'(7) OT Reimbursed Units'!U49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!V47+'(7) OT Reimbursed Units'!V49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!W47+'(7) OT Reimbursed Units'!W49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!X47+'(7) OT Reimbursed Units'!X49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!Y47+'(7) OT Reimbursed Units'!Y49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!Z47+'(7) OT Reimbursed Units'!Z49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!AA47+'(7) OT Reimbursed Units'!AA49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!AB47+'(7) OT Reimbursed Units'!AB49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!AC47+'(7) OT Reimbursed Units'!AC49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!AD47+'(7) OT Reimbursed Units'!AD49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!AE47+'(7) OT Reimbursed Units'!AE49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!AF47+'(7) OT Reimbursed Units'!AF49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!AG47+'(7) OT Reimbursed Units'!AG49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!AH47+'(7) OT Reimbursed Units'!AH49","v":0}]
["DMC Denied Units (FMAS only)",{"$f":"'(7) OT Reimbursed Units'!C49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!D49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!E49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!F49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!G49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!H49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!I49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!J49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!K49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!L49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!M49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!N49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!O49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!P49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!Q49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!R49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!S49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!T49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!U49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!V49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!W49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!X49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!Y49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!Z49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!AA49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!AB49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!AC49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!AD49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!AE49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!AF49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!AG49","v":0},null,null,{"$f":"'(7) OT Reimbursed Units'!AH49","v":0}]

{"sheet":"(9) PH Detailed Costs","index":8,"n_rows":127,"n_cols":121,"rows_kept":127,"cut":false,"hidden":false,"merged":[[70,101,70,104],[70,105,70,108],[70,109,70,112],[70,113,70,116],[70,117,70,120],[70,97,70,100],[70,37,70,40],[70,65,70,68],[70,69,70,72],[70,81,70,84],[70,89,70,92],[70,93,70,96],[70,85,70,88],[70,73,70,76],[70,77,70,80],[70,41,70,44],[70,45,70,48],[70,49,70,52],[70,53,70,56],[70,57,70,60],[4,1,4,3],[5,1,5,3],[70,1,70,4],[70,61,70,64],[70,5,70,8],[70,9,70,12],[70,21,70,24],[70,29,70,32],[70,33,70,36],[70,25,70,28],[70,13,70,16],[70,17,70,20]]}
["Department of Health Care Services"]
["Partial Hospitalization (PH) - Detailed Costs"]
[]
[]
["COUNTY",{"$f":"+'(1) Provider Info and Cert'!B6","v":0}]
["PROVIDER NAME",{"$f":"+'(1) Provider Info and Cert'!B7","v":0}]
["DRUG MEDI-CAL PROVIDER NO. (4 digits)",{"$f":"+'(1) Provider Info and Cert'!B14","v":0}]
["PROVIDER NUMBER (6 digits)",{"$f":"+'(1) Provider Info and Cert'!B15","v":0}]
["NATIONAL PROVIDER IDENTIFICATION (NPI) NO. (10 digit)",{"$f":"+'(1) Provider Info and Cert'!B16","v":0}]
[]
["COST ALLOCATION WORKSHEET PART I","PH Cost Center from General Ledger","DMC Unreimburseable Costs","Direct Costs","Net PH Cost Center Balance ","PH \nNon-Perinatal","PH Case Management \nNon Perinatal","PH Physician Consultation\nNon Perinatal","PH Recovery Services - Individual\nNon Perinatal","PH Recovery Services - Group\nNon Perinatal","PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance\nNon Perinatal","PH Recovery Services - Case Management\nNon Perinatal","PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring\nNon Perinatal","PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring\nNon Perinatal","PH Medication Assisted Treatment Non Perinatal","PH Medication Assisted Treatment - Dosing Buprenorphine\nNon Perinatal","PH Medication Assisted Treatment - Dosing Disulfiram\nNon Perinatal","PH Medication Assisted Treatment - Dosing Naloxone\nNon Perinatal","PH Medication Assisted Treatment - Dosing Vivitrol\nNon Perinatal","PH Medication Assisted Treatment - Dosing Acamprosate\nNon Perinatal","PH \nPerinatal","PH Case Management \nPerinatal","PH Physician Consultation\nPerinatal","PH Recovery Services - Individual\nPerinatal","PH Recovery Services - Group\nPerinatal","PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance\nPerinatal","PH Recovery Services - Case Management\nPerinatal","PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring\nPerinatal","PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring\nPerinatal","PH Medication Assisted Treatment Perinatal","PH Medication Assisted Treatment - Dosing Buprenorphine Perinatal","PH Medication Assisted Treatment - Dosing Disulfiram Perinatal","PH Medication Assisted Treatment - Dosing Naloxone Perinatal","PH Medication Assisted Treatment - Dosing Vivitrol Perinatal","PH Medication Assisted Treatment - Dosing Acamprosate Perinatal","Total PH"]
[null,null,null,null,null,{"$f":"+'(11) PH Cost Allocation'!C$84","v":0},{"$f":"+'(11) PH Cost Allocation'!D$84","v":0},{"$f":"+'(11) PH Cost Allocation'!E$84","v":0},{"$f":"+'(11) PH Cost Allocation'!F$84","v":0},{"$f":"+'(11) PH Cost Allocation'!G$84","v":0},{"$f":"+'(11) PH Cost Allocation'!H$84","v":0},{"$f":"+'(11) PH Cost Allocation'!I$84","v":0},{"$f":"+'(11) PH Cost Allocation'!J$84","v":0},{"$f":"+'(11) PH Cost Allocation'!K$84","v":0},{"$f":"+'(11) PH Cost Allocation'!L$84","v":0},{"$f":"+'(11) PH Cost Allocation'!M$84","v":0},{"$f":"+'(11) PH Cost Allocation'!N$84","v":0},{"$f":"+'(11) PH Cost Allocation'!O$84","v":0},{"$f":"+'(11) PH Cost Allocation'!P$84","v":0},{"$f":"+'(11) PH Cost Allocation'!Q$84","v":0},{"$f":"+'(11) PH Cost Allocation'!R$84","v":0},{"$f":"+'(11) PH Cost Allocation'!S$84","v":0},{"$f":"+'(11) PH Cost Allocation'!T$84","v":0},{"$f":"+'(11) PH Cost Allocation'!U$84","v":0},{"$f":"+'(11) PH Cost Allocation'!V$84","v":0},{"$f":"+'(11) PH Cost Allocation'!W$84","v":0},{"$f":"+'(11) PH Cost Allocation'!X$84","v":0},{"$f":"+'(11) PH Cost Allocation'!Y$84","v":0},{"$f":"+'(11) PH Cost Allocation'!Z$84","v":0},{"$f":"+'(11) PH Cost Allocation'!AA$84","v":0},{"$f":"+'(11) PH Cost Allocation'!AB$84","v":0},{"$f":"+'(11) PH Cost Allocation'!AC$84","v":0},{"$f":"+'(11) PH Cost Allocation'!AD$84","v":0},{"$f":"+'(11) PH Cost Allocation'!AE$84","v":0},{"$f":"+'(11) PH Cost Allocation'!AF$84","v":0},{"$f":"+'(11) PH Cost Allocation'!AG$84","v":0}]
["Personnel Services"]
["Salary and Wages",{"$f":"'(3) Overall Detailed Costs'!C124","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS15","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS72","v":0},{"$f":"SUM(B14-C14-D14)","v":0},{"$f":"SUM($E14*F$12)","v":0},{"$f":"SUM($E14*G$12)","v":0},0,0,0,0,0,0,0,{"$f":"SUM($E14*$O$12)","v":0},{"$f":"SUM($E14*$P$12)","v":0},{"$f":"SUM($E14*$Q$12)","v":0},{"$f":"SUM($E14*$R$12)","v":0},{"$f":"SUM($E14*$S$12)","v":0},{"$f":"SUM($E14*$T$12)","v":0},{"$f":"SUM($E14*U$12)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM($E14*$AD$12)","v":0},{"$f":"SUM($E14*$AE$12)","v":0},{"$f":"SUM($E14*$AF$12)","v":0},{"$f":"SUM($E14*$AG$12)","v":0},{"$f":"SUM($E14*$AH$12)","v":0},{"$f":"SUM($E14*$AI$12)","v":0},{"$f":"SUM(F14:AD14)","v":0}]
["Employee Benefits",{"$f":"'(3) Overall Detailed Costs'!C125","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS16","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS73","v":0},{"$f":"SUM(B15-C15-D15)","v":0},{"$f":"SUM($E15*F$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E15*$P$12)","v":0},{"$f":"SUM($E15*$Q$12)","v":0},{"$f":"SUM($E15*$R$12)","v":0},{"$f":"SUM($E15*$S$12)","v":0},{"$f":"SUM($E15*$T$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E15*AD$12)","v":0},{"$f":"SUM($E15*$AE$12)","v":0},{"$f":"SUM($E15*$AF$12)","v":0},{"$f":"SUM($E15*$AG$12)","v":0},{"$f":"SUM($E15*$AH$12)","v":0},{"$f":"SUM($E15*$AI$12)","v":0},{"$f":"SUM(F15:AD15)","v":0}]
["Equipment, Materials and Supplies"]
["Depreciation - Equipment",{"$f":"'(3) Overall Detailed Costs'!C127","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS18","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS75","v":0},{"$f":"SUM(B17-C17-D17)","v":0},{"$f":"SUM($E17*F$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E17*$P$12)","v":0},{"$f":"SUM($E17*$Q$12)","v":0},{"$f":"SUM($E17*$R$12)","v":0},{"$f":"SUM($E17*$S$12)","v":0},{"$f":"SUM($E17*$T$12)","v":0},{"$f":"SUM($E17*U$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E17*$AE$12)","v":0},{"$f":"SUM($E17*$AF$12)","v":0},{"$f":"SUM($E17*$AG$12)","v":0},{"$f":"SUM($E17*$AH$12)","v":0},{"$f":"SUM($E17*$AI$12)","v":0},{"$f":"SUM(F17:AD17)","v":0}]
["Maintenance - Equipment",{"$f":"'(3) Overall Detailed Costs'!C128","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS19","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS76","v":0},0,{"$f":"SUM($E18*F$12)","v":0},{"$f":"SUM($E18*G$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medical, Dental and Laboratory Supplies",{"$f":"'(3) Overall Detailed Costs'!C129","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS20","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Membership Dues",{"$f":"'(3) Overall Detailed Costs'!C130","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS21","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rent and Lease Equipment",{"$f":"'(3) Overall Detailed Costs'!C131","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS22","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clothing and Personal Supplies",{"$f":"'(3) Overall Detailed Costs'!C132","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS23","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Food",{"$f":"'(3) Overall Detailed Costs'!C133","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS24","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Laundry Services and Supplies",{"$f":"'(3) Overall Detailed Costs'!C134","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS25","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Small Tools and Instruments",{"$f":"'(3) Overall Detailed Costs'!C135","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS26","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Training",{"$f":"'(3) Overall Detailed Costs'!C136","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS27","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Miscellaneous Supplies",{"$f":"'(3) Overall Detailed Costs'!C137","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS28","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Expenses"]
["Communications",{"$f":"'(3) Overall Detailed Costs'!C139","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS30","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS87","v":0},{"$f":"SUM(B29-C29-D29)","v":0},{"$f":"SUM($E29*F$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E29*$P$12)","v":0},{"$f":"SUM($E29*$Q$12)","v":0},{"$f":"SUM($E29*$R$12)","v":0},{"$f":"SUM($E29*$S$12)","v":0},{"$f":"SUM($E29*$T$12)","v":0},{"$f":"SUM($E29*U$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E29*$AE$12)","v":0},{"$f":"SUM($E29*$AF$12)","v":0},{"$f":"SUM($E29*$AG$12)","v":0},{"$f":"SUM($E29*$AH$12)","v":0},{"$f":"SUM($E29*$AI$12)","v":0},{"$f":"SUM(F29:AD29)","v":0}]
["Depreciation - Structures and Improvements",{"$f":"'(3) Overall Detailed Costs'!C140","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS31","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS88","v":0},0,{"$f":"SUM($E30*F$12)","v":0},{"$f":"SUM($E30*G$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Household Expenses",{"$f":"'(3) Overall Detailed Costs'!C141","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS32","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Insurance",{"$f":"'(3) Overall Detailed Costs'!C142","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS33","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest Expense",{"$f":"'(3) Overall Detailed Costs'!C143","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS34","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Lease Property Maintenance, Structures, Improvements and Grounds",{"$f":"'(3) Overall Detailed Costs'!C144","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS35","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance - Structures, Improvements, and Grounds",{"$f":"'(3) Overall Detailed Costs'!C145","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS36","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Miscellaneous Expense",{"$f":"'(3) Overall Detailed Costs'!C146","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS37","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Office Expense",{"$f":"'(3) Overall Detailed Costs'!C147","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS38","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Publications and Legal Notices",{"$f":"'(3) Overall Detailed Costs'!C148","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS39","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rents & Leases - Land, Structure, and Improvements",{"$f":"'(3) Overall Detailed Costs'!C149","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS40","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes and Licenses",{"$f":"'(3) Overall Detailed Costs'!C150","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS41","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Drug Screening and Other Testing",{"$f":"'(3) Overall Detailed Costs'!C151","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS42","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Utilities",{"$f":"'(3) Overall Detailed Costs'!C152","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS43","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other",{"$f":"'(3) Overall Detailed Costs'!C153","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS44","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS101","v":0},0,0,0,0,0,0,{"$f":"SUM($E43*K$12)","v":0},{"$f":"SUM($E43*L$12)","v":0},{"$f":"SUM($E43*M$12)","v":0},{"$f":"SUM($E43*N$12)","v":0},{"$f":"SUM($E43*O$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Professional and Special Services"]
["Pharmaceutical",{"$f":"'(3) Overall Detailed Costs'!C155","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS46","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS103","v":0},{"$f":"SUM(B45-C45-D45)","v":0},{"$f":"SUM($E45*F$12)","v":0},{"$f":"SUM($E45*G$12)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM($E45*$P$12)","v":0},{"$f":"SUM($E45*$Q$12)","v":0},{"$f":"SUM($E45*$R$12)","v":0},{"$f":"SUM($E45*$S$12)","v":0},{"$f":"SUM($E45*$T$12)","v":0},{"$f":"SUM($E45*U$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E45*$AE$12)","v":0},{"$f":"SUM($E45*$AF$12)","v":0},{"$f":"SUM($E45*$AG$12)","v":0},{"$f":"SUM($E45*$AH$12)","v":0},{"$f":"SUM($E45*$AI$12)","v":0},{"$f":"SUM(F45:AD45)","v":0}]
["Dosing - Methadone (NTP Only)"]
["Dosing - Buprenorphine (NTP Only)"]
["Dosing - Disulfiram (NTP Only)"]
["Dosing - Naloxone (NTP Only)"]
["Non NTP Dosing - Buprenorphine",{"$f":"'(3) Overall Detailed Costs'!C160","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS51","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS108","v":0},{"$f":"SUM(B50-C50-D50)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E50*$P$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E50*$P$12)","v":0},null,null,null,null,{"$f":"SUM(F50:AD50)","v":0}]
["Non NTP Dosing - Disulfiram",{"$f":"'(3) Overall Detailed Costs'!C161","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS52","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS109","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E51*$Q$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E51*$Q$12)","v":0},null,null,null,0]
["Non NTP Dosing - Naloxone",{"$f":"'(3) Overall Detailed Costs'!C162","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS53","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS110","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E52*$R$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E52*$R$12)","v":0},null,null,0]
["Non NTP Dosing - Vivitrol",{"$f":"'(3) Overall Detailed Costs'!C163","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS54","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS111","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E53*$S$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E53*$S$12)","v":0},null,0]
["Non NTP Dosing - Acamprosate",{"$f":"'(3) Overall Detailed Costs'!C164","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS55","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS112","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E54*$T$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E54*$T$12)","v":0},0]
["Physician Consultation",{"$f":"'(3) Overall Detailed Costs'!C165","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS56","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS113","v":0},0,{"$f":"SUM($E55*F$12)","v":0},{"$f":"SUM($E55*G$12)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM($E55*$P$12)","v":0},{"$f":"SUM($E55*$Q$12)","v":0},{"$f":"SUM($E55*$R$12)","v":0},{"$f":"SUM($E55*$S$12)","v":0},{"$f":"SUM($E55*$T$12)","v":0},{"$f":"SUM($E55*U$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E55*$AE$12)","v":0},{"$f":"SUM($E55*$AF$12)","v":0},{"$f":"SUM($E55*$AG$12)","v":0},{"$f":"SUM($E55*$AH$12)","v":0},{"$f":"SUM($E55*$AI$12)","v":0},0]
["Professional and Special Services",{"$f":"'(3) Overall Detailed Costs'!C166","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS57","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS114","v":0},0,{"$f":"SUM($E56*F$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E56*$P$12)","v":0},{"$f":"SUM($E56*$Q$12)","v":0},{"$f":"SUM($E56*$R$12)","v":0},{"$f":"SUM($E56*$S$12)","v":0},{"$f":"SUM($E56*$T$12)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E56*$AE$12)","v":0},{"$f":"SUM($E56*$AF$12)","v":0},{"$f":"SUM($E56*$AG$12)","v":0},{"$f":"SUM($E56*$AH$12)","v":0},{"$f":"SUM($E56*$AI$12)","v":0},0]
["Transportation"]
["Transportation",{"$f":"'(3) Overall Detailed Costs'!C168","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS59","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS116","v":0},{"$f":"SUM(B58-C58-D58)","v":0},{"$f":"SUM($E58*F$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E58*$P$12)","v":0},{"$f":"SUM($E58*$Q$12)","v":0},{"$f":"SUM($E58*$R$12)","v":0},{"$f":"SUM($E58*$S$12)","v":0},{"$f":"SUM($E58*$T$12)","v":0},{"$f":"SUM($E58*U$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E58*$AE$12)","v":0},{"$f":"SUM($E58*$AF$12)","v":0},{"$f":"SUM($E58*$AG$12)","v":0},{"$f":"SUM($E58*$AH$12)","v":0},{"$f":"SUM($E58*$AI$12)","v":0},{"$f":"SUM(F58:AD58)","v":0}]
["Travel",{"$f":"'(3) Overall Detailed Costs'!C169","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS60","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS117","v":0},{"$f":"SUM(B59-C59-D59)","v":0},{"$f":"SUM($E59*F$12)","v":0},{"$f":"SUM($E59*G$12)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM($E59*$P$12)","v":0},{"$f":"SUM($E59*$Q$12)","v":0},{"$f":"SUM($E59*$R$12)","v":0},{"$f":"SUM($E59*$S$12)","v":0},{"$f":"SUM($E59*$T$12)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E59*$AE$12)","v":0},{"$f":"SUM($E59*$AF$12)","v":0},{"$f":"SUM($E59*$AG$12)","v":0},{"$f":"SUM($E59*$AH$12)","v":0},{"$f":"SUM($E59*$AI$12)","v":0},{"$f":"SUM(F59:AD59)","v":0}]
["Gas, Oil, & Maintenance - Vehicles",{"$f":"'(3) Overall Detailed Costs'!C170","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS61","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS118","v":0},{"$f":"SUM(B60-C60-D60)","v":0},{"$f":"SUM($E60*F$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E60*$P$12)","v":0},{"$f":"SUM($E60*$Q$12)","v":0},{"$f":"SUM($E60*$R$12)","v":0},{"$f":"SUM($E60*$S$12)","v":0},{"$f":"SUM($E60*$T$12)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E60*$AE$12)","v":0},{"$f":"SUM($E60*$AF$12)","v":0},{"$f":"SUM($E60*$AG$12)","v":0},{"$f":"SUM($E60*$AH$12)","v":0},{"$f":"SUM($E60*$AI$12)","v":0},{"$f":"SUM(F60:AD60)","v":0}]
["Rents & Leases - Vehicles",{"$f":"'(3) Overall Detailed Costs'!C171","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS62","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS119","v":0},{"$f":"SUM(B61-C61-D61)","v":0},{"$f":"SUM($E61*F$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E61*$P$12)","v":0},{"$f":"SUM($E61*$Q$12)","v":0},{"$f":"SUM($E61*$R$12)","v":0},{"$f":"SUM($E61*$S$12)","v":0},{"$f":"SUM($E61*$T$12)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E61*$AE$12)","v":0},{"$f":"SUM($E61*$AF$12)","v":0},{"$f":"SUM($E61*$AG$12)","v":0},{"$f":"SUM($E61*$AH$12)","v":0},{"$f":"SUM($E61*$AI$12)","v":0},{"$f":"SUM(F61:AD61)","v":0}]
["Depreciation - Vehicles",{"$f":"'(3) Overall Detailed Costs'!C172","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS63","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS120","v":0},{"$f":"SUM(B62-C62-D62)","v":0},{"$f":"SUM($E62*F$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E62*$P$12)","v":0},{"$f":"SUM($E62*$Q$12)","v":0},{"$f":"SUM($E62*$R$12)","v":0},{"$f":"SUM($E62*$S$12)","v":0},{"$f":"SUM($E62*$T$12)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E62*$AE$12)","v":0},{"$f":"SUM($E62*$AF$12)","v":0},{"$f":"SUM($E62*$AG$12)","v":0},{"$f":"SUM($E62*$AH$12)","v":0},{"$f":"SUM($E62*$AI$12)","v":0},{"$f":"SUM(F62:AD62)","v":0}]
["Other Costs"]
["Administrative Indirect Costs",{"$f":"'(3) Overall Detailed Costs'!C174","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS65","v":0},{"$f":"'(10) PH Detailed Adjustments'!DS122","v":0},{"$f":"SUM(B64-C64-D64)","v":0},{"$f":"SUM($E64*F$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E64*$P$12)","v":0},{"$f":"SUM($E64*$Q$12)","v":0},{"$f":"SUM($E64*$R$12)","v":0},{"$f":"SUM($E64*$S$12)","v":0},{"$f":"SUM($E64*$T$12)","v":0},{"$f":"SUM($E64*U$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E64*$AE$12)","v":0},{"$f":"SUM($E64*$AF$12)","v":0},{"$f":"SUM($E64*$AG$12)","v":0},{"$f":"SUM($E64*$AH$12)","v":0},{"$f":"SUM($E64*$AI$12)","v":0},{"$f":"SUM(F64:AD64)","v":0}]
[]
["Adjusted Costs, As Allocated",{"$f":"SUM(B14:B64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U14:U64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ12:AJ64)","v":0}]
["DMC Unallowable/Direct Costs",null,null,null,null,{"$f":"'(10) PH Detailed Adjustments'!F124","v":0},{"$f":"'(10) PH Detailed Adjustments'!J124","v":0},{"$f":"'(10) PH Detailed Adjustments'!N124","v":0},{"$f":"'(10) PH Detailed Adjustments'!R124","v":0},{"$f":"'(10) PH Detailed Adjustments'!V124","v":0},{"$f":"'(10) PH Detailed Adjustments'!Z124","v":0},{"$f":"'(10) PH Detailed Adjustments'!AD124","v":0},{"$f":"'(10) PH Detailed Adjustments'!AH124","v":0},{"$f":"'(10) PH Detailed Adjustments'!AL124","v":0},{"$f":"'(10) PH Detailed Adjustments'!AP124","v":0},{"$f":"'(10) PH Detailed Adjustments'!AT124","v":0},{"$f":"'(10) PH Detailed Adjustments'!AX124","v":0},{"$f":"'(10) PH Detailed Adjustments'!BB124","v":0},{"$f":"'(10) PH Detailed Adjustments'!BF124","v":0},{"$f":"'(10) PH Detailed Adjustments'!BJ124","v":0},{"$f":"'(10) PH Detailed Adjustments'!BN124","v":0},{"$f":"'(10) PH Detailed Adjustments'!BR124","v":0},{"$f":"'(10) PH Detailed Adjustments'!BV124","v":0},{"$f":"'(10) PH Detailed Adjustments'!BZ124","v":0},{"$f":"'(10) PH Detailed Adjustments'!CD124","v":0},{"$f":"'(10) PH Detailed Adjustments'!CH124","v":0},{"$f":"'(10) PH Detailed Adjustments'!CL124","v":0},{"$f":"'(10) PH Detailed Adjustments'!CP124","v":0},{"$f":"'(10) PH Detailed Adjustments'!CT124","v":0},{"$f":"'(10) PH Detailed Adjustments'!CX124","v":0},{"$f":"'(10) PH Detailed Adjustments'!DB124","v":0},{"$f":"'(10) PH Detailed Adjustments'!DF124","v":0},{"$f":"'(10) PH Detailed Adjustments'!DJ124","v":0},{"$f":"'(10) PH Detailed Adjustments'!DN124","v":0},{"$f":"'(10) PH Detailed Adjustments'!DR124","v":0},{"$f":"SUM(F67:AD67)","v":0}]
["Overall Total Costs, As Allocated",null,null,null,null,{"$f":"F66+F67","v":0},{"$f":"G66+G67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U66+U67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ66+AJ67","v":0}]
[]
["COST ALLOCATION WORKSHEET  PART II"]
[null,"PH - Non Perinatal",null,null,null,"PH Case Management  - Non Perinatal",null,null,null,"PH Physician Consultation - Non Perinatal",null,null,null,"PH Recovery Services - Individual - Non Perinatal",null,null,null,"PH Recovery Services - Group - Non Perinatal",null,null,null,"PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",null,null,null,"PH Recovery Services - Case Management - Non Perinatal",null,null,null,"PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring - Non Perinatal",null,null,null,"PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring - Non Perinatal",null,null,null,"PH Medication Assisted Treatment - Non Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"PH - Perinatal",null,null,null,"PH Case Management - Perinatal",null,null,null,"PH Physician Consultation - Perinatal",null,null,null,"PH Recovery Services - Individual - Perinatal",null,null,null,"PH Recovery Services - Group - Perinatal",null,null,null,"PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",null,null,null,"PH Recovery Services - Case Management - Perinatal",null,null,null,"PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring - Perinatal",null,null,null,"PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring - Perinatal",null,null,null,"PH Medication Assisted Treatment - Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Acamprosate - Perinatal"]
[null,"PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL"]
[null,{"$f":"'(11) PH Cost Allocation'!$C88","v":0},{"$f":"'(11) PH Cost Allocation'!$D88","v":0},{"$f":"'(11) PH Cost Allocation'!$E88","v":0},{"$f":"SUM(B73:D73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C94","v":0},{"$f":"'(11) PH Cost Allocation'!$D94","v":0},{"$f":"'(11) PH Cost Allocation'!$E94","v":0},{"$f":"SUM(F73:H73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C100","v":0},{"$f":"'(11) PH Cost Allocation'!$D100","v":0},{"$f":"'(11) PH Cost Allocation'!$E100","v":0},{"$f":"SUM(J73:L73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C106","v":0},{"$f":"'(11) PH Cost Allocation'!$D106","v":0},{"$f":"'(11) PH Cost Allocation'!$E106","v":0},{"$f":"SUM(N73:P73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C112","v":0},{"$f":"'(11) PH Cost Allocation'!$D112","v":0},{"$f":"'(11) PH Cost Allocation'!$E112","v":0},{"$f":"SUM(R73:T73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C118","v":0},{"$f":"'(11) PH Cost Allocation'!$D118","v":0},{"$f":"'(11) PH Cost Allocation'!$E118","v":0},{"$f":"SUM(V73:X73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C124","v":0},{"$f":"'(11) PH Cost Allocation'!$D124","v":0},{"$f":"'(11) PH Cost Allocation'!$E124","v":0},{"$f":"SUM(Z73:AB73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C130","v":0},{"$f":"'(11) PH Cost Allocation'!$D130","v":0},{"$f":"'(11) PH Cost Allocation'!$E130","v":0},{"$f":"SUM(AD73:AF73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C136","v":0},{"$f":"'(11) PH Cost Allocation'!$D136","v":0},{"$f":"'(11) PH Cost Allocation'!$E136","v":0},{"$f":"SUM(AH73:AJ73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C142","v":0},{"$f":"'(11) PH Cost Allocation'!$D142","v":0},{"$f":"'(11) PH Cost Allocation'!$E142","v":0},{"$f":"SUM(AL73:AN73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C148","v":0},{"$f":"'(11) PH Cost Allocation'!$D148","v":0},{"$f":"'(11) PH Cost Allocation'!$E148","v":0},{"$f":"SUM(AP73:AR73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C153","v":0},{"$f":"'(11) PH Cost Allocation'!$D153","v":0},{"$f":"'(11) PH Cost Allocation'!$E153","v":0},{"$f":"SUM(AT73:AV73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C158","v":0},{"$f":"'(11) PH Cost Allocation'!$D158","v":0},{"$f":"'(11) PH Cost Allocation'!$E158","v":0},{"$f":"SUM(AX73:AZ73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C163","v":0},{"$f":"'(11) PH Cost Allocation'!$D163","v":0},{"$f":"'(11) PH Cost Allocation'!$E163","v":0},{"$f":"SUM(BB73:BD73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C168","v":0},{"$f":"'(11) PH Cost Allocation'!$D168","v":0},{"$f":"'(11) PH Cost Allocation'!$E168","v":0},{"$f":"SUM(BF73:BH73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C173","v":0},{"$f":"'(11) PH Cost Allocation'!$D173","v":0},{"$f":"'(11) PH Cost Allocation'!$E173","v":0},{"$f":"SUM(BJ73:BL73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C179","v":0},{"$f":"'(11) PH Cost Allocation'!$D179","v":0},{"$f":"'(11) PH Cost Allocation'!$E179","v":0},{"$f":"SUM(BN73:BP73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C185","v":0},{"$f":"'(11) PH Cost Allocation'!$D185","v":0},{"$f":"'(11) PH Cost Allocation'!$E185","v":0},{"$f":"SUM(BR73:BT73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C191","v":0},{"$f":"'(11) PH Cost Allocation'!$D191","v":0},{"$f":"'(11) PH Cost Allocation'!$E191","v":0},{"$f":"SUM(BV73:BX73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C197","v":0},{"$f":"'(11) PH Cost Allocation'!$D197","v":0},{"$f":"'(11) PH Cost Allocation'!$E197","v":0},{"$f":"SUM(BZ73:CB73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C203","v":0},{"$f":"'(11) PH Cost Allocation'!$D203","v":0},{"$f":"'(11) PH Cost Allocation'!$E203","v":0},{"$f":"SUM(CD73:CF73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C209","v":0},{"$f":"'(11) PH Cost Allocation'!$D209","v":0},{"$f":"'(11) PH Cost Allocation'!$E209","v":0},{"$f":"SUM(CH73:CJ73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C215","v":0},{"$f":"'(11) PH Cost Allocation'!$D215","v":0},{"$f":"'(11) PH Cost Allocation'!$E215","v":0},{"$f":"SUM(CL73:CN73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C221","v":0},{"$f":"'(11) PH Cost Allocation'!$D221","v":0},{"$f":"'(11) PH Cost Allocation'!$E221","v":0},{"$f":"SUM(CP73:CR73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C227","v":0},{"$f":"'(11) PH Cost Allocation'!$D227","v":0},{"$f":"'(11) PH Cost Allocation'!$E227","v":0},{"$f":"SUM(CT73:CV73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C233","v":0},{"$f":"'(11) PH Cost Allocation'!$D233","v":0},{"$f":"'(11) PH Cost Allocation'!$E233","v":0},{"$f":"SUM(CX73:CZ73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C238","v":0},{"$f":"'(11) PH Cost Allocation'!$D238","v":0},{"$f":"'(11) PH Cost Allocation'!$E238","v":0},{"$f":"SUM(DB73:DD73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C243","v":0},{"$f":"'(11) PH Cost Allocation'!$D243","v":0},{"$f":"'(11) PH Cost Allocation'!$E243","v":0},{"$f":"SUM(DF73:DH73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C248","v":0},{"$f":"'(11) PH Cost Allocation'!$D248","v":0},{"$f":"'(11) PH Cost Allocation'!$E248","v":0},{"$f":"SUM(DJ73:DL73)","v":0},{"$f":"'(11) PH Cost Allocation'!$C253","v":0},{"$f":"'(11) PH Cost Allocation'!$D253","v":0},{"$f":"'(11) PH Cost Allocation'!$E253","v":0},{"$f":"SUM(DN73:DP73)","v":0}]
["Personnel Services"]
["Salary and Wages",{"$f":"IF($F14>0,$F14*B$73)+'(10) PH Detailed Adjustments'!C15+'(10) PH Detailed Adjustments'!C72","v":0},{"$f":"IF($F14>0,$F14*C$73)+'(10) PH Detailed Adjustments'!D15+'(10) PH Detailed Adjustments'!D72","v":0},{"$f":"IF($F14>0,$F14*D$73)+'(10) PH Detailed Adjustments'!E15+'(10) PH Detailed Adjustments'!E72","v":0},{"$f":"SUM(B75:D75)","v":0},{"$f":"IF($G14>0,$G14*F$73)+'(10) PH Detailed Adjustments'!G15+'(10) PH Detailed Adjustments'!G72","v":0},{"$f":"IF($G14>0,$G14*G$73)+'(10) PH Detailed Adjustments'!H15+'(10) PH Detailed Adjustments'!H72","v":0},{"$f":"IF($G14>0,$G14*H$73)+'(10) PH Detailed Adjustments'!I15+'(10) PH Detailed Adjustments'!I72","v":0},{"$f":"SUM(F75:H75)","v":0},{"$f":"IF($H14>0,$H14*J$73)+'(10) PH Detailed Adjustments'!K15+'(10) PH Detailed Adjustments'!K72","v":0},{"$f":"IF($H14>0,$H14*K$73)+'(10) PH Detailed Adjustments'!L15+'(10) PH Detailed Adjustments'!L72","v":0},{"$f":"IF($H14>0,$H14*L$73)+'(10) PH Detailed Adjustments'!M15+'(10) PH Detailed Adjustments'!M72","v":0},{"$f":"SUM(J75:L75)","v":0},{"$f":"IF($I14>0,$I14*N$73)+'(10) PH Detailed Adjustments'!O15+'(10) PH Detailed Adjustments'!O72","v":0},{"$f":"IF($I14>0,$I14*O$73)+'(10) PH Detailed Adjustments'!P15+'(10) PH Detailed Adjustments'!P72","v":0},{"$f":"IF($I14>0,$I14*P$73)+'(10) PH Detailed Adjustments'!Q15+'(10) PH Detailed Adjustments'!Q72","v":0},{"$f":"SUM(N75:P75)","v":0},{"$f":"IF($J14>0,$J14*R$73)+'(10) PH Detailed Adjustments'!S15+'(10) PH Detailed Adjustments'!S72","v":0},{"$f":"IF($J14>0,$J14*S$73)+'(10) PH Detailed Adjustments'!T15+'(10) PH Detailed Adjustments'!T72","v":0},{"$f":"IF($J14>0,$J14*T$73)+'(10) PH Detailed Adjustments'!U15+'(10) PH Detailed Adjustments'!U72","v":0},{"$f":"SUM(R75:T75)","v":0},{"$f":"IF($K14>0,$K14*V$73)+'(10) PH Detailed Adjustments'!W15+'(10) PH Detailed Adjustments'!W72","v":0},{"$f":"IF($K14>0,$K14*W$73)+'(10) PH Detailed Adjustments'!X15+'(10) PH Detailed Adjustments'!X72","v":0},{"$f":"IF($K14>0,$K14*X$73)+'(10) PH Detailed Adjustments'!Y15+'(10) PH Detailed Adjustments'!Y72","v":0},{"$f":"SUM(V75:X75)","v":0},{"$f":"IF($L14>0,$L14*Z$73)+'(10) PH Detailed Adjustments'!AA15+'(10) PH Detailed Adjustments'!AA72","v":0},{"$f":"IF($L14>0,$L14*AA$73)+'(10) PH Detailed Adjustments'!AB15+'(10) PH Detailed Adjustments'!AB72","v":0},{"$f":"IF($L14>0,$L14*AB$73)+'(10) PH Detailed Adjustments'!AC15+'(10) PH Detailed Adjustments'!AC72","v":0},{"$f":"SUM(Z75:AB75)","v":0},{"$f":"IF($M14>0,$M14*AD$73)+'(10) PH Detailed Adjustments'!AE15+'(10) PH Detailed Adjustments'!AE72","v":0},{"$f":"IF($M14>0,$M14*AE$73)+'(10) PH Detailed Adjustments'!AF15+'(10) PH Detailed Adjustments'!AF72","v":0},{"$f":"IF($M14>0,$M14*AF$73)+'(10) PH Detailed Adjustments'!AG15+'(10) PH Detailed Adjustments'!AG72","v":0},{"$f":"SUM(AD75:AF75)","v":0},{"$f":"IF($N14>0,$N14*AH$73)+'(10) PH Detailed Adjustments'!AI15+'(10) PH Detailed Adjustments'!AI72","v":0},{"$f":"IF($N14>0,$N14*AI$73)+'(10) PH Detailed Adjustments'!AJ15+'(10) PH Detailed Adjustments'!AJ72","v":0},{"$f":"IF($N14>0,$N14*AJ$73)+'(10) PH Detailed Adjustments'!AK15+'(10) PH Detailed Adjustments'!AK72","v":0},{"$f":"SUM(AH75:AJ75)","v":0},{"$f":"IF($O14>0,$O14*AL$73)+'(10) PH Detailed Adjustments'!AM15+'(10) PH Detailed Adjustments'!AM72","v":0},{"$f":"IF($O14>0,$O14*AM$73)+'(10) PH Detailed Adjustments'!AN15+'(10) PH Detailed Adjustments'!AN72","v":0},{"$f":"IF($O14>0,$O14*AN$73)+'(10) PH Detailed Adjustments'!AO15+'(10) PH Detailed Adjustments'!AO72","v":0},{"$f":"SUM(AL75:AN75)","v":0},{"$f":"IF($P14>0,$P14*AP$73)+'(10) PH Detailed Adjustments'!AQ15+'(10) PH Detailed Adjustments'!AQ72","v":0},{"$f":"IF($P14>0,$P14*AQ$73)+'(10) PH Detailed Adjustments'!AR15+'(10) PH Detailed Adjustments'!AR72","v":0},{"$f":"IF($P14>0,$P14*AR$73)+'(10) PH Detailed Adjustments'!AS15+'(10) PH Detailed Adjustments'!AS72","v":0},{"$f":"SUM(AP75:AR75)","v":0},{"$f":"IF($Q14>0,$Q14*AT$73)+'(10) PH Detailed Adjustments'!AU15+'(10) PH Detailed Adjustments'!AU72","v":0},{"$f":"IF($Q14>0,$Q14*AU$73)+'(10) PH Detailed Adjustments'!AV15+'(10) PH Detailed Adjustments'!AV72","v":0},{"$f":"IF($Q14>0,$Q14*AV$73)+'(10) PH Detailed Adjustments'!AW15+'(10) PH Detailed Adjustments'!AW72","v":0},{"$f":"SUM(AT75:AV75)","v":0},{"$f":"IF($R14>0,$R14*AX$73)+'(10) PH Detailed Adjustments'!AY15+'(10) PH Detailed Adjustments'!AY72","v":0},{"$f":"IF($R14>0,$R14*AY$73)+'(10) PH Detailed Adjustments'!AZ15+'(10) PH Detailed Adjustments'!AZ72","v":0},{"$f":"IF($R14>0,$R14*AZ$73)+'(10) PH Detailed Adjustments'!BA15+'(10) PH Detailed Adjustments'!BA72","v":0},{"$f":"SUM(AX75:AZ75)","v":0},{"$f":"IF($S14>0,$S14*BB$73)+'(10) PH Detailed Adjustments'!BC15+'(10) PH Detailed Adjustments'!BC72","v":0},{"$f":"IF($S14>0,$S14*BC$73)+'(10) PH Detailed Adjustments'!BD15+'(10) PH Detailed Adjustments'!BD72","v":0},{"$f":"IF($S14>0,$S14*BD$73)+'(10) PH Detailed Adjustments'!BE15+'(10) PH Detailed Adjustments'!BE72","v":0},{"$f":"SUM(BB75:BD75)","v":0},{"$f":"IF($T14>0,$T14*BF$73)+'(10) PH Detailed Adjustments'!BG15+'(10) PH Detailed Adjustments'!BG72","v":0},{"$f":"IF($T14>0,$T14*BG$73)+'(10) PH Detailed Adjustments'!BH15+'(10) PH Detailed Adjustments'!BH72","v":0},{"$f":"IF($T14>0,$T14*BH$73)+'(10) PH Detailed Adjustments'!BI15+'(10) PH Detailed Adjustments'!BI72","v":0},{"$f":"SUM(BF75:BH75)","v":0},{"$f":"IF($U14>0,$U14*BJ$73)+'(10) PH Detailed Adjustments'!BK15+'(10) PH Detailed Adjustments'!BK72","v":0},{"$f":"IF($U14>0,$U14*BK$73)+'(10) PH Detailed Adjustments'!BL15+'(10) PH Detailed Adjustments'!BL72","v":0},{"$f":"IF($U14>0,$U14*BL$73)+'(10) PH Detailed Adjustments'!BM15+'(10) PH Detailed Adjustments'!BM72","v":0},{"$f":"SUM(BJ75:BL75)","v":0},{"$f":"IF($V14>0,$V14*BN$73)+'(10) PH Detailed Adjustments'!BO15+'(10) PH Detailed Adjustments'!BO72","v":0},{"$f":"IF($V14>0,$V14*BO$73)+'(10) PH Detailed Adjustments'!BP15+'(10) PH Detailed Adjustments'!BP72","v":0},{"$f":"IF($V14>0,$V14*BP$73)+'(10) PH Detailed Adjustments'!BQ15+'(10) PH Detailed Adjustments'!BQ72","v":0},{"$f":"SUM(BN75:BP75)","v":0},{"$f":"IF($W14>0,$W14*BR$73)+'(10) PH Detailed Adjustments'!BS15+'(10) PH Detailed Adjustments'!BS72","v":0},{"$f":"IF($W14>0,$W14*BS$73)+'(10) PH Detailed Adjustments'!BT15+'(10) PH Detailed Adjustments'!BT72","v":0},{"$f":"IF($W14>0,$W14*BT$73)+'(10) PH Detailed Adjustments'!BU15+'(10) PH Detailed Adjustments'!BU72","v":0},{"$f":"SUM(BR75:BT75)","v":0},{"$f":"IF($X14>0,$X14*BV$73)+'(10) PH Detailed Adjustments'!BW15+'(10) PH Detailed Adjustments'!BW72","v":0},{"$f":"IF($X14>0,$X14*BW$73)+'(10) PH Detailed Adjustments'!BX15+'(10) PH Detailed Adjustments'!BX72","v":0},{"$f":"IF($X14>0,$X14*BX$73)+'(10) PH Detailed Adjustments'!BY15+'(10) PH Detailed Adjustments'!BY72","v":0},{"$f":"SUM(BV75:BX75)","v":0},{"$f":"IF($Y14>0,$Y14*BZ$73)+'(10) PH Detailed Adjustments'!CA15+'(10) PH Detailed Adjustments'!CA72","v":0},{"$f":"IF($Y14>0,$Y14*CA$73)+'(10) PH Detailed Adjustments'!CB15+'(10) PH Detailed Adjustments'!CB72","v":0},{"$f":"IF($Y14>0,$Y14*CB$73)+'(10) PH Detailed Adjustments'!CC15+'(10) PH Detailed Adjustments'!CC72","v":0},{"$f":"SUM(BZ75:CB75)","v":0},{"$f":"IF($Z14>0,$Z14*CD$73)+'(10) PH Detailed Adjustments'!CE15+'(10) PH Detailed Adjustments'!CE72","v":0},{"$f":"IF($Z14>0,$Z14*CE$73)+'(10) PH Detailed Adjustments'!CF15+'(10) PH Detailed Adjustments'!CF72","v":0},{"$f":"IF($Z14>0,$Z14*CF$73)+'(10) PH Detailed Adjustments'!CG15+'(10) PH Detailed Adjustments'!CG72","v":0},{"$f":"SUM(CD75:CF75)","v":0},{"$f":"IF($AA14>0,$AA14*CH$73)+'(10) PH Detailed Adjustments'!CI15+'(10) PH Detailed Adjustments'!CI72","v":0},{"$f":"IF($AA14>0,$AA14*CI$73)+'(10) PH Detailed Adjustments'!CJ15+'(10) PH Detailed Adjustments'!CJ72","v":0},{"$f":"IF($AA14>0,$AA14*CJ$73)+'(10) PH Detailed Adjustments'!CK15+'(10) PH Detailed Adjustments'!CK72","v":0},{"$f":"SUM(CH75:CJ75)","v":0},{"$f":"IF($AB14>0,$AB14*CL$73)+'(10) PH Detailed Adjustments'!CM15+'(10) PH Detailed Adjustments'!CM72","v":0},{"$f":"IF($AB14>0,$AB14*CM$73)+'(10) PH Detailed Adjustments'!CN15+'(10) PH Detailed Adjustments'!CN72","v":0},{"$f":"IF($AB14>0,$AB14*CN$73)+'(10) PH Detailed Adjustments'!CO15+'(10) PH Detailed Adjustments'!CO72","v":0},{"$f":"SUM(CL75:CN75)","v":0},{"$f":"IF($AC14>0,$AC14*CP$73)+'(10) PH Detailed Adjustments'!CQ15+'(10) PH Detailed Adjustments'!CQ72","v":0},{"$f":"IF($AC14>0,$AC14*CQ$73)+'(10) PH Detailed Adjustments'!CR15+'(10) PH Detailed Adjustments'!CR72","v":0},{"$f":"IF($AC14>0,$AC14*CR$73)+'(10) PH Detailed Adjustments'!CS15+'(10) PH Detailed Adjustments'!CS72","v":0},{"$f":"SUM(CP75:CR75)","v":0},{"$f":"IF($AD14>0,$AD14*CT$73)+'(10) PH Detailed Adjustments'!CU15+'(10) PH Detailed Adjustments'!CU72","v":0},{"$f":"IF($AD14>0,$AD14*CU$73)+'(10) PH Detailed Adjustments'!CV15+'(10) PH Detailed Adjustments'!CV72","v":0},{"$f":"IF($AD14>0,$AD14*CV$73)+'(10) PH Detailed Adjustments'!CW15+'(10) PH Detailed Adjustments'!CW72","v":0},{"$f":"SUM(CT75:CV75)","v":0},{"$f":"IF($AE14>0,$AE14*CX$73)+'(10) PH Detailed Adjustments'!CY15+'(10) PH Detailed Adjustments'!CY72","v":0},{"$f":"IF($AE14>0,$AE14*CY$73)+'(10) PH Detailed Adjustments'!CZ15+'(10) PH Detailed Adjustments'!CZ72","v":0},{"$f":"IF($AE14>0,$AE14*CZ$73)+'(10) PH Detailed Adjustments'!DA15+'(10) PH Detailed Adjustments'!DA72","v":0},{"$f":"SUM(CX75:CZ75)","v":0},{"$f":"IF($AF14>0,$AF14*DB$73)+'(10) PH Detailed Adjustments'!DC15+'(10) PH Detailed Adjustments'!DC72","v":0},{"$f":"IF($AF14>0,$AF14*DC$73)+'(10) PH Detailed Adjustments'!DD15+'(10) PH Detailed Adjustments'!DD72","v":0},{"$f":"IF($AF14>0,$AF14*DD$73)+'(10) PH Detailed Adjustments'!DE15+'(10) PH Detailed Adjustments'!DE72","v":0},{"$f":"SUM(DB75:DD75)","v":0},{"$f":"IF($AG14>0,$AG14*DF$73)+'(10) PH Detailed Adjustments'!DG15+'(10) PH Detailed Adjustments'!DG72","v":0},{"$f":"IF($AG14>0,$AG14*DG$73)+'(10) PH Detailed Adjustments'!DH15+'(10) PH Detailed Adjustments'!DH72","v":0},{"$f":"IF($AG14>0,$AG14*DH$73)+'(10) PH Detailed Adjustments'!DI15+'(10) PH Detailed Adjustments'!DI72","v":0},{"$f":"SUM(DF75:DH75)","v":0},{"$f":"IF($AH14>0,$AH14*DJ$73)+'(10) PH Detailed Adjustments'!DK15+'(10) PH Detailed Adjustments'!DK72","v":0},{"$f":"IF($AH14>0,$AH14*DK$73)+'(10) PH Detailed Adjustments'!DL15+'(10) PH Detailed Adjustments'!DL72","v":0},{"$f":"IF($AH14>0,$AH14*DL$73)+'(10) PH Detailed Adjustments'!DM15+'(10) PH Detailed Adjustments'!DM72","v":0},{"$f":"SUM(DJ75:DL75)","v":0},{"$f":"IF($AI14>0,$AI14*DN$73)+'(10) PH Detailed Adjustments'!DO15+'(10) PH Detailed Adjustments'!DO72","v":0},{"$f":"IF($AI14>0,$AI14*DO$73)+'(10) PH Detailed Adjustments'!DP15+'(10) PH Detailed Adjustments'!DP72","v":0},{"$f":"IF($AI14>0,$AI14*DP$73)+'(10) PH Detailed Adjustments'!DQ15+'(10) PH Detailed Adjustments'!DQ72","v":0},{"$f":"SUM(DN75:DP75)","v":0}]
["Employee Benefits",{"$f":"IF($F15>0,$F15*B$73)+'(10) PH Detailed Adjustments'!C16+'(10) PH Detailed Adjustments'!C73","v":0},{"$f":"IF($F15>0,$F15*C$73)+'(10) PH Detailed Adjustments'!D16+'(10) PH Detailed Adjustments'!D73","v":0},{"$f":"IF($F15>0,$F15*D$73)+'(10) PH Detailed Adjustments'!E16+'(10) PH Detailed Adjustments'!E73","v":0},{"$f":"SUM(B76:D76)","v":0},{"$f":"IF($G15>0,$G15*F$73)+'(10) PH Detailed Adjustments'!G16+'(10) PH Detailed Adjustments'!G73","v":0},{"$f":"IF($G15>0,$G15*G$73)+'(10) PH Detailed Adjustments'!H16+'(10) PH Detailed Adjustments'!H73","v":0},{"$f":"IF($G15>0,$G15*H$73)+'(10) PH Detailed Adjustments'!I16+'(10) PH Detailed Adjustments'!I73","v":0},{"$f":"SUM(F76:H76)","v":0},{"$f":"IF($H15>0,$H15*J$73)+'(10) PH Detailed Adjustments'!K16+'(10) PH Detailed Adjustments'!K73","v":0},{"$f":"IF($H15>0,$H15*K$73)+'(10) PH Detailed Adjustments'!L16+'(10) PH Detailed Adjustments'!L73","v":0},{"$f":"IF($H15>0,$H15*L$73)+'(10) PH Detailed Adjustments'!M16+'(10) PH Detailed Adjustments'!M73","v":0},{"$f":"SUM(J76:L76)","v":0},{"$f":"IF($I15>0,$I15*N$73)+'(10) PH Detailed Adjustments'!O16+'(10) PH Detailed Adjustments'!O73","v":0},{"$f":"IF($I15>0,$I15*O$73)+'(10) PH Detailed Adjustments'!P16+'(10) PH Detailed Adjustments'!P73","v":0},{"$f":"IF($I15>0,$I15*P$73)+'(10) PH Detailed Adjustments'!Q16+'(10) PH Detailed Adjustments'!Q73","v":0},{"$f":"SUM(N76:P76)","v":0},{"$f":"IF($J15>0,$J15*R$73)+'(10) PH Detailed Adjustments'!S16+'(10) PH Detailed Adjustments'!S73","v":0},{"$f":"IF($J15>0,$J15*S$73)+'(10) PH Detailed Adjustments'!T16+'(10) PH Detailed Adjustments'!T73","v":0},{"$f":"IF($J15>0,$J15*T$73)+'(10) PH Detailed Adjustments'!U16+'(10) PH Detailed Adjustments'!U73","v":0},{"$f":"SUM(R76:T76)","v":0},{"$f":"IF($K15>0,$K15*V$73)+'(10) PH Detailed Adjustments'!W16+'(10) PH Detailed Adjustments'!W73","v":0},{"$f":"IF($K15>0,$K15*W$73)+'(10) PH Detailed Adjustments'!X16+'(10) PH Detailed Adjustments'!X73","v":0},{"$f":"IF($K15>0,$K15*X$73)+'(10) PH Detailed Adjustments'!Y16+'(10) PH Detailed Adjustments'!Y73","v":0},{"$f":"SUM(V76:X76)","v":0},{"$f":"IF($L15>0,$L15*Z$73)+'(10) PH Detailed Adjustments'!AA16+'(10) PH Detailed Adjustments'!AA73","v":0},{"$f":"IF($L15>0,$L15*AA$73)+'(10) PH Detailed Adjustments'!AB16+'(10) PH Detailed Adjustments'!AB73","v":0},{"$f":"IF($L15>0,$L15*AB$73)+'(10) PH Detailed Adjustments'!AC16+'(10) PH Detailed Adjustments'!AC73","v":0},{"$f":"SUM(Z76:AB76)","v":0},{"$f":"IF($M15>0,$M15*AD$73)+'(10) PH Detailed Adjustments'!AE16+'(10) PH Detailed Adjustments'!AE73","v":0},{"$f":"IF($M15>0,$M15*AE$73)+'(10) PH Detailed Adjustments'!AF16+'(10) PH Detailed Adjustments'!AF73","v":0},{"$f":"IF($M15>0,$M15*AF$73)+'(10) PH Detailed Adjustments'!AG16+'(10) PH Detailed Adjustments'!AG73","v":0},{"$f":"SUM(AD76:AF76)","v":0},{"$f":"IF($N15>0,$N15*AH$73)+'(10) PH Detailed Adjustments'!AI16+'(10) PH Detailed Adjustments'!AI73","v":0},{"$f":"IF($N15>0,$N15*AI$73)+'(10) PH Detailed Adjustments'!AJ16+'(10) PH Detailed Adjustments'!AJ73","v":0},{"$f":"IF($N15>0,$N15*AJ$73)+'(10) PH Detailed Adjustments'!AK16+'(10) PH Detailed Adjustments'!AK73","v":0},{"$f":"SUM(AH76:AJ76)","v":0},{"$f":"IF($O15>0,$O15*AL$73)+'(10) PH Detailed Adjustments'!AM16+'(10) PH Detailed Adjustments'!AM73","v":0},{"$f":"IF($O15>0,$O15*AM$73)+'(10) PH Detailed Adjustments'!AN16+'(10) PH Detailed Adjustments'!AN73","v":0},{"$f":"IF($O15>0,$O15*AN$73)+'(10) PH Detailed Adjustments'!AO16+'(10) PH Detailed Adjustments'!AO73","v":0},{"$f":"SUM(AL76:AN76)","v":0},{"$f":"IF($P15>0,$P15*AP$73)+'(10) PH Detailed Adjustments'!AQ16+'(10) PH Detailed Adjustments'!AQ73","v":0},{"$f":"IF($P15>0,$P15*AQ$73)+'(10) PH Detailed Adjustments'!AR16+'(10) PH Detailed Adjustments'!AR73","v":0},{"$f":"IF($P15>0,$P15*AR$73)+'(10) PH Detailed Adjustments'!AS16+'(10) PH Detailed Adjustments'!AS73","v":0},{"$f":"SUM(AP76:AR76)","v":0},{"$f":"IF($Q15>0,$Q15*AT$73)+'(10) PH Detailed Adjustments'!AU16+'(10) PH Detailed Adjustments'!AU73","v":0},{"$f":"IF($Q15>0,$Q15*AU$73)+'(10) PH Detailed Adjustments'!AV16+'(10) PH Detailed Adjustments'!AV73","v":0},{"$f":"IF($Q15>0,$Q15*AV$73)+'(10) PH Detailed Adjustments'!AW16+'(10) PH Detailed Adjustments'!AW73","v":0},{"$f":"SUM(AT76:AV76)","v":0},{"$f":"IF($R15>0,$R15*AX$73)+'(10) PH Detailed Adjustments'!AY16+'(10) PH Detailed Adjustments'!AY73","v":0},{"$f":"IF($R15>0,$R15*AY$73)+'(10) PH Detailed Adjustments'!AZ16+'(10) PH Detailed Adjustments'!AZ73","v":0},{"$f":"IF($R15>0,$R15*AZ$73)+'(10) PH Detailed Adjustments'!BA16+'(10) PH Detailed Adjustments'!BA73","v":0},{"$f":"SUM(AX76:AZ76)","v":0},{"$f":"IF($S15>0,$S15*BB$73)+'(10) PH Detailed Adjustments'!BC16+'(10) PH Detailed Adjustments'!BC73","v":0},{"$f":"IF($S15>0,$S15*BC$73)+'(10) PH Detailed Adjustments'!BD16+'(10) PH Detailed Adjustments'!BD73","v":0},{"$f":"IF($S15>0,$S15*BD$73)+'(10) PH Detailed Adjustments'!BE16+'(10) PH Detailed Adjustments'!BE73","v":0},{"$f":"SUM(BB76:BD76)","v":0},{"$f":"IF($T15>0,$T15*BF$73)+'(10) PH Detailed Adjustments'!BG16+'(10) PH Detailed Adjustments'!BG73","v":0},{"$f":"IF($T15>0,$T15*BG$73)+'(10) PH Detailed Adjustments'!BH16+'(10) PH Detailed Adjustments'!BH73","v":0},{"$f":"IF($T15>0,$T15*BH$73)+'(10) PH Detailed Adjustments'!BI16+'(10) PH Detailed Adjustments'!BI73","v":0},{"$f":"SUM(BF76:BH76)","v":0},{"$f":"IF($U15>0,$U15*BJ$73)+'(10) PH Detailed Adjustments'!BK16+'(10) PH Detailed Adjustments'!BK73","v":0},{"$f":"IF($U15>0,$U15*BK$73)+'(10) PH Detailed Adjustments'!BL16+'(10) PH Detailed Adjustments'!BL73","v":0},{"$f":"IF($U15>0,$U15*BL$73)+'(10) PH Detailed Adjustments'!BM16+'(10) PH Detailed Adjustments'!BM73","v":0},{"$f":"SUM(BJ76:BL76)","v":0},{"$f":"IF($V15>0,$V15*BN$73)+'(10) PH Detailed Adjustments'!BO16+'(10) PH Detailed Adjustments'!BO73","v":0},{"$f":"IF($V15>0,$V15*BO$73)+'(10) PH Detailed Adjustments'!BP16+'(10) PH Detailed Adjustments'!BP73","v":0},{"$f":"IF($V15>0,$V15*BP$73)+'(10) PH Detailed Adjustments'!BQ16+'(10) PH Detailed Adjustments'!BQ73","v":0},{"$f":"SUM(BN76:BP76)","v":0},{"$f":"IF($W15>0,$W15*BR$73)+'(10) PH Detailed Adjustments'!BS16+'(10) PH Detailed Adjustments'!BS73","v":0},{"$f":"IF($W15>0,$W15*BS$73)+'(10) PH Detailed Adjustments'!BT16+'(10) PH Detailed Adjustments'!BT73","v":0},{"$f":"IF($W15>0,$W15*BT$73)+'(10) PH Detailed Adjustments'!BU16+'(10) PH Detailed Adjustments'!BU73","v":0},{"$f":"SUM(BR76:BT76)","v":0},{"$f":"IF($X15>0,$X15*BV$73)+'(10) PH Detailed Adjustments'!BW16+'(10) PH Detailed Adjustments'!BW73","v":0},{"$f":"IF($X15>0,$X15*BW$73)+'(10) PH Detailed Adjustments'!BX16+'(10) PH Detailed Adjustments'!BX73","v":0},{"$f":"IF($X15>0,$X15*BX$73)+'(10) PH Detailed Adjustments'!BY16+'(10) PH Detailed Adjustments'!BY73","v":0},{"$f":"SUM(BV76:BX76)","v":0},{"$f":"IF($Y15>0,$Y15*BZ$73)+'(10) PH Detailed Adjustments'!CA16+'(10) PH Detailed Adjustments'!CA73","v":0},{"$f":"IF($Y15>0,$Y15*CA$73)+'(10) PH Detailed Adjustments'!CB16+'(10) PH Detailed Adjustments'!CB73","v":0},{"$f":"IF($Y15>0,$Y15*CB$73)+'(10) PH Detailed Adjustments'!CC16+'(10) PH Detailed Adjustments'!CC73","v":0},{"$f":"SUM(BZ76:CB76)","v":0},{"$f":"IF($Z15>0,$Z15*CD$73)+'(10) PH Detailed Adjustments'!CE16+'(10) PH Detailed Adjustments'!CE73","v":0},{"$f":"IF($Z15>0,$Z15*CE$73)+'(10) PH Detailed Adjustments'!CF16+'(10) PH Detailed Adjustments'!CF73","v":0},{"$f":"IF($Z15>0,$Z15*CF$73)+'(10) PH Detailed Adjustments'!CG16+'(10) PH Detailed Adjustments'!CG73","v":0},{"$f":"SUM(CD76:CF76)","v":0},{"$f":"IF($AA15>0,$AA15*CH$73)+'(10) PH Detailed Adjustments'!CI16+'(10) PH Detailed Adjustments'!CI73","v":0},{"$f":"IF($AA15>0,$AA15*CI$73)+'(10) PH Detailed Adjustments'!CJ16+'(10) PH Detailed Adjustments'!CJ73","v":0},{"$f":"IF($AA15>0,$AA15*CJ$73)+'(10) PH Detailed Adjustments'!CK16+'(10) PH Detailed Adjustments'!CK73","v":0},{"$f":"SUM(CH76:CJ76)","v":0},{"$f":"IF($AB15>0,$AB15*CL$73)+'(10) PH Detailed Adjustments'!CM16+'(10) PH Detailed Adjustments'!CM73","v":0},{"$f":"IF($AB15>0,$AB15*CM$73)+'(10) PH Detailed Adjustments'!CN16+'(10) PH Detailed Adjustments'!CN73","v":0},{"$f":"IF($AB15>0,$AB15*CN$73)+'(10) PH Detailed Adjustments'!CO16+'(10) PH Detailed Adjustments'!CO73","v":0},{"$f":"SUM(CL76:CN76)","v":0},{"$f":"IF($AC15>0,$AC15*CP$73)+'(10) PH Detailed Adjustments'!CQ16+'(10) PH Detailed Adjustments'!CQ73","v":0},{"$f":"IF($AC15>0,$AC15*CQ$73)+'(10) PH Detailed Adjustments'!CR16+'(10) PH Detailed Adjustments'!CR73","v":0},{"$f":"IF($AC15>0,$AC15*CR$73)+'(10) PH Detailed Adjustments'!CS16+'(10) PH Detailed Adjustments'!CS73","v":0},{"$f":"SUM(CP76:CR76)","v":0},{"$f":"IF($AD15>0,$AD15*CT$73)+'(10) PH Detailed Adjustments'!CU16+'(10) PH Detailed Adjustments'!CU73","v":0},{"$f":"IF($AD15>0,$AD15*CU$73)+'(10) PH Detailed Adjustments'!CV16+'(10) PH Detailed Adjustments'!CV73","v":0},{"$f":"IF($AD15>0,$AD15*CV$73)+'(10) PH Detailed Adjustments'!CW16+'(10) PH Detailed Adjustments'!CW73","v":0},{"$f":"SUM(CT76:CV76)","v":0},{"$f":"IF($AE15>0,$AE15*CX$73)+'(10) PH Detailed Adjustments'!CY16+'(10) PH Detailed Adjustments'!CY73","v":0},{"$f":"IF($AE15>0,$AE15*CY$73)+'(10) PH Detailed Adjustments'!CZ16+'(10) PH Detailed Adjustments'!CZ73","v":0},{"$f":"IF($AE15>0,$AE15*CZ$73)+'(10) PH Detailed Adjustments'!DA16+'(10) PH Detailed Adjustments'!DA73","v":0},{"$f":"SUM(CX76:CZ76)","v":0},{"$f":"IF($AF15>0,$AF15*DB$73)+'(10) PH Detailed Adjustments'!DC16+'(10) PH Detailed Adjustments'!DC73","v":0},{"$f":"IF($AF15>0,$AF15*DC$73)+'(10) PH Detailed Adjustments'!DD16+'(10) PH Detailed Adjustments'!DD73","v":0},{"$f":"IF($AF15>0,$AF15*DD$73)+'(10) PH Detailed Adjustments'!DE16+'(10) PH Detailed Adjustments'!DE73","v":0},{"$f":"SUM(DB76:DD76)","v":0},{"$f":"IF($AG15>0,$AG15*DF$73)+'(10) PH Detailed Adjustments'!DG16+'(10) PH Detailed Adjustments'!DG73","v":0},{"$f":"IF($AG15>0,$AG15*DG$73)+'(10) PH Detailed Adjustments'!DH16+'(10) PH Detailed Adjustments'!DH73","v":0},{"$f":"IF($AG15>0,$AG15*DH$73)+'(10) PH Detailed Adjustments'!DI16+'(10) PH Detailed Adjustments'!DI73","v":0},{"$f":"SUM(DF76:DH76)","v":0},{"$f":"IF($AH15>0,$AH15*DJ$73)+'(10) PH Detailed Adjustments'!DK16+'(10) PH Detailed Adjustments'!DK73","v":0},{"$f":"IF($AH15>0,$AH15*DK$73)+'(10) PH Detailed Adjustments'!DL16+'(10) PH Detailed Adjustments'!DL73","v":0},{"$f":"IF($AH15>0,$AH15*DL$73)+'(10) PH Detailed Adjustments'!DM16+'(10) PH Detailed Adjustments'!DM73","v":0},{"$f":"SUM(DJ76:DL76)","v":0},{"$f":"IF($AI15>0,$AI15*DN$73)+'(10) PH Detailed Adjustments'!DO16+'(10) PH Detailed Adjustments'!DO73","v":0},{"$f":"IF($AI15>0,$AI15*DO$73)+'(10) PH Detailed Adjustments'!DP16+'(10) PH Detailed Adjustments'!DP73","v":0},{"$f":"IF($AI15>0,$AI15*DP$73)+'(10) PH Detailed Adjustments'!DQ16+'(10) PH Detailed Adjustments'!DQ73","v":0},{"$f":"SUM(DN76:DP76)","v":0}]
["Equipment, Materials and Supplies"]
["Depreciation - Equipment",{"$f":"IF($F17>0,$F17*B$73)+'(10) PH Detailed Adjustments'!C18+'(10) PH Detailed Adjustments'!C75","v":0},{"$f":"IF($F17>0,$F17*C$73)+'(10) PH Detailed Adjustments'!D18+'(10) PH Detailed Adjustments'!D75","v":0},{"$f":"IF($F17>0,$F17*D$73)+'(10) PH Detailed Adjustments'!E18+'(10) PH Detailed Adjustments'!E75","v":0},{"$f":"SUM(B78:D78)","v":0},{"$f":"IF($G17>0,$G17*F$73)+'(10) PH Detailed Adjustments'!G18+'(10) PH Detailed Adjustments'!G75","v":0},{"$f":"IF($G17>0,$G17*G$73)+'(10) PH Detailed Adjustments'!H18+'(10) PH Detailed Adjustments'!H75","v":0},{"$f":"IF($G17>0,$G17*H$73)+'(10) PH Detailed Adjustments'!I18+'(10) PH Detailed Adjustments'!I75","v":0},{"$f":"SUM(F78:H78)","v":0},{"$f":"IF($H17>0,$H17*J$73)+'(10) PH Detailed Adjustments'!K18+'(10) PH Detailed Adjustments'!K75","v":0},{"$f":"IF($H17>0,$H17*K$73)+'(10) PH Detailed Adjustments'!L18+'(10) PH Detailed Adjustments'!L75","v":0},{"$f":"IF($H17>0,$H17*L$73)+'(10) PH Detailed Adjustments'!M18+'(10) PH Detailed Adjustments'!M75","v":0},{"$f":"SUM(J78:L78)","v":0},{"$f":"IF($I17>0,$I17*N$73)+'(10) PH Detailed Adjustments'!O18+'(10) PH Detailed Adjustments'!O75","v":0},{"$f":"IF($I17>0,$I17*O$73)+'(10) PH Detailed Adjustments'!P18+'(10) PH Detailed Adjustments'!P75","v":0},{"$f":"IF($I17>0,$I17*P$73)+'(10) PH Detailed Adjustments'!Q18+'(10) PH Detailed Adjustments'!Q75","v":0},{"$f":"SUM(N78:P78)","v":0},{"$f":"IF($J17>0,$J17*R$73)+'(10) PH Detailed Adjustments'!S18+'(10) PH Detailed Adjustments'!S75","v":0},{"$f":"IF($J17>0,$J17*S$73)+'(10) PH Detailed Adjustments'!T18+'(10) PH Detailed Adjustments'!T75","v":0},{"$f":"IF($J17>0,$J17*T$73)+'(10) PH Detailed Adjustments'!U18+'(10) PH Detailed Adjustments'!U75","v":0},{"$f":"SUM(R78:T78)","v":0},{"$f":"IF($K17>0,$K17*V$73)+'(10) PH Detailed Adjustments'!W18+'(10) PH Detailed Adjustments'!W75","v":0},{"$f":"IF($K17>0,$K17*W$73)+'(10) PH Detailed Adjustments'!X18+'(10) PH Detailed Adjustments'!X75","v":0},{"$f":"IF($K17>0,$K17*X$73)+'(10) PH Detailed Adjustments'!Y18+'(10) PH Detailed Adjustments'!Y75","v":0},{"$f":"SUM(V78:X78)","v":0},{"$f":"IF($L17>0,$L17*Z$73)+'(10) PH Detailed Adjustments'!AA18+'(10) PH Detailed Adjustments'!AA75","v":0},{"$f":"IF($L17>0,$L17*AA$73)+'(10) PH Detailed Adjustments'!AB18+'(10) PH Detailed Adjustments'!AB75","v":0},{"$f":"IF($L17>0,$L17*AB$73)+'(10) PH Detailed Adjustments'!AC18+'(10) PH Detailed Adjustments'!AC75","v":0},{"$f":"SUM(Z78:AB78)","v":0},{"$f":"IF($M17>0,$M17*AD$73)+'(10) PH Detailed Adjustments'!AE18+'(10) PH Detailed Adjustments'!AE75","v":0},{"$f":"IF($M17>0,$M17*AE$73)+'(10) PH Detailed Adjustments'!AF18+'(10) PH Detailed Adjustments'!AF75","v":0},{"$f":"IF($M17>0,$M17*AF$73)+'(10) PH Detailed Adjustments'!AG18+'(10) PH Detailed Adjustments'!AG75","v":0},{"$f":"SUM(AD78:AF78)","v":0},{"$f":"IF($N17>0,$N17*AH$73)+'(10) PH Detailed Adjustments'!AI18+'(10) PH Detailed Adjustments'!AI75","v":0},{"$f":"IF($N17>0,$N17*AI$73)+'(10) PH Detailed Adjustments'!AJ18+'(10) PH Detailed Adjustments'!AJ75","v":0},{"$f":"IF($N17>0,$N17*AJ$73)+'(10) PH Detailed Adjustments'!AK18+'(10) PH Detailed Adjustments'!AK75","v":0},{"$f":"SUM(AH78:AJ78)","v":0},{"$f":"IF($O17>0,$O17*AL$73)+'(10) PH Detailed Adjustments'!AM18+'(10) PH Detailed Adjustments'!AM75","v":0},{"$f":"IF($O17>0,$O17*AM$73)+'(10) PH Detailed Adjustments'!AN18+'(10) PH Detailed Adjustments'!AN75","v":0},{"$f":"IF($O17>0,$O17*AN$73)+'(10) PH Detailed Adjustments'!AO18+'(10) PH Detailed Adjustments'!AO75","v":0},{"$f":"SUM(AL78:AN78)","v":0},{"$f":"IF($P17>0,$P17*AP$73)+'(10) PH Detailed Adjustments'!AQ18+'(10) PH Detailed Adjustments'!AQ75","v":0},{"$f":"IF($P17>0,$P17*AQ$73)+'(10) PH Detailed Adjustments'!AR18+'(10) PH Detailed Adjustments'!AR75","v":0},{"$f":"IF($P17>0,$P17*AR$73)+'(10) PH Detailed Adjustments'!AS18+'(10) PH Detailed Adjustments'!AS75","v":0},{"$f":"SUM(AP78:AR78)","v":0},{"$f":"IF($Q17>0,$Q17*AT$73)+'(10) PH Detailed Adjustments'!AU18+'(10) PH Detailed Adjustments'!AU75","v":0},{"$f":"IF($Q17>0,$Q17*AU$73)+'(10) PH Detailed Adjustments'!AV18+'(10) PH Detailed Adjustments'!AV75","v":0},{"$f":"IF($Q17>0,$Q17*AV$73)+'(10) PH Detailed Adjustments'!AW18+'(10) PH Detailed Adjustments'!AW75","v":0},{"$f":"SUM(AT78:AV78)","v":0},{"$f":"IF($R17>0,$R17*AX$73)+'(10) PH Detailed Adjustments'!AY18+'(10) PH Detailed Adjustments'!AY75","v":0},{"$f":"IF($R17>0,$R17*AY$73)+'(10) PH Detailed Adjustments'!AZ18+'(10) PH Detailed Adjustments'!AZ75","v":0},{"$f":"IF($R17>0,$R17*AZ$73)+'(10) PH Detailed Adjustments'!BA18+'(10) PH Detailed Adjustments'!BA75","v":0},{"$f":"SUM(AX78:AZ78)","v":0},{"$f":"IF($S17>0,$S17*BB$73)+'(10) PH Detailed Adjustments'!BC18+'(10) PH Detailed Adjustments'!BC75","v":0},{"$f":"IF($S17>0,$S17*BC$73)+'(10) PH Detailed Adjustments'!BD18+'(10) PH Detailed Adjustments'!BD75","v":0},{"$f":"IF($S17>0,$S17*BD$73)+'(10) PH Detailed Adjustments'!BE18+'(10) PH Detailed Adjustments'!BE75","v":0},{"$f":"SUM(BB78:BD78)","v":0},{"$f":"IF($T17>0,$T17*BF$73)+'(10) PH Detailed Adjustments'!BG18+'(10) PH Detailed Adjustments'!BG75","v":0},{"$f":"IF($T17>0,$T17*BG$73)+'(10) PH Detailed Adjustments'!BH18+'(10) PH Detailed Adjustments'!BH75","v":0},{"$f":"IF($T17>0,$T17*BH$73)+'(10) PH Detailed Adjustments'!BI18+'(10) PH Detailed Adjustments'!BI75","v":0},{"$f":"SUM(BF78:BH78)","v":0},{"$f":"IF($U17>0,$U17*BJ$73)+'(10) PH Detailed Adjustments'!BK18+'(10) PH Detailed Adjustments'!BK75","v":0},{"$f":"IF($U17>0,$U17*BK$73)+'(10) PH Detailed Adjustments'!BL18+'(10) PH Detailed Adjustments'!BL75","v":0},{"$f":"IF($U17>0,$U17*BL$73)+'(10) PH Detailed Adjustments'!BM18+'(10) PH Detailed Adjustments'!BM75","v":0},{"$f":"SUM(BJ78:BL78)","v":0},{"$f":"IF($V17>0,$V17*BN$73)+'(10) PH Detailed Adjustments'!BO18+'(10) PH Detailed Adjustments'!BO75","v":0},{"$f":"IF($V17>0,$V17*BO$73)+'(10) PH Detailed Adjustments'!BP18+'(10) PH Detailed Adjustments'!BP75","v":0},{"$f":"IF($V17>0,$V17*BP$73)+'(10) PH Detailed Adjustments'!BQ18+'(10) PH Detailed Adjustments'!BQ75","v":0},{"$f":"SUM(BN78:BP78)","v":0},{"$f":"IF($W17>0,$W17*BR$73)+'(10) PH Detailed Adjustments'!BS18+'(10) PH Detailed Adjustments'!BS75","v":0},{"$f":"IF($W17>0,$W17*BS$73)+'(10) PH Detailed Adjustments'!BT18+'(10) PH Detailed Adjustments'!BT75","v":0},{"$f":"IF($W17>0,$W17*BT$73)+'(10) PH Detailed Adjustments'!BU18+'(10) PH Detailed Adjustments'!BU75","v":0},{"$f":"SUM(BR78:BT78)","v":0},{"$f":"IF($X17>0,$X17*BV$73)+'(10) PH Detailed Adjustments'!BW18+'(10) PH Detailed Adjustments'!BW75","v":0},{"$f":"IF($X17>0,$X17*BW$73)+'(10) PH Detailed Adjustments'!BX18+'(10) PH Detailed Adjustments'!BX75","v":0},{"$f":"IF($X17>0,$X17*BX$73)+'(10) PH Detailed Adjustments'!BY18+'(10) PH Detailed Adjustments'!BY75","v":0},{"$f":"SUM(BV78:BX78)","v":0},{"$f":"IF($Y17>0,$Y17*BZ$73)+'(10) PH Detailed Adjustments'!CA18+'(10) PH Detailed Adjustments'!CA75","v":0},{"$f":"IF($Y17>0,$Y17*CA$73)+'(10) PH Detailed Adjustments'!CB18+'(10) PH Detailed Adjustments'!CB75","v":0},{"$f":"IF($Y17>0,$Y17*CB$73)+'(10) PH Detailed Adjustments'!CC18+'(10) PH Detailed Adjustments'!CC75","v":0},{"$f":"SUM(BZ78:CB78)","v":0},{"$f":"IF($Z17>0,$Z17*CD$73)+'(10) PH Detailed Adjustments'!CE18+'(10) PH Detailed Adjustments'!CE75","v":0},{"$f":"IF($Z17>0,$Z17*CE$73)+'(10) PH Detailed Adjustments'!CF18+'(10) PH Detailed Adjustments'!CF75","v":0},{"$f":"IF($Z17>0,$Z17*CF$73)+'(10) PH Detailed Adjustments'!CG18+'(10) PH Detailed Adjustments'!CG75","v":0},{"$f":"SUM(CD78:CF78)","v":0},{"$f":"IF($AA17>0,$AA17*CH$73)+'(10) PH Detailed Adjustments'!CI18+'(10) PH Detailed Adjustments'!CI75","v":0},{"$f":"IF($AA17>0,$AA17*CI$73)+'(10) PH Detailed Adjustments'!CJ18+'(10) PH Detailed Adjustments'!CJ75","v":0},{"$f":"IF($AA17>0,$AA17*CJ$73)+'(10) PH Detailed Adjustments'!CK18+'(10) PH Detailed Adjustments'!CK75","v":0},{"$f":"SUM(CH78:CJ78)","v":0},{"$f":"IF($AB17>0,$AB17*CL$73)+'(10) PH Detailed Adjustments'!CM18+'(10) PH Detailed Adjustments'!CM75","v":0},{"$f":"IF($AB17>0,$AB17*CM$73)+'(10) PH Detailed Adjustments'!CN18+'(10) PH Detailed Adjustments'!CN75","v":0},{"$f":"IF($AB17>0,$AB17*CN$73)+'(10) PH Detailed Adjustments'!CO18+'(10) PH Detailed Adjustments'!CO75","v":0},{"$f":"SUM(CL78:CN78)","v":0},{"$f":"IF($AC17>0,$AC17*CP$73)+'(10) PH Detailed Adjustments'!CQ18+'(10) PH Detailed Adjustments'!CQ75","v":0},{"$f":"IF($AC17>0,$AC17*CQ$73)+'(10) PH Detailed Adjustments'!CR18+'(10) PH Detailed Adjustments'!CR75","v":0},{"$f":"IF($AC17>0,$AC17*CR$73)+'(10) PH Detailed Adjustments'!CS18+'(10) PH Detailed Adjustments'!CS75","v":0},{"$f":"SUM(CP78:CR78)","v":0},{"$f":"IF($AD17>0,$AD17*CT$73)+'(10) PH Detailed Adjustments'!CU18+'(10) PH Detailed Adjustments'!CU75","v":0},{"$f":"IF($AD17>0,$AD17*CU$73)+'(10) PH Detailed Adjustments'!CV18+'(10) PH Detailed Adjustments'!CV75","v":0},{"$f":"IF($AD17>0,$AD17*CV$73)+'(10) PH Detailed Adjustments'!CW18+'(10) PH Detailed Adjustments'!CW75","v":0},{"$f":"SUM(CT78:CV78)","v":0},{"$f":"IF($AE17>0,$AE17*CX$73)+'(10) PH Detailed Adjustments'!CY18+'(10) PH Detailed Adjustments'!CY75","v":0},{"$f":"IF($AE17>0,$AE17*CY$73)+'(10) PH Detailed Adjustments'!CZ18+'(10) PH Detailed Adjustments'!CZ75","v":0},{"$f":"IF($AE17>0,$AE17*CZ$73)+'(10) PH Detailed Adjustments'!DA18+'(10) PH Detailed Adjustments'!DA75","v":0},{"$f":"SUM(CX78:CZ78)","v":0},{"$f":"IF($AF17>0,$AF17*DB$73)+'(10) PH Detailed Adjustments'!DC18+'(10) PH Detailed Adjustments'!DC75","v":0},{"$f":"IF($AF17>0,$AF17*DC$73)+'(10) PH Detailed Adjustments'!DD18+'(10) PH Detailed Adjustments'!DD75","v":0},{"$f":"IF($AF17>0,$AF17*DD$73)+'(10) PH Detailed Adjustments'!DE18+'(10) PH Detailed Adjustments'!DE75","v":0},{"$f":"SUM(DB78:DD78)","v":0},{"$f":"IF($AG17>0,$AG17*DF$73)+'(10) PH Detailed Adjustments'!DG18+'(10) PH Detailed Adjustments'!DG75","v":0},{"$f":"IF($AG17>0,$AG17*DG$73)+'(10) PH Detailed Adjustments'!DH18+'(10) PH Detailed Adjustments'!DH75","v":0},{"$f":"IF($AG17>0,$AG17*DH$73)+'(10) PH Detailed Adjustments'!DI18+'(10) PH Detailed Adjustments'!DI75","v":0},{"$f":"SUM(DF78:DH78)","v":0},{"$f":"IF($AH17>0,$AH17*DJ$73)+'(10) PH Detailed Adjustments'!DK18+'(10) PH Detailed Adjustments'!DK75","v":0},{"$f":"IF($AH17>0,$AH17*DK$73)+'(10) PH Detailed Adjustments'!DL18+'(10) PH Detailed Adjustments'!DL75","v":0},{"$f":"IF($AH17>0,$AH17*DL$73)+'(10) PH Detailed Adjustments'!DM18+'(10) PH Detailed Adjustments'!DM75","v":0},{"$f":"SUM(DJ78:DL78)","v":0},{"$f":"IF($AI17>0,$AI17*DN$73)+'(10) PH Detailed Adjustments'!DO18+'(10) PH Detailed Adjustments'!DO75","v":0},{"$f":"IF($AI17>0,$AI17*DO$73)+'(10) PH Detailed Adjustments'!DP18+'(10) PH Detailed Adjustments'!DP75","v":0},{"$f":"IF($AI17>0,$AI17*DP$73)+'(10) PH Detailed Adjustments'!DQ18+'(10) PH Detailed Adjustments'!DQ75","v":0},{"$f":"SUM(DN78:DP78)","v":0}]
["Maintenance - Equipment",{"$f":"IF($F18>0,$F18*B$73)+'(10) PH Detailed Adjustments'!C19+'(10) PH Detailed Adjustments'!C76","v":0},{"$f":"IF($F18>0,$F18*C$73)+'(10) PH Detailed Adjustments'!D19+'(10) PH Detailed Adjustments'!D76","v":0},{"$f":"IF($F18>0,$F18*D$73)+'(10) PH Detailed Adjustments'!E19+'(10) PH Detailed Adjustments'!E76","v":0},0,{"$f":"IF($G18>0,$G18*F$73)+'(10) PH Detailed Adjustments'!G19+'(10) PH Detailed Adjustments'!G76","v":0},{"$f":"IF($G18>0,$G18*G$73)+'(10) PH Detailed Adjustments'!H19+'(10) PH Detailed Adjustments'!H76","v":0},{"$f":"IF($G18>0,$G18*H$73)+'(10) PH Detailed Adjustments'!I19+'(10) PH Detailed Adjustments'!I76","v":0},0,{"$f":"IF($H18>0,$H18*J$73)+'(10) PH Detailed Adjustments'!K19+'(10) PH Detailed Adjustments'!K76","v":0},{"$f":"IF($H18>0,$H18*K$73)+'(10) PH Detailed Adjustments'!L19+'(10) PH Detailed Adjustments'!L76","v":0},{"$f":"IF($H18>0,$H18*L$73)+'(10) PH Detailed Adjustments'!M19+'(10) PH Detailed Adjustments'!M76","v":0},0,{"$f":"IF($I18>0,$I18*N$73)+'(10) PH Detailed Adjustments'!O19+'(10) PH Detailed Adjustments'!O76","v":0},{"$f":"IF($I18>0,$I18*O$73)+'(10) PH Detailed Adjustments'!P19+'(10) PH Detailed Adjustments'!P76","v":0},{"$f":"IF($I18>0,$I18*P$73)+'(10) PH Detailed Adjustments'!Q19+'(10) PH Detailed Adjustments'!Q76","v":0},0,{"$f":"IF($J18>0,$J18*R$73)+'(10) PH Detailed Adjustments'!S19+'(10) PH Detailed Adjustments'!S76","v":0},{"$f":"IF($J18>0,$J18*S$73)+'(10) PH Detailed Adjustments'!T19+'(10) PH Detailed Adjustments'!T76","v":0},{"$f":"IF($J18>0,$J18*T$73)+'(10) PH Detailed Adjustments'!U19+'(10) PH Detailed Adjustments'!U76","v":0},0,{"$f":"IF($K18>0,$K18*V$73)+'(10) PH Detailed Adjustments'!W19+'(10) PH Detailed Adjustments'!W76","v":0},{"$f":"IF($K18>0,$K18*W$73)+'(10) PH Detailed Adjustments'!X19+'(10) PH Detailed Adjustments'!X76","v":0},{"$f":"IF($K18>0,$K18*X$73)+'(10) PH Detailed Adjustments'!Y19+'(10) PH Detailed Adjustments'!Y76","v":0},0,{"$f":"IF($L18>0,$L18*Z$73)+'(10) PH Detailed Adjustments'!AA19+'(10) PH Detailed Adjustments'!AA76","v":0},{"$f":"IF($L18>0,$L18*AA$73)+'(10) PH Detailed Adjustments'!AB19+'(10) PH Detailed Adjustments'!AB76","v":0},{"$f":"IF($L18>0,$L18*AB$73)+'(10) PH Detailed Adjustments'!AC19+'(10) PH Detailed Adjustments'!AC76","v":0},0,{"$f":"IF($M18>0,$M18*AD$73)+'(10) PH Detailed Adjustments'!AE19+'(10) PH Detailed Adjustments'!AE76","v":0},{"$f":"IF($M18>0,$M18*AE$73)+'(10) PH Detailed Adjustments'!AF19+'(10) PH Detailed Adjustments'!AF76","v":0},{"$f":"IF($M18>0,$M18*AF$73)+'(10) PH Detailed Adjustments'!AG19+'(10) PH Detailed Adjustments'!AG76","v":0},0,{"$f":"IF($N18>0,$N18*AH$73)+'(10) PH Detailed Adjustments'!AI19+'(10) PH Detailed Adjustments'!AI76","v":0},{"$f":"IF($N18>0,$N18*AI$73)+'(10) PH Detailed Adjustments'!AJ19+'(10) PH Detailed Adjustments'!AJ76","v":0},{"$f":"IF($N18>0,$N18*AJ$73)+'(10) PH Detailed Adjustments'!AK19+'(10) PH Detailed Adjustments'!AK76","v":0},0,{"$f":"IF($O18>0,$O18*AL$73)+'(10) PH Detailed Adjustments'!AM19+'(10) PH Detailed Adjustments'!AM76","v":0},{"$f":"IF($O18>0,$O18*AM$73)+'(10) PH Detailed Adjustments'!AN19+'(10) PH Detailed Adjustments'!AN76","v":0},{"$f":"IF($O18>0,$O18*AN$73)+'(10) PH Detailed Adjustments'!AO19+'(10) PH Detailed Adjustments'!AO76","v":0},0,{"$f":"IF($P18>0,$P18*AP$73)+'(10) PH Detailed Adjustments'!AQ19+'(10) PH Detailed Adjustments'!AQ76","v":0},{"$f":"IF($P18>0,$P18*AQ$73)+'(10) PH Detailed Adjustments'!AR19+'(10) PH Detailed Adjustments'!AR76","v":0},{"$f":"IF($P18>0,$P18*AR$73)+'(10) PH Detailed Adjustments'!AS19+'(10) PH Detailed Adjustments'!AS76","v":0},0,{"$f":"IF($Q18>0,$Q18*AT$73)+'(10) PH Detailed Adjustments'!AU19+'(10) PH Detailed Adjustments'!AU76","v":0},{"$f":"IF($Q18>0,$Q18*AU$73)+'(10) PH Detailed Adjustments'!AV19+'(10) PH Detailed Adjustments'!AV76","v":0},{"$f":"IF($Q18>0,$Q18*AV$73)+'(10) PH Detailed Adjustments'!AW19+'(10) PH Detailed Adjustments'!AW76","v":0},0,{"$f":"IF($R18>0,$R18*AX$73)+'(10) PH Detailed Adjustments'!AY19+'(10) PH Detailed Adjustments'!AY76","v":0},{"$f":"IF($R18>0,$R18*AY$73)+'(10) PH Detailed Adjustments'!AZ19+'(10) PH Detailed Adjustments'!AZ76","v":0},{"$f":"IF($R18>0,$R18*AZ$73)+'(10) PH Detailed Adjustments'!BA19+'(10) PH Detailed Adjustments'!BA76","v":0},0,{"$f":"IF($S18>0,$S18*BB$73)+'(10) PH Detailed Adjustments'!BC19+'(10) PH Detailed Adjustments'!BC76","v":0},{"$f":"IF($S18>0,$S18*BC$73)+'(10) PH Detailed Adjustments'!BD19+'(10) PH Detailed Adjustments'!BD76","v":0},{"$f":"IF($S18>0,$S18*BD$73)+'(10) PH Detailed Adjustments'!BE19+'(10) PH Detailed Adjustments'!BE76","v":0},0,{"$f":"IF($T18>0,$T18*BF$73)+'(10) PH Detailed Adjustments'!BG19+'(10) PH Detailed Adjustments'!BG76","v":0},{"$f":"IF($T18>0,$T18*BG$73)+'(10) PH Detailed Adjustments'!BH19+'(10) PH Detailed Adjustments'!BH76","v":0},{"$f":"IF($T18>0,$T18*BH$73)+'(10) PH Detailed Adjustments'!BI19+'(10) PH Detailed Adjustments'!BI76","v":0},0,{"$f":"IF($U18>0,$U18*BJ$73)+'(10) PH Detailed Adjustments'!BK19+'(10) PH Detailed Adjustments'!BK76","v":0},{"$f":"IF($U18>0,$U18*BK$73)+'(10) PH Detailed Adjustments'!BL19+'(10) PH Detailed Adjustments'!BL76","v":0},{"$f":"IF($U18>0,$U18*BL$73)+'(10) PH Detailed Adjustments'!BM19+'(10) PH Detailed Adjustments'!BM76","v":0},0,{"$f":"IF($V18>0,$V18*BN$73)+'(10) PH Detailed Adjustments'!BO19+'(10) PH Detailed Adjustments'!BO76","v":0},{"$f":"IF($V18>0,$V18*BO$73)+'(10) PH Detailed Adjustments'!BP19+'(10) PH Detailed Adjustments'!BP76","v":0},{"$f":"IF($V18>0,$V18*BP$73)+'(10) PH Detailed Adjustments'!BQ19+'(10) PH Detailed Adjustments'!BQ76","v":0},0,{"$f":"IF($W18>0,$W18*BR$73)+'(10) PH Detailed Adjustments'!BS19+'(10) PH Detailed Adjustments'!BS76","v":0},{"$f":"IF($W18>0,$W18*BS$73)+'(10) PH Detailed Adjustments'!BT19+'(10) PH Detailed Adjustments'!BT76","v":0},{"$f":"IF($W18>0,$W18*BT$73)+'(10) PH Detailed Adjustments'!BU19+'(10) PH Detailed Adjustments'!BU76","v":0},0,{"$f":"IF($X18>0,$X18*BV$73)+'(10) PH Detailed Adjustments'!BW19+'(10) PH Detailed Adjustments'!BW76","v":0},{"$f":"IF($X18>0,$X18*BW$73)+'(10) PH Detailed Adjustments'!BX19+'(10) PH Detailed Adjustments'!BX76","v":0},{"$f":"IF($X18>0,$X18*BX$73)+'(10) PH Detailed Adjustments'!BY19+'(10) PH Detailed Adjustments'!BY76","v":0},0,{"$f":"IF($Y18>0,$Y18*BZ$73)+'(10) PH Detailed Adjustments'!CA19+'(10) PH Detailed Adjustments'!CA76","v":0},{"$f":"IF($Y18>0,$Y18*CA$73)+'(10) PH Detailed Adjustments'!CB19+'(10) PH Detailed Adjustments'!CB76","v":0},{"$f":"IF($Y18>0,$Y18*CB$73)+'(10) PH Detailed Adjustments'!CC19+'(10) PH Detailed Adjustments'!CC76","v":0},0,{"$f":"IF($Z18>0,$Z18*CD$73)+'(10) PH Detailed Adjustments'!CE19+'(10) PH Detailed Adjustments'!CE76","v":0},{"$f":"IF($Z18>0,$Z18*CE$73)+'(10) PH Detailed Adjustments'!CF19+'(10) PH Detailed Adjustments'!CF76","v":0},{"$f":"IF($Z18>0,$Z18*CF$73)+'(10) PH Detailed Adjustments'!CG19+'(10) PH Detailed Adjustments'!CG76","v":0},0,{"$f":"IF($AA18>0,$AA18*CH$73)+'(10) PH Detailed Adjustments'!CI19+'(10) PH Detailed Adjustments'!CI76","v":0},{"$f":"IF($AA18>0,$AA18*CI$73)+'(10) PH Detailed Adjustments'!CJ19+'(10) PH Detailed Adjustments'!CJ76","v":0},{"$f":"IF($AA18>0,$AA18*CJ$73)+'(10) PH Detailed Adjustments'!CK19+'(10) PH Detailed Adjustments'!CK76","v":0},0,{"$f":"IF($AB18>0,$AB18*CL$73)+'(10) PH Detailed Adjustments'!CM19+'(10) PH Detailed Adjustments'!CM76","v":0},{"$f":"IF($AB18>0,$AB18*CM$73)+'(10) PH Detailed Adjustments'!CN19+'(10) PH Detailed Adjustments'!CN76","v":0},{"$f":"IF($AB18>0,$AB18*CN$73)+'(10) PH Detailed Adjustments'!CO19+'(10) PH Detailed Adjustments'!CO76","v":0},0,{"$f":"IF($AC18>0,$AC18*CP$73)+'(10) PH Detailed Adjustments'!CQ19+'(10) PH Detailed Adjustments'!CQ76","v":0},{"$f":"IF($AC18>0,$AC18*CQ$73)+'(10) PH Detailed Adjustments'!CR19+'(10) PH Detailed Adjustments'!CR76","v":0},{"$f":"IF($AC18>0,$AC18*CR$73)+'(10) PH Detailed Adjustments'!CS19+'(10) PH Detailed Adjustments'!CS76","v":0},0,{"$f":"IF($AD18>0,$AD18*CT$73)+'(10) PH Detailed Adjustments'!CU19+'(10) PH Detailed Adjustments'!CU76","v":0},{"$f":"IF($AD18>0,$AD18*CU$73)+'(10) PH Detailed Adjustments'!CV19+'(10) PH Detailed Adjustments'!CV76","v":0},{"$f":"IF($AD18>0,$AD18*CV$73)+'(10) PH Detailed Adjustments'!CW19+'(10) PH Detailed Adjustments'!CW76","v":0},0,{"$f":"IF($AE18>0,$AE18*CX$73)+'(10) PH Detailed Adjustments'!CY19+'(10) PH Detailed Adjustments'!CY76","v":0},{"$f":"IF($AE18>0,$AE18*CY$73)+'(10) PH Detailed Adjustments'!CZ19+'(10) PH Detailed Adjustments'!CZ76","v":0},{"$f":"IF($AE18>0,$AE18*CZ$73)+'(10) PH Detailed Adjustments'!DA19+'(10) PH Detailed Adjustments'!DA76","v":0},0,{"$f":"IF($AF18>0,$AF18*DB$73)+'(10) PH Detailed Adjustments'!DC19+'(10) PH Detailed Adjustments'!DC76","v":0},{"$f":"IF($AF18>0,$AF18*DC$73)+'(10) PH Detailed Adjustments'!DD19+'(10) PH Detailed Adjustments'!DD76","v":0},{"$f":"IF($AF18>0,$AF18*DD$73)+'(10) PH Detailed Adjustments'!DE19+'(10) PH Detailed Adjustments'!DE76","v":0},0,{"$f":"IF($AG18>0,$AG18*DF$73)+'(10) PH Detailed Adjustments'!DG19+'(10) PH Detailed Adjustments'!DG76","v":0},{"$f":"IF($AG18>0,$AG18*DG$73)+'(10) PH Detailed Adjustments'!DH19+'(10) PH Detailed Adjustments'!DH76","v":0},{"$f":"IF($AG18>0,$AG18*DH$73)+'(10) PH Detailed Adjustments'!DI19+'(10) PH Detailed Adjustments'!DI76","v":0},0,{"$f":"IF($AH18>0,$AH18*DJ$73)+'(10) PH Detailed Adjustments'!DK19+'(10) PH Detailed Adjustments'!DK76","v":0},{"$f":"IF($AH18>0,$AH18*DK$73)+'(10) PH Detailed Adjustments'!DL19+'(10) PH Detailed Adjustments'!DL76","v":0},{"$f":"IF($AH18>0,$AH18*DL$73)+'(10) PH Detailed Adjustments'!DM19+'(10) PH Detailed Adjustments'!DM76","v":0},0,{"$f":"IF($AI18>0,$AI18*DN$73)+'(10) PH Detailed Adjustments'!DO19+'(10) PH Detailed Adjustments'!DO76","v":0},{"$f":"IF($AI18>0,$AI18*DO$73)+'(10) PH Detailed Adjustments'!DP19+'(10) PH Detailed Adjustments'!DP76","v":0},{"$f":"IF($AI18>0,$AI18*DP$73)+'(10) PH Detailed Adjustments'!DQ19+'(10) PH Detailed Adjustments'!DQ76","v":0},0]
["Medical, Dental and Laboratory Supplies",{"$f":"IF($F19>0,$F19*B$73)+'(10) PH Detailed Adjustments'!C20+'(10) PH Detailed Adjustments'!C77","v":0},{"$f":"IF($F19>0,$F19*C$73)+'(10) PH Detailed Adjustments'!D20+'(10) PH Detailed Adjustments'!D77","v":0},{"$f":"IF($F19>0,$F19*D$73)+'(10) PH Detailed Adjustments'!E20+'(10) PH Detailed Adjustments'!E77","v":0},0,{"$f":"IF($G19>0,$G19*F$73)+'(10) PH Detailed Adjustments'!G20+'(10) PH Detailed Adjustments'!G77","v":0},{"$f":"IF($G19>0,$G19*G$73)+'(10) PH Detailed Adjustments'!H20+'(10) PH Detailed Adjustments'!H77","v":0},{"$f":"IF($G19>0,$G19*H$73)+'(10) PH Detailed Adjustments'!I20+'(10) PH Detailed Adjustments'!I77","v":0},0,{"$f":"IF($H19>0,$H19*J$73)+'(10) PH Detailed Adjustments'!K20+'(10) PH Detailed Adjustments'!K77","v":0},{"$f":"IF($H19>0,$H19*K$73)+'(10) PH Detailed Adjustments'!L20+'(10) PH Detailed Adjustments'!L77","v":0},{"$f":"IF($H19>0,$H19*L$73)+'(10) PH Detailed Adjustments'!M20+'(10) PH Detailed Adjustments'!M77","v":0},0,{"$f":"IF($I19>0,$I19*N$73)+'(10) PH Detailed Adjustments'!O20+'(10) PH Detailed Adjustments'!O77","v":0},{"$f":"IF($I19>0,$I19*O$73)+'(10) PH Detailed Adjustments'!P20+'(10) PH Detailed Adjustments'!P77","v":0},{"$f":"IF($I19>0,$I19*P$73)+'(10) PH Detailed Adjustments'!Q20+'(10) PH Detailed Adjustments'!Q77","v":0},0,{"$f":"IF($J19>0,$J19*R$73)+'(10) PH Detailed Adjustments'!S20+'(10) PH Detailed Adjustments'!S77","v":0},{"$f":"IF($J19>0,$J19*S$73)+'(10) PH Detailed Adjustments'!T20+'(10) PH Detailed Adjustments'!T77","v":0},{"$f":"IF($J19>0,$J19*T$73)+'(10) PH Detailed Adjustments'!U20+'(10) PH Detailed Adjustments'!U77","v":0},0,{"$f":"IF($K19>0,$K19*V$73)+'(10) PH Detailed Adjustments'!W20+'(10) PH Detailed Adjustments'!W77","v":0},{"$f":"IF($K19>0,$K19*W$73)+'(10) PH Detailed Adjustments'!X20+'(10) PH Detailed Adjustments'!X77","v":0},{"$f":"IF($K19>0,$K19*X$73)+'(10) PH Detailed Adjustments'!Y20+'(10) PH Detailed Adjustments'!Y77","v":0},0,{"$f":"IF($L19>0,$L19*Z$73)+'(10) PH Detailed Adjustments'!AA20+'(10) PH Detailed Adjustments'!AA77","v":0},{"$f":"IF($L19>0,$L19*AA$73)+'(10) PH Detailed Adjustments'!AB20+'(10) PH Detailed Adjustments'!AB77","v":0},{"$f":"IF($L19>0,$L19*AB$73)+'(10) PH Detailed Adjustments'!AC20+'(10) PH Detailed Adjustments'!AC77","v":0},0,{"$f":"IF($M19>0,$M19*AD$73)+'(10) PH Detailed Adjustments'!AE20+'(10) PH Detailed Adjustments'!AE77","v":0},{"$f":"IF($M19>0,$M19*AE$73)+'(10) PH Detailed Adjustments'!AF20+'(10) PH Detailed Adjustments'!AF77","v":0},{"$f":"IF($M19>0,$M19*AF$73)+'(10) PH Detailed Adjustments'!AG20+'(10) PH Detailed Adjustments'!AG77","v":0},0,{"$f":"IF($N19>0,$N19*AH$73)+'(10) PH Detailed Adjustments'!AI20+'(10) PH Detailed Adjustments'!AI77","v":0},{"$f":"IF($N19>0,$N19*AI$73)+'(10) PH Detailed Adjustments'!AJ20+'(10) PH Detailed Adjustments'!AJ77","v":0},{"$f":"IF($N19>0,$N19*AJ$73)+'(10) PH Detailed Adjustments'!AK20+'(10) PH Detailed Adjustments'!AK77","v":0},0,{"$f":"IF($O19>0,$O19*AL$73)+'(10) PH Detailed Adjustments'!AM20+'(10) PH Detailed Adjustments'!AM77","v":0},{"$f":"IF($O19>0,$O19*AM$73)+'(10) PH Detailed Adjustments'!AN20+'(10) PH Detailed Adjustments'!AN77","v":0},{"$f":"IF($O19>0,$O19*AN$73)+'(10) PH Detailed Adjustments'!AO20+'(10) PH Detailed Adjustments'!AO77","v":0},0,{"$f":"IF($P19>0,$P19*AP$73)+'(10) PH Detailed Adjustments'!AQ20+'(10) PH Detailed Adjustments'!AQ77","v":0},{"$f":"IF($P19>0,$P19*AQ$73)+'(10) PH Detailed Adjustments'!AR20+'(10) PH Detailed Adjustments'!AR77","v":0},{"$f":"IF($P19>0,$P19*AR$73)+'(10) PH Detailed Adjustments'!AS20+'(10) PH Detailed Adjustments'!AS77","v":0},0,{"$f":"IF($Q19>0,$Q19*AT$73)+'(10) PH Detailed Adjustments'!AU20+'(10) PH Detailed Adjustments'!AU77","v":0},{"$f":"IF($Q19>0,$Q19*AU$73)+'(10) PH Detailed Adjustments'!AV20+'(10) PH Detailed Adjustments'!AV77","v":0},{"$f":"IF($Q19>0,$Q19*AV$73)+'(10) PH Detailed Adjustments'!AW20+'(10) PH Detailed Adjustments'!AW77","v":0},0,{"$f":"IF($R19>0,$R19*AX$73)+'(10) PH Detailed Adjustments'!AY20+'(10) PH Detailed Adjustments'!AY77","v":0},{"$f":"IF($R19>0,$R19*AY$73)+'(10) PH Detailed Adjustments'!AZ20+'(10) PH Detailed Adjustments'!AZ77","v":0},{"$f":"IF($R19>0,$R19*AZ$73)+'(10) PH Detailed Adjustments'!BA20+'(10) PH Detailed Adjustments'!BA77","v":0},0,{"$f":"IF($S19>0,$S19*BB$73)+'(10) PH Detailed Adjustments'!BC20+'(10) PH Detailed Adjustments'!BC77","v":0},{"$f":"IF($S19>0,$S19*BC$73)+'(10) PH Detailed Adjustments'!BD20+'(10) PH Detailed Adjustments'!BD77","v":0},{"$f":"IF($S19>0,$S19*BD$73)+'(10) PH Detailed Adjustments'!BE20+'(10) PH Detailed Adjustments'!BE77","v":0},0,{"$f":"IF($T19>0,$T19*BF$73)+'(10) PH Detailed Adjustments'!BG20+'(10) PH Detailed Adjustments'!BG77","v":0},{"$f":"IF($T19>0,$T19*BG$73)+'(10) PH Detailed Adjustments'!BH20+'(10) PH Detailed Adjustments'!BH77","v":0},{"$f":"IF($T19>0,$T19*BH$73)+'(10) PH Detailed Adjustments'!BI20+'(10) PH Detailed Adjustments'!BI77","v":0},0,{"$f":"IF($U19>0,$U19*BJ$73)+'(10) PH Detailed Adjustments'!BK20+'(10) PH Detailed Adjustments'!BK77","v":0},{"$f":"IF($U19>0,$U19*BK$73)+'(10) PH Detailed Adjustments'!BL20+'(10) PH Detailed Adjustments'!BL77","v":0},{"$f":"IF($U19>0,$U19*BL$73)+'(10) PH Detailed Adjustments'!BM20+'(10) PH Detailed Adjustments'!BM77","v":0},0,{"$f":"IF($V19>0,$V19*BN$73)+'(10) PH Detailed Adjustments'!BO20+'(10) PH Detailed Adjustments'!BO77","v":0},{"$f":"IF($V19>0,$V19*BO$73)+'(10) PH Detailed Adjustments'!BP20+'(10) PH Detailed Adjustments'!BP77","v":0},{"$f":"IF($V19>0,$V19*BP$73)+'(10) PH Detailed Adjustments'!BQ20+'(10) PH Detailed Adjustments'!BQ77","v":0},0,{"$f":"IF($W19>0,$W19*BR$73)+'(10) PH Detailed Adjustments'!BS20+'(10) PH Detailed Adjustments'!BS77","v":0},{"$f":"IF($W19>0,$W19*BS$73)+'(10) PH Detailed Adjustments'!BT20+'(10) PH Detailed Adjustments'!BT77","v":0},{"$f":"IF($W19>0,$W19*BT$73)+'(10) PH Detailed Adjustments'!BU20+'(10) PH Detailed Adjustments'!BU77","v":0},0,{"$f":"IF($X19>0,$X19*BV$73)+'(10) PH Detailed Adjustments'!BW20+'(10) PH Detailed Adjustments'!BW77","v":0},{"$f":"IF($X19>0,$X19*BW$73)+'(10) PH Detailed Adjustments'!BX20+'(10) PH Detailed Adjustments'!BX77","v":0},{"$f":"IF($X19>0,$X19*BX$73)+'(10) PH Detailed Adjustments'!BY20+'(10) PH Detailed Adjustments'!BY77","v":0},0,{"$f":"IF($Y19>0,$Y19*BZ$73)+'(10) PH Detailed Adjustments'!CA20+'(10) PH Detailed Adjustments'!CA77","v":0},{"$f":"IF($Y19>0,$Y19*CA$73)+'(10) PH Detailed Adjustments'!CB20+'(10) PH Detailed Adjustments'!CB77","v":0},{"$f":"IF($Y19>0,$Y19*CB$73)+'(10) PH Detailed Adjustments'!CC20+'(10) PH Detailed Adjustments'!CC77","v":0},0,{"$f":"IF($Z19>0,$Z19*CD$73)+'(10) PH Detailed Adjustments'!CE20+'(10) PH Detailed Adjustments'!CE77","v":0},{"$f":"IF($Z19>0,$Z19*CE$73)+'(10) PH Detailed Adjustments'!CF20+'(10) PH Detailed Adjustments'!CF77","v":0},{"$f":"IF($Z19>0,$Z19*CF$73)+'(10) PH Detailed Adjustments'!CG20+'(10) PH Detailed Adjustments'!CG77","v":0},0,{"$f":"IF($AA19>0,$AA19*CH$73)+'(10) PH Detailed Adjustments'!CI20+'(10) PH Detailed Adjustments'!CI77","v":0},{"$f":"IF($AA19>0,$AA19*CI$73)+'(10) PH Detailed Adjustments'!CJ20+'(10) PH Detailed Adjustments'!CJ77","v":0},{"$f":"IF($AA19>0,$AA19*CJ$73)+'(10) PH Detailed Adjustments'!CK20+'(10) PH Detailed Adjustments'!CK77","v":0},0,{"$f":"IF($AB19>0,$AB19*CL$73)+'(10) PH Detailed Adjustments'!CM20+'(10) PH Detailed Adjustments'!CM77","v":0},{"$f":"IF($AB19>0,$AB19*CM$73)+'(10) PH Detailed Adjustments'!CN20+'(10) PH Detailed Adjustments'!CN77","v":0},{"$f":"IF($AB19>0,$AB19*CN$73)+'(10) PH Detailed Adjustments'!CO20+'(10) PH Detailed Adjustments'!CO77","v":0},0,{"$f":"IF($AC19>0,$AC19*CP$73)+'(10) PH Detailed Adjustments'!CQ20+'(10) PH Detailed Adjustments'!CQ77","v":0},{"$f":"IF($AC19>0,$AC19*CQ$73)+'(10) PH Detailed Adjustments'!CR20+'(10) PH Detailed Adjustments'!CR77","v":0},{"$f":"IF($AC19>0,$AC19*CR$73)+'(10) PH Detailed Adjustments'!CS20+'(10) PH Detailed Adjustments'!CS77","v":0},0,{"$f":"IF($AD19>0,$AD19*CT$73)+'(10) PH Detailed Adjustments'!CU20+'(10) PH Detailed Adjustments'!CU77","v":0},{"$f":"IF($AD19>0,$AD19*CU$73)+'(10) PH Detailed Adjustments'!CV20+'(10) PH Detailed Adjustments'!CV77","v":0},{"$f":"IF($AD19>0,$AD19*CV$73)+'(10) PH Detailed Adjustments'!CW20+'(10) PH Detailed Adjustments'!CW77","v":0},0,{"$f":"IF($AE19>0,$AE19*CX$73)+'(10) PH Detailed Adjustments'!CY20+'(10) PH Detailed Adjustments'!CY77","v":0},{"$f":"IF($AE19>0,$AE19*CY$73)+'(10) PH Detailed Adjustments'!CZ20+'(10) PH Detailed Adjustments'!CZ77","v":0},{"$f":"IF($AE19>0,$AE19*CZ$73)+'(10) PH Detailed Adjustments'!DA20+'(10) PH Detailed Adjustments'!DA77","v":0},0,{"$f":"IF($AF19>0,$AF19*DB$73)+'(10) PH Detailed Adjustments'!DC20+'(10) PH Detailed Adjustments'!DC77","v":0},{"$f":"IF($AF19>0,$AF19*DC$73)+'(10) PH Detailed Adjustments'!DD20+'(10) PH Detailed Adjustments'!DD77","v":0},{"$f":"IF($AF19>0,$AF19*DD$73)+'(10) PH Detailed Adjustments'!DE20+'(10) PH Detailed Adjustments'!DE77","v":0},0,{"$f":"IF($AG19>0,$AG19*DF$73)+'(10) PH Detailed Adjustments'!DG20+'(10) PH Detailed Adjustments'!DG77","v":0},{"$f":"IF($AG19>0,$AG19*DG$73)+'(10) PH Detailed Adjustments'!DH20+'(10) PH Detailed Adjustments'!DH77","v":0},{"$f":"IF($AG19>0,$AG19*DH$73)+'(10) PH Detailed Adjustments'!DI20+'(10) PH Detailed Adjustments'!DI77","v":0},0,{"$f":"IF($AH19>0,$AH19*DJ$73)+'(10) PH Detailed Adjustments'!DK20+'(10) PH Detailed Adjustments'!DK77","v":0},{"$f":"IF($AH19>0,$AH19*DK$73)+'(10) PH Detailed Adjustments'!DL20+'(10) PH Detailed Adjustments'!DL77","v":0},{"$f":"IF($AH19>0,$AH19*DL$73)+'(10) PH Detailed Adjustments'!DM20+'(10) PH Detailed Adjustments'!DM77","v":0},0,{"$f":"IF($AI19>0,$AI19*DN$73)+'(10) PH Detailed Adjustments'!DO20+'(10) PH Detailed Adjustments'!DO77","v":0},{"$f":"IF($AI19>0,$AI19*DO$73)+'(10) PH Detailed Adjustments'!DP20+'(10) PH Detailed Adjustments'!DP77","v":0},{"$f":"IF($AI19>0,$AI19*DP$73)+'(10) PH Detailed Adjustments'!DQ20+'(10) PH Detailed Adjustments'!DQ77","v":0},0]
["Membership Dues",{"$f":"IF($F20>0,$F20*B$73)+'(10) PH Detailed Adjustments'!C21+'(10) PH Detailed Adjustments'!C78","v":0},{"$f":"IF($F20>0,$F20*C$73)+'(10) PH Detailed Adjustments'!D21+'(10) PH Detailed Adjustments'!D78","v":0},{"$f":"IF($F20>0,$F20*D$73)+'(10) PH Detailed Adjustments'!E21+'(10) PH Detailed Adjustments'!E78","v":0},0,{"$f":"IF($G20>0,$G20*F$73)+'(10) PH Detailed Adjustments'!G21+'(10) PH Detailed Adjustments'!G78","v":0},{"$f":"IF($G20>0,$G20*G$73)+'(10) PH Detailed Adjustments'!H21+'(10) PH Detailed Adjustments'!H78","v":0},{"$f":"IF($G20>0,$G20*H$73)+'(10) PH Detailed Adjustments'!I21+'(10) PH Detailed Adjustments'!I78","v":0},0,{"$f":"IF($H20>0,$H20*J$73)+'(10) PH Detailed Adjustments'!K21+'(10) PH Detailed Adjustments'!K78","v":0},{"$f":"IF($H20>0,$H20*K$73)+'(10) PH Detailed Adjustments'!L21+'(10) PH Detailed Adjustments'!L78","v":0},{"$f":"IF($H20>0,$H20*L$73)+'(10) PH Detailed Adjustments'!M21+'(10) PH Detailed Adjustments'!M78","v":0},0,{"$f":"IF($I20>0,$I20*N$73)+'(10) PH Detailed Adjustments'!O21+'(10) PH Detailed Adjustments'!O78","v":0},{"$f":"IF($I20>0,$I20*O$73)+'(10) PH Detailed Adjustments'!P21+'(10) PH Detailed Adjustments'!P78","v":0},{"$f":"IF($I20>0,$I20*P$73)+'(10) PH Detailed Adjustments'!Q21+'(10) PH Detailed Adjustments'!Q78","v":0},0,{"$f":"IF($J20>0,$J20*R$73)+'(10) PH Detailed Adjustments'!S21+'(10) PH Detailed Adjustments'!S78","v":0},{"$f":"IF($J20>0,$J20*S$73)+'(10) PH Detailed Adjustments'!T21+'(10) PH Detailed Adjustments'!T78","v":0},{"$f":"IF($J20>0,$J20*T$73)+'(10) PH Detailed Adjustments'!U21+'(10) PH Detailed Adjustments'!U78","v":0},0,{"$f":"IF($K20>0,$K20*V$73)+'(10) PH Detailed Adjustments'!W21+'(10) PH Detailed Adjustments'!W78","v":0},{"$f":"IF($K20>0,$K20*W$73)+'(10) PH Detailed Adjustments'!X21+'(10) PH Detailed Adjustments'!X78","v":0},{"$f":"IF($K20>0,$K20*X$73)+'(10) PH Detailed Adjustments'!Y21+'(10) PH Detailed Adjustments'!Y78","v":0},0,{"$f":"IF($L20>0,$L20*Z$73)+'(10) PH Detailed Adjustments'!AA21+'(10) PH Detailed Adjustments'!AA78","v":0},{"$f":"IF($L20>0,$L20*AA$73)+'(10) PH Detailed Adjustments'!AB21+'(10) PH Detailed Adjustments'!AB78","v":0},{"$f":"IF($L20>0,$L20*AB$73)+'(10) PH Detailed Adjustments'!AC21+'(10) PH Detailed Adjustments'!AC78","v":0},0,{"$f":"IF($M20>0,$M20*AD$73)+'(10) PH Detailed Adjustments'!AE21+'(10) PH Detailed Adjustments'!AE78","v":0},{"$f":"IF($M20>0,$M20*AE$73)+'(10) PH Detailed Adjustments'!AF21+'(10) PH Detailed Adjustments'!AF78","v":0},{"$f":"IF($M20>0,$M20*AF$73)+'(10) PH Detailed Adjustments'!AG21+'(10) PH Detailed Adjustments'!AG78","v":0},0,{"$f":"IF($N20>0,$N20*AH$73)+'(10) PH Detailed Adjustments'!AI21+'(10) PH Detailed Adjustments'!AI78","v":0},{"$f":"IF($N20>0,$N20*AI$73)+'(10) PH Detailed Adjustments'!AJ21+'(10) PH Detailed Adjustments'!AJ78","v":0},{"$f":"IF($N20>0,$N20*AJ$73)+'(10) PH Detailed Adjustments'!AK21+'(10) PH Detailed Adjustments'!AK78","v":0},0,{"$f":"IF($O20>0,$O20*AL$73)+'(10) PH Detailed Adjustments'!AM21+'(10) PH Detailed Adjustments'!AM78","v":0},{"$f":"IF($O20>0,$O20*AM$73)+'(10) PH Detailed Adjustments'!AN21+'(10) PH Detailed Adjustments'!AN78","v":0},{"$f":"IF($O20>0,$O20*AN$73)+'(10) PH Detailed Adjustments'!AO21+'(10) PH Detailed Adjustments'!AO78","v":0},0,{"$f":"IF($P20>0,$P20*AP$73)+'(10) PH Detailed Adjustments'!AQ21+'(10) PH Detailed Adjustments'!AQ78","v":0},{"$f":"IF($P20>0,$P20*AQ$73)+'(10) PH Detailed Adjustments'!AR21+'(10) PH Detailed Adjustments'!AR78","v":0},{"$f":"IF($P20>0,$P20*AR$73)+'(10) PH Detailed Adjustments'!AS21+'(10) PH Detailed Adjustments'!AS78","v":0},0,{"$f":"IF($Q20>0,$Q20*AT$73)+'(10) PH Detailed Adjustments'!AU21+'(10) PH Detailed Adjustments'!AU78","v":0},{"$f":"IF($Q20>0,$Q20*AU$73)+'(10) PH Detailed Adjustments'!AV21+'(10) PH Detailed Adjustments'!AV78","v":0},{"$f":"IF($Q20>0,$Q20*AV$73)+'(10) PH Detailed Adjustments'!AW21+'(10) PH Detailed Adjustments'!AW78","v":0},0,{"$f":"IF($R20>0,$R20*AX$73)+'(10) PH Detailed Adjustments'!AY21+'(10) PH Detailed Adjustments'!AY78","v":0},{"$f":"IF($R20>0,$R20*AY$73)+'(10) PH Detailed Adjustments'!AZ21+'(10) PH Detailed Adjustments'!AZ78","v":0},{"$f":"IF($R20>0,$R20*AZ$73)+'(10) PH Detailed Adjustments'!BA21+'(10) PH Detailed Adjustments'!BA78","v":0},0,{"$f":"IF($S20>0,$S20*BB$73)+'(10) PH Detailed Adjustments'!BC21+'(10) PH Detailed Adjustments'!BC78","v":0},{"$f":"IF($S20>0,$S20*BC$73)+'(10) PH Detailed Adjustments'!BD21+'(10) PH Detailed Adjustments'!BD78","v":0},{"$f":"IF($S20>0,$S20*BD$73)+'(10) PH Detailed Adjustments'!BE21+'(10) PH Detailed Adjustments'!BE78","v":0},0,{"$f":"IF($T20>0,$T20*BF$73)+'(10) PH Detailed Adjustments'!BG21+'(10) PH Detailed Adjustments'!BG78","v":0},{"$f":"IF($T20>0,$T20*BG$73)+'(10) PH Detailed Adjustments'!BH21+'(10) PH Detailed Adjustments'!BH78","v":0},{"$f":"IF($T20>0,$T20*BH$73)+'(10) PH Detailed Adjustments'!BI21+'(10) PH Detailed Adjustments'!BI78","v":0},0,{"$f":"IF($U20>0,$U20*BJ$73)+'(10) PH Detailed Adjustments'!BK21+'(10) PH Detailed Adjustments'!BK78","v":0},{"$f":"IF($U20>0,$U20*BK$73)+'(10) PH Detailed Adjustments'!BL21+'(10) PH Detailed Adjustments'!BL78","v":0},{"$f":"IF($U20>0,$U20*BL$73)+'(10) PH Detailed Adjustments'!BM21+'(10) PH Detailed Adjustments'!BM78","v":0},0,{"$f":"IF($V20>0,$V20*BN$73)+'(10) PH Detailed Adjustments'!BO21+'(10) PH Detailed Adjustments'!BO78","v":0},{"$f":"IF($V20>0,$V20*BO$73)+'(10) PH Detailed Adjustments'!BP21+'(10) PH Detailed Adjustments'!BP78","v":0},{"$f":"IF($V20>0,$V20*BP$73)+'(10) PH Detailed Adjustments'!BQ21+'(10) PH Detailed Adjustments'!BQ78","v":0},0,{"$f":"IF($W20>0,$W20*BR$73)+'(10) PH Detailed Adjustments'!BS21+'(10) PH Detailed Adjustments'!BS78","v":0},{"$f":"IF($W20>0,$W20*BS$73)+'(10) PH Detailed Adjustments'!BT21+'(10) PH Detailed Adjustments'!BT78","v":0},{"$f":"IF($W20>0,$W20*BT$73)+'(10) PH Detailed Adjustments'!BU21+'(10) PH Detailed Adjustments'!BU78","v":0},0,{"$f":"IF($X20>0,$X20*BV$73)+'(10) PH Detailed Adjustments'!BW21+'(10) PH Detailed Adjustments'!BW78","v":0},{"$f":"IF($X20>0,$X20*BW$73)+'(10) PH Detailed Adjustments'!BX21+'(10) PH Detailed Adjustments'!BX78","v":0},{"$f":"IF($X20>0,$X20*BX$73)+'(10) PH Detailed Adjustments'!BY21+'(10) PH Detailed Adjustments'!BY78","v":0},0,{"$f":"IF($Y20>0,$Y20*BZ$73)+'(10) PH Detailed Adjustments'!CA21+'(10) PH Detailed Adjustments'!CA78","v":0},{"$f":"IF($Y20>0,$Y20*CA$73)+'(10) PH Detailed Adjustments'!CB21+'(10) PH Detailed Adjustments'!CB78","v":0},{"$f":"IF($Y20>0,$Y20*CB$73)+'(10) PH Detailed Adjustments'!CC21+'(10) PH Detailed Adjustments'!CC78","v":0},0,{"$f":"IF($Z20>0,$Z20*CD$73)+'(10) PH Detailed Adjustments'!CE21+'(10) PH Detailed Adjustments'!CE78","v":0},{"$f":"IF($Z20>0,$Z20*CE$73)+'(10) PH Detailed Adjustments'!CF21+'(10) PH Detailed Adjustments'!CF78","v":0},{"$f":"IF($Z20>0,$Z20*CF$73)+'(10) PH Detailed Adjustments'!CG21+'(10) PH Detailed Adjustments'!CG78","v":0},0,{"$f":"IF($AA20>0,$AA20*CH$73)+'(10) PH Detailed Adjustments'!CI21+'(10) PH Detailed Adjustments'!CI78","v":0},{"$f":"IF($AA20>0,$AA20*CI$73)+'(10) PH Detailed Adjustments'!CJ21+'(10) PH Detailed Adjustments'!CJ78","v":0},{"$f":"IF($AA20>0,$AA20*CJ$73)+'(10) PH Detailed Adjustments'!CK21+'(10) PH Detailed Adjustments'!CK78","v":0},0,{"$f":"IF($AB20>0,$AB20*CL$73)+'(10) PH Detailed Adjustments'!CM21+'(10) PH Detailed Adjustments'!CM78","v":0},{"$f":"IF($AB20>0,$AB20*CM$73)+'(10) PH Detailed Adjustments'!CN21+'(10) PH Detailed Adjustments'!CN78","v":0},{"$f":"IF($AB20>0,$AB20*CN$73)+'(10) PH Detailed Adjustments'!CO21+'(10) PH Detailed Adjustments'!CO78","v":0},0,{"$f":"IF($AC20>0,$AC20*CP$73)+'(10) PH Detailed Adjustments'!CQ21+'(10) PH Detailed Adjustments'!CQ78","v":0},{"$f":"IF($AC20>0,$AC20*CQ$73)+'(10) PH Detailed Adjustments'!CR21+'(10) PH Detailed Adjustments'!CR78","v":0},{"$f":"IF($AC20>0,$AC20*CR$73)+'(10) PH Detailed Adjustments'!CS21+'(10) PH Detailed Adjustments'!CS78","v":0},0,{"$f":"IF($AD20>0,$AD20*CT$73)+'(10) PH Detailed Adjustments'!CU21+'(10) PH Detailed Adjustments'!CU78","v":0},{"$f":"IF($AD20>0,$AD20*CU$73)+'(10) PH Detailed Adjustments'!CV21+'(10) PH Detailed Adjustments'!CV78","v":0},{"$f":"IF($AD20>0,$AD20*CV$73)+'(10) PH Detailed Adjustments'!CW21+'(10) PH Detailed Adjustments'!CW78","v":0},0,{"$f":"IF($AE20>0,$AE20*CX$73)+'(10) PH Detailed Adjustments'!CY21+'(10) PH Detailed Adjustments'!CY78","v":0},{"$f":"IF($AE20>0,$AE20*CY$73)+'(10) PH Detailed Adjustments'!CZ21+'(10) PH Detailed Adjustments'!CZ78","v":0},{"$f":"IF($AE20>0,$AE20*CZ$73)+'(10) PH Detailed Adjustments'!DA21+'(10) PH Detailed Adjustments'!DA78","v":0},0,{"$f":"IF($AF20>0,$AF20*DB$73)+'(10) PH Detailed Adjustments'!DC21+'(10) PH Detailed Adjustments'!DC78","v":0},{"$f":"IF($AF20>0,$AF20*DC$73)+'(10) PH Detailed Adjustments'!DD21+'(10) PH Detailed Adjustments'!DD78","v":0},{"$f":"IF($AF20>0,$AF20*DD$73)+'(10) PH Detailed Adjustments'!DE21+'(10) PH Detailed Adjustments'!DE78","v":0},0,{"$f":"IF($AG20>0,$AG20*DF$73)+'(10) PH Detailed Adjustments'!DG21+'(10) PH Detailed Adjustments'!DG78","v":0},{"$f":"IF($AG20>0,$AG20*DG$73)+'(10) PH Detailed Adjustments'!DH21+'(10) PH Detailed Adjustments'!DH78","v":0},{"$f":"IF($AG20>0,$AG20*DH$73)+'(10) PH Detailed Adjustments'!DI21+'(10) PH Detailed Adjustments'!DI78","v":0},0,{"$f":"IF($AH20>0,$AH20*DJ$73)+'(10) PH Detailed Adjustments'!DK21+'(10) PH Detailed Adjustments'!DK78","v":0},{"$f":"IF($AH20>0,$AH20*DK$73)+'(10) PH Detailed Adjustments'!DL21+'(10) PH Detailed Adjustments'!DL78","v":0},{"$f":"IF($AH20>0,$AH20*DL$73)+'(10) PH Detailed Adjustments'!DM21+'(10) PH Detailed Adjustments'!DM78","v":0},0,{"$f":"IF($AI20>0,$AI20*DN$73)+'(10) PH Detailed Adjustments'!DO21+'(10) PH Detailed Adjustments'!DO78","v":0},{"$f":"IF($AI20>0,$AI20*DO$73)+'(10) PH Detailed Adjustments'!DP21+'(10) PH Detailed Adjustments'!DP78","v":0},{"$f":"IF($AI20>0,$AI20*DP$73)+'(10) PH Detailed Adjustments'!DQ21+'(10) PH Detailed Adjustments'!DQ78","v":0},0]
["Rent and Lease Equipment",{"$f":"IF($F21>0,$F21*B$73)+'(10) PH Detailed Adjustments'!C22+'(10) PH Detailed Adjustments'!C79","v":0},{"$f":"IF($F21>0,$F21*C$73)+'(10) PH Detailed Adjustments'!D22+'(10) PH Detailed Adjustments'!D79","v":0},{"$f":"IF($F21>0,$F21*D$73)+'(10) PH Detailed Adjustments'!E22+'(10) PH Detailed Adjustments'!E79","v":0},0,{"$f":"IF($G21>0,$G21*F$73)+'(10) PH Detailed Adjustments'!G22+'(10) PH Detailed Adjustments'!G79","v":0},{"$f":"IF($G21>0,$G21*G$73)+'(10) PH Detailed Adjustments'!H22+'(10) PH Detailed Adjustments'!H79","v":0},{"$f":"IF($G21>0,$G21*H$73)+'(10) PH Detailed Adjustments'!I22+'(10) PH Detailed Adjustments'!I79","v":0},0,{"$f":"IF($H21>0,$H21*J$73)+'(10) PH Detailed Adjustments'!K22+'(10) PH Detailed Adjustments'!K79","v":0},{"$f":"IF($H21>0,$H21*K$73)+'(10) PH Detailed Adjustments'!L22+'(10) PH Detailed Adjustments'!L79","v":0},{"$f":"IF($H21>0,$H21*L$73)+'(10) PH Detailed Adjustments'!M22+'(10) PH Detailed Adjustments'!M79","v":0},0,{"$f":"IF($I21>0,$I21*N$73)+'(10) PH Detailed Adjustments'!O22+'(10) PH Detailed Adjustments'!O79","v":0},{"$f":"IF($I21>0,$I21*O$73)+'(10) PH Detailed Adjustments'!P22+'(10) PH Detailed Adjustments'!P79","v":0},{"$f":"IF($I21>0,$I21*P$73)+'(10) PH Detailed Adjustments'!Q22+'(10) PH Detailed Adjustments'!Q79","v":0},0,{"$f":"IF($J21>0,$J21*R$73)+'(10) PH Detailed Adjustments'!S22+'(10) PH Detailed Adjustments'!S79","v":0},{"$f":"IF($J21>0,$J21*S$73)+'(10) PH Detailed Adjustments'!T22+'(10) PH Detailed Adjustments'!T79","v":0},{"$f":"IF($J21>0,$J21*T$73)+'(10) PH Detailed Adjustments'!U22+'(10) PH Detailed Adjustments'!U79","v":0},0,{"$f":"IF($K21>0,$K21*V$73)+'(10) PH Detailed Adjustments'!W22+'(10) PH Detailed Adjustments'!W79","v":0},{"$f":"IF($K21>0,$K21*W$73)+'(10) PH Detailed Adjustments'!X22+'(10) PH Detailed Adjustments'!X79","v":0},{"$f":"IF($K21>0,$K21*X$73)+'(10) PH Detailed Adjustments'!Y22+'(10) PH Detailed Adjustments'!Y79","v":0},0,{"$f":"IF($L21>0,$L21*Z$73)+'(10) PH Detailed Adjustments'!AA22+'(10) PH Detailed Adjustments'!AA79","v":0},{"$f":"IF($L21>0,$L21*AA$73)+'(10) PH Detailed Adjustments'!AB22+'(10) PH Detailed Adjustments'!AB79","v":0},{"$f":"IF($L21>0,$L21*AB$73)+'(10) PH Detailed Adjustments'!AC22+'(10) PH Detailed Adjustments'!AC79","v":0},0,{"$f":"IF($M21>0,$M21*AD$73)+'(10) PH Detailed Adjustments'!AE22+'(10) PH Detailed Adjustments'!AE79","v":0},{"$f":"IF($M21>0,$M21*AE$73)+'(10) PH Detailed Adjustments'!AF22+'(10) PH Detailed Adjustments'!AF79","v":0},{"$f":"IF($M21>0,$M21*AF$73)+'(10) PH Detailed Adjustments'!AG22+'(10) PH Detailed Adjustments'!AG79","v":0},0,{"$f":"IF($N21>0,$N21*AH$73)+'(10) PH Detailed Adjustments'!AI22+'(10) PH Detailed Adjustments'!AI79","v":0},{"$f":"IF($N21>0,$N21*AI$73)+'(10) PH Detailed Adjustments'!AJ22+'(10) PH Detailed Adjustments'!AJ79","v":0},{"$f":"IF($N21>0,$N21*AJ$73)+'(10) PH Detailed Adjustments'!AK22+'(10) PH Detailed Adjustments'!AK79","v":0},0,{"$f":"IF($O21>0,$O21*AL$73)+'(10) PH Detailed Adjustments'!AM22+'(10) PH Detailed Adjustments'!AM79","v":0},{"$f":"IF($O21>0,$O21*AM$73)+'(10) PH Detailed Adjustments'!AN22+'(10) PH Detailed Adjustments'!AN79","v":0},{"$f":"IF($O21>0,$O21*AN$73)+'(10) PH Detailed Adjustments'!AO22+'(10) PH Detailed Adjustments'!AO79","v":0},0,{"$f":"IF($P21>0,$P21*AP$73)+'(10) PH Detailed Adjustments'!AQ22+'(10) PH Detailed Adjustments'!AQ79","v":0},{"$f":"IF($P21>0,$P21*AQ$73)+'(10) PH Detailed Adjustments'!AR22+'(10) PH Detailed Adjustments'!AR79","v":0},{"$f":"IF($P21>0,$P21*AR$73)+'(10) PH Detailed Adjustments'!AS22+'(10) PH Detailed Adjustments'!AS79","v":0},0,{"$f":"IF($Q21>0,$Q21*AT$73)+'(10) PH Detailed Adjustments'!AU22+'(10) PH Detailed Adjustments'!AU79","v":0},{"$f":"IF($Q21>0,$Q21*AU$73)+'(10) PH Detailed Adjustments'!AV22+'(10) PH Detailed Adjustments'!AV79","v":0},{"$f":"IF($Q21>0,$Q21*AV$73)+'(10) PH Detailed Adjustments'!AW22+'(10) PH Detailed Adjustments'!AW79","v":0},0,{"$f":"IF($R21>0,$R21*AX$73)+'(10) PH Detailed Adjustments'!AY22+'(10) PH Detailed Adjustments'!AY79","v":0},{"$f":"IF($R21>0,$R21*AY$73)+'(10) PH Detailed Adjustments'!AZ22+'(10) PH Detailed Adjustments'!AZ79","v":0},{"$f":"IF($R21>0,$R21*AZ$73)+'(10) PH Detailed Adjustments'!BA22+'(10) PH Detailed Adjustments'!BA79","v":0},0,{"$f":"IF($S21>0,$S21*BB$73)+'(10) PH Detailed Adjustments'!BC22+'(10) PH Detailed Adjustments'!BC79","v":0},{"$f":"IF($S21>0,$S21*BC$73)+'(10) PH Detailed Adjustments'!BD22+'(10) PH Detailed Adjustments'!BD79","v":0},{"$f":"IF($S21>0,$S21*BD$73)+'(10) PH Detailed Adjustments'!BE22+'(10) PH Detailed Adjustments'!BE79","v":0},0,{"$f":"IF($T21>0,$T21*BF$73)+'(10) PH Detailed Adjustments'!BG22+'(10) PH Detailed Adjustments'!BG79","v":0},{"$f":"IF($T21>0,$T21*BG$73)+'(10) PH Detailed Adjustments'!BH22+'(10) PH Detailed Adjustments'!BH79","v":0},{"$f":"IF($T21>0,$T21*BH$73)+'(10) PH Detailed Adjustments'!BI22+'(10) PH Detailed Adjustments'!BI79","v":0},0,{"$f":"IF($U21>0,$U21*BJ$73)+'(10) PH Detailed Adjustments'!BK22+'(10) PH Detailed Adjustments'!BK79","v":0},{"$f":"IF($U21>0,$U21*BK$73)+'(10) PH Detailed Adjustments'!BL22+'(10) PH Detailed Adjustments'!BL79","v":0},{"$f":"IF($U21>0,$U21*BL$73)+'(10) PH Detailed Adjustments'!BM22+'(10) PH Detailed Adjustments'!BM79","v":0},0,{"$f":"IF($V21>0,$V21*BN$73)+'(10) PH Detailed Adjustments'!BO22+'(10) PH Detailed Adjustments'!BO79","v":0},{"$f":"IF($V21>0,$V21*BO$73)+'(10) PH Detailed Adjustments'!BP22+'(10) PH Detailed Adjustments'!BP79","v":0},{"$f":"IF($V21>0,$V21*BP$73)+'(10) PH Detailed Adjustments'!BQ22+'(10) PH Detailed Adjustments'!BQ79","v":0},0,{"$f":"IF($W21>0,$W21*BR$73)+'(10) PH Detailed Adjustments'!BS22+'(10) PH Detailed Adjustments'!BS79","v":0},{"$f":"IF($W21>0,$W21*BS$73)+'(10) PH Detailed Adjustments'!BT22+'(10) PH Detailed Adjustments'!BT79","v":0},{"$f":"IF($W21>0,$W21*BT$73)+'(10) PH Detailed Adjustments'!BU22+'(10) PH Detailed Adjustments'!BU79","v":0},0,{"$f":"IF($X21>0,$X21*BV$73)+'(10) PH Detailed Adjustments'!BW22+'(10) PH Detailed Adjustments'!BW79","v":0},{"$f":"IF($X21>0,$X21*BW$73)+'(10) PH Detailed Adjustments'!BX22+'(10) PH Detailed Adjustments'!BX79","v":0},{"$f":"IF($X21>0,$X21*BX$73)+'(10) PH Detailed Adjustments'!BY22+'(10) PH Detailed Adjustments'!BY79","v":0},0,{"$f":"IF($Y21>0,$Y21*BZ$73)+'(10) PH Detailed Adjustments'!CA22+'(10) PH Detailed Adjustments'!CA79","v":0},{"$f":"IF($Y21>0,$Y21*CA$73)+'(10) PH Detailed Adjustments'!CB22+'(10) PH Detailed Adjustments'!CB79","v":0},{"$f":"IF($Y21>0,$Y21*CB$73)+'(10) PH Detailed Adjustments'!CC22+'(10) PH Detailed Adjustments'!CC79","v":0},0,{"$f":"IF($Z21>0,$Z21*CD$73)+'(10) PH Detailed Adjustments'!CE22+'(10) PH Detailed Adjustments'!CE79","v":0},{"$f":"IF($Z21>0,$Z21*CE$73)+'(10) PH Detailed Adjustments'!CF22+'(10) PH Detailed Adjustments'!CF79","v":0},{"$f":"IF($Z21>0,$Z21*CF$73)+'(10) PH Detailed Adjustments'!CG22+'(10) PH Detailed Adjustments'!CG79","v":0},0,{"$f":"IF($AA21>0,$AA21*CH$73)+'(10) PH Detailed Adjustments'!CI22+'(10) PH Detailed Adjustments'!CI79","v":0},{"$f":"IF($AA21>0,$AA21*CI$73)+'(10) PH Detailed Adjustments'!CJ22+'(10) PH Detailed Adjustments'!CJ79","v":0},{"$f":"IF($AA21>0,$AA21*CJ$73)+'(10) PH Detailed Adjustments'!CK22+'(10) PH Detailed Adjustments'!CK79","v":0},0,{"$f":"IF($AB21>0,$AB21*CL$73)+'(10) PH Detailed Adjustments'!CM22+'(10) PH Detailed Adjustments'!CM79","v":0},{"$f":"IF($AB21>0,$AB21*CM$73)+'(10) PH Detailed Adjustments'!CN22+'(10) PH Detailed Adjustments'!CN79","v":0},{"$f":"IF($AB21>0,$AB21*CN$73)+'(10) PH Detailed Adjustments'!CO22+'(10) PH Detailed Adjustments'!CO79","v":0},0,{"$f":"IF($AC21>0,$AC21*CP$73)+'(10) PH Detailed Adjustments'!CQ22+'(10) PH Detailed Adjustments'!CQ79","v":0},{"$f":"IF($AC21>0,$AC21*CQ$73)+'(10) PH Detailed Adjustments'!CR22+'(10) PH Detailed Adjustments'!CR79","v":0},{"$f":"IF($AC21>0,$AC21*CR$73)+'(10) PH Detailed Adjustments'!CS22+'(10) PH Detailed Adjustments'!CS79","v":0},0,{"$f":"IF($AD21>0,$AD21*CT$73)+'(10) PH Detailed Adjustments'!CU22+'(10) PH Detailed Adjustments'!CU79","v":0},{"$f":"IF($AD21>0,$AD21*CU$73)+'(10) PH Detailed Adjustments'!CV22+'(10) PH Detailed Adjustments'!CV79","v":0},{"$f":"IF($AD21>0,$AD21*CV$73)+'(10) PH Detailed Adjustments'!CW22+'(10) PH Detailed Adjustments'!CW79","v":0},0,{"$f":"IF($AE21>0,$AE21*CX$73)+'(10) PH Detailed Adjustments'!CY22+'(10) PH Detailed Adjustments'!CY79","v":0},{"$f":"IF($AE21>0,$AE21*CY$73)+'(10) PH Detailed Adjustments'!CZ22+'(10) PH Detailed Adjustments'!CZ79","v":0},{"$f":"IF($AE21>0,$AE21*CZ$73)+'(10) PH Detailed Adjustments'!DA22+'(10) PH Detailed Adjustments'!DA79","v":0},0,{"$f":"IF($AF21>0,$AF21*DB$73)+'(10) PH Detailed Adjustments'!DC22+'(10) PH Detailed Adjustments'!DC79","v":0},{"$f":"IF($AF21>0,$AF21*DC$73)+'(10) PH Detailed Adjustments'!DD22+'(10) PH Detailed Adjustments'!DD79","v":0},{"$f":"IF($AF21>0,$AF21*DD$73)+'(10) PH Detailed Adjustments'!DE22+'(10) PH Detailed Adjustments'!DE79","v":0},0,{"$f":"IF($AG21>0,$AG21*DF$73)+'(10) PH Detailed Adjustments'!DG22+'(10) PH Detailed Adjustments'!DG79","v":0},{"$f":"IF($AG21>0,$AG21*DG$73)+'(10) PH Detailed Adjustments'!DH22+'(10) PH Detailed Adjustments'!DH79","v":0},{"$f":"IF($AG21>0,$AG21*DH$73)+'(10) PH Detailed Adjustments'!DI22+'(10) PH Detailed Adjustments'!DI79","v":0},0,{"$f":"IF($AH21>0,$AH21*DJ$73)+'(10) PH Detailed Adjustments'!DK22+'(10) PH Detailed Adjustments'!DK79","v":0},{"$f":"IF($AH21>0,$AH21*DK$73)+'(10) PH Detailed Adjustments'!DL22+'(10) PH Detailed Adjustments'!DL79","v":0},{"$f":"IF($AH21>0,$AH21*DL$73)+'(10) PH Detailed Adjustments'!DM22+'(10) PH Detailed Adjustments'!DM79","v":0},0,{"$f":"IF($AI21>0,$AI21*DN$73)+'(10) PH Detailed Adjustments'!DO22+'(10) PH Detailed Adjustments'!DO79","v":0},{"$f":"IF($AI21>0,$AI21*DO$73)+'(10) PH Detailed Adjustments'!DP22+'(10) PH Detailed Adjustments'!DP79","v":0},{"$f":"IF($AI21>0,$AI21*DP$73)+'(10) PH Detailed Adjustments'!DQ22+'(10) PH Detailed Adjustments'!DQ79","v":0},0]
["Clothing and Personal Supplies",{"$f":"IF($F22>0,$F22*B$73)+'(10) PH Detailed Adjustments'!C23+'(10) PH Detailed Adjustments'!C80","v":0},{"$f":"IF($F22>0,$F22*C$73)+'(10) PH Detailed Adjustments'!D23+'(10) PH Detailed Adjustments'!D80","v":0},{"$f":"IF($F22>0,$F22*D$73)+'(10) PH Detailed Adjustments'!E23+'(10) PH Detailed Adjustments'!E80","v":0},0,{"$f":"IF($G22>0,$G22*F$73)+'(10) PH Detailed Adjustments'!G23+'(10) PH Detailed Adjustments'!G80","v":0},{"$f":"IF($G22>0,$G22*G$73)+'(10) PH Detailed Adjustments'!H23+'(10) PH Detailed Adjustments'!H80","v":0},{"$f":"IF($G22>0,$G22*H$73)+'(10) PH Detailed Adjustments'!I23+'(10) PH Detailed Adjustments'!I80","v":0},0,{"$f":"IF($H22>0,$H22*J$73)+'(10) PH Detailed Adjustments'!K23+'(10) PH Detailed Adjustments'!K80","v":0},{"$f":"IF($H22>0,$H22*K$73)+'(10) PH Detailed Adjustments'!L23+'(10) PH Detailed Adjustments'!L80","v":0},{"$f":"IF($H22>0,$H22*L$73)+'(10) PH Detailed Adjustments'!M23+'(10) PH Detailed Adjustments'!M80","v":0},0,{"$f":"IF($I22>0,$I22*N$73)+'(10) PH Detailed Adjustments'!O23+'(10) PH Detailed Adjustments'!O80","v":0},{"$f":"IF($I22>0,$I22*O$73)+'(10) PH Detailed Adjustments'!P23+'(10) PH Detailed Adjustments'!P80","v":0},{"$f":"IF($I22>0,$I22*P$73)+'(10) PH Detailed Adjustments'!Q23+'(10) PH Detailed Adjustments'!Q80","v":0},0,{"$f":"IF($J22>0,$J22*R$73)+'(10) PH Detailed Adjustments'!S23+'(10) PH Detailed Adjustments'!S80","v":0},{"$f":"IF($J22>0,$J22*S$73)+'(10) PH Detailed Adjustments'!T23+'(10) PH Detailed Adjustments'!T80","v":0},{"$f":"IF($J22>0,$J22*T$73)+'(10) PH Detailed Adjustments'!U23+'(10) PH Detailed Adjustments'!U80","v":0},0,{"$f":"IF($K22>0,$K22*V$73)+'(10) PH Detailed Adjustments'!W23+'(10) PH Detailed Adjustments'!W80","v":0},{"$f":"IF($K22>0,$K22*W$73)+'(10) PH Detailed Adjustments'!X23+'(10) PH Detailed Adjustments'!X80","v":0},{"$f":"IF($K22>0,$K22*X$73)+'(10) PH Detailed Adjustments'!Y23+'(10) PH Detailed Adjustments'!Y80","v":0},0,{"$f":"IF($L22>0,$L22*Z$73)+'(10) PH Detailed Adjustments'!AA23+'(10) PH Detailed Adjustments'!AA80","v":0},{"$f":"IF($L22>0,$L22*AA$73)+'(10) PH Detailed Adjustments'!AB23+'(10) PH Detailed Adjustments'!AB80","v":0},{"$f":"IF($L22>0,$L22*AB$73)+'(10) PH Detailed Adjustments'!AC23+'(10) PH Detailed Adjustments'!AC80","v":0},0,{"$f":"IF($M22>0,$M22*AD$73)+'(10) PH Detailed Adjustments'!AE23+'(10) PH Detailed Adjustments'!AE80","v":0},{"$f":"IF($M22>0,$M22*AE$73)+'(10) PH Detailed Adjustments'!AF23+'(10) PH Detailed Adjustments'!AF80","v":0},{"$f":"IF($M22>0,$M22*AF$73)+'(10) PH Detailed Adjustments'!AG23+'(10) PH Detailed Adjustments'!AG80","v":0},0,{"$f":"IF($N22>0,$N22*AH$73)+'(10) PH Detailed Adjustments'!AI23+'(10) PH Detailed Adjustments'!AI80","v":0},{"$f":"IF($N22>0,$N22*AI$73)+'(10) PH Detailed Adjustments'!AJ23+'(10) PH Detailed Adjustments'!AJ80","v":0},{"$f":"IF($N22>0,$N22*AJ$73)+'(10) PH Detailed Adjustments'!AK23+'(10) PH Detailed Adjustments'!AK80","v":0},0,{"$f":"IF($O22>0,$O22*AL$73)+'(10) PH Detailed Adjustments'!AM23+'(10) PH Detailed Adjustments'!AM80","v":0},{"$f":"IF($O22>0,$O22*AM$73)+'(10) PH Detailed Adjustments'!AN23+'(10) PH Detailed Adjustments'!AN80","v":0},{"$f":"IF($O22>0,$O22*AN$73)+'(10) PH Detailed Adjustments'!AO23+'(10) PH Detailed Adjustments'!AO80","v":0},0,{"$f":"IF($P22>0,$P22*AP$73)+'(10) PH Detailed Adjustments'!AQ23+'(10) PH Detailed Adjustments'!AQ80","v":0},{"$f":"IF($P22>0,$P22*AQ$73)+'(10) PH Detailed Adjustments'!AR23+'(10) PH Detailed Adjustments'!AR80","v":0},{"$f":"IF($P22>0,$P22*AR$73)+'(10) PH Detailed Adjustments'!AS23+'(10) PH Detailed Adjustments'!AS80","v":0},0,{"$f":"IF($Q22>0,$Q22*AT$73)+'(10) PH Detailed Adjustments'!AU23+'(10) PH Detailed Adjustments'!AU80","v":0},{"$f":"IF($Q22>0,$Q22*AU$73)+'(10) PH Detailed Adjustments'!AV23+'(10) PH Detailed Adjustments'!AV80","v":0},{"$f":"IF($Q22>0,$Q22*AV$73)+'(10) PH Detailed Adjustments'!AW23+'(10) PH Detailed Adjustments'!AW80","v":0},0,{"$f":"IF($R22>0,$R22*AX$73)+'(10) PH Detailed Adjustments'!AY23+'(10) PH Detailed Adjustments'!AY80","v":0},{"$f":"IF($R22>0,$R22*AY$73)+'(10) PH Detailed Adjustments'!AZ23+'(10) PH Detailed Adjustments'!AZ80","v":0},{"$f":"IF($R22>0,$R22*AZ$73)+'(10) PH Detailed Adjustments'!BA23+'(10) PH Detailed Adjustments'!BA80","v":0},0,{"$f":"IF($S22>0,$S22*BB$73)+'(10) PH Detailed Adjustments'!BC23+'(10) PH Detailed Adjustments'!BC80","v":0},{"$f":"IF($S22>0,$S22*BC$73)+'(10) PH Detailed Adjustments'!BD23+'(10) PH Detailed Adjustments'!BD80","v":0},{"$f":"IF($S22>0,$S22*BD$73)+'(10) PH Detailed Adjustments'!BE23+'(10) PH Detailed Adjustments'!BE80","v":0},0,{"$f":"IF($T22>0,$T22*BF$73)+'(10) PH Detailed Adjustments'!BG23+'(10) PH Detailed Adjustments'!BG80","v":0},{"$f":"IF($T22>0,$T22*BG$73)+'(10) PH Detailed Adjustments'!BH23+'(10) PH Detailed Adjustments'!BH80","v":0},{"$f":"IF($T22>0,$T22*BH$73)+'(10) PH Detailed Adjustments'!BI23+'(10) PH Detailed Adjustments'!BI80","v":0},0,{"$f":"IF($U22>0,$U22*BJ$73)+'(10) PH Detailed Adjustments'!BK23+'(10) PH Detailed Adjustments'!BK80","v":0},{"$f":"IF($U22>0,$U22*BK$73)+'(10) PH Detailed Adjustments'!BL23+'(10) PH Detailed Adjustments'!BL80","v":0},{"$f":"IF($U22>0,$U22*BL$73)+'(10) PH Detailed Adjustments'!BM23+'(10) PH Detailed Adjustments'!BM80","v":0},0,{"$f":"IF($V22>0,$V22*BN$73)+'(10) PH Detailed Adjustments'!BO23+'(10) PH Detailed Adjustments'!BO80","v":0},{"$f":"IF($V22>0,$V22*BO$73)+'(10) PH Detailed Adjustments'!BP23+'(10) PH Detailed Adjustments'!BP80","v":0},{"$f":"IF($V22>0,$V22*BP$73)+'(10) PH Detailed Adjustments'!BQ23+'(10) PH Detailed Adjustments'!BQ80","v":0},0,{"$f":"IF($W22>0,$W22*BR$73)+'(10) PH Detailed Adjustments'!BS23+'(10) PH Detailed Adjustments'!BS80","v":0},{"$f":"IF($W22>0,$W22*BS$73)+'(10) PH Detailed Adjustments'!BT23+'(10) PH Detailed Adjustments'!BT80","v":0},{"$f":"IF($W22>0,$W22*BT$73)+'(10) PH Detailed Adjustments'!BU23+'(10) PH Detailed Adjustments'!BU80","v":0},0,{"$f":"IF($X22>0,$X22*BV$73)+'(10) PH Detailed Adjustments'!BW23+'(10) PH Detailed Adjustments'!BW80","v":0},{"$f":"IF($X22>0,$X22*BW$73)+'(10) PH Detailed Adjustments'!BX23+'(10) PH Detailed Adjustments'!BX80","v":0},{"$f":"IF($X22>0,$X22*BX$73)+'(10) PH Detailed Adjustments'!BY23+'(10) PH Detailed Adjustments'!BY80","v":0},0,{"$f":"IF($Y22>0,$Y22*BZ$73)+'(10) PH Detailed Adjustments'!CA23+'(10) PH Detailed Adjustments'!CA80","v":0},{"$f":"IF($Y22>0,$Y22*CA$73)+'(10) PH Detailed Adjustments'!CB23+'(10) PH Detailed Adjustments'!CB80","v":0},{"$f":"IF($Y22>0,$Y22*CB$73)+'(10) PH Detailed Adjustments'!CC23+'(10) PH Detailed Adjustments'!CC80","v":0},0,{"$f":"IF($Z22>0,$Z22*CD$73)+'(10) PH Detailed Adjustments'!CE23+'(10) PH Detailed Adjustments'!CE80","v":0},{"$f":"IF($Z22>0,$Z22*CE$73)+'(10) PH Detailed Adjustments'!CF23+'(10) PH Detailed Adjustments'!CF80","v":0},{"$f":"IF($Z22>0,$Z22*CF$73)+'(10) PH Detailed Adjustments'!CG23+'(10) PH Detailed Adjustments'!CG80","v":0},0,{"$f":"IF($AA22>0,$AA22*CH$73)+'(10) PH Detailed Adjustments'!CI23+'(10) PH Detailed Adjustments'!CI80","v":0},{"$f":"IF($AA22>0,$AA22*CI$73)+'(10) PH Detailed Adjustments'!CJ23+'(10) PH Detailed Adjustments'!CJ80","v":0},{"$f":"IF($AA22>0,$AA22*CJ$73)+'(10) PH Detailed Adjustments'!CK23+'(10) PH Detailed Adjustments'!CK80","v":0},0,{"$f":"IF($AB22>0,$AB22*CL$73)+'(10) PH Detailed Adjustments'!CM23+'(10) PH Detailed Adjustments'!CM80","v":0},{"$f":"IF($AB22>0,$AB22*CM$73)+'(10) PH Detailed Adjustments'!CN23+'(10) PH Detailed Adjustments'!CN80","v":0},{"$f":"IF($AB22>0,$AB22*CN$73)+'(10) PH Detailed Adjustments'!CO23+'(10) PH Detailed Adjustments'!CO80","v":0},0,{"$f":"IF($AC22>0,$AC22*CP$73)+'(10) PH Detailed Adjustments'!CQ23+'(10) PH Detailed Adjustments'!CQ80","v":0},{"$f":"IF($AC22>0,$AC22*CQ$73)+'(10) PH Detailed Adjustments'!CR23+'(10) PH Detailed Adjustments'!CR80","v":0},{"$f":"IF($AC22>0,$AC22*CR$73)+'(10) PH Detailed Adjustments'!CS23+'(10) PH Detailed Adjustments'!CS80","v":0},0,{"$f":"IF($AD22>0,$AD22*CT$73)+'(10) PH Detailed Adjustments'!CU23+'(10) PH Detailed Adjustments'!CU80","v":0},{"$f":"IF($AD22>0,$AD22*CU$73)+'(10) PH Detailed Adjustments'!CV23+'(10) PH Detailed Adjustments'!CV80","v":0},{"$f":"IF($AD22>0,$AD22*CV$73)+'(10) PH Detailed Adjustments'!CW23+'(10) PH Detailed Adjustments'!CW80","v":0},0,{"$f":"IF($AE22>0,$AE22*CX$73)+'(10) PH Detailed Adjustments'!CY23+'(10) PH Detailed Adjustments'!CY80","v":0},{"$f":"IF($AE22>0,$AE22*CY$73)+'(10) PH Detailed Adjustments'!CZ23+'(10) PH Detailed Adjustments'!CZ80","v":0},{"$f":"IF($AE22>0,$AE22*CZ$73)+'(10) PH Detailed Adjustments'!DA23+'(10) PH Detailed Adjustments'!DA80","v":0},0,{"$f":"IF($AF22>0,$AF22*DB$73)+'(10) PH Detailed Adjustments'!DC23+'(10) PH Detailed Adjustments'!DC80","v":0},{"$f":"IF($AF22>0,$AF22*DC$73)+'(10) PH Detailed Adjustments'!DD23+'(10) PH Detailed Adjustments'!DD80","v":0},{"$f":"IF($AF22>0,$AF22*DD$73)+'(10) PH Detailed Adjustments'!DE23+'(10) PH Detailed Adjustments'!DE80","v":0},0,{"$f":"IF($AG22>0,$AG22*DF$73)+'(10) PH Detailed Adjustments'!DG23+'(10) PH Detailed Adjustments'!DG80","v":0},{"$f":"IF($AG22>0,$AG22*DG$73)+'(10) PH Detailed Adjustments'!DH23+'(10) PH Detailed Adjustments'!DH80","v":0},{"$f":"IF($AG22>0,$AG22*DH$73)+'(10) PH Detailed Adjustments'!DI23+'(10) PH Detailed Adjustments'!DI80","v":0},0,{"$f":"IF($AH22>0,$AH22*DJ$73)+'(10) PH Detailed Adjustments'!DK23+'(10) PH Detailed Adjustments'!DK80","v":0},{"$f":"IF($AH22>0,$AH22*DK$73)+'(10) PH Detailed Adjustments'!DL23+'(10) PH Detailed Adjustments'!DL80","v":0},{"$f":"IF($AH22>0,$AH22*DL$73)+'(10) PH Detailed Adjustments'!DM23+'(10) PH Detailed Adjustments'!DM80","v":0},0,{"$f":"IF($AI22>0,$AI22*DN$73)+'(10) PH Detailed Adjustments'!DO23+'(10) PH Detailed Adjustments'!DO80","v":0},{"$f":"IF($AI22>0,$AI22*DO$73)+'(10) PH Detailed Adjustments'!DP23+'(10) PH Detailed Adjustments'!DP80","v":0},{"$f":"IF($AI22>0,$AI22*DP$73)+'(10) PH Detailed Adjustments'!DQ23+'(10) PH Detailed Adjustments'!DQ80","v":0},0]
["Food",{"$f":"IF($F23>0,$F23*B$73)+'(10) PH Detailed Adjustments'!C24+'(10) PH Detailed Adjustments'!C81","v":0},{"$f":"IF($F23>0,$F23*C$73)+'(10) PH Detailed Adjustments'!D24+'(10) PH Detailed Adjustments'!D81","v":0},{"$f":"IF($F23>0,$F23*D$73)+'(10) PH Detailed Adjustments'!E24+'(10) PH Detailed Adjustments'!E81","v":0},0,{"$f":"IF($G23>0,$G23*F$73)+'(10) PH Detailed Adjustments'!G24+'(10) PH Detailed Adjustments'!G81","v":0},{"$f":"IF($G23>0,$G23*G$73)+'(10) PH Detailed Adjustments'!H24+'(10) PH Detailed Adjustments'!H81","v":0},{"$f":"IF($G23>0,$G23*H$73)+'(10) PH Detailed Adjustments'!I24+'(10) PH Detailed Adjustments'!I81","v":0},0,{"$f":"IF($H23>0,$H23*J$73)+'(10) PH Detailed Adjustments'!K24+'(10) PH Detailed Adjustments'!K81","v":0},{"$f":"IF($H23>0,$H23*K$73)+'(10) PH Detailed Adjustments'!L24+'(10) PH Detailed Adjustments'!L81","v":0},{"$f":"IF($H23>0,$H23*L$73)+'(10) PH Detailed Adjustments'!M24+'(10) PH Detailed Adjustments'!M81","v":0},0,{"$f":"IF($I23>0,$I23*N$73)+'(10) PH Detailed Adjustments'!O24+'(10) PH Detailed Adjustments'!O81","v":0},{"$f":"IF($I23>0,$I23*O$73)+'(10) PH Detailed Adjustments'!P24+'(10) PH Detailed Adjustments'!P81","v":0},{"$f":"IF($I23>0,$I23*P$73)+'(10) PH Detailed Adjustments'!Q24+'(10) PH Detailed Adjustments'!Q81","v":0},0,{"$f":"IF($J23>0,$J23*R$73)+'(10) PH Detailed Adjustments'!S24+'(10) PH Detailed Adjustments'!S81","v":0},{"$f":"IF($J23>0,$J23*S$73)+'(10) PH Detailed Adjustments'!T24+'(10) PH Detailed Adjustments'!T81","v":0},{"$f":"IF($J23>0,$J23*T$73)+'(10) PH Detailed Adjustments'!U24+'(10) PH Detailed Adjustments'!U81","v":0},0,{"$f":"IF($K23>0,$K23*V$73)+'(10) PH Detailed Adjustments'!W24+'(10) PH Detailed Adjustments'!W81","v":0},{"$f":"IF($K23>0,$K23*W$73)+'(10) PH Detailed Adjustments'!X24+'(10) PH Detailed Adjustments'!X81","v":0},{"$f":"IF($K23>0,$K23*X$73)+'(10) PH Detailed Adjustments'!Y24+'(10) PH Detailed Adjustments'!Y81","v":0},0,{"$f":"IF($L23>0,$L23*Z$73)+'(10) PH Detailed Adjustments'!AA24+'(10) PH Detailed Adjustments'!AA81","v":0},{"$f":"IF($L23>0,$L23*AA$73)+'(10) PH Detailed Adjustments'!AB24+'(10) PH Detailed Adjustments'!AB81","v":0},{"$f":"IF($L23>0,$L23*AB$73)+'(10) PH Detailed Adjustments'!AC24+'(10) PH Detailed Adjustments'!AC81","v":0},0,{"$f":"IF($M23>0,$M23*AD$73)+'(10) PH Detailed Adjustments'!AE24+'(10) PH Detailed Adjustments'!AE81","v":0},{"$f":"IF($M23>0,$M23*AE$73)+'(10) PH Detailed Adjustments'!AF24+'(10) PH Detailed Adjustments'!AF81","v":0},{"$f":"IF($M23>0,$M23*AF$73)+'(10) PH Detailed Adjustments'!AG24+'(10) PH Detailed Adjustments'!AG81","v":0},0,{"$f":"IF($N23>0,$N23*AH$73)+'(10) PH Detailed Adjustments'!AI24+'(10) PH Detailed Adjustments'!AI81","v":0},{"$f":"IF($N23>0,$N23*AI$73)+'(10) PH Detailed Adjustments'!AJ24+'(10) PH Detailed Adjustments'!AJ81","v":0},{"$f":"IF($N23>0,$N23*AJ$73)+'(10) PH Detailed Adjustments'!AK24+'(10) PH Detailed Adjustments'!AK81","v":0},0,{"$f":"IF($O23>0,$O23*AL$73)+'(10) PH Detailed Adjustments'!AM24+'(10) PH Detailed Adjustments'!AM81","v":0},{"$f":"IF($O23>0,$O23*AM$73)+'(10) PH Detailed Adjustments'!AN24+'(10) PH Detailed Adjustments'!AN81","v":0},{"$f":"IF($O23>0,$O23*AN$73)+'(10) PH Detailed Adjustments'!AO24+'(10) PH Detailed Adjustments'!AO81","v":0},0,{"$f":"IF($P23>0,$P23*AP$73)+'(10) PH Detailed Adjustments'!AQ24+'(10) PH Detailed Adjustments'!AQ81","v":0},{"$f":"IF($P23>0,$P23*AQ$73)+'(10) PH Detailed Adjustments'!AR24+'(10) PH Detailed Adjustments'!AR81","v":0},{"$f":"IF($P23>0,$P23*AR$73)+'(10) PH Detailed Adjustments'!AS24+'(10) PH Detailed Adjustments'!AS81","v":0},0,{"$f":"IF($Q23>0,$Q23*AT$73)+'(10) PH Detailed Adjustments'!AU24+'(10) PH Detailed Adjustments'!AU81","v":0},{"$f":"IF($Q23>0,$Q23*AU$73)+'(10) PH Detailed Adjustments'!AV24+'(10) PH Detailed Adjustments'!AV81","v":0},{"$f":"IF($Q23>0,$Q23*AV$73)+'(10) PH Detailed Adjustments'!AW24+'(10) PH Detailed Adjustments'!AW81","v":0},0,{"$f":"IF($R23>0,$R23*AX$73)+'(10) PH Detailed Adjustments'!AY24+'(10) PH Detailed Adjustments'!AY81","v":0},{"$f":"IF($R23>0,$R23*AY$73)+'(10) PH Detailed Adjustments'!AZ24+'(10) PH Detailed Adjustments'!AZ81","v":0},{"$f":"IF($R23>0,$R23*AZ$73)+'(10) PH Detailed Adjustments'!BA24+'(10) PH Detailed Adjustments'!BA81","v":0},0,{"$f":"IF($S23>0,$S23*BB$73)+'(10) PH Detailed Adjustments'!BC24+'(10) PH Detailed Adjustments'!BC81","v":0},{"$f":"IF($S23>0,$S23*BC$73)+'(10) PH Detailed Adjustments'!BD24+'(10) PH Detailed Adjustments'!BD81","v":0},{"$f":"IF($S23>0,$S23*BD$73)+'(10) PH Detailed Adjustments'!BE24+'(10) PH Detailed Adjustments'!BE81","v":0},0,{"$f":"IF($T23>0,$T23*BF$73)+'(10) PH Detailed Adjustments'!BG24+'(10) PH Detailed Adjustments'!BG81","v":0},{"$f":"IF($T23>0,$T23*BG$73)+'(10) PH Detailed Adjustments'!BH24+'(10) PH Detailed Adjustments'!BH81","v":0},{"$f":"IF($T23>0,$T23*BH$73)+'(10) PH Detailed Adjustments'!BI24+'(10) PH Detailed Adjustments'!BI81","v":0},0,{"$f":"IF($U23>0,$U23*BJ$73)+'(10) PH Detailed Adjustments'!BK24+'(10) PH Detailed Adjustments'!BK81","v":0},{"$f":"IF($U23>0,$U23*BK$73)+'(10) PH Detailed Adjustments'!BL24+'(10) PH Detailed Adjustments'!BL81","v":0},{"$f":"IF($U23>0,$U23*BL$73)+'(10) PH Detailed Adjustments'!BM24+'(10) PH Detailed Adjustments'!BM81","v":0},0,{"$f":"IF($V23>0,$V23*BN$73)+'(10) PH Detailed Adjustments'!BO24+'(10) PH Detailed Adjustments'!BO81","v":0},{"$f":"IF($V23>0,$V23*BO$73)+'(10) PH Detailed Adjustments'!BP24+'(10) PH Detailed Adjustments'!BP81","v":0},{"$f":"IF($V23>0,$V23*BP$73)+'(10) PH Detailed Adjustments'!BQ24+'(10) PH Detailed Adjustments'!BQ81","v":0},0,{"$f":"IF($W23>0,$W23*BR$73)+'(10) PH Detailed Adjustments'!BS24+'(10) PH Detailed Adjustments'!BS81","v":0},{"$f":"IF($W23>0,$W23*BS$73)+'(10) PH Detailed Adjustments'!BT24+'(10) PH Detailed Adjustments'!BT81","v":0},{"$f":"IF($W23>0,$W23*BT$73)+'(10) PH Detailed Adjustments'!BU24+'(10) PH Detailed Adjustments'!BU81","v":0},0,{"$f":"IF($X23>0,$X23*BV$73)+'(10) PH Detailed Adjustments'!BW24+'(10) PH Detailed Adjustments'!BW81","v":0},{"$f":"IF($X23>0,$X23*BW$73)+'(10) PH Detailed Adjustments'!BX24+'(10) PH Detailed Adjustments'!BX81","v":0},{"$f":"IF($X23>0,$X23*BX$73)+'(10) PH Detailed Adjustments'!BY24+'(10) PH Detailed Adjustments'!BY81","v":0},0,{"$f":"IF($Y23>0,$Y23*BZ$73)+'(10) PH Detailed Adjustments'!CA24+'(10) PH Detailed Adjustments'!CA81","v":0},{"$f":"IF($Y23>0,$Y23*CA$73)+'(10) PH Detailed Adjustments'!CB24+'(10) PH Detailed Adjustments'!CB81","v":0},{"$f":"IF($Y23>0,$Y23*CB$73)+'(10) PH Detailed Adjustments'!CC24+'(10) PH Detailed Adjustments'!CC81","v":0},0,{"$f":"IF($Z23>0,$Z23*CD$73)+'(10) PH Detailed Adjustments'!CE24+'(10) PH Detailed Adjustments'!CE81","v":0},{"$f":"IF($Z23>0,$Z23*CE$73)+'(10) PH Detailed Adjustments'!CF24+'(10) PH Detailed Adjustments'!CF81","v":0},{"$f":"IF($Z23>0,$Z23*CF$73)+'(10) PH Detailed Adjustments'!CG24+'(10) PH Detailed Adjustments'!CG81","v":0},0,{"$f":"IF($AA23>0,$AA23*CH$73)+'(10) PH Detailed Adjustments'!CI24+'(10) PH Detailed Adjustments'!CI81","v":0},{"$f":"IF($AA23>0,$AA23*CI$73)+'(10) PH Detailed Adjustments'!CJ24+'(10) PH Detailed Adjustments'!CJ81","v":0},{"$f":"IF($AA23>0,$AA23*CJ$73)+'(10) PH Detailed Adjustments'!CK24+'(10) PH Detailed Adjustments'!CK81","v":0},0,{"$f":"IF($AB23>0,$AB23*CL$73)+'(10) PH Detailed Adjustments'!CM24+'(10) PH Detailed Adjustments'!CM81","v":0},{"$f":"IF($AB23>0,$AB23*CM$73)+'(10) PH Detailed Adjustments'!CN24+'(10) PH Detailed Adjustments'!CN81","v":0},{"$f":"IF($AB23>0,$AB23*CN$73)+'(10) PH Detailed Adjustments'!CO24+'(10) PH Detailed Adjustments'!CO81","v":0},0,{"$f":"IF($AC23>0,$AC23*CP$73)+'(10) PH Detailed Adjustments'!CQ24+'(10) PH Detailed Adjustments'!CQ81","v":0},{"$f":"IF($AC23>0,$AC23*CQ$73)+'(10) PH Detailed Adjustments'!CR24+'(10) PH Detailed Adjustments'!CR81","v":0},{"$f":"IF($AC23>0,$AC23*CR$73)+'(10) PH Detailed Adjustments'!CS24+'(10) PH Detailed Adjustments'!CS81","v":0},0,{"$f":"IF($AD23>0,$AD23*CT$73)+'(10) PH Detailed Adjustments'!CU24+'(10) PH Detailed Adjustments'!CU81","v":0},{"$f":"IF($AD23>0,$AD23*CU$73)+'(10) PH Detailed Adjustments'!CV24+'(10) PH Detailed Adjustments'!CV81","v":0},{"$f":"IF($AD23>0,$AD23*CV$73)+'(10) PH Detailed Adjustments'!CW24+'(10) PH Detailed Adjustments'!CW81","v":0},0,{"$f":"IF($AE23>0,$AE23*CX$73)+'(10) PH Detailed Adjustments'!CY24+'(10) PH Detailed Adjustments'!CY81","v":0},{"$f":"IF($AE23>0,$AE23*CY$73)+'(10) PH Detailed Adjustments'!CZ24+'(10) PH Detailed Adjustments'!CZ81","v":0},{"$f":"IF($AE23>0,$AE23*CZ$73)+'(10) PH Detailed Adjustments'!DA24+'(10) PH Detailed Adjustments'!DA81","v":0},0,{"$f":"IF($AF23>0,$AF23*DB$73)+'(10) PH Detailed Adjustments'!DC24+'(10) PH Detailed Adjustments'!DC81","v":0},{"$f":"IF($AF23>0,$AF23*DC$73)+'(10) PH Detailed Adjustments'!DD24+'(10) PH Detailed Adjustments'!DD81","v":0},{"$f":"IF($AF23>0,$AF23*DD$73)+'(10) PH Detailed Adjustments'!DE24+'(10) PH Detailed Adjustments'!DE81","v":0},0,{"$f":"IF($AG23>0,$AG23*DF$73)+'(10) PH Detailed Adjustments'!DG24+'(10) PH Detailed Adjustments'!DG81","v":0},{"$f":"IF($AG23>0,$AG23*DG$73)+'(10) PH Detailed Adjustments'!DH24+'(10) PH Detailed Adjustments'!DH81","v":0},{"$f":"IF($AG23>0,$AG23*DH$73)+'(10) PH Detailed Adjustments'!DI24+'(10) PH Detailed Adjustments'!DI81","v":0},0,{"$f":"IF($AH23>0,$AH23*DJ$73)+'(10) PH Detailed Adjustments'!DK24+'(10) PH Detailed Adjustments'!DK81","v":0},{"$f":"IF($AH23>0,$AH23*DK$73)+'(10) PH Detailed Adjustments'!DL24+'(10) PH Detailed Adjustments'!DL81","v":0},{"$f":"IF($AH23>0,$AH23*DL$73)+'(10) PH Detailed Adjustments'!DM24+'(10) PH Detailed Adjustments'!DM81","v":0},0,{"$f":"IF($AI23>0,$AI23*DN$73)+'(10) PH Detailed Adjustments'!DO24+'(10) PH Detailed Adjustments'!DO81","v":0},{"$f":"IF($AI23>0,$AI23*DO$73)+'(10) PH Detailed Adjustments'!DP24+'(10) PH Detailed Adjustments'!DP81","v":0},{"$f":"IF($AI23>0,$AI23*DP$73)+'(10) PH Detailed Adjustments'!DQ24+'(10) PH Detailed Adjustments'!DQ81","v":0},0]
["Laundry Services and Supplies",{"$f":"IF($F24>0,$F24*B$73)+'(10) PH Detailed Adjustments'!C25+'(10) PH Detailed Adjustments'!C82","v":0},{"$f":"IF($F24>0,$F24*C$73)+'(10) PH Detailed Adjustments'!D25+'(10) PH Detailed Adjustments'!D82","v":0},{"$f":"IF($F24>0,$F24*D$73)+'(10) PH Detailed Adjustments'!E25+'(10) PH Detailed Adjustments'!E82","v":0},0,{"$f":"IF($G24>0,$G24*F$73)+'(10) PH Detailed Adjustments'!G25+'(10) PH Detailed Adjustments'!G82","v":0},{"$f":"IF($G24>0,$G24*G$73)+'(10) PH Detailed Adjustments'!H25+'(10) PH Detailed Adjustments'!H82","v":0},{"$f":"IF($G24>0,$G24*H$73)+'(10) PH Detailed Adjustments'!I25+'(10) PH Detailed Adjustments'!I82","v":0},0,{"$f":"IF($H24>0,$H24*J$73)+'(10) PH Detailed Adjustments'!K25+'(10) PH Detailed Adjustments'!K82","v":0},{"$f":"IF($H24>0,$H24*K$73)+'(10) PH Detailed Adjustments'!L25+'(10) PH Detailed Adjustments'!L82","v":0},{"$f":"IF($H24>0,$H24*L$73)+'(10) PH Detailed Adjustments'!M25+'(10) PH Detailed Adjustments'!M82","v":0},0,{"$f":"IF($I24>0,$I24*N$73)+'(10) PH Detailed Adjustments'!O25+'(10) PH Detailed Adjustments'!O82","v":0},{"$f":"IF($I24>0,$I24*O$73)+'(10) PH Detailed Adjustments'!P25+'(10) PH Detailed Adjustments'!P82","v":0},{"$f":"IF($I24>0,$I24*P$73)+'(10) PH Detailed Adjustments'!Q25+'(10) PH Detailed Adjustments'!Q82","v":0},0,{"$f":"IF($J24>0,$J24*R$73)+'(10) PH Detailed Adjustments'!S25+'(10) PH Detailed Adjustments'!S82","v":0},{"$f":"IF($J24>0,$J24*S$73)+'(10) PH Detailed Adjustments'!T25+'(10) PH Detailed Adjustments'!T82","v":0},{"$f":"IF($J24>0,$J24*T$73)+'(10) PH Detailed Adjustments'!U25+'(10) PH Detailed Adjustments'!U82","v":0},0,{"$f":"IF($K24>0,$K24*V$73)+'(10) PH Detailed Adjustments'!W25+'(10) PH Detailed Adjustments'!W82","v":0},{"$f":"IF($K24>0,$K24*W$73)+'(10) PH Detailed Adjustments'!X25+'(10) PH Detailed Adjustments'!X82","v":0},{"$f":"IF($K24>0,$K24*X$73)+'(10) PH Detailed Adjustments'!Y25+'(10) PH Detailed Adjustments'!Y82","v":0},0,{"$f":"IF($L24>0,$L24*Z$73)+'(10) PH Detailed Adjustments'!AA25+'(10) PH Detailed Adjustments'!AA82","v":0},{"$f":"IF($L24>0,$L24*AA$73)+'(10) PH Detailed Adjustments'!AB25+'(10) PH Detailed Adjustments'!AB82","v":0},{"$f":"IF($L24>0,$L24*AB$73)+'(10) PH Detailed Adjustments'!AC25+'(10) PH Detailed Adjustments'!AC82","v":0},0,{"$f":"IF($M24>0,$M24*AD$73)+'(10) PH Detailed Adjustments'!AE25+'(10) PH Detailed Adjustments'!AE82","v":0},{"$f":"IF($M24>0,$M24*AE$73)+'(10) PH Detailed Adjustments'!AF25+'(10) PH Detailed Adjustments'!AF82","v":0},{"$f":"IF($M24>0,$M24*AF$73)+'(10) PH Detailed Adjustments'!AG25+'(10) PH Detailed Adjustments'!AG82","v":0},0,{"$f":"IF($N24>0,$N24*AH$73)+'(10) PH Detailed Adjustments'!AI25+'(10) PH Detailed Adjustments'!AI82","v":0},{"$f":"IF($N24>0,$N24*AI$73)+'(10) PH Detailed Adjustments'!AJ25+'(10) PH Detailed Adjustments'!AJ82","v":0},{"$f":"IF($N24>0,$N24*AJ$73)+'(10) PH Detailed Adjustments'!AK25+'(10) PH Detailed Adjustments'!AK82","v":0},0,{"$f":"IF($O24>0,$O24*AL$73)+'(10) PH Detailed Adjustments'!AM25+'(10) PH Detailed Adjustments'!AM82","v":0},{"$f":"IF($O24>0,$O24*AM$73)+'(10) PH Detailed Adjustments'!AN25+'(10) PH Detailed Adjustments'!AN82","v":0},{"$f":"IF($O24>0,$O24*AN$73)+'(10) PH Detailed Adjustments'!AO25+'(10) PH Detailed Adjustments'!AO82","v":0},0,{"$f":"IF($P24>0,$P24*AP$73)+'(10) PH Detailed Adjustments'!AQ25+'(10) PH Detailed Adjustments'!AQ82","v":0},{"$f":"IF($P24>0,$P24*AQ$73)+'(10) PH Detailed Adjustments'!AR25+'(10) PH Detailed Adjustments'!AR82","v":0},{"$f":"IF($P24>0,$P24*AR$73)+'(10) PH Detailed Adjustments'!AS25+'(10) PH Detailed Adjustments'!AS82","v":0},0,{"$f":"IF($Q24>0,$Q24*AT$73)+'(10) PH Detailed Adjustments'!AU25+'(10) PH Detailed Adjustments'!AU82","v":0},{"$f":"IF($Q24>0,$Q24*AU$73)+'(10) PH Detailed Adjustments'!AV25+'(10) PH Detailed Adjustments'!AV82","v":0},{"$f":"IF($Q24>0,$Q24*AV$73)+'(10) PH Detailed Adjustments'!AW25+'(10) PH Detailed Adjustments'!AW82","v":0},0,{"$f":"IF($R24>0,$R24*AX$73)+'(10) PH Detailed Adjustments'!AY25+'(10) PH Detailed Adjustments'!AY82","v":0},{"$f":"IF($R24>0,$R24*AY$73)+'(10) PH Detailed Adjustments'!AZ25+'(10) PH Detailed Adjustments'!AZ82","v":0},{"$f":"IF($R24>0,$R24*AZ$73)+'(10) PH Detailed Adjustments'!BA25+'(10) PH Detailed Adjustments'!BA82","v":0},0,{"$f":"IF($S24>0,$S24*BB$73)+'(10) PH Detailed Adjustments'!BC25+'(10) PH Detailed Adjustments'!BC82","v":0},{"$f":"IF($S24>0,$S24*BC$73)+'(10) PH Detailed Adjustments'!BD25+'(10) PH Detailed Adjustments'!BD82","v":0},{"$f":"IF($S24>0,$S24*BD$73)+'(10) PH Detailed Adjustments'!BE25+'(10) PH Detailed Adjustments'!BE82","v":0},0,{"$f":"IF($T24>0,$T24*BF$73)+'(10) PH Detailed Adjustments'!BG25+'(10) PH Detailed Adjustments'!BG82","v":0},{"$f":"IF($T24>0,$T24*BG$73)+'(10) PH Detailed Adjustments'!BH25+'(10) PH Detailed Adjustments'!BH82","v":0},{"$f":"IF($T24>0,$T24*BH$73)+'(10) PH Detailed Adjustments'!BI25+'(10) PH Detailed Adjustments'!BI82","v":0},0,{"$f":"IF($U24>0,$U24*BJ$73)+'(10) PH Detailed Adjustments'!BK25+'(10) PH Detailed Adjustments'!BK82","v":0},{"$f":"IF($U24>0,$U24*BK$73)+'(10) PH Detailed Adjustments'!BL25+'(10) PH Detailed Adjustments'!BL82","v":0},{"$f":"IF($U24>0,$U24*BL$73)+'(10) PH Detailed Adjustments'!BM25+'(10) PH Detailed Adjustments'!BM82","v":0},0,{"$f":"IF($V24>0,$V24*BN$73)+'(10) PH Detailed Adjustments'!BO25+'(10) PH Detailed Adjustments'!BO82","v":0},{"$f":"IF($V24>0,$V24*BO$73)+'(10) PH Detailed Adjustments'!BP25+'(10) PH Detailed Adjustments'!BP82","v":0},{"$f":"IF($V24>0,$V24*BP$73)+'(10) PH Detailed Adjustments'!BQ25+'(10) PH Detailed Adjustments'!BQ82","v":0},0,{"$f":"IF($W24>0,$W24*BR$73)+'(10) PH Detailed Adjustments'!BS25+'(10) PH Detailed Adjustments'!BS82","v":0},{"$f":"IF($W24>0,$W24*BS$73)+'(10) PH Detailed Adjustments'!BT25+'(10) PH Detailed Adjustments'!BT82","v":0},{"$f":"IF($W24>0,$W24*BT$73)+'(10) PH Detailed Adjustments'!BU25+'(10) PH Detailed Adjustments'!BU82","v":0},0,{"$f":"IF($X24>0,$X24*BV$73)+'(10) PH Detailed Adjustments'!BW25+'(10) PH Detailed Adjustments'!BW82","v":0},{"$f":"IF($X24>0,$X24*BW$73)+'(10) PH Detailed Adjustments'!BX25+'(10) PH Detailed Adjustments'!BX82","v":0},{"$f":"IF($X24>0,$X24*BX$73)+'(10) PH Detailed Adjustments'!BY25+'(10) PH Detailed Adjustments'!BY82","v":0},0,{"$f":"IF($Y24>0,$Y24*BZ$73)+'(10) PH Detailed Adjustments'!CA25+'(10) PH Detailed Adjustments'!CA82","v":0},{"$f":"IF($Y24>0,$Y24*CA$73)+'(10) PH Detailed Adjustments'!CB25+'(10) PH Detailed Adjustments'!CB82","v":0},{"$f":"IF($Y24>0,$Y24*CB$73)+'(10) PH Detailed Adjustments'!CC25+'(10) PH Detailed Adjustments'!CC82","v":0},0,{"$f":"IF($Z24>0,$Z24*CD$73)+'(10) PH Detailed Adjustments'!CE25+'(10) PH Detailed Adjustments'!CE82","v":0},{"$f":"IF($Z24>0,$Z24*CE$73)+'(10) PH Detailed Adjustments'!CF25+'(10) PH Detailed Adjustments'!CF82","v":0},{"$f":"IF($Z24>0,$Z24*CF$73)+'(10) PH Detailed Adjustments'!CG25+'(10) PH Detailed Adjustments'!CG82","v":0},0,{"$f":"IF($AA24>0,$AA24*CH$73)+'(10) PH Detailed Adjustments'!CI25+'(10) PH Detailed Adjustments'!CI82","v":0},{"$f":"IF($AA24>0,$AA24*CI$73)+'(10) PH Detailed Adjustments'!CJ25+'(10) PH Detailed Adjustments'!CJ82","v":0},{"$f":"IF($AA24>0,$AA24*CJ$73)+'(10) PH Detailed Adjustments'!CK25+'(10) PH Detailed Adjustments'!CK82","v":0},0,{"$f":"IF($AB24>0,$AB24*CL$73)+'(10) PH Detailed Adjustments'!CM25+'(10) PH Detailed Adjustments'!CM82","v":0},{"$f":"IF($AB24>0,$AB24*CM$73)+'(10) PH Detailed Adjustments'!CN25+'(10) PH Detailed Adjustments'!CN82","v":0},{"$f":"IF($AB24>0,$AB24*CN$73)+'(10) PH Detailed Adjustments'!CO25+'(10) PH Detailed Adjustments'!CO82","v":0},0,{"$f":"IF($AC24>0,$AC24*CP$73)+'(10) PH Detailed Adjustments'!CQ25+'(10) PH Detailed Adjustments'!CQ82","v":0},{"$f":"IF($AC24>0,$AC24*CQ$73)+'(10) PH Detailed Adjustments'!CR25+'(10) PH Detailed Adjustments'!CR82","v":0},{"$f":"IF($AC24>0,$AC24*CR$73)+'(10) PH Detailed Adjustments'!CS25+'(10) PH Detailed Adjustments'!CS82","v":0},0,{"$f":"IF($AD24>0,$AD24*CT$73)+'(10) PH Detailed Adjustments'!CU25+'(10) PH Detailed Adjustments'!CU82","v":0},{"$f":"IF($AD24>0,$AD24*CU$73)+'(10) PH Detailed Adjustments'!CV25+'(10) PH Detailed Adjustments'!CV82","v":0},{"$f":"IF($AD24>0,$AD24*CV$73)+'(10) PH Detailed Adjustments'!CW25+'(10) PH Detailed Adjustments'!CW82","v":0},0,{"$f":"IF($AE24>0,$AE24*CX$73)+'(10) PH Detailed Adjustments'!CY25+'(10) PH Detailed Adjustments'!CY82","v":0},{"$f":"IF($AE24>0,$AE24*CY$73)+'(10) PH Detailed Adjustments'!CZ25+'(10) PH Detailed Adjustments'!CZ82","v":0},{"$f":"IF($AE24>0,$AE24*CZ$73)+'(10) PH Detailed Adjustments'!DA25+'(10) PH Detailed Adjustments'!DA82","v":0},0,{"$f":"IF($AF24>0,$AF24*DB$73)+'(10) PH Detailed Adjustments'!DC25+'(10) PH Detailed Adjustments'!DC82","v":0},{"$f":"IF($AF24>0,$AF24*DC$73)+'(10) PH Detailed Adjustments'!DD25+'(10) PH Detailed Adjustments'!DD82","v":0},{"$f":"IF($AF24>0,$AF24*DD$73)+'(10) PH Detailed Adjustments'!DE25+'(10) PH Detailed Adjustments'!DE82","v":0},0,{"$f":"IF($AG24>0,$AG24*DF$73)+'(10) PH Detailed Adjustments'!DG25+'(10) PH Detailed Adjustments'!DG82","v":0},{"$f":"IF($AG24>0,$AG24*DG$73)+'(10) PH Detailed Adjustments'!DH25+'(10) PH Detailed Adjustments'!DH82","v":0},{"$f":"IF($AG24>0,$AG24*DH$73)+'(10) PH Detailed Adjustments'!DI25+'(10) PH Detailed Adjustments'!DI82","v":0},0,{"$f":"IF($AH24>0,$AH24*DJ$73)+'(10) PH Detailed Adjustments'!DK25+'(10) PH Detailed Adjustments'!DK82","v":0},{"$f":"IF($AH24>0,$AH24*DK$73)+'(10) PH Detailed Adjustments'!DL25+'(10) PH Detailed Adjustments'!DL82","v":0},{"$f":"IF($AH24>0,$AH24*DL$73)+'(10) PH Detailed Adjustments'!DM25+'(10) PH Detailed Adjustments'!DM82","v":0},0,{"$f":"IF($AI24>0,$AI24*DN$73)+'(10) PH Detailed Adjustments'!DO25+'(10) PH Detailed Adjustments'!DO82","v":0},{"$f":"IF($AI24>0,$AI24*DO$73)+'(10) PH Detailed Adjustments'!DP25+'(10) PH Detailed Adjustments'!DP82","v":0},{"$f":"IF($AI24>0,$AI24*DP$73)+'(10) PH Detailed Adjustments'!DQ25+'(10) PH Detailed Adjustments'!DQ82","v":0},0]
["Small Tools and Instruments",{"$f":"IF($F25>0,$F25*B$73)+'(10) PH Detailed Adjustments'!C26+'(10) PH Detailed Adjustments'!C83","v":0},{"$f":"IF($F25>0,$F25*C$73)+'(10) PH Detailed Adjustments'!D26+'(10) PH Detailed Adjustments'!D83","v":0},{"$f":"IF($F25>0,$F25*D$73)+'(10) PH Detailed Adjustments'!E26+'(10) PH Detailed Adjustments'!E83","v":0},0,{"$f":"IF($G25>0,$G25*F$73)+'(10) PH Detailed Adjustments'!G26+'(10) PH Detailed Adjustments'!G83","v":0},{"$f":"IF($G25>0,$G25*G$73)+'(10) PH Detailed Adjustments'!H26+'(10) PH Detailed Adjustments'!H83","v":0},{"$f":"IF($G25>0,$G25*H$73)+'(10) PH Detailed Adjustments'!I26+'(10) PH Detailed Adjustments'!I83","v":0},0,{"$f":"IF($H25>0,$H25*J$73)+'(10) PH Detailed Adjustments'!K26+'(10) PH Detailed Adjustments'!K83","v":0},{"$f":"IF($H25>0,$H25*K$73)+'(10) PH Detailed Adjustments'!L26+'(10) PH Detailed Adjustments'!L83","v":0},{"$f":"IF($H25>0,$H25*L$73)+'(10) PH Detailed Adjustments'!M26+'(10) PH Detailed Adjustments'!M83","v":0},0,{"$f":"IF($I25>0,$I25*N$73)+'(10) PH Detailed Adjustments'!O26+'(10) PH Detailed Adjustments'!O83","v":0},{"$f":"IF($I25>0,$I25*O$73)+'(10) PH Detailed Adjustments'!P26+'(10) PH Detailed Adjustments'!P83","v":0},{"$f":"IF($I25>0,$I25*P$73)+'(10) PH Detailed Adjustments'!Q26+'(10) PH Detailed Adjustments'!Q83","v":0},0,{"$f":"IF($J25>0,$J25*R$73)+'(10) PH Detailed Adjustments'!S26+'(10) PH Detailed Adjustments'!S83","v":0},{"$f":"IF($J25>0,$J25*S$73)+'(10) PH Detailed Adjustments'!T26+'(10) PH Detailed Adjustments'!T83","v":0},{"$f":"IF($J25>0,$J25*T$73)+'(10) PH Detailed Adjustments'!U26+'(10) PH Detailed Adjustments'!U83","v":0},0,{"$f":"IF($K25>0,$K25*V$73)+'(10) PH Detailed Adjustments'!W26+'(10) PH Detailed Adjustments'!W83","v":0},{"$f":"IF($K25>0,$K25*W$73)+'(10) PH Detailed Adjustments'!X26+'(10) PH Detailed Adjustments'!X83","v":0},{"$f":"IF($K25>0,$K25*X$73)+'(10) PH Detailed Adjustments'!Y26+'(10) PH Detailed Adjustments'!Y83","v":0},0,{"$f":"IF($L25>0,$L25*Z$73)+'(10) PH Detailed Adjustments'!AA26+'(10) PH Detailed Adjustments'!AA83","v":0},{"$f":"IF($L25>0,$L25*AA$73)+'(10) PH Detailed Adjustments'!AB26+'(10) PH Detailed Adjustments'!AB83","v":0},{"$f":"IF($L25>0,$L25*AB$73)+'(10) PH Detailed Adjustments'!AC26+'(10) PH Detailed Adjustments'!AC83","v":0},0,{"$f":"IF($M25>0,$M25*AD$73)+'(10) PH Detailed Adjustments'!AE26+'(10) PH Detailed Adjustments'!AE83","v":0},{"$f":"IF($M25>0,$M25*AE$73)+'(10) PH Detailed Adjustments'!AF26+'(10) PH Detailed Adjustments'!AF83","v":0},{"$f":"IF($M25>0,$M25*AF$73)+'(10) PH Detailed Adjustments'!AG26+'(10) PH Detailed Adjustments'!AG83","v":0},0,{"$f":"IF($N25>0,$N25*AH$73)+'(10) PH Detailed Adjustments'!AI26+'(10) PH Detailed Adjustments'!AI83","v":0},{"$f":"IF($N25>0,$N25*AI$73)+'(10) PH Detailed Adjustments'!AJ26+'(10) PH Detailed Adjustments'!AJ83","v":0},{"$f":"IF($N25>0,$N25*AJ$73)+'(10) PH Detailed Adjustments'!AK26+'(10) PH Detailed Adjustments'!AK83","v":0},0,{"$f":"IF($O25>0,$O25*AL$73)+'(10) PH Detailed Adjustments'!AM26+'(10) PH Detailed Adjustments'!AM83","v":0},{"$f":"IF($O25>0,$O25*AM$73)+'(10) PH Detailed Adjustments'!AN26+'(10) PH Detailed Adjustments'!AN83","v":0},{"$f":"IF($O25>0,$O25*AN$73)+'(10) PH Detailed Adjustments'!AO26+'(10) PH Detailed Adjustments'!AO83","v":0},0,{"$f":"IF($P25>0,$P25*AP$73)+'(10) PH Detailed Adjustments'!AQ26+'(10) PH Detailed Adjustments'!AQ83","v":0},{"$f":"IF($P25>0,$P25*AQ$73)+'(10) PH Detailed Adjustments'!AR26+'(10) PH Detailed Adjustments'!AR83","v":0},{"$f":"IF($P25>0,$P25*AR$73)+'(10) PH Detailed Adjustments'!AS26+'(10) PH Detailed Adjustments'!AS83","v":0},0,{"$f":"IF($Q25>0,$Q25*AT$73)+'(10) PH Detailed Adjustments'!AU26+'(10) PH Detailed Adjustments'!AU83","v":0},{"$f":"IF($Q25>0,$Q25*AU$73)+'(10) PH Detailed Adjustments'!AV26+'(10) PH Detailed Adjustments'!AV83","v":0},{"$f":"IF($Q25>0,$Q25*AV$73)+'(10) PH Detailed Adjustments'!AW26+'(10) PH Detailed Adjustments'!AW83","v":0},0,{"$f":"IF($R25>0,$R25*AX$73)+'(10) PH Detailed Adjustments'!AY26+'(10) PH Detailed Adjustments'!AY83","v":0},{"$f":"IF($R25>0,$R25*AY$73)+'(10) PH Detailed Adjustments'!AZ26+'(10) PH Detailed Adjustments'!AZ83","v":0},{"$f":"IF($R25>0,$R25*AZ$73)+'(10) PH Detailed Adjustments'!BA26+'(10) PH Detailed Adjustments'!BA83","v":0},0,{"$f":"IF($S25>0,$S25*BB$73)+'(10) PH Detailed Adjustments'!BC26+'(10) PH Detailed Adjustments'!BC83","v":0},{"$f":"IF($S25>0,$S25*BC$73)+'(10) PH Detailed Adjustments'!BD26+'(10) PH Detailed Adjustments'!BD83","v":0},{"$f":"IF($S25>0,$S25*BD$73)+'(10) PH Detailed Adjustments'!BE26+'(10) PH Detailed Adjustments'!BE83","v":0},0,{"$f":"IF($T25>0,$T25*BF$73)+'(10) PH Detailed Adjustments'!BG26+'(10) PH Detailed Adjustments'!BG83","v":0},{"$f":"IF($T25>0,$T25*BG$73)+'(10) PH Detailed Adjustments'!BH26+'(10) PH Detailed Adjustments'!BH83","v":0},{"$f":"IF($T25>0,$T25*BH$73)+'(10) PH Detailed Adjustments'!BI26+'(10) PH Detailed Adjustments'!BI83","v":0},0,{"$f":"IF($U25>0,$U25*BJ$73)+'(10) PH Detailed Adjustments'!BK26+'(10) PH Detailed Adjustments'!BK83","v":0},{"$f":"IF($U25>0,$U25*BK$73)+'(10) PH Detailed Adjustments'!BL26+'(10) PH Detailed Adjustments'!BL83","v":0},{"$f":"IF($U25>0,$U25*BL$73)+'(10) PH Detailed Adjustments'!BM26+'(10) PH Detailed Adjustments'!BM83","v":0},0,{"$f":"IF($V25>0,$V25*BN$73)+'(10) PH Detailed Adjustments'!BO26+'(10) PH Detailed Adjustments'!BO83","v":0},{"$f":"IF($V25>0,$V25*BO$73)+'(10) PH Detailed Adjustments'!BP26+'(10) PH Detailed Adjustments'!BP83","v":0},{"$f":"IF($V25>0,$V25*BP$73)+'(10) PH Detailed Adjustments'!BQ26+'(10) PH Detailed Adjustments'!BQ83","v":0},0,{"$f":"IF($W25>0,$W25*BR$73)+'(10) PH Detailed Adjustments'!BS26+'(10) PH Detailed Adjustments'!BS83","v":0},{"$f":"IF($W25>0,$W25*BS$73)+'(10) PH Detailed Adjustments'!BT26+'(10) PH Detailed Adjustments'!BT83","v":0},{"$f":"IF($W25>0,$W25*BT$73)+'(10) PH Detailed Adjustments'!BU26+'(10) PH Detailed Adjustments'!BU83","v":0},0,{"$f":"IF($X25>0,$X25*BV$73)+'(10) PH Detailed Adjustments'!BW26+'(10) PH Detailed Adjustments'!BW83","v":0},{"$f":"IF($X25>0,$X25*BW$73)+'(10) PH Detailed Adjustments'!BX26+'(10) PH Detailed Adjustments'!BX83","v":0},{"$f":"IF($X25>0,$X25*BX$73)+'(10) PH Detailed Adjustments'!BY26+'(10) PH Detailed Adjustments'!BY83","v":0},0,{"$f":"IF($Y25>0,$Y25*BZ$73)+'(10) PH Detailed Adjustments'!CA26+'(10) PH Detailed Adjustments'!CA83","v":0},{"$f":"IF($Y25>0,$Y25*CA$73)+'(10) PH Detailed Adjustments'!CB26+'(10) PH Detailed Adjustments'!CB83","v":0},{"$f":"IF($Y25>0,$Y25*CB$73)+'(10) PH Detailed Adjustments'!CC26+'(10) PH Detailed Adjustments'!CC83","v":0},0,{"$f":"IF($Z25>0,$Z25*CD$73)+'(10) PH Detailed Adjustments'!CE26+'(10) PH Detailed Adjustments'!CE83","v":0},{"$f":"IF($Z25>0,$Z25*CE$73)+'(10) PH Detailed Adjustments'!CF26+'(10) PH Detailed Adjustments'!CF83","v":0},{"$f":"IF($Z25>0,$Z25*CF$73)+'(10) PH Detailed Adjustments'!CG26+'(10) PH Detailed Adjustments'!CG83","v":0},0,{"$f":"IF($AA25>0,$AA25*CH$73)+'(10) PH Detailed Adjustments'!CI26+'(10) PH Detailed Adjustments'!CI83","v":0},{"$f":"IF($AA25>0,$AA25*CI$73)+'(10) PH Detailed Adjustments'!CJ26+'(10) PH Detailed Adjustments'!CJ83","v":0},{"$f":"IF($AA25>0,$AA25*CJ$73)+'(10) PH Detailed Adjustments'!CK26+'(10) PH Detailed Adjustments'!CK83","v":0},0,{"$f":"IF($AB25>0,$AB25*CL$73)+'(10) PH Detailed Adjustments'!CM26+'(10) PH Detailed Adjustments'!CM83","v":0},{"$f":"IF($AB25>0,$AB25*CM$73)+'(10) PH Detailed Adjustments'!CN26+'(10) PH Detailed Adjustments'!CN83","v":0},{"$f":"IF($AB25>0,$AB25*CN$73)+'(10) PH Detailed Adjustments'!CO26+'(10) PH Detailed Adjustments'!CO83","v":0},0,{"$f":"IF($AC25>0,$AC25*CP$73)+'(10) PH Detailed Adjustments'!CQ26+'(10) PH Detailed Adjustments'!CQ83","v":0},{"$f":"IF($AC25>0,$AC25*CQ$73)+'(10) PH Detailed Adjustments'!CR26+'(10) PH Detailed Adjustments'!CR83","v":0},{"$f":"IF($AC25>0,$AC25*CR$73)+'(10) PH Detailed Adjustments'!CS26+'(10) PH Detailed Adjustments'!CS83","v":0},0,{"$f":"IF($AD25>0,$AD25*CT$73)+'(10) PH Detailed Adjustments'!CU26+'(10) PH Detailed Adjustments'!CU83","v":0},{"$f":"IF($AD25>0,$AD25*CU$73)+'(10) PH Detailed Adjustments'!CV26+'(10) PH Detailed Adjustments'!CV83","v":0},{"$f":"IF($AD25>0,$AD25*CV$73)+'(10) PH Detailed Adjustments'!CW26+'(10) PH Detailed Adjustments'!CW83","v":0},0,{"$f":"IF($AE25>0,$AE25*CX$73)+'(10) PH Detailed Adjustments'!CY26+'(10) PH Detailed Adjustments'!CY83","v":0},{"$f":"IF($AE25>0,$AE25*CY$73)+'(10) PH Detailed Adjustments'!CZ26+'(10) PH Detailed Adjustments'!CZ83","v":0},{"$f":"IF($AE25>0,$AE25*CZ$73)+'(10) PH Detailed Adjustments'!DA26+'(10) PH Detailed Adjustments'!DA83","v":0},0,{"$f":"IF($AF25>0,$AF25*DB$73)+'(10) PH Detailed Adjustments'!DC26+'(10) PH Detailed Adjustments'!DC83","v":0},{"$f":"IF($AF25>0,$AF25*DC$73)+'(10) PH Detailed Adjustments'!DD26+'(10) PH Detailed Adjustments'!DD83","v":0},{"$f":"IF($AF25>0,$AF25*DD$73)+'(10) PH Detailed Adjustments'!DE26+'(10) PH Detailed Adjustments'!DE83","v":0},0,{"$f":"IF($AG25>0,$AG25*DF$73)+'(10) PH Detailed Adjustments'!DG26+'(10) PH Detailed Adjustments'!DG83","v":0},{"$f":"IF($AG25>0,$AG25*DG$73)+'(10) PH Detailed Adjustments'!DH26+'(10) PH Detailed Adjustments'!DH83","v":0},{"$f":"IF($AG25>0,$AG25*DH$73)+'(10) PH Detailed Adjustments'!DI26+'(10) PH Detailed Adjustments'!DI83","v":0},0,{"$f":"IF($AH25>0,$AH25*DJ$73)+'(10) PH Detailed Adjustments'!DK26+'(10) PH Detailed Adjustments'!DK83","v":0},{"$f":"IF($AH25>0,$AH25*DK$73)+'(10) PH Detailed Adjustments'!DL26+'(10) PH Detailed Adjustments'!DL83","v":0},{"$f":"IF($AH25>0,$AH25*DL$73)+'(10) PH Detailed Adjustments'!DM26+'(10) PH Detailed Adjustments'!DM83","v":0},0,{"$f":"IF($AI25>0,$AI25*DN$73)+'(10) PH Detailed Adjustments'!DO26+'(10) PH Detailed Adjustments'!DO83","v":0},{"$f":"IF($AI25>0,$AI25*DO$73)+'(10) PH Detailed Adjustments'!DP26+'(10) PH Detailed Adjustments'!DP83","v":0},{"$f":"IF($AI25>0,$AI25*DP$73)+'(10) PH Detailed Adjustments'!DQ26+'(10) PH Detailed Adjustments'!DQ83","v":0},0]
["Training",{"$f":"IF($F26>0,$F26*B$73)+'(10) PH Detailed Adjustments'!C27+'(10) PH Detailed Adjustments'!C84","v":0},{"$f":"IF($F26>0,$F26*C$73)+'(10) PH Detailed Adjustments'!D27+'(10) PH Detailed Adjustments'!D84","v":0},{"$f":"IF($F26>0,$F26*D$73)+'(10) PH Detailed Adjustments'!E27+'(10) PH Detailed Adjustments'!E84","v":0},0,{"$f":"IF($G26>0,$G26*F$73)+'(10) PH Detailed Adjustments'!G27+'(10) PH Detailed Adjustments'!G84","v":0},{"$f":"IF($G26>0,$G26*G$73)+'(10) PH Detailed Adjustments'!H27+'(10) PH Detailed Adjustments'!H84","v":0},{"$f":"IF($G26>0,$G26*H$73)+'(10) PH Detailed Adjustments'!I27+'(10) PH Detailed Adjustments'!I84","v":0},0,{"$f":"IF($H26>0,$H26*J$73)+'(10) PH Detailed Adjustments'!K27+'(10) PH Detailed Adjustments'!K84","v":0},{"$f":"IF($H26>0,$H26*K$73)+'(10) PH Detailed Adjustments'!L27+'(10) PH Detailed Adjustments'!L84","v":0},{"$f":"IF($H26>0,$H26*L$73)+'(10) PH Detailed Adjustments'!M27+'(10) PH Detailed Adjustments'!M84","v":0},0,{"$f":"IF($I26>0,$I26*N$73)+'(10) PH Detailed Adjustments'!O27+'(10) PH Detailed Adjustments'!O84","v":0},{"$f":"IF($I26>0,$I26*O$73)+'(10) PH Detailed Adjustments'!P27+'(10) PH Detailed Adjustments'!P84","v":0},{"$f":"IF($I26>0,$I26*P$73)+'(10) PH Detailed Adjustments'!Q27+'(10) PH Detailed Adjustments'!Q84","v":0},0,{"$f":"IF($J26>0,$J26*R$73)+'(10) PH Detailed Adjustments'!S27+'(10) PH Detailed Adjustments'!S84","v":0},{"$f":"IF($J26>0,$J26*S$73)+'(10) PH Detailed Adjustments'!T27+'(10) PH Detailed Adjustments'!T84","v":0},{"$f":"IF($J26>0,$J26*T$73)+'(10) PH Detailed Adjustments'!U27+'(10) PH Detailed Adjustments'!U84","v":0},0,{"$f":"IF($K26>0,$K26*V$73)+'(10) PH Detailed Adjustments'!W27+'(10) PH Detailed Adjustments'!W84","v":0},{"$f":"IF($K26>0,$K26*W$73)+'(10) PH Detailed Adjustments'!X27+'(10) PH Detailed Adjustments'!X84","v":0},{"$f":"IF($K26>0,$K26*X$73)+'(10) PH Detailed Adjustments'!Y27+'(10) PH Detailed Adjustments'!Y84","v":0},0,{"$f":"IF($L26>0,$L26*Z$73)+'(10) PH Detailed Adjustments'!AA27+'(10) PH Detailed Adjustments'!AA84","v":0},{"$f":"IF($L26>0,$L26*AA$73)+'(10) PH Detailed Adjustments'!AB27+'(10) PH Detailed Adjustments'!AB84","v":0},{"$f":"IF($L26>0,$L26*AB$73)+'(10) PH Detailed Adjustments'!AC27+'(10) PH Detailed Adjustments'!AC84","v":0},0,{"$f":"IF($M26>0,$M26*AD$73)+'(10) PH Detailed Adjustments'!AE27+'(10) PH Detailed Adjustments'!AE84","v":0},{"$f":"IF($M26>0,$M26*AE$73)+'(10) PH Detailed Adjustments'!AF27+'(10) PH Detailed Adjustments'!AF84","v":0},{"$f":"IF($M26>0,$M26*AF$73)+'(10) PH Detailed Adjustments'!AG27+'(10) PH Detailed Adjustments'!AG84","v":0},0,{"$f":"IF($N26>0,$N26*AH$73)+'(10) PH Detailed Adjustments'!AI27+'(10) PH Detailed Adjustments'!AI84","v":0},{"$f":"IF($N26>0,$N26*AI$73)+'(10) PH Detailed Adjustments'!AJ27+'(10) PH Detailed Adjustments'!AJ84","v":0},{"$f":"IF($N26>0,$N26*AJ$73)+'(10) PH Detailed Adjustments'!AK27+'(10) PH Detailed Adjustments'!AK84","v":0},0,{"$f":"IF($O26>0,$O26*AL$73)+'(10) PH Detailed Adjustments'!AM27+'(10) PH Detailed Adjustments'!AM84","v":0},{"$f":"IF($O26>0,$O26*AM$73)+'(10) PH Detailed Adjustments'!AN27+'(10) PH Detailed Adjustments'!AN84","v":0},{"$f":"IF($O26>0,$O26*AN$73)+'(10) PH Detailed Adjustments'!AO27+'(10) PH Detailed Adjustments'!AO84","v":0},0,{"$f":"IF($P26>0,$P26*AP$73)+'(10) PH Detailed Adjustments'!AQ27+'(10) PH Detailed Adjustments'!AQ84","v":0},{"$f":"IF($P26>0,$P26*AQ$73)+'(10) PH Detailed Adjustments'!AR27+'(10) PH Detailed Adjustments'!AR84","v":0},{"$f":"IF($P26>0,$P26*AR$73)+'(10) PH Detailed Adjustments'!AS27+'(10) PH Detailed Adjustments'!AS84","v":0},0,{"$f":"IF($Q26>0,$Q26*AT$73)+'(10) PH Detailed Adjustments'!AU27+'(10) PH Detailed Adjustments'!AU84","v":0},{"$f":"IF($Q26>0,$Q26*AU$73)+'(10) PH Detailed Adjustments'!AV27+'(10) PH Detailed Adjustments'!AV84","v":0},{"$f":"IF($Q26>0,$Q26*AV$73)+'(10) PH Detailed Adjustments'!AW27+'(10) PH Detailed Adjustments'!AW84","v":0},0,{"$f":"IF($R26>0,$R26*AX$73)+'(10) PH Detailed Adjustments'!AY27+'(10) PH Detailed Adjustments'!AY84","v":0},{"$f":"IF($R26>0,$R26*AY$73)+'(10) PH Detailed Adjustments'!AZ27+'(10) PH Detailed Adjustments'!AZ84","v":0},{"$f":"IF($R26>0,$R26*AZ$73)+'(10) PH Detailed Adjustments'!BA27+'(10) PH Detailed Adjustments'!BA84","v":0},0,{"$f":"IF($S26>0,$S26*BB$73)+'(10) PH Detailed Adjustments'!BC27+'(10) PH Detailed Adjustments'!BC84","v":0},{"$f":"IF($S26>0,$S26*BC$73)+'(10) PH Detailed Adjustments'!BD27+'(10) PH Detailed Adjustments'!BD84","v":0},{"$f":"IF($S26>0,$S26*BD$73)+'(10) PH Detailed Adjustments'!BE27+'(10) PH Detailed Adjustments'!BE84","v":0},0,{"$f":"IF($T26>0,$T26*BF$73)+'(10) PH Detailed Adjustments'!BG27+'(10) PH Detailed Adjustments'!BG84","v":0},{"$f":"IF($T26>0,$T26*BG$73)+'(10) PH Detailed Adjustments'!BH27+'(10) PH Detailed Adjustments'!BH84","v":0},{"$f":"IF($T26>0,$T26*BH$73)+'(10) PH Detailed Adjustments'!BI27+'(10) PH Detailed Adjustments'!BI84","v":0},0,{"$f":"IF($U26>0,$U26*BJ$73)+'(10) PH Detailed Adjustments'!BK27+'(10) PH Detailed Adjustments'!BK84","v":0},{"$f":"IF($U26>0,$U26*BK$73)+'(10) PH Detailed Adjustments'!BL27+'(10) PH Detailed Adjustments'!BL84","v":0},{"$f":"IF($U26>0,$U26*BL$73)+'(10) PH Detailed Adjustments'!BM27+'(10) PH Detailed Adjustments'!BM84","v":0},0,{"$f":"IF($V26>0,$V26*BN$73)+'(10) PH Detailed Adjustments'!BO27+'(10) PH Detailed Adjustments'!BO84","v":0},{"$f":"IF($V26>0,$V26*BO$73)+'(10) PH Detailed Adjustments'!BP27+'(10) PH Detailed Adjustments'!BP84","v":0},{"$f":"IF($V26>0,$V26*BP$73)+'(10) PH Detailed Adjustments'!BQ27+'(10) PH Detailed Adjustments'!BQ84","v":0},0,{"$f":"IF($W26>0,$W26*BR$73)+'(10) PH Detailed Adjustments'!BS27+'(10) PH Detailed Adjustments'!BS84","v":0},{"$f":"IF($W26>0,$W26*BS$73)+'(10) PH Detailed Adjustments'!BT27+'(10) PH Detailed Adjustments'!BT84","v":0},{"$f":"IF($W26>0,$W26*BT$73)+'(10) PH Detailed Adjustments'!BU27+'(10) PH Detailed Adjustments'!BU84","v":0},0,{"$f":"IF($X26>0,$X26*BV$73)+'(10) PH Detailed Adjustments'!BW27+'(10) PH Detailed Adjustments'!BW84","v":0},{"$f":"IF($X26>0,$X26*BW$73)+'(10) PH Detailed Adjustments'!BX27+'(10) PH Detailed Adjustments'!BX84","v":0},{"$f":"IF($X26>0,$X26*BX$73)+'(10) PH Detailed Adjustments'!BY27+'(10) PH Detailed Adjustments'!BY84","v":0},0,{"$f":"IF($Y26>0,$Y26*BZ$73)+'(10) PH Detailed Adjustments'!CA27+'(10) PH Detailed Adjustments'!CA84","v":0},{"$f":"IF($Y26>0,$Y26*CA$73)+'(10) PH Detailed Adjustments'!CB27+'(10) PH Detailed Adjustments'!CB84","v":0},{"$f":"IF($Y26>0,$Y26*CB$73)+'(10) PH Detailed Adjustments'!CC27+'(10) PH Detailed Adjustments'!CC84","v":0},0,{"$f":"IF($Z26>0,$Z26*CD$73)+'(10) PH Detailed Adjustments'!CE27+'(10) PH Detailed Adjustments'!CE84","v":0},{"$f":"IF($Z26>0,$Z26*CE$73)+'(10) PH Detailed Adjustments'!CF27+'(10) PH Detailed Adjustments'!CF84","v":0},{"$f":"IF($Z26>0,$Z26*CF$73)+'(10) PH Detailed Adjustments'!CG27+'(10) PH Detailed Adjustments'!CG84","v":0},0,{"$f":"IF($AA26>0,$AA26*CH$73)+'(10) PH Detailed Adjustments'!CI27+'(10) PH Detailed Adjustments'!CI84","v":0},{"$f":"IF($AA26>0,$AA26*CI$73)+'(10) PH Detailed Adjustments'!CJ27+'(10) PH Detailed Adjustments'!CJ84","v":0},{"$f":"IF($AA26>0,$AA26*CJ$73)+'(10) PH Detailed Adjustments'!CK27+'(10) PH Detailed Adjustments'!CK84","v":0},0,{"$f":"IF($AB26>0,$AB26*CL$73)+'(10) PH Detailed Adjustments'!CM27+'(10) PH Detailed Adjustments'!CM84","v":0},{"$f":"IF($AB26>0,$AB26*CM$73)+'(10) PH Detailed Adjustments'!CN27+'(10) PH Detailed Adjustments'!CN84","v":0},{"$f":"IF($AB26>0,$AB26*CN$73)+'(10) PH Detailed Adjustments'!CO27+'(10) PH Detailed Adjustments'!CO84","v":0},0,{"$f":"IF($AC26>0,$AC26*CP$73)+'(10) PH Detailed Adjustments'!CQ27+'(10) PH Detailed Adjustments'!CQ84","v":0},{"$f":"IF($AC26>0,$AC26*CQ$73)+'(10) PH Detailed Adjustments'!CR27+'(10) PH Detailed Adjustments'!CR84","v":0},{"$f":"IF($AC26>0,$AC26*CR$73)+'(10) PH Detailed Adjustments'!CS27+'(10) PH Detailed Adjustments'!CS84","v":0},0,{"$f":"IF($AD26>0,$AD26*CT$73)+'(10) PH Detailed Adjustments'!CU27+'(10) PH Detailed Adjustments'!CU84","v":0},{"$f":"IF($AD26>0,$AD26*CU$73)+'(10) PH Detailed Adjustments'!CV27+'(10) PH Detailed Adjustments'!CV84","v":0},{"$f":"IF($AD26>0,$AD26*CV$73)+'(10) PH Detailed Adjustments'!CW27+'(10) PH Detailed Adjustments'!CW84","v":0},0,{"$f":"IF($AE26>0,$AE26*CX$73)+'(10) PH Detailed Adjustments'!CY27+'(10) PH Detailed Adjustments'!CY84","v":0},{"$f":"IF($AE26>0,$AE26*CY$73)+'(10) PH Detailed Adjustments'!CZ27+'(10) PH Detailed Adjustments'!CZ84","v":0},{"$f":"IF($AE26>0,$AE26*CZ$73)+'(10) PH Detailed Adjustments'!DA27+'(10) PH Detailed Adjustments'!DA84","v":0},0,{"$f":"IF($AF26>0,$AF26*DB$73)+'(10) PH Detailed Adjustments'!DC27+'(10) PH Detailed Adjustments'!DC84","v":0},{"$f":"IF($AF26>0,$AF26*DC$73)+'(10) PH Detailed Adjustments'!DD27+'(10) PH Detailed Adjustments'!DD84","v":0},{"$f":"IF($AF26>0,$AF26*DD$73)+'(10) PH Detailed Adjustments'!DE27+'(10) PH Detailed Adjustments'!DE84","v":0},0,{"$f":"IF($AG26>0,$AG26*DF$73)+'(10) PH Detailed Adjustments'!DG27+'(10) PH Detailed Adjustments'!DG84","v":0},{"$f":"IF($AG26>0,$AG26*DG$73)+'(10) PH Detailed Adjustments'!DH27+'(10) PH Detailed Adjustments'!DH84","v":0},{"$f":"IF($AG26>0,$AG26*DH$73)+'(10) PH Detailed Adjustments'!DI27+'(10) PH Detailed Adjustments'!DI84","v":0},0,{"$f":"IF($AH26>0,$AH26*DJ$73)+'(10) PH Detailed Adjustments'!DK27+'(10) PH Detailed Adjustments'!DK84","v":0},{"$f":"IF($AH26>0,$AH26*DK$73)+'(10) PH Detailed Adjustments'!DL27+'(10) PH Detailed Adjustments'!DL84","v":0},{"$f":"IF($AH26>0,$AH26*DL$73)+'(10) PH Detailed Adjustments'!DM27+'(10) PH Detailed Adjustments'!DM84","v":0},0,{"$f":"IF($AI26>0,$AI26*DN$73)+'(10) PH Detailed Adjustments'!DO27+'(10) PH Detailed Adjustments'!DO84","v":0},{"$f":"IF($AI26>0,$AI26*DO$73)+'(10) PH Detailed Adjustments'!DP27+'(10) PH Detailed Adjustments'!DP84","v":0},{"$f":"IF($AI26>0,$AI26*DP$73)+'(10) PH Detailed Adjustments'!DQ27+'(10) PH Detailed Adjustments'!DQ84","v":0},0]
["Miscellaneous Supplies",{"$f":"IF($F27>0,$F27*B$73)+'(10) PH Detailed Adjustments'!C28+'(10) PH Detailed Adjustments'!C85","v":0},{"$f":"IF($F27>0,$F27*C$73)+'(10) PH Detailed Adjustments'!D28+'(10) PH Detailed Adjustments'!D85","v":0},{"$f":"IF($F27>0,$F27*D$73)+'(10) PH Detailed Adjustments'!E28+'(10) PH Detailed Adjustments'!E85","v":0},0,{"$f":"IF($G27>0,$G27*F$73)+'(10) PH Detailed Adjustments'!G28+'(10) PH Detailed Adjustments'!G85","v":0},{"$f":"IF($G27>0,$G27*G$73)+'(10) PH Detailed Adjustments'!H28+'(10) PH Detailed Adjustments'!H85","v":0},{"$f":"IF($G27>0,$G27*H$73)+'(10) PH Detailed Adjustments'!I28+'(10) PH Detailed Adjustments'!I85","v":0},0,{"$f":"IF($H27>0,$H27*J$73)+'(10) PH Detailed Adjustments'!K28+'(10) PH Detailed Adjustments'!K85","v":0},{"$f":"IF($H27>0,$H27*K$73)+'(10) PH Detailed Adjustments'!L28+'(10) PH Detailed Adjustments'!L85","v":0},{"$f":"IF($H27>0,$H27*L$73)+'(10) PH Detailed Adjustments'!M28+'(10) PH Detailed Adjustments'!M85","v":0},0,{"$f":"IF($I27>0,$I27*N$73)+'(10) PH Detailed Adjustments'!O28+'(10) PH Detailed Adjustments'!O85","v":0},{"$f":"IF($I27>0,$I27*O$73)+'(10) PH Detailed Adjustments'!P28+'(10) PH Detailed Adjustments'!P85","v":0},{"$f":"IF($I27>0,$I27*P$73)+'(10) PH Detailed Adjustments'!Q28+'(10) PH Detailed Adjustments'!Q85","v":0},0,{"$f":"IF($J27>0,$J27*R$73)+'(10) PH Detailed Adjustments'!S28+'(10) PH Detailed Adjustments'!S85","v":0},{"$f":"IF($J27>0,$J27*S$73)+'(10) PH Detailed Adjustments'!T28+'(10) PH Detailed Adjustments'!T85","v":0},{"$f":"IF($J27>0,$J27*T$73)+'(10) PH Detailed Adjustments'!U28+'(10) PH Detailed Adjustments'!U85","v":0},0,{"$f":"IF($K27>0,$K27*V$73)+'(10) PH Detailed Adjustments'!W28+'(10) PH Detailed Adjustments'!W85","v":0},{"$f":"IF($K27>0,$K27*W$73)+'(10) PH Detailed Adjustments'!X28+'(10) PH Detailed Adjustments'!X85","v":0},{"$f":"IF($K27>0,$K27*X$73)+'(10) PH Detailed Adjustments'!Y28+'(10) PH Detailed Adjustments'!Y85","v":0},0,{"$f":"IF($L27>0,$L27*Z$73)+'(10) PH Detailed Adjustments'!AA28+'(10) PH Detailed Adjustments'!AA85","v":0},{"$f":"IF($L27>0,$L27*AA$73)+'(10) PH Detailed Adjustments'!AB28+'(10) PH Detailed Adjustments'!AB85","v":0},{"$f":"IF($L27>0,$L27*AB$73)+'(10) PH Detailed Adjustments'!AC28+'(10) PH Detailed Adjustments'!AC85","v":0},0,{"$f":"IF($M27>0,$M27*AD$73)+'(10) PH Detailed Adjustments'!AE28+'(10) PH Detailed Adjustments'!AE85","v":0},{"$f":"IF($M27>0,$M27*AE$73)+'(10) PH Detailed Adjustments'!AF28+'(10) PH Detailed Adjustments'!AF85","v":0},{"$f":"IF($M27>0,$M27*AF$73)+'(10) PH Detailed Adjustments'!AG28+'(10) PH Detailed Adjustments'!AG85","v":0},0,{"$f":"IF($N27>0,$N27*AH$73)+'(10) PH Detailed Adjustments'!AI28+'(10) PH Detailed Adjustments'!AI85","v":0},{"$f":"IF($N27>0,$N27*AI$73)+'(10) PH Detailed Adjustments'!AJ28+'(10) PH Detailed Adjustments'!AJ85","v":0},{"$f":"IF($N27>0,$N27*AJ$73)+'(10) PH Detailed Adjustments'!AK28+'(10) PH Detailed Adjustments'!AK85","v":0},0,{"$f":"IF($O27>0,$O27*AL$73)+'(10) PH Detailed Adjustments'!AM28+'(10) PH Detailed Adjustments'!AM85","v":0},{"$f":"IF($O27>0,$O27*AM$73)+'(10) PH Detailed Adjustments'!AN28+'(10) PH Detailed Adjustments'!AN85","v":0},{"$f":"IF($O27>0,$O27*AN$73)+'(10) PH Detailed Adjustments'!AO28+'(10) PH Detailed Adjustments'!AO85","v":0},0,{"$f":"IF($P27>0,$P27*AP$73)+'(10) PH Detailed Adjustments'!AQ28+'(10) PH Detailed Adjustments'!AQ85","v":0},{"$f":"IF($P27>0,$P27*AQ$73)+'(10) PH Detailed Adjustments'!AR28+'(10) PH Detailed Adjustments'!AR85","v":0},{"$f":"IF($P27>0,$P27*AR$73)+'(10) PH Detailed Adjustments'!AS28+'(10) PH Detailed Adjustments'!AS85","v":0},0,{"$f":"IF($Q27>0,$Q27*AT$73)+'(10) PH Detailed Adjustments'!AU28+'(10) PH Detailed Adjustments'!AU85","v":0},{"$f":"IF($Q27>0,$Q27*AU$73)+'(10) PH Detailed Adjustments'!AV28+'(10) PH Detailed Adjustments'!AV85","v":0},{"$f":"IF($Q27>0,$Q27*AV$73)+'(10) PH Detailed Adjustments'!AW28+'(10) PH Detailed Adjustments'!AW85","v":0},0,{"$f":"IF($R27>0,$R27*AX$73)+'(10) PH Detailed Adjustments'!AY28+'(10) PH Detailed Adjustments'!AY85","v":0},{"$f":"IF($R27>0,$R27*AY$73)+'(10) PH Detailed Adjustments'!AZ28+'(10) PH Detailed Adjustments'!AZ85","v":0},{"$f":"IF($R27>0,$R27*AZ$73)+'(10) PH Detailed Adjustments'!BA28+'(10) PH Detailed Adjustments'!BA85","v":0},0,{"$f":"IF($S27>0,$S27*BB$73)+'(10) PH Detailed Adjustments'!BC28+'(10) PH Detailed Adjustments'!BC85","v":0},{"$f":"IF($S27>0,$S27*BC$73)+'(10) PH Detailed Adjustments'!BD28+'(10) PH Detailed Adjustments'!BD85","v":0},{"$f":"IF($S27>0,$S27*BD$73)+'(10) PH Detailed Adjustments'!BE28+'(10) PH Detailed Adjustments'!BE85","v":0},0,{"$f":"IF($T27>0,$T27*BF$73)+'(10) PH Detailed Adjustments'!BG28+'(10) PH Detailed Adjustments'!BG85","v":0},{"$f":"IF($T27>0,$T27*BG$73)+'(10) PH Detailed Adjustments'!BH28+'(10) PH Detailed Adjustments'!BH85","v":0},{"$f":"IF($T27>0,$T27*BH$73)+'(10) PH Detailed Adjustments'!BI28+'(10) PH Detailed Adjustments'!BI85","v":0},0,{"$f":"IF($U27>0,$U27*BJ$73)+'(10) PH Detailed Adjustments'!BK28+'(10) PH Detailed Adjustments'!BK85","v":0},{"$f":"IF($U27>0,$U27*BK$73)+'(10) PH Detailed Adjustments'!BL28+'(10) PH Detailed Adjustments'!BL85","v":0},{"$f":"IF($U27>0,$U27*BL$73)+'(10) PH Detailed Adjustments'!BM28+'(10) PH Detailed Adjustments'!BM85","v":0},0,{"$f":"IF($V27>0,$V27*BN$73)+'(10) PH Detailed Adjustments'!BO28+'(10) PH Detailed Adjustments'!BO85","v":0},{"$f":"IF($V27>0,$V27*BO$73)+'(10) PH Detailed Adjustments'!BP28+'(10) PH Detailed Adjustments'!BP85","v":0},{"$f":"IF($V27>0,$V27*BP$73)+'(10) PH Detailed Adjustments'!BQ28+'(10) PH Detailed Adjustments'!BQ85","v":0},0,{"$f":"IF($W27>0,$W27*BR$73)+'(10) PH Detailed Adjustments'!BS28+'(10) PH Detailed Adjustments'!BS85","v":0},{"$f":"IF($W27>0,$W27*BS$73)+'(10) PH Detailed Adjustments'!BT28+'(10) PH Detailed Adjustments'!BT85","v":0},{"$f":"IF($W27>0,$W27*BT$73)+'(10) PH Detailed Adjustments'!BU28+'(10) PH Detailed Adjustments'!BU85","v":0},0,{"$f":"IF($X27>0,$X27*BV$73)+'(10) PH Detailed Adjustments'!BW28+'(10) PH Detailed Adjustments'!BW85","v":0},{"$f":"IF($X27>0,$X27*BW$73)+'(10) PH Detailed Adjustments'!BX28+'(10) PH Detailed Adjustments'!BX85","v":0},{"$f":"IF($X27>0,$X27*BX$73)+'(10) PH Detailed Adjustments'!BY28+'(10) PH Detailed Adjustments'!BY85","v":0},0,{"$f":"IF($Y27>0,$Y27*BZ$73)+'(10) PH Detailed Adjustments'!CA28+'(10) PH Detailed Adjustments'!CA85","v":0},{"$f":"IF($Y27>0,$Y27*CA$73)+'(10) PH Detailed Adjustments'!CB28+'(10) PH Detailed Adjustments'!CB85","v":0},{"$f":"IF($Y27>0,$Y27*CB$73)+'(10) PH Detailed Adjustments'!CC28+'(10) PH Detailed Adjustments'!CC85","v":0},0,{"$f":"IF($Z27>0,$Z27*CD$73)+'(10) PH Detailed Adjustments'!CE28+'(10) PH Detailed Adjustments'!CE85","v":0},{"$f":"IF($Z27>0,$Z27*CE$73)+'(10) PH Detailed Adjustments'!CF28+'(10) PH Detailed Adjustments'!CF85","v":0},{"$f":"IF($Z27>0,$Z27*CF$73)+'(10) PH Detailed Adjustments'!CG28+'(10) PH Detailed Adjustments'!CG85","v":0},0,{"$f":"IF($AA27>0,$AA27*CH$73)+'(10) PH Detailed Adjustments'!CI28+'(10) PH Detailed Adjustments'!CI85","v":0},{"$f":"IF($AA27>0,$AA27*CI$73)+'(10) PH Detailed Adjustments'!CJ28+'(10) PH Detailed Adjustments'!CJ85","v":0},{"$f":"IF($AA27>0,$AA27*CJ$73)+'(10) PH Detailed Adjustments'!CK28+'(10) PH Detailed Adjustments'!CK85","v":0},0,{"$f":"IF($AB27>0,$AB27*CL$73)+'(10) PH Detailed Adjustments'!CM28+'(10) PH Detailed Adjustments'!CM85","v":0},{"$f":"IF($AB27>0,$AB27*CM$73)+'(10) PH Detailed Adjustments'!CN28+'(10) PH Detailed Adjustments'!CN85","v":0},{"$f":"IF($AB27>0,$AB27*CN$73)+'(10) PH Detailed Adjustments'!CO28+'(10) PH Detailed Adjustments'!CO85","v":0},0,{"$f":"IF($AC27>0,$AC27*CP$73)+'(10) PH Detailed Adjustments'!CQ28+'(10) PH Detailed Adjustments'!CQ85","v":0},{"$f":"IF($AC27>0,$AC27*CQ$73)+'(10) PH Detailed Adjustments'!CR28+'(10) PH Detailed Adjustments'!CR85","v":0},{"$f":"IF($AC27>0,$AC27*CR$73)+'(10) PH Detailed Adjustments'!CS28+'(10) PH Detailed Adjustments'!CS85","v":0},0,{"$f":"IF($AD27>0,$AD27*CT$73)+'(10) PH Detailed Adjustments'!CU28+'(10) PH Detailed Adjustments'!CU85","v":0},{"$f":"IF($AD27>0,$AD27*CU$73)+'(10) PH Detailed Adjustments'!CV28+'(10) PH Detailed Adjustments'!CV85","v":0},{"$f":"IF($AD27>0,$AD27*CV$73)+'(10) PH Detailed Adjustments'!CW28+'(10) PH Detailed Adjustments'!CW85","v":0},0,{"$f":"IF($AE27>0,$AE27*CX$73)+'(10) PH Detailed Adjustments'!CY28+'(10) PH Detailed Adjustments'!CY85","v":0},{"$f":"IF($AE27>0,$AE27*CY$73)+'(10) PH Detailed Adjustments'!CZ28+'(10) PH Detailed Adjustments'!CZ85","v":0},{"$f":"IF($AE27>0,$AE27*CZ$73)+'(10) PH Detailed Adjustments'!DA28+'(10) PH Detailed Adjustments'!DA85","v":0},0,{"$f":"IF($AF27>0,$AF27*DB$73)+'(10) PH Detailed Adjustments'!DC28+'(10) PH Detailed Adjustments'!DC85","v":0},{"$f":"IF($AF27>0,$AF27*DC$73)+'(10) PH Detailed Adjustments'!DD28+'(10) PH Detailed Adjustments'!DD85","v":0},{"$f":"IF($AF27>0,$AF27*DD$73)+'(10) PH Detailed Adjustments'!DE28+'(10) PH Detailed Adjustments'!DE85","v":0},0,{"$f":"IF($AG27>0,$AG27*DF$73)+'(10) PH Detailed Adjustments'!DG28+'(10) PH Detailed Adjustments'!DG85","v":0},{"$f":"IF($AG27>0,$AG27*DG$73)+'(10) PH Detailed Adjustments'!DH28+'(10) PH Detailed Adjustments'!DH85","v":0},{"$f":"IF($AG27>0,$AG27*DH$73)+'(10) PH Detailed Adjustments'!DI28+'(10) PH Detailed Adjustments'!DI85","v":0},0,{"$f":"IF($AH27>0,$AH27*DJ$73)+'(10) PH Detailed Adjustments'!DK28+'(10) PH Detailed Adjustments'!DK85","v":0},{"$f":"IF($AH27>0,$AH27*DK$73)+'(10) PH Detailed Adjustments'!DL28+'(10) PH Detailed Adjustments'!DL85","v":0},{"$f":"IF($AH27>0,$AH27*DL$73)+'(10) PH Detailed Adjustments'!DM28+'(10) PH Detailed Adjustments'!DM85","v":0},0,{"$f":"IF($AI27>0,$AI27*DN$73)+'(10) PH Detailed Adjustments'!DO28+'(10) PH Detailed Adjustments'!DO85","v":0},{"$f":"IF($AI27>0,$AI27*DO$73)+'(10) PH Detailed Adjustments'!DP28+'(10) PH Detailed Adjustments'!DP85","v":0},{"$f":"IF($AI27>0,$AI27*DP$73)+'(10) PH Detailed Adjustments'!DQ28+'(10) PH Detailed Adjustments'!DQ85","v":0},0]
["Operating Expenses"]
["Communications",{"$f":"IF($F29>0,$F29*B$73)+'(10) PH Detailed Adjustments'!C30+'(10) PH Detailed Adjustments'!C87","v":0},{"$f":"IF($F29>0,$F29*C$73)+'(10) PH Detailed Adjustments'!D30+'(10) PH Detailed Adjustments'!D87","v":0},{"$f":"IF($F29>0,$F29*D$73)+'(10) PH Detailed Adjustments'!E30+'(10) PH Detailed Adjustments'!E87","v":0},{"$f":"SUM(B90:D90)","v":0},{"$f":"IF($G29>0,$G29*F$73)+'(10) PH Detailed Adjustments'!G30+'(10) PH Detailed Adjustments'!G87","v":0},{"$f":"IF($G29>0,$G29*G$73)+'(10) PH Detailed Adjustments'!H30+'(10) PH Detailed Adjustments'!H87","v":0},{"$f":"IF($G29>0,$G29*H$73)+'(10) PH Detailed Adjustments'!I30+'(10) PH Detailed Adjustments'!I87","v":0},{"$f":"SUM(F90:H90)","v":0},{"$f":"IF($H29>0,$H29*J$73)+'(10) PH Detailed Adjustments'!K30+'(10) PH Detailed Adjustments'!K87","v":0},{"$f":"IF($H29>0,$H29*K$73)+'(10) PH Detailed Adjustments'!L30+'(10) PH Detailed Adjustments'!L87","v":0},{"$f":"IF($H29>0,$H29*L$73)+'(10) PH Detailed Adjustments'!M30+'(10) PH Detailed Adjustments'!M87","v":0},{"$f":"SUM(J90:L90)","v":0},{"$f":"IF($I29>0,$I29*N$73)+'(10) PH Detailed Adjustments'!O30+'(10) PH Detailed Adjustments'!O87","v":0},{"$f":"IF($I29>0,$I29*O$73)+'(10) PH Detailed Adjustments'!P30+'(10) PH Detailed Adjustments'!P87","v":0},{"$f":"IF($I29>0,$I29*P$73)+'(10) PH Detailed Adjustments'!Q30+'(10) PH Detailed Adjustments'!Q87","v":0},{"$f":"SUM(N90:P90)","v":0},{"$f":"IF($J29>0,$J29*R$73)+'(10) PH Detailed Adjustments'!S30+'(10) PH Detailed Adjustments'!S87","v":0},{"$f":"IF($J29>0,$J29*S$73)+'(10) PH Detailed Adjustments'!T30+'(10) PH Detailed Adjustments'!T87","v":0},{"$f":"IF($J29>0,$J29*T$73)+'(10) PH Detailed Adjustments'!U30+'(10) PH Detailed Adjustments'!U87","v":0},{"$f":"SUM(R90:T90)","v":0},{"$f":"IF($K29>0,$K29*V$73)+'(10) PH Detailed Adjustments'!W30+'(10) PH Detailed Adjustments'!W87","v":0},{"$f":"IF($K29>0,$K29*W$73)+'(10) PH Detailed Adjustments'!X30+'(10) PH Detailed Adjustments'!X87","v":0},{"$f":"IF($K29>0,$K29*X$73)+'(10) PH Detailed Adjustments'!Y30+'(10) PH Detailed Adjustments'!Y87","v":0},{"$f":"SUM(V90:X90)","v":0},{"$f":"IF($L29>0,$L29*Z$73)+'(10) PH Detailed Adjustments'!AA30+'(10) PH Detailed Adjustments'!AA87","v":0},{"$f":"IF($L29>0,$L29*AA$73)+'(10) PH Detailed Adjustments'!AB30+'(10) PH Detailed Adjustments'!AB87","v":0},{"$f":"IF($L29>0,$L29*AB$73)+'(10) PH Detailed Adjustments'!AC30+'(10) PH Detailed Adjustments'!AC87","v":0},{"$f":"SUM(Z90:AB90)","v":0},{"$f":"IF($M29>0,$M29*AD$73)+'(10) PH Detailed Adjustments'!AE30+'(10) PH Detailed Adjustments'!AE87","v":0},{"$f":"IF($M29>0,$M29*AE$73)+'(10) PH Detailed Adjustments'!AF30+'(10) PH Detailed Adjustments'!AF87","v":0},{"$f":"IF($M29>0,$M29*AF$73)+'(10) PH Detailed Adjustments'!AG30+'(10) PH Detailed Adjustments'!AG87","v":0},{"$f":"SUM(AD90:AF90)","v":0},{"$f":"IF($N29>0,$N29*AH$73)+'(10) PH Detailed Adjustments'!AI30+'(10) PH Detailed Adjustments'!AI87","v":0},{"$f":"IF($N29>0,$N29*AI$73)+'(10) PH Detailed Adjustments'!AJ30+'(10) PH Detailed Adjustments'!AJ87","v":0},{"$f":"IF($N29>0,$N29*AJ$73)+'(10) PH Detailed Adjustments'!AK30+'(10) PH Detailed Adjustments'!AK87","v":0},{"$f":"SUM(AH90:AJ90)","v":0},{"$f":"IF($O29>0,$O29*AL$73)+'(10) PH Detailed Adjustments'!AM30+'(10) PH Detailed Adjustments'!AM87","v":0},{"$f":"IF($O29>0,$O29*AM$73)+'(10) PH Detailed Adjustments'!AN30+'(10) PH Detailed Adjustments'!AN87","v":0},{"$f":"IF($O29>0,$O29*AN$73)+'(10) PH Detailed Adjustments'!AO30+'(10) PH Detailed Adjustments'!AO87","v":0},{"$f":"SUM(AL90:AN90)","v":0},{"$f":"IF($P29>0,$P29*AP$73)+'(10) PH Detailed Adjustments'!AQ30+'(10) PH Detailed Adjustments'!AQ87","v":0},{"$f":"IF($P29>0,$P29*AQ$73)+'(10) PH Detailed Adjustments'!AR30+'(10) PH Detailed Adjustments'!AR87","v":0},{"$f":"IF($P29>0,$P29*AR$73)+'(10) PH Detailed Adjustments'!AS30+'(10) PH Detailed Adjustments'!AS87","v":0},{"$f":"SUM(AP90:AR90)","v":0},{"$f":"IF($Q29>0,$Q29*AT$73)+'(10) PH Detailed Adjustments'!AU30+'(10) PH Detailed Adjustments'!AU87","v":0},{"$f":"IF($Q29>0,$Q29*AU$73)+'(10) PH Detailed Adjustments'!AV30+'(10) PH Detailed Adjustments'!AV87","v":0},{"$f":"IF($Q29>0,$Q29*AV$73)+'(10) PH Detailed Adjustments'!AW30+'(10) PH Detailed Adjustments'!AW87","v":0},{"$f":"SUM(AT90:AV90)","v":0},{"$f":"IF($R29>0,$R29*AX$73)+'(10) PH Detailed Adjustments'!AY30+'(10) PH Detailed Adjustments'!AY87","v":0},{"$f":"IF($R29>0,$R29*AY$73)+'(10) PH Detailed Adjustments'!AZ30+'(10) PH Detailed Adjustments'!AZ87","v":0},{"$f":"IF($R29>0,$R29*AZ$73)+'(10) PH Detailed Adjustments'!BA30+'(10) PH Detailed Adjustments'!BA87","v":0},{"$f":"SUM(AX90:AZ90)","v":0},{"$f":"IF($S29>0,$S29*BB$73)+'(10) PH Detailed Adjustments'!BC30+'(10) PH Detailed Adjustments'!BC87","v":0},{"$f":"IF($S29>0,$S29*BC$73)+'(10) PH Detailed Adjustments'!BD30+'(10) PH Detailed Adjustments'!BD87","v":0},{"$f":"IF($S29>0,$S29*BD$73)+'(10) PH Detailed Adjustments'!BE30+'(10) PH Detailed Adjustments'!BE87","v":0},{"$f":"SUM(BB90:BD90)","v":0},{"$f":"IF($T29>0,$T29*BF$73)+'(10) PH Detailed Adjustments'!BG30+'(10) PH Detailed Adjustments'!BG87","v":0},{"$f":"IF($T29>0,$T29*BG$73)+'(10) PH Detailed Adjustments'!BH30+'(10) PH Detailed Adjustments'!BH87","v":0},{"$f":"IF($T29>0,$T29*BH$73)+'(10) PH Detailed Adjustments'!BI30+'(10) PH Detailed Adjustments'!BI87","v":0},{"$f":"SUM(BF90:BH90)","v":0},{"$f":"IF($U29>0,$U29*BJ$73)+'(10) PH Detailed Adjustments'!BK30+'(10) PH Detailed Adjustments'!BK87","v":0},{"$f":"IF($U29>0,$U29*BK$73)+'(10) PH Detailed Adjustments'!BL30+'(10) PH Detailed Adjustments'!BL87","v":0},{"$f":"IF($U29>0,$U29*BL$73)+'(10) PH Detailed Adjustments'!BM30+'(10) PH Detailed Adjustments'!BM87","v":0},{"$f":"SUM(BJ90:BL90)","v":0},{"$f":"IF($V29>0,$V29*BN$73)+'(10) PH Detailed Adjustments'!BO30+'(10) PH Detailed Adjustments'!BO87","v":0},{"$f":"IF($V29>0,$V29*BO$73)+'(10) PH Detailed Adjustments'!BP30+'(10) PH Detailed Adjustments'!BP87","v":0},{"$f":"IF($V29>0,$V29*BP$73)+'(10) PH Detailed Adjustments'!BQ30+'(10) PH Detailed Adjustments'!BQ87","v":0},{"$f":"SUM(BN90:BP90)","v":0},{"$f":"IF($W29>0,$W29*BR$73)+'(10) PH Detailed Adjustments'!BS30+'(10) PH Detailed Adjustments'!BS87","v":0},{"$f":"IF($W29>0,$W29*BS$73)+'(10) PH Detailed Adjustments'!BT30+'(10) PH Detailed Adjustments'!BT87","v":0},{"$f":"IF($W29>0,$W29*BT$73)+'(10) PH Detailed Adjustments'!BU30+'(10) PH Detailed Adjustments'!BU87","v":0},{"$f":"SUM(BR90:BT90)","v":0},{"$f":"IF($X29>0,$X29*BV$73)+'(10) PH Detailed Adjustments'!BW30+'(10) PH Detailed Adjustments'!BW87","v":0},{"$f":"IF($X29>0,$X29*BW$73)+'(10) PH Detailed Adjustments'!BX30+'(10) PH Detailed Adjustments'!BX87","v":0},{"$f":"IF($X29>0,$X29*BX$73)+'(10) PH Detailed Adjustments'!BY30+'(10) PH Detailed Adjustments'!BY87","v":0},{"$f":"SUM(BV90:BX90)","v":0},{"$f":"IF($Y29>0,$Y29*BZ$73)+'(10) PH Detailed Adjustments'!CA30+'(10) PH Detailed Adjustments'!CA87","v":0},{"$f":"IF($Y29>0,$Y29*CA$73)+'(10) PH Detailed Adjustments'!CB30+'(10) PH Detailed Adjustments'!CB87","v":0},{"$f":"IF($Y29>0,$Y29*CB$73)+'(10) PH Detailed Adjustments'!CC30+'(10) PH Detailed Adjustments'!CC87","v":0},{"$f":"SUM(BZ90:CB90)","v":0},{"$f":"IF($Z29>0,$Z29*CD$73)+'(10) PH Detailed Adjustments'!CE30+'(10) PH Detailed Adjustments'!CE87","v":0},{"$f":"IF($Z29>0,$Z29*CE$73)+'(10) PH Detailed Adjustments'!CF30+'(10) PH Detailed Adjustments'!CF87","v":0},{"$f":"IF($Z29>0,$Z29*CF$73)+'(10) PH Detailed Adjustments'!CG30+'(10) PH Detailed Adjustments'!CG87","v":0},{"$f":"SUM(CD90:CF90)","v":0},{"$f":"IF($AA29>0,$AA29*CH$73)+'(10) PH Detailed Adjustments'!CI30+'(10) PH Detailed Adjustments'!CI87","v":0},{"$f":"IF($AA29>0,$AA29*CI$73)+'(10) PH Detailed Adjustments'!CJ30+'(10) PH Detailed Adjustments'!CJ87","v":0},{"$f":"IF($AA29>0,$AA29*CJ$73)+'(10) PH Detailed Adjustments'!CK30+'(10) PH Detailed Adjustments'!CK87","v":0},{"$f":"SUM(CH90:CJ90)","v":0},{"$f":"IF($AB29>0,$AB29*CL$73)+'(10) PH Detailed Adjustments'!CM30+'(10) PH Detailed Adjustments'!CM87","v":0},{"$f":"IF($AB29>0,$AB29*CM$73)+'(10) PH Detailed Adjustments'!CN30+'(10) PH Detailed Adjustments'!CN87","v":0},{"$f":"IF($AB29>0,$AB29*CN$73)+'(10) PH Detailed Adjustments'!CO30+'(10) PH Detailed Adjustments'!CO87","v":0},{"$f":"SUM(CL90:CN90)","v":0},{"$f":"IF($AC29>0,$AC29*CP$73)+'(10) PH Detailed Adjustments'!CQ30+'(10) PH Detailed Adjustments'!CQ87","v":0},{"$f":"IF($AC29>0,$AC29*CQ$73)+'(10) PH Detailed Adjustments'!CR30+'(10) PH Detailed Adjustments'!CR87","v":0},{"$f":"IF($AC29>0,$AC29*CR$73)+'(10) PH Detailed Adjustments'!CS30+'(10) PH Detailed Adjustments'!CS87","v":0},{"$f":"SUM(CP90:CR90)","v":0},{"$f":"IF($AD29>0,$AD29*CT$73)+'(10) PH Detailed Adjustments'!CU30+'(10) PH Detailed Adjustments'!CU87","v":0},{"$f":"IF($AD29>0,$AD29*CU$73)+'(10) PH Detailed Adjustments'!CV30+'(10) PH Detailed Adjustments'!CV87","v":0},{"$f":"IF($AD29>0,$AD29*CV$73)+'(10) PH Detailed Adjustments'!CW30+'(10) PH Detailed Adjustments'!CW87","v":0},{"$f":"SUM(CT90:CV90)","v":0},{"$f":"IF($AE29>0,$AE29*CX$73)+'(10) PH Detailed Adjustments'!CY30+'(10) PH Detailed Adjustments'!CY87","v":0},{"$f":"IF($AE29>0,$AE29*CY$73)+'(10) PH Detailed Adjustments'!CZ30+'(10) PH Detailed Adjustments'!CZ87","v":0},{"$f":"IF($AE29>0,$AE29*CZ$73)+'(10) PH Detailed Adjustments'!DA30+'(10) PH Detailed Adjustments'!DA87","v":0},{"$f":"SUM(CX90:CZ90)","v":0},{"$f":"IF($AF29>0,$AF29*DB$73)+'(10) PH Detailed Adjustments'!DC30+'(10) PH Detailed Adjustments'!DC87","v":0},{"$f":"IF($AF29>0,$AF29*DC$73)+'(10) PH Detailed Adjustments'!DD30+'(10) PH Detailed Adjustments'!DD87","v":0},{"$f":"IF($AF29>0,$AF29*DD$73)+'(10) PH Detailed Adjustments'!DE30+'(10) PH Detailed Adjustments'!DE87","v":0},{"$f":"SUM(DB90:DD90)","v":0},{"$f":"IF($AG29>0,$AG29*DF$73)+'(10) PH Detailed Adjustments'!DG30+'(10) PH Detailed Adjustments'!DG87","v":0},{"$f":"IF($AG29>0,$AG29*DG$73)+'(10) PH Detailed Adjustments'!DH30+'(10) PH Detailed Adjustments'!DH87","v":0},{"$f":"IF($AG29>0,$AG29*DH$73)+'(10) PH Detailed Adjustments'!DI30+'(10) PH Detailed Adjustments'!DI87","v":0},{"$f":"SUM(DF90:DH90)","v":0},{"$f":"IF($AH29>0,$AH29*DJ$73)+'(10) PH Detailed Adjustments'!DK30+'(10) PH Detailed Adjustments'!DK87","v":0},{"$f":"IF($AH29>0,$AH29*DK$73)+'(10) PH Detailed Adjustments'!DL30+'(10) PH Detailed Adjustments'!DL87","v":0},{"$f":"IF($AH29>0,$AH29*DL$73)+'(10) PH Detailed Adjustments'!DM30+'(10) PH Detailed Adjustments'!DM87","v":0},{"$f":"SUM(DJ90:DL90)","v":0},{"$f":"IF($AI29>0,$AI29*DN$73)+'(10) PH Detailed Adjustments'!DO30+'(10) PH Detailed Adjustments'!DO87","v":0},{"$f":"IF($AI29>0,$AI29*DO$73)+'(10) PH Detailed Adjustments'!DP30+'(10) PH Detailed Adjustments'!DP87","v":0},{"$f":"IF($AI29>0,$AI29*DP$73)+'(10) PH Detailed Adjustments'!DQ30+'(10) PH Detailed Adjustments'!DQ87","v":0},{"$f":"SUM(DN90:DP90)","v":0}]
["Depreciation - Structures and Improvements",{"$f":"IF($F30>0,$F30*B$73)+'(10) PH Detailed Adjustments'!C31+'(10) PH Detailed Adjustments'!C88","v":0},{"$f":"IF($F30>0,$F30*C$73)+'(10) PH Detailed Adjustments'!D31+'(10) PH Detailed Adjustments'!D88","v":0},{"$f":"IF($F30>0,$F30*D$73)+'(10) PH Detailed Adjustments'!E31+'(10) PH Detailed Adjustments'!E88","v":0},0,{"$f":"IF($G30>0,$G30*F$73)+'(10) PH Detailed Adjustments'!G31+'(10) PH Detailed Adjustments'!G88","v":0},{"$f":"IF($G30>0,$G30*G$73)+'(10) PH Detailed Adjustments'!H31+'(10) PH Detailed Adjustments'!H88","v":0},{"$f":"IF($G30>0,$G30*H$73)+'(10) PH Detailed Adjustments'!I31+'(10) PH Detailed Adjustments'!I88","v":0},0,{"$f":"IF($H30>0,$H30*J$73)+'(10) PH Detailed Adjustments'!K31+'(10) PH Detailed Adjustments'!K88","v":0},{"$f":"IF($H30>0,$H30*K$73)+'(10) PH Detailed Adjustments'!L31+'(10) PH Detailed Adjustments'!L88","v":0},{"$f":"IF($H30>0,$H30*L$73)+'(10) PH Detailed Adjustments'!M31+'(10) PH Detailed Adjustments'!M88","v":0},0,{"$f":"IF($I30>0,$I30*N$73)+'(10) PH Detailed Adjustments'!O31+'(10) PH Detailed Adjustments'!O88","v":0},{"$f":"IF($I30>0,$I30*O$73)+'(10) PH Detailed Adjustments'!P31+'(10) PH Detailed Adjustments'!P88","v":0},{"$f":"IF($I30>0,$I30*P$73)+'(10) PH Detailed Adjustments'!Q31+'(10) PH Detailed Adjustments'!Q88","v":0},0,{"$f":"IF($J30>0,$J30*R$73)+'(10) PH Detailed Adjustments'!S31+'(10) PH Detailed Adjustments'!S88","v":0},{"$f":"IF($J30>0,$J30*S$73)+'(10) PH Detailed Adjustments'!T31+'(10) PH Detailed Adjustments'!T88","v":0},{"$f":"IF($J30>0,$J30*T$73)+'(10) PH Detailed Adjustments'!U31+'(10) PH Detailed Adjustments'!U88","v":0},0,{"$f":"IF($K30>0,$K30*V$73)+'(10) PH Detailed Adjustments'!W31+'(10) PH Detailed Adjustments'!W88","v":0},{"$f":"IF($K30>0,$K30*W$73)+'(10) PH Detailed Adjustments'!X31+'(10) PH Detailed Adjustments'!X88","v":0},{"$f":"IF($K30>0,$K30*X$73)+'(10) PH Detailed Adjustments'!Y31+'(10) PH Detailed Adjustments'!Y88","v":0},0,{"$f":"IF($L30>0,$L30*Z$73)+'(10) PH Detailed Adjustments'!AA31+'(10) PH Detailed Adjustments'!AA88","v":0},{"$f":"IF($L30>0,$L30*AA$73)+'(10) PH Detailed Adjustments'!AB31+'(10) PH Detailed Adjustments'!AB88","v":0},{"$f":"IF($L30>0,$L30*AB$73)+'(10) PH Detailed Adjustments'!AC31+'(10) PH Detailed Adjustments'!AC88","v":0},0,{"$f":"IF($M30>0,$M30*AD$73)+'(10) PH Detailed Adjustments'!AE31+'(10) PH Detailed Adjustments'!AE88","v":0},{"$f":"IF($M30>0,$M30*AE$73)+'(10) PH Detailed Adjustments'!AF31+'(10) PH Detailed Adjustments'!AF88","v":0},{"$f":"IF($M30>0,$M30*AF$73)+'(10) PH Detailed Adjustments'!AG31+'(10) PH Detailed Adjustments'!AG88","v":0},0,{"$f":"IF($N30>0,$N30*AH$73)+'(10) PH Detailed Adjustments'!AI31+'(10) PH Detailed Adjustments'!AI88","v":0},{"$f":"IF($N30>0,$N30*AI$73)+'(10) PH Detailed Adjustments'!AJ31+'(10) PH Detailed Adjustments'!AJ88","v":0},{"$f":"IF($N30>0,$N30*AJ$73)+'(10) PH Detailed Adjustments'!AK31+'(10) PH Detailed Adjustments'!AK88","v":0},0,{"$f":"IF($O30>0,$O30*AL$73)+'(10) PH Detailed Adjustments'!AM31+'(10) PH Detailed Adjustments'!AM88","v":0},{"$f":"IF($O30>0,$O30*AM$73)+'(10) PH Detailed Adjustments'!AN31+'(10) PH Detailed Adjustments'!AN88","v":0},{"$f":"IF($O30>0,$O30*AN$73)+'(10) PH Detailed Adjustments'!AO31+'(10) PH Detailed Adjustments'!AO88","v":0},0,{"$f":"IF($P30>0,$P30*AP$73)+'(10) PH Detailed Adjustments'!AQ31+'(10) PH Detailed Adjustments'!AQ88","v":0},{"$f":"IF($P30>0,$P30*AQ$73)+'(10) PH Detailed Adjustments'!AR31+'(10) PH Detailed Adjustments'!AR88","v":0},{"$f":"IF($P30>0,$P30*AR$73)+'(10) PH Detailed Adjustments'!AS31+'(10) PH Detailed Adjustments'!AS88","v":0},0,{"$f":"IF($Q30>0,$Q30*AT$73)+'(10) PH Detailed Adjustments'!AU31+'(10) PH Detailed Adjustments'!AU88","v":0},{"$f":"IF($Q30>0,$Q30*AU$73)+'(10) PH Detailed Adjustments'!AV31+'(10) PH Detailed Adjustments'!AV88","v":0},{"$f":"IF($Q30>0,$Q30*AV$73)+'(10) PH Detailed Adjustments'!AW31+'(10) PH Detailed Adjustments'!AW88","v":0},0,{"$f":"IF($R30>0,$R30*AX$73)+'(10) PH Detailed Adjustments'!AY31+'(10) PH Detailed Adjustments'!AY88","v":0},{"$f":"IF($R30>0,$R30*AY$73)+'(10) PH Detailed Adjustments'!AZ31+'(10) PH Detailed Adjustments'!AZ88","v":0},{"$f":"IF($R30>0,$R30*AZ$73)+'(10) PH Detailed Adjustments'!BA31+'(10) PH Detailed Adjustments'!BA88","v":0},0,{"$f":"IF($S30>0,$S30*BB$73)+'(10) PH Detailed Adjustments'!BC31+'(10) PH Detailed Adjustments'!BC88","v":0},{"$f":"IF($S30>0,$S30*BC$73)+'(10) PH Detailed Adjustments'!BD31+'(10) PH Detailed Adjustments'!BD88","v":0},{"$f":"IF($S30>0,$S30*BD$73)+'(10) PH Detailed Adjustments'!BE31+'(10) PH Detailed Adjustments'!BE88","v":0},0,{"$f":"IF($T30>0,$T30*BF$73)+'(10) PH Detailed Adjustments'!BG31+'(10) PH Detailed Adjustments'!BG88","v":0},{"$f":"IF($T30>0,$T30*BG$73)+'(10) PH Detailed Adjustments'!BH31+'(10) PH Detailed Adjustments'!BH88","v":0},{"$f":"IF($T30>0,$T30*BH$73)+'(10) PH Detailed Adjustments'!BI31+'(10) PH Detailed Adjustments'!BI88","v":0},0,{"$f":"IF($U30>0,$U30*BJ$73)+'(10) PH Detailed Adjustments'!BK31+'(10) PH Detailed Adjustments'!BK88","v":0},{"$f":"IF($U30>0,$U30*BK$73)+'(10) PH Detailed Adjustments'!BL31+'(10) PH Detailed Adjustments'!BL88","v":0},{"$f":"IF($U30>0,$U30*BL$73)+'(10) PH Detailed Adjustments'!BM31+'(10) PH Detailed Adjustments'!BM88","v":0},0,{"$f":"IF($V30>0,$V30*BN$73)+'(10) PH Detailed Adjustments'!BO31+'(10) PH Detailed Adjustments'!BO88","v":0},{"$f":"IF($V30>0,$V30*BO$73)+'(10) PH Detailed Adjustments'!BP31+'(10) PH Detailed Adjustments'!BP88","v":0},{"$f":"IF($V30>0,$V30*BP$73)+'(10) PH Detailed Adjustments'!BQ31+'(10) PH Detailed Adjustments'!BQ88","v":0},0,{"$f":"IF($W30>0,$W30*BR$73)+'(10) PH Detailed Adjustments'!BS31+'(10) PH Detailed Adjustments'!BS88","v":0},{"$f":"IF($W30>0,$W30*BS$73)+'(10) PH Detailed Adjustments'!BT31+'(10) PH Detailed Adjustments'!BT88","v":0},{"$f":"IF($W30>0,$W30*BT$73)+'(10) PH Detailed Adjustments'!BU31+'(10) PH Detailed Adjustments'!BU88","v":0},0,{"$f":"IF($X30>0,$X30*BV$73)+'(10) PH Detailed Adjustments'!BW31+'(10) PH Detailed Adjustments'!BW88","v":0},{"$f":"IF($X30>0,$X30*BW$73)+'(10) PH Detailed Adjustments'!BX31+'(10) PH Detailed Adjustments'!BX88","v":0},{"$f":"IF($X30>0,$X30*BX$73)+'(10) PH Detailed Adjustments'!BY31+'(10) PH Detailed Adjustments'!BY88","v":0},0,{"$f":"IF($Y30>0,$Y30*BZ$73)+'(10) PH Detailed Adjustments'!CA31+'(10) PH Detailed Adjustments'!CA88","v":0},{"$f":"IF($Y30>0,$Y30*CA$73)+'(10) PH Detailed Adjustments'!CB31+'(10) PH Detailed Adjustments'!CB88","v":0},{"$f":"IF($Y30>0,$Y30*CB$73)+'(10) PH Detailed Adjustments'!CC31+'(10) PH Detailed Adjustments'!CC88","v":0},0,{"$f":"IF($Z30>0,$Z30*CD$73)+'(10) PH Detailed Adjustments'!CE31+'(10) PH Detailed Adjustments'!CE88","v":0},{"$f":"IF($Z30>0,$Z30*CE$73)+'(10) PH Detailed Adjustments'!CF31+'(10) PH Detailed Adjustments'!CF88","v":0},{"$f":"IF($Z30>0,$Z30*CF$73)+'(10) PH Detailed Adjustments'!CG31+'(10) PH Detailed Adjustments'!CG88","v":0},0,{"$f":"IF($AA30>0,$AA30*CH$73)+'(10) PH Detailed Adjustments'!CI31+'(10) PH Detailed Adjustments'!CI88","v":0},{"$f":"IF($AA30>0,$AA30*CI$73)+'(10) PH Detailed Adjustments'!CJ31+'(10) PH Detailed Adjustments'!CJ88","v":0},{"$f":"IF($AA30>0,$AA30*CJ$73)+'(10) PH Detailed Adjustments'!CK31+'(10) PH Detailed Adjustments'!CK88","v":0},0,{"$f":"IF($AB30>0,$AB30*CL$73)+'(10) PH Detailed Adjustments'!CM31+'(10) PH Detailed Adjustments'!CM88","v":0},{"$f":"IF($AB30>0,$AB30*CM$73)+'(10) PH Detailed Adjustments'!CN31+'(10) PH Detailed Adjustments'!CN88","v":0},{"$f":"IF($AB30>0,$AB30*CN$73)+'(10) PH Detailed Adjustments'!CO31+'(10) PH Detailed Adjustments'!CO88","v":0},0,{"$f":"IF($AC30>0,$AC30*CP$73)+'(10) PH Detailed Adjustments'!CQ31+'(10) PH Detailed Adjustments'!CQ88","v":0},{"$f":"IF($AC30>0,$AC30*CQ$73)+'(10) PH Detailed Adjustments'!CR31+'(10) PH Detailed Adjustments'!CR88","v":0},{"$f":"IF($AC30>0,$AC30*CR$73)+'(10) PH Detailed Adjustments'!CS31+'(10) PH Detailed Adjustments'!CS88","v":0},0,{"$f":"IF($AD30>0,$AD30*CT$73)+'(10) PH Detailed Adjustments'!CU31+'(10) PH Detailed Adjustments'!CU88","v":0},{"$f":"IF($AD30>0,$AD30*CU$73)+'(10) PH Detailed Adjustments'!CV31+'(10) PH Detailed Adjustments'!CV88","v":0},{"$f":"IF($AD30>0,$AD30*CV$73)+'(10) PH Detailed Adjustments'!CW31+'(10) PH Detailed Adjustments'!CW88","v":0},0,{"$f":"IF($AE30>0,$AE30*CX$73)+'(10) PH Detailed Adjustments'!CY31+'(10) PH Detailed Adjustments'!CY88","v":0},{"$f":"IF($AE30>0,$AE30*CY$73)+'(10) PH Detailed Adjustments'!CZ31+'(10) PH Detailed Adjustments'!CZ88","v":0},{"$f":"IF($AE30>0,$AE30*CZ$73)+'(10) PH Detailed Adjustments'!DA31+'(10) PH Detailed Adjustments'!DA88","v":0},0,{"$f":"IF($AF30>0,$AF30*DB$73)+'(10) PH Detailed Adjustments'!DC31+'(10) PH Detailed Adjustments'!DC88","v":0},{"$f":"IF($AF30>0,$AF30*DC$73)+'(10) PH Detailed Adjustments'!DD31+'(10) PH Detailed Adjustments'!DD88","v":0},{"$f":"IF($AF30>0,$AF30*DD$73)+'(10) PH Detailed Adjustments'!DE31+'(10) PH Detailed Adjustments'!DE88","v":0},0,{"$f":"IF($AG30>0,$AG30*DF$73)+'(10) PH Detailed Adjustments'!DG31+'(10) PH Detailed Adjustments'!DG88","v":0},{"$f":"IF($AG30>0,$AG30*DG$73)+'(10) PH Detailed Adjustments'!DH31+'(10) PH Detailed Adjustments'!DH88","v":0},{"$f":"IF($AG30>0,$AG30*DH$73)+'(10) PH Detailed Adjustments'!DI31+'(10) PH Detailed Adjustments'!DI88","v":0},0,{"$f":"IF($AH30>0,$AH30*DJ$73)+'(10) PH Detailed Adjustments'!DK31+'(10) PH Detailed Adjustments'!DK88","v":0},{"$f":"IF($AH30>0,$AH30*DK$73)+'(10) PH Detailed Adjustments'!DL31+'(10) PH Detailed Adjustments'!DL88","v":0},{"$f":"IF($AH30>0,$AH30*DL$73)+'(10) PH Detailed Adjustments'!DM31+'(10) PH Detailed Adjustments'!DM88","v":0},0,{"$f":"IF($AI30>0,$AI30*DN$73)+'(10) PH Detailed Adjustments'!DO31+'(10) PH Detailed Adjustments'!DO88","v":0},{"$f":"IF($AI30>0,$AI30*DO$73)+'(10) PH Detailed Adjustments'!DP31+'(10) PH Detailed Adjustments'!DP88","v":0},{"$f":"IF($AI30>0,$AI30*DP$73)+'(10) PH Detailed Adjustments'!DQ31+'(10) PH Detailed Adjustments'!DQ88","v":0},0]
["Household Expenses",{"$f":"IF($F31>0,$F31*B$73)+'(10) PH Detailed Adjustments'!C32+'(10) PH Detailed Adjustments'!C89","v":0},{"$f":"IF($F31>0,$F31*C$73)+'(10) PH Detailed Adjustments'!D32+'(10) PH Detailed Adjustments'!D89","v":0},{"$f":"IF($F31>0,$F31*D$73)+'(10) PH Detailed Adjustments'!E32+'(10) PH Detailed Adjustments'!E89","v":0},0,{"$f":"IF($G31>0,$G31*F$73)+'(10) PH Detailed Adjustments'!G32+'(10) PH Detailed Adjustments'!G89","v":0},{"$f":"IF($G31>0,$G31*G$73)+'(10) PH Detailed Adjustments'!H32+'(10) PH Detailed Adjustments'!H89","v":0},{"$f":"IF($G31>0,$G31*H$73)+'(10) PH Detailed Adjustments'!I32+'(10) PH Detailed Adjustments'!I89","v":0},0,{"$f":"IF($H31>0,$H31*J$73)+'(10) PH Detailed Adjustments'!K32+'(10) PH Detailed Adjustments'!K89","v":0},{"$f":"IF($H31>0,$H31*K$73)+'(10) PH Detailed Adjustments'!L32+'(10) PH Detailed Adjustments'!L89","v":0},{"$f":"IF($H31>0,$H31*L$73)+'(10) PH Detailed Adjustments'!M32+'(10) PH Detailed Adjustments'!M89","v":0},0,{"$f":"IF($I31>0,$I31*N$73)+'(10) PH Detailed Adjustments'!O32+'(10) PH Detailed Adjustments'!O89","v":0},{"$f":"IF($I31>0,$I31*O$73)+'(10) PH Detailed Adjustments'!P32+'(10) PH Detailed Adjustments'!P89","v":0},{"$f":"IF($I31>0,$I31*P$73)+'(10) PH Detailed Adjustments'!Q32+'(10) PH Detailed Adjustments'!Q89","v":0},0,{"$f":"IF($J31>0,$J31*R$73)+'(10) PH Detailed Adjustments'!S32+'(10) PH Detailed Adjustments'!S89","v":0},{"$f":"IF($J31>0,$J31*S$73)+'(10) PH Detailed Adjustments'!T32+'(10) PH Detailed Adjustments'!T89","v":0},{"$f":"IF($J31>0,$J31*T$73)+'(10) PH Detailed Adjustments'!U32+'(10) PH Detailed Adjustments'!U89","v":0},0,{"$f":"IF($K31>0,$K31*V$73)+'(10) PH Detailed Adjustments'!W32+'(10) PH Detailed Adjustments'!W89","v":0},{"$f":"IF($K31>0,$K31*W$73)+'(10) PH Detailed Adjustments'!X32+'(10) PH Detailed Adjustments'!X89","v":0},{"$f":"IF($K31>0,$K31*X$73)+'(10) PH Detailed Adjustments'!Y32+'(10) PH Detailed Adjustments'!Y89","v":0},0,{"$f":"IF($L31>0,$L31*Z$73)+'(10) PH Detailed Adjustments'!AA32+'(10) PH Detailed Adjustments'!AA89","v":0},{"$f":"IF($L31>0,$L31*AA$73)+'(10) PH Detailed Adjustments'!AB32+'(10) PH Detailed Adjustments'!AB89","v":0},{"$f":"IF($L31>0,$L31*AB$73)+'(10) PH Detailed Adjustments'!AC32+'(10) PH Detailed Adjustments'!AC89","v":0},0,{"$f":"IF($M31>0,$M31*AD$73)+'(10) PH Detailed Adjustments'!AE32+'(10) PH Detailed Adjustments'!AE89","v":0},{"$f":"IF($M31>0,$M31*AE$73)+'(10) PH Detailed Adjustments'!AF32+'(10) PH Detailed Adjustments'!AF89","v":0},{"$f":"IF($M31>0,$M31*AF$73)+'(10) PH Detailed Adjustments'!AG32+'(10) PH Detailed Adjustments'!AG89","v":0},0,{"$f":"IF($N31>0,$N31*AH$73)+'(10) PH Detailed Adjustments'!AI32+'(10) PH Detailed Adjustments'!AI89","v":0},{"$f":"IF($N31>0,$N31*AI$73)+'(10) PH Detailed Adjustments'!AJ32+'(10) PH Detailed Adjustments'!AJ89","v":0},{"$f":"IF($N31>0,$N31*AJ$73)+'(10) PH Detailed Adjustments'!AK32+'(10) PH Detailed Adjustments'!AK89","v":0},0,{"$f":"IF($O31>0,$O31*AL$73)+'(10) PH Detailed Adjustments'!AM32+'(10) PH Detailed Adjustments'!AM89","v":0},{"$f":"IF($O31>0,$O31*AM$73)+'(10) PH Detailed Adjustments'!AN32+'(10) PH Detailed Adjustments'!AN89","v":0},{"$f":"IF($O31>0,$O31*AN$73)+'(10) PH Detailed Adjustments'!AO32+'(10) PH Detailed Adjustments'!AO89","v":0},0,{"$f":"IF($P31>0,$P31*AP$73)+'(10) PH Detailed Adjustments'!AQ32+'(10) PH Detailed Adjustments'!AQ89","v":0},{"$f":"IF($P31>0,$P31*AQ$73)+'(10) PH Detailed Adjustments'!AR32+'(10) PH Detailed Adjustments'!AR89","v":0},{"$f":"IF($P31>0,$P31*AR$73)+'(10) PH Detailed Adjustments'!AS32+'(10) PH Detailed Adjustments'!AS89","v":0},0,{"$f":"IF($Q31>0,$Q31*AT$73)+'(10) PH Detailed Adjustments'!AU32+'(10) PH Detailed Adjustments'!AU89","v":0},{"$f":"IF($Q31>0,$Q31*AU$73)+'(10) PH Detailed Adjustments'!AV32+'(10) PH Detailed Adjustments'!AV89","v":0},{"$f":"IF($Q31>0,$Q31*AV$73)+'(10) PH Detailed Adjustments'!AW32+'(10) PH Detailed Adjustments'!AW89","v":0},0,{"$f":"IF($R31>0,$R31*AX$73)+'(10) PH Detailed Adjustments'!AY32+'(10) PH Detailed Adjustments'!AY89","v":0},{"$f":"IF($R31>0,$R31*AY$73)+'(10) PH Detailed Adjustments'!AZ32+'(10) PH Detailed Adjustments'!AZ89","v":0},{"$f":"IF($R31>0,$R31*AZ$73)+'(10) PH Detailed Adjustments'!BA32+'(10) PH Detailed Adjustments'!BA89","v":0},0,{"$f":"IF($S31>0,$S31*BB$73)+'(10) PH Detailed Adjustments'!BC32+'(10) PH Detailed Adjustments'!BC89","v":0},{"$f":"IF($S31>0,$S31*BC$73)+'(10) PH Detailed Adjustments'!BD32+'(10) PH Detailed Adjustments'!BD89","v":0},{"$f":"IF($S31>0,$S31*BD$73)+'(10) PH Detailed Adjustments'!BE32+'(10) PH Detailed Adjustments'!BE89","v":0},0,{"$f":"IF($T31>0,$T31*BF$73)+'(10) PH Detailed Adjustments'!BG32+'(10) PH Detailed Adjustments'!BG89","v":0},{"$f":"IF($T31>0,$T31*BG$73)+'(10) PH Detailed Adjustments'!BH32+'(10) PH Detailed Adjustments'!BH89","v":0},{"$f":"IF($T31>0,$T31*BH$73)+'(10) PH Detailed Adjustments'!BI32+'(10) PH Detailed Adjustments'!BI89","v":0},0,{"$f":"IF($U31>0,$U31*BJ$73)+'(10) PH Detailed Adjustments'!BK32+'(10) PH Detailed Adjustments'!BK89","v":0},{"$f":"IF($U31>0,$U31*BK$73)+'(10) PH Detailed Adjustments'!BL32+'(10) PH Detailed Adjustments'!BL89","v":0},{"$f":"IF($U31>0,$U31*BL$73)+'(10) PH Detailed Adjustments'!BM32+'(10) PH Detailed Adjustments'!BM89","v":0},0,{"$f":"IF($V31>0,$V31*BN$73)+'(10) PH Detailed Adjustments'!BO32+'(10) PH Detailed Adjustments'!BO89","v":0},{"$f":"IF($V31>0,$V31*BO$73)+'(10) PH Detailed Adjustments'!BP32+'(10) PH Detailed Adjustments'!BP89","v":0},{"$f":"IF($V31>0,$V31*BP$73)+'(10) PH Detailed Adjustments'!BQ32+'(10) PH Detailed Adjustments'!BQ89","v":0},0,{"$f":"IF($W31>0,$W31*BR$73)+'(10) PH Detailed Adjustments'!BS32+'(10) PH Detailed Adjustments'!BS89","v":0},{"$f":"IF($W31>0,$W31*BS$73)+'(10) PH Detailed Adjustments'!BT32+'(10) PH Detailed Adjustments'!BT89","v":0},{"$f":"IF($W31>0,$W31*BT$73)+'(10) PH Detailed Adjustments'!BU32+'(10) PH Detailed Adjustments'!BU89","v":0},0,{"$f":"IF($X31>0,$X31*BV$73)+'(10) PH Detailed Adjustments'!BW32+'(10) PH Detailed Adjustments'!BW89","v":0},{"$f":"IF($X31>0,$X31*BW$73)+'(10) PH Detailed Adjustments'!BX32+'(10) PH Detailed Adjustments'!BX89","v":0},{"$f":"IF($X31>0,$X31*BX$73)+'(10) PH Detailed Adjustments'!BY32+'(10) PH Detailed Adjustments'!BY89","v":0},0,{"$f":"IF($Y31>0,$Y31*BZ$73)+'(10) PH Detailed Adjustments'!CA32+'(10) PH Detailed Adjustments'!CA89","v":0},{"$f":"IF($Y31>0,$Y31*CA$73)+'(10) PH Detailed Adjustments'!CB32+'(10) PH Detailed Adjustments'!CB89","v":0},{"$f":"IF($Y31>0,$Y31*CB$73)+'(10) PH Detailed Adjustments'!CC32+'(10) PH Detailed Adjustments'!CC89","v":0},0,{"$f":"IF($Z31>0,$Z31*CD$73)+'(10) PH Detailed Adjustments'!CE32+'(10) PH Detailed Adjustments'!CE89","v":0},{"$f":"IF($Z31>0,$Z31*CE$73)+'(10) PH Detailed Adjustments'!CF32+'(10) PH Detailed Adjustments'!CF89","v":0},{"$f":"IF($Z31>0,$Z31*CF$73)+'(10) PH Detailed Adjustments'!CG32+'(10) PH Detailed Adjustments'!CG89","v":0},0,{"$f":"IF($AA31>0,$AA31*CH$73)+'(10) PH Detailed Adjustments'!CI32+'(10) PH Detailed Adjustments'!CI89","v":0},{"$f":"IF($AA31>0,$AA31*CI$73)+'(10) PH Detailed Adjustments'!CJ32+'(10) PH Detailed Adjustments'!CJ89","v":0},{"$f":"IF($AA31>0,$AA31*CJ$73)+'(10) PH Detailed Adjustments'!CK32+'(10) PH Detailed Adjustments'!CK89","v":0},0,{"$f":"IF($AB31>0,$AB31*CL$73)+'(10) PH Detailed Adjustments'!CM32+'(10) PH Detailed Adjustments'!CM89","v":0},{"$f":"IF($AB31>0,$AB31*CM$73)+'(10) PH Detailed Adjustments'!CN32+'(10) PH Detailed Adjustments'!CN89","v":0},{"$f":"IF($AB31>0,$AB31*CN$73)+'(10) PH Detailed Adjustments'!CO32+'(10) PH Detailed Adjustments'!CO89","v":0},0,{"$f":"IF($AC31>0,$AC31*CP$73)+'(10) PH Detailed Adjustments'!CQ32+'(10) PH Detailed Adjustments'!CQ89","v":0},{"$f":"IF($AC31>0,$AC31*CQ$73)+'(10) PH Detailed Adjustments'!CR32+'(10) PH Detailed Adjustments'!CR89","v":0},{"$f":"IF($AC31>0,$AC31*CR$73)+'(10) PH Detailed Adjustments'!CS32+'(10) PH Detailed Adjustments'!CS89","v":0},0,{"$f":"IF($AD31>0,$AD31*CT$73)+'(10) PH Detailed Adjustments'!CU32+'(10) PH Detailed Adjustments'!CU89","v":0},{"$f":"IF($AD31>0,$AD31*CU$73)+'(10) PH Detailed Adjustments'!CV32+'(10) PH Detailed Adjustments'!CV89","v":0},{"$f":"IF($AD31>0,$AD31*CV$73)+'(10) PH Detailed Adjustments'!CW32+'(10) PH Detailed Adjustments'!CW89","v":0},0,{"$f":"IF($AE31>0,$AE31*CX$73)+'(10) PH Detailed Adjustments'!CY32+'(10) PH Detailed Adjustments'!CY89","v":0},{"$f":"IF($AE31>0,$AE31*CY$73)+'(10) PH Detailed Adjustments'!CZ32+'(10) PH Detailed Adjustments'!CZ89","v":0},{"$f":"IF($AE31>0,$AE31*CZ$73)+'(10) PH Detailed Adjustments'!DA32+'(10) PH Detailed Adjustments'!DA89","v":0},0,{"$f":"IF($AF31>0,$AF31*DB$73)+'(10) PH Detailed Adjustments'!DC32+'(10) PH Detailed Adjustments'!DC89","v":0},{"$f":"IF($AF31>0,$AF31*DC$73)+'(10) PH Detailed Adjustments'!DD32+'(10) PH Detailed Adjustments'!DD89","v":0},{"$f":"IF($AF31>0,$AF31*DD$73)+'(10) PH Detailed Adjustments'!DE32+'(10) PH Detailed Adjustments'!DE89","v":0},0,{"$f":"IF($AG31>0,$AG31*DF$73)+'(10) PH Detailed Adjustments'!DG32+'(10) PH Detailed Adjustments'!DG89","v":0},{"$f":"IF($AG31>0,$AG31*DG$73)+'(10) PH Detailed Adjustments'!DH32+'(10) PH Detailed Adjustments'!DH89","v":0},{"$f":"IF($AG31>0,$AG31*DH$73)+'(10) PH Detailed Adjustments'!DI32+'(10) PH Detailed Adjustments'!DI89","v":0},0,{"$f":"IF($AH31>0,$AH31*DJ$73)+'(10) PH Detailed Adjustments'!DK32+'(10) PH Detailed Adjustments'!DK89","v":0},{"$f":"IF($AH31>0,$AH31*DK$73)+'(10) PH Detailed Adjustments'!DL32+'(10) PH Detailed Adjustments'!DL89","v":0},{"$f":"IF($AH31>0,$AH31*DL$73)+'(10) PH Detailed Adjustments'!DM32+'(10) PH Detailed Adjustments'!DM89","v":0},0,{"$f":"IF($AI31>0,$AI31*DN$73)+'(10) PH Detailed Adjustments'!DO32+'(10) PH Detailed Adjustments'!DO89","v":0},{"$f":"IF($AI31>0,$AI31*DO$73)+'(10) PH Detailed Adjustments'!DP32+'(10) PH Detailed Adjustments'!DP89","v":0},{"$f":"IF($AI31>0,$AI31*DP$73)+'(10) PH Detailed Adjustments'!DQ32+'(10) PH Detailed Adjustments'!DQ89","v":0},0]
["Insurance",{"$f":"IF($F32>0,$F32*B$73)+'(10) PH Detailed Adjustments'!C33+'(10) PH Detailed Adjustments'!C90","v":0},{"$f":"IF($F32>0,$F32*C$73)+'(10) PH Detailed Adjustments'!D33+'(10) PH Detailed Adjustments'!D90","v":0},{"$f":"IF($F32>0,$F32*D$73)+'(10) PH Detailed Adjustments'!E33+'(10) PH Detailed Adjustments'!E90","v":0},0,{"$f":"IF($G32>0,$G32*F$73)+'(10) PH Detailed Adjustments'!G33+'(10) PH Detailed Adjustments'!G90","v":0},{"$f":"IF($G32>0,$G32*G$73)+'(10) PH Detailed Adjustments'!H33+'(10) PH Detailed Adjustments'!H90","v":0},{"$f":"IF($G32>0,$G32*H$73)+'(10) PH Detailed Adjustments'!I33+'(10) PH Detailed Adjustments'!I90","v":0},0,{"$f":"IF($H32>0,$H32*J$73)+'(10) PH Detailed Adjustments'!K33+'(10) PH Detailed Adjustments'!K90","v":0},{"$f":"IF($H32>0,$H32*K$73)+'(10) PH Detailed Adjustments'!L33+'(10) PH Detailed Adjustments'!L90","v":0},{"$f":"IF($H32>0,$H32*L$73)+'(10) PH Detailed Adjustments'!M33+'(10) PH Detailed Adjustments'!M90","v":0},0,{"$f":"IF($I32>0,$I32*N$73)+'(10) PH Detailed Adjustments'!O33+'(10) PH Detailed Adjustments'!O90","v":0},{"$f":"IF($I32>0,$I32*O$73)+'(10) PH Detailed Adjustments'!P33+'(10) PH Detailed Adjustments'!P90","v":0},{"$f":"IF($I32>0,$I32*P$73)+'(10) PH Detailed Adjustments'!Q33+'(10) PH Detailed Adjustments'!Q90","v":0},0,{"$f":"IF($J32>0,$J32*R$73)+'(10) PH Detailed Adjustments'!S33+'(10) PH Detailed Adjustments'!S90","v":0},{"$f":"IF($J32>0,$J32*S$73)+'(10) PH Detailed Adjustments'!T33+'(10) PH Detailed Adjustments'!T90","v":0},{"$f":"IF($J32>0,$J32*T$73)+'(10) PH Detailed Adjustments'!U33+'(10) PH Detailed Adjustments'!U90","v":0},0,{"$f":"IF($K32>0,$K32*V$73)+'(10) PH Detailed Adjustments'!W33+'(10) PH Detailed Adjustments'!W90","v":0},{"$f":"IF($K32>0,$K32*W$73)+'(10) PH Detailed Adjustments'!X33+'(10) PH Detailed Adjustments'!X90","v":0},{"$f":"IF($K32>0,$K32*X$73)+'(10) PH Detailed Adjustments'!Y33+'(10) PH Detailed Adjustments'!Y90","v":0},0,{"$f":"IF($L32>0,$L32*Z$73)+'(10) PH Detailed Adjustments'!AA33+'(10) PH Detailed Adjustments'!AA90","v":0},{"$f":"IF($L32>0,$L32*AA$73)+'(10) PH Detailed Adjustments'!AB33+'(10) PH Detailed Adjustments'!AB90","v":0},{"$f":"IF($L32>0,$L32*AB$73)+'(10) PH Detailed Adjustments'!AC33+'(10) PH Detailed Adjustments'!AC90","v":0},0,{"$f":"IF($M32>0,$M32*AD$73)+'(10) PH Detailed Adjustments'!AE33+'(10) PH Detailed Adjustments'!AE90","v":0},{"$f":"IF($M32>0,$M32*AE$73)+'(10) PH Detailed Adjustments'!AF33+'(10) PH Detailed Adjustments'!AF90","v":0},{"$f":"IF($M32>0,$M32*AF$73)+'(10) PH Detailed Adjustments'!AG33+'(10) PH Detailed Adjustments'!AG90","v":0},0,{"$f":"IF($N32>0,$N32*AH$73)+'(10) PH Detailed Adjustments'!AI33+'(10) PH Detailed Adjustments'!AI90","v":0},{"$f":"IF($N32>0,$N32*AI$73)+'(10) PH Detailed Adjustments'!AJ33+'(10) PH Detailed Adjustments'!AJ90","v":0},{"$f":"IF($N32>0,$N32*AJ$73)+'(10) PH Detailed Adjustments'!AK33+'(10) PH Detailed Adjustments'!AK90","v":0},0,{"$f":"IF($O32>0,$O32*AL$73)+'(10) PH Detailed Adjustments'!AM33+'(10) PH Detailed Adjustments'!AM90","v":0},{"$f":"IF($O32>0,$O32*AM$73)+'(10) PH Detailed Adjustments'!AN33+'(10) PH Detailed Adjustments'!AN90","v":0},{"$f":"IF($O32>0,$O32*AN$73)+'(10) PH Detailed Adjustments'!AO33+'(10) PH Detailed Adjustments'!AO90","v":0},0,{"$f":"IF($P32>0,$P32*AP$73)+'(10) PH Detailed Adjustments'!AQ33+'(10) PH Detailed Adjustments'!AQ90","v":0},{"$f":"IF($P32>0,$P32*AQ$73)+'(10) PH Detailed Adjustments'!AR33+'(10) PH Detailed Adjustments'!AR90","v":0},{"$f":"IF($P32>0,$P32*AR$73)+'(10) PH Detailed Adjustments'!AS33+'(10) PH Detailed Adjustments'!AS90","v":0},0,{"$f":"IF($Q32>0,$Q32*AT$73)+'(10) PH Detailed Adjustments'!AU33+'(10) PH Detailed Adjustments'!AU90","v":0},{"$f":"IF($Q32>0,$Q32*AU$73)+'(10) PH Detailed Adjustments'!AV33+'(10) PH Detailed Adjustments'!AV90","v":0},{"$f":"IF($Q32>0,$Q32*AV$73)+'(10) PH Detailed Adjustments'!AW33+'(10) PH Detailed Adjustments'!AW90","v":0},0,{"$f":"IF($R32>0,$R32*AX$73)+'(10) PH Detailed Adjustments'!AY33+'(10) PH Detailed Adjustments'!AY90","v":0},{"$f":"IF($R32>0,$R32*AY$73)+'(10) PH Detailed Adjustments'!AZ33+'(10) PH Detailed Adjustments'!AZ90","v":0},{"$f":"IF($R32>0,$R32*AZ$73)+'(10) PH Detailed Adjustments'!BA33+'(10) PH Detailed Adjustments'!BA90","v":0},0,{"$f":"IF($S32>0,$S32*BB$73)+'(10) PH Detailed Adjustments'!BC33+'(10) PH Detailed Adjustments'!BC90","v":0},{"$f":"IF($S32>0,$S32*BC$73)+'(10) PH Detailed Adjustments'!BD33+'(10) PH Detailed Adjustments'!BD90","v":0},{"$f":"IF($S32>0,$S32*BD$73)+'(10) PH Detailed Adjustments'!BE33+'(10) PH Detailed Adjustments'!BE90","v":0},0,{"$f":"IF($T32>0,$T32*BF$73)+'(10) PH Detailed Adjustments'!BG33+'(10) PH Detailed Adjustments'!BG90","v":0},{"$f":"IF($T32>0,$T32*BG$73)+'(10) PH Detailed Adjustments'!BH33+'(10) PH Detailed Adjustments'!BH90","v":0},{"$f":"IF($T32>0,$T32*BH$73)+'(10) PH Detailed Adjustments'!BI33+'(10) PH Detailed Adjustments'!BI90","v":0},0,{"$f":"IF($U32>0,$U32*BJ$73)+'(10) PH Detailed Adjustments'!BK33+'(10) PH Detailed Adjustments'!BK90","v":0},{"$f":"IF($U32>0,$U32*BK$73)+'(10) PH Detailed Adjustments'!BL33+'(10) PH Detailed Adjustments'!BL90","v":0},{"$f":"IF($U32>0,$U32*BL$73)+'(10) PH Detailed Adjustments'!BM33+'(10) PH Detailed Adjustments'!BM90","v":0},0,{"$f":"IF($V32>0,$V32*BN$73)+'(10) PH Detailed Adjustments'!BO33+'(10) PH Detailed Adjustments'!BO90","v":0},{"$f":"IF($V32>0,$V32*BO$73)+'(10) PH Detailed Adjustments'!BP33+'(10) PH Detailed Adjustments'!BP90","v":0},{"$f":"IF($V32>0,$V32*BP$73)+'(10) PH Detailed Adjustments'!BQ33+'(10) PH Detailed Adjustments'!BQ90","v":0},0,{"$f":"IF($W32>0,$W32*BR$73)+'(10) PH Detailed Adjustments'!BS33+'(10) PH Detailed Adjustments'!BS90","v":0},{"$f":"IF($W32>0,$W32*BS$73)+'(10) PH Detailed Adjustments'!BT33+'(10) PH Detailed Adjustments'!BT90","v":0},{"$f":"IF($W32>0,$W32*BT$73)+'(10) PH Detailed Adjustments'!BU33+'(10) PH Detailed Adjustments'!BU90","v":0},0,{"$f":"IF($X32>0,$X32*BV$73)+'(10) PH Detailed Adjustments'!BW33+'(10) PH Detailed Adjustments'!BW90","v":0},{"$f":"IF($X32>0,$X32*BW$73)+'(10) PH Detailed Adjustments'!BX33+'(10) PH Detailed Adjustments'!BX90","v":0},{"$f":"IF($X32>0,$X32*BX$73)+'(10) PH Detailed Adjustments'!BY33+'(10) PH Detailed Adjustments'!BY90","v":0},0,{"$f":"IF($Y32>0,$Y32*BZ$73)+'(10) PH Detailed Adjustments'!CA33+'(10) PH Detailed Adjustments'!CA90","v":0},{"$f":"IF($Y32>0,$Y32*CA$73)+'(10) PH Detailed Adjustments'!CB33+'(10) PH Detailed Adjustments'!CB90","v":0},{"$f":"IF($Y32>0,$Y32*CB$73)+'(10) PH Detailed Adjustments'!CC33+'(10) PH Detailed Adjustments'!CC90","v":0},0,{"$f":"IF($Z32>0,$Z32*CD$73)+'(10) PH Detailed Adjustments'!CE33+'(10) PH Detailed Adjustments'!CE90","v":0},{"$f":"IF($Z32>0,$Z32*CE$73)+'(10) PH Detailed Adjustments'!CF33+'(10) PH Detailed Adjustments'!CF90","v":0},{"$f":"IF($Z32>0,$Z32*CF$73)+'(10) PH Detailed Adjustments'!CG33+'(10) PH Detailed Adjustments'!CG90","v":0},0,{"$f":"IF($AA32>0,$AA32*CH$73)+'(10) PH Detailed Adjustments'!CI33+'(10) PH Detailed Adjustments'!CI90","v":0},{"$f":"IF($AA32>0,$AA32*CI$73)+'(10) PH Detailed Adjustments'!CJ33+'(10) PH Detailed Adjustments'!CJ90","v":0},{"$f":"IF($AA32>0,$AA32*CJ$73)+'(10) PH Detailed Adjustments'!CK33+'(10) PH Detailed Adjustments'!CK90","v":0},0,{"$f":"IF($AB32>0,$AB32*CL$73)+'(10) PH Detailed Adjustments'!CM33+'(10) PH Detailed Adjustments'!CM90","v":0},{"$f":"IF($AB32>0,$AB32*CM$73)+'(10) PH Detailed Adjustments'!CN33+'(10) PH Detailed Adjustments'!CN90","v":0},{"$f":"IF($AB32>0,$AB32*CN$73)+'(10) PH Detailed Adjustments'!CO33+'(10) PH Detailed Adjustments'!CO90","v":0},0,{"$f":"IF($AC32>0,$AC32*CP$73)+'(10) PH Detailed Adjustments'!CQ33+'(10) PH Detailed Adjustments'!CQ90","v":0},{"$f":"IF($AC32>0,$AC32*CQ$73)+'(10) PH Detailed Adjustments'!CR33+'(10) PH Detailed Adjustments'!CR90","v":0},{"$f":"IF($AC32>0,$AC32*CR$73)+'(10) PH Detailed Adjustments'!CS33+'(10) PH Detailed Adjustments'!CS90","v":0},0,{"$f":"IF($AD32>0,$AD32*CT$73)+'(10) PH Detailed Adjustments'!CU33+'(10) PH Detailed Adjustments'!CU90","v":0},{"$f":"IF($AD32>0,$AD32*CU$73)+'(10) PH Detailed Adjustments'!CV33+'(10) PH Detailed Adjustments'!CV90","v":0},{"$f":"IF($AD32>0,$AD32*CV$73)+'(10) PH Detailed Adjustments'!CW33+'(10) PH Detailed Adjustments'!CW90","v":0},0,{"$f":"IF($AE32>0,$AE32*CX$73)+'(10) PH Detailed Adjustments'!CY33+'(10) PH Detailed Adjustments'!CY90","v":0},{"$f":"IF($AE32>0,$AE32*CY$73)+'(10) PH Detailed Adjustments'!CZ33+'(10) PH Detailed Adjustments'!CZ90","v":0},{"$f":"IF($AE32>0,$AE32*CZ$73)+'(10) PH Detailed Adjustments'!DA33+'(10) PH Detailed Adjustments'!DA90","v":0},0,{"$f":"IF($AF32>0,$AF32*DB$73)+'(10) PH Detailed Adjustments'!DC33+'(10) PH Detailed Adjustments'!DC90","v":0},{"$f":"IF($AF32>0,$AF32*DC$73)+'(10) PH Detailed Adjustments'!DD33+'(10) PH Detailed Adjustments'!DD90","v":0},{"$f":"IF($AF32>0,$AF32*DD$73)+'(10) PH Detailed Adjustments'!DE33+'(10) PH Detailed Adjustments'!DE90","v":0},0,{"$f":"IF($AG32>0,$AG32*DF$73)+'(10) PH Detailed Adjustments'!DG33+'(10) PH Detailed Adjustments'!DG90","v":0},{"$f":"IF($AG32>0,$AG32*DG$73)+'(10) PH Detailed Adjustments'!DH33+'(10) PH Detailed Adjustments'!DH90","v":0},{"$f":"IF($AG32>0,$AG32*DH$73)+'(10) PH Detailed Adjustments'!DI33+'(10) PH Detailed Adjustments'!DI90","v":0},0,{"$f":"IF($AH32>0,$AH32*DJ$73)+'(10) PH Detailed Adjustments'!DK33+'(10) PH Detailed Adjustments'!DK90","v":0},{"$f":"IF($AH32>0,$AH32*DK$73)+'(10) PH Detailed Adjustments'!DL33+'(10) PH Detailed Adjustments'!DL90","v":0},{"$f":"IF($AH32>0,$AH32*DL$73)+'(10) PH Detailed Adjustments'!DM33+'(10) PH Detailed Adjustments'!DM90","v":0},0,{"$f":"IF($AI32>0,$AI32*DN$73)+'(10) PH Detailed Adjustments'!DO33+'(10) PH Detailed Adjustments'!DO90","v":0},{"$f":"IF($AI32>0,$AI32*DO$73)+'(10) PH Detailed Adjustments'!DP33+'(10) PH Detailed Adjustments'!DP90","v":0},{"$f":"IF($AI32>0,$AI32*DP$73)+'(10) PH Detailed Adjustments'!DQ33+'(10) PH Detailed Adjustments'!DQ90","v":0},0]
["Interest Expense",{"$f":"IF($F33>0,$F33*B$73)+'(10) PH Detailed Adjustments'!C34+'(10) PH Detailed Adjustments'!C91","v":0},{"$f":"IF($F33>0,$F33*C$73)+'(10) PH Detailed Adjustments'!D34+'(10) PH Detailed Adjustments'!D91","v":0},{"$f":"IF($F33>0,$F33*D$73)+'(10) PH Detailed Adjustments'!E34+'(10) PH Detailed Adjustments'!E91","v":0},0,{"$f":"IF($G33>0,$G33*F$73)+'(10) PH Detailed Adjustments'!G34+'(10) PH Detailed Adjustments'!G91","v":0},{"$f":"IF($G33>0,$G33*G$73)+'(10) PH Detailed Adjustments'!H34+'(10) PH Detailed Adjustments'!H91","v":0},{"$f":"IF($G33>0,$G33*H$73)+'(10) PH Detailed Adjustments'!I34+'(10) PH Detailed Adjustments'!I91","v":0},0,{"$f":"IF($H33>0,$H33*J$73)+'(10) PH Detailed Adjustments'!K34+'(10) PH Detailed Adjustments'!K91","v":0},{"$f":"IF($H33>0,$H33*K$73)+'(10) PH Detailed Adjustments'!L34+'(10) PH Detailed Adjustments'!L91","v":0},{"$f":"IF($H33>0,$H33*L$73)+'(10) PH Detailed Adjustments'!M34+'(10) PH Detailed Adjustments'!M91","v":0},0,{"$f":"IF($I33>0,$I33*N$73)+'(10) PH Detailed Adjustments'!O34+'(10) PH Detailed Adjustments'!O91","v":0},{"$f":"IF($I33>0,$I33*O$73)+'(10) PH Detailed Adjustments'!P34+'(10) PH Detailed Adjustments'!P91","v":0},{"$f":"IF($I33>0,$I33*P$73)+'(10) PH Detailed Adjustments'!Q34+'(10) PH Detailed Adjustments'!Q91","v":0},0,{"$f":"IF($J33>0,$J33*R$73)+'(10) PH Detailed Adjustments'!S34+'(10) PH Detailed Adjustments'!S91","v":0},{"$f":"IF($J33>0,$J33*S$73)+'(10) PH Detailed Adjustments'!T34+'(10) PH Detailed Adjustments'!T91","v":0},{"$f":"IF($J33>0,$J33*T$73)+'(10) PH Detailed Adjustments'!U34+'(10) PH Detailed Adjustments'!U91","v":0},0,{"$f":"IF($K33>0,$K33*V$73)+'(10) PH Detailed Adjustments'!W34+'(10) PH Detailed Adjustments'!W91","v":0},{"$f":"IF($K33>0,$K33*W$73)+'(10) PH Detailed Adjustments'!X34+'(10) PH Detailed Adjustments'!X91","v":0},{"$f":"IF($K33>0,$K33*X$73)+'(10) PH Detailed Adjustments'!Y34+'(10) PH Detailed Adjustments'!Y91","v":0},0,{"$f":"IF($L33>0,$L33*Z$73)+'(10) PH Detailed Adjustments'!AA34+'(10) PH Detailed Adjustments'!AA91","v":0},{"$f":"IF($L33>0,$L33*AA$73)+'(10) PH Detailed Adjustments'!AB34+'(10) PH Detailed Adjustments'!AB91","v":0},{"$f":"IF($L33>0,$L33*AB$73)+'(10) PH Detailed Adjustments'!AC34+'(10) PH Detailed Adjustments'!AC91","v":0},0,{"$f":"IF($M33>0,$M33*AD$73)+'(10) PH Detailed Adjustments'!AE34+'(10) PH Detailed Adjustments'!AE91","v":0},{"$f":"IF($M33>0,$M33*AE$73)+'(10) PH Detailed Adjustments'!AF34+'(10) PH Detailed Adjustments'!AF91","v":0},{"$f":"IF($M33>0,$M33*AF$73)+'(10) PH Detailed Adjustments'!AG34+'(10) PH Detailed Adjustments'!AG91","v":0},0,{"$f":"IF($N33>0,$N33*AH$73)+'(10) PH Detailed Adjustments'!AI34+'(10) PH Detailed Adjustments'!AI91","v":0},{"$f":"IF($N33>0,$N33*AI$73)+'(10) PH Detailed Adjustments'!AJ34+'(10) PH Detailed Adjustments'!AJ91","v":0},{"$f":"IF($N33>0,$N33*AJ$73)+'(10) PH Detailed Adjustments'!AK34+'(10) PH Detailed Adjustments'!AK91","v":0},0,{"$f":"IF($O33>0,$O33*AL$73)+'(10) PH Detailed Adjustments'!AM34+'(10) PH Detailed Adjustments'!AM91","v":0},{"$f":"IF($O33>0,$O33*AM$73)+'(10) PH Detailed Adjustments'!AN34+'(10) PH Detailed Adjustments'!AN91","v":0},{"$f":"IF($O33>0,$O33*AN$73)+'(10) PH Detailed Adjustments'!AO34+'(10) PH Detailed Adjustments'!AO91","v":0},0,{"$f":"IF($P33>0,$P33*AP$73)+'(10) PH Detailed Adjustments'!AQ34+'(10) PH Detailed Adjustments'!AQ91","v":0},{"$f":"IF($P33>0,$P33*AQ$73)+'(10) PH Detailed Adjustments'!AR34+'(10) PH Detailed Adjustments'!AR91","v":0},{"$f":"IF($P33>0,$P33*AR$73)+'(10) PH Detailed Adjustments'!AS34+'(10) PH Detailed Adjustments'!AS91","v":0},0,{"$f":"IF($Q33>0,$Q33*AT$73)+'(10) PH Detailed Adjustments'!AU34+'(10) PH Detailed Adjustments'!AU91","v":0},{"$f":"IF($Q33>0,$Q33*AU$73)+'(10) PH Detailed Adjustments'!AV34+'(10) PH Detailed Adjustments'!AV91","v":0},{"$f":"IF($Q33>0,$Q33*AV$73)+'(10) PH Detailed Adjustments'!AW34+'(10) PH Detailed Adjustments'!AW91","v":0},0,{"$f":"IF($R33>0,$R33*AX$73)+'(10) PH Detailed Adjustments'!AY34+'(10) PH Detailed Adjustments'!AY91","v":0},{"$f":"IF($R33>0,$R33*AY$73)+'(10) PH Detailed Adjustments'!AZ34+'(10) PH Detailed Adjustments'!AZ91","v":0},{"$f":"IF($R33>0,$R33*AZ$73)+'(10) PH Detailed Adjustments'!BA34+'(10) PH Detailed Adjustments'!BA91","v":0},0,{"$f":"IF($S33>0,$S33*BB$73)+'(10) PH Detailed Adjustments'!BC34+'(10) PH Detailed Adjustments'!BC91","v":0},{"$f":"IF($S33>0,$S33*BC$73)+'(10) PH Detailed Adjustments'!BD34+'(10) PH Detailed Adjustments'!BD91","v":0},{"$f":"IF($S33>0,$S33*BD$73)+'(10) PH Detailed Adjustments'!BE34+'(10) PH Detailed Adjustments'!BE91","v":0},0,{"$f":"IF($T33>0,$T33*BF$73)+'(10) PH Detailed Adjustments'!BG34+'(10) PH Detailed Adjustments'!BG91","v":0},{"$f":"IF($T33>0,$T33*BG$73)+'(10) PH Detailed Adjustments'!BH34+'(10) PH Detailed Adjustments'!BH91","v":0},{"$f":"IF($T33>0,$T33*BH$73)+'(10) PH Detailed Adjustments'!BI34+'(10) PH Detailed Adjustments'!BI91","v":0},0,{"$f":"IF($U33>0,$U33*BJ$73)+'(10) PH Detailed Adjustments'!BK34+'(10) PH Detailed Adjustments'!BK91","v":0},{"$f":"IF($U33>0,$U33*BK$73)+'(10) PH Detailed Adjustments'!BL34+'(10) PH Detailed Adjustments'!BL91","v":0},{"$f":"IF($U33>0,$U33*BL$73)+'(10) PH Detailed Adjustments'!BM34+'(10) PH Detailed Adjustments'!BM91","v":0},0,{"$f":"IF($V33>0,$V33*BN$73)+'(10) PH Detailed Adjustments'!BO34+'(10) PH Detailed Adjustments'!BO91","v":0},{"$f":"IF($V33>0,$V33*BO$73)+'(10) PH Detailed Adjustments'!BP34+'(10) PH Detailed Adjustments'!BP91","v":0},{"$f":"IF($V33>0,$V33*BP$73)+'(10) PH Detailed Adjustments'!BQ34+'(10) PH Detailed Adjustments'!BQ91","v":0},0,{"$f":"IF($W33>0,$W33*BR$73)+'(10) PH Detailed Adjustments'!BS34+'(10) PH Detailed Adjustments'!BS91","v":0},{"$f":"IF($W33>0,$W33*BS$73)+'(10) PH Detailed Adjustments'!BT34+'(10) PH Detailed Adjustments'!BT91","v":0},{"$f":"IF($W33>0,$W33*BT$73)+'(10) PH Detailed Adjustments'!BU34+'(10) PH Detailed Adjustments'!BU91","v":0},0,{"$f":"IF($X33>0,$X33*BV$73)+'(10) PH Detailed Adjustments'!BW34+'(10) PH Detailed Adjustments'!BW91","v":0},{"$f":"IF($X33>0,$X33*BW$73)+'(10) PH Detailed Adjustments'!BX34+'(10) PH Detailed Adjustments'!BX91","v":0},{"$f":"IF($X33>0,$X33*BX$73)+'(10) PH Detailed Adjustments'!BY34+'(10) PH Detailed Adjustments'!BY91","v":0},0,{"$f":"IF($Y33>0,$Y33*BZ$73)+'(10) PH Detailed Adjustments'!CA34+'(10) PH Detailed Adjustments'!CA91","v":0},{"$f":"IF($Y33>0,$Y33*CA$73)+'(10) PH Detailed Adjustments'!CB34+'(10) PH Detailed Adjustments'!CB91","v":0},{"$f":"IF($Y33>0,$Y33*CB$73)+'(10) PH Detailed Adjustments'!CC34+'(10) PH Detailed Adjustments'!CC91","v":0},0,{"$f":"IF($Z33>0,$Z33*CD$73)+'(10) PH Detailed Adjustments'!CE34+'(10) PH Detailed Adjustments'!CE91","v":0},{"$f":"IF($Z33>0,$Z33*CE$73)+'(10) PH Detailed Adjustments'!CF34+'(10) PH Detailed Adjustments'!CF91","v":0},{"$f":"IF($Z33>0,$Z33*CF$73)+'(10) PH Detailed Adjustments'!CG34+'(10) PH Detailed Adjustments'!CG91","v":0},0,{"$f":"IF($AA33>0,$AA33*CH$73)+'(10) PH Detailed Adjustments'!CI34+'(10) PH Detailed Adjustments'!CI91","v":0},{"$f":"IF($AA33>0,$AA33*CI$73)+'(10) PH Detailed Adjustments'!CJ34+'(10) PH Detailed Adjustments'!CJ91","v":0},{"$f":"IF($AA33>0,$AA33*CJ$73)+'(10) PH Detailed Adjustments'!CK34+'(10) PH Detailed Adjustments'!CK91","v":0},0,{"$f":"IF($AB33>0,$AB33*CL$73)+'(10) PH Detailed Adjustments'!CM34+'(10) PH Detailed Adjustments'!CM91","v":0},{"$f":"IF($AB33>0,$AB33*CM$73)+'(10) PH Detailed Adjustments'!CN34+'(10) PH Detailed Adjustments'!CN91","v":0},{"$f":"IF($AB33>0,$AB33*CN$73)+'(10) PH Detailed Adjustments'!CO34+'(10) PH Detailed Adjustments'!CO91","v":0},0,{"$f":"IF($AC33>0,$AC33*CP$73)+'(10) PH Detailed Adjustments'!CQ34+'(10) PH Detailed Adjustments'!CQ91","v":0},{"$f":"IF($AC33>0,$AC33*CQ$73)+'(10) PH Detailed Adjustments'!CR34+'(10) PH Detailed Adjustments'!CR91","v":0},{"$f":"IF($AC33>0,$AC33*CR$73)+'(10) PH Detailed Adjustments'!CS34+'(10) PH Detailed Adjustments'!CS91","v":0},0,{"$f":"IF($AD33>0,$AD33*CT$73)+'(10) PH Detailed Adjustments'!CU34+'(10) PH Detailed Adjustments'!CU91","v":0},{"$f":"IF($AD33>0,$AD33*CU$73)+'(10) PH Detailed Adjustments'!CV34+'(10) PH Detailed Adjustments'!CV91","v":0},{"$f":"IF($AD33>0,$AD33*CV$73)+'(10) PH Detailed Adjustments'!CW34+'(10) PH Detailed Adjustments'!CW91","v":0},0,{"$f":"IF($AE33>0,$AE33*CX$73)+'(10) PH Detailed Adjustments'!CY34+'(10) PH Detailed Adjustments'!CY91","v":0},{"$f":"IF($AE33>0,$AE33*CY$73)+'(10) PH Detailed Adjustments'!CZ34+'(10) PH Detailed Adjustments'!CZ91","v":0},{"$f":"IF($AE33>0,$AE33*CZ$73)+'(10) PH Detailed Adjustments'!DA34+'(10) PH Detailed Adjustments'!DA91","v":0},0,{"$f":"IF($AF33>0,$AF33*DB$73)+'(10) PH Detailed Adjustments'!DC34+'(10) PH Detailed Adjustments'!DC91","v":0},{"$f":"IF($AF33>0,$AF33*DC$73)+'(10) PH Detailed Adjustments'!DD34+'(10) PH Detailed Adjustments'!DD91","v":0},{"$f":"IF($AF33>0,$AF33*DD$73)+'(10) PH Detailed Adjustments'!DE34+'(10) PH Detailed Adjustments'!DE91","v":0},0,{"$f":"IF($AG33>0,$AG33*DF$73)+'(10) PH Detailed Adjustments'!DG34+'(10) PH Detailed Adjustments'!DG91","v":0},{"$f":"IF($AG33>0,$AG33*DG$73)+'(10) PH Detailed Adjustments'!DH34+'(10) PH Detailed Adjustments'!DH91","v":0},{"$f":"IF($AG33>0,$AG33*DH$73)+'(10) PH Detailed Adjustments'!DI34+'(10) PH Detailed Adjustments'!DI91","v":0},0,{"$f":"IF($AH33>0,$AH33*DJ$73)+'(10) PH Detailed Adjustments'!DK34+'(10) PH Detailed Adjustments'!DK91","v":0},{"$f":"IF($AH33>0,$AH33*DK$73)+'(10) PH Detailed Adjustments'!DL34+'(10) PH Detailed Adjustments'!DL91","v":0},{"$f":"IF($AH33>0,$AH33*DL$73)+'(10) PH Detailed Adjustments'!DM34+'(10) PH Detailed Adjustments'!DM91","v":0},0,{"$f":"IF($AI33>0,$AI33*DN$73)+'(10) PH Detailed Adjustments'!DO34+'(10) PH Detailed Adjustments'!DO91","v":0},{"$f":"IF($AI33>0,$AI33*DO$73)+'(10) PH Detailed Adjustments'!DP34+'(10) PH Detailed Adjustments'!DP91","v":0},{"$f":"IF($AI33>0,$AI33*DP$73)+'(10) PH Detailed Adjustments'!DQ34+'(10) PH Detailed Adjustments'!DQ91","v":0},0]
["Lease Property Maintenance, Structures, Improvements and Grounds",{"$f":"IF($F34>0,$F34*B$73)+'(10) PH Detailed Adjustments'!C35+'(10) PH Detailed Adjustments'!C92","v":0},{"$f":"IF($F34>0,$F34*C$73)+'(10) PH Detailed Adjustments'!D35+'(10) PH Detailed Adjustments'!D92","v":0},{"$f":"IF($F34>0,$F34*D$73)+'(10) PH Detailed Adjustments'!E35+'(10) PH Detailed Adjustments'!E92","v":0},0,{"$f":"IF($G34>0,$G34*F$73)+'(10) PH Detailed Adjustments'!G35+'(10) PH Detailed Adjustments'!G92","v":0},{"$f":"IF($G34>0,$G34*G$73)+'(10) PH Detailed Adjustments'!H35+'(10) PH Detailed Adjustments'!H92","v":0},{"$f":"IF($G34>0,$G34*H$73)+'(10) PH Detailed Adjustments'!I35+'(10) PH Detailed Adjustments'!I92","v":0},0,{"$f":"IF($H34>0,$H34*J$73)+'(10) PH Detailed Adjustments'!K35+'(10) PH Detailed Adjustments'!K92","v":0},{"$f":"IF($H34>0,$H34*K$73)+'(10) PH Detailed Adjustments'!L35+'(10) PH Detailed Adjustments'!L92","v":0},{"$f":"IF($H34>0,$H34*L$73)+'(10) PH Detailed Adjustments'!M35+'(10) PH Detailed Adjustments'!M92","v":0},0,{"$f":"IF($I34>0,$I34*N$73)+'(10) PH Detailed Adjustments'!O35+'(10) PH Detailed Adjustments'!O92","v":0},{"$f":"IF($I34>0,$I34*O$73)+'(10) PH Detailed Adjustments'!P35+'(10) PH Detailed Adjustments'!P92","v":0},{"$f":"IF($I34>0,$I34*P$73)+'(10) PH Detailed Adjustments'!Q35+'(10) PH Detailed Adjustments'!Q92","v":0},0,{"$f":"IF($J34>0,$J34*R$73)+'(10) PH Detailed Adjustments'!S35+'(10) PH Detailed Adjustments'!S92","v":0},{"$f":"IF($J34>0,$J34*S$73)+'(10) PH Detailed Adjustments'!T35+'(10) PH Detailed Adjustments'!T92","v":0},{"$f":"IF($J34>0,$J34*T$73)+'(10) PH Detailed Adjustments'!U35+'(10) PH Detailed Adjustments'!U92","v":0},0,{"$f":"IF($K34>0,$K34*V$73)+'(10) PH Detailed Adjustments'!W35+'(10) PH Detailed Adjustments'!W92","v":0},{"$f":"IF($K34>0,$K34*W$73)+'(10) PH Detailed Adjustments'!X35+'(10) PH Detailed Adjustments'!X92","v":0},{"$f":"IF($K34>0,$K34*X$73)+'(10) PH Detailed Adjustments'!Y35+'(10) PH Detailed Adjustments'!Y92","v":0},0,{"$f":"IF($L34>0,$L34*Z$73)+'(10) PH Detailed Adjustments'!AA35+'(10) PH Detailed Adjustments'!AA92","v":0},{"$f":"IF($L34>0,$L34*AA$73)+'(10) PH Detailed Adjustments'!AB35+'(10) PH Detailed Adjustments'!AB92","v":0},{"$f":"IF($L34>0,$L34*AB$73)+'(10) PH Detailed Adjustments'!AC35+'(10) PH Detailed Adjustments'!AC92","v":0},0,{"$f":"IF($M34>0,$M34*AD$73)+'(10) PH Detailed Adjustments'!AE35+'(10) PH Detailed Adjustments'!AE92","v":0},{"$f":"IF($M34>0,$M34*AE$73)+'(10) PH Detailed Adjustments'!AF35+'(10) PH Detailed Adjustments'!AF92","v":0},{"$f":"IF($M34>0,$M34*AF$73)+'(10) PH Detailed Adjustments'!AG35+'(10) PH Detailed Adjustments'!AG92","v":0},0,{"$f":"IF($N34>0,$N34*AH$73)+'(10) PH Detailed Adjustments'!AI35+'(10) PH Detailed Adjustments'!AI92","v":0},{"$f":"IF($N34>0,$N34*AI$73)+'(10) PH Detailed Adjustments'!AJ35+'(10) PH Detailed Adjustments'!AJ92","v":0},{"$f":"IF($N34>0,$N34*AJ$73)+'(10) PH Detailed Adjustments'!AK35+'(10) PH Detailed Adjustments'!AK92","v":0},0,{"$f":"IF($O34>0,$O34*AL$73)+'(10) PH Detailed Adjustments'!AM35+'(10) PH Detailed Adjustments'!AM92","v":0},{"$f":"IF($O34>0,$O34*AM$73)+'(10) PH Detailed Adjustments'!AN35+'(10) PH Detailed Adjustments'!AN92","v":0},{"$f":"IF($O34>0,$O34*AN$73)+'(10) PH Detailed Adjustments'!AO35+'(10) PH Detailed Adjustments'!AO92","v":0},0,{"$f":"IF($P34>0,$P34*AP$73)+'(10) PH Detailed Adjustments'!AQ35+'(10) PH Detailed Adjustments'!AQ92","v":0},{"$f":"IF($P34>0,$P34*AQ$73)+'(10) PH Detailed Adjustments'!AR35+'(10) PH Detailed Adjustments'!AR92","v":0},{"$f":"IF($P34>0,$P34*AR$73)+'(10) PH Detailed Adjustments'!AS35+'(10) PH Detailed Adjustments'!AS92","v":0},0,{"$f":"IF($Q34>0,$Q34*AT$73)+'(10) PH Detailed Adjustments'!AU35+'(10) PH Detailed Adjustments'!AU92","v":0},{"$f":"IF($Q34>0,$Q34*AU$73)+'(10) PH Detailed Adjustments'!AV35+'(10) PH Detailed Adjustments'!AV92","v":0},{"$f":"IF($Q34>0,$Q34*AV$73)+'(10) PH Detailed Adjustments'!AW35+'(10) PH Detailed Adjustments'!AW92","v":0},0,{"$f":"IF($R34>0,$R34*AX$73)+'(10) PH Detailed Adjustments'!AY35+'(10) PH Detailed Adjustments'!AY92","v":0},{"$f":"IF($R34>0,$R34*AY$73)+'(10) PH Detailed Adjustments'!AZ35+'(10) PH Detailed Adjustments'!AZ92","v":0},{"$f":"IF($R34>0,$R34*AZ$73)+'(10) PH Detailed Adjustments'!BA35+'(10) PH Detailed Adjustments'!BA92","v":0},0,{"$f":"IF($S34>0,$S34*BB$73)+'(10) PH Detailed Adjustments'!BC35+'(10) PH Detailed Adjustments'!BC92","v":0},{"$f":"IF($S34>0,$S34*BC$73)+'(10) PH Detailed Adjustments'!BD35+'(10) PH Detailed Adjustments'!BD92","v":0},{"$f":"IF($S34>0,$S34*BD$73)+'(10) PH Detailed Adjustments'!BE35+'(10) PH Detailed Adjustments'!BE92","v":0},0,{"$f":"IF($T34>0,$T34*BF$73)+'(10) PH Detailed Adjustments'!BG35+'(10) PH Detailed Adjustments'!BG92","v":0},{"$f":"IF($T34>0,$T34*BG$73)+'(10) PH Detailed Adjustments'!BH35+'(10) PH Detailed Adjustments'!BH92","v":0},{"$f":"IF($T34>0,$T34*BH$73)+'(10) PH Detailed Adjustments'!BI35+'(10) PH Detailed Adjustments'!BI92","v":0},0,{"$f":"IF($U34>0,$U34*BJ$73)+'(10) PH Detailed Adjustments'!BK35+'(10) PH Detailed Adjustments'!BK92","v":0},{"$f":"IF($U34>0,$U34*BK$73)+'(10) PH Detailed Adjustments'!BL35+'(10) PH Detailed Adjustments'!BL92","v":0},{"$f":"IF($U34>0,$U34*BL$73)+'(10) PH Detailed Adjustments'!BM35+'(10) PH Detailed Adjustments'!BM92","v":0},0,{"$f":"IF($V34>0,$V34*BN$73)+'(10) PH Detailed Adjustments'!BO35+'(10) PH Detailed Adjustments'!BO92","v":0},{"$f":"IF($V34>0,$V34*BO$73)+'(10) PH Detailed Adjustments'!BP35+'(10) PH Detailed Adjustments'!BP92","v":0},{"$f":"IF($V34>0,$V34*BP$73)+'(10) PH Detailed Adjustments'!BQ35+'(10) PH Detailed Adjustments'!BQ92","v":0},0,{"$f":"IF($W34>0,$W34*BR$73)+'(10) PH Detailed Adjustments'!BS35+'(10) PH Detailed Adjustments'!BS92","v":0},{"$f":"IF($W34>0,$W34*BS$73)+'(10) PH Detailed Adjustments'!BT35+'(10) PH Detailed Adjustments'!BT92","v":0},{"$f":"IF($W34>0,$W34*BT$73)+'(10) PH Detailed Adjustments'!BU35+'(10) PH Detailed Adjustments'!BU92","v":0},0,{"$f":"IF($X34>0,$X34*BV$73)+'(10) PH Detailed Adjustments'!BW35+'(10) PH Detailed Adjustments'!BW92","v":0},{"$f":"IF($X34>0,$X34*BW$73)+'(10) PH Detailed Adjustments'!BX35+'(10) PH Detailed Adjustments'!BX92","v":0},{"$f":"IF($X34>0,$X34*BX$73)+'(10) PH Detailed Adjustments'!BY35+'(10) PH Detailed Adjustments'!BY92","v":0},0,{"$f":"IF($Y34>0,$Y34*BZ$73)+'(10) PH Detailed Adjustments'!CA35+'(10) PH Detailed Adjustments'!CA92","v":0},{"$f":"IF($Y34>0,$Y34*CA$73)+'(10) PH Detailed Adjustments'!CB35+'(10) PH Detailed Adjustments'!CB92","v":0},{"$f":"IF($Y34>0,$Y34*CB$73)+'(10) PH Detailed Adjustments'!CC35+'(10) PH Detailed Adjustments'!CC92","v":0},0,{"$f":"IF($Z34>0,$Z34*CD$73)+'(10) PH Detailed Adjustments'!CE35+'(10) PH Detailed Adjustments'!CE92","v":0},{"$f":"IF($Z34>0,$Z34*CE$73)+'(10) PH Detailed Adjustments'!CF35+'(10) PH Detailed Adjustments'!CF92","v":0},{"$f":"IF($Z34>0,$Z34*CF$73)+'(10) PH Detailed Adjustments'!CG35+'(10) PH Detailed Adjustments'!CG92","v":0},0,{"$f":"IF($AA34>0,$AA34*CH$73)+'(10) PH Detailed Adjustments'!CI35+'(10) PH Detailed Adjustments'!CI92","v":0},{"$f":"IF($AA34>0,$AA34*CI$73)+'(10) PH Detailed Adjustments'!CJ35+'(10) PH Detailed Adjustments'!CJ92","v":0},{"$f":"IF($AA34>0,$AA34*CJ$73)+'(10) PH Detailed Adjustments'!CK35+'(10) PH Detailed Adjustments'!CK92","v":0},0,{"$f":"IF($AB34>0,$AB34*CL$73)+'(10) PH Detailed Adjustments'!CM35+'(10) PH Detailed Adjustments'!CM92","v":0},{"$f":"IF($AB34>0,$AB34*CM$73)+'(10) PH Detailed Adjustments'!CN35+'(10) PH Detailed Adjustments'!CN92","v":0},{"$f":"IF($AB34>0,$AB34*CN$73)+'(10) PH Detailed Adjustments'!CO35+'(10) PH Detailed Adjustments'!CO92","v":0},0,{"$f":"IF($AC34>0,$AC34*CP$73)+'(10) PH Detailed Adjustments'!CQ35+'(10) PH Detailed Adjustments'!CQ92","v":0},{"$f":"IF($AC34>0,$AC34*CQ$73)+'(10) PH Detailed Adjustments'!CR35+'(10) PH Detailed Adjustments'!CR92","v":0},{"$f":"IF($AC34>0,$AC34*CR$73)+'(10) PH Detailed Adjustments'!CS35+'(10) PH Detailed Adjustments'!CS92","v":0},0,{"$f":"IF($AD34>0,$AD34*CT$73)+'(10) PH Detailed Adjustments'!CU35+'(10) PH Detailed Adjustments'!CU92","v":0},{"$f":"IF($AD34>0,$AD34*CU$73)+'(10) PH Detailed Adjustments'!CV35+'(10) PH Detailed Adjustments'!CV92","v":0},{"$f":"IF($AD34>0,$AD34*CV$73)+'(10) PH Detailed Adjustments'!CW35+'(10) PH Detailed Adjustments'!CW92","v":0},0,{"$f":"IF($AE34>0,$AE34*CX$73)+'(10) PH Detailed Adjustments'!CY35+'(10) PH Detailed Adjustments'!CY92","v":0},{"$f":"IF($AE34>0,$AE34*CY$73)+'(10) PH Detailed Adjustments'!CZ35+'(10) PH Detailed Adjustments'!CZ92","v":0},{"$f":"IF($AE34>0,$AE34*CZ$73)+'(10) PH Detailed Adjustments'!DA35+'(10) PH Detailed Adjustments'!DA92","v":0},0,{"$f":"IF($AF34>0,$AF34*DB$73)+'(10) PH Detailed Adjustments'!DC35+'(10) PH Detailed Adjustments'!DC92","v":0},{"$f":"IF($AF34>0,$AF34*DC$73)+'(10) PH Detailed Adjustments'!DD35+'(10) PH Detailed Adjustments'!DD92","v":0},{"$f":"IF($AF34>0,$AF34*DD$73)+'(10) PH Detailed Adjustments'!DE35+'(10) PH Detailed Adjustments'!DE92","v":0},0,{"$f":"IF($AG34>0,$AG34*DF$73)+'(10) PH Detailed Adjustments'!DG35+'(10) PH Detailed Adjustments'!DG92","v":0},{"$f":"IF($AG34>0,$AG34*DG$73)+'(10) PH Detailed Adjustments'!DH35+'(10) PH Detailed Adjustments'!DH92","v":0},{"$f":"IF($AG34>0,$AG34*DH$73)+'(10) PH Detailed Adjustments'!DI35+'(10) PH Detailed Adjustments'!DI92","v":0},0,{"$f":"IF($AH34>0,$AH34*DJ$73)+'(10) PH Detailed Adjustments'!DK35+'(10) PH Detailed Adjustments'!DK92","v":0},{"$f":"IF($AH34>0,$AH34*DK$73)+'(10) PH Detailed Adjustments'!DL35+'(10) PH Detailed Adjustments'!DL92","v":0},{"$f":"IF($AH34>0,$AH34*DL$73)+'(10) PH Detailed Adjustments'!DM35+'(10) PH Detailed Adjustments'!DM92","v":0},0,{"$f":"IF($AI34>0,$AI34*DN$73)+'(10) PH Detailed Adjustments'!DO35+'(10) PH Detailed Adjustments'!DO92","v":0},{"$f":"IF($AI34>0,$AI34*DO$73)+'(10) PH Detailed Adjustments'!DP35+'(10) PH Detailed Adjustments'!DP92","v":0},{"$f":"IF($AI34>0,$AI34*DP$73)+'(10) PH Detailed Adjustments'!DQ35+'(10) PH Detailed Adjustments'!DQ92","v":0},0]
["Maintenance - Structures, Improvements, and Grounds",{"$f":"IF($F35>0,$F35*B$73)+'(10) PH Detailed Adjustments'!C36+'(10) PH Detailed Adjustments'!C93","v":0},{"$f":"IF($F35>0,$F35*C$73)+'(10) PH Detailed Adjustments'!D36+'(10) PH Detailed Adjustments'!D93","v":0},{"$f":"IF($F35>0,$F35*D$73)+'(10) PH Detailed Adjustments'!E36+'(10) PH Detailed Adjustments'!E93","v":0},0,{"$f":"IF($G35>0,$G35*F$73)+'(10) PH Detailed Adjustments'!G36+'(10) PH Detailed Adjustments'!G93","v":0},{"$f":"IF($G35>0,$G35*G$73)+'(10) PH Detailed Adjustments'!H36+'(10) PH Detailed Adjustments'!H93","v":0},{"$f":"IF($G35>0,$G35*H$73)+'(10) PH Detailed Adjustments'!I36+'(10) PH Detailed Adjustments'!I93","v":0},0,{"$f":"IF($H35>0,$H35*J$73)+'(10) PH Detailed Adjustments'!K36+'(10) PH Detailed Adjustments'!K93","v":0},{"$f":"IF($H35>0,$H35*K$73)+'(10) PH Detailed Adjustments'!L36+'(10) PH Detailed Adjustments'!L93","v":0},{"$f":"IF($H35>0,$H35*L$73)+'(10) PH Detailed Adjustments'!M36+'(10) PH Detailed Adjustments'!M93","v":0},0,{"$f":"IF($I35>0,$I35*N$73)+'(10) PH Detailed Adjustments'!O36+'(10) PH Detailed Adjustments'!O93","v":0},{"$f":"IF($I35>0,$I35*O$73)+'(10) PH Detailed Adjustments'!P36+'(10) PH Detailed Adjustments'!P93","v":0},{"$f":"IF($I35>0,$I35*P$73)+'(10) PH Detailed Adjustments'!Q36+'(10) PH Detailed Adjustments'!Q93","v":0},0,{"$f":"IF($J35>0,$J35*R$73)+'(10) PH Detailed Adjustments'!S36+'(10) PH Detailed Adjustments'!S93","v":0},{"$f":"IF($J35>0,$J35*S$73)+'(10) PH Detailed Adjustments'!T36+'(10) PH Detailed Adjustments'!T93","v":0},{"$f":"IF($J35>0,$J35*T$73)+'(10) PH Detailed Adjustments'!U36+'(10) PH Detailed Adjustments'!U93","v":0},0,{"$f":"IF($K35>0,$K35*V$73)+'(10) PH Detailed Adjustments'!W36+'(10) PH Detailed Adjustments'!W93","v":0},{"$f":"IF($K35>0,$K35*W$73)+'(10) PH Detailed Adjustments'!X36+'(10) PH Detailed Adjustments'!X93","v":0},{"$f":"IF($K35>0,$K35*X$73)+'(10) PH Detailed Adjustments'!Y36+'(10) PH Detailed Adjustments'!Y93","v":0},0,{"$f":"IF($L35>0,$L35*Z$73)+'(10) PH Detailed Adjustments'!AA36+'(10) PH Detailed Adjustments'!AA93","v":0},{"$f":"IF($L35>0,$L35*AA$73)+'(10) PH Detailed Adjustments'!AB36+'(10) PH Detailed Adjustments'!AB93","v":0},{"$f":"IF($L35>0,$L35*AB$73)+'(10) PH Detailed Adjustments'!AC36+'(10) PH Detailed Adjustments'!AC93","v":0},0,{"$f":"IF($M35>0,$M35*AD$73)+'(10) PH Detailed Adjustments'!AE36+'(10) PH Detailed Adjustments'!AE93","v":0},{"$f":"IF($M35>0,$M35*AE$73)+'(10) PH Detailed Adjustments'!AF36+'(10) PH Detailed Adjustments'!AF93","v":0},{"$f":"IF($M35>0,$M35*AF$73)+'(10) PH Detailed Adjustments'!AG36+'(10) PH Detailed Adjustments'!AG93","v":0},0,{"$f":"IF($N35>0,$N35*AH$73)+'(10) PH Detailed Adjustments'!AI36+'(10) PH Detailed Adjustments'!AI93","v":0},{"$f":"IF($N35>0,$N35*AI$73)+'(10) PH Detailed Adjustments'!AJ36+'(10) PH Detailed Adjustments'!AJ93","v":0},{"$f":"IF($N35>0,$N35*AJ$73)+'(10) PH Detailed Adjustments'!AK36+'(10) PH Detailed Adjustments'!AK93","v":0},0,{"$f":"IF($O35>0,$O35*AL$73)+'(10) PH Detailed Adjustments'!AM36+'(10) PH Detailed Adjustments'!AM93","v":0},{"$f":"IF($O35>0,$O35*AM$73)+'(10) PH Detailed Adjustments'!AN36+'(10) PH Detailed Adjustments'!AN93","v":0},{"$f":"IF($O35>0,$O35*AN$73)+'(10) PH Detailed Adjustments'!AO36+'(10) PH Detailed Adjustments'!AO93","v":0},0,{"$f":"IF($P35>0,$P35*AP$73)+'(10) PH Detailed Adjustments'!AQ36+'(10) PH Detailed Adjustments'!AQ93","v":0},{"$f":"IF($P35>0,$P35*AQ$73)+'(10) PH Detailed Adjustments'!AR36+'(10) PH Detailed Adjustments'!AR93","v":0},{"$f":"IF($P35>0,$P35*AR$73)+'(10) PH Detailed Adjustments'!AS36+'(10) PH Detailed Adjustments'!AS93","v":0},0,{"$f":"IF($Q35>0,$Q35*AT$73)+'(10) PH Detailed Adjustments'!AU36+'(10) PH Detailed Adjustments'!AU93","v":0},{"$f":"IF($Q35>0,$Q35*AU$73)+'(10) PH Detailed Adjustments'!AV36+'(10) PH Detailed Adjustments'!AV93","v":0},{"$f":"IF($Q35>0,$Q35*AV$73)+'(10) PH Detailed Adjustments'!AW36+'(10) PH Detailed Adjustments'!AW93","v":0},0,{"$f":"IF($R35>0,$R35*AX$73)+'(10) PH Detailed Adjustments'!AY36+'(10) PH Detailed Adjustments'!AY93","v":0},{"$f":"IF($R35>0,$R35*AY$73)+'(10) PH Detailed Adjustments'!AZ36+'(10) PH Detailed Adjustments'!AZ93","v":0},{"$f":"IF($R35>0,$R35*AZ$73)+'(10) PH Detailed Adjustments'!BA36+'(10) PH Detailed Adjustments'!BA93","v":0},0,{"$f":"IF($S35>0,$S35*BB$73)+'(10) PH Detailed Adjustments'!BC36+'(10) PH Detailed Adjustments'!BC93","v":0},{"$f":"IF($S35>0,$S35*BC$73)+'(10) PH Detailed Adjustments'!BD36+'(10) PH Detailed Adjustments'!BD93","v":0},{"$f":"IF($S35>0,$S35*BD$73)+'(10) PH Detailed Adjustments'!BE36+'(10) PH Detailed Adjustments'!BE93","v":0},0,{"$f":"IF($T35>0,$T35*BF$73)+'(10) PH Detailed Adjustments'!BG36+'(10) PH Detailed Adjustments'!BG93","v":0},{"$f":"IF($T35>0,$T35*BG$73)+'(10) PH Detailed Adjustments'!BH36+'(10) PH Detailed Adjustments'!BH93","v":0},{"$f":"IF($T35>0,$T35*BH$73)+'(10) PH Detailed Adjustments'!BI36+'(10) PH Detailed Adjustments'!BI93","v":0},0,{"$f":"IF($U35>0,$U35*BJ$73)+'(10) PH Detailed Adjustments'!BK36+'(10) PH Detailed Adjustments'!BK93","v":0},{"$f":"IF($U35>0,$U35*BK$73)+'(10) PH Detailed Adjustments'!BL36+'(10) PH Detailed Adjustments'!BL93","v":0},{"$f":"IF($U35>0,$U35*BL$73)+'(10) PH Detailed Adjustments'!BM36+'(10) PH Detailed Adjustments'!BM93","v":0},0,{"$f":"IF($V35>0,$V35*BN$73)+'(10) PH Detailed Adjustments'!BO36+'(10) PH Detailed Adjustments'!BO93","v":0},{"$f":"IF($V35>0,$V35*BO$73)+'(10) PH Detailed Adjustments'!BP36+'(10) PH Detailed Adjustments'!BP93","v":0},{"$f":"IF($V35>0,$V35*BP$73)+'(10) PH Detailed Adjustments'!BQ36+'(10) PH Detailed Adjustments'!BQ93","v":0},0,{"$f":"IF($W35>0,$W35*BR$73)+'(10) PH Detailed Adjustments'!BS36+'(10) PH Detailed Adjustments'!BS93","v":0},{"$f":"IF($W35>0,$W35*BS$73)+'(10) PH Detailed Adjustments'!BT36+'(10) PH Detailed Adjustments'!BT93","v":0},{"$f":"IF($W35>0,$W35*BT$73)+'(10) PH Detailed Adjustments'!BU36+'(10) PH Detailed Adjustments'!BU93","v":0},0,{"$f":"IF($X35>0,$X35*BV$73)+'(10) PH Detailed Adjustments'!BW36+'(10) PH Detailed Adjustments'!BW93","v":0},{"$f":"IF($X35>0,$X35*BW$73)+'(10) PH Detailed Adjustments'!BX36+'(10) PH Detailed Adjustments'!BX93","v":0},{"$f":"IF($X35>0,$X35*BX$73)+'(10) PH Detailed Adjustments'!BY36+'(10) PH Detailed Adjustments'!BY93","v":0},0,{"$f":"IF($Y35>0,$Y35*BZ$73)+'(10) PH Detailed Adjustments'!CA36+'(10) PH Detailed Adjustments'!CA93","v":0},{"$f":"IF($Y35>0,$Y35*CA$73)+'(10) PH Detailed Adjustments'!CB36+'(10) PH Detailed Adjustments'!CB93","v":0},{"$f":"IF($Y35>0,$Y35*CB$73)+'(10) PH Detailed Adjustments'!CC36+'(10) PH Detailed Adjustments'!CC93","v":0},0,{"$f":"IF($Z35>0,$Z35*CD$73)+'(10) PH Detailed Adjustments'!CE36+'(10) PH Detailed Adjustments'!CE93","v":0},{"$f":"IF($Z35>0,$Z35*CE$73)+'(10) PH Detailed Adjustments'!CF36+'(10) PH Detailed Adjustments'!CF93","v":0},{"$f":"IF($Z35>0,$Z35*CF$73)+'(10) PH Detailed Adjustments'!CG36+'(10) PH Detailed Adjustments'!CG93","v":0},0,{"$f":"IF($AA35>0,$AA35*CH$73)+'(10) PH Detailed Adjustments'!CI36+'(10) PH Detailed Adjustments'!CI93","v":0},{"$f":"IF($AA35>0,$AA35*CI$73)+'(10) PH Detailed Adjustments'!CJ36+'(10) PH Detailed Adjustments'!CJ93","v":0},{"$f":"IF($AA35>0,$AA35*CJ$73)+'(10) PH Detailed Adjustments'!CK36+'(10) PH Detailed Adjustments'!CK93","v":0},0,{"$f":"IF($AB35>0,$AB35*CL$73)+'(10) PH Detailed Adjustments'!CM36+'(10) PH Detailed Adjustments'!CM93","v":0},{"$f":"IF($AB35>0,$AB35*CM$73)+'(10) PH Detailed Adjustments'!CN36+'(10) PH Detailed Adjustments'!CN93","v":0},{"$f":"IF($AB35>0,$AB35*CN$73)+'(10) PH Detailed Adjustments'!CO36+'(10) PH Detailed Adjustments'!CO93","v":0},0,{"$f":"IF($AC35>0,$AC35*CP$73)+'(10) PH Detailed Adjustments'!CQ36+'(10) PH Detailed Adjustments'!CQ93","v":0},{"$f":"IF($AC35>0,$AC35*CQ$73)+'(10) PH Detailed Adjustments'!CR36+'(10) PH Detailed Adjustments'!CR93","v":0},{"$f":"IF($AC35>0,$AC35*CR$73)+'(10) PH Detailed Adjustments'!CS36+'(10) PH Detailed Adjustments'!CS93","v":0},0,{"$f":"IF($AD35>0,$AD35*CT$73)+'(10) PH Detailed Adjustments'!CU36+'(10) PH Detailed Adjustments'!CU93","v":0},{"$f":"IF($AD35>0,$AD35*CU$73)+'(10) PH Detailed Adjustments'!CV36+'(10) PH Detailed Adjustments'!CV93","v":0},{"$f":"IF($AD35>0,$AD35*CV$73)+'(10) PH Detailed Adjustments'!CW36+'(10) PH Detailed Adjustments'!CW93","v":0},0,{"$f":"IF($AE35>0,$AE35*CX$73)+'(10) PH Detailed Adjustments'!CY36+'(10) PH Detailed Adjustments'!CY93","v":0},{"$f":"IF($AE35>0,$AE35*CY$73)+'(10) PH Detailed Adjustments'!CZ36+'(10) PH Detailed Adjustments'!CZ93","v":0},{"$f":"IF($AE35>0,$AE35*CZ$73)+'(10) PH Detailed Adjustments'!DA36+'(10) PH Detailed Adjustments'!DA93","v":0},0,{"$f":"IF($AF35>0,$AF35*DB$73)+'(10) PH Detailed Adjustments'!DC36+'(10) PH Detailed Adjustments'!DC93","v":0},{"$f":"IF($AF35>0,$AF35*DC$73)+'(10) PH Detailed Adjustments'!DD36+'(10) PH Detailed Adjustments'!DD93","v":0},{"$f":"IF($AF35>0,$AF35*DD$73)+'(10) PH Detailed Adjustments'!DE36+'(10) PH Detailed Adjustments'!DE93","v":0},0,{"$f":"IF($AG35>0,$AG35*DF$73)+'(10) PH Detailed Adjustments'!DG36+'(10) PH Detailed Adjustments'!DG93","v":0},{"$f":"IF($AG35>0,$AG35*DG$73)+'(10) PH Detailed Adjustments'!DH36+'(10) PH Detailed Adjustments'!DH93","v":0},{"$f":"IF($AG35>0,$AG35*DH$73)+'(10) PH Detailed Adjustments'!DI36+'(10) PH Detailed Adjustments'!DI93","v":0},0,{"$f":"IF($AH35>0,$AH35*DJ$73)+'(10) PH Detailed Adjustments'!DK36+'(10) PH Detailed Adjustments'!DK93","v":0},{"$f":"IF($AH35>0,$AH35*DK$73)+'(10) PH Detailed Adjustments'!DL36+'(10) PH Detailed Adjustments'!DL93","v":0},{"$f":"IF($AH35>0,$AH35*DL$73)+'(10) PH Detailed Adjustments'!DM36+'(10) PH Detailed Adjustments'!DM93","v":0},0,{"$f":"IF($AI35>0,$AI35*DN$73)+'(10) PH Detailed Adjustments'!DO36+'(10) PH Detailed Adjustments'!DO93","v":0},{"$f":"IF($AI35>0,$AI35*DO$73)+'(10) PH Detailed Adjustments'!DP36+'(10) PH Detailed Adjustments'!DP93","v":0},{"$f":"IF($AI35>0,$AI35*DP$73)+'(10) PH Detailed Adjustments'!DQ36+'(10) PH Detailed Adjustments'!DQ93","v":0},0]
["Miscellaneous Expense",{"$f":"IF($F36>0,$F36*B$73)+'(10) PH Detailed Adjustments'!C37+'(10) PH Detailed Adjustments'!C94","v":0},{"$f":"IF($F36>0,$F36*C$73)+'(10) PH Detailed Adjustments'!D37+'(10) PH Detailed Adjustments'!D94","v":0},{"$f":"IF($F36>0,$F36*D$73)+'(10) PH Detailed Adjustments'!E37+'(10) PH Detailed Adjustments'!E94","v":0},0,{"$f":"IF($G36>0,$G36*F$73)+'(10) PH Detailed Adjustments'!G37+'(10) PH Detailed Adjustments'!G94","v":0},{"$f":"IF($G36>0,$G36*G$73)+'(10) PH Detailed Adjustments'!H37+'(10) PH Detailed Adjustments'!H94","v":0},{"$f":"IF($G36>0,$G36*H$73)+'(10) PH Detailed Adjustments'!I37+'(10) PH Detailed Adjustments'!I94","v":0},0,{"$f":"IF($H36>0,$H36*J$73)+'(10) PH Detailed Adjustments'!K37+'(10) PH Detailed Adjustments'!K94","v":0},{"$f":"IF($H36>0,$H36*K$73)+'(10) PH Detailed Adjustments'!L37+'(10) PH Detailed Adjustments'!L94","v":0},{"$f":"IF($H36>0,$H36*L$73)+'(10) PH Detailed Adjustments'!M37+'(10) PH Detailed Adjustments'!M94","v":0},0,{"$f":"IF($I36>0,$I36*N$73)+'(10) PH Detailed Adjustments'!O37+'(10) PH Detailed Adjustments'!O94","v":0},{"$f":"IF($I36>0,$I36*O$73)+'(10) PH Detailed Adjustments'!P37+'(10) PH Detailed Adjustments'!P94","v":0},{"$f":"IF($I36>0,$I36*P$73)+'(10) PH Detailed Adjustments'!Q37+'(10) PH Detailed Adjustments'!Q94","v":0},0,{"$f":"IF($J36>0,$J36*R$73)+'(10) PH Detailed Adjustments'!S37+'(10) PH Detailed Adjustments'!S94","v":0},{"$f":"IF($J36>0,$J36*S$73)+'(10) PH Detailed Adjustments'!T37+'(10) PH Detailed Adjustments'!T94","v":0},{"$f":"IF($J36>0,$J36*T$73)+'(10) PH Detailed Adjustments'!U37+'(10) PH Detailed Adjustments'!U94","v":0},0,{"$f":"IF($K36>0,$K36*V$73)+'(10) PH Detailed Adjustments'!W37+'(10) PH Detailed Adjustments'!W94","v":0},{"$f":"IF($K36>0,$K36*W$73)+'(10) PH Detailed Adjustments'!X37+'(10) PH Detailed Adjustments'!X94","v":0},{"$f":"IF($K36>0,$K36*X$73)+'(10) PH Detailed Adjustments'!Y37+'(10) PH Detailed Adjustments'!Y94","v":0},0,{"$f":"IF($L36>0,$L36*Z$73)+'(10) PH Detailed Adjustments'!AA37+'(10) PH Detailed Adjustments'!AA94","v":0},{"$f":"IF($L36>0,$L36*AA$73)+'(10) PH Detailed Adjustments'!AB37+'(10) PH Detailed Adjustments'!AB94","v":0},{"$f":"IF($L36>0,$L36*AB$73)+'(10) PH Detailed Adjustments'!AC37+'(10) PH Detailed Adjustments'!AC94","v":0},0,{"$f":"IF($M36>0,$M36*AD$73)+'(10) PH Detailed Adjustments'!AE37+'(10) PH Detailed Adjustments'!AE94","v":0},{"$f":"IF($M36>0,$M36*AE$73)+'(10) PH Detailed Adjustments'!AF37+'(10) PH Detailed Adjustments'!AF94","v":0},{"$f":"IF($M36>0,$M36*AF$73)+'(10) PH Detailed Adjustments'!AG37+'(10) PH Detailed Adjustments'!AG94","v":0},0,{"$f":"IF($N36>0,$N36*AH$73)+'(10) PH Detailed Adjustments'!AI37+'(10) PH Detailed Adjustments'!AI94","v":0},{"$f":"IF($N36>0,$N36*AI$73)+'(10) PH Detailed Adjustments'!AJ37+'(10) PH Detailed Adjustments'!AJ94","v":0},{"$f":"IF($N36>0,$N36*AJ$73)+'(10) PH Detailed Adjustments'!AK37+'(10) PH Detailed Adjustments'!AK94","v":0},0,{"$f":"IF($O36>0,$O36*AL$73)+'(10) PH Detailed Adjustments'!AM37+'(10) PH Detailed Adjustments'!AM94","v":0},{"$f":"IF($O36>0,$O36*AM$73)+'(10) PH Detailed Adjustments'!AN37+'(10) PH Detailed Adjustments'!AN94","v":0},{"$f":"IF($O36>0,$O36*AN$73)+'(10) PH Detailed Adjustments'!AO37+'(10) PH Detailed Adjustments'!AO94","v":0},0,{"$f":"IF($P36>0,$P36*AP$73)+'(10) PH Detailed Adjustments'!AQ37+'(10) PH Detailed Adjustments'!AQ94","v":0},{"$f":"IF($P36>0,$P36*AQ$73)+'(10) PH Detailed Adjustments'!AR37+'(10) PH Detailed Adjustments'!AR94","v":0},{"$f":"IF($P36>0,$P36*AR$73)+'(10) PH Detailed Adjustments'!AS37+'(10) PH Detailed Adjustments'!AS94","v":0},0,{"$f":"IF($Q36>0,$Q36*AT$73)+'(10) PH Detailed Adjustments'!AU37+'(10) PH Detailed Adjustments'!AU94","v":0},{"$f":"IF($Q36>0,$Q36*AU$73)+'(10) PH Detailed Adjustments'!AV37+'(10) PH Detailed Adjustments'!AV94","v":0},{"$f":"IF($Q36>0,$Q36*AV$73)+'(10) PH Detailed Adjustments'!AW37+'(10) PH Detailed Adjustments'!AW94","v":0},0,{"$f":"IF($R36>0,$R36*AX$73)+'(10) PH Detailed Adjustments'!AY37+'(10) PH Detailed Adjustments'!AY94","v":0},{"$f":"IF($R36>0,$R36*AY$73)+'(10) PH Detailed Adjustments'!AZ37+'(10) PH Detailed Adjustments'!AZ94","v":0},{"$f":"IF($R36>0,$R36*AZ$73)+'(10) PH Detailed Adjustments'!BA37+'(10) PH Detailed Adjustments'!BA94","v":0},0,{"$f":"IF($S36>0,$S36*BB$73)+'(10) PH Detailed Adjustments'!BC37+'(10) PH Detailed Adjustments'!BC94","v":0},{"$f":"IF($S36>0,$S36*BC$73)+'(10) PH Detailed Adjustments'!BD37+'(10) PH Detailed Adjustments'!BD94","v":0},{"$f":"IF($S36>0,$S36*BD$73)+'(10) PH Detailed Adjustments'!BE37+'(10) PH Detailed Adjustments'!BE94","v":0},0,{"$f":"IF($T36>0,$T36*BF$73)+'(10) PH Detailed Adjustments'!BG37+'(10) PH Detailed Adjustments'!BG94","v":0},{"$f":"IF($T36>0,$T36*BG$73)+'(10) PH Detailed Adjustments'!BH37+'(10) PH Detailed Adjustments'!BH94","v":0},{"$f":"IF($T36>0,$T36*BH$73)+'(10) PH Detailed Adjustments'!BI37+'(10) PH Detailed Adjustments'!BI94","v":0},0,{"$f":"IF($U36>0,$U36*BJ$73)+'(10) PH Detailed Adjustments'!BK37+'(10) PH Detailed Adjustments'!BK94","v":0},{"$f":"IF($U36>0,$U36*BK$73)+'(10) PH Detailed Adjustments'!BL37+'(10) PH Detailed Adjustments'!BL94","v":0},{"$f":"IF($U36>0,$U36*BL$73)+'(10) PH Detailed Adjustments'!BM37+'(10) PH Detailed Adjustments'!BM94","v":0},0,{"$f":"IF($V36>0,$V36*BN$73)+'(10) PH Detailed Adjustments'!BO37+'(10) PH Detailed Adjustments'!BO94","v":0},{"$f":"IF($V36>0,$V36*BO$73)+'(10) PH Detailed Adjustments'!BP37+'(10) PH Detailed Adjustments'!BP94","v":0},{"$f":"IF($V36>0,$V36*BP$73)+'(10) PH Detailed Adjustments'!BQ37+'(10) PH Detailed Adjustments'!BQ94","v":0},0,{"$f":"IF($W36>0,$W36*BR$73)+'(10) PH Detailed Adjustments'!BS37+'(10) PH Detailed Adjustments'!BS94","v":0},{"$f":"IF($W36>0,$W36*BS$73)+'(10) PH Detailed Adjustments'!BT37+'(10) PH Detailed Adjustments'!BT94","v":0},{"$f":"IF($W36>0,$W36*BT$73)+'(10) PH Detailed Adjustments'!BU37+'(10) PH Detailed Adjustments'!BU94","v":0},0,{"$f":"IF($X36>0,$X36*BV$73)+'(10) PH Detailed Adjustments'!BW37+'(10) PH Detailed Adjustments'!BW94","v":0},{"$f":"IF($X36>0,$X36*BW$73)+'(10) PH Detailed Adjustments'!BX37+'(10) PH Detailed Adjustments'!BX94","v":0},{"$f":"IF($X36>0,$X36*BX$73)+'(10) PH Detailed Adjustments'!BY37+'(10) PH Detailed Adjustments'!BY94","v":0},0,{"$f":"IF($Y36>0,$Y36*BZ$73)+'(10) PH Detailed Adjustments'!CA37+'(10) PH Detailed Adjustments'!CA94","v":0},{"$f":"IF($Y36>0,$Y36*CA$73)+'(10) PH Detailed Adjustments'!CB37+'(10) PH Detailed Adjustments'!CB94","v":0},{"$f":"IF($Y36>0,$Y36*CB$73)+'(10) PH Detailed Adjustments'!CC37+'(10) PH Detailed Adjustments'!CC94","v":0},0,{"$f":"IF($Z36>0,$Z36*CD$73)+'(10) PH Detailed Adjustments'!CE37+'(10) PH Detailed Adjustments'!CE94","v":0},{"$f":"IF($Z36>0,$Z36*CE$73)+'(10) PH Detailed Adjustments'!CF37+'(10) PH Detailed Adjustments'!CF94","v":0},{"$f":"IF($Z36>0,$Z36*CF$73)+'(10) PH Detailed Adjustments'!CG37+'(10) PH Detailed Adjustments'!CG94","v":0},0,{"$f":"IF($AA36>0,$AA36*CH$73)+'(10) PH Detailed Adjustments'!CI37+'(10) PH Detailed Adjustments'!CI94","v":0},{"$f":"IF($AA36>0,$AA36*CI$73)+'(10) PH Detailed Adjustments'!CJ37+'(10) PH Detailed Adjustments'!CJ94","v":0},{"$f":"IF($AA36>0,$AA36*CJ$73)+'(10) PH Detailed Adjustments'!CK37+'(10) PH Detailed Adjustments'!CK94","v":0},0,{"$f":"IF($AB36>0,$AB36*CL$73)+'(10) PH Detailed Adjustments'!CM37+'(10) PH Detailed Adjustments'!CM94","v":0},{"$f":"IF($AB36>0,$AB36*CM$73)+'(10) PH Detailed Adjustments'!CN37+'(10) PH Detailed Adjustments'!CN94","v":0},{"$f":"IF($AB36>0,$AB36*CN$73)+'(10) PH Detailed Adjustments'!CO37+'(10) PH Detailed Adjustments'!CO94","v":0},0,{"$f":"IF($AC36>0,$AC36*CP$73)+'(10) PH Detailed Adjustments'!CQ37+'(10) PH Detailed Adjustments'!CQ94","v":0},{"$f":"IF($AC36>0,$AC36*CQ$73)+'(10) PH Detailed Adjustments'!CR37+'(10) PH Detailed Adjustments'!CR94","v":0},{"$f":"IF($AC36>0,$AC36*CR$73)+'(10) PH Detailed Adjustments'!CS37+'(10) PH Detailed Adjustments'!CS94","v":0},0,{"$f":"IF($AD36>0,$AD36*CT$73)+'(10) PH Detailed Adjustments'!CU37+'(10) PH Detailed Adjustments'!CU94","v":0},{"$f":"IF($AD36>0,$AD36*CU$73)+'(10) PH Detailed Adjustments'!CV37+'(10) PH Detailed Adjustments'!CV94","v":0},{"$f":"IF($AD36>0,$AD36*CV$73)+'(10) PH Detailed Adjustments'!CW37+'(10) PH Detailed Adjustments'!CW94","v":0},0,{"$f":"IF($AE36>0,$AE36*CX$73)+'(10) PH Detailed Adjustments'!CY37+'(10) PH Detailed Adjustments'!CY94","v":0},{"$f":"IF($AE36>0,$AE36*CY$73)+'(10) PH Detailed Adjustments'!CZ37+'(10) PH Detailed Adjustments'!CZ94","v":0},{"$f":"IF($AE36>0,$AE36*CZ$73)+'(10) PH Detailed Adjustments'!DA37+'(10) PH Detailed Adjustments'!DA94","v":0},0,{"$f":"IF($AF36>0,$AF36*DB$73)+'(10) PH Detailed Adjustments'!DC37+'(10) PH Detailed Adjustments'!DC94","v":0},{"$f":"IF($AF36>0,$AF36*DC$73)+'(10) PH Detailed Adjustments'!DD37+'(10) PH Detailed Adjustments'!DD94","v":0},{"$f":"IF($AF36>0,$AF36*DD$73)+'(10) PH Detailed Adjustments'!DE37+'(10) PH Detailed Adjustments'!DE94","v":0},0,{"$f":"IF($AG36>0,$AG36*DF$73)+'(10) PH Detailed Adjustments'!DG37+'(10) PH Detailed Adjustments'!DG94","v":0},{"$f":"IF($AG36>0,$AG36*DG$73)+'(10) PH Detailed Adjustments'!DH37+'(10) PH Detailed Adjustments'!DH94","v":0},{"$f":"IF($AG36>0,$AG36*DH$73)+'(10) PH Detailed Adjustments'!DI37+'(10) PH Detailed Adjustments'!DI94","v":0},0,{"$f":"IF($AH36>0,$AH36*DJ$73)+'(10) PH Detailed Adjustments'!DK37+'(10) PH Detailed Adjustments'!DK94","v":0},{"$f":"IF($AH36>0,$AH36*DK$73)+'(10) PH Detailed Adjustments'!DL37+'(10) PH Detailed Adjustments'!DL94","v":0},{"$f":"IF($AH36>0,$AH36*DL$73)+'(10) PH Detailed Adjustments'!DM37+'(10) PH Detailed Adjustments'!DM94","v":0},0,{"$f":"IF($AI36>0,$AI36*DN$73)+'(10) PH Detailed Adjustments'!DO37+'(10) PH Detailed Adjustments'!DO94","v":0},{"$f":"IF($AI36>0,$AI36*DO$73)+'(10) PH Detailed Adjustments'!DP37+'(10) PH Detailed Adjustments'!DP94","v":0},{"$f":"IF($AI36>0,$AI36*DP$73)+'(10) PH Detailed Adjustments'!DQ37+'(10) PH Detailed Adjustments'!DQ94","v":0},0]
["Office Expense",{"$f":"IF($F37>0,$F37*B$73)+'(10) PH Detailed Adjustments'!C38+'(10) PH Detailed Adjustments'!C95","v":0},{"$f":"IF($F37>0,$F37*C$73)+'(10) PH Detailed Adjustments'!D38+'(10) PH Detailed Adjustments'!D95","v":0},{"$f":"IF($F37>0,$F37*D$73)+'(10) PH Detailed Adjustments'!E38+'(10) PH Detailed Adjustments'!E95","v":0},0,{"$f":"IF($G37>0,$G37*F$73)+'(10) PH Detailed Adjustments'!G38+'(10) PH Detailed Adjustments'!G95","v":0},{"$f":"IF($G37>0,$G37*G$73)+'(10) PH Detailed Adjustments'!H38+'(10) PH Detailed Adjustments'!H95","v":0},{"$f":"IF($G37>0,$G37*H$73)+'(10) PH Detailed Adjustments'!I38+'(10) PH Detailed Adjustments'!I95","v":0},0,{"$f":"IF($H37>0,$H37*J$73)+'(10) PH Detailed Adjustments'!K38+'(10) PH Detailed Adjustments'!K95","v":0},{"$f":"IF($H37>0,$H37*K$73)+'(10) PH Detailed Adjustments'!L38+'(10) PH Detailed Adjustments'!L95","v":0},{"$f":"IF($H37>0,$H37*L$73)+'(10) PH Detailed Adjustments'!M38+'(10) PH Detailed Adjustments'!M95","v":0},0,{"$f":"IF($I37>0,$I37*N$73)+'(10) PH Detailed Adjustments'!O38+'(10) PH Detailed Adjustments'!O95","v":0},{"$f":"IF($I37>0,$I37*O$73)+'(10) PH Detailed Adjustments'!P38+'(10) PH Detailed Adjustments'!P95","v":0},{"$f":"IF($I37>0,$I37*P$73)+'(10) PH Detailed Adjustments'!Q38+'(10) PH Detailed Adjustments'!Q95","v":0},0,{"$f":"IF($J37>0,$J37*R$73)+'(10) PH Detailed Adjustments'!S38+'(10) PH Detailed Adjustments'!S95","v":0},{"$f":"IF($J37>0,$J37*S$73)+'(10) PH Detailed Adjustments'!T38+'(10) PH Detailed Adjustments'!T95","v":0},{"$f":"IF($J37>0,$J37*T$73)+'(10) PH Detailed Adjustments'!U38+'(10) PH Detailed Adjustments'!U95","v":0},0,{"$f":"IF($K37>0,$K37*V$73)+'(10) PH Detailed Adjustments'!W38+'(10) PH Detailed Adjustments'!W95","v":0},{"$f":"IF($K37>0,$K37*W$73)+'(10) PH Detailed Adjustments'!X38+'(10) PH Detailed Adjustments'!X95","v":0},{"$f":"IF($K37>0,$K37*X$73)+'(10) PH Detailed Adjustments'!Y38+'(10) PH Detailed Adjustments'!Y95","v":0},0,{"$f":"IF($L37>0,$L37*Z$73)+'(10) PH Detailed Adjustments'!AA38+'(10) PH Detailed Adjustments'!AA95","v":0},{"$f":"IF($L37>0,$L37*AA$73)+'(10) PH Detailed Adjustments'!AB38+'(10) PH Detailed Adjustments'!AB95","v":0},{"$f":"IF($L37>0,$L37*AB$73)+'(10) PH Detailed Adjustments'!AC38+'(10) PH Detailed Adjustments'!AC95","v":0},0,{"$f":"IF($M37>0,$M37*AD$73)+'(10) PH Detailed Adjustments'!AE38+'(10) PH Detailed Adjustments'!AE95","v":0},{"$f":"IF($M37>0,$M37*AE$73)+'(10) PH Detailed Adjustments'!AF38+'(10) PH Detailed Adjustments'!AF95","v":0},{"$f":"IF($M37>0,$M37*AF$73)+'(10) PH Detailed Adjustments'!AG38+'(10) PH Detailed Adjustments'!AG95","v":0},0,{"$f":"IF($N37>0,$N37*AH$73)+'(10) PH Detailed Adjustments'!AI38+'(10) PH Detailed Adjustments'!AI95","v":0},{"$f":"IF($N37>0,$N37*AI$73)+'(10) PH Detailed Adjustments'!AJ38+'(10) PH Detailed Adjustments'!AJ95","v":0},{"$f":"IF($N37>0,$N37*AJ$73)+'(10) PH Detailed Adjustments'!AK38+'(10) PH Detailed Adjustments'!AK95","v":0},0,{"$f":"IF($O37>0,$O37*AL$73)+'(10) PH Detailed Adjustments'!AM38+'(10) PH Detailed Adjustments'!AM95","v":0},{"$f":"IF($O37>0,$O37*AM$73)+'(10) PH Detailed Adjustments'!AN38+'(10) PH Detailed Adjustments'!AN95","v":0},{"$f":"IF($O37>0,$O37*AN$73)+'(10) PH Detailed Adjustments'!AO38+'(10) PH Detailed Adjustments'!AO95","v":0},0,{"$f":"IF($P37>0,$P37*AP$73)+'(10) PH Detailed Adjustments'!AQ38+'(10) PH Detailed Adjustments'!AQ95","v":0},{"$f":"IF($P37>0,$P37*AQ$73)+'(10) PH Detailed Adjustments'!AR38+'(10) PH Detailed Adjustments'!AR95","v":0},{"$f":"IF($P37>0,$P37*AR$73)+'(10) PH Detailed Adjustments'!AS38+'(10) PH Detailed Adjustments'!AS95","v":0},0,{"$f":"IF($Q37>0,$Q37*AT$73)+'(10) PH Detailed Adjustments'!AU38+'(10) PH Detailed Adjustments'!AU95","v":0},{"$f":"IF($Q37>0,$Q37*AU$73)+'(10) PH Detailed Adjustments'!AV38+'(10) PH Detailed Adjustments'!AV95","v":0},{"$f":"IF($Q37>0,$Q37*AV$73)+'(10) PH Detailed Adjustments'!AW38+'(10) PH Detailed Adjustments'!AW95","v":0},0,{"$f":"IF($R37>0,$R37*AX$73)+'(10) PH Detailed Adjustments'!AY38+'(10) PH Detailed Adjustments'!AY95","v":0},{"$f":"IF($R37>0,$R37*AY$73)+'(10) PH Detailed Adjustments'!AZ38+'(10) PH Detailed Adjustments'!AZ95","v":0},{"$f":"IF($R37>0,$R37*AZ$73)+'(10) PH Detailed Adjustments'!BA38+'(10) PH Detailed Adjustments'!BA95","v":0},0,{"$f":"IF($S37>0,$S37*BB$73)+'(10) PH Detailed Adjustments'!BC38+'(10) PH Detailed Adjustments'!BC95","v":0},{"$f":"IF($S37>0,$S37*BC$73)+'(10) PH Detailed Adjustments'!BD38+'(10) PH Detailed Adjustments'!BD95","v":0},{"$f":"IF($S37>0,$S37*BD$73)+'(10) PH Detailed Adjustments'!BE38+'(10) PH Detailed Adjustments'!BE95","v":0},0,{"$f":"IF($T37>0,$T37*BF$73)+'(10) PH Detailed Adjustments'!BG38+'(10) PH Detailed Adjustments'!BG95","v":0},{"$f":"IF($T37>0,$T37*BG$73)+'(10) PH Detailed Adjustments'!BH38+'(10) PH Detailed Adjustments'!BH95","v":0},{"$f":"IF($T37>0,$T37*BH$73)+'(10) PH Detailed Adjustments'!BI38+'(10) PH Detailed Adjustments'!BI95","v":0},0,{"$f":"IF($U37>0,$U37*BJ$73)+'(10) PH Detailed Adjustments'!BK38+'(10) PH Detailed Adjustments'!BK95","v":0},{"$f":"IF($U37>0,$U37*BK$73)+'(10) PH Detailed Adjustments'!BL38+'(10) PH Detailed Adjustments'!BL95","v":0},{"$f":"IF($U37>0,$U37*BL$73)+'(10) PH Detailed Adjustments'!BM38+'(10) PH Detailed Adjustments'!BM95","v":0},0,{"$f":"IF($V37>0,$V37*BN$73)+'(10) PH Detailed Adjustments'!BO38+'(10) PH Detailed Adjustments'!BO95","v":0},{"$f":"IF($V37>0,$V37*BO$73)+'(10) PH Detailed Adjustments'!BP38+'(10) PH Detailed Adjustments'!BP95","v":0},{"$f":"IF($V37>0,$V37*BP$73)+'(10) PH Detailed Adjustments'!BQ38+'(10) PH Detailed Adjustments'!BQ95","v":0},0,{"$f":"IF($W37>0,$W37*BR$73)+'(10) PH Detailed Adjustments'!BS38+'(10) PH Detailed Adjustments'!BS95","v":0},{"$f":"IF($W37>0,$W37*BS$73)+'(10) PH Detailed Adjustments'!BT38+'(10) PH Detailed Adjustments'!BT95","v":0},{"$f":"IF($W37>0,$W37*BT$73)+'(10) PH Detailed Adjustments'!BU38+'(10) PH Detailed Adjustments'!BU95","v":0},0,{"$f":"IF($X37>0,$X37*BV$73)+'(10) PH Detailed Adjustments'!BW38+'(10) PH Detailed Adjustments'!BW95","v":0},{"$f":"IF($X37>0,$X37*BW$73)+'(10) PH Detailed Adjustments'!BX38+'(10) PH Detailed Adjustments'!BX95","v":0},{"$f":"IF($X37>0,$X37*BX$73)+'(10) PH Detailed Adjustments'!BY38+'(10) PH Detailed Adjustments'!BY95","v":0},0,{"$f":"IF($Y37>0,$Y37*BZ$73)+'(10) PH Detailed Adjustments'!CA38+'(10) PH Detailed Adjustments'!CA95","v":0},{"$f":"IF($Y37>0,$Y37*CA$73)+'(10) PH Detailed Adjustments'!CB38+'(10) PH Detailed Adjustments'!CB95","v":0},{"$f":"IF($Y37>0,$Y37*CB$73)+'(10) PH Detailed Adjustments'!CC38+'(10) PH Detailed Adjustments'!CC95","v":0},0,{"$f":"IF($Z37>0,$Z37*CD$73)+'(10) PH Detailed Adjustments'!CE38+'(10) PH Detailed Adjustments'!CE95","v":0},{"$f":"IF($Z37>0,$Z37*CE$73)+'(10) PH Detailed Adjustments'!CF38+'(10) PH Detailed Adjustments'!CF95","v":0},{"$f":"IF($Z37>0,$Z37*CF$73)+'(10) PH Detailed Adjustments'!CG38+'(10) PH Detailed Adjustments'!CG95","v":0},0,{"$f":"IF($AA37>0,$AA37*CH$73)+'(10) PH Detailed Adjustments'!CI38+'(10) PH Detailed Adjustments'!CI95","v":0},{"$f":"IF($AA37>0,$AA37*CI$73)+'(10) PH Detailed Adjustments'!CJ38+'(10) PH Detailed Adjustments'!CJ95","v":0},{"$f":"IF($AA37>0,$AA37*CJ$73)+'(10) PH Detailed Adjustments'!CK38+'(10) PH Detailed Adjustments'!CK95","v":0},0,{"$f":"IF($AB37>0,$AB37*CL$73)+'(10) PH Detailed Adjustments'!CM38+'(10) PH Detailed Adjustments'!CM95","v":0},{"$f":"IF($AB37>0,$AB37*CM$73)+'(10) PH Detailed Adjustments'!CN38+'(10) PH Detailed Adjustments'!CN95","v":0},{"$f":"IF($AB37>0,$AB37*CN$73)+'(10) PH Detailed Adjustments'!CO38+'(10) PH Detailed Adjustments'!CO95","v":0},0,{"$f":"IF($AC37>0,$AC37*CP$73)+'(10) PH Detailed Adjustments'!CQ38+'(10) PH Detailed Adjustments'!CQ95","v":0},{"$f":"IF($AC37>0,$AC37*CQ$73)+'(10) PH Detailed Adjustments'!CR38+'(10) PH Detailed Adjustments'!CR95","v":0},{"$f":"IF($AC37>0,$AC37*CR$73)+'(10) PH Detailed Adjustments'!CS38+'(10) PH Detailed Adjustments'!CS95","v":0},0,{"$f":"IF($AD37>0,$AD37*CT$73)+'(10) PH Detailed Adjustments'!CU38+'(10) PH Detailed Adjustments'!CU95","v":0},{"$f":"IF($AD37>0,$AD37*CU$73)+'(10) PH Detailed Adjustments'!CV38+'(10) PH Detailed Adjustments'!CV95","v":0},{"$f":"IF($AD37>0,$AD37*CV$73)+'(10) PH Detailed Adjustments'!CW38+'(10) PH Detailed Adjustments'!CW95","v":0},0,{"$f":"IF($AE37>0,$AE37*CX$73)+'(10) PH Detailed Adjustments'!CY38+'(10) PH Detailed Adjustments'!CY95","v":0},{"$f":"IF($AE37>0,$AE37*CY$73)+'(10) PH Detailed Adjustments'!CZ38+'(10) PH Detailed Adjustments'!CZ95","v":0},{"$f":"IF($AE37>0,$AE37*CZ$73)+'(10) PH Detailed Adjustments'!DA38+'(10) PH Detailed Adjustments'!DA95","v":0},0,{"$f":"IF($AF37>0,$AF37*DB$73)+'(10) PH Detailed Adjustments'!DC38+'(10) PH Detailed Adjustments'!DC95","v":0},{"$f":"IF($AF37>0,$AF37*DC$73)+'(10) PH Detailed Adjustments'!DD38+'(10) PH Detailed Adjustments'!DD95","v":0},{"$f":"IF($AF37>0,$AF37*DD$73)+'(10) PH Detailed Adjustments'!DE38+'(10) PH Detailed Adjustments'!DE95","v":0},0,{"$f":"IF($AG37>0,$AG37*DF$73)+'(10) PH Detailed Adjustments'!DG38+'(10) PH Detailed Adjustments'!DG95","v":0},{"$f":"IF($AG37>0,$AG37*DG$73)+'(10) PH Detailed Adjustments'!DH38+'(10) PH Detailed Adjustments'!DH95","v":0},{"$f":"IF($AG37>0,$AG37*DH$73)+'(10) PH Detailed Adjustments'!DI38+'(10) PH Detailed Adjustments'!DI95","v":0},0,{"$f":"IF($AH37>0,$AH37*DJ$73)+'(10) PH Detailed Adjustments'!DK38+'(10) PH Detailed Adjustments'!DK95","v":0},{"$f":"IF($AH37>0,$AH37*DK$73)+'(10) PH Detailed Adjustments'!DL38+'(10) PH Detailed Adjustments'!DL95","v":0},{"$f":"IF($AH37>0,$AH37*DL$73)+'(10) PH Detailed Adjustments'!DM38+'(10) PH Detailed Adjustments'!DM95","v":0},0,{"$f":"IF($AI37>0,$AI37*DN$73)+'(10) PH Detailed Adjustments'!DO38+'(10) PH Detailed Adjustments'!DO95","v":0},{"$f":"IF($AI37>0,$AI37*DO$73)+'(10) PH Detailed Adjustments'!DP38+'(10) PH Detailed Adjustments'!DP95","v":0},{"$f":"IF($AI37>0,$AI37*DP$73)+'(10) PH Detailed Adjustments'!DQ38+'(10) PH Detailed Adjustments'!DQ95","v":0},0]
["Publications and Legal Notices",{"$f":"IF($F38>0,$F38*B$73)+'(10) PH Detailed Adjustments'!C39+'(10) PH Detailed Adjustments'!C96","v":0},{"$f":"IF($F38>0,$F38*C$73)+'(10) PH Detailed Adjustments'!D39+'(10) PH Detailed Adjustments'!D96","v":0},{"$f":"IF($F38>0,$F38*D$73)+'(10) PH Detailed Adjustments'!E39+'(10) PH Detailed Adjustments'!E96","v":0},0,{"$f":"IF($G38>0,$G38*F$73)+'(10) PH Detailed Adjustments'!G39+'(10) PH Detailed Adjustments'!G96","v":0},{"$f":"IF($G38>0,$G38*G$73)+'(10) PH Detailed Adjustments'!H39+'(10) PH Detailed Adjustments'!H96","v":0},{"$f":"IF($G38>0,$G38*H$73)+'(10) PH Detailed Adjustments'!I39+'(10) PH Detailed Adjustments'!I96","v":0},0,{"$f":"IF($H38>0,$H38*J$73)+'(10) PH Detailed Adjustments'!K39+'(10) PH Detailed Adjustments'!K96","v":0},{"$f":"IF($H38>0,$H38*K$73)+'(10) PH Detailed Adjustments'!L39+'(10) PH Detailed Adjustments'!L96","v":0},{"$f":"IF($H38>0,$H38*L$73)+'(10) PH Detailed Adjustments'!M39+'(10) PH Detailed Adjustments'!M96","v":0},0,{"$f":"IF($I38>0,$I38*N$73)+'(10) PH Detailed Adjustments'!O39+'(10) PH Detailed Adjustments'!O96","v":0},{"$f":"IF($I38>0,$I38*O$73)+'(10) PH Detailed Adjustments'!P39+'(10) PH Detailed Adjustments'!P96","v":0},{"$f":"IF($I38>0,$I38*P$73)+'(10) PH Detailed Adjustments'!Q39+'(10) PH Detailed Adjustments'!Q96","v":0},0,{"$f":"IF($J38>0,$J38*R$73)+'(10) PH Detailed Adjustments'!S39+'(10) PH Detailed Adjustments'!S96","v":0},{"$f":"IF($J38>0,$J38*S$73)+'(10) PH Detailed Adjustments'!T39+'(10) PH Detailed Adjustments'!T96","v":0},{"$f":"IF($J38>0,$J38*T$73)+'(10) PH Detailed Adjustments'!U39+'(10) PH Detailed Adjustments'!U96","v":0},0,{"$f":"IF($K38>0,$K38*V$73)+'(10) PH Detailed Adjustments'!W39+'(10) PH Detailed Adjustments'!W96","v":0},{"$f":"IF($K38>0,$K38*W$73)+'(10) PH Detailed Adjustments'!X39+'(10) PH Detailed Adjustments'!X96","v":0},{"$f":"IF($K38>0,$K38*X$73)+'(10) PH Detailed Adjustments'!Y39+'(10) PH Detailed Adjustments'!Y96","v":0},0,{"$f":"IF($L38>0,$L38*Z$73)+'(10) PH Detailed Adjustments'!AA39+'(10) PH Detailed Adjustments'!AA96","v":0},{"$f":"IF($L38>0,$L38*AA$73)+'(10) PH Detailed Adjustments'!AB39+'(10) PH Detailed Adjustments'!AB96","v":0},{"$f":"IF($L38>0,$L38*AB$73)+'(10) PH Detailed Adjustments'!AC39+'(10) PH Detailed Adjustments'!AC96","v":0},0,{"$f":"IF($M38>0,$M38*AD$73)+'(10) PH Detailed Adjustments'!AE39+'(10) PH Detailed Adjustments'!AE96","v":0},{"$f":"IF($M38>0,$M38*AE$73)+'(10) PH Detailed Adjustments'!AF39+'(10) PH Detailed Adjustments'!AF96","v":0},{"$f":"IF($M38>0,$M38*AF$73)+'(10) PH Detailed Adjustments'!AG39+'(10) PH Detailed Adjustments'!AG96","v":0},0,{"$f":"IF($N38>0,$N38*AH$73)+'(10) PH Detailed Adjustments'!AI39+'(10) PH Detailed Adjustments'!AI96","v":0},{"$f":"IF($N38>0,$N38*AI$73)+'(10) PH Detailed Adjustments'!AJ39+'(10) PH Detailed Adjustments'!AJ96","v":0},{"$f":"IF($N38>0,$N38*AJ$73)+'(10) PH Detailed Adjustments'!AK39+'(10) PH Detailed Adjustments'!AK96","v":0},0,{"$f":"IF($O38>0,$O38*AL$73)+'(10) PH Detailed Adjustments'!AM39+'(10) PH Detailed Adjustments'!AM96","v":0},{"$f":"IF($O38>0,$O38*AM$73)+'(10) PH Detailed Adjustments'!AN39+'(10) PH Detailed Adjustments'!AN96","v":0},{"$f":"IF($O38>0,$O38*AN$73)+'(10) PH Detailed Adjustments'!AO39+'(10) PH Detailed Adjustments'!AO96","v":0},0,{"$f":"IF($P38>0,$P38*AP$73)+'(10) PH Detailed Adjustments'!AQ39+'(10) PH Detailed Adjustments'!AQ96","v":0},{"$f":"IF($P38>0,$P38*AQ$73)+'(10) PH Detailed Adjustments'!AR39+'(10) PH Detailed Adjustments'!AR96","v":0},{"$f":"IF($P38>0,$P38*AR$73)+'(10) PH Detailed Adjustments'!AS39+'(10) PH Detailed Adjustments'!AS96","v":0},0,{"$f":"IF($Q38>0,$Q38*AT$73)+'(10) PH Detailed Adjustments'!AU39+'(10) PH Detailed Adjustments'!AU96","v":0},{"$f":"IF($Q38>0,$Q38*AU$73)+'(10) PH Detailed Adjustments'!AV39+'(10) PH Detailed Adjustments'!AV96","v":0},{"$f":"IF($Q38>0,$Q38*AV$73)+'(10) PH Detailed Adjustments'!AW39+'(10) PH Detailed Adjustments'!AW96","v":0},0,{"$f":"IF($R38>0,$R38*AX$73)+'(10) PH Detailed Adjustments'!AY39+'(10) PH Detailed Adjustments'!AY96","v":0},{"$f":"IF($R38>0,$R38*AY$73)+'(10) PH Detailed Adjustments'!AZ39+'(10) PH Detailed Adjustments'!AZ96","v":0},{"$f":"IF($R38>0,$R38*AZ$73)+'(10) PH Detailed Adjustments'!BA39+'(10) PH Detailed Adjustments'!BA96","v":0},0,{"$f":"IF($S38>0,$S38*BB$73)+'(10) PH Detailed Adjustments'!BC39+'(10) PH Detailed Adjustments'!BC96","v":0},{"$f":"IF($S38>0,$S38*BC$73)+'(10) PH Detailed Adjustments'!BD39+'(10) PH Detailed Adjustments'!BD96","v":0},{"$f":"IF($S38>0,$S38*BD$73)+'(10) PH Detailed Adjustments'!BE39+'(10) PH Detailed Adjustments'!BE96","v":0},0,{"$f":"IF($T38>0,$T38*BF$73)+'(10) PH Detailed Adjustments'!BG39+'(10) PH Detailed Adjustments'!BG96","v":0},{"$f":"IF($T38>0,$T38*BG$73)+'(10) PH Detailed Adjustments'!BH39+'(10) PH Detailed Adjustments'!BH96","v":0},{"$f":"IF($T38>0,$T38*BH$73)+'(10) PH Detailed Adjustments'!BI39+'(10) PH Detailed Adjustments'!BI96","v":0},0,{"$f":"IF($U38>0,$U38*BJ$73)+'(10) PH Detailed Adjustments'!BK39+'(10) PH Detailed Adjustments'!BK96","v":0},{"$f":"IF($U38>0,$U38*BK$73)+'(10) PH Detailed Adjustments'!BL39+'(10) PH Detailed Adjustments'!BL96","v":0},{"$f":"IF($U38>0,$U38*BL$73)+'(10) PH Detailed Adjustments'!BM39+'(10) PH Detailed Adjustments'!BM96","v":0},0,{"$f":"IF($V38>0,$V38*BN$73)+'(10) PH Detailed Adjustments'!BO39+'(10) PH Detailed Adjustments'!BO96","v":0},{"$f":"IF($V38>0,$V38*BO$73)+'(10) PH Detailed Adjustments'!BP39+'(10) PH Detailed Adjustments'!BP96","v":0},{"$f":"IF($V38>0,$V38*BP$73)+'(10) PH Detailed Adjustments'!BQ39+'(10) PH Detailed Adjustments'!BQ96","v":0},0,{"$f":"IF($W38>0,$W38*BR$73)+'(10) PH Detailed Adjustments'!BS39+'(10) PH Detailed Adjustments'!BS96","v":0},{"$f":"IF($W38>0,$W38*BS$73)+'(10) PH Detailed Adjustments'!BT39+'(10) PH Detailed Adjustments'!BT96","v":0},{"$f":"IF($W38>0,$W38*BT$73)+'(10) PH Detailed Adjustments'!BU39+'(10) PH Detailed Adjustments'!BU96","v":0},0,{"$f":"IF($X38>0,$X38*BV$73)+'(10) PH Detailed Adjustments'!BW39+'(10) PH Detailed Adjustments'!BW96","v":0},{"$f":"IF($X38>0,$X38*BW$73)+'(10) PH Detailed Adjustments'!BX39+'(10) PH Detailed Adjustments'!BX96","v":0},{"$f":"IF($X38>0,$X38*BX$73)+'(10) PH Detailed Adjustments'!BY39+'(10) PH Detailed Adjustments'!BY96","v":0},0,{"$f":"IF($Y38>0,$Y38*BZ$73)+'(10) PH Detailed Adjustments'!CA39+'(10) PH Detailed Adjustments'!CA96","v":0},{"$f":"IF($Y38>0,$Y38*CA$73)+'(10) PH Detailed Adjustments'!CB39+'(10) PH Detailed Adjustments'!CB96","v":0},{"$f":"IF($Y38>0,$Y38*CB$73)+'(10) PH Detailed Adjustments'!CC39+'(10) PH Detailed Adjustments'!CC96","v":0},0,{"$f":"IF($Z38>0,$Z38*CD$73)+'(10) PH Detailed Adjustments'!CE39+'(10) PH Detailed Adjustments'!CE96","v":0},{"$f":"IF($Z38>0,$Z38*CE$73)+'(10) PH Detailed Adjustments'!CF39+'(10) PH Detailed Adjustments'!CF96","v":0},{"$f":"IF($Z38>0,$Z38*CF$73)+'(10) PH Detailed Adjustments'!CG39+'(10) PH Detailed Adjustments'!CG96","v":0},0,{"$f":"IF($AA38>0,$AA38*CH$73)+'(10) PH Detailed Adjustments'!CI39+'(10) PH Detailed Adjustments'!CI96","v":0},{"$f":"IF($AA38>0,$AA38*CI$73)+'(10) PH Detailed Adjustments'!CJ39+'(10) PH Detailed Adjustments'!CJ96","v":0},{"$f":"IF($AA38>0,$AA38*CJ$73)+'(10) PH Detailed Adjustments'!CK39+'(10) PH Detailed Adjustments'!CK96","v":0},0,{"$f":"IF($AB38>0,$AB38*CL$73)+'(10) PH Detailed Adjustments'!CM39+'(10) PH Detailed Adjustments'!CM96","v":0},{"$f":"IF($AB38>0,$AB38*CM$73)+'(10) PH Detailed Adjustments'!CN39+'(10) PH Detailed Adjustments'!CN96","v":0},{"$f":"IF($AB38>0,$AB38*CN$73)+'(10) PH Detailed Adjustments'!CO39+'(10) PH Detailed Adjustments'!CO96","v":0},0,{"$f":"IF($AC38>0,$AC38*CP$73)+'(10) PH Detailed Adjustments'!CQ39+'(10) PH Detailed Adjustments'!CQ96","v":0},{"$f":"IF($AC38>0,$AC38*CQ$73)+'(10) PH Detailed Adjustments'!CR39+'(10) PH Detailed Adjustments'!CR96","v":0},{"$f":"IF($AC38>0,$AC38*CR$73)+'(10) PH Detailed Adjustments'!CS39+'(10) PH Detailed Adjustments'!CS96","v":0},0,{"$f":"IF($AD38>0,$AD38*CT$73)+'(10) PH Detailed Adjustments'!CU39+'(10) PH Detailed Adjustments'!CU96","v":0},{"$f":"IF($AD38>0,$AD38*CU$73)+'(10) PH Detailed Adjustments'!CV39+'(10) PH Detailed Adjustments'!CV96","v":0},{"$f":"IF($AD38>0,$AD38*CV$73)+'(10) PH Detailed Adjustments'!CW39+'(10) PH Detailed Adjustments'!CW96","v":0},0,{"$f":"IF($AE38>0,$AE38*CX$73)+'(10) PH Detailed Adjustments'!CY39+'(10) PH Detailed Adjustments'!CY96","v":0},{"$f":"IF($AE38>0,$AE38*CY$73)+'(10) PH Detailed Adjustments'!CZ39+'(10) PH Detailed Adjustments'!CZ96","v":0},{"$f":"IF($AE38>0,$AE38*CZ$73)+'(10) PH Detailed Adjustments'!DA39+'(10) PH Detailed Adjustments'!DA96","v":0},0,{"$f":"IF($AF38>0,$AF38*DB$73)+'(10) PH Detailed Adjustments'!DC39+'(10) PH Detailed Adjustments'!DC96","v":0},{"$f":"IF($AF38>0,$AF38*DC$73)+'(10) PH Detailed Adjustments'!DD39+'(10) PH Detailed Adjustments'!DD96","v":0},{"$f":"IF($AF38>0,$AF38*DD$73)+'(10) PH Detailed Adjustments'!DE39+'(10) PH Detailed Adjustments'!DE96","v":0},0,{"$f":"IF($AG38>0,$AG38*DF$73)+'(10) PH Detailed Adjustments'!DG39+'(10) PH Detailed Adjustments'!DG96","v":0},{"$f":"IF($AG38>0,$AG38*DG$73)+'(10) PH Detailed Adjustments'!DH39+'(10) PH Detailed Adjustments'!DH96","v":0},{"$f":"IF($AG38>0,$AG38*DH$73)+'(10) PH Detailed Adjustments'!DI39+'(10) PH Detailed Adjustments'!DI96","v":0},0,{"$f":"IF($AH38>0,$AH38*DJ$73)+'(10) PH Detailed Adjustments'!DK39+'(10) PH Detailed Adjustments'!DK96","v":0},{"$f":"IF($AH38>0,$AH38*DK$73)+'(10) PH Detailed Adjustments'!DL39+'(10) PH Detailed Adjustments'!DL96","v":0},{"$f":"IF($AH38>0,$AH38*DL$73)+'(10) PH Detailed Adjustments'!DM39+'(10) PH Detailed Adjustments'!DM96","v":0},0,{"$f":"IF($AI38>0,$AI38*DN$73)+'(10) PH Detailed Adjustments'!DO39+'(10) PH Detailed Adjustments'!DO96","v":0},{"$f":"IF($AI38>0,$AI38*DO$73)+'(10) PH Detailed Adjustments'!DP39+'(10) PH Detailed Adjustments'!DP96","v":0},{"$f":"IF($AI38>0,$AI38*DP$73)+'(10) PH Detailed Adjustments'!DQ39+'(10) PH Detailed Adjustments'!DQ96","v":0},0]
["Rents & Leases - Land, Structure, and Improvements",{"$f":"IF($F39>0,$F39*B$73)+'(10) PH Detailed Adjustments'!C40+'(10) PH Detailed Adjustments'!C97","v":0},{"$f":"IF($F39>0,$F39*C$73)+'(10) PH Detailed Adjustments'!D40+'(10) PH Detailed Adjustments'!D97","v":0},{"$f":"IF($F39>0,$F39*D$73)+'(10) PH Detailed Adjustments'!E40+'(10) PH Detailed Adjustments'!E97","v":0},0,{"$f":"IF($G39>0,$G39*F$73)+'(10) PH Detailed Adjustments'!G40+'(10) PH Detailed Adjustments'!G97","v":0},{"$f":"IF($G39>0,$G39*G$73)+'(10) PH Detailed Adjustments'!H40+'(10) PH Detailed Adjustments'!H97","v":0},{"$f":"IF($G39>0,$G39*H$73)+'(10) PH Detailed Adjustments'!I40+'(10) PH Detailed Adjustments'!I97","v":0},0,{"$f":"IF($H39>0,$H39*J$73)+'(10) PH Detailed Adjustments'!K40+'(10) PH Detailed Adjustments'!K97","v":0},{"$f":"IF($H39>0,$H39*K$73)+'(10) PH Detailed Adjustments'!L40+'(10) PH Detailed Adjustments'!L97","v":0},{"$f":"IF($H39>0,$H39*L$73)+'(10) PH Detailed Adjustments'!M40+'(10) PH Detailed Adjustments'!M97","v":0},0,{"$f":"IF($I39>0,$I39*N$73)+'(10) PH Detailed Adjustments'!O40+'(10) PH Detailed Adjustments'!O97","v":0},{"$f":"IF($I39>0,$I39*O$73)+'(10) PH Detailed Adjustments'!P40+'(10) PH Detailed Adjustments'!P97","v":0},{"$f":"IF($I39>0,$I39*P$73)+'(10) PH Detailed Adjustments'!Q40+'(10) PH Detailed Adjustments'!Q97","v":0},0,{"$f":"IF($J39>0,$J39*R$73)+'(10) PH Detailed Adjustments'!S40+'(10) PH Detailed Adjustments'!S97","v":0},{"$f":"IF($J39>0,$J39*S$73)+'(10) PH Detailed Adjustments'!T40+'(10) PH Detailed Adjustments'!T97","v":0},{"$f":"IF($J39>0,$J39*T$73)+'(10) PH Detailed Adjustments'!U40+'(10) PH Detailed Adjustments'!U97","v":0},0,{"$f":"IF($K39>0,$K39*V$73)+'(10) PH Detailed Adjustments'!W40+'(10) PH Detailed Adjustments'!W97","v":0},{"$f":"IF($K39>0,$K39*W$73)+'(10) PH Detailed Adjustments'!X40+'(10) PH Detailed Adjustments'!X97","v":0},{"$f":"IF($K39>0,$K39*X$73)+'(10) PH Detailed Adjustments'!Y40+'(10) PH Detailed Adjustments'!Y97","v":0},0,{"$f":"IF($L39>0,$L39*Z$73)+'(10) PH Detailed Adjustments'!AA40+'(10) PH Detailed Adjustments'!AA97","v":0},{"$f":"IF($L39>0,$L39*AA$73)+'(10) PH Detailed Adjustments'!AB40+'(10) PH Detailed Adjustments'!AB97","v":0},{"$f":"IF($L39>0,$L39*AB$73)+'(10) PH Detailed Adjustments'!AC40+'(10) PH Detailed Adjustments'!AC97","v":0},0,{"$f":"IF($M39>0,$M39*AD$73)+'(10) PH Detailed Adjustments'!AE40+'(10) PH Detailed Adjustments'!AE97","v":0},{"$f":"IF($M39>0,$M39*AE$73)+'(10) PH Detailed Adjustments'!AF40+'(10) PH Detailed Adjustments'!AF97","v":0},{"$f":"IF($M39>0,$M39*AF$73)+'(10) PH Detailed Adjustments'!AG40+'(10) PH Detailed Adjustments'!AG97","v":0},0,{"$f":"IF($N39>0,$N39*AH$73)+'(10) PH Detailed Adjustments'!AI40+'(10) PH Detailed Adjustments'!AI97","v":0},{"$f":"IF($N39>0,$N39*AI$73)+'(10) PH Detailed Adjustments'!AJ40+'(10) PH Detailed Adjustments'!AJ97","v":0},{"$f":"IF($N39>0,$N39*AJ$73)+'(10) PH Detailed Adjustments'!AK40+'(10) PH Detailed Adjustments'!AK97","v":0},0,{"$f":"IF($O39>0,$O39*AL$73)+'(10) PH Detailed Adjustments'!AM40+'(10) PH Detailed Adjustments'!AM97","v":0},{"$f":"IF($O39>0,$O39*AM$73)+'(10) PH Detailed Adjustments'!AN40+'(10) PH Detailed Adjustments'!AN97","v":0},{"$f":"IF($O39>0,$O39*AN$73)+'(10) PH Detailed Adjustments'!AO40+'(10) PH Detailed Adjustments'!AO97","v":0},0,{"$f":"IF($P39>0,$P39*AP$73)+'(10) PH Detailed Adjustments'!AQ40+'(10) PH Detailed Adjustments'!AQ97","v":0},{"$f":"IF($P39>0,$P39*AQ$73)+'(10) PH Detailed Adjustments'!AR40+'(10) PH Detailed Adjustments'!AR97","v":0},{"$f":"IF($P39>0,$P39*AR$73)+'(10) PH Detailed Adjustments'!AS40+'(10) PH Detailed Adjustments'!AS97","v":0},0,{"$f":"IF($Q39>0,$Q39*AT$73)+'(10) PH Detailed Adjustments'!AU40+'(10) PH Detailed Adjustments'!AU97","v":0},{"$f":"IF($Q39>0,$Q39*AU$73)+'(10) PH Detailed Adjustments'!AV40+'(10) PH Detailed Adjustments'!AV97","v":0},{"$f":"IF($Q39>0,$Q39*AV$73)+'(10) PH Detailed Adjustments'!AW40+'(10) PH Detailed Adjustments'!AW97","v":0},0,{"$f":"IF($R39>0,$R39*AX$73)+'(10) PH Detailed Adjustments'!AY40+'(10) PH Detailed Adjustments'!AY97","v":0},{"$f":"IF($R39>0,$R39*AY$73)+'(10) PH Detailed Adjustments'!AZ40+'(10) PH Detailed Adjustments'!AZ97","v":0},{"$f":"IF($R39>0,$R39*AZ$73)+'(10) PH Detailed Adjustments'!BA40+'(10) PH Detailed Adjustments'!BA97","v":0},0,{"$f":"IF($S39>0,$S39*BB$73)+'(10) PH Detailed Adjustments'!BC40+'(10) PH Detailed Adjustments'!BC97","v":0},{"$f":"IF($S39>0,$S39*BC$73)+'(10) PH Detailed Adjustments'!BD40+'(10) PH Detailed Adjustments'!BD97","v":0},{"$f":"IF($S39>0,$S39*BD$73)+'(10) PH Detailed Adjustments'!BE40+'(10) PH Detailed Adjustments'!BE97","v":0},0,{"$f":"IF($T39>0,$T39*BF$73)+'(10) PH Detailed Adjustments'!BG40+'(10) PH Detailed Adjustments'!BG97","v":0},{"$f":"IF($T39>0,$T39*BG$73)+'(10) PH Detailed Adjustments'!BH40+'(10) PH Detailed Adjustments'!BH97","v":0},{"$f":"IF($T39>0,$T39*BH$73)+'(10) PH Detailed Adjustments'!BI40+'(10) PH Detailed Adjustments'!BI97","v":0},0,{"$f":"IF($U39>0,$U39*BJ$73)+'(10) PH Detailed Adjustments'!BK40+'(10) PH Detailed Adjustments'!BK97","v":0},{"$f":"IF($U39>0,$U39*BK$73)+'(10) PH Detailed Adjustments'!BL40+'(10) PH Detailed Adjustments'!BL97","v":0},{"$f":"IF($U39>0,$U39*BL$73)+'(10) PH Detailed Adjustments'!BM40+'(10) PH Detailed Adjustments'!BM97","v":0},0,{"$f":"IF($V39>0,$V39*BN$73)+'(10) PH Detailed Adjustments'!BO40+'(10) PH Detailed Adjustments'!BO97","v":0},{"$f":"IF($V39>0,$V39*BO$73)+'(10) PH Detailed Adjustments'!BP40+'(10) PH Detailed Adjustments'!BP97","v":0},{"$f":"IF($V39>0,$V39*BP$73)+'(10) PH Detailed Adjustments'!BQ40+'(10) PH Detailed Adjustments'!BQ97","v":0},0,{"$f":"IF($W39>0,$W39*BR$73)+'(10) PH Detailed Adjustments'!BS40+'(10) PH Detailed Adjustments'!BS97","v":0},{"$f":"IF($W39>0,$W39*BS$73)+'(10) PH Detailed Adjustments'!BT40+'(10) PH Detailed Adjustments'!BT97","v":0},{"$f":"IF($W39>0,$W39*BT$73)+'(10) PH Detailed Adjustments'!BU40+'(10) PH Detailed Adjustments'!BU97","v":0},0,{"$f":"IF($X39>0,$X39*BV$73)+'(10) PH Detailed Adjustments'!BW40+'(10) PH Detailed Adjustments'!BW97","v":0},{"$f":"IF($X39>0,$X39*BW$73)+'(10) PH Detailed Adjustments'!BX40+'(10) PH Detailed Adjustments'!BX97","v":0},{"$f":"IF($X39>0,$X39*BX$73)+'(10) PH Detailed Adjustments'!BY40+'(10) PH Detailed Adjustments'!BY97","v":0},0,{"$f":"IF($Y39>0,$Y39*BZ$73)+'(10) PH Detailed Adjustments'!CA40+'(10) PH Detailed Adjustments'!CA97","v":0},{"$f":"IF($Y39>0,$Y39*CA$73)+'(10) PH Detailed Adjustments'!CB40+'(10) PH Detailed Adjustments'!CB97","v":0},{"$f":"IF($Y39>0,$Y39*CB$73)+'(10) PH Detailed Adjustments'!CC40+'(10) PH Detailed Adjustments'!CC97","v":0},0,{"$f":"IF($Z39>0,$Z39*CD$73)+'(10) PH Detailed Adjustments'!CE40+'(10) PH Detailed Adjustments'!CE97","v":0},{"$f":"IF($Z39>0,$Z39*CE$73)+'(10) PH Detailed Adjustments'!CF40+'(10) PH Detailed Adjustments'!CF97","v":0},{"$f":"IF($Z39>0,$Z39*CF$73)+'(10) PH Detailed Adjustments'!CG40+'(10) PH Detailed Adjustments'!CG97","v":0},0,{"$f":"IF($AA39>0,$AA39*CH$73)+'(10) PH Detailed Adjustments'!CI40+'(10) PH Detailed Adjustments'!CI97","v":0},{"$f":"IF($AA39>0,$AA39*CI$73)+'(10) PH Detailed Adjustments'!CJ40+'(10) PH Detailed Adjustments'!CJ97","v":0},{"$f":"IF($AA39>0,$AA39*CJ$73)+'(10) PH Detailed Adjustments'!CK40+'(10) PH Detailed Adjustments'!CK97","v":0},0,{"$f":"IF($AB39>0,$AB39*CL$73)+'(10) PH Detailed Adjustments'!CM40+'(10) PH Detailed Adjustments'!CM97","v":0},{"$f":"IF($AB39>0,$AB39*CM$73)+'(10) PH Detailed Adjustments'!CN40+'(10) PH Detailed Adjustments'!CN97","v":0},{"$f":"IF($AB39>0,$AB39*CN$73)+'(10) PH Detailed Adjustments'!CO40+'(10) PH Detailed Adjustments'!CO97","v":0},0,{"$f":"IF($AC39>0,$AC39*CP$73)+'(10) PH Detailed Adjustments'!CQ40+'(10) PH Detailed Adjustments'!CQ97","v":0},{"$f":"IF($AC39>0,$AC39*CQ$73)+'(10) PH Detailed Adjustments'!CR40+'(10) PH Detailed Adjustments'!CR97","v":0},{"$f":"IF($AC39>0,$AC39*CR$73)+'(10) PH Detailed Adjustments'!CS40+'(10) PH Detailed Adjustments'!CS97","v":0},0,{"$f":"IF($AD39>0,$AD39*CT$73)+'(10) PH Detailed Adjustments'!CU40+'(10) PH Detailed Adjustments'!CU97","v":0},{"$f":"IF($AD39>0,$AD39*CU$73)+'(10) PH Detailed Adjustments'!CV40+'(10) PH Detailed Adjustments'!CV97","v":0},{"$f":"IF($AD39>0,$AD39*CV$73)+'(10) PH Detailed Adjustments'!CW40+'(10) PH Detailed Adjustments'!CW97","v":0},0,{"$f":"IF($AE39>0,$AE39*CX$73)+'(10) PH Detailed Adjustments'!CY40+'(10) PH Detailed Adjustments'!CY97","v":0},{"$f":"IF($AE39>0,$AE39*CY$73)+'(10) PH Detailed Adjustments'!CZ40+'(10) PH Detailed Adjustments'!CZ97","v":0},{"$f":"IF($AE39>0,$AE39*CZ$73)+'(10) PH Detailed Adjustments'!DA40+'(10) PH Detailed Adjustments'!DA97","v":0},0,{"$f":"IF($AF39>0,$AF39*DB$73)+'(10) PH Detailed Adjustments'!DC40+'(10) PH Detailed Adjustments'!DC97","v":0},{"$f":"IF($AF39>0,$AF39*DC$73)+'(10) PH Detailed Adjustments'!DD40+'(10) PH Detailed Adjustments'!DD97","v":0},{"$f":"IF($AF39>0,$AF39*DD$73)+'(10) PH Detailed Adjustments'!DE40+'(10) PH Detailed Adjustments'!DE97","v":0},0,{"$f":"IF($AG39>0,$AG39*DF$73)+'(10) PH Detailed Adjustments'!DG40+'(10) PH Detailed Adjustments'!DG97","v":0},{"$f":"IF($AG39>0,$AG39*DG$73)+'(10) PH Detailed Adjustments'!DH40+'(10) PH Detailed Adjustments'!DH97","v":0},{"$f":"IF($AG39>0,$AG39*DH$73)+'(10) PH Detailed Adjustments'!DI40+'(10) PH Detailed Adjustments'!DI97","v":0},0,{"$f":"IF($AH39>0,$AH39*DJ$73)+'(10) PH Detailed Adjustments'!DK40+'(10) PH Detailed Adjustments'!DK97","v":0},{"$f":"IF($AH39>0,$AH39*DK$73)+'(10) PH Detailed Adjustments'!DL40+'(10) PH Detailed Adjustments'!DL97","v":0},{"$f":"IF($AH39>0,$AH39*DL$73)+'(10) PH Detailed Adjustments'!DM40+'(10) PH Detailed Adjustments'!DM97","v":0},0,{"$f":"IF($AI39>0,$AI39*DN$73)+'(10) PH Detailed Adjustments'!DO40+'(10) PH Detailed Adjustments'!DO97","v":0},{"$f":"IF($AI39>0,$AI39*DO$73)+'(10) PH Detailed Adjustments'!DP40+'(10) PH Detailed Adjustments'!DP97","v":0},{"$f":"IF($AI39>0,$AI39*DP$73)+'(10) PH Detailed Adjustments'!DQ40+'(10) PH Detailed Adjustments'!DQ97","v":0},0]
["Taxes and Licenses",{"$f":"IF($F40>0,$F40*B$73)+'(10) PH Detailed Adjustments'!C41+'(10) PH Detailed Adjustments'!C98","v":0},{"$f":"IF($F40>0,$F40*C$73)+'(10) PH Detailed Adjustments'!D41+'(10) PH Detailed Adjustments'!D98","v":0},{"$f":"IF($F40>0,$F40*D$73)+'(10) PH Detailed Adjustments'!E41+'(10) PH Detailed Adjustments'!E98","v":0},0,{"$f":"IF($G40>0,$G40*F$73)+'(10) PH Detailed Adjustments'!G41+'(10) PH Detailed Adjustments'!G98","v":0},{"$f":"IF($G40>0,$G40*G$73)+'(10) PH Detailed Adjustments'!H41+'(10) PH Detailed Adjustments'!H98","v":0},{"$f":"IF($G40>0,$G40*H$73)+'(10) PH Detailed Adjustments'!I41+'(10) PH Detailed Adjustments'!I98","v":0},0,{"$f":"IF($H40>0,$H40*J$73)+'(10) PH Detailed Adjustments'!K41+'(10) PH Detailed Adjustments'!K98","v":0},{"$f":"IF($H40>0,$H40*K$73)+'(10) PH Detailed Adjustments'!L41+'(10) PH Detailed Adjustments'!L98","v":0},{"$f":"IF($H40>0,$H40*L$73)+'(10) PH Detailed Adjustments'!M41+'(10) PH Detailed Adjustments'!M98","v":0},0,{"$f":"IF($I40>0,$I40*N$73)+'(10) PH Detailed Adjustments'!O41+'(10) PH Detailed Adjustments'!O98","v":0},{"$f":"IF($I40>0,$I40*O$73)+'(10) PH Detailed Adjustments'!P41+'(10) PH Detailed Adjustments'!P98","v":0},{"$f":"IF($I40>0,$I40*P$73)+'(10) PH Detailed Adjustments'!Q41+'(10) PH Detailed Adjustments'!Q98","v":0},0,{"$f":"IF($J40>0,$J40*R$73)+'(10) PH Detailed Adjustments'!S41+'(10) PH Detailed Adjustments'!S98","v":0},{"$f":"IF($J40>0,$J40*S$73)+'(10) PH Detailed Adjustments'!T41+'(10) PH Detailed Adjustments'!T98","v":0},{"$f":"IF($J40>0,$J40*T$73)+'(10) PH Detailed Adjustments'!U41+'(10) PH Detailed Adjustments'!U98","v":0},0,{"$f":"IF($K40>0,$K40*V$73)+'(10) PH Detailed Adjustments'!W41+'(10) PH Detailed Adjustments'!W98","v":0},{"$f":"IF($K40>0,$K40*W$73)+'(10) PH Detailed Adjustments'!X41+'(10) PH Detailed Adjustments'!X98","v":0},{"$f":"IF($K40>0,$K40*X$73)+'(10) PH Detailed Adjustments'!Y41+'(10) PH Detailed Adjustments'!Y98","v":0},0,{"$f":"IF($L40>0,$L40*Z$73)+'(10) PH Detailed Adjustments'!AA41+'(10) PH Detailed Adjustments'!AA98","v":0},{"$f":"IF($L40>0,$L40*AA$73)+'(10) PH Detailed Adjustments'!AB41+'(10) PH Detailed Adjustments'!AB98","v":0},{"$f":"IF($L40>0,$L40*AB$73)+'(10) PH Detailed Adjustments'!AC41+'(10) PH Detailed Adjustments'!AC98","v":0},0,{"$f":"IF($M40>0,$M40*AD$73)+'(10) PH Detailed Adjustments'!AE41+'(10) PH Detailed Adjustments'!AE98","v":0},{"$f":"IF($M40>0,$M40*AE$73)+'(10) PH Detailed Adjustments'!AF41+'(10) PH Detailed Adjustments'!AF98","v":0},{"$f":"IF($M40>0,$M40*AF$73)+'(10) PH Detailed Adjustments'!AG41+'(10) PH Detailed Adjustments'!AG98","v":0},0,{"$f":"IF($N40>0,$N40*AH$73)+'(10) PH Detailed Adjustments'!AI41+'(10) PH Detailed Adjustments'!AI98","v":0},{"$f":"IF($N40>0,$N40*AI$73)+'(10) PH Detailed Adjustments'!AJ41+'(10) PH Detailed Adjustments'!AJ98","v":0},{"$f":"IF($N40>0,$N40*AJ$73)+'(10) PH Detailed Adjustments'!AK41+'(10) PH Detailed Adjustments'!AK98","v":0},0,{"$f":"IF($O40>0,$O40*AL$73)+'(10) PH Detailed Adjustments'!AM41+'(10) PH Detailed Adjustments'!AM98","v":0},{"$f":"IF($O40>0,$O40*AM$73)+'(10) PH Detailed Adjustments'!AN41+'(10) PH Detailed Adjustments'!AN98","v":0},{"$f":"IF($O40>0,$O40*AN$73)+'(10) PH Detailed Adjustments'!AO41+'(10) PH Detailed Adjustments'!AO98","v":0},0,{"$f":"IF($P40>0,$P40*AP$73)+'(10) PH Detailed Adjustments'!AQ41+'(10) PH Detailed Adjustments'!AQ98","v":0},{"$f":"IF($P40>0,$P40*AQ$73)+'(10) PH Detailed Adjustments'!AR41+'(10) PH Detailed Adjustments'!AR98","v":0},{"$f":"IF($P40>0,$P40*AR$73)+'(10) PH Detailed Adjustments'!AS41+'(10) PH Detailed Adjustments'!AS98","v":0},0,{"$f":"IF($Q40>0,$Q40*AT$73)+'(10) PH Detailed Adjustments'!AU41+'(10) PH Detailed Adjustments'!AU98","v":0},{"$f":"IF($Q40>0,$Q40*AU$73)+'(10) PH Detailed Adjustments'!AV41+'(10) PH Detailed Adjustments'!AV98","v":0},{"$f":"IF($Q40>0,$Q40*AV$73)+'(10) PH Detailed Adjustments'!AW41+'(10) PH Detailed Adjustments'!AW98","v":0},0,{"$f":"IF($R40>0,$R40*AX$73)+'(10) PH Detailed Adjustments'!AY41+'(10) PH Detailed Adjustments'!AY98","v":0},{"$f":"IF($R40>0,$R40*AY$73)+'(10) PH Detailed Adjustments'!AZ41+'(10) PH Detailed Adjustments'!AZ98","v":0},{"$f":"IF($R40>0,$R40*AZ$73)+'(10) PH Detailed Adjustments'!BA41+'(10) PH Detailed Adjustments'!BA98","v":0},0,{"$f":"IF($S40>0,$S40*BB$73)+'(10) PH Detailed Adjustments'!BC41+'(10) PH Detailed Adjustments'!BC98","v":0},{"$f":"IF($S40>0,$S40*BC$73)+'(10) PH Detailed Adjustments'!BD41+'(10) PH Detailed Adjustments'!BD98","v":0},{"$f":"IF($S40>0,$S40*BD$73)+'(10) PH Detailed Adjustments'!BE41+'(10) PH Detailed Adjustments'!BE98","v":0},0,{"$f":"IF($T40>0,$T40*BF$73)+'(10) PH Detailed Adjustments'!BG41+'(10) PH Detailed Adjustments'!BG98","v":0},{"$f":"IF($T40>0,$T40*BG$73)+'(10) PH Detailed Adjustments'!BH41+'(10) PH Detailed Adjustments'!BH98","v":0},{"$f":"IF($T40>0,$T40*BH$73)+'(10) PH Detailed Adjustments'!BI41+'(10) PH Detailed Adjustments'!BI98","v":0},0,{"$f":"IF($U40>0,$U40*BJ$73)+'(10) PH Detailed Adjustments'!BK41+'(10) PH Detailed Adjustments'!BK98","v":0},{"$f":"IF($U40>0,$U40*BK$73)+'(10) PH Detailed Adjustments'!BL41+'(10) PH Detailed Adjustments'!BL98","v":0},{"$f":"IF($U40>0,$U40*BL$73)+'(10) PH Detailed Adjustments'!BM41+'(10) PH Detailed Adjustments'!BM98","v":0},0,{"$f":"IF($V40>0,$V40*BN$73)+'(10) PH Detailed Adjustments'!BO41+'(10) PH Detailed Adjustments'!BO98","v":0},{"$f":"IF($V40>0,$V40*BO$73)+'(10) PH Detailed Adjustments'!BP41+'(10) PH Detailed Adjustments'!BP98","v":0},{"$f":"IF($V40>0,$V40*BP$73)+'(10) PH Detailed Adjustments'!BQ41+'(10) PH Detailed Adjustments'!BQ98","v":0},0,{"$f":"IF($W40>0,$W40*BR$73)+'(10) PH Detailed Adjustments'!BS41+'(10) PH Detailed Adjustments'!BS98","v":0},{"$f":"IF($W40>0,$W40*BS$73)+'(10) PH Detailed Adjustments'!BT41+'(10) PH Detailed Adjustments'!BT98","v":0},{"$f":"IF($W40>0,$W40*BT$73)+'(10) PH Detailed Adjustments'!BU41+'(10) PH Detailed Adjustments'!BU98","v":0},0,{"$f":"IF($X40>0,$X40*BV$73)+'(10) PH Detailed Adjustments'!BW41+'(10) PH Detailed Adjustments'!BW98","v":0},{"$f":"IF($X40>0,$X40*BW$73)+'(10) PH Detailed Adjustments'!BX41+'(10) PH Detailed Adjustments'!BX98","v":0},{"$f":"IF($X40>0,$X40*BX$73)+'(10) PH Detailed Adjustments'!BY41+'(10) PH Detailed Adjustments'!BY98","v":0},0,{"$f":"IF($Y40>0,$Y40*BZ$73)+'(10) PH Detailed Adjustments'!CA41+'(10) PH Detailed Adjustments'!CA98","v":0},{"$f":"IF($Y40>0,$Y40*CA$73)+'(10) PH Detailed Adjustments'!CB41+'(10) PH Detailed Adjustments'!CB98","v":0},{"$f":"IF($Y40>0,$Y40*CB$73)+'(10) PH Detailed Adjustments'!CC41+'(10) PH Detailed Adjustments'!CC98","v":0},0,{"$f":"IF($Z40>0,$Z40*CD$73)+'(10) PH Detailed Adjustments'!CE41+'(10) PH Detailed Adjustments'!CE98","v":0},{"$f":"IF($Z40>0,$Z40*CE$73)+'(10) PH Detailed Adjustments'!CF41+'(10) PH Detailed Adjustments'!CF98","v":0},{"$f":"IF($Z40>0,$Z40*CF$73)+'(10) PH Detailed Adjustments'!CG41+'(10) PH Detailed Adjustments'!CG98","v":0},0,{"$f":"IF($AA40>0,$AA40*CH$73)+'(10) PH Detailed Adjustments'!CI41+'(10) PH Detailed Adjustments'!CI98","v":0},{"$f":"IF($AA40>0,$AA40*CI$73)+'(10) PH Detailed Adjustments'!CJ41+'(10) PH Detailed Adjustments'!CJ98","v":0},{"$f":"IF($AA40>0,$AA40*CJ$73)+'(10) PH Detailed Adjustments'!CK41+'(10) PH Detailed Adjustments'!CK98","v":0},0,{"$f":"IF($AB40>0,$AB40*CL$73)+'(10) PH Detailed Adjustments'!CM41+'(10) PH Detailed Adjustments'!CM98","v":0},{"$f":"IF($AB40>0,$AB40*CM$73)+'(10) PH Detailed Adjustments'!CN41+'(10) PH Detailed Adjustments'!CN98","v":0},{"$f":"IF($AB40>0,$AB40*CN$73)+'(10) PH Detailed Adjustments'!CO41+'(10) PH Detailed Adjustments'!CO98","v":0},0,{"$f":"IF($AC40>0,$AC40*CP$73)+'(10) PH Detailed Adjustments'!CQ41+'(10) PH Detailed Adjustments'!CQ98","v":0},{"$f":"IF($AC40>0,$AC40*CQ$73)+'(10) PH Detailed Adjustments'!CR41+'(10) PH Detailed Adjustments'!CR98","v":0},{"$f":"IF($AC40>0,$AC40*CR$73)+'(10) PH Detailed Adjustments'!CS41+'(10) PH Detailed Adjustments'!CS98","v":0},0,{"$f":"IF($AD40>0,$AD40*CT$73)+'(10) PH Detailed Adjustments'!CU41+'(10) PH Detailed Adjustments'!CU98","v":0},{"$f":"IF($AD40>0,$AD40*CU$73)+'(10) PH Detailed Adjustments'!CV41+'(10) PH Detailed Adjustments'!CV98","v":0},{"$f":"IF($AD40>0,$AD40*CV$73)+'(10) PH Detailed Adjustments'!CW41+'(10) PH Detailed Adjustments'!CW98","v":0},0,{"$f":"IF($AE40>0,$AE40*CX$73)+'(10) PH Detailed Adjustments'!CY41+'(10) PH Detailed Adjustments'!CY98","v":0},{"$f":"IF($AE40>0,$AE40*CY$73)+'(10) PH Detailed Adjustments'!CZ41+'(10) PH Detailed Adjustments'!CZ98","v":0},{"$f":"IF($AE40>0,$AE40*CZ$73)+'(10) PH Detailed Adjustments'!DA41+'(10) PH Detailed Adjustments'!DA98","v":0},0,{"$f":"IF($AF40>0,$AF40*DB$73)+'(10) PH Detailed Adjustments'!DC41+'(10) PH Detailed Adjustments'!DC98","v":0},{"$f":"IF($AF40>0,$AF40*DC$73)+'(10) PH Detailed Adjustments'!DD41+'(10) PH Detailed Adjustments'!DD98","v":0},{"$f":"IF($AF40>0,$AF40*DD$73)+'(10) PH Detailed Adjustments'!DE41+'(10) PH Detailed Adjustments'!DE98","v":0},0,{"$f":"IF($AG40>0,$AG40*DF$73)+'(10) PH Detailed Adjustments'!DG41+'(10) PH Detailed Adjustments'!DG98","v":0},{"$f":"IF($AG40>0,$AG40*DG$73)+'(10) PH Detailed Adjustments'!DH41+'(10) PH Detailed Adjustments'!DH98","v":0},{"$f":"IF($AG40>0,$AG40*DH$73)+'(10) PH Detailed Adjustments'!DI41+'(10) PH Detailed Adjustments'!DI98","v":0},0,{"$f":"IF($AH40>0,$AH40*DJ$73)+'(10) PH Detailed Adjustments'!DK41+'(10) PH Detailed Adjustments'!DK98","v":0},{"$f":"IF($AH40>0,$AH40*DK$73)+'(10) PH Detailed Adjustments'!DL41+'(10) PH Detailed Adjustments'!DL98","v":0},{"$f":"IF($AH40>0,$AH40*DL$73)+'(10) PH Detailed Adjustments'!DM41+'(10) PH Detailed Adjustments'!DM98","v":0},0,{"$f":"IF($AI40>0,$AI40*DN$73)+'(10) PH Detailed Adjustments'!DO41+'(10) PH Detailed Adjustments'!DO98","v":0},{"$f":"IF($AI40>0,$AI40*DO$73)+'(10) PH Detailed Adjustments'!DP41+'(10) PH Detailed Adjustments'!DP98","v":0},{"$f":"IF($AI40>0,$AI40*DP$73)+'(10) PH Detailed Adjustments'!DQ41+'(10) PH Detailed Adjustments'!DQ98","v":0},0]
["Drug Screening and Other Testing",{"$f":"IF($F41>0,$F41*B$73)+'(10) PH Detailed Adjustments'!C42+'(10) PH Detailed Adjustments'!C99","v":0},{"$f":"IF($F41>0,$F41*C$73)+'(10) PH Detailed Adjustments'!D42+'(10) PH Detailed Adjustments'!D99","v":0},{"$f":"IF($F41>0,$F41*D$73)+'(10) PH Detailed Adjustments'!E42+'(10) PH Detailed Adjustments'!E99","v":0},0,{"$f":"IF($G41>0,$G41*F$73)+'(10) PH Detailed Adjustments'!G42+'(10) PH Detailed Adjustments'!G99","v":0},{"$f":"IF($G41>0,$G41*G$73)+'(10) PH Detailed Adjustments'!H42+'(10) PH Detailed Adjustments'!H99","v":0},{"$f":"IF($G41>0,$G41*H$73)+'(10) PH Detailed Adjustments'!I42+'(10) PH Detailed Adjustments'!I99","v":0},0,{"$f":"IF($H41>0,$H41*J$73)+'(10) PH Detailed Adjustments'!K42+'(10) PH Detailed Adjustments'!K99","v":0},{"$f":"IF($H41>0,$H41*K$73)+'(10) PH Detailed Adjustments'!L42+'(10) PH Detailed Adjustments'!L99","v":0},{"$f":"IF($H41>0,$H41*L$73)+'(10) PH Detailed Adjustments'!M42+'(10) PH Detailed Adjustments'!M99","v":0},0,{"$f":"IF($I41>0,$I41*N$73)+'(10) PH Detailed Adjustments'!O42+'(10) PH Detailed Adjustments'!O99","v":0},{"$f":"IF($I41>0,$I41*O$73)+'(10) PH Detailed Adjustments'!P42+'(10) PH Detailed Adjustments'!P99","v":0},{"$f":"IF($I41>0,$I41*P$73)+'(10) PH Detailed Adjustments'!Q42+'(10) PH Detailed Adjustments'!Q99","v":0},0,{"$f":"IF($J41>0,$J41*R$73)+'(10) PH Detailed Adjustments'!S42+'(10) PH Detailed Adjustments'!S99","v":0},{"$f":"IF($J41>0,$J41*S$73)+'(10) PH Detailed Adjustments'!T42+'(10) PH Detailed Adjustments'!T99","v":0},{"$f":"IF($J41>0,$J41*T$73)+'(10) PH Detailed Adjustments'!U42+'(10) PH Detailed Adjustments'!U99","v":0},0,{"$f":"IF($K41>0,$K41*V$73)+'(10) PH Detailed Adjustments'!W42+'(10) PH Detailed Adjustments'!W99","v":0},{"$f":"IF($K41>0,$K41*W$73)+'(10) PH Detailed Adjustments'!X42+'(10) PH Detailed Adjustments'!X99","v":0},{"$f":"IF($K41>0,$K41*X$73)+'(10) PH Detailed Adjustments'!Y42+'(10) PH Detailed Adjustments'!Y99","v":0},0,{"$f":"IF($L41>0,$L41*Z$73)+'(10) PH Detailed Adjustments'!AA42+'(10) PH Detailed Adjustments'!AA99","v":0},{"$f":"IF($L41>0,$L41*AA$73)+'(10) PH Detailed Adjustments'!AB42+'(10) PH Detailed Adjustments'!AB99","v":0},{"$f":"IF($L41>0,$L41*AB$73)+'(10) PH Detailed Adjustments'!AC42+'(10) PH Detailed Adjustments'!AC99","v":0},0,{"$f":"IF($M41>0,$M41*AD$73)+'(10) PH Detailed Adjustments'!AE42+'(10) PH Detailed Adjustments'!AE99","v":0},{"$f":"IF($M41>0,$M41*AE$73)+'(10) PH Detailed Adjustments'!AF42+'(10) PH Detailed Adjustments'!AF99","v":0},{"$f":"IF($M41>0,$M41*AF$73)+'(10) PH Detailed Adjustments'!AG42+'(10) PH Detailed Adjustments'!AG99","v":0},0,{"$f":"IF($N41>0,$N41*AH$73)+'(10) PH Detailed Adjustments'!AI42+'(10) PH Detailed Adjustments'!AI99","v":0},{"$f":"IF($N41>0,$N41*AI$73)+'(10) PH Detailed Adjustments'!AJ42+'(10) PH Detailed Adjustments'!AJ99","v":0},{"$f":"IF($N41>0,$N41*AJ$73)+'(10) PH Detailed Adjustments'!AK42+'(10) PH Detailed Adjustments'!AK99","v":0},0,{"$f":"IF($O41>0,$O41*AL$73)+'(10) PH Detailed Adjustments'!AM42+'(10) PH Detailed Adjustments'!AM99","v":0},{"$f":"IF($O41>0,$O41*AM$73)+'(10) PH Detailed Adjustments'!AN42+'(10) PH Detailed Adjustments'!AN99","v":0},{"$f":"IF($O41>0,$O41*AN$73)+'(10) PH Detailed Adjustments'!AO42+'(10) PH Detailed Adjustments'!AO99","v":0},0,{"$f":"IF($P41>0,$P41*AP$73)+'(10) PH Detailed Adjustments'!AQ42+'(10) PH Detailed Adjustments'!AQ99","v":0},{"$f":"IF($P41>0,$P41*AQ$73)+'(10) PH Detailed Adjustments'!AR42+'(10) PH Detailed Adjustments'!AR99","v":0},{"$f":"IF($P41>0,$P41*AR$73)+'(10) PH Detailed Adjustments'!AS42+'(10) PH Detailed Adjustments'!AS99","v":0},0,{"$f":"IF($Q41>0,$Q41*AT$73)+'(10) PH Detailed Adjustments'!AU42+'(10) PH Detailed Adjustments'!AU99","v":0},{"$f":"IF($Q41>0,$Q41*AU$73)+'(10) PH Detailed Adjustments'!AV42+'(10) PH Detailed Adjustments'!AV99","v":0},{"$f":"IF($Q41>0,$Q41*AV$73)+'(10) PH Detailed Adjustments'!AW42+'(10) PH Detailed Adjustments'!AW99","v":0},0,{"$f":"IF($R41>0,$R41*AX$73)+'(10) PH Detailed Adjustments'!AY42+'(10) PH Detailed Adjustments'!AY99","v":0},{"$f":"IF($R41>0,$R41*AY$73)+'(10) PH Detailed Adjustments'!AZ42+'(10) PH Detailed Adjustments'!AZ99","v":0},{"$f":"IF($R41>0,$R41*AZ$73)+'(10) PH Detailed Adjustments'!BA42+'(10) PH Detailed Adjustments'!BA99","v":0},0,{"$f":"IF($S41>0,$S41*BB$73)+'(10) PH Detailed Adjustments'!BC42+'(10) PH Detailed Adjustments'!BC99","v":0},{"$f":"IF($S41>0,$S41*BC$73)+'(10) PH Detailed Adjustments'!BD42+'(10) PH Detailed Adjustments'!BD99","v":0},{"$f":"IF($S41>0,$S41*BD$73)+'(10) PH Detailed Adjustments'!BE42+'(10) PH Detailed Adjustments'!BE99","v":0},0,{"$f":"IF($T41>0,$T41*BF$73)+'(10) PH Detailed Adjustments'!BG42+'(10) PH Detailed Adjustments'!BG99","v":0},{"$f":"IF($T41>0,$T41*BG$73)+'(10) PH Detailed Adjustments'!BH42+'(10) PH Detailed Adjustments'!BH99","v":0},{"$f":"IF($T41>0,$T41*BH$73)+'(10) PH Detailed Adjustments'!BI42+'(10) PH Detailed Adjustments'!BI99","v":0},0,{"$f":"IF($U41>0,$U41*BJ$73)+'(10) PH Detailed Adjustments'!BK42+'(10) PH Detailed Adjustments'!BK99","v":0},{"$f":"IF($U41>0,$U41*BK$73)+'(10) PH Detailed Adjustments'!BL42+'(10) PH Detailed Adjustments'!BL99","v":0},{"$f":"IF($U41>0,$U41*BL$73)+'(10) PH Detailed Adjustments'!BM42+'(10) PH Detailed Adjustments'!BM99","v":0},0,{"$f":"IF($V41>0,$V41*BN$73)+'(10) PH Detailed Adjustments'!BO42+'(10) PH Detailed Adjustments'!BO99","v":0},{"$f":"IF($V41>0,$V41*BO$73)+'(10) PH Detailed Adjustments'!BP42+'(10) PH Detailed Adjustments'!BP99","v":0},{"$f":"IF($V41>0,$V41*BP$73)+'(10) PH Detailed Adjustments'!BQ42+'(10) PH Detailed Adjustments'!BQ99","v":0},0,{"$f":"IF($W41>0,$W41*BR$73)+'(10) PH Detailed Adjustments'!BS42+'(10) PH Detailed Adjustments'!BS99","v":0},{"$f":"IF($W41>0,$W41*BS$73)+'(10) PH Detailed Adjustments'!BT42+'(10) PH Detailed Adjustments'!BT99","v":0},{"$f":"IF($W41>0,$W41*BT$73)+'(10) PH Detailed Adjustments'!BU42+'(10) PH Detailed Adjustments'!BU99","v":0},0,{"$f":"IF($X41>0,$X41*BV$73)+'(10) PH Detailed Adjustments'!BW42+'(10) PH Detailed Adjustments'!BW99","v":0},{"$f":"IF($X41>0,$X41*BW$73)+'(10) PH Detailed Adjustments'!BX42+'(10) PH Detailed Adjustments'!BX99","v":0},{"$f":"IF($X41>0,$X41*BX$73)+'(10) PH Detailed Adjustments'!BY42+'(10) PH Detailed Adjustments'!BY99","v":0},0,{"$f":"IF($Y41>0,$Y41*BZ$73)+'(10) PH Detailed Adjustments'!CA42+'(10) PH Detailed Adjustments'!CA99","v":0},{"$f":"IF($Y41>0,$Y41*CA$73)+'(10) PH Detailed Adjustments'!CB42+'(10) PH Detailed Adjustments'!CB99","v":0},{"$f":"IF($Y41>0,$Y41*CB$73)+'(10) PH Detailed Adjustments'!CC42+'(10) PH Detailed Adjustments'!CC99","v":0},0,{"$f":"IF($Z41>0,$Z41*CD$73)+'(10) PH Detailed Adjustments'!CE42+'(10) PH Detailed Adjustments'!CE99","v":0},{"$f":"IF($Z41>0,$Z41*CE$73)+'(10) PH Detailed Adjustments'!CF42+'(10) PH Detailed Adjustments'!CF99","v":0},{"$f":"IF($Z41>0,$Z41*CF$73)+'(10) PH Detailed Adjustments'!CG42+'(10) PH Detailed Adjustments'!CG99","v":0},0,{"$f":"IF($AA41>0,$AA41*CH$73)+'(10) PH Detailed Adjustments'!CI42+'(10) PH Detailed Adjustments'!CI99","v":0},{"$f":"IF($AA41>0,$AA41*CI$73)+'(10) PH Detailed Adjustments'!CJ42+'(10) PH Detailed Adjustments'!CJ99","v":0},{"$f":"IF($AA41>0,$AA41*CJ$73)+'(10) PH Detailed Adjustments'!CK42+'(10) PH Detailed Adjustments'!CK99","v":0},0,{"$f":"IF($AB41>0,$AB41*CL$73)+'(10) PH Detailed Adjustments'!CM42+'(10) PH Detailed Adjustments'!CM99","v":0},{"$f":"IF($AB41>0,$AB41*CM$73)+'(10) PH Detailed Adjustments'!CN42+'(10) PH Detailed Adjustments'!CN99","v":0},{"$f":"IF($AB41>0,$AB41*CN$73)+'(10) PH Detailed Adjustments'!CO42+'(10) PH Detailed Adjustments'!CO99","v":0},0,{"$f":"IF($AC41>0,$AC41*CP$73)+'(10) PH Detailed Adjustments'!CQ42+'(10) PH Detailed Adjustments'!CQ99","v":0},{"$f":"IF($AC41>0,$AC41*CQ$73)+'(10) PH Detailed Adjustments'!CR42+'(10) PH Detailed Adjustments'!CR99","v":0},{"$f":"IF($AC41>0,$AC41*CR$73)+'(10) PH Detailed Adjustments'!CS42+'(10) PH Detailed Adjustments'!CS99","v":0},0,{"$f":"IF($AD41>0,$AD41*CT$73)+'(10) PH Detailed Adjustments'!CU42+'(10) PH Detailed Adjustments'!CU99","v":0},{"$f":"IF($AD41>0,$AD41*CU$73)+'(10) PH Detailed Adjustments'!CV42+'(10) PH Detailed Adjustments'!CV99","v":0},{"$f":"IF($AD41>0,$AD41*CV$73)+'(10) PH Detailed Adjustments'!CW42+'(10) PH Detailed Adjustments'!CW99","v":0},0,{"$f":"IF($AE41>0,$AE41*CX$73)+'(10) PH Detailed Adjustments'!CY42+'(10) PH Detailed Adjustments'!CY99","v":0},{"$f":"IF($AE41>0,$AE41*CY$73)+'(10) PH Detailed Adjustments'!CZ42+'(10) PH Detailed Adjustments'!CZ99","v":0},{"$f":"IF($AE41>0,$AE41*CZ$73)+'(10) PH Detailed Adjustments'!DA42+'(10) PH Detailed Adjustments'!DA99","v":0},0,{"$f":"IF($AF41>0,$AF41*DB$73)+'(10) PH Detailed Adjustments'!DC42+'(10) PH Detailed Adjustments'!DC99","v":0},{"$f":"IF($AF41>0,$AF41*DC$73)+'(10) PH Detailed Adjustments'!DD42+'(10) PH Detailed Adjustments'!DD99","v":0},{"$f":"IF($AF41>0,$AF41*DD$73)+'(10) PH Detailed Adjustments'!DE42+'(10) PH Detailed Adjustments'!DE99","v":0},0,{"$f":"IF($AG41>0,$AG41*DF$73)+'(10) PH Detailed Adjustments'!DG42+'(10) PH Detailed Adjustments'!DG99","v":0},{"$f":"IF($AG41>0,$AG41*DG$73)+'(10) PH Detailed Adjustments'!DH42+'(10) PH Detailed Adjustments'!DH99","v":0},{"$f":"IF($AG41>0,$AG41*DH$73)+'(10) PH Detailed Adjustments'!DI42+'(10) PH Detailed Adjustments'!DI99","v":0},0,{"$f":"IF($AH41>0,$AH41*DJ$73)+'(10) PH Detailed Adjustments'!DK42+'(10) PH Detailed Adjustments'!DK99","v":0},{"$f":"IF($AH41>0,$AH41*DK$73)+'(10) PH Detailed Adjustments'!DL42+'(10) PH Detailed Adjustments'!DL99","v":0},{"$f":"IF($AH41>0,$AH41*DL$73)+'(10) PH Detailed Adjustments'!DM42+'(10) PH Detailed Adjustments'!DM99","v":0},0,{"$f":"IF($AI41>0,$AI41*DN$73)+'(10) PH Detailed Adjustments'!DO42+'(10) PH Detailed Adjustments'!DO99","v":0},{"$f":"IF($AI41>0,$AI41*DO$73)+'(10) PH Detailed Adjustments'!DP42+'(10) PH Detailed Adjustments'!DP99","v":0},{"$f":"IF($AI41>0,$AI41*DP$73)+'(10) PH Detailed Adjustments'!DQ42+'(10) PH Detailed Adjustments'!DQ99","v":0},0]
["Utilities",{"$f":"IF($F42>0,$F42*B$73)+'(10) PH Detailed Adjustments'!C43+'(10) PH Detailed Adjustments'!C100","v":0},{"$f":"IF($F42>0,$F42*C$73)+'(10) PH Detailed Adjustments'!D43+'(10) PH Detailed Adjustments'!D100","v":0},{"$f":"IF($F42>0,$F42*D$73)+'(10) PH Detailed Adjustments'!E43+'(10) PH Detailed Adjustments'!E100","v":0},0,{"$f":"IF($G42>0,$G42*F$73)+'(10) PH Detailed Adjustments'!G43+'(10) PH Detailed Adjustments'!G100","v":0},{"$f":"IF($G42>0,$G42*G$73)+'(10) PH Detailed Adjustments'!H43+'(10) PH Detailed Adjustments'!H100","v":0},{"$f":"IF($G42>0,$G42*H$73)+'(10) PH Detailed Adjustments'!I43+'(10) PH Detailed Adjustments'!I100","v":0},0,{"$f":"IF($H42>0,$H42*J$73)+'(10) PH Detailed Adjustments'!K43+'(10) PH Detailed Adjustments'!K100","v":0},{"$f":"IF($H42>0,$H42*K$73)+'(10) PH Detailed Adjustments'!L43+'(10) PH Detailed Adjustments'!L100","v":0},{"$f":"IF($H42>0,$H42*L$73)+'(10) PH Detailed Adjustments'!M43+'(10) PH Detailed Adjustments'!M100","v":0},0,{"$f":"IF($I42>0,$I42*N$73)+'(10) PH Detailed Adjustments'!O43+'(10) PH Detailed Adjustments'!O100","v":0},{"$f":"IF($I42>0,$I42*O$73)+'(10) PH Detailed Adjustments'!P43+'(10) PH Detailed Adjustments'!P100","v":0},{"$f":"IF($I42>0,$I42*P$73)+'(10) PH Detailed Adjustments'!Q43+'(10) PH Detailed Adjustments'!Q100","v":0},0,{"$f":"IF($J42>0,$J42*R$73)+'(10) PH Detailed Adjustments'!S43+'(10) PH Detailed Adjustments'!S100","v":0},{"$f":"IF($J42>0,$J42*S$73)+'(10) PH Detailed Adjustments'!T43+'(10) PH Detailed Adjustments'!T100","v":0},{"$f":"IF($J42>0,$J42*T$73)+'(10) PH Detailed Adjustments'!U43+'(10) PH Detailed Adjustments'!U100","v":0},0,{"$f":"IF($K42>0,$K42*V$73)+'(10) PH Detailed Adjustments'!W43+'(10) PH Detailed Adjustments'!W100","v":0},{"$f":"IF($K42>0,$K42*W$73)+'(10) PH Detailed Adjustments'!X43+'(10) PH Detailed Adjustments'!X100","v":0},{"$f":"IF($K42>0,$K42*X$73)+'(10) PH Detailed Adjustments'!Y43+'(10) PH Detailed Adjustments'!Y100","v":0},0,{"$f":"IF($L42>0,$L42*Z$73)+'(10) PH Detailed Adjustments'!AA43+'(10) PH Detailed Adjustments'!AA100","v":0},{"$f":"IF($L42>0,$L42*AA$73)+'(10) PH Detailed Adjustments'!AB43+'(10) PH Detailed Adjustments'!AB100","v":0},{"$f":"IF($L42>0,$L42*AB$73)+'(10) PH Detailed Adjustments'!AC43+'(10) PH Detailed Adjustments'!AC100","v":0},0,{"$f":"IF($M42>0,$M42*AD$73)+'(10) PH Detailed Adjustments'!AE43+'(10) PH Detailed Adjustments'!AE100","v":0},{"$f":"IF($M42>0,$M42*AE$73)+'(10) PH Detailed Adjustments'!AF43+'(10) PH Detailed Adjustments'!AF100","v":0},{"$f":"IF($M42>0,$M42*AF$73)+'(10) PH Detailed Adjustments'!AG43+'(10) PH Detailed Adjustments'!AG100","v":0},0,{"$f":"IF($N42>0,$N42*AH$73)+'(10) PH Detailed Adjustments'!AI43+'(10) PH Detailed Adjustments'!AI100","v":0},{"$f":"IF($N42>0,$N42*AI$73)+'(10) PH Detailed Adjustments'!AJ43+'(10) PH Detailed Adjustments'!AJ100","v":0},{"$f":"IF($N42>0,$N42*AJ$73)+'(10) PH Detailed Adjustments'!AK43+'(10) PH Detailed Adjustments'!AK100","v":0},0,{"$f":"IF($O42>0,$O42*AL$73)+'(10) PH Detailed Adjustments'!AM43+'(10) PH Detailed Adjustments'!AM100","v":0},{"$f":"IF($O42>0,$O42*AM$73)+'(10) PH Detailed Adjustments'!AN43+'(10) PH Detailed Adjustments'!AN100","v":0},{"$f":"IF($O42>0,$O42*AN$73)+'(10) PH Detailed Adjustments'!AO43+'(10) PH Detailed Adjustments'!AO100","v":0},0,{"$f":"IF($P42>0,$P42*AP$73)+'(10) PH Detailed Adjustments'!AQ43+'(10) PH Detailed Adjustments'!AQ100","v":0},{"$f":"IF($P42>0,$P42*AQ$73)+'(10) PH Detailed Adjustments'!AR43+'(10) PH Detailed Adjustments'!AR100","v":0},{"$f":"IF($P42>0,$P42*AR$73)+'(10) PH Detailed Adjustments'!AS43+'(10) PH Detailed Adjustments'!AS100","v":0},0,{"$f":"IF($Q42>0,$Q42*AT$73)+'(10) PH Detailed Adjustments'!AU43+'(10) PH Detailed Adjustments'!AU100","v":0},{"$f":"IF($Q42>0,$Q42*AU$73)+'(10) PH Detailed Adjustments'!AV43+'(10) PH Detailed Adjustments'!AV100","v":0},{"$f":"IF($Q42>0,$Q42*AV$73)+'(10) PH Detailed Adjustments'!AW43+'(10) PH Detailed Adjustments'!AW100","v":0},0,{"$f":"IF($R42>0,$R42*AX$73)+'(10) PH Detailed Adjustments'!AY43+'(10) PH Detailed Adjustments'!AY100","v":0},{"$f":"IF($R42>0,$R42*AY$73)+'(10) PH Detailed Adjustments'!AZ43+'(10) PH Detailed Adjustments'!AZ100","v":0},{"$f":"IF($R42>0,$R42*AZ$73)+'(10) PH Detailed Adjustments'!BA43+'(10) PH Detailed Adjustments'!BA100","v":0},0,{"$f":"IF($S42>0,$S42*BB$73)+'(10) PH Detailed Adjustments'!BC43+'(10) PH Detailed Adjustments'!BC100","v":0},{"$f":"IF($S42>0,$S42*BC$73)+'(10) PH Detailed Adjustments'!BD43+'(10) PH Detailed Adjustments'!BD100","v":0},{"$f":"IF($S42>0,$S42*BD$73)+'(10) PH Detailed Adjustments'!BE43+'(10) PH Detailed Adjustments'!BE100","v":0},0,{"$f":"IF($T42>0,$T42*BF$73)+'(10) PH Detailed Adjustments'!BG43+'(10) PH Detailed Adjustments'!BG100","v":0},{"$f":"IF($T42>0,$T42*BG$73)+'(10) PH Detailed Adjustments'!BH43+'(10) PH Detailed Adjustments'!BH100","v":0},{"$f":"IF($T42>0,$T42*BH$73)+'(10) PH Detailed Adjustments'!BI43+'(10) PH Detailed Adjustments'!BI100","v":0},0,{"$f":"IF($U42>0,$U42*BJ$73)+'(10) PH Detailed Adjustments'!BK43+'(10) PH Detailed Adjustments'!BK100","v":0},{"$f":"IF($U42>0,$U42*BK$73)+'(10) PH Detailed Adjustments'!BL43+'(10) PH Detailed Adjustments'!BL100","v":0},{"$f":"IF($U42>0,$U42*BL$73)+'(10) PH Detailed Adjustments'!BM43+'(10) PH Detailed Adjustments'!BM100","v":0},0,{"$f":"IF($V42>0,$V42*BN$73)+'(10) PH Detailed Adjustments'!BO43+'(10) PH Detailed Adjustments'!BO100","v":0},{"$f":"IF($V42>0,$V42*BO$73)+'(10) PH Detailed Adjustments'!BP43+'(10) PH Detailed Adjustments'!BP100","v":0},{"$f":"IF($V42>0,$V42*BP$73)+'(10) PH Detailed Adjustments'!BQ43+'(10) PH Detailed Adjustments'!BQ100","v":0},0,{"$f":"IF($W42>0,$W42*BR$73)+'(10) PH Detailed Adjustments'!BS43+'(10) PH Detailed Adjustments'!BS100","v":0},{"$f":"IF($W42>0,$W42*BS$73)+'(10) PH Detailed Adjustments'!BT43+'(10) PH Detailed Adjustments'!BT100","v":0},{"$f":"IF($W42>0,$W42*BT$73)+'(10) PH Detailed Adjustments'!BU43+'(10) PH Detailed Adjustments'!BU100","v":0},0,{"$f":"IF($X42>0,$X42*BV$73)+'(10) PH Detailed Adjustments'!BW43+'(10) PH Detailed Adjustments'!BW100","v":0},{"$f":"IF($X42>0,$X42*BW$73)+'(10) PH Detailed Adjustments'!BX43+'(10) PH Detailed Adjustments'!BX100","v":0},{"$f":"IF($X42>0,$X42*BX$73)+'(10) PH Detailed Adjustments'!BY43+'(10) PH Detailed Adjustments'!BY100","v":0},0,{"$f":"IF($Y42>0,$Y42*BZ$73)+'(10) PH Detailed Adjustments'!CA43+'(10) PH Detailed Adjustments'!CA100","v":0},{"$f":"IF($Y42>0,$Y42*CA$73)+'(10) PH Detailed Adjustments'!CB43+'(10) PH Detailed Adjustments'!CB100","v":0},{"$f":"IF($Y42>0,$Y42*CB$73)+'(10) PH Detailed Adjustments'!CC43+'(10) PH Detailed Adjustments'!CC100","v":0},0,{"$f":"IF($Z42>0,$Z42*CD$73)+'(10) PH Detailed Adjustments'!CE43+'(10) PH Detailed Adjustments'!CE100","v":0},{"$f":"IF($Z42>0,$Z42*CE$73)+'(10) PH Detailed Adjustments'!CF43+'(10) PH Detailed Adjustments'!CF100","v":0},{"$f":"IF($Z42>0,$Z42*CF$73)+'(10) PH Detailed Adjustments'!CG43+'(10) PH Detailed Adjustments'!CG100","v":0},0,{"$f":"IF($AA42>0,$AA42*CH$73)+'(10) PH Detailed Adjustments'!CI43+'(10) PH Detailed Adjustments'!CI100","v":0},{"$f":"IF($AA42>0,$AA42*CI$73)+'(10) PH Detailed Adjustments'!CJ43+'(10) PH Detailed Adjustments'!CJ100","v":0},{"$f":"IF($AA42>0,$AA42*CJ$73)+'(10) PH Detailed Adjustments'!CK43+'(10) PH Detailed Adjustments'!CK100","v":0},0,{"$f":"IF($AB42>0,$AB42*CL$73)+'(10) PH Detailed Adjustments'!CM43+'(10) PH Detailed Adjustments'!CM100","v":0},{"$f":"IF($AB42>0,$AB42*CM$73)+'(10) PH Detailed Adjustments'!CN43+'(10) PH Detailed Adjustments'!CN100","v":0},{"$f":"IF($AB42>0,$AB42*CN$73)+'(10) PH Detailed Adjustments'!CO43+'(10) PH Detailed Adjustments'!CO100","v":0},0,{"$f":"IF($AC42>0,$AC42*CP$73)+'(10) PH Detailed Adjustments'!CQ43+'(10) PH Detailed Adjustments'!CQ100","v":0},{"$f":"IF($AC42>0,$AC42*CQ$73)+'(10) PH Detailed Adjustments'!CR43+'(10) PH Detailed Adjustments'!CR100","v":0},{"$f":"IF($AC42>0,$AC42*CR$73)+'(10) PH Detailed Adjustments'!CS43+'(10) PH Detailed Adjustments'!CS100","v":0},0,{"$f":"IF($AD42>0,$AD42*CT$73)+'(10) PH Detailed Adjustments'!CU43+'(10) PH Detailed Adjustments'!CU100","v":0},{"$f":"IF($AD42>0,$AD42*CU$73)+'(10) PH Detailed Adjustments'!CV43+'(10) PH Detailed Adjustments'!CV100","v":0},{"$f":"IF($AD42>0,$AD42*CV$73)+'(10) PH Detailed Adjustments'!CW43+'(10) PH Detailed Adjustments'!CW100","v":0},0,{"$f":"IF($AE42>0,$AE42*CX$73)+'(10) PH Detailed Adjustments'!CY43+'(10) PH Detailed Adjustments'!CY100","v":0},{"$f":"IF($AE42>0,$AE42*CY$73)+'(10) PH Detailed Adjustments'!CZ43+'(10) PH Detailed Adjustments'!CZ100","v":0},{"$f":"IF($AE42>0,$AE42*CZ$73)+'(10) PH Detailed Adjustments'!DA43+'(10) PH Detailed Adjustments'!DA100","v":0},0,{"$f":"IF($AF42>0,$AF42*DB$73)+'(10) PH Detailed Adjustments'!DC43+'(10) PH Detailed Adjustments'!DC100","v":0},{"$f":"IF($AF42>0,$AF42*DC$73)+'(10) PH Detailed Adjustments'!DD43+'(10) PH Detailed Adjustments'!DD100","v":0},{"$f":"IF($AF42>0,$AF42*DD$73)+'(10) PH Detailed Adjustments'!DE43+'(10) PH Detailed Adjustments'!DE100","v":0},0,{"$f":"IF($AG42>0,$AG42*DF$73)+'(10) PH Detailed Adjustments'!DG43+'(10) PH Detailed Adjustments'!DG100","v":0},{"$f":"IF($AG42>0,$AG42*DG$73)+'(10) PH Detailed Adjustments'!DH43+'(10) PH Detailed Adjustments'!DH100","v":0},{"$f":"IF($AG42>0,$AG42*DH$73)+'(10) PH Detailed Adjustments'!DI43+'(10) PH Detailed Adjustments'!DI100","v":0},0,{"$f":"IF($AH42>0,$AH42*DJ$73)+'(10) PH Detailed Adjustments'!DK43+'(10) PH Detailed Adjustments'!DK100","v":0},{"$f":"IF($AH42>0,$AH42*DK$73)+'(10) PH Detailed Adjustments'!DL43+'(10) PH Detailed Adjustments'!DL100","v":0},{"$f":"IF($AH42>0,$AH42*DL$73)+'(10) PH Detailed Adjustments'!DM43+'(10) PH Detailed Adjustments'!DM100","v":0},0,{"$f":"IF($AI42>0,$AI42*DN$73)+'(10) PH Detailed Adjustments'!DO43+'(10) PH Detailed Adjustments'!DO100","v":0},{"$f":"IF($AI42>0,$AI42*DO$73)+'(10) PH Detailed Adjustments'!DP43+'(10) PH Detailed Adjustments'!DP100","v":0},{"$f":"IF($AI42>0,$AI42*DP$73)+'(10) PH Detailed Adjustments'!DQ43+'(10) PH Detailed Adjustments'!DQ100","v":0},0]
["Other",{"$f":"IF($F43>0,$F43*B$73)+'(10) PH Detailed Adjustments'!C44+'(10) PH Detailed Adjustments'!C101","v":0},{"$f":"IF($F43>0,$F43*C$73)+'(10) PH Detailed Adjustments'!D44+'(10) PH Detailed Adjustments'!D101","v":0},{"$f":"IF($F43>0,$F43*D$73)+'(10) PH Detailed Adjustments'!E44+'(10) PH Detailed Adjustments'!E101","v":0},0,{"$f":"IF($G43>0,$G43*F$73)+'(10) PH Detailed Adjustments'!G44+'(10) PH Detailed Adjustments'!G101","v":0},{"$f":"IF($G43>0,$G43*G$73)+'(10) PH Detailed Adjustments'!H44+'(10) PH Detailed Adjustments'!H101","v":0},{"$f":"IF($G43>0,$G43*H$73)+'(10) PH Detailed Adjustments'!I44+'(10) PH Detailed Adjustments'!I101","v":0},0,{"$f":"IF($H43>0,$H43*J$73)+'(10) PH Detailed Adjustments'!K44+'(10) PH Detailed Adjustments'!K101","v":0},{"$f":"IF($H43>0,$H43*K$73)+'(10) PH Detailed Adjustments'!L44+'(10) PH Detailed Adjustments'!L101","v":0},{"$f":"IF($H43>0,$H43*L$73)+'(10) PH Detailed Adjustments'!M44+'(10) PH Detailed Adjustments'!M101","v":0},0,{"$f":"IF($I43>0,$I43*N$73)+'(10) PH Detailed Adjustments'!O44+'(10) PH Detailed Adjustments'!O101","v":0},{"$f":"IF($I43>0,$I43*O$73)+'(10) PH Detailed Adjustments'!P44+'(10) PH Detailed Adjustments'!P101","v":0},{"$f":"IF($I43>0,$I43*P$73)+'(10) PH Detailed Adjustments'!Q44+'(10) PH Detailed Adjustments'!Q101","v":0},0,{"$f":"IF($J43>0,$J43*R$73)+'(10) PH Detailed Adjustments'!S44+'(10) PH Detailed Adjustments'!S101","v":0},{"$f":"IF($J43>0,$J43*S$73)+'(10) PH Detailed Adjustments'!T44+'(10) PH Detailed Adjustments'!T101","v":0},{"$f":"IF($J43>0,$J43*T$73)+'(10) PH Detailed Adjustments'!U44+'(10) PH Detailed Adjustments'!U101","v":0},0,{"$f":"IF($K43>0,$K43*V$73)+'(10) PH Detailed Adjustments'!W44+'(10) PH Detailed Adjustments'!W101","v":0},{"$f":"IF($K43>0,$K43*W$73)+'(10) PH Detailed Adjustments'!X44+'(10) PH Detailed Adjustments'!X101","v":0},{"$f":"IF($K43>0,$K43*X$73)+'(10) PH Detailed Adjustments'!Y44+'(10) PH Detailed Adjustments'!Y101","v":0},0,{"$f":"IF($L43>0,$L43*Z$73)+'(10) PH Detailed Adjustments'!AA44+'(10) PH Detailed Adjustments'!AA101","v":0},{"$f":"IF($L43>0,$L43*AA$73)+'(10) PH Detailed Adjustments'!AB44+'(10) PH Detailed Adjustments'!AB101","v":0},{"$f":"IF($L43>0,$L43*AB$73)+'(10) PH Detailed Adjustments'!AC44+'(10) PH Detailed Adjustments'!AC101","v":0},0,{"$f":"IF($M43>0,$M43*AD$73)+'(10) PH Detailed Adjustments'!AE44+'(10) PH Detailed Adjustments'!AE101","v":0},{"$f":"IF($M43>0,$M43*AE$73)+'(10) PH Detailed Adjustments'!AF44+'(10) PH Detailed Adjustments'!AF101","v":0},{"$f":"IF($M43>0,$M43*AF$73)+'(10) PH Detailed Adjustments'!AG44+'(10) PH Detailed Adjustments'!AG101","v":0},0,{"$f":"IF($N43>0,$N43*AH$73)+'(10) PH Detailed Adjustments'!AI44+'(10) PH Detailed Adjustments'!AI101","v":0},{"$f":"IF($N43>0,$N43*AI$73)+'(10) PH Detailed Adjustments'!AJ44+'(10) PH Detailed Adjustments'!AJ101","v":0},{"$f":"IF($N43>0,$N43*AJ$73)+'(10) PH Detailed Adjustments'!AK44+'(10) PH Detailed Adjustments'!AK101","v":0},0,{"$f":"IF($O43>0,$O43*AL$73)+'(10) PH Detailed Adjustments'!AM44+'(10) PH Detailed Adjustments'!AM101","v":0},{"$f":"IF($O43>0,$O43*AM$73)+'(10) PH Detailed Adjustments'!AN44+'(10) PH Detailed Adjustments'!AN101","v":0},{"$f":"IF($O43>0,$O43*AN$73)+'(10) PH Detailed Adjustments'!AO44+'(10) PH Detailed Adjustments'!AO101","v":0},0,{"$f":"IF($P43>0,$P43*AP$73)+'(10) PH Detailed Adjustments'!AQ44+'(10) PH Detailed Adjustments'!AQ101","v":0},{"$f":"IF($P43>0,$P43*AQ$73)+'(10) PH Detailed Adjustments'!AR44+'(10) PH Detailed Adjustments'!AR101","v":0},{"$f":"IF($P43>0,$P43*AR$73)+'(10) PH Detailed Adjustments'!AS44+'(10) PH Detailed Adjustments'!AS101","v":0},0,{"$f":"IF($Q43>0,$Q43*AT$73)+'(10) PH Detailed Adjustments'!AU44+'(10) PH Detailed Adjustments'!AU101","v":0},{"$f":"IF($Q43>0,$Q43*AU$73)+'(10) PH Detailed Adjustments'!AV44+'(10) PH Detailed Adjustments'!AV101","v":0},{"$f":"IF($Q43>0,$Q43*AV$73)+'(10) PH Detailed Adjustments'!AW44+'(10) PH Detailed Adjustments'!AW101","v":0},0,{"$f":"IF($R43>0,$R43*AX$73)+'(10) PH Detailed Adjustments'!AY44+'(10) PH Detailed Adjustments'!AY101","v":0},{"$f":"IF($R43>0,$R43*AY$73)+'(10) PH Detailed Adjustments'!AZ44+'(10) PH Detailed Adjustments'!AZ101","v":0},{"$f":"IF($R43>0,$R43*AZ$73)+'(10) PH Detailed Adjustments'!BA44+'(10) PH Detailed Adjustments'!BA101","v":0},0,{"$f":"IF($S43>0,$S43*BB$73)+'(10) PH Detailed Adjustments'!BC44+'(10) PH Detailed Adjustments'!BC101","v":0},{"$f":"IF($S43>0,$S43*BC$73)+'(10) PH Detailed Adjustments'!BD44+'(10) PH Detailed Adjustments'!BD101","v":0},{"$f":"IF($S43>0,$S43*BD$73)+'(10) PH Detailed Adjustments'!BE44+'(10) PH Detailed Adjustments'!BE101","v":0},0,{"$f":"IF($T43>0,$T43*BF$73)+'(10) PH Detailed Adjustments'!BG44+'(10) PH Detailed Adjustments'!BG101","v":0},{"$f":"IF($T43>0,$T43*BG$73)+'(10) PH Detailed Adjustments'!BH44+'(10) PH Detailed Adjustments'!BH101","v":0},{"$f":"IF($T43>0,$T43*BH$73)+'(10) PH Detailed Adjustments'!BI44+'(10) PH Detailed Adjustments'!BI101","v":0},0,{"$f":"IF($U43>0,$U43*BJ$73)+'(10) PH Detailed Adjustments'!BK44+'(10) PH Detailed Adjustments'!BK101","v":0},{"$f":"IF($U43>0,$U43*BK$73)+'(10) PH Detailed Adjustments'!BL44+'(10) PH Detailed Adjustments'!BL101","v":0},{"$f":"IF($U43>0,$U43*BL$73)+'(10) PH Detailed Adjustments'!BM44+'(10) PH Detailed Adjustments'!BM101","v":0},0,{"$f":"IF($V43>0,$V43*BN$73)+'(10) PH Detailed Adjustments'!BO44+'(10) PH Detailed Adjustments'!BO101","v":0},{"$f":"IF($V43>0,$V43*BO$73)+'(10) PH Detailed Adjustments'!BP44+'(10) PH Detailed Adjustments'!BP101","v":0},{"$f":"IF($V43>0,$V43*BP$73)+'(10) PH Detailed Adjustments'!BQ44+'(10) PH Detailed Adjustments'!BQ101","v":0},0,{"$f":"IF($W43>0,$W43*BR$73)+'(10) PH Detailed Adjustments'!BS44+'(10) PH Detailed Adjustments'!BS101","v":0},{"$f":"IF($W43>0,$W43*BS$73)+'(10) PH Detailed Adjustments'!BT44+'(10) PH Detailed Adjustments'!BT101","v":0},{"$f":"IF($W43>0,$W43*BT$73)+'(10) PH Detailed Adjustments'!BU44+'(10) PH Detailed Adjustments'!BU101","v":0},0,{"$f":"IF($X43>0,$X43*BV$73)+'(10) PH Detailed Adjustments'!BW44+'(10) PH Detailed Adjustments'!BW101","v":0},{"$f":"IF($X43>0,$X43*BW$73)+'(10) PH Detailed Adjustments'!BX44+'(10) PH Detailed Adjustments'!BX101","v":0},{"$f":"IF($X43>0,$X43*BX$73)+'(10) PH Detailed Adjustments'!BY44+'(10) PH Detailed Adjustments'!BY101","v":0},0,{"$f":"IF($Y43>0,$Y43*BZ$73)+'(10) PH Detailed Adjustments'!CA44+'(10) PH Detailed Adjustments'!CA101","v":0},{"$f":"IF($Y43>0,$Y43*CA$73)+'(10) PH Detailed Adjustments'!CB44+'(10) PH Detailed Adjustments'!CB101","v":0},{"$f":"IF($Y43>0,$Y43*CB$73)+'(10) PH Detailed Adjustments'!CC44+'(10) PH Detailed Adjustments'!CC101","v":0},0,{"$f":"IF($Z43>0,$Z43*CD$73)+'(10) PH Detailed Adjustments'!CE44+'(10) PH Detailed Adjustments'!CE101","v":0},{"$f":"IF($Z43>0,$Z43*CE$73)+'(10) PH Detailed Adjustments'!CF44+'(10) PH Detailed Adjustments'!CF101","v":0},{"$f":"IF($Z43>0,$Z43*CF$73)+'(10) PH Detailed Adjustments'!CG44+'(10) PH Detailed Adjustments'!CG101","v":0},0,{"$f":"IF($AA43>0,$AA43*CH$73)+'(10) PH Detailed Adjustments'!CI44+'(10) PH Detailed Adjustments'!CI101","v":0},{"$f":"IF($AA43>0,$AA43*CI$73)+'(10) PH Detailed Adjustments'!CJ44+'(10) PH Detailed Adjustments'!CJ101","v":0},{"$f":"IF($AA43>0,$AA43*CJ$73)+'(10) PH Detailed Adjustments'!CK44+'(10) PH Detailed Adjustments'!CK101","v":0},0,{"$f":"IF($AB43>0,$AB43*CL$73)+'(10) PH Detailed Adjustments'!CM44+'(10) PH Detailed Adjustments'!CM101","v":0},{"$f":"IF($AB43>0,$AB43*CM$73)+'(10) PH Detailed Adjustments'!CN44+'(10) PH Detailed Adjustments'!CN101","v":0},{"$f":"IF($AB43>0,$AB43*CN$73)+'(10) PH Detailed Adjustments'!CO44+'(10) PH Detailed Adjustments'!CO101","v":0},0,{"$f":"IF($AC43>0,$AC43*CP$73)+'(10) PH Detailed Adjustments'!CQ44+'(10) PH Detailed Adjustments'!CQ101","v":0},{"$f":"IF($AC43>0,$AC43*CQ$73)+'(10) PH Detailed Adjustments'!CR44+'(10) PH Detailed Adjustments'!CR101","v":0},{"$f":"IF($AC43>0,$AC43*CR$73)+'(10) PH Detailed Adjustments'!CS44+'(10) PH Detailed Adjustments'!CS101","v":0},0,{"$f":"IF($AD43>0,$AD43*CT$73)+'(10) PH Detailed Adjustments'!CU44+'(10) PH Detailed Adjustments'!CU101","v":0},{"$f":"IF($AD43>0,$AD43*CU$73)+'(10) PH Detailed Adjustments'!CV44+'(10) PH Detailed Adjustments'!CV101","v":0},{"$f":"IF($AD43>0,$AD43*CV$73)+'(10) PH Detailed Adjustments'!CW44+'(10) PH Detailed Adjustments'!CW101","v":0},0,{"$f":"IF($AE43>0,$AE43*CX$73)+'(10) PH Detailed Adjustments'!CY44+'(10) PH Detailed Adjustments'!CY101","v":0},{"$f":"IF($AE43>0,$AE43*CY$73)+'(10) PH Detailed Adjustments'!CZ44+'(10) PH Detailed Adjustments'!CZ101","v":0},{"$f":"IF($AE43>0,$AE43*CZ$73)+'(10) PH Detailed Adjustments'!DA44+'(10) PH Detailed Adjustments'!DA101","v":0},0,{"$f":"IF($AF43>0,$AF43*DB$73)+'(10) PH Detailed Adjustments'!DC44+'(10) PH Detailed Adjustments'!DC101","v":0},{"$f":"IF($AF43>0,$AF43*DC$73)+'(10) PH Detailed Adjustments'!DD44+'(10) PH Detailed Adjustments'!DD101","v":0},{"$f":"IF($AF43>0,$AF43*DD$73)+'(10) PH Detailed Adjustments'!DE44+'(10) PH Detailed Adjustments'!DE101","v":0},0,{"$f":"IF($AG43>0,$AG43*DF$73)+'(10) PH Detailed Adjustments'!DG44+'(10) PH Detailed Adjustments'!DG101","v":0},{"$f":"IF($AG43>0,$AG43*DG$73)+'(10) PH Detailed Adjustments'!DH44+'(10) PH Detailed Adjustments'!DH101","v":0},{"$f":"IF($AG43>0,$AG43*DH$73)+'(10) PH Detailed Adjustments'!DI44+'(10) PH Detailed Adjustments'!DI101","v":0},0,{"$f":"IF($AH43>0,$AH43*DJ$73)+'(10) PH Detailed Adjustments'!DK44+'(10) PH Detailed Adjustments'!DK101","v":0},{"$f":"IF($AH43>0,$AH43*DK$73)+'(10) PH Detailed Adjustments'!DL44+'(10) PH Detailed Adjustments'!DL101","v":0},{"$f":"IF($AH43>0,$AH43*DL$73)+'(10) PH Detailed Adjustments'!DM44+'(10) PH Detailed Adjustments'!DM101","v":0},0,{"$f":"IF($AI43>0,$AI43*DN$73)+'(10) PH Detailed Adjustments'!DO44+'(10) PH Detailed Adjustments'!DO101","v":0},{"$f":"IF($AI43>0,$AI43*DO$73)+'(10) PH Detailed Adjustments'!DP44+'(10) PH Detailed Adjustments'!DP101","v":0},{"$f":"IF($AI43>0,$AI43*DP$73)+'(10) PH Detailed Adjustments'!DQ44+'(10) PH Detailed Adjustments'!DQ101","v":0},0]
["Professional and Special Services"]
["Pharmaceutical",{"$f":"IF($F45>0,$F45*B$73)+'(10) PH Detailed Adjustments'!C46+'(10) PH Detailed Adjustments'!C103","v":0},{"$f":"IF($F45>0,$F45*C$73)+'(10) PH Detailed Adjustments'!D46+'(10) PH Detailed Adjustments'!D103","v":0},{"$f":"IF($F45>0,$F45*D$73)+'(10) PH Detailed Adjustments'!E46+'(10) PH Detailed Adjustments'!E103","v":0},{"$f":"SUM(B106:D106)","v":0},{"$f":"IF($G45>0,$G45*F$73)+'(10) PH Detailed Adjustments'!G46+'(10) PH Detailed Adjustments'!G103","v":0},{"$f":"IF($G45>0,$G45*G$73)+'(10) PH Detailed Adjustments'!H46+'(10) PH Detailed Adjustments'!H103","v":0},{"$f":"IF($G45>0,$G45*H$73)+'(10) PH Detailed Adjustments'!I46+'(10) PH Detailed Adjustments'!I103","v":0},{"$f":"SUM(F106:H106)","v":0},{"$f":"IF($H45>0,$H45*J$73)+'(10) PH Detailed Adjustments'!K46+'(10) PH Detailed Adjustments'!K103","v":0},{"$f":"IF($H45>0,$H45*K$73)+'(10) PH Detailed Adjustments'!L46+'(10) PH Detailed Adjustments'!L103","v":0},{"$f":"IF($H45>0,$H45*L$73)+'(10) PH Detailed Adjustments'!M46+'(10) PH Detailed Adjustments'!M103","v":0},{"$f":"SUM(J106:L106)","v":0},{"$f":"IF($I45>0,$I45*N$73)+'(10) PH Detailed Adjustments'!O46+'(10) PH Detailed Adjustments'!O103","v":0},{"$f":"IF($I45>0,$I45*O$73)+'(10) PH Detailed Adjustments'!P46+'(10) PH Detailed Adjustments'!P103","v":0},{"$f":"IF($I45>0,$I45*P$73)+'(10) PH Detailed Adjustments'!Q46+'(10) PH Detailed Adjustments'!Q103","v":0},{"$f":"SUM(N106:P106)","v":0},{"$f":"IF($J45>0,$J45*R$73)+'(10) PH Detailed Adjustments'!S46+'(10) PH Detailed Adjustments'!S103","v":0},{"$f":"IF($J45>0,$J45*S$73)+'(10) PH Detailed Adjustments'!T46+'(10) PH Detailed Adjustments'!T103","v":0},{"$f":"IF($J45>0,$J45*T$73)+'(10) PH Detailed Adjustments'!U46+'(10) PH Detailed Adjustments'!U103","v":0},{"$f":"SUM(R106:T106)","v":0},{"$f":"IF($K45>0,$K45*V$73)+'(10) PH Detailed Adjustments'!W46+'(10) PH Detailed Adjustments'!W103","v":0},{"$f":"IF($K45>0,$K45*W$73)+'(10) PH Detailed Adjustments'!X46+'(10) PH Detailed Adjustments'!X103","v":0},{"$f":"IF($K45>0,$K45*X$73)+'(10) PH Detailed Adjustments'!Y46+'(10) PH Detailed Adjustments'!Y103","v":0},{"$f":"SUM(V106:X106)","v":0},{"$f":"IF($L45>0,$L45*Z$73)+'(10) PH Detailed Adjustments'!AA46+'(10) PH Detailed Adjustments'!AA103","v":0},{"$f":"IF($L45>0,$L45*AA$73)+'(10) PH Detailed Adjustments'!AB46+'(10) PH Detailed Adjustments'!AB103","v":0},{"$f":"IF($L45>0,$L45*AB$73)+'(10) PH Detailed Adjustments'!AC46+'(10) PH Detailed Adjustments'!AC103","v":0},{"$f":"SUM(Z106:AB106)","v":0},{"$f":"IF($M45>0,$M45*AD$73)+'(10) PH Detailed Adjustments'!AE46+'(10) PH Detailed Adjustments'!AE103","v":0},{"$f":"IF($M45>0,$M45*AE$73)+'(10) PH Detailed Adjustments'!AF46+'(10) PH Detailed Adjustments'!AF103","v":0},{"$f":"IF($M45>0,$M45*AF$73)+'(10) PH Detailed Adjustments'!AG46+'(10) PH Detailed Adjustments'!AG103","v":0},{"$f":"SUM(AD106:AF106)","v":0},{"$f":"IF($N45>0,$N45*AH$73)+'(10) PH Detailed Adjustments'!AI46+'(10) PH Detailed Adjustments'!AI103","v":0},{"$f":"IF($N45>0,$N45*AI$73)+'(10) PH Detailed Adjustments'!AJ46+'(10) PH Detailed Adjustments'!AJ103","v":0},{"$f":"IF($N45>0,$N45*AJ$73)+'(10) PH Detailed Adjustments'!AK46+'(10) PH Detailed Adjustments'!AK103","v":0},{"$f":"SUM(AH106:AJ106)","v":0},{"$f":"IF($O45>0,$O45*AL$73)+'(10) PH Detailed Adjustments'!AM46+'(10) PH Detailed Adjustments'!AM103","v":0},{"$f":"IF($O45>0,$O45*AM$73)+'(10) PH Detailed Adjustments'!AN46+'(10) PH Detailed Adjustments'!AN103","v":0},{"$f":"IF($O45>0,$O45*AN$73)+'(10) PH Detailed Adjustments'!AO46+'(10) PH Detailed Adjustments'!AO103","v":0},{"$f":"SUM(AL106:AN106)","v":0},{"$f":"IF($P45>0,$P45*AP$73)+'(10) PH Detailed Adjustments'!AQ46+'(10) PH Detailed Adjustments'!AQ103","v":0},{"$f":"IF($P45>0,$P45*AQ$73)+'(10) PH Detailed Adjustments'!AR46+'(10) PH Detailed Adjustments'!AR103","v":0},{"$f":"IF($P45>0,$P45*AR$73)+'(10) PH Detailed Adjustments'!AS46+'(10) PH Detailed Adjustments'!AS103","v":0},{"$f":"SUM(AP106:AR106)","v":0},{"$f":"IF($Q45>0,$Q45*AT$73)+'(10) PH Detailed Adjustments'!AU46+'(10) PH Detailed Adjustments'!AU103","v":0},{"$f":"IF($Q45>0,$Q45*AU$73)+'(10) PH Detailed Adjustments'!AV46+'(10) PH Detailed Adjustments'!AV103","v":0},{"$f":"IF($Q45>0,$Q45*AV$73)+'(10) PH Detailed Adjustments'!AW46+'(10) PH Detailed Adjustments'!AW103","v":0},{"$f":"SUM(AT106:AV106)","v":0},{"$f":"IF($R45>0,$R45*AX$73)+'(10) PH Detailed Adjustments'!AY46+'(10) PH Detailed Adjustments'!AY103","v":0},{"$f":"IF($R45>0,$R45*AY$73)+'(10) PH Detailed Adjustments'!AZ46+'(10) PH Detailed Adjustments'!AZ103","v":0},{"$f":"IF($R45>0,$R45*AZ$73)+'(10) PH Detailed Adjustments'!BA46+'(10) PH Detailed Adjustments'!BA103","v":0},{"$f":"SUM(AX106:AZ106)","v":0},{"$f":"IF($S45>0,$S45*BB$73)+'(10) PH Detailed Adjustments'!BC46+'(10) PH Detailed Adjustments'!BC103","v":0},{"$f":"IF($S45>0,$S45*BC$73)+'(10) PH Detailed Adjustments'!BD46+'(10) PH Detailed Adjustments'!BD103","v":0},{"$f":"IF($S45>0,$S45*BD$73)+'(10) PH Detailed Adjustments'!BE46+'(10) PH Detailed Adjustments'!BE103","v":0},{"$f":"SUM(BB106:BD106)","v":0},{"$f":"IF($T45>0,$T45*BF$73)+'(10) PH Detailed Adjustments'!BG46+'(10) PH Detailed Adjustments'!BG103","v":0},{"$f":"IF($T45>0,$T45*BG$73)+'(10) PH Detailed Adjustments'!BH46+'(10) PH Detailed Adjustments'!BH103","v":0},{"$f":"IF($T45>0,$T45*BH$73)+'(10) PH Detailed Adjustments'!BI46+'(10) PH Detailed Adjustments'!BI103","v":0},{"$f":"SUM(BF106:BH106)","v":0},{"$f":"IF($U45>0,$U45*BJ$73)+'(10) PH Detailed Adjustments'!BK46+'(10) PH Detailed Adjustments'!BK103","v":0},{"$f":"IF($U45>0,$U45*BK$73)+'(10) PH Detailed Adjustments'!BL46+'(10) PH Detailed Adjustments'!BL103","v":0},{"$f":"IF($U45>0,$U45*BL$73)+'(10) PH Detailed Adjustments'!BM46+'(10) PH Detailed Adjustments'!BM103","v":0},{"$f":"SUM(BJ106:BL106)","v":0},{"$f":"IF($V45>0,$V45*BN$73)+'(10) PH Detailed Adjustments'!BO46+'(10) PH Detailed Adjustments'!BO103","v":0},{"$f":"IF($V45>0,$V45*BO$73)+'(10) PH Detailed Adjustments'!BP46+'(10) PH Detailed Adjustments'!BP103","v":0},{"$f":"IF($V45>0,$V45*BP$73)+'(10) PH Detailed Adjustments'!BQ46+'(10) PH Detailed Adjustments'!BQ103","v":0},{"$f":"SUM(BN106:BP106)","v":0},{"$f":"IF($W45>0,$W45*BR$73)+'(10) PH Detailed Adjustments'!BS46+'(10) PH Detailed Adjustments'!BS103","v":0},{"$f":"IF($W45>0,$W45*BS$73)+'(10) PH Detailed Adjustments'!BT46+'(10) PH Detailed Adjustments'!BT103","v":0},{"$f":"IF($W45>0,$W45*BT$73)+'(10) PH Detailed Adjustments'!BU46+'(10) PH Detailed Adjustments'!BU103","v":0},{"$f":"SUM(BR106:BT106)","v":0},{"$f":"IF($X45>0,$X45*BV$73)+'(10) PH Detailed Adjustments'!BW46+'(10) PH Detailed Adjustments'!BW103","v":0},{"$f":"IF($X45>0,$X45*BW$73)+'(10) PH Detailed Adjustments'!BX46+'(10) PH Detailed Adjustments'!BX103","v":0},{"$f":"IF($X45>0,$X45*BX$73)+'(10) PH Detailed Adjustments'!BY46+'(10) PH Detailed Adjustments'!BY103","v":0},{"$f":"SUM(BV106:BX106)","v":0},{"$f":"IF($Y45>0,$Y45*BZ$73)+'(10) PH Detailed Adjustments'!CA46+'(10) PH Detailed Adjustments'!CA103","v":0},{"$f":"IF($Y45>0,$Y45*CA$73)+'(10) PH Detailed Adjustments'!CB46+'(10) PH Detailed Adjustments'!CB103","v":0},{"$f":"IF($Y45>0,$Y45*CB$73)+'(10) PH Detailed Adjustments'!CC46+'(10) PH Detailed Adjustments'!CC103","v":0},{"$f":"SUM(BZ106:CB106)","v":0},{"$f":"IF($Z45>0,$Z45*CD$73)+'(10) PH Detailed Adjustments'!CE46+'(10) PH Detailed Adjustments'!CE103","v":0},{"$f":"IF($Z45>0,$Z45*CE$73)+'(10) PH Detailed Adjustments'!CF46+'(10) PH Detailed Adjustments'!CF103","v":0},{"$f":"IF($Z45>0,$Z45*CF$73)+'(10) PH Detailed Adjustments'!CG46+'(10) PH Detailed Adjustments'!CG103","v":0},{"$f":"SUM(CD106:CF106)","v":0},{"$f":"IF($AA45>0,$AA45*CH$73)+'(10) PH Detailed Adjustments'!CI46+'(10) PH Detailed Adjustments'!CI103","v":0},{"$f":"IF($AA45>0,$AA45*CI$73)+'(10) PH Detailed Adjustments'!CJ46+'(10) PH Detailed Adjustments'!CJ103","v":0},{"$f":"IF($AA45>0,$AA45*CJ$73)+'(10) PH Detailed Adjustments'!CK46+'(10) PH Detailed Adjustments'!CK103","v":0},{"$f":"SUM(CH106:CJ106)","v":0},{"$f":"IF($AB45>0,$AB45*CL$73)+'(10) PH Detailed Adjustments'!CM46+'(10) PH Detailed Adjustments'!CM103","v":0},{"$f":"IF($AB45>0,$AB45*CM$73)+'(10) PH Detailed Adjustments'!CN46+'(10) PH Detailed Adjustments'!CN103","v":0},{"$f":"IF($AB45>0,$AB45*CN$73)+'(10) PH Detailed Adjustments'!CO46+'(10) PH Detailed Adjustments'!CO103","v":0},{"$f":"SUM(CL106:CN106)","v":0},{"$f":"IF($AC45>0,$AC45*CP$73)+'(10) PH Detailed Adjustments'!CQ46+'(10) PH Detailed Adjustments'!CQ103","v":0},{"$f":"IF($AC45>0,$AC45*CQ$73)+'(10) PH Detailed Adjustments'!CR46+'(10) PH Detailed Adjustments'!CR103","v":0},{"$f":"IF($AC45>0,$AC45*CR$73)+'(10) PH Detailed Adjustments'!CS46+'(10) PH Detailed Adjustments'!CS103","v":0},{"$f":"SUM(CP106:CR106)","v":0},{"$f":"IF($AD45>0,$AD45*CT$73)+'(10) PH Detailed Adjustments'!CU46+'(10) PH Detailed Adjustments'!CU103","v":0},{"$f":"IF($AD45>0,$AD45*CU$73)+'(10) PH Detailed Adjustments'!CV46+'(10) PH Detailed Adjustments'!CV103","v":0},{"$f":"IF($AD45>0,$AD45*CV$73)+'(10) PH Detailed Adjustments'!CW46+'(10) PH Detailed Adjustments'!CW103","v":0},{"$f":"SUM(CT106:CV106)","v":0},{"$f":"IF($AE45>0,$AE45*CX$73)+'(10) PH Detailed Adjustments'!CY46+'(10) PH Detailed Adjustments'!CY103","v":0},{"$f":"IF($AE45>0,$AE45*CY$73)+'(10) PH Detailed Adjustments'!CZ46+'(10) PH Detailed Adjustments'!CZ103","v":0},{"$f":"IF($AE45>0,$AE45*CZ$73)+'(10) PH Detailed Adjustments'!DA46+'(10) PH Detailed Adjustments'!DA103","v":0},{"$f":"SUM(CX106:CZ106)","v":0},{"$f":"IF($AF45>0,$AF45*DB$73)+'(10) PH Detailed Adjustments'!DC46+'(10) PH Detailed Adjustments'!DC103","v":0},{"$f":"IF($AF45>0,$AF45*DC$73)+'(10) PH Detailed Adjustments'!DD46+'(10) PH Detailed Adjustments'!DD103","v":0},{"$f":"IF($AF45>0,$AF45*DD$73)+'(10) PH Detailed Adjustments'!DE46+'(10) PH Detailed Adjustments'!DE103","v":0},{"$f":"SUM(DB106:DD106)","v":0},{"$f":"IF($AG45>0,$AG45*DF$73)+'(10) PH Detailed Adjustments'!DG46+'(10) PH Detailed Adjustments'!DG103","v":0},{"$f":"IF($AG45>0,$AG45*DG$73)+'(10) PH Detailed Adjustments'!DH46+'(10) PH Detailed Adjustments'!DH103","v":0},{"$f":"IF($AG45>0,$AG45*DH$73)+'(10) PH Detailed Adjustments'!DI46+'(10) PH Detailed Adjustments'!DI103","v":0},{"$f":"SUM(DF106:DH106)","v":0},{"$f":"IF($AH45>0,$AH45*DJ$73)+'(10) PH Detailed Adjustments'!DK46+'(10) PH Detailed Adjustments'!DK103","v":0},{"$f":"IF($AH45>0,$AH45*DK$73)+'(10) PH Detailed Adjustments'!DL46+'(10) PH Detailed Adjustments'!DL103","v":0},{"$f":"IF($AH45>0,$AH45*DL$73)+'(10) PH Detailed Adjustments'!DM46+'(10) PH Detailed Adjustments'!DM103","v":0},{"$f":"SUM(DJ106:DL106)","v":0},{"$f":"IF($AI45>0,$AI45*DN$73)+'(10) PH Detailed Adjustments'!DO46+'(10) PH Detailed Adjustments'!DO103","v":0},{"$f":"IF($AI45>0,$AI45*DO$73)+'(10) PH Detailed Adjustments'!DP46+'(10) PH Detailed Adjustments'!DP103","v":0},{"$f":"IF($AI45>0,$AI45*DP$73)+'(10) PH Detailed Adjustments'!DQ46+'(10) PH Detailed Adjustments'!DQ103","v":0},{"$f":"SUM(DN106:DP106)","v":0}]
["Dosing - Methadone (NTP Only)"]
["Dosing - Buprenorphine (NTP Only)"]
["Dosing - Disulfiram (NTP Only)"]
["Dosing - Naloxone (NTP Only)"]
["Non NTP Dosing - Buprenorphine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($P50>0,$P50*AP$73)+'(10) PH Detailed Adjustments'!AQ51+'(10) PH Detailed Adjustments'!AQ108","v":0},{"$f":"IF($P50>0,$P50*AQ$73)+'(10) PH Detailed Adjustments'!AR51+'(10) PH Detailed Adjustments'!AR108","v":0},{"$f":"IF($P50>0,$P50*AR$73)+'(10) PH Detailed Adjustments'!AS51+'(10) PH Detailed Adjustments'!AS108","v":0},{"$f":"SUM(AP111:AR111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($P50>0,$P50*CX$73)+'(10) PH Detailed Adjustments'!CY51+'(10) PH Detailed Adjustments'!CY108","v":0},{"$f":"IF($P50>0,$P50*CY$73)+'(10) PH Detailed Adjustments'!CZ51+'(10) PH Detailed Adjustments'!CZ108","v":0},{"$f":"IF($P50>0,$P50*CZ$73)+'(10) PH Detailed Adjustments'!DA51+'(10) PH Detailed Adjustments'!DA108","v":0},{"$f":"SUM(CX111:CZ111)","v":0}]
["Non NTP Dosing - Disulfiram",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q51>0,$Q51*AT$73)+'(10) PH Detailed Adjustments'!AU52+'(10) PH Detailed Adjustments'!AU109","v":0},{"$f":"IF($Q51>0,$Q51*AU$73)+'(10) PH Detailed Adjustments'!AV52+'(10) PH Detailed Adjustments'!AV109","v":0},{"$f":"IF($Q51>0,$Q51*AV$73)+'(10) PH Detailed Adjustments'!AW52+'(10) PH Detailed Adjustments'!AW109","v":0},{"$f":"SUM(AT112:AV112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q51>0,$Q51*DB$73)+'(10) PH Detailed Adjustments'!DC52+'(10) PH Detailed Adjustments'!DC109","v":0},{"$f":"IF($Q51>0,$Q51*DC$73)+'(10) PH Detailed Adjustments'!DD52+'(10) PH Detailed Adjustments'!DD109","v":0},{"$f":"IF($Q51>0,$Q51*DD$73)+'(10) PH Detailed Adjustments'!DE52+'(10) PH Detailed Adjustments'!DE109","v":0},{"$f":"SUM(DB112:DD112)","v":0}]
["Non NTP Dosing - Naloxone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($R52>0,$R52*AX$73)+'(10) PH Detailed Adjustments'!AY53+'(10) PH Detailed Adjustments'!AY110","v":0},{"$f":"IF($R52>0,$R52*AY$73)+'(10) PH Detailed Adjustments'!AZ53+'(10) PH Detailed Adjustments'!AZ110","v":0},{"$f":"IF($R52>0,$R52*AZ$73)+'(10) PH Detailed Adjustments'!BA53+'(10) PH Detailed Adjustments'!BA110","v":0},{"$f":"SUM(AX113:AZ113)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($R52>0,$R52*DF$73)+'(10) PH Detailed Adjustments'!DG53+'(10) PH Detailed Adjustments'!DG110","v":0},{"$f":"IF($R52>0,$R52*DG$73)+'(10) PH Detailed Adjustments'!DH53+'(10) PH Detailed Adjustments'!DH110","v":0},{"$f":"IF($R52>0,$R52*DH$73)+'(10) PH Detailed Adjustments'!DI53+'(10) PH Detailed Adjustments'!DI110","v":0},{"$f":"SUM(DF113:DH113)","v":0}]
["Non NTP Dosing - Vivitrol",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S53>0,$S53*BB$73)+'(10) PH Detailed Adjustments'!BC54+'(10) PH Detailed Adjustments'!BC111","v":0},{"$f":"IF($S53>0,$S53*BC$73)+'(10) PH Detailed Adjustments'!BD54+'(10) PH Detailed Adjustments'!BD111","v":0},{"$f":"IF($S53>0,$S53*BD$73)+'(10) PH Detailed Adjustments'!BE54+'(10) PH Detailed Adjustments'!BE111","v":0},{"$f":"SUM(BB114:BD114)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S53>0,$S53*DJ$73)+'(10) PH Detailed Adjustments'!DK54+'(10) PH Detailed Adjustments'!DK111","v":0},{"$f":"IF($S53>0,$S53*DK$73)+'(10) PH Detailed Adjustments'!DL54+'(10) PH Detailed Adjustments'!DL111","v":0},{"$f":"IF($S53>0,$S53*DL$73)+'(10) PH Detailed Adjustments'!DM54+'(10) PH Detailed Adjustments'!DM111","v":0},{"$f":"SUM(DJ114:DL114)","v":0}]
["Non NTP Dosing - Acamprosate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T54>0,$T54*BF$73)+'(10) PH Detailed Adjustments'!BG55+'(10) PH Detailed Adjustments'!BG112","v":0},{"$f":"IF($T54>0,$T54*BG$73)+'(10) PH Detailed Adjustments'!BH55+'(10) PH Detailed Adjustments'!BH112","v":0},{"$f":"IF($T54>0,$T54*BH$73)+'(10) PH Detailed Adjustments'!BI55+'(10) PH Detailed Adjustments'!BI112","v":0},{"$f":"SUM(BF115:BH115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T54>0,$T54*DN$73)+'(10) PH Detailed Adjustments'!DO55+'(10) PH Detailed Adjustments'!DO112","v":0},{"$f":"IF($T54>0,$T54*DO$73)+'(10) PH Detailed Adjustments'!DP55+'(10) PH Detailed Adjustments'!DP112","v":0},{"$f":"IF($T54>0,$T54*DP$73)+'(10) PH Detailed Adjustments'!DQ55+'(10) PH Detailed Adjustments'!DQ112","v":0},{"$f":"SUM(DN115:DP115)","v":0}]
["Physician Consultation",{"$f":"IF($F55>0,$F55*B$73)+'(10) PH Detailed Adjustments'!C56+'(10) PH Detailed Adjustments'!C113","v":0},{"$f":"IF($F55>0,$F55*C$73)+'(10) PH Detailed Adjustments'!D56+'(10) PH Detailed Adjustments'!D113","v":0},{"$f":"IF($F55>0,$F55*D$73)+'(10) PH Detailed Adjustments'!E56+'(10) PH Detailed Adjustments'!E113","v":0},{"$f":"SUM(B116:D116)","v":0},{"$f":"IF($G55>0,$G55*F$73)+'(10) PH Detailed Adjustments'!G56+'(10) PH Detailed Adjustments'!G113","v":0},{"$f":"IF($G55>0,$G55*G$73)+'(10) PH Detailed Adjustments'!H56+'(10) PH Detailed Adjustments'!H113","v":0},{"$f":"IF($G55>0,$G55*H$73)+'(10) PH Detailed Adjustments'!I56+'(10) PH Detailed Adjustments'!I113","v":0},{"$f":"SUM(F116:H116)","v":0},{"$f":"IF($H55>0,$H55*J$73)+'(10) PH Detailed Adjustments'!K56+'(10) PH Detailed Adjustments'!K113","v":0},{"$f":"IF($H55>0,$H55*K$73)+'(10) PH Detailed Adjustments'!L56+'(10) PH Detailed Adjustments'!L113","v":0},{"$f":"IF($H55>0,$H55*L$73)+'(10) PH Detailed Adjustments'!M56+'(10) PH Detailed Adjustments'!M113","v":0},{"$f":"SUM(J116:L116)","v":0},{"$f":"IF($I55>0,$I55*N$73)+'(10) PH Detailed Adjustments'!O56+'(10) PH Detailed Adjustments'!O113","v":0},{"$f":"IF($I55>0,$I55*O$73)+'(10) PH Detailed Adjustments'!P56+'(10) PH Detailed Adjustments'!P113","v":0},{"$f":"IF($I55>0,$I55*P$73)+'(10) PH Detailed Adjustments'!Q56+'(10) PH Detailed Adjustments'!Q113","v":0},{"$f":"SUM(N116:P116)","v":0},{"$f":"IF($J55>0,$J55*R$73)+'(10) PH Detailed Adjustments'!S56+'(10) PH Detailed Adjustments'!S113","v":0},{"$f":"IF($J55>0,$J55*S$73)+'(10) PH Detailed Adjustments'!T56+'(10) PH Detailed Adjustments'!T113","v":0},{"$f":"IF($J55>0,$J55*T$73)+'(10) PH Detailed Adjustments'!U56+'(10) PH Detailed Adjustments'!U113","v":0},{"$f":"SUM(R116:T116)","v":0},{"$f":"IF($K55>0,$K55*V$73)+'(10) PH Detailed Adjustments'!W56+'(10) PH Detailed Adjustments'!W113","v":0},{"$f":"IF($K55>0,$K55*W$73)+'(10) PH Detailed Adjustments'!X56+'(10) PH Detailed Adjustments'!X113","v":0},{"$f":"IF($K55>0,$K55*X$73)+'(10) PH Detailed Adjustments'!Y56+'(10) PH Detailed Adjustments'!Y113","v":0},{"$f":"SUM(V116:X116)","v":0},{"$f":"IF($L55>0,$L55*Z$73)+'(10) PH Detailed Adjustments'!AA56+'(10) PH Detailed Adjustments'!AA113","v":0},{"$f":"IF($L55>0,$L55*AA$73)+'(10) PH Detailed Adjustments'!AB56+'(10) PH Detailed Adjustments'!AB113","v":0},{"$f":"IF($L55>0,$L55*AB$73)+'(10) PH Detailed Adjustments'!AC56+'(10) PH Detailed Adjustments'!AC113","v":0},{"$f":"SUM(Z116:AB116)","v":0},{"$f":"IF($M55>0,$M55*AD$73)+'(10) PH Detailed Adjustments'!AE56+'(10) PH Detailed Adjustments'!AE113","v":0},{"$f":"IF($M55>0,$M55*AE$73)+'(10) PH Detailed Adjustments'!AF56+'(10) PH Detailed Adjustments'!AF113","v":0},{"$f":"IF($M55>0,$M55*AF$73)+'(10) PH Detailed Adjustments'!AG56+'(10) PH Detailed Adjustments'!AG113","v":0},{"$f":"SUM(AD116:AF116)","v":0},{"$f":"IF($N55>0,$N55*AH$73)+'(10) PH Detailed Adjustments'!AI56+'(10) PH Detailed Adjustments'!AI113","v":0},{"$f":"IF($N55>0,$N55*AI$73)+'(10) PH Detailed Adjustments'!AJ56+'(10) PH Detailed Adjustments'!AJ113","v":0},{"$f":"IF($N55>0,$N55*AJ$73)+'(10) PH Detailed Adjustments'!AK56+'(10) PH Detailed Adjustments'!AK113","v":0},{"$f":"SUM(AH116:AJ116)","v":0},{"$f":"IF($O55>0,$O55*AL$73)+'(10) PH Detailed Adjustments'!AM56+'(10) PH Detailed Adjustments'!AM113","v":0},{"$f":"IF($O55>0,$O55*AM$73)+'(10) PH Detailed Adjustments'!AN56+'(10) PH Detailed Adjustments'!AN113","v":0},{"$f":"IF($O55>0,$O55*AN$73)+'(10) PH Detailed Adjustments'!AO56+'(10) PH Detailed Adjustments'!AO113","v":0},{"$f":"SUM(AL116:AN116)","v":0},{"$f":"IF($P55>0,$P55*AP$73)+'(10) PH Detailed Adjustments'!AQ56+'(10) PH Detailed Adjustments'!AQ113","v":0},{"$f":"IF($P55>0,$P55*AQ$73)+'(10) PH Detailed Adjustments'!AR56+'(10) PH Detailed Adjustments'!AR113","v":0},{"$f":"IF($P55>0,$P55*AR$73)+'(10) PH Detailed Adjustments'!AS56+'(10) PH Detailed Adjustments'!AS113","v":0},{"$f":"SUM(AP116:AR116)","v":0},{"$f":"IF($Q55>0,$Q55*AT$73)+'(10) PH Detailed Adjustments'!AU56+'(10) PH Detailed Adjustments'!AU113","v":0},{"$f":"IF($Q55>0,$Q55*AU$73)+'(10) PH Detailed Adjustments'!AV56+'(10) PH Detailed Adjustments'!AV113","v":0},{"$f":"IF($Q55>0,$Q55*AV$73)+'(10) PH Detailed Adjustments'!AW56+'(10) PH Detailed Adjustments'!AW113","v":0},{"$f":"SUM(AT116:AV116)","v":0},{"$f":"IF($R55>0,$R55*AX$73)+'(10) PH Detailed Adjustments'!AY56+'(10) PH Detailed Adjustments'!AY113","v":0},{"$f":"IF($R55>0,$R55*AY$73)+'(10) PH Detailed Adjustments'!AZ56+'(10) PH Detailed Adjustments'!AZ113","v":0},{"$f":"IF($R55>0,$R55*AZ$73)+'(10) PH Detailed Adjustments'!BA56+'(10) PH Detailed Adjustments'!BA113","v":0},{"$f":"SUM(AX116:AZ116)","v":0},{"$f":"IF($S55>0,$S55*BB$73)+'(10) PH Detailed Adjustments'!BC56+'(10) PH Detailed Adjustments'!BC113","v":0},{"$f":"IF($S55>0,$S55*BC$73)+'(10) PH Detailed Adjustments'!BD56+'(10) PH Detailed Adjustments'!BD113","v":0},{"$f":"IF($S55>0,$S55*BD$73)+'(10) PH Detailed Adjustments'!BE56+'(10) PH Detailed Adjustments'!BE113","v":0},{"$f":"SUM(BB116:BD116)","v":0},{"$f":"IF($T55>0,$T55*BF$73)+'(10) PH Detailed Adjustments'!BG56+'(10) PH Detailed Adjustments'!BG113","v":0},{"$f":"IF($T55>0,$T55*BG$73)+'(10) PH Detailed Adjustments'!BH56+'(10) PH Detailed Adjustments'!BH113","v":0},{"$f":"IF($T55>0,$T55*BH$73)+'(10) PH Detailed Adjustments'!BI56+'(10) PH Detailed Adjustments'!BI113","v":0},{"$f":"SUM(BF116:BH116)","v":0},{"$f":"IF($U55>0,$U55*BJ$73)+'(10) PH Detailed Adjustments'!BK56+'(10) PH Detailed Adjustments'!BK113","v":0},{"$f":"IF($U55>0,$U55*BK$73)+'(10) PH Detailed Adjustments'!BL56+'(10) PH Detailed Adjustments'!BL113","v":0},{"$f":"IF($U55>0,$U55*BL$73)+'(10) PH Detailed Adjustments'!BM56+'(10) PH Detailed Adjustments'!BM113","v":0},{"$f":"SUM(BJ116:BL116)","v":0},{"$f":"IF($V55>0,$V55*BN$73)+'(10) PH Detailed Adjustments'!BO56+'(10) PH Detailed Adjustments'!BO113","v":0},{"$f":"IF($V55>0,$V55*BO$73)+'(10) PH Detailed Adjustments'!BP56+'(10) PH Detailed Adjustments'!BP113","v":0},{"$f":"IF($V55>0,$V55*BP$73)+'(10) PH Detailed Adjustments'!BQ56+'(10) PH Detailed Adjustments'!BQ113","v":0},{"$f":"SUM(BN116:BP116)","v":0},{"$f":"IF($W55>0,$W55*BR$73)+'(10) PH Detailed Adjustments'!BS56+'(10) PH Detailed Adjustments'!BS113","v":0},{"$f":"IF($W55>0,$W55*BS$73)+'(10) PH Detailed Adjustments'!BT56+'(10) PH Detailed Adjustments'!BT113","v":0},{"$f":"IF($W55>0,$W55*BT$73)+'(10) PH Detailed Adjustments'!BU56+'(10) PH Detailed Adjustments'!BU113","v":0},{"$f":"SUM(BR116:BT116)","v":0},{"$f":"IF($X55>0,$X55*BV$73)+'(10) PH Detailed Adjustments'!BW56+'(10) PH Detailed Adjustments'!BW113","v":0},{"$f":"IF($X55>0,$X55*BW$73)+'(10) PH Detailed Adjustments'!BX56+'(10) PH Detailed Adjustments'!BX113","v":0},{"$f":"IF($X55>0,$X55*BX$73)+'(10) PH Detailed Adjustments'!BY56+'(10) PH Detailed Adjustments'!BY113","v":0},{"$f":"SUM(BV116:BX116)","v":0},{"$f":"IF($Y55>0,$Y55*BZ$73)+'(10) PH Detailed Adjustments'!CA56+'(10) PH Detailed Adjustments'!CA113","v":0},{"$f":"IF($Y55>0,$Y55*CA$73)+'(10) PH Detailed Adjustments'!CB56+'(10) PH Detailed Adjustments'!CB113","v":0},{"$f":"IF($Y55>0,$Y55*CB$73)+'(10) PH Detailed Adjustments'!CC56+'(10) PH Detailed Adjustments'!CC113","v":0},{"$f":"SUM(BZ116:CB116)","v":0},{"$f":"IF($Z55>0,$Z55*CD$73)+'(10) PH Detailed Adjustments'!CE56+'(10) PH Detailed Adjustments'!CE113","v":0},{"$f":"IF($Z55>0,$Z55*CE$73)+'(10) PH Detailed Adjustments'!CF56+'(10) PH Detailed Adjustments'!CF113","v":0},{"$f":"IF($Z55>0,$Z55*CF$73)+'(10) PH Detailed Adjustments'!CG56+'(10) PH Detailed Adjustments'!CG113","v":0},{"$f":"SUM(CD116:CF116)","v":0},{"$f":"IF($AA55>0,$AA55*CH$73)+'(10) PH Detailed Adjustments'!CI56+'(10) PH Detailed Adjustments'!CI113","v":0},{"$f":"IF($AA55>0,$AA55*CI$73)+'(10) PH Detailed Adjustments'!CJ56+'(10) PH Detailed Adjustments'!CJ113","v":0},{"$f":"IF($AA55>0,$AA55*CJ$73)+'(10) PH Detailed Adjustments'!CK56+'(10) PH Detailed Adjustments'!CK113","v":0},{"$f":"SUM(CH116:CJ116)","v":0},{"$f":"IF($AB55>0,$AB55*CL$73)+'(10) PH Detailed Adjustments'!CM56+'(10) PH Detailed Adjustments'!CM113","v":0},{"$f":"IF($AB55>0,$AB55*CM$73)+'(10) PH Detailed Adjustments'!CN56+'(10) PH Detailed Adjustments'!CN113","v":0},{"$f":"IF($AB55>0,$AB55*CN$73)+'(10) PH Detailed Adjustments'!CO56+'(10) PH Detailed Adjustments'!CO113","v":0},{"$f":"SUM(CL116:CN116)","v":0},{"$f":"IF($AC55>0,$AC55*CP$73)+'(10) PH Detailed Adjustments'!CQ56+'(10) PH Detailed Adjustments'!CQ113","v":0},{"$f":"IF($AC55>0,$AC55*CQ$73)+'(10) PH Detailed Adjustments'!CR56+'(10) PH Detailed Adjustments'!CR113","v":0},{"$f":"IF($AC55>0,$AC55*CR$73)+'(10) PH Detailed Adjustments'!CS56+'(10) PH Detailed Adjustments'!CS113","v":0},{"$f":"SUM(CP116:CR116)","v":0},{"$f":"IF($AD55>0,$AD55*CT$73)+'(10) PH Detailed Adjustments'!CU56+'(10) PH Detailed Adjustments'!CU113","v":0},{"$f":"IF($AD55>0,$AD55*CU$73)+'(10) PH Detailed Adjustments'!CV56+'(10) PH Detailed Adjustments'!CV113","v":0},{"$f":"IF($AD55>0,$AD55*CV$73)+'(10) PH Detailed Adjustments'!CW56+'(10) PH Detailed Adjustments'!CW113","v":0},{"$f":"SUM(CT116:CV116)","v":0},{"$f":"IF($AE55>0,$AE55*CX$73)+'(10) PH Detailed Adjustments'!CY56+'(10) PH Detailed Adjustments'!CY113","v":0},{"$f":"IF($AE55>0,$AE55*CY$73)+'(10) PH Detailed Adjustments'!CZ56+'(10) PH Detailed Adjustments'!CZ113","v":0},{"$f":"IF($AE55>0,$AE55*CZ$73)+'(10) PH Detailed Adjustments'!DA56+'(10) PH Detailed Adjustments'!DA113","v":0},{"$f":"SUM(CX116:CZ116)","v":0},{"$f":"IF($AF55>0,$AF55*DB$73)+'(10) PH Detailed Adjustments'!DC56+'(10) PH Detailed Adjustments'!DC113","v":0},{"$f":"IF($AF55>0,$AF55*DC$73)+'(10) PH Detailed Adjustments'!DD56+'(10) PH Detailed Adjustments'!DD113","v":0},{"$f":"IF($AF55>0,$AF55*DD$73)+'(10) PH Detailed Adjustments'!DE56+'(10) PH Detailed Adjustments'!DE113","v":0},{"$f":"SUM(DB116:DD116)","v":0},{"$f":"IF($AG55>0,$AG55*DF$73)+'(10) PH Detailed Adjustments'!DG56+'(10) PH Detailed Adjustments'!DG113","v":0},{"$f":"IF($AG55>0,$AG55*DG$73)+'(10) PH Detailed Adjustments'!DH56+'(10) PH Detailed Adjustments'!DH113","v":0},{"$f":"IF($AG55>0,$AG55*DH$73)+'(10) PH Detailed Adjustments'!DI56+'(10) PH Detailed Adjustments'!DI113","v":0},{"$f":"SUM(DF116:DH116)","v":0},{"$f":"IF($AH55>0,$AH55*DJ$73)+'(10) PH Detailed Adjustments'!DK56+'(10) PH Detailed Adjustments'!DK113","v":0},{"$f":"IF($AH55>0,$AH55*DK$73)+'(10) PH Detailed Adjustments'!DL56+'(10) PH Detailed Adjustments'!DL113","v":0},{"$f":"IF($AH55>0,$AH55*DL$73)+'(10) PH Detailed Adjustments'!DM56+'(10) PH Detailed Adjustments'!DM113","v":0},{"$f":"SUM(DJ116:DL116)","v":0},{"$f":"IF($AI55>0,$AI55*DN$73)+'(10) PH Detailed Adjustments'!DO56+'(10) PH Detailed Adjustments'!DO113","v":0},{"$f":"IF($AI55>0,$AI55*DO$73)+'(10) PH Detailed Adjustments'!DP56+'(10) PH Detailed Adjustments'!DP113","v":0},{"$f":"IF($AI55>0,$AI55*DP$73)+'(10) PH Detailed Adjustments'!DQ56+'(10) PH Detailed Adjustments'!DQ113","v":0},{"$f":"SUM(DN116:DP116)","v":0}]
["Professional and Special Services",{"$f":"IF($F56>0,$F56*B$73)+'(10) PH Detailed Adjustments'!C57+'(10) PH Detailed Adjustments'!C114","v":0},{"$f":"IF($F56>0,$F56*C$73)+'(10) PH Detailed Adjustments'!D57+'(10) PH Detailed Adjustments'!D114","v":0},{"$f":"IF($F56>0,$F56*D$73)+'(10) PH Detailed Adjustments'!E57+'(10) PH Detailed Adjustments'!E114","v":0},{"$f":"SUM(B117:D117)","v":0},{"$f":"IF($G56>0,$G56*F$73)+'(10) PH Detailed Adjustments'!G57+'(10) PH Detailed Adjustments'!G114","v":0},{"$f":"IF($G56>0,$G56*G$73)+'(10) PH Detailed Adjustments'!H57+'(10) PH Detailed Adjustments'!H114","v":0},{"$f":"IF($G56>0,$G56*H$73)+'(10) PH Detailed Adjustments'!I57+'(10) PH Detailed Adjustments'!I114","v":0},{"$f":"SUM(F117:H117)","v":0},{"$f":"IF($H56>0,$H56*J$73)+'(10) PH Detailed Adjustments'!K57+'(10) PH Detailed Adjustments'!K114","v":0},{"$f":"IF($H56>0,$H56*K$73)+'(10) PH Detailed Adjustments'!L57+'(10) PH Detailed Adjustments'!L114","v":0},{"$f":"IF($H56>0,$H56*L$73)+'(10) PH Detailed Adjustments'!M57+'(10) PH Detailed Adjustments'!M114","v":0},{"$f":"SUM(J117:L117)","v":0},{"$f":"IF($I56>0,$I56*N$73)+'(10) PH Detailed Adjustments'!O57+'(10) PH Detailed Adjustments'!O114","v":0},{"$f":"IF($I56>0,$I56*O$73)+'(10) PH Detailed Adjustments'!P57+'(10) PH Detailed Adjustments'!P114","v":0},{"$f":"IF($I56>0,$I56*P$73)+'(10) PH Detailed Adjustments'!Q57+'(10) PH Detailed Adjustments'!Q114","v":0},{"$f":"SUM(N117:P117)","v":0},{"$f":"IF($J56>0,$J56*R$73)+'(10) PH Detailed Adjustments'!S57+'(10) PH Detailed Adjustments'!S114","v":0},{"$f":"IF($J56>0,$J56*S$73)+'(10) PH Detailed Adjustments'!T57+'(10) PH Detailed Adjustments'!T114","v":0},{"$f":"IF($J56>0,$J56*T$73)+'(10) PH Detailed Adjustments'!U57+'(10) PH Detailed Adjustments'!U114","v":0},{"$f":"SUM(R117:T117)","v":0},{"$f":"IF($K56>0,$K56*V$73)+'(10) PH Detailed Adjustments'!W57+'(10) PH Detailed Adjustments'!W114","v":0},{"$f":"IF($K56>0,$K56*W$73)+'(10) PH Detailed Adjustments'!X57+'(10) PH Detailed Adjustments'!X114","v":0},{"$f":"IF($K56>0,$K56*X$73)+'(10) PH Detailed Adjustments'!Y57+'(10) PH Detailed Adjustments'!Y114","v":0},{"$f":"SUM(V117:X117)","v":0},{"$f":"IF($L56>0,$L56*Z$73)+'(10) PH Detailed Adjustments'!AA57+'(10) PH Detailed Adjustments'!AA114","v":0},{"$f":"IF($L56>0,$L56*AA$73)+'(10) PH Detailed Adjustments'!AB57+'(10) PH Detailed Adjustments'!AB114","v":0},{"$f":"IF($L56>0,$L56*AB$73)+'(10) PH Detailed Adjustments'!AC57+'(10) PH Detailed Adjustments'!AC114","v":0},{"$f":"SUM(Z117:AB117)","v":0},{"$f":"IF($M56>0,$M56*AD$73)+'(10) PH Detailed Adjustments'!AE57+'(10) PH Detailed Adjustments'!AE114","v":0},{"$f":"IF($M56>0,$M56*AE$73)+'(10) PH Detailed Adjustments'!AF57+'(10) PH Detailed Adjustments'!AF114","v":0},{"$f":"IF($M56>0,$M56*AF$73)+'(10) PH Detailed Adjustments'!AG57+'(10) PH Detailed Adjustments'!AG114","v":0},{"$f":"SUM(AD117:AF117)","v":0},{"$f":"IF($N56>0,$N56*AH$73)+'(10) PH Detailed Adjustments'!AI57+'(10) PH Detailed Adjustments'!AI114","v":0},{"$f":"IF($N56>0,$N56*AI$73)+'(10) PH Detailed Adjustments'!AJ57+'(10) PH Detailed Adjustments'!AJ114","v":0},{"$f":"IF($N56>0,$N56*AJ$73)+'(10) PH Detailed Adjustments'!AK57+'(10) PH Detailed Adjustments'!AK114","v":0},{"$f":"SUM(AH117:AJ117)","v":0},{"$f":"IF($O56>0,$O56*AL$73)+'(10) PH Detailed Adjustments'!AM57+'(10) PH Detailed Adjustments'!AM114","v":0},{"$f":"IF($O56>0,$O56*AM$73)+'(10) PH Detailed Adjustments'!AN57+'(10) PH Detailed Adjustments'!AN114","v":0},{"$f":"IF($O56>0,$O56*AN$73)+'(10) PH Detailed Adjustments'!AO57+'(10) PH Detailed Adjustments'!AO114","v":0},{"$f":"SUM(AL117:AN117)","v":0},{"$f":"IF($P56>0,$P56*AP$73)+'(10) PH Detailed Adjustments'!AQ57+'(10) PH Detailed Adjustments'!AQ114","v":0},{"$f":"IF($P56>0,$P56*AQ$73)+'(10) PH Detailed Adjustments'!AR57+'(10) PH Detailed Adjustments'!AR114","v":0},{"$f":"IF($P56>0,$P56*AR$73)+'(10) PH Detailed Adjustments'!AS57+'(10) PH Detailed Adjustments'!AS114","v":0},{"$f":"SUM(AP117:AR117)","v":0},{"$f":"IF($Q56>0,$Q56*AT$73)+'(10) PH Detailed Adjustments'!AU57+'(10) PH Detailed Adjustments'!AU114","v":0},{"$f":"IF($Q56>0,$Q56*AU$73)+'(10) PH Detailed Adjustments'!AV57+'(10) PH Detailed Adjustments'!AV114","v":0},{"$f":"IF($Q56>0,$Q56*AV$73)+'(10) PH Detailed Adjustments'!AW57+'(10) PH Detailed Adjustments'!AW114","v":0},{"$f":"SUM(AT117:AV117)","v":0},{"$f":"IF($R56>0,$R56*AX$73)+'(10) PH Detailed Adjustments'!AY57+'(10) PH Detailed Adjustments'!AY114","v":0},{"$f":"IF($R56>0,$R56*AY$73)+'(10) PH Detailed Adjustments'!AZ57+'(10) PH Detailed Adjustments'!AZ114","v":0},{"$f":"IF($R56>0,$R56*AZ$73)+'(10) PH Detailed Adjustments'!BA57+'(10) PH Detailed Adjustments'!BA114","v":0},{"$f":"SUM(AX117:AZ117)","v":0},{"$f":"IF($S56>0,$S56*BB$73)+'(10) PH Detailed Adjustments'!BC57+'(10) PH Detailed Adjustments'!BC114","v":0},{"$f":"IF($S56>0,$S56*BC$73)+'(10) PH Detailed Adjustments'!BD57+'(10) PH Detailed Adjustments'!BD114","v":0},{"$f":"IF($S56>0,$S56*BD$73)+'(10) PH Detailed Adjustments'!BE57+'(10) PH Detailed Adjustments'!BE114","v":0},{"$f":"SUM(BB117:BD117)","v":0},{"$f":"IF($T56>0,$T56*BF$73)+'(10) PH Detailed Adjustments'!BG57+'(10) PH Detailed Adjustments'!BG114","v":0},{"$f":"IF($T56>0,$T56*BG$73)+'(10) PH Detailed Adjustments'!BH57+'(10) PH Detailed Adjustments'!BH114","v":0},{"$f":"IF($T56>0,$T56*BH$73)+'(10) PH Detailed Adjustments'!BI57+'(10) PH Detailed Adjustments'!BI114","v":0},{"$f":"SUM(BF117:BH117)","v":0},{"$f":"IF($U56>0,$U56*BJ$73)+'(10) PH Detailed Adjustments'!BK57+'(10) PH Detailed Adjustments'!BK114","v":0},{"$f":"IF($U56>0,$U56*BK$73)+'(10) PH Detailed Adjustments'!BL57+'(10) PH Detailed Adjustments'!BL114","v":0},{"$f":"IF($U56>0,$U56*BL$73)+'(10) PH Detailed Adjustments'!BM57+'(10) PH Detailed Adjustments'!BM114","v":0},{"$f":"SUM(BJ117:BL117)","v":0},{"$f":"IF($V56>0,$V56*BN$73)+'(10) PH Detailed Adjustments'!BO57+'(10) PH Detailed Adjustments'!BO114","v":0},{"$f":"IF($V56>0,$V56*BO$73)+'(10) PH Detailed Adjustments'!BP57+'(10) PH Detailed Adjustments'!BP114","v":0},{"$f":"IF($V56>0,$V56*BP$73)+'(10) PH Detailed Adjustments'!BQ57+'(10) PH Detailed Adjustments'!BQ114","v":0},{"$f":"SUM(BN117:BP117)","v":0},{"$f":"IF($W56>0,$W56*BR$73)+'(10) PH Detailed Adjustments'!BS57+'(10) PH Detailed Adjustments'!BS114","v":0},{"$f":"IF($W56>0,$W56*BS$73)+'(10) PH Detailed Adjustments'!BT57+'(10) PH Detailed Adjustments'!BT114","v":0},{"$f":"IF($W56>0,$W56*BT$73)+'(10) PH Detailed Adjustments'!BU57+'(10) PH Detailed Adjustments'!BU114","v":0},{"$f":"SUM(BR117:BT117)","v":0},{"$f":"IF($X56>0,$X56*BV$73)+'(10) PH Detailed Adjustments'!BW57+'(10) PH Detailed Adjustments'!BW114","v":0},{"$f":"IF($X56>0,$X56*BW$73)+'(10) PH Detailed Adjustments'!BX57+'(10) PH Detailed Adjustments'!BX114","v":0},{"$f":"IF($X56>0,$X56*BX$73)+'(10) PH Detailed Adjustments'!BY57+'(10) PH Detailed Adjustments'!BY114","v":0},{"$f":"SUM(BV117:BX117)","v":0},{"$f":"IF($Y56>0,$Y56*BZ$73)+'(10) PH Detailed Adjustments'!CA57+'(10) PH Detailed Adjustments'!CA114","v":0},{"$f":"IF($Y56>0,$Y56*CA$73)+'(10) PH Detailed Adjustments'!CB57+'(10) PH Detailed Adjustments'!CB114","v":0},{"$f":"IF($Y56>0,$Y56*CB$73)+'(10) PH Detailed Adjustments'!CC57+'(10) PH Detailed Adjustments'!CC114","v":0},{"$f":"SUM(BZ117:CB117)","v":0},{"$f":"IF($Z56>0,$Z56*CD$73)+'(10) PH Detailed Adjustments'!CE57+'(10) PH Detailed Adjustments'!CE114","v":0},{"$f":"IF($Z56>0,$Z56*CE$73)+'(10) PH Detailed Adjustments'!CF57+'(10) PH Detailed Adjustments'!CF114","v":0},{"$f":"IF($Z56>0,$Z56*CF$73)+'(10) PH Detailed Adjustments'!CG57+'(10) PH Detailed Adjustments'!CG114","v":0},{"$f":"SUM(CD117:CF117)","v":0},{"$f":"IF($AA56>0,$AA56*CH$73)+'(10) PH Detailed Adjustments'!CI57+'(10) PH Detailed Adjustments'!CI114","v":0},{"$f":"IF($AA56>0,$AA56*CI$73)+'(10) PH Detailed Adjustments'!CJ57+'(10) PH Detailed Adjustments'!CJ114","v":0},{"$f":"IF($AA56>0,$AA56*CJ$73)+'(10) PH Detailed Adjustments'!CK57+'(10) PH Detailed Adjustments'!CK114","v":0},{"$f":"SUM(CH117:CJ117)","v":0},{"$f":"IF($AB56>0,$AB56*CL$73)+'(10) PH Detailed Adjustments'!CM57+'(10) PH Detailed Adjustments'!CM114","v":0},{"$f":"IF($AB56>0,$AB56*CM$73)+'(10) PH Detailed Adjustments'!CN57+'(10) PH Detailed Adjustments'!CN114","v":0},{"$f":"IF($AB56>0,$AB56*CN$73)+'(10) PH Detailed Adjustments'!CO57+'(10) PH Detailed Adjustments'!CO114","v":0},{"$f":"SUM(CL117:CN117)","v":0},{"$f":"IF($AC56>0,$AC56*CP$73)+'(10) PH Detailed Adjustments'!CQ57+'(10) PH Detailed Adjustments'!CQ114","v":0},{"$f":"IF($AC56>0,$AC56*CQ$73)+'(10) PH Detailed Adjustments'!CR57+'(10) PH Detailed Adjustments'!CR114","v":0},{"$f":"IF($AC56>0,$AC56*CR$73)+'(10) PH Detailed Adjustments'!CS57+'(10) PH Detailed Adjustments'!CS114","v":0},{"$f":"SUM(CP117:CR117)","v":0},{"$f":"IF($AD56>0,$AD56*CT$73)+'(10) PH Detailed Adjustments'!CU57+'(10) PH Detailed Adjustments'!CU114","v":0},{"$f":"IF($AD56>0,$AD56*CU$73)+'(10) PH Detailed Adjustments'!CV57+'(10) PH Detailed Adjustments'!CV114","v":0},{"$f":"IF($AD56>0,$AD56*CV$73)+'(10) PH Detailed Adjustments'!CW57+'(10) PH Detailed Adjustments'!CW114","v":0},{"$f":"SUM(CT117:CV117)","v":0},{"$f":"IF($AE56>0,$AE56*CX$73)+'(10) PH Detailed Adjustments'!CY57+'(10) PH Detailed Adjustments'!CY114","v":0},{"$f":"IF($AE56>0,$AE56*CY$73)+'(10) PH Detailed Adjustments'!CZ57+'(10) PH Detailed Adjustments'!CZ114","v":0},{"$f":"IF($AE56>0,$AE56*CZ$73)+'(10) PH Detailed Adjustments'!DA57+'(10) PH Detailed Adjustments'!DA114","v":0},{"$f":"SUM(CX117:CZ117)","v":0},{"$f":"IF($AF56>0,$AF56*DB$73)+'(10) PH Detailed Adjustments'!DC57+'(10) PH Detailed Adjustments'!DC114","v":0},{"$f":"IF($AF56>0,$AF56*DC$73)+'(10) PH Detailed Adjustments'!DD57+'(10) PH Detailed Adjustments'!DD114","v":0},{"$f":"IF($AF56>0,$AF56*DD$73)+'(10) PH Detailed Adjustments'!DE57+'(10) PH Detailed Adjustments'!DE114","v":0},{"$f":"SUM(DB117:DD117)","v":0},{"$f":"IF($AG56>0,$AG56*DF$73)+'(10) PH Detailed Adjustments'!DG57+'(10) PH Detailed Adjustments'!DG114","v":0},{"$f":"IF($AG56>0,$AG56*DG$73)+'(10) PH Detailed Adjustments'!DH57+'(10) PH Detailed Adjustments'!DH114","v":0},{"$f":"IF($AG56>0,$AG56*DH$73)+'(10) PH Detailed Adjustments'!DI57+'(10) PH Detailed Adjustments'!DI114","v":0},{"$f":"SUM(DF117:DH117)","v":0},{"$f":"IF($AH56>0,$AH56*DJ$73)+'(10) PH Detailed Adjustments'!DK57+'(10) PH Detailed Adjustments'!DK114","v":0},{"$f":"IF($AH56>0,$AH56*DK$73)+'(10) PH Detailed Adjustments'!DL57+'(10) PH Detailed Adjustments'!DL114","v":0},{"$f":"IF($AH56>0,$AH56*DL$73)+'(10) PH Detailed Adjustments'!DM57+'(10) PH Detailed Adjustments'!DM114","v":0},{"$f":"SUM(DJ117:DL117)","v":0},{"$f":"IF($AI56>0,$AI56*DN$73)+'(10) PH Detailed Adjustments'!DO57+'(10) PH Detailed Adjustments'!DO114","v":0},{"$f":"IF($AI56>0,$AI56*DO$73)+'(10) PH Detailed Adjustments'!DP57+'(10) PH Detailed Adjustments'!DP114","v":0},{"$f":"IF($AI56>0,$AI56*DP$73)+'(10) PH Detailed Adjustments'!DQ57+'(10) PH Detailed Adjustments'!DQ114","v":0},{"$f":"SUM(DN117:DP117)","v":0}]
["Transportation"]
["Transportation",{"$f":"IF($F58>0,$F58*B$73)+'(10) PH Detailed Adjustments'!C59+'(10) PH Detailed Adjustments'!C116","v":0},{"$f":"IF($F58>0,$F58*C$73)+'(10) PH Detailed Adjustments'!D59+'(10) PH Detailed Adjustments'!D116","v":0},{"$f":"IF($F58>0,$F58*D$73)+'(10) PH Detailed Adjustments'!E59+'(10) PH Detailed Adjustments'!E116","v":0},{"$f":"SUM(B119:D119)","v":0},{"$f":"IF($G58>0,$G58*F$73)+'(10) PH Detailed Adjustments'!G59+'(10) PH Detailed Adjustments'!G116","v":0},{"$f":"IF($G58>0,$G58*G$73)+'(10) PH Detailed Adjustments'!H59+'(10) PH Detailed Adjustments'!H116","v":0},{"$f":"IF($G58>0,$G58*H$73)+'(10) PH Detailed Adjustments'!I59+'(10) PH Detailed Adjustments'!I116","v":0},{"$f":"SUM(F119:H119)","v":0},{"$f":"IF($H58>0,$H58*J$73)+'(10) PH Detailed Adjustments'!K59+'(10) PH Detailed Adjustments'!K116","v":0},{"$f":"IF($H58>0,$H58*K$73)+'(10) PH Detailed Adjustments'!L59+'(10) PH Detailed Adjustments'!L116","v":0},{"$f":"IF($H58>0,$H58*L$73)+'(10) PH Detailed Adjustments'!M59+'(10) PH Detailed Adjustments'!M116","v":0},{"$f":"SUM(J119:L119)","v":0},{"$f":"IF($I58>0,$I58*N$73)+'(10) PH Detailed Adjustments'!O59+'(10) PH Detailed Adjustments'!O116","v":0},{"$f":"IF($I58>0,$I58*O$73)+'(10) PH Detailed Adjustments'!P59+'(10) PH Detailed Adjustments'!P116","v":0},{"$f":"IF($I58>0,$I58*P$73)+'(10) PH Detailed Adjustments'!Q59+'(10) PH Detailed Adjustments'!Q116","v":0},{"$f":"SUM(N119:P119)","v":0},{"$f":"IF($J58>0,$J58*R$73)+'(10) PH Detailed Adjustments'!S59+'(10) PH Detailed Adjustments'!S116","v":0},{"$f":"IF($J58>0,$J58*S$73)+'(10) PH Detailed Adjustments'!T59+'(10) PH Detailed Adjustments'!T116","v":0},{"$f":"IF($J58>0,$J58*T$73)+'(10) PH Detailed Adjustments'!U59+'(10) PH Detailed Adjustments'!U116","v":0},{"$f":"SUM(R119:T119)","v":0},{"$f":"IF($K58>0,$K58*V$73)+'(10) PH Detailed Adjustments'!W59+'(10) PH Detailed Adjustments'!W116","v":0},{"$f":"IF($K58>0,$K58*W$73)+'(10) PH Detailed Adjustments'!X59+'(10) PH Detailed Adjustments'!X116","v":0},{"$f":"IF($K58>0,$K58*X$73)+'(10) PH Detailed Adjustments'!Y59+'(10) PH Detailed Adjustments'!Y116","v":0},{"$f":"SUM(V119:X119)","v":0},{"$f":"IF($L58>0,$L58*Z$73)+'(10) PH Detailed Adjustments'!AA59+'(10) PH Detailed Adjustments'!AA116","v":0},{"$f":"IF($L58>0,$L58*AA$73)+'(10) PH Detailed Adjustments'!AB59+'(10) PH Detailed Adjustments'!AB116","v":0},{"$f":"IF($L58>0,$L58*AB$73)+'(10) PH Detailed Adjustments'!AC59+'(10) PH Detailed Adjustments'!AC116","v":0},{"$f":"SUM(Z119:AB119)","v":0},{"$f":"IF($M58>0,$M58*AD$73)+'(10) PH Detailed Adjustments'!AE59+'(10) PH Detailed Adjustments'!AE116","v":0},{"$f":"IF($M58>0,$M58*AE$73)+'(10) PH Detailed Adjustments'!AF59+'(10) PH Detailed Adjustments'!AF116","v":0},{"$f":"IF($M58>0,$M58*AF$73)+'(10) PH Detailed Adjustments'!AG59+'(10) PH Detailed Adjustments'!AG116","v":0},{"$f":"SUM(AD119:AF119)","v":0},{"$f":"IF($N58>0,$N58*AH$73)+'(10) PH Detailed Adjustments'!AI59+'(10) PH Detailed Adjustments'!AI116","v":0},{"$f":"IF($N58>0,$N58*AI$73)+'(10) PH Detailed Adjustments'!AJ59+'(10) PH Detailed Adjustments'!AJ116","v":0},{"$f":"IF($N58>0,$N58*AJ$73)+'(10) PH Detailed Adjustments'!AK59+'(10) PH Detailed Adjustments'!AK116","v":0},{"$f":"SUM(AH119:AJ119)","v":0},{"$f":"IF($O58>0,$O58*AL$73)+'(10) PH Detailed Adjustments'!AM59+'(10) PH Detailed Adjustments'!AM116","v":0},{"$f":"IF($O58>0,$O58*AM$73)+'(10) PH Detailed Adjustments'!AN59+'(10) PH Detailed Adjustments'!AN116","v":0},{"$f":"IF($O58>0,$O58*AN$73)+'(10) PH Detailed Adjustments'!AO59+'(10) PH Detailed Adjustments'!AO116","v":0},{"$f":"SUM(AL119:AN119)","v":0},{"$f":"IF($P58>0,$P58*AP$73)+'(10) PH Detailed Adjustments'!AQ59+'(10) PH Detailed Adjustments'!AQ116","v":0},{"$f":"IF($P58>0,$P58*AQ$73)+'(10) PH Detailed Adjustments'!AR59+'(10) PH Detailed Adjustments'!AR116","v":0},{"$f":"IF($P58>0,$P58*AR$73)+'(10) PH Detailed Adjustments'!AS59+'(10) PH Detailed Adjustments'!AS116","v":0},{"$f":"SUM(AP119:AR119)","v":0},{"$f":"IF($Q58>0,$Q58*AT$73)+'(10) PH Detailed Adjustments'!AU59+'(10) PH Detailed Adjustments'!AU116","v":0},{"$f":"IF($Q58>0,$Q58*AU$73)+'(10) PH Detailed Adjustments'!AV59+'(10) PH Detailed Adjustments'!AV116","v":0},{"$f":"IF($Q58>0,$Q58*AV$73)+'(10) PH Detailed Adjustments'!AW59+'(10) PH Detailed Adjustments'!AW116","v":0},{"$f":"SUM(AT119:AV119)","v":0},{"$f":"IF($R58>0,$R58*AX$73)+'(10) PH Detailed Adjustments'!AY59+'(10) PH Detailed Adjustments'!AY116","v":0},{"$f":"IF($R58>0,$R58*AY$73)+'(10) PH Detailed Adjustments'!AZ59+'(10) PH Detailed Adjustments'!AZ116","v":0},{"$f":"IF($R58>0,$R58*AZ$73)+'(10) PH Detailed Adjustments'!BA59+'(10) PH Detailed Adjustments'!BA116","v":0},{"$f":"SUM(AX119:AZ119)","v":0},{"$f":"IF($S58>0,$S58*BB$73)+'(10) PH Detailed Adjustments'!BC59+'(10) PH Detailed Adjustments'!BC116","v":0},{"$f":"IF($S58>0,$S58*BC$73)+'(10) PH Detailed Adjustments'!BD59+'(10) PH Detailed Adjustments'!BD116","v":0},{"$f":"IF($S58>0,$S58*BD$73)+'(10) PH Detailed Adjustments'!BE59+'(10) PH Detailed Adjustments'!BE116","v":0},{"$f":"SUM(BB119:BD119)","v":0},{"$f":"IF($T58>0,$T58*BF$73)+'(10) PH Detailed Adjustments'!BG59+'(10) PH Detailed Adjustments'!BG116","v":0},{"$f":"IF($T58>0,$T58*BG$73)+'(10) PH Detailed Adjustments'!BH59+'(10) PH Detailed Adjustments'!BH116","v":0},{"$f":"IF($T58>0,$T58*BH$73)+'(10) PH Detailed Adjustments'!BI59+'(10) PH Detailed Adjustments'!BI116","v":0},{"$f":"SUM(BF119:BH119)","v":0},{"$f":"IF($U58>0,$U58*BJ$73)+'(10) PH Detailed Adjustments'!BK59+'(10) PH Detailed Adjustments'!BK116","v":0},{"$f":"IF($U58>0,$U58*BK$73)+'(10) PH Detailed Adjustments'!BL59+'(10) PH Detailed Adjustments'!BL116","v":0},{"$f":"IF($U58>0,$U58*BL$73)+'(10) PH Detailed Adjustments'!BM59+'(10) PH Detailed Adjustments'!BM116","v":0},{"$f":"SUM(BJ119:BL119)","v":0},{"$f":"IF($V58>0,$V58*BN$73)+'(10) PH Detailed Adjustments'!BO59+'(10) PH Detailed Adjustments'!BO116","v":0},{"$f":"IF($V58>0,$V58*BO$73)+'(10) PH Detailed Adjustments'!BP59+'(10) PH Detailed Adjustments'!BP116","v":0},{"$f":"IF($V58>0,$V58*BP$73)+'(10) PH Detailed Adjustments'!BQ59+'(10) PH Detailed Adjustments'!BQ116","v":0},{"$f":"SUM(BN119:BP119)","v":0},{"$f":"IF($W58>0,$W58*BR$73)+'(10) PH Detailed Adjustments'!BS59+'(10) PH Detailed Adjustments'!BS116","v":0},{"$f":"IF($W58>0,$W58*BS$73)+'(10) PH Detailed Adjustments'!BT59+'(10) PH Detailed Adjustments'!BT116","v":0},{"$f":"IF($W58>0,$W58*BT$73)+'(10) PH Detailed Adjustments'!BU59+'(10) PH Detailed Adjustments'!BU116","v":0},{"$f":"SUM(BR119:BT119)","v":0},{"$f":"IF($X58>0,$X58*BV$73)+'(10) PH Detailed Adjustments'!BW59+'(10) PH Detailed Adjustments'!BW116","v":0},{"$f":"IF($X58>0,$X58*BW$73)+'(10) PH Detailed Adjustments'!BX59+'(10) PH Detailed Adjustments'!BX116","v":0},{"$f":"IF($X58>0,$X58*BX$73)+'(10) PH Detailed Adjustments'!BY59+'(10) PH Detailed Adjustments'!BY116","v":0},{"$f":"SUM(BV119:BX119)","v":0},{"$f":"IF($Y58>0,$Y58*BZ$73)+'(10) PH Detailed Adjustments'!CA59+'(10) PH Detailed Adjustments'!CA116","v":0},{"$f":"IF($Y58>0,$Y58*CA$73)+'(10) PH Detailed Adjustments'!CB59+'(10) PH Detailed Adjustments'!CB116","v":0},{"$f":"IF($Y58>0,$Y58*CB$73)+'(10) PH Detailed Adjustments'!CC59+'(10) PH Detailed Adjustments'!CC116","v":0},{"$f":"SUM(BZ119:CB119)","v":0},{"$f":"IF($Z58>0,$Z58*CD$73)+'(10) PH Detailed Adjustments'!CE59+'(10) PH Detailed Adjustments'!CE116","v":0},{"$f":"IF($Z58>0,$Z58*CE$73)+'(10) PH Detailed Adjustments'!CF59+'(10) PH Detailed Adjustments'!CF116","v":0},{"$f":"IF($Z58>0,$Z58*CF$73)+'(10) PH Detailed Adjustments'!CG59+'(10) PH Detailed Adjustments'!CG116","v":0},{"$f":"SUM(CD119:CF119)","v":0},{"$f":"IF($AA58>0,$AA58*CH$73)+'(10) PH Detailed Adjustments'!CI59+'(10) PH Detailed Adjustments'!CI116","v":0},{"$f":"IF($AA58>0,$AA58*CI$73)+'(10) PH Detailed Adjustments'!CJ59+'(10) PH Detailed Adjustments'!CJ116","v":0},{"$f":"IF($AA58>0,$AA58*CJ$73)+'(10) PH Detailed Adjustments'!CK59+'(10) PH Detailed Adjustments'!CK116","v":0},{"$f":"SUM(CH119:CJ119)","v":0},{"$f":"IF($AB58>0,$AB58*CL$73)+'(10) PH Detailed Adjustments'!CM59+'(10) PH Detailed Adjustments'!CM116","v":0},{"$f":"IF($AB58>0,$AB58*CM$73)+'(10) PH Detailed Adjustments'!CN59+'(10) PH Detailed Adjustments'!CN116","v":0},{"$f":"IF($AB58>0,$AB58*CN$73)+'(10) PH Detailed Adjustments'!CO59+'(10) PH Detailed Adjustments'!CO116","v":0},{"$f":"SUM(CL119:CN119)","v":0},{"$f":"IF($AC58>0,$AC58*CP$73)+'(10) PH Detailed Adjustments'!CQ59+'(10) PH Detailed Adjustments'!CQ116","v":0},{"$f":"IF($AC58>0,$AC58*CQ$73)+'(10) PH Detailed Adjustments'!CR59+'(10) PH Detailed Adjustments'!CR116","v":0},{"$f":"IF($AC58>0,$AC58*CR$73)+'(10) PH Detailed Adjustments'!CS59+'(10) PH Detailed Adjustments'!CS116","v":0},{"$f":"SUM(CP119:CR119)","v":0},{"$f":"IF($AD58>0,$AD58*CT$73)+'(10) PH Detailed Adjustments'!CU59+'(10) PH Detailed Adjustments'!CU116","v":0},{"$f":"IF($AD58>0,$AD58*CU$73)+'(10) PH Detailed Adjustments'!CV59+'(10) PH Detailed Adjustments'!CV116","v":0},{"$f":"IF($AD58>0,$AD58*CV$73)+'(10) PH Detailed Adjustments'!CW59+'(10) PH Detailed Adjustments'!CW116","v":0},{"$f":"SUM(CT119:CV119)","v":0},{"$f":"IF($AE58>0,$AE58*CX$73)+'(10) PH Detailed Adjustments'!CY59+'(10) PH Detailed Adjustments'!CY116","v":0},{"$f":"IF($AE58>0,$AE58*CY$73)+'(10) PH Detailed Adjustments'!CZ59+'(10) PH Detailed Adjustments'!CZ116","v":0},{"$f":"IF($AE58>0,$AE58*CZ$73)+'(10) PH Detailed Adjustments'!DA59+'(10) PH Detailed Adjustments'!DA116","v":0},{"$f":"SUM(CX119:CZ119)","v":0},{"$f":"IF($AF58>0,$AF58*DB$73)+'(10) PH Detailed Adjustments'!DC59+'(10) PH Detailed Adjustments'!DC116","v":0},{"$f":"IF($AF58>0,$AF58*DC$73)+'(10) PH Detailed Adjustments'!DD59+'(10) PH Detailed Adjustments'!DD116","v":0},{"$f":"IF($AF58>0,$AF58*DD$73)+'(10) PH Detailed Adjustments'!DE59+'(10) PH Detailed Adjustments'!DE116","v":0},{"$f":"SUM(DB119:DD119)","v":0},{"$f":"IF($AG58>0,$AG58*DF$73)+'(10) PH Detailed Adjustments'!DG59+'(10) PH Detailed Adjustments'!DG116","v":0},{"$f":"IF($AG58>0,$AG58*DG$73)+'(10) PH Detailed Adjustments'!DH59+'(10) PH Detailed Adjustments'!DH116","v":0},{"$f":"IF($AG58>0,$AG58*DH$73)+'(10) PH Detailed Adjustments'!DI59+'(10) PH Detailed Adjustments'!DI116","v":0},{"$f":"SUM(DF119:DH119)","v":0},{"$f":"IF($AH58>0,$AH58*DJ$73)+'(10) PH Detailed Adjustments'!DK59+'(10) PH Detailed Adjustments'!DK116","v":0},{"$f":"IF($AH58>0,$AH58*DK$73)+'(10) PH Detailed Adjustments'!DL59+'(10) PH Detailed Adjustments'!DL116","v":0},{"$f":"IF($AH58>0,$AH58*DL$73)+'(10) PH Detailed Adjustments'!DM59+'(10) PH Detailed Adjustments'!DM116","v":0},{"$f":"SUM(DJ119:DL119)","v":0},{"$f":"IF($AI58>0,$AI58*DN$73)+'(10) PH Detailed Adjustments'!DO59+'(10) PH Detailed Adjustments'!DO116","v":0},{"$f":"IF($AI58>0,$AI58*DO$73)+'(10) PH Detailed Adjustments'!DP59+'(10) PH Detailed Adjustments'!DP116","v":0},{"$f":"IF($AI58>0,$AI58*DP$73)+'(10) PH Detailed Adjustments'!DQ59+'(10) PH Detailed Adjustments'!DQ116","v":0},{"$f":"SUM(DN119:DP119)","v":0}]
["Travel",{"$f":"IF($F59>0,$F59*B$73)+'(10) PH Detailed Adjustments'!C60+'(10) PH Detailed Adjustments'!C117","v":0},{"$f":"IF($F59>0,$F59*C$73)+'(10) PH Detailed Adjustments'!D60+'(10) PH Detailed Adjustments'!D117","v":0},{"$f":"IF($F59>0,$F59*D$73)+'(10) PH Detailed Adjustments'!E60+'(10) PH Detailed Adjustments'!E117","v":0},0,{"$f":"IF($G59>0,$G59*F$73)+'(10) PH Detailed Adjustments'!G60+'(10) PH Detailed Adjustments'!G117","v":0},{"$f":"IF($G59>0,$G59*G$73)+'(10) PH Detailed Adjustments'!H60+'(10) PH Detailed Adjustments'!H117","v":0},{"$f":"IF($G59>0,$G59*H$73)+'(10) PH Detailed Adjustments'!I60+'(10) PH Detailed Adjustments'!I117","v":0},0,{"$f":"IF($H59>0,$H59*J$73)+'(10) PH Detailed Adjustments'!K60+'(10) PH Detailed Adjustments'!K117","v":0},{"$f":"IF($H59>0,$H59*K$73)+'(10) PH Detailed Adjustments'!L60+'(10) PH Detailed Adjustments'!L117","v":0},{"$f":"IF($H59>0,$H59*L$73)+'(10) PH Detailed Adjustments'!M60+'(10) PH Detailed Adjustments'!M117","v":0},0,{"$f":"IF($I59>0,$I59*N$73)+'(10) PH Detailed Adjustments'!O60+'(10) PH Detailed Adjustments'!O117","v":0},{"$f":"IF($I59>0,$I59*O$73)+'(10) PH Detailed Adjustments'!P60+'(10) PH Detailed Adjustments'!P117","v":0},{"$f":"IF($I59>0,$I59*P$73)+'(10) PH Detailed Adjustments'!Q60+'(10) PH Detailed Adjustments'!Q117","v":0},0,{"$f":"IF($J59>0,$J59*R$73)+'(10) PH Detailed Adjustments'!S60+'(10) PH Detailed Adjustments'!S117","v":0},{"$f":"IF($J59>0,$J59*S$73)+'(10) PH Detailed Adjustments'!T60+'(10) PH Detailed Adjustments'!T117","v":0},{"$f":"IF($J59>0,$J59*T$73)+'(10) PH Detailed Adjustments'!U60+'(10) PH Detailed Adjustments'!U117","v":0},0,{"$f":"IF($K59>0,$K59*V$73)+'(10) PH Detailed Adjustments'!W60+'(10) PH Detailed Adjustments'!W117","v":0},{"$f":"IF($K59>0,$K59*W$73)+'(10) PH Detailed Adjustments'!X60+'(10) PH Detailed Adjustments'!X117","v":0},{"$f":"IF($K59>0,$K59*X$73)+'(10) PH Detailed Adjustments'!Y60+'(10) PH Detailed Adjustments'!Y117","v":0},0,{"$f":"IF($L59>0,$L59*Z$73)+'(10) PH Detailed Adjustments'!AA60+'(10) PH Detailed Adjustments'!AA117","v":0},{"$f":"IF($L59>0,$L59*AA$73)+'(10) PH Detailed Adjustments'!AB60+'(10) PH Detailed Adjustments'!AB117","v":0},{"$f":"IF($L59>0,$L59*AB$73)+'(10) PH Detailed Adjustments'!AC60+'(10) PH Detailed Adjustments'!AC117","v":0},0,{"$f":"IF($M59>0,$M59*AD$73)+'(10) PH Detailed Adjustments'!AE60+'(10) PH Detailed Adjustments'!AE117","v":0},{"$f":"IF($M59>0,$M59*AE$73)+'(10) PH Detailed Adjustments'!AF60+'(10) PH Detailed Adjustments'!AF117","v":0},{"$f":"IF($M59>0,$M59*AF$73)+'(10) PH Detailed Adjustments'!AG60+'(10) PH Detailed Adjustments'!AG117","v":0},0,{"$f":"IF($N59>0,$N59*AH$73)+'(10) PH Detailed Adjustments'!AI60+'(10) PH Detailed Adjustments'!AI117","v":0},{"$f":"IF($N59>0,$N59*AI$73)+'(10) PH Detailed Adjustments'!AJ60+'(10) PH Detailed Adjustments'!AJ117","v":0},{"$f":"IF($N59>0,$N59*AJ$73)+'(10) PH Detailed Adjustments'!AK60+'(10) PH Detailed Adjustments'!AK117","v":0},0,{"$f":"IF($O59>0,$O59*AL$73)+'(10) PH Detailed Adjustments'!AM60+'(10) PH Detailed Adjustments'!AM117","v":0},{"$f":"IF($O59>0,$O59*AM$73)+'(10) PH Detailed Adjustments'!AN60+'(10) PH Detailed Adjustments'!AN117","v":0},{"$f":"IF($O59>0,$O59*AN$73)+'(10) PH Detailed Adjustments'!AO60+'(10) PH Detailed Adjustments'!AO117","v":0},0,{"$f":"IF($P59>0,$P59*AP$73)+'(10) PH Detailed Adjustments'!AQ60+'(10) PH Detailed Adjustments'!AQ117","v":0},{"$f":"IF($P59>0,$P59*AQ$73)+'(10) PH Detailed Adjustments'!AR60+'(10) PH Detailed Adjustments'!AR117","v":0},{"$f":"IF($P59>0,$P59*AR$73)+'(10) PH Detailed Adjustments'!AS60+'(10) PH Detailed Adjustments'!AS117","v":0},0,{"$f":"IF($Q59>0,$Q59*AT$73)+'(10) PH Detailed Adjustments'!AU60+'(10) PH Detailed Adjustments'!AU117","v":0},{"$f":"IF($Q59>0,$Q59*AU$73)+'(10) PH Detailed Adjustments'!AV60+'(10) PH Detailed Adjustments'!AV117","v":0},{"$f":"IF($Q59>0,$Q59*AV$73)+'(10) PH Detailed Adjustments'!AW60+'(10) PH Detailed Adjustments'!AW117","v":0},{"$f":"SUM(AT120:AV120)","v":0},{"$f":"IF($R59>0,$R59*AX$73)+'(10) PH Detailed Adjustments'!AY60+'(10) PH Detailed Adjustments'!AY117","v":0},{"$f":"IF($R59>0,$R59*AY$73)+'(10) PH Detailed Adjustments'!AZ60+'(10) PH Detailed Adjustments'!AZ117","v":0},{"$f":"IF($R59>0,$R59*AZ$73)+'(10) PH Detailed Adjustments'!BA60+'(10) PH Detailed Adjustments'!BA117","v":0},{"$f":"SUM(AX120:AZ120)","v":0},{"$f":"IF($S59>0,$S59*BB$73)+'(10) PH Detailed Adjustments'!BC60+'(10) PH Detailed Adjustments'!BC117","v":0},{"$f":"IF($S59>0,$S59*BC$73)+'(10) PH Detailed Adjustments'!BD60+'(10) PH Detailed Adjustments'!BD117","v":0},{"$f":"IF($S59>0,$S59*BD$73)+'(10) PH Detailed Adjustments'!BE60+'(10) PH Detailed Adjustments'!BE117","v":0},{"$f":"SUM(BB120:BD120)","v":0},{"$f":"IF($T59>0,$T59*BF$73)+'(10) PH Detailed Adjustments'!BG60+'(10) PH Detailed Adjustments'!BG117","v":0},{"$f":"IF($T59>0,$T59*BG$73)+'(10) PH Detailed Adjustments'!BH60+'(10) PH Detailed Adjustments'!BH117","v":0},{"$f":"IF($T59>0,$T59*BH$73)+'(10) PH Detailed Adjustments'!BI60+'(10) PH Detailed Adjustments'!BI117","v":0},{"$f":"SUM(BF120:BH120)","v":0},{"$f":"IF($U59>0,$U59*BJ$73)+'(10) PH Detailed Adjustments'!BK60+'(10) PH Detailed Adjustments'!BK117","v":0},{"$f":"IF($U59>0,$U59*BK$73)+'(10) PH Detailed Adjustments'!BL60+'(10) PH Detailed Adjustments'!BL117","v":0},{"$f":"IF($U59>0,$U59*BL$73)+'(10) PH Detailed Adjustments'!BM60+'(10) PH Detailed Adjustments'!BM117","v":0},0,{"$f":"IF($V59>0,$V59*BN$73)+'(10) PH Detailed Adjustments'!BO60+'(10) PH Detailed Adjustments'!BO117","v":0},{"$f":"IF($V59>0,$V59*BO$73)+'(10) PH Detailed Adjustments'!BP60+'(10) PH Detailed Adjustments'!BP117","v":0},{"$f":"IF($V59>0,$V59*BP$73)+'(10) PH Detailed Adjustments'!BQ60+'(10) PH Detailed Adjustments'!BQ117","v":0},0,{"$f":"IF($W59>0,$W59*BR$73)+'(10) PH Detailed Adjustments'!BS60+'(10) PH Detailed Adjustments'!BS117","v":0},{"$f":"IF($W59>0,$W59*BS$73)+'(10) PH Detailed Adjustments'!BT60+'(10) PH Detailed Adjustments'!BT117","v":0},{"$f":"IF($W59>0,$W59*BT$73)+'(10) PH Detailed Adjustments'!BU60+'(10) PH Detailed Adjustments'!BU117","v":0},0,{"$f":"IF($X59>0,$X59*BV$73)+'(10) PH Detailed Adjustments'!BW60+'(10) PH Detailed Adjustments'!BW117","v":0},{"$f":"IF($X59>0,$X59*BW$73)+'(10) PH Detailed Adjustments'!BX60+'(10) PH Detailed Adjustments'!BX117","v":0},{"$f":"IF($X59>0,$X59*BX$73)+'(10) PH Detailed Adjustments'!BY60+'(10) PH Detailed Adjustments'!BY117","v":0},0,{"$f":"IF($Y59>0,$Y59*BZ$73)+'(10) PH Detailed Adjustments'!CA60+'(10) PH Detailed Adjustments'!CA117","v":0},{"$f":"IF($Y59>0,$Y59*CA$73)+'(10) PH Detailed Adjustments'!CB60+'(10) PH Detailed Adjustments'!CB117","v":0},{"$f":"IF($Y59>0,$Y59*CB$73)+'(10) PH Detailed Adjustments'!CC60+'(10) PH Detailed Adjustments'!CC117","v":0},0,{"$f":"IF($Z59>0,$Z59*CD$73)+'(10) PH Detailed Adjustments'!CE60+'(10) PH Detailed Adjustments'!CE117","v":0},{"$f":"IF($Z59>0,$Z59*CE$73)+'(10) PH Detailed Adjustments'!CF60+'(10) PH Detailed Adjustments'!CF117","v":0},{"$f":"IF($Z59>0,$Z59*CF$73)+'(10) PH Detailed Adjustments'!CG60+'(10) PH Detailed Adjustments'!CG117","v":0},0,{"$f":"IF($AA59>0,$AA59*CH$73)+'(10) PH Detailed Adjustments'!CI60+'(10) PH Detailed Adjustments'!CI117","v":0},{"$f":"IF($AA59>0,$AA59*CI$73)+'(10) PH Detailed Adjustments'!CJ60+'(10) PH Detailed Adjustments'!CJ117","v":0},{"$f":"IF($AA59>0,$AA59*CJ$73)+'(10) PH Detailed Adjustments'!CK60+'(10) PH Detailed Adjustments'!CK117","v":0},0,{"$f":"IF($AB59>0,$AB59*CL$73)+'(10) PH Detailed Adjustments'!CM60+'(10) PH Detailed Adjustments'!CM117","v":0},{"$f":"IF($AB59>0,$AB59*CM$73)+'(10) PH Detailed Adjustments'!CN60+'(10) PH Detailed Adjustments'!CN117","v":0},{"$f":"IF($AB59>0,$AB59*CN$73)+'(10) PH Detailed Adjustments'!CO60+'(10) PH Detailed Adjustments'!CO117","v":0},0,{"$f":"IF($AC59>0,$AC59*CP$73)+'(10) PH Detailed Adjustments'!CQ60+'(10) PH Detailed Adjustments'!CQ117","v":0},{"$f":"IF($AC59>0,$AC59*CQ$73)+'(10) PH Detailed Adjustments'!CR60+'(10) PH Detailed Adjustments'!CR117","v":0},{"$f":"IF($AC59>0,$AC59*CR$73)+'(10) PH Detailed Adjustments'!CS60+'(10) PH Detailed Adjustments'!CS117","v":0},0,{"$f":"IF($AD59>0,$AD59*CT$73)+'(10) PH Detailed Adjustments'!CU60+'(10) PH Detailed Adjustments'!CU117","v":0},{"$f":"IF($AD59>0,$AD59*CU$73)+'(10) PH Detailed Adjustments'!CV60+'(10) PH Detailed Adjustments'!CV117","v":0},{"$f":"IF($AD59>0,$AD59*CV$73)+'(10) PH Detailed Adjustments'!CW60+'(10) PH Detailed Adjustments'!CW117","v":0},0,{"$f":"IF($AE59>0,$AE59*CX$73)+'(10) PH Detailed Adjustments'!CY60+'(10) PH Detailed Adjustments'!CY117","v":0},{"$f":"IF($AE59>0,$AE59*CY$73)+'(10) PH Detailed Adjustments'!CZ60+'(10) PH Detailed Adjustments'!CZ117","v":0},{"$f":"IF($AE59>0,$AE59*CZ$73)+'(10) PH Detailed Adjustments'!DA60+'(10) PH Detailed Adjustments'!DA117","v":0},0,{"$f":"IF($AF59>0,$AF59*DB$73)+'(10) PH Detailed Adjustments'!DC60+'(10) PH Detailed Adjustments'!DC117","v":0},{"$f":"IF($AF59>0,$AF59*DC$73)+'(10) PH Detailed Adjustments'!DD60+'(10) PH Detailed Adjustments'!DD117","v":0},{"$f":"IF($AF59>0,$AF59*DD$73)+'(10) PH Detailed Adjustments'!DE60+'(10) PH Detailed Adjustments'!DE117","v":0},0,{"$f":"IF($AG59>0,$AG59*DF$73)+'(10) PH Detailed Adjustments'!DG60+'(10) PH Detailed Adjustments'!DG117","v":0},{"$f":"IF($AG59>0,$AG59*DG$73)+'(10) PH Detailed Adjustments'!DH60+'(10) PH Detailed Adjustments'!DH117","v":0},{"$f":"IF($AG59>0,$AG59*DH$73)+'(10) PH Detailed Adjustments'!DI60+'(10) PH Detailed Adjustments'!DI117","v":0},0,{"$f":"IF($AH59>0,$AH59*DJ$73)+'(10) PH Detailed Adjustments'!DK60+'(10) PH Detailed Adjustments'!DK117","v":0},{"$f":"IF($AH59>0,$AH59*DK$73)+'(10) PH Detailed Adjustments'!DL60+'(10) PH Detailed Adjustments'!DL117","v":0},{"$f":"IF($AH59>0,$AH59*DL$73)+'(10) PH Detailed Adjustments'!DM60+'(10) PH Detailed Adjustments'!DM117","v":0},0,{"$f":"IF($AI59>0,$AI59*DN$73)+'(10) PH Detailed Adjustments'!DO60+'(10) PH Detailed Adjustments'!DO117","v":0},{"$f":"IF($AI59>0,$AI59*DO$73)+'(10) PH Detailed Adjustments'!DP60+'(10) PH Detailed Adjustments'!DP117","v":0},{"$f":"IF($AI59>0,$AI59*DP$73)+'(10) PH Detailed Adjustments'!DQ60+'(10) PH Detailed Adjustments'!DQ117","v":0},0]
["Gas, Oil, & Maintenance - Vehicles",{"$f":"IF($F60>0,$F60*B$73)+'(10) PH Detailed Adjustments'!C61+'(10) PH Detailed Adjustments'!C118","v":0},{"$f":"IF($F60>0,$F60*C$73)+'(10) PH Detailed Adjustments'!D61+'(10) PH Detailed Adjustments'!D118","v":0},{"$f":"IF($F60>0,$F60*D$73)+'(10) PH Detailed Adjustments'!E61+'(10) PH Detailed Adjustments'!E118","v":0},0,{"$f":"IF($G60>0,$G60*F$73)+'(10) PH Detailed Adjustments'!G61+'(10) PH Detailed Adjustments'!G118","v":0},{"$f":"IF($G60>0,$G60*G$73)+'(10) PH Detailed Adjustments'!H61+'(10) PH Detailed Adjustments'!H118","v":0},{"$f":"IF($G60>0,$G60*H$73)+'(10) PH Detailed Adjustments'!I61+'(10) PH Detailed Adjustments'!I118","v":0},0,{"$f":"IF($H60>0,$H60*J$73)+'(10) PH Detailed Adjustments'!K61+'(10) PH Detailed Adjustments'!K118","v":0},{"$f":"IF($H60>0,$H60*K$73)+'(10) PH Detailed Adjustments'!L61+'(10) PH Detailed Adjustments'!L118","v":0},{"$f":"IF($H60>0,$H60*L$73)+'(10) PH Detailed Adjustments'!M61+'(10) PH Detailed Adjustments'!M118","v":0},0,{"$f":"IF($I60>0,$I60*N$73)+'(10) PH Detailed Adjustments'!O61+'(10) PH Detailed Adjustments'!O118","v":0},{"$f":"IF($I60>0,$I60*O$73)+'(10) PH Detailed Adjustments'!P61+'(10) PH Detailed Adjustments'!P118","v":0},{"$f":"IF($I60>0,$I60*P$73)+'(10) PH Detailed Adjustments'!Q61+'(10) PH Detailed Adjustments'!Q118","v":0},0,{"$f":"IF($J60>0,$J60*R$73)+'(10) PH Detailed Adjustments'!S61+'(10) PH Detailed Adjustments'!S118","v":0},{"$f":"IF($J60>0,$J60*S$73)+'(10) PH Detailed Adjustments'!T61+'(10) PH Detailed Adjustments'!T118","v":0},{"$f":"IF($J60>0,$J60*T$73)+'(10) PH Detailed Adjustments'!U61+'(10) PH Detailed Adjustments'!U118","v":0},0,{"$f":"IF($K60>0,$K60*V$73)+'(10) PH Detailed Adjustments'!W61+'(10) PH Detailed Adjustments'!W118","v":0},{"$f":"IF($K60>0,$K60*W$73)+'(10) PH Detailed Adjustments'!X61+'(10) PH Detailed Adjustments'!X118","v":0},{"$f":"IF($K60>0,$K60*X$73)+'(10) PH Detailed Adjustments'!Y61+'(10) PH Detailed Adjustments'!Y118","v":0},0,{"$f":"IF($L60>0,$L60*Z$73)+'(10) PH Detailed Adjustments'!AA61+'(10) PH Detailed Adjustments'!AA118","v":0},{"$f":"IF($L60>0,$L60*AA$73)+'(10) PH Detailed Adjustments'!AB61+'(10) PH Detailed Adjustments'!AB118","v":0},{"$f":"IF($L60>0,$L60*AB$73)+'(10) PH Detailed Adjustments'!AC61+'(10) PH Detailed Adjustments'!AC118","v":0},0,{"$f":"IF($M60>0,$M60*AD$73)+'(10) PH Detailed Adjustments'!AE61+'(10) PH Detailed Adjustments'!AE118","v":0},{"$f":"IF($M60>0,$M60*AE$73)+'(10) PH Detailed Adjustments'!AF61+'(10) PH Detailed Adjustments'!AF118","v":0},{"$f":"IF($M60>0,$M60*AF$73)+'(10) PH Detailed Adjustments'!AG61+'(10) PH Detailed Adjustments'!AG118","v":0},0,{"$f":"IF($N60>0,$N60*AH$73)+'(10) PH Detailed Adjustments'!AI61+'(10) PH Detailed Adjustments'!AI118","v":0},{"$f":"IF($N60>0,$N60*AI$73)+'(10) PH Detailed Adjustments'!AJ61+'(10) PH Detailed Adjustments'!AJ118","v":0},{"$f":"IF($N60>0,$N60*AJ$73)+'(10) PH Detailed Adjustments'!AK61+'(10) PH Detailed Adjustments'!AK118","v":0},0,{"$f":"IF($O60>0,$O60*AL$73)+'(10) PH Detailed Adjustments'!AM61+'(10) PH Detailed Adjustments'!AM118","v":0},{"$f":"IF($O60>0,$O60*AM$73)+'(10) PH Detailed Adjustments'!AN61+'(10) PH Detailed Adjustments'!AN118","v":0},{"$f":"IF($O60>0,$O60*AN$73)+'(10) PH Detailed Adjustments'!AO61+'(10) PH Detailed Adjustments'!AO118","v":0},0,{"$f":"IF($P60>0,$P60*AP$73)+'(10) PH Detailed Adjustments'!AQ61+'(10) PH Detailed Adjustments'!AQ118","v":0},{"$f":"IF($P60>0,$P60*AQ$73)+'(10) PH Detailed Adjustments'!AR61+'(10) PH Detailed Adjustments'!AR118","v":0},{"$f":"IF($P60>0,$P60*AR$73)+'(10) PH Detailed Adjustments'!AS61+'(10) PH Detailed Adjustments'!AS118","v":0},0,{"$f":"IF($Q60>0,$Q60*AT$73)+'(10) PH Detailed Adjustments'!AU61+'(10) PH Detailed Adjustments'!AU118","v":0},{"$f":"IF($Q60>0,$Q60*AU$73)+'(10) PH Detailed Adjustments'!AV61+'(10) PH Detailed Adjustments'!AV118","v":0},{"$f":"IF($Q60>0,$Q60*AV$73)+'(10) PH Detailed Adjustments'!AW61+'(10) PH Detailed Adjustments'!AW118","v":0},{"$f":"SUM(AT121:AV121)","v":0},{"$f":"IF($R60>0,$R60*AX$73)+'(10) PH Detailed Adjustments'!AY61+'(10) PH Detailed Adjustments'!AY118","v":0},{"$f":"IF($R60>0,$R60*AY$73)+'(10) PH Detailed Adjustments'!AZ61+'(10) PH Detailed Adjustments'!AZ118","v":0},{"$f":"IF($R60>0,$R60*AZ$73)+'(10) PH Detailed Adjustments'!BA61+'(10) PH Detailed Adjustments'!BA118","v":0},{"$f":"SUM(AX121:AZ121)","v":0},{"$f":"IF($S60>0,$S60*BB$73)+'(10) PH Detailed Adjustments'!BC61+'(10) PH Detailed Adjustments'!BC118","v":0},{"$f":"IF($S60>0,$S60*BC$73)+'(10) PH Detailed Adjustments'!BD61+'(10) PH Detailed Adjustments'!BD118","v":0},{"$f":"IF($S60>0,$S60*BD$73)+'(10) PH Detailed Adjustments'!BE61+'(10) PH Detailed Adjustments'!BE118","v":0},{"$f":"SUM(BB121:BD121)","v":0},{"$f":"IF($T60>0,$T60*BF$73)+'(10) PH Detailed Adjustments'!BG61+'(10) PH Detailed Adjustments'!BG118","v":0},{"$f":"IF($T60>0,$T60*BG$73)+'(10) PH Detailed Adjustments'!BH61+'(10) PH Detailed Adjustments'!BH118","v":0},{"$f":"IF($T60>0,$T60*BH$73)+'(10) PH Detailed Adjustments'!BI61+'(10) PH Detailed Adjustments'!BI118","v":0},{"$f":"SUM(BF121:BH121)","v":0},{"$f":"IF($U60>0,$U60*BJ$73)+'(10) PH Detailed Adjustments'!BK61+'(10) PH Detailed Adjustments'!BK118","v":0},{"$f":"IF($U60>0,$U60*BK$73)+'(10) PH Detailed Adjustments'!BL61+'(10) PH Detailed Adjustments'!BL118","v":0},{"$f":"IF($U60>0,$U60*BL$73)+'(10) PH Detailed Adjustments'!BM61+'(10) PH Detailed Adjustments'!BM118","v":0},0,{"$f":"IF($V60>0,$V60*BN$73)+'(10) PH Detailed Adjustments'!BO61+'(10) PH Detailed Adjustments'!BO118","v":0},{"$f":"IF($V60>0,$V60*BO$73)+'(10) PH Detailed Adjustments'!BP61+'(10) PH Detailed Adjustments'!BP118","v":0},{"$f":"IF($V60>0,$V60*BP$73)+'(10) PH Detailed Adjustments'!BQ61+'(10) PH Detailed Adjustments'!BQ118","v":0},0,{"$f":"IF($W60>0,$W60*BR$73)+'(10) PH Detailed Adjustments'!BS61+'(10) PH Detailed Adjustments'!BS118","v":0},{"$f":"IF($W60>0,$W60*BS$73)+'(10) PH Detailed Adjustments'!BT61+'(10) PH Detailed Adjustments'!BT118","v":0},{"$f":"IF($W60>0,$W60*BT$73)+'(10) PH Detailed Adjustments'!BU61+'(10) PH Detailed Adjustments'!BU118","v":0},0,{"$f":"IF($X60>0,$X60*BV$73)+'(10) PH Detailed Adjustments'!BW61+'(10) PH Detailed Adjustments'!BW118","v":0},{"$f":"IF($X60>0,$X60*BW$73)+'(10) PH Detailed Adjustments'!BX61+'(10) PH Detailed Adjustments'!BX118","v":0},{"$f":"IF($X60>0,$X60*BX$73)+'(10) PH Detailed Adjustments'!BY61+'(10) PH Detailed Adjustments'!BY118","v":0},0,{"$f":"IF($Y60>0,$Y60*BZ$73)+'(10) PH Detailed Adjustments'!CA61+'(10) PH Detailed Adjustments'!CA118","v":0},{"$f":"IF($Y60>0,$Y60*CA$73)+'(10) PH Detailed Adjustments'!CB61+'(10) PH Detailed Adjustments'!CB118","v":0},{"$f":"IF($Y60>0,$Y60*CB$73)+'(10) PH Detailed Adjustments'!CC61+'(10) PH Detailed Adjustments'!CC118","v":0},0,{"$f":"IF($Z60>0,$Z60*CD$73)+'(10) PH Detailed Adjustments'!CE61+'(10) PH Detailed Adjustments'!CE118","v":0},{"$f":"IF($Z60>0,$Z60*CE$73)+'(10) PH Detailed Adjustments'!CF61+'(10) PH Detailed Adjustments'!CF118","v":0},{"$f":"IF($Z60>0,$Z60*CF$73)+'(10) PH Detailed Adjustments'!CG61+'(10) PH Detailed Adjustments'!CG118","v":0},0,{"$f":"IF($AA60>0,$AA60*CH$73)+'(10) PH Detailed Adjustments'!CI61+'(10) PH Detailed Adjustments'!CI118","v":0},{"$f":"IF($AA60>0,$AA60*CI$73)+'(10) PH Detailed Adjustments'!CJ61+'(10) PH Detailed Adjustments'!CJ118","v":0},{"$f":"IF($AA60>0,$AA60*CJ$73)+'(10) PH Detailed Adjustments'!CK61+'(10) PH Detailed Adjustments'!CK118","v":0},0,{"$f":"IF($AB60>0,$AB60*CL$73)+'(10) PH Detailed Adjustments'!CM61+'(10) PH Detailed Adjustments'!CM118","v":0},{"$f":"IF($AB60>0,$AB60*CM$73)+'(10) PH Detailed Adjustments'!CN61+'(10) PH Detailed Adjustments'!CN118","v":0},{"$f":"IF($AB60>0,$AB60*CN$73)+'(10) PH Detailed Adjustments'!CO61+'(10) PH Detailed Adjustments'!CO118","v":0},0,{"$f":"IF($AC60>0,$AC60*CP$73)+'(10) PH Detailed Adjustments'!CQ61+'(10) PH Detailed Adjustments'!CQ118","v":0},{"$f":"IF($AC60>0,$AC60*CQ$73)+'(10) PH Detailed Adjustments'!CR61+'(10) PH Detailed Adjustments'!CR118","v":0},{"$f":"IF($AC60>0,$AC60*CR$73)+'(10) PH Detailed Adjustments'!CS61+'(10) PH Detailed Adjustments'!CS118","v":0},0,{"$f":"IF($AD60>0,$AD60*CT$73)+'(10) PH Detailed Adjustments'!CU61+'(10) PH Detailed Adjustments'!CU118","v":0},{"$f":"IF($AD60>0,$AD60*CU$73)+'(10) PH Detailed Adjustments'!CV61+'(10) PH Detailed Adjustments'!CV118","v":0},{"$f":"IF($AD60>0,$AD60*CV$73)+'(10) PH Detailed Adjustments'!CW61+'(10) PH Detailed Adjustments'!CW118","v":0},0,{"$f":"IF($AE60>0,$AE60*CX$73)+'(10) PH Detailed Adjustments'!CY61+'(10) PH Detailed Adjustments'!CY118","v":0},{"$f":"IF($AE60>0,$AE60*CY$73)+'(10) PH Detailed Adjustments'!CZ61+'(10) PH Detailed Adjustments'!CZ118","v":0},{"$f":"IF($AE60>0,$AE60*CZ$73)+'(10) PH Detailed Adjustments'!DA61+'(10) PH Detailed Adjustments'!DA118","v":0},0,{"$f":"IF($AF60>0,$AF60*DB$73)+'(10) PH Detailed Adjustments'!DC61+'(10) PH Detailed Adjustments'!DC118","v":0},{"$f":"IF($AF60>0,$AF60*DC$73)+'(10) PH Detailed Adjustments'!DD61+'(10) PH Detailed Adjustments'!DD118","v":0},{"$f":"IF($AF60>0,$AF60*DD$73)+'(10) PH Detailed Adjustments'!DE61+'(10) PH Detailed Adjustments'!DE118","v":0},0,{"$f":"IF($AG60>0,$AG60*DF$73)+'(10) PH Detailed Adjustments'!DG61+'(10) PH Detailed Adjustments'!DG118","v":0},{"$f":"IF($AG60>0,$AG60*DG$73)+'(10) PH Detailed Adjustments'!DH61+'(10) PH Detailed Adjustments'!DH118","v":0},{"$f":"IF($AG60>0,$AG60*DH$73)+'(10) PH Detailed Adjustments'!DI61+'(10) PH Detailed Adjustments'!DI118","v":0},0,{"$f":"IF($AH60>0,$AH60*DJ$73)+'(10) PH Detailed Adjustments'!DK61+'(10) PH Detailed Adjustments'!DK118","v":0},{"$f":"IF($AH60>0,$AH60*DK$73)+'(10) PH Detailed Adjustments'!DL61+'(10) PH Detailed Adjustments'!DL118","v":0},{"$f":"IF($AH60>0,$AH60*DL$73)+'(10) PH Detailed Adjustments'!DM61+'(10) PH Detailed Adjustments'!DM118","v":0},0,{"$f":"IF($AI60>0,$AI60*DN$73)+'(10) PH Detailed Adjustments'!DO61+'(10) PH Detailed Adjustments'!DO118","v":0},{"$f":"IF($AI60>0,$AI60*DO$73)+'(10) PH Detailed Adjustments'!DP61+'(10) PH Detailed Adjustments'!DP118","v":0},{"$f":"IF($AI60>0,$AI60*DP$73)+'(10) PH Detailed Adjustments'!DQ61+'(10) PH Detailed Adjustments'!DQ118","v":0},0]
["Rents & Leases - Vehicles",{"$f":"IF($F61>0,$F61*B$73)+'(10) PH Detailed Adjustments'!C62+'(10) PH Detailed Adjustments'!C119","v":0},{"$f":"IF($F61>0,$F61*C$73)+'(10) PH Detailed Adjustments'!D62+'(10) PH Detailed Adjustments'!D119","v":0},{"$f":"IF($F61>0,$F61*D$73)+'(10) PH Detailed Adjustments'!E62+'(10) PH Detailed Adjustments'!E119","v":0},0,{"$f":"IF($G61>0,$G61*F$73)+'(10) PH Detailed Adjustments'!G62+'(10) PH Detailed Adjustments'!G119","v":0},{"$f":"IF($G61>0,$G61*G$73)+'(10) PH Detailed Adjustments'!H62+'(10) PH Detailed Adjustments'!H119","v":0},{"$f":"IF($G61>0,$G61*H$73)+'(10) PH Detailed Adjustments'!I62+'(10) PH Detailed Adjustments'!I119","v":0},0,{"$f":"IF($H61>0,$H61*J$73)+'(10) PH Detailed Adjustments'!K62+'(10) PH Detailed Adjustments'!K119","v":0},{"$f":"IF($H61>0,$H61*K$73)+'(10) PH Detailed Adjustments'!L62+'(10) PH Detailed Adjustments'!L119","v":0},{"$f":"IF($H61>0,$H61*L$73)+'(10) PH Detailed Adjustments'!M62+'(10) PH Detailed Adjustments'!M119","v":0},0,{"$f":"IF($I61>0,$I61*N$73)+'(10) PH Detailed Adjustments'!O62+'(10) PH Detailed Adjustments'!O119","v":0},{"$f":"IF($I61>0,$I61*O$73)+'(10) PH Detailed Adjustments'!P62+'(10) PH Detailed Adjustments'!P119","v":0},{"$f":"IF($I61>0,$I61*P$73)+'(10) PH Detailed Adjustments'!Q62+'(10) PH Detailed Adjustments'!Q119","v":0},0,{"$f":"IF($J61>0,$J61*R$73)+'(10) PH Detailed Adjustments'!S62+'(10) PH Detailed Adjustments'!S119","v":0},{"$f":"IF($J61>0,$J61*S$73)+'(10) PH Detailed Adjustments'!T62+'(10) PH Detailed Adjustments'!T119","v":0},{"$f":"IF($J61>0,$J61*T$73)+'(10) PH Detailed Adjustments'!U62+'(10) PH Detailed Adjustments'!U119","v":0},0,{"$f":"IF($K61>0,$K61*V$73)+'(10) PH Detailed Adjustments'!W62+'(10) PH Detailed Adjustments'!W119","v":0},{"$f":"IF($K61>0,$K61*W$73)+'(10) PH Detailed Adjustments'!X62+'(10) PH Detailed Adjustments'!X119","v":0},{"$f":"IF($K61>0,$K61*X$73)+'(10) PH Detailed Adjustments'!Y62+'(10) PH Detailed Adjustments'!Y119","v":0},0,{"$f":"IF($L61>0,$L61*Z$73)+'(10) PH Detailed Adjustments'!AA62+'(10) PH Detailed Adjustments'!AA119","v":0},{"$f":"IF($L61>0,$L61*AA$73)+'(10) PH Detailed Adjustments'!AB62+'(10) PH Detailed Adjustments'!AB119","v":0},{"$f":"IF($L61>0,$L61*AB$73)+'(10) PH Detailed Adjustments'!AC62+'(10) PH Detailed Adjustments'!AC119","v":0},0,{"$f":"IF($M61>0,$M61*AD$73)+'(10) PH Detailed Adjustments'!AE62+'(10) PH Detailed Adjustments'!AE119","v":0},{"$f":"IF($M61>0,$M61*AE$73)+'(10) PH Detailed Adjustments'!AF62+'(10) PH Detailed Adjustments'!AF119","v":0},{"$f":"IF($M61>0,$M61*AF$73)+'(10) PH Detailed Adjustments'!AG62+'(10) PH Detailed Adjustments'!AG119","v":0},0,{"$f":"IF($N61>0,$N61*AH$73)+'(10) PH Detailed Adjustments'!AI62+'(10) PH Detailed Adjustments'!AI119","v":0},{"$f":"IF($N61>0,$N61*AI$73)+'(10) PH Detailed Adjustments'!AJ62+'(10) PH Detailed Adjustments'!AJ119","v":0},{"$f":"IF($N61>0,$N61*AJ$73)+'(10) PH Detailed Adjustments'!AK62+'(10) PH Detailed Adjustments'!AK119","v":0},0,{"$f":"IF($O61>0,$O61*AL$73)+'(10) PH Detailed Adjustments'!AM62+'(10) PH Detailed Adjustments'!AM119","v":0},{"$f":"IF($O61>0,$O61*AM$73)+'(10) PH Detailed Adjustments'!AN62+'(10) PH Detailed Adjustments'!AN119","v":0},{"$f":"IF($O61>0,$O61*AN$73)+'(10) PH Detailed Adjustments'!AO62+'(10) PH Detailed Adjustments'!AO119","v":0},0,{"$f":"IF($P61>0,$P61*AP$73)+'(10) PH Detailed Adjustments'!AQ62+'(10) PH Detailed Adjustments'!AQ119","v":0},{"$f":"IF($P61>0,$P61*AQ$73)+'(10) PH Detailed Adjustments'!AR62+'(10) PH Detailed Adjustments'!AR119","v":0},{"$f":"IF($P61>0,$P61*AR$73)+'(10) PH Detailed Adjustments'!AS62+'(10) PH Detailed Adjustments'!AS119","v":0},0,{"$f":"IF($Q61>0,$Q61*AT$73)+'(10) PH Detailed Adjustments'!AU62+'(10) PH Detailed Adjustments'!AU119","v":0},{"$f":"IF($Q61>0,$Q61*AU$73)+'(10) PH Detailed Adjustments'!AV62+'(10) PH Detailed Adjustments'!AV119","v":0},{"$f":"IF($Q61>0,$Q61*AV$73)+'(10) PH Detailed Adjustments'!AW62+'(10) PH Detailed Adjustments'!AW119","v":0},{"$f":"SUM(AT122:AV122)","v":0},{"$f":"IF($R61>0,$R61*AX$73)+'(10) PH Detailed Adjustments'!AY62+'(10) PH Detailed Adjustments'!AY119","v":0},{"$f":"IF($R61>0,$R61*AY$73)+'(10) PH Detailed Adjustments'!AZ62+'(10) PH Detailed Adjustments'!AZ119","v":0},{"$f":"IF($R61>0,$R61*AZ$73)+'(10) PH Detailed Adjustments'!BA62+'(10) PH Detailed Adjustments'!BA119","v":0},{"$f":"SUM(AX122:AZ122)","v":0},{"$f":"IF($S61>0,$S61*BB$73)+'(10) PH Detailed Adjustments'!BC62+'(10) PH Detailed Adjustments'!BC119","v":0},{"$f":"IF($S61>0,$S61*BC$73)+'(10) PH Detailed Adjustments'!BD62+'(10) PH Detailed Adjustments'!BD119","v":0},{"$f":"IF($S61>0,$S61*BD$73)+'(10) PH Detailed Adjustments'!BE62+'(10) PH Detailed Adjustments'!BE119","v":0},{"$f":"SUM(BB122:BD122)","v":0},{"$f":"IF($T61>0,$T61*BF$73)+'(10) PH Detailed Adjustments'!BG62+'(10) PH Detailed Adjustments'!BG119","v":0},{"$f":"IF($T61>0,$T61*BG$73)+'(10) PH Detailed Adjustments'!BH62+'(10) PH Detailed Adjustments'!BH119","v":0},{"$f":"IF($T61>0,$T61*BH$73)+'(10) PH Detailed Adjustments'!BI62+'(10) PH Detailed Adjustments'!BI119","v":0},{"$f":"SUM(BF122:BH122)","v":0},{"$f":"IF($U61>0,$U61*BJ$73)+'(10) PH Detailed Adjustments'!BK62+'(10) PH Detailed Adjustments'!BK119","v":0},{"$f":"IF($U61>0,$U61*BK$73)+'(10) PH Detailed Adjustments'!BL62+'(10) PH Detailed Adjustments'!BL119","v":0},{"$f":"IF($U61>0,$U61*BL$73)+'(10) PH Detailed Adjustments'!BM62+'(10) PH Detailed Adjustments'!BM119","v":0},0,{"$f":"IF($V61>0,$V61*BN$73)+'(10) PH Detailed Adjustments'!BO62+'(10) PH Detailed Adjustments'!BO119","v":0},{"$f":"IF($V61>0,$V61*BO$73)+'(10) PH Detailed Adjustments'!BP62+'(10) PH Detailed Adjustments'!BP119","v":0},{"$f":"IF($V61>0,$V61*BP$73)+'(10) PH Detailed Adjustments'!BQ62+'(10) PH Detailed Adjustments'!BQ119","v":0},0,{"$f":"IF($W61>0,$W61*BR$73)+'(10) PH Detailed Adjustments'!BS62+'(10) PH Detailed Adjustments'!BS119","v":0},{"$f":"IF($W61>0,$W61*BS$73)+'(10) PH Detailed Adjustments'!BT62+'(10) PH Detailed Adjustments'!BT119","v":0},{"$f":"IF($W61>0,$W61*BT$73)+'(10) PH Detailed Adjustments'!BU62+'(10) PH Detailed Adjustments'!BU119","v":0},0,{"$f":"IF($X61>0,$X61*BV$73)+'(10) PH Detailed Adjustments'!BW62+'(10) PH Detailed Adjustments'!BW119","v":0},{"$f":"IF($X61>0,$X61*BW$73)+'(10) PH Detailed Adjustments'!BX62+'(10) PH Detailed Adjustments'!BX119","v":0},{"$f":"IF($X61>0,$X61*BX$73)+'(10) PH Detailed Adjustments'!BY62+'(10) PH Detailed Adjustments'!BY119","v":0},0,{"$f":"IF($Y61>0,$Y61*BZ$73)+'(10) PH Detailed Adjustments'!CA62+'(10) PH Detailed Adjustments'!CA119","v":0},{"$f":"IF($Y61>0,$Y61*CA$73)+'(10) PH Detailed Adjustments'!CB62+'(10) PH Detailed Adjustments'!CB119","v":0},{"$f":"IF($Y61>0,$Y61*CB$73)+'(10) PH Detailed Adjustments'!CC62+'(10) PH Detailed Adjustments'!CC119","v":0},0,{"$f":"IF($Z61>0,$Z61*CD$73)+'(10) PH Detailed Adjustments'!CE62+'(10) PH Detailed Adjustments'!CE119","v":0},{"$f":"IF($Z61>0,$Z61*CE$73)+'(10) PH Detailed Adjustments'!CF62+'(10) PH Detailed Adjustments'!CF119","v":0},{"$f":"IF($Z61>0,$Z61*CF$73)+'(10) PH Detailed Adjustments'!CG62+'(10) PH Detailed Adjustments'!CG119","v":0},0,{"$f":"IF($AA61>0,$AA61*CH$73)+'(10) PH Detailed Adjustments'!CI62+'(10) PH Detailed Adjustments'!CI119","v":0},{"$f":"IF($AA61>0,$AA61*CI$73)+'(10) PH Detailed Adjustments'!CJ62+'(10) PH Detailed Adjustments'!CJ119","v":0},{"$f":"IF($AA61>0,$AA61*CJ$73)+'(10) PH Detailed Adjustments'!CK62+'(10) PH Detailed Adjustments'!CK119","v":0},0,{"$f":"IF($AB61>0,$AB61*CL$73)+'(10) PH Detailed Adjustments'!CM62+'(10) PH Detailed Adjustments'!CM119","v":0},{"$f":"IF($AB61>0,$AB61*CM$73)+'(10) PH Detailed Adjustments'!CN62+'(10) PH Detailed Adjustments'!CN119","v":0},{"$f":"IF($AB61>0,$AB61*CN$73)+'(10) PH Detailed Adjustments'!CO62+'(10) PH Detailed Adjustments'!CO119","v":0},0,{"$f":"IF($AC61>0,$AC61*CP$73)+'(10) PH Detailed Adjustments'!CQ62+'(10) PH Detailed Adjustments'!CQ119","v":0},{"$f":"IF($AC61>0,$AC61*CQ$73)+'(10) PH Detailed Adjustments'!CR62+'(10) PH Detailed Adjustments'!CR119","v":0},{"$f":"IF($AC61>0,$AC61*CR$73)+'(10) PH Detailed Adjustments'!CS62+'(10) PH Detailed Adjustments'!CS119","v":0},0,{"$f":"IF($AD61>0,$AD61*CT$73)+'(10) PH Detailed Adjustments'!CU62+'(10) PH Detailed Adjustments'!CU119","v":0},{"$f":"IF($AD61>0,$AD61*CU$73)+'(10) PH Detailed Adjustments'!CV62+'(10) PH Detailed Adjustments'!CV119","v":0},{"$f":"IF($AD61>0,$AD61*CV$73)+'(10) PH Detailed Adjustments'!CW62+'(10) PH Detailed Adjustments'!CW119","v":0},0,{"$f":"IF($AE61>0,$AE61*CX$73)+'(10) PH Detailed Adjustments'!CY62+'(10) PH Detailed Adjustments'!CY119","v":0},{"$f":"IF($AE61>0,$AE61*CY$73)+'(10) PH Detailed Adjustments'!CZ62+'(10) PH Detailed Adjustments'!CZ119","v":0},{"$f":"IF($AE61>0,$AE61*CZ$73)+'(10) PH Detailed Adjustments'!DA62+'(10) PH Detailed Adjustments'!DA119","v":0},0,{"$f":"IF($AF61>0,$AF61*DB$73)+'(10) PH Detailed Adjustments'!DC62+'(10) PH Detailed Adjustments'!DC119","v":0},{"$f":"IF($AF61>0,$AF61*DC$73)+'(10) PH Detailed Adjustments'!DD62+'(10) PH Detailed Adjustments'!DD119","v":0},{"$f":"IF($AF61>0,$AF61*DD$73)+'(10) PH Detailed Adjustments'!DE62+'(10) PH Detailed Adjustments'!DE119","v":0},0,{"$f":"IF($AG61>0,$AG61*DF$73)+'(10) PH Detailed Adjustments'!DG62+'(10) PH Detailed Adjustments'!DG119","v":0},{"$f":"IF($AG61>0,$AG61*DG$73)+'(10) PH Detailed Adjustments'!DH62+'(10) PH Detailed Adjustments'!DH119","v":0},{"$f":"IF($AG61>0,$AG61*DH$73)+'(10) PH Detailed Adjustments'!DI62+'(10) PH Detailed Adjustments'!DI119","v":0},0,{"$f":"IF($AH61>0,$AH61*DJ$73)+'(10) PH Detailed Adjustments'!DK62+'(10) PH Detailed Adjustments'!DK119","v":0},{"$f":"IF($AH61>0,$AH61*DK$73)+'(10) PH Detailed Adjustments'!DL62+'(10) PH Detailed Adjustments'!DL119","v":0},{"$f":"IF($AH61>0,$AH61*DL$73)+'(10) PH Detailed Adjustments'!DM62+'(10) PH Detailed Adjustments'!DM119","v":0},0,{"$f":"IF($AI61>0,$AI61*DN$73)+'(10) PH Detailed Adjustments'!DO62+'(10) PH Detailed Adjustments'!DO119","v":0},{"$f":"IF($AI61>0,$AI61*DO$73)+'(10) PH Detailed Adjustments'!DP62+'(10) PH Detailed Adjustments'!DP119","v":0},{"$f":"IF($AI61>0,$AI61*DP$73)+'(10) PH Detailed Adjustments'!DQ62+'(10) PH Detailed Adjustments'!DQ119","v":0},0]
["Depreciation - Vehicles",{"$f":"IF($F62>0,$F62*B$73)+'(10) PH Detailed Adjustments'!C63+'(10) PH Detailed Adjustments'!C120","v":0},{"$f":"IF($F62>0,$F62*C$73)+'(10) PH Detailed Adjustments'!D63+'(10) PH Detailed Adjustments'!D120","v":0},{"$f":"IF($F62>0,$F62*D$73)+'(10) PH Detailed Adjustments'!E63+'(10) PH Detailed Adjustments'!E120","v":0},0,{"$f":"IF($G62>0,$G62*F$73)+'(10) PH Detailed Adjustments'!G63+'(10) PH Detailed Adjustments'!G120","v":0},{"$f":"IF($G62>0,$G62*G$73)+'(10) PH Detailed Adjustments'!H63+'(10) PH Detailed Adjustments'!H120","v":0},{"$f":"IF($G62>0,$G62*H$73)+'(10) PH Detailed Adjustments'!I63+'(10) PH Detailed Adjustments'!I120","v":0},0,{"$f":"IF($H62>0,$H62*J$73)+'(10) PH Detailed Adjustments'!K63+'(10) PH Detailed Adjustments'!K120","v":0},{"$f":"IF($H62>0,$H62*K$73)+'(10) PH Detailed Adjustments'!L63+'(10) PH Detailed Adjustments'!L120","v":0},{"$f":"IF($H62>0,$H62*L$73)+'(10) PH Detailed Adjustments'!M63+'(10) PH Detailed Adjustments'!M120","v":0},0,{"$f":"IF($I62>0,$I62*N$73)+'(10) PH Detailed Adjustments'!O63+'(10) PH Detailed Adjustments'!O120","v":0},{"$f":"IF($I62>0,$I62*O$73)+'(10) PH Detailed Adjustments'!P63+'(10) PH Detailed Adjustments'!P120","v":0},{"$f":"IF($I62>0,$I62*P$73)+'(10) PH Detailed Adjustments'!Q63+'(10) PH Detailed Adjustments'!Q120","v":0},0,{"$f":"IF($J62>0,$J62*R$73)+'(10) PH Detailed Adjustments'!S63+'(10) PH Detailed Adjustments'!S120","v":0},{"$f":"IF($J62>0,$J62*S$73)+'(10) PH Detailed Adjustments'!T63+'(10) PH Detailed Adjustments'!T120","v":0},{"$f":"IF($J62>0,$J62*T$73)+'(10) PH Detailed Adjustments'!U63+'(10) PH Detailed Adjustments'!U120","v":0},0,{"$f":"IF($K62>0,$K62*V$73)+'(10) PH Detailed Adjustments'!W63+'(10) PH Detailed Adjustments'!W120","v":0},{"$f":"IF($K62>0,$K62*W$73)+'(10) PH Detailed Adjustments'!X63+'(10) PH Detailed Adjustments'!X120","v":0},{"$f":"IF($K62>0,$K62*X$73)+'(10) PH Detailed Adjustments'!Y63+'(10) PH Detailed Adjustments'!Y120","v":0},0,{"$f":"IF($L62>0,$L62*Z$73)+'(10) PH Detailed Adjustments'!AA63+'(10) PH Detailed Adjustments'!AA120","v":0},{"$f":"IF($L62>0,$L62*AA$73)+'(10) PH Detailed Adjustments'!AB63+'(10) PH Detailed Adjustments'!AB120","v":0},{"$f":"IF($L62>0,$L62*AB$73)+'(10) PH Detailed Adjustments'!AC63+'(10) PH Detailed Adjustments'!AC120","v":0},0,{"$f":"IF($M62>0,$M62*AD$73)+'(10) PH Detailed Adjustments'!AE63+'(10) PH Detailed Adjustments'!AE120","v":0},{"$f":"IF($M62>0,$M62*AE$73)+'(10) PH Detailed Adjustments'!AF63+'(10) PH Detailed Adjustments'!AF120","v":0},{"$f":"IF($M62>0,$M62*AF$73)+'(10) PH Detailed Adjustments'!AG63+'(10) PH Detailed Adjustments'!AG120","v":0},0,{"$f":"IF($N62>0,$N62*AH$73)+'(10) PH Detailed Adjustments'!AI63+'(10) PH Detailed Adjustments'!AI120","v":0},{"$f":"IF($N62>0,$N62*AI$73)+'(10) PH Detailed Adjustments'!AJ63+'(10) PH Detailed Adjustments'!AJ120","v":0},{"$f":"IF($N62>0,$N62*AJ$73)+'(10) PH Detailed Adjustments'!AK63+'(10) PH Detailed Adjustments'!AK120","v":0},0,{"$f":"IF($O62>0,$O62*AL$73)+'(10) PH Detailed Adjustments'!AM63+'(10) PH Detailed Adjustments'!AM120","v":0},{"$f":"IF($O62>0,$O62*AM$73)+'(10) PH Detailed Adjustments'!AN63+'(10) PH Detailed Adjustments'!AN120","v":0},{"$f":"IF($O62>0,$O62*AN$73)+'(10) PH Detailed Adjustments'!AO63+'(10) PH Detailed Adjustments'!AO120","v":0},0,{"$f":"IF($P62>0,$P62*AP$73)+'(10) PH Detailed Adjustments'!AQ63+'(10) PH Detailed Adjustments'!AQ120","v":0},{"$f":"IF($P62>0,$P62*AQ$73)+'(10) PH Detailed Adjustments'!AR63+'(10) PH Detailed Adjustments'!AR120","v":0},{"$f":"IF($P62>0,$P62*AR$73)+'(10) PH Detailed Adjustments'!AS63+'(10) PH Detailed Adjustments'!AS120","v":0},0,{"$f":"IF($Q62>0,$Q62*AT$73)+'(10) PH Detailed Adjustments'!AU63+'(10) PH Detailed Adjustments'!AU120","v":0},{"$f":"IF($Q62>0,$Q62*AU$73)+'(10) PH Detailed Adjustments'!AV63+'(10) PH Detailed Adjustments'!AV120","v":0},{"$f":"IF($Q62>0,$Q62*AV$73)+'(10) PH Detailed Adjustments'!AW63+'(10) PH Detailed Adjustments'!AW120","v":0},{"$f":"SUM(AT123:AV123)","v":0},{"$f":"IF($R62>0,$R62*AX$73)+'(10) PH Detailed Adjustments'!AY63+'(10) PH Detailed Adjustments'!AY120","v":0},{"$f":"IF($R62>0,$R62*AY$73)+'(10) PH Detailed Adjustments'!AZ63+'(10) PH Detailed Adjustments'!AZ120","v":0},{"$f":"IF($R62>0,$R62*AZ$73)+'(10) PH Detailed Adjustments'!BA63+'(10) PH Detailed Adjustments'!BA120","v":0},{"$f":"SUM(AX123:AZ123)","v":0},{"$f":"IF($S62>0,$S62*BB$73)+'(10) PH Detailed Adjustments'!BC63+'(10) PH Detailed Adjustments'!BC120","v":0},{"$f":"IF($S62>0,$S62*BC$73)+'(10) PH Detailed Adjustments'!BD63+'(10) PH Detailed Adjustments'!BD120","v":0},{"$f":"IF($S62>0,$S62*BD$73)+'(10) PH Detailed Adjustments'!BE63+'(10) PH Detailed Adjustments'!BE120","v":0},{"$f":"SUM(BB123:BD123)","v":0},{"$f":"IF($T62>0,$T62*BF$73)+'(10) PH Detailed Adjustments'!BG63+'(10) PH Detailed Adjustments'!BG120","v":0},{"$f":"IF($T62>0,$T62*BG$73)+'(10) PH Detailed Adjustments'!BH63+'(10) PH Detailed Adjustments'!BH120","v":0},{"$f":"IF($T62>0,$T62*BH$73)+'(10) PH Detailed Adjustments'!BI63+'(10) PH Detailed Adjustments'!BI120","v":0},{"$f":"SUM(BF123:BH123)","v":0},{"$f":"IF($U62>0,$U62*BJ$73)+'(10) PH Detailed Adjustments'!BK63+'(10) PH Detailed Adjustments'!BK120","v":0},{"$f":"IF($U62>0,$U62*BK$73)+'(10) PH Detailed Adjustments'!BL63+'(10) PH Detailed Adjustments'!BL120","v":0},{"$f":"IF($U62>0,$U62*BL$73)+'(10) PH Detailed Adjustments'!BM63+'(10) PH Detailed Adjustments'!BM120","v":0},0,{"$f":"IF($V62>0,$V62*BN$73)+'(10) PH Detailed Adjustments'!BO63+'(10) PH Detailed Adjustments'!BO120","v":0},{"$f":"IF($V62>0,$V62*BO$73)+'(10) PH Detailed Adjustments'!BP63+'(10) PH Detailed Adjustments'!BP120","v":0},{"$f":"IF($V62>0,$V62*BP$73)+'(10) PH Detailed Adjustments'!BQ63+'(10) PH Detailed Adjustments'!BQ120","v":0},0,{"$f":"IF($W62>0,$W62*BR$73)+'(10) PH Detailed Adjustments'!BS63+'(10) PH Detailed Adjustments'!BS120","v":0},{"$f":"IF($W62>0,$W62*BS$73)+'(10) PH Detailed Adjustments'!BT63+'(10) PH Detailed Adjustments'!BT120","v":0},{"$f":"IF($W62>0,$W62*BT$73)+'(10) PH Detailed Adjustments'!BU63+'(10) PH Detailed Adjustments'!BU120","v":0},0,{"$f":"IF($X62>0,$X62*BV$73)+'(10) PH Detailed Adjustments'!BW63+'(10) PH Detailed Adjustments'!BW120","v":0},{"$f":"IF($X62>0,$X62*BW$73)+'(10) PH Detailed Adjustments'!BX63+'(10) PH Detailed Adjustments'!BX120","v":0},{"$f":"IF($X62>0,$X62*BX$73)+'(10) PH Detailed Adjustments'!BY63+'(10) PH Detailed Adjustments'!BY120","v":0},0,{"$f":"IF($Y62>0,$Y62*BZ$73)+'(10) PH Detailed Adjustments'!CA63+'(10) PH Detailed Adjustments'!CA120","v":0},{"$f":"IF($Y62>0,$Y62*CA$73)+'(10) PH Detailed Adjustments'!CB63+'(10) PH Detailed Adjustments'!CB120","v":0},{"$f":"IF($Y62>0,$Y62*CB$73)+'(10) PH Detailed Adjustments'!CC63+'(10) PH Detailed Adjustments'!CC120","v":0},0,{"$f":"IF($Z62>0,$Z62*CD$73)+'(10) PH Detailed Adjustments'!CE63+'(10) PH Detailed Adjustments'!CE120","v":0},{"$f":"IF($Z62>0,$Z62*CE$73)+'(10) PH Detailed Adjustments'!CF63+'(10) PH Detailed Adjustments'!CF120","v":0},{"$f":"IF($Z62>0,$Z62*CF$73)+'(10) PH Detailed Adjustments'!CG63+'(10) PH Detailed Adjustments'!CG120","v":0},0,{"$f":"IF($AA62>0,$AA62*CH$73)+'(10) PH Detailed Adjustments'!CI63+'(10) PH Detailed Adjustments'!CI120","v":0},{"$f":"IF($AA62>0,$AA62*CI$73)+'(10) PH Detailed Adjustments'!CJ63+'(10) PH Detailed Adjustments'!CJ120","v":0},{"$f":"IF($AA62>0,$AA62*CJ$73)+'(10) PH Detailed Adjustments'!CK63+'(10) PH Detailed Adjustments'!CK120","v":0},0,{"$f":"IF($AB62>0,$AB62*CL$73)+'(10) PH Detailed Adjustments'!CM63+'(10) PH Detailed Adjustments'!CM120","v":0},{"$f":"IF($AB62>0,$AB62*CM$73)+'(10) PH Detailed Adjustments'!CN63+'(10) PH Detailed Adjustments'!CN120","v":0},{"$f":"IF($AB62>0,$AB62*CN$73)+'(10) PH Detailed Adjustments'!CO63+'(10) PH Detailed Adjustments'!CO120","v":0},0,{"$f":"IF($AC62>0,$AC62*CP$73)+'(10) PH Detailed Adjustments'!CQ63+'(10) PH Detailed Adjustments'!CQ120","v":0},{"$f":"IF($AC62>0,$AC62*CQ$73)+'(10) PH Detailed Adjustments'!CR63+'(10) PH Detailed Adjustments'!CR120","v":0},{"$f":"IF($AC62>0,$AC62*CR$73)+'(10) PH Detailed Adjustments'!CS63+'(10) PH Detailed Adjustments'!CS120","v":0},0,{"$f":"IF($AD62>0,$AD62*CT$73)+'(10) PH Detailed Adjustments'!CU63+'(10) PH Detailed Adjustments'!CU120","v":0},{"$f":"IF($AD62>0,$AD62*CU$73)+'(10) PH Detailed Adjustments'!CV63+'(10) PH Detailed Adjustments'!CV120","v":0},{"$f":"IF($AD62>0,$AD62*CV$73)+'(10) PH Detailed Adjustments'!CW63+'(10) PH Detailed Adjustments'!CW120","v":0},0,{"$f":"IF($AE62>0,$AE62*CX$73)+'(10) PH Detailed Adjustments'!CY63+'(10) PH Detailed Adjustments'!CY120","v":0},{"$f":"IF($AE62>0,$AE62*CY$73)+'(10) PH Detailed Adjustments'!CZ63+'(10) PH Detailed Adjustments'!CZ120","v":0},{"$f":"IF($AE62>0,$AE62*CZ$73)+'(10) PH Detailed Adjustments'!DA63+'(10) PH Detailed Adjustments'!DA120","v":0},0,{"$f":"IF($AF62>0,$AF62*DB$73)+'(10) PH Detailed Adjustments'!DC63+'(10) PH Detailed Adjustments'!DC120","v":0},{"$f":"IF($AF62>0,$AF62*DC$73)+'(10) PH Detailed Adjustments'!DD63+'(10) PH Detailed Adjustments'!DD120","v":0},{"$f":"IF($AF62>0,$AF62*DD$73)+'(10) PH Detailed Adjustments'!DE63+'(10) PH Detailed Adjustments'!DE120","v":0},0,{"$f":"IF($AG62>0,$AG62*DF$73)+'(10) PH Detailed Adjustments'!DG63+'(10) PH Detailed Adjustments'!DG120","v":0},{"$f":"IF($AG62>0,$AG62*DG$73)+'(10) PH Detailed Adjustments'!DH63+'(10) PH Detailed Adjustments'!DH120","v":0},{"$f":"IF($AG62>0,$AG62*DH$73)+'(10) PH Detailed Adjustments'!DI63+'(10) PH Detailed Adjustments'!DI120","v":0},0,{"$f":"IF($AH62>0,$AH62*DJ$73)+'(10) PH Detailed Adjustments'!DK63+'(10) PH Detailed Adjustments'!DK120","v":0},{"$f":"IF($AH62>0,$AH62*DK$73)+'(10) PH Detailed Adjustments'!DL63+'(10) PH Detailed Adjustments'!DL120","v":0},{"$f":"IF($AH62>0,$AH62*DL$73)+'(10) PH Detailed Adjustments'!DM63+'(10) PH Detailed Adjustments'!DM120","v":0},0,{"$f":"IF($AI62>0,$AI62*DN$73)+'(10) PH Detailed Adjustments'!DO63+'(10) PH Detailed Adjustments'!DO120","v":0},{"$f":"IF($AI62>0,$AI62*DO$73)+'(10) PH Detailed Adjustments'!DP63+'(10) PH Detailed Adjustments'!DP120","v":0},{"$f":"IF($AI62>0,$AI62*DP$73)+'(10) PH Detailed Adjustments'!DQ63+'(10) PH Detailed Adjustments'!DQ120","v":0},0]
["Other Costs"]
["Administrative Indirect Costs",{"$f":"IF($F64>0,$F64*B$73)+'(10) PH Detailed Adjustments'!C65+'(10) PH Detailed Adjustments'!C122","v":0},{"$f":"IF($F64>0,$F64*C$73)+'(10) PH Detailed Adjustments'!D65+'(10) PH Detailed Adjustments'!D122","v":0},{"$f":"IF($F64>0,$F64*D$73)+'(10) PH Detailed Adjustments'!E65+'(10) PH Detailed Adjustments'!E122","v":0},0,{"$f":"IF($G64>0,$G64*F$73)+'(10) PH Detailed Adjustments'!G65+'(10) PH Detailed Adjustments'!G122","v":0},{"$f":"IF($G64>0,$G64*G$73)+'(10) PH Detailed Adjustments'!H65+'(10) PH Detailed Adjustments'!H122","v":0},{"$f":"IF($G64>0,$G64*H$73)+'(10) PH Detailed Adjustments'!I65+'(10) PH Detailed Adjustments'!I122","v":0},0,{"$f":"IF($H64>0,$H64*J$73)+'(10) PH Detailed Adjustments'!K65+'(10) PH Detailed Adjustments'!K122","v":0},{"$f":"IF($H64>0,$H64*K$73)+'(10) PH Detailed Adjustments'!L65+'(10) PH Detailed Adjustments'!L122","v":0},{"$f":"IF($H64>0,$H64*L$73)+'(10) PH Detailed Adjustments'!M65+'(10) PH Detailed Adjustments'!M122","v":0},0,{"$f":"IF($I64>0,$I64*N$73)+'(10) PH Detailed Adjustments'!O65+'(10) PH Detailed Adjustments'!O122","v":0},{"$f":"IF($I64>0,$I64*O$73)+'(10) PH Detailed Adjustments'!P65+'(10) PH Detailed Adjustments'!P122","v":0},{"$f":"IF($I64>0,$I64*P$73)+'(10) PH Detailed Adjustments'!Q65+'(10) PH Detailed Adjustments'!Q122","v":0},0,{"$f":"IF($J64>0,$J64*R$73)+'(10) PH Detailed Adjustments'!S65+'(10) PH Detailed Adjustments'!S122","v":0},{"$f":"IF($J64>0,$J64*S$73)+'(10) PH Detailed Adjustments'!T65+'(10) PH Detailed Adjustments'!T122","v":0},{"$f":"IF($J64>0,$J64*T$73)+'(10) PH Detailed Adjustments'!U65+'(10) PH Detailed Adjustments'!U122","v":0},0,{"$f":"IF($K64>0,$K64*V$73)+'(10) PH Detailed Adjustments'!W65+'(10) PH Detailed Adjustments'!W122","v":0},{"$f":"IF($K64>0,$K64*W$73)+'(10) PH Detailed Adjustments'!X65+'(10) PH Detailed Adjustments'!X122","v":0},{"$f":"IF($K64>0,$K64*X$73)+'(10) PH Detailed Adjustments'!Y65+'(10) PH Detailed Adjustments'!Y122","v":0},0,{"$f":"IF($L64>0,$L64*Z$73)+'(10) PH Detailed Adjustments'!AA65+'(10) PH Detailed Adjustments'!AA122","v":0},{"$f":"IF($L64>0,$L64*AA$73)+'(10) PH Detailed Adjustments'!AB65+'(10) PH Detailed Adjustments'!AB122","v":0},{"$f":"IF($L64>0,$L64*AB$73)+'(10) PH Detailed Adjustments'!AC65+'(10) PH Detailed Adjustments'!AC122","v":0},0,{"$f":"IF($M64>0,$M64*AD$73)+'(10) PH Detailed Adjustments'!AE65+'(10) PH Detailed Adjustments'!AE122","v":0},{"$f":"IF($M64>0,$M64*AE$73)+'(10) PH Detailed Adjustments'!AF65+'(10) PH Detailed Adjustments'!AF122","v":0},{"$f":"IF($M64>0,$M64*AF$73)+'(10) PH Detailed Adjustments'!AG65+'(10) PH Detailed Adjustments'!AG122","v":0},0,{"$f":"IF($N64>0,$N64*AH$73)+'(10) PH Detailed Adjustments'!AI65+'(10) PH Detailed Adjustments'!AI122","v":0},{"$f":"IF($N64>0,$N64*AI$73)+'(10) PH Detailed Adjustments'!AJ65+'(10) PH Detailed Adjustments'!AJ122","v":0},{"$f":"IF($N64>0,$N64*AJ$73)+'(10) PH Detailed Adjustments'!AK65+'(10) PH Detailed Adjustments'!AK122","v":0},0,{"$f":"IF($O64>0,$O64*AL$73)+'(10) PH Detailed Adjustments'!AM65+'(10) PH Detailed Adjustments'!AM122","v":0},{"$f":"IF($O64>0,$O64*AM$73)+'(10) PH Detailed Adjustments'!AN65+'(10) PH Detailed Adjustments'!AN122","v":0},{"$f":"IF($O64>0,$O64*AN$73)+'(10) PH Detailed Adjustments'!AO65+'(10) PH Detailed Adjustments'!AO122","v":0},0,{"$f":"IF($P64>0,$P64*AP$73)+'(10) PH Detailed Adjustments'!AQ65+'(10) PH Detailed Adjustments'!AQ122","v":0},{"$f":"IF($P64>0,$P64*AQ$73)+'(10) PH Detailed Adjustments'!AR65+'(10) PH Detailed Adjustments'!AR122","v":0},{"$f":"IF($P64>0,$P64*AR$73)+'(10) PH Detailed Adjustments'!AS65+'(10) PH Detailed Adjustments'!AS122","v":0},0,{"$f":"IF($Q64>0,$Q64*AT$73)+'(10) PH Detailed Adjustments'!AU65+'(10) PH Detailed Adjustments'!AU122","v":0},{"$f":"IF($Q64>0,$Q64*AU$73)+'(10) PH Detailed Adjustments'!AV65+'(10) PH Detailed Adjustments'!AV122","v":0},{"$f":"IF($Q64>0,$Q64*AV$73)+'(10) PH Detailed Adjustments'!AW65+'(10) PH Detailed Adjustments'!AW122","v":0},{"$f":"SUM(AT125:AV125)","v":0},{"$f":"IF($R64>0,$R64*AX$73)+'(10) PH Detailed Adjustments'!AY65+'(10) PH Detailed Adjustments'!AY122","v":0},{"$f":"IF($R64>0,$R64*AY$73)+'(10) PH Detailed Adjustments'!AZ65+'(10) PH Detailed Adjustments'!AZ122","v":0},{"$f":"IF($R64>0,$R64*AZ$73)+'(10) PH Detailed Adjustments'!BA65+'(10) PH Detailed Adjustments'!BA122","v":0},{"$f":"SUM(AX125:AZ125)","v":0},{"$f":"IF($S64>0,$S64*BB$73)+'(10) PH Detailed Adjustments'!BC65+'(10) PH Detailed Adjustments'!BC122","v":0},{"$f":"IF($S64>0,$S64*BC$73)+'(10) PH Detailed Adjustments'!BD65+'(10) PH Detailed Adjustments'!BD122","v":0},{"$f":"IF($S64>0,$S64*BD$73)+'(10) PH Detailed Adjustments'!BE65+'(10) PH Detailed Adjustments'!BE122","v":0},{"$f":"SUM(BB125:BD125)","v":0},{"$f":"IF($T64>0,$T64*BF$73)+'(10) PH Detailed Adjustments'!BG65+'(10) PH Detailed Adjustments'!BG122","v":0},{"$f":"IF($T64>0,$T64*BG$73)+'(10) PH Detailed Adjustments'!BH65+'(10) PH Detailed Adjustments'!BH122","v":0},{"$f":"IF($T64>0,$T64*BH$73)+'(10) PH Detailed Adjustments'!BI65+'(10) PH Detailed Adjustments'!BI122","v":0},{"$f":"SUM(BF125:BH125)","v":0},{"$f":"IF($U64>0,$U64*BJ$73)+'(10) PH Detailed Adjustments'!BK65+'(10) PH Detailed Adjustments'!BK122","v":0},{"$f":"IF($U64>0,$U64*BK$73)+'(10) PH Detailed Adjustments'!BL65+'(10) PH Detailed Adjustments'!BL122","v":0},{"$f":"IF($U64>0,$U64*BL$73)+'(10) PH Detailed Adjustments'!BM65+'(10) PH Detailed Adjustments'!BM122","v":0},0,{"$f":"IF($V64>0,$V64*BN$73)+'(10) PH Detailed Adjustments'!BO65+'(10) PH Detailed Adjustments'!BO122","v":0},{"$f":"IF($V64>0,$V64*BO$73)+'(10) PH Detailed Adjustments'!BP65+'(10) PH Detailed Adjustments'!BP122","v":0},{"$f":"IF($V64>0,$V64*BP$73)+'(10) PH Detailed Adjustments'!BQ65+'(10) PH Detailed Adjustments'!BQ122","v":0},0,{"$f":"IF($W64>0,$W64*BR$73)+'(10) PH Detailed Adjustments'!BS65+'(10) PH Detailed Adjustments'!BS122","v":0},{"$f":"IF($W64>0,$W64*BS$73)+'(10) PH Detailed Adjustments'!BT65+'(10) PH Detailed Adjustments'!BT122","v":0},{"$f":"IF($W64>0,$W64*BT$73)+'(10) PH Detailed Adjustments'!BU65+'(10) PH Detailed Adjustments'!BU122","v":0},0,{"$f":"IF($X64>0,$X64*BV$73)+'(10) PH Detailed Adjustments'!BW65+'(10) PH Detailed Adjustments'!BW122","v":0},{"$f":"IF($X64>0,$X64*BW$73)+'(10) PH Detailed Adjustments'!BX65+'(10) PH Detailed Adjustments'!BX122","v":0},{"$f":"IF($X64>0,$X64*BX$73)+'(10) PH Detailed Adjustments'!BY65+'(10) PH Detailed Adjustments'!BY122","v":0},0,{"$f":"IF($Y64>0,$Y64*BZ$73)+'(10) PH Detailed Adjustments'!CA65+'(10) PH Detailed Adjustments'!CA122","v":0},{"$f":"IF($Y64>0,$Y64*CA$73)+'(10) PH Detailed Adjustments'!CB65+'(10) PH Detailed Adjustments'!CB122","v":0},{"$f":"IF($Y64>0,$Y64*CB$73)+'(10) PH Detailed Adjustments'!CC65+'(10) PH Detailed Adjustments'!CC122","v":0},0,{"$f":"IF($Z64>0,$Z64*CD$73)+'(10) PH Detailed Adjustments'!CE65+'(10) PH Detailed Adjustments'!CE122","v":0},{"$f":"IF($Z64>0,$Z64*CE$73)+'(10) PH Detailed Adjustments'!CF65+'(10) PH Detailed Adjustments'!CF122","v":0},{"$f":"IF($Z64>0,$Z64*CF$73)+'(10) PH Detailed Adjustments'!CG65+'(10) PH Detailed Adjustments'!CG122","v":0},0,{"$f":"IF($AA64>0,$AA64*CH$73)+'(10) PH Detailed Adjustments'!CI65+'(10) PH Detailed Adjustments'!CI122","v":0},{"$f":"IF($AA64>0,$AA64*CI$73)+'(10) PH Detailed Adjustments'!CJ65+'(10) PH Detailed Adjustments'!CJ122","v":0},{"$f":"IF($AA64>0,$AA64*CJ$73)+'(10) PH Detailed Adjustments'!CK65+'(10) PH Detailed Adjustments'!CK122","v":0},0,{"$f":"IF($AB64>0,$AB64*CL$73)+'(10) PH Detailed Adjustments'!CM65+'(10) PH Detailed Adjustments'!CM122","v":0},{"$f":"IF($AB64>0,$AB64*CM$73)+'(10) PH Detailed Adjustments'!CN65+'(10) PH Detailed Adjustments'!CN122","v":0},{"$f":"IF($AB64>0,$AB64*CN$73)+'(10) PH Detailed Adjustments'!CO65+'(10) PH Detailed Adjustments'!CO122","v":0},0,{"$f":"IF($AC64>0,$AC64*CP$73)+'(10) PH Detailed Adjustments'!CQ65+'(10) PH Detailed Adjustments'!CQ122","v":0},{"$f":"IF($AC64>0,$AC64*CQ$73)+'(10) PH Detailed Adjustments'!CR65+'(10) PH Detailed Adjustments'!CR122","v":0},{"$f":"IF($AC64>0,$AC64*CR$73)+'(10) PH Detailed Adjustments'!CS65+'(10) PH Detailed Adjustments'!CS122","v":0},0,{"$f":"IF($AD64>0,$AD64*CT$73)+'(10) PH Detailed Adjustments'!CU65+'(10) PH Detailed Adjustments'!CU122","v":0},{"$f":"IF($AD64>0,$AD64*CU$73)+'(10) PH Detailed Adjustments'!CV65+'(10) PH Detailed Adjustments'!CV122","v":0},{"$f":"IF($AD64>0,$AD64*CV$73)+'(10) PH Detailed Adjustments'!CW65+'(10) PH Detailed Adjustments'!CW122","v":0},0,{"$f":"IF($AE64>0,$AE64*CX$73)+'(10) PH Detailed Adjustments'!CY65+'(10) PH Detailed Adjustments'!CY122","v":0},{"$f":"IF($AE64>0,$AE64*CY$73)+'(10) PH Detailed Adjustments'!CZ65+'(10) PH Detailed Adjustments'!CZ122","v":0},{"$f":"IF($AE64>0,$AE64*CZ$73)+'(10) PH Detailed Adjustments'!DA65+'(10) PH Detailed Adjustments'!DA122","v":0},0,{"$f":"IF($AF64>0,$AF64*DB$73)+'(10) PH Detailed Adjustments'!DC65+'(10) PH Detailed Adjustments'!DC122","v":0},{"$f":"IF($AF64>0,$AF64*DC$73)+'(10) PH Detailed Adjustments'!DD65+'(10) PH Detailed Adjustments'!DD122","v":0},{"$f":"IF($AF64>0,$AF64*DD$73)+'(10) PH Detailed Adjustments'!DE65+'(10) PH Detailed Adjustments'!DE122","v":0},0,{"$f":"IF($AG64>0,$AG64*DF$73)+'(10) PH Detailed Adjustments'!DG65+'(10) PH Detailed Adjustments'!DG122","v":0},{"$f":"IF($AG64>0,$AG64*DG$73)+'(10) PH Detailed Adjustments'!DH65+'(10) PH Detailed Adjustments'!DH122","v":0},{"$f":"IF($AG64>0,$AG64*DH$73)+'(10) PH Detailed Adjustments'!DI65+'(10) PH Detailed Adjustments'!DI122","v":0},0,{"$f":"IF($AH64>0,$AH64*DJ$73)+'(10) PH Detailed Adjustments'!DK65+'(10) PH Detailed Adjustments'!DK122","v":0},{"$f":"IF($AH64>0,$AH64*DK$73)+'(10) PH Detailed Adjustments'!DL65+'(10) PH Detailed Adjustments'!DL122","v":0},{"$f":"IF($AH64>0,$AH64*DL$73)+'(10) PH Detailed Adjustments'!DM65+'(10) PH Detailed Adjustments'!DM122","v":0},0,{"$f":"IF($AI64>0,$AI64*DN$73)+'(10) PH Detailed Adjustments'!DO65+'(10) PH Detailed Adjustments'!DO122","v":0},{"$f":"IF($AI64>0,$AI64*DO$73)+'(10) PH Detailed Adjustments'!DP65+'(10) PH Detailed Adjustments'!DP122","v":0},{"$f":"IF($AI64>0,$AI64*DP$73)+'(10) PH Detailed Adjustments'!DQ65+'(10) PH Detailed Adjustments'!DQ122","v":0},0]
[]
["Total Costs",{"$f":"SUM(B75:B125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH75:AH125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN75:BN125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CI75:CI125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"(10) PH Detailed Adjustments","index":9,"n_rows":124,"n_cols":124,"rows_kept":124,"cut":false,"hidden":false,"merged":[[67,102,67,105],[67,106,67,109],[67,110,67,113],[67,114,67,117],[67,118,67,121],[67,82,67,85],[67,86,67,89],[67,90,67,93],[67,94,67,97],[67,98,67,101],[67,62,67,65],[67,66,67,69],[67,70,67,73],[67,74,67,77],[67,78,67,81],[67,42,67,45],[67,46,67,49],[67,50,67,53],[67,54,67,57],[67,58,67,61],[67,22,67,25],[67,26,67,29],[67,30,67,33],[67,34,67,37],[67,38,67,41],[67,2,67,5],[67,6,67,9],[67,10,67,13],[67,14,67,17],[67,18,67,21],[3,2,3,4],[4,2,4,4],[9,102,9,105],[9,106,9,109],[9,110,9,113],[9,58,9,61],[9,2,9,5],[9,62,9,65],[9,6,9,9],[9,10,9,13],[9,22,9,25],[9,30,9,33],[9,34,9,37],[9,14,9,17],[9,18,9,21],[9,26,9,29],[9,114,9,117],[9,118,9,121],[9,98,9,101],[9,38,9,41],[9,66,9,69],[9,70,9,73],[9,82,9,85],[9,90,9,93],[9,94,9,97],[9,74,9,77],[9,78,9,81],[9,86,9,89],[9,42,9,45],[9,46,9,49],[9,50,9,53],[9,54,9,57]]}
["Department of Health Care Services"]
["Partial Hospitalization (PH) - Detailed Adjustments for DMC Unreimbursable & Direct Costs"]
[]
[null,"COUNTY",{"$f":"+'(1) Provider Info and Cert'!B6","v":0}]
[null,"PROVIDER NAME",{"$f":"+'(1) Provider Info and Cert'!B7","v":0}]
[null,"DRUG MEDI-CAL PROVIDER NO. (4 digits)",{"$f":"+'(1) Provider Info and Cert'!B14","v":0}]
[null,"PROVIDER NUMBER (6 digits)",{"$f":"+'(1) Provider Info and Cert'!B15","v":0}]
[null,"NATIONAL PROVIDER IDENTIFICATION (NPI) NO. (10 digit)",{"$f":"+'(1) Provider Info and Cert'!B16","v":0}]
[]
[null,null,"PH - Non Perinatal",null,null,null,"PH Case Management - Non Perinatal",null,null,null,"PH Physician Consultation - Non Perinatal",null,null,null,"PH Recovery Services - Individual - Non Perinatal",null,null,null,"PH Recovery Services - Group - Non Perinatal",null,null,null,"PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",null,null,null,"PH Recovery Services - Case Management - Non Perinatal",null,null,null,"PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring - Non Perinatal",null,null,null,"PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring - Non Perinatal",null,null,null,"PH Medication Assisted Treatment - Non Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"PH - Perinatal",null,null,null,"PH Case Management - Perinatal",null,null,null,"PH Physician Consultation - Perinatal",null,null,null,"PH Recovery Services - Individual - Perinatal",null,null,null,"PH Recovery Services - Group - Perinatal",null,null,null,"PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",null,null,null,"PH Recovery Services - Case Management - Perinatal",null,null,null,"PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring - Perinatal",null,null,null,"PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring - Perinatal",null,null,null,"PH Medication Assisted Treatment - Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Acamprosate - Perinatal"]
[null,null,"A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D."]
[null,null,"PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL"]
[1,"DMC UNREIMBURSABLE COSTS"]
[null,"Personnel Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Personnel Services"]
["a.","Salary and Wages",null,null,null,{"$f":"SUM(C15:E15)","v":0},null,null,null,{"$f":"SUM(G15:I15)","v":0},null,null,null,{"$f":"SUM(K15:M15)","v":0},null,null,null,{"$f":"SUM(O15:Q15)","v":0},null,null,null,{"$f":"SUM(S15:U15)","v":0},null,null,null,{"$f":"SUM(W15:Y15)","v":0},null,null,null,{"$f":"SUM(AA15:AC15)","v":0},null,null,null,{"$f":"SUM(AE15:AG15)","v":0},null,null,null,{"$f":"SUM(AI15:AK15)","v":0},null,null,null,{"$f":"SUM(AM15:AO15)","v":0},null,null,null,{"$f":"SUM(AQ15:AS15)","v":0},null,null,null,{"$f":"SUM(AU15:AW15)","v":0},null,null,null,{"$f":"SUM(AY15:BA15)","v":0},null,null,null,{"$f":"SUM(BC15:BE15)","v":0},null,null,null,{"$f":"SUM(BG15:BI15)","v":0},null,null,null,{"$f":"SUM(BK15:BM15)","v":0},null,null,null,{"$f":"SUM(BO15:BQ15)","v":0},null,null,null,{"$f":"SUM(BS15:BU15)","v":0},null,null,null,{"$f":"SUM(BW15:BY15)","v":0},null,null,null,{"$f":"SUM(CA15:CC15)","v":0},null,null,null,{"$f":"SUM(CE15:CG15)","v":0},null,null,null,{"$f":"SUM(CI15:CK15)","v":0},null,null,null,{"$f":"SUM(CM15:CO15)","v":0},null,null,null,{"$f":"SUM(CQ15:CS15)","v":0},null,null,null,{"$f":"SUM(CU15:CW15)","v":0},null,null,null,{"$f":"SUM(CY15:DA15)","v":0},null,null,null,{"$f":"SUM(DC15:DE15)","v":0},null,null,null,{"$f":"SUM(DG15:DI15)","v":0},null,null,null,{"$f":"SUM(DK15:DM15)","v":0},null,null,null,{"$f":"SUM(DO15:DQ15)","v":0},{"$f":"SUM(F15+J15+N15+R15+V15+Z15+AD15+AH15+AL15+AP15+AT15+AX15+BB15+BF15+BJ15+BN15+BR15+BV15+BZ15+CD15+CH15+CL15+CP15+CT15+CX15+DB15+DF15+DJ15+DN15+DR15)","v":0},"Salary and Wages"]
["b.","Employee Benefits",null,null,null,{"$f":"SUM(C16:E16)","v":0},null,null,null,{"$f":"SUM(G16:I16)","v":0},null,null,null,{"$f":"SUM(K16:M16)","v":0},null,null,null,{"$f":"SUM(O16:Q16)","v":0},null,null,null,{"$f":"SUM(S16:U16)","v":0},null,null,null,{"$f":"SUM(W16:Y16)","v":0},null,null,null,{"$f":"SUM(AA16:AC16)","v":0},null,null,null,{"$f":"SUM(AE16:AG16)","v":0},null,null,null,{"$f":"SUM(AI16:AK16)","v":0},null,null,null,{"$f":"SUM(AM16:AO16)","v":0},null,null,null,{"$f":"SUM(AQ16:AS16)","v":0},null,null,null,{"$f":"SUM(AU16:AW16)","v":0},null,null,null,{"$f":"SUM(AY16:BA16)","v":0},null,null,null,{"$f":"SUM(BC16:BE16)","v":0},null,null,null,{"$f":"SUM(BG16:BI16)","v":0},null,null,null,{"$f":"SUM(BK16:BM16)","v":0},null,null,null,{"$f":"SUM(BO16:BQ16)","v":0},null,null,null,{"$f":"SUM(BS16:BU16)","v":0},null,null,null,{"$f":"SUM(BW16:BY16)","v":0},null,null,null,{"$f":"SUM(CA16:CC16)","v":0},null,null,null,{"$f":"SUM(CE16:CG16)","v":0},null,null,null,{"$f":"SUM(CI16:CK16)","v":0},null,null,null,{"$f":"SUM(CM16:CO16)","v":0},null,null,null,{"$f":"SUM(CQ16:CS16)","v":0},null,null,null,{"$f":"SUM(CU16:CW16)","v":0},null,null,null,{"$f":"SUM(CY16:DA16)","v":0},null,null,null,{"$f":"SUM(DC16:DE16)","v":0},null,null,null,{"$f":"SUM(DG16:DI16)","v":0},null,null,null,{"$f":"SUM(DK16:DM16)","v":0},null,null,null,{"$f":"SUM(DO16:DQ16)","v":0},{"$f":"SUM(F16+J16+N16+R16+V16+Z16+AD16+AH16+AL16+AP16+AT16+AX16+BB16+BF16+BJ16+BN16+BR16+BV16+BZ16+CD16+CH16+CL16+CP16+CT16+CX16+DB16+DF16+DJ16+DN16+DR16)","v":0},"Employee Benefits"]
[null,"Equipment, Materials and Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment, Materials and Supplies"]
["c.","Depreciation - Equipment",null,null,null,{"$f":"SUM(C18:E18)","v":0},null,null,null,{"$f":"SUM(G18:I18)","v":0},null,null,null,{"$f":"SUM(K18:M18)","v":0},null,null,null,{"$f":"SUM(O18:Q18)","v":0},null,null,null,{"$f":"SUM(S18:U18)","v":0},null,null,null,{"$f":"SUM(W18:Y18)","v":0},null,null,null,{"$f":"SUM(AA18:AC18)","v":0},null,null,null,{"$f":"SUM(AE18:AG18)","v":0},null,null,null,{"$f":"SUM(AI18:AK18)","v":0},null,null,null,{"$f":"SUM(AM18:AO18)","v":0},null,null,null,{"$f":"SUM(AQ18:AS18)","v":0},null,null,null,{"$f":"SUM(AU18:AW18)","v":0},null,null,null,{"$f":"SUM(AY18:BA18)","v":0},null,null,null,{"$f":"SUM(BC18:BE18)","v":0},null,null,null,{"$f":"SUM(BG18:BI18)","v":0},null,null,null,{"$f":"SUM(BK18:BM18)","v":0},null,null,null,{"$f":"SUM(BO18:BQ18)","v":0},null,null,null,{"$f":"SUM(BS18:BU18)","v":0},null,null,null,{"$f":"SUM(BW18:BY18)","v":0},null,null,null,{"$f":"SUM(CA18:CC18)","v":0},null,null,null,{"$f":"SUM(CE18:CG18)","v":0},null,null,null,{"$f":"SUM(CI18:CK18)","v":0},null,null,null,{"$f":"SUM(CM18:CO18)","v":0},null,null,null,{"$f":"SUM(CQ18:CS18)","v":0},null,null,null,{"$f":"SUM(CU18:CW18)","v":0},null,null,null,{"$f":"SUM(CY18:DA18)","v":0},null,null,null,{"$f":"SUM(DC18:DE18)","v":0},null,null,null,{"$f":"SUM(DG18:DI18)","v":0},null,null,null,{"$f":"SUM(DK18:DM18)","v":0},null,null,null,{"$f":"SUM(DO18:DQ18)","v":0},{"$f":"SUM(F18+J18+N18+R18+V18+Z18+AD18+AH18+AL18+AP18+AT18+AX18+BB18+BF18+BJ18+BN18+BR18+BV18+BZ18+CD18+CH18+CL18+CP18+CT18+CX18+DB18+DF18+DJ18+DN18+DR18)","v":0},"Depreciation - Equipment"]
["d.","Maintenance - Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Maintenance - Equipment"]
["e.","Medical, Dental and Laboratory Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Medical, Dental and Laboratory Supplies"]
["f.","Membership Dues",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Membership Dues"]
["g.","Rent and Lease Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rent and Lease Equipment"]
["h.","Clothing and Personal Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Clothing and Personal Supplies"]
["i.","Food",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Food"]
["j.","Laundry Services and Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Laundry Services and Supplies"]
["k.","Small Tools and Instruments",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Small Tools and Instruments"]
["l.","Training",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Training"]
["m.","Miscellaneous Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Supplies"]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenses"]
["n.","Communications",null,null,null,{"$f":"SUM(C30:E30)","v":0},null,null,null,{"$f":"SUM(G30:I30)","v":0},null,null,null,{"$f":"SUM(K30:M30)","v":0},null,null,null,{"$f":"SUM(O30:Q30)","v":0},null,null,null,{"$f":"SUM(S30:U30)","v":0},null,null,null,{"$f":"SUM(W30:Y30)","v":0},null,null,null,{"$f":"SUM(AA30:AC30)","v":0},null,null,null,{"$f":"SUM(AE30:AG30)","v":0},null,null,null,{"$f":"SUM(AI30:AK30)","v":0},null,null,null,{"$f":"SUM(AM30:AO30)","v":0},null,null,null,{"$f":"SUM(AQ30:AS30)","v":0},null,null,null,{"$f":"SUM(AU30:AW30)","v":0},null,null,null,{"$f":"SUM(AY30:BA30)","v":0},null,null,null,{"$f":"SUM(BC30:BE30)","v":0},null,null,null,{"$f":"SUM(BG30:BI30)","v":0},null,null,null,{"$f":"SUM(BK30:BM30)","v":0},null,null,null,{"$f":"SUM(BO30:BQ30)","v":0},null,null,null,{"$f":"SUM(BS30:BU30)","v":0},null,null,null,{"$f":"SUM(BW30:BY30)","v":0},null,null,null,{"$f":"SUM(CA30:CC30)","v":0},null,null,null,{"$f":"SUM(CE30:CG30)","v":0},null,null,null,{"$f":"SUM(CI30:CK30)","v":0},null,null,null,{"$f":"SUM(CM30:CO30)","v":0},null,null,null,{"$f":"SUM(CQ30:CS30)","v":0},null,null,null,{"$f":"SUM(CU30:CW30)","v":0},null,null,null,{"$f":"SUM(CY30:DA30)","v":0},null,null,null,{"$f":"SUM(DC30:DE30)","v":0},null,null,null,{"$f":"SUM(DG30:DI30)","v":0},null,null,null,{"$f":"SUM(DK30:DM30)","v":0},null,null,null,{"$f":"SUM(DO30:DQ30)","v":0},{"$f":"SUM(F30+J30+N30+R30+V30+Z30+AD30+AH30+AL30+AP30+AT30+AX30+BB30+BF30+BJ30+BN30+BR30+BV30+BZ30+CD30+CH30+CL30+CP30+CT30+CX30+DB30+DF30+DJ30+DN30+DR30)","v":0},"Communications"]
["o.","Depreciation - Structures and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Depreciation - Structures and Improvements"]
["p.","Household Expenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Household Expenses"]
["q.","Insurance",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Insurance"]
["r.","Interest Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Interest Expense"]
["s.","Lease Property Maintenance, Structures, Improvements and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Lease Property Maintenance, Structures, Improvements and Grounds"]
["t.","Maintenance - Structures, Improvements, and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Maintenance - Structures, Improvements, and Grounds"]
["u.","Miscellaneous Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Expense"]
["v.","Office Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Office Expense"]
["w.","Publications and Legal Notices",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Publications and Legal Notices"]
["x.","Rents & Leases - Land, Structure, and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rents & Leases - Land, Structure, and Improvements"]
["y.","Taxes and Licenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Taxes and Licenses"]
["z.","Drug Screening and Other Testing",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Drug Screening and Other Testing"]
["aa.","Utilities",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Utilities"]
["ab.","Other",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Other"]
[null,"Professional and Special Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Professional and Special Services"]
["ac.","Pharmaceutical",null,null,null,{"$f":"SUM(C46:E46)","v":0},null,null,null,{"$f":"SUM(G46:I46)","v":0},null,null,null,{"$f":"SUM(K46:M46)","v":0},null,null,null,{"$f":"SUM(O46:Q46)","v":0},null,null,null,{"$f":"SUM(S46:U46)","v":0},null,null,null,{"$f":"SUM(W46:Y46)","v":0},null,null,null,{"$f":"SUM(AA46:AC46)","v":0},null,null,null,{"$f":"SUM(AE46:AG46)","v":0},null,null,null,{"$f":"SUM(AI46:AK46)","v":0},null,null,null,{"$f":"SUM(AM46:AO46)","v":0},null,null,null,{"$f":"SUM(AQ46:AS46)","v":0},null,null,null,{"$f":"SUM(AU46:AW46)","v":0},null,null,null,{"$f":"SUM(AY46:BA46)","v":0},null,null,null,{"$f":"SUM(BC46:BE46)","v":0},null,null,null,{"$f":"SUM(BG46:BI46)","v":0},null,null,null,{"$f":"SUM(BK46:BM46)","v":0},null,null,null,{"$f":"SUM(BO46:BQ46)","v":0},null,null,null,{"$f":"SUM(BS46:BU46)","v":0},null,null,null,{"$f":"SUM(BW46:BY46)","v":0},null,null,null,{"$f":"SUM(CA46:CC46)","v":0},null,null,null,{"$f":"SUM(CE46:CG46)","v":0},null,null,null,{"$f":"SUM(CI46:CK46)","v":0},null,null,null,{"$f":"SUM(CM46:CO46)","v":0},null,null,null,{"$f":"SUM(CQ46:CS46)","v":0},null,null,null,{"$f":"SUM(CU46:CW46)","v":0},null,null,null,{"$f":"SUM(CY46:DA46)","v":0},null,null,null,{"$f":"SUM(DC46:DE46)","v":0},null,null,null,{"$f":"SUM(DG46:DI46)","v":0},null,null,null,{"$f":"SUM(DK46:DM46)","v":0},null,null,null,{"$f":"SUM(DO46:DQ46)","v":0},{"$f":"SUM(F46+J46+N46+R46+V46+Z46+AD46+AH46+AL46+AP46+AT46+AX46+BB46+BF46+BJ46+BN46+BR46+BV46+BZ46+CD46+CH46+CL46+CP46+CT46+CX46+DB46+DF46+DJ46+DN46+DR46)","v":0},"Pharmaceutical"]
["ac1.","Dosing - Methadone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Methadone (NTP Only)"]
["ac2.","Dosing - Buprenorphine (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Buprenorphine (NTP Only)"]
["ac3.","Dosing - Disulfiram (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Disulfiram (NTP Only)"]
["ac4.","Dosing - Naloxone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Naloxone (NTP Only)"]
["ac5.","Non NTP Dosing - Buprenorphine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ51:AS51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY51:DA51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F51+J51+N51+R51+V51+Z51+AD51+AH51+AL51+AP51+AT51+AX51+BB51+BF51+BJ51+BN51+BR51+BV51+BZ51+CD51+CH51+CL51+CP51+CT51+CX51+DB51+DF51+DJ51+DN51+DR51)","v":0},"Non NTP Dosing - Buprenorphine"]
["ac6.","Non NTP Dosing - Disulfiram",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU52:AW52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DC52:DE52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Disulfiram"]
["ac7.","Non NTP Dosing - Naloxone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY53:BA53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DG53:DI53)","v":0},null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Naloxone"]
["ac8.","Non NTP Dosing - Vivitrol",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC54:BE54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DK54:DM54)","v":0},null,null,null,null,0,"Non NTP Dosing - Vivitrol"]
["ac9.","Non NTP Dosing - Acamprosate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG55:BI55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DO55:DQ55)","v":0},0,"Non NTP Dosing - Acamprosate"]
["ad.","Physician Consultation",null,null,null,{"$f":"SUM(C56:E56)","v":0},null,null,null,{"$f":"SUM(G56:I56)","v":0},null,null,null,{"$f":"SUM(K56:M56)","v":0},null,null,null,{"$f":"SUM(O56:Q56)","v":0},null,null,null,{"$f":"SUM(S56:U56)","v":0},null,null,null,{"$f":"SUM(W56:Y56)","v":0},null,null,null,{"$f":"SUM(AA56:AC56)","v":0},null,null,null,{"$f":"SUM(AE56:AG56)","v":0},null,null,null,{"$f":"SUM(AI56:AK56)","v":0},null,null,null,{"$f":"SUM(AM56:AO56)","v":0},null,null,null,{"$f":"SUM(AQ56:AS56)","v":0},null,null,null,{"$f":"SUM(AU56:AW56)","v":0},null,null,null,{"$f":"SUM(AY56:BA56)","v":0},null,null,null,{"$f":"SUM(BC56:BE56)","v":0},null,null,null,{"$f":"SUM(BG56:BI56)","v":0},null,null,null,{"$f":"SUM(BK56:BM56)","v":0},null,null,null,{"$f":"SUM(BO56:BQ56)","v":0},null,null,null,{"$f":"SUM(BS56:BU56)","v":0},null,null,null,{"$f":"SUM(BW56:BY56)","v":0},null,null,null,{"$f":"SUM(CA56:CC56)","v":0},null,null,null,{"$f":"SUM(CE56:CG56)","v":0},null,null,null,{"$f":"SUM(CI56:CK56)","v":0},null,null,null,{"$f":"SUM(CM56:CO56)","v":0},null,null,null,{"$f":"SUM(CQ56:CS56)","v":0},null,null,null,{"$f":"SUM(CU56:CW56)","v":0},null,null,null,{"$f":"SUM(CY56:DA56)","v":0},null,null,null,{"$f":"SUM(DC56:DE56)","v":0},null,null,null,{"$f":"SUM(DG56:DI56)","v":0},null,null,null,{"$f":"SUM(DK56:DM56)","v":0},null,null,null,{"$f":"SUM(DO56:DQ56)","v":0},0,"Physician Consultation"]
["ae.","Professional and Special Services",null,null,null,{"$f":"SUM(C57:E57)","v":0},null,null,null,{"$f":"SUM(G57:I57)","v":0},null,null,null,{"$f":"SUM(K57:M57)","v":0},null,null,null,{"$f":"SUM(O57:Q57)","v":0},null,null,null,{"$f":"SUM(S57:U57)","v":0},null,null,null,{"$f":"SUM(W57:Y57)","v":0},null,null,null,{"$f":"SUM(AA57:AC57)","v":0},null,null,null,{"$f":"SUM(AE57:AG57)","v":0},null,null,null,{"$f":"SUM(AI57:AK57)","v":0},null,null,null,{"$f":"SUM(AM57:AO57)","v":0},null,null,null,{"$f":"SUM(AQ57:AS57)","v":0},null,null,null,{"$f":"SUM(AU57:AW57)","v":0},null,null,null,{"$f":"SUM(AY57:BA57)","v":0},null,null,null,{"$f":"SUM(BC57:BE57)","v":0},null,null,null,{"$f":"SUM(BG57:BI57)","v":0},null,null,null,{"$f":"SUM(BK57:BM57)","v":0},null,null,null,{"$f":"SUM(BO57:BQ57)","v":0},null,null,null,{"$f":"SUM(BS57:BU57)","v":0},null,null,null,{"$f":"SUM(BW57:BY57)","v":0},null,null,null,{"$f":"SUM(CA57:CC57)","v":0},null,null,null,{"$f":"SUM(CE57:CG57)","v":0},null,null,null,{"$f":"SUM(CI57:CK57)","v":0},null,null,null,{"$f":"SUM(CM57:CO57)","v":0},null,null,null,{"$f":"SUM(CQ57:CS57)","v":0},null,null,null,{"$f":"SUM(CU57:CW57)","v":0},null,null,null,{"$f":"SUM(CY57:DA57)","v":0},null,null,null,{"$f":"SUM(DC57:DE57)","v":0},null,null,null,{"$f":"SUM(DG57:DI57)","v":0},null,null,null,{"$f":"SUM(DK57:DM57)","v":0},null,null,null,{"$f":"SUM(DO57:DQ57)","v":0},0,"Professional and Special Services"]
[null,"Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transportation"]
["af.","Transportation",null,null,null,{"$f":"SUM(C59:E59)","v":0},null,null,null,{"$f":"SUM(G59:I59)","v":0},null,null,null,{"$f":"SUM(K59:M59)","v":0},null,null,null,{"$f":"SUM(O59:Q59)","v":0},null,null,null,{"$f":"SUM(S59:U59)","v":0},null,null,null,{"$f":"SUM(W59:Y59)","v":0},null,null,null,{"$f":"SUM(AA59:AC59)","v":0},null,null,null,{"$f":"SUM(AE59:AG59)","v":0},null,null,null,{"$f":"SUM(AI59:AK59)","v":0},null,null,null,{"$f":"SUM(AM59:AO59)","v":0},null,null,null,{"$f":"SUM(AQ59:AS59)","v":0},null,null,null,{"$f":"SUM(AU59:AW59)","v":0},null,null,null,{"$f":"SUM(AY59:BA59)","v":0},null,null,null,{"$f":"SUM(BC59:BE59)","v":0},null,null,null,{"$f":"SUM(BG59:BI59)","v":0},null,null,null,{"$f":"SUM(BK59:BM59)","v":0},null,null,null,{"$f":"SUM(BO59:BQ59)","v":0},null,null,null,{"$f":"SUM(BS59:BU59)","v":0},null,null,null,{"$f":"SUM(BW59:BY59)","v":0},null,null,null,{"$f":"SUM(CA59:CC59)","v":0},null,null,null,{"$f":"SUM(CE59:CG59)","v":0},null,null,null,{"$f":"SUM(CI59:CK59)","v":0},null,null,null,{"$f":"SUM(CM59:CO59)","v":0},null,null,null,{"$f":"SUM(CQ59:CS59)","v":0},null,null,null,{"$f":"SUM(CU59:CW59)","v":0},null,null,null,{"$f":"SUM(CY59:DA59)","v":0},null,null,null,{"$f":"SUM(DC59:DE59)","v":0},null,null,null,{"$f":"SUM(DG59:DI59)","v":0},null,null,null,{"$f":"SUM(DK59:DM59)","v":0},null,null,null,{"$f":"SUM(DO59:DQ59)","v":0},{"$f":"SUM(F59+J59+N59+R59+V59+Z59+AD59+AH59+AL59+AP59+AT59+AX59+BB59+BF59+BJ59+BN59+BR59+BV59+BZ59+CD59+CH59+CL59+CP59+CT59+CX59+DB59+DF59+DJ59+DN59+DR59)","v":0},"Transportation"]
["ag.","Travel",null,null,null,{"$f":"SUM(C60:E60)","v":0},null,null,null,{"$f":"SUM(G60:I60)","v":0},null,null,null,{"$f":"SUM(K60:M60)","v":0},null,null,null,{"$f":"SUM(O60:Q60)","v":0},null,null,null,{"$f":"SUM(S60:U60)","v":0},null,null,null,{"$f":"SUM(W60:Y60)","v":0},null,null,null,{"$f":"SUM(AA60:AC60)","v":0},null,null,null,{"$f":"SUM(AE60:AG60)","v":0},null,null,null,{"$f":"SUM(AI60:AK60)","v":0},null,null,null,{"$f":"SUM(AM60:AO60)","v":0},null,null,null,{"$f":"SUM(AQ60:AS60)","v":0},null,null,null,{"$f":"SUM(AU60:AW60)","v":0},null,null,null,{"$f":"SUM(AY60:BA60)","v":0},null,null,null,{"$f":"SUM(BC60:BE60)","v":0},null,null,null,{"$f":"SUM(BG60:BI60)","v":0},null,null,null,{"$f":"SUM(BK60:BM60)","v":0},null,null,null,{"$f":"SUM(BO60:BQ60)","v":0},null,null,null,{"$f":"SUM(BS60:BU60)","v":0},null,null,null,{"$f":"SUM(BW60:BY60)","v":0},null,null,null,{"$f":"SUM(CA60:CC60)","v":0},null,null,null,{"$f":"SUM(CE60:CG60)","v":0},null,null,null,{"$f":"SUM(CI60:CK60)","v":0},null,null,null,{"$f":"SUM(CM60:CO60)","v":0},null,null,null,{"$f":"SUM(CQ60:CS60)","v":0},null,null,null,{"$f":"SUM(CU60:CW60)","v":0},null,null,null,{"$f":"SUM(CY60:DA60)","v":0},null,null,null,{"$f":"SUM(DC60:DE60)","v":0},null,null,null,{"$f":"SUM(DG60:DI60)","v":0},null,null,null,{"$f":"SUM(DK60:DM60)","v":0},null,null,null,{"$f":"SUM(DO60:DQ60)","v":0},{"$f":"SUM(F60+J60+N60+R60+V60+Z60+AD60+AH60+AL60+AP60+AT60+AX60+BB60+BF60+BJ60+BN60+BR60+BV60+BZ60+CD60+CH60+CL60+CP60+CT60+CX60+DB60+DF60+DJ60+DN60+DR60)","v":0},"Travel"]
["ah.","Gas, Oil, & Maintenance - Vehicles",null,null,null,{"$f":"SUM(C61:E61)","v":0},null,null,null,{"$f":"SUM(G61:I61)","v":0},null,null,null,{"$f":"SUM(K61:M61)","v":0},null,null,null,{"$f":"SUM(O61:Q61)","v":0},null,null,null,{"$f":"SUM(S61:U61)","v":0},null,null,null,{"$f":"SUM(W61:Y61)","v":0},null,null,null,{"$f":"SUM(AA61:AC61)","v":0},null,null,null,{"$f":"SUM(AE61:AG61)","v":0},null,null,null,{"$f":"SUM(AI61:AK61)","v":0},null,null,null,{"$f":"SUM(AM61:AO61)","v":0},null,null,null,{"$f":"SUM(AQ61:AS61)","v":0},null,null,null,{"$f":"SUM(AU61:AW61)","v":0},null,null,null,{"$f":"SUM(AY61:BA61)","v":0},null,null,null,{"$f":"SUM(BC61:BE61)","v":0},null,null,null,{"$f":"SUM(BG61:BI61)","v":0},null,null,null,{"$f":"SUM(BK61:BM61)","v":0},null,null,null,{"$f":"SUM(BO61:BQ61)","v":0},null,null,null,{"$f":"SUM(BS61:BU61)","v":0},null,null,null,{"$f":"SUM(BW61:BY61)","v":0},null,null,null,{"$f":"SUM(CA61:CC61)","v":0},null,null,null,{"$f":"SUM(CE61:CG61)","v":0},null,null,null,{"$f":"SUM(CI61:CK61)","v":0},null,null,null,{"$f":"SUM(CM61:CO61)","v":0},null,null,null,{"$f":"SUM(CQ61:CS61)","v":0},null,null,null,{"$f":"SUM(CU61:CW61)","v":0},null,null,null,{"$f":"SUM(CY61:DA61)","v":0},null,null,null,{"$f":"SUM(DC61:DE61)","v":0},null,null,null,{"$f":"SUM(DG61:DI61)","v":0},null,null,null,{"$f":"SUM(DK61:DM61)","v":0},null,null,null,{"$f":"SUM(DO61:DQ61)","v":0},{"$f":"SUM(F61+J61+N61+R61+V61+Z61+AD61+AH61+AL61+AP61+AT61+AX61+BB61+BF61+BJ61+BN61+BR61+BV61+BZ61+CD61+CH61+CL61+CP61+CT61+CX61+DB61+DF61+DJ61+DN61+DR61)","v":0},"Gas, Oil, & Maintenance - Vehicles"]
["ai.","Rents & Leases - Vehicles",null,null,null,{"$f":"SUM(C62:E62)","v":0},null,null,null,{"$f":"SUM(G62:I62)","v":0},null,null,null,{"$f":"SUM(K62:M62)","v":0},null,null,null,{"$f":"SUM(O62:Q62)","v":0},null,null,null,{"$f":"SUM(S62:U62)","v":0},null,null,null,{"$f":"SUM(W62:Y62)","v":0},null,null,null,{"$f":"SUM(AA62:AC62)","v":0},null,null,null,{"$f":"SUM(AE62:AG62)","v":0},null,null,null,{"$f":"SUM(AI62:AK62)","v":0},null,null,null,{"$f":"SUM(AM62:AO62)","v":0},null,null,null,{"$f":"SUM(AQ62:AS62)","v":0},null,null,null,{"$f":"SUM(AU62:AW62)","v":0},null,null,null,{"$f":"SUM(AY62:BA62)","v":0},null,null,null,{"$f":"SUM(BC62:BE62)","v":0},null,null,null,{"$f":"SUM(BG62:BI62)","v":0},null,null,null,{"$f":"SUM(BK62:BM62)","v":0},null,null,null,{"$f":"SUM(BO62:BQ62)","v":0},null,null,null,{"$f":"SUM(BS62:BU62)","v":0},null,null,null,{"$f":"SUM(BW62:BY62)","v":0},null,null,null,{"$f":"SUM(CA62:CC62)","v":0},null,null,null,{"$f":"SUM(CE62:CG62)","v":0},null,null,null,{"$f":"SUM(CI62:CK62)","v":0},null,null,null,{"$f":"SUM(CM62:CO62)","v":0},null,null,null,{"$f":"SUM(CQ62:CS62)","v":0},null,null,null,{"$f":"SUM(CU62:CW62)","v":0},null,null,null,{"$f":"SUM(CY62:DA62)","v":0},null,null,null,{"$f":"SUM(DC62:DE62)","v":0},null,null,null,{"$f":"SUM(DG62:DI62)","v":0},null,null,null,{"$f":"SUM(DK62:DM62)","v":0},null,null,null,{"$f":"SUM(DO62:DQ62)","v":0},{"$f":"SUM(F62+J62+N62+R62+V62+Z62+AD62+AH62+AL62+AP62+AT62+AX62+BB62+BF62+BJ62+BN62+BR62+BV62+BZ62+CD62+CH62+CL62+CP62+CT62+CX62+DB62+DF62+DJ62+DN62+DR62)","v":0},"Rents & Leases - Vehicles"]
["aj.","Depreciation - Vehicles",null,null,null,{"$f":"SUM(C63:E63)","v":0},null,null,null,{"$f":"SUM(G63:I63)","v":0},null,null,null,{"$f":"SUM(K63:M63)","v":0},null,null,null,{"$f":"SUM(O63:Q63)","v":0},null,null,null,{"$f":"SUM(S63:U63)","v":0},null,null,null,{"$f":"SUM(W63:Y63)","v":0},null,null,null,{"$f":"SUM(AA63:AC63)","v":0},null,null,null,{"$f":"SUM(AE63:AG63)","v":0},null,null,null,{"$f":"SUM(AI63:AK63)","v":0},null,null,null,{"$f":"SUM(AM63:AO63)","v":0},null,null,null,{"$f":"SUM(AQ63:AS63)","v":0},null,null,null,{"$f":"SUM(AU63:AW63)","v":0},null,null,null,{"$f":"SUM(AY63:BA63)","v":0},null,null,null,{"$f":"SUM(BC63:BE63)","v":0},null,null,null,{"$f":"SUM(BG63:BI63)","v":0},null,null,null,{"$f":"SUM(BK63:BM63)","v":0},null,null,null,{"$f":"SUM(BO63:BQ63)","v":0},null,null,null,{"$f":"SUM(BS63:BU63)","v":0},null,null,null,{"$f":"SUM(BW63:BY63)","v":0},null,null,null,{"$f":"SUM(CA63:CC63)","v":0},null,null,null,{"$f":"SUM(CE63:CG63)","v":0},null,null,null,{"$f":"SUM(CI63:CK63)","v":0},null,null,null,{"$f":"SUM(CM63:CO63)","v":0},null,null,null,{"$f":"SUM(CQ63:CS63)","v":0},null,null,null,{"$f":"SUM(CU63:CW63)","v":0},null,null,null,{"$f":"SUM(CY63:DA63)","v":0},null,null,null,{"$f":"SUM(DC63:DE63)","v":0},null,null,null,{"$f":"SUM(DG63:DI63)","v":0},null,null,null,{"$f":"SUM(DK63:DM63)","v":0},null,null,null,{"$f":"SUM(DO63:DQ63)","v":0},{"$f":"SUM(F63+J63+N63+R63+V63+Z63+AD63+AH63+AL63+AP63+AT63+AX63+BB63+BF63+BJ63+BN63+BR63+BV63+BZ63+CD63+CH63+CL63+CP63+CT63+CX63+DB63+DF63+DJ63+DN63+DR63)","v":0},"Depreciation - Vehicles"]
[null,"Other Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
["ak.","Indirect Costs",null,null,null,{"$f":"SUM(C65:E65)","v":0},null,null,null,{"$f":"SUM(G65:I65)","v":0},null,null,null,{"$f":"SUM(K65:M65)","v":0},null,null,null,{"$f":"SUM(O65:Q65)","v":0},null,null,null,{"$f":"SUM(S65:U65)","v":0},null,null,null,{"$f":"SUM(W65:Y65)","v":0},null,null,null,{"$f":"SUM(AA65:AC65)","v":0},null,null,null,{"$f":"SUM(AE65:AG65)","v":0},null,null,null,{"$f":"SUM(AI65:AK65)","v":0},null,null,null,{"$f":"SUM(AM65:AO65)","v":0},null,null,null,{"$f":"SUM(AQ65:AS65)","v":0},null,null,null,{"$f":"SUM(AU65:AW65)","v":0},null,null,null,{"$f":"SUM(AY65:BA65)","v":0},null,null,null,{"$f":"SUM(BC65:BE65)","v":0},null,null,null,{"$f":"SUM(BG65:BI65)","v":0},null,null,null,{"$f":"SUM(BK65:BM65)","v":0},null,null,null,{"$f":"SUM(BO65:BQ65)","v":0},null,null,null,{"$f":"SUM(BS65:BU65)","v":0},null,null,null,{"$f":"SUM(BW65:BY65)","v":0},null,null,null,{"$f":"SUM(CA65:CC65)","v":0},null,null,null,{"$f":"SUM(CE65:CG65)","v":0},null,null,null,{"$f":"SUM(CI65:CK65)","v":0},null,null,null,{"$f":"SUM(CM65:CO65)","v":0},null,null,null,{"$f":"SUM(CQ65:CS65)","v":0},null,null,null,{"$f":"SUM(CU65:CW65)","v":0},null,null,null,{"$f":"SUM(CY65:DA65)","v":0},null,null,null,{"$f":"SUM(DC65:DE65)","v":0},null,null,null,{"$f":"SUM(DG65:DI65)","v":0},null,null,null,{"$f":"SUM(DK65:DM65)","v":0},null,null,null,{"$f":"SUM(DO65:DQ65)","v":0},{"$f":"SUM(F65+J65+N65+R65+V65+Z65+AD65+AH65+AL65+AP65+AT65+AX65+BB65+BF65+BJ65+BN65+BR65+BV65+BZ65+CD65+CH65+CL65+CP65+CT65+CX65+DB65+DF65+DJ65+DN65+DR65)","v":0},"Indirect Costs"]
["al.","TOTAL  ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS",{"$f":"SUM(C15:C65)","v":0},{"$f":"SUM(D15:D65)","v":0},{"$f":"SUM(E15:E65)","v":0},{"$f":"SUM(C66:E66)","v":0},{"$f":"SUM(G15:G65)","v":0},{"$f":"SUM(H15:H65)","v":0},{"$f":"SUM(I15:I65)","v":0},{"$f":"SUM(G66:I66)","v":0},{"$f":"SUM(K15:K65)","v":0},{"$f":"SUM(L15:L65)","v":0},{"$f":"SUM(M15:M65)","v":0},{"$f":"SUM(K66:M66)","v":0},{"$f":"SUM(O15:O65)","v":0},{"$f":"SUM(P15:P65)","v":0},{"$f":"SUM(Q15:Q65)","v":0},{"$f":"SUM(O66:Q66)","v":0},{"$f":"SUM(S15:S65)","v":0},{"$f":"SUM(T15:T65)","v":0},{"$f":"SUM(U15:U65)","v":0},{"$f":"SUM(S66:U66)","v":0},{"$f":"SUM(W15:W65)","v":0},{"$f":"SUM(X15:X65)","v":0},{"$f":"SUM(Y15:Y65)","v":0},{"$f":"SUM(W66:Y66)","v":0},{"$f":"SUM(AA15:AA65)","v":0},{"$f":"SUM(AB15:AB65)","v":0},{"$f":"SUM(AC15:AC65)","v":0},{"$f":"SUM(AA66:AC66)","v":0},{"$f":"SUM(AE15:AE65)","v":0},{"$f":"SUM(AF15:AF65)","v":0},{"$f":"SUM(AG15:AG65)","v":0},{"$f":"SUM(AE66:AG66)","v":0},{"$f":"SUM(AI15:AI65)","v":0},{"$f":"SUM(AJ15:AJ65)","v":0},{"$f":"SUM(AK15:AK65)","v":0},{"$f":"SUM(AI66:AK66)","v":0},{"$f":"SUM(AM15:AM65)","v":0},{"$f":"SUM(AN15:AN65)","v":0},{"$f":"SUM(AO15:AO65)","v":0},{"$f":"SUM(AM66:AO66)","v":0},{"$f":"SUM(AQ15:AQ65)","v":0},{"$f":"SUM(AR15:AR65)","v":0},{"$f":"SUM(AS15:AS65)","v":0},{"$f":"SUM(AQ66:AS66)","v":0},{"$f":"SUM(AU15:AU65)","v":0},{"$f":"SUM(AV15:AV65)","v":0},{"$f":"SUM(AW15:AW65)","v":0},{"$f":"SUM(AU66:AW66)","v":0},{"$f":"SUM(AY15:AY65)","v":0},{"$f":"SUM(AZ15:AZ65)","v":0},{"$f":"SUM(BA15:BA65)","v":0},{"$f":"SUM(AY66:BA66)","v":0},{"$f":"SUM(BC15:BC65)","v":0},{"$f":"SUM(BD15:BD65)","v":0},{"$f":"SUM(BE15:BE65)","v":0},{"$f":"SUM(BC66:BE66)","v":0},{"$f":"SUM(BG15:BG65)","v":0},{"$f":"SUM(BH15:BH65)","v":0},{"$f":"SUM(BI15:BI65)","v":0},{"$f":"SUM(BG66:BI66)","v":0},{"$f":"SUM(BK15:BK65)","v":0},{"$f":"SUM(BL15:BL65)","v":0},{"$f":"SUM(BM15:BM65)","v":0},{"$f":"SUM(BK66:BM66)","v":0},{"$f":"SUM(BO15:BO65)","v":0},{"$f":"SUM(BP15:BP65)","v":0},{"$f":"SUM(BQ15:BQ65)","v":0},{"$f":"SUM(BO66:BQ66)","v":0},{"$f":"SUM(BS15:BS65)","v":0},{"$f":"SUM(BT15:BT65)","v":0},{"$f":"SUM(BU15:BU65)","v":0},{"$f":"SUM(BS66:BU66)","v":0},{"$f":"SUM(BW15:BW65)","v":0},{"$f":"SUM(BX15:BX65)","v":0},{"$f":"SUM(BY15:BY65)","v":0},{"$f":"SUM(BW66:BY66)","v":0},{"$f":"SUM(CA15:CA65)","v":0},{"$f":"SUM(CB15:CB65)","v":0},{"$f":"SUM(CC15:CC65)","v":0},{"$f":"SUM(CA66:CC66)","v":0},{"$f":"SUM(CE15:CE65)","v":0},{"$f":"SUM(CF15:CF65)","v":0},{"$f":"SUM(CG15:CG65)","v":0},{"$f":"SUM(CE66:CG66)","v":0},{"$f":"SUM(CI15:CI65)","v":0},{"$f":"SUM(CJ15:CJ65)","v":0},{"$f":"SUM(CK15:CK65)","v":0},{"$f":"SUM(CI66:CK66)","v":0},{"$f":"SUM(CM15:CM65)","v":0},{"$f":"SUM(CN15:CN65)","v":0},{"$f":"SUM(CO15:CO65)","v":0},{"$f":"SUM(CM66:CO66)","v":0},{"$f":"SUM(CQ15:CQ65)","v":0},{"$f":"SUM(CR15:CR65)","v":0},{"$f":"SUM(CS15:CS65)","v":0},{"$f":"SUM(CQ66:CS66)","v":0},{"$f":"SUM(CU15:CU65)","v":0},{"$f":"SUM(CV15:CV65)","v":0},{"$f":"SUM(CW15:CW65)","v":0},{"$f":"SUM(CU66:CW66)","v":0},{"$f":"SUM(CY15:CY65)","v":0},{"$f":"SUM(CZ15:CZ65)","v":0},{"$f":"SUM(DA15:DA65)","v":0},{"$f":"SUM(CY66:DA66)","v":0},{"$f":"SUM(DC15:DC65)","v":0},{"$f":"SUM(DD15:DD65)","v":0},{"$f":"SUM(DE15:DE65)","v":0},{"$f":"SUM(DC66:DE66)","v":0},{"$f":"SUM(DG15:DG65)","v":0},{"$f":"SUM(DH15:DH65)","v":0},{"$f":"SUM(DI15:DI65)","v":0},{"$f":"SUM(DG66:DI66)","v":0},{"$f":"SUM(DK15:DK65)","v":0},{"$f":"SUM(DL15:DL65)","v":0},{"$f":"SUM(DM15:DM65)","v":0},{"$f":"SUM(DK66:DM66)","v":0},{"$f":"SUM(DO15:DO65)","v":0},{"$f":"SUM(DP15:DP65)","v":0},{"$f":"SUM(DQ15:DQ65)","v":0},{"$f":"SUM(DO66:DQ66)","v":0},{"$f":"SUM(F66+J66+N66+R66+V66+Z66+AD66+AH66+AL66+AP66+AT66+AX66+BB66+BF66+BJ66+BN66+BR66+BV66+BZ66+CD66+CH66+CL66+CP66+CT66+CX66+DB66+DF66+DJ66+DN66+DR66)","v":0},"TOTAL  ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS"]
[]
[null,null,"PH - Non Perinatal",null,null,null,"PH Case Management - Non Perinatal",null,null,null,"PH Physician Consultation - Non Perinatal",null,null,null,"PH Recovery Services - Individual - Non Perinatal",null,null,null,"PH Recovery Services - Group - Non Perinatal",null,null,null,"PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",null,null,null,"PH Recovery Services - Case Management - Non Perinatal",null,null,null,"PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring - Non Perinatal",null,null,null,"PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring - Non Perinatal",null,null,null,"PH Medication Assisted Treatment - Non Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"PH - Perinatal",null,null,null,"PH Case Management - Perinatal",null,null,null,"PH Physician Consultation - Perinatal",null,null,null,"PH Recovery Services - Individual - Perinatal",null,null,null,"PH Recovery Services - Group - Perinatal",null,null,null,"PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",null,null,null,"PH Recovery Services - Case Management - Perinatal",null,null,null,"PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring - Perinatal",null,null,null,"PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring - Perinatal",null,null,null,"PH Medication Assisted Treatment - Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"PH Medication Assisted Treatment Dosing Acamprosate - Perinatal"]
[null,null,"PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL"]
[2,"DIRECT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"Personnel Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnel Services"]
["a.","Salary and Wages",null,null,null,{"$f":"SUM(C72:E72)","v":0},null,null,null,{"$f":"SUM(G72:I72)","v":0},null,null,null,{"$f":"SUM(K72:M72)","v":0},null,null,null,{"$f":"SUM(O72:Q72)","v":0},null,null,null,{"$f":"SUM(S72:U72)","v":0},null,null,null,{"$f":"SUM(W72:Y72)","v":0},null,null,null,{"$f":"SUM(AA72:AC72)","v":0},null,null,null,{"$f":"SUM(AE72:AG72)","v":0},null,null,null,{"$f":"SUM(AI72:AK72)","v":0},null,null,null,{"$f":"SUM(AM72:AO72)","v":0},null,null,null,{"$f":"SUM(AQ72:AS72)","v":0},null,null,null,{"$f":"SUM(AU72:AW72)","v":0},null,null,null,{"$f":"SUM(AY72:BA72)","v":0},null,null,null,{"$f":"SUM(BC72:BE72)","v":0},null,null,null,{"$f":"SUM(BG72:BI72)","v":0},null,null,null,{"$f":"SUM(BK72:BM72)","v":0},null,null,null,{"$f":"SUM(BO72:BQ72)","v":0},null,null,null,{"$f":"SUM(BS72:BU72)","v":0},null,null,null,{"$f":"SUM(BW72:BY72)","v":0},null,null,null,{"$f":"SUM(CA72:CC72)","v":0},null,null,null,{"$f":"SUM(CE72:CG72)","v":0},null,null,null,{"$f":"SUM(CI72:CK72)","v":0},null,null,null,{"$f":"SUM(CM72:CO72)","v":0},null,null,null,{"$f":"SUM(CQ72:CS72)","v":0},null,null,null,{"$f":"SUM(CU72:CW72)","v":0},null,null,null,{"$f":"SUM(CY72:DA72)","v":0},null,null,null,{"$f":"SUM(DC72:DE72)","v":0},null,null,null,{"$f":"SUM(DG72:DI72)","v":0},null,null,null,{"$f":"SUM(DK72:DM72)","v":0},null,null,null,{"$f":"SUM(DO72:DQ72)","v":0},{"$f":"SUM(F72+J72+N72+R72+V72+Z72+AD72+AH72+AL72+AP72+AT72+AX72+BB72+BF72+BJ72+BN72+BR72+BV72+BZ72+CD72+CH72+CL72+CP72+CT72+CX72+DB72+DF72+DJ72+DN72+DR72)","v":0},"Salary and Wages"]
["b.","Employee Benefits",null,null,null,{"$f":"SUM(C73:E73)","v":0},null,null,null,{"$f":"SUM(G73:I73)","v":0},null,null,null,{"$f":"SUM(K73:M73)","v":0},null,null,null,{"$f":"SUM(O73:Q73)","v":0},null,null,null,{"$f":"SUM(S73:U73)","v":0},null,null,null,{"$f":"SUM(W73:Y73)","v":0},null,null,null,{"$f":"SUM(AA73:AC73)","v":0},null,null,null,{"$f":"SUM(AE73:AG73)","v":0},null,null,null,{"$f":"SUM(AI73:AK73)","v":0},null,null,null,{"$f":"SUM(AM73:AO73)","v":0},null,null,null,{"$f":"SUM(AQ73:AS73)","v":0},null,null,null,{"$f":"SUM(AU73:AW73)","v":0},null,null,null,{"$f":"SUM(AY73:BA73)","v":0},null,null,null,{"$f":"SUM(BC73:BE73)","v":0},null,null,null,{"$f":"SUM(BG73:BI73)","v":0},null,null,null,{"$f":"SUM(BK73:BM73)","v":0},null,null,null,{"$f":"SUM(BO73:BQ73)","v":0},null,null,null,{"$f":"SUM(BS73:BU73)","v":0},null,null,null,{"$f":"SUM(BW73:BY73)","v":0},null,null,null,{"$f":"SUM(CA73:CC73)","v":0},null,null,null,{"$f":"SUM(CE73:CG73)","v":0},null,null,null,{"$f":"SUM(CI73:CK73)","v":0},null,null,null,{"$f":"SUM(CM73:CO73)","v":0},null,null,null,{"$f":"SUM(CQ73:CS73)","v":0},null,null,null,{"$f":"SUM(CU73:CW73)","v":0},null,null,null,{"$f":"SUM(CY73:DA73)","v":0},null,null,null,{"$f":"SUM(DC73:DE73)","v":0},null,null,null,{"$f":"SUM(DG73:DI73)","v":0},null,null,null,{"$f":"SUM(DK73:DM73)","v":0},null,null,null,{"$f":"SUM(DO73:DQ73)","v":0},{"$f":"SUM(F73+J73+N73+R73+V73+Z73+AD73+AH73+AL73+AP73+AT73+AX73+BB73+BF73+BJ73+BN73+BR73+BV73+BZ73+CD73+CH73+CL73+CP73+CT73+CX73+DB73+DF73+DJ73+DN73+DR73)","v":0},"Employee Benefits"]
[null,"Equipment, Materials and Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment, Materials and Supplies"]
["c.","Depreciation - Equipment",null,null,null,{"$f":"SUM(C75:E75)","v":0},null,null,null,{"$f":"SUM(G75:I75)","v":0},null,null,null,{"$f":"SUM(K75:M75)","v":0},null,null,null,{"$f":"SUM(O75:Q75)","v":0},null,null,null,{"$f":"SUM(S75:U75)","v":0},null,null,null,{"$f":"SUM(W75:Y75)","v":0},null,null,null,{"$f":"SUM(AA75:AC75)","v":0},null,null,null,{"$f":"SUM(AE75:AG75)","v":0},null,null,null,{"$f":"SUM(AI75:AK75)","v":0},null,null,null,{"$f":"SUM(AM75:AO75)","v":0},null,null,null,{"$f":"SUM(AQ75:AS75)","v":0},null,null,null,{"$f":"SUM(AU75:AW75)","v":0},null,null,null,{"$f":"SUM(AY75:BA75)","v":0},null,null,null,{"$f":"SUM(BC75:BE75)","v":0},null,null,null,{"$f":"SUM(BG75:BI75)","v":0},null,null,null,{"$f":"SUM(BK75:BM75)","v":0},null,null,null,{"$f":"SUM(BO75:BQ75)","v":0},null,null,null,{"$f":"SUM(BS75:BU75)","v":0},null,null,null,{"$f":"SUM(BW75:BY75)","v":0},null,null,null,{"$f":"SUM(CA75:CC75)","v":0},null,null,null,{"$f":"SUM(CE75:CG75)","v":0},null,null,null,{"$f":"SUM(CI75:CK75)","v":0},null,null,null,{"$f":"SUM(CM75:CO75)","v":0},null,null,null,{"$f":"SUM(CQ75:CS75)","v":0},null,null,null,{"$f":"SUM(CU75:CW75)","v":0},null,null,null,{"$f":"SUM(CY75:DA75)","v":0},null,null,null,{"$f":"SUM(DC75:DE75)","v":0},null,null,null,{"$f":"SUM(DG75:DI75)","v":0},null,null,null,{"$f":"SUM(DK75:DM75)","v":0},null,null,null,{"$f":"SUM(DO75:DQ75)","v":0},{"$f":"SUM(F75+J75+N75+R75+V75+Z75+AD75+AH75+AL75+AP75+AT75+AX75+BB75+BF75+BJ75+BN75+BR75+BV75+BZ75+CD75+CH75+CL75+CP75+CT75+CX75+DB75+DF75+DJ75+DN75+DR75)","v":0},"Depreciation - Equipment"]
["d.","Maintenance - Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,{"$f":"SUM(F76+J76+N76+R76+V76+Z76+AD76+AH76+AL76+AP76+AT76+AX76+BB76+BF76+BJ76+BN76+BR76+BV76+BZ76+CD76+CH76+CL76+CP76+CT76+CX76+DB76+DF76+DJ76+DN76+DR76)","v":0},"Maintenance - Equipment"]
["e.","Medical, Dental and Laboratory Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,{"$f":"SUM(F77+J77+N77+R77+V77+Z77+AD77+AH77+AL77+AP77+AT77+AX77+BB77+BF77+BJ77+BN77+BR77+BV77+BZ77+CD77+CH77+CL77+CP77+CT77+CX77+DB77+DF77+DJ77+DN77+DR77)","v":0},"Medical, Dental and Laboratory Supplies"]
["f.","Membership Dues",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Membership Dues"]
["g.","Rent and Lease Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rent and Lease Equipment"]
["h.","Clothing and Personal Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Clothing and Personal Supplies"]
["i.","Food",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Food"]
["j.","Laundry Services and Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Laundry Services and Supplies"]
["k.","Small Tools and Instruments",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Small Tools and Instruments"]
["l.","Training",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Training"]
["m.","Miscellaneous Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Supplies"]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenses"]
["n.","Communications",null,null,null,{"$f":"SUM(C87:E87)","v":0},null,null,null,{"$f":"SUM(G87:I87)","v":0},null,null,null,{"$f":"SUM(K87:M87)","v":0},null,null,null,{"$f":"SUM(O87:Q87)","v":0},null,null,null,{"$f":"SUM(S87:U87)","v":0},null,null,null,{"$f":"SUM(W87:Y87)","v":0},null,null,null,{"$f":"SUM(AA87:AC87)","v":0},null,null,null,{"$f":"SUM(AE87:AG87)","v":0},null,null,null,{"$f":"SUM(AI87:AK87)","v":0},null,null,null,{"$f":"SUM(AM87:AO87)","v":0},null,null,null,{"$f":"SUM(AQ87:AS87)","v":0},null,null,null,{"$f":"SUM(AU87:AW87)","v":0},null,null,null,{"$f":"SUM(AY87:BA87)","v":0},null,null,null,{"$f":"SUM(BC87:BE87)","v":0},null,null,null,{"$f":"SUM(BG87:BI87)","v":0},null,null,null,{"$f":"SUM(BK87:BM87)","v":0},null,null,null,{"$f":"SUM(BO87:BQ87)","v":0},null,null,null,{"$f":"SUM(BS87:BU87)","v":0},null,null,null,{"$f":"SUM(BW87:BY87)","v":0},null,null,null,{"$f":"SUM(CA87:CC87)","v":0},null,null,null,{"$f":"SUM(CE87:CG87)","v":0},null,null,null,{"$f":"SUM(CI87:CK87)","v":0},null,null,null,{"$f":"SUM(CM87:CO87)","v":0},null,null,null,{"$f":"SUM(CQ87:CS87)","v":0},null,null,null,{"$f":"SUM(CU87:CW87)","v":0},null,null,null,{"$f":"SUM(CY87:DA87)","v":0},null,null,null,{"$f":"SUM(DC87:DE87)","v":0},null,null,null,{"$f":"SUM(DG87:DI87)","v":0},null,null,null,{"$f":"SUM(DK87:DM87)","v":0},null,null,null,{"$f":"SUM(DO87:DQ87)","v":0},{"$f":"SUM(F87+J87+N87+R87+V87+Z87+AD87+AH87+AL87+AP87+AT87+AX87+BB87+BF87+BJ87+BN87+BR87+BV87+BZ87+CD87+CH87+CL87+CP87+CT87+CX87+DB87+DF87+DJ87+DN87+DR87)","v":0},"Communications"]
["o.","Depreciation - Structures and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Depreciation - Structures and Improvements"]
["p.","Household Expenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Household Expenses"]
["q.","Insurance",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Insurance"]
["r.","Interest Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Interest Expense"]
["s.","Lease Property Maintenance, Structures, Improvements and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Lease Property Maintenance, Structures, Improvements and Grounds"]
["t.","Maintenance - Structures, Improvements, and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Maintenance - Structures, Improvements, and Grounds"]
["u.","Miscellaneous Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Expense"]
["v.","Office Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Office Expense"]
["w.","Publications and Legal Notices",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Publications and Legal Notices"]
["x.","Rents & Leases - Land, Structure, and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rents & Leases - Land, Structure, and Improvements"]
["y.","Taxes and Licenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Taxes and Licenses"]
["z.","Drug Screening and Other Testing",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Drug Screening and Other Testing"]
["aa.","Utilities",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Utilities"]
["ab.","Other",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Other"]
[null,"Professional and Special Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Professional and Special Services"]
["ac.","Pharmaceutical",null,null,null,{"$f":"SUM(C103:E103)","v":0},null,null,null,{"$f":"SUM(G103:I103)","v":0},null,null,null,{"$f":"SUM(K103:M103)","v":0},null,null,null,{"$f":"SUM(O103:Q103)","v":0},null,null,null,{"$f":"SUM(S103:U103)","v":0},null,null,null,{"$f":"SUM(W103:Y103)","v":0},null,null,null,{"$f":"SUM(AA103:AC103)","v":0},null,null,null,{"$f":"SUM(AE103:AG103)","v":0},null,null,null,{"$f":"SUM(AI103:AK103)","v":0},null,null,null,{"$f":"SUM(AM103:AO103)","v":0},null,null,null,{"$f":"SUM(AQ103:AS103)","v":0},null,null,null,{"$f":"SUM(AU103:AW103)","v":0},null,null,null,{"$f":"SUM(AY103:BA103)","v":0},null,null,null,{"$f":"SUM(BC103:BE103)","v":0},null,null,null,{"$f":"SUM(BG103:BI103)","v":0},null,null,null,{"$f":"SUM(BK103:BM103)","v":0},null,null,null,{"$f":"SUM(BO103:BQ103)","v":0},null,null,null,{"$f":"SUM(BS103:BU103)","v":0},null,null,null,{"$f":"SUM(BW103:BY103)","v":0},null,null,null,{"$f":"SUM(CA103:CC103)","v":0},null,null,null,{"$f":"SUM(CE103:CG103)","v":0},null,null,null,{"$f":"SUM(CI103:CK103)","v":0},null,null,null,{"$f":"SUM(CM103:CO103)","v":0},null,null,null,{"$f":"SUM(CQ103:CS103)","v":0},null,null,null,{"$f":"SUM(CU103:CW103)","v":0},null,null,null,{"$f":"SUM(CY103:DA103)","v":0},null,null,null,{"$f":"SUM(DC103:DE103)","v":0},null,null,null,{"$f":"SUM(DG103:DI103)","v":0},null,null,null,{"$f":"SUM(DK103:DM103)","v":0},null,null,null,{"$f":"SUM(DO103:DQ103)","v":0},{"$f":"SUM(F103+J103+N103+R103+V103+Z103+AD103+AH103+AL103+AP103+AT103+AX103+BB103+BF103+BJ103+BN103+BR103+BV103+BZ103+CD103+CH103+CL103+CP103+CT103+CX103+DB103+DF103+DJ103+DN103+DR103)","v":0},"Pharmaceutical"]
["ac1.","Dosing - Methadone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Methadone (NTP Only)"]
["ac2.","Dosing - Buprenorphine (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Buprenorphine (NTP Only)"]
["ac3.","Dosing - Disulfiram (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Disulfiram (NTP Only)"]
["ac4.","Dosing - Naloxone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Naloxone (NTP Only)"]
["ac5.","Non NTP Dosing - Buprenorphine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ108:AS108)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY108:DA108)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F108+J108+N108+R108+V108+Z108+AD108+AH108+AL108+AP108+AT108+AX108+BB108+BF108+BJ108+BN108+BR108+BV108+BZ108+CD108+CH108+CL108+CP108+CT108+CX108+DB108+DF108+DJ108+DN108+DR108)","v":0},"Non NTP Dosing - Buprenorphine"]
["ac6.","Non NTP Dosing - Disulfiram",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU109:AW109)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DC109:DE109)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Disulfiram"]
["ac7.","Non NTP Dosing - Naloxone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY110:BA110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DG110:DI110)","v":0},null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Naloxone"]
["ac8.","Non NTP Dosing - Vivitrol",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC111:BE111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DK111:DM111)","v":0},null,null,null,null,0,"Non NTP Dosing - Vivitrol"]
["ac9.","Non NTP Dosing - Acamprosate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG112:BI112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DO112:DQ112)","v":0},0,"Non NTP Dosing - Acamprosate"]
["ad.","Physician Consultation",null,null,null,{"$f":"SUM(C113:E113)","v":0},null,null,null,{"$f":"SUM(G113:I113)","v":0},null,null,null,{"$f":"SUM(K113:M113)","v":0},null,null,null,{"$f":"SUM(O113:Q113)","v":0},null,null,null,{"$f":"SUM(S113:U113)","v":0},null,null,null,{"$f":"SUM(W113:Y113)","v":0},null,null,null,{"$f":"SUM(AA113:AC113)","v":0},null,null,null,{"$f":"SUM(AE113:AG113)","v":0},null,null,null,{"$f":"SUM(AI113:AK113)","v":0},null,null,null,{"$f":"SUM(AM113:AO113)","v":0},null,null,null,{"$f":"SUM(AQ113:AS113)","v":0},null,null,null,{"$f":"SUM(AU113:AW113)","v":0},null,null,null,{"$f":"SUM(AY113:BA113)","v":0},null,null,null,{"$f":"SUM(BC113:BE113)","v":0},null,null,null,{"$f":"SUM(BG113:BI113)","v":0},null,null,null,{"$f":"SUM(BK113:BM113)","v":0},null,null,null,{"$f":"SUM(BO113:BQ113)","v":0},null,null,null,{"$f":"SUM(BS113:BU113)","v":0},null,null,null,{"$f":"SUM(BW113:BY113)","v":0},null,null,null,{"$f":"SUM(CA113:CC113)","v":0},null,null,null,{"$f":"SUM(CE113:CG113)","v":0},null,null,null,{"$f":"SUM(CI113:CK113)","v":0},null,null,null,{"$f":"SUM(CM113:CO113)","v":0},null,null,null,{"$f":"SUM(CQ113:CS113)","v":0},null,null,null,{"$f":"SUM(CU113:CW113)","v":0},null,null,null,{"$f":"SUM(CY113:DA113)","v":0},null,null,null,{"$f":"SUM(DC113:DE113)","v":0},null,null,null,{"$f":"SUM(DG113:DI113)","v":0},null,null,null,{"$f":"SUM(DK113:DM113)","v":0},null,null,null,{"$f":"SUM(DO113:DQ113)","v":0},0,"Physician Consultation"]
["ae.","Professional and Special Services",null,null,null,{"$f":"SUM(C114:E114)","v":0},null,null,null,{"$f":"SUM(G114:I114)","v":0},null,null,null,{"$f":"SUM(K114:M114)","v":0},null,null,null,{"$f":"SUM(O114:Q114)","v":0},null,null,null,{"$f":"SUM(S114:U114)","v":0},null,null,null,{"$f":"SUM(W114:Y114)","v":0},null,null,null,{"$f":"SUM(AA114:AC114)","v":0},null,null,null,{"$f":"SUM(AE114:AG114)","v":0},null,null,null,{"$f":"SUM(AI114:AK114)","v":0},null,null,null,{"$f":"SUM(AM114:AO114)","v":0},null,null,null,{"$f":"SUM(AQ114:AS114)","v":0},null,null,null,{"$f":"SUM(AU114:AW114)","v":0},null,null,null,{"$f":"SUM(AY114:BA114)","v":0},null,null,null,{"$f":"SUM(BC114:BE114)","v":0},null,null,null,{"$f":"SUM(BG114:BI114)","v":0},null,null,null,{"$f":"SUM(BK114:BM114)","v":0},null,null,null,{"$f":"SUM(BO114:BQ114)","v":0},null,null,null,{"$f":"SUM(BS114:BU114)","v":0},null,null,null,{"$f":"SUM(BW114:BY114)","v":0},null,null,null,{"$f":"SUM(CA114:CC114)","v":0},null,null,null,{"$f":"SUM(CE114:CG114)","v":0},null,null,null,{"$f":"SUM(CI114:CK114)","v":0},null,null,null,{"$f":"SUM(CM114:CO114)","v":0},null,null,null,{"$f":"SUM(CQ114:CS114)","v":0},null,null,null,{"$f":"SUM(CU114:CW114)","v":0},null,null,null,{"$f":"SUM(CY114:DA114)","v":0},null,null,null,{"$f":"SUM(DC114:DE114)","v":0},null,null,null,{"$f":"SUM(DG114:DI114)","v":0},null,null,null,{"$f":"SUM(DK114:DM114)","v":0},null,null,null,{"$f":"SUM(DO114:DQ114)","v":0},0,"Professional and Special Services"]
[null,"Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transportation"]
["af.","Transportation",null,null,null,{"$f":"SUM(C116:E116)","v":0},null,null,null,{"$f":"SUM(G116:I116)","v":0},null,null,null,{"$f":"SUM(K116:M116)","v":0},null,null,null,{"$f":"SUM(O116:Q116)","v":0},null,null,null,{"$f":"SUM(S116:U116)","v":0},null,null,null,{"$f":"SUM(W116:Y116)","v":0},null,null,null,{"$f":"SUM(AA116:AC116)","v":0},null,null,null,{"$f":"SUM(AE116:AG116)","v":0},null,null,null,{"$f":"SUM(AI116:AK116)","v":0},null,null,null,{"$f":"SUM(AM116:AO116)","v":0},null,null,null,{"$f":"SUM(AQ116:AS116)","v":0},null,null,null,{"$f":"SUM(AU116:AW116)","v":0},null,null,null,{"$f":"SUM(AY116:BA116)","v":0},null,null,null,{"$f":"SUM(BC116:BE116)","v":0},null,null,null,{"$f":"SUM(BG116:BI116)","v":0},null,null,null,{"$f":"SUM(BK116:BM116)","v":0},null,null,null,{"$f":"SUM(BO116:BQ116)","v":0},null,null,null,{"$f":"SUM(BS116:BU116)","v":0},null,null,null,{"$f":"SUM(BW116:BY116)","v":0},null,null,null,{"$f":"SUM(CA116:CC116)","v":0},null,null,null,{"$f":"SUM(CE116:CG116)","v":0},null,null,null,{"$f":"SUM(CI116:CK116)","v":0},null,null,null,{"$f":"SUM(CM116:CO116)","v":0},null,null,null,{"$f":"SUM(CQ116:CS116)","v":0},null,null,null,{"$f":"SUM(CU116:CW116)","v":0},null,null,null,{"$f":"SUM(CY116:DA116)","v":0},null,null,null,{"$f":"SUM(DC116:DE116)","v":0},null,null,null,{"$f":"SUM(DG116:DI116)","v":0},null,null,null,{"$f":"SUM(DK116:DM116)","v":0},null,null,null,{"$f":"SUM(DO116:DQ116)","v":0},{"$f":"SUM(F116+J116+N116+R116+V116+Z116+AD116+AH116+AL116+AP116+AT116+AX116+BB116+BF116+BJ116+BN116+BR116+BV116+BZ116+CD116+CH116+CL116+CP116+CT116+CX116+DB116+DF116+DJ116+DN116+DR116)","v":0},"Transportation"]
["ag.","Travel",null,null,null,{"$f":"SUM(C117:E117)","v":0},null,null,null,{"$f":"SUM(G117:I117)","v":0},null,null,null,{"$f":"SUM(K117:M117)","v":0},null,null,null,{"$f":"SUM(O117:Q117)","v":0},null,null,null,{"$f":"SUM(S117:U117)","v":0},null,null,null,{"$f":"SUM(W117:Y117)","v":0},null,null,null,{"$f":"SUM(AA117:AC117)","v":0},null,null,null,{"$f":"SUM(AE117:AG117)","v":0},null,null,null,{"$f":"SUM(AI117:AK117)","v":0},null,null,null,{"$f":"SUM(AM117:AO117)","v":0},null,null,null,{"$f":"SUM(AQ117:AS117)","v":0},null,null,null,{"$f":"SUM(AU117:AW117)","v":0},null,null,null,{"$f":"SUM(AY117:BA117)","v":0},null,null,null,{"$f":"SUM(BC117:BE117)","v":0},null,null,null,{"$f":"SUM(BG117:BI117)","v":0},null,null,null,{"$f":"SUM(BK117:BM117)","v":0},null,null,null,{"$f":"SUM(BO117:BQ117)","v":0},null,null,null,{"$f":"SUM(BS117:BU117)","v":0},null,null,null,{"$f":"SUM(BW117:BY117)","v":0},null,null,null,{"$f":"SUM(CA117:CC117)","v":0},null,null,null,{"$f":"SUM(CE117:CG117)","v":0},null,null,null,{"$f":"SUM(CI117:CK117)","v":0},null,null,null,{"$f":"SUM(CM117:CO117)","v":0},null,null,null,{"$f":"SUM(CQ117:CS117)","v":0},null,null,null,{"$f":"SUM(CU117:CW117)","v":0},null,null,null,{"$f":"SUM(CY117:DA117)","v":0},null,null,null,{"$f":"SUM(DC117:DE117)","v":0},null,null,null,{"$f":"SUM(DG117:DI117)","v":0},null,null,null,{"$f":"SUM(DK117:DM117)","v":0},null,null,null,{"$f":"SUM(DO117:DQ117)","v":0},{"$f":"SUM(F117+J117+N117+R117+V117+Z117+AD117+AH117+AL117+AP117+AT117+AX117+BB117+BF117+BJ117+BN117+BR117+BV117+BZ117+CD117+CH117+CL117+CP117+CT117+CX117+DB117+DF117+DJ117+DN117+DR117)","v":0},"Travel"]
["ah.","Gas, Oil, & Maintenance - Vehicles",null,null,null,{"$f":"SUM(C118:E118)","v":0},null,null,null,{"$f":"SUM(G118:I118)","v":0},null,null,null,{"$f":"SUM(K118:M118)","v":0},null,null,null,{"$f":"SUM(O118:Q118)","v":0},null,null,null,{"$f":"SUM(S118:U118)","v":0},null,null,null,{"$f":"SUM(W118:Y118)","v":0},null,null,null,{"$f":"SUM(AA118:AC118)","v":0},null,null,null,{"$f":"SUM(AE118:AG118)","v":0},null,null,null,{"$f":"SUM(AI118:AK118)","v":0},null,null,null,{"$f":"SUM(AM118:AO118)","v":0},null,null,null,{"$f":"SUM(AQ118:AS118)","v":0},null,null,null,{"$f":"SUM(AU118:AW118)","v":0},null,null,null,{"$f":"SUM(AY118:BA118)","v":0},null,null,null,{"$f":"SUM(BC118:BE118)","v":0},null,null,null,{"$f":"SUM(BG118:BI118)","v":0},null,null,null,{"$f":"SUM(BK118:BM118)","v":0},null,null,null,{"$f":"SUM(BO118:BQ118)","v":0},null,null,null,{"$f":"SUM(BS118:BU118)","v":0},null,null,null,{"$f":"SUM(BW118:BY118)","v":0},null,null,null,{"$f":"SUM(CA118:CC118)","v":0},null,null,null,{"$f":"SUM(CE118:CG118)","v":0},null,null,null,{"$f":"SUM(CI118:CK118)","v":0},null,null,null,{"$f":"SUM(CM118:CO118)","v":0},null,null,null,{"$f":"SUM(CQ118:CS118)","v":0},null,null,null,{"$f":"SUM(CU118:CW118)","v":0},null,null,null,{"$f":"SUM(CY118:DA118)","v":0},null,null,null,{"$f":"SUM(DC118:DE118)","v":0},null,null,null,{"$f":"SUM(DG118:DI118)","v":0},null,null,null,{"$f":"SUM(DK118:DM118)","v":0},null,null,null,{"$f":"SUM(DO118:DQ118)","v":0},{"$f":"SUM(F118+J118+N118+R118+V118+Z118+AD118+AH118+AL118+AP118+AT118+AX118+BB118+BF118+BJ118+BN118+BR118+BV118+BZ118+CD118+CH118+CL118+CP118+CT118+CX118+DB118+DF118+DJ118+DN118+DR118)","v":0},"Gas, Oil, & Maintenance - Vehicles"]
["ai.","Rents & Leases - Vehicles",null,null,null,{"$f":"SUM(C119:E119)","v":0},null,null,null,{"$f":"SUM(G119:I119)","v":0},null,null,null,{"$f":"SUM(K119:M119)","v":0},null,null,null,{"$f":"SUM(O119:Q119)","v":0},null,null,null,{"$f":"SUM(S119:U119)","v":0},null,null,null,{"$f":"SUM(W119:Y119)","v":0},null,null,null,{"$f":"SUM(AA119:AC119)","v":0},null,null,null,{"$f":"SUM(AE119:AG119)","v":0},null,null,null,{"$f":"SUM(AI119:AK119)","v":0},null,null,null,{"$f":"SUM(AM119:AO119)","v":0},null,null,null,{"$f":"SUM(AQ119:AS119)","v":0},null,null,null,{"$f":"SUM(AU119:AW119)","v":0},null,null,null,{"$f":"SUM(AY119:BA119)","v":0},null,null,null,{"$f":"SUM(BC119:BE119)","v":0},null,null,null,{"$f":"SUM(BG119:BI119)","v":0},null,null,null,{"$f":"SUM(BK119:BM119)","v":0},null,null,null,{"$f":"SUM(BO119:BQ119)","v":0},null,null,null,{"$f":"SUM(BS119:BU119)","v":0},null,null,null,{"$f":"SUM(BW119:BY119)","v":0},null,null,null,{"$f":"SUM(CA119:CC119)","v":0},null,null,null,{"$f":"SUM(CE119:CG119)","v":0},null,null,null,{"$f":"SUM(CI119:CK119)","v":0},null,null,null,{"$f":"SUM(CM119:CO119)","v":0},null,null,null,{"$f":"SUM(CQ119:CS119)","v":0},null,null,null,{"$f":"SUM(CU119:CW119)","v":0},null,null,null,{"$f":"SUM(CY119:DA119)","v":0},null,null,null,{"$f":"SUM(DC119:DE119)","v":0},null,null,null,{"$f":"SUM(DG119:DI119)","v":0},null,null,null,{"$f":"SUM(DK119:DM119)","v":0},null,null,null,{"$f":"SUM(DO119:DQ119)","v":0},{"$f":"SUM(F119+J119+N119+R119+V119+Z119+AD119+AH119+AL119+AP119+AT119+AX119+BB119+BF119+BJ119+BN119+BR119+BV119+BZ119+CD119+CH119+CL119+CP119+CT119+CX119+DB119+DF119+DJ119+DN119+DR119)","v":0},"Rents & Leases - Vehicles"]
["aj.","Depreciation - Vehicles",null,null,null,{"$f":"SUM(C120:E120)","v":0},null,null,null,{"$f":"SUM(G120:I120)","v":0},null,null,null,{"$f":"SUM(K120:M120)","v":0},null,null,null,{"$f":"SUM(O120:Q120)","v":0},null,null,null,{"$f":"SUM(S120:U120)","v":0},null,null,null,{"$f":"SUM(W120:Y120)","v":0},null,null,null,{"$f":"SUM(AA120:AC120)","v":0},null,null,null,{"$f":"SUM(AE120:AG120)","v":0},null,null,null,{"$f":"SUM(AI120:AK120)","v":0},null,null,null,{"$f":"SUM(AM120:AO120)","v":0},null,null,null,{"$f":"SUM(AQ120:AS120)","v":0},null,null,null,{"$f":"SUM(AU120:AW120)","v":0},null,null,null,{"$f":"SUM(AY120:BA120)","v":0},null,null,null,{"$f":"SUM(BC120:BE120)","v":0},null,null,null,{"$f":"SUM(BG120:BI120)","v":0},null,null,null,{"$f":"SUM(BK120:BM120)","v":0},null,null,null,{"$f":"SUM(BO120:BQ120)","v":0},null,null,null,{"$f":"SUM(BS120:BU120)","v":0},null,null,null,{"$f":"SUM(BW120:BY120)","v":0},null,null,null,{"$f":"SUM(CA120:CC120)","v":0},null,null,null,{"$f":"SUM(CE120:CG120)","v":0},null,null,null,{"$f":"SUM(CI120:CK120)","v":0},null,null,null,{"$f":"SUM(CM120:CO120)","v":0},null,null,null,{"$f":"SUM(CQ120:CS120)","v":0},null,null,null,{"$f":"SUM(CU120:CW120)","v":0},null,null,null,{"$f":"SUM(CY120:DA120)","v":0},null,null,null,{"$f":"SUM(DC120:DE120)","v":0},null,null,null,{"$f":"SUM(DG120:DI120)","v":0},null,null,null,{"$f":"SUM(DK120:DM120)","v":0},null,null,null,{"$f":"SUM(DO120:DQ120)","v":0},{"$f":"SUM(F120+J120+N120+R120+V120+Z120+AD120+AH120+AL120+AP120+AT120+AX120+BB120+BF120+BJ120+BN120+BR120+BV120+BZ120+CD120+CH120+CL120+CP120+CT120+CX120+DB120+DF120+DJ120+DN120+DR120)","v":0},"Depreciation - Vehicles"]
[null,"Other Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
["ak.","Indirect Costs",null,null,null,{"$f":"SUM(C122:E122)","v":0},null,null,null,{"$f":"SUM(G122:I122)","v":0},null,null,null,{"$f":"SUM(K122:M122)","v":0},null,null,null,{"$f":"SUM(O122:Q122)","v":0},null,null,null,{"$f":"SUM(S122:U122)","v":0},null,null,null,{"$f":"SUM(W122:Y122)","v":0},null,null,null,{"$f":"SUM(AA122:AC122)","v":0},null,null,null,{"$f":"SUM(AE122:AG122)","v":0},null,null,null,{"$f":"SUM(AI122:AK122)","v":0},null,null,null,{"$f":"SUM(AM122:AO122)","v":0},null,null,null,{"$f":"SUM(AQ122:AS122)","v":0},null,null,null,{"$f":"SUM(AU122:AW122)","v":0},null,null,null,{"$f":"SUM(AY122:BA122)","v":0},null,null,null,{"$f":"SUM(BC122:BE122)","v":0},null,null,null,{"$f":"SUM(BG122:BI122)","v":0},null,null,null,{"$f":"SUM(BK122:BM122)","v":0},null,null,null,{"$f":"SUM(BO122:BQ122)","v":0},null,null,null,{"$f":"SUM(BS122:BU122)","v":0},null,null,null,{"$f":"SUM(BW122:BY122)","v":0},null,null,null,{"$f":"SUM(CA122:CC122)","v":0},null,null,null,{"$f":"SUM(CE122:CG122)","v":0},null,null,null,{"$f":"SUM(CI122:CK122)","v":0},null,null,null,{"$f":"SUM(CM122:CO122)","v":0},null,null,null,{"$f":"SUM(CQ122:CS122)","v":0},null,null,null,{"$f":"SUM(CU122:CW122)","v":0},null,null,null,{"$f":"SUM(CY122:DA122)","v":0},null,null,null,{"$f":"SUM(DC122:DE122)","v":0},null,null,null,{"$f":"SUM(DG122:DI122)","v":0},null,null,null,{"$f":"SUM(DK122:DM122)","v":0},null,null,null,{"$f":"SUM(DO122:DQ122)","v":0},{"$f":"SUM(F122+J122+N122+R122+V122+Z122+AD122+AH122+AL122+AP122+AT122+AX122+BB122+BF122+BJ122+BN122+BR122+BV122+BZ122+CD122+CH122+CL122+CP122+CT122+CX122+DB122+DF122+DJ122+DN122+DR122)","v":0},"Indirect Costs"]
["al.","TOTAL ADJUSTMENTS FOR DIRECT COSTS",{"$f":"SUM(C72:C122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI72:AI122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO72:BO122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CU72:CU122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F123+J123+N123+R123+V123+Z123+AD123+AH123+AL123+AP123+AT123+AX123+BB123+BF123+BJ123+BN123+BR123+BV123+BZ123+CD123+CH123+CL123+CP123+CT123+CX123+DB123+DF123+DJ123+DN123+DR123)","v":0},"TOTAL ADJUSTMENTS FOR DIRECT COSTS"]
[3,"TOTAL ADJUSTMENTS",{"$f":"SUM(C66+C123)","v":0},{"$f":"SUM(D66+D123)","v":0},{"$f":"SUM(E66+E123)","v":0},{"$f":"SUM(C124:E124)","v":0},{"$f":"SUM(G66+G123)","v":0},{"$f":"SUM(H66+H123)","v":0},{"$f":"SUM(I66+I123)","v":0},{"$f":"SUM(G124:I124)","v":0},{"$f":"SUM(K66+K123)","v":0},{"$f":"SUM(L66+L123)","v":0},{"$f":"SUM(M66+M123)","v":0},{"$f":"SUM(K124:M124)","v":0},{"$f":"SUM(O66+O123)","v":0},{"$f":"SUM(P66+P123)","v":0},{"$f":"SUM(Q66+Q123)","v":0},{"$f":"SUM(O124:Q124)","v":0},{"$f":"SUM(S66+S123)","v":0},{"$f":"SUM(T66+T123)","v":0},{"$f":"SUM(U66+U123)","v":0},{"$f":"SUM(S124:U124)","v":0},{"$f":"SUM(W66+W123)","v":0},{"$f":"SUM(X66+X123)","v":0},{"$f":"SUM(Y66+Y123)","v":0},{"$f":"SUM(W124:Y124)","v":0},{"$f":"SUM(AA66+AA123)","v":0},{"$f":"SUM(AB66+AB123)","v":0},{"$f":"SUM(AC66+AC123)","v":0},{"$f":"SUM(AA124:AC124)","v":0},{"$f":"SUM(AE66+AE123)","v":0},{"$f":"SUM(AF66+AF123)","v":0},{"$f":"SUM(AG66+AG123)","v":0},{"$f":"SUM(AE124:AG124)","v":0},{"$f":"SUM(AI66+AI123)","v":0},{"$f":"SUM(AJ66+AJ123)","v":0},{"$f":"SUM(AK66+AK123)","v":0},{"$f":"SUM(AI124:AK124)","v":0},{"$f":"SUM(AM66+AM123)","v":0},{"$f":"SUM(AN66+AN123)","v":0},{"$f":"SUM(AO66+AO123)","v":0},{"$f":"SUM(AM124:AO124)","v":0},{"$f":"SUM(AQ66+AQ123)","v":0},{"$f":"SUM(AR66+AR123)","v":0},{"$f":"SUM(AS66+AS123)","v":0},{"$f":"SUM(AQ124:AS124)","v":0},{"$f":"SUM(AU66+AU123)","v":0},{"$f":"SUM(AV66+AV123)","v":0},{"$f":"SUM(AW66+AW123)","v":0},{"$f":"SUM(AU124:AW124)","v":0},{"$f":"SUM(AY66+AY123)","v":0},{"$f":"SUM(AZ66+AZ123)","v":0},{"$f":"SUM(BA66+BA123)","v":0},{"$f":"SUM(AY124:BA124)","v":0},{"$f":"SUM(BC66+BC123)","v":0},{"$f":"SUM(BD66+BD123)","v":0},{"$f":"SUM(BE66+BE123)","v":0},{"$f":"SUM(BC124:BE124)","v":0},{"$f":"SUM(BG66+BG123)","v":0},{"$f":"SUM(BH66+BH123)","v":0},{"$f":"SUM(BI66+BI123)","v":0},{"$f":"SUM(BG124:BI124)","v":0},{"$f":"SUM(BK66+BK123)","v":0},{"$f":"SUM(BL66+BL123)","v":0},{"$f":"SUM(BM66+BM123)","v":0},{"$f":"SUM(BK124:BM124)","v":0},{"$f":"SUM(BO66+BO123)","v":0},{"$f":"SUM(BP66+BP123)","v":0},{"$f":"SUM(BQ66+BQ123)","v":0},{"$f":"SUM(BO124:BQ124)","v":0},{"$f":"SUM(BS66+BS123)","v":0},{"$f":"SUM(BT66+BT123)","v":0},{"$f":"SUM(BU66+BU123)","v":0},{"$f":"SUM(BS124:BU124)","v":0},{"$f":"SUM(BW66+BW123)","v":0},{"$f":"SUM(BX66+BX123)","v":0},{"$f":"SUM(BY66+BY123)","v":0},{"$f":"SUM(BW124:BY124)","v":0},{"$f":"SUM(CA66+CA123)","v":0},{"$f":"SUM(CB66+CB123)","v":0},{"$f":"SUM(CC66+CC123)","v":0},{"$f":"SUM(CA124:CC124)","v":0},{"$f":"SUM(CE66+CE123)","v":0},{"$f":"SUM(CF66+CF123)","v":0},{"$f":"SUM(CG66+CG123)","v":0},{"$f":"SUM(CE124:CG124)","v":0},{"$f":"SUM(CI66+CI123)","v":0},{"$f":"SUM(CJ66+CJ123)","v":0},{"$f":"SUM(CK66+CK123)","v":0},{"$f":"SUM(CI124:CK124)","v":0},{"$f":"SUM(CM66+CM123)","v":0},{"$f":"SUM(CN66+CN123)","v":0},{"$f":"SUM(CO66+CO123)","v":0},{"$f":"SUM(CM124:CO124)","v":0},{"$f":"SUM(CQ66+CQ123)","v":0},{"$f":"SUM(CR66+CR123)","v":0},{"$f":"SUM(CS66+CS123)","v":0},{"$f":"SUM(CQ124:CS124)","v":0},{"$f":"SUM(CU66+CU123)","v":0},{"$f":"SUM(CV66+CV123)","v":0},{"$f":"SUM(CW66+CW123)","v":0},{"$f":"SUM(CU124:CW124)","v":0},{"$f":"SUM(CY66+CY123)","v":0},{"$f":"SUM(CZ66+CZ123)","v":0},{"$f":"SUM(DA66+DA123)","v":0},{"$f":"SUM(CY124:DA124)","v":0},{"$f":"SUM(DC66+DC123)","v":0},{"$f":"SUM(DD66+DD123)","v":0},{"$f":"SUM(DE66+DE123)","v":0},{"$f":"SUM(DC124:DE124)","v":0},{"$f":"SUM(DG66+DG123)","v":0},{"$f":"SUM(DH66+DH123)","v":0},{"$f":"SUM(DI66+DI123)","v":0},{"$f":"SUM(DG124:DI124)","v":0},{"$f":"SUM(DK66+DK123)","v":0},{"$f":"SUM(DL66+DL123)","v":0},{"$f":"SUM(DM66+DM123)","v":0},{"$f":"SUM(DK124:DM124)","v":0},{"$f":"SUM(DO66+DO123)","v":0},{"$f":"SUM(DP66+DP123)","v":0},{"$f":"SUM(DQ66+DQ123)","v":0},{"$f":"SUM(DO124:DQ124)","v":0},{"$f":"SUM(F124+J124+N124+R124+V124+Z124+AD124+AH124+AL124+AP124+AT124+AX124+BB124+BF124+BJ124+BN124+BR124+BV124+BZ124+CD124+CH124+CL124+CP124+CT124+CX124+DB124+DF124+DJ124+DN124+DR124)","v":0},"TOTAL ADJUSTMENTS"]

{"sheet":"(11) PH Cost Allocation","index":10,"n_rows":363,"n_cols":36,"rows_kept":363,"cut":false,"hidden":false,"merged":[[358,1,358,2],[360,1,360,2],[361,1,361,2],[362,1,362,2],[357,1,357,2],[0,0,0,3],[1,0,1,3],[351,1,351,2],[356,1,356,2],[352,1,352,2],[353,1,353,2],[11,1,11,5],[13,1,13,5],[45,1,45,5],[78,1,78,5],[255,1,255,5],[44,0,44,1],[76,0,76,1]]}
["Department of Health Care Services "]
["Partial Hospitalization (PH) - Cost Allocation "]
[]
["County",{"$f":"+'(1) Provider Info and Cert'!B6","v":0}]
["Provider Name",{"$f":"+'(1) Provider Info and Cert'!B7","v":0}]
["DMC #",{"$f":"+'(1) Provider Info and Cert'!B14","v":0}]
["Provider #",{"$f":"+'(1) Provider Info and Cert'!B15","v":0}]
["NPI #",{"$f":"+'(1) Provider Info and Cert'!B16","v":0}]
[null,null,"TOTAL","NON SUD","SUD NON PH","SUD PH"]
["A.","TOTAL GENERAL LEDGER COSTS (ALL COST CENTERS)",{"$f":"+'(2) Overall Cost Summary'!B22","v":0},{"$f":"+'(2) Overall Cost Summary'!B27","v":0},{"$f":"SUM(C10-D10-F10)","v":0},{"$f":"+'(2) Overall Cost Summary'!B16","v":0}]
["B.","PERCENTAGES",{"$f":"SUM(D11:F11)","v":0},{"$f":"(IF(D10=0,0,(SUM(D10/$C10))))","v":0},{"$f":"IF(E10=0,0,(SUM(E10/$C10)))","v":0},{"$f":"IF(F10=0,0,(SUM(F10/$C10)))","v":0},"Check Point"]
["1.","TOTAL PH SUBSTANCE USE DISORDER SERVICES",null,null,null,null,{"$f":"+F10","v":0},{"$f":"IF(G12='(3) Overall Detailed Costs'!C175,\"Match\",\"Error\")","v":"Match"},{"$f":"IF(H12=\"Error\",\"Please review Tab 3 of the data entry portion\",\"\")","v":""}]
[null,null,"PRIVATE","DMC","NON-DMC","TOTAL"]
["2.","ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS (BY SERVICE PROVIDED)"]
["a.","PH Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!C$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!D$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!E$66","v":0},{"$f":"SUM(C15:E15)","v":0}]
["b.","PH Case Management - Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!G66","v":0},{"$f":"'(10) PH Detailed Adjustments'!H66","v":0},{"$f":"'(10) PH Detailed Adjustments'!I66","v":0},{"$f":"SUM(C16:E16)","v":0}]
["c.","PH Physician Consultation - Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!K66","v":0},{"$f":"'(10) PH Detailed Adjustments'!L66","v":0},{"$f":"'(10) PH Detailed Adjustments'!M66","v":0},0]
["d.","PH Recovery Services - Individual Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!O66","v":0},{"$f":"'(10) PH Detailed Adjustments'!P66","v":0},{"$f":"'(10) PH Detailed Adjustments'!Q66","v":0},0]
["e.","PH Recovery Services - Group Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!S66","v":0},{"$f":"'(10) PH Detailed Adjustments'!T66","v":0},{"$f":"'(10) PH Detailed Adjustments'!U66","v":0},0]
["f.","PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!W66","v":0},{"$f":"'(10) PH Detailed Adjustments'!X66","v":0},{"$f":"'(10) PH Detailed Adjustments'!Y66","v":0},0]
["g.","PH Recovery Services - Case Management Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!AA66","v":0},{"$f":"'(10) PH Detailed Adjustments'!AB66","v":0},{"$f":"'(10) PH Detailed Adjustments'!AC66","v":0},0]
["h.","PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!AE66","v":0},{"$f":"'(10) PH Detailed Adjustments'!AF66","v":0},{"$f":"'(10) PH Detailed Adjustments'!AG66","v":0},0]
["i.","PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!AI66","v":0},{"$f":"'(10) PH Detailed Adjustments'!AJ66","v":0},{"$f":"'(10) PH Detailed Adjustments'!AK66","v":0},0]
["j.","PH Medication Assisted Treatment Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!AM66","v":0},{"$f":"'(10) PH Detailed Adjustments'!AN66","v":0},{"$f":"'(10) PH Detailed Adjustments'!AO66","v":0},0]
["k.","PH Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!AQ$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!AR$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!AS$66","v":0},0]
["l.","PH Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!AU$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!AV$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!AW$66","v":0},0]
["m.","PH Medication Assisted Treatment - Dosing Naloxone Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!AY$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!AZ$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!BA$66","v":0},0]
["n.","PH Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!BC$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!BD$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!BE$66","v":0},0]
["o.","PH Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!BG$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!BH$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!BI$66","v":0},0]
["p.","PH Perinatal",{"$f":"'(10) PH Detailed Adjustments'!BK66","v":0},{"$f":"'(10) PH Detailed Adjustments'!BL66","v":0},{"$f":"'(10) PH Detailed Adjustments'!BM66","v":0},0]
["q.","PH Case Management Perinatal",{"$f":"'(10) PH Detailed Adjustments'!BO66","v":0},{"$f":"'(10) PH Detailed Adjustments'!BP66","v":0},{"$f":"'(10) PH Detailed Adjustments'!BQ66","v":0},0]
["r.","PH Physician Consultation Perinatal",{"$f":"'(10) PH Detailed Adjustments'!BS66","v":0},{"$f":"'(10) PH Detailed Adjustments'!BT66","v":0},{"$f":"'(10) PH Detailed Adjustments'!BU66","v":0},0]
["s.","PH Recovery Services - Individual Perinatal",{"$f":"'(10) PH Detailed Adjustments'!BW66","v":0},{"$f":"'(10) PH Detailed Adjustments'!BX66","v":0},{"$f":"'(10) PH Detailed Adjustments'!BY66","v":0},0]
["t.","PH Recovery Services - Group Perinatal",{"$f":"'(10) PH Detailed Adjustments'!CA66","v":0},{"$f":"'(10) PH Detailed Adjustments'!CB66","v":0},{"$f":"'(10) PH Detailed Adjustments'!CC66","v":0},0]
["u.","PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",{"$f":"'(10) PH Detailed Adjustments'!CE66","v":0},{"$f":"'(10) PH Detailed Adjustments'!CF66","v":0},{"$f":"'(10) PH Detailed Adjustments'!CG66","v":0},0]
["v.","PH Recovery Services - Case Management Perinatal",{"$f":"'(10) PH Detailed Adjustments'!CI66","v":0},{"$f":"'(10) PH Detailed Adjustments'!CJ66","v":0},{"$f":"'(10) PH Detailed Adjustments'!CK66","v":0},0]
["w.","PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",{"$f":"'(10) PH Detailed Adjustments'!CM66","v":0},{"$f":"'(10) PH Detailed Adjustments'!CN66","v":0},{"$f":"'(10) PH Detailed Adjustments'!CO66","v":0},0]
["x.","PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",{"$f":"'(10) PH Detailed Adjustments'!CQ66","v":0},{"$f":"'(10) PH Detailed Adjustments'!CR66","v":0},{"$f":"'(10) PH Detailed Adjustments'!CS66","v":0},0]
["y.","PH Medication Assisted Treatment Perinatal",{"$f":"'(10) PH Detailed Adjustments'!CU66","v":0},{"$f":"'(10) PH Detailed Adjustments'!CV66","v":0},{"$f":"'(10) PH Detailed Adjustments'!CW66","v":0},0]
["z.","PH Medication Assisted Treatment - Dosing Buprenorphine Perinatal",{"$f":"'(10) PH Detailed Adjustments'!CY$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!CZ$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!DA$66","v":0},0]
["aa.","PH Medication Assisted Treatment - Dosing Disulfiram Perinatal",{"$f":"'(10) PH Detailed Adjustments'!DC$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!DD$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!DE$66","v":0},0]
["ab.","PH Medication Assisted Treatment - Dosing Naloxone Perinatal",{"$f":"'(10) PH Detailed Adjustments'!DG$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!DH$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!DI$66","v":0},0]
["ac.","PH Medication Assisted Treatment - Dosing Vivitrol Perinatal",{"$f":"'(10) PH Detailed Adjustments'!DK$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!DL$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!DM$66","v":0},0]
["ad.","PH Medication Assisted Treatment - Dosing Acamprosate Perinatal",{"$f":"'(10) PH Detailed Adjustments'!DO$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!DP$66","v":0},{"$f":"'(10) PH Detailed Adjustments'!DQ$66","v":0},0]
["TOTAL ADJUSTMENTS FOR DMC UNREIMSBURSABLE COSTS",null,{"$f":"SUM(C15:C44)","v":0},{"$f":"SUM(D15:D44)","v":0},{"$f":"SUM(E15:E44)","v":0},{"$f":"SUM(F15:F44)","v":0}]
["3.","ADJUSTMENTS FOR DIRECT COSTS (IDENTIFY BY SERVICE PROVIDED)"]
["a.","PH Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!C123","v":0},{"$f":"'(10) PH Detailed Adjustments'!D123","v":0},{"$f":"'(10) PH Detailed Adjustments'!E123","v":0},{"$f":"SUM(C47:E47)","v":0}]
["b.","PH Case Management - Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!G123","v":0},{"$f":"'(10) PH Detailed Adjustments'!H123","v":0},{"$f":"'(10) PH Detailed Adjustments'!I123","v":0},0]
["c.","PH Physician Consultation - Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!K123","v":0},{"$f":"'(10) PH Detailed Adjustments'!L123","v":0},{"$f":"'(10) PH Detailed Adjustments'!M123","v":0},0]
["d.","PH Recovery Services - Individual Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!O123","v":0},{"$f":"'(10) PH Detailed Adjustments'!P123","v":0},{"$f":"'(10) PH Detailed Adjustments'!Q123","v":0},0]
["e.","PH Recovery Services - Group Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!S123","v":0},{"$f":"'(10) PH Detailed Adjustments'!T123","v":0},{"$f":"'(10) PH Detailed Adjustments'!U123","v":0},0]
["f.","PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!W123","v":0},{"$f":"'(10) PH Detailed Adjustments'!X123","v":0},{"$f":"'(10) PH Detailed Adjustments'!Y123","v":0},0]
["g.","PH Recovery Services - Case Management Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!AA123","v":0},{"$f":"'(10) PH Detailed Adjustments'!AB123","v":0},{"$f":"'(10) PH Detailed Adjustments'!AC123","v":0},0]
["h.","PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!AE123","v":0},{"$f":"'(10) PH Detailed Adjustments'!AF123","v":0},{"$f":"'(10) PH Detailed Adjustments'!AG123","v":0},0]
["i.","PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!AI123","v":0},{"$f":"'(10) PH Detailed Adjustments'!AJ123","v":0},{"$f":"'(10) PH Detailed Adjustments'!AK123","v":0},0]
["j.","PH Medication Assisted Treatment Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!AM123","v":0},{"$f":"'(10) PH Detailed Adjustments'!AN123","v":0},{"$f":"'(10) PH Detailed Adjustments'!AO123","v":0},0]
["k.","PH Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!AQ$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!AR$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!AS$123","v":0},0]
["l.","PH Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!AU$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!AV$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!AW$123","v":0},0]
["m.","PH Medication Assisted Treatment - Dosing Naloxone Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!AY$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!AZ$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!BA$123","v":0},0]
["n.","PH Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!BC$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!BD$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!BE$123","v":0},0]
["o.","PH Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",{"$f":"'(10) PH Detailed Adjustments'!BG$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!BH$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!BI$123","v":0},0]
["p.","PH Perinatal",{"$f":"'(10) PH Detailed Adjustments'!BK$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!BL$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!BM$123","v":0},0]
["q.","PH Case Management Perinatal",{"$f":"'(10) PH Detailed Adjustments'!BO123","v":0},{"$f":"'(10) PH Detailed Adjustments'!BP123","v":0},{"$f":"'(10) PH Detailed Adjustments'!BQ123","v":0},0]
["r.","PH Physician Consultation Perinatal",{"$f":"'(10) PH Detailed Adjustments'!BS123","v":0},{"$f":"'(10) PH Detailed Adjustments'!BT123","v":0},{"$f":"'(10) PH Detailed Adjustments'!BU123","v":0},0]
["s.","PH Recovery Services - Individual Perinatal",{"$f":"'(10) PH Detailed Adjustments'!BW123","v":0},{"$f":"'(10) PH Detailed Adjustments'!BX123","v":0},{"$f":"'(10) PH Detailed Adjustments'!BY123","v":0},0]
["t.","PH Recovery Services - Group Perinatal",{"$f":"'(10) PH Detailed Adjustments'!CA123","v":0},{"$f":"'(10) PH Detailed Adjustments'!CB123","v":0},{"$f":"'(10) PH Detailed Adjustments'!CC123","v":0},0]
["u.","PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",{"$f":"'(10) PH Detailed Adjustments'!CE123","v":0},{"$f":"'(10) PH Detailed Adjustments'!CF123","v":0},{"$f":"'(10) PH Detailed Adjustments'!CG123","v":0},0]
["v.","PH Recovery Services - Case Management Perinatal",{"$f":"'(10) PH Detailed Adjustments'!CI123","v":0},{"$f":"'(10) PH Detailed Adjustments'!CJ123","v":0},{"$f":"'(10) PH Detailed Adjustments'!CK123","v":0},0]
["w.","PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",{"$f":"'(10) PH Detailed Adjustments'!CM123","v":0},{"$f":"'(10) PH Detailed Adjustments'!CN123","v":0},{"$f":"'(10) PH Detailed Adjustments'!CO123","v":0},0]
["x.","PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",{"$f":"'(10) PH Detailed Adjustments'!CQ123","v":0},{"$f":"'(10) PH Detailed Adjustments'!CR123","v":0},{"$f":"'(10) PH Detailed Adjustments'!CS123","v":0},0]
["y.","PH Medication Assisted Treatment Perinatal",{"$f":"'(10) PH Detailed Adjustments'!CU123","v":0},{"$f":"'(10) PH Detailed Adjustments'!CV123","v":0},{"$f":"'(10) PH Detailed Adjustments'!CW123","v":0},0]
["z.","PH Medication Assisted Treatment - Dosing Buprenorphine Perinatal",{"$f":"'(10) PH Detailed Adjustments'!CY$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!CZ$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!DA$123","v":0},0]
["aa.","PH Medication Assisted Treatment - Dosing Disulfiram Perinatal",{"$f":"'(10) PH Detailed Adjustments'!DC$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!DD$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!DE$123","v":0},0]
["ab.","PH Medication Assisted Treatment - Dosing Naloxone Perinatal",{"$f":"'(10) PH Detailed Adjustments'!DG$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!DH$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!DI$123","v":0},0]
["ac.","PH Medication Assisted Treatment - Dosing Vivitrol Perinatal",{"$f":"'(10) PH Detailed Adjustments'!DK$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!DL$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!DM$123","v":0},0]
["ad.","PH Medication Assisted Treatment - Dosing Acamprosate Perinatal",{"$f":"'(10) PH Detailed Adjustments'!DO$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!DP$123","v":0},{"$f":"'(10) PH Detailed Adjustments'!DQ$123","v":0},0]
["TOTAL ADJUSTMENTS FOR DIRECT COSTS",null,{"$f":"SUM(C47:C76)","v":0},{"$f":"SUM(D47:D76)","v":0},{"$f":"SUM(E47:E76)","v":0},{"$f":"SUM(F47:F76)","v":0}]
["4.","TOTAL ADJUSTMENTS",{"$f":"C45+C77","v":0},{"$f":"D45+D77","v":0},{"$f":"E45+E77","v":0},{"$f":"F45+F77","v":0}]
["5.","ADJUSTED PH GROSS COSTS TO BE DISTRIBUTED",null,null,null,null,{"$f":"+F10-F78","v":0}]
["6.","ALLOCATE COSTS BETWEEN DIFFERENT MODALITIES","PH NP","PH CM NP","PH PC NP","PH RC I NP","PH RC G NP","PH RS - RM / SAA - NP","PH RS CM NP","PH 1WM - AWM w/o EOSM NP","PH 2WM - AWM w EOSM NP","PH MAT NP","PH MAT DB NP","PH MAT DD NP","PH MAT DN NP","PH MAT DV NP","PH MAT DA NP","PH P","PH CM P","PH PC P","PH RS I P","PH RS G P","PH RS- RM / SAA - P","PH RS CM P","PH 1WM - AWM w/o EOSM P","PH 2WM - AWM w EOSM P","PH MAT P","PH MAT DB P","PH MAT DD P","PH MAT DN P","PH MAT DV P","PH MAT DA P","Total Non-Dosing","Total Dosing"]
["a.","PH Units of Service",{"$f":"$J320","v":0},{"$f":"$J321","v":0},{"$f":"$J322","v":0},{"$f":"$J323","v":0},{"$f":"$J324","v":0},{"$f":"$J325","v":0},{"$f":"$J326","v":0},{"$f":"$J327","v":0},{"$f":"$J328","v":0},{"$f":"$J329","v":0},{"$f":"$J330","v":0},{"$f":"$J331","v":0},{"$f":"$J332","v":0},{"$f":"$J333","v":0},{"$f":"$J334","v":0},{"$f":"$J335","v":0},{"$f":"$J336","v":0},{"$f":"$J337","v":0},{"$f":"$J338","v":0},{"$f":"$J339","v":0},{"$f":"$J340","v":0},{"$f":"$J341","v":0},{"$f":"$J342","v":0},{"$f":"$J343","v":0},{"$f":"$J344","v":0},{"$f":"$J345","v":0},{"$f":"$J346","v":0},{"$f":"$J347","v":0},{"$f":"$J348","v":0},{"$f":"$J349","v":0},{"$f":"SUM($C81:$L81,$R81:$AA81)","v":0},{"$f":"SUM($M81:$Q81,$AB81:$AF81)","v":0}]
["b.","DMC Billing Unit of Services: 15 Minutes, Per Day, or Dosing",1,15,15,15,15,15,15,1,1,15,1,1,1,1,1,1,15,15,15,15,15,15,1,1,15,1,1,1,1,1]
["c.","Direct staff hours",{"$f":"IF(C81>0,C81*(C82/60),0)","v":0},{"$f":"IF(D81>0,D81*(D82/60),0)","v":0},0,0,0,0,0,0,{"$f":"IF(K81>0,K81*(K82/60),0)","v":0},{"$f":"IF(L81>0,L81*(L82/60),0)","v":0},null,null,null,null,null,{"$f":"IF(R81>0,R81*(R82/60),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM($C83:$L83,$R83:$AA83)","v":0}]
["d.","Compute percentages",{"$f":"IF(C81>0,C83/$AG83,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(R81>0,R83/$AG83,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM($C84:$L84,$R84:$AA84)","v":0},null,"Check Point"]
["e.","Direct Dosing costs or Allocated Non Dosing costs",{"$f":"SUM(C84*$G$79)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"F57","v":0},{"$f":"F58","v":0},{"$f":"F59","v":0},{"$f":"F60","v":0},{"$f":"F61","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"F72","v":0},{"$f":"F73","v":0},{"$f":"F74","v":0},{"$f":"F75","v":0},{"$f":"F76","v":0},{"$f":"SUM($C85:$L85,$R85:$AA85)","v":0},{"$f":"SUM($M85:$Q85,$AB85:$AF85)","v":0},{"$f":"IF(AG85=G79,\"Match\",\"Error\")","v":"Match"},{"$f":"IF(AI85=\"Error\",\"Please review Tab 10 of the data entry portion\",\"\")","v":""}]
["7.","Allocated PH Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C320","v":0},{"$f":"$F320","v":0},{"$f":"$I320","v":0},{"$f":"SUM(C87:E87)","v":0}]
["b.","Compute percentages",{"$f":"IF(C87>0,C87/$F87,0)","v":0},{"$f":"IF(D87>0,D87/$F87,0)","v":0},{"$f":"IF(E87>0,E87/$F87,0)","v":0},{"$f":"SUM(C88:E88)","v":0}]
["c.","Allocate costs",{"$f":"$C$85*C88","v":0},{"$f":"$C$85*D88","v":0},{"$f":"$C$85*E88","v":0},{"$f":"SUM(C89:E89)","v":0}]
["d.","Distribute direct costs",{"$f":"$C47","v":0},{"$f":"$D47","v":0},{"$f":"$E47","v":0},{"$f":"SUM(C90:E90)","v":0}]
["e.","Subtotal",{"$f":"SUM(C89:C90)","v":0},{"$f":"SUM(D89:D90)","v":0},{"$f":"SUM(E89:E90)","v":0},{"$f":"SUM(F89:F90)","v":0}]
["8.","Allocated PH Case Management Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C321","v":0},{"$f":"$F321","v":0},{"$f":"$I321","v":0},{"$f":"SUM(C93:E93)","v":0}]
["b.","Compute percentages",{"$f":"IF(C93>0,C93/$F93,0)","v":0},{"$f":"IF(D93>0,D93/$F93,0)","v":0},{"$f":"IF(E93>0,E93/$F93,0)","v":0},{"$f":"SUM(C94:E94)","v":0}]
["c.","Allocate costs",{"$f":"$D$85*C94","v":0},{"$f":"$D$85*D94","v":0},{"$f":"$D$85*E94","v":0},{"$f":"SUM(C95:E95)","v":0}]
["d.","Distribute direct costs",{"$f":"$C48","v":0},{"$f":"$D48","v":0},{"$f":"$E48","v":0},{"$f":"SUM(C96:E96)","v":0}]
["e.","Subtotal",{"$f":"SUM(C95:C96)","v":0},{"$f":"SUM(D95:D96)","v":0},{"$f":"SUM(E95:E96)","v":0},{"$f":"SUM(F95:F96)","v":0}]
["9.","Allocated PH Physician Consultation Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C322","v":0},{"$f":"$F322","v":0},{"$f":"$I322","v":0},{"$f":"SUM(C99:E99)","v":0}]
["b.","Compute percentages",{"$f":"IF(C99>0,C99/$F99,0)","v":0},{"$f":"IF(D99>0,D99/$F99,0)","v":0},{"$f":"IF(E99>0,E99/$F99,0)","v":0},{"$f":"SUM(C100:E100)","v":0}]
["c.","Allocate costs",{"$f":"$E$85*C100","v":0},{"$f":"$E$85*D100","v":0},{"$f":"$E$85*E100","v":0},{"$f":"SUM(C101:E101)","v":0}]
["d.","Distribute direct costs",{"$f":"$C49","v":0},{"$f":"$D49","v":0},{"$f":"$E49","v":0},{"$f":"SUM(C102:E102)","v":0}]
["e.","Subtotal",{"$f":"SUM(C101:C102)","v":0},{"$f":"SUM(D101:D102)","v":0},{"$f":"SUM(E101:E102)","v":0},{"$f":"SUM(F101:F102)","v":0}]
["10.","Allocated PH Recovery Services - Individual Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C323","v":0},{"$f":"$F323","v":0},{"$f":"$I323","v":0},{"$f":"SUM(C105:E105)","v":0}]
["b.","Compute percentages",{"$f":"IF(C105>0,C105/$F105,0)","v":0},{"$f":"IF(D105>0,D105/$F105,0)","v":0},{"$f":"IF(E105>0,E105/$F105,0)","v":0},{"$f":"SUM(C106:E106)","v":0}]
["c.","Allocate costs",{"$f":"$F$85*C106","v":0},{"$f":"$F$85*D106","v":0},{"$f":"$F$85*E106","v":0},{"$f":"SUM(C107:E107)","v":0}]
["d.","Distribute direct costs",{"$f":"$C50","v":0},{"$f":"$D50","v":0},{"$f":"$E50","v":0},{"$f":"SUM(C108:E108)","v":0}]
["e.","Subtotal",{"$f":"SUM(C107:C108)","v":0},{"$f":"SUM(D107:D108)","v":0},{"$f":"SUM(E107:E108)","v":0},{"$f":"SUM(F107:F108)","v":0}]
["11.","Allocated PH Recovery Services - Group Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C324","v":0},{"$f":"$F324","v":0},{"$f":"$I324","v":0},{"$f":"SUM(C111:E111)","v":0}]
["b.","Compute percentages",{"$f":"IF(C111>0,C111/$F111,0)","v":0},{"$f":"IF(D111>0,D111/$F111,0)","v":0},{"$f":"IF(E111>0,E111/$F111,0)","v":0},{"$f":"SUM(C112:E112)","v":0}]
["c.","Allocate costs",{"$f":"$G$85*C112","v":0},{"$f":"$G$85*D112","v":0},{"$f":"$G$85*E112","v":0},{"$f":"SUM(C113:E113)","v":0}]
["d.","Distribute direct costs",{"$f":"$C51","v":0},{"$f":"$D51","v":0},{"$f":"$E51","v":0},{"$f":"SUM(C114:E114)","v":0}]
["e.","Subtotal",{"$f":"SUM(C113:C114)","v":0},{"$f":"SUM(D113:D114)","v":0},{"$f":"SUM(E113:E114)","v":0},{"$f":"SUM(F113:F114)","v":0}]
["12.","Allocated PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C325","v":0},{"$f":"$F325","v":0},{"$f":"$I325","v":0},{"$f":"SUM(C117:E117)","v":0}]
["b.","Compute percentages",{"$f":"IF(C117>0,C117/$F117,0)","v":0},{"$f":"IF(D117>0,D117/$F117,0)","v":0},{"$f":"IF(E117>0,E117/$F117,0)","v":0},{"$f":"SUM(C118:E118)","v":0}]
["c.","Allocate costs",{"$f":"$H$85*C118","v":0},{"$f":"$H$85*D118","v":0},{"$f":"$H$85*E118","v":0},{"$f":"SUM(C119:E119)","v":0}]
["d.","Distribute direct costs",{"$f":"$C52","v":0},{"$f":"$D52","v":0},{"$f":"$E52","v":0},{"$f":"SUM(C120:E120)","v":0}]
["e.","Subtotal",{"$f":"SUM(C119:C120)","v":0},{"$f":"SUM(D119:D120)","v":0},{"$f":"SUM(E119:E120)","v":0},{"$f":"SUM(F119:F120)","v":0}]
["13.","Allocated PH Recovery Services - Case Management Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C326","v":0},{"$f":"$F326","v":0},{"$f":"$I326","v":0},{"$f":"SUM(C123:E123)","v":0}]
["b.","Compute percentages",{"$f":"IF(C123>0,C123/$F123,0)","v":0},{"$f":"IF(D123>0,D123/$F123,0)","v":0},{"$f":"IF(E123>0,E123/$F123,0)","v":0},{"$f":"SUM(C124:E124)","v":0}]
["c.","Allocate costs",{"$f":"$I$85*C124","v":0},{"$f":"$I$85*D124","v":0},{"$f":"$I$85*E124","v":0},{"$f":"SUM(C125:E125)","v":0}]
["d.","Distribute direct costs",{"$f":"$C53","v":0},{"$f":"$D53","v":0},{"$f":"$E53","v":0},{"$f":"SUM(C126:E126)","v":0}]
["e.","Subtotal",{"$f":"SUM(C125:C126)","v":0},{"$f":"SUM(D125:D126)","v":0},{"$f":"SUM(E125:E126)","v":0},{"$f":"SUM(F125:F126)","v":0}]
["14.","Allocated PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C327","v":0},{"$f":"$F327","v":0},{"$f":"$I327","v":0},{"$f":"SUM(C129:E129)","v":0}]
["b.","Compute percentages",{"$f":"IF(C129>0,C129/$F129,0)","v":0},{"$f":"IF(D129>0,D129/$F129,0)","v":0},{"$f":"IF(E129>0,E129/$F129,0)","v":0},{"$f":"SUM(C130:E130)","v":0}]
["c.","Allocate costs",{"$f":"$J$85*C130","v":0},{"$f":"$J$85*D130","v":0},{"$f":"$J$85*E130","v":0},{"$f":"SUM(C131:E131)","v":0}]
["d.","Distribute direct costs",{"$f":"$C54","v":0},{"$f":"$D54","v":0},{"$f":"$E54","v":0},{"$f":"SUM(C132:E132)","v":0}]
["e.","Subtotal",{"$f":"SUM(C131:C132)","v":0},{"$f":"SUM(D131:D132)","v":0},{"$f":"SUM(E131:E132)","v":0},{"$f":"SUM(F131:F132)","v":0}]
["15.","Allocated PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C328","v":0},{"$f":"$F328","v":0},{"$f":"$I328","v":0},{"$f":"SUM(C135:E135)","v":0}]
["b.","Compute percentages",{"$f":"IF(C135>0,C135/$F135,0)","v":0},{"$f":"IF(D135>0,D135/$F135,0)","v":0},{"$f":"IF(E135>0,E135/$F135,0)","v":0},{"$f":"SUM(C136:E136)","v":0}]
["c.","Allocate costs",{"$f":"$K$85*C136","v":0},{"$f":"$K$85*D136","v":0},{"$f":"$K$85*E136","v":0},{"$f":"SUM(C137:E137)","v":0}]
["d.","Distribute direct costs",{"$f":"$C55","v":0},{"$f":"$D55","v":0},{"$f":"$E55","v":0},{"$f":"SUM(C138:E138)","v":0}]
["e.","Subtotal",{"$f":"SUM(C137:C138)","v":0},{"$f":"SUM(D137:D138)","v":0},{"$f":"SUM(E137:E138)","v":0},{"$f":"SUM(F137:F138)","v":0}]
["16.","Allocated PH Medication Assisted Treatment Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C329","v":0},{"$f":"$F329","v":0},{"$f":"$I329","v":0},{"$f":"SUM(C141:E141)","v":0}]
["b.","Compute percentages",{"$f":"IF(C141>0,C141/$F141,0)","v":0},{"$f":"IF(D141>0,D141/$F141,0)","v":0},{"$f":"IF(E141>0,E141/$F141,0)","v":0},{"$f":"SUM(C142:E142)","v":0}]
["c.","Allocate costs",{"$f":"$L$85*C142","v":0},{"$f":"$L$85*D142","v":0},{"$f":"$L$85*E142","v":0},{"$f":"SUM(C143:E143)","v":0}]
["d.","Distribute direct costs",{"$f":"$C56","v":0},{"$f":"$D56","v":0},{"$f":"$E56","v":0},{"$f":"SUM(C144:E144)","v":0}]
["e.","Subtotal",{"$f":"SUM(C143:C144)","v":0},{"$f":"SUM(D143:D144)","v":0},{"$f":"SUM(E143:E144)","v":0},{"$f":"SUM(F143:F144)","v":0}]
["17.","Allocated PH Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C330","v":0},{"$f":"$F330","v":0},{"$f":"$I330","v":0},{"$f":"SUM(C147:E147)","v":0}]
["b.","Compute percentages",{"$f":"IF(C147>0,C147/$F147,0)","v":0},{"$f":"IF(D147>0,D147/$F147,0)","v":0},{"$f":"IF(E147>0,E147/$F147,0)","v":0},{"$f":"SUM(C148:E148)","v":0}]
["c.","Allocate Direct costs",{"$f":"$M$85*C148","v":0},{"$f":"$M$85*D148","v":0},{"$f":"$M$85*E148","v":0},{"$f":"SUM(C149:E149)","v":0}]
["d.","Subtotal",{"$f":"SUM(C149:C149)","v":0},{"$f":"SUM(D149:D149)","v":0},{"$f":"SUM(E149:E149)","v":0},{"$f":"SUM(F149:F149)","v":0}]
["18.","Allocated PH Medication Assisted Treatment - Dosing Disulfiram Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C331","v":0},{"$f":"$F331","v":0},{"$f":"$I331","v":0},{"$f":"SUM(C152:E152)","v":0}]
["b.","Compute percentages",{"$f":"IF(C152>0,C152/$F152,0)","v":0},{"$f":"IF(D152>0,D152/$F152,0)","v":0},{"$f":"IF(E152>0,E152/$F152,0)","v":0},{"$f":"SUM(C153:E153)","v":0}]
["c.","Allocate Direct costs",{"$f":"$N$85*C153","v":0},{"$f":"$N$85*D153","v":0},{"$f":"$N$85*E153","v":0},{"$f":"SUM(C154:E154)","v":0}]
["d.","Subtotal",{"$f":"SUM(C154:C154)","v":0},{"$f":"SUM(D154:D154)","v":0},{"$f":"SUM(E154:E154)","v":0},{"$f":"SUM(F154:F154)","v":0}]
["19.","Allocated PH Medication Assisted Treatment - Dosing Naloxone Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C332","v":0},{"$f":"$F332","v":0},{"$f":"$I332","v":0},{"$f":"SUM(C157:E157)","v":0}]
["b.","Compute percentages",{"$f":"IF(C157>0,C157/$F157,0)","v":0},{"$f":"IF(D157>0,D157/$F157,0)","v":0},{"$f":"IF(E157>0,E157/$F157,0)","v":0},{"$f":"SUM(C158:E158)","v":0}]
["c.","Allocate Direct costs",{"$f":"$O$85*C158","v":0},{"$f":"$O$85*D158","v":0},{"$f":"$O$85*E158","v":0},{"$f":"SUM(C159:E159)","v":0}]
["d.","Subtotal",{"$f":"SUM(C159:C159)","v":0},{"$f":"SUM(D159:D159)","v":0},{"$f":"SUM(E159:E159)","v":0},{"$f":"SUM(F159:F159)","v":0}]
["20.","Allocated PH Medication Assisted Treatment - Dosing Vivitrol Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C333","v":0},{"$f":"$F333","v":0},{"$f":"$I333","v":0},{"$f":"SUM(C162:E162)","v":0}]
["b.","Compute percentages",{"$f":"IF(C162>0,C162/$F162,0)","v":0},{"$f":"IF(D162>0,D162/$F162,0)","v":0},{"$f":"IF(E162>0,E162/$F162,0)","v":0},{"$f":"SUM(C163:E163)","v":0}]
["c.","Allocate Direct costs",{"$f":"$P$85*C163","v":0},{"$f":"$P$85*D163","v":0},{"$f":"$P$85*E163","v":0},{"$f":"SUM(C164:E164)","v":0}]
["d.","Subtotal",{"$f":"SUM(C164:C164)","v":0},{"$f":"SUM(D164:D164)","v":0},{"$f":"SUM(E164:E164)","v":0},{"$f":"SUM(F164:F164)","v":0}]
["21.","Allocated PH Medication Assisted Treatment - Dosing Acamprosate Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C334","v":0},{"$f":"$F334","v":0},{"$f":"$I334","v":0},{"$f":"SUM(C167:E167)","v":0}]
["b.","Compute percentages",{"$f":"IF(C167>0,C167/$F167,0)","v":0},{"$f":"IF(D167>0,D167/$F167,0)","v":0},{"$f":"IF(E167>0,E167/$F167,0)","v":0},{"$f":"SUM(C168:E168)","v":0}]
["c.","Allocate Direct costs",{"$f":"$Q$85*C168","v":0},{"$f":"$Q$85*D168","v":0},{"$f":"$Q$85*E168","v":0},{"$f":"SUM(C169:E169)","v":0}]
["d.","Subtotal",{"$f":"SUM(C169:C169)","v":0},{"$f":"SUM(D169:D169)","v":0},{"$f":"SUM(E169:E169)","v":0},{"$f":"SUM(F169:F169)","v":0}]
["22.","Allocated PH Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C335","v":0},{"$f":"$F335","v":0},{"$f":"$I335","v":0},{"$f":"SUM(C172:E172)","v":0}]
["b.","Compute percentages",{"$f":"IF(C172>0,C172/$F172,0)","v":0},{"$f":"IF(D172>0,D172/$F172,0)","v":0},{"$f":"IF(E172>0,E172/$F172,0)","v":0},{"$f":"SUM(C173:E173)","v":0}]
["c.","Allocate costs",{"$f":"$R$85*C173","v":0},{"$f":"$R$85*D173","v":0},{"$f":"$R$85*E173","v":0},{"$f":"SUM(C174:E174)","v":0}]
["d.","Distribute direct costs",{"$f":"$C62","v":0},{"$f":"$D62","v":0},{"$f":"$E62","v":0},{"$f":"SUM(C175:E175)","v":0}]
["e.","Subtotal",{"$f":"SUM(C174:C175)","v":0},{"$f":"SUM(D174:D175)","v":0},{"$f":"SUM(E174:E175)","v":0},{"$f":"SUM(F174:F175)","v":0}]
["23.","Allocated PH Case Management Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C336","v":0},{"$f":"$F336","v":0},{"$f":"$I336","v":0},{"$f":"SUM(C178:E178)","v":0}]
["b.","Compute percentages",{"$f":"IF(C178>0,C178/$F178,0)","v":0},{"$f":"IF(D178>0,D178/$F178,0)","v":0},{"$f":"IF(E178>0,E178/$F178,0)","v":0},{"$f":"SUM(C179:E179)","v":0}]
["c.","Allocate costs",{"$f":"$S$85*C179","v":0},{"$f":"$S$85*D179","v":0},{"$f":"$S$85*E179","v":0},{"$f":"SUM(C180:E180)","v":0}]
["d.","Distribute direct costs",{"$f":"$C63","v":0},{"$f":"$D63","v":0},{"$f":"$E63","v":0},{"$f":"SUM(C181:E181)","v":0}]
["e.","Subtotal",{"$f":"SUM(C180:C181)","v":0},{"$f":"SUM(D180:D181)","v":0},{"$f":"SUM(E180:E181)","v":0},{"$f":"SUM(F180:F181)","v":0}]
["24.","Allocated PH Physician Consultation Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C337","v":0},{"$f":"$F337","v":0},{"$f":"$I337","v":0},{"$f":"SUM(C184:E184)","v":0}]
["b.","Compute percentages",{"$f":"IF(C184>0,C184/$F184,0)","v":0},{"$f":"IF(D184>0,D184/$F184,0)","v":0},{"$f":"IF(E184>0,E184/$F184,0)","v":0},{"$f":"SUM(C185:E185)","v":0}]
["c.","Allocate costs",{"$f":"$T$85*C185","v":0},{"$f":"$T$85*D185","v":0},{"$f":"$T$85*E185","v":0},{"$f":"SUM(C186:E186)","v":0}]
["d.","Distribute direct costs",{"$f":"$C64","v":0},{"$f":"$D64","v":0},{"$f":"$E64","v":0},{"$f":"SUM(C187:E187)","v":0}]
["e.","Subtotal",{"$f":"SUM(C186:C187)","v":0},{"$f":"SUM(D186:D187)","v":0},{"$f":"SUM(E186:E187)","v":0},{"$f":"SUM(F186:F187)","v":0}]
["25.","Allocated PH Recovery Services - Individual Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C338","v":0},{"$f":"$F338","v":0},{"$f":"$I338","v":0},{"$f":"SUM(C190:E190)","v":0}]
["b.","Compute percentages",{"$f":"IF(C190>0,C190/$F190,0)","v":0},{"$f":"IF(D190>0,D190/$F190,0)","v":0},{"$f":"IF(E190>0,E190/$F190,0)","v":0},{"$f":"SUM(C191:E191)","v":0}]
["c.","Allocate costs",{"$f":"$U$85*C191","v":0},{"$f":"$U$85*D191","v":0},{"$f":"$U$85*E191","v":0},{"$f":"SUM(C192:E192)","v":0}]
["d.","Distribute direct costs",{"$f":"$C65","v":0},{"$f":"$D65","v":0},{"$f":"$E65","v":0},{"$f":"SUM(C193:E193)","v":0}]
["e.","Subtotal",{"$f":"SUM(C192:C193)","v":0},{"$f":"SUM(D192:D193)","v":0},{"$f":"SUM(E192:E193)","v":0},{"$f":"SUM(F192:F193)","v":0}]
["26.","Allocated PH Recovery Services - Group Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C339","v":0},{"$f":"$F339","v":0},{"$f":"$I339","v":0},{"$f":"SUM(C196:E196)","v":0}]
["b.","Compute percentages",{"$f":"IF(C196>0,C196/$F196,0)","v":0},{"$f":"IF(D196>0,D196/$F196,0)","v":0},{"$f":"IF(E196>0,E196/$F196,0)","v":0},{"$f":"SUM(C197:E197)","v":0}]
["c.","Allocate costs",{"$f":"$V$85*C197","v":0},{"$f":"$V$85*D197","v":0},{"$f":"$V$85*E197","v":0},{"$f":"SUM(C198:E198)","v":0}]
["d.","Distribute direct costs",{"$f":"$C66","v":0},{"$f":"$D66","v":0},{"$f":"$E66","v":0},{"$f":"SUM(C199:E199)","v":0}]
["e.","Subtotal",{"$f":"SUM(C198:C199)","v":0},{"$f":"SUM(D198:D199)","v":0},{"$f":"SUM(E198:E199)","v":0},{"$f":"SUM(F198:F199)","v":0}]
["27.","Allocated PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C340","v":0},{"$f":"$F340","v":0},{"$f":"$I340","v":0},{"$f":"SUM(C202:E202)","v":0}]
["b.","Compute percentages",{"$f":"IF(C202>0,C202/$F202,0)","v":0},{"$f":"IF(D202>0,D202/$F202,0)","v":0},{"$f":"IF(E202>0,E202/$F202,0)","v":0},{"$f":"SUM(C203:E203)","v":0}]
["c.","Allocate costs",{"$f":"$W$85*C203","v":0},{"$f":"$W$85*D203","v":0},{"$f":"$W$85*E203","v":0},{"$f":"SUM(C204:E204)","v":0}]
["d.","Distribute direct costs",{"$f":"$C67","v":0},{"$f":"$D67","v":0},{"$f":"$E67","v":0},{"$f":"SUM(C205:E205)","v":0}]
["e.","Subtotal",{"$f":"SUM(C204:C205)","v":0},{"$f":"SUM(D204:D205)","v":0},{"$f":"SUM(E204:E205)","v":0},{"$f":"SUM(F204:F205)","v":0}]
["28.","Allocated PH Recovery Services - Case Management Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C341","v":0},{"$f":"$F341","v":0},{"$f":"$I341","v":0},{"$f":"SUM(C208:E208)","v":0}]
["b.","Compute percentages",{"$f":"IF(C208>0,C208/$F208,0)","v":0},{"$f":"IF(D208>0,D208/$F208,0)","v":0},{"$f":"IF(E208>0,E208/$F208,0)","v":0},{"$f":"SUM(C209:E209)","v":0}]
["c.","Allocate costs",{"$f":"$X$85*C209","v":0},{"$f":"$X$85*D209","v":0},{"$f":"$X$85*E209","v":0},{"$f":"SUM(C210:E210)","v":0}]
["d.","Distribute direct costs",{"$f":"$C68","v":0},{"$f":"$D68","v":0},{"$f":"$E68","v":0},{"$f":"SUM(C211:E211)","v":0}]
["e.","Subtotal",{"$f":"SUM(C210:C211)","v":0},{"$f":"SUM(D210:D211)","v":0},{"$f":"SUM(E210:E211)","v":0},{"$f":"SUM(F210:F211)","v":0}]
["29.","Allocated PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C342","v":0},{"$f":"$F342","v":0},{"$f":"$I342","v":0},{"$f":"SUM(C214:E214)","v":0}]
["b.","Compute percentages",{"$f":"IF(C214>0,C214/$F214,0)","v":0},{"$f":"IF(D214>0,D214/$F214,0)","v":0},{"$f":"IF(E214>0,E214/$F214,0)","v":0},{"$f":"SUM(C215:E215)","v":0}]
["c.","Allocate costs",{"$f":"$Y$85*C215","v":0},{"$f":"$Y$85*D215","v":0},{"$f":"$Y$85*E215","v":0},{"$f":"SUM(C216:E216)","v":0}]
["d.","Distribute direct costs",{"$f":"$C69","v":0},{"$f":"$D69","v":0},{"$f":"$E69","v":0},{"$f":"SUM(C217:E217)","v":0}]
["e.","Subtotal",{"$f":"SUM(C216:C217)","v":0},{"$f":"SUM(D216:D217)","v":0},{"$f":"SUM(E216:E217)","v":0},{"$f":"SUM(F216:F217)","v":0}]
["30.","Allocated PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C343","v":0},{"$f":"$F343","v":0},{"$f":"$I343","v":0},{"$f":"SUM(C220:E220)","v":0}]
["b.","Compute percentages",{"$f":"IF(C220>0,C220/$F220,0)","v":0},{"$f":"IF(D220>0,D220/$F220,0)","v":0},{"$f":"IF(E220>0,E220/$F220,0)","v":0},{"$f":"SUM(C221:E221)","v":0}]
["c.","Allocate costs",{"$f":"$Z$85*C221","v":0},{"$f":"$Z$85*D221","v":0},{"$f":"$Z$85*E221","v":0},{"$f":"SUM(C222:E222)","v":0}]
["d.","Distribute direct costs",{"$f":"$C70","v":0},{"$f":"$D70","v":0},{"$f":"$E70","v":0},{"$f":"SUM(C223:E223)","v":0}]
["e.","Subtotal",{"$f":"SUM(C222:C223)","v":0},{"$f":"SUM(D222:D223)","v":0},{"$f":"SUM(E222:E223)","v":0},{"$f":"SUM(F222:F223)","v":0}]
["31.","Allocated PH Medication Assisted Treatment Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C344","v":0},{"$f":"$F344","v":0},{"$f":"$I344","v":0},{"$f":"SUM(C226:E226)","v":0}]
["b.","Compute percentages",{"$f":"IF(C226>0,C226/$F226,0)","v":0},{"$f":"IF(D226>0,D226/$F226,0)","v":0},{"$f":"IF(E226>0,E226/$F226,0)","v":0},{"$f":"SUM(C227:E227)","v":0}]
["c.","Allocate costs",{"$f":"$AA$85*C227","v":0},{"$f":"$AA$85*D227","v":0},{"$f":"$AA$85*E227","v":0},{"$f":"SUM(C228:E228)","v":0}]
["d.","Distribute direct costs",{"$f":"$C71","v":0},{"$f":"$D71","v":0},{"$f":"$E71","v":0},{"$f":"SUM(C229:E229)","v":0}]
["e.","Subtotal",{"$f":"SUM(C228:C229)","v":0},{"$f":"SUM(D228:D229)","v":0},{"$f":"SUM(E228:E229)","v":0},{"$f":"SUM(F228:F229)","v":0}]
["32.","Allocated PH Medication Assisted Treatment - Dosing Buprenorphine Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C345","v":0},{"$f":"$F345","v":0},{"$f":"$I345","v":0},{"$f":"SUM(C232:E232)","v":0}]
["b.","Compute percentages",{"$f":"IF(C232>0,C232/$F232,0)","v":0},{"$f":"IF(D232>0,D232/$F232,0)","v":0},{"$f":"IF(E232>0,E232/$F232,0)","v":0},{"$f":"SUM(C233:E233)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AB$85*C233","v":0},{"$f":"$AB$85*D233","v":0},{"$f":"$AB$85*E233","v":0},{"$f":"SUM(C234:E234)","v":0}]
["d.","Subtotal",{"$f":"SUM(C234:C234)","v":0},{"$f":"SUM(D234:D234)","v":0},{"$f":"SUM(E234:E234)","v":0},{"$f":"SUM(F234:F234)","v":0}]
["33.","Allocated PH Medication Assisted Treatment - Dosing Disulfiram Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C346","v":0},{"$f":"$F346","v":0},{"$f":"$I346","v":0},{"$f":"SUM(C237:E237)","v":0}]
["b.","Compute percentages",{"$f":"IF(C237>0,C237/$F237,0)","v":0},{"$f":"IF(D237>0,D237/$F237,0)","v":0},{"$f":"IF(E237>0,E237/$F237,0)","v":0},{"$f":"SUM(C238:E238)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AC$85*C238","v":0},{"$f":"$AC$85*D238","v":0},{"$f":"$AC$85*E238","v":0},{"$f":"SUM(C239:E239)","v":0}]
["d.","Subtotal",{"$f":"SUM(C239:C239)","v":0},{"$f":"SUM(D239:D239)","v":0},{"$f":"SUM(E239:E239)","v":0},{"$f":"SUM(F239:F239)","v":0}]
["34.","Allocated PH Medication Assisted Treatment - Dosing Naloxone Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C347","v":0},{"$f":"$F347","v":0},{"$f":"$I347","v":0},{"$f":"SUM(C242:E242)","v":0}]
["b.","Compute percentages",{"$f":"IF(C242>0,C242/$F242,0)","v":0},{"$f":"IF(D242>0,D242/$F242,0)","v":0},{"$f":"IF(E242>0,E242/$F242,0)","v":0},{"$f":"SUM(C243:E243)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AD$85*C243","v":0},{"$f":"$AD$85*D243","v":0},{"$f":"$AD$85*E243","v":0},{"$f":"SUM(C244:E244)","v":0}]
["d.","Subtotal",{"$f":"SUM(C244:C244)","v":0},{"$f":"SUM(D244:D244)","v":0},{"$f":"SUM(E244:E244)","v":0},{"$f":"SUM(F244:F244)","v":0}]
["35.","Allocated PH Medication Assisted Treatment - Dosing Vivitrol Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C348","v":0},{"$f":"$F348","v":0},{"$f":"$I348","v":0},{"$f":"SUM(C247:E247)","v":0}]
["b.","Compute percentages",{"$f":"IF(C247>0,C247/$F247,0)","v":0},{"$f":"IF(D247>0,D247/$F247,0)","v":0},{"$f":"IF(E247>0,E247/$F247,0)","v":0},{"$f":"SUM(C248:E248)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AE$85*C248","v":0},{"$f":"$AE$85*D248","v":0},{"$f":"$AE$85*E248","v":0},{"$f":"SUM(C249:E249)","v":0}]
["d.","Subtotal",{"$f":"SUM(C249:C249)","v":0},{"$f":"SUM(D249:D249)","v":0},{"$f":"SUM(E249:E249)","v":0},{"$f":"SUM(F249:F249)","v":0}]
["36.","Allocated PH Medication Assisted Treatment - Dosing Acamprosate Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C349","v":0},{"$f":"$F349","v":0},{"$f":"$I349","v":0},{"$f":"SUM(C252:E252)","v":0}]
["b.","Compute percentages",{"$f":"IF(C252>0,C252/$F252,0)","v":0},{"$f":"IF(D252>0,D252/$F252,0)","v":0},{"$f":"IF(E252>0,E252/$F252,0)","v":0},{"$f":"SUM(C253:E253)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AF$85*C253","v":0},{"$f":"$AF$85*D253","v":0},{"$f":"$AF$85*E253","v":0},{"$f":"SUM(C254:E254)","v":0}]
["d.","Subtotal",{"$f":"SUM(C254:C254)","v":0},{"$f":"SUM(D254:D254)","v":0},{"$f":"SUM(E254:E254)","v":0},{"$f":"SUM(F254:F254)","v":0},"Check Point"]
["7+8+9+10+11+12+13+14+15+16+17+18+19+20+21+22+23+24+25+26+27+28+29+30+31+32+33+34+35+36","OVERALL PH TOTAL COSTS AS ALLOCATED",null,null,null,null,{"$f":"SUM(F91+F97+F103+F109+F115+F121+F127+F133+F139+F145+F150+F155+F160+F165+F170+F176+F182+F188+F194+F200+F206+F212+F218+F224+F230+F235+F240+F245+F250+F255+F45)","v":0},{"$f":"IF(G256=F10,\"Match\",\"Error\")","v":"Match"},{"$f":"IF(H256=\"Error\",\"Please review Tab 3 or 10 of the data entry portion\",\"\")","v":""}]
["37.","COST PER UNIT","PRIVATE","DMC","NON-DMC"]
["a.","PH Non Perinatal",{"$f":"IF(C91=0,0,(SUM(C91/C87)))","v":0},{"$f":"IF(D91=0,0,(SUM(D91/D87)))","v":0},{"$f":"IF(E91=0,0,(SUM(E91/E87)))","v":0}]
["b.","PH Case Management - Non Perinatal",{"$f":"IF(C97=0,0,(SUM(C97/C93)))","v":0},{"$f":"IF(D97=0,0,(SUM(D97/D93)))","v":0},{"$f":"IF(E97=0,0,(SUM(E97/E93)))","v":0}]
["c.","PH Physician Consultation - Non Perinatal",{"$f":"IF(C103=0,0,(SUM(C103/C99)))","v":0},{"$f":"IF(D103=0,0,(SUM(D103/D99)))","v":0},{"$f":"IF(E103=0,0,(SUM(E103/E99)))","v":0}]
["d.","PH Recovery Services - Individual Non Perinatal",{"$f":"IF(C109=0,0,(SUM(C109/C105)))","v":0},{"$f":"IF(D109=0,0,(SUM(D109/D105)))","v":0},{"$f":"IF(E109=0,0,(SUM(E109/E105)))","v":0}]
["e.","PH Recovery Services - Group Non Perinatal",{"$f":"IF(C115=0,0,(SUM(C115/C111)))","v":0},{"$f":"IF(D115=0,0,(SUM(D115/D111)))","v":0},{"$f":"IF(E115=0,0,(SUM(E115/E111)))","v":0}]
["f.","PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",{"$f":"IF(C121=0,0,(SUM(C121/C117)))","v":0},{"$f":"IF(D121=0,0,(SUM(D121/D117)))","v":0},{"$f":"IF(E121=0,0,(SUM(E121/E117)))","v":0}]
["g.","PH Recovery Services - Case Management Non Perinatal",{"$f":"IF(C127=0,0,(SUM(C127/C123)))","v":0},{"$f":"IF(D127=0,0,(SUM(D127/D123)))","v":0},{"$f":"IF(E127=0,0,(SUM(E127/E123)))","v":0}]
["h.","PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",{"$f":"IF(C133=0,0,(SUM(C133/C129)))","v":0},{"$f":"IF(D133=0,0,(SUM(D133/D129)))","v":0},{"$f":"IF(E133=0,0,(SUM(E133/E129)))","v":0}]
["i.","PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",{"$f":"IF(C139=0,0,(SUM(C139/C135)))","v":0},{"$f":"IF(D139=0,0,(SUM(D139/D135)))","v":0},{"$f":"IF(E139=0,0,(SUM(E139/E135)))","v":0}]
["j.","PH Medication Assisted Treatment Non Perinatal",{"$f":"IF(C145=0,0,(SUM(C145/C141)))","v":0},{"$f":"IF(D145=0,0,(SUM(D145/D141)))","v":0},{"$f":"IF(E145=0,0,(SUM(E145/E141)))","v":0}]
["k.","PH Medication Assisted Treatment - Dosing Buprenorphine\nNon Perinatal",{"$f":"IF(C150=0,0,(SUM(C150/C147)))","v":0},{"$f":"IF(D150=0,0,(SUM(D150/D147)))","v":0},{"$f":"IF(E150=0,0,(SUM(E150/E147)))","v":0}]
["l.","PH Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",{"$f":"IF(C155=0,0,(SUM(C155/C152)))","v":0},{"$f":"IF(D155=0,0,(SUM(D155/D152)))","v":0},{"$f":"IF(E155=0,0,(SUM(E155/E152)))","v":0}]
["m.","PH Medication Assisted Treatment - Dosing Naloxone Non Perinatal",{"$f":"IF(C160=0,0,(SUM(C160/C157)))","v":0},{"$f":"IF(D160=0,0,(SUM(D160/D157)))","v":0},{"$f":"IF(E160=0,0,(SUM(E160/E157)))","v":0}]
["n.","PH Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",{"$f":"IF(C165=0,0,(SUM(C165/C162)))","v":0},{"$f":"IF(D165=0,0,(SUM(D165/D162)))","v":0},{"$f":"IF(E165=0,0,(SUM(E165/E162)))","v":0}]
["o.","PH Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",{"$f":"IF(C170=0,0,(SUM(C170/C167)))","v":0},{"$f":"IF(D170=0,0,(SUM(D170/D167)))","v":0},{"$f":"IF(E170=0,0,(SUM(E170/E167)))","v":0}]
["p.","PH Perinatal",{"$f":"IF(C176=0,0,(SUM(C176/C172)))","v":0},{"$f":"IF(D176=0,0,(SUM(D176/D172)))","v":0},{"$f":"IF(E176=0,0,(SUM(E176/E172)))","v":0}]
["q.","PH Case Management Perinatal",{"$f":"IF(C182=0,0,SUM(C182/C178))","v":0},{"$f":"IF(D182=0,0,SUM(D182/D178))","v":0},{"$f":"IF(E182=0,0,SUM(E182/E178))","v":0}]
["r.","PH Physician Consultation Perinatal",{"$f":"IF(C188=0,0,SUM(C188/C184))","v":0},{"$f":"IF(D188=0,0,SUM(D188/D184))","v":0},{"$f":"IF(E188=0,0,SUM(E188/E184))","v":0}]
["s.","PH Recovery Services - Individual Perinatal",{"$f":"IF(C194=0,0,SUM(C194/C190))","v":0},{"$f":"IF(D194=0,0,SUM(D194/D190))","v":0},{"$f":"IF(E194=0,0,SUM(E194/E190))","v":0}]
["t.","PH Recovery Services - Group Perinatal",{"$f":"IF(C200=0,0,SUM(C200/C196))","v":0},{"$f":"IF(D200=0,0,SUM(D200/D196))","v":0},{"$f":"IF(E200=0,0,SUM(E200/E196))","v":0}]
["u.","PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",{"$f":"IF(C206=0,0,SUM(C206/C202))","v":0},{"$f":"IF(D206=0,0,SUM(D206/D202))","v":0},{"$f":"IF(E206=0,0,SUM(E206/E202))","v":0}]
["v.","PH Recovery Services - Case Management Perinatal",{"$f":"IF(C212=0,0,SUM(C212/C208))","v":0},{"$f":"IF(D212=0,0,SUM(D212/D208))","v":0},{"$f":"IF(E212=0,0,SUM(E212/E208))","v":0}]
["w.","PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",{"$f":"IF(C218=0,0,SUM(C218/C214))","v":0},{"$f":"IF(D218=0,0,SUM(D218/D214))","v":0},{"$f":"IF(E218=0,0,SUM(E218/E214))","v":0}]
["x.","PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",{"$f":"IF(C224=0,0,SUM(C224/C220))","v":0},{"$f":"IF(D224=0,0,SUM(D224/D220))","v":0},{"$f":"IF(E224=0,0,SUM(E224/E220))","v":0}]
["y.","PH Medication Assisted Treatment Perinatal",{"$f":"IF(C230=0,0,SUM(C230/C226))","v":0},{"$f":"IF(D230=0,0,SUM(D230/D226))","v":0},{"$f":"IF(E230=0,0,SUM(E230/E226))","v":0}]
["z.","PH Medication Assisted Treatment - Dosing Buprenorphine Perinatal",{"$f":"IF(C235=0,0,SUM(C235/C232))","v":0},{"$f":"IF(D235=0,0,SUM(D235/D232))","v":0},{"$f":"IF(E235=0,0,SUM(E235/E232))","v":0}]
["aa.","PH Medication Assisted Treatment - Dosing Disulfiram Perinatal",{"$f":"IF(C240=0,0,SUM(C240/C237))","v":0},{"$f":"IF(D240=0,0,SUM(D240/D237))","v":0},{"$f":"IF(E240=0,0,SUM(E240/E237))","v":0}]
["ab.","PH Medication Assisted Treatment - Dosing Naloxone Perinatal",{"$f":"IF(C245=0,0,SUM(C245/C242))","v":0},{"$f":"IF(D245=0,0,SUM(D245/D242))","v":0},{"$f":"IF(E245=0,0,SUM(E245/E242))","v":0}]
["ac.","PH Medication Assisted Treatment - Dosing Vivitrol Perinatal",{"$f":"IF(C250=0,0,SUM(C250/C247))","v":0},{"$f":"IF(D250=0,0,SUM(D250/D247))","v":0},{"$f":"IF(E250=0,0,SUM(E250/E247))","v":0}]
["ad.","PH Medication Assisted Treatment - Dosing Acamprosate Perinatal",{"$f":"IF(C255=0,0,SUM(C255/C252))","v":0},{"$f":"IF(D255=0,0,SUM(D255/D252))","v":0},{"$f":"IF(E255=0,0,SUM(E255/E252))","v":0}]
["38.","COST PER DIRECT STAFF HOUR","PRIVATE","DMC","NON-DMC"]
["a.","PH Non Perinatal",{"$f":"IF(C87>0,C91/($C$83*C88),0)","v":0},{"$f":"IF(D87>0,D91/($C$83*D88),0)","v":0},{"$f":"IF(E87>0,E91/($C$83*E88),0)","v":0}]
["b.","PH Case Management - Non Perinatal",{"$f":"IF(C93>0,C97/($D$83*C94),0)","v":0},{"$f":"IF(D93>0,D97/($D$83*D94),0)","v":0},{"$f":"IF(E93>0,E97/($D$83*E94),0)","v":0}]
["c.","PH Physician Consultation - Non Perinatal",{"$f":"IF(C99>0,C103/($E$83*C100),0)","v":0},{"$f":"IF(D99>0,D103/($E$83*D100),0)","v":0},{"$f":"IF(E99>0,E103/($E$83*E100),0)","v":0}]
["d.","PH Recovery Services - Individual Non Perinatal",{"$f":"IF(C105>0,C109/($F$83*C106),0)","v":0},{"$f":"IF(D105>0,D109/($F$83*D106),0)","v":0},{"$f":"IF(E105>0,E109/($F$83*E106),0)","v":0}]
["e.","PH Recovery Services - Group Non Perinatal",{"$f":"IF(C111>0,C115/($G$83*C112),0)","v":0},{"$f":"IF(D111>0,D115/($G$83*D112),0)","v":0},{"$f":"IF(E111>0,E115/($G$83*E112),0)","v":0}]
["f.","PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",{"$f":"IF(C117>0,C121/($H$83*C118),0)","v":0},{"$f":"IF(D117>0,D121/($H$83*D118),0)","v":0},{"$f":"IF(E117>0,E121/($H$83*E118),0)","v":0}]
["g.","PH Recovery Services - Case Management Non Perinatal",{"$f":"IF(C123>0,C127/($I$83*C124),0)","v":0},{"$f":"IF(D123>0,D127/($I$83*D124),0)","v":0},{"$f":"IF(E123>0,E127/($I$83*E124),0)","v":0}]
["h.","PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",{"$f":"IF(C129>0,C133/($J$83*C130),0)","v":0},{"$f":"IF(D129>0,D133/($J$83*D130),0)","v":0},{"$f":"IF(E129>0,E133/($J$83*E130),0)","v":0}]
["i.","PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",{"$f":"IF(C135>0,C139/($K$83*C136),0)","v":0},{"$f":"IF(D135>0,D139/($K$83*D136),0)","v":0},{"$f":"IF(E135>0,E139/($K$83*E136),0)","v":0}]
["j.","PH Medication Assisted Treatment Non Perinatal",{"$f":"IF(C141>0,C145/($L$83*C142),0)","v":0},{"$f":"IF(D141>0,D145/($L$83*D142),0)","v":0},{"$f":"IF(E141>0,E145/($L$83*E142),0)","v":0}]
["k.","PH Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal"]
["l.","PH Medication Assisted Treatment - Dosing Disulfiram Non Perinatal"]
["m.","PH Medication Assisted Treatment - Dosing Naloxone Non Perinatal"]
["n.","PH Medication Assist d Treatment - Dosing Vivitrol\nNon Perinatal"]
["o.","PH Medication Assisted Treatment - Dosing Acamprosate Non Perinatal"]
["p.","PH Perinatal",{"$f":"IF(C172>0,C176/($R$83*C173),0)","v":0},{"$f":"IF(D172>0,D176/($R$83*D173),0)","v":0},{"$f":"IF(E172>0,E176/($R$83*E173),0)","v":0}]
["q.","PH Case Management Perinatal",{"$f":"IF(C178>0,C182/($S$83*C179),0)","v":0},{"$f":"IF(D178>0,D182/($S$83*D179),0)","v":0},{"$f":"IF(E178>0,E182/($S$83*E179),0)","v":0}]
["r.","PH Physician Consultation Perinatal",{"$f":"IF(C184>0,C188/($T$83*C185),0)","v":0},{"$f":"IF(D184>0,D188/($T$83*D185),0)","v":0},{"$f":"IF(E184>0,E188/($T$83*E185),0)","v":0}]
["s.","PH Recovery Services - Individual Perinatal",{"$f":"IF(C190>0,C194/($U$83*C191),0)","v":0},{"$f":"IF(D190>0,D194/($U$83*D191),0)","v":0},{"$f":"IF(E190>0,E194/($U$83*E191),0)","v":0}]
["t.","PH Recovery Services - Group Perinatal",{"$f":"IF(C196>0,C200/($V$83*C197),0)","v":0},{"$f":"IF(D196>0,D200/($V$83*D197),0)","v":0},{"$f":"IF(E196>0,E200/($V$83*E197),0)","v":0}]
["u.","PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",{"$f":"IF(C202>0,C206/($W$83*C203),0)","v":0},{"$f":"IF(D202>0,D206/($W$83*D203),0)","v":0},{"$f":"IF(E202>0,E206/($W$83*E203),0)","v":0}]
["v.","PH Recovery Services - Case Management Perinatal",{"$f":"IF(C208>0,C212/($X$83*C209),0)","v":0},{"$f":"IF(D208>0,D212/($X$83*D209),0)","v":0},{"$f":"IF(E208>0,E212/($X$83*E209),0)","v":0}]
["w.","PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",{"$f":"IF(C214>0,C218/($Y$83*C215),0)","v":0},{"$f":"IF(D214>0,D218/($Y$83*D215),0)","v":0},{"$f":"IF(E214>0,E218/($Y$83*E215),0)","v":0}]
["x.","PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",{"$f":"IF(C220>0,C224/($Z$83*C221),0)","v":0},{"$f":"IF(D220>0,D224/($Z$83*D221),0)","v":0},{"$f":"IF(E220>0,E224/($Z$83*E221),0)","v":0}]
["y.","PH Medication Assisted Treatment Perinatal",{"$f":"IF(C226>0,C230/($AA$83*C227),0)","v":0},{"$f":"IF(D226>0,D230/($AA$83*D227),0)","v":0},{"$f":"IF(E226>0,E230/($AA$83*E227),0)","v":0}]
["z.","PH Medication Assisted Treatment - Dosing Buprenorphine Perinatal"]
["aa.","PH Medication Assisted Treatment - Dosing Disulfiram Perinatal"]
["ab.","PH Medication Assisted Treatment - Dosing Naloxone Perinatal"]
["ac.","PH Medication Assisted Treatment - Dosing Vivitrol Perinatal"]
["ad.","PH Medication Assisted Treatment - Dosing Acamprosate Perinatal"]
["39.","    UNITS OF SERVICE","PRIVATE","DMC BILLED","DMC DENIED","NET DMC (DMC Billed Less DMC Denied = Approved DMC Units)","NON DMC","DMC DENIED","NET NON DMC (Non DMC Plus DMC Denied)","TOTAL  (PRIVATE, DMC, AND NON-DMC)","TOTAL  (DMC AND AND NON-DMC ONLY)"]
["a.","PH Non Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!C$47+'(12) PH Reimbursed Units'!C$49","v":0},{"$f":"'(12) PH Reimbursed Units'!C$49","v":0},{"$f":"SUM(D320:E320)","v":0},null,{"$f":"E320","v":0},{"$f":"SUM($G320+$H320)","v":0},{"$f":"SUM($C320+$F320+$I320)","v":0},{"$f":"SUM($J320-$C320)","v":0}]
["b.","PH Case Management - Non Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!D$47+'(12) PH Reimbursed Units'!D$49","v":0},{"$f":"'(12) PH Reimbursed Units'!D$49","v":0},{"$f":"SUM(D321:E321)","v":0},null,{"$f":"E321","v":0},{"$f":"SUM($G321+$H321)","v":0},0,{"$f":"SUM($J321-$C321)","v":0}]
["c.","PH Physician Consultation - Non Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!E$47+'(12) PH Reimbursed Units'!E$49","v":0},{"$f":"'(12) PH Reimbursed Units'!E$49","v":0},0,null,0,0,0,0]
["d.","PH Recovery Services - Individual Non Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!F$47+'(12) PH Reimbursed Units'!F$49","v":0},{"$f":"'(12) PH Reimbursed Units'!F$49","v":0},0,null,0,0,0,0]
["e.","PH Recovery Services - Group Non Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!G$47+'(12) PH Reimbursed Units'!G$49","v":0},{"$f":"'(12) PH Reimbursed Units'!G$49","v":0},0,null,0,0,0,0]
["f.","PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!H$47+'(12) PH Reimbursed Units'!H$49","v":0},{"$f":"'(12) PH Reimbursed Units'!H$49","v":0},0,null,0,0,0,0]
["g.","PH Recovery Services - Case Management Non Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!I$47+'(12) PH Reimbursed Units'!I$49","v":0},{"$f":"'(12) PH Reimbursed Units'!I$49","v":0},0,null,0,0,0,0]
["h.","PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!J$47+'(12) PH Reimbursed Units'!J$49","v":0},{"$f":"'(12) PH Reimbursed Units'!J$49","v":0},0,null,0,0,0,0]
["i.","PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!K$47+'(12) PH Reimbursed Units'!K$49","v":0},{"$f":"'(12) PH Reimbursed Units'!K$49","v":0},0,null,0,0,0,0]
["j.","PH Medication Assisted Treatment Non Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!L$47+'(12) PH Reimbursed Units'!L$49","v":0},{"$f":"'(12) PH Reimbursed Units'!L$49","v":0},0,null,0,0,0,0]
["k.","PH Medication Assisted Treatment - Dosing Buprenorphine\nNon Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!M$47+'(12) PH Reimbursed Units'!M$49","v":0},{"$f":"'(12) PH Reimbursed Units'!M$49","v":0},0,null,0,0,0,0]
["l.","PH Medication Assisted Treatment - Dosing Disulfiram\nNon Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!N$47+'(12) PH Reimbursed Units'!N$49","v":0},{"$f":"'(12) PH Reimbursed Units'!N$49","v":0},0,null,0,0,0,0]
["m.","PH Medication Assisted Treatment - Dosing Naloxone\nNon Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!O$47+'(12) PH Reimbursed Units'!O$49","v":0},{"$f":"'(12) PH Reimbursed Units'!O$49","v":0},0,null,0,0,0,0]
["n.","PH Medication Assisted Treatment - Dosing Vivitrol\nNon Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!P$47+'(12) PH Reimbursed Units'!P$49","v":0},{"$f":"'(12) PH Reimbursed Units'!P$49","v":0},0,null,0,0,0,0]
["o.","PH Medication Assisted Treatment - Dosing Acamprosate\nNon Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!Q$47+'(12) PH Reimbursed Units'!Q$49","v":0},{"$f":"'(12) PH Reimbursed Units'!Q$49","v":0},0,null,0,0,0,0]
["p.","PH Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!R$47+'(12) PH Reimbursed Units'!R$49","v":0},{"$f":"'(12) PH Reimbursed Units'!R$49","v":0},0,null,0,0,0,0]
["q.","PH Case Management Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!S$47+'(12) PH Reimbursed Units'!S$49","v":0},{"$f":"'(12) PH Reimbursed Units'!S$49","v":0},0,null,0,0,0,0]
["r.","PH Physician Consultation Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!T$47+'(12) PH Reimbursed Units'!T$49","v":0},{"$f":"'(12) PH Reimbursed Units'!T$49","v":0},0,null,0,0,0,0]
["s.","PH Recovery Services - Individual Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!U$47+'(12) PH Reimbursed Units'!U$49","v":0},{"$f":"'(12) PH Reimbursed Units'!U$49","v":0},0,null,0,0,0,0]
["t.","PH Recovery Services - Group Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!V$47+'(12) PH Reimbursed Units'!V$49","v":0},{"$f":"'(12) PH Reimbursed Units'!V$49","v":0},0,null,0,0,0,0]
["u.","PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!W$47+'(12) PH Reimbursed Units'!W$49","v":0},{"$f":"'(12) PH Reimbursed Units'!W$49","v":0},0,null,0,0,0,0]
["v.","PH Recovery Services - Case Management Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!X$47+'(12) PH Reimbursed Units'!X$49","v":0},{"$f":"'(12) PH Reimbursed Units'!X$49","v":0},0,null,0,0,0,0]
["w.","PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!Y$47+'(12) PH Reimbursed Units'!Y$49","v":0},{"$f":"'(12) PH Reimbursed Units'!Y$49","v":0},0,null,0,0,0,0]
["x.","PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!Z$47+'(12) PH Reimbursed Units'!Z$49","v":0},{"$f":"'(12) PH Reimbursed Units'!Z$49","v":0},0,null,0,0,0,0]
["y.","PH Medication Assisted Treatment Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!AA$47+'(12) PH Reimbursed Units'!AA$49","v":0},{"$f":"'(12) PH Reimbursed Units'!AA$49","v":0},0,null,0,0,0,0]
["z.","PH Medication Assisted Treatment - Dosing Buprenorphine Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!AB$47+'(12) PH Reimbursed Units'!AB$49","v":0},{"$f":"'(12) PH Reimbursed Units'!AB$49","v":0},0,null,0,0,0,0]
["aa.","PH Medication Assisted Treatment - Dosing Disulfiram Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!AC$47+'(12) PH Reimbursed Units'!AC$49","v":0},{"$f":"'(12) PH Reimbursed Units'!AC$49","v":0},0,null,0,0,0,0]
["ab.","PH Medication Assisted Treatment - Dosing Naloxone Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!AD$47+'(12) PH Reimbursed Units'!AD$49","v":0},{"$f":"'(12) PH Reimbursed Units'!AD$49","v":0},0,null,0,0,0,0]
["ac.","PH Medication Assisted Treatment - Dosing Vivitrol Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!AE$47+'(12) PH Reimbursed Units'!AE$49","v":0},{"$f":"'(12) PH Reimbursed Units'!AE$49","v":0},0,null,0,0,0,0]
["ad.","PH Medication Assisted Treatment - Dosing Acamprosate Perinatal",null,{"$f":"'(12) PH Reimbursed Units'!AF$47+'(12) PH Reimbursed Units'!AF$49","v":0},{"$f":"'(12) PH Reimbursed Units'!AF$49","v":0},0,null,0,0,0,0]
[]
[]
["40.","Cost Per Unit of Service",null,"PH NP","PH CM NP","PH PC NP","PH RS I NP","PH RS G NP","PH RS - RM / SAA NP","PH RS - CM NP","PH 1WM - AWM w/o EOSM NP","PH 2WM - AWM w EOSM NP","PH MAT NP","PH MAT DB NP","PH MAT DD NP","PH MAT DN NP","PH MAT DV NP","PH MAT DA NP","PH P","PH CM P","PH PC P","PH RS I P","PH RS G P","PH RS- RM / SAA P","PH RS - CM P","PH 1WM - AWM w/o EOSM P","PH 2WM - AWM w EOSM P","PH MAT P","PH MAT DB P","PH MAT DD P","PH MAT DN P","PH MAT DV P","PH MAT DA P"]
["a.","Total Cost Per Unit of Sevice (Including Private Pay & Non DMC)",null,{"$f":"IF(F91=0,0,SUM($F91/$F87))","v":0},{"$f":"IF(F97=0,0,SUM($F97/$F93))","v":0},{"$f":"IF(F103=0,0,SUM($F103/$F99))","v":0},{"$f":"IF(F109=0,0,SUM($F109/$F105))","v":0},{"$f":"IF(F115=0,0,SUM($F115/$F111))","v":0},{"$f":"IF(F121=0,0,SUM($F121/$F117))","v":0},{"$f":"IF(F127=0,0,SUM($F127/$F123))","v":0},{"$f":"IF(F133=0,0,SUM($F133/$F129))","v":0},{"$f":"IF(F139=0,0,SUM($F139/$F135))","v":0},{"$f":"IF(F145=0,0,SUM($F145/$F141))","v":0},{"$f":"IF(F150=0,0,SUM($F150/$F147))","v":0},{"$f":"IF(F155=0,0,SUM($F155/$F152))","v":0},{"$f":"IF(F160=0,0,SUM($F160/$F157))","v":0},{"$f":"IF(F165=0,0,SUM($F165/$F162))","v":0},{"$f":"IF(F170=0,0,SUM($F170/$F167))","v":0},{"$f":"IF(F176=0,0,SUM($F176/$F172))","v":0},{"$f":"IF(F182=0,0,SUM($F182/$F178))","v":0},{"$f":"IF(F188=0,0,SUM($F188/$F184))","v":0},{"$f":"IF(F194=0,0,SUM($F194/$F190))","v":0},{"$f":"IF(F200=0,0,SUM($F200/$F196))","v":0},{"$f":"IF(F206=0,0,SUM($F206/$F202))","v":0},{"$f":"IF(F212=0,0,SUM($F212/$F208))","v":0},{"$f":"IF(F218=0,0,SUM($F218/$F214))","v":0},{"$f":"IF(F224=0,0,SUM($F224/$F220))","v":0},{"$f":"IF(F230=0,0,SUM($F230/$F226))","v":0},{"$f":"IF(F235=0,0,SUM($F235/$F232))","v":0},{"$f":"IF(F240=0,0,SUM($F240/$F237))","v":0},{"$f":"IF(F245=0,0,SUM($F245/$F242))","v":0},{"$f":"IF(F250=0,0,SUM($F250/$F247))","v":0},{"$f":"IF(F255=0,0,SUM($F255/$F252))","v":0}]
["b.","Provider's Customary Charge"]
[]
[]
["41.","DMC Total Allowable Cost",null,"PH NP","PH CM NP","PH PC NP","PH RS I NP","PH RS G NP","PH RS - RM / SAA NP","PH RS - CM NP","PH 1WM - AWM w/o EOSM NP","PH 2WM - AWM w EOSM NP","PH MAT NP","PH MAT DB NP","PH MAT DD NP","PH MAT DN NP","PH MAT DV NP","PH MAT DA NP","PH P","PH CM P","PH PC P","PH RS I P","PH RS G P","PH RS- RM / SAA P","PH RS - CM P","PH 1WM - AWM w/o EOSM P","PH 2WM - AWM w EOSM P","PH MAT P","PH MAT DB P","PH MAT DD P","PH MAT DN P","PH MAT DV P","PH MAT DA P"]
["a.","DMC Maximum Allowable Cost Based on Total Cost per Unit of Service",null,{"$f":"SUM(D$353*$F320)","v":0},{"$f":"SUM(E$353*$F321)","v":0},{"$f":"SUM(F$353*$F322)","v":0},{"$f":"SUM(G$353*$F323)","v":0},{"$f":"SUM(H$353*$F324)","v":0},{"$f":"SUM(I$353*$F325)","v":0},{"$f":"SUM(J$353*$F326)","v":0},{"$f":"SUM(K$353*$F327)","v":0},{"$f":"SUM(L$353*$F328)","v":0},{"$f":"SUM(M$353*$F329)","v":0},{"$f":"SUM(N$353*$F330)","v":0},{"$f":"SUM(O$353*$F331)","v":0},{"$f":"SUM(P$353*$F332)","v":0},{"$f":"SUM(Q$353*$F333)","v":0},{"$f":"SUM(R$353*$F334)","v":0},{"$f":"SUM(S$353*$F335)","v":0},{"$f":"SUM(T$353*$F336)","v":0},{"$f":"SUM(U$353*$F337)","v":0},{"$f":"SUM(V$353*$F338)","v":0},{"$f":"SUM(W$353*$F339)","v":0},{"$f":"SUM(X$353*$F340)","v":0},{"$f":"SUM(Y$353*$F341)","v":0},{"$f":"SUM(Z$353*$F342)","v":0},{"$f":"SUM(AA$353*$F343)","v":0},{"$f":"SUM(AB$353*$F344)","v":0},{"$f":"SUM(AC$353*$F345)","v":0},{"$f":"SUM(AD$353*$F346)","v":0},{"$f":"SUM(AE$353*$F347)","v":0},{"$f":"SUM(AF$353*$F348)","v":0},{"$f":"SUM(AG$353*$F349)","v":0}]
["b.","DMC Maximum Allowable Cost  Based on Provider's Customary Charge",null,{"$f":"SUM(D$354*$F320)","v":0},{"$f":"SUM(E$354*$F321)","v":0},{"$f":"SUM(F$354*$F322)","v":0},{"$f":"SUM(G$354*$F323)","v":0},{"$f":"SUM(H$354*$F324)","v":0},{"$f":"SUM(I$354*$F325)","v":0},{"$f":"SUM(J$354*$F326)","v":0},{"$f":"SUM(K$354*$F327)","v":0},{"$f":"SUM(L$354*$F328)","v":0},{"$f":"SUM(M$354*$F329)","v":0},{"$f":"SUM(N$354*$F330)","v":0},{"$f":"SUM(O$354*$F331)","v":0},{"$f":"SUM(P$354*$F332)","v":0},{"$f":"SUM(Q$354*$F333)","v":0},{"$f":"SUM(R$354*$F334)","v":0},{"$f":"SUM(S$354*$F335)","v":0},{"$f":"SUM(T$354*$F336)","v":0},{"$f":"SUM(U$354*$F337)","v":0},{"$f":"SUM(V$354*$F338)","v":0},{"$f":"SUM(W$354*$F339)","v":0},{"$f":"SUM(X$353*$F340)","v":0},{"$f":"SUM(Y$353*$F341)","v":0},{"$f":"SUM(Z$353*$F342)","v":0},{"$f":"SUM(AA$353*$F343)","v":0},{"$f":"SUM(AB$353*$F344)","v":0},{"$f":"SUM(AC$354*$F345)","v":0},{"$f":"SUM(AD$354*$F346)","v":0},{"$f":"SUM(AE$354*$F347)","v":0},{"$f":"SUM(AF$354*$F348)","v":0},{"$f":"SUM(AG$354*$F349)","v":0}]
[]
["42.","DMC Allowable Cost Eligible for Reimbursement ",null,"PH NP","PH CM NP","PH PC NP","PH RS I NP","PH RS G NP","PH RS - RM / SAA NP","PH RS - CM NP","PH 1WM - AWM w/o EOSM NP","PH 2WM - AWM w EOSM NP","PH MAT NP","PH MAT DB NP","PH MAT DD NP","PH MAT DN NP","PH MAT DV NP","PH MAT DA NP","PH P","PH CM P","PH PC P","PH RS I P","PH RS G P","PH RS- RM / SAA P","PH RS - CM P","PH 1WM - AWM w/o EOSM P","PH 2WM - AWM w EOSM P","PH MAT P","PH MAT DB P","PH MAT DD P","PH MAT DN P","PH MAT DV P","PH MAT DA P"]
["a.","Total DMC Per Unit of Service Cost Eligible for Reimbursement ",null,{"$f":"MIN(IF(D353:D354>0,D353:D354))","v":0},{"$f":"MIN(IF(E353:E354>0,E353:E354))","v":0},{"$f":"MIN(IF(F353:F354>0,F353:F354))","v":0},{"$f":"MIN(IF(G353:G354>0,G353:G354))","v":0},{"$f":"MIN(IF(H353:H354>0,H353:H354))","v":0},{"$f":"MIN(IF(I353:I354>0,I353:I354))","v":0},{"$f":"MIN(IF(J353:J354>0,J353:J354))","v":0},{"$f":"MIN(IF(K353:K354>0,K353:K354))","v":0},{"$f":"MIN(IF(L353:L354>0,L353:L354))","v":0},{"$f":"MIN(IF(M353:M354>0,M353:M354))","v":0},{"$f":"MIN(IF(N353:N354>0,N353:N354))","v":0},{"$f":"MIN(IF(O353:O354>0,O353:O354))","v":0},{"$f":"MIN(IF(P353:P354>0,P353:P354))","v":0},{"$f":"MIN(IF(Q353:Q354>0,Q353:Q354))","v":0},{"$f":"MIN(IF(R353:R354>0,R353:R354))","v":0},{"$f":"MIN(IF(S353:S354>0,S353:S354))","v":0},{"$f":"MIN(IF(T353:T354>0,T353:T354))","v":0},{"$f":"MIN(IF(U353:U354>0,U353:U354))","v":0},{"$f":"MIN(IF(V353:V354>0,V353:V354))","v":0},{"$f":"MIN(IF(W353:W354>0,W353:W354))","v":0},{"$f":"MIN(IF(X353:X354>0,X353:X354))","v":0},{"$f":"MIN(IF(Y353:Y354>0,Y353:Y354))","v":0},{"$f":"MIN(IF(Z353:Z354>0,Z353:Z354))","v":0},{"$f":"MIN(IF(AA353:AA354>0,AA353:AA354))","v":0},{"$f":"MIN(IF(AB353:AB354>0,AB353:AB354))","v":0},{"$f":"MIN(IF(AC353:AC354>0,AC353:AC354))","v":0},{"$f":"MIN(IF(AD353:AD354>0,AD353:AD354))","v":0},{"$f":"MIN(IF(AE353:AE354>0,AE353:AE354))","v":0},{"$f":"MIN(IF(AF353:AF354>0,AF353:AF354))","v":0},{"$f":"MIN(IF(AG353:AG354>0,AG353:AG354))","v":0}]
["b.","Total DMC Allowable Cost Eligible for Reimbursement",null,{"$f":"MIN(IF(D358:D359>0,D358:D359))","v":0},{"$f":"MIN(IF(E358:E359>0,E358:E359))","v":0},{"$f":"MIN(IF(F358:F359>0,F358:F359))","v":0},{"$f":"MIN(IF(G358:G359>0,G358:G359))","v":0},{"$f":"MIN(IF(H358:H359>0,H358:H359))","v":0},{"$f":"MIN(IF(I358:I359>0,I358:I359))","v":0},{"$f":"MIN(IF(J358:J359>0,J358:J359))","v":0},{"$f":"MIN(IF(K358:K359>0,K358:K359))","v":0},{"$f":"MIN(IF(L358:L359>0,L358:L359))","v":0},{"$f":"MIN(IF(M358:M359>0,M358:M359))","v":0},{"$f":"MIN(IF(N358:N359>0,N358:N359))","v":0},{"$f":"MIN(IF(O358:O359>0,O358:O359))","v":0},{"$f":"MIN(IF(P358:P359>0,P358:P359))","v":0},{"$f":"MIN(IF(Q358:Q359>0,Q358:Q359))","v":0},{"$f":"MIN(IF(R358:R359>0,R358:R359))","v":0},{"$f":"MIN(IF(S358:S359>0,S358:S359))","v":0},{"$f":"MIN(IF(T358:T359>0,T358:T359))","v":0},{"$f":"MIN(IF(U358:U359>0,U358:U359))","v":0},{"$f":"MIN(IF(V358:V359>0,V358:V359))","v":0},{"$f":"MIN(IF(W358:W359>0,W358:W359))","v":0},{"$f":"MIN(IF(X358:X359>0,X358:X359))","v":0},{"$f":"MIN(IF(Y358:Y359>0,Y358:Y359))","v":0},{"$f":"MIN(IF(Z358:Z359>0,Z358:Z359))","v":0},{"$f":"MIN(IF(AA358:AA359>0,AA358:AA359))","v":0},{"$f":"MIN(IF(AB358:AB359>0,AB358:AB359))","v":0},{"$f":"MIN(IF(AC358:AC359>0,AC358:AC359))","v":0},{"$f":"MIN(IF(AD358:AD359>0,AD358:AD359))","v":0},{"$f":"MIN(IF(AE358:AE359>0,AE358:AE359))","v":0},{"$f":"MIN(IF(AF358:AF359>0,AF358:AF359))","v":0},{"$f":"MIN(IF(AG358:AG359>0,AG358:AG359))","v":0},{"$f":"SUM(D363:AG363)","v":0}]

{"sheet":"(12) PH Reimbursed Units","index":11,"n_rows":3304,"n_cols":32,"rows_kept":3304,"cut":false,"hidden":false,"merged":[[3298,1,3298,2],[3299,1,3299,2],[3089,1,3089,2],[3092,0,3092,4],[3193,1,3193,2],[3194,1,3194,2],[3197,0,3197,4],[1728,1,1728,2],[2777,0,2777,4],[2878,1,2878,2],[2879,1,2879,2],[2882,0,2882,4],[2460,1,2460,2],[2043,1,2043,2],[2046,0,2046,4],[2145,1,2145,2],[2146,1,2146,2],[2149,0,2149,4],[2250,1,2250,2],[2251,1,2251,2],[2254,0,2254,4],[2355,1,2355,2],[2356,1,2356,2],[1507,0,1507,4],[1615,1,1615,2],[1616,1,1616,2],[1619,0,1619,4],[1727,1,1727,2],[1391,1,1391,2],[1392,1,1392,2],[1395,0,1395,4],[1503,1,1503,2],[1504,1,1504,2],[3303,1,3303,2],[2461,1,2461,2],[2464,0,2464,4],[2565,1,2565,2],[2566,1,2566,2],[2569,0,2569,4],[2670,1,2670,2],[2671,1,2671,2],[2674,0,2674,4],[2773,1,2773,2],[2774,1,2774,2],[3302,1,3302,2],[2983,1,2983,2],[2984,1,2984,2],[2987,0,2987,4],[3088,1,3088,2],[2359,0,2359,4],[2042,1,2042,2],[1056,1,1056,2],[1059,0,1059,4],[1167,1,1167,2],[1168,1,1168,2],[1731,0,1731,4],[1832,1,1832,2],[1833,1,1833,2],[1836,0,1836,4],[1937,1,1937,2],[1938,1,1938,2],[1941,0,1941,4],[1171,0,1171,4],[1279,1,1279,2],[1280,1,1280,2],[1283,0,1283,4],[1055,1,1055,2],[608,1,608,2],[611,0,611,4],[719,1,719,2],[720,1,720,2],[723,0,723,4],[831,1,831,2],[832,1,832,2],[835,0,835,4],[943,1,943,2],[944,1,944,2],[947,0,947,4],[607,1,607,2],[160,1,160,2],[163,0,163,4],[271,1,271,2],[272,1,272,2],[275,0,275,4],[383,1,383,2],[384,1,384,2],[387,0,387,4],[495,1,495,2],[496,1,496,2],[499,0,499,4],[159,1,159,2],[4,1,4,4],[5,1,5,4],[11,2,11,13],[48,0,48,1],[51,0,51,4]]}
["Department of Health Care Services "]
["Partial Hospitalization (PH) - Reimbursed Units"]
[]
[]
["COUNTY",{"$f":"'(1) Provider Info and Cert'!B6","v":0}]
["PROVIDER NAME",{"$f":"'(1) Provider Info and Cert'!B7","v":0}]
["DRUG MEDI-CAL PROVIDER NO. (4 digits)",{"$f":"'(1) Provider Info and Cert'!B14","v":0}]
["PROVIDER NUMBER (6 digits)",{"$f":"'(1) Provider Info and Cert'!B15","v":0}]
["NATIONAL PROVIDER IDENTIFICATION (NPI) NO. (10 digit)",{"$f":"'(1) Provider Info and Cert'!B16","v":0}]
[]
[]
[null,null,"Approved DMC Units of Service from Reconciliation"]
["Unit Description","Aid Code Group Abbreviations","PH Non Perinatal","PH Case Management \nNon Perinatal","PH Physician Consultation\nNon Perinatal","PH Recovery Services - Individual Non Perinatal","PH Recovery Services - Group Non Perinatal","PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance\nNon Perinatal","PH Recovery Services - Case Management Non Perinatal","PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring\nNon Perinatal","PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring\nNon Perinatal","PH Medication Assisted Treatment\nNon Perinatal","PH Medication Assisted Treatment - Dosing Buprenorphine\nNon Perinatal","PH Medication Assisted Treatment - Dosing Disulfiram\nNon Perinatal","PH Medication Assisted Treatment - Dosing Naloxone\nNon Perinatal","PH Medication Assisted Treatment - Dosing Vivitrol\nNon Perinatal","PH Medication Assisted Treatment - Dosing Acamprosate\nNon Perinatal","PH Perinatal","PH Case Management \nPerinatal","PH Physician Consultation\nPerinatal","PH Recovery Services - Individual Perinatal","PH Recovery Services - Group Perinatal","PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal","PH Recovery Services - Case Management Perinatal","PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal","PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal","PH Medication Assisted Treatment Perinatal","PH Medication Assisted Treatment - Dosing Buprenorphine Perinatal","PH Medication Assisted Treatment - Dosing Disulfiram Perinatal","PH Medication Assisted Treatment - Dosing Naloxone Perinatal","PH Medication Assisted Treatment - Dosing Vivitrol Perinatal","PH Medication Assisted Treatment - Dosing Acamprosate Perinatal"]
["DMC Fed 50% T19 - Regular","REG"]
["DMC SGF 100% or BHS 100% T19 - Regular for Undocumented Individuals < age 19","REGSB75"]
["DMC BHS 100% - Minor Consent Clients","MC"]
["DMC Fed 100% - Refugee","RRP"]
["DMC Fed 88% T21 - MCHIPE","MCHIPE"]
["DMC SGF 100% or BHS 100% T21 - MCHIP for Undocumented Individuals < age 19","MCHIPSB75"]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE"]
["DMC Fed 65% T19 - BCCTP","BCCTP"]
["DMC Fed 65% T21 - Pregnancy Only","AWPO"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV"]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE"]
["DMC SGF 100% or BHS 100% T19 - Targeted Low Income Children for Undocumented Individuals < age 19","TLICSB75"]
["DMC Fed 95% T19 - Low Income Health Program Effective 1/1/17 - 12/31/17","LIHP 95/5"]
["DMC Fed 94% T19 - Low Income Health Program Effective 1/1/18 - 12/31/18","LIHP 94/6"]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP"]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE"]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE"]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19"]
["DMC SGF 100% or BHS 100% T19 - ACA Infants/Children < age 19","ICUA19SB75"]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E"]
["DMC SGF100% or BHS 100% T21 - ACA MCHIP Infants/Children < age 19 SB75","MCHIPICUA19SB75"]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC"]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen - Effective 1/1/17 - 12/31/17","NECCRC 95/5"]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen - Effective 1/1/18 - 12/31/18","NECCRC 94/6"]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21"]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19"]
["DMC SGF 100% or BHS 100% T19 - ACA Parents/Other Caretakers for Undocumented Individuals < age 19","PAOCRT19SB75"]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19"]
["DMC SGF 100% or BHS 100% T19 - ACA Pregnant Women for Undocumented Individuals < age 19","PWT19SB75"]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21"]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19"]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64  Effective 1/1/17 - 12/31/17","NEPNA1964 95/5"]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64  Effective 1/1/18 - 12/31/18","NEPNA1964 94/6"]
["Total Approved Units",null,{"$f":"SUM(C14:C46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Denied Units of Service for DMC Reimbursement"]
[]
[]
["PH Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$91","v":0},{"$f":"'(11) PH Cost Allocation'!$E$87","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$91","v":0},{"$f":"'(11) PH Cost Allocation'!C87","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E64*'(11) PH Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"+C$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E64*'(11) PH Cost Allocation'!D$362)-D64","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E66*'(11) PH Cost Allocation'!D$362*100%)","v":0},{"$f":"+C$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E68*'(11) PH Cost Allocation'!D$362*100%)","v":0},{"$f":"+C$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E70*'(11) PH Cost Allocation'!D$362*0.88),2)","v":0},{"$f":"+C$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E70*'(11) PH Cost Allocation'!D$362)-D70","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E72*'(11) PH Cost Allocation'!D$362*100%)","v":0},{"$f":"+C$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E74*'(11) PH Cost Allocation'!D$362*0.88),2)","v":0},{"$f":"+C$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E74*'(11) PH Cost Allocation'!D$362)-D74","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E77*'(11) PH Cost Allocation'!D$362*0.65),2)","v":0},{"$f":"+C$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E77*'(11) PH Cost Allocation'!D$362)-D77","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E80*'(11) PH Cost Allocation'!D$362*0.65),2)","v":0},{"$f":"+C$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E80*'(11) PH Cost Allocation'!D$362)-D80","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E83*'(11) PH Cost Allocation'!D$362*0.88),2)","v":0},{"$f":"+C$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E83*'(11) PH Cost Allocation'!D$362)-D83","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E85*'(11) PH Cost Allocation'!D$362*100%)","v":0},{"$f":"C$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E87*'(11) PH Cost Allocation'!D$362*0.95),2)","v":0},{"$f":"+C$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM($E87*'(11) PH Cost Allocation'!D$362)-D87","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E89*'(11) PH Cost Allocation'!D$362*0.94),2)","v":0},{"$f":"+C$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E89*'(11) PH Cost Allocation'!D$362)-D89","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E92*'(11) PH Cost Allocation'!D$362*0.88),2)","v":0},{"$f":"+C$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E92*'(11) PH Cost Allocation'!D$362)-D92","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E95*'(11) PH Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"+C$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E95*'(11) PH Cost Allocation'!D$362)-D95","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E98*'(11) PH Cost Allocation'!D$362*0.88),2)","v":0},{"$f":"+C$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E98*'(11) PH Cost Allocation'!D$362)-D98","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E101*'(11) PH Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"+C$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E101*'(11) PH Cost Allocation'!D$362)-D101","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E103*'(11) PH Cost Allocation'!D$362*100%)","v":0},{"$f":"+C$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E105*'(11) PH Cost Allocation'!D$362*0.88),2)","v":0},{"$f":"+C$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E105*'(11) PH Cost Allocation'!D$362)-D105","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"ROUNDDOWN(MIN($E107*'(11) PH Cost Allocation'!D$362*100%),2)","v":0},{"$f":"+C$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E109*'(11) PH Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"+C$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E109*'(11) PH Cost Allocation'!D$362)-D109","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","203-pa",{"$f":"ROUNDDOWN(MIN($E112*'(11) PH Cost Allocation'!D$362*0.95),2)","v":0},{"$f":"+C$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","103p-a",{"$f":"SUM($E112*'(11) PH Cost Allocation'!D$362)-D112","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","218-pa",{"$f":"ROUNDDOWN(MIN($E114*'(11) PH Cost Allocation'!D$362*0.94),2)","v":0},{"$f":"+C$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","105-pa",{"$f":"SUM($E114*'(11) PH Cost Allocation'!D$362)-D114","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E117*'(11) PH Cost Allocation'!D$362*0.65),2)","v":0},{"$f":"+C$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E117*'(11) PH Cost Allocation'!D$362)-D117","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E120*'(11) PH Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"+C$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E120*'(11) PH Cost Allocation'!D$362)-D120","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E122*'(11) PH Cost Allocation'!D$362*100%)","v":0},{"$f":"+C$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E124*'(11) PH Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"+C$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E124*'(11) PH Cost Allocation'!D$362)-D124","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E126*'(11) PH Cost Allocation'!D$362*100%)","v":0},{"$f":"+C$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E128*'(11) PH Cost Allocation'!D$362*0.65),2)","v":0},{"$f":"+C$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E128*'(11) PH Cost Allocation'!D$362)-D128","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E131*'(11) PH Cost Allocation'!D$362*0.65),2)","v":0},{"$f":"+C$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E131*'(11) PH Cost Allocation'!D$362)-D131","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E134*'(11) PH Cost Allocation'!D$362*0.95),2)","v":0},{"$f":"+C$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E134*'(11) PH Cost Allocation'!D$362)-D134","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E136*'(11) PH Cost Allocation'!D$362*0.94),2)","v":0},{"$f":"+C$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E136*'(11) PH Cost Allocation'!D$362)-D136","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E144*'(11) PH Cost Allocation'!$D$353)-SUM(D64:D141)","v":0}]
[null,null,null,{"$f":"SUM(D64:D143)","v":0},{"$f":"SUM(E64:E143)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E147*'(11) PH Cost Allocation'!D$362*100%)","v":0},{"$f":"+C$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E151*'(11) PH Cost Allocation'!D$353)-D147-D148-D149","v":0}]
[null,null,null,{"$f":"SUM(D147:D150)","v":0},{"$f":"SUM(E147:E150)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E154*'(11) PH Cost Allocation'!D$362*100%)","v":0},{"$f":"+C$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E158*'(11) PH Cost Allocation'!$D$353)-D154-D155-D156","v":0}]
[null,null,null,{"$f":"SUM(D154:D157)","v":0},{"$f":"SUM(E154:E157)","v":0}]
[]
[null,"Total PH Non Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$91","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!D$363","v":0}]
[]
[]
["PH Case Management Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$97","v":0},{"$f":"'(11) PH Cost Allocation'!$E$93","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$97","v":0},{"$f":"'(11) PH Cost Allocation'!C93","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E176*'(11) PH Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"+D$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E176*'(11) PH Cost Allocation'!E$362)-D176","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E178*'(11) PH Cost Allocation'!E$362*100%)","v":0},{"$f":"+D$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E180*'(11) PH Cost Allocation'!E$362*100%)","v":0},{"$f":"+D$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E182*'(11) PH Cost Allocation'!E$362*0.88),2)","v":0},{"$f":"+D$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E182*'(11) PH Cost Allocation'!E$362)-D182","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E184*'(11) PH Cost Allocation'!E$362*100%)","v":0},{"$f":"+D$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E186*'(11) PH Cost Allocation'!E$362*0.88),2)","v":0},{"$f":"+D$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E186*'(11) PH Cost Allocation'!E$362)-D186","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E189*'(11) PH Cost Allocation'!E$362*0.65),2)","v":0},{"$f":"+D$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E189*'(11) PH Cost Allocation'!E$362)-D189","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E192*'(11) PH Cost Allocation'!E$362*0.65),2)","v":0},{"$f":"+D$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E192*'(11) PH Cost Allocation'!E$362)-D192","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E195*'(11) PH Cost Allocation'!E$362*0.88),2)","v":0},{"$f":"+D$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E195*'(11) PH Cost Allocation'!E$362)-D195","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E197*'(11) PH Cost Allocation'!E$362*100%)","v":0},{"$f":"D$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E199*'(11) PH Cost Allocation'!E$362*0.95),2)","v":0},{"$f":"+D$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM($E199*'(11) PH Cost Allocation'!E$362)-D199","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$201*'(11) PH Cost Allocation'!$E$362*0.94),2)","v":0},{"$f":"+D27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E201*'(11) PH Cost Allocation'!E$362)-D201","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E204*'(11) PH Cost Allocation'!E$362*0.88),2)","v":0},{"$f":"+D$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E204*'(11) PH Cost Allocation'!E$362)-D204","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E207*'(11) PH Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"+D$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E207*'(11) PH Cost Allocation'!E$362)-D207","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E210*'(11) PH Cost Allocation'!E$362*0.88),2)","v":0},{"$f":"+D$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E210*'(11) PH Cost Allocation'!E$362)-D210","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E213*'(11) PH Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"+D$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E213*'(11) PH Cost Allocation'!E$362)-D213","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E215*'(11) PH Cost Allocation'!E$362*100%)","v":0},{"$f":"+D$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E217*'(11) PH Cost Allocation'!E$362*0.88),2)","v":0},{"$f":"+D$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E217*'(11) PH Cost Allocation'!E$362)-D217","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E219*'(11) PH Cost Allocation'!E$362*100%)","v":0},{"$f":"+D$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E221*'(11) PH Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"+D$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E221*'(11) PH Cost Allocation'!E$362)-D221","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","203-pa",{"$f":"ROUNDDOWN(MIN($E224*'(11) PH Cost Allocation'!E$362*0.95),2)","v":0},{"$f":"+D$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","103p-a",{"$f":"SUM($E224*'(11) PH Cost Allocation'!E$362)-D224","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","218-pa",{"$f":"ROUNDDOWN(MIN($E226*'(11) PH Cost Allocation'!E$362*0.94),2)","v":0},{"$f":"+D$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E226*'(11) PH Cost Allocation'!E$362)-D226","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E229*'(11) PH Cost Allocation'!E$362*0.65),2)","v":0},{"$f":"+D$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E229*'(11) PH Cost Allocation'!E$362)-D229","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E232*'(11) PH Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"+D$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E232*'(11) PH Cost Allocation'!E$362)-D232","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E234*'(11) PH Cost Allocation'!E$362*100%)","v":0},{"$f":"+D$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E236*'(11) PH Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"+D$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E236*'(11) PH Cost Allocation'!E$362)-D236","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E238*'(11) PH Cost Allocation'!E$362*100%)","v":0},{"$f":"+D$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E240*'(11) PH Cost Allocation'!E$362*0.65),2)","v":0},{"$f":"+D$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E240*'(11) PH Cost Allocation'!E$362)-D240","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E243*'(11) PH Cost Allocation'!E$362*0.65),2)","v":0},{"$f":"+D$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E243*'(11) PH Cost Allocation'!E$362)-D243","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E246*'(11) PH Cost Allocation'!E$362*0.95),2)","v":0},{"$f":"+D$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E246*'(11) PH Cost Allocation'!E$362)-D246","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E248*'(11) PH Cost Allocation'!E$362*0.94),2)","v":0},{"$f":"+D$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E248*'(11) PH Cost Allocation'!E$362)-D248","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E256*'(11) PH Cost Allocation'!E$353)-SUM(D176:D253)","v":0}]
[null,null,null,{"$f":"SUM(D176:D255)","v":0},{"$f":"SUM(E176:E255)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E259*'(11) PH Cost Allocation'!E$362*100%)","v":0},{"$f":"+D$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E263*'(11) PH Cost Allocation'!E$353)-D259-D260-D261","v":0}]
[null,null,null,{"$f":"SUM(D259:D262)","v":0},{"$f":"SUM(E259:E262)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E266*'(11) PH Cost Allocation'!E$362*100%)","v":0},{"$f":"+D$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E270*'(11) PH Cost Allocation'!E$353)-D266-D267-D268","v":0}]
[null,null,null,{"$f":"SUM(D266:D269)","v":0},{"$f":"SUM(E266:E269)","v":0}]
[]
[null,"Total PH Case Management Non Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$97","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!E$363","v":0}]
[]
[]
["PH Physician Consultation Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$103","v":0},{"$f":"'(11) PH Cost Allocation'!$E$99","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$103","v":0},{"$f":"'(11) PH Cost Allocation'!C99","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E288*'(11) PH Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"+E$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E288*'(11) PH Cost Allocation'!F$362)-D288","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E290*'(11) PH Cost Allocation'!F$362*100%)","v":0},{"$f":"+E$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E292*'(11) PH Cost Allocation'!F$362*100%)","v":0},{"$f":"+E$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E294*'(11) PH Cost Allocation'!F$362*0.88),2)","v":0},{"$f":"+E$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E294*'(11) PH Cost Allocation'!F$362)-D294","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E296*'(11) PH Cost Allocation'!F$362*100%)","v":0},{"$f":"+E$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E298*'(11) PH Cost Allocation'!F$362*0.88),2)","v":0},{"$f":"+E$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E298*'(11) PH Cost Allocation'!F$362)-D298","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E301*'(11) PH Cost Allocation'!F$362*0.65),2)","v":0},{"$f":"+E$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E301*'(11) PH Cost Allocation'!F$362)-D301","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E304*'(11) PH Cost Allocation'!F$362*0.65),2)","v":0},{"$f":"+E$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E304*'(11) PH Cost Allocation'!F$362)-D304","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E307*'(11) PH Cost Allocation'!F$362*0.88),2)","v":0},{"$f":"+E$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E307*'(11) PH Cost Allocation'!F$362)-D307","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E309*'(11) PH Cost Allocation'!F$362*100%)","v":0},{"$f":"E$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E311*'(11) PH Cost Allocation'!F$362*0.95),2)","v":0},{"$f":"+E$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM($E311*'(11) PH Cost Allocation'!F$362)-D311","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$313*'(11) PH Cost Allocation'!$F$362*0.94),2)","v":0},{"$f":"+E$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E313*'(11) PH Cost Allocation'!F$362)-D313","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E316*'(11) PH Cost Allocation'!F$362*0.88),2)","v":0},{"$f":"+E$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E316*'(11) PH Cost Allocation'!F$362)-D316","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E319*'(11) PH Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"+E$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E319*'(11) PH Cost Allocation'!F$362)-D319","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E322*'(11) PH Cost Allocation'!F$362*0.88),2)","v":0},{"$f":"+E$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E322*'(11) PH Cost Allocation'!F$362)-D322","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E325*'(11) PH Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"+E$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E325*'(11) PH Cost Allocation'!F$362)-D325","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E327*'(11) PH Cost Allocation'!F$362*100%)","v":0},{"$f":"+E$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E329*'(11) PH Cost Allocation'!F$362*0.88),2)","v":0},{"$f":"+E$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E329*'(11) PH Cost Allocation'!F$362)-D329","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E331*'(11) PH Cost Allocation'!F$362*100%)","v":0},{"$f":"+E$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E333*'(11) PH Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"+E$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E333*'(11) PH Cost Allocation'!F$362)-D333","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E336*'(11) PH Cost Allocation'!F$362*0.95),2)","v":0},{"$f":"+E$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E336*'(11) PH Cost Allocation'!F$362)-D336","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E338*'(11) PH Cost Allocation'!F$362*0.94),2)","v":0},{"$f":"+E$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E338*'(11) PH Cost Allocation'!F$362)-D338","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E341*'(11) PH Cost Allocation'!F$362*0.65),2)","v":0},{"$f":"+E$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E341*'(11) PH Cost Allocation'!F$362)-D341","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E344*'(11) PH Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"+E$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E344*'(11) PH Cost Allocation'!F$362)-D344","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E346*'(11) PH Cost Allocation'!F$362*100%)","v":0},{"$f":"+E$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E348*'(11) PH Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"+E$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E348*'(11) PH Cost Allocation'!F$362)-D348","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E350*'(11) PH Cost Allocation'!F$362*100%)","v":0},{"$f":"+E$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E352*'(11) PH Cost Allocation'!F$362*0.65),2)","v":0},{"$f":"+E$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E352*'(11) PH Cost Allocation'!F$362)-D352","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E355*'(11) PH Cost Allocation'!F$362*0.65),2)","v":0},{"$f":"+E$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E355*'(11) PH Cost Allocation'!F$362)-D355","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E358*'(11) PH Cost Allocation'!F$362*0.95),2)","v":0},{"$f":"+E$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E358*'(11) PH Cost Allocation'!F$362)-D358","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E360*'(11) PH Cost Allocation'!F$362*0.94),2)","v":0},{"$f":"+E$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E360*'(11) PH Cost Allocation'!F$362)-D360","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E368*'(11) PH Cost Allocation'!F$353)-SUM(D288:D365)","v":0}]
[null,null,null,{"$f":"SUM(D288:D367)","v":0},{"$f":"SUM(E288:E367)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E371*'(11) PH Cost Allocation'!F$362*100%)","v":0},{"$f":"+E$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E375*'(11) PH Cost Allocation'!F$353)-D371-D372-D373","v":0}]
[null,null,null,{"$f":"SUM(D371:D374)","v":0},{"$f":"SUM(E371:E374)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E378*'(11) PH Cost Allocation'!F$362*100%)","v":0},{"$f":"+E$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E382*'(11) PH Cost Allocation'!F$353-D378-D379-D380)","v":0}]
[null,null,null,{"$f":"SUM(D378:D381)","v":0},{"$f":"SUM(E378:E381)","v":0}]
[]
[null,"Total PH Physician Consultation Non Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$103","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!F$363","v":0}]
[]
[]
["PH Recovery Services - Individual Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$109","v":0},{"$f":"'(11) PH Cost Allocation'!$E$105","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$109","v":0},{"$f":"'(11) PH Cost Allocation'!C105","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E400*'(11) PH Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"+F$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E400*'(11) PH Cost Allocation'!G$362)-D400","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E402*'(11) PH Cost Allocation'!G$362*100%)","v":0},{"$f":"+F$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E404*'(11) PH Cost Allocation'!G$362*100%)","v":0},{"$f":"+F$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E406*'(11) PH Cost Allocation'!G$362*0.88),2)","v":0},{"$f":"+F$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E406*'(11) PH Cost Allocation'!G$362)-D406","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E408*'(11) PH Cost Allocation'!G$362*100%)","v":0},{"$f":"+F$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E410*'(11) PH Cost Allocation'!G$362*0.88),2)","v":0},{"$f":"+F$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E410*'(11) PH Cost Allocation'!G$362)-D410","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E413*'(11) PH Cost Allocation'!G$362*0.65),2)","v":0},{"$f":"+F$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E413*'(11) PH Cost Allocation'!G$362)-D413","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E416*'(11) PH Cost Allocation'!G$362*0.65),2)","v":0},{"$f":"+F$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E416*'(11) PH Cost Allocation'!G$362)-D416","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E419*'(11) PH Cost Allocation'!G$362*0.88),2)","v":0},{"$f":"+F$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E419*'(11) PH Cost Allocation'!G$362)-D419","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E421*'(11) PH Cost Allocation'!G$362*100%)","v":0},{"$f":"F$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E423*'(11) PH Cost Allocation'!G$362*0.95),2)","v":0},{"$f":"+F$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM($E423*'(11) PH Cost Allocation'!G$362)-D423","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$425*'(11) PH Cost Allocation'!$G$362*0.94),2)","v":0},{"$f":"+F$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E425*'(11) PH Cost Allocation'!G$362)-D425","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E428*'(11) PH Cost Allocation'!G$362*0.88),2)","v":0},{"$f":"+F$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E428*'(11) PH Cost Allocation'!G$362)-D428","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E431*'(11) PH Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"+F$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E431*'(11) PH Cost Allocation'!G$362)-D431","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E434*'(11) PH Cost Allocation'!G$362*0.88),2)","v":0},{"$f":"+F$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E434*'(11) PH Cost Allocation'!G$362)-D434","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E437*'(11) PH Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"+F$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E437*'(11) PH Cost Allocation'!G$362)-D437","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E439*'(11) PH Cost Allocation'!G$362*100%)","v":0},{"$f":"+F$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E441*'(11) PH Cost Allocation'!G$362*0.88),2)","v":0},{"$f":"+F$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E441*'(11) PH Cost Allocation'!G$362)-D441","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E443*'(11) PH Cost Allocation'!G$362*100%)","v":0},{"$f":"+F$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E445*'(11) PH Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"+F$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E445*'(11) PH Cost Allocation'!G$362)-D445","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E448*'(11) PH Cost Allocation'!G$362*0.95),2)","v":0},{"$f":"+F$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E448*'(11) PH Cost Allocation'!G$362)-D448","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E450*'(11) PH Cost Allocation'!G$362*0.94),2)","v":0},{"$f":"+F$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E450*'(11) PH Cost Allocation'!G$362)-D450","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E453*'(11) PH Cost Allocation'!G$362*0.65),2)","v":0},{"$f":"+F$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E453*'(11) PH Cost Allocation'!G$362)-D453","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E456*'(11) PH Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"+F$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E456*'(11) PH Cost Allocation'!G$362)-D456","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E458*'(11) PH Cost Allocation'!G$362*100%)","v":0},{"$f":"+F$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E460*'(11) PH Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"+F$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E460*'(11) PH Cost Allocation'!G$362)-D460","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E462*'(11) PH Cost Allocation'!G$362*100%)","v":0},{"$f":"+F$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E464*'(11) PH Cost Allocation'!G$362*0.65),2)","v":0},{"$f":"+F$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E464*'(11) PH Cost Allocation'!G$362)-D464","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E467*'(11) PH Cost Allocation'!G$362*0.65),2)","v":0},{"$f":"+F$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E467*'(11) PH Cost Allocation'!G$362)-D467","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E470*'(11) PH Cost Allocation'!G$362*0.95),2)","v":0},{"$f":"+F$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E470*'(11) PH Cost Allocation'!G$362)-D470","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E472*'(11) PH Cost Allocation'!G$362*0.94),2)","v":0},{"$f":"+F$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E472*'(11) PH Cost Allocation'!F$362)-D472","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E480*'(11) PH Cost Allocation'!G$353)-SUM(D400:D477)","v":0}]
[null,null,null,{"$f":"SUM(D400:D479)","v":0},{"$f":"SUM(E400:E479)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E483*'(11) PH Cost Allocation'!G$362*100%)","v":0},{"$f":"+F$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E487*'(11) PH Cost Allocation'!G$353)-D483-D484-D485","v":0}]
[null,null,null,{"$f":"SUM(D483:D486)","v":0},{"$f":"SUM(E483:E486)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E490*'(11) PH Cost Allocation'!G$362*100%)","v":0},{"$f":"+F$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E494*'(11) PH Cost Allocation'!G$353)-D490-D491-D492","v":0}]
[null,null,null,{"$f":"SUM(D490:D493)","v":0},{"$f":"SUM(E490:E493)","v":0}]
[]
[null,"Total PH Recovery Services Individual Non Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$109","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!G$363","v":0}]
[]
[]
["PH Recovery Services - Group Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$115","v":0},{"$f":"'(11) PH Cost Allocation'!$E$111","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$115","v":0},{"$f":"'(11) PH Cost Allocation'!C111","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E512*'(11) PH Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"+G$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E512*'(11) PH Cost Allocation'!H$362)-D512","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E514*'(11) PH Cost Allocation'!H$362*100%)","v":0},{"$f":"+G$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E516*'(11) PH Cost Allocation'!H$362*100%)","v":0},{"$f":"+G$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E518*'(11) PH Cost Allocation'!H$362*0.88),2)","v":0},{"$f":"+G$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E518*'(11) PH Cost Allocation'!H$362)-D518","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E520*'(11) PH Cost Allocation'!H$362*100%)","v":0},{"$f":"+G$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E522*'(11) PH Cost Allocation'!H$362*0.88),2)","v":0},{"$f":"+G$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E522*'(11) PH Cost Allocation'!H$362)-D522","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E525*'(11) PH Cost Allocation'!H$362*0.65),2)","v":0},{"$f":"+G$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E525*'(11) PH Cost Allocation'!H$362)-D525","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E528*'(11) PH Cost Allocation'!H$362*0.65),2)","v":0},{"$f":"+G$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E528*'(11) PH Cost Allocation'!H$362)-D528","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E531*'(11) PH Cost Allocation'!H$362*0.88),2)","v":0},{"$f":"+G$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E531*'(11) PH Cost Allocation'!H$362)-D531","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E533*'(11) PH Cost Allocation'!H$362*100%)","v":0},{"$f":"G$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E535*'(11) PH Cost Allocation'!H$362*0.95),2)","v":0},{"$f":"+G$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM($E535*'(11) PH Cost Allocation'!H$362)-D535","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$537*'(11) PH Cost Allocation'!$H$362*0.94),2)","v":0},{"$f":"+G$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E537*'(11) PH Cost Allocation'!H$362)-D537","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E540*'(11) PH Cost Allocation'!H$362*0.88),2)","v":0},{"$f":"+G$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E540*'(11) PH Cost Allocation'!H$362)-D540","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E543*'(11) PH Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"+G$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E543*'(11) PH Cost Allocation'!H$362)-D543","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E546*'(11) PH Cost Allocation'!H$362*0.88),2)","v":0},{"$f":"+G$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E546*'(11) PH Cost Allocation'!H$362)-D546","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E549*'(11) PH Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"+G$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E549*'(11) PH Cost Allocation'!H$362)-D549","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E551*'(11) PH Cost Allocation'!H$362*100%)","v":0},{"$f":"+G$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E553*'(11) PH Cost Allocation'!H$362*0.88),2)","v":0},{"$f":"+G$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E553*'(11) PH Cost Allocation'!H$362)-D553","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E555*'(11) PH Cost Allocation'!H$362*100%)","v":0},{"$f":"+G$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E557*'(11) PH Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"+G$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E557*'(11) PH Cost Allocation'!H$362)-D557","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E560*'(11) PH Cost Allocation'!H$362*0.95),2)","v":0},{"$f":"+G$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E560*'(11) PH Cost Allocation'!H$362)-D560","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E562*'(11) PH Cost Allocation'!H$362*0.94),2)","v":0},{"$f":"+G$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E562*'(11) PH Cost Allocation'!H$362)-D562","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E565*'(11) PH Cost Allocation'!H$362*0.65),2)","v":0},{"$f":"+G$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E565*'(11) PH Cost Allocation'!H$362)-D565","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E568*'(11) PH Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"+G$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E568*'(11) PH Cost Allocation'!H$362)-D568","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E570*'(11) PH Cost Allocation'!H$362*100%)","v":0},{"$f":"+G$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E572*'(11) PH Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"+G$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E572*'(11) PH Cost Allocation'!H$362)-D572","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E574*'(11) PH Cost Allocation'!H$362*100%)","v":0},{"$f":"+G$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E576*'(11) PH Cost Allocation'!H$362*0.65),2)","v":0},{"$f":"+G$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E576*'(11) PH Cost Allocation'!H$362)-D576","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E579*'(11) PH Cost Allocation'!H$362*0.65),2)","v":0},{"$f":"+G$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E579*'(11) PH Cost Allocation'!H$362)-D579","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E582*'(11) PH Cost Allocation'!H$362*0.95),2)","v":0},{"$f":"+G$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E582*'(11) PH Cost Allocation'!H$362)-D582","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E584*'(11) PH Cost Allocation'!H$362*0.94),2)","v":0},{"$f":"+G$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E584*'(11) PH Cost Allocation'!H$362)-D584","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E592*'(11) PH Cost Allocation'!H$353)-SUM(D512:D589)","v":0}]
[null,null,null,{"$f":"SUM(D512:D591)","v":0},{"$f":"SUM(E512:E591)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E595*'(11) PH Cost Allocation'!H$362*100%)","v":0},{"$f":"+G$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E599*'(11) PH Cost Allocation'!H$353)-D595-D596-D597","v":0}]
[null,null,null,{"$f":"SUM(D595:D598)","v":0},{"$f":"SUM(E595:E598)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E602*'(11) PH Cost Allocation'!H$362*100%)","v":0},{"$f":"+G$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E606*'(11) PH Cost Allocation'!H$353)-D602-D603-D604","v":0}]
[null,null,null,{"$f":"SUM(D602:D605)","v":0},{"$f":"SUM(E602:E605)","v":0}]
[]
[null,"Total PH Recovery Services Group Non Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$115","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!H$363","v":0}]
[]
[]
["PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$121","v":0},{"$f":"'(11) PH Cost Allocation'!$E$117","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$121","v":0},{"$f":"'(11) PH Cost Allocation'!C117","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E624*'(11) PH Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"+H$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E624*'(11) PH Cost Allocation'!I$362)-D624","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E626*'(11) PH Cost Allocation'!I$362*100%)","v":0},{"$f":"+H$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E628*'(11) PH Cost Allocation'!I$362*100%)","v":0},{"$f":"+H$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E630*'(11) PH Cost Allocation'!I$362*0.88),2)","v":0},{"$f":"+H$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E630*'(11) PH Cost Allocation'!I$362)-D630","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E632*'(11) PH Cost Allocation'!I$362*100%)","v":0},{"$f":"+H$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E634*'(11) PH Cost Allocation'!I$362*0.88),2)","v":0},{"$f":"+H$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E634*'(11) PH Cost Allocation'!I$362)-D634","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E637*'(11) PH Cost Allocation'!I$362*0.65),2)","v":0},{"$f":"+H$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E637*'(11) PH Cost Allocation'!I$362)-D637","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E640*'(11) PH Cost Allocation'!I$362*0.65),2)","v":0},{"$f":"+H$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E640*'(11) PH Cost Allocation'!I$362)-D640","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E643*'(11) PH Cost Allocation'!I$362*0.88),2)","v":0},{"$f":"+H$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E643*'(11) PH Cost Allocation'!I$362)-D643","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E645*'(11) PH Cost Allocation'!I$362*100%)","v":0},{"$f":"H$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E647*'(11) PH Cost Allocation'!I$362*0.95),2)","v":0},{"$f":"+H$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM($E647*'(11) PH Cost Allocation'!I$362)-D647","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$649*'(11) PH Cost Allocation'!$I$362*0.94),2)","v":0},{"$f":"+H$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E649*'(11) PH Cost Allocation'!I$362)-D649","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E652*'(11) PH Cost Allocation'!I$362*0.88),2)","v":0},{"$f":"+H$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E652*'(11) PH Cost Allocation'!I$362)-D652","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E655*'(11) PH Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"+H$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E655*'(11) PH Cost Allocation'!I$362)-D655","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E658*'(11) PH Cost Allocation'!I$362*0.88),2)","v":0},{"$f":"+H$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E658*'(11) PH Cost Allocation'!I$362)-D658","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E661*'(11) PH Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"+H$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E661*'(11) PH Cost Allocation'!I$362)-D661","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E663*'(11) PH Cost Allocation'!I$362*100%)","v":0},{"$f":"+H$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E665*'(11) PH Cost Allocation'!I$362*0.88),2)","v":0},{"$f":"+H$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E665*'(11) PH Cost Allocation'!I$362)-D665","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E667*'(11) PH Cost Allocation'!I$362*100%)","v":0},{"$f":"+H$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E669*'(11) PH Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"+H$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E669*'(11) PH Cost Allocation'!I$362)-D669","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E672*'(11) PH Cost Allocation'!I$362*0.95),2)","v":0},{"$f":"+H$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E672*'(11) PH Cost Allocation'!I$362)-D672","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E674*'(11) PH Cost Allocation'!I$362*0.94),2)","v":0},{"$f":"+H$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E674*'(11) PH Cost Allocation'!I$362)-D674","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E677*'(11) PH Cost Allocation'!I$362*0.65),2)","v":0},{"$f":"+H$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E677*'(11) PH Cost Allocation'!I$362)-D677","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E680*'(11) PH Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"+H$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E680*'(11) PH Cost Allocation'!I$362)-D680","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E682*'(11) PH Cost Allocation'!I$362*100%)","v":0},{"$f":"+H$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E684*'(11) PH Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"+H$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E684*'(11) PH Cost Allocation'!I$362)-D684","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E686*'(11) PH Cost Allocation'!I$362*100%)","v":0},{"$f":"+H$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E688*'(11) PH Cost Allocation'!I$362*0.65),2)","v":0},{"$f":"+H$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E688*'(11) PH Cost Allocation'!I$362)-D688","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E691*'(11) PH Cost Allocation'!I$362*0.65),2)","v":0},{"$f":"+H$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E691*'(11) PH Cost Allocation'!I$362)-D691","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E694*'(11) PH Cost Allocation'!I$362*0.95),2)","v":0},{"$f":"+H$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E694*'(11) PH Cost Allocation'!I$362)-D694","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E696*'(11) PH Cost Allocation'!I$362*0.94),2)","v":0},{"$f":"+H$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E696*'(11) PH Cost Allocation'!I$362)-D696","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E704*'(11) PH Cost Allocation'!I$353)-SUM(D624:D701)","v":0}]
[null,null,null,{"$f":"SUM(D624:D703)","v":0},{"$f":"SUM(E624:E703)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E707*'(11) PH Cost Allocation'!I$362*100%)","v":0},{"$f":"+H$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E711*'(11) PH Cost Allocation'!I$353)-D707-D708-D709","v":0}]
[null,null,null,{"$f":"SUM(D707:D710)","v":0},{"$f":"SUM(E707:E710)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E714*'(11) PH Cost Allocation'!I$362*100%)","v":0},{"$f":"+H$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E718*'(11) PH Cost Allocation'!I$353)-D714-D715-D716","v":0}]
[null,null,null,{"$f":"SUM(D714:D717)","v":0},{"$f":"SUM(E714:E717)","v":0}]
[]
[null,"Total PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$121","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!I$363","v":0}]
[]
[]
["PH Recovery Services - Case Management Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$127","v":0},{"$f":"'(11) PH Cost Allocation'!$E$123","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$127","v":0},{"$f":"'(11) PH Cost Allocation'!C123","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E736*'(11) PH Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"+I$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E736*'(11) PH Cost Allocation'!J$362)-D736","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E738*'(11) PH Cost Allocation'!J$362*100%)","v":0},{"$f":"+I$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E740*'(11) PH Cost Allocation'!J$362*100%)","v":0},{"$f":"+I$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E742*'(11) PH Cost Allocation'!J$362*0.88),2)","v":0},{"$f":"+I$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E742*'(11) PH Cost Allocation'!J$362)-D742","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E744*'(11) PH Cost Allocation'!J$362*100%)","v":0},{"$f":"+I$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E746*'(11) PH Cost Allocation'!J$362*0.88),2)","v":0},{"$f":"+I$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E746*'(11) PH Cost Allocation'!J$362)-D746","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E749*'(11) PH Cost Allocation'!J$362*0.65),2)","v":0},{"$f":"+I$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E749*'(11) PH Cost Allocation'!J$362)-D749","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E752*'(11) PH Cost Allocation'!J$362*0.65),2)","v":0},{"$f":"+I$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E752*'(11) PH Cost Allocation'!J$362)-D752","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E755*'(11) PH Cost Allocation'!J$362*0.88),2)","v":0},{"$f":"+I$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E755*'(11) PH Cost Allocation'!J$362)-D755","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E757*'(11) PH Cost Allocation'!J$362*100%)","v":0},{"$f":"I$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E759*'(11) PH Cost Allocation'!J$362*0.95),2)","v":0},{"$f":"+I$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM($E759*'(11) PH Cost Allocation'!J$362)-D759","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$761*'(11) PH Cost Allocation'!$J$362*0.94),2)","v":0},{"$f":"+I$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E761*'(11) PH Cost Allocation'!J$362)-D761","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E764*'(11) PH Cost Allocation'!J$362*0.88),2)","v":0},{"$f":"+I$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E764*'(11) PH Cost Allocation'!J$362)-D764","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E767*'(11) PH Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"+I$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E767*'(11) PH Cost Allocation'!J$362)-D767","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E770*'(11) PH Cost Allocation'!J$362*0.88),2)","v":0},{"$f":"+I$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E770*'(11) PH Cost Allocation'!J$362)-D770","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E773*'(11) PH Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"+I$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E773*'(11) PH Cost Allocation'!J$362)-D773","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E775*'(11) PH Cost Allocation'!J$362*100%)","v":0},{"$f":"+I$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E777*'(11) PH Cost Allocation'!J$362*0.88),2)","v":0},{"$f":"+I$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E777*'(11) PH Cost Allocation'!J$362)-D777","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E779*'(11) PH Cost Allocation'!J$362*100%)","v":0},{"$f":"+I$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E781*'(11) PH Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"+I$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E781*'(11) PH Cost Allocation'!J$362)-D781","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E784*'(11) PH Cost Allocation'!J$362*0.95),2)","v":0},{"$f":"+I$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E784*'(11) PH Cost Allocation'!J$362)-D784","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E786*'(11) PH Cost Allocation'!J$362*0.94),2)","v":0},{"$f":"+I$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E786*'(11) PH Cost Allocation'!J$362)-D786","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E789*'(11) PH Cost Allocation'!J$362*0.65),2)","v":0},{"$f":"+I$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E789*'(11) PH Cost Allocation'!J$362)-D789","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E792*'(11) PH Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"+I$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E792*'(11) PH Cost Allocation'!J$362)-D792","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E794*'(11) PH Cost Allocation'!J$362*100%)","v":0},{"$f":"+I$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E796*'(11) PH Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"+I$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E796*'(11) PH Cost Allocation'!J$362)-D796","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E798*'(11) PH Cost Allocation'!J$362*100%)","v":0},{"$f":"+I$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E800*'(11) PH Cost Allocation'!J$362*0.65),2)","v":0},{"$f":"+I$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E800*'(11) PH Cost Allocation'!J$362)-D800","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E803*'(11) PH Cost Allocation'!J$362*0.65),2)","v":0},{"$f":"+I$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E803*'(11) PH Cost Allocation'!J$362)-D803","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E806*'(11) PH Cost Allocation'!J$362*0.95),2)","v":0},{"$f":"+I$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E806*'(11) PH Cost Allocation'!J$362)-D806","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E808*'(11) PH Cost Allocation'!J$362*0.94),2)","v":0},{"$f":"+I$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E808*'(11) PH Cost Allocation'!J$362)-D808","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E816*'(11) PH Cost Allocation'!J$353)-SUM(D736:D813)","v":0}]
[null,null,null,{"$f":"SUM(D736:D815)","v":0},{"$f":"SUM(E736:E815)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E819*'(11) PH Cost Allocation'!J$362*100%)","v":0},{"$f":"+I$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E823*'(11) PH Cost Allocation'!J$353)-D819-D820-D821","v":0}]
[null,null,null,{"$f":"SUM(D819:D822)","v":0},{"$f":"SUM(E819:E822)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E826*'(11) PH Cost Allocation'!J$362*100%)","v":0},{"$f":"+I$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E830*'(11) PH Cost Allocation'!J$353)-D826-D827-D828","v":0}]
[null,null,null,{"$f":"SUM(D826:D829)","v":0},{"$f":"SUM(E826:E829)","v":0}]
[]
[null,"Total PH Recovery Services - Case Management Non Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$127","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!J$363","v":0}]
[]
[]
["PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$133","v":0},{"$f":"'(11) PH Cost Allocation'!$E$129","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$133","v":0},{"$f":"'(11) PH Cost Allocation'!C129","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E848*'(11) PH Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"+J$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E848*'(11) PH Cost Allocation'!K$362)-D848","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E850*'(11) PH Cost Allocation'!K$362*100%)","v":0},{"$f":"+J$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E852*'(11) PH Cost Allocation'!K$362*100%)","v":0},{"$f":"+J$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E854*'(11) PH Cost Allocation'!K$362*0.88),2)","v":0},{"$f":"+J$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E854*'(11) PH Cost Allocation'!K$362)-D854","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E856*'(11) PH Cost Allocation'!K$362*100%)","v":0},{"$f":"+J$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E858*'(11) PH Cost Allocation'!K$362*0.88),2)","v":0},{"$f":"+J$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E858*'(11) PH Cost Allocation'!K$362)-D858","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E861*'(11) PH Cost Allocation'!K$362*0.65),2)","v":0},{"$f":"+J$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E861*'(11) PH Cost Allocation'!K$362)-D861","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E864*'(11) PH Cost Allocation'!K$362*0.65),2)","v":0},{"$f":"+J$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E864*'(11) PH Cost Allocation'!K$362)-D864","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E867*'(11) PH Cost Allocation'!K$362*0.88),2)","v":0},{"$f":"+J$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E867*'(11) PH Cost Allocation'!K$362)-D867","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E869*'(11) PH Cost Allocation'!K$362*100%)","v":0},{"$f":"J$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E871*'(11) PH Cost Allocation'!K$362*0.95),2)","v":0},{"$f":"+J$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM($E871*'(11) PH Cost Allocation'!K$362)-D871","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$873*'(11) PH Cost Allocation'!$K$362*0.94),2)","v":0},{"$f":"+J$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E873*'(11) PH Cost Allocation'!K$362)-D873","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E876*'(11) PH Cost Allocation'!K$362*0.88),2)","v":0},{"$f":"+J$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E876*'(11) PH Cost Allocation'!K$362)-D876","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E879*'(11) PH Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"+J$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E879*'(11) PH Cost Allocation'!K$362)-D879","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E882*'(11) PH Cost Allocation'!K$362*0.88),2)","v":0},{"$f":"+J$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E882*'(11) PH Cost Allocation'!K$362)-D882","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E885*'(11) PH Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"+J$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E885*'(11) PH Cost Allocation'!K$362)-D885","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E887*'(11) PH Cost Allocation'!K$362*100%)","v":0},{"$f":"+J$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E889*'(11) PH Cost Allocation'!K$362*0.88),2)","v":0},{"$f":"+J$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E889*'(11) PH Cost Allocation'!K$362)-D889","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E891*'(11) PH Cost Allocation'!K$362*100%)","v":0},{"$f":"+J$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E893*'(11) PH Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"+J$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E893*'(11) PH Cost Allocation'!K$362)-D893","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E896*'(11) PH Cost Allocation'!K$362*0.95),2)","v":0},{"$f":"+J$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E896*'(11) PH Cost Allocation'!K$362)-D896","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E898*'(11) PH Cost Allocation'!K$362*0.94),2)","v":0},{"$f":"+J$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E898*'(11) PH Cost Allocation'!K$362)-D898","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E901*'(11) PH Cost Allocation'!K$362*0.65),2)","v":0},{"$f":"+J$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E901*'(11) PH Cost Allocation'!K$362)-D901","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E904*'(11) PH Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"+J$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E904*'(11) PH Cost Allocation'!K$362)-D904","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E906*'(11) PH Cost Allocation'!K$362*100%)","v":0},{"$f":"+J$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E908*'(11) PH Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"+J$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E908*'(11) PH Cost Allocation'!K$362)-D908","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E910*'(11) PH Cost Allocation'!K$362*100%)","v":0},{"$f":"+J$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E912*'(11) PH Cost Allocation'!K$362*0.65),2)","v":0},{"$f":"+J$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E912*'(11) PH Cost Allocation'!K$362)-D912","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E915*'(11) PH Cost Allocation'!K$362*0.65),2)","v":0},{"$f":"+J$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E915*'(11) PH Cost Allocation'!K$362)-D915","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E918*'(11) PH Cost Allocation'!K$362*0.95),2)","v":0},{"$f":"+J$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E918*'(11) PH Cost Allocation'!K$362)-D918","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E920*'(11) PH Cost Allocation'!K$362*0.94),2)","v":0},{"$f":"+J$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E920*'(11) PH Cost Allocation'!K$362)-D920","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E928*'(11) PH Cost Allocation'!K$353)-SUM(D848:D925)","v":0}]
[null,null,null,{"$f":"SUM(D848:D927)","v":0},{"$f":"SUM(E848:E927)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E931*'(11) PH Cost Allocation'!K$362*100%)","v":0},{"$f":"+J$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E935*'(11) PH Cost Allocation'!K$353)-D931-D932-D933","v":0}]
[null,null,null,{"$f":"SUM(D931:D934)","v":0},{"$f":"SUM(E931:E934)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E938*'(11) PH Cost Allocation'!K$362*100%)","v":0},{"$f":"+J$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E942*'(11) PH Cost Allocation'!K$353)-D938-D939-D940","v":0}]
[null,null,null,{"$f":"SUM(D938:D941)","v":0},{"$f":"SUM(E938:E941)","v":0}]
[]
[null,"Total PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$133","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!K$363","v":0}]
[]
[]
["PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$139","v":0},{"$f":"'(11) PH Cost Allocation'!$E$135","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$139","v":0},{"$f":"'(11) PH Cost Allocation'!C135","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E960*'(11) PH Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"+K$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E960*'(11) PH Cost Allocation'!L$362)-D960","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E962*'(11) PH Cost Allocation'!L$362*100%)","v":0},{"$f":"+K$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E964*'(11) PH Cost Allocation'!L$362*100%)","v":0},{"$f":"+K$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E966*'(11) PH Cost Allocation'!L$362*0.88),2)","v":0},{"$f":"+K$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E966*'(11) PH Cost Allocation'!L$362)-D966","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E968*'(11) PH Cost Allocation'!L$362*100%)","v":0},{"$f":"+K$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E970*'(11) PH Cost Allocation'!L$362*0.88),2)","v":0},{"$f":"+K$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E970*'(11) PH Cost Allocation'!L$362)-D970","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E973*'(11) PH Cost Allocation'!L$362*0.65),2)","v":0},{"$f":"+K$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E973*'(11) PH Cost Allocation'!L$362)-D973","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E976*'(11) PH Cost Allocation'!L$362*0.65),2)","v":0},{"$f":"+K$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E976*'(11) PH Cost Allocation'!L$362)-D976","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E979*'(11) PH Cost Allocation'!L$362*0.88),2)","v":0},{"$f":"+K$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E979*'(11) PH Cost Allocation'!L$362)-D979","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E981*'(11) PH Cost Allocation'!L$362*100%)","v":0},{"$f":"K$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E983*'(11) PH Cost Allocation'!L$362*0.95),2)","v":0},{"$f":"+K$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM($E983*'(11) PH Cost Allocation'!L$362)-D983","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$985*'(11) PH Cost Allocation'!$L$362*0.94),2)","v":0},{"$f":"+K$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E985*'(11) PH Cost Allocation'!L$362)-D985","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E988*'(11) PH Cost Allocation'!L$362*0.88),2)","v":0},{"$f":"+K$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E988*'(11) PH Cost Allocation'!L$362)-D988","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E991*'(11) PH Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"+K$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E991*'(11) PH Cost Allocation'!L$362)-D991","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E994*'(11) PH Cost Allocation'!L$362*0.88),2)","v":0},{"$f":"+K$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E994*'(11) PH Cost Allocation'!L$362)-D994","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E997*'(11) PH Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"+K$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E997*'(11) PH Cost Allocation'!L$362)-D997","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E999*'(11) PH Cost Allocation'!L$362*100%)","v":0},{"$f":"+K$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1001*'(11) PH Cost Allocation'!L$362*0.88),2)","v":0},{"$f":"+K$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1001*'(11) PH Cost Allocation'!L$362)-D1001","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1003*'(11) PH Cost Allocation'!L$362*100%)","v":0},{"$f":"+K$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1005*'(11) PH Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"+K$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1005*'(11) PH Cost Allocation'!L$362)-D1005","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1008*'(11) PH Cost Allocation'!L$362*0.95),2)","v":0},{"$f":"+K$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1008*'(11) PH Cost Allocation'!L$362)-D1008","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1010*'(11) PH Cost Allocation'!L$362*0.94),2)","v":0},{"$f":"+K$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E1010*'(11) PH Cost Allocation'!L$362)-D1010","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1013*'(11) PH Cost Allocation'!L$362*0.65),2)","v":0},{"$f":"+K$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1013*'(11) PH Cost Allocation'!L$362)-D1013","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1016*'(11) PH Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"+K$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1016*'(11) PH Cost Allocation'!L$362)-D1016","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1018*'(11) PH Cost Allocation'!L$362*100%)","v":0},{"$f":"+K$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1020*'(11) PH Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"+K$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1020*'(11) PH Cost Allocation'!L$362)-D1020","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1022*'(11) PH Cost Allocation'!L$362*100%)","v":0},{"$f":"+K$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1024*'(11) PH Cost Allocation'!L$362*0.65),2)","v":0},{"$f":"+K$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1024*'(11) PH Cost Allocation'!L$362)-D1024","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1027*'(11) PH Cost Allocation'!L$362*0.65),2)","v":0},{"$f":"+K$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1027*'(11) PH Cost Allocation'!L$362)-D1027","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1030*'(11) PH Cost Allocation'!L$362*0.95),2)","v":0},{"$f":"+K$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1030*'(11) PH Cost Allocation'!L$362)-D1030","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1032*'(11) PH Cost Allocation'!L$362*0.94),2)","v":0},{"$f":"+K$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1032*'(11) PH Cost Allocation'!L$362)-D1032","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1040*'(11) PH Cost Allocation'!L$353)-SUM(D960:D1037)","v":0}]
[null,null,null,{"$f":"SUM(D960:D1039)","v":0},{"$f":"SUM(E960:E1039)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1043*'(11) PH Cost Allocation'!L$362*100%)","v":0},{"$f":"+K$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1047*'(11) PH Cost Allocation'!L$353)-D1043-D1044-D1045","v":0}]
[null,null,null,{"$f":"SUM(D1043:D1046)","v":0},{"$f":"SUM(E1043:E1046)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1050*'(11) PH Cost Allocation'!L$362*100%)","v":0},{"$f":"+K$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1054*'(11) PH Cost Allocation'!L$353)-D1050-D1051-D1052","v":0}]
[null,null,null,{"$f":"SUM(D1050:D1053)","v":0},{"$f":"SUM(E1050:E1053)","v":0}]
[]
[null,"Total PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$139","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!L$363","v":0}]
[]
[]
["PH Medication Assisted Treatment Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$145","v":0},{"$f":"'(11) PH Cost Allocation'!$E$141","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$145","v":0},{"$f":"'(11) PH Cost Allocation'!C141","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1072*'(11) PH Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"+L$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1072*'(11) PH Cost Allocation'!M$362)-D1072","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1074*'(11) PH Cost Allocation'!M$362*100%)","v":0},{"$f":"+L$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1076*'(11) PH Cost Allocation'!M$362*100%)","v":0},{"$f":"+L$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1078*'(11) PH Cost Allocation'!M$362*0.88),2)","v":0},{"$f":"+L$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1078*'(11) PH Cost Allocation'!M$362)-D1078","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1080*'(11) PH Cost Allocation'!M$362*100%)","v":0},{"$f":"+L$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1082*'(11) PH Cost Allocation'!M$362*0.88),2)","v":0},{"$f":"+L$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1082*'(11) PH Cost Allocation'!M$362)-D1082","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1085*'(11) PH Cost Allocation'!M$362*0.65),2)","v":0},{"$f":"+L$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1085*'(11) PH Cost Allocation'!M$362)-D1085","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1088*'(11) PH Cost Allocation'!M$362*0.65),2)","v":0},{"$f":"+L$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1088*'(11) PH Cost Allocation'!M$362)-D1088","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1091*'(11) PH Cost Allocation'!M$362*0.88),2)","v":0},{"$f":"+L$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1091*'(11) PH Cost Allocation'!M$362)-D1091","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1093*'(11) PH Cost Allocation'!M$362*100%)","v":0},{"$f":"L$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1095*'(11) PH Cost Allocation'!M$362*0.95),2)","v":0},{"$f":"+L$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM($E1095*'(11) PH Cost Allocation'!M$362)-D1095","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1097*'(11) PH Cost Allocation'!$M$362*0.94),2)","v":0},{"$f":"+L$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1097*'(11) PH Cost Allocation'!M$362)-D1097","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1100*'(11) PH Cost Allocation'!M$362*0.88),2)","v":0},{"$f":"+L$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1100*'(11) PH Cost Allocation'!M$362)-D1100","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1103*'(11) PH Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"+L$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1103*'(11) PH Cost Allocation'!M$362)-D1103","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1106*'(11) PH Cost Allocation'!M$362*0.88),2)","v":0},{"$f":"+L$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1106*'(11) PH Cost Allocation'!M$362)-D1106","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1109*'(11) PH Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"+L$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1109*'(11) PH Cost Allocation'!M$362)-D1109","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1111*'(11) PH Cost Allocation'!M$362*100%)","v":0},{"$f":"+L$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1113*'(11) PH Cost Allocation'!M$362*0.88),2)","v":0},{"$f":"+L$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1113*'(11) PH Cost Allocation'!M$362)-D1113","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1115*'(11) PH Cost Allocation'!M$362*100%)","v":0},{"$f":"+D$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1117*'(11) PH Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"+L$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1117*'(11) PH Cost Allocation'!M$362)-D1117","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1120*'(11) PH Cost Allocation'!M$362*0.95),2)","v":0},{"$f":"+L$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1120*'(11) PH Cost Allocation'!M$362)-D1120","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1122*'(11) PH Cost Allocation'!M$362*0.94),2)","v":0},{"$f":"+L$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E1122*'(11) PH Cost Allocation'!M$362)-D1122","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1125*'(11) PH Cost Allocation'!M$362*0.65),2)","v":0},{"$f":"+L$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1125*'(11) PH Cost Allocation'!M$362)-D1125","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1128*'(11) PH Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"+L$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1128*'(11) PH Cost Allocation'!M$362)-D1128","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1130*'(11) PH Cost Allocation'!M$362*100%)","v":0},{"$f":"+L$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1132*'(11) PH Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"+L$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1132*'(11) PH Cost Allocation'!M$362)-D1132","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1134*'(11) PH Cost Allocation'!M$362*100%)","v":0},{"$f":"+L$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1136*'(11) PH Cost Allocation'!M$362*0.65),2)","v":0},{"$f":"+L$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1136*'(11) PH Cost Allocation'!M$362)-D1136","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1139*'(11) PH Cost Allocation'!M$362*0.65),2)","v":0},{"$f":"+L$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1139*'(11) PH Cost Allocation'!M$362)-D1139","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1142*'(11) PH Cost Allocation'!M$362*0.95),2)","v":0},{"$f":"+L$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1142*'(11) PH Cost Allocation'!M$362)-D1142","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1144*'(11) PH Cost Allocation'!M$362*0.94),2)","v":0},{"$f":"+L$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1144*'(11) PH Cost Allocation'!M$362)-D1144","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1152*'(11) PH Cost Allocation'!M$353)-SUM(D1072:D1149)","v":0}]
[null,null,null,{"$f":"SUM(D1072:D1151)","v":0},{"$f":"SUM(E1072:E1151)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1155*'(11) PH Cost Allocation'!M$362*100%)","v":0},{"$f":"+L$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1159*'(11) PH Cost Allocation'!M$353)-D1155-D1156-D1157","v":0}]
[null,null,null,{"$f":"SUM(D1155:D1158)","v":0},{"$f":"SUM(E1155:E1158)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1162*'(11) PH Cost Allocation'!M$362*100%)","v":0},{"$f":"+L$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1166*'(11) PH Cost Allocation'!M$353)-D1162-D1163-D1164","v":0}]
[null,null,null,{"$f":"SUM(D1162:D1165)","v":0},{"$f":"SUM(E1162:E1165)","v":0}]
[]
[null,"Total PH Medication Assisted Treatment Non Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$145","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!M$363","v":0}]
[]
[]
["PH Medication Assisted Treatment Dosing Buprenorphine Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$150","v":0},{"$f":"'(11) PH Cost Allocation'!$E$147","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$150","v":0},{"$f":"'(11) PH Cost Allocation'!$C147","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1184*'(11) PH Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"+M$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1184*'(11) PH Cost Allocation'!N$362)-D1184","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1186*'(11) PH Cost Allocation'!N$362*100%)","v":0},{"$f":"+M$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1188*'(11) PH Cost Allocation'!N$362*100%)","v":0},{"$f":"+M$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1190*'(11) PH Cost Allocation'!N$362*0.88),2)","v":0},{"$f":"+M$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1190*'(11) PH Cost Allocation'!N$362)-D1190","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1192*'(11) PH Cost Allocation'!N$362*100%)","v":0},{"$f":"+M$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1194*'(11) PH Cost Allocation'!N$362*0.88),2)","v":0},{"$f":"+M$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1194*'(11) PH Cost Allocation'!N$362)-D1194","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1197*'(11) PH Cost Allocation'!N$362*0.65),2)","v":0},{"$f":"+M$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1197*'(11) PH Cost Allocation'!N$362)-D1197","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1200*'(11) PH Cost Allocation'!N$362*0.65),2)","v":0},{"$f":"+M$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1200*'(11) PH Cost Allocation'!N$362)-D1200","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1203*'(11) PH Cost Allocation'!N$362*0.88),2)","v":0},{"$f":"+M$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1203*'(11) PH Cost Allocation'!N$362)-D1203","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1205*'(11) PH Cost Allocation'!N$362*100%)","v":0},{"$f":"+M$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1207*'(11) PH Cost Allocation'!N$362*0.95),2)","v":0},{"$f":"+M$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM($E1207*'(11) PH Cost Allocation'!N$362)-D1207","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1209*'(11) PH Cost Allocation'!$N$362*0.94),2)","v":0},{"$f":"+M$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1209*'(11) PH Cost Allocation'!N$362)-D1209","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1212*'(11) PH Cost Allocation'!N$362*0.88),2)","v":0},{"$f":"+M$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1212*'(11) PH Cost Allocation'!N$362)-D1212","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1215*'(11) PH Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"+M$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1215*'(11) PH Cost Allocation'!N$362)-D1215","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1218*'(11) PH Cost Allocation'!N$362*0.88),2)","v":0},{"$f":"+M$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1218*'(11) PH Cost Allocation'!N$362)-D1218","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1221*'(11) PH Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"+M$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1221*'(11) PH Cost Allocation'!N$362)-D1221","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1223*'(11) PH Cost Allocation'!N$362*100%)","v":0},{"$f":"+M$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1225*'(11) PH Cost Allocation'!N$362*0.88),2)","v":0},{"$f":"+M$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1225*'(11) PH Cost Allocation'!N$362)-D1225","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1227*'(11) PH Cost Allocation'!N$362*100%)","v":0},{"$f":"+M$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1229*'(11) PH Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"+M$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1229*'(11) PH Cost Allocation'!N$362)-D1229","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1232*'(11) PH Cost Allocation'!N$362*0.95),2)","v":0},{"$f":"+M$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1232*'(11) PH Cost Allocation'!N$362)-D1232","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1234*'(11) PH Cost Allocation'!N$362*0.94),2)","v":0},{"$f":"+M$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E1234*'(11) PH Cost Allocation'!N$362)-D1234","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1237*'(11) PH Cost Allocation'!N$362*0.65),2)","v":0},{"$f":"+M$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1237*'(11) PH Cost Allocation'!N$362)-D1237","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1240*'(11) PH Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"+M$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1240*'(11) PH Cost Allocation'!N$362)-D1240","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1242*'(11) PH Cost Allocation'!N$362*100%)","v":0},{"$f":"+M$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1244*'(11) PH Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"+M$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1244*'(11) PH Cost Allocation'!N$362)-D1244","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1246*'(11) PH Cost Allocation'!N$362*100%)","v":0},{"$f":"+M$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1248*'(11) PH Cost Allocation'!N$362*0.65),2)","v":0},{"$f":"+M$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1248*'(11) PH Cost Allocation'!N$362)-D1248","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1251*'(11) PH Cost Allocation'!N$362*0.65),2)","v":0},{"$f":"+M$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1251*'(11) PH Cost Allocation'!N$362)-D1251","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1254*'(11) PH Cost Allocation'!N$362*0.95),2)","v":0},{"$f":"+M$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1254*'(11) PH Cost Allocation'!N$362)-D1254","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1256*'(11) PH Cost Allocation'!N$362*0.94),2)","v":0},{"$f":"+M$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1256*'(11) PH Cost Allocation'!N$362)-D1256","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1264*'(11) PH Cost Allocation'!N$353)-SUM(D1184:D1261)","v":0}]
[null,null,null,{"$f":"SUM(D1184:D1263)","v":0},{"$f":"SUM(E1184:E1263)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1267*'(11) PH Cost Allocation'!N$362*100%)","v":0},{"$f":"+M$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1271*'(11) PH Cost Allocation'!N$353)-D1267-D1268-D1269","v":0}]
[null,null,null,{"$f":"SUM(D1267:D1270)","v":0},{"$f":"SUM(E1267:E1270)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1274*'(11) PH Cost Allocation'!N$362*100%)","v":0},{"$f":"+M$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1278*'(11) PH Cost Allocation'!N$353)-D1274-D1275-D1276","v":0}]
[null,null,null,{"$f":"SUM(D1274:D1277)","v":0},{"$f":"SUM(E1274:E1277)","v":0}]
[]
[null,"Total PH Medication Assisted Treatment Dosing Buprenorphine Non Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$150","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!N$363","v":0}]
[]
[]
["PH Medication Assisted Treatment Dosing Disulfiram Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$155","v":0},{"$f":"'(11) PH Cost Allocation'!$E$152","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$155","v":0},{"$f":"'(11) PH Cost Allocation'!$C$152","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1296*'(11) PH Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"+N$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1296*'(11) PH Cost Allocation'!O$362)-D1296","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1298*'(11) PH Cost Allocation'!O$362*100%)","v":0},{"$f":"+N$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1300*'(11) PH Cost Allocation'!O$362*100%)","v":0},{"$f":"+N$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1302*'(11) PH Cost Allocation'!O$362*0.88),2)","v":0},{"$f":"+N$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1302*'(11) PH Cost Allocation'!O$362)-D1302","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1304*'(11) PH Cost Allocation'!O$362*100%)","v":0},{"$f":"+N$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1306*'(11) PH Cost Allocation'!O$362*0.88),2)","v":0},{"$f":"+N$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1306*'(11) PH Cost Allocation'!O$362)-D1306","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1309*'(11) PH Cost Allocation'!O$362*0.65),2)","v":0},{"$f":"+N$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1309*'(11) PH Cost Allocation'!O$362)-D1309","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1312*'(11) PH Cost Allocation'!O$362*0.65),2)","v":0},{"$f":"+N$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1312*'(11) PH Cost Allocation'!O$362)-D1312","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1315*'(11) PH Cost Allocation'!O$362*0.88),2)","v":0},{"$f":"+N$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1315*'(11) PH Cost Allocation'!O$362)-D1315","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1317*'(11) PH Cost Allocation'!O$362*100%)","v":0},{"$f":"+N$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1319*'(11) PH Cost Allocation'!O$362*0.95),2)","v":0},{"$f":"+N$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM($E1319*'(11) PH Cost Allocation'!O$362)-D1319","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1321*'(11) PH Cost Allocation'!$O$362*0.94),2)","v":0},{"$f":"+N$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1321*'(11) PH Cost Allocation'!O$362)-D1321","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1324*'(11) PH Cost Allocation'!O$362*0.88),2)","v":0},{"$f":"+N$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1324*'(11) PH Cost Allocation'!O$362)-D1324","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1327*'(11) PH Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"+N$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1327*'(11) PH Cost Allocation'!O$362)-D1327","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1330*'(11) PH Cost Allocation'!O$362*0.88),2)","v":0},{"$f":"+N$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1330*'(11) PH Cost Allocation'!O$362)-D1330","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1333*'(11) PH Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"+N$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1333*'(11) PH Cost Allocation'!O$362)-D1333","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1335*'(11) PH Cost Allocation'!O$362*100%)","v":0},{"$f":"+N$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1337*'(11) PH Cost Allocation'!O$362*0.88),2)","v":0},{"$f":"+N$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1337*'(11) PH Cost Allocation'!O$362)-D1337","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1339*'(11) PH Cost Allocation'!O$362*100%)","v":0},{"$f":"+N$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1341*'(11) PH Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"+N$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1341*'(11) PH Cost Allocation'!O$362)-D1341","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1344*'(11) PH Cost Allocation'!O$362*0.95),2)","v":0},{"$f":"+N$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1344*'(11) PH Cost Allocation'!O$362)-D1344","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1346*'(11) PH Cost Allocation'!O$362*0.94),2)","v":0},{"$f":"+N$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E1346*'(11) PH Cost Allocation'!O$362)-D1346","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1349*'(11) PH Cost Allocation'!O$362*0.65),2)","v":0},{"$f":"+N$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1349*'(11) PH Cost Allocation'!O$362)-D1349","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1352*'(11) PH Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"+N$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1352*'(11) PH Cost Allocation'!O$362)-D1352","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1354*'(11) PH Cost Allocation'!O$362*100%)","v":0},{"$f":"+N$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1356*'(11) PH Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"+N$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1356*'(11) PH Cost Allocation'!O$362)-D1356","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1358*'(11) PH Cost Allocation'!O$362*100%)","v":0},{"$f":"+N$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1360*'(11) PH Cost Allocation'!O$362*0.65),2)","v":0},{"$f":"+N$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1360*'(11) PH Cost Allocation'!O$362)-D1360","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1363*'(11) PH Cost Allocation'!O$362*0.65),2)","v":0},{"$f":"+N$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1363*'(11) PH Cost Allocation'!O$362)-D1363","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1366*'(11) PH Cost Allocation'!O$362*0.95),2)","v":0},{"$f":"+N$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1366*'(11) PH Cost Allocation'!O$362)-D1366","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1368*'(11) PH Cost Allocation'!O$362*0.94),2)","v":0},{"$f":"+N$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1368*'(11) PH Cost Allocation'!O$362)-D1368","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1376*'(11) PH Cost Allocation'!O$353)-SUM(D1296:D1373)","v":0}]
[null,null,null,{"$f":"SUM(D1296:D1375)","v":0},{"$f":"SUM(E1296:E1375)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1379*'(11) PH Cost Allocation'!O$362*100%)","v":0},{"$f":"+N$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1383*'(11) PH Cost Allocation'!O$353)-D1379-D1380-D1381","v":0}]
[null,null,null,{"$f":"SUM(D1379:D1382)","v":0},{"$f":"SUM(E1379:E1382)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1386*'(11) PH Cost Allocation'!O$362*100%)","v":0},{"$f":"+N$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1390*'(11) PH Cost Allocation'!O$353)-D1386-D1387-D1388","v":0}]
[null,null,null,{"$f":"SUM(D1386:D1389)","v":0},{"$f":"SUM(E1386:E1389)","v":0}]
[]
[null,"Total PH Medication Assisted Treatment Dosing Disulfiram Non Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$155","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!O$363","v":0}]
[]
[]
["PH Medication Assisted Treatment Dosing Naloxone Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$160","v":0},{"$f":"'(11) PH Cost Allocation'!$E$157","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$160","v":0},{"$f":"'(11) PH Cost Allocation'!$C$157","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1408*'(11) PH Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"+O$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1408*'(11) PH Cost Allocation'!P$362)-D1408","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1410*'(11) PH Cost Allocation'!P$362*100%)","v":0},{"$f":"+O$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1412*'(11) PH Cost Allocation'!P$362*100%)","v":0},{"$f":"+O$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1414*'(11) PH Cost Allocation'!P$362*0.88),2)","v":0},{"$f":"+O$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1414*'(11) PH Cost Allocation'!P$362)-D1414","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1416*'(11) PH Cost Allocation'!P$362*100%)","v":0},{"$f":"+O$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1418*'(11) PH Cost Allocation'!P$362*0.88),2)","v":0},{"$f":"+O$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1418*'(11) PH Cost Allocation'!P$362)-D1418","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1421*'(11) PH Cost Allocation'!P$362*0.65),2)","v":0},{"$f":"+O$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1421*'(11) PH Cost Allocation'!P$362)-D1421","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1424*'(11) PH Cost Allocation'!P$362*0.65),2)","v":0},{"$f":"+O$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1424*'(11) PH Cost Allocation'!P$362)-D1424","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1427*'(11) PH Cost Allocation'!P$362*0.88),2)","v":0},{"$f":"+O$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1427*'(11) PH Cost Allocation'!P$362)-D1427","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1429*'(11) PH Cost Allocation'!P$362*100%)","v":0},{"$f":"+O$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1431*'(11) PH Cost Allocation'!P$362*0.95),2)","v":0},{"$f":"+O$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM($E1431*'(11) PH Cost Allocation'!P$362)-D1431","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1433*'(11) PH Cost Allocation'!$P$362*0.94),2)","v":0},{"$f":"+O$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1433*'(11) PH Cost Allocation'!P$362)-D1433","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1436*'(11) PH Cost Allocation'!P$362*0.88),2)","v":0},{"$f":"+O$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1436*'(11) PH Cost Allocation'!P$362)-D1436","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1439*'(11) PH Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"+O$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1439*'(11) PH Cost Allocation'!P$362)-D1439","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1442*'(11) PH Cost Allocation'!P$362*0.88),2)","v":0},{"$f":"+O$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1442*'(11) PH Cost Allocation'!P$362)-D1442","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1445*'(11) PH Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"+O$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1445*'(11) PH Cost Allocation'!P$362)-D1445","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1447*'(11) PH Cost Allocation'!P$362*100%)","v":0},{"$f":"+O$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1449*'(11) PH Cost Allocation'!P$362*0.88),2)","v":0},{"$f":"+O$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1449*'(11) PH Cost Allocation'!P$362)-D1449","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1451*'(11) PH Cost Allocation'!P$362*100%)","v":0},{"$f":"+O$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1453*'(11) PH Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"+O$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1453*'(11) PH Cost Allocation'!P$362)-D1453","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1456*'(11) PH Cost Allocation'!P$362*0.95),2)","v":0},{"$f":"+O$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1456*'(11) PH Cost Allocation'!P$362)-D1456","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1458*'(11) PH Cost Allocation'!P$362*0.94),2)","v":0},{"$f":"+O$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E1458*'(11) PH Cost Allocation'!P$362)-D1458","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1461*'(11) PH Cost Allocation'!P$362*0.65),2)","v":0},{"$f":"+O$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1461*'(11) PH Cost Allocation'!P$362)-D1461","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1464*'(11) PH Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"+O$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1464*'(11) PH Cost Allocation'!P$362)-D1464","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1466*'(11) PH Cost Allocation'!P$362*100%)","v":0},{"$f":"+O$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1468*'(11) PH Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"+O$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1468*'(11) PH Cost Allocation'!P$362)-D1468","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1470*'(11) PH Cost Allocation'!P$362*100%)","v":0},{"$f":"+O$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1472*'(11) PH Cost Allocation'!P$362*0.65),2)","v":0},{"$f":"+O$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1472*'(11) PH Cost Allocation'!P$362)-D1472","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1475*'(11) PH Cost Allocation'!P$362*0.65),2)","v":0},{"$f":"+O$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1475*'(11) PH Cost Allocation'!P$362)-D1475","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1478*'(11) PH Cost Allocation'!P$362*0.95),2)","v":0},{"$f":"+O$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1478*'(11) PH Cost Allocation'!P$362)-D1478","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1480*'(11) PH Cost Allocation'!P$362*0.94),2)","v":0},{"$f":"+O$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1480*'(11) PH Cost Allocation'!P$362)-D1480","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1488*'(11) PH Cost Allocation'!P$353)-SUM(D1408:D1485)","v":0}]
[null,null,null,{"$f":"SUM(D1408:D1487)","v":0},{"$f":"SUM(E1408:E1487)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1491*'(11) PH Cost Allocation'!P$362*100%)","v":0},{"$f":"+O$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1495*'(11) PH Cost Allocation'!P$353)-D1491-D1492-D1493","v":0}]
[null,null,null,{"$f":"SUM(D1491:D1494)","v":0},{"$f":"SUM(E1491:E1494)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1498*'(11) PH Cost Allocation'!P$362*100%)","v":0},{"$f":"+O$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1502*'(11) PH Cost Allocation'!P$353)-D1498-D1499-D1500","v":0}]
[null,null,null,{"$f":"SUM(D1498:D1501)","v":0},{"$f":"SUM(E1498:E1501)","v":0}]
[]
[null,"Total PH Medication Assisted Treatment Dosing Naloxone Non Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$160","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!P$363","v":0}]
[]
[]
["PH Medication Assisted Treatment Dosing Vivitrol Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$165","v":0},{"$f":"'(11) PH Cost Allocation'!$E$162","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$165","v":0},{"$f":"'(11) PH Cost Allocation'!$C$162","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1520*'(11) PH Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"+P$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1520*'(11) PH Cost Allocation'!Q$362)-D1520","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1522*'(11) PH Cost Allocation'!Q$362*100%)","v":0},{"$f":"+P$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1524*'(11) PH Cost Allocation'!Q$362*100%)","v":0},{"$f":"+P$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1526*'(11) PH Cost Allocation'!Q$362*0.88),2)","v":0},{"$f":"+P$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1526*'(11) PH Cost Allocation'!Q$362)-D1526","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1528*'(11) PH Cost Allocation'!Q$362*100%)","v":0},{"$f":"+P$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1530*'(11) PH Cost Allocation'!Q$362*0.88),2)","v":0},{"$f":"+P$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1530*'(11) PH Cost Allocation'!Q$362)-D1530","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1533*'(11) PH Cost Allocation'!Q$362*0.65),2)","v":0},{"$f":"+P$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1533*'(11) PH Cost Allocation'!Q$362)-D1533","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1536*'(11) PH Cost Allocation'!Q$362*0.65),2)","v":0},{"$f":"+P$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1536*'(11) PH Cost Allocation'!Q$362)-D1536","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1539*'(11) PH Cost Allocation'!Q$362*0.88),2)","v":0},{"$f":"+P$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1539*'(11) PH Cost Allocation'!Q$362)-D1539","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1541*'(11) PH Cost Allocation'!Q$362*100%)","v":0},{"$f":"+P$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1543*'(11) PH Cost Allocation'!Q$362*0.95),2)","v":0},{"$f":"+P$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM($E1543*'(11) PH Cost Allocation'!Q$362)-D1543","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1545*'(11) PH Cost Allocation'!$Q$362*0.94),2)","v":0},{"$f":"+P$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1545*'(11) PH Cost Allocation'!Q$362)-D1545","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1548*'(11) PH Cost Allocation'!Q$362*0.88),2)","v":0},{"$f":"+P$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1548*'(11) PH Cost Allocation'!Q$362)-D1548","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1551*'(11) PH Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"+P$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1551*'(11) PH Cost Allocation'!Q$362)-D1551","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1554*'(11) PH Cost Allocation'!Q$362*0.88),2)","v":0},{"$f":"+P$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1554*'(11) PH Cost Allocation'!Q$362)-D1554","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1557*'(11) PH Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"+P$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1557*'(11) PH Cost Allocation'!Q$362)-D1557","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1559*'(11) PH Cost Allocation'!Q$362*100%)","v":0},{"$f":"+P$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1561*'(11) PH Cost Allocation'!Q$362*0.88),2)","v":0},{"$f":"+P$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1561*'(11) PH Cost Allocation'!Q$362)-D1561","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1563*'(11) PH Cost Allocation'!Q$362*100%)","v":0},{"$f":"+P$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1565*'(11) PH Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"+P$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1565*'(11) PH Cost Allocation'!Q$362)-D1565","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1568*'(11) PH Cost Allocation'!Q$362*0.95),2)","v":0},{"$f":"+P$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1568*'(11) PH Cost Allocation'!Q$362)-D1568","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1570*'(11) PH Cost Allocation'!Q$362*0.94),2)","v":0},{"$f":"+P$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E1570*'(11) PH Cost Allocation'!Q$362)-D1570","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1573*'(11) PH Cost Allocation'!Q$362*0.65),2)","v":0},{"$f":"+P$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1573*'(11) PH Cost Allocation'!Q$362)-D1573","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1576*'(11) PH Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"+P$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1576*'(11) PH Cost Allocation'!Q$362)-D1576","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1578*'(11) PH Cost Allocation'!Q$362*100%)","v":0},{"$f":"+P$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1580*'(11) PH Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"+P$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1580*'(11) PH Cost Allocation'!Q$362)-D1580","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1582*'(11) PH Cost Allocation'!Q$362*100%)","v":0},{"$f":"+P$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1584*'(11) PH Cost Allocation'!Q$362*0.65),2)","v":0},{"$f":"+P$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1584*'(11) PH Cost Allocation'!Q$362)-D1584","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1587*'(11) PH Cost Allocation'!Q$362*0.65),2)","v":0},{"$f":"+P$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1587*'(11) PH Cost Allocation'!Q$362)-D1587","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1590*'(11) PH Cost Allocation'!Q$362*0.95),2)","v":0},{"$f":"+P$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1590*'(11) PH Cost Allocation'!Q$362)-D1590","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1592*'(11) PH Cost Allocation'!Q$362*0.94),2)","v":0},{"$f":"+P$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1592*'(11) PH Cost Allocation'!Q$362)-D1592","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1600*'(11) PH Cost Allocation'!Q$353)-SUM(D1520:D1597)","v":0}]
[null,null,null,{"$f":"SUM(D1520:D1599)","v":0},{"$f":"SUM(E1520:E1599)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1603*'(11) PH Cost Allocation'!Q$362*100%)","v":0},{"$f":"+P$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1607*'(11) PH Cost Allocation'!Q$353)-D1603-D1604-D1605","v":0}]
[null,null,null,{"$f":"SUM(D1603:D1606)","v":0},{"$f":"SUM(E1603:E1606)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1610*'(11) PH Cost Allocation'!Q$362*100%)","v":0},{"$f":"+P$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1614*'(11) PH Cost Allocation'!Q$353)-D1610-D1611-D1612","v":0}]
[null,null,null,{"$f":"SUM(D1610:D1613)","v":0},{"$f":"SUM(E1610:E1613)","v":0}]
[]
[null,"Total PH Medication Assisted Treatment Dosing Vivitrol Non Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$165","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!Q$363","v":0}]
[]
[]
["PH Medication Assisted Treatment Dosing Acamprosate Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$170","v":0},{"$f":"'(11) PH Cost Allocation'!$E$167","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$170","v":0},{"$f":"'(11) PH Cost Allocation'!$C$167","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1632*'(11) PH Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"+Q$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1632*'(11) PH Cost Allocation'!R$362)-D1632","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1634*'(11) PH Cost Allocation'!R$362*100%)","v":0},{"$f":"+Q$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1636*'(11) PH Cost Allocation'!R$362*100%)","v":0},{"$f":"+Q$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1638*'(11) PH Cost Allocation'!R$362*0.88),2)","v":0},{"$f":"+Q$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1638*'(11) PH Cost Allocation'!R$362)-D1638","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1640*'(11) PH Cost Allocation'!R$362*100%)","v":0},{"$f":"+Q$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1642*'(11) PH Cost Allocation'!R$362*0.88),2)","v":0},{"$f":"+Q$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1642*'(11) PH Cost Allocation'!R$362)-D1642","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1645*'(11) PH Cost Allocation'!R$362*0.65),2)","v":0},{"$f":"+Q$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1645*'(11) PH Cost Allocation'!R$362)-D1645","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1648*'(11) PH Cost Allocation'!R$362*0.65),2)","v":0},{"$f":"+Q$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1648*'(11) PH Cost Allocation'!R$362)-D1648","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1651*'(11) PH Cost Allocation'!R$362*0.88),2)","v":0},{"$f":"+Q$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1651*'(11) PH Cost Allocation'!R$362)-D1651","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1653*'(11) PH Cost Allocation'!R$362*100%)","v":0},{"$f":"+Q$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1655*'(11) PH Cost Allocation'!R$362*0.95),2)","v":0},{"$f":"+Q$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program ","LIHP 95/5","104a-i",{"$f":"SUM($E1655*'(11) PH Cost Allocation'!R$362)-D1655","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1657*'(11) PH Cost Allocation'!$R$362*0.94),2)","v":0},{"$f":"+Q$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1657*'(11) PH Cost Allocation'!R$362)-D1657","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1660*'(11) PH Cost Allocation'!R$362*0.88),2)","v":0},{"$f":"+Q$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1660*'(11) PH Cost Allocation'!R$362)-D1660","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1663*'(11) PH Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"+Q$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1663*'(11) PH Cost Allocation'!R$362)-D1663","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1666*'(11) PH Cost Allocation'!R$362*0.88),2)","v":0},{"$f":"+Q$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1666*'(11) PH Cost Allocation'!R$362)-D1666","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1669*'(11) PH Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"+Q$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1669*'(11) PH Cost Allocation'!R$362)-D1669","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1671*'(11) PH Cost Allocation'!R$362*100%)","v":0},{"$f":"+Q$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1673*'(11) PH Cost Allocation'!R$362*0.88),2)","v":0},{"$f":"+Q$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1673*'(11) PH Cost Allocation'!R$362)-D1673","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1675*'(11) PH Cost Allocation'!R$362*100%)","v":0},{"$f":"+Q$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1677*'(11) PH Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"+Q$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1677*'(11) PH Cost Allocation'!R$362)-D1677","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1680*'(11) PH Cost Allocation'!R$362*0.95),2)","v":0},{"$f":"+Q$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1680*'(11) PH Cost Allocation'!R$362)-D1680","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1682*'(11) PH Cost Allocation'!R$362*0.94),2)","v":0},{"$f":"+Q$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E1682*'(11) PH Cost Allocation'!R$362)-D1682","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1685*'(11) PH Cost Allocation'!R$362*0.65),2)","v":0},{"$f":"+Q$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1685*'(11) PH Cost Allocation'!R$362)-D1685","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1688*'(11) PH Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"+Q$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1688*'(11) PH Cost Allocation'!R$362)-D1688","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1690*'(11) PH Cost Allocation'!R$362*100%)","v":0},{"$f":"+Q$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1692*'(11) PH Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"+Q$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1692*'(11) PH Cost Allocation'!R$362)-D1692","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1694*'(11) PH Cost Allocation'!R$362*100%)","v":0},{"$f":"+Q$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1696*'(11) PH Cost Allocation'!R$362*0.65),2)","v":0},{"$f":"+Q$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1696*'(11) PH Cost Allocation'!R$362)-D1696","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1699*'(11) PH Cost Allocation'!R$362*0.65),2)","v":0},{"$f":"+Q$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1699*'(11) PH Cost Allocation'!R$362)-D1699","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1702*'(11) PH Cost Allocation'!R$362*0.95),2)","v":0},{"$f":"+Q$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1702*'(11) PH Cost Allocation'!R$362)-D1702","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1704*'(11) PH Cost Allocation'!R$362*0.94),2)","v":0},{"$f":"+Q$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1704*'(11) PH Cost Allocation'!R$362)-D1704","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1712*'(11) PH Cost Allocation'!R$353)-SUM(D1632:D1709)","v":0}]
[null,null,null,{"$f":"SUM(D1632:D1711)","v":0},{"$f":"SUM(E1632:E1711)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1715*'(11) PH Cost Allocation'!R$362*100%)","v":0},{"$f":"+Q$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1719*'(11) PH Cost Allocation'!R$353)-D1715-D1716-D1717","v":0}]
[null,null,null,{"$f":"SUM(D1715:D1718)","v":0},{"$f":"SUM(E1715:E1718)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1722*'(11) PH Cost Allocation'!R$362*100%)","v":0},{"$f":"+Q$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1726*'(11) PH Cost Allocation'!R$353)-D1722-D1723-D1724","v":0}]
[null,null,null,{"$f":"SUM(D1722:D1725)","v":0},{"$f":"SUM(E1722:E1725)","v":0}]
[]
[null,"Total PH Medication Assisted Treatment Dosing Acamprosate Non Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$170","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!R$363","v":0}]
[]
[]
["PH Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$176","v":0},{"$f":"'(11) PH Cost Allocation'!$E$172","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$176","v":0},{"$f":"'(11) PH Cost Allocation'!C172","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1744*'(11) PH Cost Allocation'!S$362*0.5),2)","v":0},{"$f":"+R$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1744*'(11) PH Cost Allocation'!S$362)-D1744","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1747*'(11) PH Cost Allocation'!S$362*100%)","v":0},{"$f":"+R$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1749*'(11) PH Cost Allocation'!S$362*0.88),2)","v":0},{"$f":"+R$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1749*'(11) PH Cost Allocation'!S$362)-D1749","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1752*'(11) PH Cost Allocation'!S$362*0.88),2)","v":0},{"$f":"+R$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1752*'(11) PH Cost Allocation'!S$362)-D1752","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1755*'(11) PH Cost Allocation'!S$362*0.65),2)","v":0},{"$f":"+R$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1755*'(11) PH Cost Allocation'!S$362)-D1755","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1758*'(11) PH Cost Allocation'!S$362*0.65),2)","v":0},{"$f":"+R$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1758*'(11) PH Cost Allocation'!S$362)-D1758","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1761*'(11) PH Cost Allocation'!S$362*0.88),2)","v":0},{"$f":"+R$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1761*'(11) PH Cost Allocation'!S$362)-D1761","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1764*'(11) PH Cost Allocation'!S$362*0.95),2)","v":0},{"$f":"+R$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1764*'(11) PH Cost Allocation'!S$362)-D1764","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1766*'(11) PH Cost Allocation'!$S$362*0.94),2)","v":0},{"$f":"+R$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1766*'(11) PH Cost Allocation'!S$362)-D1766","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1769*'(11) PH Cost Allocation'!S$362*0.88),2)","v":0},{"$f":"+R$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1769*'(11) PH Cost Allocation'!S$362)-D1769","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1772*'(11) PH Cost Allocation'!S$362*0.5),2)","v":0},{"$f":"+R$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1772*'(11) PH Cost Allocation'!S$362)-D1772","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1775*'(11) PH Cost Allocation'!S$362*0.88),2)","v":0},{"$f":"+R$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1775*'(11) PH Cost Allocation'!S$362)-D1775","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1778*'(11) PH Cost Allocation'!S$362*0.5),2)","v":0},{"$f":"+R$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1778*'(11) PH Cost Allocation'!S$362)-D1778","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1781*'(11) PH Cost Allocation'!S$362*0.88),2)","v":0},{"$f":"+R$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1781*'(11) PH Cost Allocation'!S$362)-D1781","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1784*'(11) PH Cost Allocation'!S$362*0.5),2)","v":0},{"$f":"+R$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1784*'(11) PH Cost Allocation'!S$362)-D1784","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1787*'(11) PH Cost Allocation'!S$362*0.95),2)","v":0},{"$f":"+R$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1787*'(11) PH Cost Allocation'!S$362)-D1787","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1789*'(11) PH Cost Allocation'!S$362*0.94),2)","v":0},{"$f":"+R$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E1789*'(11) PH Cost Allocation'!S$362)-D1789","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1792*'(11) PH Cost Allocation'!S$362*0.65),2)","v":0},{"$f":"+R$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1792*'(11) PH Cost Allocation'!S$362)-D1792","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1795*'(11) PH Cost Allocation'!S$362*0.5),2)","v":0},{"$f":"+R$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1795*'(11) PH Cost Allocation'!S$362)-D1795","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1798*'(11) PH Cost Allocation'!S$362*0.5),2)","v":0},{"$f":"+R$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1798*'(11) PH Cost Allocation'!S$362)-D1798","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1801*'(11) PH Cost Allocation'!S$362*0.65),2)","v":0},{"$f":"+R$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1801*'(11) PH Cost Allocation'!S$362)-D1801","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1804*'(11) PH Cost Allocation'!S$362*0.65),2)","v":0},{"$f":"+R$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1804*'(11) PH Cost Allocation'!S$362)-D1804","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1807*'(11) PH Cost Allocation'!S$362*0.95),2)","v":0},{"$f":"+R$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1807*'(11) PH Cost Allocation'!S$362)-D1807","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1809*'(11) PH Cost Allocation'!S$362*0.94),2)","v":0},{"$f":"+R$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1809*'(11) PH Cost Allocation'!S$362)-D1809","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1817*'(11) PH Cost Allocation'!S$353)-SUM(D1744:D1814)","v":0}]
[null,null,null,{"$f":"SUM(D1744:D1816)","v":0},{"$f":"SUM(E1744:E1816)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1820*'(11) PH Cost Allocation'!S$362*100%)","v":0},{"$f":"+R$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1824*'(11) PH Cost Allocation'!S$353)-D1820-D1821-D1822","v":0}]
[null,null,null,{"$f":"SUM(D1820:D1823)","v":0},{"$f":"SUM(E1820:E1823)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1827*'(11) PH Cost Allocation'!S$362*100%)","v":0},{"$f":"+R$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1831*'(11) PH Cost Allocation'!S$353)-D1827-D1828-D1829","v":0}]
[null,null,null,{"$f":"SUM(D1827:D1830)","v":0},{"$f":"SUM(E1827:E1830)","v":0}]
[]
[null,"Total PH Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$176","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!S$363","v":0}]
[]
[]
["PH Case Management Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$182","v":0},{"$f":"'(11) PH Cost Allocation'!$E$178","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$182","v":0},{"$f":"'(11) PH Cost Allocation'!C178","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1849*'(11) PH Cost Allocation'!T$362*0.5),2)","v":0},{"$f":"+S$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1849*'(11) PH Cost Allocation'!T$362)-D1849","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1852*'(11) PH Cost Allocation'!T$362*100%)","v":0},{"$f":"+S$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1854*'(11) PH Cost Allocation'!T$362*0.88),2)","v":0},{"$f":"+S$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1854*'(11) PH Cost Allocation'!T$362)-D1854","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1857*'(11) PH Cost Allocation'!T$362*0.88),2)","v":0},{"$f":"+S$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1857*'(11) PH Cost Allocation'!T$362)-D1857","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1860*'(11) PH Cost Allocation'!T$362*0.65),2)","v":0},{"$f":"+S$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1860*'(11) PH Cost Allocation'!T$362)-D1860","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1863*'(11) PH Cost Allocation'!T$362*0.65),2)","v":0},{"$f":"+S$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1863*'(11) PH Cost Allocation'!T$362)-D1863","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1866*'(11) PH Cost Allocation'!T$362*0.88),2)","v":0},{"$f":"+S$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1866*'(11) PH Cost Allocation'!T$362)-D1866","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1869*'(11) PH Cost Allocation'!T$362*0.95),2)","v":0},{"$f":"+S$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1869*'(11) PH Cost Allocation'!T$362)-D1869","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1871*'(11) PH Cost Allocation'!$T$362*0.94),2)","v":0},{"$f":"+S$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1871*'(11) PH Cost Allocation'!T$362)-D1871","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1874*'(11) PH Cost Allocation'!T$362*0.88),2)","v":0},{"$f":"+S$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1874*'(11) PH Cost Allocation'!T$362)-D1874","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1877*'(11) PH Cost Allocation'!T$362*0.5),2)","v":0},{"$f":"+S$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1877*'(11) PH Cost Allocation'!T$362)-D1877","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1880*'(11) PH Cost Allocation'!T$362*0.88),2)","v":0},{"$f":"+S$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1880*'(11) PH Cost Allocation'!T$362)-D1880","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1883*'(11) PH Cost Allocation'!T$362*0.5),2)","v":0},{"$f":"+S$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1883*'(11) PH Cost Allocation'!T$362)-D1883","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1886*'(11) PH Cost Allocation'!T$362*0.88),2)","v":0},{"$f":"+S$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1886*'(11) PH Cost Allocation'!T$362)-D1886","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1889*'(11) PH Cost Allocation'!T$362*0.5),2)","v":0},{"$f":"+S$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1889*'(11) PH Cost Allocation'!T$362)-D1889","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1892*'(11) PH Cost Allocation'!T$362*0.95),2)","v":0},{"$f":"+S$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1892*'(11) PH Cost Allocation'!T$362)-D1892","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1894*'(11) PH Cost Allocation'!T$362*0.94),2)","v":0},{"$f":"+S$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E1894*'(11) PH Cost Allocation'!T$362)-D1894","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1897*'(11) PH Cost Allocation'!T$362*0.65),2)","v":0},{"$f":"+S$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1897*'(11) PH Cost Allocation'!T$362)-D1897","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1900*'(11) PH Cost Allocation'!T$362*0.5),2)","v":0},{"$f":"+S$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1900*'(11) PH Cost Allocation'!T$362)-D1900","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1903*'(11) PH Cost Allocation'!T$362*0.5),2)","v":0},{"$f":"+S$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1903*'(11) PH Cost Allocation'!T$362)-D1903","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1906*'(11) PH Cost Allocation'!T$362*0.65),2)","v":0},{"$f":"+S$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1906*'(11) PH Cost Allocation'!T$362)-D1906","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1909*'(11) PH Cost Allocation'!T$362*0.65),2)","v":0},{"$f":"+S$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1909*'(11) PH Cost Allocation'!T$362)-D1909","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1912*'(11) PH Cost Allocation'!T$362*0.95),2)","v":0},{"$f":"+S$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1912*'(11) PH Cost Allocation'!T$362)-D1912","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1914*'(11) PH Cost Allocation'!T$362*0.94),2)","v":0},{"$f":"+S$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1914*'(11) PH Cost Allocation'!T$362)-D1914","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1922*'(11) PH Cost Allocation'!T$353)-SUM(D1849:D1919)","v":0}]
[null,null,null,{"$f":"SUM(D1849:D1921)","v":0},{"$f":"SUM(E1849:E1921)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1925*'(11) PH Cost Allocation'!T$362*100%)","v":0},{"$f":"+S$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1929*'(11) PH Cost Allocation'!T$353)-D1925-D1926-D1927","v":0}]
[null,null,null,{"$f":"SUM(D1925:D1928)","v":0},{"$f":"SUM(E1925:E1928)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1932*'(11) PH Cost Allocation'!T$362*100%)","v":0},{"$f":"+S$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1936*'(11) PH Cost Allocation'!T$353)-D1932-D1933-D1934","v":0}]
[null,null,null,{"$f":"SUM(D1932:D1935)","v":0},{"$f":"SUM(E1932:E1935)","v":0}]
[]
[null,"Total PH Case Management Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$182","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!T$363","v":0}]
[]
[]
["PH Physician Consultation Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$188","v":0},{"$f":"'(11) PH Cost Allocation'!$E$184","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$188","v":0},{"$f":"'(11) PH Cost Allocation'!$C184","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1954*'(11) PH Cost Allocation'!U$362*0.5),2)","v":0},{"$f":"+T$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1954*'(11) PH Cost Allocation'!U$362)-D1954","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1957*'(11) PH Cost Allocation'!U$362*100%)","v":0},{"$f":"+T$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1959*'(11) PH Cost Allocation'!U$362*0.88),2)","v":0},{"$f":"+T$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1959*'(11) PH Cost Allocation'!U$362)-D1959","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1962*'(11) PH Cost Allocation'!U$362*0.88),2)","v":0},{"$f":"+T$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1962*'(11) PH Cost Allocation'!U$362)-D1962","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1965*'(11) PH Cost Allocation'!U$362*0.65),2)","v":0},{"$f":"+T$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1965*'(11) PH Cost Allocation'!U$362)-D1965","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1968*'(11) PH Cost Allocation'!U$362*0.65),2)","v":0},{"$f":"+T$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1968*'(11) PH Cost Allocation'!U$362)-D1968","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1971*'(11) PH Cost Allocation'!U$362*0.88),2)","v":0},{"$f":"+T$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1971*'(11) PH Cost Allocation'!U$362)-D1971","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1974*'(11) PH Cost Allocation'!U$362*0.95),2)","v":0},{"$f":"+T$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1974*'(11) PH Cost Allocation'!U$362)-D1974","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1976*'(11) PH Cost Allocation'!$U$362*0.94),2)","v":0},{"$f":"+T$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1976*'(11) PH Cost Allocation'!U$362)-D1976","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1979*'(11) PH Cost Allocation'!U$362*0.88),2)","v":0},{"$f":"+T$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1979*'(11) PH Cost Allocation'!U$362)-D1979","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1982*'(11) PH Cost Allocation'!U$362*0.5),2)","v":0},{"$f":"+T$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1982*'(11) PH Cost Allocation'!U$362)-D1982","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1985*'(11) PH Cost Allocation'!U$362*0.88),2)","v":0},{"$f":"+T$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1985*'(11) PH Cost Allocation'!U$362)-D1985","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1988*'(11) PH Cost Allocation'!U$362*0.5),2)","v":0},{"$f":"+T$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1988*'(11) PH Cost Allocation'!U$362)-D1988","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1991*'(11) PH Cost Allocation'!U$362*0.88),2)","v":0},{"$f":"+T$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1991*'(11) PH Cost Allocation'!U$362)-D1991","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1994*'(11) PH Cost Allocation'!U$362*0.5),2)","v":0},{"$f":"+T$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1994*'(11) PH Cost Allocation'!U$362)-D1994","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1997*'(11) PH Cost Allocation'!U$362*0.95),2)","v":0},{"$f":"+T$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1997*'(11) PH Cost Allocation'!U$362)-D1997","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1999*'(11) PH Cost Allocation'!U$362*0.94),2)","v":0},{"$f":"+T$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E1999*'(11) PH Cost Allocation'!U$362)-D1999","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2002*'(11) PH Cost Allocation'!U$362*0.65),2)","v":0},{"$f":"+T$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2002*'(11) PH Cost Allocation'!U$362)-D2002","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2005*'(11) PH Cost Allocation'!U$362*0.5),2)","v":0},{"$f":"+T$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2005*'(11) PH Cost Allocation'!U$362)-D2005","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2008*'(11) PH Cost Allocation'!U$362*0.5),2)","v":0},{"$f":"+T$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2008*'(11) PH Cost Allocation'!U$362)-D2008","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2011*'(11) PH Cost Allocation'!U$362*0.65),2)","v":0},{"$f":"+T$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2011*'(11) PH Cost Allocation'!U$362)-D2011","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2014*'(11) PH Cost Allocation'!U$362*0.65),2)","v":0},{"$f":"+T$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2014*'(11) PH Cost Allocation'!U$362)-D2014","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2017*'(11) PH Cost Allocation'!U$362*0.95),2)","v":0},{"$f":"+T$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2017*'(11) PH Cost Allocation'!U$362)-D2017","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2019*'(11) PH Cost Allocation'!U$362*0.94),2)","v":0},{"$f":"+T$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2019*'(11) PH Cost Allocation'!U$362)-D2019","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2027*'(11) PH Cost Allocation'!U$353)-SUM(D1954:D2024)","v":0}]
[null,null,null,{"$f":"SUM(D1954:D2026)","v":0},{"$f":"SUM(E1954:E2026)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2030*'(11) PH Cost Allocation'!U$362*100%)","v":0},{"$f":"+T$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2034*'(11) PH Cost Allocation'!U$353)-D2030-D2031-D2032","v":0}]
[null,null,null,{"$f":"SUM(D2030:D2033)","v":0},{"$f":"SUM(E2030:E2033)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2037*'(11) PH Cost Allocation'!U$362*100%)","v":0},{"$f":"+T$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2041*'(11) PH Cost Allocation'!U$353)-D2037-D2038-D2039","v":0}]
[null,null,null,{"$f":"SUM(D2037:D2040)","v":0},{"$f":"SUM(E2037:E2040)","v":0}]
[]
[null,"Total PH Physician Consultation Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$188","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!U$363","v":0}]
[]
[]
["PH Recovery Services - Individual Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$194","v":0},{"$f":"'(11) PH Cost Allocation'!$E$190","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$194","v":0},{"$f":"'(11) PH Cost Allocation'!C190","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2059*'(11) PH Cost Allocation'!V$362*0.5),2)","v":0},{"$f":"+U$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2059*'(11) PH Cost Allocation'!V$362)-D2059","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2062*'(11) PH Cost Allocation'!V$362*100%)","v":0},{"$f":"+U$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2064*'(11) PH Cost Allocation'!V$362*0.88),2)","v":0},{"$f":"+U$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2064*'(11) PH Cost Allocation'!V$362)-D2064","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2067*'(11) PH Cost Allocation'!V$362*0.88),2)","v":0},{"$f":"+U$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2067*'(11) PH Cost Allocation'!V$362)-D2067","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2070*'(11) PH Cost Allocation'!V$362*0.65),2)","v":0},{"$f":"+U$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2070*'(11) PH Cost Allocation'!V$362)-D2070","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2073*'(11) PH Cost Allocation'!V$362*0.65),2)","v":0},{"$f":"+U$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2073*'(11) PH Cost Allocation'!V$362)-D2073","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2076*'(11) PH Cost Allocation'!V$362*0.88),2)","v":0},{"$f":"+U$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2076*'(11) PH Cost Allocation'!V$362)-D2076","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2079*'(11) PH Cost Allocation'!V$362*0.95),2)","v":0},{"$f":"+U$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2079*'(11) PH Cost Allocation'!V$362)-D2079","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2081*'(11) PH Cost Allocation'!$V$362*0.94),2)","v":0},{"$f":"+U$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2081*'(11) PH Cost Allocation'!V$362)-D2081","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2084*'(11) PH Cost Allocation'!V$362*0.88),2)","v":0},{"$f":"+U$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2084*'(11) PH Cost Allocation'!V$362)-D2084","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2087*'(11) PH Cost Allocation'!V$362*0.5),2)","v":0},{"$f":"+U$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2087*'(11) PH Cost Allocation'!V$362)-D2087","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2090*'(11) PH Cost Allocation'!V$362*0.88),2)","v":0},{"$f":"+U$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2090*'(11) PH Cost Allocation'!V$362)-D2090","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2093*'(11) PH Cost Allocation'!V$362*0.5),2)","v":0},{"$f":"+U$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2093*'(11) PH Cost Allocation'!V$362)-D2093","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2096*'(11) PH Cost Allocation'!V$362*0.88),2)","v":0},{"$f":"+U$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2096*'(11) PH Cost Allocation'!V$362)-D2096","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2099*'(11) PH Cost Allocation'!V$362*0.5),2)","v":0},{"$f":"+U$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2099*'(11) PH Cost Allocation'!V$362)-D2099","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2102*'(11) PH Cost Allocation'!V$362*0.95),2)","v":0},{"$f":"+U$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2102*'(11) PH Cost Allocation'!V$362)-D2102","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2104*'(11) PH Cost Allocation'!V$362*0.94),2)","v":0},{"$f":"+U$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E2104*'(11) PH Cost Allocation'!V$362)-D2104","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2107*'(11) PH Cost Allocation'!V$362*0.65),2)","v":0},{"$f":"+U$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2107*'(11) PH Cost Allocation'!V$362)-D2107","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2110*'(11) PH Cost Allocation'!V$362*0.5),2)","v":0},{"$f":"+U$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2110*'(11) PH Cost Allocation'!V$362)-D2110","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2113*'(11) PH Cost Allocation'!V$362*0.5),2)","v":0},{"$f":"+U$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2113*'(11) PH Cost Allocation'!V$362)-D2113","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2116*'(11) PH Cost Allocation'!V$362*0.65),2)","v":0},{"$f":"+U$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2116*'(11) PH Cost Allocation'!V$362)-D2116","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2119*'(11) PH Cost Allocation'!V$362*0.65),2)","v":0},{"$f":"+U$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2119*'(11) PH Cost Allocation'!V$362)-D2119","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2122*'(11) PH Cost Allocation'!V$362*0.95),2)","v":0},{"$f":"+U$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2122*'(11) PH Cost Allocation'!V$362)-D2122","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2124*'(11) PH Cost Allocation'!V$362*0.94),2)","v":0},{"$f":"+U$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2124*'(11) PH Cost Allocation'!V$362)-D2124","v":0}]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2130*'(11) PH Cost Allocation'!V$353)-SUM(D2059:D2127)","v":0}]
[null,null,null,{"$f":"SUM(D2059:D2129)","v":0},{"$f":"SUM(E2059:E2129)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2133*'(11) PH Cost Allocation'!V$362*100%)","v":0},{"$f":"+U$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2137*'(11) PH Cost Allocation'!V$353)-D2133-D2134-D2135","v":0}]
[null,null,null,{"$f":"SUM(D2133:D2136)","v":0},{"$f":"SUM(E2133:E2136)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2140*'(11) PH Cost Allocation'!V$362*100%)","v":0},{"$f":"+U$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2144*'(11) PH Cost Allocation'!V$353)-D2140-D2141-D2142","v":0}]
[null,null,null,{"$f":"SUM(D2140:D2143)","v":0},{"$f":"SUM(E2140:E2143)","v":0}]
[]
[null,"Total PH Recovery Services Individual Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$194","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!V$363","v":0}]
[]
[]
["PH Recovery Services - Group Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$200","v":0},{"$f":"'(11) PH Cost Allocation'!$E$196","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$200","v":0},{"$f":"'(11) PH Cost Allocation'!C196","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2162*'(11) PH Cost Allocation'!W$362*0.5),2)","v":0},{"$f":"+V$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2162*'(11) PH Cost Allocation'!W$362)-D2162","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2165*'(11) PH Cost Allocation'!W$362*100%)","v":0},{"$f":"+V$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2167*'(11) PH Cost Allocation'!W$362*0.88),2)","v":0},{"$f":"+V$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2167*'(11) PH Cost Allocation'!W$362)-D2167","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2170*'(11) PH Cost Allocation'!W$362*0.88),2)","v":0},{"$f":"+V$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2170*'(11) PH Cost Allocation'!W$362)-D2170","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2173*'(11) PH Cost Allocation'!W$362*0.65),2)","v":0},{"$f":"+V$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2173*'(11) PH Cost Allocation'!W$362)-D2173","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2176*'(11) PH Cost Allocation'!W$362*0.65),2)","v":0},{"$f":"+V$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2176*'(11) PH Cost Allocation'!W$362)-D2176","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2179*'(11) PH Cost Allocation'!W$362*0.88),2)","v":0},{"$f":"+V$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2179*'(11) PH Cost Allocation'!W$362)-D2179","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2182*'(11) PH Cost Allocation'!W$362*0.95),2)","v":0},{"$f":"+V$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2182*'(11) PH Cost Allocation'!W$362)-D2182","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2184*'(11) PH Cost Allocation'!$W$362*0.94),2)","v":0},{"$f":"+V$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2184*'(11) PH Cost Allocation'!W$362)-D2184","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2187*'(11) PH Cost Allocation'!W$362*0.88),2)","v":0},{"$f":"+V$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2187*'(11) PH Cost Allocation'!W$362)-D2187","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2190*'(11) PH Cost Allocation'!W$362*0.5),2)","v":0},{"$f":"+V$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2190*'(11) PH Cost Allocation'!W$362)-D2190","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2193*'(11) PH Cost Allocation'!W$362*0.88),2)","v":0},{"$f":"+V$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2193*'(11) PH Cost Allocation'!W$362)-D2193","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2196*'(11) PH Cost Allocation'!W$362*0.5),2)","v":0},{"$f":"+V$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2196*'(11) PH Cost Allocation'!W$362)-D2196","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2199*'(11) PH Cost Allocation'!W$362*0.88),2)","v":0},{"$f":"+V$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2199*'(11) PH Cost Allocation'!W$362)-D2199","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2202*'(11) PH Cost Allocation'!W$362*0.5),2)","v":0},{"$f":"+V$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2202*'(11) PH Cost Allocation'!W$362)-D2202","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2205*'(11) PH Cost Allocation'!W$362*0.95),2)","v":0},{"$f":"+V$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2205*'(11) PH Cost Allocation'!W$362)-D2205","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2207*'(11) PH Cost Allocation'!W$362*0.94),2)","v":0},{"$f":"+V$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E2207*'(11) PH Cost Allocation'!W$362)-D2207","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2210*'(11) PH Cost Allocation'!W$362*0.65),2)","v":0},{"$f":"+V$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2210*'(11) PH Cost Allocation'!W$362)-D2210","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2213*'(11) PH Cost Allocation'!W$362*0.5),2)","v":0},{"$f":"+V$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2213*'(11) PH Cost Allocation'!W$362)-D2213","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2216*'(11) PH Cost Allocation'!W$362*0.5),2)","v":0},{"$f":"+V$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2216*'(11) PH Cost Allocation'!W$362)-D2216","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2219*'(11) PH Cost Allocation'!W$362*0.65),2)","v":0},{"$f":"+V$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2219*'(11) PH Cost Allocation'!W$362)-D2219","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2222*'(11) PH Cost Allocation'!W$362*0.65),2)","v":0},{"$f":"+V$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2222*'(11) PH Cost Allocation'!W$362)-D2222","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2225*'(11) PH Cost Allocation'!W$362*0.95),2)","v":0},{"$f":"+V$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2225*'(11) PH Cost Allocation'!W$362)-D2225","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2227*'(11) PH Cost Allocation'!W$362*0.94),2)","v":0},{"$f":"+V$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2227*'(11) PH Cost Allocation'!W$362)-D2227","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2235*'(11) PH Cost Allocation'!W$353)-SUM(D2162:D2232)","v":0}]
[null,null,null,{"$f":"SUM(D2162:D2234)","v":0},{"$f":"SUM(E2162:E2234)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2238*'(11) PH Cost Allocation'!W$362*100%)","v":0},{"$f":"+V$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2242*'(11) PH Cost Allocation'!W$353)-D2238-D2239-D2240","v":0}]
[null,null,null,{"$f":"SUM(D2238:D2241)","v":0},{"$f":"SUM(E2238:E2241)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2245*'(11) PH Cost Allocation'!W$362*100%)","v":0},{"$f":"+V$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2249*'(11) PH Cost Allocation'!W$353)-D2245-D2246-D2247","v":0}]
[null,null,null,{"$f":"SUM(D2245:D2248)","v":0},{"$f":"SUM(E2245:E2248)","v":0}]
[]
[null,"Total PH Recovery Services Group Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$200","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!W$363","v":0}]
[]
[]
["PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$206","v":0},{"$f":"'(11) PH Cost Allocation'!$E$202","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$206","v":0},{"$f":"'(11) PH Cost Allocation'!$C$202","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2267*'(11) PH Cost Allocation'!X$362*0.5),2)","v":0},{"$f":"+W$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2267*'(11) PH Cost Allocation'!X$362)-D2267","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2270*'(11) PH Cost Allocation'!X$362*100%)","v":0},{"$f":"+W$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2272*'(11) PH Cost Allocation'!X$362*0.88),2)","v":0},{"$f":"+W$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2272*'(11) PH Cost Allocation'!X$362)-D2272","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2275*'(11) PH Cost Allocation'!X$362*0.88),2)","v":0},{"$f":"+W$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2275*'(11) PH Cost Allocation'!X$362)-D2275","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2278*'(11) PH Cost Allocation'!X$362*0.65),2)","v":0},{"$f":"+W$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2278*'(11) PH Cost Allocation'!X$362)-D2278","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2281*'(11) PH Cost Allocation'!X$362*0.65),2)","v":0},{"$f":"+W$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2281*'(11) PH Cost Allocation'!X$362)-D2281","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2284*'(11) PH Cost Allocation'!X$362*0.88),2)","v":0},{"$f":"+W$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2284*'(11) PH Cost Allocation'!X$362)-D2284","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2287*'(11) PH Cost Allocation'!X$362*0.95),2)","v":0},{"$f":"+W$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2287*'(11) PH Cost Allocation'!X$362)-D2287","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2289*'(11) PH Cost Allocation'!$X$362*0.94),2)","v":0},{"$f":"+W$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2289*'(11) PH Cost Allocation'!X$362)-D2289","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2292*'(11) PH Cost Allocation'!X$362*0.88),2)","v":0},{"$f":"+W$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2292*'(11) PH Cost Allocation'!X$362)-D2292","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2295*'(11) PH Cost Allocation'!X$362*0.5),2)","v":0},{"$f":"+W$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2295*'(11) PH Cost Allocation'!X$362)-D2295","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2298*'(11) PH Cost Allocation'!X$362*0.88),2)","v":0},{"$f":"+W$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2298*'(11) PH Cost Allocation'!X$362)-D2298","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2301*'(11) PH Cost Allocation'!X$362*0.5),2)","v":0},{"$f":"+W$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2301*'(11) PH Cost Allocation'!X$362)-D2301","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2304*'(11) PH Cost Allocation'!X$362*0.88),2)","v":0},{"$f":"+W$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2304*'(11) PH Cost Allocation'!X$362)-D2304","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2307*'(11) PH Cost Allocation'!X$362*0.5),2)","v":0},{"$f":"+W$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2307*'(11) PH Cost Allocation'!X$362)-D2307","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2310*'(11) PH Cost Allocation'!X$362*0.95),2)","v":0},{"$f":"+W$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2310*'(11) PH Cost Allocation'!X$362)-D2310","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2312*'(11) PH Cost Allocation'!X$362*0.94),2)","v":0},{"$f":"+W$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E2312*'(11) PH Cost Allocation'!X$362)-D2312","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2315*'(11) PH Cost Allocation'!X$362*0.65),2)","v":0},{"$f":"+W$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2315*'(11) PH Cost Allocation'!X$362)-D2315","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2318*'(11) PH Cost Allocation'!X$362*0.5),2)","v":0},{"$f":"+W$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2318*'(11) PH Cost Allocation'!X$362)-D2318","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2321*'(11) PH Cost Allocation'!X$362*0.5),2)","v":0},{"$f":"+W$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2321*'(11) PH Cost Allocation'!X$362)-D2321","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2324*'(11) PH Cost Allocation'!X$362*0.65),2)","v":0},{"$f":"+W$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2324*'(11) PH Cost Allocation'!X$362)-D2324","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2327*'(11) PH Cost Allocation'!X$362*0.65),2)","v":0},{"$f":"+W$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2327*'(11) PH Cost Allocation'!X$362)-D2327","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2330*'(11) PH Cost Allocation'!X$362*0.95),2)","v":0},{"$f":"+W$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2330*'(11) PH Cost Allocation'!X$362)-D2330","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2332*'(11) PH Cost Allocation'!X$362*0.94),2)","v":0},{"$f":"+W$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2332*'(11) PH Cost Allocation'!X$362)-D2332","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2340*'(11) PH Cost Allocation'!X$353)-SUM(D2267:D2337)","v":0}]
[null,null,null,{"$f":"SUM(D2267:D2339)","v":0},{"$f":"SUM(E2267:E2339)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2343*'(11) PH Cost Allocation'!X$362*100%)","v":0},{"$f":"+W$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2347*'(11) PH Cost Allocation'!X$353)-D2343-D2344-D2345","v":0}]
[null,null,null,{"$f":"SUM(D2343:D2346)","v":0},{"$f":"SUM(E2343:E2346)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2350*'(11) PH Cost Allocation'!X$362*100%)","v":0},{"$f":"+W$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2354*'(11) PH Cost Allocation'!X$353)-D2350-D2351-D2352","v":0}]
[null,null,null,{"$f":"SUM(D2350:D2353)","v":0},{"$f":"SUM(E2350:E2353)","v":0}]
[]
[null,"Total PH Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$206","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!X$363","v":0}]
[]
[]
["PH Recovery Services - Case Management Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$212","v":0},{"$f":"'(11) PH Cost Allocation'!$E$208","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$212","v":0},{"$f":"'(11) PH Cost Allocation'!$C$208","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2372*'(11) PH Cost Allocation'!Y$362*0.5),2)","v":0},{"$f":"+X$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2372*'(11) PH Cost Allocation'!Y$362)-D2372","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2375*'(11) PH Cost Allocation'!Y$362*100%)","v":0},{"$f":"+X$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2377*'(11) PH Cost Allocation'!Y$362*0.88),2)","v":0},{"$f":"+X$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2377*'(11) PH Cost Allocation'!Y$362)-D2377","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2380*'(11) PH Cost Allocation'!Y$362*0.88),2)","v":0},{"$f":"+X$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2380*'(11) PH Cost Allocation'!Y$362)-D2380","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2383*'(11) PH Cost Allocation'!Y$362*0.65),2)","v":0},{"$f":"+X$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2383*'(11) PH Cost Allocation'!Y$362)-D2383","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2386*'(11) PH Cost Allocation'!Y$362*0.65),2)","v":0},{"$f":"+X$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2386*'(11) PH Cost Allocation'!Y$362)-D2386","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2389*'(11) PH Cost Allocation'!Y$362*0.88),2)","v":0},{"$f":"+X$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2389*'(11) PH Cost Allocation'!Y$362)-D2389","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2392*'(11) PH Cost Allocation'!Y$362*0.95),2)","v":0},{"$f":"+X$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2392*'(11) PH Cost Allocation'!Y$362)-D2392","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2394*'(11) PH Cost Allocation'!$Y$362*0.94),2)","v":0},{"$f":"+X$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2394*'(11) PH Cost Allocation'!Y$362)-D2394","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2397*'(11) PH Cost Allocation'!Y$362*0.88),2)","v":0},{"$f":"+X$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2397*'(11) PH Cost Allocation'!Y$362)-D2397","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2400*'(11) PH Cost Allocation'!Y$362*0.5),2)","v":0},{"$f":"+X$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2400*'(11) PH Cost Allocation'!Y$362)-D2400","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2403*'(11) PH Cost Allocation'!Y$362*0.88),2)","v":0},{"$f":"+X$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2403*'(11) PH Cost Allocation'!Y$362)-D2403","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2406*'(11) PH Cost Allocation'!Y$362*0.5),2)","v":0},{"$f":"+X$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2406*'(11) PH Cost Allocation'!Y$362)-D2406","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2409*'(11) PH Cost Allocation'!Y$362*0.88),2)","v":0},{"$f":"+X$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2409*'(11) PH Cost Allocation'!Y$362)-D2409","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2412*'(11) PH Cost Allocation'!Y$362*0.5),2)","v":0},{"$f":"+X$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2412*'(11) PH Cost Allocation'!Y$362)-D2412","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2415*'(11) PH Cost Allocation'!Y$362*0.95),2)","v":0},{"$f":"+X$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2415*'(11) PH Cost Allocation'!Y$362)-D2415","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2417*'(11) PH Cost Allocation'!Y$362*0.94),2)","v":0},{"$f":"+X$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E2417*'(11) PH Cost Allocation'!Y$362)-D2417","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2420*'(11) PH Cost Allocation'!Y$362*0.65),2)","v":0},{"$f":"+X$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2420*'(11) PH Cost Allocation'!Y$362)-D2420","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2423*'(11) PH Cost Allocation'!Y$362*0.5),2)","v":0},{"$f":"+X$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2423*'(11) PH Cost Allocation'!Y$362)-D2423","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2426*'(11) PH Cost Allocation'!Y$362*0.5),2)","v":0},{"$f":"+X$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2426*'(11) PH Cost Allocation'!Y$362)-D2426","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2429*'(11) PH Cost Allocation'!Y$362*0.65),2)","v":0},{"$f":"+X$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2429*'(11) PH Cost Allocation'!Y$362)-D2429","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2432*'(11) PH Cost Allocation'!Y$362*0.65),2)","v":0},{"$f":"+X$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2432*'(11) PH Cost Allocation'!Y$362)-D2432","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2435*'(11) PH Cost Allocation'!Y$362*0.95),2)","v":0},{"$f":"+X$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2435*'(11) PH Cost Allocation'!Y$362)-D2435","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2437*'(11) PH Cost Allocation'!Y$362*0.94),2)","v":0},{"$f":"+X$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2437*'(11) PH Cost Allocation'!Y$362)-D2437","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2445*'(11) PH Cost Allocation'!Y$353)-SUM(D2372:D2442)","v":0}]
[null,null,null,{"$f":"SUM(D2372:D2444)","v":0},{"$f":"SUM(E2372:E2444)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2448*'(11) PH Cost Allocation'!Y$362*100%)","v":0},{"$f":"+X$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2452*'(11) PH Cost Allocation'!Y$353)-D2448-D2449-D2450","v":0}]
[null,null,null,{"$f":"SUM(D2448:D2451)","v":0},{"$f":"SUM(E2448:E2451)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2455*'(11) PH Cost Allocation'!Y$362*100%)","v":0},{"$f":"+X$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2459*'(11) PH Cost Allocation'!Y$353)-D2455-D2456-D2457","v":0}]
[null,null,null,{"$f":"SUM(D2455:D2458)","v":0},{"$f":"SUM(E2455:E2458)","v":0}]
[]
[null,"Total PH Recovery Services - Case Management Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$212","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!Y$363","v":0}]
[]
[]
["PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$218","v":0},{"$f":"'(11) PH Cost Allocation'!$E$214","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$218","v":0},{"$f":"'(11) PH Cost Allocation'!$C$214","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2477*'(11) PH Cost Allocation'!Z$362*0.5),2)","v":0},{"$f":"+Y$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2477*'(11) PH Cost Allocation'!Z$362)-D2477","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2480*'(11) PH Cost Allocation'!Z$362*100%)","v":0},{"$f":"+Y$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2482*'(11) PH Cost Allocation'!Z$362*0.88),2)","v":0},{"$f":"+Y$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2482*'(11) PH Cost Allocation'!Z$362)-D2482","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2485*'(11) PH Cost Allocation'!Z$362*0.88),2)","v":0},{"$f":"+Y$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2485*'(11) PH Cost Allocation'!Z$362)-D2485","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2488*'(11) PH Cost Allocation'!Z$362*0.65),2)","v":0},{"$f":"+Y$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2488*'(11) PH Cost Allocation'!Z$362)-D2488","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2491*'(11) PH Cost Allocation'!Z$362*0.65),2)","v":0},{"$f":"+Y$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2491*'(11) PH Cost Allocation'!Z$362)-D2491","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2494*'(11) PH Cost Allocation'!Z$362*0.88),2)","v":0},{"$f":"+Y$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2494*'(11) PH Cost Allocation'!Z$362)-D2494","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2497*'(11) PH Cost Allocation'!Z$362*0.95),2)","v":0},{"$f":"+Y$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2497*'(11) PH Cost Allocation'!Z$362)-D2497","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2499*'(11) PH Cost Allocation'!$Z$362*0.94),2)","v":0},{"$f":"+Y$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2499*'(11) PH Cost Allocation'!Z$362)-D2499","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2502*'(11) PH Cost Allocation'!Z$362*0.88),2)","v":0},{"$f":"+Y$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2502*'(11) PH Cost Allocation'!Z$362)-D2502","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2505*'(11) PH Cost Allocation'!Z$362*0.5),2)","v":0},{"$f":"+Y$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2505*'(11) PH Cost Allocation'!Z$362)-D2505","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2508*'(11) PH Cost Allocation'!Z$362*0.88),2)","v":0},{"$f":"+Y$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2508*'(11) PH Cost Allocation'!Z$362)-D2508","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2511*'(11) PH Cost Allocation'!Z$362*0.5),2)","v":0},{"$f":"+Y$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2511*'(11) PH Cost Allocation'!Z$362)-D2511","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2514*'(11) PH Cost Allocation'!Z$362*0.88),2)","v":0},{"$f":"+Y$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2514*'(11) PH Cost Allocation'!Z$362)-D2514","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2517*'(11) PH Cost Allocation'!Z$362*0.5),2)","v":0},{"$f":"+Y$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2517*'(11) PH Cost Allocation'!Z$362)-D2517","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2520*'(11) PH Cost Allocation'!Z$362*0.95),2)","v":0},{"$f":"+Y$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2520*'(11) PH Cost Allocation'!Z$362)-D2520","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2522*'(11) PH Cost Allocation'!Z$362*0.94),2)","v":0},{"$f":"+Y$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E2522*'(11) PH Cost Allocation'!Z$362)-D2522","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2525*'(11) PH Cost Allocation'!Z$362*0.65),2)","v":0},{"$f":"+Y$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2525*'(11) PH Cost Allocation'!Z$362)-D2525","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2528*'(11) PH Cost Allocation'!Z$362*0.5),2)","v":0},{"$f":"+Y$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2528*'(11) PH Cost Allocation'!Z$362)-D2528","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2531*'(11) PH Cost Allocation'!Z$362*0.5),2)","v":0},{"$f":"+Y$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2531*'(11) PH Cost Allocation'!Z$362)-D2531","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2534*'(11) PH Cost Allocation'!Z$362*0.65),2)","v":0},{"$f":"+Y$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2534*'(11) PH Cost Allocation'!Z$362)-D2534","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2537*'(11) PH Cost Allocation'!Z$362*0.65),2)","v":0},{"$f":"+Y$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2537*'(11) PH Cost Allocation'!Z$362)-D2537","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2540*'(11) PH Cost Allocation'!Z$362*0.95),2)","v":0},{"$f":"+Y$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2540*'(11) PH Cost Allocation'!Z$362)-D2540","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2542*'(11) PH Cost Allocation'!Z$362*0.94),2)","v":0},{"$f":"+Y$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2542*'(11) PH Cost Allocation'!Z$362)-D2542","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2550*'(11) PH Cost Allocation'!Z$353)-SUM(D2477:D2547)","v":0}]
[null,null,null,{"$f":"SUM(D2477:D2549)","v":0},{"$f":"SUM(E2477:E2549)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2553*'(11) PH Cost Allocation'!Z$362*100%)","v":0},{"$f":"+Y$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2557*'(11) PH Cost Allocation'!Z$353)-D2553-D2554-D2555","v":0}]
[null,null,null,{"$f":"SUM(D2553:D2556)","v":0},{"$f":"SUM(E2553:E2556)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2560*'(11) PH Cost Allocation'!Z$362*100%)","v":0},{"$f":"+Y$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2564*'(11) PH Cost Allocation'!Z$353)-D2560-D2561-D2562","v":0}]
[null,null,null,{"$f":"SUM(D2560:D2563)","v":0},{"$f":"SUM(E2560:E2563)","v":0}]
[]
[null,"Total PH 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$218","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!Z$363","v":0}]
[]
[]
["PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$224","v":0},{"$f":"'(11) PH Cost Allocation'!$E$220","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$224","v":0},{"$f":"'(11) PH Cost Allocation'!$C$220","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2582*'(11) PH Cost Allocation'!AA$362*0.5),2)","v":0},{"$f":"+Z$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2582*'(11) PH Cost Allocation'!AA$362)-D2582","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2585*'(11) PH Cost Allocation'!AA$362*100%)","v":0},{"$f":"+Z$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2587*'(11) PH Cost Allocation'!AA$362*0.88),2)","v":0},{"$f":"+Z$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2587*'(11) PH Cost Allocation'!AA$362)-D2587","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2590*'(11) PH Cost Allocation'!AA$362*0.88),2)","v":0},{"$f":"+Z$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2590*'(11) PH Cost Allocation'!AA$362)-D2590","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2593*'(11) PH Cost Allocation'!AA$362*0.65),2)","v":0},{"$f":"+Z$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2593*'(11) PH Cost Allocation'!AA$362)-D2593","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2596*'(11) PH Cost Allocation'!AA$362*0.65),2)","v":0},{"$f":"+Z$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2596*'(11) PH Cost Allocation'!AA$362)-D2596","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2599*'(11) PH Cost Allocation'!AA$362*0.88),2)","v":0},{"$f":"+Z$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2599*'(11) PH Cost Allocation'!AA$362)-D2599","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2602*'(11) PH Cost Allocation'!AA$362*0.95),2)","v":0},{"$f":"+Z$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2602*'(11) PH Cost Allocation'!AA$362)-D2602","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2604*'(11) PH Cost Allocation'!$AA$362*0.94),2)","v":0},{"$f":"+Z$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2604*'(11) PH Cost Allocation'!AA$362)-D2604","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2607*'(11) PH Cost Allocation'!AA$362*0.88),2)","v":0},{"$f":"+Z$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2607*'(11) PH Cost Allocation'!AA$362)-D2607","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2610*'(11) PH Cost Allocation'!AA$362*0.5),2)","v":0},{"$f":"+Z$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2610*'(11) PH Cost Allocation'!AA$362)-D2610","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2613*'(11) PH Cost Allocation'!AA$362*0.88),2)","v":0},{"$f":"+Z$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2613*'(11) PH Cost Allocation'!AA$362)-D2613","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2616*'(11) PH Cost Allocation'!AA$362*0.5),2)","v":0},{"$f":"+Z$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2616*'(11) PH Cost Allocation'!AA$362)-D2616","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2619*'(11) PH Cost Allocation'!AA$362*0.88),2)","v":0},{"$f":"+Z$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2619*'(11) PH Cost Allocation'!AA$362)-D2619","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2622*'(11) PH Cost Allocation'!AA$362*0.5),2)","v":0},{"$f":"+Z$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2622*'(11) PH Cost Allocation'!AA$362)-D2622","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2625*'(11) PH Cost Allocation'!AA$362*0.95),2)","v":0},{"$f":"+Z$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2625*'(11) PH Cost Allocation'!AA$362)-D2625","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2627*'(11) PH Cost Allocation'!AA$362*0.94),2)","v":0},{"$f":"+Z$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E2627*'(11) PH Cost Allocation'!AA$362)-D2627","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2630*'(11) PH Cost Allocation'!AA$362*0.65),2)","v":0},{"$f":"+Z$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2630*'(11) PH Cost Allocation'!AA$362)-D2630","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2633*'(11) PH Cost Allocation'!AA$362*0.5),2)","v":0},{"$f":"+Z$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2633*'(11) PH Cost Allocation'!AA$362)-D2633","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2636*'(11) PH Cost Allocation'!AA$362*0.5),2)","v":0},{"$f":"+Z$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2636*'(11) PH Cost Allocation'!AA$362)-D2636","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2639*'(11) PH Cost Allocation'!AA$362*0.65),2)","v":0},{"$f":"+Z$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2639*'(11) PH Cost Allocation'!AA$362)-D2639","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2642*'(11) PH Cost Allocation'!AA$362*0.65),2)","v":0},{"$f":"+Z$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2642*'(11) PH Cost Allocation'!AA$362)-D2642","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2645*'(11) PH Cost Allocation'!AA$362*0.95),2)","v":0},{"$f":"+Z$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2645*'(11) PH Cost Allocation'!AA$362)-D2645","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2647*'(11) PH Cost Allocation'!AA$362*0.94),2)","v":0},{"$f":"+Z$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2647*'(11) PH Cost Allocation'!AA$362)-D2647","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2655*'(11) PH Cost Allocation'!AA$353)-SUM(D2582:D2652)","v":0}]
[null,null,null,{"$f":"SUM(D2582:D2654)","v":0},{"$f":"SUM(E2582:E2654)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2658*'(11) PH Cost Allocation'!AA$362*100%)","v":0},{"$f":"+Z$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2662*'(11) PH Cost Allocation'!AA$353)-D2658-D2659-D2660","v":0}]
[null,null,null,{"$f":"SUM(D2658:D2661)","v":0},{"$f":"SUM(E2658:E2661)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2665*'(11) PH Cost Allocation'!AA$362*100%)","v":0},{"$f":"+Z$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2669*'(11) PH Cost Allocation'!AA$353)-D2665-D2666-D2667","v":0}]
[null,null,null,{"$f":"SUM(D2665:D2668)","v":0},{"$f":"SUM(E2665:E2668)","v":0}]
[]
[null,"Total PH 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$224","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!AA$363","v":0}]
[]
[]
["PH Medication Assisted Treatment Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$230","v":0},{"$f":"'(11) PH Cost Allocation'!$E$226","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$230","v":0},{"$f":"'(11) PH Cost Allocation'!$C$226","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2687*'(11) PH Cost Allocation'!AB$362*0.5),2)","v":0},{"$f":"+AA$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2687*'(11) PH Cost Allocation'!AB$362)-D2687","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2690*'(11) PH Cost Allocation'!AB$362*100%)","v":0},{"$f":"+AA$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2692*'(11) PH Cost Allocation'!AB$362*0.88),2)","v":0},{"$f":"+AA$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2692*'(11) PH Cost Allocation'!AB$362)-D2692","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2695*'(11) PH Cost Allocation'!AB$362*0.88),2)","v":0},{"$f":"+AA$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2695*'(11) PH Cost Allocation'!AB$362)-D2695","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2698*'(11) PH Cost Allocation'!AB$362*0.65),2)","v":0},{"$f":"+AA$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2698*'(11) PH Cost Allocation'!AB$362)-D2698","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2701*'(11) PH Cost Allocation'!AB$362*0.65),2)","v":0},{"$f":"+AA$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2701*'(11) PH Cost Allocation'!AB$362)-D2701","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2704*'(11) PH Cost Allocation'!AB$362*0.88),2)","v":0},{"$f":"+AA$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2704*'(11) PH Cost Allocation'!AB$362)-D2704","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2707*'(11) PH Cost Allocation'!AB$362*0.95),2)","v":0},{"$f":"+AA$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2707*'(11) PH Cost Allocation'!AB$362)-D2707","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2709*'(11) PH Cost Allocation'!$AB$362*0.94),2)","v":0},{"$f":"+AA$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2709*'(11) PH Cost Allocation'!AB$362)-D2709","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2712*'(11) PH Cost Allocation'!AB$362*0.88),2)","v":0},{"$f":"+AA$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2712*'(11) PH Cost Allocation'!AB$362)-D2712","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2715*'(11) PH Cost Allocation'!AB$362*0.5),2)","v":0},{"$f":"+AA$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2715*'(11) PH Cost Allocation'!AB$362)-D2715","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2718*'(11) PH Cost Allocation'!AB$362*0.88),2)","v":0},{"$f":"+AA$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2718*'(11) PH Cost Allocation'!AB$362)-D2718","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2721*'(11) PH Cost Allocation'!AB$362*0.5),2)","v":0},{"$f":"+AA$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2721*'(11) PH Cost Allocation'!AB$362)-D2721","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2724*'(11) PH Cost Allocation'!AB$362*0.88),2)","v":0},{"$f":"+AA$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2724*'(11) PH Cost Allocation'!AB$362)-D2724","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2727*'(11) PH Cost Allocation'!AB$362*0.5),2)","v":0},{"$f":"+AA$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2727*'(11) PH Cost Allocation'!AB$362)-D2727","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2730*'(11) PH Cost Allocation'!AB$362*0.95),2)","v":0},{"$f":"+AA$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2730*'(11) PH Cost Allocation'!AB$362)-D2730","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2732*'(11) PH Cost Allocation'!AB$362*0.94),2)","v":0},{"$f":"+AA$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E2732*'(11) PH Cost Allocation'!AB$362)-D2732","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2735*'(11) PH Cost Allocation'!AB$362*0.65),2)","v":0},{"$f":"+AA$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2735*'(11) PH Cost Allocation'!AB$362)-D2735","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2738*'(11) PH Cost Allocation'!AB$362*0.5),2)","v":0},{"$f":"+AA$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2738*'(11) PH Cost Allocation'!AB$362)-D2738","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2741*'(11) PH Cost Allocation'!AB$362*0.5),2)","v":0},{"$f":"+AA$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2741*'(11) PH Cost Allocation'!AB$362)-D2741","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2744*'(11) PH Cost Allocation'!AB$362*0.65),2)","v":0},{"$f":"+AA$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2744*'(11) PH Cost Allocation'!AB$362)-D2744","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2747*'(11) PH Cost Allocation'!AB$362*0.65),2)","v":0},{"$f":"+AA$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2747*'(11) PH Cost Allocation'!AB$362)-D2747","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2750*'(11) PH Cost Allocation'!AB$362*0.95),2)","v":0},{"$f":"+AA$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2750*'(11) PH Cost Allocation'!AB$362)-D2750","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2752*'(11) PH Cost Allocation'!AB$362*0.94),2)","v":0},{"$f":"+AA$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2752*'(11) PH Cost Allocation'!AB$362)-D2752","v":0}]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2758*'(11) PH Cost Allocation'!AB$353)-SUM(D2687:D2755)","v":0}]
[null,null,null,{"$f":"SUM(D2687:D2757)","v":0},{"$f":"SUM(E2687:E2757)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2761*'(11) PH Cost Allocation'!AB$362*100%)","v":0},{"$f":"+AA$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2765*'(11) PH Cost Allocation'!AB$353)-D2761-D2762-D2763","v":0}]
[null,null,null,{"$f":"SUM(D2761:D2764)","v":0},{"$f":"SUM(E2761:E2764)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2768*'(11) PH Cost Allocation'!AB$362*100%)","v":0},{"$f":"+AA$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2772*'(11) PH Cost Allocation'!AB$353)-D2768-D2769-D2770","v":0}]
[null,null,null,{"$f":"SUM(D2768:D2771)","v":0},{"$f":"SUM(E2768:E2771)","v":0}]
[]
[null,"Total PH Medication Assisted Treatment Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$230","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!AB$363","v":0}]
[]
[]
["PH Medication Assisted Treatment Dosing Buprenorphine Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$235","v":0},{"$f":"'(11) PH Cost Allocation'!$E$232","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$235","v":0},{"$f":"'(11) PH Cost Allocation'!$C$232","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2790*'(11) PH Cost Allocation'!AC$362*0.5),2)","v":0},{"$f":"+AB$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2790*'(11) PH Cost Allocation'!AC$362)-D2790","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2793*'(11) PH Cost Allocation'!AC$362*100%)","v":0},{"$f":"+AB$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2795*'(11) PH Cost Allocation'!AC$362*0.88),2)","v":0},{"$f":"+AB$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2795*'(11) PH Cost Allocation'!AC$362)-D2795","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2798*'(11) PH Cost Allocation'!AC$362*0.88),2)","v":0},{"$f":"+AB$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2798*'(11) PH Cost Allocation'!AC$362)-D2798","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2801*'(11) PH Cost Allocation'!AC$362*0.65),2)","v":0},{"$f":"+AB$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2801*'(11) PH Cost Allocation'!AC$362)-D2801","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2804*'(11) PH Cost Allocation'!AC$362*0.65),2)","v":0},{"$f":"+AB$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2804*'(11) PH Cost Allocation'!AC$362)-D2804","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2807*'(11) PH Cost Allocation'!AC$362*0.88),2)","v":0},{"$f":"+AB$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2807*'(11) PH Cost Allocation'!AC$362)-D2807","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2810*'(11) PH Cost Allocation'!AC$362*0.95),2)","v":0},{"$f":"+AB$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2810*'(11) PH Cost Allocation'!AC$362)-D2810","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2812*'(11) PH Cost Allocation'!$AC$362*0.94),2)","v":0},{"$f":"+AB$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2812*'(11) PH Cost Allocation'!AC$362)-D2812","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2815*'(11) PH Cost Allocation'!AC$362*0.88),2)","v":0},{"$f":"+AB$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2815*'(11) PH Cost Allocation'!AC$362)-D2815","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2818*'(11) PH Cost Allocation'!AC$362*0.5),2)","v":0},{"$f":"+AB$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2818*'(11) PH Cost Allocation'!AC$362)-D2818","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2821*'(11) PH Cost Allocation'!AC$362*0.88),2)","v":0},{"$f":"+AB$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2821*'(11) PH Cost Allocation'!AC$362)-D2821","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2824*'(11) PH Cost Allocation'!AC$362*0.5),2)","v":0},{"$f":"+AB$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2824*'(11) PH Cost Allocation'!AC$362)-D2824","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2827*'(11) PH Cost Allocation'!AC$362*0.88),2)","v":0},{"$f":"+AB$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2827*'(11) PH Cost Allocation'!AC$362)-D2827","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2830*'(11) PH Cost Allocation'!AC$362*0.5),2)","v":0},{"$f":"+AB$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2830*'(11) PH Cost Allocation'!AC$362)-D2830","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2833*'(11) PH Cost Allocation'!AC$362*0.95),2)","v":0},{"$f":"+AB$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2833*'(11) PH Cost Allocation'!AC$362)-D2833","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2835*'(11) PH Cost Allocation'!AC$362*0.94),2)","v":0},{"$f":"+AB$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E2835*'(11) PH Cost Allocation'!AC$362)-D2835","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2838*'(11) PH Cost Allocation'!AC$362*0.65),2)","v":0},{"$f":"+AB$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2838*'(11) PH Cost Allocation'!AC$362)-D2838","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2841*'(11) PH Cost Allocation'!AC$362*0.5),2)","v":0},{"$f":"+AB$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2841*'(11) PH Cost Allocation'!AC$362)-D2841","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2844*'(11) PH Cost Allocation'!AC$362*0.5),2)","v":0},{"$f":"+AB$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2844*'(11) PH Cost Allocation'!AC$362)-D2844","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2847*'(11) PH Cost Allocation'!AC$362*0.65),2)","v":0},{"$f":"+AB$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2847*'(11) PH Cost Allocation'!AC$362)-D2847","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2850*'(11) PH Cost Allocation'!AC$362*0.65),2)","v":0},{"$f":"+AB$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2850*'(11) PH Cost Allocation'!AC$362)-D2850","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2853*'(11) PH Cost Allocation'!AC$362*0.95),2)","v":0},{"$f":"+AB$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2853*'(11) PH Cost Allocation'!AC$362)-D2853","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2855*'(11) PH Cost Allocation'!AC$362*0.94),2)","v":0},{"$f":"+AB$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2855*'(11) PH Cost Allocation'!AC$362)-D2855","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2863*'(11) PH Cost Allocation'!AC$353)-SUM(D2790:D2860)","v":0}]
[null,null,null,{"$f":"SUM(D2790:D2862)","v":0},{"$f":"SUM(E2790:E2862)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2866*'(11) PH Cost Allocation'!AC$362*100%)","v":0},{"$f":"+AB$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2870*'(11) PH Cost Allocation'!AC$353)-D2866-D2867-D2868","v":0}]
[null,null,null,{"$f":"SUM(D2866:D2869)","v":0},{"$f":"SUM(E2866:E2869)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2873*'(11) PH Cost Allocation'!AC$362*100%)","v":0},{"$f":"+AB$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2877*'(11) PH Cost Allocation'!AC$353)-D2873-D2874-D2875","v":0}]
[null,null,null,{"$f":"SUM(D2873:D2876)","v":0},{"$f":"SUM(E2873:E2876)","v":0}]
[]
[null,"Total PH Medication Assisted Treatment Dosing Buprenorphine Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$235","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!AC$363","v":0}]
[]
[]
["PH Medication Assisted Treatment Dosing Disulfiram Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$240","v":0},{"$f":"'(11) PH Cost Allocation'!$E$237","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$240","v":0},{"$f":"'(11) PH Cost Allocation'!$C$237","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2895*'(11) PH Cost Allocation'!AD$362*0.5),2)","v":0},{"$f":"+AC$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2895*'(11) PH Cost Allocation'!AD$362)-D2895","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2898*'(11) PH Cost Allocation'!AD$362*100%)","v":0},{"$f":"+AC$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2900*'(11) PH Cost Allocation'!AD$362*0.88),2)","v":0},{"$f":"+AC$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2900*'(11) PH Cost Allocation'!AD$362)-D2900","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2903*'(11) PH Cost Allocation'!AD$362*0.88),2)","v":0},{"$f":"+AC$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2903*'(11) PH Cost Allocation'!AD$362)-D2903","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2906*'(11) PH Cost Allocation'!AD$362*0.65),2)","v":0},{"$f":"+AC$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2906*'(11) PH Cost Allocation'!AD$362)-D2906","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2909*'(11) PH Cost Allocation'!AD$362*0.65),2)","v":0},{"$f":"+AC$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2909*'(11) PH Cost Allocation'!AD$362)-D2909","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2912*'(11) PH Cost Allocation'!AD$362*0.88),2)","v":0},{"$f":"+AC$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2912*'(11) PH Cost Allocation'!AD$362)-D2912","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2915*'(11) PH Cost Allocation'!AD$362*0.95),2)","v":0},{"$f":"+AC$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2915*'(11) PH Cost Allocation'!AD$362)-D2915","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2917*'(11) PH Cost Allocation'!$AD$362*0.94),2)","v":0},{"$f":"+AC$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2917*'(11) PH Cost Allocation'!AD$362)-D2917","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2920*'(11) PH Cost Allocation'!AD$362*0.88),2)","v":0},{"$f":"+AC$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2920*'(11) PH Cost Allocation'!AD$362)-D2920","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2923*'(11) PH Cost Allocation'!AD$362*0.5),2)","v":0},{"$f":"+AC$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2923*'(11) PH Cost Allocation'!AD$362)-D2923","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2926*'(11) PH Cost Allocation'!AD$362*0.88),2)","v":0},{"$f":"+AC$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2926*'(11) PH Cost Allocation'!AD$362)-D2926","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2929*'(11) PH Cost Allocation'!AD$362*0.5),2)","v":0},{"$f":"+AC$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2929*'(11) PH Cost Allocation'!AD$362)-D2929","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2932*'(11) PH Cost Allocation'!AD$362*0.88),2)","v":0},{"$f":"+AC$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2932*'(11) PH Cost Allocation'!AD$362)-D2932","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2935*'(11) PH Cost Allocation'!AD$362*0.5),2)","v":0},{"$f":"+AC$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2935*'(11) PH Cost Allocation'!AD$362)-D2935","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2938*'(11) PH Cost Allocation'!AD$362*0.95),2)","v":0},{"$f":"+AC$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2938*'(11) PH Cost Allocation'!AD$362)-D2938","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2940*'(11) PH Cost Allocation'!AD$362*0.94),2)","v":0},{"$f":"+AC$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E2940*'(11) PH Cost Allocation'!AD$362)-D2940","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2943*'(11) PH Cost Allocation'!AD$362*0.65),2)","v":0},{"$f":"+AC$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2943*'(11) PH Cost Allocation'!AD$362)-D2943","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2946*'(11) PH Cost Allocation'!AD$362*0.5),2)","v":0},{"$f":"+AC$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2946*'(11) PH Cost Allocation'!AD$362)-D2946","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2949*'(11) PH Cost Allocation'!AD$362*0.5),2)","v":0},{"$f":"+AC$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2949*'(11) PH Cost Allocation'!AD$362)-D2949","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2952*'(11) PH Cost Allocation'!AD$362*0.65),2)","v":0},{"$f":"+AC$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2952*'(11) PH Cost Allocation'!AD$362)-D2952","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2955*'(11) PH Cost Allocation'!AD$362*0.65),2)","v":0},{"$f":"+AC$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2955*'(11) PH Cost Allocation'!AD$362)-D2955","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2958*'(11) PH Cost Allocation'!AD$362*0.95),2)","v":0},{"$f":"+AC$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2958*'(11) PH Cost Allocation'!AD$362)-D2958","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2960*'(11) PH Cost Allocation'!AD$362*0.94),2)","v":0},{"$f":"+AC$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2960*'(11) PH Cost Allocation'!AD$362)-D2960","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2968*'(11) PH Cost Allocation'!AD$353)-SUM(D2895:D2965)","v":0}]
[null,null,null,{"$f":"SUM(D2895:D2967)","v":0},{"$f":"SUM(E2895:E2967)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2971*'(11) PH Cost Allocation'!AD$362*100%)","v":0},{"$f":"+AC$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2975*'(11) PH Cost Allocation'!AD$353)-D2971-D2972-D2973","v":0}]
[null,null,null,{"$f":"SUM(D2971:D2974)","v":0},{"$f":"SUM(E2971:E2974)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2978*'(11) PH Cost Allocation'!AD$362*100%)","v":0},{"$f":"+AC$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2982*'(11) PH Cost Allocation'!AD$353)-D2978-D2979-D2980","v":0}]
[null,null,null,{"$f":"SUM(D2978:D2981)","v":0},{"$f":"SUM(E2978:E2981)","v":0}]
[]
[null,"Total PH Medication Assisted Treatment Dosing Disulfiram Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$240","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!AD$363","v":0}]
[]
[]
["PH Medication Assisted Treatment Dosing Naloxone Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$245","v":0},{"$f":"'(11) PH Cost Allocation'!$E$242","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$245","v":0},{"$f":"'(11) PH Cost Allocation'!$C$242","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3000*'(11) PH Cost Allocation'!AE$362*0.5),2)","v":0},{"$f":"+AD$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3000*'(11) PH Cost Allocation'!AE$362)-D3000","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3003*'(11) PH Cost Allocation'!AE$362*100%)","v":0},{"$f":"+AD$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3005*'(11) PH Cost Allocation'!AE$362*0.88),2)","v":0},{"$f":"+AD$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3005*'(11) PH Cost Allocation'!AE$362)-D3005","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3008*'(11) PH Cost Allocation'!AE$362*0.88),2)","v":0},{"$f":"+AD$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3008*'(11) PH Cost Allocation'!AE$362)-D3008","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3011*'(11) PH Cost Allocation'!AE$362*0.65),2)","v":0},{"$f":"+AD$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3011*'(11) PH Cost Allocation'!AE$362)-D3011","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3014*'(11) PH Cost Allocation'!AE$362*0.65),2)","v":0},{"$f":"+AD$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3014*'(11) PH Cost Allocation'!AE$362)-D3014","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3017*'(11) PH Cost Allocation'!AE$362*0.88),2)","v":0},{"$f":"+AD$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3017*'(11) PH Cost Allocation'!AE$362)-D3017","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3020*'(11) PH Cost Allocation'!AE$362*0.95),2)","v":0},{"$f":"+AD$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3020*'(11) PH Cost Allocation'!AE$362)-D3020","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$3022*'(11) PH Cost Allocation'!$AE$362*0.94),2)","v":0},{"$f":"+AD$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3022*'(11) PH Cost Allocation'!AE$362)-D3022","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3025*'(11) PH Cost Allocation'!AE$362*0.88),2)","v":0},{"$f":"+AD$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3025*'(11) PH Cost Allocation'!AE$362)-D3025","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3028*'(11) PH Cost Allocation'!AE$362*0.5),2)","v":0},{"$f":"+AD$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3028*'(11) PH Cost Allocation'!AE$362)-D3028","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3031*'(11) PH Cost Allocation'!AE$362*0.88),2)","v":0},{"$f":"+AD$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3031*'(11) PH Cost Allocation'!AE$362)-D3031","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3034*'(11) PH Cost Allocation'!AE$362*0.5),2)","v":0},{"$f":"+AD$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3034*'(11) PH Cost Allocation'!AE$362)-D3034","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3037*'(11) PH Cost Allocation'!AE$362*0.88),2)","v":0},{"$f":"+AD$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3037*'(11) PH Cost Allocation'!AE$362)-D3037","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3040*'(11) PH Cost Allocation'!AE$362*0.5),2)","v":0},{"$f":"+AD$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3040*'(11) PH Cost Allocation'!AE$362)-D3040","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3043*'(11) PH Cost Allocation'!AE$362*0.95),2)","v":0},{"$f":"+AD$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3043*'(11) PH Cost Allocation'!AE$362)-D3043","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3045*'(11) PH Cost Allocation'!AE$362*0.94),2)","v":0},{"$f":"+AD$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E3045*'(11) PH Cost Allocation'!AE$362)-D3045","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3048*'(11) PH Cost Allocation'!AE$362*0.65),2)","v":0},{"$f":"+AD$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3048*'(11) PH Cost Allocation'!AE$362)-D3048","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3051*'(11) PH Cost Allocation'!AE$362*0.5),2)","v":0},{"$f":"+AD$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3051*'(11) PH Cost Allocation'!AE$362)-D3051","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3054*'(11) PH Cost Allocation'!AE$362*0.5),2)","v":0},{"$f":"+AD$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3054*'(11) PH Cost Allocation'!AE$362)-D3054","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3057*'(11) PH Cost Allocation'!AE$362*0.65),2)","v":0},{"$f":"+AD$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3057*'(11) PH Cost Allocation'!AE$362)-D3057","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3060*'(11) PH Cost Allocation'!AE$362*0.65),2)","v":0},{"$f":"+AD$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3060*'(11) PH Cost Allocation'!AE$362)-D3060","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3063*'(11) PH Cost Allocation'!AE$362*0.95),2)","v":0},{"$f":"+AD$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3063*'(11) PH Cost Allocation'!AE$362)-D3063","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E3065*'(11) PH Cost Allocation'!AE$362*0.94),2)","v":0},{"$f":"+AD$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E3065*'(11) PH Cost Allocation'!AE$362)-D3065","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E3073*'(11) PH Cost Allocation'!AE$353)-SUM(D3000:D3070)","v":0}]
[null,null,null,{"$f":"SUM(D3000:D3072)","v":0},{"$f":"SUM(E3000:E3072)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3076*'(11) PH Cost Allocation'!AE$362*100%)","v":0},{"$f":"+AD$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E3080*'(11) PH Cost Allocation'!AE$353)-D3076-D3077-D3078","v":0}]
[null,null,null,{"$f":"SUM(D3076:D3079)","v":0},{"$f":"SUM(E3076:E3079)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3083*'(11) PH Cost Allocation'!AE$362*100%)","v":0},{"$f":"+AD$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E3087*'(11) PH Cost Allocation'!AE$353)-D3083-D3084-D3085","v":0}]
[null,null,null,{"$f":"SUM(D3083:D3086)","v":0},{"$f":"SUM(E3083:E3086)","v":0}]
[]
[null,"Total PH Medication Assisted Treatment Non Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$245","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!AE$363","v":0}]
[]
[]
["PH Medication Assisted Treatment Dosing Vivitrol Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$250","v":0},{"$f":"'(11) PH Cost Allocation'!$E$247","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$250","v":0},{"$f":"'(11) PH Cost Allocation'!$C$247","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3105*'(11) PH Cost Allocation'!AF$362*0.5),2)","v":0},{"$f":"+AE$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3105*'(11) PH Cost Allocation'!AF$362)-D3105","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3108*'(11) PH Cost Allocation'!AF$362*100%)","v":0},{"$f":"+AE$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3110*'(11) PH Cost Allocation'!AF$362*0.88),2)","v":0},{"$f":"+AE$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3110*'(11) PH Cost Allocation'!AF$362)-D3110","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3113*'(11) PH Cost Allocation'!AF$362*0.88),2)","v":0},{"$f":"+AE$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3113*'(11) PH Cost Allocation'!AF$362)-D3113","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3116*'(11) PH Cost Allocation'!AF$362*0.65),2)","v":0},{"$f":"+AE$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3116*'(11) PH Cost Allocation'!AF$362)-D3116","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3119*'(11) PH Cost Allocation'!AF$362*0.65),2)","v":0},{"$f":"+AE$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3119*'(11) PH Cost Allocation'!AF$362)-D3119","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3122*'(11) PH Cost Allocation'!AF$362*0.88),2)","v":0},{"$f":"+AE$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3122*'(11) PH Cost Allocation'!AF$362)-D3122","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3125*'(11) PH Cost Allocation'!AF$362*0.95),2)","v":0},{"$f":"+AE$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3125*'(11) PH Cost Allocation'!AF$362)-D3125","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$3127*'(11) PH Cost Allocation'!$AF$362*0.94),2)","v":0},{"$f":"+AE$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3127*'(11) PH Cost Allocation'!AF$362)-D3127","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3130*'(11) PH Cost Allocation'!AF$362*0.88),2)","v":0},{"$f":"+AE$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3130*'(11) PH Cost Allocation'!AF$362)-D3130","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3133*'(11) PH Cost Allocation'!AF$362*0.5),2)","v":0},{"$f":"+AE$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3133*'(11) PH Cost Allocation'!AF$362)-D3133","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3136*'(11) PH Cost Allocation'!AF$362*0.88),2)","v":0},{"$f":"+AE$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3136*'(11) PH Cost Allocation'!AF$362)-D3136","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3139*'(11) PH Cost Allocation'!AF$362*0.5),2)","v":0},{"$f":"+AE$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3139*'(11) PH Cost Allocation'!AF$362)-D3139","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3142*'(11) PH Cost Allocation'!AF$362*0.88),2)","v":0},{"$f":"+AE$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3142*'(11) PH Cost Allocation'!AF$362)-D3142","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3145*'(11) PH Cost Allocation'!AF$362*0.5),2)","v":0},{"$f":"+AE$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3145*'(11) PH Cost Allocation'!AF$362)-D3145","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3148*'(11) PH Cost Allocation'!AF$362*0.95),2)","v":0},{"$f":"+AE$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3148*'(11) PH Cost Allocation'!AF$362)-D3148","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3150*'(11) PH Cost Allocation'!AF$362*0.94),2)","v":0},{"$f":"+AE$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E3150*'(11) PH Cost Allocation'!AF$362)-D3150","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3153*'(11) PH Cost Allocation'!AF$362*0.65),2)","v":0},{"$f":"+AE$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3153*'(11) PH Cost Allocation'!AF$362)-D3153","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3156*'(11) PH Cost Allocation'!AF$362*0.5),2)","v":0},{"$f":"+AE$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3156*'(11) PH Cost Allocation'!AF$362)-D3156","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3159*'(11) PH Cost Allocation'!AF$362*0.5),2)","v":0},{"$f":"+AE$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3159*'(11) PH Cost Allocation'!AF$362)-D3159","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3162*'(11) PH Cost Allocation'!AF$362*0.65),2)","v":0},{"$f":"+AE$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3162*'(11) PH Cost Allocation'!AF$362)-D3162","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3165*'(11) PH Cost Allocation'!AF$362*0.65),2)","v":0},{"$f":"+AE$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3165*'(11) PH Cost Allocation'!AF$362)-D3165","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3168*'(11) PH Cost Allocation'!AF$362*0.95),2)","v":0},{"$f":"+AE$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3168*'(11) PH Cost Allocation'!AF$362)-D3168","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E3170*'(11) PH Cost Allocation'!AF$362*0.94),2)","v":0},{"$f":"+AE$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E3170*'(11) PH Cost Allocation'!AF$362)-D3170","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E3178*'(11) PH Cost Allocation'!AF$353)-SUM(D3105:D3175)","v":0}]
[null,null,null,{"$f":"SUM(D3105:D3177)","v":0},{"$f":"SUM(E3105:E3177)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3181*'(11) PH Cost Allocation'!AF$362*100%)","v":0},{"$f":"+AE$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E3185*'(11) PH Cost Allocation'!AF$353)-D3181-D3182-D3183","v":0}]
[null,null,null,{"$f":"SUM(D3181:D3184)","v":0},{"$f":"SUM(E3181:E3184)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3188*'(11) PH Cost Allocation'!AF$362*100%)","v":0},{"$f":"+AE$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E3192*'(11) PH Cost Allocation'!AF$353)-D3188-D3189-D3190","v":0}]
[null,null,null,{"$f":"SUM(D3188:D3191)","v":0},{"$f":"SUM(E3188:E3191)","v":0}]
[]
[null,"Total PH Medication Assisted Treatment Dosing Vivitrol Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$250","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!AF$363","v":0}]
[]
[]
["PH Medication Assisted Treatment Dosing Acamprosate Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$E$255","v":0},{"$f":"'(11) PH Cost Allocation'!$E$252","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(11) PH Cost Allocation'!$C$255","v":0},{"$f":"'(11) PH Cost Allocation'!$C$252","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3210*'(11) PH Cost Allocation'!AG$362*0.5),2)","v":0},{"$f":"+AF$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3210*'(11) PH Cost Allocation'!AG$362)-D3210","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3213*'(11) PH Cost Allocation'!AG$362*100%)","v":0},{"$f":"+AF$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3215*'(11) PH Cost Allocation'!AG$362*0.88),2)","v":0},{"$f":"+AF$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3215*'(11) PH Cost Allocation'!AG$362)-D3215","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3218*'(11) PH Cost Allocation'!AG$362*0.88),2)","v":0},{"$f":"+AF$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3218*'(11) PH Cost Allocation'!AG$362)-D3218","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3221*'(11) PH Cost Allocation'!AG$362*0.65),2)","v":0},{"$f":"+AF$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3221*'(11) PH Cost Allocation'!AG$362)-D3221","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3224*'(11) PH Cost Allocation'!AG$362*0.65),2)","v":0},{"$f":"+AF$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3224*'(11) PH Cost Allocation'!AG$362)-D3224","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3227*'(11) PH Cost Allocation'!AG$362*0.88),2)","v":0},{"$f":"+AF$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3227*'(11) PH Cost Allocation'!AG$362)-D3227","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3230*'(11) PH Cost Allocation'!AG$362*0.95),2)","v":0},{"$f":"+AF$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3230*'(11) PH Cost Allocation'!AG$362)-D3230","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$3232*'(11) PH Cost Allocation'!$AG$362*0.94),2)","v":0},{"$f":"+AF$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3232*'(11) PH Cost Allocation'!AG$362)-D3232","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3235*'(11) PH Cost Allocation'!AG$362*0.88),2)","v":0},{"$f":"+AF$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3235*'(11) PH Cost Allocation'!AG$362)-D3235","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3238*'(11) PH Cost Allocation'!AG$362*0.5),2)","v":0},{"$f":"+AF$29","v":0}]
["DMC BHS 50% - Hosptial Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3238*'(11) PH Cost Allocation'!AG$362)-D3238","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3241*'(11) PH Cost Allocation'!AG$362*0.88),2)","v":0},{"$f":"+AF$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3241*'(11) PH Cost Allocation'!AG$362)-D3241","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3244*'(11) PH Cost Allocation'!AG$362*0.5),2)","v":0},{"$f":"+AF$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3244*'(11) PH Cost Allocation'!AG$362)-D3244","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3247*'(11) PH Cost Allocation'!AG$362*0.88),2)","v":0},{"$f":"+AF$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3247*'(11) PH Cost Allocation'!AG$362)-D3247","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3250*'(11) PH Cost Allocation'!AG$362*0.5),2)","v":0},{"$f":"+AF$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3250*'(11) PH Cost Allocation'!AG$362)-D3250","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3253*'(11) PH Cost Allocation'!AG$362*0.95),2)","v":0},{"$f":"+AF$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3253*'(11) PH Cost Allocation'!AG$362)-D3253","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3255*'(11) PH Cost Allocation'!AG$362*0.94),2)","v":0},{"$f":"+AF$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E3255*'(11) PH Cost Allocation'!AG$362)-D3255","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3258*'(11) PH Cost Allocation'!AG$362*0.65),2)","v":0},{"$f":"+AF$38","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3258*'(11) PH Cost Allocation'!AG$362)-D3258","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3261*'(11) PH Cost Allocation'!AG$362*0.5),2)","v":0},{"$f":"+AF$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3261*'(11) PH Cost Allocation'!AG$362)-D3261","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3264*'(11) PH Cost Allocation'!AG$362*0.5),2)","v":0},{"$f":"+AF$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3264*'(11) PH Cost Allocation'!AG$362)-D3264","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3267*'(11) PH Cost Allocation'!AG$362*0.65),2)","v":0},{"$f":"+AF$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3267*'(11) PH Cost Allocation'!AG$362)-D3267","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3270*'(11) PH Cost Allocation'!AG$362*0.65),2)","v":0},{"$f":"+AF$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3270*'(11) PH Cost Allocation'!AG$362)-D3270","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3273*'(11) PH Cost Allocation'!AG$362*0.95),2)","v":0},{"$f":"+AF$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3273*'(11) PH Cost Allocation'!AG$362)-D3273","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E3275*'(11) PH Cost Allocation'!AG$362*0.94),2)","v":0},{"$f":"+AF$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E3275*'(11) PH Cost Allocation'!AG$362)-D3275","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E3283*'(11) PH Cost Allocation'!AG$353)-SUM(D3210:D3280)","v":0}]
[null,null,null,{"$f":"SUM(D3210:D3282)","v":0},{"$f":"SUM(E3210:E3282)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3286*'(11) PH Cost Allocation'!AG$362*100%)","v":0},{"$f":"+AF$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E3290*'(11) PH Cost Allocation'!AG$353)-D3286-D3287-D3288","v":0}]
[null,null,null,{"$f":"SUM(D3286:D3289)","v":0},{"$f":"SUM(E3286:E3289)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3293*'(11) PH Cost Allocation'!AG$362*100%)","v":0},{"$f":"+AF$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E3297*'(11) PH Cost Allocation'!AG$353)-D3293-D3294-D3295","v":0}]
[null,null,null,{"$f":"SUM(D3293:D3296)","v":0},{"$f":"SUM(E3293:E3296)","v":0}]
[]
[null,"Total PH Medication Assisted Treatment Dosing Acamprosate Perinatal Funding",null,{"$f":"'(11) PH Cost Allocation'!$F$255","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(11) PH Cost Allocation'!AG$363","v":0}]
[]
[]
[null,"Total PH Funding",null,{"$f":"+D160+D272+D384+D496+D608+D720+D832+D944+D1056+D1168+D1280+D1392+D1504+D1616+D1728+D1833+D1938+D2043+D2146+D2251+D2356++D2461+D2566+D2671+D2774+D2879+D2984+D3089+D3194+D3299","v":0}]
[null,"Total PH DMC Reimbursable Funding",null,{"$f":"+D161+D273+D385+D497+D609+D721+D833+D945+D1057+D1169+D1281+D1393+D1505+D1617+D1729+D1834+D1939+D2044+D2147+D2252+D2357++D2462+D2567+D2672+D2775+D2880+D2985+D3090+D3195+D3300","v":0}]

{"sheet":"(13) PH Comparison","index":12,"n_rows":29,"n_cols":90,"rows_kept":29,"cut":false,"hidden":false,"merged":[[4,0,4,1],[4,2,4,5],[4,7,4,12],[5,0,5,1],[5,2,5,5],[5,7,5,9],[5,11,5,12],[6,0,6,1],[6,2,6,5],[6,7,7,9],[6,10,7,10],[6,11,7,12],[7,0,7,1],[7,2,7,5],[8,0,8,1],[8,2,8,5],[8,7,8,9],[8,11,8,12],[11,0,11,8],[11,10,11,17],[11,73,11,80],[11,82,11,89],[13,1,13,2],[13,4,13,5],[13,7,13,8],[13,10,13,11],[13,13,13,14],[13,16,13,17],[13,19,13,20],[13,22,13,23],[11,19,11,26],[11,28,11,35],[11,37,11,44],[11,46,11,53],[11,55,11,62],[11,64,11,71],[13,58,13,59],[13,25,13,26],[13,28,13,29],[13,31,13,32],[13,34,13,35],[13,37,13,38],[13,40,13,41],[13,43,13,44],[13,46,13,47],[13,49,13,50],[13,52,13,53],[13,55,13,56],[13,79,13,80],[13,82,13,83],[13,85,13,86],[13,88,13,89],[21,0,21,8],[21,10,21,17],[21,19,21,26],[21,28,21,35],[21,37,21,44],[21,46,21,53],[13,61,13,62],[13,64,13,65],[13,67,13,68],[13,70,13,71],[13,73,13,74],[13,76,13,77],[21,55,21,62],[21,64,21,71],[21,73,21,80],[21,82,21,89],[23,1,23,2],[23,4,23,5],[23,7,23,8],[23,10,23,11],[23,13,23,14],[23,16,23,17],[23,52,23,53],[23,19,23,20],[23,22,23,23],[23,25,23,26],[23,28,23,29],[23,31,23,32],[23,34,23,35],[23,37,23,38],[23,40,23,41],[23,43,23,44],[23,46,23,47],[23,49,23,50],[23,88,23,89],[23,55,23,56],[23,58,23,59],[23,61,23,62],[23,64,23,65],[23,67,23,68],[23,70,23,71],[23,73,23,74],[23,76,23,77],[23,79,23,80],[23,82,23,83],[23,85,23,86]]}
["Department of Health Care Services"]
["Partial Hospitilization (PH) - Comparison Sheet"]
[]
[]
["COUNTY",null,{"$f":"'(1) Provider Info and Cert'!$B$6","v":0},null,null,null,null,"Summary of the Check Points"]
["PROVIDER NAME",null,{"$f":"'(1) Provider Info and Cert'!$B$7","v":0},null,null,null,null,"Total PH Substance Use Disorder Services",null,null,{"$f":"'(11) PH Cost Allocation'!H12","v":"Match"},{"$f":"IF(K6=\"Error\",\"Check Tab 3\",\"No correction needed\")","v":"No correction needed"}]
["DRUG MEDI-CAL PROVIDER NO. (4 digits)",null,{"$f":"'(1) Provider Info and Cert'!$B$14","v":0},null,null,null,null,"Allocate Costs Between Different Modalities: Grand Total",null,null,{"$f":"'(11) PH Cost Allocation'!AI85","v":"Match"},{"$f":"IF(K8=\"Error\",\"Correct Tab 10\",\"No correction needed\")","v":"No correction needed"}]
["PROVIDER NUMBER (6 digits)",null,{"$f":"'(1) Provider Info and Cert'!$B$15","v":0}]
["NATIONAL PROVIDER IDENTIFICATION \n(NPI) NO. (10 digit)",null,{"$f":"'(1) Provider Info and Cert'!$B$16","v":0},null,null,null,null,"Overall PH Total Costs As Allocated",null,null,{"$f":"'(11) PH Cost Allocation'!H256","v":"Match"},{"$f":"IF(K9=\"Error\",\"Correct Tab 10\",\"No correction needed\")","v":"No correction needed"}]
[]
[]
["Non DMC Funding Information",null,null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information"]
[]
["Non DMC Program Codes"]
[]
["Type of Information","Cost Allocation\nPH NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH PC NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH RS I NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH RS G NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH RS RM SAA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH RS CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH 1WM - AWM w/o EOSM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH 2WM - AWM w EOSM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DB NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DD NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DN NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DV NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH PC P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH RS I P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH RS G P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH RS RM SAA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH RS CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH 1WM - AWM w/o EOSM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH 2WM - AWM w EOSM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DB P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DD P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DN P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DV P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DA P","SUDCRS\nFiscal Detail"]
[]
["Non DMC Total Costs",{"$f":"'(11) PH Cost Allocation'!$E$91","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$97","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$103","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$109","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$115","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$121","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$127","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$133","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$139","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$145","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$150","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$155","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$160","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$165","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$170","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$176","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$182","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$188","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$194","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$200","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$206","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$212","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$218","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$224","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$230","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$235","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$240","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$245","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$250","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$255","v":0}]
["Non DMC Visit Days",{"$f":"'(11) PH Cost Allocation'!$E$87","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$93","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$99","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$105","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$111","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$117","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$123","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$129","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$135","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$141","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$147","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$152","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$157","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$162","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$167","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$172","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$178","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$184","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$190","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E196","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$202","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$208","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$214","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$220","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$226","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$232","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$237","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$242","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$247","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$E$252","v":0}]
[]
[]
["DMC Funding Information",null,null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information"]
[]
["DMC Program Codes"]
[]
["Type of Information","Cost Allocation\nPH NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH PC NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH RS I NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH RS G NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH RS RM SAA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH RS CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH 1WM - AWM w/o EOSM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH 2WM - AWM w EOSM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DB NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DD NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DN NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DV NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH PC P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH RS I P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH RS G P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH RS RM SAA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH RS CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH 1WM - AWM w/o EOSM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH 2WM - AWM w EOSM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DB P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DD P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DN P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DV P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nPH MAT DA P","SUDCRS\nFiscal Detail"]
[]
["DMC Total Costs",{"$f":"'(11) PH Cost Allocation'!$D$91","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$97","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$103","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$109","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$115","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$121","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$127","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$133","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$139","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$145","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$150","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$155","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$160","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$165","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$170","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$176","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$182","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$188","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$194","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$200","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$206","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$212","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$218","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$224","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$230","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$235","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$240","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$245","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$250","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$255","v":0}]
["DMC Visit Days",{"$f":"'(11) PH Cost Allocation'!$D$87","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$93","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$99","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$105","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$111","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$117","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$123","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$129","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$135","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$141","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$147","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$152","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$157","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$162","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$167","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$172","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$178","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$184","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$190","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D196","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$202","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$208","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$214","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$220","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$226","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$232","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$237","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$242","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$247","v":0},null,null,{"$f":"'(11) PH Cost Allocation'!$D$252","v":0}]

{"sheet":"(14) IOT Detailed Costs","index":13,"n_rows":127,"n_cols":121,"rows_kept":127,"cut":false,"hidden":false,"merged":[[70,85,70,88],[70,1,70,4],[70,5,70,8],[70,9,70,12],[70,13,70,16],[70,17,70,20],[70,41,70,44],[70,45,70,48],[70,49,70,52],[70,53,70,56],[70,57,70,60],[70,89,70,92],[70,93,70,96],[4,1,4,3],[5,1,5,3],[70,97,70,100],[70,61,70,64],[70,65,70,68],[70,69,70,72],[70,25,70,28],[70,29,70,32],[70,33,70,36],[70,37,70,40],[70,21,70,24],[70,73,70,76],[70,77,70,80],[70,81,70,84],[70,101,70,104],[70,105,70,108],[70,109,70,112],[70,113,70,116],[70,117,70,120]]}
["Department of Health Care Services"]
["Intensive Outpatient Treatment (IOT) - Detailed Costs"]
[]
[]
["COUNTY",{"$f":"'(1) Provider Info and Cert'!B6","v":0}]
["PROVIDER NAME",{"$f":"'(1) Provider Info and Cert'!B7","v":0}]
["DRUG MEDI-CAL PROVIDER NO. (4 digits)",{"$f":"'(1) Provider Info and Cert'!B14","v":0}]
["PROVIDER NUMBER (6 digits)",{"$f":"'(1) Provider Info and Cert'!B15","v":0}]
["NATIONAL PROVIDER IDENTIFICATION (NPI) NO. (10 digit)",{"$f":"'(1) Provider Info and Cert'!B16","v":0}]
[]
["COST ALLOCATION WORKSHEET PART I","IOT Cost Center from Overall General Ledger","DMC Unreimburseable Costs","Direct Costs","Net IOT Cost Center Balance ","IOT \nNon-Perinatal","IOT Case Management Non Perinatal","IOT Physician Consultation Non Perinatal","IOT Recovery Services - Individual Non Perinatal","IOT Recovery Services - Group Non Perinatal","IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal","IOT Recovery Services - Case Management Non Perinatal","IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal","IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal","IOT Medication Assisted Treatment Non Perinatal","IOT Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal","IOT Medication Assisted Treatment - Dosing Disulfiram Non Perinatal","IOT Medication Assisted Treatment - Dosing Naloxone Non Perinatal","IOT Medication Assisted Treatment - Dosing Vivitrol Non Perinatal","IOT Medication Assisted Treatment - Dosing Acamprosate Non Perinatal","IOT \nPerinatal","IOT Case Management Perinatal","IOT Physician Consultation Perinatal","IOT Recovery Services - Individual Perinatal","IOT Recovery Services - Group Perinatal","IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal","IOT Recovery Services - Case Management Perinatal","IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal","IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal","IOT Medication Assisted Treatment Perinatal","IOT Medication Assisted Treatment - Dosing Buprenorphine Perinatal","IOT Medication Assisted Treatment - Dosing Disulfiram Perinatal","IOT Medication Assisted Treatment - Dosing Naloxone Perinatal","IOT Medication Assisted Treatment - Dosing Vivitrol Perinatal","IOT Medication Assisted Treatment - Dosing Acamprosate Perinatal","Total IOT"]
[null,null,null,null,null,{"$f":"+'(16) IOT Cost Allocation'!C84","v":0},{"$f":"+'(16) IOT Cost Allocation'!D84","v":0},{"$f":"+'(16) IOT Cost Allocation'!E84","v":0},{"$f":"+'(16) IOT Cost Allocation'!F84","v":0},{"$f":"+'(16) IOT Cost Allocation'!G84","v":0},{"$f":"+'(16) IOT Cost Allocation'!H84","v":0},{"$f":"+'(16) IOT Cost Allocation'!I84","v":0},{"$f":"+'(16) IOT Cost Allocation'!J84","v":0},{"$f":"+'(16) IOT Cost Allocation'!K84","v":0},{"$f":"+'(16) IOT Cost Allocation'!L84","v":0},{"$f":"+'(16) IOT Cost Allocation'!M84","v":0},{"$f":"+'(16) IOT Cost Allocation'!N84","v":0},{"$f":"+'(16) IOT Cost Allocation'!O84","v":0},{"$f":"+'(16) IOT Cost Allocation'!P84","v":0},{"$f":"+'(16) IOT Cost Allocation'!Q84","v":0},{"$f":"+'(16) IOT Cost Allocation'!R84","v":0},{"$f":"+'(16) IOT Cost Allocation'!S84","v":0},{"$f":"+'(16) IOT Cost Allocation'!T84","v":0},{"$f":"+'(16) IOT Cost Allocation'!U84","v":0},{"$f":"+'(16) IOT Cost Allocation'!V84","v":0},{"$f":"+'(16) IOT Cost Allocation'!W84","v":0},{"$f":"+'(16) IOT Cost Allocation'!X84","v":0},{"$f":"+'(16) IOT Cost Allocation'!Y84","v":0},{"$f":"+'(16) IOT Cost Allocation'!Z84","v":0},{"$f":"+'(16) IOT Cost Allocation'!AA84","v":0},{"$f":"+'(16) IOT Cost Allocation'!AB84","v":0},{"$f":"+'(16) IOT Cost Allocation'!AC84","v":0},{"$f":"+'(16) IOT Cost Allocation'!AD84","v":0},{"$f":"+'(16) IOT Cost Allocation'!AE84","v":0},{"$f":"+'(16) IOT Cost Allocation'!AF84","v":0},{"$f":"SUM(F12:AI12)","v":0}]
["Personnel Services"]
["Salary and Wages",{"$f":"'(3) Overall Detailed Costs'!D124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS15","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS72","v":0},{"$f":"B14-C14-D14","v":0},{"$f":"SUM($E14*F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E14*U$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F14:AI14)","v":0}]
["Employee Benefits",{"$f":"'(3) Overall Detailed Costs'!D125","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS16","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS73","v":0},{"$f":"B15-C15-D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F15:AI15)","v":0}]
["Equipment, Materials and Supplies"]
["Depreciation - Equipment",{"$f":"'(3) Overall Detailed Costs'!D127","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS18","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS75","v":0},{"$f":"B17-C17-D17","v":0},{"$f":"SUM($E17*F$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E17*P$12)","v":0},0,0,0,0,{"$f":"SUM($E17*U$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E17*AE$12)","v":0},0,0,0,0,{"$f":"SUM(F17:AI17)","v":0}]
["Maintenance - Equipment",{"$f":"'(3) Overall Detailed Costs'!D128","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS19","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medical, Dental and Laboratory Supplies",{"$f":"'(3) Overall Detailed Costs'!D129","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS20","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Membership Dues",{"$f":"'(3) Overall Detailed Costs'!D130","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS21","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rent and Lease Equipment",{"$f":"'(3) Overall Detailed Costs'!D131","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS22","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clothing and Personal Supplies",{"$f":"'(3) Overall Detailed Costs'!D132","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS23","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Food",{"$f":"'(3) Overall Detailed Costs'!D133","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS24","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Laundry Services and Supplies",{"$f":"'(3) Overall Detailed Costs'!D134","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS25","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Small Tools and Instruments",{"$f":"'(3) Overall Detailed Costs'!D135","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS26","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Training",{"$f":"'(3) Overall Detailed Costs'!D136","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS27","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Miscellaneous Supplies",{"$f":"'(3) Overall Detailed Costs'!D137","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS28","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Expenses"]
["Communications",{"$f":"'(3) Overall Detailed Costs'!D139","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS30","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS87","v":0},{"$f":"B29-C29-D29","v":0},{"$f":"SUM($E29*F$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E29*P$12)","v":0},{"$f":"SUM($E29*Q$12)","v":0},{"$f":"SUM($E29*R$12)","v":0},{"$f":"SUM($E29*S$12)","v":0},{"$f":"SUM($E29*T$12)","v":0},{"$f":"SUM($E29*U$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E29*AE$12)","v":0},0,0,0,0,{"$f":"SUM(F29:AI29)","v":0}]
["Depreciation - Structures and Improvements",{"$f":"'(3) Overall Detailed Costs'!D140","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS31","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Household Expenses",{"$f":"'(3) Overall Detailed Costs'!D141","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS32","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Insurance",{"$f":"'(3) Overall Detailed Costs'!D142","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS33","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest Expense",{"$f":"'(3) Overall Detailed Costs'!D143","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS34","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Lease Property Maintenance, Structures, Improvements and Grounds",{"$f":"'(3) Overall Detailed Costs'!D144","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS35","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance - Structures, Improvements, and Grounds",{"$f":"'(3) Overall Detailed Costs'!D145","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS36","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Miscellaneous Expense",{"$f":"'(3) Overall Detailed Costs'!D146","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS37","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Office Expense",{"$f":"'(3) Overall Detailed Costs'!D147","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS38","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Publications and Legal Notices",{"$f":"'(3) Overall Detailed Costs'!D148","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS39","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rents & Leases - Land, Structure, and Improvements",{"$f":"'(3) Overall Detailed Costs'!D149","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS40","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes and Licenses",{"$f":"'(3) Overall Detailed Costs'!D150","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS41","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Drug Screening and Other Testing",{"$f":"'(3) Overall Detailed Costs'!D151","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS42","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Utilities",{"$f":"'(3) Overall Detailed Costs'!D152","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS43","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other",{"$f":"'(3) Overall Detailed Costs'!D153","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS44","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Professional and Special Services"]
["Pharmaceutical",{"$f":"'(3) Overall Detailed Costs'!D155","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS46","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS103","v":0},{"$f":"B45-C45-D45","v":0},{"$f":"SUM($E45*F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E45*U$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F45:AI45)","v":0}]
["Dosing - Methadone (NTP Only)"]
["Dosing - Buprenorphine (NTP Only)"]
["Dosing - Disulfiram (NTP Only)"]
["Dosing - Naloxone (NTP Only)"]
["Non NTP Dosing - Buprenorphine",{"$f":"'(3) Overall Detailed Costs'!D160","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS51","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS108","v":0},{"$f":"B50-C50-D50","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E50*P$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E50*AE$12)","v":0},null,null,null,null,{"$f":"SUM(F50:AI50)","v":0}]
["Non NTP Dosing - Disulfiram",{"$f":"'(3) Overall Detailed Costs'!D161","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS52","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS109","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E51*Q$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E51*AF$12)","v":0},null,null,null,0]
["Non NTP Dosing - Naloxone",{"$f":"'(3) Overall Detailed Costs'!D162","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS53","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS110","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E52*R$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E52*AG$12)","v":0},null,null,0]
["Non NTP Dosing - Vivitrol",{"$f":"'(3) Overall Detailed Costs'!D163","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS54","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS111","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E53*S$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E53*AH$12)","v":0},null,0]
["Non NTP Dosing - Acamprosate",{"$f":"'(3) Overall Detailed Costs'!D164","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS55","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS112","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E54*T$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E54*AI$12)","v":0},0]
["Physician Consultation",{"$f":"'(3) Overall Detailed Costs'!D165","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS56","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS113","v":0},0,{"$f":"SUM($E55*F$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E55*P$12)","v":0},0,0,0,0,{"$f":"SUM($E55*U$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E55*AE$12)","v":0},0,0,0,0,0]
["Professional and Special Services",{"$f":"'(3) Overall Detailed Costs'!D166","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS57","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transportation"]
["Transportation",{"$f":"'(3) Overall Detailed Costs'!D168","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS59","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS116","v":0},{"$f":"B58-C58-D58","v":0},{"$f":"SUM($E58*F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E58*U$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E58*AE$12)","v":0},0,0,0,0,{"$f":"SUM(F58:AI58)","v":0}]
["Travel",{"$f":"'(3) Overall Detailed Costs'!D169","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS60","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS117","v":0},{"$f":"B59-C59-D59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F59:AI59)","v":0}]
["Gas, Oil, & Maintenance - Vehicles",{"$f":"'(3) Overall Detailed Costs'!D170","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS61","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS118","v":0},{"$f":"B60-C60-D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F60:AI60)","v":0}]
["Rents & Leases - Vehicles",{"$f":"'(3) Overall Detailed Costs'!D171","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS62","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS119","v":0},{"$f":"B61-C61-D61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F61:AI61)","v":0}]
["Depreciation - Vehicles",{"$f":"'(3) Overall Detailed Costs'!D172","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS63","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS120","v":0},{"$f":"B62-C62-D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F62:AI62)","v":0}]
["Other Costs"]
["Administrative Indirect Costs",{"$f":"'(3) Overall Detailed Costs'!D174","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS65","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DS122","v":0},{"$f":"B64-C64-D64","v":0},{"$f":"SUM($E64*F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E64*U$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F64:AI64)","v":0}]
[]
["Adjusted Costs, As Allocated",{"$f":"SUM(B13:B65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V13:V65)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE13:AE65)","v":0},{"$f":"SUM(AF13:AF65)","v":0},{"$f":"SUM(AG13:AG65)","v":0},{"$f":"SUM(AH13:AH65)","v":0},{"$f":"SUM(AI13:AI65)","v":0},{"$f":"SUM(AJ14:AJ65)","v":0}]
["DMC Unallowable/Direct Costs",null,null,null,null,{"$f":"'(15) IOT Detailed Adjustments'!F$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!J$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!N$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!R$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!V$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!Z$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AD$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AH$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AL$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AP$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AT$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AX$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BB$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BF$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BJ$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BN$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BR$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BV$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BZ$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CD$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CH$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CL$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CP$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CT$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CX$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DB$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DF$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DJ$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DN$124","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DR$124","v":0},{"$f":"SUM(F67:AI67)","v":0}]
["Overall Total Costs, As Allocated",null,null,null,null,{"$f":"+F66+F67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U66+U67","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AE66+AE67","v":0},{"$f":"+AF66+AF67","v":0},{"$f":"+AG66+AG67","v":0},{"$f":"+AH66+AH67","v":0},{"$f":"+AI66+AI67","v":0},{"$f":"+AJ67+AJ66","v":0}]
[]
["COST ALLOCATION WORKSHEET  PART II"]
[null,"IOT - Non Perinatal",null,null,null,"IOT - Case Management - Non Perinatal",null,null,null,"IOT - Physician Consultation - Non Perinatal",null,null,null,"IOT - Recovery Services - Individual - Non Perinatal",null,null,null,"IOT - Recovery Services - Group - Non Perinatal",null,null,null,"IOT - Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",null,null,null,"IOT - Recovery Services - Case Management - Non Perinatal",null,null,null,"IOT - 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring - Non Perinatal",null,null,null,"IOT - 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring - Non Perinatal",null,null,null,"IOT - Medication Assisted Treatment - Non Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"IOT - Perinatal",null,null,null,"IOT - Case Management - Perinatal",null,null,null,"IOT - Physician Consultation - Perinatal",null,null,null,"IOT - Recovery Services - Individual - Perinatal",null,null,null,"IOT - Recovery Services - Group - Perinatal",null,null,null,"IOT - Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",null,null,null,"IOT - Recovery Services - Case Management - Perinatal",null,null,null,"IOT - 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring - Perinatal",null,null,null,"IOT - 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring - Perinatal",null,null,null,"IOT - Medication Assisted Treatment - Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Acamprosate - Perinatal"]
[null,"PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL"]
[null,{"$f":"'(16) IOT Cost Allocation'!C88","v":0},{"$f":"'(16) IOT Cost Allocation'!D88","v":0},{"$f":"'(16) IOT Cost Allocation'!E88","v":0},{"$f":"SUM(B73:D73)","v":0},{"$f":"'(16) IOT Cost Allocation'!C94","v":0},{"$f":"'(16) IOT Cost Allocation'!D94","v":0},{"$f":"'(16) IOT Cost Allocation'!E94","v":0},{"$f":"SUM(F73:H73)","v":0},{"$f":"'(16) IOT Cost Allocation'!C100","v":0},{"$f":"'(16) IOT Cost Allocation'!D100","v":0},{"$f":"'(16) IOT Cost Allocation'!E100","v":0},{"$f":"SUM(J73:L73)","v":0},{"$f":"'(16) IOT Cost Allocation'!C106","v":0},{"$f":"'(16) IOT Cost Allocation'!D106","v":0},{"$f":"'(16) IOT Cost Allocation'!E106","v":0},{"$f":"SUM(N73:P73)","v":0},{"$f":"'(16) IOT Cost Allocation'!C112","v":0},{"$f":"'(16) IOT Cost Allocation'!D112","v":0},{"$f":"'(16) IOT Cost Allocation'!E112","v":0},{"$f":"SUM(R73:T73)","v":0},{"$f":"'(16) IOT Cost Allocation'!C118","v":0},{"$f":"'(16) IOT Cost Allocation'!D118","v":0},{"$f":"'(16) IOT Cost Allocation'!E118","v":0},{"$f":"SUM(V73:X73)","v":0},{"$f":"'(16) IOT Cost Allocation'!C124","v":0},{"$f":"'(16) IOT Cost Allocation'!D124","v":0},{"$f":"'(16) IOT Cost Allocation'!E124","v":0},{"$f":"SUM(Z73:AB73)","v":0},{"$f":"'(16) IOT Cost Allocation'!C130","v":0},{"$f":"'(16) IOT Cost Allocation'!D130","v":0},{"$f":"'(16) IOT Cost Allocation'!E130","v":0},{"$f":"SUM(AD73:AF73)","v":0},{"$f":"'(16) IOT Cost Allocation'!C136","v":0},{"$f":"'(16) IOT Cost Allocation'!D136","v":0},{"$f":"'(16) IOT Cost Allocation'!E136","v":0},{"$f":"SUM(AH73:AJ73)","v":0},{"$f":"'(16) IOT Cost Allocation'!$C142","v":0},{"$f":"'(16) IOT Cost Allocation'!$D142","v":0},{"$f":"'(16) IOT Cost Allocation'!$E142","v":0},{"$f":"SUM(AL73:AN73)","v":0},{"$f":"'(16) IOT Cost Allocation'!$C148","v":0},{"$f":"'(16) IOT Cost Allocation'!$D148","v":0},{"$f":"'(16) IOT Cost Allocation'!$E148","v":0},{"$f":"SUM(AP73:AR73)","v":0},{"$f":"'(16) IOT Cost Allocation'!$C153","v":0},{"$f":"'(16) IOT Cost Allocation'!$D153","v":0},{"$f":"'(16) IOT Cost Allocation'!$E153","v":0},{"$f":"SUM(AT73:AV73)","v":0},{"$f":"'(16) IOT Cost Allocation'!$C158","v":0},{"$f":"'(16) IOT Cost Allocation'!$D158","v":0},{"$f":"'(16) IOT Cost Allocation'!$E158","v":0},{"$f":"SUM(AX73:AZ73)","v":0},{"$f":"'(16) IOT Cost Allocation'!$C163","v":0},{"$f":"'(16) IOT Cost Allocation'!$D163","v":0},{"$f":"'(16) IOT Cost Allocation'!$E163","v":0},{"$f":"SUM(BB73:BD73)","v":0},{"$f":"'(16) IOT Cost Allocation'!$C168","v":0},{"$f":"'(16) IOT Cost Allocation'!$D168","v":0},{"$f":"'(16) IOT Cost Allocation'!$E168","v":0},{"$f":"SUM(BF73:BH73)","v":0},{"$f":"'(16) IOT Cost Allocation'!C173","v":0},{"$f":"'(16) IOT Cost Allocation'!D173","v":0},{"$f":"'(16) IOT Cost Allocation'!E173","v":0},{"$f":"SUM(BJ73:BL73)","v":0},{"$f":"'(16) IOT Cost Allocation'!C179","v":0},{"$f":"'(16) IOT Cost Allocation'!D179","v":0},{"$f":"'(16) IOT Cost Allocation'!E179","v":0},{"$f":"SUM(BN73:BP73)","v":0},{"$f":"'(16) IOT Cost Allocation'!C185","v":0},{"$f":"'(16) IOT Cost Allocation'!D185","v":0},{"$f":"'(16) IOT Cost Allocation'!E185","v":0},{"$f":"SUM(BR73:BT73)","v":0},{"$f":"'(16) IOT Cost Allocation'!C191","v":0},{"$f":"'(16) IOT Cost Allocation'!D191","v":0},{"$f":"'(16) IOT Cost Allocation'!E191","v":0},{"$f":"SUM(BV73:BX73)","v":0},{"$f":"'(16) IOT Cost Allocation'!C197","v":0},{"$f":"'(16) IOT Cost Allocation'!D197","v":0},{"$f":"'(16) IOT Cost Allocation'!E197","v":0},{"$f":"SUM(BZ73:CB73)","v":0},{"$f":"'(16) IOT Cost Allocation'!C203","v":0},{"$f":"'(16) IOT Cost Allocation'!D203","v":0},{"$f":"'(16) IOT Cost Allocation'!E203","v":0},{"$f":"SUM(CD73:CF73)","v":0},{"$f":"'(16) IOT Cost Allocation'!C209","v":0},{"$f":"'(16) IOT Cost Allocation'!D209","v":0},{"$f":"'(16) IOT Cost Allocation'!E209","v":0},{"$f":"SUM(CH73:CJ73)","v":0},{"$f":"'(16) IOT Cost Allocation'!C215","v":0},{"$f":"'(16) IOT Cost Allocation'!D215","v":0},{"$f":"'(16) IOT Cost Allocation'!E215","v":0},{"$f":"SUM(CL73:CN73)","v":0},{"$f":"'(16) IOT Cost Allocation'!C221","v":0},{"$f":"'(16) IOT Cost Allocation'!D221","v":0},{"$f":"'(16) IOT Cost Allocation'!E221","v":0},{"$f":"SUM(CP73:CR73)","v":0},{"$f":"'(16) IOT Cost Allocation'!$C227","v":0},{"$f":"'(16) IOT Cost Allocation'!$D227","v":0},{"$f":"'(16) IOT Cost Allocation'!$E227","v":0},{"$f":"SUM(CT73:CV73)","v":0},{"$f":"'(16) IOT Cost Allocation'!$C233","v":0},{"$f":"'(16) IOT Cost Allocation'!$D233","v":0},{"$f":"'(16) IOT Cost Allocation'!$E233","v":0},{"$f":"SUM(CX73:CZ73)","v":0},{"$f":"'(16) IOT Cost Allocation'!$C238","v":0},{"$f":"'(16) IOT Cost Allocation'!$D238","v":0},{"$f":"'(16) IOT Cost Allocation'!$E238","v":0},{"$f":"SUM(DB73:DD73)","v":0},{"$f":"'(16) IOT Cost Allocation'!$C243","v":0},{"$f":"'(16) IOT Cost Allocation'!$D243","v":0},{"$f":"'(16) IOT Cost Allocation'!$E243","v":0},{"$f":"SUM(DF73:DH73)","v":0},{"$f":"'(16) IOT Cost Allocation'!$C248","v":0},{"$f":"'(16) IOT Cost Allocation'!$D248","v":0},{"$f":"'(16) IOT Cost Allocation'!$E248","v":0},{"$f":"SUM(DJ73:DL73)","v":0},{"$f":"'(16) IOT Cost Allocation'!$C253","v":0},{"$f":"'(16) IOT Cost Allocation'!$D253","v":0},{"$f":"'(16) IOT Cost Allocation'!$E253","v":0},{"$f":"SUM(DN73:DP73)","v":0}]
["Personnel Services"]
["Salary and Wages",{"$f":"IF($F14>0,$F14*$B$73,0)+'(15) IOT Detailed Adjustments'!C15+'(15) IOT Detailed Adjustments'!C72","v":0},{"$f":"IF($F14>0,$F14*$C$73,0)+'(15) IOT Detailed Adjustments'!D15+'(15) IOT Detailed Adjustments'!D72","v":0},{"$f":"IF($F14>0,$F14*$D$73,0)+'(15) IOT Detailed Adjustments'!E15+'(15) IOT Detailed Adjustments'!E72","v":0},{"$f":"SUM(B75:D75)","v":0},{"$f":"IF($G14>0,$G14*$F$73,0)+'(15) IOT Detailed Adjustments'!G15+'(15) IOT Detailed Adjustments'!G72","v":0},{"$f":"IF($G14>0,$G14*$G$73,0)+'(15) IOT Detailed Adjustments'!H15+'(15) IOT Detailed Adjustments'!H72","v":0},{"$f":"IF($G14>0,$G14*$H$73,0)+'(15) IOT Detailed Adjustments'!I15+'(15) IOT Detailed Adjustments'!I72","v":0},{"$f":"SUM(F75:H75)","v":0},{"$f":"IF($H14>0,$H14*$J$73,0)+'(15) IOT Detailed Adjustments'!K15+'(15) IOT Detailed Adjustments'!K72","v":0},{"$f":"IF($H14>0,$H14*$K$73,0)+'(15) IOT Detailed Adjustments'!L15+'(15) IOT Detailed Adjustments'!L72","v":0},{"$f":"IF($H14>0,$H14*$L$73,0)+'(15) IOT Detailed Adjustments'!M15+'(15) IOT Detailed Adjustments'!M72","v":0},{"$f":"SUM(J75:L75)","v":0},{"$f":"IF($I14>0,$I14*$N$73,0)+'(15) IOT Detailed Adjustments'!O15+'(15) IOT Detailed Adjustments'!O72","v":0},{"$f":"IF($I14>0,$I14*$O$73,0)+'(15) IOT Detailed Adjustments'!P15+'(15) IOT Detailed Adjustments'!P72","v":0},{"$f":"IF($I14>0,$I14*$P$73,0)+'(15) IOT Detailed Adjustments'!Q15+'(15) IOT Detailed Adjustments'!Q72","v":0},{"$f":"SUM(N75:P75)","v":0},{"$f":"IF($J14>0,$J14*$R$73,0)+'(15) IOT Detailed Adjustments'!S15+'(15) IOT Detailed Adjustments'!S72","v":0},{"$f":"IF($J14>0,$J14*$S$73,0)+'(15) IOT Detailed Adjustments'!T15+'(15) IOT Detailed Adjustments'!T72","v":0},{"$f":"IF($J14>0,$J14*$T$73,0)+'(15) IOT Detailed Adjustments'!U15+'(15) IOT Detailed Adjustments'!U72","v":0},{"$f":"SUM(R75:T75)","v":0},{"$f":"IF($K14>0,$K14*$V$73,0)+'(15) IOT Detailed Adjustments'!W15+'(15) IOT Detailed Adjustments'!W72","v":0},{"$f":"IF($K14>0,$K14*$W$73,0)+'(15) IOT Detailed Adjustments'!X15+'(15) IOT Detailed Adjustments'!X72","v":0},{"$f":"IF($K14>0,$K14*$X$73,0)+'(15) IOT Detailed Adjustments'!Y15+'(15) IOT Detailed Adjustments'!Y72","v":0},{"$f":"SUM(V75:X75)","v":0},{"$f":"IF($L14>0,$L14*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA15+'(15) IOT Detailed Adjustments'!AA72","v":0},{"$f":"IF($L14>0,$L14*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB15+'(15) IOT Detailed Adjustments'!AB72","v":0},{"$f":"IF($L14>0,$L14*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC15+'(15) IOT Detailed Adjustments'!AC72","v":0},{"$f":"SUM(Z75:AB75)","v":0},{"$f":"IF($M14>0,$M14*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE15+'(15) IOT Detailed Adjustments'!AE72","v":0},{"$f":"IF($M14>0,$M14*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF15+'(15) IOT Detailed Adjustments'!AF72","v":0},{"$f":"IF($M14>0,$M14*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG15+'(15) IOT Detailed Adjustments'!AG72","v":0},{"$f":"SUM(AD75:AF75)","v":0},{"$f":"IF($N14>0,$N14*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI15+'(15) IOT Detailed Adjustments'!AI72","v":0},{"$f":"IF($N14>0,$N14*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ15+'(15) IOT Detailed Adjustments'!AJ72","v":0},{"$f":"IF($N14>0,$N14*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK15+'(15) IOT Detailed Adjustments'!AK72","v":0},{"$f":"SUM(AH75:AJ75)","v":0},{"$f":"IF($O14>0,$O14*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM15+'(15) IOT Detailed Adjustments'!AM72","v":0},{"$f":"IF($O14>0,$O14*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN15+'(15) IOT Detailed Adjustments'!AN72","v":0},{"$f":"IF($O14>0,$O14*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO15+'(15) IOT Detailed Adjustments'!AO72","v":0},{"$f":"SUM(AL75:AN75)","v":0},{"$f":"IF($P14>0,$P14*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ15+'(15) IOT Detailed Adjustments'!AQ72","v":0},{"$f":"IF($P14>0,$P14*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR15+'(15) IOT Detailed Adjustments'!AR72","v":0},{"$f":"IF($P14>0,$P14*AR$73,0)+'(15) IOT Detailed Adjustments'!AS15+'(15) IOT Detailed Adjustments'!AS72","v":0},{"$f":"SUM(AP75:AR75)","v":0},{"$f":"IF($P14>0,$P14*AT$73,0)+'(15) IOT Detailed Adjustments'!AU15+'(15) IOT Detailed Adjustments'!AU72","v":0},{"$f":"IF($P14>0,$P14*AU$73,0)+'(15) IOT Detailed Adjustments'!AV15+'(15) IOT Detailed Adjustments'!AV72","v":0},{"$f":"IF($P14>0,$P14*AV$73,0)+'(15) IOT Detailed Adjustments'!AW15+'(15) IOT Detailed Adjustments'!AW72","v":0},{"$f":"SUM(AT75:AV75)","v":0},{"$f":"IF($P14>0,$P14*AX$73,0)+'(15) IOT Detailed Adjustments'!AY15+'(15) IOT Detailed Adjustments'!AY72","v":0},{"$f":"IF($P14>0,$P14*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ15+'(15) IOT Detailed Adjustments'!AZ72","v":0},{"$f":"IF($P14>0,$P14*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA15+'(15) IOT Detailed Adjustments'!BA72","v":0},{"$f":"SUM(AX75:AZ75)","v":0},{"$f":"IF($P14>0,$P14*BB$73,0)+'(15) IOT Detailed Adjustments'!BC15+'(15) IOT Detailed Adjustments'!BC72","v":0},{"$f":"IF($P14>0,$P14*BC$73,0)+'(15) IOT Detailed Adjustments'!BD15+'(15) IOT Detailed Adjustments'!BD72","v":0},{"$f":"IF($P14>0,$P14*BD$73,0)+'(15) IOT Detailed Adjustments'!BE15+'(15) IOT Detailed Adjustments'!BE72","v":0},{"$f":"SUM(BB75:BD75)","v":0},{"$f":"IF($P14>0,$P14*BF$73,0)+'(15) IOT Detailed Adjustments'!BG15+'(15) IOT Detailed Adjustments'!BG72","v":0},{"$f":"IF($P14>0,$P14*BG$73,0)+'(15) IOT Detailed Adjustments'!BH15+'(15) IOT Detailed Adjustments'!BH72","v":0},{"$f":"IF($P14>0,$P14*BH$73,0)+'(15) IOT Detailed Adjustments'!BI15+'(15) IOT Detailed Adjustments'!BI72","v":0},{"$f":"SUM(BF75:BH75)","v":0},{"$f":"IF($U14>0,$U14*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK15+'(15) IOT Detailed Adjustments'!BK72","v":0},{"$f":"IF($U14>0,$U14*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL15+'(15) IOT Detailed Adjustments'!BL72","v":0},{"$f":"IF($U14>0,$U14*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM15+'(15) IOT Detailed Adjustments'!BM72","v":0},{"$f":"SUM(BJ75:BL75)","v":0},{"$f":"IF($V14>0,$V14*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO15+'(15) IOT Detailed Adjustments'!BO72","v":0},{"$f":"IF($V14>0,$V14*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP15+'(15) IOT Detailed Adjustments'!BP72","v":0},{"$f":"IF($V14>0,$V14*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ15+'(15) IOT Detailed Adjustments'!BQ72","v":0},{"$f":"SUM(BN75:BP75)","v":0},{"$f":"IF($W14>0,$W14*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS15+'(15) IOT Detailed Adjustments'!BS72","v":0},{"$f":"IF($W14>0,$W14*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT15+'(15) IOT Detailed Adjustments'!BT72","v":0},{"$f":"IF($W14>0,$W14*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU15+'(15) IOT Detailed Adjustments'!BU72","v":0},{"$f":"SUM(BR75:BT75)","v":0},{"$f":"IF($X14>0,$X14*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW15+'(15) IOT Detailed Adjustments'!BW72","v":0},{"$f":"IF($X14>0,$X14*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX15+'(15) IOT Detailed Adjustments'!BX72","v":0},{"$f":"IF($X14>0,$X14*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY15+'(15) IOT Detailed Adjustments'!BY72","v":0},{"$f":"SUM(BV75:BX75)","v":0},{"$f":"IF($Y14>0,$Y14*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA15+'(15) IOT Detailed Adjustments'!CA72","v":0},{"$f":"IF($Y14>0,$Y14*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB15+'(15) IOT Detailed Adjustments'!CB72","v":0},{"$f":"IF($Y14>0,$Y14*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC15+'(15) IOT Detailed Adjustments'!CC72","v":0},{"$f":"SUM(BZ75:CB75)","v":0},{"$f":"IF($Z14>0,$Z14*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE15+'(15) IOT Detailed Adjustments'!CE72","v":0},{"$f":"IF($Z14>0,$Z14*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF15+'(15) IOT Detailed Adjustments'!CF72","v":0},{"$f":"IF($Z14>0,$Z14*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG15+'(15) IOT Detailed Adjustments'!CG72","v":0},{"$f":"SUM(CD75:CF75)","v":0},{"$f":"IF($AA14>0,$AA14*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI15+'(15) IOT Detailed Adjustments'!CI72","v":0},{"$f":"IF($AA14>0,$AA14*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ15+'(15) IOT Detailed Adjustments'!CJ72","v":0},{"$f":"IF($AA14>0,$AA14*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK15+'(15) IOT Detailed Adjustments'!CK72","v":0},{"$f":"SUM(CH75:CJ75)","v":0},{"$f":"IF($AB14>0,$AB14*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM15+'(15) IOT Detailed Adjustments'!CM72","v":0},{"$f":"IF($AB14>0,$AB14*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN15+'(15) IOT Detailed Adjustments'!CN72","v":0},{"$f":"IF($AB14>0,$AB14*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO15+'(15) IOT Detailed Adjustments'!CO72","v":0},{"$f":"SUM(CL75:CN75)","v":0},{"$f":"IF($AC14>0,$AC14*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ15+'(15) IOT Detailed Adjustments'!CQ72","v":0},{"$f":"IF($AC14>0,$AC14*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR15+'(15) IOT Detailed Adjustments'!CR72","v":0},{"$f":"IF($AC14>0,$AC14*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS15+'(15) IOT Detailed Adjustments'!CS72","v":0},{"$f":"SUM(CP75:CR75)","v":0},{"$f":"IF($AD14>0,$AD14*CT$73,0)+'(15) IOT Detailed Adjustments'!CU15+'(15) IOT Detailed Adjustments'!CU72","v":0},{"$f":"IF($AD14>0,$AD14*CU$73,0)+'(15) IOT Detailed Adjustments'!CV15+'(15) IOT Detailed Adjustments'!CV72","v":0},{"$f":"IF($AD14>0,$AD14*CV$73,0)+'(15) IOT Detailed Adjustments'!CW15+'(15) IOT Detailed Adjustments'!CW72","v":0},{"$f":"SUM(CT75:CV75)","v":0},{"$f":"IF($AE14>0,$AE14*CX$73,0)+'(15) IOT Detailed Adjustments'!CY15+'(15) IOT Detailed Adjustments'!CY72","v":0},{"$f":"IF($AE14>0,$AE14*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ15+'(15) IOT Detailed Adjustments'!CZ72","v":0},{"$f":"IF($AE14>0,$AE14*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA15+'(15) IOT Detailed Adjustments'!DA72","v":0},{"$f":"SUM(CX75:CZ75)","v":0},{"$f":"IF($AF14>0,$AF14*DB$73,0)+'(15) IOT Detailed Adjustments'!DC15+'(15) IOT Detailed Adjustments'!DC72","v":0},{"$f":"IF($AF14>0,$AF14*DC$73,0)+'(15) IOT Detailed Adjustments'!DD15+'(15) IOT Detailed Adjustments'!DD72","v":0},{"$f":"IF($AF14>0,$AF14*DD$73,0)+'(15) IOT Detailed Adjustments'!DE15+'(15) IOT Detailed Adjustments'!DE72","v":0},{"$f":"SUM(DB75:DD75)","v":0},{"$f":"IF($AG14>0,$AG14*DF$73,0)+'(15) IOT Detailed Adjustments'!DG15+'(15) IOT Detailed Adjustments'!DG72","v":0},{"$f":"IF($AG14>0,$AG14*DG$73,0)+'(15) IOT Detailed Adjustments'!DH15+'(15) IOT Detailed Adjustments'!DH72","v":0},{"$f":"IF($AG14>0,$AG14*DH$73,0)+'(15) IOT Detailed Adjustments'!DI15+'(15) IOT Detailed Adjustments'!DI72","v":0},{"$f":"SUM(DF75:DH75)","v":0},{"$f":"IF($AH14>0,$AH14*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK15+'(15) IOT Detailed Adjustments'!DK72","v":0},{"$f":"IF($AH14>0,$AH14*DK$73,0)+'(15) IOT Detailed Adjustments'!DL15+'(15) IOT Detailed Adjustments'!DL72","v":0},{"$f":"IF($AH14>0,$AH14*DL$73,0)+'(15) IOT Detailed Adjustments'!DM15+'(15) IOT Detailed Adjustments'!DM72","v":0},{"$f":"SUM(DJ75:DL75)","v":0},{"$f":"IF($AI14>0,$AI14*DN$73,0)+'(15) IOT Detailed Adjustments'!DO15+'(15) IOT Detailed Adjustments'!DO72","v":0},{"$f":"IF($AI14>0,$AI14*DO$73,0)+'(15) IOT Detailed Adjustments'!DP15+'(15) IOT Detailed Adjustments'!DP72","v":0},{"$f":"IF($AI14>0,$AI14*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ15+'(15) IOT Detailed Adjustments'!DQ72","v":0},{"$f":"SUM(DN75:DP75)","v":0}]
["Employee Benefits",{"$f":"IF($F15>0,$F15*$B$73,0)+'(15) IOT Detailed Adjustments'!C16+'(15) IOT Detailed Adjustments'!C73","v":0},{"$f":"IF($F15>0,$F15*$C$73,0)+'(15) IOT Detailed Adjustments'!D16+'(15) IOT Detailed Adjustments'!D73","v":0},{"$f":"IF($F15>0,$F15*$D$73,0)+'(15) IOT Detailed Adjustments'!E16+'(15) IOT Detailed Adjustments'!E73","v":0},{"$f":"SUM(B76:D76)","v":0},{"$f":"IF($G15>0,$G15*$F$73,0)+'(15) IOT Detailed Adjustments'!G16+'(15) IOT Detailed Adjustments'!G73","v":0},{"$f":"IF($G15>0,$G15*$G$73,0)+'(15) IOT Detailed Adjustments'!H16+'(15) IOT Detailed Adjustments'!H73","v":0},{"$f":"IF($G15>0,$G15*$H$73,0)+'(15) IOT Detailed Adjustments'!I16+'(15) IOT Detailed Adjustments'!I73","v":0},{"$f":"SUM(F76:H76)","v":0},{"$f":"IF($H15>0,$H15*$J$73,0)+'(15) IOT Detailed Adjustments'!K16+'(15) IOT Detailed Adjustments'!K73","v":0},{"$f":"IF($H15>0,$H15*$K$73,0)+'(15) IOT Detailed Adjustments'!L16+'(15) IOT Detailed Adjustments'!L73","v":0},{"$f":"IF($H15>0,$H15*$L$73,0)+'(15) IOT Detailed Adjustments'!M16+'(15) IOT Detailed Adjustments'!M73","v":0},{"$f":"SUM(J76:L76)","v":0},{"$f":"IF($I15>0,$I15*$N$73,0)+'(15) IOT Detailed Adjustments'!O16+'(15) IOT Detailed Adjustments'!O73","v":0},{"$f":"IF($I15>0,$I15*$O$73,0)+'(15) IOT Detailed Adjustments'!P16+'(15) IOT Detailed Adjustments'!P73","v":0},{"$f":"IF($I15>0,$I15*$P$73,0)+'(15) IOT Detailed Adjustments'!Q16+'(15) IOT Detailed Adjustments'!Q73","v":0},{"$f":"SUM(N76:P76)","v":0},{"$f":"IF($J15>0,$J15*$R$73,0)+'(15) IOT Detailed Adjustments'!S16+'(15) IOT Detailed Adjustments'!S73","v":0},{"$f":"IF($J15>0,$J15*$S$73,0)+'(15) IOT Detailed Adjustments'!T16+'(15) IOT Detailed Adjustments'!T73","v":0},{"$f":"IF($J15>0,$J15*$T$73,0)+'(15) IOT Detailed Adjustments'!U16+'(15) IOT Detailed Adjustments'!U73","v":0},{"$f":"SUM(R76:T76)","v":0},{"$f":"IF($K15>0,$K15*$V$73,0)+'(15) IOT Detailed Adjustments'!W16+'(15) IOT Detailed Adjustments'!W73","v":0},{"$f":"IF($K15>0,$K15*$W$73,0)+'(15) IOT Detailed Adjustments'!X16+'(15) IOT Detailed Adjustments'!X73","v":0},{"$f":"IF($K15>0,$K15*$X$73,0)+'(15) IOT Detailed Adjustments'!Y16+'(15) IOT Detailed Adjustments'!Y73","v":0},{"$f":"SUM(V76:X76)","v":0},{"$f":"IF($L15>0,$L15*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA16+'(15) IOT Detailed Adjustments'!AA73","v":0},{"$f":"IF($L15>0,$L15*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB16+'(15) IOT Detailed Adjustments'!AB73","v":0},{"$f":"IF($L15>0,$L15*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC16+'(15) IOT Detailed Adjustments'!AC73","v":0},{"$f":"SUM(Z76:AB76)","v":0},{"$f":"IF($M15>0,$M15*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE16+'(15) IOT Detailed Adjustments'!AE73","v":0},{"$f":"IF($M15>0,$M15*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF16+'(15) IOT Detailed Adjustments'!AF73","v":0},{"$f":"IF($M15>0,$M15*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG16+'(15) IOT Detailed Adjustments'!AG73","v":0},{"$f":"SUM(AD76:AF76)","v":0},{"$f":"IF($N15>0,$N15*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI16+'(15) IOT Detailed Adjustments'!AI73","v":0},{"$f":"IF($N15>0,$N15*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ16+'(15) IOT Detailed Adjustments'!AJ73","v":0},{"$f":"IF($N15>0,$N15*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK16+'(15) IOT Detailed Adjustments'!AK73","v":0},{"$f":"SUM(AH76:AJ76)","v":0},{"$f":"IF($O15>0,$O15*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM16+'(15) IOT Detailed Adjustments'!AM73","v":0},{"$f":"IF($O15>0,$O15*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN16+'(15) IOT Detailed Adjustments'!AN73","v":0},{"$f":"IF($O15>0,$O15*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO16+'(15) IOT Detailed Adjustments'!AO73","v":0},{"$f":"SUM(AL76:AN76)","v":0},{"$f":"IF($P15>0,$P15*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ16+'(15) IOT Detailed Adjustments'!AQ73","v":0},{"$f":"IF($P15>0,$P15*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR16+'(15) IOT Detailed Adjustments'!AR73","v":0},{"$f":"IF($P15>0,$P15*AR$73,0)+'(15) IOT Detailed Adjustments'!AS16+'(15) IOT Detailed Adjustments'!AS73","v":0},{"$f":"SUM(AP76:AR76)","v":0},{"$f":"IF($P15>0,$P15*AT$73,0)+'(15) IOT Detailed Adjustments'!AU16+'(15) IOT Detailed Adjustments'!AU73","v":0},{"$f":"IF($P15>0,$P15*AU$73,0)+'(15) IOT Detailed Adjustments'!AV16+'(15) IOT Detailed Adjustments'!AV73","v":0},{"$f":"IF($P15>0,$P15*AV$73,0)+'(15) IOT Detailed Adjustments'!AW16+'(15) IOT Detailed Adjustments'!AW73","v":0},{"$f":"SUM(AT76:AV76)","v":0},{"$f":"IF($P15>0,$P15*AX$73,0)+'(15) IOT Detailed Adjustments'!AY16+'(15) IOT Detailed Adjustments'!AY73","v":0},{"$f":"IF($P15>0,$P15*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ16+'(15) IOT Detailed Adjustments'!AZ73","v":0},{"$f":"IF($P15>0,$P15*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA16+'(15) IOT Detailed Adjustments'!BA73","v":0},{"$f":"SUM(AX76:AZ76)","v":0},{"$f":"IF($P15>0,$P15*BB$73,0)+'(15) IOT Detailed Adjustments'!BC16+'(15) IOT Detailed Adjustments'!BC73","v":0},{"$f":"IF($P15>0,$P15*BC$73,0)+'(15) IOT Detailed Adjustments'!BD16+'(15) IOT Detailed Adjustments'!BD73","v":0},{"$f":"IF($P15>0,$P15*BD$73,0)+'(15) IOT Detailed Adjustments'!BE16+'(15) IOT Detailed Adjustments'!BE73","v":0},{"$f":"SUM(BB76:BD76)","v":0},{"$f":"IF($P15>0,$P15*BF$73,0)+'(15) IOT Detailed Adjustments'!BG16+'(15) IOT Detailed Adjustments'!BG73","v":0},{"$f":"IF($P15>0,$P15*BG$73,0)+'(15) IOT Detailed Adjustments'!BH16+'(15) IOT Detailed Adjustments'!BH73","v":0},{"$f":"IF($P15>0,$P15*BH$73,0)+'(15) IOT Detailed Adjustments'!BI16+'(15) IOT Detailed Adjustments'!BI73","v":0},{"$f":"SUM(BF76:BH76)","v":0},{"$f":"IF($U15>0,$U15*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK16+'(15) IOT Detailed Adjustments'!BK73","v":0},{"$f":"IF($U15>0,$U15*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL16+'(15) IOT Detailed Adjustments'!BL73","v":0},{"$f":"IF($U15>0,$U15*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM16+'(15) IOT Detailed Adjustments'!BM73","v":0},{"$f":"SUM(BJ76:BL76)","v":0},{"$f":"IF($V15>0,$V15*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO16+'(15) IOT Detailed Adjustments'!BO73","v":0},{"$f":"IF($V15>0,$V15*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP16+'(15) IOT Detailed Adjustments'!BP73","v":0},{"$f":"IF($V15>0,$V15*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ16+'(15) IOT Detailed Adjustments'!BQ73","v":0},{"$f":"SUM(BN76:BP76)","v":0},{"$f":"IF($W15>0,$W15*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS16+'(15) IOT Detailed Adjustments'!BS73","v":0},{"$f":"IF($W15>0,$W15*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT16+'(15) IOT Detailed Adjustments'!BT73","v":0},{"$f":"IF($W15>0,$W15*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU16+'(15) IOT Detailed Adjustments'!BU73","v":0},{"$f":"SUM(BR76:BT76)","v":0},{"$f":"IF($X15>0,$X15*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW16+'(15) IOT Detailed Adjustments'!BW73","v":0},{"$f":"IF($X15>0,$X15*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX16+'(15) IOT Detailed Adjustments'!BX73","v":0},{"$f":"IF($X15>0,$X15*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY16+'(15) IOT Detailed Adjustments'!BY73","v":0},{"$f":"SUM(BV76:BX76)","v":0},{"$f":"IF($Y15>0,$Y15*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA16+'(15) IOT Detailed Adjustments'!CA73","v":0},{"$f":"IF($Y15>0,$Y15*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB16+'(15) IOT Detailed Adjustments'!CB73","v":0},{"$f":"IF($Y15>0,$Y15*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC16+'(15) IOT Detailed Adjustments'!CC73","v":0},{"$f":"SUM(BZ76:CB76)","v":0},{"$f":"IF($Z15>0,$Z15*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE16+'(15) IOT Detailed Adjustments'!CE73","v":0},{"$f":"IF($Z15>0,$Z15*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF16+'(15) IOT Detailed Adjustments'!CF73","v":0},{"$f":"IF($Z15>0,$Z15*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG16+'(15) IOT Detailed Adjustments'!CG73","v":0},{"$f":"SUM(CD76:CF76)","v":0},{"$f":"IF($AA15>0,$AA15*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI16+'(15) IOT Detailed Adjustments'!CI73","v":0},{"$f":"IF($AA15>0,$AA15*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ16+'(15) IOT Detailed Adjustments'!CJ73","v":0},{"$f":"IF($AA15>0,$AA15*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK16+'(15) IOT Detailed Adjustments'!CK73","v":0},{"$f":"SUM(CH76:CJ76)","v":0},{"$f":"IF($AB15>0,$AB15*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM16+'(15) IOT Detailed Adjustments'!CM73","v":0},{"$f":"IF($AB15>0,$AB15*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN16+'(15) IOT Detailed Adjustments'!CN73","v":0},{"$f":"IF($AB15>0,$AB15*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO16+'(15) IOT Detailed Adjustments'!CO73","v":0},{"$f":"SUM(CL76:CN76)","v":0},{"$f":"IF($AC15>0,$AC15*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ16+'(15) IOT Detailed Adjustments'!CQ73","v":0},{"$f":"IF($AC15>0,$AC15*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR16+'(15) IOT Detailed Adjustments'!CR73","v":0},{"$f":"IF($AC15>0,$AC15*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS16+'(15) IOT Detailed Adjustments'!CS73","v":0},{"$f":"SUM(CP76:CR76)","v":0},{"$f":"IF($AD15>0,$AD15*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU16+'(15) IOT Detailed Adjustments'!CU73","v":0},{"$f":"IF($AD15>0,$AD15*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV16+'(15) IOT Detailed Adjustments'!CV73","v":0},{"$f":"IF($AD15>0,$AD15*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW16+'(15) IOT Detailed Adjustments'!CW73","v":0},{"$f":"SUM(CT76:CV76)","v":0},{"$f":"IF($AE15>0,$AE15*CX$73,0)+'(15) IOT Detailed Adjustments'!CY16+'(15) IOT Detailed Adjustments'!CY73","v":0},{"$f":"IF($AE15>0,$AE15*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ16+'(15) IOT Detailed Adjustments'!CZ73","v":0},{"$f":"IF($AE15>0,$AE15*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA16+'(15) IOT Detailed Adjustments'!DA73","v":0},{"$f":"SUM(CX76:CZ76)","v":0},{"$f":"IF($AF15>0,$AF15*DB$73,0)+'(15) IOT Detailed Adjustments'!DC16+'(15) IOT Detailed Adjustments'!DC73","v":0},{"$f":"IF($AF15>0,$AF15*DC$73,0)+'(15) IOT Detailed Adjustments'!DD16+'(15) IOT Detailed Adjustments'!DD73","v":0},{"$f":"IF($AF15>0,$AF15*DD$73,0)+'(15) IOT Detailed Adjustments'!DE16+'(15) IOT Detailed Adjustments'!DE73","v":0},{"$f":"SUM(DB76:DD76)","v":0},{"$f":"IF($AG15>0,$AG15*DF$73,0)+'(15) IOT Detailed Adjustments'!DG16+'(15) IOT Detailed Adjustments'!DG73","v":0},{"$f":"IF($AG15>0,$AG15*DG$73,0)+'(15) IOT Detailed Adjustments'!DH16+'(15) IOT Detailed Adjustments'!DH73","v":0},{"$f":"IF($AG15>0,$AG15*DH$73,0)+'(15) IOT Detailed Adjustments'!DI16+'(15) IOT Detailed Adjustments'!DI73","v":0},{"$f":"SUM(DF76:DH76)","v":0},{"$f":"IF($AH15>0,$AH15*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK16+'(15) IOT Detailed Adjustments'!DK73","v":0},{"$f":"IF($AH15>0,$AH15*DK$73,0)+'(15) IOT Detailed Adjustments'!DL16+'(15) IOT Detailed Adjustments'!DL73","v":0},{"$f":"IF($AH15>0,$AH15*DL$73,0)+'(15) IOT Detailed Adjustments'!DM16+'(15) IOT Detailed Adjustments'!DM73","v":0},{"$f":"SUM(DJ76:DL76)","v":0},{"$f":"IF($AI15>0,$AI15*DN$73,0)+'(15) IOT Detailed Adjustments'!DO16+'(15) IOT Detailed Adjustments'!DO73","v":0},{"$f":"IF($AI15>0,$AI15*DO$73,0)+'(15) IOT Detailed Adjustments'!DP16+'(15) IOT Detailed Adjustments'!DP73","v":0},{"$f":"IF($AI15>0,$AI15*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ16+'(15) IOT Detailed Adjustments'!DQ73","v":0},{"$f":"SUM(DN76:DP76)","v":0}]
["Equipment, Materials and Supplies"]
["Depreciation - Equipment",{"$f":"IF($F17>0,$F17*$B$73,0)+'(15) IOT Detailed Adjustments'!C18+'(15) IOT Detailed Adjustments'!C75","v":0},{"$f":"IF($F17>0,$F17*$C$73,0)+'(15) IOT Detailed Adjustments'!D18+'(15) IOT Detailed Adjustments'!D75","v":0},{"$f":"IF($F17>0,$F17*$D$73,0)+'(15) IOT Detailed Adjustments'!E18+'(15) IOT Detailed Adjustments'!E75","v":0},{"$f":"SUM(B78:D78)","v":0},{"$f":"IF($G17>0,$G17*$F$73,0)+'(15) IOT Detailed Adjustments'!G18+'(15) IOT Detailed Adjustments'!G75","v":0},{"$f":"IF($G17>0,$G17*$G$73,0)+'(15) IOT Detailed Adjustments'!H18+'(15) IOT Detailed Adjustments'!H75","v":0},{"$f":"IF($G17>0,$G17*$H$73,0)+'(15) IOT Detailed Adjustments'!I18+'(15) IOT Detailed Adjustments'!I75","v":0},{"$f":"SUM(F78:H78)","v":0},{"$f":"IF($H17>0,$H17*$J$73,0)+'(15) IOT Detailed Adjustments'!K18+'(15) IOT Detailed Adjustments'!K75","v":0},{"$f":"IF($H17>0,$H17*$K$73,0)+'(15) IOT Detailed Adjustments'!L18+'(15) IOT Detailed Adjustments'!L75","v":0},{"$f":"IF($H17>0,$H17*$L$73,0)+'(15) IOT Detailed Adjustments'!M18+'(15) IOT Detailed Adjustments'!M75","v":0},{"$f":"SUM(J78:L78)","v":0},{"$f":"IF($I17>0,$I17*$N$73,0)+'(15) IOT Detailed Adjustments'!O18+'(15) IOT Detailed Adjustments'!O75","v":0},{"$f":"IF($I17>0,$I17*$O$73,0)+'(15) IOT Detailed Adjustments'!P18+'(15) IOT Detailed Adjustments'!P75","v":0},{"$f":"IF($I17>0,$I17*$P$73,0)+'(15) IOT Detailed Adjustments'!Q18+'(15) IOT Detailed Adjustments'!Q75","v":0},{"$f":"SUM(N78:P78)","v":0},{"$f":"IF($J17>0,$J17*$R$73,0)+'(15) IOT Detailed Adjustments'!S18+'(15) IOT Detailed Adjustments'!S75","v":0},{"$f":"IF($J17>0,$J17*$S$73,0)+'(15) IOT Detailed Adjustments'!T18+'(15) IOT Detailed Adjustments'!T75","v":0},{"$f":"IF($J17>0,$J17*$T$73,0)+'(15) IOT Detailed Adjustments'!U18+'(15) IOT Detailed Adjustments'!U75","v":0},{"$f":"SUM(R78:T78)","v":0},{"$f":"IF($K17>0,$K17*$V$73,0)+'(15) IOT Detailed Adjustments'!W18+'(15) IOT Detailed Adjustments'!W75","v":0},{"$f":"IF($K17>0,$K17*$W$73,0)+'(15) IOT Detailed Adjustments'!X18+'(15) IOT Detailed Adjustments'!X75","v":0},{"$f":"IF($K17>0,$K17*$X$73,0)+'(15) IOT Detailed Adjustments'!Y18+'(15) IOT Detailed Adjustments'!Y75","v":0},{"$f":"SUM(V78:X78)","v":0},{"$f":"IF($L17>0,$L17*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA18+'(15) IOT Detailed Adjustments'!AA75","v":0},{"$f":"IF($L17>0,$L17*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB18+'(15) IOT Detailed Adjustments'!AB75","v":0},{"$f":"IF($L17>0,$L17*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC18+'(15) IOT Detailed Adjustments'!AC75","v":0},{"$f":"SUM(Z78:AB78)","v":0},{"$f":"IF($M17>0,$M17*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE18+'(15) IOT Detailed Adjustments'!AE75","v":0},{"$f":"IF($M17>0,$M17*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF18+'(15) IOT Detailed Adjustments'!AF75","v":0},{"$f":"IF($M17>0,$M17*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG18+'(15) IOT Detailed Adjustments'!AG75","v":0},{"$f":"SUM(AD78:AF78)","v":0},{"$f":"IF($N17>0,$N17*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI18+'(15) IOT Detailed Adjustments'!AI75","v":0},{"$f":"IF($N17>0,$N17*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ18+'(15) IOT Detailed Adjustments'!AJ75","v":0},{"$f":"IF($N17>0,$N17*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK18+'(15) IOT Detailed Adjustments'!AK75","v":0},{"$f":"SUM(AH78:AJ78)","v":0},{"$f":"IF($O17>0,$O17*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM18+'(15) IOT Detailed Adjustments'!AM75","v":0},{"$f":"IF($O17>0,$O17*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN18+'(15) IOT Detailed Adjustments'!AN75","v":0},{"$f":"IF($O17>0,$O17*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO18+'(15) IOT Detailed Adjustments'!AO75","v":0},{"$f":"SUM(AL78:AN78)","v":0},{"$f":"IF($P17>0,$P17*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ18+'(15) IOT Detailed Adjustments'!AQ75","v":0},{"$f":"IF($P17>0,$P17*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR18+'(15) IOT Detailed Adjustments'!AR75","v":0},{"$f":"IF($P17>0,$P17*AR$73,0)+'(15) IOT Detailed Adjustments'!AS18+'(15) IOT Detailed Adjustments'!AS75","v":0},{"$f":"SUM(AP78:AR78)","v":0},{"$f":"IF($P17>0,$P17*AT$73,0)+'(15) IOT Detailed Adjustments'!AU18+'(15) IOT Detailed Adjustments'!AU75","v":0},{"$f":"IF($P17>0,$P17*AU$73,0)+'(15) IOT Detailed Adjustments'!AV18+'(15) IOT Detailed Adjustments'!AV75","v":0},{"$f":"IF($P17>0,$P17*AV$73,0)+'(15) IOT Detailed Adjustments'!AW18+'(15) IOT Detailed Adjustments'!AW75","v":0},{"$f":"SUM(AT78:AV78)","v":0},{"$f":"IF($P17>0,$P17*AX$73,0)+'(15) IOT Detailed Adjustments'!AY18+'(15) IOT Detailed Adjustments'!AY75","v":0},{"$f":"IF($P17>0,$P17*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ18+'(15) IOT Detailed Adjustments'!AZ75","v":0},{"$f":"IF($P17>0,$P17*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA18+'(15) IOT Detailed Adjustments'!BA75","v":0},{"$f":"SUM(AX78:AZ78)","v":0},{"$f":"IF($P17>0,$P17*BB$73,0)+'(15) IOT Detailed Adjustments'!BC18+'(15) IOT Detailed Adjustments'!BC75","v":0},{"$f":"IF($P17>0,$P17*BC$73,0)+'(15) IOT Detailed Adjustments'!BD18+'(15) IOT Detailed Adjustments'!BD75","v":0},{"$f":"IF($P17>0,$P17*BD$73,0)+'(15) IOT Detailed Adjustments'!BE18+'(15) IOT Detailed Adjustments'!BE75","v":0},{"$f":"SUM(BB78:BD78)","v":0},{"$f":"IF($P17>0,$P17*BF$73,0)+'(15) IOT Detailed Adjustments'!BG18+'(15) IOT Detailed Adjustments'!BG75","v":0},{"$f":"IF($P17>0,$P17*BG$73,0)+'(15) IOT Detailed Adjustments'!BH18+'(15) IOT Detailed Adjustments'!BH75","v":0},{"$f":"IF($P17>0,$P17*BH$73,0)+'(15) IOT Detailed Adjustments'!BI18+'(15) IOT Detailed Adjustments'!BI75","v":0},{"$f":"SUM(BF78:BH78)","v":0},{"$f":"IF($U17>0,$U17*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK18+'(15) IOT Detailed Adjustments'!BK75","v":0},{"$f":"IF($U17>0,$U17*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL18+'(15) IOT Detailed Adjustments'!BL75","v":0},{"$f":"IF($U17>0,$U17*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM18+'(15) IOT Detailed Adjustments'!BM75","v":0},{"$f":"SUM(BJ78:BL78)","v":0},{"$f":"IF($V17>0,$V17*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO18+'(15) IOT Detailed Adjustments'!BO75","v":0},{"$f":"IF($V17>0,$V17*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP18+'(15) IOT Detailed Adjustments'!BP75","v":0},{"$f":"IF($V17>0,$V17*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ18+'(15) IOT Detailed Adjustments'!BQ75","v":0},{"$f":"SUM(BN78:BP78)","v":0},{"$f":"IF($W17>0,$W17*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS18+'(15) IOT Detailed Adjustments'!BS75","v":0},{"$f":"IF($W17>0,$W17*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT18+'(15) IOT Detailed Adjustments'!BT75","v":0},{"$f":"IF($W17>0,$W17*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU18+'(15) IOT Detailed Adjustments'!BU75","v":0},{"$f":"SUM(BR78:BT78)","v":0},{"$f":"IF($X17>0,$X17*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW18+'(15) IOT Detailed Adjustments'!BW75","v":0},{"$f":"IF($X17>0,$X17*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX18+'(15) IOT Detailed Adjustments'!BX75","v":0},{"$f":"IF($X17>0,$X17*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY18+'(15) IOT Detailed Adjustments'!BY75","v":0},{"$f":"SUM(BV78:BX78)","v":0},{"$f":"IF($Y17>0,$Y17*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA18+'(15) IOT Detailed Adjustments'!CA75","v":0},{"$f":"IF($Y17>0,$Y17*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB18+'(15) IOT Detailed Adjustments'!CB75","v":0},{"$f":"IF($Y17>0,$Y17*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC18+'(15) IOT Detailed Adjustments'!CC75","v":0},{"$f":"SUM(BZ78:CB78)","v":0},{"$f":"IF($Z17>0,$Z17*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE18+'(15) IOT Detailed Adjustments'!CE75","v":0},{"$f":"IF($Z17>0,$Z17*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF18+'(15) IOT Detailed Adjustments'!CF75","v":0},{"$f":"IF($Z17>0,$Z17*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG18+'(15) IOT Detailed Adjustments'!CG75","v":0},{"$f":"SUM(CD78:CF78)","v":0},{"$f":"IF($AA17>0,$AA17*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI18+'(15) IOT Detailed Adjustments'!CI75","v":0},{"$f":"IF($AA17>0,$AA17*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ18+'(15) IOT Detailed Adjustments'!CJ75","v":0},{"$f":"IF($AA17>0,$AA17*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK18+'(15) IOT Detailed Adjustments'!CK75","v":0},{"$f":"SUM(CH78:CJ78)","v":0},{"$f":"IF($AB17>0,$AB17*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM18+'(15) IOT Detailed Adjustments'!CM75","v":0},{"$f":"IF($AB17>0,$AB17*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN18+'(15) IOT Detailed Adjustments'!CN75","v":0},{"$f":"IF($AB17>0,$AB17*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO18+'(15) IOT Detailed Adjustments'!CO75","v":0},{"$f":"SUM(CL78:CN78)","v":0},{"$f":"IF($AC17>0,$AC17*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ18+'(15) IOT Detailed Adjustments'!CQ75","v":0},{"$f":"IF($AC17>0,$AC17*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR18+'(15) IOT Detailed Adjustments'!CR75","v":0},{"$f":"IF($AC17>0,$AC17*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS18+'(15) IOT Detailed Adjustments'!CS75","v":0},{"$f":"SUM(CP78:CR78)","v":0},{"$f":"IF($AD17>0,$AD17*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU18+'(15) IOT Detailed Adjustments'!CU75","v":0},{"$f":"IF($AD17>0,$AD17*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV18+'(15) IOT Detailed Adjustments'!CV75","v":0},{"$f":"IF($AD17>0,$AD17*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW18+'(15) IOT Detailed Adjustments'!CW75","v":0},{"$f":"SUM(CT78:CV78)","v":0},{"$f":"IF($AE17>0,$AE17*CX$73,0)+'(15) IOT Detailed Adjustments'!CY18+'(15) IOT Detailed Adjustments'!CY75","v":0},{"$f":"IF($AE17>0,$AE17*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ18+'(15) IOT Detailed Adjustments'!CZ75","v":0},{"$f":"IF($AE17>0,$AE17*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA18+'(15) IOT Detailed Adjustments'!DA75","v":0},{"$f":"SUM(CX78:CZ78)","v":0},{"$f":"IF($AF17>0,$AF17*DB$73,0)+'(15) IOT Detailed Adjustments'!DC18+'(15) IOT Detailed Adjustments'!DC75","v":0},{"$f":"IF($AF17>0,$AF17*DC$73,0)+'(15) IOT Detailed Adjustments'!DD18+'(15) IOT Detailed Adjustments'!DD75","v":0},{"$f":"IF($AF17>0,$AF17*DD$73,0)+'(15) IOT Detailed Adjustments'!DE18+'(15) IOT Detailed Adjustments'!DE75","v":0},{"$f":"SUM(DB78:DD78)","v":0},{"$f":"IF($AG17>0,$AG17*DF$73,0)+'(15) IOT Detailed Adjustments'!DG18+'(15) IOT Detailed Adjustments'!DG75","v":0},{"$f":"IF($AG17>0,$AG17*DG$73,0)+'(15) IOT Detailed Adjustments'!DH18+'(15) IOT Detailed Adjustments'!DH75","v":0},{"$f":"IF($AG17>0,$AG17*DH$73,0)+'(15) IOT Detailed Adjustments'!DI18+'(15) IOT Detailed Adjustments'!DI75","v":0},{"$f":"SUM(DF78:DH78)","v":0},{"$f":"IF($AH17>0,$AH17*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK18+'(15) IOT Detailed Adjustments'!DK75","v":0},{"$f":"IF($AH17>0,$AH17*DK$73,0)+'(15) IOT Detailed Adjustments'!DL18+'(15) IOT Detailed Adjustments'!DL75","v":0},{"$f":"IF($AH17>0,$AH17*DL$73,0)+'(15) IOT Detailed Adjustments'!DM18+'(15) IOT Detailed Adjustments'!DM75","v":0},{"$f":"SUM(DJ78:DL78)","v":0},{"$f":"IF($AI17>0,$AI17*DN$73,0)+'(15) IOT Detailed Adjustments'!DO18+'(15) IOT Detailed Adjustments'!DO75","v":0},{"$f":"IF($AI17>0,$AI17*DO$73,0)+'(15) IOT Detailed Adjustments'!DP18+'(15) IOT Detailed Adjustments'!DP75","v":0},{"$f":"IF($AI17>0,$AI17*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ18+'(15) IOT Detailed Adjustments'!DQ75","v":0},{"$f":"SUM(DN78:DP78)","v":0}]
["Maintenance - Equipment",{"$f":"IF($F18>0,$F18*$B$73,0)+'(15) IOT Detailed Adjustments'!C19+'(15) IOT Detailed Adjustments'!C76","v":0},{"$f":"IF($F18>0,$F18*$C$73,0)+'(15) IOT Detailed Adjustments'!D19+'(15) IOT Detailed Adjustments'!D76","v":0},{"$f":"IF($F18>0,$F18*$D$73,0)+'(15) IOT Detailed Adjustments'!E19+'(15) IOT Detailed Adjustments'!E76","v":0},0,{"$f":"IF($G18>0,$G18*$F$73,0)+'(15) IOT Detailed Adjustments'!G19+'(15) IOT Detailed Adjustments'!G76","v":0},{"$f":"IF($G18>0,$G18*$G$73,0)+'(15) IOT Detailed Adjustments'!H19+'(15) IOT Detailed Adjustments'!H76","v":0},{"$f":"IF($G18>0,$G18*$H$73,0)+'(15) IOT Detailed Adjustments'!I19+'(15) IOT Detailed Adjustments'!I76","v":0},0,{"$f":"IF($H18>0,$H18*$J$73,0)+'(15) IOT Detailed Adjustments'!K19+'(15) IOT Detailed Adjustments'!K76","v":0},{"$f":"IF($H18>0,$H18*$K$73,0)+'(15) IOT Detailed Adjustments'!L19+'(15) IOT Detailed Adjustments'!L76","v":0},{"$f":"IF($H18>0,$H18*$L$73,0)+'(15) IOT Detailed Adjustments'!M19+'(15) IOT Detailed Adjustments'!M76","v":0},0,{"$f":"IF($I18>0,$I18*$N$73,0)+'(15) IOT Detailed Adjustments'!O19+'(15) IOT Detailed Adjustments'!O76","v":0},{"$f":"IF($I18>0,$I18*$O$73,0)+'(15) IOT Detailed Adjustments'!P19+'(15) IOT Detailed Adjustments'!P76","v":0},{"$f":"IF($I18>0,$I18*$P$73,0)+'(15) IOT Detailed Adjustments'!Q19+'(15) IOT Detailed Adjustments'!Q76","v":0},0,{"$f":"IF($J18>0,$J18*$R$73,0)+'(15) IOT Detailed Adjustments'!S19+'(15) IOT Detailed Adjustments'!S76","v":0},{"$f":"IF($J18>0,$J18*$S$73,0)+'(15) IOT Detailed Adjustments'!T19+'(15) IOT Detailed Adjustments'!T76","v":0},{"$f":"IF($J18>0,$J18*$T$73,0)+'(15) IOT Detailed Adjustments'!U19+'(15) IOT Detailed Adjustments'!U76","v":0},0,{"$f":"IF($K18>0,$K18*$V$73,0)+'(15) IOT Detailed Adjustments'!W19+'(15) IOT Detailed Adjustments'!W76","v":0},{"$f":"IF($K18>0,$K18*$W$73,0)+'(15) IOT Detailed Adjustments'!X19+'(15) IOT Detailed Adjustments'!X76","v":0},{"$f":"IF($K18>0,$K18*$X$73,0)+'(15) IOT Detailed Adjustments'!Y19+'(15) IOT Detailed Adjustments'!Y76","v":0},0,{"$f":"IF($L18>0,$L18*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA19+'(15) IOT Detailed Adjustments'!AA76","v":0},{"$f":"IF($L18>0,$L18*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB19+'(15) IOT Detailed Adjustments'!AB76","v":0},{"$f":"IF($L18>0,$L18*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC19+'(15) IOT Detailed Adjustments'!AC76","v":0},0,{"$f":"IF($M18>0,$M18*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE19+'(15) IOT Detailed Adjustments'!AE76","v":0},{"$f":"IF($M18>0,$M18*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF19+'(15) IOT Detailed Adjustments'!AF76","v":0},{"$f":"IF($M18>0,$M18*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG19+'(15) IOT Detailed Adjustments'!AG76","v":0},0,{"$f":"IF($N18>0,$N18*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI19+'(15) IOT Detailed Adjustments'!AI76","v":0},{"$f":"IF($N18>0,$N18*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ19+'(15) IOT Detailed Adjustments'!AJ76","v":0},{"$f":"IF($N18>0,$N18*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK19+'(15) IOT Detailed Adjustments'!AK76","v":0},0,{"$f":"IF($O18>0,$O18*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM19+'(15) IOT Detailed Adjustments'!AM76","v":0},{"$f":"IF($O18>0,$O18*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN19+'(15) IOT Detailed Adjustments'!AN76","v":0},{"$f":"IF($O18>0,$O18*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO19+'(15) IOT Detailed Adjustments'!AO76","v":0},0,{"$f":"IF($P18>0,$P18*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ19+'(15) IOT Detailed Adjustments'!AQ76","v":0},{"$f":"IF($P18>0,$P18*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR19+'(15) IOT Detailed Adjustments'!AR76","v":0},{"$f":"IF($P18>0,$P18*AR$73,0)+'(15) IOT Detailed Adjustments'!AS19+'(15) IOT Detailed Adjustments'!AS76","v":0},0,{"$f":"IF($P18>0,$P18*AT$73,0)+'(15) IOT Detailed Adjustments'!AU19+'(15) IOT Detailed Adjustments'!AU76","v":0},{"$f":"IF($P18>0,$P18*AU$73,0)+'(15) IOT Detailed Adjustments'!AV19+'(15) IOT Detailed Adjustments'!AV76","v":0},{"$f":"IF($P18>0,$P18*AV$73,0)+'(15) IOT Detailed Adjustments'!AW19+'(15) IOT Detailed Adjustments'!AW76","v":0},0,{"$f":"IF($P18>0,$P18*AX$73,0)+'(15) IOT Detailed Adjustments'!AY19+'(15) IOT Detailed Adjustments'!AY76","v":0},{"$f":"IF($P18>0,$P18*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ19+'(15) IOT Detailed Adjustments'!AZ76","v":0},{"$f":"IF($P18>0,$P18*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA19+'(15) IOT Detailed Adjustments'!BA76","v":0},0,{"$f":"IF($P18>0,$P18*BB$73,0)+'(15) IOT Detailed Adjustments'!BC19+'(15) IOT Detailed Adjustments'!BC76","v":0},{"$f":"IF($P18>0,$P18*BC$73,0)+'(15) IOT Detailed Adjustments'!BD19+'(15) IOT Detailed Adjustments'!BD76","v":0},{"$f":"IF($P18>0,$P18*BD$73,0)+'(15) IOT Detailed Adjustments'!BE19+'(15) IOT Detailed Adjustments'!BE76","v":0},0,{"$f":"IF($P18>0,$P18*BF$73,0)+'(15) IOT Detailed Adjustments'!BG19+'(15) IOT Detailed Adjustments'!BG76","v":0},{"$f":"IF($P18>0,$P18*BG$73,0)+'(15) IOT Detailed Adjustments'!BH19+'(15) IOT Detailed Adjustments'!BH76","v":0},{"$f":"IF($P18>0,$P18*BH$73,0)+'(15) IOT Detailed Adjustments'!BI19+'(15) IOT Detailed Adjustments'!BI76","v":0},0,{"$f":"IF($U18>0,$U18*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK19+'(15) IOT Detailed Adjustments'!BK76","v":0},{"$f":"IF($U18>0,$U18*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL19+'(15) IOT Detailed Adjustments'!BL76","v":0},{"$f":"IF($U18>0,$U18*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM19+'(15) IOT Detailed Adjustments'!BM76","v":0},0,{"$f":"IF($V18>0,$V18*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO19+'(15) IOT Detailed Adjustments'!BO76","v":0},{"$f":"IF($V18>0,$V18*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP19+'(15) IOT Detailed Adjustments'!BP76","v":0},{"$f":"IF($V18>0,$V18*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ19+'(15) IOT Detailed Adjustments'!BQ76","v":0},0,{"$f":"IF($W18>0,$W18*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS19+'(15) IOT Detailed Adjustments'!BS76","v":0},{"$f":"IF($W18>0,$W18*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT19+'(15) IOT Detailed Adjustments'!BT76","v":0},{"$f":"IF($W18>0,$W18*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU19+'(15) IOT Detailed Adjustments'!BU76","v":0},0,{"$f":"IF($X18>0,$X18*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW19+'(15) IOT Detailed Adjustments'!BW76","v":0},{"$f":"IF($X18>0,$X18*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX19+'(15) IOT Detailed Adjustments'!BX76","v":0},{"$f":"IF($X18>0,$X18*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY19+'(15) IOT Detailed Adjustments'!BY76","v":0},0,{"$f":"IF($Y18>0,$Y18*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA19+'(15) IOT Detailed Adjustments'!CA76","v":0},{"$f":"IF($Y18>0,$Y18*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB19+'(15) IOT Detailed Adjustments'!CB76","v":0},{"$f":"IF($Y18>0,$Y18*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC19+'(15) IOT Detailed Adjustments'!CC76","v":0},0,{"$f":"IF($Z18>0,$Z18*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE19+'(15) IOT Detailed Adjustments'!CE76","v":0},{"$f":"IF($Z18>0,$Z18*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF19+'(15) IOT Detailed Adjustments'!CF76","v":0},{"$f":"IF($Z18>0,$Z18*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG19+'(15) IOT Detailed Adjustments'!CG76","v":0},0,{"$f":"IF($AA18>0,$AA18*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI19+'(15) IOT Detailed Adjustments'!CI76","v":0},{"$f":"IF($AA18>0,$AA18*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ19+'(15) IOT Detailed Adjustments'!CJ76","v":0},{"$f":"IF($AA18>0,$AA18*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK19+'(15) IOT Detailed Adjustments'!CK76","v":0},0,{"$f":"IF($AB18>0,$AB18*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM19+'(15) IOT Detailed Adjustments'!CM76","v":0},{"$f":"IF($AB18>0,$AB18*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN19+'(15) IOT Detailed Adjustments'!CN76","v":0},{"$f":"IF($AB18>0,$AB18*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO19+'(15) IOT Detailed Adjustments'!CO76","v":0},0,{"$f":"IF($AC18>0,$AC18*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ19+'(15) IOT Detailed Adjustments'!CQ76","v":0},{"$f":"IF($AC18>0,$AC18*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR19+'(15) IOT Detailed Adjustments'!CR76","v":0},{"$f":"IF($AC18>0,$AC18*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS19+'(15) IOT Detailed Adjustments'!CS76","v":0},0,{"$f":"IF($AD18>0,$AD18*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU19+'(15) IOT Detailed Adjustments'!CU76","v":0},{"$f":"IF($AD18>0,$AD18*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV19+'(15) IOT Detailed Adjustments'!CV76","v":0},{"$f":"IF($AD18>0,$AD18*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW19+'(15) IOT Detailed Adjustments'!CW76","v":0},0,{"$f":"IF($AE18>0,$AE18*CX$73,0)+'(15) IOT Detailed Adjustments'!CY19+'(15) IOT Detailed Adjustments'!CY76","v":0},{"$f":"IF($AE18>0,$AE18*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ19+'(15) IOT Detailed Adjustments'!CZ76","v":0},{"$f":"IF($AE18>0,$AE18*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA19+'(15) IOT Detailed Adjustments'!DA76","v":0},0,{"$f":"IF($AF18>0,$AF18*DB$73,0)+'(15) IOT Detailed Adjustments'!DC19+'(15) IOT Detailed Adjustments'!DC76","v":0},{"$f":"IF($AF18>0,$AF18*DC$73,0)+'(15) IOT Detailed Adjustments'!DD19+'(15) IOT Detailed Adjustments'!DD76","v":0},{"$f":"IF($AF18>0,$AF18*DD$73,0)+'(15) IOT Detailed Adjustments'!DE19+'(15) IOT Detailed Adjustments'!DE76","v":0},0,{"$f":"IF($AG18>0,$AG18*DF$73,0)+'(15) IOT Detailed Adjustments'!DG19+'(15) IOT Detailed Adjustments'!DG76","v":0},{"$f":"IF($AG18>0,$AG18*DG$73,0)+'(15) IOT Detailed Adjustments'!DH19+'(15) IOT Detailed Adjustments'!DH76","v":0},{"$f":"IF($AG18>0,$AG18*DH$73,0)+'(15) IOT Detailed Adjustments'!DI19+'(15) IOT Detailed Adjustments'!DI76","v":0},0,{"$f":"IF($AH18>0,$AH18*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK19+'(15) IOT Detailed Adjustments'!DK76","v":0},{"$f":"IF($AH18>0,$AH18*DK$73,0)+'(15) IOT Detailed Adjustments'!DL19+'(15) IOT Detailed Adjustments'!DL76","v":0},{"$f":"IF($AH18>0,$AH18*DL$73,0)+'(15) IOT Detailed Adjustments'!DM19+'(15) IOT Detailed Adjustments'!DM76","v":0},0,{"$f":"IF($AI18>0,$AI18*DN$73,0)+'(15) IOT Detailed Adjustments'!DO19+'(15) IOT Detailed Adjustments'!DO76","v":0},{"$f":"IF($AI18>0,$AI18*DO$73,0)+'(15) IOT Detailed Adjustments'!DP19+'(15) IOT Detailed Adjustments'!DP76","v":0},{"$f":"IF($AI18>0,$AI18*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ19+'(15) IOT Detailed Adjustments'!DQ76","v":0},0]
["Medical, Dental and Laboratory Supplies",{"$f":"IF($F19>0,$F19*$B$73,0)+'(15) IOT Detailed Adjustments'!C20+'(15) IOT Detailed Adjustments'!C77","v":0},{"$f":"IF($F19>0,$F19*$C$73,0)+'(15) IOT Detailed Adjustments'!D20+'(15) IOT Detailed Adjustments'!D77","v":0},{"$f":"IF($F19>0,$F19*$D$73,0)+'(15) IOT Detailed Adjustments'!E20+'(15) IOT Detailed Adjustments'!E77","v":0},0,{"$f":"IF($G19>0,$G19*$F$73,0)+'(15) IOT Detailed Adjustments'!G20+'(15) IOT Detailed Adjustments'!G77","v":0},{"$f":"IF($G19>0,$G19*$G$73,0)+'(15) IOT Detailed Adjustments'!H20+'(15) IOT Detailed Adjustments'!H77","v":0},{"$f":"IF($G19>0,$G19*$H$73,0)+'(15) IOT Detailed Adjustments'!I20+'(15) IOT Detailed Adjustments'!I77","v":0},0,{"$f":"IF($H19>0,$H19*$J$73,0)+'(15) IOT Detailed Adjustments'!K20+'(15) IOT Detailed Adjustments'!K77","v":0},{"$f":"IF($H19>0,$H19*$K$73,0)+'(15) IOT Detailed Adjustments'!L20+'(15) IOT Detailed Adjustments'!L77","v":0},{"$f":"IF($H19>0,$H19*$L$73,0)+'(15) IOT Detailed Adjustments'!M20+'(15) IOT Detailed Adjustments'!M77","v":0},0,{"$f":"IF($I19>0,$I19*$N$73,0)+'(15) IOT Detailed Adjustments'!O20+'(15) IOT Detailed Adjustments'!O77","v":0},{"$f":"IF($I19>0,$I19*$O$73,0)+'(15) IOT Detailed Adjustments'!P20+'(15) IOT Detailed Adjustments'!P77","v":0},{"$f":"IF($I19>0,$I19*$P$73,0)+'(15) IOT Detailed Adjustments'!Q20+'(15) IOT Detailed Adjustments'!Q77","v":0},0,{"$f":"IF($J19>0,$J19*$R$73,0)+'(15) IOT Detailed Adjustments'!S20+'(15) IOT Detailed Adjustments'!S77","v":0},{"$f":"IF($J19>0,$J19*$S$73,0)+'(15) IOT Detailed Adjustments'!T20+'(15) IOT Detailed Adjustments'!T77","v":0},{"$f":"IF($J19>0,$J19*$T$73,0)+'(15) IOT Detailed Adjustments'!U20+'(15) IOT Detailed Adjustments'!U77","v":0},0,{"$f":"IF($K19>0,$K19*$V$73,0)+'(15) IOT Detailed Adjustments'!W20+'(15) IOT Detailed Adjustments'!W77","v":0},{"$f":"IF($K19>0,$K19*$W$73,0)+'(15) IOT Detailed Adjustments'!X20+'(15) IOT Detailed Adjustments'!X77","v":0},{"$f":"IF($K19>0,$K19*$X$73,0)+'(15) IOT Detailed Adjustments'!Y20+'(15) IOT Detailed Adjustments'!Y77","v":0},0,{"$f":"IF($L19>0,$L19*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA20+'(15) IOT Detailed Adjustments'!AA77","v":0},{"$f":"IF($L19>0,$L19*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB20+'(15) IOT Detailed Adjustments'!AB77","v":0},{"$f":"IF($L19>0,$L19*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC20+'(15) IOT Detailed Adjustments'!AC77","v":0},0,{"$f":"IF($M19>0,$M19*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE20+'(15) IOT Detailed Adjustments'!AE77","v":0},{"$f":"IF($M19>0,$M19*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF20+'(15) IOT Detailed Adjustments'!AF77","v":0},{"$f":"IF($M19>0,$M19*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG20+'(15) IOT Detailed Adjustments'!AG77","v":0},0,{"$f":"IF($N19>0,$N19*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI20+'(15) IOT Detailed Adjustments'!AI77","v":0},{"$f":"IF($N19>0,$N19*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ20+'(15) IOT Detailed Adjustments'!AJ77","v":0},{"$f":"IF($N19>0,$N19*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK20+'(15) IOT Detailed Adjustments'!AK77","v":0},0,{"$f":"IF($O19>0,$O19*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM20+'(15) IOT Detailed Adjustments'!AM77","v":0},{"$f":"IF($O19>0,$O19*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN20+'(15) IOT Detailed Adjustments'!AN77","v":0},{"$f":"IF($O19>0,$O19*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO20+'(15) IOT Detailed Adjustments'!AO77","v":0},0,{"$f":"IF($P19>0,$P19*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ20+'(15) IOT Detailed Adjustments'!AQ77","v":0},{"$f":"IF($P19>0,$P19*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR20+'(15) IOT Detailed Adjustments'!AR77","v":0},{"$f":"IF($P19>0,$P19*AR$73,0)+'(15) IOT Detailed Adjustments'!AS20+'(15) IOT Detailed Adjustments'!AS77","v":0},0,{"$f":"IF($P19>0,$P19*AT$73,0)+'(15) IOT Detailed Adjustments'!AU20+'(15) IOT Detailed Adjustments'!AU77","v":0},{"$f":"IF($P19>0,$P19*AU$73,0)+'(15) IOT Detailed Adjustments'!AV20+'(15) IOT Detailed Adjustments'!AV77","v":0},{"$f":"IF($P19>0,$P19*AV$73,0)+'(15) IOT Detailed Adjustments'!AW20+'(15) IOT Detailed Adjustments'!AW77","v":0},0,{"$f":"IF($P19>0,$P19*AX$73,0)+'(15) IOT Detailed Adjustments'!AY20+'(15) IOT Detailed Adjustments'!AY77","v":0},{"$f":"IF($P19>0,$P19*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ20+'(15) IOT Detailed Adjustments'!AZ77","v":0},{"$f":"IF($P19>0,$P19*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA20+'(15) IOT Detailed Adjustments'!BA77","v":0},0,{"$f":"IF($P19>0,$P19*BB$73,0)+'(15) IOT Detailed Adjustments'!BC20+'(15) IOT Detailed Adjustments'!BC77","v":0},{"$f":"IF($P19>0,$P19*BC$73,0)+'(15) IOT Detailed Adjustments'!BD20+'(15) IOT Detailed Adjustments'!BD77","v":0},{"$f":"IF($P19>0,$P19*BD$73,0)+'(15) IOT Detailed Adjustments'!BE20+'(15) IOT Detailed Adjustments'!BE77","v":0},0,{"$f":"IF($P19>0,$P19*BF$73,0)+'(15) IOT Detailed Adjustments'!BG20+'(15) IOT Detailed Adjustments'!BG77","v":0},{"$f":"IF($P19>0,$P19*BG$73,0)+'(15) IOT Detailed Adjustments'!BH20+'(15) IOT Detailed Adjustments'!BH77","v":0},{"$f":"IF($P19>0,$P19*BH$73,0)+'(15) IOT Detailed Adjustments'!BI20+'(15) IOT Detailed Adjustments'!BI77","v":0},0,{"$f":"IF($U19>0,$U19*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK20+'(15) IOT Detailed Adjustments'!BK77","v":0},{"$f":"IF($U19>0,$U19*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL20+'(15) IOT Detailed Adjustments'!BL77","v":0},{"$f":"IF($U19>0,$U19*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM20+'(15) IOT Detailed Adjustments'!BM77","v":0},0,{"$f":"IF($V19>0,$V19*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO20+'(15) IOT Detailed Adjustments'!BO77","v":0},{"$f":"IF($V19>0,$V19*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP20+'(15) IOT Detailed Adjustments'!BP77","v":0},{"$f":"IF($V19>0,$V19*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ20+'(15) IOT Detailed Adjustments'!BQ77","v":0},0,{"$f":"IF($W19>0,$W19*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS20+'(15) IOT Detailed Adjustments'!BS77","v":0},{"$f":"IF($W19>0,$W19*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT20+'(15) IOT Detailed Adjustments'!BT77","v":0},{"$f":"IF($W19>0,$W19*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU20+'(15) IOT Detailed Adjustments'!BU77","v":0},0,{"$f":"IF($X19>0,$X19*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW20+'(15) IOT Detailed Adjustments'!BW77","v":0},{"$f":"IF($X19>0,$X19*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX20+'(15) IOT Detailed Adjustments'!BX77","v":0},{"$f":"IF($X19>0,$X19*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY20+'(15) IOT Detailed Adjustments'!BY77","v":0},0,{"$f":"IF($Y19>0,$Y19*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA20+'(15) IOT Detailed Adjustments'!CA77","v":0},{"$f":"IF($Y19>0,$Y19*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB20+'(15) IOT Detailed Adjustments'!CB77","v":0},{"$f":"IF($Y19>0,$Y19*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC20+'(15) IOT Detailed Adjustments'!CC77","v":0},0,{"$f":"IF($Z19>0,$Z19*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE20+'(15) IOT Detailed Adjustments'!CE77","v":0},{"$f":"IF($Z19>0,$Z19*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF20+'(15) IOT Detailed Adjustments'!CF77","v":0},{"$f":"IF($Z19>0,$Z19*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG20+'(15) IOT Detailed Adjustments'!CG77","v":0},0,{"$f":"IF($AA19>0,$AA19*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI20+'(15) IOT Detailed Adjustments'!CI77","v":0},{"$f":"IF($AA19>0,$AA19*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ20+'(15) IOT Detailed Adjustments'!CJ77","v":0},{"$f":"IF($AA19>0,$AA19*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK20+'(15) IOT Detailed Adjustments'!CK77","v":0},0,{"$f":"IF($AB19>0,$AB19*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM20+'(15) IOT Detailed Adjustments'!CM77","v":0},{"$f":"IF($AB19>0,$AB19*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN20+'(15) IOT Detailed Adjustments'!CN77","v":0},{"$f":"IF($AB19>0,$AB19*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO20+'(15) IOT Detailed Adjustments'!CO77","v":0},0,{"$f":"IF($AC19>0,$AC19*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ20+'(15) IOT Detailed Adjustments'!CQ77","v":0},{"$f":"IF($AC19>0,$AC19*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR20+'(15) IOT Detailed Adjustments'!CR77","v":0},{"$f":"IF($AC19>0,$AC19*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS20+'(15) IOT Detailed Adjustments'!CS77","v":0},0,{"$f":"IF($AD19>0,$AD19*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU20+'(15) IOT Detailed Adjustments'!CU77","v":0},{"$f":"IF($AD19>0,$AD19*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV20+'(15) IOT Detailed Adjustments'!CV77","v":0},{"$f":"IF($AD19>0,$AD19*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW20+'(15) IOT Detailed Adjustments'!CW77","v":0},0,{"$f":"IF($AE19>0,$AE19*CX$73,0)+'(15) IOT Detailed Adjustments'!CY20+'(15) IOT Detailed Adjustments'!CY77","v":0},{"$f":"IF($AE19>0,$AE19*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ20+'(15) IOT Detailed Adjustments'!CZ77","v":0},{"$f":"IF($AE19>0,$AE19*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA20+'(15) IOT Detailed Adjustments'!DA77","v":0},0,{"$f":"IF($AF19>0,$AF19*DB$73,0)+'(15) IOT Detailed Adjustments'!DC20+'(15) IOT Detailed Adjustments'!DC77","v":0},{"$f":"IF($AF19>0,$AF19*DC$73,0)+'(15) IOT Detailed Adjustments'!DD20+'(15) IOT Detailed Adjustments'!DD77","v":0},{"$f":"IF($AF19>0,$AF19*DD$73,0)+'(15) IOT Detailed Adjustments'!DE20+'(15) IOT Detailed Adjustments'!DE77","v":0},0,{"$f":"IF($AG19>0,$AG19*DF$73,0)+'(15) IOT Detailed Adjustments'!DG20+'(15) IOT Detailed Adjustments'!DG77","v":0},{"$f":"IF($AG19>0,$AG19*DG$73,0)+'(15) IOT Detailed Adjustments'!DH20+'(15) IOT Detailed Adjustments'!DH77","v":0},{"$f":"IF($AG19>0,$AG19*DH$73,0)+'(15) IOT Detailed Adjustments'!DI20+'(15) IOT Detailed Adjustments'!DI77","v":0},0,{"$f":"IF($AH19>0,$AH19*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK20+'(15) IOT Detailed Adjustments'!DK77","v":0},{"$f":"IF($AH19>0,$AH19*DK$73,0)+'(15) IOT Detailed Adjustments'!DL20+'(15) IOT Detailed Adjustments'!DL77","v":0},{"$f":"IF($AH19>0,$AH19*DL$73,0)+'(15) IOT Detailed Adjustments'!DM20+'(15) IOT Detailed Adjustments'!DM77","v":0},0,{"$f":"IF($AI19>0,$AI19*DN$73,0)+'(15) IOT Detailed Adjustments'!DO20+'(15) IOT Detailed Adjustments'!DO77","v":0},{"$f":"IF($AI19>0,$AI19*DO$73,0)+'(15) IOT Detailed Adjustments'!DP20+'(15) IOT Detailed Adjustments'!DP77","v":0},{"$f":"IF($AI19>0,$AI19*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ20+'(15) IOT Detailed Adjustments'!DQ77","v":0},0]
["Membership Dues",{"$f":"IF($F20>0,$F20*$B$73,0)+'(15) IOT Detailed Adjustments'!C21+'(15) IOT Detailed Adjustments'!C78","v":0},{"$f":"IF($F20>0,$F20*$C$73,0)+'(15) IOT Detailed Adjustments'!D21+'(15) IOT Detailed Adjustments'!D78","v":0},{"$f":"IF($F20>0,$F20*$D$73,0)+'(15) IOT Detailed Adjustments'!E21+'(15) IOT Detailed Adjustments'!E78","v":0},0,{"$f":"IF($G20>0,$G20*$F$73,0)+'(15) IOT Detailed Adjustments'!G21+'(15) IOT Detailed Adjustments'!G78","v":0},{"$f":"IF($G20>0,$G20*$G$73,0)+'(15) IOT Detailed Adjustments'!H21+'(15) IOT Detailed Adjustments'!H78","v":0},{"$f":"IF($G20>0,$G20*$H$73,0)+'(15) IOT Detailed Adjustments'!I21+'(15) IOT Detailed Adjustments'!I78","v":0},0,{"$f":"IF($H20>0,$H20*$J$73,0)+'(15) IOT Detailed Adjustments'!K21+'(15) IOT Detailed Adjustments'!K78","v":0},{"$f":"IF($H20>0,$H20*$K$73,0)+'(15) IOT Detailed Adjustments'!L21+'(15) IOT Detailed Adjustments'!L78","v":0},{"$f":"IF($H20>0,$H20*$L$73,0)+'(15) IOT Detailed Adjustments'!M21+'(15) IOT Detailed Adjustments'!M78","v":0},0,{"$f":"IF($I20>0,$I20*$N$73,0)+'(15) IOT Detailed Adjustments'!O21+'(15) IOT Detailed Adjustments'!O78","v":0},{"$f":"IF($I20>0,$I20*$O$73,0)+'(15) IOT Detailed Adjustments'!P21+'(15) IOT Detailed Adjustments'!P78","v":0},{"$f":"IF($I20>0,$I20*$P$73,0)+'(15) IOT Detailed Adjustments'!Q21+'(15) IOT Detailed Adjustments'!Q78","v":0},0,{"$f":"IF($J20>0,$J20*$R$73,0)+'(15) IOT Detailed Adjustments'!S21+'(15) IOT Detailed Adjustments'!S78","v":0},{"$f":"IF($J20>0,$J20*$S$73,0)+'(15) IOT Detailed Adjustments'!T21+'(15) IOT Detailed Adjustments'!T78","v":0},{"$f":"IF($J20>0,$J20*$T$73,0)+'(15) IOT Detailed Adjustments'!U21+'(15) IOT Detailed Adjustments'!U78","v":0},0,{"$f":"IF($K20>0,$K20*$V$73,0)+'(15) IOT Detailed Adjustments'!W21+'(15) IOT Detailed Adjustments'!W78","v":0},{"$f":"IF($K20>0,$K20*$W$73,0)+'(15) IOT Detailed Adjustments'!X21+'(15) IOT Detailed Adjustments'!X78","v":0},{"$f":"IF($K20>0,$K20*$X$73,0)+'(15) IOT Detailed Adjustments'!Y21+'(15) IOT Detailed Adjustments'!Y78","v":0},0,{"$f":"IF($L20>0,$L20*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA21+'(15) IOT Detailed Adjustments'!AA78","v":0},{"$f":"IF($L20>0,$L20*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB21+'(15) IOT Detailed Adjustments'!AB78","v":0},{"$f":"IF($L20>0,$L20*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC21+'(15) IOT Detailed Adjustments'!AC78","v":0},0,{"$f":"IF($M20>0,$M20*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE21+'(15) IOT Detailed Adjustments'!AE78","v":0},{"$f":"IF($M20>0,$M20*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF21+'(15) IOT Detailed Adjustments'!AF78","v":0},{"$f":"IF($M20>0,$M20*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG21+'(15) IOT Detailed Adjustments'!AG78","v":0},0,{"$f":"IF($N20>0,$N20*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI21+'(15) IOT Detailed Adjustments'!AI78","v":0},{"$f":"IF($N20>0,$N20*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ21+'(15) IOT Detailed Adjustments'!AJ78","v":0},{"$f":"IF($N20>0,$N20*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK21+'(15) IOT Detailed Adjustments'!AK78","v":0},0,{"$f":"IF($O20>0,$O20*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM21+'(15) IOT Detailed Adjustments'!AM78","v":0},{"$f":"IF($O20>0,$O20*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN21+'(15) IOT Detailed Adjustments'!AN78","v":0},{"$f":"IF($O20>0,$O20*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO21+'(15) IOT Detailed Adjustments'!AO78","v":0},0,{"$f":"IF($P20>0,$P20*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ21+'(15) IOT Detailed Adjustments'!AQ78","v":0},{"$f":"IF($P20>0,$P20*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR21+'(15) IOT Detailed Adjustments'!AR78","v":0},{"$f":"IF($P20>0,$P20*AR$73,0)+'(15) IOT Detailed Adjustments'!AS21+'(15) IOT Detailed Adjustments'!AS78","v":0},0,{"$f":"IF($P20>0,$P20*AT$73,0)+'(15) IOT Detailed Adjustments'!AU21+'(15) IOT Detailed Adjustments'!AU78","v":0},{"$f":"IF($P20>0,$P20*AU$73,0)+'(15) IOT Detailed Adjustments'!AV21+'(15) IOT Detailed Adjustments'!AV78","v":0},{"$f":"IF($P20>0,$P20*AV$73,0)+'(15) IOT Detailed Adjustments'!AW21+'(15) IOT Detailed Adjustments'!AW78","v":0},0,{"$f":"IF($P20>0,$P20*AX$73,0)+'(15) IOT Detailed Adjustments'!AY21+'(15) IOT Detailed Adjustments'!AY78","v":0},{"$f":"IF($P20>0,$P20*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ21+'(15) IOT Detailed Adjustments'!AZ78","v":0},{"$f":"IF($P20>0,$P20*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA21+'(15) IOT Detailed Adjustments'!BA78","v":0},0,{"$f":"IF($P20>0,$P20*BB$73,0)+'(15) IOT Detailed Adjustments'!BC21+'(15) IOT Detailed Adjustments'!BC78","v":0},{"$f":"IF($P20>0,$P20*BC$73,0)+'(15) IOT Detailed Adjustments'!BD21+'(15) IOT Detailed Adjustments'!BD78","v":0},{"$f":"IF($P20>0,$P20*BD$73,0)+'(15) IOT Detailed Adjustments'!BE21+'(15) IOT Detailed Adjustments'!BE78","v":0},0,{"$f":"IF($P20>0,$P20*BF$73,0)+'(15) IOT Detailed Adjustments'!BG21+'(15) IOT Detailed Adjustments'!BG78","v":0},{"$f":"IF($P20>0,$P20*BG$73,0)+'(15) IOT Detailed Adjustments'!BH21+'(15) IOT Detailed Adjustments'!BH78","v":0},{"$f":"IF($P20>0,$P20*BH$73,0)+'(15) IOT Detailed Adjustments'!BI21+'(15) IOT Detailed Adjustments'!BI78","v":0},0,{"$f":"IF($U20>0,$U20*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK21+'(15) IOT Detailed Adjustments'!BK78","v":0},{"$f":"IF($U20>0,$U20*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL21+'(15) IOT Detailed Adjustments'!BL78","v":0},{"$f":"IF($U20>0,$U20*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM21+'(15) IOT Detailed Adjustments'!BM78","v":0},0,{"$f":"IF($V20>0,$V20*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO21+'(15) IOT Detailed Adjustments'!BO78","v":0},{"$f":"IF($V20>0,$V20*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP21+'(15) IOT Detailed Adjustments'!BP78","v":0},{"$f":"IF($V20>0,$V20*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ21+'(15) IOT Detailed Adjustments'!BQ78","v":0},0,{"$f":"IF($W20>0,$W20*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS21+'(15) IOT Detailed Adjustments'!BS78","v":0},{"$f":"IF($W20>0,$W20*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT21+'(15) IOT Detailed Adjustments'!BT78","v":0},{"$f":"IF($W20>0,$W20*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU21+'(15) IOT Detailed Adjustments'!BU78","v":0},0,{"$f":"IF($X20>0,$X20*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW21+'(15) IOT Detailed Adjustments'!BW78","v":0},{"$f":"IF($X20>0,$X20*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX21+'(15) IOT Detailed Adjustments'!BX78","v":0},{"$f":"IF($X20>0,$X20*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY21+'(15) IOT Detailed Adjustments'!BY78","v":0},0,{"$f":"IF($Y20>0,$Y20*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA21+'(15) IOT Detailed Adjustments'!CA78","v":0},{"$f":"IF($Y20>0,$Y20*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB21+'(15) IOT Detailed Adjustments'!CB78","v":0},{"$f":"IF($Y20>0,$Y20*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC21+'(15) IOT Detailed Adjustments'!CC78","v":0},0,{"$f":"IF($Z20>0,$Z20*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE21+'(15) IOT Detailed Adjustments'!CE78","v":0},{"$f":"IF($Z20>0,$Z20*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF21+'(15) IOT Detailed Adjustments'!CF78","v":0},{"$f":"IF($Z20>0,$Z20*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG21+'(15) IOT Detailed Adjustments'!CG78","v":0},0,{"$f":"IF($AA20>0,$AA20*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI21+'(15) IOT Detailed Adjustments'!CI78","v":0},{"$f":"IF($AA20>0,$AA20*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ21+'(15) IOT Detailed Adjustments'!CJ78","v":0},{"$f":"IF($AA20>0,$AA20*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK21+'(15) IOT Detailed Adjustments'!CK78","v":0},0,{"$f":"IF($AB20>0,$AB20*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM21+'(15) IOT Detailed Adjustments'!CM78","v":0},{"$f":"IF($AB20>0,$AB20*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN21+'(15) IOT Detailed Adjustments'!CN78","v":0},{"$f":"IF($AB20>0,$AB20*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO21+'(15) IOT Detailed Adjustments'!CO78","v":0},0,{"$f":"IF($AC20>0,$AC20*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ21+'(15) IOT Detailed Adjustments'!CQ78","v":0},{"$f":"IF($AC20>0,$AC20*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR21+'(15) IOT Detailed Adjustments'!CR78","v":0},{"$f":"IF($AC20>0,$AC20*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS21+'(15) IOT Detailed Adjustments'!CS78","v":0},0,{"$f":"IF($AD20>0,$AD20*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU21+'(15) IOT Detailed Adjustments'!CU78","v":0},{"$f":"IF($AD20>0,$AD20*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV21+'(15) IOT Detailed Adjustments'!CV78","v":0},{"$f":"IF($AD20>0,$AD20*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW21+'(15) IOT Detailed Adjustments'!CW78","v":0},0,{"$f":"IF($AE20>0,$AE20*CX$73,0)+'(15) IOT Detailed Adjustments'!CY21+'(15) IOT Detailed Adjustments'!CY78","v":0},{"$f":"IF($AE20>0,$AE20*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ21+'(15) IOT Detailed Adjustments'!CZ78","v":0},{"$f":"IF($AE20>0,$AE20*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA21+'(15) IOT Detailed Adjustments'!DA78","v":0},0,{"$f":"IF($AF20>0,$AF20*DB$73,0)+'(15) IOT Detailed Adjustments'!DC21+'(15) IOT Detailed Adjustments'!DC78","v":0},{"$f":"IF($AF20>0,$AF20*DC$73,0)+'(15) IOT Detailed Adjustments'!DD21+'(15) IOT Detailed Adjustments'!DD78","v":0},{"$f":"IF($AF20>0,$AF20*DD$73,0)+'(15) IOT Detailed Adjustments'!DE21+'(15) IOT Detailed Adjustments'!DE78","v":0},0,{"$f":"IF($AG20>0,$AG20*DF$73,0)+'(15) IOT Detailed Adjustments'!DG21+'(15) IOT Detailed Adjustments'!DG78","v":0},{"$f":"IF($AG20>0,$AG20*DG$73,0)+'(15) IOT Detailed Adjustments'!DH21+'(15) IOT Detailed Adjustments'!DH78","v":0},{"$f":"IF($AG20>0,$AG20*DH$73,0)+'(15) IOT Detailed Adjustments'!DI21+'(15) IOT Detailed Adjustments'!DI78","v":0},0,{"$f":"IF($AH20>0,$AH20*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK21+'(15) IOT Detailed Adjustments'!DK78","v":0},{"$f":"IF($AH20>0,$AH20*DK$73,0)+'(15) IOT Detailed Adjustments'!DL21+'(15) IOT Detailed Adjustments'!DL78","v":0},{"$f":"IF($AH20>0,$AH20*DL$73,0)+'(15) IOT Detailed Adjustments'!DM21+'(15) IOT Detailed Adjustments'!DM78","v":0},0,{"$f":"IF($AI20>0,$AI20*DN$73,0)+'(15) IOT Detailed Adjustments'!DO21+'(15) IOT Detailed Adjustments'!DO78","v":0},{"$f":"IF($AI20>0,$AI20*DO$73,0)+'(15) IOT Detailed Adjustments'!DP21+'(15) IOT Detailed Adjustments'!DP78","v":0},{"$f":"IF($AI20>0,$AI20*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ21+'(15) IOT Detailed Adjustments'!DQ78","v":0},0]
["Rent and Lease Equipment",{"$f":"IF($F21>0,$F21*$B$73,0)+'(15) IOT Detailed Adjustments'!C22+'(15) IOT Detailed Adjustments'!C79","v":0},{"$f":"IF($F21>0,$F21*$C$73,0)+'(15) IOT Detailed Adjustments'!D22+'(15) IOT Detailed Adjustments'!D79","v":0},{"$f":"IF($F21>0,$F21*$D$73,0)+'(15) IOT Detailed Adjustments'!E22+'(15) IOT Detailed Adjustments'!E79","v":0},0,{"$f":"IF($G21>0,$G21*$F$73,0)+'(15) IOT Detailed Adjustments'!G22+'(15) IOT Detailed Adjustments'!G79","v":0},{"$f":"IF($G21>0,$G21*$G$73,0)+'(15) IOT Detailed Adjustments'!H22+'(15) IOT Detailed Adjustments'!H79","v":0},{"$f":"IF($G21>0,$G21*$H$73,0)+'(15) IOT Detailed Adjustments'!I22+'(15) IOT Detailed Adjustments'!I79","v":0},0,{"$f":"IF($H21>0,$H21*$J$73,0)+'(15) IOT Detailed Adjustments'!K22+'(15) IOT Detailed Adjustments'!K79","v":0},{"$f":"IF($H21>0,$H21*$K$73,0)+'(15) IOT Detailed Adjustments'!L22+'(15) IOT Detailed Adjustments'!L79","v":0},{"$f":"IF($H21>0,$H21*$L$73,0)+'(15) IOT Detailed Adjustments'!M22+'(15) IOT Detailed Adjustments'!M79","v":0},0,{"$f":"IF($I21>0,$I21*$N$73,0)+'(15) IOT Detailed Adjustments'!O22+'(15) IOT Detailed Adjustments'!O79","v":0},{"$f":"IF($I21>0,$I21*$O$73,0)+'(15) IOT Detailed Adjustments'!P22+'(15) IOT Detailed Adjustments'!P79","v":0},{"$f":"IF($I21>0,$I21*$P$73,0)+'(15) IOT Detailed Adjustments'!Q22+'(15) IOT Detailed Adjustments'!Q79","v":0},0,{"$f":"IF($J21>0,$J21*$R$73,0)+'(15) IOT Detailed Adjustments'!S22+'(15) IOT Detailed Adjustments'!S79","v":0},{"$f":"IF($J21>0,$J21*$S$73,0)+'(15) IOT Detailed Adjustments'!T22+'(15) IOT Detailed Adjustments'!T79","v":0},{"$f":"IF($J21>0,$J21*$T$73,0)+'(15) IOT Detailed Adjustments'!U22+'(15) IOT Detailed Adjustments'!U79","v":0},0,{"$f":"IF($K21>0,$K21*$V$73,0)+'(15) IOT Detailed Adjustments'!W22+'(15) IOT Detailed Adjustments'!W79","v":0},{"$f":"IF($K21>0,$K21*$W$73,0)+'(15) IOT Detailed Adjustments'!X22+'(15) IOT Detailed Adjustments'!X79","v":0},{"$f":"IF($K21>0,$K21*$X$73,0)+'(15) IOT Detailed Adjustments'!Y22+'(15) IOT Detailed Adjustments'!Y79","v":0},0,{"$f":"IF($L21>0,$L21*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA22+'(15) IOT Detailed Adjustments'!AA79","v":0},{"$f":"IF($L21>0,$L21*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB22+'(15) IOT Detailed Adjustments'!AB79","v":0},{"$f":"IF($L21>0,$L21*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC22+'(15) IOT Detailed Adjustments'!AC79","v":0},0,{"$f":"IF($M21>0,$M21*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE22+'(15) IOT Detailed Adjustments'!AE79","v":0},{"$f":"IF($M21>0,$M21*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF22+'(15) IOT Detailed Adjustments'!AF79","v":0},{"$f":"IF($M21>0,$M21*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG22+'(15) IOT Detailed Adjustments'!AG79","v":0},0,{"$f":"IF($N21>0,$N21*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI22+'(15) IOT Detailed Adjustments'!AI79","v":0},{"$f":"IF($N21>0,$N21*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ22+'(15) IOT Detailed Adjustments'!AJ79","v":0},{"$f":"IF($N21>0,$N21*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK22+'(15) IOT Detailed Adjustments'!AK79","v":0},0,{"$f":"IF($O21>0,$O21*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM22+'(15) IOT Detailed Adjustments'!AM79","v":0},{"$f":"IF($O21>0,$O21*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN22+'(15) IOT Detailed Adjustments'!AN79","v":0},{"$f":"IF($O21>0,$O21*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO22+'(15) IOT Detailed Adjustments'!AO79","v":0},0,{"$f":"IF($P21>0,$P21*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ22+'(15) IOT Detailed Adjustments'!AQ79","v":0},{"$f":"IF($P21>0,$P21*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR22+'(15) IOT Detailed Adjustments'!AR79","v":0},{"$f":"IF($P21>0,$P21*AR$73,0)+'(15) IOT Detailed Adjustments'!AS22+'(15) IOT Detailed Adjustments'!AS79","v":0},0,{"$f":"IF($P21>0,$P21*AT$73,0)+'(15) IOT Detailed Adjustments'!AU22+'(15) IOT Detailed Adjustments'!AU79","v":0},{"$f":"IF($P21>0,$P21*AU$73,0)+'(15) IOT Detailed Adjustments'!AV22+'(15) IOT Detailed Adjustments'!AV79","v":0},{"$f":"IF($P21>0,$P21*AV$73,0)+'(15) IOT Detailed Adjustments'!AW22+'(15) IOT Detailed Adjustments'!AW79","v":0},0,{"$f":"IF($P21>0,$P21*AX$73,0)+'(15) IOT Detailed Adjustments'!AY22+'(15) IOT Detailed Adjustments'!AY79","v":0},{"$f":"IF($P21>0,$P21*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ22+'(15) IOT Detailed Adjustments'!AZ79","v":0},{"$f":"IF($P21>0,$P21*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA22+'(15) IOT Detailed Adjustments'!BA79","v":0},0,{"$f":"IF($P21>0,$P21*BB$73,0)+'(15) IOT Detailed Adjustments'!BC22+'(15) IOT Detailed Adjustments'!BC79","v":0},{"$f":"IF($P21>0,$P21*BC$73,0)+'(15) IOT Detailed Adjustments'!BD22+'(15) IOT Detailed Adjustments'!BD79","v":0},{"$f":"IF($P21>0,$P21*BD$73,0)+'(15) IOT Detailed Adjustments'!BE22+'(15) IOT Detailed Adjustments'!BE79","v":0},0,{"$f":"IF($P21>0,$P21*BF$73,0)+'(15) IOT Detailed Adjustments'!BG22+'(15) IOT Detailed Adjustments'!BG79","v":0},{"$f":"IF($P21>0,$P21*BG$73,0)+'(15) IOT Detailed Adjustments'!BH22+'(15) IOT Detailed Adjustments'!BH79","v":0},{"$f":"IF($P21>0,$P21*BH$73,0)+'(15) IOT Detailed Adjustments'!BI22+'(15) IOT Detailed Adjustments'!BI79","v":0},0,{"$f":"IF($U21>0,$U21*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK22+'(15) IOT Detailed Adjustments'!BK79","v":0},{"$f":"IF($U21>0,$U21*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL22+'(15) IOT Detailed Adjustments'!BL79","v":0},{"$f":"IF($U21>0,$U21*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM22+'(15) IOT Detailed Adjustments'!BM79","v":0},0,{"$f":"IF($V21>0,$V21*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO22+'(15) IOT Detailed Adjustments'!BO79","v":0},{"$f":"IF($V21>0,$V21*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP22+'(15) IOT Detailed Adjustments'!BP79","v":0},{"$f":"IF($V21>0,$V21*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ22+'(15) IOT Detailed Adjustments'!BQ79","v":0},0,{"$f":"IF($W21>0,$W21*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS22+'(15) IOT Detailed Adjustments'!BS79","v":0},{"$f":"IF($W21>0,$W21*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT22+'(15) IOT Detailed Adjustments'!BT79","v":0},{"$f":"IF($W21>0,$W21*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU22+'(15) IOT Detailed Adjustments'!BU79","v":0},0,{"$f":"IF($X21>0,$X21*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW22+'(15) IOT Detailed Adjustments'!BW79","v":0},{"$f":"IF($X21>0,$X21*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX22+'(15) IOT Detailed Adjustments'!BX79","v":0},{"$f":"IF($X21>0,$X21*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY22+'(15) IOT Detailed Adjustments'!BY79","v":0},0,{"$f":"IF($Y21>0,$Y21*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA22+'(15) IOT Detailed Adjustments'!CA79","v":0},{"$f":"IF($Y21>0,$Y21*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB22+'(15) IOT Detailed Adjustments'!CB79","v":0},{"$f":"IF($Y21>0,$Y21*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC22+'(15) IOT Detailed Adjustments'!CC79","v":0},0,{"$f":"IF($Z21>0,$Z21*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE22+'(15) IOT Detailed Adjustments'!CE79","v":0},{"$f":"IF($Z21>0,$Z21*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF22+'(15) IOT Detailed Adjustments'!CF79","v":0},{"$f":"IF($Z21>0,$Z21*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG22+'(15) IOT Detailed Adjustments'!CG79","v":0},0,{"$f":"IF($AA21>0,$AA21*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI22+'(15) IOT Detailed Adjustments'!CI79","v":0},{"$f":"IF($AA21>0,$AA21*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ22+'(15) IOT Detailed Adjustments'!CJ79","v":0},{"$f":"IF($AA21>0,$AA21*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK22+'(15) IOT Detailed Adjustments'!CK79","v":0},0,{"$f":"IF($AB21>0,$AB21*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM22+'(15) IOT Detailed Adjustments'!CM79","v":0},{"$f":"IF($AB21>0,$AB21*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN22+'(15) IOT Detailed Adjustments'!CN79","v":0},{"$f":"IF($AB21>0,$AB21*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO22+'(15) IOT Detailed Adjustments'!CO79","v":0},0,{"$f":"IF($AC21>0,$AC21*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ22+'(15) IOT Detailed Adjustments'!CQ79","v":0},{"$f":"IF($AC21>0,$AC21*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR22+'(15) IOT Detailed Adjustments'!CR79","v":0},{"$f":"IF($AC21>0,$AC21*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS22+'(15) IOT Detailed Adjustments'!CS79","v":0},0,{"$f":"IF($AD21>0,$AD21*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU22+'(15) IOT Detailed Adjustments'!CU79","v":0},{"$f":"IF($AD21>0,$AD21*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV22+'(15) IOT Detailed Adjustments'!CV79","v":0},{"$f":"IF($AD21>0,$AD21*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW22+'(15) IOT Detailed Adjustments'!CW79","v":0},0,{"$f":"IF($AE21>0,$AE21*CX$73,0)+'(15) IOT Detailed Adjustments'!CY22+'(15) IOT Detailed Adjustments'!CY79","v":0},{"$f":"IF($AE21>0,$AE21*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ22+'(15) IOT Detailed Adjustments'!CZ79","v":0},{"$f":"IF($AE21>0,$AE21*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA22+'(15) IOT Detailed Adjustments'!DA79","v":0},0,{"$f":"IF($AF21>0,$AF21*DB$73,0)+'(15) IOT Detailed Adjustments'!DC22+'(15) IOT Detailed Adjustments'!DC79","v":0},{"$f":"IF($AF21>0,$AF21*DC$73,0)+'(15) IOT Detailed Adjustments'!DD22+'(15) IOT Detailed Adjustments'!DD79","v":0},{"$f":"IF($AF21>0,$AF21*DD$73,0)+'(15) IOT Detailed Adjustments'!DE22+'(15) IOT Detailed Adjustments'!DE79","v":0},0,{"$f":"IF($AG21>0,$AG21*DF$73,0)+'(15) IOT Detailed Adjustments'!DG22+'(15) IOT Detailed Adjustments'!DG79","v":0},{"$f":"IF($AG21>0,$AG21*DG$73,0)+'(15) IOT Detailed Adjustments'!DH22+'(15) IOT Detailed Adjustments'!DH79","v":0},{"$f":"IF($AG21>0,$AG21*DH$73,0)+'(15) IOT Detailed Adjustments'!DI22+'(15) IOT Detailed Adjustments'!DI79","v":0},0,{"$f":"IF($AH21>0,$AH21*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK22+'(15) IOT Detailed Adjustments'!DK79","v":0},{"$f":"IF($AH21>0,$AH21*DK$73,0)+'(15) IOT Detailed Adjustments'!DL22+'(15) IOT Detailed Adjustments'!DL79","v":0},{"$f":"IF($AH21>0,$AH21*DL$73,0)+'(15) IOT Detailed Adjustments'!DM22+'(15) IOT Detailed Adjustments'!DM79","v":0},0,{"$f":"IF($AI21>0,$AI21*DN$73,0)+'(15) IOT Detailed Adjustments'!DO22+'(15) IOT Detailed Adjustments'!DO79","v":0},{"$f":"IF($AI21>0,$AI21*DO$73,0)+'(15) IOT Detailed Adjustments'!DP22+'(15) IOT Detailed Adjustments'!DP79","v":0},{"$f":"IF($AI21>0,$AI21*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ22+'(15) IOT Detailed Adjustments'!DQ79","v":0},0]
["Clothing and Personal Supplies",{"$f":"IF($F22>0,$F22*$B$73,0)+'(15) IOT Detailed Adjustments'!C23+'(15) IOT Detailed Adjustments'!C80","v":0},{"$f":"IF($F22>0,$F22*$C$73,0)+'(15) IOT Detailed Adjustments'!D23+'(15) IOT Detailed Adjustments'!D80","v":0},{"$f":"IF($F22>0,$F22*$D$73,0)+'(15) IOT Detailed Adjustments'!E23+'(15) IOT Detailed Adjustments'!E80","v":0},0,{"$f":"IF($G22>0,$G22*$F$73,0)+'(15) IOT Detailed Adjustments'!G23+'(15) IOT Detailed Adjustments'!G80","v":0},{"$f":"IF($G22>0,$G22*$G$73,0)+'(15) IOT Detailed Adjustments'!H23+'(15) IOT Detailed Adjustments'!H80","v":0},{"$f":"IF($G22>0,$G22*$H$73,0)+'(15) IOT Detailed Adjustments'!I23+'(15) IOT Detailed Adjustments'!I80","v":0},0,{"$f":"IF($H22>0,$H22*$J$73,0)+'(15) IOT Detailed Adjustments'!K23+'(15) IOT Detailed Adjustments'!K80","v":0},{"$f":"IF($H22>0,$H22*$K$73,0)+'(15) IOT Detailed Adjustments'!L23+'(15) IOT Detailed Adjustments'!L80","v":0},{"$f":"IF($H22>0,$H22*$L$73,0)+'(15) IOT Detailed Adjustments'!M23+'(15) IOT Detailed Adjustments'!M80","v":0},0,{"$f":"IF($I22>0,$I22*$N$73,0)+'(15) IOT Detailed Adjustments'!O23+'(15) IOT Detailed Adjustments'!O80","v":0},{"$f":"IF($I22>0,$I22*$O$73,0)+'(15) IOT Detailed Adjustments'!P23+'(15) IOT Detailed Adjustments'!P80","v":0},{"$f":"IF($I22>0,$I22*$P$73,0)+'(15) IOT Detailed Adjustments'!Q23+'(15) IOT Detailed Adjustments'!Q80","v":0},0,{"$f":"IF($J22>0,$J22*$R$73,0)+'(15) IOT Detailed Adjustments'!S23+'(15) IOT Detailed Adjustments'!S80","v":0},{"$f":"IF($J22>0,$J22*$S$73,0)+'(15) IOT Detailed Adjustments'!T23+'(15) IOT Detailed Adjustments'!T80","v":0},{"$f":"IF($J22>0,$J22*$T$73,0)+'(15) IOT Detailed Adjustments'!U23+'(15) IOT Detailed Adjustments'!U80","v":0},0,{"$f":"IF($K22>0,$K22*$V$73,0)+'(15) IOT Detailed Adjustments'!W23+'(15) IOT Detailed Adjustments'!W80","v":0},{"$f":"IF($K22>0,$K22*$W$73,0)+'(15) IOT Detailed Adjustments'!X23+'(15) IOT Detailed Adjustments'!X80","v":0},{"$f":"IF($K22>0,$K22*$X$73,0)+'(15) IOT Detailed Adjustments'!Y23+'(15) IOT Detailed Adjustments'!Y80","v":0},0,{"$f":"IF($L22>0,$L22*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA23+'(15) IOT Detailed Adjustments'!AA80","v":0},{"$f":"IF($L22>0,$L22*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB23+'(15) IOT Detailed Adjustments'!AB80","v":0},{"$f":"IF($L22>0,$L22*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC23+'(15) IOT Detailed Adjustments'!AC80","v":0},0,{"$f":"IF($M22>0,$M22*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE23+'(15) IOT Detailed Adjustments'!AE80","v":0},{"$f":"IF($M22>0,$M22*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF23+'(15) IOT Detailed Adjustments'!AF80","v":0},{"$f":"IF($M22>0,$M22*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG23+'(15) IOT Detailed Adjustments'!AG80","v":0},0,{"$f":"IF($N22>0,$N22*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI23+'(15) IOT Detailed Adjustments'!AI80","v":0},{"$f":"IF($N22>0,$N22*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ23+'(15) IOT Detailed Adjustments'!AJ80","v":0},{"$f":"IF($N22>0,$N22*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK23+'(15) IOT Detailed Adjustments'!AK80","v":0},0,{"$f":"IF($O22>0,$O22*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM23+'(15) IOT Detailed Adjustments'!AM80","v":0},{"$f":"IF($O22>0,$O22*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN23+'(15) IOT Detailed Adjustments'!AN80","v":0},{"$f":"IF($O22>0,$O22*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO23+'(15) IOT Detailed Adjustments'!AO80","v":0},0,{"$f":"IF($P22>0,$P22*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ23+'(15) IOT Detailed Adjustments'!AQ80","v":0},{"$f":"IF($P22>0,$P22*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR23+'(15) IOT Detailed Adjustments'!AR80","v":0},{"$f":"IF($P22>0,$P22*AR$73,0)+'(15) IOT Detailed Adjustments'!AS23+'(15) IOT Detailed Adjustments'!AS80","v":0},0,{"$f":"IF($P22>0,$P22*AT$73,0)+'(15) IOT Detailed Adjustments'!AU23+'(15) IOT Detailed Adjustments'!AU80","v":0},{"$f":"IF($P22>0,$P22*AU$73,0)+'(15) IOT Detailed Adjustments'!AV23+'(15) IOT Detailed Adjustments'!AV80","v":0},{"$f":"IF($P22>0,$P22*AV$73,0)+'(15) IOT Detailed Adjustments'!AW23+'(15) IOT Detailed Adjustments'!AW80","v":0},0,{"$f":"IF($P22>0,$P22*AX$73,0)+'(15) IOT Detailed Adjustments'!AY23+'(15) IOT Detailed Adjustments'!AY80","v":0},{"$f":"IF($P22>0,$P22*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ23+'(15) IOT Detailed Adjustments'!AZ80","v":0},{"$f":"IF($P22>0,$P22*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA23+'(15) IOT Detailed Adjustments'!BA80","v":0},0,{"$f":"IF($P22>0,$P22*BB$73,0)+'(15) IOT Detailed Adjustments'!BC23+'(15) IOT Detailed Adjustments'!BC80","v":0},{"$f":"IF($P22>0,$P22*BC$73,0)+'(15) IOT Detailed Adjustments'!BD23+'(15) IOT Detailed Adjustments'!BD80","v":0},{"$f":"IF($P22>0,$P22*BD$73,0)+'(15) IOT Detailed Adjustments'!BE23+'(15) IOT Detailed Adjustments'!BE80","v":0},0,{"$f":"IF($P22>0,$P22*BF$73,0)+'(15) IOT Detailed Adjustments'!BG23+'(15) IOT Detailed Adjustments'!BG80","v":0},{"$f":"IF($P22>0,$P22*BG$73,0)+'(15) IOT Detailed Adjustments'!BH23+'(15) IOT Detailed Adjustments'!BH80","v":0},{"$f":"IF($P22>0,$P22*BH$73,0)+'(15) IOT Detailed Adjustments'!BI23+'(15) IOT Detailed Adjustments'!BI80","v":0},0,{"$f":"IF($U22>0,$U22*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK23+'(15) IOT Detailed Adjustments'!BK80","v":0},{"$f":"IF($U22>0,$U22*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL23+'(15) IOT Detailed Adjustments'!BL80","v":0},{"$f":"IF($U22>0,$U22*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM23+'(15) IOT Detailed Adjustments'!BM80","v":0},0,{"$f":"IF($V22>0,$V22*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO23+'(15) IOT Detailed Adjustments'!BO80","v":0},{"$f":"IF($V22>0,$V22*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP23+'(15) IOT Detailed Adjustments'!BP80","v":0},{"$f":"IF($V22>0,$V22*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ23+'(15) IOT Detailed Adjustments'!BQ80","v":0},0,{"$f":"IF($W22>0,$W22*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS23+'(15) IOT Detailed Adjustments'!BS80","v":0},{"$f":"IF($W22>0,$W22*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT23+'(15) IOT Detailed Adjustments'!BT80","v":0},{"$f":"IF($W22>0,$W22*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU23+'(15) IOT Detailed Adjustments'!BU80","v":0},0,{"$f":"IF($X22>0,$X22*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW23+'(15) IOT Detailed Adjustments'!BW80","v":0},{"$f":"IF($X22>0,$X22*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX23+'(15) IOT Detailed Adjustments'!BX80","v":0},{"$f":"IF($X22>0,$X22*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY23+'(15) IOT Detailed Adjustments'!BY80","v":0},0,{"$f":"IF($Y22>0,$Y22*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA23+'(15) IOT Detailed Adjustments'!CA80","v":0},{"$f":"IF($Y22>0,$Y22*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB23+'(15) IOT Detailed Adjustments'!CB80","v":0},{"$f":"IF($Y22>0,$Y22*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC23+'(15) IOT Detailed Adjustments'!CC80","v":0},0,{"$f":"IF($Z22>0,$Z22*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE23+'(15) IOT Detailed Adjustments'!CE80","v":0},{"$f":"IF($Z22>0,$Z22*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF23+'(15) IOT Detailed Adjustments'!CF80","v":0},{"$f":"IF($Z22>0,$Z22*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG23+'(15) IOT Detailed Adjustments'!CG80","v":0},0,{"$f":"IF($AA22>0,$AA22*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI23+'(15) IOT Detailed Adjustments'!CI80","v":0},{"$f":"IF($AA22>0,$AA22*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ23+'(15) IOT Detailed Adjustments'!CJ80","v":0},{"$f":"IF($AA22>0,$AA22*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK23+'(15) IOT Detailed Adjustments'!CK80","v":0},0,{"$f":"IF($AB22>0,$AB22*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM23+'(15) IOT Detailed Adjustments'!CM80","v":0},{"$f":"IF($AB22>0,$AB22*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN23+'(15) IOT Detailed Adjustments'!CN80","v":0},{"$f":"IF($AB22>0,$AB22*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO23+'(15) IOT Detailed Adjustments'!CO80","v":0},0,{"$f":"IF($AC22>0,$AC22*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ23+'(15) IOT Detailed Adjustments'!CQ80","v":0},{"$f":"IF($AC22>0,$AC22*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR23+'(15) IOT Detailed Adjustments'!CR80","v":0},{"$f":"IF($AC22>0,$AC22*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS23+'(15) IOT Detailed Adjustments'!CS80","v":0},0,{"$f":"IF($AD22>0,$AD22*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU23+'(15) IOT Detailed Adjustments'!CU80","v":0},{"$f":"IF($AD22>0,$AD22*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV23+'(15) IOT Detailed Adjustments'!CV80","v":0},{"$f":"IF($AD22>0,$AD22*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW23+'(15) IOT Detailed Adjustments'!CW80","v":0},0,{"$f":"IF($AE22>0,$AE22*CX$73,0)+'(15) IOT Detailed Adjustments'!CY23+'(15) IOT Detailed Adjustments'!CY80","v":0},{"$f":"IF($AE22>0,$AE22*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ23+'(15) IOT Detailed Adjustments'!CZ80","v":0},{"$f":"IF($AE22>0,$AE22*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA23+'(15) IOT Detailed Adjustments'!DA80","v":0},0,{"$f":"IF($AF22>0,$AF22*DB$73,0)+'(15) IOT Detailed Adjustments'!DC23+'(15) IOT Detailed Adjustments'!DC80","v":0},{"$f":"IF($AF22>0,$AF22*DC$73,0)+'(15) IOT Detailed Adjustments'!DD23+'(15) IOT Detailed Adjustments'!DD80","v":0},{"$f":"IF($AF22>0,$AF22*DD$73,0)+'(15) IOT Detailed Adjustments'!DE23+'(15) IOT Detailed Adjustments'!DE80","v":0},0,{"$f":"IF($AG22>0,$AG22*DF$73,0)+'(15) IOT Detailed Adjustments'!DG23+'(15) IOT Detailed Adjustments'!DG80","v":0},{"$f":"IF($AG22>0,$AG22*DG$73,0)+'(15) IOT Detailed Adjustments'!DH23+'(15) IOT Detailed Adjustments'!DH80","v":0},{"$f":"IF($AG22>0,$AG22*DH$73,0)+'(15) IOT Detailed Adjustments'!DI23+'(15) IOT Detailed Adjustments'!DI80","v":0},0,{"$f":"IF($AH22>0,$AH22*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK23+'(15) IOT Detailed Adjustments'!DK80","v":0},{"$f":"IF($AH22>0,$AH22*DK$73,0)+'(15) IOT Detailed Adjustments'!DL23+'(15) IOT Detailed Adjustments'!DL80","v":0},{"$f":"IF($AH22>0,$AH22*DL$73,0)+'(15) IOT Detailed Adjustments'!DM23+'(15) IOT Detailed Adjustments'!DM80","v":0},0,{"$f":"IF($AI22>0,$AI22*DN$73,0)+'(15) IOT Detailed Adjustments'!DO23+'(15) IOT Detailed Adjustments'!DO80","v":0},{"$f":"IF($AI22>0,$AI22*DO$73,0)+'(15) IOT Detailed Adjustments'!DP23+'(15) IOT Detailed Adjustments'!DP80","v":0},{"$f":"IF($AI22>0,$AI22*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ23+'(15) IOT Detailed Adjustments'!DQ80","v":0},0]
["Food",{"$f":"IF($F23>0,$F23*$B$73,0)+'(15) IOT Detailed Adjustments'!C24+'(15) IOT Detailed Adjustments'!C81","v":0},{"$f":"IF($F23>0,$F23*$C$73,0)+'(15) IOT Detailed Adjustments'!D24+'(15) IOT Detailed Adjustments'!D81","v":0},{"$f":"IF($F23>0,$F23*$D$73,0)+'(15) IOT Detailed Adjustments'!E24+'(15) IOT Detailed Adjustments'!E81","v":0},0,{"$f":"IF($G23>0,$G23*$F$73,0)+'(15) IOT Detailed Adjustments'!G24+'(15) IOT Detailed Adjustments'!G81","v":0},{"$f":"IF($G23>0,$G23*$G$73,0)+'(15) IOT Detailed Adjustments'!H24+'(15) IOT Detailed Adjustments'!H81","v":0},{"$f":"IF($G23>0,$G23*$H$73,0)+'(15) IOT Detailed Adjustments'!I24+'(15) IOT Detailed Adjustments'!I81","v":0},0,{"$f":"IF($H23>0,$H23*$J$73,0)+'(15) IOT Detailed Adjustments'!K24+'(15) IOT Detailed Adjustments'!K81","v":0},{"$f":"IF($H23>0,$H23*$K$73,0)+'(15) IOT Detailed Adjustments'!L24+'(15) IOT Detailed Adjustments'!L81","v":0},{"$f":"IF($H23>0,$H23*$L$73,0)+'(15) IOT Detailed Adjustments'!M24+'(15) IOT Detailed Adjustments'!M81","v":0},0,{"$f":"IF($I23>0,$I23*$N$73,0)+'(15) IOT Detailed Adjustments'!O24+'(15) IOT Detailed Adjustments'!O81","v":0},{"$f":"IF($I23>0,$I23*$O$73,0)+'(15) IOT Detailed Adjustments'!P24+'(15) IOT Detailed Adjustments'!P81","v":0},{"$f":"IF($I23>0,$I23*$P$73,0)+'(15) IOT Detailed Adjustments'!Q24+'(15) IOT Detailed Adjustments'!Q81","v":0},0,{"$f":"IF($J23>0,$J23*$R$73,0)+'(15) IOT Detailed Adjustments'!S24+'(15) IOT Detailed Adjustments'!S81","v":0},{"$f":"IF($J23>0,$J23*$S$73,0)+'(15) IOT Detailed Adjustments'!T24+'(15) IOT Detailed Adjustments'!T81","v":0},{"$f":"IF($J23>0,$J23*$T$73,0)+'(15) IOT Detailed Adjustments'!U24+'(15) IOT Detailed Adjustments'!U81","v":0},0,{"$f":"IF($K23>0,$K23*$V$73,0)+'(15) IOT Detailed Adjustments'!W24+'(15) IOT Detailed Adjustments'!W81","v":0},{"$f":"IF($K23>0,$K23*$W$73,0)+'(15) IOT Detailed Adjustments'!X24+'(15) IOT Detailed Adjustments'!X81","v":0},{"$f":"IF($K23>0,$K23*$X$73,0)+'(15) IOT Detailed Adjustments'!Y24+'(15) IOT Detailed Adjustments'!Y81","v":0},0,{"$f":"IF($L23>0,$L23*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA24+'(15) IOT Detailed Adjustments'!AA81","v":0},{"$f":"IF($L23>0,$L23*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB24+'(15) IOT Detailed Adjustments'!AB81","v":0},{"$f":"IF($L23>0,$L23*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC24+'(15) IOT Detailed Adjustments'!AC81","v":0},0,{"$f":"IF($M23>0,$M23*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE24+'(15) IOT Detailed Adjustments'!AE81","v":0},{"$f":"IF($M23>0,$M23*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF24+'(15) IOT Detailed Adjustments'!AF81","v":0},{"$f":"IF($M23>0,$M23*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG24+'(15) IOT Detailed Adjustments'!AG81","v":0},0,{"$f":"IF($N23>0,$N23*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI24+'(15) IOT Detailed Adjustments'!AI81","v":0},{"$f":"IF($N23>0,$N23*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ24+'(15) IOT Detailed Adjustments'!AJ81","v":0},{"$f":"IF($N23>0,$N23*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK24+'(15) IOT Detailed Adjustments'!AK81","v":0},0,{"$f":"IF($O23>0,$O23*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM24+'(15) IOT Detailed Adjustments'!AM81","v":0},{"$f":"IF($O23>0,$O23*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN24+'(15) IOT Detailed Adjustments'!AN81","v":0},{"$f":"IF($O23>0,$O23*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO24+'(15) IOT Detailed Adjustments'!AO81","v":0},0,{"$f":"IF($P23>0,$P23*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ24+'(15) IOT Detailed Adjustments'!AQ81","v":0},{"$f":"IF($P23>0,$P23*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR24+'(15) IOT Detailed Adjustments'!AR81","v":0},{"$f":"IF($P23>0,$P23*AR$73,0)+'(15) IOT Detailed Adjustments'!AS24+'(15) IOT Detailed Adjustments'!AS81","v":0},0,{"$f":"IF($P23>0,$P23*AT$73,0)+'(15) IOT Detailed Adjustments'!AU24+'(15) IOT Detailed Adjustments'!AU81","v":0},{"$f":"IF($P23>0,$P23*AU$73,0)+'(15) IOT Detailed Adjustments'!AV24+'(15) IOT Detailed Adjustments'!AV81","v":0},{"$f":"IF($P23>0,$P23*AV$73,0)+'(15) IOT Detailed Adjustments'!AW24+'(15) IOT Detailed Adjustments'!AW81","v":0},0,{"$f":"IF($P23>0,$P23*AX$73,0)+'(15) IOT Detailed Adjustments'!AY24+'(15) IOT Detailed Adjustments'!AY81","v":0},{"$f":"IF($P23>0,$P23*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ24+'(15) IOT Detailed Adjustments'!AZ81","v":0},{"$f":"IF($P23>0,$P23*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA24+'(15) IOT Detailed Adjustments'!BA81","v":0},0,{"$f":"IF($P23>0,$P23*BB$73,0)+'(15) IOT Detailed Adjustments'!BC24+'(15) IOT Detailed Adjustments'!BC81","v":0},{"$f":"IF($P23>0,$P23*BC$73,0)+'(15) IOT Detailed Adjustments'!BD24+'(15) IOT Detailed Adjustments'!BD81","v":0},{"$f":"IF($P23>0,$P23*BD$73,0)+'(15) IOT Detailed Adjustments'!BE24+'(15) IOT Detailed Adjustments'!BE81","v":0},0,{"$f":"IF($P23>0,$P23*BF$73,0)+'(15) IOT Detailed Adjustments'!BG24+'(15) IOT Detailed Adjustments'!BG81","v":0},{"$f":"IF($P23>0,$P23*BG$73,0)+'(15) IOT Detailed Adjustments'!BH24+'(15) IOT Detailed Adjustments'!BH81","v":0},{"$f":"IF($P23>0,$P23*BH$73,0)+'(15) IOT Detailed Adjustments'!BI24+'(15) IOT Detailed Adjustments'!BI81","v":0},0,{"$f":"IF($U23>0,$U23*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK24+'(15) IOT Detailed Adjustments'!BK81","v":0},{"$f":"IF($U23>0,$U23*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL24+'(15) IOT Detailed Adjustments'!BL81","v":0},{"$f":"IF($U23>0,$U23*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM24+'(15) IOT Detailed Adjustments'!BM81","v":0},0,{"$f":"IF($V23>0,$V23*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO24+'(15) IOT Detailed Adjustments'!BO81","v":0},{"$f":"IF($V23>0,$V23*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP24+'(15) IOT Detailed Adjustments'!BP81","v":0},{"$f":"IF($V23>0,$V23*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ24+'(15) IOT Detailed Adjustments'!BQ81","v":0},0,{"$f":"IF($W23>0,$W23*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS24+'(15) IOT Detailed Adjustments'!BS81","v":0},{"$f":"IF($W23>0,$W23*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT24+'(15) IOT Detailed Adjustments'!BT81","v":0},{"$f":"IF($W23>0,$W23*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU24+'(15) IOT Detailed Adjustments'!BU81","v":0},0,{"$f":"IF($X23>0,$X23*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW24+'(15) IOT Detailed Adjustments'!BW81","v":0},{"$f":"IF($X23>0,$X23*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX24+'(15) IOT Detailed Adjustments'!BX81","v":0},{"$f":"IF($X23>0,$X23*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY24+'(15) IOT Detailed Adjustments'!BY81","v":0},0,{"$f":"IF($Y23>0,$Y23*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA24+'(15) IOT Detailed Adjustments'!CA81","v":0},{"$f":"IF($Y23>0,$Y23*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB24+'(15) IOT Detailed Adjustments'!CB81","v":0},{"$f":"IF($Y23>0,$Y23*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC24+'(15) IOT Detailed Adjustments'!CC81","v":0},0,{"$f":"IF($Z23>0,$Z23*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE24+'(15) IOT Detailed Adjustments'!CE81","v":0},{"$f":"IF($Z23>0,$Z23*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF24+'(15) IOT Detailed Adjustments'!CF81","v":0},{"$f":"IF($Z23>0,$Z23*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG24+'(15) IOT Detailed Adjustments'!CG81","v":0},0,{"$f":"IF($AA23>0,$AA23*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI24+'(15) IOT Detailed Adjustments'!CI81","v":0},{"$f":"IF($AA23>0,$AA23*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ24+'(15) IOT Detailed Adjustments'!CJ81","v":0},{"$f":"IF($AA23>0,$AA23*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK24+'(15) IOT Detailed Adjustments'!CK81","v":0},0,{"$f":"IF($AB23>0,$AB23*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM24+'(15) IOT Detailed Adjustments'!CM81","v":0},{"$f":"IF($AB23>0,$AB23*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN24+'(15) IOT Detailed Adjustments'!CN81","v":0},{"$f":"IF($AB23>0,$AB23*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO24+'(15) IOT Detailed Adjustments'!CO81","v":0},0,{"$f":"IF($AC23>0,$AC23*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ24+'(15) IOT Detailed Adjustments'!CQ81","v":0},{"$f":"IF($AC23>0,$AC23*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR24+'(15) IOT Detailed Adjustments'!CR81","v":0},{"$f":"IF($AC23>0,$AC23*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS24+'(15) IOT Detailed Adjustments'!CS81","v":0},0,{"$f":"IF($AD23>0,$AD23*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU24+'(15) IOT Detailed Adjustments'!CU81","v":0},{"$f":"IF($AD23>0,$AD23*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV24+'(15) IOT Detailed Adjustments'!CV81","v":0},{"$f":"IF($AD23>0,$AD23*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW24+'(15) IOT Detailed Adjustments'!CW81","v":0},0,{"$f":"IF($AE23>0,$AE23*CX$73,0)+'(15) IOT Detailed Adjustments'!CY24+'(15) IOT Detailed Adjustments'!CY81","v":0},{"$f":"IF($AE23>0,$AE23*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ24+'(15) IOT Detailed Adjustments'!CZ81","v":0},{"$f":"IF($AE23>0,$AE23*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA24+'(15) IOT Detailed Adjustments'!DA81","v":0},0,{"$f":"IF($AF23>0,$AF23*DB$73,0)+'(15) IOT Detailed Adjustments'!DC24+'(15) IOT Detailed Adjustments'!DC81","v":0},{"$f":"IF($AF23>0,$AF23*DC$73,0)+'(15) IOT Detailed Adjustments'!DD24+'(15) IOT Detailed Adjustments'!DD81","v":0},{"$f":"IF($AF23>0,$AF23*DD$73,0)+'(15) IOT Detailed Adjustments'!DE24+'(15) IOT Detailed Adjustments'!DE81","v":0},0,{"$f":"IF($AG23>0,$AG23*DF$73,0)+'(15) IOT Detailed Adjustments'!DG24+'(15) IOT Detailed Adjustments'!DG81","v":0},{"$f":"IF($AG23>0,$AG23*DG$73,0)+'(15) IOT Detailed Adjustments'!DH24+'(15) IOT Detailed Adjustments'!DH81","v":0},{"$f":"IF($AG23>0,$AG23*DH$73,0)+'(15) IOT Detailed Adjustments'!DI24+'(15) IOT Detailed Adjustments'!DI81","v":0},0,{"$f":"IF($AH23>0,$AH23*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK24+'(15) IOT Detailed Adjustments'!DK81","v":0},{"$f":"IF($AH23>0,$AH23*DK$73,0)+'(15) IOT Detailed Adjustments'!DL24+'(15) IOT Detailed Adjustments'!DL81","v":0},{"$f":"IF($AH23>0,$AH23*DL$73,0)+'(15) IOT Detailed Adjustments'!DM24+'(15) IOT Detailed Adjustments'!DM81","v":0},0,{"$f":"IF($AI23>0,$AI23*DN$73,0)+'(15) IOT Detailed Adjustments'!DO24+'(15) IOT Detailed Adjustments'!DO81","v":0},{"$f":"IF($AI23>0,$AI23*DO$73,0)+'(15) IOT Detailed Adjustments'!DP24+'(15) IOT Detailed Adjustments'!DP81","v":0},{"$f":"IF($AI23>0,$AI23*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ24+'(15) IOT Detailed Adjustments'!DQ81","v":0},0]
["Laundry Services and Supplies",{"$f":"IF($F24>0,$F24*$B$73,0)+'(15) IOT Detailed Adjustments'!C25+'(15) IOT Detailed Adjustments'!C82","v":0},{"$f":"IF($F24>0,$F24*$C$73,0)+'(15) IOT Detailed Adjustments'!D25+'(15) IOT Detailed Adjustments'!D82","v":0},{"$f":"IF($F24>0,$F24*$D$73,0)+'(15) IOT Detailed Adjustments'!E25+'(15) IOT Detailed Adjustments'!E82","v":0},0,{"$f":"IF($G24>0,$G24*$F$73,0)+'(15) IOT Detailed Adjustments'!G25+'(15) IOT Detailed Adjustments'!G82","v":0},{"$f":"IF($G24>0,$G24*$G$73,0)+'(15) IOT Detailed Adjustments'!H25+'(15) IOT Detailed Adjustments'!H82","v":0},{"$f":"IF($G24>0,$G24*$H$73,0)+'(15) IOT Detailed Adjustments'!I25+'(15) IOT Detailed Adjustments'!I82","v":0},0,{"$f":"IF($H24>0,$H24*$J$73,0)+'(15) IOT Detailed Adjustments'!K25+'(15) IOT Detailed Adjustments'!K82","v":0},{"$f":"IF($H24>0,$H24*$K$73,0)+'(15) IOT Detailed Adjustments'!L25+'(15) IOT Detailed Adjustments'!L82","v":0},{"$f":"IF($H24>0,$H24*$L$73,0)+'(15) IOT Detailed Adjustments'!M25+'(15) IOT Detailed Adjustments'!M82","v":0},0,{"$f":"IF($I24>0,$I24*$N$73,0)+'(15) IOT Detailed Adjustments'!O25+'(15) IOT Detailed Adjustments'!O82","v":0},{"$f":"IF($I24>0,$I24*$O$73,0)+'(15) IOT Detailed Adjustments'!P25+'(15) IOT Detailed Adjustments'!P82","v":0},{"$f":"IF($I24>0,$I24*$P$73,0)+'(15) IOT Detailed Adjustments'!Q25+'(15) IOT Detailed Adjustments'!Q82","v":0},0,{"$f":"IF($J24>0,$J24*$R$73,0)+'(15) IOT Detailed Adjustments'!S25+'(15) IOT Detailed Adjustments'!S82","v":0},{"$f":"IF($J24>0,$J24*$S$73,0)+'(15) IOT Detailed Adjustments'!T25+'(15) IOT Detailed Adjustments'!T82","v":0},{"$f":"IF($J24>0,$J24*$T$73,0)+'(15) IOT Detailed Adjustments'!U25+'(15) IOT Detailed Adjustments'!U82","v":0},0,{"$f":"IF($K24>0,$K24*$V$73,0)+'(15) IOT Detailed Adjustments'!W25+'(15) IOT Detailed Adjustments'!W82","v":0},{"$f":"IF($K24>0,$K24*$W$73,0)+'(15) IOT Detailed Adjustments'!X25+'(15) IOT Detailed Adjustments'!X82","v":0},{"$f":"IF($K24>0,$K24*$X$73,0)+'(15) IOT Detailed Adjustments'!Y25+'(15) IOT Detailed Adjustments'!Y82","v":0},0,{"$f":"IF($L24>0,$L24*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA25+'(15) IOT Detailed Adjustments'!AA82","v":0},{"$f":"IF($L24>0,$L24*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB25+'(15) IOT Detailed Adjustments'!AB82","v":0},{"$f":"IF($L24>0,$L24*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC25+'(15) IOT Detailed Adjustments'!AC82","v":0},0,{"$f":"IF($M24>0,$M24*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE25+'(15) IOT Detailed Adjustments'!AE82","v":0},{"$f":"IF($M24>0,$M24*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF25+'(15) IOT Detailed Adjustments'!AF82","v":0},{"$f":"IF($M24>0,$M24*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG25+'(15) IOT Detailed Adjustments'!AG82","v":0},0,{"$f":"IF($N24>0,$N24*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI25+'(15) IOT Detailed Adjustments'!AI82","v":0},{"$f":"IF($N24>0,$N24*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ25+'(15) IOT Detailed Adjustments'!AJ82","v":0},{"$f":"IF($N24>0,$N24*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK25+'(15) IOT Detailed Adjustments'!AK82","v":0},0,{"$f":"IF($O24>0,$O24*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM25+'(15) IOT Detailed Adjustments'!AM82","v":0},{"$f":"IF($O24>0,$O24*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN25+'(15) IOT Detailed Adjustments'!AN82","v":0},{"$f":"IF($O24>0,$O24*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO25+'(15) IOT Detailed Adjustments'!AO82","v":0},0,{"$f":"IF($P24>0,$P24*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ25+'(15) IOT Detailed Adjustments'!AQ82","v":0},{"$f":"IF($P24>0,$P24*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR25+'(15) IOT Detailed Adjustments'!AR82","v":0},{"$f":"IF($P24>0,$P24*AR$73,0)+'(15) IOT Detailed Adjustments'!AS25+'(15) IOT Detailed Adjustments'!AS82","v":0},0,{"$f":"IF($P24>0,$P24*AT$73,0)+'(15) IOT Detailed Adjustments'!AU25+'(15) IOT Detailed Adjustments'!AU82","v":0},{"$f":"IF($P24>0,$P24*AU$73,0)+'(15) IOT Detailed Adjustments'!AV25+'(15) IOT Detailed Adjustments'!AV82","v":0},{"$f":"IF($P24>0,$P24*AV$73,0)+'(15) IOT Detailed Adjustments'!AW25+'(15) IOT Detailed Adjustments'!AW82","v":0},0,{"$f":"IF($P24>0,$P24*AX$73,0)+'(15) IOT Detailed Adjustments'!AY25+'(15) IOT Detailed Adjustments'!AY82","v":0},{"$f":"IF($P24>0,$P24*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ25+'(15) IOT Detailed Adjustments'!AZ82","v":0},{"$f":"IF($P24>0,$P24*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA25+'(15) IOT Detailed Adjustments'!BA82","v":0},0,{"$f":"IF($P24>0,$P24*BB$73,0)+'(15) IOT Detailed Adjustments'!BC25+'(15) IOT Detailed Adjustments'!BC82","v":0},{"$f":"IF($P24>0,$P24*BC$73,0)+'(15) IOT Detailed Adjustments'!BD25+'(15) IOT Detailed Adjustments'!BD82","v":0},{"$f":"IF($P24>0,$P24*BD$73,0)+'(15) IOT Detailed Adjustments'!BE25+'(15) IOT Detailed Adjustments'!BE82","v":0},0,{"$f":"IF($P24>0,$P24*BF$73,0)+'(15) IOT Detailed Adjustments'!BG25+'(15) IOT Detailed Adjustments'!BG82","v":0},{"$f":"IF($P24>0,$P24*BG$73,0)+'(15) IOT Detailed Adjustments'!BH25+'(15) IOT Detailed Adjustments'!BH82","v":0},{"$f":"IF($P24>0,$P24*BH$73,0)+'(15) IOT Detailed Adjustments'!BI25+'(15) IOT Detailed Adjustments'!BI82","v":0},0,{"$f":"IF($U24>0,$U24*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK25+'(15) IOT Detailed Adjustments'!BK82","v":0},{"$f":"IF($U24>0,$U24*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL25+'(15) IOT Detailed Adjustments'!BL82","v":0},{"$f":"IF($U24>0,$U24*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM25+'(15) IOT Detailed Adjustments'!BM82","v":0},0,{"$f":"IF($V24>0,$V24*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO25+'(15) IOT Detailed Adjustments'!BO82","v":0},{"$f":"IF($V24>0,$V24*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP25+'(15) IOT Detailed Adjustments'!BP82","v":0},{"$f":"IF($V24>0,$V24*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ25+'(15) IOT Detailed Adjustments'!BQ82","v":0},0,{"$f":"IF($W24>0,$W24*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS25+'(15) IOT Detailed Adjustments'!BS82","v":0},{"$f":"IF($W24>0,$W24*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT25+'(15) IOT Detailed Adjustments'!BT82","v":0},{"$f":"IF($W24>0,$W24*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU25+'(15) IOT Detailed Adjustments'!BU82","v":0},0,{"$f":"IF($X24>0,$X24*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW25+'(15) IOT Detailed Adjustments'!BW82","v":0},{"$f":"IF($X24>0,$X24*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX25+'(15) IOT Detailed Adjustments'!BX82","v":0},{"$f":"IF($X24>0,$X24*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY25+'(15) IOT Detailed Adjustments'!BY82","v":0},0,{"$f":"IF($Y24>0,$Y24*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA25+'(15) IOT Detailed Adjustments'!CA82","v":0},{"$f":"IF($Y24>0,$Y24*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB25+'(15) IOT Detailed Adjustments'!CB82","v":0},{"$f":"IF($Y24>0,$Y24*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC25+'(15) IOT Detailed Adjustments'!CC82","v":0},0,{"$f":"IF($Z24>0,$Z24*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE25+'(15) IOT Detailed Adjustments'!CE82","v":0},{"$f":"IF($Z24>0,$Z24*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF25+'(15) IOT Detailed Adjustments'!CF82","v":0},{"$f":"IF($Z24>0,$Z24*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG25+'(15) IOT Detailed Adjustments'!CG82","v":0},0,{"$f":"IF($AA24>0,$AA24*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI25+'(15) IOT Detailed Adjustments'!CI82","v":0},{"$f":"IF($AA24>0,$AA24*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ25+'(15) IOT Detailed Adjustments'!CJ82","v":0},{"$f":"IF($AA24>0,$AA24*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK25+'(15) IOT Detailed Adjustments'!CK82","v":0},0,{"$f":"IF($AB24>0,$AB24*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM25+'(15) IOT Detailed Adjustments'!CM82","v":0},{"$f":"IF($AB24>0,$AB24*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN25+'(15) IOT Detailed Adjustments'!CN82","v":0},{"$f":"IF($AB24>0,$AB24*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO25+'(15) IOT Detailed Adjustments'!CO82","v":0},0,{"$f":"IF($AC24>0,$AC24*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ25+'(15) IOT Detailed Adjustments'!CQ82","v":0},{"$f":"IF($AC24>0,$AC24*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR25+'(15) IOT Detailed Adjustments'!CR82","v":0},{"$f":"IF($AC24>0,$AC24*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS25+'(15) IOT Detailed Adjustments'!CS82","v":0},0,{"$f":"IF($AD24>0,$AD24*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU25+'(15) IOT Detailed Adjustments'!CU82","v":0},{"$f":"IF($AD24>0,$AD24*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV25+'(15) IOT Detailed Adjustments'!CV82","v":0},{"$f":"IF($AD24>0,$AD24*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW25+'(15) IOT Detailed Adjustments'!CW82","v":0},0,{"$f":"IF($AE24>0,$AE24*CX$73,0)+'(15) IOT Detailed Adjustments'!CY25+'(15) IOT Detailed Adjustments'!CY82","v":0},{"$f":"IF($AE24>0,$AE24*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ25+'(15) IOT Detailed Adjustments'!CZ82","v":0},{"$f":"IF($AE24>0,$AE24*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA25+'(15) IOT Detailed Adjustments'!DA82","v":0},0,{"$f":"IF($AF24>0,$AF24*DB$73,0)+'(15) IOT Detailed Adjustments'!DC25+'(15) IOT Detailed Adjustments'!DC82","v":0},{"$f":"IF($AF24>0,$AF24*DC$73,0)+'(15) IOT Detailed Adjustments'!DD25+'(15) IOT Detailed Adjustments'!DD82","v":0},{"$f":"IF($AF24>0,$AF24*DD$73,0)+'(15) IOT Detailed Adjustments'!DE25+'(15) IOT Detailed Adjustments'!DE82","v":0},0,{"$f":"IF($AG24>0,$AG24*DF$73,0)+'(15) IOT Detailed Adjustments'!DG25+'(15) IOT Detailed Adjustments'!DG82","v":0},{"$f":"IF($AG24>0,$AG24*DG$73,0)+'(15) IOT Detailed Adjustments'!DH25+'(15) IOT Detailed Adjustments'!DH82","v":0},{"$f":"IF($AG24>0,$AG24*DH$73,0)+'(15) IOT Detailed Adjustments'!DI25+'(15) IOT Detailed Adjustments'!DI82","v":0},0,{"$f":"IF($AH24>0,$AH24*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK25+'(15) IOT Detailed Adjustments'!DK82","v":0},{"$f":"IF($AH24>0,$AH24*DK$73,0)+'(15) IOT Detailed Adjustments'!DL25+'(15) IOT Detailed Adjustments'!DL82","v":0},{"$f":"IF($AH24>0,$AH24*DL$73,0)+'(15) IOT Detailed Adjustments'!DM25+'(15) IOT Detailed Adjustments'!DM82","v":0},0,{"$f":"IF($AI24>0,$AI24*DN$73,0)+'(15) IOT Detailed Adjustments'!DO25+'(15) IOT Detailed Adjustments'!DO82","v":0},{"$f":"IF($AI24>0,$AI24*DO$73,0)+'(15) IOT Detailed Adjustments'!DP25+'(15) IOT Detailed Adjustments'!DP82","v":0},{"$f":"IF($AI24>0,$AI24*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ25+'(15) IOT Detailed Adjustments'!DQ82","v":0},0]
["Small Tools and Instruments",{"$f":"IF($F25>0,$F25*$B$73,0)+'(15) IOT Detailed Adjustments'!C26+'(15) IOT Detailed Adjustments'!C83","v":0},{"$f":"IF($F25>0,$F25*$C$73,0)+'(15) IOT Detailed Adjustments'!D26+'(15) IOT Detailed Adjustments'!D83","v":0},{"$f":"IF($F25>0,$F25*$D$73,0)+'(15) IOT Detailed Adjustments'!E26+'(15) IOT Detailed Adjustments'!E83","v":0},0,{"$f":"IF($G25>0,$G25*$F$73,0)+'(15) IOT Detailed Adjustments'!G26+'(15) IOT Detailed Adjustments'!G83","v":0},{"$f":"IF($G25>0,$G25*$G$73,0)+'(15) IOT Detailed Adjustments'!H26+'(15) IOT Detailed Adjustments'!H83","v":0},{"$f":"IF($G25>0,$G25*$H$73,0)+'(15) IOT Detailed Adjustments'!I26+'(15) IOT Detailed Adjustments'!I83","v":0},0,{"$f":"IF($H25>0,$H25*$J$73,0)+'(15) IOT Detailed Adjustments'!K26+'(15) IOT Detailed Adjustments'!K83","v":0},{"$f":"IF($H25>0,$H25*$K$73,0)+'(15) IOT Detailed Adjustments'!L26+'(15) IOT Detailed Adjustments'!L83","v":0},{"$f":"IF($H25>0,$H25*$L$73,0)+'(15) IOT Detailed Adjustments'!M26+'(15) IOT Detailed Adjustments'!M83","v":0},0,{"$f":"IF($I25>0,$I25*$N$73,0)+'(15) IOT Detailed Adjustments'!O26+'(15) IOT Detailed Adjustments'!O83","v":0},{"$f":"IF($I25>0,$I25*$O$73,0)+'(15) IOT Detailed Adjustments'!P26+'(15) IOT Detailed Adjustments'!P83","v":0},{"$f":"IF($I25>0,$I25*$P$73,0)+'(15) IOT Detailed Adjustments'!Q26+'(15) IOT Detailed Adjustments'!Q83","v":0},0,{"$f":"IF($J25>0,$J25*$R$73,0)+'(15) IOT Detailed Adjustments'!S26+'(15) IOT Detailed Adjustments'!S83","v":0},{"$f":"IF($J25>0,$J25*$S$73,0)+'(15) IOT Detailed Adjustments'!T26+'(15) IOT Detailed Adjustments'!T83","v":0},{"$f":"IF($J25>0,$J25*$T$73,0)+'(15) IOT Detailed Adjustments'!U26+'(15) IOT Detailed Adjustments'!U83","v":0},0,{"$f":"IF($K25>0,$K25*$V$73,0)+'(15) IOT Detailed Adjustments'!W26+'(15) IOT Detailed Adjustments'!W83","v":0},{"$f":"IF($K25>0,$K25*$W$73,0)+'(15) IOT Detailed Adjustments'!X26+'(15) IOT Detailed Adjustments'!X83","v":0},{"$f":"IF($K25>0,$K25*$X$73,0)+'(15) IOT Detailed Adjustments'!Y26+'(15) IOT Detailed Adjustments'!Y83","v":0},0,{"$f":"IF($L25>0,$L25*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA26+'(15) IOT Detailed Adjustments'!AA83","v":0},{"$f":"IF($L25>0,$L25*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB26+'(15) IOT Detailed Adjustments'!AB83","v":0},{"$f":"IF($L25>0,$L25*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC26+'(15) IOT Detailed Adjustments'!AC83","v":0},0,{"$f":"IF($M25>0,$M25*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE26+'(15) IOT Detailed Adjustments'!AE83","v":0},{"$f":"IF($M25>0,$M25*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF26+'(15) IOT Detailed Adjustments'!AF83","v":0},{"$f":"IF($M25>0,$M25*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG26+'(15) IOT Detailed Adjustments'!AG83","v":0},0,{"$f":"IF($N25>0,$N25*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI26+'(15) IOT Detailed Adjustments'!AI83","v":0},{"$f":"IF($N25>0,$N25*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ26+'(15) IOT Detailed Adjustments'!AJ83","v":0},{"$f":"IF($N25>0,$N25*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK26+'(15) IOT Detailed Adjustments'!AK83","v":0},0,{"$f":"IF($O25>0,$O25*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM26+'(15) IOT Detailed Adjustments'!AM83","v":0},{"$f":"IF($O25>0,$O25*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN26+'(15) IOT Detailed Adjustments'!AN83","v":0},{"$f":"IF($O25>0,$O25*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO26+'(15) IOT Detailed Adjustments'!AO83","v":0},0,{"$f":"IF($P25>0,$P25*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ26+'(15) IOT Detailed Adjustments'!AQ83","v":0},{"$f":"IF($P25>0,$P25*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR26+'(15) IOT Detailed Adjustments'!AR83","v":0},{"$f":"IF($P25>0,$P25*AR$73,0)+'(15) IOT Detailed Adjustments'!AS26+'(15) IOT Detailed Adjustments'!AS83","v":0},0,{"$f":"IF($P25>0,$P25*AT$73,0)+'(15) IOT Detailed Adjustments'!AU26+'(15) IOT Detailed Adjustments'!AU83","v":0},{"$f":"IF($P25>0,$P25*AU$73,0)+'(15) IOT Detailed Adjustments'!AV26+'(15) IOT Detailed Adjustments'!AV83","v":0},{"$f":"IF($P25>0,$P25*AV$73,0)+'(15) IOT Detailed Adjustments'!AW26+'(15) IOT Detailed Adjustments'!AW83","v":0},0,{"$f":"IF($P25>0,$P25*AX$73,0)+'(15) IOT Detailed Adjustments'!AY26+'(15) IOT Detailed Adjustments'!AY83","v":0},{"$f":"IF($P25>0,$P25*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ26+'(15) IOT Detailed Adjustments'!AZ83","v":0},{"$f":"IF($P25>0,$P25*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA26+'(15) IOT Detailed Adjustments'!BA83","v":0},0,{"$f":"IF($P25>0,$P25*BB$73,0)+'(15) IOT Detailed Adjustments'!BC26+'(15) IOT Detailed Adjustments'!BC83","v":0},{"$f":"IF($P25>0,$P25*BC$73,0)+'(15) IOT Detailed Adjustments'!BD26+'(15) IOT Detailed Adjustments'!BD83","v":0},{"$f":"IF($P25>0,$P25*BD$73,0)+'(15) IOT Detailed Adjustments'!BE26+'(15) IOT Detailed Adjustments'!BE83","v":0},0,{"$f":"IF($P25>0,$P25*BF$73,0)+'(15) IOT Detailed Adjustments'!BG26+'(15) IOT Detailed Adjustments'!BG83","v":0},{"$f":"IF($P25>0,$P25*BG$73,0)+'(15) IOT Detailed Adjustments'!BH26+'(15) IOT Detailed Adjustments'!BH83","v":0},{"$f":"IF($P25>0,$P25*BH$73,0)+'(15) IOT Detailed Adjustments'!BI26+'(15) IOT Detailed Adjustments'!BI83","v":0},0,{"$f":"IF($U25>0,$U25*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK26+'(15) IOT Detailed Adjustments'!BK83","v":0},{"$f":"IF($U25>0,$U25*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL26+'(15) IOT Detailed Adjustments'!BL83","v":0},{"$f":"IF($U25>0,$U25*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM26+'(15) IOT Detailed Adjustments'!BM83","v":0},0,{"$f":"IF($V25>0,$V25*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO26+'(15) IOT Detailed Adjustments'!BO83","v":0},{"$f":"IF($V25>0,$V25*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP26+'(15) IOT Detailed Adjustments'!BP83","v":0},{"$f":"IF($V25>0,$V25*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ26+'(15) IOT Detailed Adjustments'!BQ83","v":0},0,{"$f":"IF($W25>0,$W25*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS26+'(15) IOT Detailed Adjustments'!BS83","v":0},{"$f":"IF($W25>0,$W25*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT26+'(15) IOT Detailed Adjustments'!BT83","v":0},{"$f":"IF($W25>0,$W25*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU26+'(15) IOT Detailed Adjustments'!BU83","v":0},0,{"$f":"IF($X25>0,$X25*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW26+'(15) IOT Detailed Adjustments'!BW83","v":0},{"$f":"IF($X25>0,$X25*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX26+'(15) IOT Detailed Adjustments'!BX83","v":0},{"$f":"IF($X25>0,$X25*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY26+'(15) IOT Detailed Adjustments'!BY83","v":0},0,{"$f":"IF($Y25>0,$Y25*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA26+'(15) IOT Detailed Adjustments'!CA83","v":0},{"$f":"IF($Y25>0,$Y25*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB26+'(15) IOT Detailed Adjustments'!CB83","v":0},{"$f":"IF($Y25>0,$Y25*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC26+'(15) IOT Detailed Adjustments'!CC83","v":0},0,{"$f":"IF($Z25>0,$Z25*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE26+'(15) IOT Detailed Adjustments'!CE83","v":0},{"$f":"IF($Z25>0,$Z25*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF26+'(15) IOT Detailed Adjustments'!CF83","v":0},{"$f":"IF($Z25>0,$Z25*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG26+'(15) IOT Detailed Adjustments'!CG83","v":0},0,{"$f":"IF($AA25>0,$AA25*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI26+'(15) IOT Detailed Adjustments'!CI83","v":0},{"$f":"IF($AA25>0,$AA25*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ26+'(15) IOT Detailed Adjustments'!CJ83","v":0},{"$f":"IF($AA25>0,$AA25*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK26+'(15) IOT Detailed Adjustments'!CK83","v":0},0,{"$f":"IF($AB25>0,$AB25*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM26+'(15) IOT Detailed Adjustments'!CM83","v":0},{"$f":"IF($AB25>0,$AB25*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN26+'(15) IOT Detailed Adjustments'!CN83","v":0},{"$f":"IF($AB25>0,$AB25*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO26+'(15) IOT Detailed Adjustments'!CO83","v":0},0,{"$f":"IF($AC25>0,$AC25*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ26+'(15) IOT Detailed Adjustments'!CQ83","v":0},{"$f":"IF($AC25>0,$AC25*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR26+'(15) IOT Detailed Adjustments'!CR83","v":0},{"$f":"IF($AC25>0,$AC25*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS26+'(15) IOT Detailed Adjustments'!CS83","v":0},0,{"$f":"IF($AD25>0,$AD25*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU26+'(15) IOT Detailed Adjustments'!CU83","v":0},{"$f":"IF($AD25>0,$AD25*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV26+'(15) IOT Detailed Adjustments'!CV83","v":0},{"$f":"IF($AD25>0,$AD25*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW26+'(15) IOT Detailed Adjustments'!CW83","v":0},0,{"$f":"IF($AE25>0,$AE25*CX$73,0)+'(15) IOT Detailed Adjustments'!CY26+'(15) IOT Detailed Adjustments'!CY83","v":0},{"$f":"IF($AE25>0,$AE25*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ26+'(15) IOT Detailed Adjustments'!CZ83","v":0},{"$f":"IF($AE25>0,$AE25*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA26+'(15) IOT Detailed Adjustments'!DA83","v":0},0,{"$f":"IF($AF25>0,$AF25*DB$73,0)+'(15) IOT Detailed Adjustments'!DC26+'(15) IOT Detailed Adjustments'!DC83","v":0},{"$f":"IF($AF25>0,$AF25*DC$73,0)+'(15) IOT Detailed Adjustments'!DD26+'(15) IOT Detailed Adjustments'!DD83","v":0},{"$f":"IF($AF25>0,$AF25*DD$73,0)+'(15) IOT Detailed Adjustments'!DE26+'(15) IOT Detailed Adjustments'!DE83","v":0},0,{"$f":"IF($AG25>0,$AG25*DF$73,0)+'(15) IOT Detailed Adjustments'!DG26+'(15) IOT Detailed Adjustments'!DG83","v":0},{"$f":"IF($AG25>0,$AG25*DG$73,0)+'(15) IOT Detailed Adjustments'!DH26+'(15) IOT Detailed Adjustments'!DH83","v":0},{"$f":"IF($AG25>0,$AG25*DH$73,0)+'(15) IOT Detailed Adjustments'!DI26+'(15) IOT Detailed Adjustments'!DI83","v":0},0,{"$f":"IF($AH25>0,$AH25*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK26+'(15) IOT Detailed Adjustments'!DK83","v":0},{"$f":"IF($AH25>0,$AH25*DK$73,0)+'(15) IOT Detailed Adjustments'!DL26+'(15) IOT Detailed Adjustments'!DL83","v":0},{"$f":"IF($AH25>0,$AH25*DL$73,0)+'(15) IOT Detailed Adjustments'!DM26+'(15) IOT Detailed Adjustments'!DM83","v":0},0,{"$f":"IF($AI25>0,$AI25*DN$73,0)+'(15) IOT Detailed Adjustments'!DO26+'(15) IOT Detailed Adjustments'!DO83","v":0},{"$f":"IF($AI25>0,$AI25*DO$73,0)+'(15) IOT Detailed Adjustments'!DP26+'(15) IOT Detailed Adjustments'!DP83","v":0},{"$f":"IF($AI25>0,$AI25*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ26+'(15) IOT Detailed Adjustments'!DQ83","v":0},0]
["Training",{"$f":"IF($F26>0,$F26*$B$73,0)+'(15) IOT Detailed Adjustments'!C27+'(15) IOT Detailed Adjustments'!C84","v":0},{"$f":"IF($F26>0,$F26*$C$73,0)+'(15) IOT Detailed Adjustments'!D27+'(15) IOT Detailed Adjustments'!D84","v":0},{"$f":"IF($F26>0,$F26*$D$73,0)+'(15) IOT Detailed Adjustments'!E27+'(15) IOT Detailed Adjustments'!E84","v":0},0,{"$f":"IF($G26>0,$G26*$F$73,0)+'(15) IOT Detailed Adjustments'!G27+'(15) IOT Detailed Adjustments'!G84","v":0},{"$f":"IF($G26>0,$G26*$G$73,0)+'(15) IOT Detailed Adjustments'!H27+'(15) IOT Detailed Adjustments'!H84","v":0},{"$f":"IF($G26>0,$G26*$H$73,0)+'(15) IOT Detailed Adjustments'!I27+'(15) IOT Detailed Adjustments'!I84","v":0},0,{"$f":"IF($H26>0,$H26*$J$73,0)+'(15) IOT Detailed Adjustments'!K27+'(15) IOT Detailed Adjustments'!K84","v":0},{"$f":"IF($H26>0,$H26*$K$73,0)+'(15) IOT Detailed Adjustments'!L27+'(15) IOT Detailed Adjustments'!L84","v":0},{"$f":"IF($H26>0,$H26*$L$73,0)+'(15) IOT Detailed Adjustments'!M27+'(15) IOT Detailed Adjustments'!M84","v":0},0,{"$f":"IF($I26>0,$I26*$N$73,0)+'(15) IOT Detailed Adjustments'!O27+'(15) IOT Detailed Adjustments'!O84","v":0},{"$f":"IF($I26>0,$I26*$O$73,0)+'(15) IOT Detailed Adjustments'!P27+'(15) IOT Detailed Adjustments'!P84","v":0},{"$f":"IF($I26>0,$I26*$P$73,0)+'(15) IOT Detailed Adjustments'!Q27+'(15) IOT Detailed Adjustments'!Q84","v":0},0,{"$f":"IF($J26>0,$J26*$R$73,0)+'(15) IOT Detailed Adjustments'!S27+'(15) IOT Detailed Adjustments'!S84","v":0},{"$f":"IF($J26>0,$J26*$S$73,0)+'(15) IOT Detailed Adjustments'!T27+'(15) IOT Detailed Adjustments'!T84","v":0},{"$f":"IF($J26>0,$J26*$T$73,0)+'(15) IOT Detailed Adjustments'!U27+'(15) IOT Detailed Adjustments'!U84","v":0},0,{"$f":"IF($K26>0,$K26*$V$73,0)+'(15) IOT Detailed Adjustments'!W27+'(15) IOT Detailed Adjustments'!W84","v":0},{"$f":"IF($K26>0,$K26*$W$73,0)+'(15) IOT Detailed Adjustments'!X27+'(15) IOT Detailed Adjustments'!X84","v":0},{"$f":"IF($K26>0,$K26*$X$73,0)+'(15) IOT Detailed Adjustments'!Y27+'(15) IOT Detailed Adjustments'!Y84","v":0},0,{"$f":"IF($L26>0,$L26*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA27+'(15) IOT Detailed Adjustments'!AA84","v":0},{"$f":"IF($L26>0,$L26*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB27+'(15) IOT Detailed Adjustments'!AB84","v":0},{"$f":"IF($L26>0,$L26*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC27+'(15) IOT Detailed Adjustments'!AC84","v":0},0,{"$f":"IF($M26>0,$M26*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE27+'(15) IOT Detailed Adjustments'!AE84","v":0},{"$f":"IF($M26>0,$M26*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF27+'(15) IOT Detailed Adjustments'!AF84","v":0},{"$f":"IF($M26>0,$M26*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG27+'(15) IOT Detailed Adjustments'!AG84","v":0},0,{"$f":"IF($N26>0,$N26*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI27+'(15) IOT Detailed Adjustments'!AI84","v":0},{"$f":"IF($N26>0,$N26*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ27+'(15) IOT Detailed Adjustments'!AJ84","v":0},{"$f":"IF($N26>0,$N26*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK27+'(15) IOT Detailed Adjustments'!AK84","v":0},0,{"$f":"IF($O26>0,$O26*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM27+'(15) IOT Detailed Adjustments'!AM84","v":0},{"$f":"IF($O26>0,$O26*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN27+'(15) IOT Detailed Adjustments'!AN84","v":0},{"$f":"IF($O26>0,$O26*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO27+'(15) IOT Detailed Adjustments'!AO84","v":0},0,{"$f":"IF($P26>0,$P26*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ27+'(15) IOT Detailed Adjustments'!AQ84","v":0},{"$f":"IF($P26>0,$P26*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR27+'(15) IOT Detailed Adjustments'!AR84","v":0},{"$f":"IF($P26>0,$P26*AR$73,0)+'(15) IOT Detailed Adjustments'!AS27+'(15) IOT Detailed Adjustments'!AS84","v":0},0,{"$f":"IF($P26>0,$P26*AT$73,0)+'(15) IOT Detailed Adjustments'!AU27+'(15) IOT Detailed Adjustments'!AU84","v":0},{"$f":"IF($P26>0,$P26*AU$73,0)+'(15) IOT Detailed Adjustments'!AV27+'(15) IOT Detailed Adjustments'!AV84","v":0},{"$f":"IF($P26>0,$P26*AV$73,0)+'(15) IOT Detailed Adjustments'!AW27+'(15) IOT Detailed Adjustments'!AW84","v":0},0,{"$f":"IF($P26>0,$P26*AX$73,0)+'(15) IOT Detailed Adjustments'!AY27+'(15) IOT Detailed Adjustments'!AY84","v":0},{"$f":"IF($P26>0,$P26*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ27+'(15) IOT Detailed Adjustments'!AZ84","v":0},{"$f":"IF($P26>0,$P26*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA27+'(15) IOT Detailed Adjustments'!BA84","v":0},0,{"$f":"IF($P26>0,$P26*BB$73,0)+'(15) IOT Detailed Adjustments'!BC27+'(15) IOT Detailed Adjustments'!BC84","v":0},{"$f":"IF($P26>0,$P26*BC$73,0)+'(15) IOT Detailed Adjustments'!BD27+'(15) IOT Detailed Adjustments'!BD84","v":0},{"$f":"IF($P26>0,$P26*BD$73,0)+'(15) IOT Detailed Adjustments'!BE27+'(15) IOT Detailed Adjustments'!BE84","v":0},0,{"$f":"IF($P26>0,$P26*BF$73,0)+'(15) IOT Detailed Adjustments'!BG27+'(15) IOT Detailed Adjustments'!BG84","v":0},{"$f":"IF($P26>0,$P26*BG$73,0)+'(15) IOT Detailed Adjustments'!BH27+'(15) IOT Detailed Adjustments'!BH84","v":0},{"$f":"IF($P26>0,$P26*BH$73,0)+'(15) IOT Detailed Adjustments'!BI27+'(15) IOT Detailed Adjustments'!BI84","v":0},0,{"$f":"IF($U26>0,$U26*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK27+'(15) IOT Detailed Adjustments'!BK84","v":0},{"$f":"IF($U26>0,$U26*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL27+'(15) IOT Detailed Adjustments'!BL84","v":0},{"$f":"IF($U26>0,$U26*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM27+'(15) IOT Detailed Adjustments'!BM84","v":0},0,{"$f":"IF($V26>0,$V26*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO27+'(15) IOT Detailed Adjustments'!BO84","v":0},{"$f":"IF($V26>0,$V26*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP27+'(15) IOT Detailed Adjustments'!BP84","v":0},{"$f":"IF($V26>0,$V26*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ27+'(15) IOT Detailed Adjustments'!BQ84","v":0},0,{"$f":"IF($W26>0,$W26*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS27+'(15) IOT Detailed Adjustments'!BS84","v":0},{"$f":"IF($W26>0,$W26*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT27+'(15) IOT Detailed Adjustments'!BT84","v":0},{"$f":"IF($W26>0,$W26*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU27+'(15) IOT Detailed Adjustments'!BU84","v":0},0,{"$f":"IF($X26>0,$X26*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW27+'(15) IOT Detailed Adjustments'!BW84","v":0},{"$f":"IF($X26>0,$X26*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX27+'(15) IOT Detailed Adjustments'!BX84","v":0},{"$f":"IF($X26>0,$X26*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY27+'(15) IOT Detailed Adjustments'!BY84","v":0},0,{"$f":"IF($Y26>0,$Y26*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA27+'(15) IOT Detailed Adjustments'!CA84","v":0},{"$f":"IF($Y26>0,$Y26*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB27+'(15) IOT Detailed Adjustments'!CB84","v":0},{"$f":"IF($Y26>0,$Y26*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC27+'(15) IOT Detailed Adjustments'!CC84","v":0},0,{"$f":"IF($Z26>0,$Z26*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE27+'(15) IOT Detailed Adjustments'!CE84","v":0},{"$f":"IF($Z26>0,$Z26*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF27+'(15) IOT Detailed Adjustments'!CF84","v":0},{"$f":"IF($Z26>0,$Z26*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG27+'(15) IOT Detailed Adjustments'!CG84","v":0},0,{"$f":"IF($AA26>0,$AA26*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI27+'(15) IOT Detailed Adjustments'!CI84","v":0},{"$f":"IF($AA26>0,$AA26*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ27+'(15) IOT Detailed Adjustments'!CJ84","v":0},{"$f":"IF($AA26>0,$AA26*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK27+'(15) IOT Detailed Adjustments'!CK84","v":0},0,{"$f":"IF($AB26>0,$AB26*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM27+'(15) IOT Detailed Adjustments'!CM84","v":0},{"$f":"IF($AB26>0,$AB26*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN27+'(15) IOT Detailed Adjustments'!CN84","v":0},{"$f":"IF($AB26>0,$AB26*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO27+'(15) IOT Detailed Adjustments'!CO84","v":0},0,{"$f":"IF($AC26>0,$AC26*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ27+'(15) IOT Detailed Adjustments'!CQ84","v":0},{"$f":"IF($AC26>0,$AC26*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR27+'(15) IOT Detailed Adjustments'!CR84","v":0},{"$f":"IF($AC26>0,$AC26*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS27+'(15) IOT Detailed Adjustments'!CS84","v":0},0,{"$f":"IF($AD26>0,$AD26*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU27+'(15) IOT Detailed Adjustments'!CU84","v":0},{"$f":"IF($AD26>0,$AD26*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV27+'(15) IOT Detailed Adjustments'!CV84","v":0},{"$f":"IF($AD26>0,$AD26*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW27+'(15) IOT Detailed Adjustments'!CW84","v":0},0,{"$f":"IF($AE26>0,$AE26*CX$73,0)+'(15) IOT Detailed Adjustments'!CY27+'(15) IOT Detailed Adjustments'!CY84","v":0},{"$f":"IF($AE26>0,$AE26*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ27+'(15) IOT Detailed Adjustments'!CZ84","v":0},{"$f":"IF($AE26>0,$AE26*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA27+'(15) IOT Detailed Adjustments'!DA84","v":0},0,{"$f":"IF($AF26>0,$AF26*DB$73,0)+'(15) IOT Detailed Adjustments'!DC27+'(15) IOT Detailed Adjustments'!DC84","v":0},{"$f":"IF($AF26>0,$AF26*DC$73,0)+'(15) IOT Detailed Adjustments'!DD27+'(15) IOT Detailed Adjustments'!DD84","v":0},{"$f":"IF($AF26>0,$AF26*DD$73,0)+'(15) IOT Detailed Adjustments'!DE27+'(15) IOT Detailed Adjustments'!DE84","v":0},0,{"$f":"IF($AG26>0,$AG26*DF$73,0)+'(15) IOT Detailed Adjustments'!DG27+'(15) IOT Detailed Adjustments'!DG84","v":0},{"$f":"IF($AG26>0,$AG26*DG$73,0)+'(15) IOT Detailed Adjustments'!DH27+'(15) IOT Detailed Adjustments'!DH84","v":0},{"$f":"IF($AG26>0,$AG26*DH$73,0)+'(15) IOT Detailed Adjustments'!DI27+'(15) IOT Detailed Adjustments'!DI84","v":0},0,{"$f":"IF($AH26>0,$AH26*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK27+'(15) IOT Detailed Adjustments'!DK84","v":0},{"$f":"IF($AH26>0,$AH26*DK$73,0)+'(15) IOT Detailed Adjustments'!DL27+'(15) IOT Detailed Adjustments'!DL84","v":0},{"$f":"IF($AH26>0,$AH26*DL$73,0)+'(15) IOT Detailed Adjustments'!DM27+'(15) IOT Detailed Adjustments'!DM84","v":0},0,{"$f":"IF($AI26>0,$AI26*DN$73,0)+'(15) IOT Detailed Adjustments'!DO27+'(15) IOT Detailed Adjustments'!DO84","v":0},{"$f":"IF($AI26>0,$AI26*DO$73,0)+'(15) IOT Detailed Adjustments'!DP27+'(15) IOT Detailed Adjustments'!DP84","v":0},{"$f":"IF($AI26>0,$AI26*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ27+'(15) IOT Detailed Adjustments'!DQ84","v":0},0]
["Miscellaneous Supplies",{"$f":"IF($F27>0,$F27*$B$73,0)+'(15) IOT Detailed Adjustments'!C28+'(15) IOT Detailed Adjustments'!C85","v":0},{"$f":"IF($F27>0,$F27*$C$73,0)+'(15) IOT Detailed Adjustments'!D28+'(15) IOT Detailed Adjustments'!D85","v":0},{"$f":"IF($F27>0,$F27*$D$73,0)+'(15) IOT Detailed Adjustments'!E28+'(15) IOT Detailed Adjustments'!E85","v":0},0,{"$f":"IF($G27>0,$G27*$F$73,0)+'(15) IOT Detailed Adjustments'!G28+'(15) IOT Detailed Adjustments'!G85","v":0},{"$f":"IF($G27>0,$G27*$G$73,0)+'(15) IOT Detailed Adjustments'!H28+'(15) IOT Detailed Adjustments'!H85","v":0},{"$f":"IF($G27>0,$G27*$H$73,0)+'(15) IOT Detailed Adjustments'!I28+'(15) IOT Detailed Adjustments'!I85","v":0},0,{"$f":"IF($H27>0,$H27*$J$73,0)+'(15) IOT Detailed Adjustments'!K28+'(15) IOT Detailed Adjustments'!K85","v":0},{"$f":"IF($H27>0,$H27*$K$73,0)+'(15) IOT Detailed Adjustments'!L28+'(15) IOT Detailed Adjustments'!L85","v":0},{"$f":"IF($H27>0,$H27*$L$73,0)+'(15) IOT Detailed Adjustments'!M28+'(15) IOT Detailed Adjustments'!M85","v":0},0,{"$f":"IF($I27>0,$I27*$N$73,0)+'(15) IOT Detailed Adjustments'!O28+'(15) IOT Detailed Adjustments'!O85","v":0},{"$f":"IF($I27>0,$I27*$O$73,0)+'(15) IOT Detailed Adjustments'!P28+'(15) IOT Detailed Adjustments'!P85","v":0},{"$f":"IF($I27>0,$I27*$P$73,0)+'(15) IOT Detailed Adjustments'!Q28+'(15) IOT Detailed Adjustments'!Q85","v":0},0,{"$f":"IF($J27>0,$J27*$R$73,0)+'(15) IOT Detailed Adjustments'!S28+'(15) IOT Detailed Adjustments'!S85","v":0},{"$f":"IF($J27>0,$J27*$S$73,0)+'(15) IOT Detailed Adjustments'!T28+'(15) IOT Detailed Adjustments'!T85","v":0},{"$f":"IF($J27>0,$J27*$T$73,0)+'(15) IOT Detailed Adjustments'!U28+'(15) IOT Detailed Adjustments'!U85","v":0},0,{"$f":"IF($K27>0,$K27*$V$73,0)+'(15) IOT Detailed Adjustments'!W28+'(15) IOT Detailed Adjustments'!W85","v":0},{"$f":"IF($K27>0,$K27*$W$73,0)+'(15) IOT Detailed Adjustments'!X28+'(15) IOT Detailed Adjustments'!X85","v":0},{"$f":"IF($K27>0,$K27*$X$73,0)+'(15) IOT Detailed Adjustments'!Y28+'(15) IOT Detailed Adjustments'!Y85","v":0},0,{"$f":"IF($L27>0,$L27*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA28+'(15) IOT Detailed Adjustments'!AA85","v":0},{"$f":"IF($L27>0,$L27*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB28+'(15) IOT Detailed Adjustments'!AB85","v":0},{"$f":"IF($L27>0,$L27*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC28+'(15) IOT Detailed Adjustments'!AC85","v":0},0,{"$f":"IF($M27>0,$M27*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE28+'(15) IOT Detailed Adjustments'!AE85","v":0},{"$f":"IF($M27>0,$M27*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF28+'(15) IOT Detailed Adjustments'!AF85","v":0},{"$f":"IF($M27>0,$M27*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG28+'(15) IOT Detailed Adjustments'!AG85","v":0},0,{"$f":"IF($N27>0,$N27*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI28+'(15) IOT Detailed Adjustments'!AI85","v":0},{"$f":"IF($N27>0,$N27*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ28+'(15) IOT Detailed Adjustments'!AJ85","v":0},{"$f":"IF($N27>0,$N27*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK28+'(15) IOT Detailed Adjustments'!AK85","v":0},0,{"$f":"IF($O27>0,$O27*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM28+'(15) IOT Detailed Adjustments'!AM85","v":0},{"$f":"IF($O27>0,$O27*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN28+'(15) IOT Detailed Adjustments'!AN85","v":0},{"$f":"IF($O27>0,$O27*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO28+'(15) IOT Detailed Adjustments'!AO85","v":0},0,{"$f":"IF($P27>0,$P27*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ28+'(15) IOT Detailed Adjustments'!AQ85","v":0},{"$f":"IF($P27>0,$P27*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR28+'(15) IOT Detailed Adjustments'!AR85","v":0},{"$f":"IF($P27>0,$P27*AR$73,0)+'(15) IOT Detailed Adjustments'!AS28+'(15) IOT Detailed Adjustments'!AS85","v":0},0,{"$f":"IF($P27>0,$P27*AT$73,0)+'(15) IOT Detailed Adjustments'!AU28+'(15) IOT Detailed Adjustments'!AU85","v":0},{"$f":"IF($P27>0,$P27*AU$73,0)+'(15) IOT Detailed Adjustments'!AV28+'(15) IOT Detailed Adjustments'!AV85","v":0},{"$f":"IF($P27>0,$P27*AV$73,0)+'(15) IOT Detailed Adjustments'!AW28+'(15) IOT Detailed Adjustments'!AW85","v":0},0,{"$f":"IF($P27>0,$P27*AX$73,0)+'(15) IOT Detailed Adjustments'!AY28+'(15) IOT Detailed Adjustments'!AY85","v":0},{"$f":"IF($P27>0,$P27*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ28+'(15) IOT Detailed Adjustments'!AZ85","v":0},{"$f":"IF($P27>0,$P27*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA28+'(15) IOT Detailed Adjustments'!BA85","v":0},0,{"$f":"IF($P27>0,$P27*BB$73,0)+'(15) IOT Detailed Adjustments'!BC28+'(15) IOT Detailed Adjustments'!BC85","v":0},{"$f":"IF($P27>0,$P27*BC$73,0)+'(15) IOT Detailed Adjustments'!BD28+'(15) IOT Detailed Adjustments'!BD85","v":0},{"$f":"IF($P27>0,$P27*BD$73,0)+'(15) IOT Detailed Adjustments'!BE28+'(15) IOT Detailed Adjustments'!BE85","v":0},0,{"$f":"IF($P27>0,$P27*BF$73,0)+'(15) IOT Detailed Adjustments'!BG28+'(15) IOT Detailed Adjustments'!BG85","v":0},{"$f":"IF($P27>0,$P27*BG$73,0)+'(15) IOT Detailed Adjustments'!BH28+'(15) IOT Detailed Adjustments'!BH85","v":0},{"$f":"IF($P27>0,$P27*BH$73,0)+'(15) IOT Detailed Adjustments'!BI28+'(15) IOT Detailed Adjustments'!BI85","v":0},0,{"$f":"IF($U27>0,$U27*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK28+'(15) IOT Detailed Adjustments'!BK85","v":0},{"$f":"IF($U27>0,$U27*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL28+'(15) IOT Detailed Adjustments'!BL85","v":0},{"$f":"IF($U27>0,$U27*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM28+'(15) IOT Detailed Adjustments'!BM85","v":0},0,{"$f":"IF($V27>0,$V27*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO28+'(15) IOT Detailed Adjustments'!BO85","v":0},{"$f":"IF($V27>0,$V27*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP28+'(15) IOT Detailed Adjustments'!BP85","v":0},{"$f":"IF($V27>0,$V27*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ28+'(15) IOT Detailed Adjustments'!BQ85","v":0},0,{"$f":"IF($W27>0,$W27*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS28+'(15) IOT Detailed Adjustments'!BS85","v":0},{"$f":"IF($W27>0,$W27*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT28+'(15) IOT Detailed Adjustments'!BT85","v":0},{"$f":"IF($W27>0,$W27*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU28+'(15) IOT Detailed Adjustments'!BU85","v":0},0,{"$f":"IF($X27>0,$X27*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW28+'(15) IOT Detailed Adjustments'!BW85","v":0},{"$f":"IF($X27>0,$X27*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX28+'(15) IOT Detailed Adjustments'!BX85","v":0},{"$f":"IF($X27>0,$X27*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY28+'(15) IOT Detailed Adjustments'!BY85","v":0},0,{"$f":"IF($Y27>0,$Y27*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA28+'(15) IOT Detailed Adjustments'!CA85","v":0},{"$f":"IF($Y27>0,$Y27*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB28+'(15) IOT Detailed Adjustments'!CB85","v":0},{"$f":"IF($Y27>0,$Y27*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC28+'(15) IOT Detailed Adjustments'!CC85","v":0},0,{"$f":"IF($Z27>0,$Z27*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE28+'(15) IOT Detailed Adjustments'!CE85","v":0},{"$f":"IF($Z27>0,$Z27*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF28+'(15) IOT Detailed Adjustments'!CF85","v":0},{"$f":"IF($Z27>0,$Z27*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG28+'(15) IOT Detailed Adjustments'!CG85","v":0},0,{"$f":"IF($AA27>0,$AA27*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI28+'(15) IOT Detailed Adjustments'!CI85","v":0},{"$f":"IF($AA27>0,$AA27*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ28+'(15) IOT Detailed Adjustments'!CJ85","v":0},{"$f":"IF($AA27>0,$AA27*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK28+'(15) IOT Detailed Adjustments'!CK85","v":0},0,{"$f":"IF($AB27>0,$AB27*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM28+'(15) IOT Detailed Adjustments'!CM85","v":0},{"$f":"IF($AB27>0,$AB27*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN28+'(15) IOT Detailed Adjustments'!CN85","v":0},{"$f":"IF($AB27>0,$AB27*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO28+'(15) IOT Detailed Adjustments'!CO85","v":0},0,{"$f":"IF($AC27>0,$AC27*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ28+'(15) IOT Detailed Adjustments'!CQ85","v":0},{"$f":"IF($AC27>0,$AC27*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR28+'(15) IOT Detailed Adjustments'!CR85","v":0},{"$f":"IF($AC27>0,$AC27*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS28+'(15) IOT Detailed Adjustments'!CS85","v":0},0,{"$f":"IF($AD27>0,$AD27*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU28+'(15) IOT Detailed Adjustments'!CU85","v":0},{"$f":"IF($AD27>0,$AD27*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV28+'(15) IOT Detailed Adjustments'!CV85","v":0},{"$f":"IF($AD27>0,$AD27*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW28+'(15) IOT Detailed Adjustments'!CW85","v":0},0,{"$f":"IF($AE27>0,$AE27*CX$73,0)+'(15) IOT Detailed Adjustments'!CY28+'(15) IOT Detailed Adjustments'!CY85","v":0},{"$f":"IF($AE27>0,$AE27*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ28+'(15) IOT Detailed Adjustments'!CZ85","v":0},{"$f":"IF($AE27>0,$AE27*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA28+'(15) IOT Detailed Adjustments'!DA85","v":0},0,{"$f":"IF($AF27>0,$AF27*DB$73,0)+'(15) IOT Detailed Adjustments'!DC28+'(15) IOT Detailed Adjustments'!DC85","v":0},{"$f":"IF($AF27>0,$AF27*DC$73,0)+'(15) IOT Detailed Adjustments'!DD28+'(15) IOT Detailed Adjustments'!DD85","v":0},{"$f":"IF($AF27>0,$AF27*DD$73,0)+'(15) IOT Detailed Adjustments'!DE28+'(15) IOT Detailed Adjustments'!DE85","v":0},0,{"$f":"IF($AG27>0,$AG27*DF$73,0)+'(15) IOT Detailed Adjustments'!DG28+'(15) IOT Detailed Adjustments'!DG85","v":0},{"$f":"IF($AG27>0,$AG27*DG$73,0)+'(15) IOT Detailed Adjustments'!DH28+'(15) IOT Detailed Adjustments'!DH85","v":0},{"$f":"IF($AG27>0,$AG27*DH$73,0)+'(15) IOT Detailed Adjustments'!DI28+'(15) IOT Detailed Adjustments'!DI85","v":0},0,{"$f":"IF($AH27>0,$AH27*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK28+'(15) IOT Detailed Adjustments'!DK85","v":0},{"$f":"IF($AH27>0,$AH27*DK$73,0)+'(15) IOT Detailed Adjustments'!DL28+'(15) IOT Detailed Adjustments'!DL85","v":0},{"$f":"IF($AH27>0,$AH27*DL$73,0)+'(15) IOT Detailed Adjustments'!DM28+'(15) IOT Detailed Adjustments'!DM85","v":0},0,{"$f":"IF($AI27>0,$AI27*DN$73,0)+'(15) IOT Detailed Adjustments'!DO28+'(15) IOT Detailed Adjustments'!DO85","v":0},{"$f":"IF($AI27>0,$AI27*DO$73,0)+'(15) IOT Detailed Adjustments'!DP28+'(15) IOT Detailed Adjustments'!DP85","v":0},{"$f":"IF($AI27>0,$AI27*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ28+'(15) IOT Detailed Adjustments'!DQ85","v":0},0]
["Operating Expenses"]
["Communications",{"$f":"IF($F29>0,$F29*$B$73,0)+'(15) IOT Detailed Adjustments'!C30+'(15) IOT Detailed Adjustments'!C87","v":0},{"$f":"IF($F29>0,$F29*$C$73,0)+'(15) IOT Detailed Adjustments'!D30+'(15) IOT Detailed Adjustments'!D87","v":0},{"$f":"IF($F29>0,$F29*$D$73,0)+'(15) IOT Detailed Adjustments'!E30+'(15) IOT Detailed Adjustments'!E87","v":0},{"$f":"SUM(B90:D90)","v":0},{"$f":"IF($G29>0,$G29*$F$73,0)+'(15) IOT Detailed Adjustments'!G30+'(15) IOT Detailed Adjustments'!G87","v":0},{"$f":"IF($G29>0,$G29*$G$73,0)+'(15) IOT Detailed Adjustments'!H30+'(15) IOT Detailed Adjustments'!H87","v":0},{"$f":"IF($G29>0,$G29*$H$73,0)+'(15) IOT Detailed Adjustments'!I30+'(15) IOT Detailed Adjustments'!I87","v":0},{"$f":"SUM(F90:H90)","v":0},{"$f":"IF($H29>0,$H29*$J$73,0)+'(15) IOT Detailed Adjustments'!K30+'(15) IOT Detailed Adjustments'!K87","v":0},{"$f":"IF($H29>0,$H29*$K$73,0)+'(15) IOT Detailed Adjustments'!L30+'(15) IOT Detailed Adjustments'!L87","v":0},{"$f":"IF($H29>0,$H29*$L$73,0)+'(15) IOT Detailed Adjustments'!M30+'(15) IOT Detailed Adjustments'!M87","v":0},{"$f":"SUM(J90:L90)","v":0},{"$f":"IF($I29>0,$I29*$N$73,0)+'(15) IOT Detailed Adjustments'!O30+'(15) IOT Detailed Adjustments'!O87","v":0},{"$f":"IF($I29>0,$I29*$O$73,0)+'(15) IOT Detailed Adjustments'!P30+'(15) IOT Detailed Adjustments'!P87","v":0},{"$f":"IF($I29>0,$I29*$P$73,0)+'(15) IOT Detailed Adjustments'!Q30+'(15) IOT Detailed Adjustments'!Q87","v":0},{"$f":"SUM(N90:P90)","v":0},{"$f":"IF($J29>0,$J29*$R$73,0)+'(15) IOT Detailed Adjustments'!S30+'(15) IOT Detailed Adjustments'!S87","v":0},{"$f":"IF($J29>0,$J29*$S$73,0)+'(15) IOT Detailed Adjustments'!T30+'(15) IOT Detailed Adjustments'!T87","v":0},{"$f":"IF($J29>0,$J29*$T$73,0)+'(15) IOT Detailed Adjustments'!U30+'(15) IOT Detailed Adjustments'!U87","v":0},{"$f":"SUM(R90:T90)","v":0},{"$f":"IF($K29>0,$K29*$V$73,0)+'(15) IOT Detailed Adjustments'!W30+'(15) IOT Detailed Adjustments'!W87","v":0},{"$f":"IF($K29>0,$K29*$W$73,0)+'(15) IOT Detailed Adjustments'!X30+'(15) IOT Detailed Adjustments'!X87","v":0},{"$f":"IF($K29>0,$K29*$X$73,0)+'(15) IOT Detailed Adjustments'!Y30+'(15) IOT Detailed Adjustments'!Y87","v":0},{"$f":"SUM(V90:X90)","v":0},{"$f":"IF($L29>0,$L29*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA30+'(15) IOT Detailed Adjustments'!AA87","v":0},{"$f":"IF($L29>0,$L29*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB30+'(15) IOT Detailed Adjustments'!AB87","v":0},{"$f":"IF($L29>0,$L29*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC30+'(15) IOT Detailed Adjustments'!AC87","v":0},{"$f":"SUM(Z90:AB90)","v":0},{"$f":"IF($M29>0,$M29*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE30+'(15) IOT Detailed Adjustments'!AE87","v":0},{"$f":"IF($M29>0,$M29*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF30+'(15) IOT Detailed Adjustments'!AF87","v":0},{"$f":"IF($M29>0,$M29*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG30+'(15) IOT Detailed Adjustments'!AG87","v":0},{"$f":"SUM(AD90:AF90)","v":0},{"$f":"IF($N29>0,$N29*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI30+'(15) IOT Detailed Adjustments'!AI87","v":0},{"$f":"IF($N29>0,$N29*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ30+'(15) IOT Detailed Adjustments'!AJ87","v":0},{"$f":"IF($N29>0,$N29*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK30+'(15) IOT Detailed Adjustments'!AK87","v":0},{"$f":"SUM(AH90:AJ90)","v":0},{"$f":"IF($O29>0,$O29*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM30+'(15) IOT Detailed Adjustments'!AM87","v":0},{"$f":"IF($O29>0,$O29*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN30+'(15) IOT Detailed Adjustments'!AN87","v":0},{"$f":"IF($O29>0,$O29*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO30+'(15) IOT Detailed Adjustments'!AO87","v":0},{"$f":"SUM(AL90:AN90)","v":0},{"$f":"IF($P29>0,$P29*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ30+'(15) IOT Detailed Adjustments'!AQ87","v":0},{"$f":"IF($P29>0,$P29*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR30+'(15) IOT Detailed Adjustments'!AR87","v":0},{"$f":"IF($P29>0,$P29*AR$73,0)+'(15) IOT Detailed Adjustments'!AS30+'(15) IOT Detailed Adjustments'!AS87","v":0},{"$f":"SUM(AP90:AR90)","v":0},{"$f":"IF($P29>0,$P29*AT$73,0)+'(15) IOT Detailed Adjustments'!AU30+'(15) IOT Detailed Adjustments'!AU87","v":0},{"$f":"IF($P29>0,$P29*AU$73,0)+'(15) IOT Detailed Adjustments'!AV30+'(15) IOT Detailed Adjustments'!AV87","v":0},{"$f":"IF($P29>0,$P29*AV$73,0)+'(15) IOT Detailed Adjustments'!AW30+'(15) IOT Detailed Adjustments'!AW87","v":0},{"$f":"SUM(AT90:AV90)","v":0},{"$f":"IF($P29>0,$P29*AX$73,0)+'(15) IOT Detailed Adjustments'!AY30+'(15) IOT Detailed Adjustments'!AY87","v":0},{"$f":"IF($P29>0,$P29*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ30+'(15) IOT Detailed Adjustments'!AZ87","v":0},{"$f":"IF($P29>0,$P29*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA30+'(15) IOT Detailed Adjustments'!BA87","v":0},{"$f":"SUM(AX90:AZ90)","v":0},{"$f":"IF($P29>0,$P29*BB$73,0)+'(15) IOT Detailed Adjustments'!BC30+'(15) IOT Detailed Adjustments'!BC87","v":0},{"$f":"IF($P29>0,$P29*BC$73,0)+'(15) IOT Detailed Adjustments'!BD30+'(15) IOT Detailed Adjustments'!BD87","v":0},{"$f":"IF($P29>0,$P29*BD$73,0)+'(15) IOT Detailed Adjustments'!BE30+'(15) IOT Detailed Adjustments'!BE87","v":0},{"$f":"SUM(BB90:BD90)","v":0},{"$f":"IF($P29>0,$P29*BF$73,0)+'(15) IOT Detailed Adjustments'!BG30+'(15) IOT Detailed Adjustments'!BG87","v":0},{"$f":"IF($P29>0,$P29*BG$73,0)+'(15) IOT Detailed Adjustments'!BH30+'(15) IOT Detailed Adjustments'!BH87","v":0},{"$f":"IF($P29>0,$P29*BH$73,0)+'(15) IOT Detailed Adjustments'!BI30+'(15) IOT Detailed Adjustments'!BI87","v":0},{"$f":"SUM(BF90:BH90)","v":0},{"$f":"IF($U29>0,$U29*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK30+'(15) IOT Detailed Adjustments'!BK87","v":0},{"$f":"IF($U29>0,$U29*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL30+'(15) IOT Detailed Adjustments'!BL87","v":0},{"$f":"IF($U29>0,$U29*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM30+'(15) IOT Detailed Adjustments'!BM87","v":0},{"$f":"SUM(BJ90:BL90)","v":0},{"$f":"IF($V29>0,$V29*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO30+'(15) IOT Detailed Adjustments'!BO87","v":0},{"$f":"IF($V29>0,$V29*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP30+'(15) IOT Detailed Adjustments'!BP87","v":0},{"$f":"IF($V29>0,$V29*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ30+'(15) IOT Detailed Adjustments'!BQ87","v":0},{"$f":"SUM(BN90:BP90)","v":0},{"$f":"IF($W29>0,$W29*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS30+'(15) IOT Detailed Adjustments'!BS87","v":0},{"$f":"IF($W29>0,$W29*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT30+'(15) IOT Detailed Adjustments'!BT87","v":0},{"$f":"IF($W29>0,$W29*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU30+'(15) IOT Detailed Adjustments'!BU87","v":0},{"$f":"SUM(BR90:BT90)","v":0},{"$f":"IF($X29>0,$X29*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW30+'(15) IOT Detailed Adjustments'!BW87","v":0},{"$f":"IF($X29>0,$X29*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX30+'(15) IOT Detailed Adjustments'!BX87","v":0},{"$f":"IF($X29>0,$X29*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY30+'(15) IOT Detailed Adjustments'!BY87","v":0},{"$f":"SUM(BV90:BX90)","v":0},{"$f":"IF($Y29>0,$Y29*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA30+'(15) IOT Detailed Adjustments'!CA87","v":0},{"$f":"IF($Y29>0,$Y29*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB30+'(15) IOT Detailed Adjustments'!CB87","v":0},{"$f":"IF($Y29>0,$Y29*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC30+'(15) IOT Detailed Adjustments'!CC87","v":0},{"$f":"SUM(BZ90:CB90)","v":0},{"$f":"IF($Z29>0,$Z29*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE30+'(15) IOT Detailed Adjustments'!CE87","v":0},{"$f":"IF($Z29>0,$Z29*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF30+'(15) IOT Detailed Adjustments'!CF87","v":0},{"$f":"IF($Z29>0,$Z29*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG30+'(15) IOT Detailed Adjustments'!CG87","v":0},{"$f":"SUM(CD90:CF90)","v":0},{"$f":"IF($AA29>0,$AA29*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI30+'(15) IOT Detailed Adjustments'!CI87","v":0},{"$f":"IF($AA29>0,$AA29*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ30+'(15) IOT Detailed Adjustments'!CJ87","v":0},{"$f":"IF($AA29>0,$AA29*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK30+'(15) IOT Detailed Adjustments'!CK87","v":0},{"$f":"SUM(CH90:CJ90)","v":0},{"$f":"IF($AB29>0,$AB29*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM30+'(15) IOT Detailed Adjustments'!CM87","v":0},{"$f":"IF($AB29>0,$AB29*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN30+'(15) IOT Detailed Adjustments'!CN87","v":0},{"$f":"IF($AB29>0,$AB29*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO30+'(15) IOT Detailed Adjustments'!CO87","v":0},{"$f":"SUM(CL90:CN90)","v":0},{"$f":"IF($AC29>0,$AC29*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ30+'(15) IOT Detailed Adjustments'!CQ87","v":0},{"$f":"IF($AC29>0,$AC29*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR30+'(15) IOT Detailed Adjustments'!CR87","v":0},{"$f":"IF($AC29>0,$AC29*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS30+'(15) IOT Detailed Adjustments'!CS87","v":0},{"$f":"SUM(CP90:CR90)","v":0},{"$f":"IF($AD29>0,$AD29*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU30+'(15) IOT Detailed Adjustments'!CU87","v":0},{"$f":"IF($AD29>0,$AD29*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV30+'(15) IOT Detailed Adjustments'!CV87","v":0},{"$f":"IF($AD29>0,$AD29*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW30+'(15) IOT Detailed Adjustments'!CW87","v":0},{"$f":"SUM(CT90:CV90)","v":0},{"$f":"IF($AE29>0,$AE29*CX$73,0)+'(15) IOT Detailed Adjustments'!CY30+'(15) IOT Detailed Adjustments'!CY87","v":0},{"$f":"IF($AE29>0,$AE29*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ30+'(15) IOT Detailed Adjustments'!CZ87","v":0},{"$f":"IF($AE29>0,$AE29*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA30+'(15) IOT Detailed Adjustments'!DA87","v":0},{"$f":"SUM(CX90:CZ90)","v":0},{"$f":"IF($AF29>0,$AF29*DB$73,0)+'(15) IOT Detailed Adjustments'!DC30+'(15) IOT Detailed Adjustments'!DC87","v":0},{"$f":"IF($AF29>0,$AF29*DC$73,0)+'(15) IOT Detailed Adjustments'!DD30+'(15) IOT Detailed Adjustments'!DD87","v":0},{"$f":"IF($AF29>0,$AF29*DD$73,0)+'(15) IOT Detailed Adjustments'!DE30+'(15) IOT Detailed Adjustments'!DE87","v":0},{"$f":"SUM(DB90:DD90)","v":0},{"$f":"IF($AG29>0,$AG29*DF$73,0)+'(15) IOT Detailed Adjustments'!DG30+'(15) IOT Detailed Adjustments'!DG87","v":0},{"$f":"IF($AG29>0,$AG29*DG$73,0)+'(15) IOT Detailed Adjustments'!DH30+'(15) IOT Detailed Adjustments'!DH87","v":0},{"$f":"IF($AG29>0,$AG29*DH$73,0)+'(15) IOT Detailed Adjustments'!DI30+'(15) IOT Detailed Adjustments'!DI87","v":0},{"$f":"SUM(DF90:DH90)","v":0},{"$f":"IF($AH29>0,$AH29*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK30+'(15) IOT Detailed Adjustments'!DK87","v":0},{"$f":"IF($AH29>0,$AH29*DK$73,0)+'(15) IOT Detailed Adjustments'!DL30+'(15) IOT Detailed Adjustments'!DL87","v":0},{"$f":"IF($AH29>0,$AH29*DL$73,0)+'(15) IOT Detailed Adjustments'!DM30+'(15) IOT Detailed Adjustments'!DM87","v":0},{"$f":"SUM(DJ90:DL90)","v":0},{"$f":"IF($AI29>0,$AI29*DN$73,0)+'(15) IOT Detailed Adjustments'!DO30+'(15) IOT Detailed Adjustments'!DO87","v":0},{"$f":"IF($AI29>0,$AI29*DO$73,0)+'(15) IOT Detailed Adjustments'!DP30+'(15) IOT Detailed Adjustments'!DP87","v":0},{"$f":"IF($AI29>0,$AI29*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ30+'(15) IOT Detailed Adjustments'!DQ87","v":0},{"$f":"SUM(DN90:DP90)","v":0}]
["Depreciation - Structures and Improvements",{"$f":"IF($F30>0,$F30*$B$73,0)+'(15) IOT Detailed Adjustments'!C31+'(15) IOT Detailed Adjustments'!C88","v":0},{"$f":"IF($F30>0,$F30*$C$73,0)+'(15) IOT Detailed Adjustments'!D31+'(15) IOT Detailed Adjustments'!D88","v":0},{"$f":"IF($F30>0,$F30*$D$73,0)+'(15) IOT Detailed Adjustments'!E31+'(15) IOT Detailed Adjustments'!E88","v":0},0,{"$f":"IF($G30>0,$G30*$F$73,0)+'(15) IOT Detailed Adjustments'!G31+'(15) IOT Detailed Adjustments'!G88","v":0},{"$f":"IF($G30>0,$G30*$G$73,0)+'(15) IOT Detailed Adjustments'!H31+'(15) IOT Detailed Adjustments'!H88","v":0},{"$f":"IF($G30>0,$G30*$H$73,0)+'(15) IOT Detailed Adjustments'!I31+'(15) IOT Detailed Adjustments'!I88","v":0},0,{"$f":"IF($H30>0,$H30*$J$73,0)+'(15) IOT Detailed Adjustments'!K31+'(15) IOT Detailed Adjustments'!K88","v":0},{"$f":"IF($H30>0,$H30*$K$73,0)+'(15) IOT Detailed Adjustments'!L31+'(15) IOT Detailed Adjustments'!L88","v":0},{"$f":"IF($H30>0,$H30*$L$73,0)+'(15) IOT Detailed Adjustments'!M31+'(15) IOT Detailed Adjustments'!M88","v":0},0,{"$f":"IF($I30>0,$I30*$N$73,0)+'(15) IOT Detailed Adjustments'!O31+'(15) IOT Detailed Adjustments'!O88","v":0},{"$f":"IF($I30>0,$I30*$O$73,0)+'(15) IOT Detailed Adjustments'!P31+'(15) IOT Detailed Adjustments'!P88","v":0},{"$f":"IF($I30>0,$I30*$P$73,0)+'(15) IOT Detailed Adjustments'!Q31+'(15) IOT Detailed Adjustments'!Q88","v":0},0,{"$f":"IF($J30>0,$J30*$R$73,0)+'(15) IOT Detailed Adjustments'!S31+'(15) IOT Detailed Adjustments'!S88","v":0},{"$f":"IF($J30>0,$J30*$S$73,0)+'(15) IOT Detailed Adjustments'!T31+'(15) IOT Detailed Adjustments'!T88","v":0},{"$f":"IF($J30>0,$J30*$T$73,0)+'(15) IOT Detailed Adjustments'!U31+'(15) IOT Detailed Adjustments'!U88","v":0},0,{"$f":"IF($K30>0,$K30*$V$73,0)+'(15) IOT Detailed Adjustments'!W31+'(15) IOT Detailed Adjustments'!W88","v":0},{"$f":"IF($K30>0,$K30*$W$73,0)+'(15) IOT Detailed Adjustments'!X31+'(15) IOT Detailed Adjustments'!X88","v":0},{"$f":"IF($K30>0,$K30*$X$73,0)+'(15) IOT Detailed Adjustments'!Y31+'(15) IOT Detailed Adjustments'!Y88","v":0},0,{"$f":"IF($L30>0,$L30*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA31+'(15) IOT Detailed Adjustments'!AA88","v":0},{"$f":"IF($L30>0,$L30*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB31+'(15) IOT Detailed Adjustments'!AB88","v":0},{"$f":"IF($L30>0,$L30*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC31+'(15) IOT Detailed Adjustments'!AC88","v":0},0,{"$f":"IF($M30>0,$M30*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE31+'(15) IOT Detailed Adjustments'!AE88","v":0},{"$f":"IF($M30>0,$M30*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF31+'(15) IOT Detailed Adjustments'!AF88","v":0},{"$f":"IF($M30>0,$M30*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG31+'(15) IOT Detailed Adjustments'!AG88","v":0},0,{"$f":"IF($N30>0,$N30*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI31+'(15) IOT Detailed Adjustments'!AI88","v":0},{"$f":"IF($N30>0,$N30*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ31+'(15) IOT Detailed Adjustments'!AJ88","v":0},{"$f":"IF($N30>0,$N30*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK31+'(15) IOT Detailed Adjustments'!AK88","v":0},0,{"$f":"IF($O30>0,$O30*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM31+'(15) IOT Detailed Adjustments'!AM88","v":0},{"$f":"IF($O30>0,$O30*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN31+'(15) IOT Detailed Adjustments'!AN88","v":0},{"$f":"IF($O30>0,$O30*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO31+'(15) IOT Detailed Adjustments'!AO88","v":0},0,{"$f":"IF($P30>0,$P30*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ31+'(15) IOT Detailed Adjustments'!AQ88","v":0},{"$f":"IF($P30>0,$P30*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR31+'(15) IOT Detailed Adjustments'!AR88","v":0},{"$f":"IF($P30>0,$P30*AR$73,0)+'(15) IOT Detailed Adjustments'!AS31+'(15) IOT Detailed Adjustments'!AS88","v":0},0,{"$f":"IF($P30>0,$P30*AT$73,0)+'(15) IOT Detailed Adjustments'!AU31+'(15) IOT Detailed Adjustments'!AU88","v":0},{"$f":"IF($P30>0,$P30*AU$73,0)+'(15) IOT Detailed Adjustments'!AV31+'(15) IOT Detailed Adjustments'!AV88","v":0},{"$f":"IF($P30>0,$P30*AV$73,0)+'(15) IOT Detailed Adjustments'!AW31+'(15) IOT Detailed Adjustments'!AW88","v":0},0,{"$f":"IF($P30>0,$P30*AX$73,0)+'(15) IOT Detailed Adjustments'!AY31+'(15) IOT Detailed Adjustments'!AY88","v":0},{"$f":"IF($P30>0,$P30*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ31+'(15) IOT Detailed Adjustments'!AZ88","v":0},{"$f":"IF($P30>0,$P30*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA31+'(15) IOT Detailed Adjustments'!BA88","v":0},0,{"$f":"IF($P30>0,$P30*BB$73,0)+'(15) IOT Detailed Adjustments'!BC31+'(15) IOT Detailed Adjustments'!BC88","v":0},{"$f":"IF($P30>0,$P30*BC$73,0)+'(15) IOT Detailed Adjustments'!BD31+'(15) IOT Detailed Adjustments'!BD88","v":0},{"$f":"IF($P30>0,$P30*BD$73,0)+'(15) IOT Detailed Adjustments'!BE31+'(15) IOT Detailed Adjustments'!BE88","v":0},0,{"$f":"IF($P30>0,$P30*BF$73,0)+'(15) IOT Detailed Adjustments'!BG31+'(15) IOT Detailed Adjustments'!BG88","v":0},{"$f":"IF($P30>0,$P30*BG$73,0)+'(15) IOT Detailed Adjustments'!BH31+'(15) IOT Detailed Adjustments'!BH88","v":0},{"$f":"IF($P30>0,$P30*BH$73,0)+'(15) IOT Detailed Adjustments'!BI31+'(15) IOT Detailed Adjustments'!BI88","v":0},0,{"$f":"IF($U30>0,$U30*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK31+'(15) IOT Detailed Adjustments'!BK88","v":0},{"$f":"IF($U30>0,$U30*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL31+'(15) IOT Detailed Adjustments'!BL88","v":0},{"$f":"IF($U30>0,$U30*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM31+'(15) IOT Detailed Adjustments'!BM88","v":0},0,{"$f":"IF($V30>0,$V30*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO31+'(15) IOT Detailed Adjustments'!BO88","v":0},{"$f":"IF($V30>0,$V30*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP31+'(15) IOT Detailed Adjustments'!BP88","v":0},{"$f":"IF($V30>0,$V30*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ31+'(15) IOT Detailed Adjustments'!BQ88","v":0},0,{"$f":"IF($W30>0,$W30*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS31+'(15) IOT Detailed Adjustments'!BS88","v":0},{"$f":"IF($W30>0,$W30*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT31+'(15) IOT Detailed Adjustments'!BT88","v":0},{"$f":"IF($W30>0,$W30*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU31+'(15) IOT Detailed Adjustments'!BU88","v":0},0,{"$f":"IF($X30>0,$X30*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW31+'(15) IOT Detailed Adjustments'!BW88","v":0},{"$f":"IF($X30>0,$X30*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX31+'(15) IOT Detailed Adjustments'!BX88","v":0},{"$f":"IF($X30>0,$X30*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY31+'(15) IOT Detailed Adjustments'!BY88","v":0},0,{"$f":"IF($Y30>0,$Y30*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA31+'(15) IOT Detailed Adjustments'!CA88","v":0},{"$f":"IF($Y30>0,$Y30*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB31+'(15) IOT Detailed Adjustments'!CB88","v":0},{"$f":"IF($Y30>0,$Y30*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC31+'(15) IOT Detailed Adjustments'!CC88","v":0},0,{"$f":"IF($Z30>0,$Z30*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE31+'(15) IOT Detailed Adjustments'!CE88","v":0},{"$f":"IF($Z30>0,$Z30*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF31+'(15) IOT Detailed Adjustments'!CF88","v":0},{"$f":"IF($Z30>0,$Z30*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG31+'(15) IOT Detailed Adjustments'!CG88","v":0},0,{"$f":"IF($AA30>0,$AA30*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI31+'(15) IOT Detailed Adjustments'!CI88","v":0},{"$f":"IF($AA30>0,$AA30*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ31+'(15) IOT Detailed Adjustments'!CJ88","v":0},{"$f":"IF($AA30>0,$AA30*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK31+'(15) IOT Detailed Adjustments'!CK88","v":0},0,{"$f":"IF($AB30>0,$AB30*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM31+'(15) IOT Detailed Adjustments'!CM88","v":0},{"$f":"IF($AB30>0,$AB30*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN31+'(15) IOT Detailed Adjustments'!CN88","v":0},{"$f":"IF($AB30>0,$AB30*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO31+'(15) IOT Detailed Adjustments'!CO88","v":0},0,{"$f":"IF($AC30>0,$AC30*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ31+'(15) IOT Detailed Adjustments'!CQ88","v":0},{"$f":"IF($AC30>0,$AC30*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR31+'(15) IOT Detailed Adjustments'!CR88","v":0},{"$f":"IF($AC30>0,$AC30*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS31+'(15) IOT Detailed Adjustments'!CS88","v":0},0,{"$f":"IF($AD30>0,$AD30*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU31+'(15) IOT Detailed Adjustments'!CU88","v":0},{"$f":"IF($AD30>0,$AD30*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV31+'(15) IOT Detailed Adjustments'!CV88","v":0},{"$f":"IF($AD30>0,$AD30*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW31+'(15) IOT Detailed Adjustments'!CW88","v":0},0,{"$f":"IF($AE30>0,$AE30*CX$73,0)+'(15) IOT Detailed Adjustments'!CY31+'(15) IOT Detailed Adjustments'!CY88","v":0},{"$f":"IF($AE30>0,$AE30*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ31+'(15) IOT Detailed Adjustments'!CZ88","v":0},{"$f":"IF($AE30>0,$AE30*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA31+'(15) IOT Detailed Adjustments'!DA88","v":0},0,{"$f":"IF($AF30>0,$AF30*DB$73,0)+'(15) IOT Detailed Adjustments'!DC31+'(15) IOT Detailed Adjustments'!DC88","v":0},{"$f":"IF($AF30>0,$AF30*DC$73,0)+'(15) IOT Detailed Adjustments'!DD31+'(15) IOT Detailed Adjustments'!DD88","v":0},{"$f":"IF($AF30>0,$AF30*DD$73,0)+'(15) IOT Detailed Adjustments'!DE31+'(15) IOT Detailed Adjustments'!DE88","v":0},0,{"$f":"IF($AG30>0,$AG30*DF$73,0)+'(15) IOT Detailed Adjustments'!DG31+'(15) IOT Detailed Adjustments'!DG88","v":0},{"$f":"IF($AG30>0,$AG30*DG$73,0)+'(15) IOT Detailed Adjustments'!DH31+'(15) IOT Detailed Adjustments'!DH88","v":0},{"$f":"IF($AG30>0,$AG30*DH$73,0)+'(15) IOT Detailed Adjustments'!DI31+'(15) IOT Detailed Adjustments'!DI88","v":0},0,{"$f":"IF($AH30>0,$AH30*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK31+'(15) IOT Detailed Adjustments'!DK88","v":0},{"$f":"IF($AH30>0,$AH30*DK$73,0)+'(15) IOT Detailed Adjustments'!DL31+'(15) IOT Detailed Adjustments'!DL88","v":0},{"$f":"IF($AH30>0,$AH30*DL$73,0)+'(15) IOT Detailed Adjustments'!DM31+'(15) IOT Detailed Adjustments'!DM88","v":0},0,{"$f":"IF($AI30>0,$AI30*DN$73,0)+'(15) IOT Detailed Adjustments'!DO31+'(15) IOT Detailed Adjustments'!DO88","v":0},{"$f":"IF($AI30>0,$AI30*DO$73,0)+'(15) IOT Detailed Adjustments'!DP31+'(15) IOT Detailed Adjustments'!DP88","v":0},{"$f":"IF($AI30>0,$AI30*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ31+'(15) IOT Detailed Adjustments'!DQ88","v":0},0]
["Household Expenses",{"$f":"IF($F31>0,$F31*$B$73,0)+'(15) IOT Detailed Adjustments'!C32+'(15) IOT Detailed Adjustments'!C89","v":0},{"$f":"IF($F31>0,$F31*$C$73,0)+'(15) IOT Detailed Adjustments'!D32+'(15) IOT Detailed Adjustments'!D89","v":0},{"$f":"IF($F31>0,$F31*$D$73,0)+'(15) IOT Detailed Adjustments'!E32+'(15) IOT Detailed Adjustments'!E89","v":0},0,{"$f":"IF($G31>0,$G31*$F$73,0)+'(15) IOT Detailed Adjustments'!G32+'(15) IOT Detailed Adjustments'!G89","v":0},{"$f":"IF($G31>0,$G31*$G$73,0)+'(15) IOT Detailed Adjustments'!H32+'(15) IOT Detailed Adjustments'!H89","v":0},{"$f":"IF($G31>0,$G31*$H$73,0)+'(15) IOT Detailed Adjustments'!I32+'(15) IOT Detailed Adjustments'!I89","v":0},0,{"$f":"IF($H31>0,$H31*$J$73,0)+'(15) IOT Detailed Adjustments'!K32+'(15) IOT Detailed Adjustments'!K89","v":0},{"$f":"IF($H31>0,$H31*$K$73,0)+'(15) IOT Detailed Adjustments'!L32+'(15) IOT Detailed Adjustments'!L89","v":0},{"$f":"IF($H31>0,$H31*$L$73,0)+'(15) IOT Detailed Adjustments'!M32+'(15) IOT Detailed Adjustments'!M89","v":0},0,{"$f":"IF($I31>0,$I31*$N$73,0)+'(15) IOT Detailed Adjustments'!O32+'(15) IOT Detailed Adjustments'!O89","v":0},{"$f":"IF($I31>0,$I31*$O$73,0)+'(15) IOT Detailed Adjustments'!P32+'(15) IOT Detailed Adjustments'!P89","v":0},{"$f":"IF($I31>0,$I31*$P$73,0)+'(15) IOT Detailed Adjustments'!Q32+'(15) IOT Detailed Adjustments'!Q89","v":0},0,{"$f":"IF($J31>0,$J31*$R$73,0)+'(15) IOT Detailed Adjustments'!S32+'(15) IOT Detailed Adjustments'!S89","v":0},{"$f":"IF($J31>0,$J31*$S$73,0)+'(15) IOT Detailed Adjustments'!T32+'(15) IOT Detailed Adjustments'!T89","v":0},{"$f":"IF($J31>0,$J31*$T$73,0)+'(15) IOT Detailed Adjustments'!U32+'(15) IOT Detailed Adjustments'!U89","v":0},0,{"$f":"IF($K31>0,$K31*$V$73,0)+'(15) IOT Detailed Adjustments'!W32+'(15) IOT Detailed Adjustments'!W89","v":0},{"$f":"IF($K31>0,$K31*$W$73,0)+'(15) IOT Detailed Adjustments'!X32+'(15) IOT Detailed Adjustments'!X89","v":0},{"$f":"IF($K31>0,$K31*$X$73,0)+'(15) IOT Detailed Adjustments'!Y32+'(15) IOT Detailed Adjustments'!Y89","v":0},0,{"$f":"IF($L31>0,$L31*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA32+'(15) IOT Detailed Adjustments'!AA89","v":0},{"$f":"IF($L31>0,$L31*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB32+'(15) IOT Detailed Adjustments'!AB89","v":0},{"$f":"IF($L31>0,$L31*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC32+'(15) IOT Detailed Adjustments'!AC89","v":0},0,{"$f":"IF($M31>0,$M31*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE32+'(15) IOT Detailed Adjustments'!AE89","v":0},{"$f":"IF($M31>0,$M31*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF32+'(15) IOT Detailed Adjustments'!AF89","v":0},{"$f":"IF($M31>0,$M31*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG32+'(15) IOT Detailed Adjustments'!AG89","v":0},0,{"$f":"IF($N31>0,$N31*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI32+'(15) IOT Detailed Adjustments'!AI89","v":0},{"$f":"IF($N31>0,$N31*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ32+'(15) IOT Detailed Adjustments'!AJ89","v":0},{"$f":"IF($N31>0,$N31*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK32+'(15) IOT Detailed Adjustments'!AK89","v":0},0,{"$f":"IF($O31>0,$O31*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM32+'(15) IOT Detailed Adjustments'!AM89","v":0},{"$f":"IF($O31>0,$O31*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN32+'(15) IOT Detailed Adjustments'!AN89","v":0},{"$f":"IF($O31>0,$O31*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO32+'(15) IOT Detailed Adjustments'!AO89","v":0},0,{"$f":"IF($P31>0,$P31*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ32+'(15) IOT Detailed Adjustments'!AQ89","v":0},{"$f":"IF($P31>0,$P31*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR32+'(15) IOT Detailed Adjustments'!AR89","v":0},{"$f":"IF($P31>0,$P31*AR$73,0)+'(15) IOT Detailed Adjustments'!AS32+'(15) IOT Detailed Adjustments'!AS89","v":0},0,{"$f":"IF($P31>0,$P31*AT$73,0)+'(15) IOT Detailed Adjustments'!AU32+'(15) IOT Detailed Adjustments'!AU89","v":0},{"$f":"IF($P31>0,$P31*AU$73,0)+'(15) IOT Detailed Adjustments'!AV32+'(15) IOT Detailed Adjustments'!AV89","v":0},{"$f":"IF($P31>0,$P31*AV$73,0)+'(15) IOT Detailed Adjustments'!AW32+'(15) IOT Detailed Adjustments'!AW89","v":0},0,{"$f":"IF($P31>0,$P31*AX$73,0)+'(15) IOT Detailed Adjustments'!AY32+'(15) IOT Detailed Adjustments'!AY89","v":0},{"$f":"IF($P31>0,$P31*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ32+'(15) IOT Detailed Adjustments'!AZ89","v":0},{"$f":"IF($P31>0,$P31*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA32+'(15) IOT Detailed Adjustments'!BA89","v":0},0,{"$f":"IF($P31>0,$P31*BB$73,0)+'(15) IOT Detailed Adjustments'!BC32+'(15) IOT Detailed Adjustments'!BC89","v":0},{"$f":"IF($P31>0,$P31*BC$73,0)+'(15) IOT Detailed Adjustments'!BD32+'(15) IOT Detailed Adjustments'!BD89","v":0},{"$f":"IF($P31>0,$P31*BD$73,0)+'(15) IOT Detailed Adjustments'!BE32+'(15) IOT Detailed Adjustments'!BE89","v":0},0,{"$f":"IF($P31>0,$P31*BF$73,0)+'(15) IOT Detailed Adjustments'!BG32+'(15) IOT Detailed Adjustments'!BG89","v":0},{"$f":"IF($P31>0,$P31*BG$73,0)+'(15) IOT Detailed Adjustments'!BH32+'(15) IOT Detailed Adjustments'!BH89","v":0},{"$f":"IF($P31>0,$P31*BH$73,0)+'(15) IOT Detailed Adjustments'!BI32+'(15) IOT Detailed Adjustments'!BI89","v":0},0,{"$f":"IF($U31>0,$U31*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK32+'(15) IOT Detailed Adjustments'!BK89","v":0},{"$f":"IF($U31>0,$U31*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL32+'(15) IOT Detailed Adjustments'!BL89","v":0},{"$f":"IF($U31>0,$U31*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM32+'(15) IOT Detailed Adjustments'!BM89","v":0},0,{"$f":"IF($V31>0,$V31*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO32+'(15) IOT Detailed Adjustments'!BO89","v":0},{"$f":"IF($V31>0,$V31*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP32+'(15) IOT Detailed Adjustments'!BP89","v":0},{"$f":"IF($V31>0,$V31*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ32+'(15) IOT Detailed Adjustments'!BQ89","v":0},0,{"$f":"IF($W31>0,$W31*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS32+'(15) IOT Detailed Adjustments'!BS89","v":0},{"$f":"IF($W31>0,$W31*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT32+'(15) IOT Detailed Adjustments'!BT89","v":0},{"$f":"IF($W31>0,$W31*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU32+'(15) IOT Detailed Adjustments'!BU89","v":0},0,{"$f":"IF($X31>0,$X31*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW32+'(15) IOT Detailed Adjustments'!BW89","v":0},{"$f":"IF($X31>0,$X31*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX32+'(15) IOT Detailed Adjustments'!BX89","v":0},{"$f":"IF($X31>0,$X31*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY32+'(15) IOT Detailed Adjustments'!BY89","v":0},0,{"$f":"IF($Y31>0,$Y31*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA32+'(15) IOT Detailed Adjustments'!CA89","v":0},{"$f":"IF($Y31>0,$Y31*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB32+'(15) IOT Detailed Adjustments'!CB89","v":0},{"$f":"IF($Y31>0,$Y31*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC32+'(15) IOT Detailed Adjustments'!CC89","v":0},0,{"$f":"IF($Z31>0,$Z31*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE32+'(15) IOT Detailed Adjustments'!CE89","v":0},{"$f":"IF($Z31>0,$Z31*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF32+'(15) IOT Detailed Adjustments'!CF89","v":0},{"$f":"IF($Z31>0,$Z31*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG32+'(15) IOT Detailed Adjustments'!CG89","v":0},0,{"$f":"IF($AA31>0,$AA31*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI32+'(15) IOT Detailed Adjustments'!CI89","v":0},{"$f":"IF($AA31>0,$AA31*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ32+'(15) IOT Detailed Adjustments'!CJ89","v":0},{"$f":"IF($AA31>0,$AA31*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK32+'(15) IOT Detailed Adjustments'!CK89","v":0},0,{"$f":"IF($AB31>0,$AB31*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM32+'(15) IOT Detailed Adjustments'!CM89","v":0},{"$f":"IF($AB31>0,$AB31*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN32+'(15) IOT Detailed Adjustments'!CN89","v":0},{"$f":"IF($AB31>0,$AB31*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO32+'(15) IOT Detailed Adjustments'!CO89","v":0},0,{"$f":"IF($AC31>0,$AC31*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ32+'(15) IOT Detailed Adjustments'!CQ89","v":0},{"$f":"IF($AC31>0,$AC31*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR32+'(15) IOT Detailed Adjustments'!CR89","v":0},{"$f":"IF($AC31>0,$AC31*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS32+'(15) IOT Detailed Adjustments'!CS89","v":0},0,{"$f":"IF($AD31>0,$AD31*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU32+'(15) IOT Detailed Adjustments'!CU89","v":0},{"$f":"IF($AD31>0,$AD31*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV32+'(15) IOT Detailed Adjustments'!CV89","v":0},{"$f":"IF($AD31>0,$AD31*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW32+'(15) IOT Detailed Adjustments'!CW89","v":0},0,{"$f":"IF($AE31>0,$AE31*CX$73,0)+'(15) IOT Detailed Adjustments'!CY32+'(15) IOT Detailed Adjustments'!CY89","v":0},{"$f":"IF($AE31>0,$AE31*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ32+'(15) IOT Detailed Adjustments'!CZ89","v":0},{"$f":"IF($AE31>0,$AE31*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA32+'(15) IOT Detailed Adjustments'!DA89","v":0},0,{"$f":"IF($AF31>0,$AF31*DB$73,0)+'(15) IOT Detailed Adjustments'!DC32+'(15) IOT Detailed Adjustments'!DC89","v":0},{"$f":"IF($AF31>0,$AF31*DC$73,0)+'(15) IOT Detailed Adjustments'!DD32+'(15) IOT Detailed Adjustments'!DD89","v":0},{"$f":"IF($AF31>0,$AF31*DD$73,0)+'(15) IOT Detailed Adjustments'!DE32+'(15) IOT Detailed Adjustments'!DE89","v":0},0,{"$f":"IF($AG31>0,$AG31*DF$73,0)+'(15) IOT Detailed Adjustments'!DG32+'(15) IOT Detailed Adjustments'!DG89","v":0},{"$f":"IF($AG31>0,$AG31*DG$73,0)+'(15) IOT Detailed Adjustments'!DH32+'(15) IOT Detailed Adjustments'!DH89","v":0},{"$f":"IF($AG31>0,$AG31*DH$73,0)+'(15) IOT Detailed Adjustments'!DI32+'(15) IOT Detailed Adjustments'!DI89","v":0},0,{"$f":"IF($AH31>0,$AH31*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK32+'(15) IOT Detailed Adjustments'!DK89","v":0},{"$f":"IF($AH31>0,$AH31*DK$73,0)+'(15) IOT Detailed Adjustments'!DL32+'(15) IOT Detailed Adjustments'!DL89","v":0},{"$f":"IF($AH31>0,$AH31*DL$73,0)+'(15) IOT Detailed Adjustments'!DM32+'(15) IOT Detailed Adjustments'!DM89","v":0},0,{"$f":"IF($AI31>0,$AI31*DN$73,0)+'(15) IOT Detailed Adjustments'!DO32+'(15) IOT Detailed Adjustments'!DO89","v":0},{"$f":"IF($AI31>0,$AI31*DO$73,0)+'(15) IOT Detailed Adjustments'!DP32+'(15) IOT Detailed Adjustments'!DP89","v":0},{"$f":"IF($AI31>0,$AI31*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ32+'(15) IOT Detailed Adjustments'!DQ89","v":0},0]
["Insurance",{"$f":"IF($F32>0,$F32*$B$73,0)+'(15) IOT Detailed Adjustments'!C33+'(15) IOT Detailed Adjustments'!C90","v":0},{"$f":"IF($F32>0,$F32*$C$73,0)+'(15) IOT Detailed Adjustments'!D33+'(15) IOT Detailed Adjustments'!D90","v":0},{"$f":"IF($F32>0,$F32*$D$73,0)+'(15) IOT Detailed Adjustments'!E33+'(15) IOT Detailed Adjustments'!E90","v":0},0,{"$f":"IF($G32>0,$G32*$F$73,0)+'(15) IOT Detailed Adjustments'!G33+'(15) IOT Detailed Adjustments'!G90","v":0},{"$f":"IF($G32>0,$G32*$G$73,0)+'(15) IOT Detailed Adjustments'!H33+'(15) IOT Detailed Adjustments'!H90","v":0},{"$f":"IF($G32>0,$G32*$H$73,0)+'(15) IOT Detailed Adjustments'!I33+'(15) IOT Detailed Adjustments'!I90","v":0},0,{"$f":"IF($H32>0,$H32*$J$73,0)+'(15) IOT Detailed Adjustments'!K33+'(15) IOT Detailed Adjustments'!K90","v":0},{"$f":"IF($H32>0,$H32*$K$73,0)+'(15) IOT Detailed Adjustments'!L33+'(15) IOT Detailed Adjustments'!L90","v":0},{"$f":"IF($H32>0,$H32*$L$73,0)+'(15) IOT Detailed Adjustments'!M33+'(15) IOT Detailed Adjustments'!M90","v":0},0,{"$f":"IF($I32>0,$I32*$N$73,0)+'(15) IOT Detailed Adjustments'!O33+'(15) IOT Detailed Adjustments'!O90","v":0},{"$f":"IF($I32>0,$I32*$O$73,0)+'(15) IOT Detailed Adjustments'!P33+'(15) IOT Detailed Adjustments'!P90","v":0},{"$f":"IF($I32>0,$I32*$P$73,0)+'(15) IOT Detailed Adjustments'!Q33+'(15) IOT Detailed Adjustments'!Q90","v":0},0,{"$f":"IF($J32>0,$J32*$R$73,0)+'(15) IOT Detailed Adjustments'!S33+'(15) IOT Detailed Adjustments'!S90","v":0},{"$f":"IF($J32>0,$J32*$S$73,0)+'(15) IOT Detailed Adjustments'!T33+'(15) IOT Detailed Adjustments'!T90","v":0},{"$f":"IF($J32>0,$J32*$T$73,0)+'(15) IOT Detailed Adjustments'!U33+'(15) IOT Detailed Adjustments'!U90","v":0},0,{"$f":"IF($K32>0,$K32*$V$73,0)+'(15) IOT Detailed Adjustments'!W33+'(15) IOT Detailed Adjustments'!W90","v":0},{"$f":"IF($K32>0,$K32*$W$73,0)+'(15) IOT Detailed Adjustments'!X33+'(15) IOT Detailed Adjustments'!X90","v":0},{"$f":"IF($K32>0,$K32*$X$73,0)+'(15) IOT Detailed Adjustments'!Y33+'(15) IOT Detailed Adjustments'!Y90","v":0},0,{"$f":"IF($L32>0,$L32*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA33+'(15) IOT Detailed Adjustments'!AA90","v":0},{"$f":"IF($L32>0,$L32*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB33+'(15) IOT Detailed Adjustments'!AB90","v":0},{"$f":"IF($L32>0,$L32*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC33+'(15) IOT Detailed Adjustments'!AC90","v":0},0,{"$f":"IF($M32>0,$M32*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE33+'(15) IOT Detailed Adjustments'!AE90","v":0},{"$f":"IF($M32>0,$M32*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF33+'(15) IOT Detailed Adjustments'!AF90","v":0},{"$f":"IF($M32>0,$M32*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG33+'(15) IOT Detailed Adjustments'!AG90","v":0},0,{"$f":"IF($N32>0,$N32*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI33+'(15) IOT Detailed Adjustments'!AI90","v":0},{"$f":"IF($N32>0,$N32*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ33+'(15) IOT Detailed Adjustments'!AJ90","v":0},{"$f":"IF($N32>0,$N32*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK33+'(15) IOT Detailed Adjustments'!AK90","v":0},0,{"$f":"IF($O32>0,$O32*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM33+'(15) IOT Detailed Adjustments'!AM90","v":0},{"$f":"IF($O32>0,$O32*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN33+'(15) IOT Detailed Adjustments'!AN90","v":0},{"$f":"IF($O32>0,$O32*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO33+'(15) IOT Detailed Adjustments'!AO90","v":0},0,{"$f":"IF($P32>0,$P32*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ33+'(15) IOT Detailed Adjustments'!AQ90","v":0},{"$f":"IF($P32>0,$P32*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR33+'(15) IOT Detailed Adjustments'!AR90","v":0},{"$f":"IF($P32>0,$P32*AR$73,0)+'(15) IOT Detailed Adjustments'!AS33+'(15) IOT Detailed Adjustments'!AS90","v":0},0,{"$f":"IF($P32>0,$P32*AT$73,0)+'(15) IOT Detailed Adjustments'!AU33+'(15) IOT Detailed Adjustments'!AU90","v":0},{"$f":"IF($P32>0,$P32*AU$73,0)+'(15) IOT Detailed Adjustments'!AV33+'(15) IOT Detailed Adjustments'!AV90","v":0},{"$f":"IF($P32>0,$P32*AV$73,0)+'(15) IOT Detailed Adjustments'!AW33+'(15) IOT Detailed Adjustments'!AW90","v":0},0,{"$f":"IF($P32>0,$P32*AX$73,0)+'(15) IOT Detailed Adjustments'!AY33+'(15) IOT Detailed Adjustments'!AY90","v":0},{"$f":"IF($P32>0,$P32*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ33+'(15) IOT Detailed Adjustments'!AZ90","v":0},{"$f":"IF($P32>0,$P32*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA33+'(15) IOT Detailed Adjustments'!BA90","v":0},0,{"$f":"IF($P32>0,$P32*BB$73,0)+'(15) IOT Detailed Adjustments'!BC33+'(15) IOT Detailed Adjustments'!BC90","v":0},{"$f":"IF($P32>0,$P32*BC$73,0)+'(15) IOT Detailed Adjustments'!BD33+'(15) IOT Detailed Adjustments'!BD90","v":0},{"$f":"IF($P32>0,$P32*BD$73,0)+'(15) IOT Detailed Adjustments'!BE33+'(15) IOT Detailed Adjustments'!BE90","v":0},0,{"$f":"IF($P32>0,$P32*BF$73,0)+'(15) IOT Detailed Adjustments'!BG33+'(15) IOT Detailed Adjustments'!BG90","v":0},{"$f":"IF($P32>0,$P32*BG$73,0)+'(15) IOT Detailed Adjustments'!BH33+'(15) IOT Detailed Adjustments'!BH90","v":0},{"$f":"IF($P32>0,$P32*BH$73,0)+'(15) IOT Detailed Adjustments'!BI33+'(15) IOT Detailed Adjustments'!BI90","v":0},0,{"$f":"IF($U32>0,$U32*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK33+'(15) IOT Detailed Adjustments'!BK90","v":0},{"$f":"IF($U32>0,$U32*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL33+'(15) IOT Detailed Adjustments'!BL90","v":0},{"$f":"IF($U32>0,$U32*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM33+'(15) IOT Detailed Adjustments'!BM90","v":0},0,{"$f":"IF($V32>0,$V32*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO33+'(15) IOT Detailed Adjustments'!BO90","v":0},{"$f":"IF($V32>0,$V32*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP33+'(15) IOT Detailed Adjustments'!BP90","v":0},{"$f":"IF($V32>0,$V32*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ33+'(15) IOT Detailed Adjustments'!BQ90","v":0},0,{"$f":"IF($W32>0,$W32*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS33+'(15) IOT Detailed Adjustments'!BS90","v":0},{"$f":"IF($W32>0,$W32*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT33+'(15) IOT Detailed Adjustments'!BT90","v":0},{"$f":"IF($W32>0,$W32*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU33+'(15) IOT Detailed Adjustments'!BU90","v":0},0,{"$f":"IF($X32>0,$X32*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW33+'(15) IOT Detailed Adjustments'!BW90","v":0},{"$f":"IF($X32>0,$X32*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX33+'(15) IOT Detailed Adjustments'!BX90","v":0},{"$f":"IF($X32>0,$X32*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY33+'(15) IOT Detailed Adjustments'!BY90","v":0},0,{"$f":"IF($Y32>0,$Y32*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA33+'(15) IOT Detailed Adjustments'!CA90","v":0},{"$f":"IF($Y32>0,$Y32*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB33+'(15) IOT Detailed Adjustments'!CB90","v":0},{"$f":"IF($Y32>0,$Y32*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC33+'(15) IOT Detailed Adjustments'!CC90","v":0},0,{"$f":"IF($Z32>0,$Z32*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE33+'(15) IOT Detailed Adjustments'!CE90","v":0},{"$f":"IF($Z32>0,$Z32*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF33+'(15) IOT Detailed Adjustments'!CF90","v":0},{"$f":"IF($Z32>0,$Z32*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG33+'(15) IOT Detailed Adjustments'!CG90","v":0},0,{"$f":"IF($AA32>0,$AA32*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI33+'(15) IOT Detailed Adjustments'!CI90","v":0},{"$f":"IF($AA32>0,$AA32*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ33+'(15) IOT Detailed Adjustments'!CJ90","v":0},{"$f":"IF($AA32>0,$AA32*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK33+'(15) IOT Detailed Adjustments'!CK90","v":0},0,{"$f":"IF($AB32>0,$AB32*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM33+'(15) IOT Detailed Adjustments'!CM90","v":0},{"$f":"IF($AB32>0,$AB32*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN33+'(15) IOT Detailed Adjustments'!CN90","v":0},{"$f":"IF($AB32>0,$AB32*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO33+'(15) IOT Detailed Adjustments'!CO90","v":0},0,{"$f":"IF($AC32>0,$AC32*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ33+'(15) IOT Detailed Adjustments'!CQ90","v":0},{"$f":"IF($AC32>0,$AC32*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR33+'(15) IOT Detailed Adjustments'!CR90","v":0},{"$f":"IF($AC32>0,$AC32*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS33+'(15) IOT Detailed Adjustments'!CS90","v":0},0,{"$f":"IF($AD32>0,$AD32*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU33+'(15) IOT Detailed Adjustments'!CU90","v":0},{"$f":"IF($AD32>0,$AD32*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV33+'(15) IOT Detailed Adjustments'!CV90","v":0},{"$f":"IF($AD32>0,$AD32*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW33+'(15) IOT Detailed Adjustments'!CW90","v":0},0,{"$f":"IF($AE32>0,$AE32*CX$73,0)+'(15) IOT Detailed Adjustments'!CY33+'(15) IOT Detailed Adjustments'!CY90","v":0},{"$f":"IF($AE32>0,$AE32*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ33+'(15) IOT Detailed Adjustments'!CZ90","v":0},{"$f":"IF($AE32>0,$AE32*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA33+'(15) IOT Detailed Adjustments'!DA90","v":0},0,{"$f":"IF($AF32>0,$AF32*DB$73,0)+'(15) IOT Detailed Adjustments'!DC33+'(15) IOT Detailed Adjustments'!DC90","v":0},{"$f":"IF($AF32>0,$AF32*DC$73,0)+'(15) IOT Detailed Adjustments'!DD33+'(15) IOT Detailed Adjustments'!DD90","v":0},{"$f":"IF($AF32>0,$AF32*DD$73,0)+'(15) IOT Detailed Adjustments'!DE33+'(15) IOT Detailed Adjustments'!DE90","v":0},0,{"$f":"IF($AG32>0,$AG32*DF$73,0)+'(15) IOT Detailed Adjustments'!DG33+'(15) IOT Detailed Adjustments'!DG90","v":0},{"$f":"IF($AG32>0,$AG32*DG$73,0)+'(15) IOT Detailed Adjustments'!DH33+'(15) IOT Detailed Adjustments'!DH90","v":0},{"$f":"IF($AG32>0,$AG32*DH$73,0)+'(15) IOT Detailed Adjustments'!DI33+'(15) IOT Detailed Adjustments'!DI90","v":0},0,{"$f":"IF($AH32>0,$AH32*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK33+'(15) IOT Detailed Adjustments'!DK90","v":0},{"$f":"IF($AH32>0,$AH32*DK$73,0)+'(15) IOT Detailed Adjustments'!DL33+'(15) IOT Detailed Adjustments'!DL90","v":0},{"$f":"IF($AH32>0,$AH32*DL$73,0)+'(15) IOT Detailed Adjustments'!DM33+'(15) IOT Detailed Adjustments'!DM90","v":0},0,{"$f":"IF($AI32>0,$AI32*DN$73,0)+'(15) IOT Detailed Adjustments'!DO33+'(15) IOT Detailed Adjustments'!DO90","v":0},{"$f":"IF($AI32>0,$AI32*DO$73,0)+'(15) IOT Detailed Adjustments'!DP33+'(15) IOT Detailed Adjustments'!DP90","v":0},{"$f":"IF($AI32>0,$AI32*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ33+'(15) IOT Detailed Adjustments'!DQ90","v":0},0]
["Interest Expense",{"$f":"IF($F33>0,$F33*$B$73,0)+'(15) IOT Detailed Adjustments'!C34+'(15) IOT Detailed Adjustments'!C91","v":0},{"$f":"IF($F33>0,$F33*$C$73,0)+'(15) IOT Detailed Adjustments'!D34+'(15) IOT Detailed Adjustments'!D91","v":0},{"$f":"IF($F33>0,$F33*$D$73,0)+'(15) IOT Detailed Adjustments'!E34+'(15) IOT Detailed Adjustments'!E91","v":0},0,{"$f":"IF($G33>0,$G33*$F$73,0)+'(15) IOT Detailed Adjustments'!G34+'(15) IOT Detailed Adjustments'!G91","v":0},{"$f":"IF($G33>0,$G33*$G$73,0)+'(15) IOT Detailed Adjustments'!H34+'(15) IOT Detailed Adjustments'!H91","v":0},{"$f":"IF($G33>0,$G33*$H$73,0)+'(15) IOT Detailed Adjustments'!I34+'(15) IOT Detailed Adjustments'!I91","v":0},0,{"$f":"IF($H33>0,$H33*$J$73,0)+'(15) IOT Detailed Adjustments'!K34+'(15) IOT Detailed Adjustments'!K91","v":0},{"$f":"IF($H33>0,$H33*$K$73,0)+'(15) IOT Detailed Adjustments'!L34+'(15) IOT Detailed Adjustments'!L91","v":0},{"$f":"IF($H33>0,$H33*$L$73,0)+'(15) IOT Detailed Adjustments'!M34+'(15) IOT Detailed Adjustments'!M91","v":0},0,{"$f":"IF($I33>0,$I33*$N$73,0)+'(15) IOT Detailed Adjustments'!O34+'(15) IOT Detailed Adjustments'!O91","v":0},{"$f":"IF($I33>0,$I33*$O$73,0)+'(15) IOT Detailed Adjustments'!P34+'(15) IOT Detailed Adjustments'!P91","v":0},{"$f":"IF($I33>0,$I33*$P$73,0)+'(15) IOT Detailed Adjustments'!Q34+'(15) IOT Detailed Adjustments'!Q91","v":0},0,{"$f":"IF($J33>0,$J33*$R$73,0)+'(15) IOT Detailed Adjustments'!S34+'(15) IOT Detailed Adjustments'!S91","v":0},{"$f":"IF($J33>0,$J33*$S$73,0)+'(15) IOT Detailed Adjustments'!T34+'(15) IOT Detailed Adjustments'!T91","v":0},{"$f":"IF($J33>0,$J33*$T$73,0)+'(15) IOT Detailed Adjustments'!U34+'(15) IOT Detailed Adjustments'!U91","v":0},0,{"$f":"IF($K33>0,$K33*$V$73,0)+'(15) IOT Detailed Adjustments'!W34+'(15) IOT Detailed Adjustments'!W91","v":0},{"$f":"IF($K33>0,$K33*$W$73,0)+'(15) IOT Detailed Adjustments'!X34+'(15) IOT Detailed Adjustments'!X91","v":0},{"$f":"IF($K33>0,$K33*$X$73,0)+'(15) IOT Detailed Adjustments'!Y34+'(15) IOT Detailed Adjustments'!Y91","v":0},0,{"$f":"IF($L33>0,$L33*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA34+'(15) IOT Detailed Adjustments'!AA91","v":0},{"$f":"IF($L33>0,$L33*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB34+'(15) IOT Detailed Adjustments'!AB91","v":0},{"$f":"IF($L33>0,$L33*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC34+'(15) IOT Detailed Adjustments'!AC91","v":0},0,{"$f":"IF($M33>0,$M33*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE34+'(15) IOT Detailed Adjustments'!AE91","v":0},{"$f":"IF($M33>0,$M33*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF34+'(15) IOT Detailed Adjustments'!AF91","v":0},{"$f":"IF($M33>0,$M33*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG34+'(15) IOT Detailed Adjustments'!AG91","v":0},0,{"$f":"IF($N33>0,$N33*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI34+'(15) IOT Detailed Adjustments'!AI91","v":0},{"$f":"IF($N33>0,$N33*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ34+'(15) IOT Detailed Adjustments'!AJ91","v":0},{"$f":"IF($N33>0,$N33*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK34+'(15) IOT Detailed Adjustments'!AK91","v":0},0,{"$f":"IF($O33>0,$O33*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM34+'(15) IOT Detailed Adjustments'!AM91","v":0},{"$f":"IF($O33>0,$O33*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN34+'(15) IOT Detailed Adjustments'!AN91","v":0},{"$f":"IF($O33>0,$O33*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO34+'(15) IOT Detailed Adjustments'!AO91","v":0},0,{"$f":"IF($P33>0,$P33*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ34+'(15) IOT Detailed Adjustments'!AQ91","v":0},{"$f":"IF($P33>0,$P33*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR34+'(15) IOT Detailed Adjustments'!AR91","v":0},{"$f":"IF($P33>0,$P33*AR$73,0)+'(15) IOT Detailed Adjustments'!AS34+'(15) IOT Detailed Adjustments'!AS91","v":0},0,{"$f":"IF($P33>0,$P33*AT$73,0)+'(15) IOT Detailed Adjustments'!AU34+'(15) IOT Detailed Adjustments'!AU91","v":0},{"$f":"IF($P33>0,$P33*AU$73,0)+'(15) IOT Detailed Adjustments'!AV34+'(15) IOT Detailed Adjustments'!AV91","v":0},{"$f":"IF($P33>0,$P33*AV$73,0)+'(15) IOT Detailed Adjustments'!AW34+'(15) IOT Detailed Adjustments'!AW91","v":0},0,{"$f":"IF($P33>0,$P33*AX$73,0)+'(15) IOT Detailed Adjustments'!AY34+'(15) IOT Detailed Adjustments'!AY91","v":0},{"$f":"IF($P33>0,$P33*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ34+'(15) IOT Detailed Adjustments'!AZ91","v":0},{"$f":"IF($P33>0,$P33*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA34+'(15) IOT Detailed Adjustments'!BA91","v":0},0,{"$f":"IF($P33>0,$P33*BB$73,0)+'(15) IOT Detailed Adjustments'!BC34+'(15) IOT Detailed Adjustments'!BC91","v":0},{"$f":"IF($P33>0,$P33*BC$73,0)+'(15) IOT Detailed Adjustments'!BD34+'(15) IOT Detailed Adjustments'!BD91","v":0},{"$f":"IF($P33>0,$P33*BD$73,0)+'(15) IOT Detailed Adjustments'!BE34+'(15) IOT Detailed Adjustments'!BE91","v":0},0,{"$f":"IF($P33>0,$P33*BF$73,0)+'(15) IOT Detailed Adjustments'!BG34+'(15) IOT Detailed Adjustments'!BG91","v":0},{"$f":"IF($P33>0,$P33*BG$73,0)+'(15) IOT Detailed Adjustments'!BH34+'(15) IOT Detailed Adjustments'!BH91","v":0},{"$f":"IF($P33>0,$P33*BH$73,0)+'(15) IOT Detailed Adjustments'!BI34+'(15) IOT Detailed Adjustments'!BI91","v":0},0,{"$f":"IF($U33>0,$U33*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK34+'(15) IOT Detailed Adjustments'!BK91","v":0},{"$f":"IF($U33>0,$U33*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL34+'(15) IOT Detailed Adjustments'!BL91","v":0},{"$f":"IF($U33>0,$U33*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM34+'(15) IOT Detailed Adjustments'!BM91","v":0},0,{"$f":"IF($V33>0,$V33*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO34+'(15) IOT Detailed Adjustments'!BO91","v":0},{"$f":"IF($V33>0,$V33*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP34+'(15) IOT Detailed Adjustments'!BP91","v":0},{"$f":"IF($V33>0,$V33*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ34+'(15) IOT Detailed Adjustments'!BQ91","v":0},0,{"$f":"IF($W33>0,$W33*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS34+'(15) IOT Detailed Adjustments'!BS91","v":0},{"$f":"IF($W33>0,$W33*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT34+'(15) IOT Detailed Adjustments'!BT91","v":0},{"$f":"IF($W33>0,$W33*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU34+'(15) IOT Detailed Adjustments'!BU91","v":0},0,{"$f":"IF($X33>0,$X33*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW34+'(15) IOT Detailed Adjustments'!BW91","v":0},{"$f":"IF($X33>0,$X33*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX34+'(15) IOT Detailed Adjustments'!BX91","v":0},{"$f":"IF($X33>0,$X33*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY34+'(15) IOT Detailed Adjustments'!BY91","v":0},0,{"$f":"IF($Y33>0,$Y33*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA34+'(15) IOT Detailed Adjustments'!CA91","v":0},{"$f":"IF($Y33>0,$Y33*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB34+'(15) IOT Detailed Adjustments'!CB91","v":0},{"$f":"IF($Y33>0,$Y33*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC34+'(15) IOT Detailed Adjustments'!CC91","v":0},0,{"$f":"IF($Z33>0,$Z33*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE34+'(15) IOT Detailed Adjustments'!CE91","v":0},{"$f":"IF($Z33>0,$Z33*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF34+'(15) IOT Detailed Adjustments'!CF91","v":0},{"$f":"IF($Z33>0,$Z33*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG34+'(15) IOT Detailed Adjustments'!CG91","v":0},0,{"$f":"IF($AA33>0,$AA33*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI34+'(15) IOT Detailed Adjustments'!CI91","v":0},{"$f":"IF($AA33>0,$AA33*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ34+'(15) IOT Detailed Adjustments'!CJ91","v":0},{"$f":"IF($AA33>0,$AA33*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK34+'(15) IOT Detailed Adjustments'!CK91","v":0},0,{"$f":"IF($AB33>0,$AB33*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM34+'(15) IOT Detailed Adjustments'!CM91","v":0},{"$f":"IF($AB33>0,$AB33*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN34+'(15) IOT Detailed Adjustments'!CN91","v":0},{"$f":"IF($AB33>0,$AB33*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO34+'(15) IOT Detailed Adjustments'!CO91","v":0},0,{"$f":"IF($AC33>0,$AC33*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ34+'(15) IOT Detailed Adjustments'!CQ91","v":0},{"$f":"IF($AC33>0,$AC33*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR34+'(15) IOT Detailed Adjustments'!CR91","v":0},{"$f":"IF($AC33>0,$AC33*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS34+'(15) IOT Detailed Adjustments'!CS91","v":0},0,{"$f":"IF($AD33>0,$AD33*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU34+'(15) IOT Detailed Adjustments'!CU91","v":0},{"$f":"IF($AD33>0,$AD33*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV34+'(15) IOT Detailed Adjustments'!CV91","v":0},{"$f":"IF($AD33>0,$AD33*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW34+'(15) IOT Detailed Adjustments'!CW91","v":0},0,{"$f":"IF($AE33>0,$AE33*CX$73,0)+'(15) IOT Detailed Adjustments'!CY34+'(15) IOT Detailed Adjustments'!CY91","v":0},{"$f":"IF($AE33>0,$AE33*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ34+'(15) IOT Detailed Adjustments'!CZ91","v":0},{"$f":"IF($AE33>0,$AE33*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA34+'(15) IOT Detailed Adjustments'!DA91","v":0},0,{"$f":"IF($AF33>0,$AF33*DB$73,0)+'(15) IOT Detailed Adjustments'!DC34+'(15) IOT Detailed Adjustments'!DC91","v":0},{"$f":"IF($AF33>0,$AF33*DC$73,0)+'(15) IOT Detailed Adjustments'!DD34+'(15) IOT Detailed Adjustments'!DD91","v":0},{"$f":"IF($AF33>0,$AF33*DD$73,0)+'(15) IOT Detailed Adjustments'!DE34+'(15) IOT Detailed Adjustments'!DE91","v":0},0,{"$f":"IF($AG33>0,$AG33*DF$73,0)+'(15) IOT Detailed Adjustments'!DG34+'(15) IOT Detailed Adjustments'!DG91","v":0},{"$f":"IF($AG33>0,$AG33*DG$73,0)+'(15) IOT Detailed Adjustments'!DH34+'(15) IOT Detailed Adjustments'!DH91","v":0},{"$f":"IF($AG33>0,$AG33*DH$73,0)+'(15) IOT Detailed Adjustments'!DI34+'(15) IOT Detailed Adjustments'!DI91","v":0},0,{"$f":"IF($AH33>0,$AH33*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK34+'(15) IOT Detailed Adjustments'!DK91","v":0},{"$f":"IF($AH33>0,$AH33*DK$73,0)+'(15) IOT Detailed Adjustments'!DL34+'(15) IOT Detailed Adjustments'!DL91","v":0},{"$f":"IF($AH33>0,$AH33*DL$73,0)+'(15) IOT Detailed Adjustments'!DM34+'(15) IOT Detailed Adjustments'!DM91","v":0},0,{"$f":"IF($AI33>0,$AI33*DN$73,0)+'(15) IOT Detailed Adjustments'!DO34+'(15) IOT Detailed Adjustments'!DO91","v":0},{"$f":"IF($AI33>0,$AI33*DO$73,0)+'(15) IOT Detailed Adjustments'!DP34+'(15) IOT Detailed Adjustments'!DP91","v":0},{"$f":"IF($AI33>0,$AI33*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ34+'(15) IOT Detailed Adjustments'!DQ91","v":0},0]
["Lease Property Maintenance, Structures, Improvements and Grounds",{"$f":"IF($F34>0,$F34*$B$73,0)+'(15) IOT Detailed Adjustments'!C35+'(15) IOT Detailed Adjustments'!C92","v":0},{"$f":"IF($F34>0,$F34*$C$73,0)+'(15) IOT Detailed Adjustments'!D35+'(15) IOT Detailed Adjustments'!D92","v":0},{"$f":"IF($F34>0,$F34*$D$73,0)+'(15) IOT Detailed Adjustments'!E35+'(15) IOT Detailed Adjustments'!E92","v":0},0,{"$f":"IF($G34>0,$G34*$F$73,0)+'(15) IOT Detailed Adjustments'!G35+'(15) IOT Detailed Adjustments'!G92","v":0},{"$f":"IF($G34>0,$G34*$G$73,0)+'(15) IOT Detailed Adjustments'!H35+'(15) IOT Detailed Adjustments'!H92","v":0},{"$f":"IF($G34>0,$G34*$H$73,0)+'(15) IOT Detailed Adjustments'!I35+'(15) IOT Detailed Adjustments'!I92","v":0},0,{"$f":"IF($H34>0,$H34*$J$73,0)+'(15) IOT Detailed Adjustments'!K35+'(15) IOT Detailed Adjustments'!K92","v":0},{"$f":"IF($H34>0,$H34*$K$73,0)+'(15) IOT Detailed Adjustments'!L35+'(15) IOT Detailed Adjustments'!L92","v":0},{"$f":"IF($H34>0,$H34*$L$73,0)+'(15) IOT Detailed Adjustments'!M35+'(15) IOT Detailed Adjustments'!M92","v":0},0,{"$f":"IF($I34>0,$I34*$N$73,0)+'(15) IOT Detailed Adjustments'!O35+'(15) IOT Detailed Adjustments'!O92","v":0},{"$f":"IF($I34>0,$I34*$O$73,0)+'(15) IOT Detailed Adjustments'!P35+'(15) IOT Detailed Adjustments'!P92","v":0},{"$f":"IF($I34>0,$I34*$P$73,0)+'(15) IOT Detailed Adjustments'!Q35+'(15) IOT Detailed Adjustments'!Q92","v":0},0,{"$f":"IF($J34>0,$J34*$R$73,0)+'(15) IOT Detailed Adjustments'!S35+'(15) IOT Detailed Adjustments'!S92","v":0},{"$f":"IF($J34>0,$J34*$S$73,0)+'(15) IOT Detailed Adjustments'!T35+'(15) IOT Detailed Adjustments'!T92","v":0},{"$f":"IF($J34>0,$J34*$T$73,0)+'(15) IOT Detailed Adjustments'!U35+'(15) IOT Detailed Adjustments'!U92","v":0},0,{"$f":"IF($K34>0,$K34*$V$73,0)+'(15) IOT Detailed Adjustments'!W35+'(15) IOT Detailed Adjustments'!W92","v":0},{"$f":"IF($K34>0,$K34*$W$73,0)+'(15) IOT Detailed Adjustments'!X35+'(15) IOT Detailed Adjustments'!X92","v":0},{"$f":"IF($K34>0,$K34*$X$73,0)+'(15) IOT Detailed Adjustments'!Y35+'(15) IOT Detailed Adjustments'!Y92","v":0},0,{"$f":"IF($L34>0,$L34*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA35+'(15) IOT Detailed Adjustments'!AA92","v":0},{"$f":"IF($L34>0,$L34*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB35+'(15) IOT Detailed Adjustments'!AB92","v":0},{"$f":"IF($L34>0,$L34*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC35+'(15) IOT Detailed Adjustments'!AC92","v":0},0,{"$f":"IF($M34>0,$M34*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE35+'(15) IOT Detailed Adjustments'!AE92","v":0},{"$f":"IF($M34>0,$M34*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF35+'(15) IOT Detailed Adjustments'!AF92","v":0},{"$f":"IF($M34>0,$M34*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG35+'(15) IOT Detailed Adjustments'!AG92","v":0},0,{"$f":"IF($N34>0,$N34*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI35+'(15) IOT Detailed Adjustments'!AI92","v":0},{"$f":"IF($N34>0,$N34*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ35+'(15) IOT Detailed Adjustments'!AJ92","v":0},{"$f":"IF($N34>0,$N34*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK35+'(15) IOT Detailed Adjustments'!AK92","v":0},0,{"$f":"IF($O34>0,$O34*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM35+'(15) IOT Detailed Adjustments'!AM92","v":0},{"$f":"IF($O34>0,$O34*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN35+'(15) IOT Detailed Adjustments'!AN92","v":0},{"$f":"IF($O34>0,$O34*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO35+'(15) IOT Detailed Adjustments'!AO92","v":0},0,{"$f":"IF($P34>0,$P34*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ35+'(15) IOT Detailed Adjustments'!AQ92","v":0},{"$f":"IF($P34>0,$P34*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR35+'(15) IOT Detailed Adjustments'!AR92","v":0},{"$f":"IF($P34>0,$P34*AR$73,0)+'(15) IOT Detailed Adjustments'!AS35+'(15) IOT Detailed Adjustments'!AS92","v":0},0,{"$f":"IF($P34>0,$P34*AT$73,0)+'(15) IOT Detailed Adjustments'!AU35+'(15) IOT Detailed Adjustments'!AU92","v":0},{"$f":"IF($P34>0,$P34*AU$73,0)+'(15) IOT Detailed Adjustments'!AV35+'(15) IOT Detailed Adjustments'!AV92","v":0},{"$f":"IF($P34>0,$P34*AV$73,0)+'(15) IOT Detailed Adjustments'!AW35+'(15) IOT Detailed Adjustments'!AW92","v":0},0,{"$f":"IF($P34>0,$P34*AX$73,0)+'(15) IOT Detailed Adjustments'!AY35+'(15) IOT Detailed Adjustments'!AY92","v":0},{"$f":"IF($P34>0,$P34*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ35+'(15) IOT Detailed Adjustments'!AZ92","v":0},{"$f":"IF($P34>0,$P34*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA35+'(15) IOT Detailed Adjustments'!BA92","v":0},0,{"$f":"IF($P34>0,$P34*BB$73,0)+'(15) IOT Detailed Adjustments'!BC35+'(15) IOT Detailed Adjustments'!BC92","v":0},{"$f":"IF($P34>0,$P34*BC$73,0)+'(15) IOT Detailed Adjustments'!BD35+'(15) IOT Detailed Adjustments'!BD92","v":0},{"$f":"IF($P34>0,$P34*BD$73,0)+'(15) IOT Detailed Adjustments'!BE35+'(15) IOT Detailed Adjustments'!BE92","v":0},0,{"$f":"IF($P34>0,$P34*BF$73,0)+'(15) IOT Detailed Adjustments'!BG35+'(15) IOT Detailed Adjustments'!BG92","v":0},{"$f":"IF($P34>0,$P34*BG$73,0)+'(15) IOT Detailed Adjustments'!BH35+'(15) IOT Detailed Adjustments'!BH92","v":0},{"$f":"IF($P34>0,$P34*BH$73,0)+'(15) IOT Detailed Adjustments'!BI35+'(15) IOT Detailed Adjustments'!BI92","v":0},0,{"$f":"IF($U34>0,$U34*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK35+'(15) IOT Detailed Adjustments'!BK92","v":0},{"$f":"IF($U34>0,$U34*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL35+'(15) IOT Detailed Adjustments'!BL92","v":0},{"$f":"IF($U34>0,$U34*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM35+'(15) IOT Detailed Adjustments'!BM92","v":0},0,{"$f":"IF($V34>0,$V34*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO35+'(15) IOT Detailed Adjustments'!BO92","v":0},{"$f":"IF($V34>0,$V34*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP35+'(15) IOT Detailed Adjustments'!BP92","v":0},{"$f":"IF($V34>0,$V34*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ35+'(15) IOT Detailed Adjustments'!BQ92","v":0},0,{"$f":"IF($W34>0,$W34*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS35+'(15) IOT Detailed Adjustments'!BS92","v":0},{"$f":"IF($W34>0,$W34*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT35+'(15) IOT Detailed Adjustments'!BT92","v":0},{"$f":"IF($W34>0,$W34*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU35+'(15) IOT Detailed Adjustments'!BU92","v":0},0,{"$f":"IF($X34>0,$X34*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW35+'(15) IOT Detailed Adjustments'!BW92","v":0},{"$f":"IF($X34>0,$X34*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX35+'(15) IOT Detailed Adjustments'!BX92","v":0},{"$f":"IF($X34>0,$X34*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY35+'(15) IOT Detailed Adjustments'!BY92","v":0},0,{"$f":"IF($Y34>0,$Y34*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA35+'(15) IOT Detailed Adjustments'!CA92","v":0},{"$f":"IF($Y34>0,$Y34*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB35+'(15) IOT Detailed Adjustments'!CB92","v":0},{"$f":"IF($Y34>0,$Y34*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC35+'(15) IOT Detailed Adjustments'!CC92","v":0},0,{"$f":"IF($Z34>0,$Z34*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE35+'(15) IOT Detailed Adjustments'!CE92","v":0},{"$f":"IF($Z34>0,$Z34*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF35+'(15) IOT Detailed Adjustments'!CF92","v":0},{"$f":"IF($Z34>0,$Z34*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG35+'(15) IOT Detailed Adjustments'!CG92","v":0},0,{"$f":"IF($AA34>0,$AA34*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI35+'(15) IOT Detailed Adjustments'!CI92","v":0},{"$f":"IF($AA34>0,$AA34*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ35+'(15) IOT Detailed Adjustments'!CJ92","v":0},{"$f":"IF($AA34>0,$AA34*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK35+'(15) IOT Detailed Adjustments'!CK92","v":0},0,{"$f":"IF($AB34>0,$AB34*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM35+'(15) IOT Detailed Adjustments'!CM92","v":0},{"$f":"IF($AB34>0,$AB34*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN35+'(15) IOT Detailed Adjustments'!CN92","v":0},{"$f":"IF($AB34>0,$AB34*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO35+'(15) IOT Detailed Adjustments'!CO92","v":0},0,{"$f":"IF($AC34>0,$AC34*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ35+'(15) IOT Detailed Adjustments'!CQ92","v":0},{"$f":"IF($AC34>0,$AC34*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR35+'(15) IOT Detailed Adjustments'!CR92","v":0},{"$f":"IF($AC34>0,$AC34*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS35+'(15) IOT Detailed Adjustments'!CS92","v":0},0,{"$f":"IF($AD34>0,$AD34*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU35+'(15) IOT Detailed Adjustments'!CU92","v":0},{"$f":"IF($AD34>0,$AD34*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV35+'(15) IOT Detailed Adjustments'!CV92","v":0},{"$f":"IF($AD34>0,$AD34*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW35+'(15) IOT Detailed Adjustments'!CW92","v":0},0,{"$f":"IF($AE34>0,$AE34*CX$73,0)+'(15) IOT Detailed Adjustments'!CY35+'(15) IOT Detailed Adjustments'!CY92","v":0},{"$f":"IF($AE34>0,$AE34*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ35+'(15) IOT Detailed Adjustments'!CZ92","v":0},{"$f":"IF($AE34>0,$AE34*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA35+'(15) IOT Detailed Adjustments'!DA92","v":0},0,{"$f":"IF($AF34>0,$AF34*DB$73,0)+'(15) IOT Detailed Adjustments'!DC35+'(15) IOT Detailed Adjustments'!DC92","v":0},{"$f":"IF($AF34>0,$AF34*DC$73,0)+'(15) IOT Detailed Adjustments'!DD35+'(15) IOT Detailed Adjustments'!DD92","v":0},{"$f":"IF($AF34>0,$AF34*DD$73,0)+'(15) IOT Detailed Adjustments'!DE35+'(15) IOT Detailed Adjustments'!DE92","v":0},0,{"$f":"IF($AG34>0,$AG34*DF$73,0)+'(15) IOT Detailed Adjustments'!DG35+'(15) IOT Detailed Adjustments'!DG92","v":0},{"$f":"IF($AG34>0,$AG34*DG$73,0)+'(15) IOT Detailed Adjustments'!DH35+'(15) IOT Detailed Adjustments'!DH92","v":0},{"$f":"IF($AG34>0,$AG34*DH$73,0)+'(15) IOT Detailed Adjustments'!DI35+'(15) IOT Detailed Adjustments'!DI92","v":0},0,{"$f":"IF($AH34>0,$AH34*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK35+'(15) IOT Detailed Adjustments'!DK92","v":0},{"$f":"IF($AH34>0,$AH34*DK$73,0)+'(15) IOT Detailed Adjustments'!DL35+'(15) IOT Detailed Adjustments'!DL92","v":0},{"$f":"IF($AH34>0,$AH34*DL$73,0)+'(15) IOT Detailed Adjustments'!DM35+'(15) IOT Detailed Adjustments'!DM92","v":0},0,{"$f":"IF($AI34>0,$AI34*DN$73,0)+'(15) IOT Detailed Adjustments'!DO35+'(15) IOT Detailed Adjustments'!DO92","v":0},{"$f":"IF($AI34>0,$AI34*DO$73,0)+'(15) IOT Detailed Adjustments'!DP35+'(15) IOT Detailed Adjustments'!DP92","v":0},{"$f":"IF($AI34>0,$AI34*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ35+'(15) IOT Detailed Adjustments'!DQ92","v":0},0]
["Maintenance - Structures, Improvements, and Grounds",{"$f":"IF($F35>0,$F35*$B$73,0)+'(15) IOT Detailed Adjustments'!C36+'(15) IOT Detailed Adjustments'!C93","v":0},{"$f":"IF($F35>0,$F35*$C$73,0)+'(15) IOT Detailed Adjustments'!D36+'(15) IOT Detailed Adjustments'!D93","v":0},{"$f":"IF($F35>0,$F35*$D$73,0)+'(15) IOT Detailed Adjustments'!E36+'(15) IOT Detailed Adjustments'!E93","v":0},0,{"$f":"IF($G35>0,$G35*$F$73,0)+'(15) IOT Detailed Adjustments'!G36+'(15) IOT Detailed Adjustments'!G93","v":0},{"$f":"IF($G35>0,$G35*$G$73,0)+'(15) IOT Detailed Adjustments'!H36+'(15) IOT Detailed Adjustments'!H93","v":0},{"$f":"IF($G35>0,$G35*$H$73,0)+'(15) IOT Detailed Adjustments'!I36+'(15) IOT Detailed Adjustments'!I93","v":0},0,{"$f":"IF($H35>0,$H35*$J$73,0)+'(15) IOT Detailed Adjustments'!K36+'(15) IOT Detailed Adjustments'!K93","v":0},{"$f":"IF($H35>0,$H35*$K$73,0)+'(15) IOT Detailed Adjustments'!L36+'(15) IOT Detailed Adjustments'!L93","v":0},{"$f":"IF($H35>0,$H35*$L$73,0)+'(15) IOT Detailed Adjustments'!M36+'(15) IOT Detailed Adjustments'!M93","v":0},0,{"$f":"IF($I35>0,$I35*$N$73,0)+'(15) IOT Detailed Adjustments'!O36+'(15) IOT Detailed Adjustments'!O93","v":0},{"$f":"IF($I35>0,$I35*$O$73,0)+'(15) IOT Detailed Adjustments'!P36+'(15) IOT Detailed Adjustments'!P93","v":0},{"$f":"IF($I35>0,$I35*$P$73,0)+'(15) IOT Detailed Adjustments'!Q36+'(15) IOT Detailed Adjustments'!Q93","v":0},0,{"$f":"IF($J35>0,$J35*$R$73,0)+'(15) IOT Detailed Adjustments'!S36+'(15) IOT Detailed Adjustments'!S93","v":0},{"$f":"IF($J35>0,$J35*$S$73,0)+'(15) IOT Detailed Adjustments'!T36+'(15) IOT Detailed Adjustments'!T93","v":0},{"$f":"IF($J35>0,$J35*$T$73,0)+'(15) IOT Detailed Adjustments'!U36+'(15) IOT Detailed Adjustments'!U93","v":0},0,{"$f":"IF($K35>0,$K35*$V$73,0)+'(15) IOT Detailed Adjustments'!W36+'(15) IOT Detailed Adjustments'!W93","v":0},{"$f":"IF($K35>0,$K35*$W$73,0)+'(15) IOT Detailed Adjustments'!X36+'(15) IOT Detailed Adjustments'!X93","v":0},{"$f":"IF($K35>0,$K35*$X$73,0)+'(15) IOT Detailed Adjustments'!Y36+'(15) IOT Detailed Adjustments'!Y93","v":0},0,{"$f":"IF($L35>0,$L35*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA36+'(15) IOT Detailed Adjustments'!AA93","v":0},{"$f":"IF($L35>0,$L35*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB36+'(15) IOT Detailed Adjustments'!AB93","v":0},{"$f":"IF($L35>0,$L35*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC36+'(15) IOT Detailed Adjustments'!AC93","v":0},0,{"$f":"IF($M35>0,$M35*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE36+'(15) IOT Detailed Adjustments'!AE93","v":0},{"$f":"IF($M35>0,$M35*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF36+'(15) IOT Detailed Adjustments'!AF93","v":0},{"$f":"IF($M35>0,$M35*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG36+'(15) IOT Detailed Adjustments'!AG93","v":0},0,{"$f":"IF($N35>0,$N35*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI36+'(15) IOT Detailed Adjustments'!AI93","v":0},{"$f":"IF($N35>0,$N35*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ36+'(15) IOT Detailed Adjustments'!AJ93","v":0},{"$f":"IF($N35>0,$N35*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK36+'(15) IOT Detailed Adjustments'!AK93","v":0},0,{"$f":"IF($O35>0,$O35*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM36+'(15) IOT Detailed Adjustments'!AM93","v":0},{"$f":"IF($O35>0,$O35*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN36+'(15) IOT Detailed Adjustments'!AN93","v":0},{"$f":"IF($O35>0,$O35*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO36+'(15) IOT Detailed Adjustments'!AO93","v":0},0,{"$f":"IF($P35>0,$P35*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ36+'(15) IOT Detailed Adjustments'!AQ93","v":0},{"$f":"IF($P35>0,$P35*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR36+'(15) IOT Detailed Adjustments'!AR93","v":0},{"$f":"IF($P35>0,$P35*AR$73,0)+'(15) IOT Detailed Adjustments'!AS36+'(15) IOT Detailed Adjustments'!AS93","v":0},0,{"$f":"IF($P35>0,$P35*AT$73,0)+'(15) IOT Detailed Adjustments'!AU36+'(15) IOT Detailed Adjustments'!AU93","v":0},{"$f":"IF($P35>0,$P35*AU$73,0)+'(15) IOT Detailed Adjustments'!AV36+'(15) IOT Detailed Adjustments'!AV93","v":0},{"$f":"IF($P35>0,$P35*AV$73,0)+'(15) IOT Detailed Adjustments'!AW36+'(15) IOT Detailed Adjustments'!AW93","v":0},0,{"$f":"IF($P35>0,$P35*AX$73,0)+'(15) IOT Detailed Adjustments'!AY36+'(15) IOT Detailed Adjustments'!AY93","v":0},{"$f":"IF($P35>0,$P35*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ36+'(15) IOT Detailed Adjustments'!AZ93","v":0},{"$f":"IF($P35>0,$P35*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA36+'(15) IOT Detailed Adjustments'!BA93","v":0},0,{"$f":"IF($P35>0,$P35*BB$73,0)+'(15) IOT Detailed Adjustments'!BC36+'(15) IOT Detailed Adjustments'!BC93","v":0},{"$f":"IF($P35>0,$P35*BC$73,0)+'(15) IOT Detailed Adjustments'!BD36+'(15) IOT Detailed Adjustments'!BD93","v":0},{"$f":"IF($P35>0,$P35*BD$73,0)+'(15) IOT Detailed Adjustments'!BE36+'(15) IOT Detailed Adjustments'!BE93","v":0},0,{"$f":"IF($P35>0,$P35*BF$73,0)+'(15) IOT Detailed Adjustments'!BG36+'(15) IOT Detailed Adjustments'!BG93","v":0},{"$f":"IF($P35>0,$P35*BG$73,0)+'(15) IOT Detailed Adjustments'!BH36+'(15) IOT Detailed Adjustments'!BH93","v":0},{"$f":"IF($P35>0,$P35*BH$73,0)+'(15) IOT Detailed Adjustments'!BI36+'(15) IOT Detailed Adjustments'!BI93","v":0},0,{"$f":"IF($U35>0,$U35*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK36+'(15) IOT Detailed Adjustments'!BK93","v":0},{"$f":"IF($U35>0,$U35*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL36+'(15) IOT Detailed Adjustments'!BL93","v":0},{"$f":"IF($U35>0,$U35*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM36+'(15) IOT Detailed Adjustments'!BM93","v":0},0,{"$f":"IF($V35>0,$V35*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO36+'(15) IOT Detailed Adjustments'!BO93","v":0},{"$f":"IF($V35>0,$V35*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP36+'(15) IOT Detailed Adjustments'!BP93","v":0},{"$f":"IF($V35>0,$V35*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ36+'(15) IOT Detailed Adjustments'!BQ93","v":0},0,{"$f":"IF($W35>0,$W35*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS36+'(15) IOT Detailed Adjustments'!BS93","v":0},{"$f":"IF($W35>0,$W35*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT36+'(15) IOT Detailed Adjustments'!BT93","v":0},{"$f":"IF($W35>0,$W35*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU36+'(15) IOT Detailed Adjustments'!BU93","v":0},0,{"$f":"IF($X35>0,$X35*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW36+'(15) IOT Detailed Adjustments'!BW93","v":0},{"$f":"IF($X35>0,$X35*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX36+'(15) IOT Detailed Adjustments'!BX93","v":0},{"$f":"IF($X35>0,$X35*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY36+'(15) IOT Detailed Adjustments'!BY93","v":0},0,{"$f":"IF($Y35>0,$Y35*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA36+'(15) IOT Detailed Adjustments'!CA93","v":0},{"$f":"IF($Y35>0,$Y35*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB36+'(15) IOT Detailed Adjustments'!CB93","v":0},{"$f":"IF($Y35>0,$Y35*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC36+'(15) IOT Detailed Adjustments'!CC93","v":0},0,{"$f":"IF($Z35>0,$Z35*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE36+'(15) IOT Detailed Adjustments'!CE93","v":0},{"$f":"IF($Z35>0,$Z35*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF36+'(15) IOT Detailed Adjustments'!CF93","v":0},{"$f":"IF($Z35>0,$Z35*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG36+'(15) IOT Detailed Adjustments'!CG93","v":0},0,{"$f":"IF($AA35>0,$AA35*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI36+'(15) IOT Detailed Adjustments'!CI93","v":0},{"$f":"IF($AA35>0,$AA35*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ36+'(15) IOT Detailed Adjustments'!CJ93","v":0},{"$f":"IF($AA35>0,$AA35*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK36+'(15) IOT Detailed Adjustments'!CK93","v":0},0,{"$f":"IF($AB35>0,$AB35*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM36+'(15) IOT Detailed Adjustments'!CM93","v":0},{"$f":"IF($AB35>0,$AB35*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN36+'(15) IOT Detailed Adjustments'!CN93","v":0},{"$f":"IF($AB35>0,$AB35*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO36+'(15) IOT Detailed Adjustments'!CO93","v":0},0,{"$f":"IF($AC35>0,$AC35*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ36+'(15) IOT Detailed Adjustments'!CQ93","v":0},{"$f":"IF($AC35>0,$AC35*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR36+'(15) IOT Detailed Adjustments'!CR93","v":0},{"$f":"IF($AC35>0,$AC35*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS36+'(15) IOT Detailed Adjustments'!CS93","v":0},0,{"$f":"IF($AD35>0,$AD35*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU36+'(15) IOT Detailed Adjustments'!CU93","v":0},{"$f":"IF($AD35>0,$AD35*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV36+'(15) IOT Detailed Adjustments'!CV93","v":0},{"$f":"IF($AD35>0,$AD35*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW36+'(15) IOT Detailed Adjustments'!CW93","v":0},0,{"$f":"IF($AE35>0,$AE35*CX$73,0)+'(15) IOT Detailed Adjustments'!CY36+'(15) IOT Detailed Adjustments'!CY93","v":0},{"$f":"IF($AE35>0,$AE35*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ36+'(15) IOT Detailed Adjustments'!CZ93","v":0},{"$f":"IF($AE35>0,$AE35*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA36+'(15) IOT Detailed Adjustments'!DA93","v":0},0,{"$f":"IF($AF35>0,$AF35*DB$73,0)+'(15) IOT Detailed Adjustments'!DC36+'(15) IOT Detailed Adjustments'!DC93","v":0},{"$f":"IF($AF35>0,$AF35*DC$73,0)+'(15) IOT Detailed Adjustments'!DD36+'(15) IOT Detailed Adjustments'!DD93","v":0},{"$f":"IF($AF35>0,$AF35*DD$73,0)+'(15) IOT Detailed Adjustments'!DE36+'(15) IOT Detailed Adjustments'!DE93","v":0},0,{"$f":"IF($AG35>0,$AG35*DF$73,0)+'(15) IOT Detailed Adjustments'!DG36+'(15) IOT Detailed Adjustments'!DG93","v":0},{"$f":"IF($AG35>0,$AG35*DG$73,0)+'(15) IOT Detailed Adjustments'!DH36+'(15) IOT Detailed Adjustments'!DH93","v":0},{"$f":"IF($AG35>0,$AG35*DH$73,0)+'(15) IOT Detailed Adjustments'!DI36+'(15) IOT Detailed Adjustments'!DI93","v":0},0,{"$f":"IF($AH35>0,$AH35*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK36+'(15) IOT Detailed Adjustments'!DK93","v":0},{"$f":"IF($AH35>0,$AH35*DK$73,0)+'(15) IOT Detailed Adjustments'!DL36+'(15) IOT Detailed Adjustments'!DL93","v":0},{"$f":"IF($AH35>0,$AH35*DL$73,0)+'(15) IOT Detailed Adjustments'!DM36+'(15) IOT Detailed Adjustments'!DM93","v":0},0,{"$f":"IF($AI35>0,$AI35*DN$73,0)+'(15) IOT Detailed Adjustments'!DO36+'(15) IOT Detailed Adjustments'!DO93","v":0},{"$f":"IF($AI35>0,$AI35*DO$73,0)+'(15) IOT Detailed Adjustments'!DP36+'(15) IOT Detailed Adjustments'!DP93","v":0},{"$f":"IF($AI35>0,$AI35*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ36+'(15) IOT Detailed Adjustments'!DQ93","v":0},0]
["Miscellaneous Expense",{"$f":"IF($F36>0,$F36*$B$73,0)+'(15) IOT Detailed Adjustments'!C37+'(15) IOT Detailed Adjustments'!C94","v":0},{"$f":"IF($F36>0,$F36*$C$73,0)+'(15) IOT Detailed Adjustments'!D37+'(15) IOT Detailed Adjustments'!D94","v":0},{"$f":"IF($F36>0,$F36*$D$73,0)+'(15) IOT Detailed Adjustments'!E37+'(15) IOT Detailed Adjustments'!E94","v":0},0,{"$f":"IF($G36>0,$G36*$F$73,0)+'(15) IOT Detailed Adjustments'!G37+'(15) IOT Detailed Adjustments'!G94","v":0},{"$f":"IF($G36>0,$G36*$G$73,0)+'(15) IOT Detailed Adjustments'!H37+'(15) IOT Detailed Adjustments'!H94","v":0},{"$f":"IF($G36>0,$G36*$H$73,0)+'(15) IOT Detailed Adjustments'!I37+'(15) IOT Detailed Adjustments'!I94","v":0},0,{"$f":"IF($H36>0,$H36*$J$73,0)+'(15) IOT Detailed Adjustments'!K37+'(15) IOT Detailed Adjustments'!K94","v":0},{"$f":"IF($H36>0,$H36*$K$73,0)+'(15) IOT Detailed Adjustments'!L37+'(15) IOT Detailed Adjustments'!L94","v":0},{"$f":"IF($H36>0,$H36*$L$73,0)+'(15) IOT Detailed Adjustments'!M37+'(15) IOT Detailed Adjustments'!M94","v":0},0,{"$f":"IF($I36>0,$I36*$N$73,0)+'(15) IOT Detailed Adjustments'!O37+'(15) IOT Detailed Adjustments'!O94","v":0},{"$f":"IF($I36>0,$I36*$O$73,0)+'(15) IOT Detailed Adjustments'!P37+'(15) IOT Detailed Adjustments'!P94","v":0},{"$f":"IF($I36>0,$I36*$P$73,0)+'(15) IOT Detailed Adjustments'!Q37+'(15) IOT Detailed Adjustments'!Q94","v":0},0,{"$f":"IF($J36>0,$J36*$R$73,0)+'(15) IOT Detailed Adjustments'!S37+'(15) IOT Detailed Adjustments'!S94","v":0},{"$f":"IF($J36>0,$J36*$S$73,0)+'(15) IOT Detailed Adjustments'!T37+'(15) IOT Detailed Adjustments'!T94","v":0},{"$f":"IF($J36>0,$J36*$T$73,0)+'(15) IOT Detailed Adjustments'!U37+'(15) IOT Detailed Adjustments'!U94","v":0},0,{"$f":"IF($K36>0,$K36*$V$73,0)+'(15) IOT Detailed Adjustments'!W37+'(15) IOT Detailed Adjustments'!W94","v":0},{"$f":"IF($K36>0,$K36*$W$73,0)+'(15) IOT Detailed Adjustments'!X37+'(15) IOT Detailed Adjustments'!X94","v":0},{"$f":"IF($K36>0,$K36*$X$73,0)+'(15) IOT Detailed Adjustments'!Y37+'(15) IOT Detailed Adjustments'!Y94","v":0},0,{"$f":"IF($L36>0,$L36*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA37+'(15) IOT Detailed Adjustments'!AA94","v":0},{"$f":"IF($L36>0,$L36*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB37+'(15) IOT Detailed Adjustments'!AB94","v":0},{"$f":"IF($L36>0,$L36*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC37+'(15) IOT Detailed Adjustments'!AC94","v":0},0,{"$f":"IF($M36>0,$M36*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE37+'(15) IOT Detailed Adjustments'!AE94","v":0},{"$f":"IF($M36>0,$M36*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF37+'(15) IOT Detailed Adjustments'!AF94","v":0},{"$f":"IF($M36>0,$M36*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG37+'(15) IOT Detailed Adjustments'!AG94","v":0},0,{"$f":"IF($N36>0,$N36*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI37+'(15) IOT Detailed Adjustments'!AI94","v":0},{"$f":"IF($N36>0,$N36*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ37+'(15) IOT Detailed Adjustments'!AJ94","v":0},{"$f":"IF($N36>0,$N36*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK37+'(15) IOT Detailed Adjustments'!AK94","v":0},0,{"$f":"IF($O36>0,$O36*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM37+'(15) IOT Detailed Adjustments'!AM94","v":0},{"$f":"IF($O36>0,$O36*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN37+'(15) IOT Detailed Adjustments'!AN94","v":0},{"$f":"IF($O36>0,$O36*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO37+'(15) IOT Detailed Adjustments'!AO94","v":0},0,{"$f":"IF($P36>0,$P36*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ37+'(15) IOT Detailed Adjustments'!AQ94","v":0},{"$f":"IF($P36>0,$P36*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR37+'(15) IOT Detailed Adjustments'!AR94","v":0},{"$f":"IF($P36>0,$P36*AR$73,0)+'(15) IOT Detailed Adjustments'!AS37+'(15) IOT Detailed Adjustments'!AS94","v":0},0,{"$f":"IF($P36>0,$P36*AT$73,0)+'(15) IOT Detailed Adjustments'!AU37+'(15) IOT Detailed Adjustments'!AU94","v":0},{"$f":"IF($P36>0,$P36*AU$73,0)+'(15) IOT Detailed Adjustments'!AV37+'(15) IOT Detailed Adjustments'!AV94","v":0},{"$f":"IF($P36>0,$P36*AV$73,0)+'(15) IOT Detailed Adjustments'!AW37+'(15) IOT Detailed Adjustments'!AW94","v":0},0,{"$f":"IF($P36>0,$P36*AX$73,0)+'(15) IOT Detailed Adjustments'!AY37+'(15) IOT Detailed Adjustments'!AY94","v":0},{"$f":"IF($P36>0,$P36*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ37+'(15) IOT Detailed Adjustments'!AZ94","v":0},{"$f":"IF($P36>0,$P36*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA37+'(15) IOT Detailed Adjustments'!BA94","v":0},0,{"$f":"IF($P36>0,$P36*BB$73,0)+'(15) IOT Detailed Adjustments'!BC37+'(15) IOT Detailed Adjustments'!BC94","v":0},{"$f":"IF($P36>0,$P36*BC$73,0)+'(15) IOT Detailed Adjustments'!BD37+'(15) IOT Detailed Adjustments'!BD94","v":0},{"$f":"IF($P36>0,$P36*BD$73,0)+'(15) IOT Detailed Adjustments'!BE37+'(15) IOT Detailed Adjustments'!BE94","v":0},0,{"$f":"IF($P36>0,$P36*BF$73,0)+'(15) IOT Detailed Adjustments'!BG37+'(15) IOT Detailed Adjustments'!BG94","v":0},{"$f":"IF($P36>0,$P36*BG$73,0)+'(15) IOT Detailed Adjustments'!BH37+'(15) IOT Detailed Adjustments'!BH94","v":0},{"$f":"IF($P36>0,$P36*BH$73,0)+'(15) IOT Detailed Adjustments'!BI37+'(15) IOT Detailed Adjustments'!BI94","v":0},0,{"$f":"IF($U36>0,$U36*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK37+'(15) IOT Detailed Adjustments'!BK94","v":0},{"$f":"IF($U36>0,$U36*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL37+'(15) IOT Detailed Adjustments'!BL94","v":0},{"$f":"IF($U36>0,$U36*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM37+'(15) IOT Detailed Adjustments'!BM94","v":0},0,{"$f":"IF($V36>0,$V36*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO37+'(15) IOT Detailed Adjustments'!BO94","v":0},{"$f":"IF($V36>0,$V36*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP37+'(15) IOT Detailed Adjustments'!BP94","v":0},{"$f":"IF($V36>0,$V36*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ37+'(15) IOT Detailed Adjustments'!BQ94","v":0},0,{"$f":"IF($W36>0,$W36*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS37+'(15) IOT Detailed Adjustments'!BS94","v":0},{"$f":"IF($W36>0,$W36*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT37+'(15) IOT Detailed Adjustments'!BT94","v":0},{"$f":"IF($W36>0,$W36*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU37+'(15) IOT Detailed Adjustments'!BU94","v":0},0,{"$f":"IF($X36>0,$X36*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW37+'(15) IOT Detailed Adjustments'!BW94","v":0},{"$f":"IF($X36>0,$X36*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX37+'(15) IOT Detailed Adjustments'!BX94","v":0},{"$f":"IF($X36>0,$X36*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY37+'(15) IOT Detailed Adjustments'!BY94","v":0},0,{"$f":"IF($Y36>0,$Y36*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA37+'(15) IOT Detailed Adjustments'!CA94","v":0},{"$f":"IF($Y36>0,$Y36*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB37+'(15) IOT Detailed Adjustments'!CB94","v":0},{"$f":"IF($Y36>0,$Y36*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC37+'(15) IOT Detailed Adjustments'!CC94","v":0},0,{"$f":"IF($Z36>0,$Z36*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE37+'(15) IOT Detailed Adjustments'!CE94","v":0},{"$f":"IF($Z36>0,$Z36*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF37+'(15) IOT Detailed Adjustments'!CF94","v":0},{"$f":"IF($Z36>0,$Z36*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG37+'(15) IOT Detailed Adjustments'!CG94","v":0},0,{"$f":"IF($AA36>0,$AA36*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI37+'(15) IOT Detailed Adjustments'!CI94","v":0},{"$f":"IF($AA36>0,$AA36*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ37+'(15) IOT Detailed Adjustments'!CJ94","v":0},{"$f":"IF($AA36>0,$AA36*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK37+'(15) IOT Detailed Adjustments'!CK94","v":0},0,{"$f":"IF($AB36>0,$AB36*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM37+'(15) IOT Detailed Adjustments'!CM94","v":0},{"$f":"IF($AB36>0,$AB36*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN37+'(15) IOT Detailed Adjustments'!CN94","v":0},{"$f":"IF($AB36>0,$AB36*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO37+'(15) IOT Detailed Adjustments'!CO94","v":0},0,{"$f":"IF($AC36>0,$AC36*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ37+'(15) IOT Detailed Adjustments'!CQ94","v":0},{"$f":"IF($AC36>0,$AC36*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR37+'(15) IOT Detailed Adjustments'!CR94","v":0},{"$f":"IF($AC36>0,$AC36*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS37+'(15) IOT Detailed Adjustments'!CS94","v":0},0,{"$f":"IF($AD36>0,$AD36*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU37+'(15) IOT Detailed Adjustments'!CU94","v":0},{"$f":"IF($AD36>0,$AD36*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV37+'(15) IOT Detailed Adjustments'!CV94","v":0},{"$f":"IF($AD36>0,$AD36*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW37+'(15) IOT Detailed Adjustments'!CW94","v":0},0,{"$f":"IF($AE36>0,$AE36*CX$73,0)+'(15) IOT Detailed Adjustments'!CY37+'(15) IOT Detailed Adjustments'!CY94","v":0},{"$f":"IF($AE36>0,$AE36*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ37+'(15) IOT Detailed Adjustments'!CZ94","v":0},{"$f":"IF($AE36>0,$AE36*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA37+'(15) IOT Detailed Adjustments'!DA94","v":0},0,{"$f":"IF($AF36>0,$AF36*DB$73,0)+'(15) IOT Detailed Adjustments'!DC37+'(15) IOT Detailed Adjustments'!DC94","v":0},{"$f":"IF($AF36>0,$AF36*DC$73,0)+'(15) IOT Detailed Adjustments'!DD37+'(15) IOT Detailed Adjustments'!DD94","v":0},{"$f":"IF($AF36>0,$AF36*DD$73,0)+'(15) IOT Detailed Adjustments'!DE37+'(15) IOT Detailed Adjustments'!DE94","v":0},0,{"$f":"IF($AG36>0,$AG36*DF$73,0)+'(15) IOT Detailed Adjustments'!DG37+'(15) IOT Detailed Adjustments'!DG94","v":0},{"$f":"IF($AG36>0,$AG36*DG$73,0)+'(15) IOT Detailed Adjustments'!DH37+'(15) IOT Detailed Adjustments'!DH94","v":0},{"$f":"IF($AG36>0,$AG36*DH$73,0)+'(15) IOT Detailed Adjustments'!DI37+'(15) IOT Detailed Adjustments'!DI94","v":0},0,{"$f":"IF($AH36>0,$AH36*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK37+'(15) IOT Detailed Adjustments'!DK94","v":0},{"$f":"IF($AH36>0,$AH36*DK$73,0)+'(15) IOT Detailed Adjustments'!DL37+'(15) IOT Detailed Adjustments'!DL94","v":0},{"$f":"IF($AH36>0,$AH36*DL$73,0)+'(15) IOT Detailed Adjustments'!DM37+'(15) IOT Detailed Adjustments'!DM94","v":0},0,{"$f":"IF($AI36>0,$AI36*DN$73,0)+'(15) IOT Detailed Adjustments'!DO37+'(15) IOT Detailed Adjustments'!DO94","v":0},{"$f":"IF($AI36>0,$AI36*DO$73,0)+'(15) IOT Detailed Adjustments'!DP37+'(15) IOT Detailed Adjustments'!DP94","v":0},{"$f":"IF($AI36>0,$AI36*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ37+'(15) IOT Detailed Adjustments'!DQ94","v":0},0]
["Office Expense",{"$f":"IF($F37>0,$F37*$B$73,0)+'(15) IOT Detailed Adjustments'!C38+'(15) IOT Detailed Adjustments'!C95","v":0},{"$f":"IF($F37>0,$F37*$C$73,0)+'(15) IOT Detailed Adjustments'!D38+'(15) IOT Detailed Adjustments'!D95","v":0},{"$f":"IF($F37>0,$F37*$D$73,0)+'(15) IOT Detailed Adjustments'!E38+'(15) IOT Detailed Adjustments'!E95","v":0},0,{"$f":"IF($G37>0,$G37*$F$73,0)+'(15) IOT Detailed Adjustments'!G38+'(15) IOT Detailed Adjustments'!G95","v":0},{"$f":"IF($G37>0,$G37*$G$73,0)+'(15) IOT Detailed Adjustments'!H38+'(15) IOT Detailed Adjustments'!H95","v":0},{"$f":"IF($G37>0,$G37*$H$73,0)+'(15) IOT Detailed Adjustments'!I38+'(15) IOT Detailed Adjustments'!I95","v":0},0,{"$f":"IF($H37>0,$H37*$J$73,0)+'(15) IOT Detailed Adjustments'!K38+'(15) IOT Detailed Adjustments'!K95","v":0},{"$f":"IF($H37>0,$H37*$K$73,0)+'(15) IOT Detailed Adjustments'!L38+'(15) IOT Detailed Adjustments'!L95","v":0},{"$f":"IF($H37>0,$H37*$L$73,0)+'(15) IOT Detailed Adjustments'!M38+'(15) IOT Detailed Adjustments'!M95","v":0},0,{"$f":"IF($I37>0,$I37*$N$73,0)+'(15) IOT Detailed Adjustments'!O38+'(15) IOT Detailed Adjustments'!O95","v":0},{"$f":"IF($I37>0,$I37*$O$73,0)+'(15) IOT Detailed Adjustments'!P38+'(15) IOT Detailed Adjustments'!P95","v":0},{"$f":"IF($I37>0,$I37*$P$73,0)+'(15) IOT Detailed Adjustments'!Q38+'(15) IOT Detailed Adjustments'!Q95","v":0},0,{"$f":"IF($J37>0,$J37*$R$73,0)+'(15) IOT Detailed Adjustments'!S38+'(15) IOT Detailed Adjustments'!S95","v":0},{"$f":"IF($J37>0,$J37*$S$73,0)+'(15) IOT Detailed Adjustments'!T38+'(15) IOT Detailed Adjustments'!T95","v":0},{"$f":"IF($J37>0,$J37*$T$73,0)+'(15) IOT Detailed Adjustments'!U38+'(15) IOT Detailed Adjustments'!U95","v":0},0,{"$f":"IF($K37>0,$K37*$V$73,0)+'(15) IOT Detailed Adjustments'!W38+'(15) IOT Detailed Adjustments'!W95","v":0},{"$f":"IF($K37>0,$K37*$W$73,0)+'(15) IOT Detailed Adjustments'!X38+'(15) IOT Detailed Adjustments'!X95","v":0},{"$f":"IF($K37>0,$K37*$X$73,0)+'(15) IOT Detailed Adjustments'!Y38+'(15) IOT Detailed Adjustments'!Y95","v":0},0,{"$f":"IF($L37>0,$L37*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA38+'(15) IOT Detailed Adjustments'!AA95","v":0},{"$f":"IF($L37>0,$L37*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB38+'(15) IOT Detailed Adjustments'!AB95","v":0},{"$f":"IF($L37>0,$L37*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC38+'(15) IOT Detailed Adjustments'!AC95","v":0},0,{"$f":"IF($M37>0,$M37*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE38+'(15) IOT Detailed Adjustments'!AE95","v":0},{"$f":"IF($M37>0,$M37*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF38+'(15) IOT Detailed Adjustments'!AF95","v":0},{"$f":"IF($M37>0,$M37*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG38+'(15) IOT Detailed Adjustments'!AG95","v":0},0,{"$f":"IF($N37>0,$N37*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI38+'(15) IOT Detailed Adjustments'!AI95","v":0},{"$f":"IF($N37>0,$N37*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ38+'(15) IOT Detailed Adjustments'!AJ95","v":0},{"$f":"IF($N37>0,$N37*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK38+'(15) IOT Detailed Adjustments'!AK95","v":0},0,{"$f":"IF($O37>0,$O37*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM38+'(15) IOT Detailed Adjustments'!AM95","v":0},{"$f":"IF($O37>0,$O37*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN38+'(15) IOT Detailed Adjustments'!AN95","v":0},{"$f":"IF($O37>0,$O37*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO38+'(15) IOT Detailed Adjustments'!AO95","v":0},0,{"$f":"IF($P37>0,$P37*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ38+'(15) IOT Detailed Adjustments'!AQ95","v":0},{"$f":"IF($P37>0,$P37*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR38+'(15) IOT Detailed Adjustments'!AR95","v":0},{"$f":"IF($P37>0,$P37*AR$73,0)+'(15) IOT Detailed Adjustments'!AS38+'(15) IOT Detailed Adjustments'!AS95","v":0},0,{"$f":"IF($P37>0,$P37*AT$73,0)+'(15) IOT Detailed Adjustments'!AU38+'(15) IOT Detailed Adjustments'!AU95","v":0},{"$f":"IF($P37>0,$P37*AU$73,0)+'(15) IOT Detailed Adjustments'!AV38+'(15) IOT Detailed Adjustments'!AV95","v":0},{"$f":"IF($P37>0,$P37*AV$73,0)+'(15) IOT Detailed Adjustments'!AW38+'(15) IOT Detailed Adjustments'!AW95","v":0},0,{"$f":"IF($P37>0,$P37*AX$73,0)+'(15) IOT Detailed Adjustments'!AY38+'(15) IOT Detailed Adjustments'!AY95","v":0},{"$f":"IF($P37>0,$P37*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ38+'(15) IOT Detailed Adjustments'!AZ95","v":0},{"$f":"IF($P37>0,$P37*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA38+'(15) IOT Detailed Adjustments'!BA95","v":0},0,{"$f":"IF($P37>0,$P37*BB$73,0)+'(15) IOT Detailed Adjustments'!BC38+'(15) IOT Detailed Adjustments'!BC95","v":0},{"$f":"IF($P37>0,$P37*BC$73,0)+'(15) IOT Detailed Adjustments'!BD38+'(15) IOT Detailed Adjustments'!BD95","v":0},{"$f":"IF($P37>0,$P37*BD$73,0)+'(15) IOT Detailed Adjustments'!BE38+'(15) IOT Detailed Adjustments'!BE95","v":0},0,{"$f":"IF($P37>0,$P37*BF$73,0)+'(15) IOT Detailed Adjustments'!BG38+'(15) IOT Detailed Adjustments'!BG95","v":0},{"$f":"IF($P37>0,$P37*BG$73,0)+'(15) IOT Detailed Adjustments'!BH38+'(15) IOT Detailed Adjustments'!BH95","v":0},{"$f":"IF($P37>0,$P37*BH$73,0)+'(15) IOT Detailed Adjustments'!BI38+'(15) IOT Detailed Adjustments'!BI95","v":0},0,{"$f":"IF($U37>0,$U37*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK38+'(15) IOT Detailed Adjustments'!BK95","v":0},{"$f":"IF($U37>0,$U37*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL38+'(15) IOT Detailed Adjustments'!BL95","v":0},{"$f":"IF($U37>0,$U37*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM38+'(15) IOT Detailed Adjustments'!BM95","v":0},0,{"$f":"IF($V37>0,$V37*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO38+'(15) IOT Detailed Adjustments'!BO95","v":0},{"$f":"IF($V37>0,$V37*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP38+'(15) IOT Detailed Adjustments'!BP95","v":0},{"$f":"IF($V37>0,$V37*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ38+'(15) IOT Detailed Adjustments'!BQ95","v":0},0,{"$f":"IF($W37>0,$W37*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS38+'(15) IOT Detailed Adjustments'!BS95","v":0},{"$f":"IF($W37>0,$W37*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT38+'(15) IOT Detailed Adjustments'!BT95","v":0},{"$f":"IF($W37>0,$W37*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU38+'(15) IOT Detailed Adjustments'!BU95","v":0},0,{"$f":"IF($X37>0,$X37*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW38+'(15) IOT Detailed Adjustments'!BW95","v":0},{"$f":"IF($X37>0,$X37*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX38+'(15) IOT Detailed Adjustments'!BX95","v":0},{"$f":"IF($X37>0,$X37*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY38+'(15) IOT Detailed Adjustments'!BY95","v":0},0,{"$f":"IF($Y37>0,$Y37*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA38+'(15) IOT Detailed Adjustments'!CA95","v":0},{"$f":"IF($Y37>0,$Y37*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB38+'(15) IOT Detailed Adjustments'!CB95","v":0},{"$f":"IF($Y37>0,$Y37*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC38+'(15) IOT Detailed Adjustments'!CC95","v":0},0,{"$f":"IF($Z37>0,$Z37*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE38+'(15) IOT Detailed Adjustments'!CE95","v":0},{"$f":"IF($Z37>0,$Z37*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF38+'(15) IOT Detailed Adjustments'!CF95","v":0},{"$f":"IF($Z37>0,$Z37*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG38+'(15) IOT Detailed Adjustments'!CG95","v":0},0,{"$f":"IF($AA37>0,$AA37*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI38+'(15) IOT Detailed Adjustments'!CI95","v":0},{"$f":"IF($AA37>0,$AA37*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ38+'(15) IOT Detailed Adjustments'!CJ95","v":0},{"$f":"IF($AA37>0,$AA37*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK38+'(15) IOT Detailed Adjustments'!CK95","v":0},0,{"$f":"IF($AB37>0,$AB37*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM38+'(15) IOT Detailed Adjustments'!CM95","v":0},{"$f":"IF($AB37>0,$AB37*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN38+'(15) IOT Detailed Adjustments'!CN95","v":0},{"$f":"IF($AB37>0,$AB37*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO38+'(15) IOT Detailed Adjustments'!CO95","v":0},0,{"$f":"IF($AC37>0,$AC37*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ38+'(15) IOT Detailed Adjustments'!CQ95","v":0},{"$f":"IF($AC37>0,$AC37*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR38+'(15) IOT Detailed Adjustments'!CR95","v":0},{"$f":"IF($AC37>0,$AC37*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS38+'(15) IOT Detailed Adjustments'!CS95","v":0},0,{"$f":"IF($AD37>0,$AD37*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU38+'(15) IOT Detailed Adjustments'!CU95","v":0},{"$f":"IF($AD37>0,$AD37*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV38+'(15) IOT Detailed Adjustments'!CV95","v":0},{"$f":"IF($AD37>0,$AD37*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW38+'(15) IOT Detailed Adjustments'!CW95","v":0},0,{"$f":"IF($AE37>0,$AE37*CX$73,0)+'(15) IOT Detailed Adjustments'!CY38+'(15) IOT Detailed Adjustments'!CY95","v":0},{"$f":"IF($AE37>0,$AE37*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ38+'(15) IOT Detailed Adjustments'!CZ95","v":0},{"$f":"IF($AE37>0,$AE37*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA38+'(15) IOT Detailed Adjustments'!DA95","v":0},0,{"$f":"IF($AF37>0,$AF37*DB$73,0)+'(15) IOT Detailed Adjustments'!DC38+'(15) IOT Detailed Adjustments'!DC95","v":0},{"$f":"IF($AF37>0,$AF37*DC$73,0)+'(15) IOT Detailed Adjustments'!DD38+'(15) IOT Detailed Adjustments'!DD95","v":0},{"$f":"IF($AF37>0,$AF37*DD$73,0)+'(15) IOT Detailed Adjustments'!DE38+'(15) IOT Detailed Adjustments'!DE95","v":0},0,{"$f":"IF($AG37>0,$AG37*DF$73,0)+'(15) IOT Detailed Adjustments'!DG38+'(15) IOT Detailed Adjustments'!DG95","v":0},{"$f":"IF($AG37>0,$AG37*DG$73,0)+'(15) IOT Detailed Adjustments'!DH38+'(15) IOT Detailed Adjustments'!DH95","v":0},{"$f":"IF($AG37>0,$AG37*DH$73,0)+'(15) IOT Detailed Adjustments'!DI38+'(15) IOT Detailed Adjustments'!DI95","v":0},0,{"$f":"IF($AH37>0,$AH37*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK38+'(15) IOT Detailed Adjustments'!DK95","v":0},{"$f":"IF($AH37>0,$AH37*DK$73,0)+'(15) IOT Detailed Adjustments'!DL38+'(15) IOT Detailed Adjustments'!DL95","v":0},{"$f":"IF($AH37>0,$AH37*DL$73,0)+'(15) IOT Detailed Adjustments'!DM38+'(15) IOT Detailed Adjustments'!DM95","v":0},0,{"$f":"IF($AI37>0,$AI37*DN$73,0)+'(15) IOT Detailed Adjustments'!DO38+'(15) IOT Detailed Adjustments'!DO95","v":0},{"$f":"IF($AI37>0,$AI37*DO$73,0)+'(15) IOT Detailed Adjustments'!DP38+'(15) IOT Detailed Adjustments'!DP95","v":0},{"$f":"IF($AI37>0,$AI37*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ38+'(15) IOT Detailed Adjustments'!DQ95","v":0},0]
["Publications and Legal Notices",{"$f":"IF($F38>0,$F38*$B$73,0)+'(15) IOT Detailed Adjustments'!C39+'(15) IOT Detailed Adjustments'!C96","v":0},{"$f":"IF($F38>0,$F38*$C$73,0)+'(15) IOT Detailed Adjustments'!D39+'(15) IOT Detailed Adjustments'!D96","v":0},{"$f":"IF($F38>0,$F38*$D$73,0)+'(15) IOT Detailed Adjustments'!E39+'(15) IOT Detailed Adjustments'!E96","v":0},0,{"$f":"IF($G38>0,$G38*$F$73,0)+'(15) IOT Detailed Adjustments'!G39+'(15) IOT Detailed Adjustments'!G96","v":0},{"$f":"IF($G38>0,$G38*$G$73,0)+'(15) IOT Detailed Adjustments'!H39+'(15) IOT Detailed Adjustments'!H96","v":0},{"$f":"IF($G38>0,$G38*$H$73,0)+'(15) IOT Detailed Adjustments'!I39+'(15) IOT Detailed Adjustments'!I96","v":0},0,{"$f":"IF($H38>0,$H38*$J$73,0)+'(15) IOT Detailed Adjustments'!K39+'(15) IOT Detailed Adjustments'!K96","v":0},{"$f":"IF($H38>0,$H38*$K$73,0)+'(15) IOT Detailed Adjustments'!L39+'(15) IOT Detailed Adjustments'!L96","v":0},{"$f":"IF($H38>0,$H38*$L$73,0)+'(15) IOT Detailed Adjustments'!M39+'(15) IOT Detailed Adjustments'!M96","v":0},0,{"$f":"IF($I38>0,$I38*$N$73,0)+'(15) IOT Detailed Adjustments'!O39+'(15) IOT Detailed Adjustments'!O96","v":0},{"$f":"IF($I38>0,$I38*$O$73,0)+'(15) IOT Detailed Adjustments'!P39+'(15) IOT Detailed Adjustments'!P96","v":0},{"$f":"IF($I38>0,$I38*$P$73,0)+'(15) IOT Detailed Adjustments'!Q39+'(15) IOT Detailed Adjustments'!Q96","v":0},0,{"$f":"IF($J38>0,$J38*$R$73,0)+'(15) IOT Detailed Adjustments'!S39+'(15) IOT Detailed Adjustments'!S96","v":0},{"$f":"IF($J38>0,$J38*$S$73,0)+'(15) IOT Detailed Adjustments'!T39+'(15) IOT Detailed Adjustments'!T96","v":0},{"$f":"IF($J38>0,$J38*$T$73,0)+'(15) IOT Detailed Adjustments'!U39+'(15) IOT Detailed Adjustments'!U96","v":0},0,{"$f":"IF($K38>0,$K38*$V$73,0)+'(15) IOT Detailed Adjustments'!W39+'(15) IOT Detailed Adjustments'!W96","v":0},{"$f":"IF($K38>0,$K38*$W$73,0)+'(15) IOT Detailed Adjustments'!X39+'(15) IOT Detailed Adjustments'!X96","v":0},{"$f":"IF($K38>0,$K38*$X$73,0)+'(15) IOT Detailed Adjustments'!Y39+'(15) IOT Detailed Adjustments'!Y96","v":0},0,{"$f":"IF($L38>0,$L38*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA39+'(15) IOT Detailed Adjustments'!AA96","v":0},{"$f":"IF($L38>0,$L38*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB39+'(15) IOT Detailed Adjustments'!AB96","v":0},{"$f":"IF($L38>0,$L38*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC39+'(15) IOT Detailed Adjustments'!AC96","v":0},0,{"$f":"IF($M38>0,$M38*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE39+'(15) IOT Detailed Adjustments'!AE96","v":0},{"$f":"IF($M38>0,$M38*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF39+'(15) IOT Detailed Adjustments'!AF96","v":0},{"$f":"IF($M38>0,$M38*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG39+'(15) IOT Detailed Adjustments'!AG96","v":0},0,{"$f":"IF($N38>0,$N38*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI39+'(15) IOT Detailed Adjustments'!AI96","v":0},{"$f":"IF($N38>0,$N38*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ39+'(15) IOT Detailed Adjustments'!AJ96","v":0},{"$f":"IF($N38>0,$N38*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK39+'(15) IOT Detailed Adjustments'!AK96","v":0},0,{"$f":"IF($O38>0,$O38*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM39+'(15) IOT Detailed Adjustments'!AM96","v":0},{"$f":"IF($O38>0,$O38*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN39+'(15) IOT Detailed Adjustments'!AN96","v":0},{"$f":"IF($O38>0,$O38*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO39+'(15) IOT Detailed Adjustments'!AO96","v":0},0,{"$f":"IF($P38>0,$P38*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ39+'(15) IOT Detailed Adjustments'!AQ96","v":0},{"$f":"IF($P38>0,$P38*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR39+'(15) IOT Detailed Adjustments'!AR96","v":0},{"$f":"IF($P38>0,$P38*AR$73,0)+'(15) IOT Detailed Adjustments'!AS39+'(15) IOT Detailed Adjustments'!AS96","v":0},0,{"$f":"IF($P38>0,$P38*AT$73,0)+'(15) IOT Detailed Adjustments'!AU39+'(15) IOT Detailed Adjustments'!AU96","v":0},{"$f":"IF($P38>0,$P38*AU$73,0)+'(15) IOT Detailed Adjustments'!AV39+'(15) IOT Detailed Adjustments'!AV96","v":0},{"$f":"IF($P38>0,$P38*AV$73,0)+'(15) IOT Detailed Adjustments'!AW39+'(15) IOT Detailed Adjustments'!AW96","v":0},0,{"$f":"IF($P38>0,$P38*AX$73,0)+'(15) IOT Detailed Adjustments'!AY39+'(15) IOT Detailed Adjustments'!AY96","v":0},{"$f":"IF($P38>0,$P38*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ39+'(15) IOT Detailed Adjustments'!AZ96","v":0},{"$f":"IF($P38>0,$P38*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA39+'(15) IOT Detailed Adjustments'!BA96","v":0},0,{"$f":"IF($P38>0,$P38*BB$73,0)+'(15) IOT Detailed Adjustments'!BC39+'(15) IOT Detailed Adjustments'!BC96","v":0},{"$f":"IF($P38>0,$P38*BC$73,0)+'(15) IOT Detailed Adjustments'!BD39+'(15) IOT Detailed Adjustments'!BD96","v":0},{"$f":"IF($P38>0,$P38*BD$73,0)+'(15) IOT Detailed Adjustments'!BE39+'(15) IOT Detailed Adjustments'!BE96","v":0},0,{"$f":"IF($P38>0,$P38*BF$73,0)+'(15) IOT Detailed Adjustments'!BG39+'(15) IOT Detailed Adjustments'!BG96","v":0},{"$f":"IF($P38>0,$P38*BG$73,0)+'(15) IOT Detailed Adjustments'!BH39+'(15) IOT Detailed Adjustments'!BH96","v":0},{"$f":"IF($P38>0,$P38*BH$73,0)+'(15) IOT Detailed Adjustments'!BI39+'(15) IOT Detailed Adjustments'!BI96","v":0},0,{"$f":"IF($U38>0,$U38*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK39+'(15) IOT Detailed Adjustments'!BK96","v":0},{"$f":"IF($U38>0,$U38*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL39+'(15) IOT Detailed Adjustments'!BL96","v":0},{"$f":"IF($U38>0,$U38*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM39+'(15) IOT Detailed Adjustments'!BM96","v":0},0,{"$f":"IF($V38>0,$V38*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO39+'(15) IOT Detailed Adjustments'!BO96","v":0},{"$f":"IF($V38>0,$V38*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP39+'(15) IOT Detailed Adjustments'!BP96","v":0},{"$f":"IF($V38>0,$V38*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ39+'(15) IOT Detailed Adjustments'!BQ96","v":0},0,{"$f":"IF($W38>0,$W38*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS39+'(15) IOT Detailed Adjustments'!BS96","v":0},{"$f":"IF($W38>0,$W38*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT39+'(15) IOT Detailed Adjustments'!BT96","v":0},{"$f":"IF($W38>0,$W38*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU39+'(15) IOT Detailed Adjustments'!BU96","v":0},0,{"$f":"IF($X38>0,$X38*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW39+'(15) IOT Detailed Adjustments'!BW96","v":0},{"$f":"IF($X38>0,$X38*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX39+'(15) IOT Detailed Adjustments'!BX96","v":0},{"$f":"IF($X38>0,$X38*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY39+'(15) IOT Detailed Adjustments'!BY96","v":0},0,{"$f":"IF($Y38>0,$Y38*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA39+'(15) IOT Detailed Adjustments'!CA96","v":0},{"$f":"IF($Y38>0,$Y38*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB39+'(15) IOT Detailed Adjustments'!CB96","v":0},{"$f":"IF($Y38>0,$Y38*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC39+'(15) IOT Detailed Adjustments'!CC96","v":0},0,{"$f":"IF($Z38>0,$Z38*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE39+'(15) IOT Detailed Adjustments'!CE96","v":0},{"$f":"IF($Z38>0,$Z38*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF39+'(15) IOT Detailed Adjustments'!CF96","v":0},{"$f":"IF($Z38>0,$Z38*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG39+'(15) IOT Detailed Adjustments'!CG96","v":0},0,{"$f":"IF($AA38>0,$AA38*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI39+'(15) IOT Detailed Adjustments'!CI96","v":0},{"$f":"IF($AA38>0,$AA38*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ39+'(15) IOT Detailed Adjustments'!CJ96","v":0},{"$f":"IF($AA38>0,$AA38*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK39+'(15) IOT Detailed Adjustments'!CK96","v":0},0,{"$f":"IF($AB38>0,$AB38*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM39+'(15) IOT Detailed Adjustments'!CM96","v":0},{"$f":"IF($AB38>0,$AB38*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN39+'(15) IOT Detailed Adjustments'!CN96","v":0},{"$f":"IF($AB38>0,$AB38*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO39+'(15) IOT Detailed Adjustments'!CO96","v":0},0,{"$f":"IF($AC38>0,$AC38*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ39+'(15) IOT Detailed Adjustments'!CQ96","v":0},{"$f":"IF($AC38>0,$AC38*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR39+'(15) IOT Detailed Adjustments'!CR96","v":0},{"$f":"IF($AC38>0,$AC38*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS39+'(15) IOT Detailed Adjustments'!CS96","v":0},0,{"$f":"IF($AD38>0,$AD38*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU39+'(15) IOT Detailed Adjustments'!CU96","v":0},{"$f":"IF($AD38>0,$AD38*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV39+'(15) IOT Detailed Adjustments'!CV96","v":0},{"$f":"IF($AD38>0,$AD38*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW39+'(15) IOT Detailed Adjustments'!CW96","v":0},0,{"$f":"IF($AE38>0,$AE38*CX$73,0)+'(15) IOT Detailed Adjustments'!CY39+'(15) IOT Detailed Adjustments'!CY96","v":0},{"$f":"IF($AE38>0,$AE38*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ39+'(15) IOT Detailed Adjustments'!CZ96","v":0},{"$f":"IF($AE38>0,$AE38*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA39+'(15) IOT Detailed Adjustments'!DA96","v":0},0,{"$f":"IF($AF38>0,$AF38*DB$73,0)+'(15) IOT Detailed Adjustments'!DC39+'(15) IOT Detailed Adjustments'!DC96","v":0},{"$f":"IF($AF38>0,$AF38*DC$73,0)+'(15) IOT Detailed Adjustments'!DD39+'(15) IOT Detailed Adjustments'!DD96","v":0},{"$f":"IF($AF38>0,$AF38*DD$73,0)+'(15) IOT Detailed Adjustments'!DE39+'(15) IOT Detailed Adjustments'!DE96","v":0},0,{"$f":"IF($AG38>0,$AG38*DF$73,0)+'(15) IOT Detailed Adjustments'!DG39+'(15) IOT Detailed Adjustments'!DG96","v":0},{"$f":"IF($AG38>0,$AG38*DG$73,0)+'(15) IOT Detailed Adjustments'!DH39+'(15) IOT Detailed Adjustments'!DH96","v":0},{"$f":"IF($AG38>0,$AG38*DH$73,0)+'(15) IOT Detailed Adjustments'!DI39+'(15) IOT Detailed Adjustments'!DI96","v":0},0,{"$f":"IF($AH38>0,$AH38*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK39+'(15) IOT Detailed Adjustments'!DK96","v":0},{"$f":"IF($AH38>0,$AH38*DK$73,0)+'(15) IOT Detailed Adjustments'!DL39+'(15) IOT Detailed Adjustments'!DL96","v":0},{"$f":"IF($AH38>0,$AH38*DL$73,0)+'(15) IOT Detailed Adjustments'!DM39+'(15) IOT Detailed Adjustments'!DM96","v":0},0,{"$f":"IF($AI38>0,$AI38*DN$73,0)+'(15) IOT Detailed Adjustments'!DO39+'(15) IOT Detailed Adjustments'!DO96","v":0},{"$f":"IF($AI38>0,$AI38*DO$73,0)+'(15) IOT Detailed Adjustments'!DP39+'(15) IOT Detailed Adjustments'!DP96","v":0},{"$f":"IF($AI38>0,$AI38*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ39+'(15) IOT Detailed Adjustments'!DQ96","v":0},0]
["Rents & Leases - Land, Structure, and Improvements",{"$f":"IF($F39>0,$F39*$B$73,0)+'(15) IOT Detailed Adjustments'!C40+'(15) IOT Detailed Adjustments'!C97","v":0},{"$f":"IF($F39>0,$F39*$C$73,0)+'(15) IOT Detailed Adjustments'!D40+'(15) IOT Detailed Adjustments'!D97","v":0},{"$f":"IF($F39>0,$F39*$D$73,0)+'(15) IOT Detailed Adjustments'!E40+'(15) IOT Detailed Adjustments'!E97","v":0},0,{"$f":"IF($G39>0,$G39*$F$73,0)+'(15) IOT Detailed Adjustments'!G40+'(15) IOT Detailed Adjustments'!G97","v":0},{"$f":"IF($G39>0,$G39*$G$73,0)+'(15) IOT Detailed Adjustments'!H40+'(15) IOT Detailed Adjustments'!H97","v":0},{"$f":"IF($G39>0,$G39*$H$73,0)+'(15) IOT Detailed Adjustments'!I40+'(15) IOT Detailed Adjustments'!I97","v":0},0,{"$f":"IF($H39>0,$H39*$J$73,0)+'(15) IOT Detailed Adjustments'!K40+'(15) IOT Detailed Adjustments'!K97","v":0},{"$f":"IF($H39>0,$H39*$K$73,0)+'(15) IOT Detailed Adjustments'!L40+'(15) IOT Detailed Adjustments'!L97","v":0},{"$f":"IF($H39>0,$H39*$L$73,0)+'(15) IOT Detailed Adjustments'!M40+'(15) IOT Detailed Adjustments'!M97","v":0},0,{"$f":"IF($I39>0,$I39*$N$73,0)+'(15) IOT Detailed Adjustments'!O40+'(15) IOT Detailed Adjustments'!O97","v":0},{"$f":"IF($I39>0,$I39*$O$73,0)+'(15) IOT Detailed Adjustments'!P40+'(15) IOT Detailed Adjustments'!P97","v":0},{"$f":"IF($I39>0,$I39*$P$73,0)+'(15) IOT Detailed Adjustments'!Q40+'(15) IOT Detailed Adjustments'!Q97","v":0},0,{"$f":"IF($J39>0,$J39*$R$73,0)+'(15) IOT Detailed Adjustments'!S40+'(15) IOT Detailed Adjustments'!S97","v":0},{"$f":"IF($J39>0,$J39*$S$73,0)+'(15) IOT Detailed Adjustments'!T40+'(15) IOT Detailed Adjustments'!T97","v":0},{"$f":"IF($J39>0,$J39*$T$73,0)+'(15) IOT Detailed Adjustments'!U40+'(15) IOT Detailed Adjustments'!U97","v":0},0,{"$f":"IF($K39>0,$K39*$V$73,0)+'(15) IOT Detailed Adjustments'!W40+'(15) IOT Detailed Adjustments'!W97","v":0},{"$f":"IF($K39>0,$K39*$W$73,0)+'(15) IOT Detailed Adjustments'!X40+'(15) IOT Detailed Adjustments'!X97","v":0},{"$f":"IF($K39>0,$K39*$X$73,0)+'(15) IOT Detailed Adjustments'!Y40+'(15) IOT Detailed Adjustments'!Y97","v":0},0,{"$f":"IF($L39>0,$L39*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA40+'(15) IOT Detailed Adjustments'!AA97","v":0},{"$f":"IF($L39>0,$L39*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB40+'(15) IOT Detailed Adjustments'!AB97","v":0},{"$f":"IF($L39>0,$L39*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC40+'(15) IOT Detailed Adjustments'!AC97","v":0},0,{"$f":"IF($M39>0,$M39*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE40+'(15) IOT Detailed Adjustments'!AE97","v":0},{"$f":"IF($M39>0,$M39*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF40+'(15) IOT Detailed Adjustments'!AF97","v":0},{"$f":"IF($M39>0,$M39*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG40+'(15) IOT Detailed Adjustments'!AG97","v":0},0,{"$f":"IF($N39>0,$N39*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI40+'(15) IOT Detailed Adjustments'!AI97","v":0},{"$f":"IF($N39>0,$N39*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ40+'(15) IOT Detailed Adjustments'!AJ97","v":0},{"$f":"IF($N39>0,$N39*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK40+'(15) IOT Detailed Adjustments'!AK97","v":0},0,{"$f":"IF($O39>0,$O39*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM40+'(15) IOT Detailed Adjustments'!AM97","v":0},{"$f":"IF($O39>0,$O39*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN40+'(15) IOT Detailed Adjustments'!AN97","v":0},{"$f":"IF($O39>0,$O39*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO40+'(15) IOT Detailed Adjustments'!AO97","v":0},0,{"$f":"IF($P39>0,$P39*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ40+'(15) IOT Detailed Adjustments'!AQ97","v":0},{"$f":"IF($P39>0,$P39*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR40+'(15) IOT Detailed Adjustments'!AR97","v":0},{"$f":"IF($P39>0,$P39*AR$73,0)+'(15) IOT Detailed Adjustments'!AS40+'(15) IOT Detailed Adjustments'!AS97","v":0},0,{"$f":"IF($P39>0,$P39*AT$73,0)+'(15) IOT Detailed Adjustments'!AU40+'(15) IOT Detailed Adjustments'!AU97","v":0},{"$f":"IF($P39>0,$P39*AU$73,0)+'(15) IOT Detailed Adjustments'!AV40+'(15) IOT Detailed Adjustments'!AV97","v":0},{"$f":"IF($P39>0,$P39*AV$73,0)+'(15) IOT Detailed Adjustments'!AW40+'(15) IOT Detailed Adjustments'!AW97","v":0},0,{"$f":"IF($P39>0,$P39*AX$73,0)+'(15) IOT Detailed Adjustments'!AY40+'(15) IOT Detailed Adjustments'!AY97","v":0},{"$f":"IF($P39>0,$P39*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ40+'(15) IOT Detailed Adjustments'!AZ97","v":0},{"$f":"IF($P39>0,$P39*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA40+'(15) IOT Detailed Adjustments'!BA97","v":0},0,{"$f":"IF($P39>0,$P39*BB$73,0)+'(15) IOT Detailed Adjustments'!BC40+'(15) IOT Detailed Adjustments'!BC97","v":0},{"$f":"IF($P39>0,$P39*BC$73,0)+'(15) IOT Detailed Adjustments'!BD40+'(15) IOT Detailed Adjustments'!BD97","v":0},{"$f":"IF($P39>0,$P39*BD$73,0)+'(15) IOT Detailed Adjustments'!BE40+'(15) IOT Detailed Adjustments'!BE97","v":0},0,{"$f":"IF($P39>0,$P39*BF$73,0)+'(15) IOT Detailed Adjustments'!BG40+'(15) IOT Detailed Adjustments'!BG97","v":0},{"$f":"IF($P39>0,$P39*BG$73,0)+'(15) IOT Detailed Adjustments'!BH40+'(15) IOT Detailed Adjustments'!BH97","v":0},{"$f":"IF($P39>0,$P39*BH$73,0)+'(15) IOT Detailed Adjustments'!BI40+'(15) IOT Detailed Adjustments'!BI97","v":0},0,{"$f":"IF($U39>0,$U39*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK40+'(15) IOT Detailed Adjustments'!BK97","v":0},{"$f":"IF($U39>0,$U39*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL40+'(15) IOT Detailed Adjustments'!BL97","v":0},{"$f":"IF($U39>0,$U39*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM40+'(15) IOT Detailed Adjustments'!BM97","v":0},0,{"$f":"IF($V39>0,$V39*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO40+'(15) IOT Detailed Adjustments'!BO97","v":0},{"$f":"IF($V39>0,$V39*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP40+'(15) IOT Detailed Adjustments'!BP97","v":0},{"$f":"IF($V39>0,$V39*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ40+'(15) IOT Detailed Adjustments'!BQ97","v":0},0,{"$f":"IF($W39>0,$W39*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS40+'(15) IOT Detailed Adjustments'!BS97","v":0},{"$f":"IF($W39>0,$W39*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT40+'(15) IOT Detailed Adjustments'!BT97","v":0},{"$f":"IF($W39>0,$W39*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU40+'(15) IOT Detailed Adjustments'!BU97","v":0},0,{"$f":"IF($X39>0,$X39*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW40+'(15) IOT Detailed Adjustments'!BW97","v":0},{"$f":"IF($X39>0,$X39*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX40+'(15) IOT Detailed Adjustments'!BX97","v":0},{"$f":"IF($X39>0,$X39*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY40+'(15) IOT Detailed Adjustments'!BY97","v":0},0,{"$f":"IF($Y39>0,$Y39*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA40+'(15) IOT Detailed Adjustments'!CA97","v":0},{"$f":"IF($Y39>0,$Y39*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB40+'(15) IOT Detailed Adjustments'!CB97","v":0},{"$f":"IF($Y39>0,$Y39*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC40+'(15) IOT Detailed Adjustments'!CC97","v":0},0,{"$f":"IF($Z39>0,$Z39*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE40+'(15) IOT Detailed Adjustments'!CE97","v":0},{"$f":"IF($Z39>0,$Z39*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF40+'(15) IOT Detailed Adjustments'!CF97","v":0},{"$f":"IF($Z39>0,$Z39*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG40+'(15) IOT Detailed Adjustments'!CG97","v":0},0,{"$f":"IF($AA39>0,$AA39*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI40+'(15) IOT Detailed Adjustments'!CI97","v":0},{"$f":"IF($AA39>0,$AA39*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ40+'(15) IOT Detailed Adjustments'!CJ97","v":0},{"$f":"IF($AA39>0,$AA39*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK40+'(15) IOT Detailed Adjustments'!CK97","v":0},0,{"$f":"IF($AB39>0,$AB39*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM40+'(15) IOT Detailed Adjustments'!CM97","v":0},{"$f":"IF($AB39>0,$AB39*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN40+'(15) IOT Detailed Adjustments'!CN97","v":0},{"$f":"IF($AB39>0,$AB39*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO40+'(15) IOT Detailed Adjustments'!CO97","v":0},0,{"$f":"IF($AC39>0,$AC39*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ40+'(15) IOT Detailed Adjustments'!CQ97","v":0},{"$f":"IF($AC39>0,$AC39*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR40+'(15) IOT Detailed Adjustments'!CR97","v":0},{"$f":"IF($AC39>0,$AC39*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS40+'(15) IOT Detailed Adjustments'!CS97","v":0},0,{"$f":"IF($AD39>0,$AD39*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU40+'(15) IOT Detailed Adjustments'!CU97","v":0},{"$f":"IF($AD39>0,$AD39*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV40+'(15) IOT Detailed Adjustments'!CV97","v":0},{"$f":"IF($AD39>0,$AD39*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW40+'(15) IOT Detailed Adjustments'!CW97","v":0},0,{"$f":"IF($AE39>0,$AE39*CX$73,0)+'(15) IOT Detailed Adjustments'!CY40+'(15) IOT Detailed Adjustments'!CY97","v":0},{"$f":"IF($AE39>0,$AE39*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ40+'(15) IOT Detailed Adjustments'!CZ97","v":0},{"$f":"IF($AE39>0,$AE39*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA40+'(15) IOT Detailed Adjustments'!DA97","v":0},0,{"$f":"IF($AF39>0,$AF39*DB$73,0)+'(15) IOT Detailed Adjustments'!DC40+'(15) IOT Detailed Adjustments'!DC97","v":0},{"$f":"IF($AF39>0,$AF39*DC$73,0)+'(15) IOT Detailed Adjustments'!DD40+'(15) IOT Detailed Adjustments'!DD97","v":0},{"$f":"IF($AF39>0,$AF39*DD$73,0)+'(15) IOT Detailed Adjustments'!DE40+'(15) IOT Detailed Adjustments'!DE97","v":0},0,{"$f":"IF($AG39>0,$AG39*DF$73,0)+'(15) IOT Detailed Adjustments'!DG40+'(15) IOT Detailed Adjustments'!DG97","v":0},{"$f":"IF($AG39>0,$AG39*DG$73,0)+'(15) IOT Detailed Adjustments'!DH40+'(15) IOT Detailed Adjustments'!DH97","v":0},{"$f":"IF($AG39>0,$AG39*DH$73,0)+'(15) IOT Detailed Adjustments'!DI40+'(15) IOT Detailed Adjustments'!DI97","v":0},0,{"$f":"IF($AH39>0,$AH39*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK40+'(15) IOT Detailed Adjustments'!DK97","v":0},{"$f":"IF($AH39>0,$AH39*DK$73,0)+'(15) IOT Detailed Adjustments'!DL40+'(15) IOT Detailed Adjustments'!DL97","v":0},{"$f":"IF($AH39>0,$AH39*DL$73,0)+'(15) IOT Detailed Adjustments'!DM40+'(15) IOT Detailed Adjustments'!DM97","v":0},0,{"$f":"IF($AI39>0,$AI39*DN$73,0)+'(15) IOT Detailed Adjustments'!DO40+'(15) IOT Detailed Adjustments'!DO97","v":0},{"$f":"IF($AI39>0,$AI39*DO$73,0)+'(15) IOT Detailed Adjustments'!DP40+'(15) IOT Detailed Adjustments'!DP97","v":0},{"$f":"IF($AI39>0,$AI39*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ40+'(15) IOT Detailed Adjustments'!DQ97","v":0},0]
["Taxes and Licenses",{"$f":"IF($F40>0,$F40*$B$73,0)+'(15) IOT Detailed Adjustments'!C41+'(15) IOT Detailed Adjustments'!C98","v":0},{"$f":"IF($F40>0,$F40*$C$73,0)+'(15) IOT Detailed Adjustments'!D41+'(15) IOT Detailed Adjustments'!D98","v":0},{"$f":"IF($F40>0,$F40*$D$73,0)+'(15) IOT Detailed Adjustments'!E41+'(15) IOT Detailed Adjustments'!E98","v":0},0,{"$f":"IF($G40>0,$G40*$F$73,0)+'(15) IOT Detailed Adjustments'!G41+'(15) IOT Detailed Adjustments'!G98","v":0},{"$f":"IF($G40>0,$G40*$G$73,0)+'(15) IOT Detailed Adjustments'!H41+'(15) IOT Detailed Adjustments'!H98","v":0},{"$f":"IF($G40>0,$G40*$H$73,0)+'(15) IOT Detailed Adjustments'!I41+'(15) IOT Detailed Adjustments'!I98","v":0},0,{"$f":"IF($H40>0,$H40*$J$73,0)+'(15) IOT Detailed Adjustments'!K41+'(15) IOT Detailed Adjustments'!K98","v":0},{"$f":"IF($H40>0,$H40*$K$73,0)+'(15) IOT Detailed Adjustments'!L41+'(15) IOT Detailed Adjustments'!L98","v":0},{"$f":"IF($H40>0,$H40*$L$73,0)+'(15) IOT Detailed Adjustments'!M41+'(15) IOT Detailed Adjustments'!M98","v":0},0,{"$f":"IF($I40>0,$I40*$N$73,0)+'(15) IOT Detailed Adjustments'!O41+'(15) IOT Detailed Adjustments'!O98","v":0},{"$f":"IF($I40>0,$I40*$O$73,0)+'(15) IOT Detailed Adjustments'!P41+'(15) IOT Detailed Adjustments'!P98","v":0},{"$f":"IF($I40>0,$I40*$P$73,0)+'(15) IOT Detailed Adjustments'!Q41+'(15) IOT Detailed Adjustments'!Q98","v":0},0,{"$f":"IF($J40>0,$J40*$R$73,0)+'(15) IOT Detailed Adjustments'!S41+'(15) IOT Detailed Adjustments'!S98","v":0},{"$f":"IF($J40>0,$J40*$S$73,0)+'(15) IOT Detailed Adjustments'!T41+'(15) IOT Detailed Adjustments'!T98","v":0},{"$f":"IF($J40>0,$J40*$T$73,0)+'(15) IOT Detailed Adjustments'!U41+'(15) IOT Detailed Adjustments'!U98","v":0},0,{"$f":"IF($K40>0,$K40*$V$73,0)+'(15) IOT Detailed Adjustments'!W41+'(15) IOT Detailed Adjustments'!W98","v":0},{"$f":"IF($K40>0,$K40*$W$73,0)+'(15) IOT Detailed Adjustments'!X41+'(15) IOT Detailed Adjustments'!X98","v":0},{"$f":"IF($K40>0,$K40*$X$73,0)+'(15) IOT Detailed Adjustments'!Y41+'(15) IOT Detailed Adjustments'!Y98","v":0},0,{"$f":"IF($L40>0,$L40*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA41+'(15) IOT Detailed Adjustments'!AA98","v":0},{"$f":"IF($L40>0,$L40*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB41+'(15) IOT Detailed Adjustments'!AB98","v":0},{"$f":"IF($L40>0,$L40*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC41+'(15) IOT Detailed Adjustments'!AC98","v":0},0,{"$f":"IF($M40>0,$M40*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE41+'(15) IOT Detailed Adjustments'!AE98","v":0},{"$f":"IF($M40>0,$M40*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF41+'(15) IOT Detailed Adjustments'!AF98","v":0},{"$f":"IF($M40>0,$M40*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG41+'(15) IOT Detailed Adjustments'!AG98","v":0},0,{"$f":"IF($N40>0,$N40*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI41+'(15) IOT Detailed Adjustments'!AI98","v":0},{"$f":"IF($N40>0,$N40*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ41+'(15) IOT Detailed Adjustments'!AJ98","v":0},{"$f":"IF($N40>0,$N40*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK41+'(15) IOT Detailed Adjustments'!AK98","v":0},0,{"$f":"IF($O40>0,$O40*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM41+'(15) IOT Detailed Adjustments'!AM98","v":0},{"$f":"IF($O40>0,$O40*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN41+'(15) IOT Detailed Adjustments'!AN98","v":0},{"$f":"IF($O40>0,$O40*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO41+'(15) IOT Detailed Adjustments'!AO98","v":0},0,{"$f":"IF($P40>0,$P40*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ41+'(15) IOT Detailed Adjustments'!AQ98","v":0},{"$f":"IF($P40>0,$P40*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR41+'(15) IOT Detailed Adjustments'!AR98","v":0},{"$f":"IF($P40>0,$P40*AR$73,0)+'(15) IOT Detailed Adjustments'!AS41+'(15) IOT Detailed Adjustments'!AS98","v":0},0,{"$f":"IF($P40>0,$P40*AT$73,0)+'(15) IOT Detailed Adjustments'!AU41+'(15) IOT Detailed Adjustments'!AU98","v":0},{"$f":"IF($P40>0,$P40*AU$73,0)+'(15) IOT Detailed Adjustments'!AV41+'(15) IOT Detailed Adjustments'!AV98","v":0},{"$f":"IF($P40>0,$P40*AV$73,0)+'(15) IOT Detailed Adjustments'!AW41+'(15) IOT Detailed Adjustments'!AW98","v":0},0,{"$f":"IF($P40>0,$P40*AX$73,0)+'(15) IOT Detailed Adjustments'!AY41+'(15) IOT Detailed Adjustments'!AY98","v":0},{"$f":"IF($P40>0,$P40*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ41+'(15) IOT Detailed Adjustments'!AZ98","v":0},{"$f":"IF($P40>0,$P40*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA41+'(15) IOT Detailed Adjustments'!BA98","v":0},0,{"$f":"IF($P40>0,$P40*BB$73,0)+'(15) IOT Detailed Adjustments'!BC41+'(15) IOT Detailed Adjustments'!BC98","v":0},{"$f":"IF($P40>0,$P40*BC$73,0)+'(15) IOT Detailed Adjustments'!BD41+'(15) IOT Detailed Adjustments'!BD98","v":0},{"$f":"IF($P40>0,$P40*BD$73,0)+'(15) IOT Detailed Adjustments'!BE41+'(15) IOT Detailed Adjustments'!BE98","v":0},0,{"$f":"IF($P40>0,$P40*BF$73,0)+'(15) IOT Detailed Adjustments'!BG41+'(15) IOT Detailed Adjustments'!BG98","v":0},{"$f":"IF($P40>0,$P40*BG$73,0)+'(15) IOT Detailed Adjustments'!BH41+'(15) IOT Detailed Adjustments'!BH98","v":0},{"$f":"IF($P40>0,$P40*BH$73,0)+'(15) IOT Detailed Adjustments'!BI41+'(15) IOT Detailed Adjustments'!BI98","v":0},0,{"$f":"IF($U40>0,$U40*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK41+'(15) IOT Detailed Adjustments'!BK98","v":0},{"$f":"IF($U40>0,$U40*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL41+'(15) IOT Detailed Adjustments'!BL98","v":0},{"$f":"IF($U40>0,$U40*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM41+'(15) IOT Detailed Adjustments'!BM98","v":0},0,{"$f":"IF($V40>0,$V40*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO41+'(15) IOT Detailed Adjustments'!BO98","v":0},{"$f":"IF($V40>0,$V40*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP41+'(15) IOT Detailed Adjustments'!BP98","v":0},{"$f":"IF($V40>0,$V40*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ41+'(15) IOT Detailed Adjustments'!BQ98","v":0},0,{"$f":"IF($W40>0,$W40*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS41+'(15) IOT Detailed Adjustments'!BS98","v":0},{"$f":"IF($W40>0,$W40*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT41+'(15) IOT Detailed Adjustments'!BT98","v":0},{"$f":"IF($W40>0,$W40*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU41+'(15) IOT Detailed Adjustments'!BU98","v":0},0,{"$f":"IF($X40>0,$X40*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW41+'(15) IOT Detailed Adjustments'!BW98","v":0},{"$f":"IF($X40>0,$X40*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX41+'(15) IOT Detailed Adjustments'!BX98","v":0},{"$f":"IF($X40>0,$X40*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY41+'(15) IOT Detailed Adjustments'!BY98","v":0},0,{"$f":"IF($Y40>0,$Y40*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA41+'(15) IOT Detailed Adjustments'!CA98","v":0},{"$f":"IF($Y40>0,$Y40*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB41+'(15) IOT Detailed Adjustments'!CB98","v":0},{"$f":"IF($Y40>0,$Y40*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC41+'(15) IOT Detailed Adjustments'!CC98","v":0},0,{"$f":"IF($Z40>0,$Z40*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE41+'(15) IOT Detailed Adjustments'!CE98","v":0},{"$f":"IF($Z40>0,$Z40*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF41+'(15) IOT Detailed Adjustments'!CF98","v":0},{"$f":"IF($Z40>0,$Z40*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG41+'(15) IOT Detailed Adjustments'!CG98","v":0},0,{"$f":"IF($AA40>0,$AA40*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI41+'(15) IOT Detailed Adjustments'!CI98","v":0},{"$f":"IF($AA40>0,$AA40*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ41+'(15) IOT Detailed Adjustments'!CJ98","v":0},{"$f":"IF($AA40>0,$AA40*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK41+'(15) IOT Detailed Adjustments'!CK98","v":0},0,{"$f":"IF($AB40>0,$AB40*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM41+'(15) IOT Detailed Adjustments'!CM98","v":0},{"$f":"IF($AB40>0,$AB40*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN41+'(15) IOT Detailed Adjustments'!CN98","v":0},{"$f":"IF($AB40>0,$AB40*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO41+'(15) IOT Detailed Adjustments'!CO98","v":0},0,{"$f":"IF($AC40>0,$AC40*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ41+'(15) IOT Detailed Adjustments'!CQ98","v":0},{"$f":"IF($AC40>0,$AC40*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR41+'(15) IOT Detailed Adjustments'!CR98","v":0},{"$f":"IF($AC40>0,$AC40*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS41+'(15) IOT Detailed Adjustments'!CS98","v":0},0,{"$f":"IF($AD40>0,$AD40*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU41+'(15) IOT Detailed Adjustments'!CU98","v":0},{"$f":"IF($AD40>0,$AD40*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV41+'(15) IOT Detailed Adjustments'!CV98","v":0},{"$f":"IF($AD40>0,$AD40*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW41+'(15) IOT Detailed Adjustments'!CW98","v":0},0,{"$f":"IF($AE40>0,$AE40*CX$73,0)+'(15) IOT Detailed Adjustments'!CY41+'(15) IOT Detailed Adjustments'!CY98","v":0},{"$f":"IF($AE40>0,$AE40*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ41+'(15) IOT Detailed Adjustments'!CZ98","v":0},{"$f":"IF($AE40>0,$AE40*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA41+'(15) IOT Detailed Adjustments'!DA98","v":0},0,{"$f":"IF($AF40>0,$AF40*DB$73,0)+'(15) IOT Detailed Adjustments'!DC41+'(15) IOT Detailed Adjustments'!DC98","v":0},{"$f":"IF($AF40>0,$AF40*DC$73,0)+'(15) IOT Detailed Adjustments'!DD41+'(15) IOT Detailed Adjustments'!DD98","v":0},{"$f":"IF($AF40>0,$AF40*DD$73,0)+'(15) IOT Detailed Adjustments'!DE41+'(15) IOT Detailed Adjustments'!DE98","v":0},0,{"$f":"IF($AG40>0,$AG40*DF$73,0)+'(15) IOT Detailed Adjustments'!DG41+'(15) IOT Detailed Adjustments'!DG98","v":0},{"$f":"IF($AG40>0,$AG40*DG$73,0)+'(15) IOT Detailed Adjustments'!DH41+'(15) IOT Detailed Adjustments'!DH98","v":0},{"$f":"IF($AG40>0,$AG40*DH$73,0)+'(15) IOT Detailed Adjustments'!DI41+'(15) IOT Detailed Adjustments'!DI98","v":0},0,{"$f":"IF($AH40>0,$AH40*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK41+'(15) IOT Detailed Adjustments'!DK98","v":0},{"$f":"IF($AH40>0,$AH40*DK$73,0)+'(15) IOT Detailed Adjustments'!DL41+'(15) IOT Detailed Adjustments'!DL98","v":0},{"$f":"IF($AH40>0,$AH40*DL$73,0)+'(15) IOT Detailed Adjustments'!DM41+'(15) IOT Detailed Adjustments'!DM98","v":0},0,{"$f":"IF($AI40>0,$AI40*DN$73,0)+'(15) IOT Detailed Adjustments'!DO41+'(15) IOT Detailed Adjustments'!DO98","v":0},{"$f":"IF($AI40>0,$AI40*DO$73,0)+'(15) IOT Detailed Adjustments'!DP41+'(15) IOT Detailed Adjustments'!DP98","v":0},{"$f":"IF($AI40>0,$AI40*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ41+'(15) IOT Detailed Adjustments'!DQ98","v":0},0]
["Drug Screening and Other Testing",{"$f":"IF($F41>0,$F41*$B$73,0)+'(15) IOT Detailed Adjustments'!C42+'(15) IOT Detailed Adjustments'!C99","v":0},{"$f":"IF($F41>0,$F41*$C$73,0)+'(15) IOT Detailed Adjustments'!D42+'(15) IOT Detailed Adjustments'!D99","v":0},{"$f":"IF($F41>0,$F41*$D$73,0)+'(15) IOT Detailed Adjustments'!E42+'(15) IOT Detailed Adjustments'!E99","v":0},0,{"$f":"IF($G41>0,$G41*$F$73,0)+'(15) IOT Detailed Adjustments'!G42+'(15) IOT Detailed Adjustments'!G99","v":0},{"$f":"IF($G41>0,$G41*$G$73,0)+'(15) IOT Detailed Adjustments'!H42+'(15) IOT Detailed Adjustments'!H99","v":0},{"$f":"IF($G41>0,$G41*$H$73,0)+'(15) IOT Detailed Adjustments'!I42+'(15) IOT Detailed Adjustments'!I99","v":0},0,{"$f":"IF($H41>0,$H41*$J$73,0)+'(15) IOT Detailed Adjustments'!K42+'(15) IOT Detailed Adjustments'!K99","v":0},{"$f":"IF($H41>0,$H41*$K$73,0)+'(15) IOT Detailed Adjustments'!L42+'(15) IOT Detailed Adjustments'!L99","v":0},{"$f":"IF($H41>0,$H41*$L$73,0)+'(15) IOT Detailed Adjustments'!M42+'(15) IOT Detailed Adjustments'!M99","v":0},0,{"$f":"IF($I41>0,$I41*$N$73,0)+'(15) IOT Detailed Adjustments'!O42+'(15) IOT Detailed Adjustments'!O99","v":0},{"$f":"IF($I41>0,$I41*$O$73,0)+'(15) IOT Detailed Adjustments'!P42+'(15) IOT Detailed Adjustments'!P99","v":0},{"$f":"IF($I41>0,$I41*$P$73,0)+'(15) IOT Detailed Adjustments'!Q42+'(15) IOT Detailed Adjustments'!Q99","v":0},0,{"$f":"IF($J41>0,$J41*$R$73,0)+'(15) IOT Detailed Adjustments'!S42+'(15) IOT Detailed Adjustments'!S99","v":0},{"$f":"IF($J41>0,$J41*$S$73,0)+'(15) IOT Detailed Adjustments'!T42+'(15) IOT Detailed Adjustments'!T99","v":0},{"$f":"IF($J41>0,$J41*$T$73,0)+'(15) IOT Detailed Adjustments'!U42+'(15) IOT Detailed Adjustments'!U99","v":0},0,{"$f":"IF($K41>0,$K41*$V$73,0)+'(15) IOT Detailed Adjustments'!W42+'(15) IOT Detailed Adjustments'!W99","v":0},{"$f":"IF($K41>0,$K41*$W$73,0)+'(15) IOT Detailed Adjustments'!X42+'(15) IOT Detailed Adjustments'!X99","v":0},{"$f":"IF($K41>0,$K41*$X$73,0)+'(15) IOT Detailed Adjustments'!Y42+'(15) IOT Detailed Adjustments'!Y99","v":0},0,{"$f":"IF($L41>0,$L41*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA42+'(15) IOT Detailed Adjustments'!AA99","v":0},{"$f":"IF($L41>0,$L41*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB42+'(15) IOT Detailed Adjustments'!AB99","v":0},{"$f":"IF($L41>0,$L41*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC42+'(15) IOT Detailed Adjustments'!AC99","v":0},0,{"$f":"IF($M41>0,$M41*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE42+'(15) IOT Detailed Adjustments'!AE99","v":0},{"$f":"IF($M41>0,$M41*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF42+'(15) IOT Detailed Adjustments'!AF99","v":0},{"$f":"IF($M41>0,$M41*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG42+'(15) IOT Detailed Adjustments'!AG99","v":0},0,{"$f":"IF($N41>0,$N41*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI42+'(15) IOT Detailed Adjustments'!AI99","v":0},{"$f":"IF($N41>0,$N41*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ42+'(15) IOT Detailed Adjustments'!AJ99","v":0},{"$f":"IF($N41>0,$N41*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK42+'(15) IOT Detailed Adjustments'!AK99","v":0},0,{"$f":"IF($O41>0,$O41*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM42+'(15) IOT Detailed Adjustments'!AM99","v":0},{"$f":"IF($O41>0,$O41*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN42+'(15) IOT Detailed Adjustments'!AN99","v":0},{"$f":"IF($O41>0,$O41*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO42+'(15) IOT Detailed Adjustments'!AO99","v":0},0,{"$f":"IF($P41>0,$P41*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ42+'(15) IOT Detailed Adjustments'!AQ99","v":0},{"$f":"IF($P41>0,$P41*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR42+'(15) IOT Detailed Adjustments'!AR99","v":0},{"$f":"IF($P41>0,$P41*AR$73,0)+'(15) IOT Detailed Adjustments'!AS42+'(15) IOT Detailed Adjustments'!AS99","v":0},0,{"$f":"IF($P41>0,$P41*AT$73,0)+'(15) IOT Detailed Adjustments'!AU42+'(15) IOT Detailed Adjustments'!AU99","v":0},{"$f":"IF($P41>0,$P41*AU$73,0)+'(15) IOT Detailed Adjustments'!AV42+'(15) IOT Detailed Adjustments'!AV99","v":0},{"$f":"IF($P41>0,$P41*AV$73,0)+'(15) IOT Detailed Adjustments'!AW42+'(15) IOT Detailed Adjustments'!AW99","v":0},0,{"$f":"IF($P41>0,$P41*AX$73,0)+'(15) IOT Detailed Adjustments'!AY42+'(15) IOT Detailed Adjustments'!AY99","v":0},{"$f":"IF($P41>0,$P41*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ42+'(15) IOT Detailed Adjustments'!AZ99","v":0},{"$f":"IF($P41>0,$P41*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA42+'(15) IOT Detailed Adjustments'!BA99","v":0},0,{"$f":"IF($P41>0,$P41*BB$73,0)+'(15) IOT Detailed Adjustments'!BC42+'(15) IOT Detailed Adjustments'!BC99","v":0},{"$f":"IF($P41>0,$P41*BC$73,0)+'(15) IOT Detailed Adjustments'!BD42+'(15) IOT Detailed Adjustments'!BD99","v":0},{"$f":"IF($P41>0,$P41*BD$73,0)+'(15) IOT Detailed Adjustments'!BE42+'(15) IOT Detailed Adjustments'!BE99","v":0},0,{"$f":"IF($P41>0,$P41*BF$73,0)+'(15) IOT Detailed Adjustments'!BG42+'(15) IOT Detailed Adjustments'!BG99","v":0},{"$f":"IF($P41>0,$P41*BG$73,0)+'(15) IOT Detailed Adjustments'!BH42+'(15) IOT Detailed Adjustments'!BH99","v":0},{"$f":"IF($P41>0,$P41*BH$73,0)+'(15) IOT Detailed Adjustments'!BI42+'(15) IOT Detailed Adjustments'!BI99","v":0},0,{"$f":"IF($U41>0,$U41*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK42+'(15) IOT Detailed Adjustments'!BK99","v":0},{"$f":"IF($U41>0,$U41*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL42+'(15) IOT Detailed Adjustments'!BL99","v":0},{"$f":"IF($U41>0,$U41*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM42+'(15) IOT Detailed Adjustments'!BM99","v":0},0,{"$f":"IF($V41>0,$V41*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO42+'(15) IOT Detailed Adjustments'!BO99","v":0},{"$f":"IF($V41>0,$V41*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP42+'(15) IOT Detailed Adjustments'!BP99","v":0},{"$f":"IF($V41>0,$V41*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ42+'(15) IOT Detailed Adjustments'!BQ99","v":0},0,{"$f":"IF($W41>0,$W41*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS42+'(15) IOT Detailed Adjustments'!BS99","v":0},{"$f":"IF($W41>0,$W41*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT42+'(15) IOT Detailed Adjustments'!BT99","v":0},{"$f":"IF($W41>0,$W41*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU42+'(15) IOT Detailed Adjustments'!BU99","v":0},0,{"$f":"IF($X41>0,$X41*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW42+'(15) IOT Detailed Adjustments'!BW99","v":0},{"$f":"IF($X41>0,$X41*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX42+'(15) IOT Detailed Adjustments'!BX99","v":0},{"$f":"IF($X41>0,$X41*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY42+'(15) IOT Detailed Adjustments'!BY99","v":0},0,{"$f":"IF($Y41>0,$Y41*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA42+'(15) IOT Detailed Adjustments'!CA99","v":0},{"$f":"IF($Y41>0,$Y41*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB42+'(15) IOT Detailed Adjustments'!CB99","v":0},{"$f":"IF($Y41>0,$Y41*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC42+'(15) IOT Detailed Adjustments'!CC99","v":0},0,{"$f":"IF($Z41>0,$Z41*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE42+'(15) IOT Detailed Adjustments'!CE99","v":0},{"$f":"IF($Z41>0,$Z41*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF42+'(15) IOT Detailed Adjustments'!CF99","v":0},{"$f":"IF($Z41>0,$Z41*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG42+'(15) IOT Detailed Adjustments'!CG99","v":0},0,{"$f":"IF($AA41>0,$AA41*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI42+'(15) IOT Detailed Adjustments'!CI99","v":0},{"$f":"IF($AA41>0,$AA41*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ42+'(15) IOT Detailed Adjustments'!CJ99","v":0},{"$f":"IF($AA41>0,$AA41*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK42+'(15) IOT Detailed Adjustments'!CK99","v":0},0,{"$f":"IF($AB41>0,$AB41*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM42+'(15) IOT Detailed Adjustments'!CM99","v":0},{"$f":"IF($AB41>0,$AB41*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN42+'(15) IOT Detailed Adjustments'!CN99","v":0},{"$f":"IF($AB41>0,$AB41*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO42+'(15) IOT Detailed Adjustments'!CO99","v":0},0,{"$f":"IF($AC41>0,$AC41*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ42+'(15) IOT Detailed Adjustments'!CQ99","v":0},{"$f":"IF($AC41>0,$AC41*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR42+'(15) IOT Detailed Adjustments'!CR99","v":0},{"$f":"IF($AC41>0,$AC41*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS42+'(15) IOT Detailed Adjustments'!CS99","v":0},0,{"$f":"IF($AD41>0,$AD41*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU42+'(15) IOT Detailed Adjustments'!CU99","v":0},{"$f":"IF($AD41>0,$AD41*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV42+'(15) IOT Detailed Adjustments'!CV99","v":0},{"$f":"IF($AD41>0,$AD41*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW42+'(15) IOT Detailed Adjustments'!CW99","v":0},0,{"$f":"IF($AE41>0,$AE41*CX$73,0)+'(15) IOT Detailed Adjustments'!CY42+'(15) IOT Detailed Adjustments'!CY99","v":0},{"$f":"IF($AE41>0,$AE41*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ42+'(15) IOT Detailed Adjustments'!CZ99","v":0},{"$f":"IF($AE41>0,$AE41*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA42+'(15) IOT Detailed Adjustments'!DA99","v":0},0,{"$f":"IF($AF41>0,$AF41*DB$73,0)+'(15) IOT Detailed Adjustments'!DC42+'(15) IOT Detailed Adjustments'!DC99","v":0},{"$f":"IF($AF41>0,$AF41*DC$73,0)+'(15) IOT Detailed Adjustments'!DD42+'(15) IOT Detailed Adjustments'!DD99","v":0},{"$f":"IF($AF41>0,$AF41*DD$73,0)+'(15) IOT Detailed Adjustments'!DE42+'(15) IOT Detailed Adjustments'!DE99","v":0},0,{"$f":"IF($AG41>0,$AG41*DF$73,0)+'(15) IOT Detailed Adjustments'!DG42+'(15) IOT Detailed Adjustments'!DG99","v":0},{"$f":"IF($AG41>0,$AG41*DG$73,0)+'(15) IOT Detailed Adjustments'!DH42+'(15) IOT Detailed Adjustments'!DH99","v":0},{"$f":"IF($AG41>0,$AG41*DH$73,0)+'(15) IOT Detailed Adjustments'!DI42+'(15) IOT Detailed Adjustments'!DI99","v":0},0,{"$f":"IF($AH41>0,$AH41*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK42+'(15) IOT Detailed Adjustments'!DK99","v":0},{"$f":"IF($AH41>0,$AH41*DK$73,0)+'(15) IOT Detailed Adjustments'!DL42+'(15) IOT Detailed Adjustments'!DL99","v":0},{"$f":"IF($AH41>0,$AH41*DL$73,0)+'(15) IOT Detailed Adjustments'!DM42+'(15) IOT Detailed Adjustments'!DM99","v":0},0,{"$f":"IF($AI41>0,$AI41*DN$73,0)+'(15) IOT Detailed Adjustments'!DO42+'(15) IOT Detailed Adjustments'!DO99","v":0},{"$f":"IF($AI41>0,$AI41*DO$73,0)+'(15) IOT Detailed Adjustments'!DP42+'(15) IOT Detailed Adjustments'!DP99","v":0},{"$f":"IF($AI41>0,$AI41*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ42+'(15) IOT Detailed Adjustments'!DQ99","v":0},0]
["Utilities",{"$f":"IF($F42>0,$F42*$B$73,0)+'(15) IOT Detailed Adjustments'!C43+'(15) IOT Detailed Adjustments'!C100","v":0},{"$f":"IF($F42>0,$F42*$C$73,0)+'(15) IOT Detailed Adjustments'!D43+'(15) IOT Detailed Adjustments'!D100","v":0},{"$f":"IF($F42>0,$F42*$D$73,0)+'(15) IOT Detailed Adjustments'!E43+'(15) IOT Detailed Adjustments'!E100","v":0},0,{"$f":"IF($G42>0,$G42*$F$73,0)+'(15) IOT Detailed Adjustments'!G43+'(15) IOT Detailed Adjustments'!G100","v":0},{"$f":"IF($G42>0,$G42*$G$73,0)+'(15) IOT Detailed Adjustments'!H43+'(15) IOT Detailed Adjustments'!H100","v":0},{"$f":"IF($G42>0,$G42*$H$73,0)+'(15) IOT Detailed Adjustments'!I43+'(15) IOT Detailed Adjustments'!I100","v":0},0,{"$f":"IF($H42>0,$H42*$J$73,0)+'(15) IOT Detailed Adjustments'!K43+'(15) IOT Detailed Adjustments'!K100","v":0},{"$f":"IF($H42>0,$H42*$K$73,0)+'(15) IOT Detailed Adjustments'!L43+'(15) IOT Detailed Adjustments'!L100","v":0},{"$f":"IF($H42>0,$H42*$L$73,0)+'(15) IOT Detailed Adjustments'!M43+'(15) IOT Detailed Adjustments'!M100","v":0},0,{"$f":"IF($I42>0,$I42*$N$73,0)+'(15) IOT Detailed Adjustments'!O43+'(15) IOT Detailed Adjustments'!O100","v":0},{"$f":"IF($I42>0,$I42*$O$73,0)+'(15) IOT Detailed Adjustments'!P43+'(15) IOT Detailed Adjustments'!P100","v":0},{"$f":"IF($I42>0,$I42*$P$73,0)+'(15) IOT Detailed Adjustments'!Q43+'(15) IOT Detailed Adjustments'!Q100","v":0},0,{"$f":"IF($J42>0,$J42*$R$73,0)+'(15) IOT Detailed Adjustments'!S43+'(15) IOT Detailed Adjustments'!S100","v":0},{"$f":"IF($J42>0,$J42*$S$73,0)+'(15) IOT Detailed Adjustments'!T43+'(15) IOT Detailed Adjustments'!T100","v":0},{"$f":"IF($J42>0,$J42*$T$73,0)+'(15) IOT Detailed Adjustments'!U43+'(15) IOT Detailed Adjustments'!U100","v":0},0,{"$f":"IF($K42>0,$K42*$V$73,0)+'(15) IOT Detailed Adjustments'!W43+'(15) IOT Detailed Adjustments'!W100","v":0},{"$f":"IF($K42>0,$K42*$W$73,0)+'(15) IOT Detailed Adjustments'!X43+'(15) IOT Detailed Adjustments'!X100","v":0},{"$f":"IF($K42>0,$K42*$X$73,0)+'(15) IOT Detailed Adjustments'!Y43+'(15) IOT Detailed Adjustments'!Y100","v":0},0,{"$f":"IF($L42>0,$L42*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA43+'(15) IOT Detailed Adjustments'!AA100","v":0},{"$f":"IF($L42>0,$L42*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB43+'(15) IOT Detailed Adjustments'!AB100","v":0},{"$f":"IF($L42>0,$L42*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC43+'(15) IOT Detailed Adjustments'!AC100","v":0},0,{"$f":"IF($M42>0,$M42*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE43+'(15) IOT Detailed Adjustments'!AE100","v":0},{"$f":"IF($M42>0,$M42*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF43+'(15) IOT Detailed Adjustments'!AF100","v":0},{"$f":"IF($M42>0,$M42*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG43+'(15) IOT Detailed Adjustments'!AG100","v":0},0,{"$f":"IF($N42>0,$N42*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI43+'(15) IOT Detailed Adjustments'!AI100","v":0},{"$f":"IF($N42>0,$N42*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ43+'(15) IOT Detailed Adjustments'!AJ100","v":0},{"$f":"IF($N42>0,$N42*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK43+'(15) IOT Detailed Adjustments'!AK100","v":0},0,{"$f":"IF($O42>0,$O42*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM43+'(15) IOT Detailed Adjustments'!AM100","v":0},{"$f":"IF($O42>0,$O42*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN43+'(15) IOT Detailed Adjustments'!AN100","v":0},{"$f":"IF($O42>0,$O42*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO43+'(15) IOT Detailed Adjustments'!AO100","v":0},0,{"$f":"IF($P42>0,$P42*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ43+'(15) IOT Detailed Adjustments'!AQ100","v":0},{"$f":"IF($P42>0,$P42*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR43+'(15) IOT Detailed Adjustments'!AR100","v":0},{"$f":"IF($P42>0,$P42*AR$73,0)+'(15) IOT Detailed Adjustments'!AS43+'(15) IOT Detailed Adjustments'!AS100","v":0},0,{"$f":"IF($P42>0,$P42*AT$73,0)+'(15) IOT Detailed Adjustments'!AU43+'(15) IOT Detailed Adjustments'!AU100","v":0},{"$f":"IF($P42>0,$P42*AU$73,0)+'(15) IOT Detailed Adjustments'!AV43+'(15) IOT Detailed Adjustments'!AV100","v":0},{"$f":"IF($P42>0,$P42*AV$73,0)+'(15) IOT Detailed Adjustments'!AW43+'(15) IOT Detailed Adjustments'!AW100","v":0},0,{"$f":"IF($P42>0,$P42*AX$73,0)+'(15) IOT Detailed Adjustments'!AY43+'(15) IOT Detailed Adjustments'!AY100","v":0},{"$f":"IF($P42>0,$P42*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ43+'(15) IOT Detailed Adjustments'!AZ100","v":0},{"$f":"IF($P42>0,$P42*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA43+'(15) IOT Detailed Adjustments'!BA100","v":0},0,{"$f":"IF($P42>0,$P42*BB$73,0)+'(15) IOT Detailed Adjustments'!BC43+'(15) IOT Detailed Adjustments'!BC100","v":0},{"$f":"IF($P42>0,$P42*BC$73,0)+'(15) IOT Detailed Adjustments'!BD43+'(15) IOT Detailed Adjustments'!BD100","v":0},{"$f":"IF($P42>0,$P42*BD$73,0)+'(15) IOT Detailed Adjustments'!BE43+'(15) IOT Detailed Adjustments'!BE100","v":0},0,{"$f":"IF($P42>0,$P42*BF$73,0)+'(15) IOT Detailed Adjustments'!BG43+'(15) IOT Detailed Adjustments'!BG100","v":0},{"$f":"IF($P42>0,$P42*BG$73,0)+'(15) IOT Detailed Adjustments'!BH43+'(15) IOT Detailed Adjustments'!BH100","v":0},{"$f":"IF($P42>0,$P42*BH$73,0)+'(15) IOT Detailed Adjustments'!BI43+'(15) IOT Detailed Adjustments'!BI100","v":0},0,{"$f":"IF($U42>0,$U42*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK43+'(15) IOT Detailed Adjustments'!BK100","v":0},{"$f":"IF($U42>0,$U42*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL43+'(15) IOT Detailed Adjustments'!BL100","v":0},{"$f":"IF($U42>0,$U42*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM43+'(15) IOT Detailed Adjustments'!BM100","v":0},0,{"$f":"IF($V42>0,$V42*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO43+'(15) IOT Detailed Adjustments'!BO100","v":0},{"$f":"IF($V42>0,$V42*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP43+'(15) IOT Detailed Adjustments'!BP100","v":0},{"$f":"IF($V42>0,$V42*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ43+'(15) IOT Detailed Adjustments'!BQ100","v":0},0,{"$f":"IF($W42>0,$W42*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS43+'(15) IOT Detailed Adjustments'!BS100","v":0},{"$f":"IF($W42>0,$W42*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT43+'(15) IOT Detailed Adjustments'!BT100","v":0},{"$f":"IF($W42>0,$W42*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU43+'(15) IOT Detailed Adjustments'!BU100","v":0},0,{"$f":"IF($X42>0,$X42*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW43+'(15) IOT Detailed Adjustments'!BW100","v":0},{"$f":"IF($X42>0,$X42*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX43+'(15) IOT Detailed Adjustments'!BX100","v":0},{"$f":"IF($X42>0,$X42*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY43+'(15) IOT Detailed Adjustments'!BY100","v":0},0,{"$f":"IF($Y42>0,$Y42*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA43+'(15) IOT Detailed Adjustments'!CA100","v":0},{"$f":"IF($Y42>0,$Y42*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB43+'(15) IOT Detailed Adjustments'!CB100","v":0},{"$f":"IF($Y42>0,$Y42*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC43+'(15) IOT Detailed Adjustments'!CC100","v":0},0,{"$f":"IF($Z42>0,$Z42*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE43+'(15) IOT Detailed Adjustments'!CE100","v":0},{"$f":"IF($Z42>0,$Z42*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF43+'(15) IOT Detailed Adjustments'!CF100","v":0},{"$f":"IF($Z42>0,$Z42*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG43+'(15) IOT Detailed Adjustments'!CG100","v":0},0,{"$f":"IF($AA42>0,$AA42*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI43+'(15) IOT Detailed Adjustments'!CI100","v":0},{"$f":"IF($AA42>0,$AA42*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ43+'(15) IOT Detailed Adjustments'!CJ100","v":0},{"$f":"IF($AA42>0,$AA42*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK43+'(15) IOT Detailed Adjustments'!CK100","v":0},0,{"$f":"IF($AB42>0,$AB42*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM43+'(15) IOT Detailed Adjustments'!CM100","v":0},{"$f":"IF($AB42>0,$AB42*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN43+'(15) IOT Detailed Adjustments'!CN100","v":0},{"$f":"IF($AB42>0,$AB42*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO43+'(15) IOT Detailed Adjustments'!CO100","v":0},0,{"$f":"IF($AC42>0,$AC42*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ43+'(15) IOT Detailed Adjustments'!CQ100","v":0},{"$f":"IF($AC42>0,$AC42*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR43+'(15) IOT Detailed Adjustments'!CR100","v":0},{"$f":"IF($AC42>0,$AC42*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS43+'(15) IOT Detailed Adjustments'!CS100","v":0},0,{"$f":"IF($AD42>0,$AD42*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU43+'(15) IOT Detailed Adjustments'!CU100","v":0},{"$f":"IF($AD42>0,$AD42*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV43+'(15) IOT Detailed Adjustments'!CV100","v":0},{"$f":"IF($AD42>0,$AD42*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW43+'(15) IOT Detailed Adjustments'!CW100","v":0},0,{"$f":"IF($AE42>0,$AE42*CX$73,0)+'(15) IOT Detailed Adjustments'!CY43+'(15) IOT Detailed Adjustments'!CY100","v":0},{"$f":"IF($AE42>0,$AE42*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ43+'(15) IOT Detailed Adjustments'!CZ100","v":0},{"$f":"IF($AE42>0,$AE42*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA43+'(15) IOT Detailed Adjustments'!DA100","v":0},0,{"$f":"IF($AF42>0,$AF42*DB$73,0)+'(15) IOT Detailed Adjustments'!DC43+'(15) IOT Detailed Adjustments'!DC100","v":0},{"$f":"IF($AF42>0,$AF42*DC$73,0)+'(15) IOT Detailed Adjustments'!DD43+'(15) IOT Detailed Adjustments'!DD100","v":0},{"$f":"IF($AF42>0,$AF42*DD$73,0)+'(15) IOT Detailed Adjustments'!DE43+'(15) IOT Detailed Adjustments'!DE100","v":0},0,{"$f":"IF($AG42>0,$AG42*DF$73,0)+'(15) IOT Detailed Adjustments'!DG43+'(15) IOT Detailed Adjustments'!DG100","v":0},{"$f":"IF($AG42>0,$AG42*DG$73,0)+'(15) IOT Detailed Adjustments'!DH43+'(15) IOT Detailed Adjustments'!DH100","v":0},{"$f":"IF($AG42>0,$AG42*DH$73,0)+'(15) IOT Detailed Adjustments'!DI43+'(15) IOT Detailed Adjustments'!DI100","v":0},0,{"$f":"IF($AH42>0,$AH42*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK43+'(15) IOT Detailed Adjustments'!DK100","v":0},{"$f":"IF($AH42>0,$AH42*DK$73,0)+'(15) IOT Detailed Adjustments'!DL43+'(15) IOT Detailed Adjustments'!DL100","v":0},{"$f":"IF($AH42>0,$AH42*DL$73,0)+'(15) IOT Detailed Adjustments'!DM43+'(15) IOT Detailed Adjustments'!DM100","v":0},0,{"$f":"IF($AI42>0,$AI42*DN$73,0)+'(15) IOT Detailed Adjustments'!DO43+'(15) IOT Detailed Adjustments'!DO100","v":0},{"$f":"IF($AI42>0,$AI42*DO$73,0)+'(15) IOT Detailed Adjustments'!DP43+'(15) IOT Detailed Adjustments'!DP100","v":0},{"$f":"IF($AI42>0,$AI42*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ43+'(15) IOT Detailed Adjustments'!DQ100","v":0},0]
["Other",{"$f":"IF($F43>0,$F43*$B$73,0)+'(15) IOT Detailed Adjustments'!C44+'(15) IOT Detailed Adjustments'!C101","v":0},{"$f":"IF($F43>0,$F43*$C$73,0)+'(15) IOT Detailed Adjustments'!D44+'(15) IOT Detailed Adjustments'!D101","v":0},{"$f":"IF($F43>0,$F43*$D$73,0)+'(15) IOT Detailed Adjustments'!E44+'(15) IOT Detailed Adjustments'!E101","v":0},0,{"$f":"IF($G43>0,$G43*$F$73,0)+'(15) IOT Detailed Adjustments'!G44+'(15) IOT Detailed Adjustments'!G101","v":0},{"$f":"IF($G43>0,$G43*$G$73,0)+'(15) IOT Detailed Adjustments'!H44+'(15) IOT Detailed Adjustments'!H101","v":0},{"$f":"IF($G43>0,$G43*$H$73,0)+'(15) IOT Detailed Adjustments'!I44+'(15) IOT Detailed Adjustments'!I101","v":0},0,{"$f":"IF($H43>0,$H43*$J$73,0)+'(15) IOT Detailed Adjustments'!K44+'(15) IOT Detailed Adjustments'!K101","v":0},{"$f":"IF($H43>0,$H43*$K$73,0)+'(15) IOT Detailed Adjustments'!L44+'(15) IOT Detailed Adjustments'!L101","v":0},{"$f":"IF($H43>0,$H43*$L$73,0)+'(15) IOT Detailed Adjustments'!M44+'(15) IOT Detailed Adjustments'!M101","v":0},0,{"$f":"IF($I43>0,$I43*$N$73,0)+'(15) IOT Detailed Adjustments'!O44+'(15) IOT Detailed Adjustments'!O101","v":0},{"$f":"IF($I43>0,$I43*$O$73,0)+'(15) IOT Detailed Adjustments'!P44+'(15) IOT Detailed Adjustments'!P101","v":0},{"$f":"IF($I43>0,$I43*$P$73,0)+'(15) IOT Detailed Adjustments'!Q44+'(15) IOT Detailed Adjustments'!Q101","v":0},0,{"$f":"IF($J43>0,$J43*$R$73,0)+'(15) IOT Detailed Adjustments'!S44+'(15) IOT Detailed Adjustments'!S101","v":0},{"$f":"IF($J43>0,$J43*$S$73,0)+'(15) IOT Detailed Adjustments'!T44+'(15) IOT Detailed Adjustments'!T101","v":0},{"$f":"IF($J43>0,$J43*$T$73,0)+'(15) IOT Detailed Adjustments'!U44+'(15) IOT Detailed Adjustments'!U101","v":0},0,{"$f":"IF($K43>0,$K43*$V$73,0)+'(15) IOT Detailed Adjustments'!W44+'(15) IOT Detailed Adjustments'!W101","v":0},{"$f":"IF($K43>0,$K43*$W$73,0)+'(15) IOT Detailed Adjustments'!X44+'(15) IOT Detailed Adjustments'!X101","v":0},{"$f":"IF($K43>0,$K43*$X$73,0)+'(15) IOT Detailed Adjustments'!Y44+'(15) IOT Detailed Adjustments'!Y101","v":0},0,{"$f":"IF($L43>0,$L43*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA44+'(15) IOT Detailed Adjustments'!AA101","v":0},{"$f":"IF($L43>0,$L43*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB44+'(15) IOT Detailed Adjustments'!AB101","v":0},{"$f":"IF($L43>0,$L43*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC44+'(15) IOT Detailed Adjustments'!AC101","v":0},0,{"$f":"IF($M43>0,$M43*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE44+'(15) IOT Detailed Adjustments'!AE101","v":0},{"$f":"IF($M43>0,$M43*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF44+'(15) IOT Detailed Adjustments'!AF101","v":0},{"$f":"IF($M43>0,$M43*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG44+'(15) IOT Detailed Adjustments'!AG101","v":0},0,{"$f":"IF($N43>0,$N43*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI44+'(15) IOT Detailed Adjustments'!AI101","v":0},{"$f":"IF($N43>0,$N43*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ44+'(15) IOT Detailed Adjustments'!AJ101","v":0},{"$f":"IF($N43>0,$N43*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK44+'(15) IOT Detailed Adjustments'!AK101","v":0},0,{"$f":"IF($O43>0,$O43*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM44+'(15) IOT Detailed Adjustments'!AM101","v":0},{"$f":"IF($O43>0,$O43*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN44+'(15) IOT Detailed Adjustments'!AN101","v":0},{"$f":"IF($O43>0,$O43*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO44+'(15) IOT Detailed Adjustments'!AO101","v":0},0,{"$f":"IF($P43>0,$P43*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ44+'(15) IOT Detailed Adjustments'!AQ101","v":0},{"$f":"IF($P43>0,$P43*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR44+'(15) IOT Detailed Adjustments'!AR101","v":0},{"$f":"IF($P43>0,$P43*AR$73,0)+'(15) IOT Detailed Adjustments'!AS44+'(15) IOT Detailed Adjustments'!AS101","v":0},0,{"$f":"IF($P43>0,$P43*AT$73,0)+'(15) IOT Detailed Adjustments'!AU44+'(15) IOT Detailed Adjustments'!AU101","v":0},{"$f":"IF($P43>0,$P43*AU$73,0)+'(15) IOT Detailed Adjustments'!AV44+'(15) IOT Detailed Adjustments'!AV101","v":0},{"$f":"IF($P43>0,$P43*AV$73,0)+'(15) IOT Detailed Adjustments'!AW44+'(15) IOT Detailed Adjustments'!AW101","v":0},0,{"$f":"IF($P43>0,$P43*AX$73,0)+'(15) IOT Detailed Adjustments'!AY44+'(15) IOT Detailed Adjustments'!AY101","v":0},{"$f":"IF($P43>0,$P43*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ44+'(15) IOT Detailed Adjustments'!AZ101","v":0},{"$f":"IF($P43>0,$P43*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA44+'(15) IOT Detailed Adjustments'!BA101","v":0},0,{"$f":"IF($P43>0,$P43*BB$73,0)+'(15) IOT Detailed Adjustments'!BC44+'(15) IOT Detailed Adjustments'!BC101","v":0},{"$f":"IF($P43>0,$P43*BC$73,0)+'(15) IOT Detailed Adjustments'!BD44+'(15) IOT Detailed Adjustments'!BD101","v":0},{"$f":"IF($P43>0,$P43*BD$73,0)+'(15) IOT Detailed Adjustments'!BE44+'(15) IOT Detailed Adjustments'!BE101","v":0},0,{"$f":"IF($P43>0,$P43*BF$73,0)+'(15) IOT Detailed Adjustments'!BG44+'(15) IOT Detailed Adjustments'!BG101","v":0},{"$f":"IF($P43>0,$P43*BG$73,0)+'(15) IOT Detailed Adjustments'!BH44+'(15) IOT Detailed Adjustments'!BH101","v":0},{"$f":"IF($P43>0,$P43*BH$73,0)+'(15) IOT Detailed Adjustments'!BI44+'(15) IOT Detailed Adjustments'!BI101","v":0},0,{"$f":"IF($U43>0,$U43*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK44+'(15) IOT Detailed Adjustments'!BK101","v":0},{"$f":"IF($U43>0,$U43*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL44+'(15) IOT Detailed Adjustments'!BL101","v":0},{"$f":"IF($U43>0,$U43*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM44+'(15) IOT Detailed Adjustments'!BM101","v":0},0,{"$f":"IF($V43>0,$V43*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO44+'(15) IOT Detailed Adjustments'!BO101","v":0},{"$f":"IF($V43>0,$V43*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP44+'(15) IOT Detailed Adjustments'!BP101","v":0},{"$f":"IF($V43>0,$V43*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ44+'(15) IOT Detailed Adjustments'!BQ101","v":0},0,{"$f":"IF($W43>0,$W43*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS44+'(15) IOT Detailed Adjustments'!BS101","v":0},{"$f":"IF($W43>0,$W43*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT44+'(15) IOT Detailed Adjustments'!BT101","v":0},{"$f":"IF($W43>0,$W43*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU44+'(15) IOT Detailed Adjustments'!BU101","v":0},0,{"$f":"IF($X43>0,$X43*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW44+'(15) IOT Detailed Adjustments'!BW101","v":0},{"$f":"IF($X43>0,$X43*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX44+'(15) IOT Detailed Adjustments'!BX101","v":0},{"$f":"IF($X43>0,$X43*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY44+'(15) IOT Detailed Adjustments'!BY101","v":0},0,{"$f":"IF($Y43>0,$Y43*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA44+'(15) IOT Detailed Adjustments'!CA101","v":0},{"$f":"IF($Y43>0,$Y43*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB44+'(15) IOT Detailed Adjustments'!CB101","v":0},{"$f":"IF($Y43>0,$Y43*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC44+'(15) IOT Detailed Adjustments'!CC101","v":0},0,{"$f":"IF($Z43>0,$Z43*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE44+'(15) IOT Detailed Adjustments'!CE101","v":0},{"$f":"IF($Z43>0,$Z43*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF44+'(15) IOT Detailed Adjustments'!CF101","v":0},{"$f":"IF($Z43>0,$Z43*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG44+'(15) IOT Detailed Adjustments'!CG101","v":0},0,{"$f":"IF($AA43>0,$AA43*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI44+'(15) IOT Detailed Adjustments'!CI101","v":0},{"$f":"IF($AA43>0,$AA43*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ44+'(15) IOT Detailed Adjustments'!CJ101","v":0},{"$f":"IF($AA43>0,$AA43*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK44+'(15) IOT Detailed Adjustments'!CK101","v":0},0,{"$f":"IF($AB43>0,$AB43*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM44+'(15) IOT Detailed Adjustments'!CM101","v":0},{"$f":"IF($AB43>0,$AB43*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN44+'(15) IOT Detailed Adjustments'!CN101","v":0},{"$f":"IF($AB43>0,$AB43*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO44+'(15) IOT Detailed Adjustments'!CO101","v":0},0,{"$f":"IF($AC43>0,$AC43*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ44+'(15) IOT Detailed Adjustments'!CQ101","v":0},{"$f":"IF($AC43>0,$AC43*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR44+'(15) IOT Detailed Adjustments'!CR101","v":0},{"$f":"IF($AC43>0,$AC43*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS44+'(15) IOT Detailed Adjustments'!CS101","v":0},0,{"$f":"IF($AD43>0,$AD43*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU44+'(15) IOT Detailed Adjustments'!CU101","v":0},{"$f":"IF($AD43>0,$AD43*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV44+'(15) IOT Detailed Adjustments'!CV101","v":0},{"$f":"IF($AD43>0,$AD43*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW44+'(15) IOT Detailed Adjustments'!CW101","v":0},0,{"$f":"IF($AE43>0,$AE43*CX$73,0)+'(15) IOT Detailed Adjustments'!CY44+'(15) IOT Detailed Adjustments'!CY101","v":0},{"$f":"IF($AE43>0,$AE43*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ44+'(15) IOT Detailed Adjustments'!CZ101","v":0},{"$f":"IF($AE43>0,$AE43*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA44+'(15) IOT Detailed Adjustments'!DA101","v":0},0,{"$f":"IF($AF43>0,$AF43*DB$73,0)+'(15) IOT Detailed Adjustments'!DC44+'(15) IOT Detailed Adjustments'!DC101","v":0},{"$f":"IF($AF43>0,$AF43*DC$73,0)+'(15) IOT Detailed Adjustments'!DD44+'(15) IOT Detailed Adjustments'!DD101","v":0},{"$f":"IF($AF43>0,$AF43*DD$73,0)+'(15) IOT Detailed Adjustments'!DE44+'(15) IOT Detailed Adjustments'!DE101","v":0},0,{"$f":"IF($AG43>0,$AG43*DF$73,0)+'(15) IOT Detailed Adjustments'!DG44+'(15) IOT Detailed Adjustments'!DG101","v":0},{"$f":"IF($AG43>0,$AG43*DG$73,0)+'(15) IOT Detailed Adjustments'!DH44+'(15) IOT Detailed Adjustments'!DH101","v":0},{"$f":"IF($AG43>0,$AG43*DH$73,0)+'(15) IOT Detailed Adjustments'!DI44+'(15) IOT Detailed Adjustments'!DI101","v":0},0,{"$f":"IF($AH43>0,$AH43*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK44+'(15) IOT Detailed Adjustments'!DK101","v":0},{"$f":"IF($AH43>0,$AH43*DK$73,0)+'(15) IOT Detailed Adjustments'!DL44+'(15) IOT Detailed Adjustments'!DL101","v":0},{"$f":"IF($AH43>0,$AH43*DL$73,0)+'(15) IOT Detailed Adjustments'!DM44+'(15) IOT Detailed Adjustments'!DM101","v":0},0,{"$f":"IF($AI43>0,$AI43*DN$73,0)+'(15) IOT Detailed Adjustments'!DO44+'(15) IOT Detailed Adjustments'!DO101","v":0},{"$f":"IF($AI43>0,$AI43*DO$73,0)+'(15) IOT Detailed Adjustments'!DP44+'(15) IOT Detailed Adjustments'!DP101","v":0},{"$f":"IF($AI43>0,$AI43*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ44+'(15) IOT Detailed Adjustments'!DQ101","v":0},0]
["Professional and Special Services"]
["Pharmaceutical",{"$f":"IF($F45>0,$F45*$B$73,0)+'(15) IOT Detailed Adjustments'!C46+'(15) IOT Detailed Adjustments'!C103","v":0},{"$f":"IF($F45>0,$F45*$C$73,0)+'(15) IOT Detailed Adjustments'!D46+'(15) IOT Detailed Adjustments'!D103","v":0},{"$f":"IF($F45>0,$F45*$D$73,0)+'(15) IOT Detailed Adjustments'!E46+'(15) IOT Detailed Adjustments'!E103","v":0},{"$f":"SUM(B106:D106)","v":0},{"$f":"IF($G45>0,$G45*$F$73,0)+'(15) IOT Detailed Adjustments'!G46+'(15) IOT Detailed Adjustments'!G103","v":0},{"$f":"IF($G45>0,$G45*$G$73,0)+'(15) IOT Detailed Adjustments'!H46+'(15) IOT Detailed Adjustments'!H103","v":0},{"$f":"IF($G45>0,$G45*$H$73,0)+'(15) IOT Detailed Adjustments'!I46+'(15) IOT Detailed Adjustments'!I103","v":0},{"$f":"SUM(F106:H106)","v":0},{"$f":"IF($H45>0,$H45*$J$73,0)+'(15) IOT Detailed Adjustments'!K46+'(15) IOT Detailed Adjustments'!K103","v":0},{"$f":"IF($H45>0,$H45*$K$73,0)+'(15) IOT Detailed Adjustments'!L46+'(15) IOT Detailed Adjustments'!L103","v":0},{"$f":"IF($H45>0,$H45*$L$73,0)+'(15) IOT Detailed Adjustments'!M46+'(15) IOT Detailed Adjustments'!M103","v":0},{"$f":"SUM(J106:L106)","v":0},{"$f":"IF($I45>0,$I45*$N$73,0)+'(15) IOT Detailed Adjustments'!O46+'(15) IOT Detailed Adjustments'!O103","v":0},{"$f":"IF($I45>0,$I45*$O$73,0)+'(15) IOT Detailed Adjustments'!P46+'(15) IOT Detailed Adjustments'!P103","v":0},{"$f":"IF($I45>0,$I45*$P$73,0)+'(15) IOT Detailed Adjustments'!Q46+'(15) IOT Detailed Adjustments'!Q103","v":0},{"$f":"SUM(N106:P106)","v":0},{"$f":"IF($J45>0,$J45*$R$73,0)+'(15) IOT Detailed Adjustments'!S46+'(15) IOT Detailed Adjustments'!S103","v":0},{"$f":"IF($J45>0,$J45*$S$73,0)+'(15) IOT Detailed Adjustments'!T46+'(15) IOT Detailed Adjustments'!T103","v":0},{"$f":"IF($J45>0,$J45*$T$73,0)+'(15) IOT Detailed Adjustments'!U46+'(15) IOT Detailed Adjustments'!U103","v":0},{"$f":"SUM(R106:T106)","v":0},{"$f":"IF($K45>0,$K45*$V$73,0)+'(15) IOT Detailed Adjustments'!W46+'(15) IOT Detailed Adjustments'!W103","v":0},{"$f":"IF($K45>0,$K45*$W$73,0)+'(15) IOT Detailed Adjustments'!X46+'(15) IOT Detailed Adjustments'!X103","v":0},{"$f":"IF($K45>0,$K45*$X$73,0)+'(15) IOT Detailed Adjustments'!Y46+'(15) IOT Detailed Adjustments'!Y103","v":0},{"$f":"SUM(V106:X106)","v":0},{"$f":"IF($L45>0,$L45*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA46+'(15) IOT Detailed Adjustments'!AA103","v":0},{"$f":"IF($L45>0,$L45*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB46+'(15) IOT Detailed Adjustments'!AB103","v":0},{"$f":"IF($L45>0,$L45*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC46+'(15) IOT Detailed Adjustments'!AC103","v":0},{"$f":"SUM(Z106:AB106)","v":0},{"$f":"IF($M45>0,$M45*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE46+'(15) IOT Detailed Adjustments'!AE103","v":0},{"$f":"IF($M45>0,$M45*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF46+'(15) IOT Detailed Adjustments'!AF103","v":0},{"$f":"IF($M45>0,$M45*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG46+'(15) IOT Detailed Adjustments'!AG103","v":0},{"$f":"SUM(AD106:AF106)","v":0},{"$f":"IF($N45>0,$N45*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI46+'(15) IOT Detailed Adjustments'!AI103","v":0},{"$f":"IF($N45>0,$N45*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ46+'(15) IOT Detailed Adjustments'!AJ103","v":0},{"$f":"IF($N45>0,$N45*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK46+'(15) IOT Detailed Adjustments'!AK103","v":0},{"$f":"SUM(AH106:AJ106)","v":0},{"$f":"IF($O45>0,$O45*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM46+'(15) IOT Detailed Adjustments'!AM103","v":0},{"$f":"IF($O45>0,$O45*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN46+'(15) IOT Detailed Adjustments'!AN103","v":0},{"$f":"IF($O45>0,$O45*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO46+'(15) IOT Detailed Adjustments'!AO103","v":0},{"$f":"SUM(AL106:AN106)","v":0},{"$f":"IF($P45>0,$P45*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ46+'(15) IOT Detailed Adjustments'!AQ103","v":0},{"$f":"IF($P45>0,$P45*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR46+'(15) IOT Detailed Adjustments'!AR103","v":0},{"$f":"IF($P45>0,$P45*AR$73,0)+'(15) IOT Detailed Adjustments'!AS46+'(15) IOT Detailed Adjustments'!AS103","v":0},{"$f":"SUM(AP106:AR106)","v":0},{"$f":"IF($P45>0,$P45*AT$73,0)+'(15) IOT Detailed Adjustments'!AU46+'(15) IOT Detailed Adjustments'!AU103","v":0},{"$f":"IF($P45>0,$P45*AU$73,0)+'(15) IOT Detailed Adjustments'!AV46+'(15) IOT Detailed Adjustments'!AV103","v":0},{"$f":"IF($P45>0,$P45*AV$73,0)+'(15) IOT Detailed Adjustments'!AW46+'(15) IOT Detailed Adjustments'!AW103","v":0},{"$f":"SUM(AT106:AV106)","v":0},{"$f":"IF($P45>0,$P45*AX$73,0)+'(15) IOT Detailed Adjustments'!AY46+'(15) IOT Detailed Adjustments'!AY103","v":0},{"$f":"IF($P45>0,$P45*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ46+'(15) IOT Detailed Adjustments'!AZ103","v":0},{"$f":"IF($P45>0,$P45*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA46+'(15) IOT Detailed Adjustments'!BA103","v":0},{"$f":"SUM(AX106:AZ106)","v":0},{"$f":"IF($P45>0,$P45*BB$73,0)+'(15) IOT Detailed Adjustments'!BC46+'(15) IOT Detailed Adjustments'!BC103","v":0},{"$f":"IF($P45>0,$P45*BC$73,0)+'(15) IOT Detailed Adjustments'!BD46+'(15) IOT Detailed Adjustments'!BD103","v":0},{"$f":"IF($P45>0,$P45*BD$73,0)+'(15) IOT Detailed Adjustments'!BE46+'(15) IOT Detailed Adjustments'!BE103","v":0},{"$f":"SUM(BB106:BD106)","v":0},{"$f":"IF($P45>0,$P45*BF$73,0)+'(15) IOT Detailed Adjustments'!BG46+'(15) IOT Detailed Adjustments'!BG103","v":0},{"$f":"IF($P45>0,$P45*BG$73,0)+'(15) IOT Detailed Adjustments'!BH46+'(15) IOT Detailed Adjustments'!BH103","v":0},{"$f":"IF($P45>0,$P45*BH$73,0)+'(15) IOT Detailed Adjustments'!BI46+'(15) IOT Detailed Adjustments'!BI103","v":0},{"$f":"SUM(BF106:BH106)","v":0},{"$f":"IF($U45>0,$U45*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK46+'(15) IOT Detailed Adjustments'!BK103","v":0},{"$f":"IF($U45>0,$U45*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL46+'(15) IOT Detailed Adjustments'!BL103","v":0},{"$f":"IF($U45>0,$U45*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM46+'(15) IOT Detailed Adjustments'!BM103","v":0},{"$f":"SUM(BJ106:BL106)","v":0},{"$f":"IF($V45>0,$V45*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO46+'(15) IOT Detailed Adjustments'!BO103","v":0},{"$f":"IF($V45>0,$V45*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP46+'(15) IOT Detailed Adjustments'!BP103","v":0},{"$f":"IF($V45>0,$V45*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ46+'(15) IOT Detailed Adjustments'!BQ103","v":0},{"$f":"SUM(BN106:BP106)","v":0},{"$f":"IF($W45>0,$W45*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS46+'(15) IOT Detailed Adjustments'!BS103","v":0},{"$f":"IF($W45>0,$W45*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT46+'(15) IOT Detailed Adjustments'!BT103","v":0},{"$f":"IF($W45>0,$W45*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU46+'(15) IOT Detailed Adjustments'!BU103","v":0},{"$f":"SUM(BR106:BT106)","v":0},{"$f":"IF($X45>0,$X45*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW46+'(15) IOT Detailed Adjustments'!BW103","v":0},{"$f":"IF($X45>0,$X45*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX46+'(15) IOT Detailed Adjustments'!BX103","v":0},{"$f":"IF($X45>0,$X45*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY46+'(15) IOT Detailed Adjustments'!BY103","v":0},{"$f":"SUM(BV106:BX106)","v":0},{"$f":"IF($Y45>0,$Y45*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA46+'(15) IOT Detailed Adjustments'!CA103","v":0},{"$f":"IF($Y45>0,$Y45*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB46+'(15) IOT Detailed Adjustments'!CB103","v":0},{"$f":"IF($Y45>0,$Y45*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC46+'(15) IOT Detailed Adjustments'!CC103","v":0},{"$f":"SUM(BZ106:CB106)","v":0},{"$f":"IF($Z45>0,$Z45*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE46+'(15) IOT Detailed Adjustments'!CE103","v":0},{"$f":"IF($Z45>0,$Z45*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF46+'(15) IOT Detailed Adjustments'!CF103","v":0},{"$f":"IF($Z45>0,$Z45*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG46+'(15) IOT Detailed Adjustments'!CG103","v":0},{"$f":"SUM(CD106:CF106)","v":0},{"$f":"IF($AA45>0,$AA45*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI46+'(15) IOT Detailed Adjustments'!CI103","v":0},{"$f":"IF($AA45>0,$AA45*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ46+'(15) IOT Detailed Adjustments'!CJ103","v":0},{"$f":"IF($AA45>0,$AA45*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK46+'(15) IOT Detailed Adjustments'!CK103","v":0},{"$f":"SUM(CH106:CJ106)","v":0},{"$f":"IF($AB45>0,$AB45*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM46+'(15) IOT Detailed Adjustments'!CM103","v":0},{"$f":"IF($AB45>0,$AB45*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN46+'(15) IOT Detailed Adjustments'!CN103","v":0},{"$f":"IF($AB45>0,$AB45*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO46+'(15) IOT Detailed Adjustments'!CO103","v":0},{"$f":"SUM(CL106:CN106)","v":0},{"$f":"IF($AC45>0,$AC45*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ46+'(15) IOT Detailed Adjustments'!CQ103","v":0},{"$f":"IF($AC45>0,$AC45*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR46+'(15) IOT Detailed Adjustments'!CR103","v":0},{"$f":"IF($AC45>0,$AC45*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS46+'(15) IOT Detailed Adjustments'!CS103","v":0},{"$f":"SUM(CP106:CR106)","v":0},{"$f":"IF($AD45>0,$AD45*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU46+'(15) IOT Detailed Adjustments'!CU103","v":0},{"$f":"IF($AD45>0,$AD45*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV46+'(15) IOT Detailed Adjustments'!CV103","v":0},{"$f":"IF($AD45>0,$AD45*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW46+'(15) IOT Detailed Adjustments'!CW103","v":0},{"$f":"SUM(CT106:CV106)","v":0},{"$f":"IF($AE45>0,$AE45*CX$73,0)+'(15) IOT Detailed Adjustments'!CY46+'(15) IOT Detailed Adjustments'!CY103","v":0},{"$f":"IF($AE45>0,$AE45*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ46+'(15) IOT Detailed Adjustments'!CZ103","v":0},{"$f":"IF($AE45>0,$AE45*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA46+'(15) IOT Detailed Adjustments'!DA103","v":0},{"$f":"SUM(CX106:CZ106)","v":0},{"$f":"IF($AF45>0,$AF45*DB$73,0)+'(15) IOT Detailed Adjustments'!DC46+'(15) IOT Detailed Adjustments'!DC103","v":0},{"$f":"IF($AF45>0,$AF45*DC$73,0)+'(15) IOT Detailed Adjustments'!DD46+'(15) IOT Detailed Adjustments'!DD103","v":0},{"$f":"IF($AF45>0,$AF45*DD$73,0)+'(15) IOT Detailed Adjustments'!DE46+'(15) IOT Detailed Adjustments'!DE103","v":0},{"$f":"SUM(DB106:DD106)","v":0},{"$f":"IF($AG45>0,$AG45*DF$73,0)+'(15) IOT Detailed Adjustments'!DG46+'(15) IOT Detailed Adjustments'!DG103","v":0},{"$f":"IF($AG45>0,$AG45*DG$73,0)+'(15) IOT Detailed Adjustments'!DH46+'(15) IOT Detailed Adjustments'!DH103","v":0},{"$f":"IF($AG45>0,$AG45*DH$73,0)+'(15) IOT Detailed Adjustments'!DI46+'(15) IOT Detailed Adjustments'!DI103","v":0},{"$f":"SUM(DF106:DH106)","v":0},{"$f":"IF($AH45>0,$AH45*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK46+'(15) IOT Detailed Adjustments'!DK103","v":0},{"$f":"IF($AH45>0,$AH45*DK$73,0)+'(15) IOT Detailed Adjustments'!DL46+'(15) IOT Detailed Adjustments'!DL103","v":0},{"$f":"IF($AH45>0,$AH45*DL$73,0)+'(15) IOT Detailed Adjustments'!DM46+'(15) IOT Detailed Adjustments'!DM103","v":0},{"$f":"SUM(DJ106:DL106)","v":0},{"$f":"IF($AI45>0,$AI45*DN$73,0)+'(15) IOT Detailed Adjustments'!DO46+'(15) IOT Detailed Adjustments'!DO103","v":0},{"$f":"IF($AI45>0,$AI45*DO$73,0)+'(15) IOT Detailed Adjustments'!DP46+'(15) IOT Detailed Adjustments'!DP103","v":0},{"$f":"IF($AI45>0,$AI45*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ46+'(15) IOT Detailed Adjustments'!DQ103","v":0},{"$f":"SUM(DN106:DP106)","v":0}]
["Dosing - Methadone (NTP Only)"]
["Dosing - Buprenorphine (NTP Only)"]
["Dosing - Disulfiram (NTP Only)"]
["Dosing - Naloxone (NTP Only)"]
["Non NTP Dosing - Buprenorphine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($P50>0,$P50*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ51+'(15) IOT Detailed Adjustments'!AQ108","v":0},{"$f":"IF($P50>0,$P50*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR51+'(15) IOT Detailed Adjustments'!AR108","v":0},{"$f":"IF($P50>0,$P50*AR$73,0)+'(15) IOT Detailed Adjustments'!AS51+'(15) IOT Detailed Adjustments'!AS108","v":0},{"$f":"SUM(AP111:AR111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($P50>0,$P50*CX$73,0)+'(15) IOT Detailed Adjustments'!CY51+'(15) IOT Detailed Adjustments'!CY108","v":0},{"$f":"IF($P50>0,$P50*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ51+'(15) IOT Detailed Adjustments'!CZ108","v":0},{"$f":"IF($P50>0,$P50*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA51+'(15) IOT Detailed Adjustments'!DA108","v":0},{"$f":"SUM(CX111:CZ111)","v":0}]
["Non NTP Dosing - Disulfiram",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($P51>0,$P51*AT$73,0)+'(15) IOT Detailed Adjustments'!AU52+'(15) IOT Detailed Adjustments'!AU109","v":0},{"$f":"IF($P51>0,$P51*AU$73,0)+'(15) IOT Detailed Adjustments'!AV52+'(15) IOT Detailed Adjustments'!AV109","v":0},{"$f":"IF($P51>0,$P51*AV$73,0)+'(15) IOT Detailed Adjustments'!AW52+'(15) IOT Detailed Adjustments'!AW109","v":0},{"$f":"SUM(AT112:AV112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($P51>0,$P51*DB$73,0)+'(15) IOT Detailed Adjustments'!DC52+'(15) IOT Detailed Adjustments'!DC109","v":0},{"$f":"IF($P51>0,$P51*DC$73,0)+'(15) IOT Detailed Adjustments'!DD52+'(15) IOT Detailed Adjustments'!DD109","v":0},{"$f":"IF($P51>0,$P51*DD$73,0)+'(15) IOT Detailed Adjustments'!DE52+'(15) IOT Detailed Adjustments'!DE109","v":0},{"$f":"SUM(DB112:DD112)","v":0}]
["Non NTP Dosing - Naloxone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($P52>0,$P52*AX$73,0)+'(15) IOT Detailed Adjustments'!AY53+'(15) IOT Detailed Adjustments'!AY110","v":0},{"$f":"IF($P52>0,$P52*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ53+'(15) IOT Detailed Adjustments'!AZ110","v":0},{"$f":"IF($P52>0,$P52*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA53+'(15) IOT Detailed Adjustments'!BA110","v":0},{"$f":"SUM(AX113:AZ113)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($P52>0,$P52*DF$73,0)+'(15) IOT Detailed Adjustments'!DG53+'(15) IOT Detailed Adjustments'!DG110","v":0},{"$f":"IF($P52>0,$P52*DG$73,0)+'(15) IOT Detailed Adjustments'!DH53+'(15) IOT Detailed Adjustments'!DH110","v":0},{"$f":"IF($P52>0,$P52*DH$73,0)+'(15) IOT Detailed Adjustments'!DI53+'(15) IOT Detailed Adjustments'!DI110","v":0},{"$f":"SUM(DF113:DH113)","v":0}]
["Non NTP Dosing - Vivitrol",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($P53>0,$P53*BB$73,0)+'(15) IOT Detailed Adjustments'!BC54+'(15) IOT Detailed Adjustments'!BC111","v":0},{"$f":"IF($P53>0,$P53*BC$73,0)+'(15) IOT Detailed Adjustments'!BD54+'(15) IOT Detailed Adjustments'!BD111","v":0},{"$f":"IF($P53>0,$P53*BD$73,0)+'(15) IOT Detailed Adjustments'!BE54+'(15) IOT Detailed Adjustments'!BE111","v":0},{"$f":"SUM(BB114:BD114)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($P53>0,$P53*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK54+'(15) IOT Detailed Adjustments'!DK111","v":0},{"$f":"IF($P53>0,$P53*DK$73,0)+'(15) IOT Detailed Adjustments'!DL54+'(15) IOT Detailed Adjustments'!DL111","v":0},{"$f":"IF($P53>0,$P53*DL$73,0)+'(15) IOT Detailed Adjustments'!DM54+'(15) IOT Detailed Adjustments'!DM111","v":0},{"$f":"SUM(DJ114:DL114)","v":0}]
["Non NTP Dosing - Acamprosate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($P54>0,$P54*BF$73,0)+'(15) IOT Detailed Adjustments'!BG55+'(15) IOT Detailed Adjustments'!BG112","v":0},{"$f":"IF($P54>0,$P54*BG$73,0)+'(15) IOT Detailed Adjustments'!BH55+'(15) IOT Detailed Adjustments'!BH112","v":0},{"$f":"IF($P54>0,$P54*BH$73,0)+'(15) IOT Detailed Adjustments'!BI55+'(15) IOT Detailed Adjustments'!BI112","v":0},{"$f":"SUM(BF115:BH115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($P54>0,$P54*DN$73,0)+'(15) IOT Detailed Adjustments'!DO55+'(15) IOT Detailed Adjustments'!DO112","v":0},{"$f":"IF($P54>0,$P54*DO$73,0)+'(15) IOT Detailed Adjustments'!DP55+'(15) IOT Detailed Adjustments'!DP112","v":0},{"$f":"IF($P54>0,$P54*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ55+'(15) IOT Detailed Adjustments'!DQ112","v":0},{"$f":"SUM(DN115:DP115)","v":0}]
["Physician Consultation",{"$f":"IF($F55>0,$F55*$B$73,0)+'(15) IOT Detailed Adjustments'!C56+'(15) IOT Detailed Adjustments'!C113","v":0},{"$f":"IF($F55>0,$F55*$C$73,0)+'(15) IOT Detailed Adjustments'!D56+'(15) IOT Detailed Adjustments'!D113","v":0},{"$f":"IF($F55>0,$F55*$D$73,0)+'(15) IOT Detailed Adjustments'!E56+'(15) IOT Detailed Adjustments'!E113","v":0},{"$f":"SUM(B116:D116)","v":0},{"$f":"IF($G55>0,$G55*$F$73,0)+'(15) IOT Detailed Adjustments'!G56+'(15) IOT Detailed Adjustments'!G113","v":0},{"$f":"IF($G55>0,$G55*$G$73,0)+'(15) IOT Detailed Adjustments'!H56+'(15) IOT Detailed Adjustments'!H113","v":0},{"$f":"IF($G55>0,$G55*$H$73,0)+'(15) IOT Detailed Adjustments'!I56+'(15) IOT Detailed Adjustments'!I113","v":0},{"$f":"SUM(F116:H116)","v":0},{"$f":"IF($H55>0,$H55*$J$73,0)+'(15) IOT Detailed Adjustments'!K56+'(15) IOT Detailed Adjustments'!K113","v":0},{"$f":"IF($H55>0,$H55*$K$73,0)+'(15) IOT Detailed Adjustments'!L56+'(15) IOT Detailed Adjustments'!L113","v":0},{"$f":"IF($H55>0,$H55*$L$73,0)+'(15) IOT Detailed Adjustments'!M56+'(15) IOT Detailed Adjustments'!M113","v":0},{"$f":"SUM(J116:L116)","v":0},{"$f":"IF($I55>0,$I55*$N$73,0)+'(15) IOT Detailed Adjustments'!O56+'(15) IOT Detailed Adjustments'!O113","v":0},{"$f":"IF($I55>0,$I55*$O$73,0)+'(15) IOT Detailed Adjustments'!P56+'(15) IOT Detailed Adjustments'!P113","v":0},{"$f":"IF($I55>0,$I55*$P$73,0)+'(15) IOT Detailed Adjustments'!Q56+'(15) IOT Detailed Adjustments'!Q113","v":0},{"$f":"SUM(N116:P116)","v":0},{"$f":"IF($J55>0,$J55*$R$73,0)+'(15) IOT Detailed Adjustments'!S56+'(15) IOT Detailed Adjustments'!S113","v":0},{"$f":"IF($J55>0,$J55*$S$73,0)+'(15) IOT Detailed Adjustments'!T56+'(15) IOT Detailed Adjustments'!T113","v":0},{"$f":"IF($J55>0,$J55*$T$73,0)+'(15) IOT Detailed Adjustments'!U56+'(15) IOT Detailed Adjustments'!U113","v":0},{"$f":"SUM(R116:T116)","v":0},{"$f":"IF($K55>0,$K55*$V$73,0)+'(15) IOT Detailed Adjustments'!W56+'(15) IOT Detailed Adjustments'!W113","v":0},{"$f":"IF($K55>0,$K55*$W$73,0)+'(15) IOT Detailed Adjustments'!X56+'(15) IOT Detailed Adjustments'!X113","v":0},{"$f":"IF($K55>0,$K55*$X$73,0)+'(15) IOT Detailed Adjustments'!Y56+'(15) IOT Detailed Adjustments'!Y113","v":0},{"$f":"SUM(V116:X116)","v":0},{"$f":"IF($L55>0,$L55*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA56+'(15) IOT Detailed Adjustments'!AA113","v":0},{"$f":"IF($L55>0,$L55*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB56+'(15) IOT Detailed Adjustments'!AB113","v":0},{"$f":"IF($L55>0,$L55*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC56+'(15) IOT Detailed Adjustments'!AC113","v":0},{"$f":"SUM(Z116:AB116)","v":0},{"$f":"IF($M55>0,$M55*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE56+'(15) IOT Detailed Adjustments'!AE113","v":0},{"$f":"IF($M55>0,$M55*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF56+'(15) IOT Detailed Adjustments'!AF113","v":0},{"$f":"IF($M55>0,$M55*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG56+'(15) IOT Detailed Adjustments'!AG113","v":0},{"$f":"SUM(AD116:AF116)","v":0},{"$f":"IF($N55>0,$N55*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI56+'(15) IOT Detailed Adjustments'!AI113","v":0},{"$f":"IF($N55>0,$N55*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ56+'(15) IOT Detailed Adjustments'!AJ113","v":0},{"$f":"IF($N55>0,$N55*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK56+'(15) IOT Detailed Adjustments'!AK113","v":0},{"$f":"SUM(AH116:AJ116)","v":0},{"$f":"IF($O55>0,$O55*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM56+'(15) IOT Detailed Adjustments'!AM113","v":0},{"$f":"IF($O55>0,$O55*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN56+'(15) IOT Detailed Adjustments'!AN113","v":0},{"$f":"IF($O55>0,$O55*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO56+'(15) IOT Detailed Adjustments'!AO113","v":0},{"$f":"SUM(AL116:AN116)","v":0},{"$f":"IF($P55>0,$P55*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ56+'(15) IOT Detailed Adjustments'!AQ113","v":0},{"$f":"IF($P55>0,$P55*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR56+'(15) IOT Detailed Adjustments'!AR113","v":0},{"$f":"IF($P55>0,$P55*AR$73,0)+'(15) IOT Detailed Adjustments'!AS56+'(15) IOT Detailed Adjustments'!AS113","v":0},{"$f":"SUM(AP116:AR116)","v":0},{"$f":"IF($P55>0,$P55*AT$73,0)+'(15) IOT Detailed Adjustments'!AU56+'(15) IOT Detailed Adjustments'!AU113","v":0},{"$f":"IF($P55>0,$P55*AU$73,0)+'(15) IOT Detailed Adjustments'!AV56+'(15) IOT Detailed Adjustments'!AV113","v":0},{"$f":"IF($P55>0,$P55*AV$73,0)+'(15) IOT Detailed Adjustments'!AW56+'(15) IOT Detailed Adjustments'!AW113","v":0},{"$f":"SUM(AT116:AV116)","v":0},{"$f":"IF($P55>0,$P55*AX$73,0)+'(15) IOT Detailed Adjustments'!AY56+'(15) IOT Detailed Adjustments'!AY113","v":0},{"$f":"IF($P55>0,$P55*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ56+'(15) IOT Detailed Adjustments'!AZ113","v":0},{"$f":"IF($P55>0,$P55*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA56+'(15) IOT Detailed Adjustments'!BA113","v":0},{"$f":"SUM(AX116:AZ116)","v":0},{"$f":"IF($P55>0,$P55*BB$73,0)+'(15) IOT Detailed Adjustments'!BC56+'(15) IOT Detailed Adjustments'!BC113","v":0},{"$f":"IF($P55>0,$P55*BC$73,0)+'(15) IOT Detailed Adjustments'!BD56+'(15) IOT Detailed Adjustments'!BD113","v":0},{"$f":"IF($P55>0,$P55*BD$73,0)+'(15) IOT Detailed Adjustments'!BE56+'(15) IOT Detailed Adjustments'!BE113","v":0},{"$f":"SUM(BB116:BD116)","v":0},{"$f":"IF($P55>0,$P55*BF$73,0)+'(15) IOT Detailed Adjustments'!BG56+'(15) IOT Detailed Adjustments'!BG113","v":0},{"$f":"IF($P55>0,$P55*BG$73,0)+'(15) IOT Detailed Adjustments'!BH56+'(15) IOT Detailed Adjustments'!BH113","v":0},{"$f":"IF($P55>0,$P55*BH$73,0)+'(15) IOT Detailed Adjustments'!BI56+'(15) IOT Detailed Adjustments'!BI113","v":0},{"$f":"SUM(BF116:BH116)","v":0},{"$f":"IF($U55>0,$U55*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK56+'(15) IOT Detailed Adjustments'!BK113","v":0},{"$f":"IF($U55>0,$U55*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL56+'(15) IOT Detailed Adjustments'!BL113","v":0},{"$f":"IF($U55>0,$U55*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM56+'(15) IOT Detailed Adjustments'!BM113","v":0},{"$f":"SUM(BJ116:BL116)","v":0},{"$f":"IF($V55>0,$V55*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO56+'(15) IOT Detailed Adjustments'!BO113","v":0},{"$f":"IF($V55>0,$V55*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP56+'(15) IOT Detailed Adjustments'!BP113","v":0},{"$f":"IF($V55>0,$V55*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ56+'(15) IOT Detailed Adjustments'!BQ113","v":0},{"$f":"SUM(BN116:BP116)","v":0},{"$f":"IF($W55>0,$W55*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS56+'(15) IOT Detailed Adjustments'!BS113","v":0},{"$f":"IF($W55>0,$W55*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT56+'(15) IOT Detailed Adjustments'!BT113","v":0},{"$f":"IF($W55>0,$W55*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU56+'(15) IOT Detailed Adjustments'!BU113","v":0},{"$f":"SUM(BR116:BT116)","v":0},{"$f":"IF($X55>0,$X55*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW56+'(15) IOT Detailed Adjustments'!BW113","v":0},{"$f":"IF($X55>0,$X55*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX56+'(15) IOT Detailed Adjustments'!BX113","v":0},{"$f":"IF($X55>0,$X55*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY56+'(15) IOT Detailed Adjustments'!BY113","v":0},{"$f":"SUM(BV116:BX116)","v":0},{"$f":"IF($Y55>0,$Y55*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA56+'(15) IOT Detailed Adjustments'!CA113","v":0},{"$f":"IF($Y55>0,$Y55*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB56+'(15) IOT Detailed Adjustments'!CB113","v":0},{"$f":"IF($Y55>0,$Y55*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC56+'(15) IOT Detailed Adjustments'!CC113","v":0},{"$f":"SUM(BZ116:CB116)","v":0},{"$f":"IF($Z55>0,$Z55*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE56+'(15) IOT Detailed Adjustments'!CE113","v":0},{"$f":"IF($Z55>0,$Z55*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF56+'(15) IOT Detailed Adjustments'!CF113","v":0},{"$f":"IF($Z55>0,$Z55*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG56+'(15) IOT Detailed Adjustments'!CG113","v":0},{"$f":"SUM(CD116:CF116)","v":0},{"$f":"IF($AA55>0,$AA55*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI56+'(15) IOT Detailed Adjustments'!CI113","v":0},{"$f":"IF($AA55>0,$AA55*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ56+'(15) IOT Detailed Adjustments'!CJ113","v":0},{"$f":"IF($AA55>0,$AA55*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK56+'(15) IOT Detailed Adjustments'!CK113","v":0},{"$f":"SUM(CH116:CJ116)","v":0},{"$f":"IF($AB55>0,$AB55*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM56+'(15) IOT Detailed Adjustments'!CM113","v":0},{"$f":"IF($AB55>0,$AB55*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN56+'(15) IOT Detailed Adjustments'!CN113","v":0},{"$f":"IF($AB55>0,$AB55*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO56+'(15) IOT Detailed Adjustments'!CO113","v":0},{"$f":"SUM(CL116:CN116)","v":0},{"$f":"IF($AC55>0,$AC55*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ56+'(15) IOT Detailed Adjustments'!CQ113","v":0},{"$f":"IF($AC55>0,$AC55*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR56+'(15) IOT Detailed Adjustments'!CR113","v":0},{"$f":"IF($AC55>0,$AC55*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS56+'(15) IOT Detailed Adjustments'!CS113","v":0},{"$f":"SUM(CP116:CR116)","v":0},{"$f":"IF($AD55>0,$AD55*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU56+'(15) IOT Detailed Adjustments'!CU113","v":0},{"$f":"IF($AD55>0,$AD55*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV56+'(15) IOT Detailed Adjustments'!CV113","v":0},{"$f":"IF($AD55>0,$AD55*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW56+'(15) IOT Detailed Adjustments'!CW113","v":0},{"$f":"SUM(CT116:CV116)","v":0},{"$f":"IF($AE55>0,$AE55*CX$73,0)+'(15) IOT Detailed Adjustments'!CY56+'(15) IOT Detailed Adjustments'!CY113","v":0},{"$f":"IF($AE55>0,$AE55*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ56+'(15) IOT Detailed Adjustments'!CZ113","v":0},{"$f":"IF($AE55>0,$AE55*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA56+'(15) IOT Detailed Adjustments'!DA113","v":0},{"$f":"SUM(CX116:CZ116)","v":0},{"$f":"IF($AF55>0,$AF55*DB$73,0)+'(15) IOT Detailed Adjustments'!DC56+'(15) IOT Detailed Adjustments'!DC113","v":0},{"$f":"IF($AF55>0,$AF55*DC$73,0)+'(15) IOT Detailed Adjustments'!DD56+'(15) IOT Detailed Adjustments'!DD113","v":0},{"$f":"IF($AF55>0,$AF55*DD$73,0)+'(15) IOT Detailed Adjustments'!DE56+'(15) IOT Detailed Adjustments'!DE113","v":0},{"$f":"SUM(DB116:DD116)","v":0},{"$f":"IF($AG55>0,$AG55*DF$73,0)+'(15) IOT Detailed Adjustments'!DG56+'(15) IOT Detailed Adjustments'!DG113","v":0},{"$f":"IF($AG55>0,$AG55*DG$73,0)+'(15) IOT Detailed Adjustments'!DH56+'(15) IOT Detailed Adjustments'!DH113","v":0},{"$f":"IF($AG55>0,$AG55*DH$73,0)+'(15) IOT Detailed Adjustments'!DI56+'(15) IOT Detailed Adjustments'!DI113","v":0},{"$f":"SUM(DF116:DH116)","v":0},{"$f":"IF($AH55>0,$AH55*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK56+'(15) IOT Detailed Adjustments'!DK113","v":0},{"$f":"IF($AH55>0,$AH55*DK$73,0)+'(15) IOT Detailed Adjustments'!DL56+'(15) IOT Detailed Adjustments'!DL113","v":0},{"$f":"IF($AH55>0,$AH55*DL$73,0)+'(15) IOT Detailed Adjustments'!DM56+'(15) IOT Detailed Adjustments'!DM113","v":0},{"$f":"SUM(DJ116:DL116)","v":0},{"$f":"IF($AI55>0,$AI55*DN$73,0)+'(15) IOT Detailed Adjustments'!DO56+'(15) IOT Detailed Adjustments'!DO113","v":0},{"$f":"IF($AI55>0,$AI55*DO$73,0)+'(15) IOT Detailed Adjustments'!DP56+'(15) IOT Detailed Adjustments'!DP113","v":0},{"$f":"IF($AI55>0,$AI55*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ56+'(15) IOT Detailed Adjustments'!DQ113","v":0},{"$f":"SUM(DN116:DP116)","v":0}]
["Professional and Special Services",{"$f":"IF($F56>0,$F56*$B$73,0)+'(15) IOT Detailed Adjustments'!C57+'(15) IOT Detailed Adjustments'!C114","v":0},{"$f":"IF($F56>0,$F56*$C$73,0)+'(15) IOT Detailed Adjustments'!D57+'(15) IOT Detailed Adjustments'!D114","v":0},{"$f":"IF($F56>0,$F56*$D$73,0)+'(15) IOT Detailed Adjustments'!E57+'(15) IOT Detailed Adjustments'!E114","v":0},{"$f":"SUM(B117:D117)","v":0},{"$f":"IF($G56>0,$G56*$F$73,0)+'(15) IOT Detailed Adjustments'!G57+'(15) IOT Detailed Adjustments'!G114","v":0},{"$f":"IF($G56>0,$G56*$G$73,0)+'(15) IOT Detailed Adjustments'!H57+'(15) IOT Detailed Adjustments'!H114","v":0},{"$f":"IF($G56>0,$G56*$H$73,0)+'(15) IOT Detailed Adjustments'!I57+'(15) IOT Detailed Adjustments'!I114","v":0},{"$f":"SUM(F117:H117)","v":0},{"$f":"IF($H56>0,$H56*$J$73,0)+'(15) IOT Detailed Adjustments'!K57+'(15) IOT Detailed Adjustments'!K114","v":0},{"$f":"IF($H56>0,$H56*$K$73,0)+'(15) IOT Detailed Adjustments'!L57+'(15) IOT Detailed Adjustments'!L114","v":0},{"$f":"IF($H56>0,$H56*$L$73,0)+'(15) IOT Detailed Adjustments'!M57+'(15) IOT Detailed Adjustments'!M114","v":0},{"$f":"SUM(J117:L117)","v":0},{"$f":"IF($I56>0,$I56*$N$73,0)+'(15) IOT Detailed Adjustments'!O57+'(15) IOT Detailed Adjustments'!O114","v":0},{"$f":"IF($I56>0,$I56*$O$73,0)+'(15) IOT Detailed Adjustments'!P57+'(15) IOT Detailed Adjustments'!P114","v":0},{"$f":"IF($I56>0,$I56*$P$73,0)+'(15) IOT Detailed Adjustments'!Q57+'(15) IOT Detailed Adjustments'!Q114","v":0},{"$f":"SUM(N117:P117)","v":0},{"$f":"IF($J56>0,$J56*$R$73,0)+'(15) IOT Detailed Adjustments'!S57+'(15) IOT Detailed Adjustments'!S114","v":0},{"$f":"IF($J56>0,$J56*$S$73,0)+'(15) IOT Detailed Adjustments'!T57+'(15) IOT Detailed Adjustments'!T114","v":0},{"$f":"IF($J56>0,$J56*$T$73,0)+'(15) IOT Detailed Adjustments'!U57+'(15) IOT Detailed Adjustments'!U114","v":0},{"$f":"SUM(R117:T117)","v":0},{"$f":"IF($K56>0,$K56*$V$73,0)+'(15) IOT Detailed Adjustments'!W57+'(15) IOT Detailed Adjustments'!W114","v":0},{"$f":"IF($K56>0,$K56*$W$73,0)+'(15) IOT Detailed Adjustments'!X57+'(15) IOT Detailed Adjustments'!X114","v":0},{"$f":"IF($K56>0,$K56*$X$73,0)+'(15) IOT Detailed Adjustments'!Y57+'(15) IOT Detailed Adjustments'!Y114","v":0},{"$f":"SUM(V117:X117)","v":0},{"$f":"IF($L56>0,$L56*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA57+'(15) IOT Detailed Adjustments'!AA114","v":0},{"$f":"IF($L56>0,$L56*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB57+'(15) IOT Detailed Adjustments'!AB114","v":0},{"$f":"IF($L56>0,$L56*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC57+'(15) IOT Detailed Adjustments'!AC114","v":0},{"$f":"SUM(Z117:AB117)","v":0},{"$f":"IF($M56>0,$M56*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE57+'(15) IOT Detailed Adjustments'!AE114","v":0},{"$f":"IF($M56>0,$M56*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF57+'(15) IOT Detailed Adjustments'!AF114","v":0},{"$f":"IF($M56>0,$M56*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG57+'(15) IOT Detailed Adjustments'!AG114","v":0},{"$f":"SUM(AD117:AF117)","v":0},{"$f":"IF($N56>0,$N56*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI57+'(15) IOT Detailed Adjustments'!AI114","v":0},{"$f":"IF($N56>0,$N56*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ57+'(15) IOT Detailed Adjustments'!AJ114","v":0},{"$f":"IF($N56>0,$N56*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK57+'(15) IOT Detailed Adjustments'!AK114","v":0},{"$f":"SUM(AH117:AJ117)","v":0},{"$f":"IF($O56>0,$O56*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM57+'(15) IOT Detailed Adjustments'!AM114","v":0},{"$f":"IF($O56>0,$O56*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN57+'(15) IOT Detailed Adjustments'!AN114","v":0},{"$f":"IF($O56>0,$O56*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO57+'(15) IOT Detailed Adjustments'!AO114","v":0},{"$f":"SUM(AL117:AN117)","v":0},{"$f":"IF($P56>0,$P56*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ57+'(15) IOT Detailed Adjustments'!AQ114","v":0},{"$f":"IF($P56>0,$P56*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR57+'(15) IOT Detailed Adjustments'!AR114","v":0},{"$f":"IF($P56>0,$P56*AR$73,0)+'(15) IOT Detailed Adjustments'!AS57+'(15) IOT Detailed Adjustments'!AS114","v":0},{"$f":"SUM(AP117:AR117)","v":0},{"$f":"IF($P56>0,$P56*AT$73,0)+'(15) IOT Detailed Adjustments'!AU57+'(15) IOT Detailed Adjustments'!AU114","v":0},{"$f":"IF($P56>0,$P56*AU$73,0)+'(15) IOT Detailed Adjustments'!AV57+'(15) IOT Detailed Adjustments'!AV114","v":0},{"$f":"IF($P56>0,$P56*AV$73,0)+'(15) IOT Detailed Adjustments'!AW57+'(15) IOT Detailed Adjustments'!AW114","v":0},{"$f":"SUM(AT117:AV117)","v":0},{"$f":"IF($P56>0,$P56*AX$73,0)+'(15) IOT Detailed Adjustments'!AY57+'(15) IOT Detailed Adjustments'!AY114","v":0},{"$f":"IF($P56>0,$P56*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ57+'(15) IOT Detailed Adjustments'!AZ114","v":0},{"$f":"IF($P56>0,$P56*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA57+'(15) IOT Detailed Adjustments'!BA114","v":0},{"$f":"SUM(AX117:AZ117)","v":0},{"$f":"IF($P56>0,$P56*BB$73,0)+'(15) IOT Detailed Adjustments'!BC57+'(15) IOT Detailed Adjustments'!BC114","v":0},{"$f":"IF($P56>0,$P56*BC$73,0)+'(15) IOT Detailed Adjustments'!BD57+'(15) IOT Detailed Adjustments'!BD114","v":0},{"$f":"IF($P56>0,$P56*BD$73,0)+'(15) IOT Detailed Adjustments'!BE57+'(15) IOT Detailed Adjustments'!BE114","v":0},{"$f":"SUM(BB117:BD117)","v":0},{"$f":"IF($P56>0,$P56*BF$73,0)+'(15) IOT Detailed Adjustments'!BG57+'(15) IOT Detailed Adjustments'!BG114","v":0},{"$f":"IF($P56>0,$P56*BG$73,0)+'(15) IOT Detailed Adjustments'!BH57+'(15) IOT Detailed Adjustments'!BH114","v":0},{"$f":"IF($P56>0,$P56*BH$73,0)+'(15) IOT Detailed Adjustments'!BI57+'(15) IOT Detailed Adjustments'!BI114","v":0},{"$f":"SUM(BF117:BH117)","v":0},{"$f":"IF($U56>0,$U56*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK57+'(15) IOT Detailed Adjustments'!BK114","v":0},{"$f":"IF($U56>0,$U56*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL57+'(15) IOT Detailed Adjustments'!BL114","v":0},{"$f":"IF($U56>0,$U56*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM57+'(15) IOT Detailed Adjustments'!BM114","v":0},{"$f":"SUM(BJ117:BL117)","v":0},{"$f":"IF($V56>0,$V56*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO57+'(15) IOT Detailed Adjustments'!BO114","v":0},{"$f":"IF($V56>0,$V56*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP57+'(15) IOT Detailed Adjustments'!BP114","v":0},{"$f":"IF($V56>0,$V56*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ57+'(15) IOT Detailed Adjustments'!BQ114","v":0},{"$f":"SUM(BN117:BP117)","v":0},{"$f":"IF($W56>0,$W56*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS57+'(15) IOT Detailed Adjustments'!BS114","v":0},{"$f":"IF($W56>0,$W56*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT57+'(15) IOT Detailed Adjustments'!BT114","v":0},{"$f":"IF($W56>0,$W56*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU57+'(15) IOT Detailed Adjustments'!BU114","v":0},{"$f":"SUM(BR117:BT117)","v":0},{"$f":"IF($X56>0,$X56*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW57+'(15) IOT Detailed Adjustments'!BW114","v":0},{"$f":"IF($X56>0,$X56*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX57+'(15) IOT Detailed Adjustments'!BX114","v":0},{"$f":"IF($X56>0,$X56*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY57+'(15) IOT Detailed Adjustments'!BY114","v":0},{"$f":"SUM(BV117:BX117)","v":0},{"$f":"IF($Y56>0,$Y56*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA57+'(15) IOT Detailed Adjustments'!CA114","v":0},{"$f":"IF($Y56>0,$Y56*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB57+'(15) IOT Detailed Adjustments'!CB114","v":0},{"$f":"IF($Y56>0,$Y56*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC57+'(15) IOT Detailed Adjustments'!CC114","v":0},{"$f":"SUM(BZ117:CB117)","v":0},{"$f":"IF($Z56>0,$Z56*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE57+'(15) IOT Detailed Adjustments'!CE114","v":0},{"$f":"IF($Z56>0,$Z56*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF57+'(15) IOT Detailed Adjustments'!CF114","v":0},{"$f":"IF($Z56>0,$Z56*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG57+'(15) IOT Detailed Adjustments'!CG114","v":0},{"$f":"SUM(CD117:CF117)","v":0},{"$f":"IF($AA56>0,$AA56*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI57+'(15) IOT Detailed Adjustments'!CI114","v":0},{"$f":"IF($AA56>0,$AA56*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ57+'(15) IOT Detailed Adjustments'!CJ114","v":0},{"$f":"IF($AA56>0,$AA56*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK57+'(15) IOT Detailed Adjustments'!CK114","v":0},{"$f":"SUM(CH117:CJ117)","v":0},{"$f":"IF($AB56>0,$AB56*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM57+'(15) IOT Detailed Adjustments'!CM114","v":0},{"$f":"IF($AB56>0,$AB56*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN57+'(15) IOT Detailed Adjustments'!CN114","v":0},{"$f":"IF($AB56>0,$AB56*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO57+'(15) IOT Detailed Adjustments'!CO114","v":0},{"$f":"SUM(CL117:CN117)","v":0},{"$f":"IF($AC56>0,$AC56*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ57+'(15) IOT Detailed Adjustments'!CQ114","v":0},{"$f":"IF($AC56>0,$AC56*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR57+'(15) IOT Detailed Adjustments'!CR114","v":0},{"$f":"IF($AC56>0,$AC56*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS57+'(15) IOT Detailed Adjustments'!CS114","v":0},{"$f":"SUM(CP117:CR117)","v":0},{"$f":"IF($AD56>0,$AD56*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU57+'(15) IOT Detailed Adjustments'!CU114","v":0},{"$f":"IF($AD56>0,$AD56*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV57+'(15) IOT Detailed Adjustments'!CV114","v":0},{"$f":"IF($AD56>0,$AD56*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW57+'(15) IOT Detailed Adjustments'!CW114","v":0},{"$f":"SUM(CT117:CV117)","v":0},{"$f":"IF($AE56>0,$AE56*CX$73,0)+'(15) IOT Detailed Adjustments'!CY57+'(15) IOT Detailed Adjustments'!CY114","v":0},{"$f":"IF($AE56>0,$AE56*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ57+'(15) IOT Detailed Adjustments'!CZ114","v":0},{"$f":"IF($AE56>0,$AE56*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA57+'(15) IOT Detailed Adjustments'!DA114","v":0},{"$f":"SUM(CX117:CZ117)","v":0},{"$f":"IF($AF56>0,$AF56*DB$73,0)+'(15) IOT Detailed Adjustments'!DC57+'(15) IOT Detailed Adjustments'!DC114","v":0},{"$f":"IF($AF56>0,$AF56*DC$73,0)+'(15) IOT Detailed Adjustments'!DD57+'(15) IOT Detailed Adjustments'!DD114","v":0},{"$f":"IF($AF56>0,$AF56*DD$73,0)+'(15) IOT Detailed Adjustments'!DE57+'(15) IOT Detailed Adjustments'!DE114","v":0},{"$f":"SUM(DB117:DD117)","v":0},{"$f":"IF($AG56>0,$AG56*DF$73,0)+'(15) IOT Detailed Adjustments'!DG57+'(15) IOT Detailed Adjustments'!DG114","v":0},{"$f":"IF($AG56>0,$AG56*DG$73,0)+'(15) IOT Detailed Adjustments'!DH57+'(15) IOT Detailed Adjustments'!DH114","v":0},{"$f":"IF($AG56>0,$AG56*DH$73,0)+'(15) IOT Detailed Adjustments'!DI57+'(15) IOT Detailed Adjustments'!DI114","v":0},{"$f":"SUM(DF117:DH117)","v":0},{"$f":"IF($AH56>0,$AH56*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK57+'(15) IOT Detailed Adjustments'!DK114","v":0},{"$f":"IF($AH56>0,$AH56*DK$73,0)+'(15) IOT Detailed Adjustments'!DL57+'(15) IOT Detailed Adjustments'!DL114","v":0},{"$f":"IF($AH56>0,$AH56*DL$73,0)+'(15) IOT Detailed Adjustments'!DM57+'(15) IOT Detailed Adjustments'!DM114","v":0},{"$f":"SUM(DJ117:DL117)","v":0},{"$f":"IF($AI56>0,$AI56*DN$73,0)+'(15) IOT Detailed Adjustments'!DO57+'(15) IOT Detailed Adjustments'!DO114","v":0},{"$f":"IF($AI56>0,$AI56*DO$73,0)+'(15) IOT Detailed Adjustments'!DP57+'(15) IOT Detailed Adjustments'!DP114","v":0},{"$f":"IF($AI56>0,$AI56*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ57+'(15) IOT Detailed Adjustments'!DQ114","v":0},{"$f":"SUM(DN117:DP117)","v":0}]
["Transportation"]
["Transportation",{"$f":"IF($F58>0,$F58*$B$73,0)+'(15) IOT Detailed Adjustments'!C59+'(15) IOT Detailed Adjustments'!C116","v":0},{"$f":"IF($F58>0,$F58*$C$73,0)+'(15) IOT Detailed Adjustments'!D59+'(15) IOT Detailed Adjustments'!D116","v":0},{"$f":"IF($F58>0,$F58*$D$73,0)+'(15) IOT Detailed Adjustments'!E59+'(15) IOT Detailed Adjustments'!E116","v":0},{"$f":"SUM(B119:D119)","v":0},{"$f":"IF($G58>0,$G58*$F$73,0)+'(15) IOT Detailed Adjustments'!G59+'(15) IOT Detailed Adjustments'!G116","v":0},{"$f":"IF($G58>0,$G58*$G$73,0)+'(15) IOT Detailed Adjustments'!H59+'(15) IOT Detailed Adjustments'!H116","v":0},{"$f":"IF($G58>0,$G58*$H$73,0)+'(15) IOT Detailed Adjustments'!I59+'(15) IOT Detailed Adjustments'!I116","v":0},{"$f":"SUM(F119:H119)","v":0},{"$f":"IF($H58>0,$H58*$J$73,0)+'(15) IOT Detailed Adjustments'!K59+'(15) IOT Detailed Adjustments'!K116","v":0},{"$f":"IF($H58>0,$H58*$K$73,0)+'(15) IOT Detailed Adjustments'!L59+'(15) IOT Detailed Adjustments'!L116","v":0},{"$f":"IF($H58>0,$H58*$L$73,0)+'(15) IOT Detailed Adjustments'!M59+'(15) IOT Detailed Adjustments'!M116","v":0},{"$f":"SUM(J119:L119)","v":0},{"$f":"IF($I58>0,$I58*$N$73,0)+'(15) IOT Detailed Adjustments'!O59+'(15) IOT Detailed Adjustments'!O116","v":0},{"$f":"IF($I58>0,$I58*$O$73,0)+'(15) IOT Detailed Adjustments'!P59+'(15) IOT Detailed Adjustments'!P116","v":0},{"$f":"IF($I58>0,$I58*$P$73,0)+'(15) IOT Detailed Adjustments'!Q59+'(15) IOT Detailed Adjustments'!Q116","v":0},{"$f":"SUM(N119:P119)","v":0},{"$f":"IF($J58>0,$J58*$R$73,0)+'(15) IOT Detailed Adjustments'!S59+'(15) IOT Detailed Adjustments'!S116","v":0},{"$f":"IF($J58>0,$J58*$S$73,0)+'(15) IOT Detailed Adjustments'!T59+'(15) IOT Detailed Adjustments'!T116","v":0},{"$f":"IF($J58>0,$J58*$T$73,0)+'(15) IOT Detailed Adjustments'!U59+'(15) IOT Detailed Adjustments'!U116","v":0},{"$f":"SUM(R119:T119)","v":0},{"$f":"IF($K58>0,$K58*$V$73,0)+'(15) IOT Detailed Adjustments'!W59+'(15) IOT Detailed Adjustments'!W116","v":0},{"$f":"IF($K58>0,$K58*$W$73,0)+'(15) IOT Detailed Adjustments'!X59+'(15) IOT Detailed Adjustments'!X116","v":0},{"$f":"IF($K58>0,$K58*$X$73,0)+'(15) IOT Detailed Adjustments'!Y59+'(15) IOT Detailed Adjustments'!Y116","v":0},{"$f":"SUM(V119:X119)","v":0},{"$f":"IF($L58>0,$L58*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA59+'(15) IOT Detailed Adjustments'!AA116","v":0},{"$f":"IF($L58>0,$L58*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB59+'(15) IOT Detailed Adjustments'!AB116","v":0},{"$f":"IF($L58>0,$L58*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC59+'(15) IOT Detailed Adjustments'!AC116","v":0},{"$f":"SUM(Z119:AB119)","v":0},{"$f":"IF($M58>0,$M58*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE59+'(15) IOT Detailed Adjustments'!AE116","v":0},{"$f":"IF($M58>0,$M58*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF59+'(15) IOT Detailed Adjustments'!AF116","v":0},{"$f":"IF($M58>0,$M58*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG59+'(15) IOT Detailed Adjustments'!AG116","v":0},{"$f":"SUM(AD119:AF119)","v":0},{"$f":"IF($N58>0,$N58*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI59+'(15) IOT Detailed Adjustments'!AI116","v":0},{"$f":"IF($N58>0,$N58*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ59+'(15) IOT Detailed Adjustments'!AJ116","v":0},{"$f":"IF($N58>0,$N58*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK59+'(15) IOT Detailed Adjustments'!AK116","v":0},{"$f":"SUM(AH119:AJ119)","v":0},{"$f":"IF($O58>0,$O58*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM59+'(15) IOT Detailed Adjustments'!AM116","v":0},{"$f":"IF($O58>0,$O58*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN59+'(15) IOT Detailed Adjustments'!AN116","v":0},{"$f":"IF($O58>0,$O58*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO59+'(15) IOT Detailed Adjustments'!AO116","v":0},{"$f":"SUM(AL119:AN119)","v":0},{"$f":"IF($P58>0,$P58*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ59+'(15) IOT Detailed Adjustments'!AQ116","v":0},{"$f":"IF($P58>0,$P58*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR59+'(15) IOT Detailed Adjustments'!AR116","v":0},{"$f":"IF($P58>0,$P58*AR$73,0)+'(15) IOT Detailed Adjustments'!AS59+'(15) IOT Detailed Adjustments'!AS116","v":0},{"$f":"SUM(AP119:AR119)","v":0},{"$f":"IF($P58>0,$P58*AT$73,0)+'(15) IOT Detailed Adjustments'!AU59+'(15) IOT Detailed Adjustments'!AU116","v":0},{"$f":"IF($P58>0,$P58*AU$73,0)+'(15) IOT Detailed Adjustments'!AV59+'(15) IOT Detailed Adjustments'!AV116","v":0},{"$f":"IF($P58>0,$P58*AV$73,0)+'(15) IOT Detailed Adjustments'!AW59+'(15) IOT Detailed Adjustments'!AW116","v":0},{"$f":"SUM(AT119:AV119)","v":0},{"$f":"IF($P58>0,$P58*AX$73,0)+'(15) IOT Detailed Adjustments'!AY59+'(15) IOT Detailed Adjustments'!AY116","v":0},{"$f":"IF($P58>0,$P58*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ59+'(15) IOT Detailed Adjustments'!AZ116","v":0},{"$f":"IF($P58>0,$P58*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA59+'(15) IOT Detailed Adjustments'!BA116","v":0},{"$f":"SUM(AX119:AZ119)","v":0},{"$f":"IF($P58>0,$P58*BB$73,0)+'(15) IOT Detailed Adjustments'!BC59+'(15) IOT Detailed Adjustments'!BC116","v":0},{"$f":"IF($P58>0,$P58*BC$73,0)+'(15) IOT Detailed Adjustments'!BD59+'(15) IOT Detailed Adjustments'!BD116","v":0},{"$f":"IF($P58>0,$P58*BD$73,0)+'(15) IOT Detailed Adjustments'!BE59+'(15) IOT Detailed Adjustments'!BE116","v":0},{"$f":"SUM(BB119:BD119)","v":0},{"$f":"IF($P58>0,$P58*BF$73,0)+'(15) IOT Detailed Adjustments'!BG59+'(15) IOT Detailed Adjustments'!BG116","v":0},{"$f":"IF($P58>0,$P58*BG$73,0)+'(15) IOT Detailed Adjustments'!BH59+'(15) IOT Detailed Adjustments'!BH116","v":0},{"$f":"IF($P58>0,$P58*BH$73,0)+'(15) IOT Detailed Adjustments'!BI59+'(15) IOT Detailed Adjustments'!BI116","v":0},{"$f":"SUM(BF119:BH119)","v":0},{"$f":"IF($U58>0,$U58*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK59+'(15) IOT Detailed Adjustments'!BK116","v":0},{"$f":"IF($U58>0,$U58*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL59+'(15) IOT Detailed Adjustments'!BL116","v":0},{"$f":"IF($U58>0,$U58*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM59+'(15) IOT Detailed Adjustments'!BM116","v":0},{"$f":"SUM(BJ119:BL119)","v":0},{"$f":"IF($V58>0,$V58*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO59+'(15) IOT Detailed Adjustments'!BO116","v":0},{"$f":"IF($V58>0,$V58*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP59+'(15) IOT Detailed Adjustments'!BP116","v":0},{"$f":"IF($V58>0,$V58*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ59+'(15) IOT Detailed Adjustments'!BQ116","v":0},{"$f":"SUM(BN119:BP119)","v":0},{"$f":"IF($W58>0,$W58*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS59+'(15) IOT Detailed Adjustments'!BS116","v":0},{"$f":"IF($W58>0,$W58*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT59+'(15) IOT Detailed Adjustments'!BT116","v":0},{"$f":"IF($W58>0,$W58*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU59+'(15) IOT Detailed Adjustments'!BU116","v":0},{"$f":"SUM(BR119:BT119)","v":0},{"$f":"IF($X58>0,$X58*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW59+'(15) IOT Detailed Adjustments'!BW116","v":0},{"$f":"IF($X58>0,$X58*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX59+'(15) IOT Detailed Adjustments'!BX116","v":0},{"$f":"IF($X58>0,$X58*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY59+'(15) IOT Detailed Adjustments'!BY116","v":0},{"$f":"SUM(BV119:BX119)","v":0},{"$f":"IF($Y58>0,$Y58*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA59+'(15) IOT Detailed Adjustments'!CA116","v":0},{"$f":"IF($Y58>0,$Y58*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB59+'(15) IOT Detailed Adjustments'!CB116","v":0},{"$f":"IF($Y58>0,$Y58*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC59+'(15) IOT Detailed Adjustments'!CC116","v":0},{"$f":"SUM(BZ119:CB119)","v":0},{"$f":"IF($Z58>0,$Z58*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE59+'(15) IOT Detailed Adjustments'!CE116","v":0},{"$f":"IF($Z58>0,$Z58*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF59+'(15) IOT Detailed Adjustments'!CF116","v":0},{"$f":"IF($Z58>0,$Z58*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG59+'(15) IOT Detailed Adjustments'!CG116","v":0},{"$f":"SUM(CD119:CF119)","v":0},{"$f":"IF($AA58>0,$AA58*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI59+'(15) IOT Detailed Adjustments'!CI116","v":0},{"$f":"IF($AA58>0,$AA58*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ59+'(15) IOT Detailed Adjustments'!CJ116","v":0},{"$f":"IF($AA58>0,$AA58*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK59+'(15) IOT Detailed Adjustments'!CK116","v":0},{"$f":"SUM(CH119:CJ119)","v":0},{"$f":"IF($AB58>0,$AB58*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM59+'(15) IOT Detailed Adjustments'!CM116","v":0},{"$f":"IF($AB58>0,$AB58*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN59+'(15) IOT Detailed Adjustments'!CN116","v":0},{"$f":"IF($AB58>0,$AB58*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO59+'(15) IOT Detailed Adjustments'!CO116","v":0},{"$f":"SUM(CL119:CN119)","v":0},{"$f":"IF($AC58>0,$AC58*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ59+'(15) IOT Detailed Adjustments'!CQ116","v":0},{"$f":"IF($AC58>0,$AC58*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR59+'(15) IOT Detailed Adjustments'!CR116","v":0},{"$f":"IF($AC58>0,$AC58*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS59+'(15) IOT Detailed Adjustments'!CS116","v":0},{"$f":"SUM(CP119:CR119)","v":0},{"$f":"IF($AD58>0,$AD58*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU59+'(15) IOT Detailed Adjustments'!CU116","v":0},{"$f":"IF($AD58>0,$AD58*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV59+'(15) IOT Detailed Adjustments'!CV116","v":0},{"$f":"IF($AD58>0,$AD58*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW59+'(15) IOT Detailed Adjustments'!CW116","v":0},{"$f":"SUM(CT119:CV119)","v":0},{"$f":"IF($AE58>0,$AE58*CX$73,0)+'(15) IOT Detailed Adjustments'!CY59+'(15) IOT Detailed Adjustments'!CY116","v":0},{"$f":"IF($AE58>0,$AE58*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ59+'(15) IOT Detailed Adjustments'!CZ116","v":0},{"$f":"IF($AE58>0,$AE58*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA59+'(15) IOT Detailed Adjustments'!DA116","v":0},{"$f":"SUM(CX119:CZ119)","v":0},{"$f":"IF($AF58>0,$AF58*DB$73,0)+'(15) IOT Detailed Adjustments'!DC59+'(15) IOT Detailed Adjustments'!DC116","v":0},{"$f":"IF($AF58>0,$AF58*DC$73,0)+'(15) IOT Detailed Adjustments'!DD59+'(15) IOT Detailed Adjustments'!DD116","v":0},{"$f":"IF($AF58>0,$AF58*DD$73,0)+'(15) IOT Detailed Adjustments'!DE59+'(15) IOT Detailed Adjustments'!DE116","v":0},{"$f":"SUM(DB119:DD119)","v":0},{"$f":"IF($AG58>0,$AG58*DF$73,0)+'(15) IOT Detailed Adjustments'!DG59+'(15) IOT Detailed Adjustments'!DG116","v":0},{"$f":"IF($AG58>0,$AG58*DG$73,0)+'(15) IOT Detailed Adjustments'!DH59+'(15) IOT Detailed Adjustments'!DH116","v":0},{"$f":"IF($AG58>0,$AG58*DH$73,0)+'(15) IOT Detailed Adjustments'!DI59+'(15) IOT Detailed Adjustments'!DI116","v":0},{"$f":"SUM(DF119:DH119)","v":0},{"$f":"IF($AH58>0,$AH58*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK59+'(15) IOT Detailed Adjustments'!DK116","v":0},{"$f":"IF($AH58>0,$AH58*DK$73,0)+'(15) IOT Detailed Adjustments'!DL59+'(15) IOT Detailed Adjustments'!DL116","v":0},{"$f":"IF($AH58>0,$AH58*DL$73,0)+'(15) IOT Detailed Adjustments'!DM59+'(15) IOT Detailed Adjustments'!DM116","v":0},{"$f":"SUM(DJ119:DL119)","v":0},{"$f":"IF($AI58>0,$AI58*DN$73,0)+'(15) IOT Detailed Adjustments'!DO59+'(15) IOT Detailed Adjustments'!DO116","v":0},{"$f":"IF($AI58>0,$AI58*DO$73,0)+'(15) IOT Detailed Adjustments'!DP59+'(15) IOT Detailed Adjustments'!DP116","v":0},{"$f":"IF($AI58>0,$AI58*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ59+'(15) IOT Detailed Adjustments'!DQ116","v":0},{"$f":"SUM(DN119:DP119)","v":0}]
["Travel",{"$f":"IF($F59>0,$F59*$B$73,0)+'(15) IOT Detailed Adjustments'!C60+'(15) IOT Detailed Adjustments'!C117","v":0},{"$f":"IF($F59>0,$F59*$C$73,0)+'(15) IOT Detailed Adjustments'!D60+'(15) IOT Detailed Adjustments'!D117","v":0},{"$f":"IF($F59>0,$F59*$D$73,0)+'(15) IOT Detailed Adjustments'!E60+'(15) IOT Detailed Adjustments'!E117","v":0},0,{"$f":"IF($G59>0,$G59*$F$73,0)+'(15) IOT Detailed Adjustments'!G60+'(15) IOT Detailed Adjustments'!G117","v":0},{"$f":"IF($G59>0,$G59*$G$73,0)+'(15) IOT Detailed Adjustments'!H60+'(15) IOT Detailed Adjustments'!H117","v":0},{"$f":"IF($G59>0,$G59*$H$73,0)+'(15) IOT Detailed Adjustments'!I60+'(15) IOT Detailed Adjustments'!I117","v":0},0,{"$f":"IF($H59>0,$H59*$J$73,0)+'(15) IOT Detailed Adjustments'!K60+'(15) IOT Detailed Adjustments'!K117","v":0},{"$f":"IF($H59>0,$H59*$K$73,0)+'(15) IOT Detailed Adjustments'!L60+'(15) IOT Detailed Adjustments'!L117","v":0},{"$f":"IF($H59>0,$H59*$L$73,0)+'(15) IOT Detailed Adjustments'!M60+'(15) IOT Detailed Adjustments'!M117","v":0},0,{"$f":"IF($I59>0,$I59*$N$73,0)+'(15) IOT Detailed Adjustments'!O60+'(15) IOT Detailed Adjustments'!O117","v":0},{"$f":"IF($I59>0,$I59*$O$73,0)+'(15) IOT Detailed Adjustments'!P60+'(15) IOT Detailed Adjustments'!P117","v":0},{"$f":"IF($I59>0,$I59*$P$73,0)+'(15) IOT Detailed Adjustments'!Q60+'(15) IOT Detailed Adjustments'!Q117","v":0},0,{"$f":"IF($J59>0,$J59*$R$73,0)+'(15) IOT Detailed Adjustments'!S60+'(15) IOT Detailed Adjustments'!S117","v":0},{"$f":"IF($J59>0,$J59*$S$73,0)+'(15) IOT Detailed Adjustments'!T60+'(15) IOT Detailed Adjustments'!T117","v":0},{"$f":"IF($J59>0,$J59*$T$73,0)+'(15) IOT Detailed Adjustments'!U60+'(15) IOT Detailed Adjustments'!U117","v":0},0,{"$f":"IF($K59>0,$K59*$V$73,0)+'(15) IOT Detailed Adjustments'!W60+'(15) IOT Detailed Adjustments'!W117","v":0},{"$f":"IF($K59>0,$K59*$W$73,0)+'(15) IOT Detailed Adjustments'!X60+'(15) IOT Detailed Adjustments'!X117","v":0},{"$f":"IF($K59>0,$K59*$X$73,0)+'(15) IOT Detailed Adjustments'!Y60+'(15) IOT Detailed Adjustments'!Y117","v":0},0,{"$f":"IF($L59>0,$L59*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA60+'(15) IOT Detailed Adjustments'!AA117","v":0},{"$f":"IF($L59>0,$L59*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB60+'(15) IOT Detailed Adjustments'!AB117","v":0},{"$f":"IF($L59>0,$L59*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC60+'(15) IOT Detailed Adjustments'!AC117","v":0},0,{"$f":"IF($M59>0,$M59*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE60+'(15) IOT Detailed Adjustments'!AE117","v":0},{"$f":"IF($M59>0,$M59*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF60+'(15) IOT Detailed Adjustments'!AF117","v":0},{"$f":"IF($M59>0,$M59*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG60+'(15) IOT Detailed Adjustments'!AG117","v":0},0,{"$f":"IF($N59>0,$N59*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI60+'(15) IOT Detailed Adjustments'!AI117","v":0},{"$f":"IF($N59>0,$N59*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ60+'(15) IOT Detailed Adjustments'!AJ117","v":0},{"$f":"IF($N59>0,$N59*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK60+'(15) IOT Detailed Adjustments'!AK117","v":0},0,{"$f":"IF($O59>0,$O59*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM60+'(15) IOT Detailed Adjustments'!AM117","v":0},{"$f":"IF($O59>0,$O59*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN60+'(15) IOT Detailed Adjustments'!AN117","v":0},{"$f":"IF($O59>0,$O59*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO60+'(15) IOT Detailed Adjustments'!AO117","v":0},0,{"$f":"IF($P59>0,$P59*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ60+'(15) IOT Detailed Adjustments'!AQ117","v":0},{"$f":"IF($P59>0,$P59*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR60+'(15) IOT Detailed Adjustments'!AR117","v":0},{"$f":"IF($P59>0,$P59*AR$73,0)+'(15) IOT Detailed Adjustments'!AS60+'(15) IOT Detailed Adjustments'!AS117","v":0},0,{"$f":"IF($P59>0,$P59*AT$73,0)+'(15) IOT Detailed Adjustments'!AU60+'(15) IOT Detailed Adjustments'!AU117","v":0},{"$f":"IF($P59>0,$P59*AU$73,0)+'(15) IOT Detailed Adjustments'!AV60+'(15) IOT Detailed Adjustments'!AV117","v":0},{"$f":"IF($P59>0,$P59*AV$73,0)+'(15) IOT Detailed Adjustments'!AW60+'(15) IOT Detailed Adjustments'!AW117","v":0},0,{"$f":"IF($P59>0,$P59*AX$73,0)+'(15) IOT Detailed Adjustments'!AY60+'(15) IOT Detailed Adjustments'!AY117","v":0},{"$f":"IF($P59>0,$P59*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ60+'(15) IOT Detailed Adjustments'!AZ117","v":0},{"$f":"IF($P59>0,$P59*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA60+'(15) IOT Detailed Adjustments'!BA117","v":0},0,{"$f":"IF($P59>0,$P59*BB$73,0)+'(15) IOT Detailed Adjustments'!BC60+'(15) IOT Detailed Adjustments'!BC117","v":0},{"$f":"IF($P59>0,$P59*BC$73,0)+'(15) IOT Detailed Adjustments'!BD60+'(15) IOT Detailed Adjustments'!BD117","v":0},{"$f":"IF($P59>0,$P59*BD$73,0)+'(15) IOT Detailed Adjustments'!BE60+'(15) IOT Detailed Adjustments'!BE117","v":0},0,{"$f":"IF($P59>0,$P59*BF$73,0)+'(15) IOT Detailed Adjustments'!BG60+'(15) IOT Detailed Adjustments'!BG117","v":0},{"$f":"IF($P59>0,$P59*BG$73,0)+'(15) IOT Detailed Adjustments'!BH60+'(15) IOT Detailed Adjustments'!BH117","v":0},{"$f":"IF($P59>0,$P59*BH$73,0)+'(15) IOT Detailed Adjustments'!BI60+'(15) IOT Detailed Adjustments'!BI117","v":0},0,{"$f":"IF($U59>0,$U59*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK60+'(15) IOT Detailed Adjustments'!BK117","v":0},{"$f":"IF($U59>0,$U59*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL60+'(15) IOT Detailed Adjustments'!BL117","v":0},{"$f":"IF($U59>0,$U59*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM60+'(15) IOT Detailed Adjustments'!BM117","v":0},0,{"$f":"IF($V59>0,$V59*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO60+'(15) IOT Detailed Adjustments'!BO117","v":0},{"$f":"IF($V59>0,$V59*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP60+'(15) IOT Detailed Adjustments'!BP117","v":0},{"$f":"IF($V59>0,$V59*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ60+'(15) IOT Detailed Adjustments'!BQ117","v":0},0,{"$f":"IF($W59>0,$W59*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS60+'(15) IOT Detailed Adjustments'!BS117","v":0},{"$f":"IF($W59>0,$W59*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT60+'(15) IOT Detailed Adjustments'!BT117","v":0},{"$f":"IF($W59>0,$W59*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU60+'(15) IOT Detailed Adjustments'!BU117","v":0},0,{"$f":"IF($X59>0,$X59*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW60+'(15) IOT Detailed Adjustments'!BW117","v":0},{"$f":"IF($X59>0,$X59*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX60+'(15) IOT Detailed Adjustments'!BX117","v":0},{"$f":"IF($X59>0,$X59*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY60+'(15) IOT Detailed Adjustments'!BY117","v":0},0,{"$f":"IF($Y59>0,$Y59*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA60+'(15) IOT Detailed Adjustments'!CA117","v":0},{"$f":"IF($Y59>0,$Y59*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB60+'(15) IOT Detailed Adjustments'!CB117","v":0},{"$f":"IF($Y59>0,$Y59*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC60+'(15) IOT Detailed Adjustments'!CC117","v":0},0,{"$f":"IF($Z59>0,$Z59*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE60+'(15) IOT Detailed Adjustments'!CE117","v":0},{"$f":"IF($Z59>0,$Z59*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF60+'(15) IOT Detailed Adjustments'!CF117","v":0},{"$f":"IF($Z59>0,$Z59*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG60+'(15) IOT Detailed Adjustments'!CG117","v":0},0,{"$f":"IF($AA59>0,$AA59*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI60+'(15) IOT Detailed Adjustments'!CI117","v":0},{"$f":"IF($AA59>0,$AA59*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ60+'(15) IOT Detailed Adjustments'!CJ117","v":0},{"$f":"IF($AA59>0,$AA59*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK60+'(15) IOT Detailed Adjustments'!CK117","v":0},0,{"$f":"IF($AB59>0,$AB59*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM60+'(15) IOT Detailed Adjustments'!CM117","v":0},{"$f":"IF($AB59>0,$AB59*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN60+'(15) IOT Detailed Adjustments'!CN117","v":0},{"$f":"IF($AB59>0,$AB59*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO60+'(15) IOT Detailed Adjustments'!CO117","v":0},0,{"$f":"IF($AC59>0,$AC59*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ60+'(15) IOT Detailed Adjustments'!CQ117","v":0},{"$f":"IF($AC59>0,$AC59*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR60+'(15) IOT Detailed Adjustments'!CR117","v":0},{"$f":"IF($AC59>0,$AC59*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS60+'(15) IOT Detailed Adjustments'!CS117","v":0},0,{"$f":"IF($AD59>0,$AD59*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU60+'(15) IOT Detailed Adjustments'!CU117","v":0},{"$f":"IF($AD59>0,$AD59*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV60+'(15) IOT Detailed Adjustments'!CV117","v":0},{"$f":"IF($AD59>0,$AD59*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW60+'(15) IOT Detailed Adjustments'!CW117","v":0},0,{"$f":"IF($AE59>0,$AE59*CX$73,0)+'(15) IOT Detailed Adjustments'!CY60+'(15) IOT Detailed Adjustments'!CY117","v":0},{"$f":"IF($AE59>0,$AE59*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ60+'(15) IOT Detailed Adjustments'!CZ117","v":0},{"$f":"IF($AE59>0,$AE59*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA60+'(15) IOT Detailed Adjustments'!DA117","v":0},0,{"$f":"IF($AF59>0,$AF59*DB$73,0)+'(15) IOT Detailed Adjustments'!DC60+'(15) IOT Detailed Adjustments'!DC117","v":0},{"$f":"IF($AF59>0,$AF59*DC$73,0)+'(15) IOT Detailed Adjustments'!DD60+'(15) IOT Detailed Adjustments'!DD117","v":0},{"$f":"IF($AF59>0,$AF59*DD$73,0)+'(15) IOT Detailed Adjustments'!DE60+'(15) IOT Detailed Adjustments'!DE117","v":0},0,{"$f":"IF($AG59>0,$AG59*DF$73,0)+'(15) IOT Detailed Adjustments'!DG60+'(15) IOT Detailed Adjustments'!DG117","v":0},{"$f":"IF($AG59>0,$AG59*DG$73,0)+'(15) IOT Detailed Adjustments'!DH60+'(15) IOT Detailed Adjustments'!DH117","v":0},{"$f":"IF($AG59>0,$AG59*DH$73,0)+'(15) IOT Detailed Adjustments'!DI60+'(15) IOT Detailed Adjustments'!DI117","v":0},0,{"$f":"IF($AH59>0,$AH59*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK60+'(15) IOT Detailed Adjustments'!DK117","v":0},{"$f":"IF($AH59>0,$AH59*DK$73,0)+'(15) IOT Detailed Adjustments'!DL60+'(15) IOT Detailed Adjustments'!DL117","v":0},{"$f":"IF($AH59>0,$AH59*DL$73,0)+'(15) IOT Detailed Adjustments'!DM60+'(15) IOT Detailed Adjustments'!DM117","v":0},0,{"$f":"IF($AI59>0,$AI59*DN$73,0)+'(15) IOT Detailed Adjustments'!DO60+'(15) IOT Detailed Adjustments'!DO117","v":0},{"$f":"IF($AI59>0,$AI59*DO$73,0)+'(15) IOT Detailed Adjustments'!DP60+'(15) IOT Detailed Adjustments'!DP117","v":0},{"$f":"IF($AI59>0,$AI59*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ60+'(15) IOT Detailed Adjustments'!DQ117","v":0},0]
["Gas, Oil, & Maintenance - Vehicles",{"$f":"IF($F60>0,$F60*$B$73,0)+'(15) IOT Detailed Adjustments'!C61+'(15) IOT Detailed Adjustments'!C118","v":0},{"$f":"IF($F60>0,$F60*$C$73,0)+'(15) IOT Detailed Adjustments'!D61+'(15) IOT Detailed Adjustments'!D118","v":0},{"$f":"IF($F60>0,$F60*$D$73,0)+'(15) IOT Detailed Adjustments'!E61+'(15) IOT Detailed Adjustments'!E118","v":0},0,{"$f":"IF($G60>0,$G60*$F$73,0)+'(15) IOT Detailed Adjustments'!G61+'(15) IOT Detailed Adjustments'!G118","v":0},{"$f":"IF($G60>0,$G60*$G$73,0)+'(15) IOT Detailed Adjustments'!H61+'(15) IOT Detailed Adjustments'!H118","v":0},{"$f":"IF($G60>0,$G60*$H$73,0)+'(15) IOT Detailed Adjustments'!I61+'(15) IOT Detailed Adjustments'!I118","v":0},0,{"$f":"IF($H60>0,$H60*$J$73,0)+'(15) IOT Detailed Adjustments'!K61+'(15) IOT Detailed Adjustments'!K118","v":0},{"$f":"IF($H60>0,$H60*$K$73,0)+'(15) IOT Detailed Adjustments'!L61+'(15) IOT Detailed Adjustments'!L118","v":0},{"$f":"IF($H60>0,$H60*$L$73,0)+'(15) IOT Detailed Adjustments'!M61+'(15) IOT Detailed Adjustments'!M118","v":0},0,{"$f":"IF($I60>0,$I60*$N$73,0)+'(15) IOT Detailed Adjustments'!O61+'(15) IOT Detailed Adjustments'!O118","v":0},{"$f":"IF($I60>0,$I60*$O$73,0)+'(15) IOT Detailed Adjustments'!P61+'(15) IOT Detailed Adjustments'!P118","v":0},{"$f":"IF($I60>0,$I60*$P$73,0)+'(15) IOT Detailed Adjustments'!Q61+'(15) IOT Detailed Adjustments'!Q118","v":0},0,{"$f":"IF($J60>0,$J60*$R$73,0)+'(15) IOT Detailed Adjustments'!S61+'(15) IOT Detailed Adjustments'!S118","v":0},{"$f":"IF($J60>0,$J60*$S$73,0)+'(15) IOT Detailed Adjustments'!T61+'(15) IOT Detailed Adjustments'!T118","v":0},{"$f":"IF($J60>0,$J60*$T$73,0)+'(15) IOT Detailed Adjustments'!U61+'(15) IOT Detailed Adjustments'!U118","v":0},0,{"$f":"IF($K60>0,$K60*$V$73,0)+'(15) IOT Detailed Adjustments'!W61+'(15) IOT Detailed Adjustments'!W118","v":0},{"$f":"IF($K60>0,$K60*$W$73,0)+'(15) IOT Detailed Adjustments'!X61+'(15) IOT Detailed Adjustments'!X118","v":0},{"$f":"IF($K60>0,$K60*$X$73,0)+'(15) IOT Detailed Adjustments'!Y61+'(15) IOT Detailed Adjustments'!Y118","v":0},0,{"$f":"IF($L60>0,$L60*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA61+'(15) IOT Detailed Adjustments'!AA118","v":0},{"$f":"IF($L60>0,$L60*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB61+'(15) IOT Detailed Adjustments'!AB118","v":0},{"$f":"IF($L60>0,$L60*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC61+'(15) IOT Detailed Adjustments'!AC118","v":0},0,{"$f":"IF($M60>0,$M60*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE61+'(15) IOT Detailed Adjustments'!AE118","v":0},{"$f":"IF($M60>0,$M60*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF61+'(15) IOT Detailed Adjustments'!AF118","v":0},{"$f":"IF($M60>0,$M60*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG61+'(15) IOT Detailed Adjustments'!AG118","v":0},0,{"$f":"IF($N60>0,$N60*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI61+'(15) IOT Detailed Adjustments'!AI118","v":0},{"$f":"IF($N60>0,$N60*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ61+'(15) IOT Detailed Adjustments'!AJ118","v":0},{"$f":"IF($N60>0,$N60*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK61+'(15) IOT Detailed Adjustments'!AK118","v":0},0,{"$f":"IF($O60>0,$O60*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM61+'(15) IOT Detailed Adjustments'!AM118","v":0},{"$f":"IF($O60>0,$O60*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN61+'(15) IOT Detailed Adjustments'!AN118","v":0},{"$f":"IF($O60>0,$O60*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO61+'(15) IOT Detailed Adjustments'!AO118","v":0},0,{"$f":"IF($P60>0,$P60*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ61+'(15) IOT Detailed Adjustments'!AQ118","v":0},{"$f":"IF($P60>0,$P60*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR61+'(15) IOT Detailed Adjustments'!AR118","v":0},{"$f":"IF($P60>0,$P60*AR$73,0)+'(15) IOT Detailed Adjustments'!AS61+'(15) IOT Detailed Adjustments'!AS118","v":0},0,{"$f":"IF($P60>0,$P60*AT$73,0)+'(15) IOT Detailed Adjustments'!AU61+'(15) IOT Detailed Adjustments'!AU118","v":0},{"$f":"IF($P60>0,$P60*AU$73,0)+'(15) IOT Detailed Adjustments'!AV61+'(15) IOT Detailed Adjustments'!AV118","v":0},{"$f":"IF($P60>0,$P60*AV$73,0)+'(15) IOT Detailed Adjustments'!AW61+'(15) IOT Detailed Adjustments'!AW118","v":0},0,{"$f":"IF($P60>0,$P60*AX$73,0)+'(15) IOT Detailed Adjustments'!AY61+'(15) IOT Detailed Adjustments'!AY118","v":0},{"$f":"IF($P60>0,$P60*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ61+'(15) IOT Detailed Adjustments'!AZ118","v":0},{"$f":"IF($P60>0,$P60*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA61+'(15) IOT Detailed Adjustments'!BA118","v":0},0,{"$f":"IF($P60>0,$P60*BB$73,0)+'(15) IOT Detailed Adjustments'!BC61+'(15) IOT Detailed Adjustments'!BC118","v":0},{"$f":"IF($P60>0,$P60*BC$73,0)+'(15) IOT Detailed Adjustments'!BD61+'(15) IOT Detailed Adjustments'!BD118","v":0},{"$f":"IF($P60>0,$P60*BD$73,0)+'(15) IOT Detailed Adjustments'!BE61+'(15) IOT Detailed Adjustments'!BE118","v":0},0,{"$f":"IF($P60>0,$P60*BF$73,0)+'(15) IOT Detailed Adjustments'!BG61+'(15) IOT Detailed Adjustments'!BG118","v":0},{"$f":"IF($P60>0,$P60*BG$73,0)+'(15) IOT Detailed Adjustments'!BH61+'(15) IOT Detailed Adjustments'!BH118","v":0},{"$f":"IF($P60>0,$P60*BH$73,0)+'(15) IOT Detailed Adjustments'!BI61+'(15) IOT Detailed Adjustments'!BI118","v":0},0,{"$f":"IF($U60>0,$U60*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK61+'(15) IOT Detailed Adjustments'!BK118","v":0},{"$f":"IF($U60>0,$U60*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL61+'(15) IOT Detailed Adjustments'!BL118","v":0},{"$f":"IF($U60>0,$U60*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM61+'(15) IOT Detailed Adjustments'!BM118","v":0},0,{"$f":"IF($V60>0,$V60*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO61+'(15) IOT Detailed Adjustments'!BO118","v":0},{"$f":"IF($V60>0,$V60*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP61+'(15) IOT Detailed Adjustments'!BP118","v":0},{"$f":"IF($V60>0,$V60*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ61+'(15) IOT Detailed Adjustments'!BQ118","v":0},0,{"$f":"IF($W60>0,$W60*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS61+'(15) IOT Detailed Adjustments'!BS118","v":0},{"$f":"IF($W60>0,$W60*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT61+'(15) IOT Detailed Adjustments'!BT118","v":0},{"$f":"IF($W60>0,$W60*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU61+'(15) IOT Detailed Adjustments'!BU118","v":0},0,{"$f":"IF($X60>0,$X60*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW61+'(15) IOT Detailed Adjustments'!BW118","v":0},{"$f":"IF($X60>0,$X60*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX61+'(15) IOT Detailed Adjustments'!BX118","v":0},{"$f":"IF($X60>0,$X60*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY61+'(15) IOT Detailed Adjustments'!BY118","v":0},0,{"$f":"IF($Y60>0,$Y60*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA61+'(15) IOT Detailed Adjustments'!CA118","v":0},{"$f":"IF($Y60>0,$Y60*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB61+'(15) IOT Detailed Adjustments'!CB118","v":0},{"$f":"IF($Y60>0,$Y60*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC61+'(15) IOT Detailed Adjustments'!CC118","v":0},0,{"$f":"IF($Z60>0,$Z60*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE61+'(15) IOT Detailed Adjustments'!CE118","v":0},{"$f":"IF($Z60>0,$Z60*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF61+'(15) IOT Detailed Adjustments'!CF118","v":0},{"$f":"IF($Z60>0,$Z60*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG61+'(15) IOT Detailed Adjustments'!CG118","v":0},0,{"$f":"IF($AA60>0,$AA60*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI61+'(15) IOT Detailed Adjustments'!CI118","v":0},{"$f":"IF($AA60>0,$AA60*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ61+'(15) IOT Detailed Adjustments'!CJ118","v":0},{"$f":"IF($AA60>0,$AA60*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK61+'(15) IOT Detailed Adjustments'!CK118","v":0},0,{"$f":"IF($AB60>0,$AB60*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM61+'(15) IOT Detailed Adjustments'!CM118","v":0},{"$f":"IF($AB60>0,$AB60*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN61+'(15) IOT Detailed Adjustments'!CN118","v":0},{"$f":"IF($AB60>0,$AB60*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO61+'(15) IOT Detailed Adjustments'!CO118","v":0},0,{"$f":"IF($AC60>0,$AC60*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ61+'(15) IOT Detailed Adjustments'!CQ118","v":0},{"$f":"IF($AC60>0,$AC60*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR61+'(15) IOT Detailed Adjustments'!CR118","v":0},{"$f":"IF($AC60>0,$AC60*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS61+'(15) IOT Detailed Adjustments'!CS118","v":0},0,{"$f":"IF($AD60>0,$AD60*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU61+'(15) IOT Detailed Adjustments'!CU118","v":0},{"$f":"IF($AD60>0,$AD60*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV61+'(15) IOT Detailed Adjustments'!CV118","v":0},{"$f":"IF($AD60>0,$AD60*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW61+'(15) IOT Detailed Adjustments'!CW118","v":0},0,{"$f":"IF($AE60>0,$AE60*CX$73,0)+'(15) IOT Detailed Adjustments'!CY61+'(15) IOT Detailed Adjustments'!CY118","v":0},{"$f":"IF($AE60>0,$AE60*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ61+'(15) IOT Detailed Adjustments'!CZ118","v":0},{"$f":"IF($AE60>0,$AE60*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA61+'(15) IOT Detailed Adjustments'!DA118","v":0},0,{"$f":"IF($AF60>0,$AF60*DB$73,0)+'(15) IOT Detailed Adjustments'!DC61+'(15) IOT Detailed Adjustments'!DC118","v":0},{"$f":"IF($AF60>0,$AF60*DC$73,0)+'(15) IOT Detailed Adjustments'!DD61+'(15) IOT Detailed Adjustments'!DD118","v":0},{"$f":"IF($AF60>0,$AF60*DD$73,0)+'(15) IOT Detailed Adjustments'!DE61+'(15) IOT Detailed Adjustments'!DE118","v":0},0,{"$f":"IF($AG60>0,$AG60*DF$73,0)+'(15) IOT Detailed Adjustments'!DG61+'(15) IOT Detailed Adjustments'!DG118","v":0},{"$f":"IF($AG60>0,$AG60*DG$73,0)+'(15) IOT Detailed Adjustments'!DH61+'(15) IOT Detailed Adjustments'!DH118","v":0},{"$f":"IF($AG60>0,$AG60*DH$73,0)+'(15) IOT Detailed Adjustments'!DI61+'(15) IOT Detailed Adjustments'!DI118","v":0},0,{"$f":"IF($AH60>0,$AH60*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK61+'(15) IOT Detailed Adjustments'!DK118","v":0},{"$f":"IF($AH60>0,$AH60*DK$73,0)+'(15) IOT Detailed Adjustments'!DL61+'(15) IOT Detailed Adjustments'!DL118","v":0},{"$f":"IF($AH60>0,$AH60*DL$73,0)+'(15) IOT Detailed Adjustments'!DM61+'(15) IOT Detailed Adjustments'!DM118","v":0},0,{"$f":"IF($AI60>0,$AI60*DN$73,0)+'(15) IOT Detailed Adjustments'!DO61+'(15) IOT Detailed Adjustments'!DO118","v":0},{"$f":"IF($AI60>0,$AI60*DO$73,0)+'(15) IOT Detailed Adjustments'!DP61+'(15) IOT Detailed Adjustments'!DP118","v":0},{"$f":"IF($AI60>0,$AI60*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ61+'(15) IOT Detailed Adjustments'!DQ118","v":0},0]
["Rents & Leases - Vehicles",{"$f":"IF($F61>0,$F61*$B$73,0)+'(15) IOT Detailed Adjustments'!C62+'(15) IOT Detailed Adjustments'!C119","v":0},{"$f":"IF($F61>0,$F61*$C$73,0)+'(15) IOT Detailed Adjustments'!D62+'(15) IOT Detailed Adjustments'!D119","v":0},{"$f":"IF($F61>0,$F61*$D$73,0)+'(15) IOT Detailed Adjustments'!E62+'(15) IOT Detailed Adjustments'!E119","v":0},0,{"$f":"IF($G61>0,$G61*$F$73,0)+'(15) IOT Detailed Adjustments'!G62+'(15) IOT Detailed Adjustments'!G119","v":0},{"$f":"IF($G61>0,$G61*$G$73,0)+'(15) IOT Detailed Adjustments'!H62+'(15) IOT Detailed Adjustments'!H119","v":0},{"$f":"IF($G61>0,$G61*$H$73,0)+'(15) IOT Detailed Adjustments'!I62+'(15) IOT Detailed Adjustments'!I119","v":0},0,{"$f":"IF($H61>0,$H61*$J$73,0)+'(15) IOT Detailed Adjustments'!K62+'(15) IOT Detailed Adjustments'!K119","v":0},{"$f":"IF($H61>0,$H61*$K$73,0)+'(15) IOT Detailed Adjustments'!L62+'(15) IOT Detailed Adjustments'!L119","v":0},{"$f":"IF($H61>0,$H61*$L$73,0)+'(15) IOT Detailed Adjustments'!M62+'(15) IOT Detailed Adjustments'!M119","v":0},0,{"$f":"IF($I61>0,$I61*$N$73,0)+'(15) IOT Detailed Adjustments'!O62+'(15) IOT Detailed Adjustments'!O119","v":0},{"$f":"IF($I61>0,$I61*$O$73,0)+'(15) IOT Detailed Adjustments'!P62+'(15) IOT Detailed Adjustments'!P119","v":0},{"$f":"IF($I61>0,$I61*$P$73,0)+'(15) IOT Detailed Adjustments'!Q62+'(15) IOT Detailed Adjustments'!Q119","v":0},0,{"$f":"IF($J61>0,$J61*$R$73,0)+'(15) IOT Detailed Adjustments'!S62+'(15) IOT Detailed Adjustments'!S119","v":0},{"$f":"IF($J61>0,$J61*$S$73,0)+'(15) IOT Detailed Adjustments'!T62+'(15) IOT Detailed Adjustments'!T119","v":0},{"$f":"IF($J61>0,$J61*$T$73,0)+'(15) IOT Detailed Adjustments'!U62+'(15) IOT Detailed Adjustments'!U119","v":0},0,{"$f":"IF($K61>0,$K61*$V$73,0)+'(15) IOT Detailed Adjustments'!W62+'(15) IOT Detailed Adjustments'!W119","v":0},{"$f":"IF($K61>0,$K61*$W$73,0)+'(15) IOT Detailed Adjustments'!X62+'(15) IOT Detailed Adjustments'!X119","v":0},{"$f":"IF($K61>0,$K61*$X$73,0)+'(15) IOT Detailed Adjustments'!Y62+'(15) IOT Detailed Adjustments'!Y119","v":0},0,{"$f":"IF($L61>0,$L61*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA62+'(15) IOT Detailed Adjustments'!AA119","v":0},{"$f":"IF($L61>0,$L61*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB62+'(15) IOT Detailed Adjustments'!AB119","v":0},{"$f":"IF($L61>0,$L61*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC62+'(15) IOT Detailed Adjustments'!AC119","v":0},0,{"$f":"IF($M61>0,$M61*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE62+'(15) IOT Detailed Adjustments'!AE119","v":0},{"$f":"IF($M61>0,$M61*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF62+'(15) IOT Detailed Adjustments'!AF119","v":0},{"$f":"IF($M61>0,$M61*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG62+'(15) IOT Detailed Adjustments'!AG119","v":0},0,{"$f":"IF($N61>0,$N61*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI62+'(15) IOT Detailed Adjustments'!AI119","v":0},{"$f":"IF($N61>0,$N61*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ62+'(15) IOT Detailed Adjustments'!AJ119","v":0},{"$f":"IF($N61>0,$N61*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK62+'(15) IOT Detailed Adjustments'!AK119","v":0},0,{"$f":"IF($O61>0,$O61*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM62+'(15) IOT Detailed Adjustments'!AM119","v":0},{"$f":"IF($O61>0,$O61*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN62+'(15) IOT Detailed Adjustments'!AN119","v":0},{"$f":"IF($O61>0,$O61*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO62+'(15) IOT Detailed Adjustments'!AO119","v":0},0,{"$f":"IF($P61>0,$P61*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ62+'(15) IOT Detailed Adjustments'!AQ119","v":0},{"$f":"IF($P61>0,$P61*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR62+'(15) IOT Detailed Adjustments'!AR119","v":0},{"$f":"IF($P61>0,$P61*AR$73,0)+'(15) IOT Detailed Adjustments'!AS62+'(15) IOT Detailed Adjustments'!AS119","v":0},0,{"$f":"IF($P61>0,$P61*AT$73,0)+'(15) IOT Detailed Adjustments'!AU62+'(15) IOT Detailed Adjustments'!AU119","v":0},{"$f":"IF($P61>0,$P61*AU$73,0)+'(15) IOT Detailed Adjustments'!AV62+'(15) IOT Detailed Adjustments'!AV119","v":0},{"$f":"IF($P61>0,$P61*AV$73,0)+'(15) IOT Detailed Adjustments'!AW62+'(15) IOT Detailed Adjustments'!AW119","v":0},0,{"$f":"IF($P61>0,$P61*AX$73,0)+'(15) IOT Detailed Adjustments'!AY62+'(15) IOT Detailed Adjustments'!AY119","v":0},{"$f":"IF($P61>0,$P61*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ62+'(15) IOT Detailed Adjustments'!AZ119","v":0},{"$f":"IF($P61>0,$P61*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA62+'(15) IOT Detailed Adjustments'!BA119","v":0},0,{"$f":"IF($P61>0,$P61*BB$73,0)+'(15) IOT Detailed Adjustments'!BC62+'(15) IOT Detailed Adjustments'!BC119","v":0},{"$f":"IF($P61>0,$P61*BC$73,0)+'(15) IOT Detailed Adjustments'!BD62+'(15) IOT Detailed Adjustments'!BD119","v":0},{"$f":"IF($P61>0,$P61*BD$73,0)+'(15) IOT Detailed Adjustments'!BE62+'(15) IOT Detailed Adjustments'!BE119","v":0},0,{"$f":"IF($P61>0,$P61*BF$73,0)+'(15) IOT Detailed Adjustments'!BG62+'(15) IOT Detailed Adjustments'!BG119","v":0},{"$f":"IF($P61>0,$P61*BG$73,0)+'(15) IOT Detailed Adjustments'!BH62+'(15) IOT Detailed Adjustments'!BH119","v":0},{"$f":"IF($P61>0,$P61*BH$73,0)+'(15) IOT Detailed Adjustments'!BI62+'(15) IOT Detailed Adjustments'!BI119","v":0},0,{"$f":"IF($U61>0,$U61*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK62+'(15) IOT Detailed Adjustments'!BK119","v":0},{"$f":"IF($U61>0,$U61*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL62+'(15) IOT Detailed Adjustments'!BL119","v":0},{"$f":"IF($U61>0,$U61*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM62+'(15) IOT Detailed Adjustments'!BM119","v":0},0,{"$f":"IF($V61>0,$V61*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO62+'(15) IOT Detailed Adjustments'!BO119","v":0},{"$f":"IF($V61>0,$V61*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP62+'(15) IOT Detailed Adjustments'!BP119","v":0},{"$f":"IF($V61>0,$V61*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ62+'(15) IOT Detailed Adjustments'!BQ119","v":0},0,{"$f":"IF($W61>0,$W61*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS62+'(15) IOT Detailed Adjustments'!BS119","v":0},{"$f":"IF($W61>0,$W61*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT62+'(15) IOT Detailed Adjustments'!BT119","v":0},{"$f":"IF($W61>0,$W61*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU62+'(15) IOT Detailed Adjustments'!BU119","v":0},0,{"$f":"IF($X61>0,$X61*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW62+'(15) IOT Detailed Adjustments'!BW119","v":0},{"$f":"IF($X61>0,$X61*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX62+'(15) IOT Detailed Adjustments'!BX119","v":0},{"$f":"IF($X61>0,$X61*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY62+'(15) IOT Detailed Adjustments'!BY119","v":0},0,{"$f":"IF($Y61>0,$Y61*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA62+'(15) IOT Detailed Adjustments'!CA119","v":0},{"$f":"IF($Y61>0,$Y61*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB62+'(15) IOT Detailed Adjustments'!CB119","v":0},{"$f":"IF($Y61>0,$Y61*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC62+'(15) IOT Detailed Adjustments'!CC119","v":0},0,{"$f":"IF($Z61>0,$Z61*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE62+'(15) IOT Detailed Adjustments'!CE119","v":0},{"$f":"IF($Z61>0,$Z61*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF62+'(15) IOT Detailed Adjustments'!CF119","v":0},{"$f":"IF($Z61>0,$Z61*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG62+'(15) IOT Detailed Adjustments'!CG119","v":0},0,{"$f":"IF($AA61>0,$AA61*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI62+'(15) IOT Detailed Adjustments'!CI119","v":0},{"$f":"IF($AA61>0,$AA61*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ62+'(15) IOT Detailed Adjustments'!CJ119","v":0},{"$f":"IF($AA61>0,$AA61*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK62+'(15) IOT Detailed Adjustments'!CK119","v":0},0,{"$f":"IF($AB61>0,$AB61*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM62+'(15) IOT Detailed Adjustments'!CM119","v":0},{"$f":"IF($AB61>0,$AB61*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN62+'(15) IOT Detailed Adjustments'!CN119","v":0},{"$f":"IF($AB61>0,$AB61*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO62+'(15) IOT Detailed Adjustments'!CO119","v":0},0,{"$f":"IF($AC61>0,$AC61*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ62+'(15) IOT Detailed Adjustments'!CQ119","v":0},{"$f":"IF($AC61>0,$AC61*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR62+'(15) IOT Detailed Adjustments'!CR119","v":0},{"$f":"IF($AC61>0,$AC61*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS62+'(15) IOT Detailed Adjustments'!CS119","v":0},0,{"$f":"IF($AD61>0,$AD61*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU62+'(15) IOT Detailed Adjustments'!CU119","v":0},{"$f":"IF($AD61>0,$AD61*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV62+'(15) IOT Detailed Adjustments'!CV119","v":0},{"$f":"IF($AD61>0,$AD61*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW62+'(15) IOT Detailed Adjustments'!CW119","v":0},0,{"$f":"IF($AE61>0,$AE61*CX$73,0)+'(15) IOT Detailed Adjustments'!CY62+'(15) IOT Detailed Adjustments'!CY119","v":0},{"$f":"IF($AE61>0,$AE61*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ62+'(15) IOT Detailed Adjustments'!CZ119","v":0},{"$f":"IF($AE61>0,$AE61*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA62+'(15) IOT Detailed Adjustments'!DA119","v":0},0,{"$f":"IF($AF61>0,$AF61*DB$73,0)+'(15) IOT Detailed Adjustments'!DC62+'(15) IOT Detailed Adjustments'!DC119","v":0},{"$f":"IF($AF61>0,$AF61*DC$73,0)+'(15) IOT Detailed Adjustments'!DD62+'(15) IOT Detailed Adjustments'!DD119","v":0},{"$f":"IF($AF61>0,$AF61*DD$73,0)+'(15) IOT Detailed Adjustments'!DE62+'(15) IOT Detailed Adjustments'!DE119","v":0},0,{"$f":"IF($AG61>0,$AG61*DF$73,0)+'(15) IOT Detailed Adjustments'!DG62+'(15) IOT Detailed Adjustments'!DG119","v":0},{"$f":"IF($AG61>0,$AG61*DG$73,0)+'(15) IOT Detailed Adjustments'!DH62+'(15) IOT Detailed Adjustments'!DH119","v":0},{"$f":"IF($AG61>0,$AG61*DH$73,0)+'(15) IOT Detailed Adjustments'!DI62+'(15) IOT Detailed Adjustments'!DI119","v":0},0,{"$f":"IF($AH61>0,$AH61*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK62+'(15) IOT Detailed Adjustments'!DK119","v":0},{"$f":"IF($AH61>0,$AH61*DK$73,0)+'(15) IOT Detailed Adjustments'!DL62+'(15) IOT Detailed Adjustments'!DL119","v":0},{"$f":"IF($AH61>0,$AH61*DL$73,0)+'(15) IOT Detailed Adjustments'!DM62+'(15) IOT Detailed Adjustments'!DM119","v":0},0,{"$f":"IF($AI61>0,$AI61*DN$73,0)+'(15) IOT Detailed Adjustments'!DO62+'(15) IOT Detailed Adjustments'!DO119","v":0},{"$f":"IF($AI61>0,$AI61*DO$73,0)+'(15) IOT Detailed Adjustments'!DP62+'(15) IOT Detailed Adjustments'!DP119","v":0},{"$f":"IF($AI61>0,$AI61*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ62+'(15) IOT Detailed Adjustments'!DQ119","v":0},0]
["Depreciation - Vehicles",{"$f":"IF($F62>0,$F62*$B$73,0)+'(15) IOT Detailed Adjustments'!C63+'(15) IOT Detailed Adjustments'!C120","v":0},{"$f":"IF($F62>0,$F62*$C$73,0)+'(15) IOT Detailed Adjustments'!D63+'(15) IOT Detailed Adjustments'!D120","v":0},{"$f":"IF($F62>0,$F62*$D$73,0)+'(15) IOT Detailed Adjustments'!E63+'(15) IOT Detailed Adjustments'!E120","v":0},0,{"$f":"IF($G62>0,$G62*$F$73,0)+'(15) IOT Detailed Adjustments'!G63+'(15) IOT Detailed Adjustments'!G120","v":0},{"$f":"IF($G62>0,$G62*$G$73,0)+'(15) IOT Detailed Adjustments'!H63+'(15) IOT Detailed Adjustments'!H120","v":0},{"$f":"IF($G62>0,$G62*$H$73,0)+'(15) IOT Detailed Adjustments'!I63+'(15) IOT Detailed Adjustments'!I120","v":0},0,{"$f":"IF($H62>0,$H62*$J$73,0)+'(15) IOT Detailed Adjustments'!K63+'(15) IOT Detailed Adjustments'!K120","v":0},{"$f":"IF($H62>0,$H62*$K$73,0)+'(15) IOT Detailed Adjustments'!L63+'(15) IOT Detailed Adjustments'!L120","v":0},{"$f":"IF($H62>0,$H62*$L$73,0)+'(15) IOT Detailed Adjustments'!M63+'(15) IOT Detailed Adjustments'!M120","v":0},0,{"$f":"IF($I62>0,$I62*$N$73,0)+'(15) IOT Detailed Adjustments'!O63+'(15) IOT Detailed Adjustments'!O120","v":0},{"$f":"IF($I62>0,$I62*$O$73,0)+'(15) IOT Detailed Adjustments'!P63+'(15) IOT Detailed Adjustments'!P120","v":0},{"$f":"IF($I62>0,$I62*$P$73,0)+'(15) IOT Detailed Adjustments'!Q63+'(15) IOT Detailed Adjustments'!Q120","v":0},0,{"$f":"IF($J62>0,$J62*$R$73,0)+'(15) IOT Detailed Adjustments'!S63+'(15) IOT Detailed Adjustments'!S120","v":0},{"$f":"IF($J62>0,$J62*$S$73,0)+'(15) IOT Detailed Adjustments'!T63+'(15) IOT Detailed Adjustments'!T120","v":0},{"$f":"IF($J62>0,$J62*$T$73,0)+'(15) IOT Detailed Adjustments'!U63+'(15) IOT Detailed Adjustments'!U120","v":0},0,{"$f":"IF($K62>0,$K62*$V$73,0)+'(15) IOT Detailed Adjustments'!W63+'(15) IOT Detailed Adjustments'!W120","v":0},{"$f":"IF($K62>0,$K62*$W$73,0)+'(15) IOT Detailed Adjustments'!X63+'(15) IOT Detailed Adjustments'!X120","v":0},{"$f":"IF($K62>0,$K62*$X$73,0)+'(15) IOT Detailed Adjustments'!Y63+'(15) IOT Detailed Adjustments'!Y120","v":0},0,{"$f":"IF($L62>0,$L62*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA63+'(15) IOT Detailed Adjustments'!AA120","v":0},{"$f":"IF($L62>0,$L62*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB63+'(15) IOT Detailed Adjustments'!AB120","v":0},{"$f":"IF($L62>0,$L62*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC63+'(15) IOT Detailed Adjustments'!AC120","v":0},0,{"$f":"IF($M62>0,$M62*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE63+'(15) IOT Detailed Adjustments'!AE120","v":0},{"$f":"IF($M62>0,$M62*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF63+'(15) IOT Detailed Adjustments'!AF120","v":0},{"$f":"IF($M62>0,$M62*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG63+'(15) IOT Detailed Adjustments'!AG120","v":0},0,{"$f":"IF($N62>0,$N62*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI63+'(15) IOT Detailed Adjustments'!AI120","v":0},{"$f":"IF($N62>0,$N62*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ63+'(15) IOT Detailed Adjustments'!AJ120","v":0},{"$f":"IF($N62>0,$N62*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK63+'(15) IOT Detailed Adjustments'!AK120","v":0},0,{"$f":"IF($O62>0,$O62*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM63+'(15) IOT Detailed Adjustments'!AM120","v":0},{"$f":"IF($O62>0,$O62*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN63+'(15) IOT Detailed Adjustments'!AN120","v":0},{"$f":"IF($O62>0,$O62*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO63+'(15) IOT Detailed Adjustments'!AO120","v":0},0,{"$f":"IF($P62>0,$P62*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ63+'(15) IOT Detailed Adjustments'!AQ120","v":0},{"$f":"IF($P62>0,$P62*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR63+'(15) IOT Detailed Adjustments'!AR120","v":0},{"$f":"IF($P62>0,$P62*AR$73,0)+'(15) IOT Detailed Adjustments'!AS63+'(15) IOT Detailed Adjustments'!AS120","v":0},0,{"$f":"IF($P62>0,$P62*AT$73,0)+'(15) IOT Detailed Adjustments'!AU63+'(15) IOT Detailed Adjustments'!AU120","v":0},{"$f":"IF($P62>0,$P62*AU$73,0)+'(15) IOT Detailed Adjustments'!AV63+'(15) IOT Detailed Adjustments'!AV120","v":0},{"$f":"IF($P62>0,$P62*AV$73,0)+'(15) IOT Detailed Adjustments'!AW63+'(15) IOT Detailed Adjustments'!AW120","v":0},0,{"$f":"IF($P62>0,$P62*AX$73,0)+'(15) IOT Detailed Adjustments'!AY63+'(15) IOT Detailed Adjustments'!AY120","v":0},{"$f":"IF($P62>0,$P62*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ63+'(15) IOT Detailed Adjustments'!AZ120","v":0},{"$f":"IF($P62>0,$P62*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA63+'(15) IOT Detailed Adjustments'!BA120","v":0},0,{"$f":"IF($P62>0,$P62*BB$73,0)+'(15) IOT Detailed Adjustments'!BC63+'(15) IOT Detailed Adjustments'!BC120","v":0},{"$f":"IF($P62>0,$P62*BC$73,0)+'(15) IOT Detailed Adjustments'!BD63+'(15) IOT Detailed Adjustments'!BD120","v":0},{"$f":"IF($P62>0,$P62*BD$73,0)+'(15) IOT Detailed Adjustments'!BE63+'(15) IOT Detailed Adjustments'!BE120","v":0},0,{"$f":"IF($P62>0,$P62*BF$73,0)+'(15) IOT Detailed Adjustments'!BG63+'(15) IOT Detailed Adjustments'!BG120","v":0},{"$f":"IF($P62>0,$P62*BG$73,0)+'(15) IOT Detailed Adjustments'!BH63+'(15) IOT Detailed Adjustments'!BH120","v":0},{"$f":"IF($P62>0,$P62*BH$73,0)+'(15) IOT Detailed Adjustments'!BI63+'(15) IOT Detailed Adjustments'!BI120","v":0},0,{"$f":"IF($U62>0,$U62*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK63+'(15) IOT Detailed Adjustments'!BK120","v":0},{"$f":"IF($U62>0,$U62*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL63+'(15) IOT Detailed Adjustments'!BL120","v":0},{"$f":"IF($U62>0,$U62*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM63+'(15) IOT Detailed Adjustments'!BM120","v":0},0,{"$f":"IF($V62>0,$V62*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO63+'(15) IOT Detailed Adjustments'!BO120","v":0},{"$f":"IF($V62>0,$V62*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP63+'(15) IOT Detailed Adjustments'!BP120","v":0},{"$f":"IF($V62>0,$V62*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ63+'(15) IOT Detailed Adjustments'!BQ120","v":0},0,{"$f":"IF($W62>0,$W62*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS63+'(15) IOT Detailed Adjustments'!BS120","v":0},{"$f":"IF($W62>0,$W62*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT63+'(15) IOT Detailed Adjustments'!BT120","v":0},{"$f":"IF($W62>0,$W62*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU63+'(15) IOT Detailed Adjustments'!BU120","v":0},0,{"$f":"IF($X62>0,$X62*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW63+'(15) IOT Detailed Adjustments'!BW120","v":0},{"$f":"IF($X62>0,$X62*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX63+'(15) IOT Detailed Adjustments'!BX120","v":0},{"$f":"IF($X62>0,$X62*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY63+'(15) IOT Detailed Adjustments'!BY120","v":0},0,{"$f":"IF($Y62>0,$Y62*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA63+'(15) IOT Detailed Adjustments'!CA120","v":0},{"$f":"IF($Y62>0,$Y62*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB63+'(15) IOT Detailed Adjustments'!CB120","v":0},{"$f":"IF($Y62>0,$Y62*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC63+'(15) IOT Detailed Adjustments'!CC120","v":0},0,{"$f":"IF($Z62>0,$Z62*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE63+'(15) IOT Detailed Adjustments'!CE120","v":0},{"$f":"IF($Z62>0,$Z62*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF63+'(15) IOT Detailed Adjustments'!CF120","v":0},{"$f":"IF($Z62>0,$Z62*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG63+'(15) IOT Detailed Adjustments'!CG120","v":0},0,{"$f":"IF($AA62>0,$AA62*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI63+'(15) IOT Detailed Adjustments'!CI120","v":0},{"$f":"IF($AA62>0,$AA62*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ63+'(15) IOT Detailed Adjustments'!CJ120","v":0},{"$f":"IF($AA62>0,$AA62*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK63+'(15) IOT Detailed Adjustments'!CK120","v":0},0,{"$f":"IF($AB62>0,$AB62*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM63+'(15) IOT Detailed Adjustments'!CM120","v":0},{"$f":"IF($AB62>0,$AB62*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN63+'(15) IOT Detailed Adjustments'!CN120","v":0},{"$f":"IF($AB62>0,$AB62*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO63+'(15) IOT Detailed Adjustments'!CO120","v":0},0,{"$f":"IF($AC62>0,$AC62*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ63+'(15) IOT Detailed Adjustments'!CQ120","v":0},{"$f":"IF($AC62>0,$AC62*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR63+'(15) IOT Detailed Adjustments'!CR120","v":0},{"$f":"IF($AC62>0,$AC62*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS63+'(15) IOT Detailed Adjustments'!CS120","v":0},0,{"$f":"IF($AD62>0,$AD62*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU63+'(15) IOT Detailed Adjustments'!CU120","v":0},{"$f":"IF($AD62>0,$AD62*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV63+'(15) IOT Detailed Adjustments'!CV120","v":0},{"$f":"IF($AD62>0,$AD62*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW63+'(15) IOT Detailed Adjustments'!CW120","v":0},0,{"$f":"IF($AE62>0,$AE62*CX$73,0)+'(15) IOT Detailed Adjustments'!CY63+'(15) IOT Detailed Adjustments'!CY120","v":0},{"$f":"IF($AE62>0,$AE62*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ63+'(15) IOT Detailed Adjustments'!CZ120","v":0},{"$f":"IF($AE62>0,$AE62*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA63+'(15) IOT Detailed Adjustments'!DA120","v":0},0,{"$f":"IF($AF62>0,$AF62*DB$73,0)+'(15) IOT Detailed Adjustments'!DC63+'(15) IOT Detailed Adjustments'!DC120","v":0},{"$f":"IF($AF62>0,$AF62*DC$73,0)+'(15) IOT Detailed Adjustments'!DD63+'(15) IOT Detailed Adjustments'!DD120","v":0},{"$f":"IF($AF62>0,$AF62*DD$73,0)+'(15) IOT Detailed Adjustments'!DE63+'(15) IOT Detailed Adjustments'!DE120","v":0},0,{"$f":"IF($AG62>0,$AG62*DF$73,0)+'(15) IOT Detailed Adjustments'!DG63+'(15) IOT Detailed Adjustments'!DG120","v":0},{"$f":"IF($AG62>0,$AG62*DG$73,0)+'(15) IOT Detailed Adjustments'!DH63+'(15) IOT Detailed Adjustments'!DH120","v":0},{"$f":"IF($AG62>0,$AG62*DH$73,0)+'(15) IOT Detailed Adjustments'!DI63+'(15) IOT Detailed Adjustments'!DI120","v":0},0,{"$f":"IF($AH62>0,$AH62*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK63+'(15) IOT Detailed Adjustments'!DK120","v":0},{"$f":"IF($AH62>0,$AH62*DK$73,0)+'(15) IOT Detailed Adjustments'!DL63+'(15) IOT Detailed Adjustments'!DL120","v":0},{"$f":"IF($AH62>0,$AH62*DL$73,0)+'(15) IOT Detailed Adjustments'!DM63+'(15) IOT Detailed Adjustments'!DM120","v":0},0,{"$f":"IF($AI62>0,$AI62*DN$73,0)+'(15) IOT Detailed Adjustments'!DO63+'(15) IOT Detailed Adjustments'!DO120","v":0},{"$f":"IF($AI62>0,$AI62*DO$73,0)+'(15) IOT Detailed Adjustments'!DP63+'(15) IOT Detailed Adjustments'!DP120","v":0},{"$f":"IF($AI62>0,$AI62*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ63+'(15) IOT Detailed Adjustments'!DQ120","v":0},0]
["Other Costs",{"$f":"IF($F63>0,$F63*$B$73,0)+'(15) IOT Detailed Adjustments'!C64+'(15) IOT Detailed Adjustments'!C121","v":0},{"$f":"IF($F63>0,$F63*$C$73,0)+'(15) IOT Detailed Adjustments'!D64+'(15) IOT Detailed Adjustments'!D121","v":0},{"$f":"IF($F63>0,$F63*$D$73,0)+'(15) IOT Detailed Adjustments'!E64+'(15) IOT Detailed Adjustments'!E121","v":0},0,{"$f":"IF($G63>0,$G63*$F$73,0)+'(15) IOT Detailed Adjustments'!G64+'(15) IOT Detailed Adjustments'!G121","v":0},{"$f":"IF($G63>0,$G63*$G$73,0)+'(15) IOT Detailed Adjustments'!H64+'(15) IOT Detailed Adjustments'!H121","v":0},{"$f":"IF($G63>0,$G63*$H$73,0)+'(15) IOT Detailed Adjustments'!I64+'(15) IOT Detailed Adjustments'!I121","v":0},0,{"$f":"IF($H63>0,$H63*$J$73,0)+'(15) IOT Detailed Adjustments'!K64+'(15) IOT Detailed Adjustments'!K121","v":0},{"$f":"IF($H63>0,$H63*$K$73,0)+'(15) IOT Detailed Adjustments'!L64+'(15) IOT Detailed Adjustments'!L121","v":0},{"$f":"IF($H63>0,$H63*$L$73,0)+'(15) IOT Detailed Adjustments'!M64+'(15) IOT Detailed Adjustments'!M121","v":0},0,{"$f":"IF($I63>0,$I63*$N$73,0)+'(15) IOT Detailed Adjustments'!O64+'(15) IOT Detailed Adjustments'!O121","v":0},{"$f":"IF($I63>0,$I63*$O$73,0)+'(15) IOT Detailed Adjustments'!P64+'(15) IOT Detailed Adjustments'!P121","v":0},{"$f":"IF($I63>0,$I63*$P$73,0)+'(15) IOT Detailed Adjustments'!Q64+'(15) IOT Detailed Adjustments'!Q121","v":0},0,{"$f":"IF($J63>0,$J63*$R$73,0)+'(15) IOT Detailed Adjustments'!S64+'(15) IOT Detailed Adjustments'!S121","v":0},{"$f":"IF($J63>0,$J63*$S$73,0)+'(15) IOT Detailed Adjustments'!T64+'(15) IOT Detailed Adjustments'!T121","v":0},{"$f":"IF($J63>0,$J63*$T$73,0)+'(15) IOT Detailed Adjustments'!U64+'(15) IOT Detailed Adjustments'!U121","v":0},0,{"$f":"IF($K63>0,$K63*$V$73,0)+'(15) IOT Detailed Adjustments'!W64+'(15) IOT Detailed Adjustments'!W121","v":0},{"$f":"IF($K63>0,$K63*$W$73,0)+'(15) IOT Detailed Adjustments'!X64+'(15) IOT Detailed Adjustments'!X121","v":0},{"$f":"IF($K63>0,$K63*$X$73,0)+'(15) IOT Detailed Adjustments'!Y64+'(15) IOT Detailed Adjustments'!Y121","v":0},0,{"$f":"IF($L63>0,$L63*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA64+'(15) IOT Detailed Adjustments'!AA121","v":0},{"$f":"IF($L63>0,$L63*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB64+'(15) IOT Detailed Adjustments'!AB121","v":0},{"$f":"IF($L63>0,$L63*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC64+'(15) IOT Detailed Adjustments'!AC121","v":0},0,{"$f":"IF($M63>0,$M63*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE64+'(15) IOT Detailed Adjustments'!AE121","v":0},{"$f":"IF($M63>0,$M63*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF64+'(15) IOT Detailed Adjustments'!AF121","v":0},{"$f":"IF($M63>0,$M63*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG64+'(15) IOT Detailed Adjustments'!AG121","v":0},0,{"$f":"IF($N63>0,$N63*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI64+'(15) IOT Detailed Adjustments'!AI121","v":0},{"$f":"IF($N63>0,$N63*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ64+'(15) IOT Detailed Adjustments'!AJ121","v":0},{"$f":"IF($N63>0,$N63*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK64+'(15) IOT Detailed Adjustments'!AK121","v":0},0,{"$f":"IF($O63>0,$O63*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM64+'(15) IOT Detailed Adjustments'!AM121","v":0},{"$f":"IF($O63>0,$O63*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN64+'(15) IOT Detailed Adjustments'!AN121","v":0},{"$f":"IF($O63>0,$O63*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO64+'(15) IOT Detailed Adjustments'!AO121","v":0},0,{"$f":"IF($P63>0,$P63*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ64+'(15) IOT Detailed Adjustments'!AQ121","v":0},{"$f":"IF($P63>0,$P63*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR64+'(15) IOT Detailed Adjustments'!AR121","v":0},{"$f":"IF($P63>0,$P63*AR$73,0)+'(15) IOT Detailed Adjustments'!AS64+'(15) IOT Detailed Adjustments'!AS121","v":0},0,{"$f":"IF($P63>0,$P63*AT$73,0)+'(15) IOT Detailed Adjustments'!AU64+'(15) IOT Detailed Adjustments'!AU121","v":0},{"$f":"IF($P63>0,$P63*AU$73,0)+'(15) IOT Detailed Adjustments'!AV64+'(15) IOT Detailed Adjustments'!AV121","v":0},{"$f":"IF($P63>0,$P63*AV$73,0)+'(15) IOT Detailed Adjustments'!AW64+'(15) IOT Detailed Adjustments'!AW121","v":0},0,{"$f":"IF($P63>0,$P63*AX$73,0)+'(15) IOT Detailed Adjustments'!AY64+'(15) IOT Detailed Adjustments'!AY121","v":0},{"$f":"IF($P63>0,$P63*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ64+'(15) IOT Detailed Adjustments'!AZ121","v":0},{"$f":"IF($P63>0,$P63*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA64+'(15) IOT Detailed Adjustments'!BA121","v":0},0,{"$f":"IF($P63>0,$P63*BB$73,0)+'(15) IOT Detailed Adjustments'!BC64+'(15) IOT Detailed Adjustments'!BC121","v":0},{"$f":"IF($P63>0,$P63*BC$73,0)+'(15) IOT Detailed Adjustments'!BD64+'(15) IOT Detailed Adjustments'!BD121","v":0},{"$f":"IF($P63>0,$P63*BD$73,0)+'(15) IOT Detailed Adjustments'!BE64+'(15) IOT Detailed Adjustments'!BE121","v":0},0,{"$f":"IF($P63>0,$P63*BF$73,0)+'(15) IOT Detailed Adjustments'!BG64+'(15) IOT Detailed Adjustments'!BG121","v":0},{"$f":"IF($P63>0,$P63*BG$73,0)+'(15) IOT Detailed Adjustments'!BH64+'(15) IOT Detailed Adjustments'!BH121","v":0},{"$f":"IF($P63>0,$P63*BH$73,0)+'(15) IOT Detailed Adjustments'!BI64+'(15) IOT Detailed Adjustments'!BI121","v":0},0,{"$f":"IF($U63>0,$U63*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK64+'(15) IOT Detailed Adjustments'!BK121","v":0},{"$f":"IF($U63>0,$U63*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL64+'(15) IOT Detailed Adjustments'!BL121","v":0},{"$f":"IF($U63>0,$U63*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM64+'(15) IOT Detailed Adjustments'!BM121","v":0},0,{"$f":"IF($V63>0,$V63*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO64+'(15) IOT Detailed Adjustments'!BO121","v":0},{"$f":"IF($V63>0,$V63*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP64+'(15) IOT Detailed Adjustments'!BP121","v":0},{"$f":"IF($V63>0,$V63*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ64+'(15) IOT Detailed Adjustments'!BQ121","v":0},0,{"$f":"IF($W63>0,$W63*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS64+'(15) IOT Detailed Adjustments'!BS121","v":0},{"$f":"IF($W63>0,$W63*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT64+'(15) IOT Detailed Adjustments'!BT121","v":0},{"$f":"IF($W63>0,$W63*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU64+'(15) IOT Detailed Adjustments'!BU121","v":0},0,{"$f":"IF($X63>0,$X63*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW64+'(15) IOT Detailed Adjustments'!BW121","v":0},{"$f":"IF($X63>0,$X63*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX64+'(15) IOT Detailed Adjustments'!BX121","v":0},{"$f":"IF($X63>0,$X63*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY64+'(15) IOT Detailed Adjustments'!BY121","v":0},0,{"$f":"IF($Y63>0,$Y63*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA64+'(15) IOT Detailed Adjustments'!CA121","v":0},{"$f":"IF($Y63>0,$Y63*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB64+'(15) IOT Detailed Adjustments'!CB121","v":0},{"$f":"IF($Y63>0,$Y63*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC64+'(15) IOT Detailed Adjustments'!CC121","v":0},0,{"$f":"IF($Z63>0,$Z63*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE64+'(15) IOT Detailed Adjustments'!CE121","v":0},{"$f":"IF($Z63>0,$Z63*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF64+'(15) IOT Detailed Adjustments'!CF121","v":0},{"$f":"IF($Z63>0,$Z63*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG64+'(15) IOT Detailed Adjustments'!CG121","v":0},0,{"$f":"IF($AA63>0,$AA63*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI64+'(15) IOT Detailed Adjustments'!CI121","v":0},{"$f":"IF($AA63>0,$AA63*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ64+'(15) IOT Detailed Adjustments'!CJ121","v":0},{"$f":"IF($AA63>0,$AA63*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK64+'(15) IOT Detailed Adjustments'!CK121","v":0},0,{"$f":"IF($AB63>0,$AB63*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM64+'(15) IOT Detailed Adjustments'!CM121","v":0},{"$f":"IF($AB63>0,$AB63*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN64+'(15) IOT Detailed Adjustments'!CN121","v":0},{"$f":"IF($AB63>0,$AB63*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO64+'(15) IOT Detailed Adjustments'!CO121","v":0},0,{"$f":"IF($AC63>0,$AC63*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ64+'(15) IOT Detailed Adjustments'!CQ121","v":0},{"$f":"IF($AC63>0,$AC63*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR64+'(15) IOT Detailed Adjustments'!CR121","v":0},{"$f":"IF($AC63>0,$AC63*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS64+'(15) IOT Detailed Adjustments'!CS121","v":0},0,{"$f":"IF($AD63>0,$AD63*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU64+'(15) IOT Detailed Adjustments'!CU121","v":0},{"$f":"IF($AD63>0,$AD63*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV64+'(15) IOT Detailed Adjustments'!CV121","v":0},{"$f":"IF($AD63>0,$AD63*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW64+'(15) IOT Detailed Adjustments'!CW121","v":0},0,{"$f":"IF($AE63>0,$AE63*CX$73,0)+'(15) IOT Detailed Adjustments'!CY64+'(15) IOT Detailed Adjustments'!CY121","v":0},{"$f":"IF($AE63>0,$AE63*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ64+'(15) IOT Detailed Adjustments'!CZ121","v":0},{"$f":"IF($AE63>0,$AE63*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA64+'(15) IOT Detailed Adjustments'!DA121","v":0},0,{"$f":"IF($AF63>0,$AF63*DB$73,0)+'(15) IOT Detailed Adjustments'!DC64+'(15) IOT Detailed Adjustments'!DC121","v":0},{"$f":"IF($AF63>0,$AF63*DC$73,0)+'(15) IOT Detailed Adjustments'!DD64+'(15) IOT Detailed Adjustments'!DD121","v":0},{"$f":"IF($AF63>0,$AF63*DD$73,0)+'(15) IOT Detailed Adjustments'!DE64+'(15) IOT Detailed Adjustments'!DE121","v":0},0,{"$f":"IF($AG63>0,$AG63*DF$73,0)+'(15) IOT Detailed Adjustments'!DG64+'(15) IOT Detailed Adjustments'!DG121","v":0},{"$f":"IF($AG63>0,$AG63*DG$73,0)+'(15) IOT Detailed Adjustments'!DH64+'(15) IOT Detailed Adjustments'!DH121","v":0},{"$f":"IF($AG63>0,$AG63*DH$73,0)+'(15) IOT Detailed Adjustments'!DI64+'(15) IOT Detailed Adjustments'!DI121","v":0},0,{"$f":"IF($AH63>0,$AH63*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK64+'(15) IOT Detailed Adjustments'!DK121","v":0},{"$f":"IF($AH63>0,$AH63*DK$73,0)+'(15) IOT Detailed Adjustments'!DL64+'(15) IOT Detailed Adjustments'!DL121","v":0},{"$f":"IF($AH63>0,$AH63*DL$73,0)+'(15) IOT Detailed Adjustments'!DM64+'(15) IOT Detailed Adjustments'!DM121","v":0},0,{"$f":"IF($AI63>0,$AI63*DN$73,0)+'(15) IOT Detailed Adjustments'!DO64+'(15) IOT Detailed Adjustments'!DO121","v":0},{"$f":"IF($AI63>0,$AI63*DO$73,0)+'(15) IOT Detailed Adjustments'!DP64+'(15) IOT Detailed Adjustments'!DP121","v":0},{"$f":"IF($AI63>0,$AI63*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ64+'(15) IOT Detailed Adjustments'!DQ121","v":0},0]
["Administrative Indirect Costs",{"$f":"IF($F64>0,$F64*$B$73,0)+'(15) IOT Detailed Adjustments'!C65+'(15) IOT Detailed Adjustments'!C122","v":0},{"$f":"IF($F64>0,$F64*$C$73,0)+'(15) IOT Detailed Adjustments'!D65+'(15) IOT Detailed Adjustments'!D122","v":0},{"$f":"IF($F64>0,$F64*$D$73,0)+'(15) IOT Detailed Adjustments'!E65+'(15) IOT Detailed Adjustments'!E122","v":0},0,{"$f":"IF($G64>0,$G64*$F$73,0)+'(15) IOT Detailed Adjustments'!G65+'(15) IOT Detailed Adjustments'!G122","v":0},{"$f":"IF($G64>0,$G64*$G$73,0)+'(15) IOT Detailed Adjustments'!H65+'(15) IOT Detailed Adjustments'!H122","v":0},{"$f":"IF($G64>0,$G64*$H$73,0)+'(15) IOT Detailed Adjustments'!I65+'(15) IOT Detailed Adjustments'!I122","v":0},0,{"$f":"IF($H64>0,$H64*$J$73,0)+'(15) IOT Detailed Adjustments'!K65+'(15) IOT Detailed Adjustments'!K122","v":0},{"$f":"IF($H64>0,$H64*$K$73,0)+'(15) IOT Detailed Adjustments'!L65+'(15) IOT Detailed Adjustments'!L122","v":0},{"$f":"IF($H64>0,$H64*$L$73,0)+'(15) IOT Detailed Adjustments'!M65+'(15) IOT Detailed Adjustments'!M122","v":0},0,{"$f":"IF($I64>0,$I64*$N$73,0)+'(15) IOT Detailed Adjustments'!O65+'(15) IOT Detailed Adjustments'!O122","v":0},{"$f":"IF($I64>0,$I64*$O$73,0)+'(15) IOT Detailed Adjustments'!P65+'(15) IOT Detailed Adjustments'!P122","v":0},{"$f":"IF($I64>0,$I64*$P$73,0)+'(15) IOT Detailed Adjustments'!Q65+'(15) IOT Detailed Adjustments'!Q122","v":0},0,{"$f":"IF($J64>0,$J64*$R$73,0)+'(15) IOT Detailed Adjustments'!S65+'(15) IOT Detailed Adjustments'!S122","v":0},{"$f":"IF($J64>0,$J64*$S$73,0)+'(15) IOT Detailed Adjustments'!T65+'(15) IOT Detailed Adjustments'!T122","v":0},{"$f":"IF($J64>0,$J64*$T$73,0)+'(15) IOT Detailed Adjustments'!U65+'(15) IOT Detailed Adjustments'!U122","v":0},0,{"$f":"IF($K64>0,$K64*$V$73,0)+'(15) IOT Detailed Adjustments'!W65+'(15) IOT Detailed Adjustments'!W122","v":0},{"$f":"IF($K64>0,$K64*$W$73,0)+'(15) IOT Detailed Adjustments'!X65+'(15) IOT Detailed Adjustments'!X122","v":0},{"$f":"IF($K64>0,$K64*$X$73,0)+'(15) IOT Detailed Adjustments'!Y65+'(15) IOT Detailed Adjustments'!Y122","v":0},0,{"$f":"IF($L64>0,$L64*$Z$73,0)+'(15) IOT Detailed Adjustments'!AA65+'(15) IOT Detailed Adjustments'!AA122","v":0},{"$f":"IF($L64>0,$L64*$AA$73,0)+'(15) IOT Detailed Adjustments'!AB65+'(15) IOT Detailed Adjustments'!AB122","v":0},{"$f":"IF($L64>0,$L64*$AB$73,0)+'(15) IOT Detailed Adjustments'!AC65+'(15) IOT Detailed Adjustments'!AC122","v":0},0,{"$f":"IF($M64>0,$M64*$AD$73,0)+'(15) IOT Detailed Adjustments'!AE65+'(15) IOT Detailed Adjustments'!AE122","v":0},{"$f":"IF($M64>0,$M64*$AE$73,0)+'(15) IOT Detailed Adjustments'!AF65+'(15) IOT Detailed Adjustments'!AF122","v":0},{"$f":"IF($M64>0,$M64*$AF$73,0)+'(15) IOT Detailed Adjustments'!AG65+'(15) IOT Detailed Adjustments'!AG122","v":0},0,{"$f":"IF($N64>0,$N64*$AH$73,0)+'(15) IOT Detailed Adjustments'!AI65+'(15) IOT Detailed Adjustments'!AI122","v":0},{"$f":"IF($N64>0,$N64*$AI$73,0)+'(15) IOT Detailed Adjustments'!AJ65+'(15) IOT Detailed Adjustments'!AJ122","v":0},{"$f":"IF($N64>0,$N64*$AJ$73,0)+'(15) IOT Detailed Adjustments'!AK65+'(15) IOT Detailed Adjustments'!AK122","v":0},0,{"$f":"IF($O64>0,$O64*$AL$73,0)+'(15) IOT Detailed Adjustments'!AM65+'(15) IOT Detailed Adjustments'!AM122","v":0},{"$f":"IF($O64>0,$O64*$AM$73,0)+'(15) IOT Detailed Adjustments'!AN65+'(15) IOT Detailed Adjustments'!AN122","v":0},{"$f":"IF($O64>0,$O64*$AN$73,0)+'(15) IOT Detailed Adjustments'!AO65+'(15) IOT Detailed Adjustments'!AO122","v":0},0,{"$f":"IF($P64>0,$P64*AP$73,0)+'(15) IOT Detailed Adjustments'!AQ65+'(15) IOT Detailed Adjustments'!AQ122","v":0},{"$f":"IF($P64>0,$P64*AQ$73,0)+'(15) IOT Detailed Adjustments'!AR65+'(15) IOT Detailed Adjustments'!AR122","v":0},{"$f":"IF($P64>0,$P64*AR$73,0)+'(15) IOT Detailed Adjustments'!AS65+'(15) IOT Detailed Adjustments'!AS122","v":0},0,{"$f":"IF($P64>0,$P64*AT$73,0)+'(15) IOT Detailed Adjustments'!AU65+'(15) IOT Detailed Adjustments'!AU122","v":0},{"$f":"IF($P64>0,$P64*AU$73,0)+'(15) IOT Detailed Adjustments'!AV65+'(15) IOT Detailed Adjustments'!AV122","v":0},{"$f":"IF($P64>0,$P64*AV$73,0)+'(15) IOT Detailed Adjustments'!AW65+'(15) IOT Detailed Adjustments'!AW122","v":0},0,{"$f":"IF($P64>0,$P64*AX$73,0)+'(15) IOT Detailed Adjustments'!AY65+'(15) IOT Detailed Adjustments'!AY122","v":0},{"$f":"IF($P64>0,$P64*AY$73,0)+'(15) IOT Detailed Adjustments'!AZ65+'(15) IOT Detailed Adjustments'!AZ122","v":0},{"$f":"IF($P64>0,$P64*AZ$73,0)+'(15) IOT Detailed Adjustments'!BA65+'(15) IOT Detailed Adjustments'!BA122","v":0},0,{"$f":"IF($P64>0,$P64*BB$73,0)+'(15) IOT Detailed Adjustments'!BC65+'(15) IOT Detailed Adjustments'!BC122","v":0},{"$f":"IF($P64>0,$P64*BC$73,0)+'(15) IOT Detailed Adjustments'!BD65+'(15) IOT Detailed Adjustments'!BD122","v":0},{"$f":"IF($P64>0,$P64*BD$73,0)+'(15) IOT Detailed Adjustments'!BE65+'(15) IOT Detailed Adjustments'!BE122","v":0},0,{"$f":"IF($P64>0,$P64*BF$73,0)+'(15) IOT Detailed Adjustments'!BG65+'(15) IOT Detailed Adjustments'!BG122","v":0},{"$f":"IF($P64>0,$P64*BG$73,0)+'(15) IOT Detailed Adjustments'!BH65+'(15) IOT Detailed Adjustments'!BH122","v":0},{"$f":"IF($P64>0,$P64*BH$73,0)+'(15) IOT Detailed Adjustments'!BI65+'(15) IOT Detailed Adjustments'!BI122","v":0},0,{"$f":"IF($U64>0,$U64*$BJ$73,0)+'(15) IOT Detailed Adjustments'!BK65+'(15) IOT Detailed Adjustments'!BK122","v":0},{"$f":"IF($U64>0,$U64*$BK$73,0)+'(15) IOT Detailed Adjustments'!BL65+'(15) IOT Detailed Adjustments'!BL122","v":0},{"$f":"IF($U64>0,$U64*$BL$73,0)+'(15) IOT Detailed Adjustments'!BM65+'(15) IOT Detailed Adjustments'!BM122","v":0},0,{"$f":"IF($V64>0,$V64*$BN$73,0)+'(15) IOT Detailed Adjustments'!BO65+'(15) IOT Detailed Adjustments'!BO122","v":0},{"$f":"IF($V64>0,$V64*$BO$73,0)+'(15) IOT Detailed Adjustments'!BP65+'(15) IOT Detailed Adjustments'!BP122","v":0},{"$f":"IF($V64>0,$V64*$BP$73,0)+'(15) IOT Detailed Adjustments'!BQ65+'(15) IOT Detailed Adjustments'!BQ122","v":0},0,{"$f":"IF($W64>0,$W64*$BR$73,0)+'(15) IOT Detailed Adjustments'!BS65+'(15) IOT Detailed Adjustments'!BS122","v":0},{"$f":"IF($W64>0,$W64*$BS$73,0)+'(15) IOT Detailed Adjustments'!BT65+'(15) IOT Detailed Adjustments'!BT122","v":0},{"$f":"IF($W64>0,$W64*$BT$73,0)+'(15) IOT Detailed Adjustments'!BU65+'(15) IOT Detailed Adjustments'!BU122","v":0},0,{"$f":"IF($X64>0,$X64*$BV$73,0)+'(15) IOT Detailed Adjustments'!BW65+'(15) IOT Detailed Adjustments'!BW122","v":0},{"$f":"IF($X64>0,$X64*$BW$73,0)+'(15) IOT Detailed Adjustments'!BX65+'(15) IOT Detailed Adjustments'!BX122","v":0},{"$f":"IF($X64>0,$X64*$BX$73,0)+'(15) IOT Detailed Adjustments'!BY65+'(15) IOT Detailed Adjustments'!BY122","v":0},0,{"$f":"IF($Y64>0,$Y64*$BZ$73,0)+'(15) IOT Detailed Adjustments'!CA65+'(15) IOT Detailed Adjustments'!CA122","v":0},{"$f":"IF($Y64>0,$Y64*$CA$73,0)+'(15) IOT Detailed Adjustments'!CB65+'(15) IOT Detailed Adjustments'!CB122","v":0},{"$f":"IF($Y64>0,$Y64*$CB$73,0)+'(15) IOT Detailed Adjustments'!CC65+'(15) IOT Detailed Adjustments'!CC122","v":0},0,{"$f":"IF($Z64>0,$Z64*$CD$73,0)+'(15) IOT Detailed Adjustments'!CE65+'(15) IOT Detailed Adjustments'!CE122","v":0},{"$f":"IF($Z64>0,$Z64*$CE$73,0)+'(15) IOT Detailed Adjustments'!CF65+'(15) IOT Detailed Adjustments'!CF122","v":0},{"$f":"IF($Z64>0,$Z64*$CF$73,0)+'(15) IOT Detailed Adjustments'!CG65+'(15) IOT Detailed Adjustments'!CG122","v":0},0,{"$f":"IF($AA64>0,$AA64*$CH$73,0)+'(15) IOT Detailed Adjustments'!CI65+'(15) IOT Detailed Adjustments'!CI122","v":0},{"$f":"IF($AA64>0,$AA64*$CI$73,0)+'(15) IOT Detailed Adjustments'!CJ65+'(15) IOT Detailed Adjustments'!CJ122","v":0},{"$f":"IF($AA64>0,$AA64*$CJ$73,0)+'(15) IOT Detailed Adjustments'!CK65+'(15) IOT Detailed Adjustments'!CK122","v":0},0,{"$f":"IF($AB64>0,$AB64*$CL$73,0)+'(15) IOT Detailed Adjustments'!CM65+'(15) IOT Detailed Adjustments'!CM122","v":0},{"$f":"IF($AB64>0,$AB64*$CM$73,0)+'(15) IOT Detailed Adjustments'!CN65+'(15) IOT Detailed Adjustments'!CN122","v":0},{"$f":"IF($AB64>0,$AB64*$CN$73,0)+'(15) IOT Detailed Adjustments'!CO65+'(15) IOT Detailed Adjustments'!CO122","v":0},0,{"$f":"IF($AC64>0,$AC64*$CP$73,0)+'(15) IOT Detailed Adjustments'!CQ65+'(15) IOT Detailed Adjustments'!CQ122","v":0},{"$f":"IF($AC64>0,$AC64*$CQ$73,0)+'(15) IOT Detailed Adjustments'!CR65+'(15) IOT Detailed Adjustments'!CR122","v":0},{"$f":"IF($AC64>0,$AC64*$CR$73,0)+'(15) IOT Detailed Adjustments'!CS65+'(15) IOT Detailed Adjustments'!CS122","v":0},0,{"$f":"IF($AD64>0,$AD64*$CT$73,0)+'(15) IOT Detailed Adjustments'!CU65+'(15) IOT Detailed Adjustments'!CU122","v":0},{"$f":"IF($AD64>0,$AD64*$CU$73,0)+'(15) IOT Detailed Adjustments'!CV65+'(15) IOT Detailed Adjustments'!CV122","v":0},{"$f":"IF($AD64>0,$AD64*$CV$73,0)+'(15) IOT Detailed Adjustments'!CW65+'(15) IOT Detailed Adjustments'!CW122","v":0},0,{"$f":"IF($AE64>0,$AE64*CX$73,0)+'(15) IOT Detailed Adjustments'!CY65+'(15) IOT Detailed Adjustments'!CY122","v":0},{"$f":"IF($AE64>0,$AE64*CY$73,0)+'(15) IOT Detailed Adjustments'!CZ65+'(15) IOT Detailed Adjustments'!CZ122","v":0},{"$f":"IF($AE64>0,$AE64*CZ$73,0)+'(15) IOT Detailed Adjustments'!DA65+'(15) IOT Detailed Adjustments'!DA122","v":0},0,{"$f":"IF($AF64>0,$AF64*DB$73,0)+'(15) IOT Detailed Adjustments'!DC65+'(15) IOT Detailed Adjustments'!DC122","v":0},{"$f":"IF($AF64>0,$AF64*DC$73,0)+'(15) IOT Detailed Adjustments'!DD65+'(15) IOT Detailed Adjustments'!DD122","v":0},{"$f":"IF($AF64>0,$AF64*DD$73,0)+'(15) IOT Detailed Adjustments'!DE65+'(15) IOT Detailed Adjustments'!DE122","v":0},0,{"$f":"IF($AG64>0,$AG64*DF$73,0)+'(15) IOT Detailed Adjustments'!DG65+'(15) IOT Detailed Adjustments'!DG122","v":0},{"$f":"IF($AG64>0,$AG64*DG$73,0)+'(15) IOT Detailed Adjustments'!DH65+'(15) IOT Detailed Adjustments'!DH122","v":0},{"$f":"IF($AG64>0,$AG64*DH$73,0)+'(15) IOT Detailed Adjustments'!DI65+'(15) IOT Detailed Adjustments'!DI122","v":0},0,{"$f":"IF($AH64>0,$AH64*DJ$73,0)+'(15) IOT Detailed Adjustments'!DK65+'(15) IOT Detailed Adjustments'!DK122","v":0},{"$f":"IF($AH64>0,$AH64*DK$73,0)+'(15) IOT Detailed Adjustments'!DL65+'(15) IOT Detailed Adjustments'!DL122","v":0},{"$f":"IF($AH64>0,$AH64*DL$73,0)+'(15) IOT Detailed Adjustments'!DM65+'(15) IOT Detailed Adjustments'!DM122","v":0},0,{"$f":"IF($AI64>0,$AI64*DN$73,0)+'(15) IOT Detailed Adjustments'!DO65+'(15) IOT Detailed Adjustments'!DO122","v":0},{"$f":"IF($AI64>0,$AI64*DO$73,0)+'(15) IOT Detailed Adjustments'!DP65+'(15) IOT Detailed Adjustments'!DP122","v":0},{"$f":"IF($AI64>0,$AI64*DP$73,0)+'(15) IOT Detailed Adjustments'!DQ65+'(15) IOT Detailed Adjustments'!DQ122","v":0},0]
[]
["Total Costs",{"$f":"SUM(B75:B125)","v":0},{"$f":"SUM(C75:C125)","v":0},{"$f":"SUM(D75:D125)","v":0},{"$f":"SUM(B127:D127)","v":0},{"$f":"SUM(F75:F125)","v":0},{"$f":"SUM(G75:G125)","v":0},{"$f":"SUM(H75:H125)","v":0},{"$f":"SUM(F127:H127)","v":0},{"$f":"SUM(J75:J125)","v":0},{"$f":"SUM(K75:K125)","v":0},{"$f":"SUM(L75:L125)","v":0},{"$f":"SUM(J127:L127)","v":0},{"$f":"SUM(N75:N125)","v":0},{"$f":"SUM(O75:O125)","v":0},{"$f":"SUM(P75:P125)","v":0},{"$f":"SUM(N127:P127)","v":0},{"$f":"SUM(R75:R125)","v":0},{"$f":"SUM(S75:S125)","v":0},{"$f":"SUM(T75:T125)","v":0},{"$f":"SUM(R127:T127)","v":0},{"$f":"SUM(V75:V125)","v":0},{"$f":"SUM(W75:W125)","v":0},{"$f":"SUM(X75:X125)","v":0},{"$f":"SUM(V127:X127)","v":0},{"$f":"SUM(Z75:Z125)","v":0},{"$f":"SUM(AA75:AA125)","v":0},{"$f":"SUM(AB75:AB125)","v":0},{"$f":"SUM(Z127:AB127)","v":0},{"$f":"SUM(AD75:AD125)","v":0},{"$f":"SUM(AE75:AE125)","v":0},{"$f":"SUM(AF75:AF125)","v":0},{"$f":"SUM(AD127:AF127)","v":0},{"$f":"SUM(AH75:AH125)","v":0},{"$f":"SUM(AI75:AI125)","v":0},{"$f":"SUM(AJ75:AJ125)","v":0},{"$f":"SUM(AH127:AJ127)","v":0},{"$f":"SUM(AL75:AL125)","v":0},{"$f":"SUM(AM75:AM125)","v":0},{"$f":"SUM(AN75:AN125)","v":0},{"$f":"SUM(AL127:AN127)","v":0},{"$f":"SUM(AP75:AP125)","v":0},{"$f":"SUM(AQ75:AQ125)","v":0},{"$f":"SUM(AR75:AR125)","v":0},{"$f":"SUM(AP127:AR127)","v":0},{"$f":"SUM(AT75:AT125)","v":0},{"$f":"SUM(AU75:AU125)","v":0},{"$f":"SUM(AV75:AV125)","v":0},{"$f":"SUM(AT127:AV127)","v":0},{"$f":"SUM(AX75:AX125)","v":0},{"$f":"SUM(AY75:AY125)","v":0},{"$f":"SUM(AZ75:AZ125)","v":0},{"$f":"SUM(AX127:AZ127)","v":0},{"$f":"SUM(BB75:BB125)","v":0},{"$f":"SUM(BC75:BC125)","v":0},{"$f":"SUM(BD75:BD125)","v":0},{"$f":"SUM(BB127:BD127)","v":0},{"$f":"SUM(BF75:BF125)","v":0},{"$f":"SUM(BG75:BG125)","v":0},{"$f":"SUM(BH75:BH125)","v":0},{"$f":"SUM(BF127:BH127)","v":0},{"$f":"SUM(BJ75:BJ125)","v":0},{"$f":"SUM(BK75:BK125)","v":0},{"$f":"SUM(BL75:BL125)","v":0},{"$f":"SUM(BJ127:BL127)","v":0},{"$f":"SUM(BN75:BN125)","v":0},{"$f":"SUM(BO75:BO125)","v":0},{"$f":"SUM(BP75:BP125)","v":0},{"$f":"SUM(BN127:BP127)","v":0},{"$f":"SUM(BR75:BR125)","v":0},{"$f":"SUM(BS75:BS125)","v":0},{"$f":"SUM(BT75:BT125)","v":0},{"$f":"SUM(BR127:BT127)","v":0},{"$f":"SUM(BV75:BV125)","v":0},{"$f":"SUM(BW75:BW125)","v":0},{"$f":"SUM(BX75:BX125)","v":0},{"$f":"SUM(BV127:BX127)","v":0},{"$f":"SUM(BZ75:BZ125)","v":0},{"$f":"SUM(CA75:CA125)","v":0},{"$f":"SUM(CB75:CB125)","v":0},{"$f":"SUM(BZ127:CB127)","v":0},{"$f":"SUM(CD75:CD125)","v":0},{"$f":"SUM(CE75:CE125)","v":0},{"$f":"SUM(CF75:CF125)","v":0},{"$f":"SUM(CD127:CF127)","v":0},{"$f":"SUM(CH75:CH125)","v":0},{"$f":"SUM(CI75:CI125)","v":0},{"$f":"SUM(CJ75:CJ125)","v":0},{"$f":"SUM(CH127:CJ127)","v":0},{"$f":"SUM(CL75:CL125)","v":0},{"$f":"SUM(CM75:CM125)","v":0},{"$f":"SUM(CN75:CN125)","v":0},{"$f":"SUM(CL127:CN127)","v":0},{"$f":"SUM(CP75:CP125)","v":0},{"$f":"SUM(CQ75:CQ125)","v":0},{"$f":"SUM(CR75:CR125)","v":0},{"$f":"SUM(CP127:CR127)","v":0},{"$f":"SUM(CT75:CT125)","v":0},{"$f":"SUM(CU75:CU125)","v":0},{"$f":"SUM(CV75:CV125)","v":0},{"$f":"SUM(CT127:CV127)","v":0},{"$f":"SUM(CX75:CX125)","v":0},{"$f":"SUM(CY75:CY125)","v":0},{"$f":"SUM(CZ75:CZ125)","v":0},{"$f":"SUM(CX127:CZ127)","v":0},{"$f":"SUM(DB75:DB125)","v":0},{"$f":"SUM(DC75:DC125)","v":0},{"$f":"SUM(DD75:DD125)","v":0},{"$f":"SUM(DB127:DD127)","v":0},{"$f":"SUM(DF75:DF125)","v":0},{"$f":"SUM(DG75:DG125)","v":0},{"$f":"SUM(DH75:DH125)","v":0},{"$f":"SUM(DF127:DH127)","v":0},{"$f":"SUM(DJ75:DJ125)","v":0},{"$f":"SUM(DK75:DK125)","v":0},{"$f":"SUM(DL75:DL125)","v":0},{"$f":"SUM(DJ127:DL127)","v":0},{"$f":"SUM(DN75:DN125)","v":0},{"$f":"SUM(DO75:DO125)","v":0},{"$f":"SUM(DP75:DP125)","v":0},{"$f":"SUM(DN127:DP127)","v":0}]

{"sheet":"(15) IOT Detailed Adjustments","index":14,"n_rows":124,"n_cols":124,"rows_kept":124,"cut":false,"hidden":false,"merged":[[3,2,3,4],[4,2,4,4],[9,114,9,117],[9,118,9,121],[9,54,9,57],[9,58,9,61],[9,102,9,105],[9,106,9,109],[9,110,9,113],[9,98,9,101],[9,66,9,69],[9,70,9,73],[9,86,9,89],[9,90,9,93],[9,94,9,97],[9,74,9,77],[9,78,9,81],[9,82,9,85],[9,2,9,5],[9,62,9,65],[9,6,9,9],[9,10,9,13],[9,26,9,29],[9,30,9,33],[9,34,9,37],[9,38,9,41],[9,14,9,17],[9,18,9,21],[9,22,9,25],[9,42,9,45],[9,46,9,49],[9,50,9,53],[67,2,67,5],[67,6,67,9],[67,10,67,13],[67,14,67,17],[67,18,67,21],[67,22,67,25],[67,26,67,29],[67,30,67,33],[67,34,67,37],[67,38,67,41],[67,42,67,45],[67,46,67,49],[67,50,67,53],[67,54,67,57],[67,58,67,61],[67,62,67,65],[67,66,67,69],[67,70,67,73],[67,74,67,77],[67,78,67,81],[67,82,67,85],[67,86,67,89],[67,90,67,93],[67,94,67,97],[67,98,67,101],[67,102,67,105],[67,106,67,109],[67,110,67,113],[67,114,67,117],[67,118,67,121]]}
["Department of Health Care Services "]
["Intensive Outpatient Treatment (IOT) - Detailed Adjustments for DMC Unreimbursable & Direct Costs"]
[]
[null,"COUNTY",{"$f":"+'(1) Provider Info and Cert'!B6","v":0}]
[null,"PROVIDER NAME",{"$f":"'(1) Provider Info and Cert'!B7","v":0}]
[null,"DRUG MEDI-CAL PROVIDER NO. (4 digits)",{"$f":"'(1) Provider Info and Cert'!B14","v":0}]
[null,"PROVIDER NUMBER (6 digits)",{"$f":"'(1) Provider Info and Cert'!B15","v":0}]
[null,"NATIONAL PROVIDER IDENTIFICATION (NPI) NO. (10 digit)",{"$f":"'(1) Provider Info and Cert'!B16","v":0}]
[]
[null,null,"IOT Non Perinatal",null,null,null,"IOT Case Management Non Perinatal",null,null,null,"IOT Physician Consultation Non Perinatal",null,null,null,"IOT Recovery Services - Individual Non Perinatal",null,null,null,"IOT Recovery Services - Group Non Perinatal",null,null,null,"IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",null,null,null,"IOT Recovery Services - Case Management Non Perinatal",null,null,null,"IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",null,null,null,"IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",null,null,null,"IOT Additional Medication Assisted Treatment Non Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"IOT Perinatal",null,null,null,"IOT Case Management Perinatal",null,null,null,"IOT Physician Consultation Perinatal",null,null,null,"IOT Recovery Services - Individual Perinatal",null,null,null,"IOT Recovery Services - Group Perinatal",null,null,null,"IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",null,null,null,"IOT Recovery Services - Case Management Perinatal",null,null,null,"IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",null,null,null,"IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",null,null,null,"IOT Additional Medication Assisted Treatment Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Acamprosate - Perinatal"]
[null,null,"A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D."]
[null,null,"PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL"]
[1,"DMC UNREIMBURSABLE COSTS"]
[null,"Personnel Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Personnel Services"]
["a.","Salary and Wages",null,null,null,{"$f":"SUM(C15:E15)","v":0},null,null,null,{"$f":"SUM(G15:I15)","v":0},null,null,null,{"$f":"SUM(K15:M15)","v":0},null,null,null,{"$f":"SUM(O15:Q15)","v":0},null,null,null,{"$f":"SUM(S15:U15)","v":0},null,null,null,{"$f":"SUM(W15:Y15)","v":0},null,null,null,{"$f":"SUM(AA15:AC15)","v":0},null,null,null,{"$f":"SUM(AE15:AG15)","v":0},null,null,null,{"$f":"SUM(AI15:AK15)","v":0},null,null,null,{"$f":"SUM(AM15:AO15)","v":0},null,null,null,{"$f":"SUM(AQ15:AS15)","v":0},null,null,null,{"$f":"SUM(AU15:AW15)","v":0},null,null,null,{"$f":"SUM(AY15:BA15)","v":0},null,null,null,{"$f":"SUM(BC15:BE15)","v":0},null,null,null,{"$f":"SUM(BG15:BI15)","v":0},null,null,null,{"$f":"SUM(BK15:BM15)","v":0},null,null,null,{"$f":"SUM(BO15:BQ15)","v":0},null,null,null,{"$f":"SUM(BS15:BU15)","v":0},null,null,null,{"$f":"SUM(BW15:BY15)","v":0},null,null,null,{"$f":"SUM(CA15:CC15)","v":0},null,null,null,{"$f":"SUM(CE15:CG15)","v":0},null,null,null,{"$f":"SUM(CI15:CK15)","v":0},null,null,null,{"$f":"SUM(CM15:CO15)","v":0},null,null,null,{"$f":"SUM(CQ15:CS15)","v":0},null,null,null,{"$f":"SUM(CU15:CW15)","v":0},null,null,null,{"$f":"SUM(CY15:DA15)","v":0},null,null,null,{"$f":"SUM(DC15:DE15)","v":0},null,null,null,{"$f":"SUM(DG15:DI15)","v":0},null,null,null,{"$f":"SUM(DK15:DM15)","v":0},null,null,null,{"$f":"SUM(DO15:DQ15)","v":0},{"$f":"SUM(F15+J15+N15+R15+V15+Z15+AD15+AH15+AL15+AP15+AT15+AX15+BB15+BF15+BJ15+BN15+BR15+BV15+BZ15+CD15+CH15+CL15+CP15+CT15+CX15+DB15+DF15+DJ15+DN15+DR15)","v":0},"Salary and Wages"]
["b.","Employee Benefits",null,null,null,{"$f":"SUM(C16:E16)","v":0},null,null,null,{"$f":"SUM(G16:I16)","v":0},null,null,null,{"$f":"SUM(K16:M16)","v":0},null,null,null,{"$f":"SUM(O16:Q16)","v":0},null,null,null,{"$f":"SUM(S16:U16)","v":0},null,null,null,{"$f":"SUM(W16:Y16)","v":0},null,null,null,{"$f":"SUM(AA16:AC16)","v":0},null,null,null,{"$f":"SUM(AE16:AG16)","v":0},null,null,null,{"$f":"SUM(AI16:AK16)","v":0},null,null,null,{"$f":"SUM(AM16:AO16)","v":0},null,null,null,{"$f":"SUM(AQ16:AS16)","v":0},null,null,null,{"$f":"SUM(AU16:AW16)","v":0},null,null,null,{"$f":"SUM(AY16:BA16)","v":0},null,null,null,{"$f":"SUM(BC16:BE16)","v":0},null,null,null,{"$f":"SUM(BG16:BI16)","v":0},null,null,null,{"$f":"SUM(BK16:BM16)","v":0},null,null,null,{"$f":"SUM(BO16:BQ16)","v":0},null,null,null,{"$f":"SUM(BS16:BU16)","v":0},null,null,null,{"$f":"SUM(BW16:BY16)","v":0},null,null,null,{"$f":"SUM(CA16:CC16)","v":0},null,null,null,{"$f":"SUM(CE16:CG16)","v":0},null,null,null,{"$f":"SUM(CI16:CK16)","v":0},null,null,null,{"$f":"SUM(CM16:CO16)","v":0},null,null,null,{"$f":"SUM(CQ16:CS16)","v":0},null,null,null,{"$f":"SUM(CU16:CW16)","v":0},null,null,null,{"$f":"SUM(CY16:DA16)","v":0},null,null,null,{"$f":"SUM(DC16:DE16)","v":0},null,null,null,{"$f":"SUM(DG16:DI16)","v":0},null,null,null,{"$f":"SUM(DK16:DM16)","v":0},null,null,null,{"$f":"SUM(DO16:DQ16)","v":0},{"$f":"SUM(F16+J16+N16+R16+V16+Z16+AD16+AH16+AL16+AP16+AT16+AX16+BB16+BF16+BJ16+BN16+BR16+BV16+BZ16+CD16+CH16+CL16+CP16+CT16+CX16+DB16+DF16+DJ16+DN16+DR16)","v":0},"Employee Benefits"]
[null,"Equipment, Materials and Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment, Materials and Supplies"]
["c.","Depreciation - Equipment",null,null,null,{"$f":"SUM(C18:E18)","v":0},null,null,null,{"$f":"SUM(G18:I18)","v":0},null,null,null,{"$f":"SUM(K18:M18)","v":0},null,null,null,{"$f":"SUM(O18:Q18)","v":0},null,null,null,{"$f":"SUM(S18:U18)","v":0},null,null,null,{"$f":"SUM(W18:Y18)","v":0},null,null,null,{"$f":"SUM(AA18:AC18)","v":0},null,null,null,{"$f":"SUM(AE18:AG18)","v":0},null,null,null,{"$f":"SUM(AI18:AK18)","v":0},null,null,null,{"$f":"SUM(AM18:AO18)","v":0},null,null,null,{"$f":"SUM(AQ18:AS18)","v":0},null,null,null,{"$f":"SUM(AU18:AW18)","v":0},null,null,null,{"$f":"SUM(AY18:BA18)","v":0},null,null,null,{"$f":"SUM(BC18:BE18)","v":0},null,null,null,{"$f":"SUM(BG18:BI18)","v":0},null,null,null,{"$f":"SUM(BK18:BM18)","v":0},null,null,null,{"$f":"SUM(BO18:BQ18)","v":0},null,null,null,{"$f":"SUM(BS18:BU18)","v":0},null,null,null,{"$f":"SUM(BW18:BY18)","v":0},null,null,null,{"$f":"SUM(CA18:CC18)","v":0},null,null,null,{"$f":"SUM(CE18:CG18)","v":0},null,null,null,{"$f":"SUM(CI18:CK18)","v":0},null,null,null,{"$f":"SUM(CM18:CO18)","v":0},null,null,null,{"$f":"SUM(CQ18:CS18)","v":0},null,null,null,{"$f":"SUM(CU18:CW18)","v":0},null,null,null,{"$f":"SUM(CY18:DA18)","v":0},null,null,null,{"$f":"SUM(DC18:DE18)","v":0},null,null,null,{"$f":"SUM(DG18:DI18)","v":0},null,null,null,{"$f":"SUM(DK18:DM18)","v":0},null,null,null,{"$f":"SUM(DO18:DQ18)","v":0},{"$f":"SUM(F18+J18+N18+R18+V18+Z18+AD18+AH18+AL18+AP18+AT18+AX18+BB18+BF18+BJ18+BN18+BR18+BV18+BZ18+CD18+CH18+CL18+CP18+CT18+CX18+DB18+DF18+DJ18+DN18+DR18)","v":0},"Depreciation - Equipment"]
["d.","Maintenance - Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,{"$f":"SUM(F19+J19+N19+R19+V19+Z19+AD19+AH19+AL19+AP19+AT19+AX19+BB19+BF19+BJ19+BN19+BR19+BV19+BZ19+CD19+CH19+CL19+CP19+CT19+CX19+DB19+DF19+DJ19+DN19+DR19)","v":0},"Maintenance - Equipment"]
["e.","Medical, Dental and Laboratory Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Medical, Dental and Laboratory Supplies"]
["f.","Membership Dues",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Membership Dues"]
["g.","Rent and Lease Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rent and Lease Equipment"]
["h.","Clothing and Personal Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Clothing and Personal Supplies"]
["i.","Food",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Food"]
["j.","Laundry Services and Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Laundry Services and Supplies"]
["k.","Small Tools and Instruments",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Small Tools and Instruments"]
["l.","Training",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Training"]
["m.","Miscellaneous Expenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Expenses"]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenses"]
["n.","Communications",null,null,null,{"$f":"SUM(C30:E30)","v":0},null,null,null,{"$f":"SUM(G30:I30)","v":0},null,null,null,{"$f":"SUM(K30:M30)","v":0},null,null,null,{"$f":"SUM(O30:Q30)","v":0},null,null,null,{"$f":"SUM(S30:U30)","v":0},null,null,null,{"$f":"SUM(W30:Y30)","v":0},null,null,null,{"$f":"SUM(AA30:AC30)","v":0},null,null,null,{"$f":"SUM(AE30:AG30)","v":0},null,null,null,{"$f":"SUM(AI30:AK30)","v":0},null,null,null,{"$f":"SUM(AM30:AO30)","v":0},null,null,null,{"$f":"SUM(AQ30:AS30)","v":0},null,null,null,{"$f":"SUM(AU30:AW30)","v":0},null,null,null,{"$f":"SUM(AY30:BA30)","v":0},null,null,null,{"$f":"SUM(BC30:BE30)","v":0},null,null,null,{"$f":"SUM(BG30:BI30)","v":0},null,null,null,{"$f":"SUM(BK30:BM30)","v":0},null,null,null,{"$f":"SUM(BO30:BQ30)","v":0},null,null,null,{"$f":"SUM(BS30:BU30)","v":0},null,null,null,{"$f":"SUM(BW30:BY30)","v":0},null,null,null,{"$f":"SUM(CA30:CC30)","v":0},null,null,null,{"$f":"SUM(CE30:CG30)","v":0},null,null,null,{"$f":"SUM(CI30:CK30)","v":0},null,null,null,{"$f":"SUM(CM30:CO30)","v":0},null,null,null,{"$f":"SUM(CQ30:CS30)","v":0},null,null,null,{"$f":"SUM(CU30:CW30)","v":0},null,null,null,{"$f":"SUM(CY30:DA30)","v":0},null,null,null,{"$f":"SUM(DC30:DE30)","v":0},null,null,null,{"$f":"SUM(DG30:DI30)","v":0},null,null,null,{"$f":"SUM(DK30:DM30)","v":0},null,null,null,{"$f":"SUM(DO30:DQ30)","v":0},{"$f":"SUM(F30+J30+N30+R30+V30+Z30+AD30+AH30+AL30+AP30+AT30+AX30+BB30+BF30+BJ30+BN30+BR30+BV30+BZ30+CD30+CH30+CL30+CP30+CT30+CX30+DB30+DF30+DJ30+DN30+DR30)","v":0},"Communications"]
["o.","Depreciation - Structures and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Depreciation - Structures and Improvements"]
["p.","Household Expenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Household Expenses"]
["q.","Insurance",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Insurance"]
["r.","Interest Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Interest Expense"]
["s.","Lease Property Maintenance, Structures, Improvements and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Lease Property Maintenance, Structures, Improvements and Grounds"]
["t.","Maintenance - Structures, Improvements, and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Maintenance - Structures, Improvements, and Grounds"]
["u.","Miscellaneous Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Expense"]
["v.","Office Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Office Expense"]
["w.","Publications and Legal Notices",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Publications and Legal Notices"]
["x.","Rents & Leases - Land, Structure, and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rents & Leases - Land, Structure, and Improvements"]
["y.","Taxes and Licenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Taxes and Licenses"]
["z.","Drug Screening and Other Testing",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Drug Screening and Other Testing"]
["aa.","Utilities",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Utilities"]
["ab.","Other",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Other"]
[null,"Professional and Special Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Professional and Special Services"]
["ac.","Pharmaceutical",null,null,null,{"$f":"SUM(C46:E46)","v":0},null,null,null,{"$f":"SUM(G46:I46)","v":0},null,null,null,{"$f":"SUM(K46:M46)","v":0},null,null,null,{"$f":"SUM(O46:Q46)","v":0},null,null,null,{"$f":"SUM(S46:U46)","v":0},null,null,null,{"$f":"SUM(W46:Y46)","v":0},null,null,null,{"$f":"SUM(AA46:AC46)","v":0},null,null,null,{"$f":"SUM(AE46:AG46)","v":0},null,null,null,{"$f":"SUM(AI46:AK46)","v":0},null,null,null,{"$f":"SUM(AM46:AO46)","v":0},null,null,null,{"$f":"SUM(AQ46:AS46)","v":0},null,null,null,{"$f":"SUM(AU46:AW46)","v":0},null,null,null,{"$f":"SUM(AY46:BA46)","v":0},null,null,null,{"$f":"SUM(BC46:BE46)","v":0},null,null,null,{"$f":"SUM(BG46:BI46)","v":0},null,null,null,{"$f":"SUM(BK46:BM46)","v":0},null,null,null,{"$f":"SUM(BO46:BQ46)","v":0},null,null,null,{"$f":"SUM(BS46:BU46)","v":0},null,null,null,{"$f":"SUM(BW46:BY46)","v":0},null,null,null,{"$f":"SUM(CA46:CC46)","v":0},null,null,null,{"$f":"SUM(CE46:CG46)","v":0},null,null,null,{"$f":"SUM(CI46:CK46)","v":0},null,null,null,{"$f":"SUM(CM46:CO46)","v":0},null,null,null,{"$f":"SUM(CQ46:CS46)","v":0},null,null,null,{"$f":"SUM(CU46:CW46)","v":0},null,null,null,{"$f":"SUM(CY46:DA46)","v":0},null,null,null,{"$f":"SUM(DC46:DE46)","v":0},null,null,null,{"$f":"SUM(DG46:DI46)","v":0},null,null,null,{"$f":"SUM(DK46:DM46)","v":0},null,null,null,{"$f":"SUM(DO46:DQ46)","v":0},{"$f":"SUM(F46+J46+N46+R46+V46+Z46+AD46+AH46+AL46+AP46+AT46+AX46+BB46+BF46+BJ46+BN46+BR46+BV46+BZ46+CD46+CH46+CL46+CP46+CT46+CX46+DB46+DF46+DJ46+DN46+DR46)","v":0},"Pharmaceutical"]
["ac1.","Dosing - Methadone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Methadone (NTP Only)"]
["ac2.","Dosing - Buprenorphine (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Buprenorphine (NTP Only)"]
["ac3.","Dosing - Disulfiram (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Disulfiram (NTP Only)"]
["ac4.","Dosing - Naloxone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Naloxone (NTP Only)"]
["ac5.","Non NTP Dosing - Buprenorphine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ51:AS51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY51:DA51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F51+J51+N51+R51+V51+Z51+AD51+AH51+AL51+AP51+AT51+AX51+BB51+BF51+BJ51+BN51+BR51+BV51+BZ51+CD51+CH51+CL51+CP51+CT51+CX51+DB51+DF51+DJ51+DN51+DR51)","v":0},"Non NTP Dosing - Buprenorphine"]
["ac6.","Non NTP Dosing - Disulfiram",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU52:AW52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DC52:DE52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Disulfiram"]
["ac7.","Non NTP Dosing - Naloxone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY53:BA53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DG53:DI53)","v":0},null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Naloxone"]
["ac8.","Non NTP Dosing - Vivitrol",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC54:BE54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DK54:DM54)","v":0},null,null,null,null,0,"Non NTP Dosing - Vivitrol"]
["ac9.","Non NTP Dosing - Acamprosate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG55:BI55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DO55:DQ55)","v":0},0,"Non NTP Dosing - Acamprosate"]
["ad.","Physician Consultation",null,null,null,{"$f":"SUM(C56:E56)","v":0},null,null,null,{"$f":"SUM(G56:I56)","v":0},null,null,null,{"$f":"SUM(K56:M56)","v":0},null,null,null,{"$f":"SUM(O56:Q56)","v":0},null,null,null,{"$f":"SUM(S56:U56)","v":0},null,null,null,{"$f":"SUM(W56:Y56)","v":0},null,null,null,{"$f":"SUM(AA56:AC56)","v":0},null,null,null,{"$f":"SUM(AE56:AG56)","v":0},null,null,null,{"$f":"SUM(AI56:AK56)","v":0},null,null,null,{"$f":"SUM(AM56:AO56)","v":0},null,null,null,{"$f":"SUM(AQ56:AS56)","v":0},null,null,null,{"$f":"SUM(AU56:AW56)","v":0},null,null,null,{"$f":"SUM(AY56:BA56)","v":0},null,null,null,{"$f":"SUM(BC56:BE56)","v":0},null,null,null,{"$f":"SUM(BG56:BI56)","v":0},null,null,null,{"$f":"SUM(BK56:BM56)","v":0},null,null,null,{"$f":"SUM(BO56:BQ56)","v":0},null,null,null,{"$f":"SUM(BS56:BU56)","v":0},null,null,null,{"$f":"SUM(BW56:BY56)","v":0},null,null,null,{"$f":"SUM(CA56:CC56)","v":0},null,null,null,{"$f":"SUM(CE56:CG56)","v":0},null,null,null,{"$f":"SUM(CI56:CK56)","v":0},null,null,null,{"$f":"SUM(CM56:CO56)","v":0},null,null,null,{"$f":"SUM(CQ56:CS56)","v":0},null,null,null,{"$f":"SUM(CU56:CW56)","v":0},null,null,null,{"$f":"SUM(CY56:DA56)","v":0},null,null,null,{"$f":"SUM(DC56:DE56)","v":0},null,null,null,{"$f":"SUM(DG56:DI56)","v":0},null,null,null,{"$f":"SUM(DK56:DM56)","v":0},null,null,null,{"$f":"SUM(DO56:DQ56)","v":0},0,"Physician Consultation"]
["ae.","Professional and Special Services",null,null,null,{"$f":"SUM(C57:E57)","v":0},null,null,null,{"$f":"SUM(G57:I57)","v":0},null,null,null,{"$f":"SUM(K57:M57)","v":0},null,null,null,{"$f":"SUM(O57:Q57)","v":0},null,null,null,{"$f":"SUM(S57:U57)","v":0},null,null,null,{"$f":"SUM(W57:Y57)","v":0},null,null,null,{"$f":"SUM(AA57:AC57)","v":0},null,null,null,{"$f":"SUM(AE57:AG57)","v":0},null,null,null,{"$f":"SUM(AI57:AK57)","v":0},null,null,null,{"$f":"SUM(AM57:AO57)","v":0},null,null,null,{"$f":"SUM(AQ57:AS57)","v":0},null,null,null,{"$f":"SUM(AU57:AW57)","v":0},null,null,null,{"$f":"SUM(AY57:BA57)","v":0},null,null,null,{"$f":"SUM(BC57:BE57)","v":0},null,null,null,{"$f":"SUM(BG57:BI57)","v":0},null,null,null,{"$f":"SUM(BK57:BM57)","v":0},null,null,null,{"$f":"SUM(BO57:BQ57)","v":0},null,null,null,{"$f":"SUM(BS57:BU57)","v":0},null,null,null,{"$f":"SUM(BW57:BY57)","v":0},null,null,null,{"$f":"SUM(CA57:CC57)","v":0},null,null,null,{"$f":"SUM(CE57:CG57)","v":0},null,null,null,{"$f":"SUM(CI57:CK57)","v":0},null,null,null,{"$f":"SUM(CM57:CO57)","v":0},null,null,null,{"$f":"SUM(CQ57:CS57)","v":0},null,null,null,{"$f":"SUM(CU57:CW57)","v":0},null,null,null,{"$f":"SUM(CY57:DA57)","v":0},null,null,null,{"$f":"SUM(DC57:DE57)","v":0},null,null,null,{"$f":"SUM(DG57:DI57)","v":0},null,null,null,{"$f":"SUM(DK57:DM57)","v":0},null,null,null,{"$f":"SUM(DO57:DQ57)","v":0},0,"Professional and Special Services"]
[null,"Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transportation"]
["af.","Transportation",null,null,null,{"$f":"SUM(C59:E59)","v":0},null,null,null,{"$f":"SUM(G59:I59)","v":0},null,null,null,{"$f":"SUM(K59:M59)","v":0},null,null,null,{"$f":"SUM(O59:Q59)","v":0},null,null,null,{"$f":"SUM(S59:U59)","v":0},null,null,null,{"$f":"SUM(W59:Y59)","v":0},null,null,null,{"$f":"SUM(AA59:AC59)","v":0},null,null,null,{"$f":"SUM(AE59:AG59)","v":0},null,null,null,{"$f":"SUM(AI59:AK59)","v":0},null,null,null,{"$f":"SUM(AM59:AO59)","v":0},null,null,null,{"$f":"SUM(AQ59:AS59)","v":0},null,null,null,{"$f":"SUM(AU59:AW59)","v":0},null,null,null,{"$f":"SUM(AY59:BA59)","v":0},null,null,null,{"$f":"SUM(BC59:BE59)","v":0},null,null,null,{"$f":"SUM(BG59:BI59)","v":0},null,null,null,{"$f":"SUM(BK59:BM59)","v":0},null,null,null,{"$f":"SUM(BO59:BQ59)","v":0},null,null,null,{"$f":"SUM(BS59:BU59)","v":0},null,null,null,{"$f":"SUM(BW59:BY59)","v":0},null,null,null,{"$f":"SUM(CA59:CC59)","v":0},null,null,null,{"$f":"SUM(CE59:CG59)","v":0},null,null,null,{"$f":"SUM(CI59:CK59)","v":0},null,null,null,{"$f":"SUM(CM59:CO59)","v":0},null,null,null,{"$f":"SUM(CQ59:CS59)","v":0},null,null,null,{"$f":"SUM(CU59:CW59)","v":0},null,null,null,{"$f":"SUM(CY59:DA59)","v":0},null,null,null,{"$f":"SUM(DC59:DE59)","v":0},null,null,null,{"$f":"SUM(DG59:DI59)","v":0},null,null,null,{"$f":"SUM(DK59:DM59)","v":0},null,null,null,{"$f":"SUM(DO59:DQ59)","v":0},{"$f":"SUM(F59+J59+N59+R59+V59+Z59+AD59+AH59+AL59+AP59+AT59+AX59+BB59+BF59+BJ59+BN59+BR59+BV59+BZ59+CD59+CH59+CL59+CP59+CT59+CX59+DB59+DF59+DJ59+DN59+DR59)","v":0},"Transportation"]
["ag.","Travel",null,null,null,{"$f":"SUM(C60:E60)","v":0},null,null,null,{"$f":"SUM(G60:I60)","v":0},null,null,null,{"$f":"SUM(K60:M60)","v":0},null,null,null,{"$f":"SUM(O60:Q60)","v":0},null,null,null,{"$f":"SUM(S60:U60)","v":0},null,null,null,{"$f":"SUM(W60:Y60)","v":0},null,null,null,{"$f":"SUM(AA60:AC60)","v":0},null,null,null,{"$f":"SUM(AE60:AG60)","v":0},null,null,null,{"$f":"SUM(AI60:AK60)","v":0},null,null,null,{"$f":"SUM(AM60:AO60)","v":0},null,null,null,{"$f":"SUM(AQ60:AS60)","v":0},null,null,null,{"$f":"SUM(AU60:AW60)","v":0},null,null,null,{"$f":"SUM(AY60:BA60)","v":0},null,null,null,{"$f":"SUM(BC60:BE60)","v":0},null,null,null,{"$f":"SUM(BG60:BI60)","v":0},null,null,null,{"$f":"SUM(BK60:BM60)","v":0},null,null,null,{"$f":"SUM(BO60:BQ60)","v":0},null,null,null,{"$f":"SUM(BS60:BU60)","v":0},null,null,null,{"$f":"SUM(BW60:BY60)","v":0},null,null,null,{"$f":"SUM(CA60:CC60)","v":0},null,null,null,{"$f":"SUM(CE60:CG60)","v":0},null,null,null,{"$f":"SUM(CI60:CK60)","v":0},null,null,null,{"$f":"SUM(CM60:CO60)","v":0},null,null,null,{"$f":"SUM(CQ60:CS60)","v":0},null,null,null,{"$f":"SUM(CU60:CW60)","v":0},null,null,null,{"$f":"SUM(CY60:DA60)","v":0},null,null,null,{"$f":"SUM(DC60:DE60)","v":0},null,null,null,{"$f":"SUM(DG60:DI60)","v":0},null,null,null,{"$f":"SUM(DK60:DM60)","v":0},null,null,null,{"$f":"SUM(DO60:DQ60)","v":0},{"$f":"SUM(F60+J60+N60+R60+V60+Z60+AD60+AH60+AL60+AP60+AT60+AX60+BB60+BF60+BJ60+BN60+BR60+BV60+BZ60+CD60+CH60+CL60+CP60+CT60+CX60+DB60+DF60+DJ60+DN60+DR60)","v":0},"Travel"]
["ah.","Gas, Oil, & Maintenance - Vehicles",null,null,null,{"$f":"SUM(C61:E61)","v":0},null,null,null,{"$f":"SUM(G61:I61)","v":0},null,null,null,{"$f":"SUM(K61:M61)","v":0},null,null,null,{"$f":"SUM(O61:Q61)","v":0},null,null,null,{"$f":"SUM(S61:U61)","v":0},null,null,null,{"$f":"SUM(W61:Y61)","v":0},null,null,null,{"$f":"SUM(AA61:AC61)","v":0},null,null,null,{"$f":"SUM(AE61:AG61)","v":0},null,null,null,{"$f":"SUM(AI61:AK61)","v":0},null,null,null,{"$f":"SUM(AM61:AO61)","v":0},null,null,null,{"$f":"SUM(AQ61:AS61)","v":0},null,null,null,{"$f":"SUM(AU61:AW61)","v":0},null,null,null,{"$f":"SUM(AY61:BA61)","v":0},null,null,null,{"$f":"SUM(BC61:BE61)","v":0},null,null,null,{"$f":"SUM(BG61:BI61)","v":0},null,null,null,{"$f":"SUM(BK61:BM61)","v":0},null,null,null,{"$f":"SUM(BO61:BQ61)","v":0},null,null,null,{"$f":"SUM(BS61:BU61)","v":0},null,null,null,{"$f":"SUM(BW61:BY61)","v":0},null,null,null,{"$f":"SUM(CA61:CC61)","v":0},null,null,null,{"$f":"SUM(CE61:CG61)","v":0},null,null,null,{"$f":"SUM(CI61:CK61)","v":0},null,null,null,{"$f":"SUM(CM61:CO61)","v":0},null,null,null,{"$f":"SUM(CQ61:CS61)","v":0},null,null,null,{"$f":"SUM(CU61:CW61)","v":0},null,null,null,{"$f":"SUM(CY61:DA61)","v":0},null,null,null,{"$f":"SUM(DC61:DE61)","v":0},null,null,null,{"$f":"SUM(DG61:DI61)","v":0},null,null,null,{"$f":"SUM(DK61:DM61)","v":0},null,null,null,{"$f":"SUM(DO61:DQ61)","v":0},{"$f":"SUM(F61+J61+N61+R61+V61+Z61+AD61+AH61+AL61+AP61+AT61+AX61+BB61+BF61+BJ61+BN61+BR61+BV61+BZ61+CD61+CH61+CL61+CP61+CT61+CX61+DB61+DF61+DJ61+DN61+DR61)","v":0},"Gas, Oil, & Maintenance - Vehicles"]
["ai.","Rents & Leases - Vehicles",null,null,null,{"$f":"SUM(C62:E62)","v":0},null,null,null,{"$f":"SUM(G62:I62)","v":0},null,null,null,{"$f":"SUM(K62:M62)","v":0},null,null,null,{"$f":"SUM(O62:Q62)","v":0},null,null,null,{"$f":"SUM(S62:U62)","v":0},null,null,null,{"$f":"SUM(W62:Y62)","v":0},null,null,null,{"$f":"SUM(AA62:AC62)","v":0},null,null,null,{"$f":"SUM(AE62:AG62)","v":0},null,null,null,{"$f":"SUM(AI62:AK62)","v":0},null,null,null,{"$f":"SUM(AM62:AO62)","v":0},null,null,null,{"$f":"SUM(AQ62:AS62)","v":0},null,null,null,{"$f":"SUM(AU62:AW62)","v":0},null,null,null,{"$f":"SUM(AY62:BA62)","v":0},null,null,null,{"$f":"SUM(BC62:BE62)","v":0},null,null,null,{"$f":"SUM(BG62:BI62)","v":0},null,null,null,{"$f":"SUM(BK62:BM62)","v":0},null,null,null,{"$f":"SUM(BO62:BQ62)","v":0},null,null,null,{"$f":"SUM(BS62:BU62)","v":0},null,null,null,{"$f":"SUM(BW62:BY62)","v":0},null,null,null,{"$f":"SUM(CA62:CC62)","v":0},null,null,null,{"$f":"SUM(CE62:CG62)","v":0},null,null,null,{"$f":"SUM(CI62:CK62)","v":0},null,null,null,{"$f":"SUM(CM62:CO62)","v":0},null,null,null,{"$f":"SUM(CQ62:CS62)","v":0},null,null,null,{"$f":"SUM(CU62:CW62)","v":0},null,null,null,{"$f":"SUM(CY62:DA62)","v":0},null,null,null,{"$f":"SUM(DC62:DE62)","v":0},null,null,null,{"$f":"SUM(DG62:DI62)","v":0},null,null,null,{"$f":"SUM(DK62:DM62)","v":0},null,null,null,{"$f":"SUM(DO62:DQ62)","v":0},{"$f":"SUM(F62+J62+N62+R62+V62+Z62+AD62+AH62+AL62+AP62+AT62+AX62+BB62+BF62+BJ62+BN62+BR62+BV62+BZ62+CD62+CH62+CL62+CP62+CT62+CX62+DB62+DF62+DJ62+DN62+DR62)","v":0},"Rents & Leases - Vehicles"]
["aj.","Depreciation - Vehicles",null,null,null,{"$f":"SUM(C63:E63)","v":0},null,null,null,{"$f":"SUM(G63:I63)","v":0},null,null,null,{"$f":"SUM(K63:M63)","v":0},null,null,null,{"$f":"SUM(O63:Q63)","v":0},null,null,null,{"$f":"SUM(S63:U63)","v":0},null,null,null,{"$f":"SUM(W63:Y63)","v":0},null,null,null,{"$f":"SUM(AA63:AC63)","v":0},null,null,null,{"$f":"SUM(AE63:AG63)","v":0},null,null,null,{"$f":"SUM(AI63:AK63)","v":0},null,null,null,{"$f":"SUM(AM63:AO63)","v":0},null,null,null,{"$f":"SUM(AQ63:AS63)","v":0},null,null,null,{"$f":"SUM(AU63:AW63)","v":0},null,null,null,{"$f":"SUM(AY63:BA63)","v":0},null,null,null,{"$f":"SUM(BC63:BE63)","v":0},null,null,null,{"$f":"SUM(BG63:BI63)","v":0},null,null,null,{"$f":"SUM(BK63:BM63)","v":0},null,null,null,{"$f":"SUM(BO63:BQ63)","v":0},null,null,null,{"$f":"SUM(BS63:BU63)","v":0},null,null,null,{"$f":"SUM(BW63:BY63)","v":0},null,null,null,{"$f":"SUM(CA63:CC63)","v":0},null,null,null,{"$f":"SUM(CE63:CG63)","v":0},null,null,null,{"$f":"SUM(CI63:CK63)","v":0},null,null,null,{"$f":"SUM(CM63:CO63)","v":0},null,null,null,{"$f":"SUM(CQ63:CS63)","v":0},null,null,null,{"$f":"SUM(CU63:CW63)","v":0},null,null,null,{"$f":"SUM(CY63:DA63)","v":0},null,null,null,{"$f":"SUM(DC63:DE63)","v":0},null,null,null,{"$f":"SUM(DG63:DI63)","v":0},null,null,null,{"$f":"SUM(DK63:DM63)","v":0},null,null,null,{"$f":"SUM(DO63:DQ63)","v":0},{"$f":"SUM(F63+J63+N63+R63+V63+Z63+AD63+AH63+AL63+AP63+AT63+AX63+BB63+BF63+BJ63+BN63+BR63+BV63+BZ63+CD63+CH63+CL63+CP63+CT63+CX63+DB63+DF63+DJ63+DN63+DR63)","v":0},"Depreciation - Vehicles"]
[null,"Other Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
["ak.","Indirect Costs",null,null,null,{"$f":"SUM(C65:E65)","v":0},null,null,null,{"$f":"SUM(G65:I65)","v":0},null,null,null,{"$f":"SUM(K65:M65)","v":0},null,null,null,{"$f":"SUM(O65:Q65)","v":0},null,null,null,{"$f":"SUM(S65:U65)","v":0},null,null,null,{"$f":"SUM(W65:Y65)","v":0},null,null,null,{"$f":"SUM(AA65:AC65)","v":0},null,null,null,{"$f":"SUM(AE65:AG65)","v":0},null,null,null,{"$f":"SUM(AI65:AK65)","v":0},null,null,null,{"$f":"SUM(AM65:AO65)","v":0},null,null,null,{"$f":"SUM(AQ65:AS65)","v":0},null,null,null,{"$f":"SUM(AU65:AW65)","v":0},null,null,null,{"$f":"SUM(AY65:BA65)","v":0},null,null,null,{"$f":"SUM(BC65:BE65)","v":0},null,null,null,{"$f":"SUM(BG65:BI65)","v":0},null,null,null,{"$f":"SUM(BK65:BM65)","v":0},null,null,null,{"$f":"SUM(BO65:BQ65)","v":0},null,null,null,{"$f":"SUM(BS65:BU65)","v":0},null,null,null,{"$f":"SUM(BW65:BY65)","v":0},null,null,null,{"$f":"SUM(CA65:CC65)","v":0},null,null,null,{"$f":"SUM(CE65:CG65)","v":0},null,null,null,{"$f":"SUM(CI65:CK65)","v":0},null,null,null,{"$f":"SUM(CM65:CO65)","v":0},null,null,null,{"$f":"SUM(CQ65:CS65)","v":0},null,null,null,{"$f":"SUM(CU65:CW65)","v":0},null,null,null,{"$f":"SUM(CY65:DA65)","v":0},null,null,null,{"$f":"SUM(DC65:DE65)","v":0},null,null,null,{"$f":"SUM(DG65:DI65)","v":0},null,null,null,{"$f":"SUM(DK65:DM65)","v":0},null,null,null,{"$f":"SUM(DO65:DQ65)","v":0},{"$f":"SUM(F65+J65+N65+R65+V65+Z65+AD65+AH65+AL65+AP65+AT65+AX65+BB65+BF65+BJ65+BN65+BR65+BV65+BZ65+CD65+CH65+CL65+CP65+CT65+CX65+DB65+DF65+DJ65+DN65+DR65)","v":0},"Indirect Costs"]
["al.","TOTAL  ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS",{"$f":"SUM(C15:C65)","v":0},{"$f":"SUM(D15:D65)","v":0},{"$f":"SUM(E15:E65)","v":0},{"$f":"SUM(C66:E66)","v":0},{"$f":"SUM(G15:G65)","v":0},{"$f":"SUM(H15:H65)","v":0},{"$f":"SUM(I15:I65)","v":0},{"$f":"SUM(G66:I66)","v":0},{"$f":"SUM(K15:K65)","v":0},{"$f":"SUM(L15:L65)","v":0},{"$f":"SUM(M15:M65)","v":0},{"$f":"SUM(K66:M66)","v":0},{"$f":"SUM(O15:O65)","v":0},{"$f":"SUM(P15:P65)","v":0},{"$f":"SUM(Q15:Q65)","v":0},{"$f":"SUM(O66:Q66)","v":0},{"$f":"SUM(S15:S65)","v":0},{"$f":"SUM(T15:T65)","v":0},{"$f":"SUM(U15:U65)","v":0},{"$f":"SUM(S66:U66)","v":0},{"$f":"SUM(W15:W65)","v":0},{"$f":"SUM(X15:X65)","v":0},{"$f":"SUM(Y15:Y65)","v":0},{"$f":"SUM(W66:Y66)","v":0},{"$f":"SUM(AA15:AA65)","v":0},{"$f":"SUM(AB15:AB65)","v":0},{"$f":"SUM(AC15:AC65)","v":0},{"$f":"SUM(AA66:AC66)","v":0},{"$f":"SUM(AE15:AE65)","v":0},{"$f":"SUM(AF15:AF65)","v":0},{"$f":"SUM(AG15:AG65)","v":0},{"$f":"SUM(AE66:AG66)","v":0},{"$f":"SUM(AI15:AI65)","v":0},{"$f":"SUM(AJ15:AJ65)","v":0},{"$f":"SUM(AK15:AK65)","v":0},{"$f":"SUM(AI66:AK66)","v":0},{"$f":"SUM(AM15:AM65)","v":0},{"$f":"SUM(AN15:AN65)","v":0},{"$f":"SUM(AO15:AO65)","v":0},{"$f":"SUM(AM66:AO66)","v":0},{"$f":"SUM(AQ15:AQ65)","v":0},{"$f":"SUM(AR15:AR65)","v":0},{"$f":"SUM(AS15:AS65)","v":0},{"$f":"SUM(AQ66:AS66)","v":0},{"$f":"SUM(AU15:AU65)","v":0},{"$f":"SUM(AV15:AV65)","v":0},{"$f":"SUM(AW15:AW65)","v":0},{"$f":"SUM(AU66:AW66)","v":0},{"$f":"SUM(AY15:AY65)","v":0},{"$f":"SUM(AZ15:AZ65)","v":0},{"$f":"SUM(BA15:BA65)","v":0},{"$f":"SUM(AY66:BA66)","v":0},{"$f":"SUM(BC15:BC65)","v":0},{"$f":"SUM(BD15:BD65)","v":0},{"$f":"SUM(BE15:BE65)","v":0},{"$f":"SUM(BC66:BE66)","v":0},{"$f":"SUM(BG15:BG65)","v":0},{"$f":"SUM(BH15:BH65)","v":0},{"$f":"SUM(BI15:BI65)","v":0},{"$f":"SUM(BG66:BI66)","v":0},{"$f":"SUM(BK15:BK65)","v":0},{"$f":"SUM(BL15:BL65)","v":0},{"$f":"SUM(BM15:BM65)","v":0},{"$f":"SUM(BK66:BM66)","v":0},{"$f":"SUM(BO15:BO65)","v":0},{"$f":"SUM(BP15:BP65)","v":0},{"$f":"SUM(BQ15:BQ65)","v":0},{"$f":"SUM(BO66:BQ66)","v":0},{"$f":"SUM(BS15:BS65)","v":0},{"$f":"SUM(BT15:BT65)","v":0},{"$f":"SUM(BU15:BU65)","v":0},{"$f":"SUM(BS66:BU66)","v":0},{"$f":"SUM(BW15:BW65)","v":0},{"$f":"SUM(BX15:BX65)","v":0},{"$f":"SUM(BY15:BY65)","v":0},{"$f":"SUM(BW66:BY66)","v":0},{"$f":"SUM(CA15:CA65)","v":0},{"$f":"SUM(CB15:CB65)","v":0},{"$f":"SUM(CC15:CC65)","v":0},{"$f":"SUM(CA66:CC66)","v":0},{"$f":"SUM(CE15:CE65)","v":0},{"$f":"SUM(CF15:CF65)","v":0},{"$f":"SUM(CG15:CG65)","v":0},{"$f":"SUM(CE66:CG66)","v":0},{"$f":"SUM(CI15:CI65)","v":0},{"$f":"SUM(CJ15:CJ65)","v":0},{"$f":"SUM(CK15:CK65)","v":0},{"$f":"SUM(CI66:CK66)","v":0},{"$f":"SUM(CM15:CM65)","v":0},{"$f":"SUM(CN15:CN65)","v":0},{"$f":"SUM(CO15:CO65)","v":0},{"$f":"SUM(CM66:CO66)","v":0},{"$f":"SUM(CQ15:CQ65)","v":0},{"$f":"SUM(CR15:CR65)","v":0},{"$f":"SUM(CS15:CS65)","v":0},{"$f":"SUM(CQ66:CS66)","v":0},{"$f":"SUM(CU15:CU65)","v":0},{"$f":"SUM(CV15:CV65)","v":0},{"$f":"SUM(CW15:CW65)","v":0},{"$f":"SUM(CU66:CW66)","v":0},{"$f":"SUM(CY15:CY65)","v":0},{"$f":"SUM(CZ15:CZ65)","v":0},{"$f":"SUM(DA15:DA65)","v":0},{"$f":"SUM(CY66:DA66)","v":0},{"$f":"SUM(DC15:DC65)","v":0},{"$f":"SUM(DD15:DD65)","v":0},{"$f":"SUM(DE15:DE65)","v":0},{"$f":"SUM(DC66:DE66)","v":0},{"$f":"SUM(DG15:DG65)","v":0},{"$f":"SUM(DH15:DH65)","v":0},{"$f":"SUM(DI15:DI65)","v":0},{"$f":"SUM(DG66:DI66)","v":0},{"$f":"SUM(DK15:DK65)","v":0},{"$f":"SUM(DL15:DL65)","v":0},{"$f":"SUM(DM15:DM65)","v":0},{"$f":"SUM(DK66:DM66)","v":0},{"$f":"SUM(DO15:DO65)","v":0},{"$f":"SUM(DP15:DP65)","v":0},{"$f":"SUM(DQ15:DQ65)","v":0},{"$f":"SUM(DO66:DQ66)","v":0},{"$f":"SUM(F66+J66+N66+R66+V66+Z66+AD66+AH66+AL66+AP66+AT66+AX66+BB66+BF66+BJ66+BN66+BR66+BV66+BZ66+CD66+CH66+CL66+CP66+CT66+CX66+DB66+DF66+DJ66+DN66+DR66)","v":0},"TOTAL  ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS"]
[]
[null,null,"IOT Non Perinatal",null,null,null,"IOT Case Management Non Perinatal",null,null,null,"IOT Physician Consultation Non Perinatal",null,null,null,"IOT Recovery Services - Individual Non Perinatal",null,null,null,"IOT Recovery Services - Group Non Perinatal",null,null,null,"IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",null,null,null,"IOT Recovery Services - Case Management Non Perinatal",null,null,null,"IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",null,null,null,"IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",null,null,null,"IOT Additional Medication Assisted Treatment Non Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"IOT Perinatal",null,null,null,"IOT Case Management Perinatal",null,null,null,"IOT Physician Consultation Perinatal",null,null,null,"IOT Recovery Services - Individual Perinatal",null,null,null,"IOT Recovery Services - Group Perinatal",null,null,null,"IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",null,null,null,"IOT Recovery Services - Case Management Perinatal",null,null,null,"IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",null,null,null,"IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",null,null,null,"IOT Additional Medication Assisted Treatment Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"IOT - Medication Assisted Treatment Dosing Acamprosate - Perinatal"]
[null,null,"PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL"]
[2,"DIRECT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"Personnel Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnel Services"]
["a.","Salary and Wages",null,null,null,{"$f":"SUM(C72:E72)","v":0},null,null,null,{"$f":"SUM(G72:I72)","v":0},null,null,null,{"$f":"SUM(K72:M72)","v":0},null,null,null,{"$f":"SUM(O72:Q72)","v":0},null,null,null,{"$f":"SUM(S72:U72)","v":0},null,null,null,{"$f":"SUM(W72:Y72)","v":0},null,null,null,{"$f":"SUM(AA72:AC72)","v":0},null,null,null,{"$f":"SUM(AE72:AG72)","v":0},null,null,null,{"$f":"SUM(AI72:AK72)","v":0},null,null,null,{"$f":"SUM(AM72:AO72)","v":0},null,null,null,{"$f":"SUM(AQ72:AS72)","v":0},null,null,null,{"$f":"SUM(AU72:AW72)","v":0},null,null,null,{"$f":"SUM(AY72:BA72)","v":0},null,null,null,{"$f":"SUM(BC72:BE72)","v":0},null,null,null,{"$f":"SUM(BG72:BI72)","v":0},null,null,null,{"$f":"SUM(BK72:BM72)","v":0},null,null,null,{"$f":"SUM(BO72:BQ72)","v":0},null,null,null,{"$f":"SUM(BS72:BU72)","v":0},null,null,null,{"$f":"SUM(BW72:BY72)","v":0},null,null,null,{"$f":"SUM(CA72:CC72)","v":0},null,null,null,{"$f":"SUM(CE72:CG72)","v":0},null,null,null,{"$f":"SUM(CI72:CK72)","v":0},null,null,null,{"$f":"SUM(CM72:CO72)","v":0},null,null,null,{"$f":"SUM(CQ72:CS72)","v":0},null,null,null,{"$f":"SUM(CU72:CW72)","v":0},null,null,null,{"$f":"SUM(CY72:DA72)","v":0},null,null,null,{"$f":"SUM(DC72:DE72)","v":0},null,null,null,{"$f":"SUM(DG72:DI72)","v":0},null,null,null,{"$f":"SUM(DK72:DM72)","v":0},null,null,null,{"$f":"SUM(DO72:DQ72)","v":0},{"$f":"SUM(F72+J72+N72+R72+V72+Z72+AD72+AH72+AL72+AP72+AT72+AX72+BB72+BF72+BJ72+BN72+BR72+BV72+BZ72+CD72+CH72+CL72+CP72+CT72+CX72+DB72+DF72+DJ72+DN72+DR72)","v":0},"Salary and Wages"]
["b.","Employee Benefits",null,null,null,{"$f":"SUM(C73:E73)","v":0},null,null,null,{"$f":"SUM(G73:I73)","v":0},null,null,null,{"$f":"SUM(K73:M73)","v":0},null,null,null,{"$f":"SUM(O73:Q73)","v":0},null,null,null,{"$f":"SUM(S73:U73)","v":0},null,null,null,{"$f":"SUM(W73:Y73)","v":0},null,null,null,{"$f":"SUM(AA73:AC73)","v":0},null,null,null,{"$f":"SUM(AE73:AG73)","v":0},null,null,null,{"$f":"SUM(AI73:AK73)","v":0},null,null,null,{"$f":"SUM(AM73:AO73)","v":0},null,null,null,{"$f":"SUM(AQ73:AS73)","v":0},null,null,null,{"$f":"SUM(AU73:AW73)","v":0},null,null,null,{"$f":"SUM(AY73:BA73)","v":0},null,null,null,{"$f":"SUM(BC73:BE73)","v":0},null,null,null,{"$f":"SUM(BG73:BI73)","v":0},null,null,null,{"$f":"SUM(BK73:BM73)","v":0},null,null,null,{"$f":"SUM(BO73:BQ73)","v":0},null,null,null,{"$f":"SUM(BS73:BU73)","v":0},null,null,null,{"$f":"SUM(BW73:BY73)","v":0},null,null,null,{"$f":"SUM(CA73:CC73)","v":0},null,null,null,{"$f":"SUM(CE73:CG73)","v":0},null,null,null,{"$f":"SUM(CI73:CK73)","v":0},null,null,null,{"$f":"SUM(CM73:CO73)","v":0},null,null,null,{"$f":"SUM(CQ73:CS73)","v":0},null,null,null,{"$f":"SUM(CU73:CW73)","v":0},null,null,null,{"$f":"SUM(CY73:DA73)","v":0},null,null,null,{"$f":"SUM(DC73:DE73)","v":0},null,null,null,{"$f":"SUM(DG73:DI73)","v":0},null,null,null,{"$f":"SUM(DK73:DM73)","v":0},null,null,null,{"$f":"SUM(DO73:DQ73)","v":0},{"$f":"SUM(F73+J73+N73+R73+V73+Z73+AD73+AH73+AL73+AP73+AT73+AX73+BB73+BF73+BJ73+BN73+BR73+BV73+BZ73+CD73+CH73+CL73+CP73+CT73+CX73+DB73+DF73+DJ73+DN73+DR73)","v":0},"Employee Benefits"]
[null,"Equipment, Materials and Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment, Materials and Supplies"]
["c.","Depreciation - Equipment",null,null,null,{"$f":"SUM(C75:E75)","v":0},null,null,null,{"$f":"SUM(G75:I75)","v":0},null,null,null,{"$f":"SUM(K75:M75)","v":0},null,null,null,{"$f":"SUM(O75:Q75)","v":0},null,null,null,{"$f":"SUM(S75:U75)","v":0},null,null,null,{"$f":"SUM(W75:Y75)","v":0},null,null,null,{"$f":"SUM(AA75:AC75)","v":0},null,null,null,{"$f":"SUM(AE75:AG75)","v":0},null,null,null,{"$f":"SUM(AI75:AK75)","v":0},null,null,null,{"$f":"SUM(AM75:AO75)","v":0},null,null,null,{"$f":"SUM(AQ75:AS75)","v":0},null,null,null,{"$f":"SUM(AU75:AW75)","v":0},null,null,null,{"$f":"SUM(AY75:BA75)","v":0},null,null,null,{"$f":"SUM(BC75:BE75)","v":0},null,null,null,{"$f":"SUM(BG75:BI75)","v":0},null,null,null,{"$f":"SUM(BK75:BM75)","v":0},null,null,null,{"$f":"SUM(BO75:BQ75)","v":0},null,null,null,{"$f":"SUM(BS75:BU75)","v":0},null,null,null,{"$f":"SUM(BW75:BY75)","v":0},null,null,null,{"$f":"SUM(CA75:CC75)","v":0},null,null,null,{"$f":"SUM(CE75:CG75)","v":0},null,null,null,{"$f":"SUM(CI75:CK75)","v":0},null,null,null,{"$f":"SUM(CM75:CO75)","v":0},null,null,null,{"$f":"SUM(CQ75:CS75)","v":0},null,null,null,{"$f":"SUM(CU75:CW75)","v":0},null,null,null,{"$f":"SUM(CY75:DA75)","v":0},null,null,null,{"$f":"SUM(DC75:DE75)","v":0},null,null,null,{"$f":"SUM(DG75:DI75)","v":0},null,null,null,{"$f":"SUM(DK75:DM75)","v":0},null,null,null,{"$f":"SUM(DO75:DQ75)","v":0},{"$f":"SUM(F75+J75+N75+R75+V75+Z75+AD75+AH75+AL75+AP75+AT75+AX75+BB75+BF75+BJ75+BN75+BR75+BV75+BZ75+CD75+CH75+CL75+CP75+CT75+CX75+DB75+DF75+DJ75+DN75+DR75)","v":0},"Depreciation - Equipment"]
["d.","Maintenance - Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Maintenance - Equipment"]
["e.","Medical, Dental and Laboratory Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Medical, Dental and Laboratory Supplies"]
["f.","Membership Dues",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Membership Dues"]
["g.","Rent and Lease Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rent and Lease Equipment"]
["h.","Clothing and Personal Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Clothing and Personal Supplies"]
["i.","Food",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Food"]
["j.","Laundry Services and Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Laundry Services and Supplies"]
["k.","Small Tools and Instruments",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Small Tools and Instruments"]
["l.","Training",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Training"]
["m.","Miscellaneous Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Supplies"]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenses"]
["n.","Communications",null,null,null,{"$f":"SUM(C87:E87)","v":0},null,null,null,{"$f":"SUM(G87:I87)","v":0},null,null,null,{"$f":"SUM(K87:M87)","v":0},null,null,null,{"$f":"SUM(O87:Q87)","v":0},null,null,null,{"$f":"SUM(S87:U87)","v":0},null,null,null,{"$f":"SUM(W87:Y87)","v":0},null,null,null,{"$f":"SUM(AA87:AC87)","v":0},null,null,null,{"$f":"SUM(AE87:AG87)","v":0},null,null,null,{"$f":"SUM(AI87:AK87)","v":0},null,null,null,{"$f":"SUM(AM87:AO87)","v":0},null,null,null,{"$f":"SUM(AQ87:AS87)","v":0},null,null,null,{"$f":"SUM(AU87:AW87)","v":0},null,null,null,{"$f":"SUM(AY87:BA87)","v":0},null,null,null,{"$f":"SUM(BC87:BE87)","v":0},null,null,null,{"$f":"SUM(BG87:BI87)","v":0},null,null,null,{"$f":"SUM(BK87:BM87)","v":0},null,null,null,{"$f":"SUM(BO87:BQ87)","v":0},null,null,null,{"$f":"SUM(BS87:BU87)","v":0},null,null,null,{"$f":"SUM(BW87:BY87)","v":0},null,null,null,{"$f":"SUM(CA87:CC87)","v":0},null,null,null,{"$f":"SUM(CE87:CG87)","v":0},null,null,null,{"$f":"SUM(CI87:CK87)","v":0},null,null,null,{"$f":"SUM(CM87:CO87)","v":0},null,null,null,{"$f":"SUM(CQ87:CS87)","v":0},null,null,null,{"$f":"SUM(CU87:CW87)","v":0},null,null,null,{"$f":"SUM(CY87:DA87)","v":0},null,null,null,{"$f":"SUM(DC87:DE87)","v":0},null,null,null,{"$f":"SUM(DG87:DI87)","v":0},null,null,null,{"$f":"SUM(DK87:DM87)","v":0},null,null,null,{"$f":"SUM(DO87:DQ87)","v":0},{"$f":"SUM(F87+J87+N87+R87+V87+Z87+AD87+AH87+AL87+AP87+AT87+AX87+BB87+BF87+BJ87+BN87+BR87+BV87+BZ87+CD87+CH87+CL87+CP87+CT87+CX87+DB87+DF87+DJ87+DN87+DR87)","v":0},"Communications"]
["o.","Depreciation - Structures and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Depreciation - Structures and Improvements"]
["p.","Household Expenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Household Expenses"]
["q.","Insurance",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Insurance"]
["r.","Interest Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Interest Expense"]
["s.","Lease Property Maintenance, Structures, Improvements and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Lease Property Maintenance, Structures, Improvements and Grounds"]
["t.","Maintenance - Structures, Improvements, and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Maintenance - Structures, Improvements, and Grounds"]
["u.","Miscellaneous Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Expense"]
["v.","Office Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Office Expense"]
["w.","Publications and Legal Notices",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Publications and Legal Notices"]
["x.","Rents & Leases - Land, Structure, and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rents & Leases - Land, Structure, and Improvements"]
["y.","Taxes and Licenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Taxes and Licenses"]
["z.","Drug Screening and Other Testing",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Drug Screening and Other Testing"]
["aa.","Utilities",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Utilities"]
["ab.","Other",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Other"]
[null,"Professional and Special Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Professional and Special Services"]
["ac.","Pharmaceutical",null,null,null,{"$f":"SUM(C103:E103)","v":0},null,null,null,{"$f":"SUM(G103:I103)","v":0},null,null,null,{"$f":"SUM(K103:M103)","v":0},null,null,null,{"$f":"SUM(O103:Q103)","v":0},null,null,null,{"$f":"SUM(S103:U103)","v":0},null,null,null,{"$f":"SUM(W103:Y103)","v":0},null,null,null,{"$f":"SUM(AA103:AC103)","v":0},null,null,null,{"$f":"SUM(AE103:AG103)","v":0},null,null,null,{"$f":"SUM(AI103:AK103)","v":0},null,null,null,{"$f":"SUM(AM103:AO103)","v":0},null,null,null,{"$f":"SUM(AQ103:AS103)","v":0},null,null,null,{"$f":"SUM(AU103:AW103)","v":0},null,null,null,{"$f":"SUM(AY103:BA103)","v":0},null,null,null,{"$f":"SUM(BC103:BE103)","v":0},null,null,null,{"$f":"SUM(BG103:BI103)","v":0},null,null,null,{"$f":"SUM(BK103:BM103)","v":0},null,null,null,{"$f":"SUM(BO103:BQ103)","v":0},null,null,null,{"$f":"SUM(BS103:BU103)","v":0},null,null,null,{"$f":"SUM(BW103:BY103)","v":0},null,null,null,{"$f":"SUM(CA103:CC103)","v":0},null,null,null,{"$f":"SUM(CE103:CG103)","v":0},null,null,null,{"$f":"SUM(CI103:CK103)","v":0},null,null,null,{"$f":"SUM(CM103:CO103)","v":0},null,null,null,{"$f":"SUM(CQ103:CS103)","v":0},null,null,null,{"$f":"SUM(CU103:CW103)","v":0},null,null,null,{"$f":"SUM(CY103:DA103)","v":0},null,null,null,{"$f":"SUM(DC103:DE103)","v":0},null,null,null,{"$f":"SUM(DG103:DI103)","v":0},null,null,null,{"$f":"SUM(DK103:DM103)","v":0},null,null,null,{"$f":"SUM(DO103:DQ103)","v":0},{"$f":"SUM(F103+J103+N103+R103+V103+Z103+AD103+AH103+AL103+AP103+AT103+AX103+BB103+BF103+BJ103+BN103+BR103+BV103+BZ103+CD103+CH103+CL103+CP103+CT103+CX103+DB103+DF103+DJ103+DN103+DR103)","v":0},"Pharmaceutical"]
["ac1.","Dosing - Methadone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Methadone (NTP Only)"]
["ac2.","Dosing - Buprenorphine (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Buprenorphine (NTP Only)"]
["ac3.","Dosing - Disulfiram (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Disulfiram (NTP Only)"]
["ac4.","Dosing - Naloxone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Naloxone (NTP Only)"]
["ac5.","Non NTP Dosing - Buprenorphine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ108:AS108)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY108:DA108)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F108+J108+N108+R108+V108+Z108+AD108+AH108+AL108+AP108+AT108+AX108+BB108+BF108+BJ108+BN108+BR108+BV108+BZ108+CD108+CH108+CL108+CP108+CT108+CX108+DB108+DF108+DJ108+DN108+DR108)","v":0},"Non NTP Dosing - Buprenorphine"]
["ac6.","Non NTP Dosing - Disulfiram",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"SUM(AU109:AW109)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DC109:DE109)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Disulfiram"]
["ac7.","Non NTP Dosing - Naloxone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(AY110:BA110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DG110:DI110)","v":0},null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Naloxone"]
["ac8.","Non NTP Dosing - Vivitrol",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC111:BE111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DK111:DM111)","v":0},null,null,null,null,0,"Non NTP Dosing - Vivitrol"]
["ac9.","Non NTP Dosing - Acamprosate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG112:BI112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DO112:DQ112)","v":0},0,"Non NTP Dosing - Acamprosate"]
["ad.","Physician Consultation",null,null,null,{"$f":"SUM(C113:E113)","v":0},null,null,null,{"$f":"SUM(G113:I113)","v":0},null,null,null,{"$f":"SUM(K113:M113)","v":0},null,null,null,{"$f":"SUM(O113:Q113)","v":0},null,null,null,{"$f":"SUM(S113:U113)","v":0},null,null,null,{"$f":"SUM(W113:Y113)","v":0},null,null,null,{"$f":"SUM(AA113:AC113)","v":0},null,null,null,{"$f":"SUM(AE113:AG113)","v":0},null,null,null,{"$f":"SUM(AI113:AK113)","v":0},null,null,null,{"$f":"SUM(AM113:AO113)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AU113:AW113)","v":0},null,null,null,{"$f":"SUM(AY113:BA113)","v":0},null,null,null,{"$f":"SUM(BC113:BE113)","v":0},null,null,null,{"$f":"SUM(BG113:BI113)","v":0},null,null,null,{"$f":"SUM(BK113:BM113)","v":0},null,null,null,{"$f":"SUM(BO113:BQ113)","v":0},null,null,null,{"$f":"SUM(BS113:BU113)","v":0},null,null,null,{"$f":"SUM(BW113:BY113)","v":0},null,null,null,{"$f":"SUM(CA113:CC113)","v":0},null,null,null,{"$f":"SUM(CE113:CG113)","v":0},null,null,null,{"$f":"SUM(CI113:CK113)","v":0},null,null,null,{"$f":"SUM(CM113:CO113)","v":0},null,null,null,{"$f":"SUM(CQ113:CS113)","v":0},null,null,null,{"$f":"SUM(CU113:CW113)","v":0},null,null,null,{"$f":"SUM(CY113:DA113)","v":0},null,null,null,{"$f":"SUM(DC113:DE113)","v":0},null,null,null,{"$f":"SUM(DG113:DI113)","v":0},null,null,null,{"$f":"SUM(DK113:DM113)","v":0},null,null,null,{"$f":"SUM(DO113:DQ113)","v":0},0,"Physician Consultation"]
["ae.","Professional and Special Services",null,null,null,{"$f":"SUM(C114:E114)","v":0},null,null,null,{"$f":"SUM(G114:I114)","v":0},null,null,null,{"$f":"SUM(K114:M114)","v":0},null,null,null,{"$f":"SUM(O114:Q114)","v":0},null,null,null,{"$f":"SUM(S114:U114)","v":0},null,null,null,{"$f":"SUM(W114:Y114)","v":0},null,null,null,{"$f":"SUM(AA114:AC114)","v":0},null,null,null,{"$f":"SUM(AE114:AG114)","v":0},null,null,null,{"$f":"SUM(AI114:AK114)","v":0},null,null,null,{"$f":"SUM(AM114:AO114)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AU114:AW114)","v":0},null,null,null,{"$f":"SUM(AY114:BA114)","v":0},null,null,null,{"$f":"SUM(BC114:BE114)","v":0},null,null,null,{"$f":"SUM(BG114:BI114)","v":0},null,null,null,{"$f":"SUM(BK114:BM114)","v":0},null,null,null,{"$f":"SUM(BO114:BQ114)","v":0},null,null,null,{"$f":"SUM(BS114:BU114)","v":0},null,null,null,{"$f":"SUM(BW114:BY114)","v":0},null,null,null,{"$f":"SUM(CA114:CC114)","v":0},null,null,null,{"$f":"SUM(CE114:CG114)","v":0},null,null,null,{"$f":"SUM(CI114:CK114)","v":0},null,null,null,{"$f":"SUM(CM114:CO114)","v":0},null,null,null,{"$f":"SUM(CQ114:CS114)","v":0},null,null,null,{"$f":"SUM(CU114:CW114)","v":0},null,null,null,{"$f":"SUM(CY114:DA114)","v":0},null,null,null,{"$f":"SUM(DC114:DE114)","v":0},null,null,null,{"$f":"SUM(DG114:DI114)","v":0},null,null,null,{"$f":"SUM(DK114:DM114)","v":0},null,null,null,{"$f":"SUM(DO114:DQ114)","v":0},0,"Professional and Special Services"]
[null,"Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transportation"]
["af.","Transportation",null,null,null,{"$f":"SUM(C116:E116)","v":0},null,null,null,{"$f":"SUM(G116:I116)","v":0},null,null,null,{"$f":"SUM(K116:M116)","v":0},null,null,null,{"$f":"SUM(O116:Q116)","v":0},null,null,null,{"$f":"SUM(S116:U116)","v":0},null,null,null,{"$f":"SUM(W116:Y116)","v":0},null,null,null,{"$f":"SUM(AA116:AC116)","v":0},null,null,null,{"$f":"SUM(AE116:AG116)","v":0},null,null,null,{"$f":"SUM(AI116:AK116)","v":0},null,null,null,{"$f":"SUM(AM116:AO116)","v":0},null,null,null,{"$f":"SUM(AQ116:AS116)","v":0},null,null,null,{"$f":"SUM(AU116:AW116)","v":0},null,null,null,{"$f":"SUM(AY116:BA116)","v":0},null,null,null,{"$f":"SUM(BC116:BE116)","v":0},null,null,null,{"$f":"SUM(BG116:BI116)","v":0},null,null,null,{"$f":"SUM(BK116:BM116)","v":0},null,null,null,{"$f":"SUM(BO116:BQ116)","v":0},null,null,null,{"$f":"SUM(BS116:BU116)","v":0},null,null,null,{"$f":"SUM(BW116:BY116)","v":0},null,null,null,{"$f":"SUM(CA116:CC116)","v":0},null,null,null,{"$f":"SUM(CE116:CG116)","v":0},null,null,null,{"$f":"SUM(CI116:CK116)","v":0},null,null,null,{"$f":"SUM(CM116:CO116)","v":0},null,null,null,{"$f":"SUM(CQ116:CS116)","v":0},null,null,null,{"$f":"SUM(CU116:CW116)","v":0},null,null,null,{"$f":"SUM(CY116:DA116)","v":0},null,null,null,{"$f":"SUM(DC116:DE116)","v":0},null,null,null,{"$f":"SUM(DG116:DI116)","v":0},null,null,null,{"$f":"SUM(DK116:DM116)","v":0},null,null,null,{"$f":"SUM(DO116:DQ116)","v":0},{"$f":"SUM(F116+J116+N116+R116+V116+Z116+AD116+AH116+AL116+AP116+AT116+AX116+BB116+BF116+BJ116+BN116+BR116+BV116+BZ116+CD116+CH116+CL116+CP116+CT116+CX116+DB116+DF116+DJ116+DN116+DR116)","v":0},"Transportation"]
["ag.","Travel",null,null,null,{"$f":"SUM(C117:E117)","v":0},null,null,null,{"$f":"SUM(G117:I117)","v":0},null,null,null,{"$f":"SUM(K117:M117)","v":0},null,null,null,{"$f":"SUM(O117:Q117)","v":0},null,null,null,{"$f":"SUM(S117:U117)","v":0},null,null,null,{"$f":"SUM(W117:Y117)","v":0},null,null,null,{"$f":"SUM(AA117:AC117)","v":0},null,null,null,{"$f":"SUM(AE117:AG117)","v":0},null,null,null,{"$f":"SUM(AI117:AK117)","v":0},null,null,null,{"$f":"SUM(AM117:AO117)","v":0},null,null,null,{"$f":"SUM(AQ117:AS117)","v":0},null,null,null,{"$f":"SUM(AU117:AW117)","v":0},null,null,null,{"$f":"SUM(AY117:BA117)","v":0},null,null,null,{"$f":"SUM(BC117:BE117)","v":0},null,null,null,{"$f":"SUM(BG117:BI117)","v":0},null,null,null,{"$f":"SUM(BK117:BM117)","v":0},null,null,null,{"$f":"SUM(BO117:BQ117)","v":0},null,null,null,{"$f":"SUM(BS117:BU117)","v":0},null,null,null,{"$f":"SUM(BW117:BY117)","v":0},null,null,null,{"$f":"SUM(CA117:CC117)","v":0},null,null,null,{"$f":"SUM(CE117:CG117)","v":0},null,null,null,{"$f":"SUM(CI117:CK117)","v":0},null,null,null,{"$f":"SUM(CM117:CO117)","v":0},null,null,null,{"$f":"SUM(CQ117:CS117)","v":0},null,null,null,{"$f":"SUM(CU117:CW117)","v":0},null,null,null,{"$f":"SUM(CY117:DA117)","v":0},null,null,null,{"$f":"SUM(DC117:DE117)","v":0},null,null,null,{"$f":"SUM(DG117:DI117)","v":0},null,null,null,{"$f":"SUM(DK117:DM117)","v":0},null,null,null,{"$f":"SUM(DO117:DQ117)","v":0},{"$f":"SUM(F117+J117+N117+R117+V117+Z117+AD117+AH117+AL117+AP117+AT117+AX117+BB117+BF117+BJ117+BN117+BR117+BV117+BZ117+CD117+CH117+CL117+CP117+CT117+CX117+DB117+DF117+DJ117+DN117+DR117)","v":0},"Travel"]
["ah.","Gas, Oil, & Maintenance - Vehicles",null,null,null,{"$f":"SUM(C118:E118)","v":0},null,null,null,{"$f":"SUM(G118:I118)","v":0},null,null,null,{"$f":"SUM(K118:M118)","v":0},null,null,null,{"$f":"SUM(O118:Q118)","v":0},null,null,null,{"$f":"SUM(S118:U118)","v":0},null,null,null,{"$f":"SUM(W118:Y118)","v":0},null,null,null,{"$f":"SUM(AA118:AC118)","v":0},null,null,null,{"$f":"SUM(AE118:AG118)","v":0},null,null,null,{"$f":"SUM(AI118:AK118)","v":0},null,null,null,{"$f":"SUM(AM118:AO118)","v":0},null,null,null,{"$f":"SUM(AQ118:AS118)","v":0},null,null,null,{"$f":"SUM(AU118:AW118)","v":0},null,null,null,{"$f":"SUM(AY118:BA118)","v":0},null,null,null,{"$f":"SUM(BC118:BE118)","v":0},null,null,null,{"$f":"SUM(BG118:BI118)","v":0},null,null,null,{"$f":"SUM(BK118:BM118)","v":0},null,null,null,{"$f":"SUM(BO118:BQ118)","v":0},null,null,null,{"$f":"SUM(BS118:BU118)","v":0},null,null,null,{"$f":"SUM(BW118:BY118)","v":0},null,null,null,{"$f":"SUM(CA118:CC118)","v":0},null,null,null,{"$f":"SUM(CE118:CG118)","v":0},null,null,null,{"$f":"SUM(CI118:CK118)","v":0},null,null,null,{"$f":"SUM(CM118:CO118)","v":0},null,null,null,{"$f":"SUM(CQ118:CS118)","v":0},null,null,null,{"$f":"SUM(CU118:CW118)","v":0},null,null,null,{"$f":"SUM(CY118:DA118)","v":0},null,null,null,{"$f":"SUM(DC118:DE118)","v":0},null,null,null,{"$f":"SUM(DG118:DI118)","v":0},null,null,null,{"$f":"SUM(DK118:DM118)","v":0},null,null,null,{"$f":"SUM(DO118:DQ118)","v":0},{"$f":"SUM(F118+J118+N118+R118+V118+Z118+AD118+AH118+AL118+AP118+AT118+AX118+BB118+BF118+BJ118+BN118+BR118+BV118+BZ118+CD118+CH118+CL118+CP118+CT118+CX118+DB118+DF118+DJ118+DN118+DR118)","v":0},"Gas, Oil, & Maintenance - Vehicles"]
["ai.","Rents & Leases - Vehicles",null,null,null,{"$f":"SUM(C119:E119)","v":0},null,null,null,{"$f":"SUM(G119:I119)","v":0},null,null,null,{"$f":"SUM(K119:M119)","v":0},null,null,null,{"$f":"SUM(O119:Q119)","v":0},null,null,null,{"$f":"SUM(S119:U119)","v":0},null,null,null,{"$f":"SUM(W119:Y119)","v":0},null,null,null,{"$f":"SUM(AA119:AC119)","v":0},null,null,null,{"$f":"SUM(AE119:AG119)","v":0},null,null,null,{"$f":"SUM(AI119:AK119)","v":0},null,null,null,{"$f":"SUM(AM119:AO119)","v":0},null,null,null,{"$f":"SUM(AQ119:AS119)","v":0},null,null,null,{"$f":"SUM(AU119:AW119)","v":0},null,null,null,{"$f":"SUM(AY119:BA119)","v":0},null,null,null,{"$f":"SUM(BC119:BE119)","v":0},null,null,null,{"$f":"SUM(BG119:BI119)","v":0},null,null,null,{"$f":"SUM(BK119:BM119)","v":0},null,null,null,{"$f":"SUM(BO119:BQ119)","v":0},null,null,null,{"$f":"SUM(BS119:BU119)","v":0},null,null,null,{"$f":"SUM(BW119:BY119)","v":0},null,null,null,{"$f":"SUM(CA119:CC119)","v":0},null,null,null,{"$f":"SUM(CE119:CG119)","v":0},null,null,null,{"$f":"SUM(CI119:CK119)","v":0},null,null,null,{"$f":"SUM(CM119:CO119)","v":0},null,null,null,{"$f":"SUM(CQ119:CS119)","v":0},null,null,null,{"$f":"SUM(CU119:CW119)","v":0},null,null,null,{"$f":"SUM(CY119:DA119)","v":0},null,null,null,{"$f":"SUM(DC119:DE119)","v":0},null,null,null,{"$f":"SUM(DG119:DI119)","v":0},null,null,null,{"$f":"SUM(DK119:DM119)","v":0},null,null,null,{"$f":"SUM(DO119:DQ119)","v":0},{"$f":"SUM(F119+J119+N119+R119+V119+Z119+AD119+AH119+AL119+AP119+AT119+AX119+BB119+BF119+BJ119+BN119+BR119+BV119+BZ119+CD119+CH119+CL119+CP119+CT119+CX119+DB119+DF119+DJ119+DN119+DR119)","v":0},"Rents & Leases - Vehicles"]
["aj.","Depreciation - Vehicles",null,null,null,{"$f":"SUM(C120:E120)","v":0},null,null,null,{"$f":"SUM(G120:I120)","v":0},null,null,null,{"$f":"SUM(K120:M120)","v":0},null,null,null,{"$f":"SUM(O120:Q120)","v":0},null,null,null,{"$f":"SUM(S120:U120)","v":0},null,null,null,{"$f":"SUM(W120:Y120)","v":0},null,null,null,{"$f":"SUM(AA120:AC120)","v":0},null,null,null,{"$f":"SUM(AE120:AG120)","v":0},null,null,null,{"$f":"SUM(AI120:AK120)","v":0},null,null,null,{"$f":"SUM(AM120:AO120)","v":0},null,null,null,{"$f":"SUM(AQ120:AS120)","v":0},null,null,null,{"$f":"SUM(AU120:AW120)","v":0},null,null,null,{"$f":"SUM(AY120:BA120)","v":0},null,null,null,{"$f":"SUM(BC120:BE120)","v":0},null,null,null,{"$f":"SUM(BG120:BI120)","v":0},null,null,null,{"$f":"SUM(BK120:BM120)","v":0},null,null,null,{"$f":"SUM(BO120:BQ120)","v":0},null,null,null,{"$f":"SUM(BS120:BU120)","v":0},null,null,null,{"$f":"SUM(BW120:BY120)","v":0},null,null,null,{"$f":"SUM(CA120:CC120)","v":0},null,null,null,{"$f":"SUM(CE120:CG120)","v":0},null,null,null,{"$f":"SUM(CI120:CK120)","v":0},null,null,null,{"$f":"SUM(CM120:CO120)","v":0},null,null,null,{"$f":"SUM(CQ120:CS120)","v":0},null,null,null,{"$f":"SUM(CU120:CW120)","v":0},null,null,null,{"$f":"SUM(CY120:DA120)","v":0},null,null,null,{"$f":"SUM(DC120:DE120)","v":0},null,null,null,{"$f":"SUM(DG120:DI120)","v":0},null,null,null,{"$f":"SUM(DK120:DM120)","v":0},null,null,null,{"$f":"SUM(DO120:DQ120)","v":0},{"$f":"SUM(F120+J120+N120+R120+V120+Z120+AD120+AH120+AL120+AP120+AT120+AX120+BB120+BF120+BJ120+BN120+BR120+BV120+BZ120+CD120+CH120+CL120+CP120+CT120+CX120+DB120+DF120+DJ120+DN120+DR120)","v":0},"Depreciation - Vehicles"]
[null,"Other Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
["ak.","Indirect Costs",null,null,null,{"$f":"SUM(C122:E122)","v":0},null,null,null,{"$f":"SUM(G122:I122)","v":0},null,null,null,{"$f":"SUM(K122:M122)","v":0},null,null,null,{"$f":"SUM(O122:Q122)","v":0},null,null,null,{"$f":"SUM(S122:U122)","v":0},null,null,null,{"$f":"SUM(W122:Y122)","v":0},null,null,null,{"$f":"SUM(AA122:AC122)","v":0},null,null,null,{"$f":"SUM(AE122:AG122)","v":0},null,null,null,{"$f":"SUM(AI122:AK122)","v":0},null,null,null,{"$f":"SUM(AM122:AO122)","v":0},null,null,null,{"$f":"SUM(AQ122:AS122)","v":0},null,null,null,{"$f":"SUM(AU122:AW122)","v":0},null,null,null,{"$f":"SUM(AY122:BA122)","v":0},null,null,null,{"$f":"SUM(BC122:BE122)","v":0},null,null,null,{"$f":"SUM(BG122:BI122)","v":0},null,null,null,{"$f":"SUM(BK122:BM122)","v":0},null,null,null,{"$f":"SUM(BO122:BQ122)","v":0},null,null,null,{"$f":"SUM(BS122:BU122)","v":0},null,null,null,{"$f":"SUM(BW122:BY122)","v":0},null,null,null,{"$f":"SUM(CA122:CC122)","v":0},null,null,null,{"$f":"SUM(CE122:CG122)","v":0},null,null,null,{"$f":"SUM(CI122:CK122)","v":0},null,null,null,{"$f":"SUM(CM122:CO122)","v":0},null,null,null,{"$f":"SUM(CQ122:CS122)","v":0},null,null,null,{"$f":"SUM(CU122:CW122)","v":0},null,null,null,{"$f":"SUM(CY122:DA122)","v":0},null,null,null,{"$f":"SUM(DC122:DE122)","v":0},null,null,null,{"$f":"SUM(DG122:DI122)","v":0},null,null,null,{"$f":"SUM(DK122:DM122)","v":0},null,null,null,{"$f":"SUM(DO122:DQ122)","v":0},{"$f":"SUM(F122+J122+N122+R122+V122+Z122+AD122+AH122+AL122+AP122+AT122+AX122+BB122+BF122+BJ122+BN122+BR122+BV122+BZ122+CD122+CH122+CL122+CP122+CT122+CX122+DB122+DF122+DJ122+DN122+DR122)","v":0},"Indirect Costs"]
["al.","TOTAL ADJUSTMENTS FOR DIRECT COSTS",{"$f":"SUM(C72:C122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI72:AI122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO72:BO122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CU72:CU122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F123+J123+N123+R123+V123+Z123+AD123+AH123+AL123+AP123+AT123+AX123+BB123+BF123+BJ123+BN123+BR123+BV123+BZ123+CD123+CH123+CL123+CP123+CT123+CX123+DB123+DF123+DJ123+DN123+DR123)","v":0},"TOTAL ADJUSTMENTS FOR DIRECT COSTS"]
[3,"TOTAL ADJUSTMENTS",{"$f":"SUM(C66+C123)","v":0},{"$f":"SUM(D66+D123)","v":0},{"$f":"SUM(E66+E123)","v":0},{"$f":"SUM(C124:E124)","v":0},{"$f":"SUM(G66+G123)","v":0},{"$f":"SUM(H66+H123)","v":0},{"$f":"SUM(I66+I123)","v":0},{"$f":"SUM(G124:I124)","v":0},{"$f":"SUM(K66+K123)","v":0},{"$f":"SUM(L66+L123)","v":0},{"$f":"SUM(M66+M123)","v":0},{"$f":"SUM(K124:M124)","v":0},{"$f":"SUM(O66+O123)","v":0},{"$f":"SUM(P66+P123)","v":0},{"$f":"SUM(Q66+Q123)","v":0},{"$f":"SUM(O124:Q124)","v":0},{"$f":"SUM(S66+S123)","v":0},{"$f":"SUM(T66+T123)","v":0},{"$f":"SUM(U66+U123)","v":0},{"$f":"SUM(S124:U124)","v":0},{"$f":"SUM(W66+W123)","v":0},{"$f":"SUM(X66+X123)","v":0},{"$f":"SUM(Y66+Y123)","v":0},{"$f":"SUM(W124:Y124)","v":0},{"$f":"SUM(AA66+AA123)","v":0},{"$f":"SUM(AB66+AB123)","v":0},{"$f":"SUM(AC66+AC123)","v":0},{"$f":"SUM(AA124:AC124)","v":0},{"$f":"SUM(AE66+AE123)","v":0},{"$f":"SUM(AF66+AF123)","v":0},{"$f":"SUM(AG66+AG123)","v":0},{"$f":"SUM(AE124:AG124)","v":0},{"$f":"SUM(AI66+AI123)","v":0},{"$f":"SUM(AJ66+AJ123)","v":0},{"$f":"SUM(AK66+AK123)","v":0},{"$f":"SUM(AI124:AK124)","v":0},{"$f":"SUM(AM66+AM123)","v":0},{"$f":"SUM(AN66+AN123)","v":0},{"$f":"SUM(AO66+AO123)","v":0},{"$f":"SUM(AM124:AO124)","v":0},{"$f":"SUM(AQ66+AQ123)","v":0},{"$f":"SUM(AR66+AR123)","v":0},{"$f":"SUM(AS66+AS123)","v":0},{"$f":"SUM(AQ124:AS124)","v":0},{"$f":"SUM(AU66+AU123)","v":0},{"$f":"SUM(AV66+AV123)","v":0},{"$f":"SUM(AW66+AW123)","v":0},{"$f":"SUM(AU124:AW124)","v":0},{"$f":"SUM(AY66+AY123)","v":0},{"$f":"SUM(AZ66+AZ123)","v":0},{"$f":"SUM(BA66+BA123)","v":0},{"$f":"SUM(AY124:BA124)","v":0},{"$f":"SUM(BC66+BC123)","v":0},{"$f":"SUM(BD66+BD123)","v":0},{"$f":"SUM(BE66+BE123)","v":0},{"$f":"SUM(BC124:BE124)","v":0},{"$f":"SUM(BG66+BG123)","v":0},{"$f":"SUM(BH66+BH123)","v":0},{"$f":"SUM(BI66+BI123)","v":0},{"$f":"SUM(BG124:BI124)","v":0},{"$f":"SUM(BK66+BK123)","v":0},{"$f":"SUM(BL66+BL123)","v":0},{"$f":"SUM(BM66+BM123)","v":0},{"$f":"SUM(BK124:BM124)","v":0},{"$f":"SUM(BO66+BO123)","v":0},{"$f":"SUM(BP66+BP123)","v":0},{"$f":"SUM(BQ66+BQ123)","v":0},{"$f":"SUM(BO124:BQ124)","v":0},{"$f":"SUM(BS66+BS123)","v":0},{"$f":"SUM(BT66+BT123)","v":0},{"$f":"SUM(BU66+BU123)","v":0},{"$f":"SUM(BS124:BU124)","v":0},{"$f":"SUM(BW66+BW123)","v":0},{"$f":"SUM(BX66+BX123)","v":0},{"$f":"SUM(BY66+BY123)","v":0},{"$f":"SUM(BW124:BY124)","v":0},{"$f":"SUM(CA66+CA123)","v":0},{"$f":"SUM(CB66+CB123)","v":0},{"$f":"SUM(CC66+CC123)","v":0},{"$f":"SUM(CA124:CC124)","v":0},{"$f":"SUM(CE66+CE123)","v":0},{"$f":"SUM(CF66+CF123)","v":0},{"$f":"SUM(CG66+CG123)","v":0},{"$f":"SUM(CE124:CG124)","v":0},{"$f":"SUM(CI66+CI123)","v":0},{"$f":"SUM(CJ66+CJ123)","v":0},{"$f":"SUM(CK66+CK123)","v":0},{"$f":"SUM(CI124:CK124)","v":0},{"$f":"SUM(CM66+CM123)","v":0},{"$f":"SUM(CN66+CN123)","v":0},{"$f":"SUM(CO66+CO123)","v":0},{"$f":"SUM(CM124:CO124)","v":0},{"$f":"SUM(CQ66+CQ123)","v":0},{"$f":"SUM(CR66+CR123)","v":0},{"$f":"SUM(CS66+CS123)","v":0},{"$f":"SUM(CQ124:CS124)","v":0},{"$f":"SUM(CU66+CU123)","v":0},{"$f":"SUM(CV66+CV123)","v":0},{"$f":"SUM(CW66+CW123)","v":0},{"$f":"SUM(CU124:CW124)","v":0},{"$f":"SUM(CY66+CY123)","v":0},{"$f":"SUM(CZ66+CZ123)","v":0},{"$f":"SUM(DA66+DA123)","v":0},{"$f":"SUM(CY124:DA124)","v":0},{"$f":"SUM(DC66+DC123)","v":0},{"$f":"SUM(DD66+DD123)","v":0},{"$f":"SUM(DE66+DE123)","v":0},{"$f":"SUM(DC124:DE124)","v":0},{"$f":"SUM(DG66+DG123)","v":0},{"$f":"SUM(DH66+DH123)","v":0},{"$f":"SUM(DI66+DI123)","v":0},{"$f":"SUM(DG124:DI124)","v":0},{"$f":"SUM(DK66+DK123)","v":0},{"$f":"SUM(DL66+DL123)","v":0},{"$f":"SUM(DM66+DM123)","v":0},{"$f":"SUM(DK124:DM124)","v":0},{"$f":"SUM(DO66+DO123)","v":0},{"$f":"SUM(DP66+DP123)","v":0},{"$f":"SUM(DQ66+DQ123)","v":0},{"$f":"SUM(DO124:DQ124)","v":0},{"$f":"SUM(F124+J124+N124+R124+V124+Z124+AD124+AH124+AL124+AP124+AT124+AX124+BB124+BF124+BJ124+BN124+BR124+BV124+BZ124+CD124+CH124+CL124+CP124+CT124+CX124+DB124+DF124+DJ124+DN124+DR124)","v":0},"TOTAL ADJUSTMENTS"]

{"sheet":"(16) IOT Cost Allocation","index":15,"n_rows":363,"n_cols":36,"rows_kept":363,"cut":false,"hidden":false,"merged":[[358,1,358,2],[360,1,360,2],[361,1,361,2],[362,1,362,2],[357,1,357,2],[356,1,356,2],[11,1,11,5],[13,1,13,5],[45,1,45,5],[78,1,78,5],[255,1,255,5],[0,0,0,3],[1,0,1,3],[351,1,351,2],[352,1,352,2],[353,1,353,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2]]}
["Department of Health Care Services "]
["Intensive Outpatient Treatment (IOT) - Cost Allocation "]
[]
["County",{"$f":"'(1) Provider Info and Cert'!B6","v":0}]
["Provider Name",{"$f":"'(1) Provider Info and Cert'!B7","v":0}]
["DMC #",{"$f":"'(1) Provider Info and Cert'!B14","v":0}]
["Provider #",{"$f":"'(1) Provider Info and Cert'!B15","v":0}]
["NPI #",{"$f":"'(1) Provider Info and Cert'!B16","v":0}]
[null,null,"TOTAL","NON SUD","SUD NON IOT","SUD IOT"]
["A.","TOTAL GENERAL LEDGER COSTS (ALL COST CENTERS)",{"$f":"'(2) Overall Cost Summary'!B22","v":0},{"$f":"'(2) Overall Cost Summary'!B27","v":0},{"$f":"C10-D10-F10","v":0},{"$f":"'(2) Overall Cost Summary'!B17","v":0}]
["B.","PERCENTAGES",{"$f":"SUM(D11:F11)","v":0},{"$f":"(IF(D10=0,0,(SUM(D10/$C10))))","v":0},{"$f":"(IF(E10=0,0,(SUM(E10/$C10))))","v":0},{"$f":"(IF(F10=0,0,(SUM(F10/$C10))))","v":0},"Check Point"]
["1.","TOTAL IOT SUBSTANCE USE DISORDER SERVICES",null,null,null,null,{"$f":"+F10","v":0},{"$f":"IF(G12='(3) Overall Detailed Costs'!D175,\"Match\",\"Error\")","v":"Match"},{"$f":"IF(H12=\"Error\",\"Please review Tab 3 of the data entry portion\",\"\")","v":""}]
[null,null,"PRIVATE","DMC","NON-DMC","TOTAL"]
["2.","ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS (BY SERVICE PROVIDED)"]
["a.","IOT Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!C$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!D$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!E$66","v":0},{"$f":"SUM(C15:E15)","v":0}]
["b.","IOT Case Management Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!G$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!H$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!I$66","v":0},{"$f":"SUM(C16:E16)","v":0}]
["c.","IOT Physician Consultation Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!K$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!L$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!M$66","v":0},0]
["d.","IOT Recovery Services - Individual Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!O$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!P$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!Q$66","v":0},0]
["e.","IOT Recovery Services - Group Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!S$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!T$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!U$66","v":0},0]
["f.","IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!W$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!X$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!Y$66","v":0},0]
["g.","IOT Recovery Services - Case Management Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!AA$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AB$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AC$66","v":0},0]
["h.","IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!AE$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AF$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AG$66","v":0},0]
["i.","IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!AI$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AJ$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AK$66","v":0},0]
["j.","IOT Medication Assisted Treatment Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!AM$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AN$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AO$66","v":0},0]
["k.","IOT Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!AQ$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AR$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AS$66","v":0},0]
["l.","IOT Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!AU$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AV$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AW$66","v":0},0]
["m.","IOT Medication Assisted Treatment - Dosing Naloxone Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!AY$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AZ$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BA$66","v":0},0]
["n.","IOT Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!BC$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BD$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BE$66","v":0},0]
["o.","IOT Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!BG$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BH$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BI$66","v":0},0]
["p.","IOT Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!BK$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BL$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BM$66","v":0},0]
["q.","IOT Case Management Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!BO$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BP$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BQ$66","v":0},0]
["r.","IOT Physician Consultation Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!BS$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BT$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BU$66","v":0},0]
["s.","IOT Recovery Services - Individual Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!BW$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BX$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BY$66","v":0},0]
["t.","IOT Recovery Services - Group Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!CA$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CB$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CC$66","v":0},0]
["u.","IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!CE$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CF$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CG$66","v":0},0]
["v.","IOT Recovery Services - Case Management Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!CI$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CJ$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CK$66","v":0},0]
["w.","IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!CM$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CN$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CO$66","v":0},0]
["x.","IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!CQ$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CR$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CS$66","v":0},0]
["y.","IOT Medication Assisted Treatment Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!CU$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CV$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CW$66","v":0},0]
["z.","IOT Medication Assisted Treatment - Dosing Buprenorphine Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!CY$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CZ$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DA$66","v":0},0]
["aa.","IOT Medication Assisted Treatment - Dosing Disulfiram Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!DC$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DD$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DE$66","v":0},0]
["ab.","IOT Medication Assisted Treatment - Dosing Naloxone Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!DG$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DH$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DI$66","v":0},0]
["ac.","IOT Medication Assisted Treatment - Dosing Vivitrol Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!DK$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DL$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DM$66","v":0},0]
["ad.","IOT Medication Assisted Treatment - Dosing Acamprosate Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!DO$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DP$66","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DQ$66","v":0},0]
[null,"TOTAL ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS",{"$f":"SUM(C15:C44)","v":0},{"$f":"SUM(D15:D44)","v":0},{"$f":"SUM(E15:E44)","v":0},{"$f":"SUM(F15:F44)","v":0}]
["3.","ADJUSTMENTS FOR DIRECT COSTS (IDENTIFY BY SERVICE PROVIDED)"]
["a.","IOT Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!C$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!D$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!E$123","v":0},{"$f":"SUM(C47:E47)","v":0}]
["b.","IOT Case Management Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!G$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!H$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!I$123","v":0},0]
["c.","IOT Physician Consultation Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!K$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!L$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!M$123","v":0},0]
["d.","IOT Recovery Services - Individual Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!O$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!P$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!Q$123","v":0},0]
["e.","IOT Recovery Services - Group Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!S$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!T$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!U$123","v":0},0]
["f.","IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!W$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!X$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!Y$123","v":0},0]
["g.","IOT Recovery Services - Case Management Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!AA$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AB$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AC$123","v":0},0]
["h.","IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!AE$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AF$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AG$123","v":0},0]
["i.","IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!AI$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AJ$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AK$123","v":0},0]
["j.","IOT Medication Assisted Treatment Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!AM$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AN$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AO$123","v":0},0]
["k.","IOT Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!AQ$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AR$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AS$123","v":0},0]
["l.","IOT Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!AU$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AV$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AW$123","v":0},0]
["m.","IOT Medication Assisted Treatment - Dosing Naloxone Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!AY$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!AZ$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BA$123","v":0},0]
["n.","IOT Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!BC$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BD$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BE$123","v":0},0]
["o.","IOT Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!BG$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BH$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BI$123","v":0},0]
["p.","IOT Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!BK$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BL$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BM$123","v":0},0]
["q.","IOT Case Management Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!BO$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BP$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BQ$123","v":0},0]
["r.","IOT Physician Consultation Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!BS$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BT$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BU$123","v":0},0]
["s.","IOT Recovery Services - Individual Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!BW$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BX$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!BY$123","v":0},0]
["t.","IOT Recovery Services - Group Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!CA$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CB$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CC$123","v":0},0]
["u.","IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!CE$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CF$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CG$123","v":0},0]
["v.","IOT Recovery Services - Case Management Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!CI$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CJ$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CK$123","v":0},0]
["w.","IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!CM$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CN$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CO$123","v":0},0]
["x.","IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!CQ$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CR$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CS$123","v":0},0]
["y.","IOT Medication Assisted Treatment Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!CU$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CV$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CW$123","v":0},0]
["z.","IOT Medication Assisted Treatment - Dosing Buprenorphine Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!CY$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!CZ$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DA$123","v":0},0]
["aa.","IOT Medication Assisted Treatment - Dosing Disulfiram Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!DC$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DD$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DE$123","v":0},0]
["ab.","IOT Medication Assisted Treatment - Dosing Naloxone Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!DG$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DH$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DI$123","v":0},0]
["ac.","IOT Medication Assisted Treatment - Dosing Vivitrol Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!DK$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DL$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DM$123","v":0},0]
["ad.","IOT Medication Assisted Treatment - Dosing Acamprosate Perinatal",{"$f":"'(15) IOT Detailed Adjustments'!DO$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DP$123","v":0},{"$f":"'(15) IOT Detailed Adjustments'!DQ$123","v":0},0]
["2./3.","TOTAL ADJUSTMENTS FOR DIRECT COSTS ",{"$f":"SUM(C47:C76)","v":0},{"$f":"SUM(D47:D76)","v":0},{"$f":"SUM(E47:E76)","v":0},{"$f":"SUM(F47:F76)","v":0}]
["4.","TOTAL ADJUSTMENTS",{"$f":"C45+C77","v":0},{"$f":"D45+D77","v":0},{"$f":"E45+E77","v":0},{"$f":"F45+F77","v":0}]
["5.","ADJUSTED IOT GROSS COSTS TO BE DISTRIBUTED",null,null,null,null,{"$f":"+F10-F78","v":0}]
["6.","ALLOCATED COSTS BETWEEN DIFFERENT MODALITIES","IOT NP","IOT CM NP","IOT PC NP","IOT RS I NP","IOT RS G NP","IOT RS - RM / SAA NP","IOT RS - CM NP","IOT 1WM - AWM w/o EOSM NP","IOT 2WM - AWM w EOSM NP","IOT MAT NP","IOT MAT DB NP","IOT MAT DD NP","IOT MAT DN NP","IOT MAT DV NP","IOT MAT DA NP","IOT P","IOT CM P","IOT PC P","IOT RS I P","IOT RS G P","IOT RS- RM / SAA P","IOT RS - CM P","IOT 1WM - AWM w/o EOSM P","IOT 2WM - AWM w EOSM P","IOT MAT P","IOT MAT DB NP","IOT MAT DD NP","IOT MAT DN NP","IOT MAT DV NP","IOT MAT DA NP","Total Non-Dosing","Total Dosing"]
["a.","IOT Units of Services",{"$f":"$J320","v":0},{"$f":"$J321","v":0},{"$f":"$J322","v":0},{"$f":"$J323","v":0},{"$f":"$J324","v":0},{"$f":"$J325","v":0},{"$f":"$J326","v":0},{"$f":"$J327","v":0},{"$f":"$J328","v":0},{"$f":"$J329","v":0},{"$f":"$J330","v":0},{"$f":"$J331","v":0},{"$f":"$J332","v":0},{"$f":"$J333","v":0},{"$f":"$J334","v":0},{"$f":"$J335","v":0},{"$f":"$J336","v":0},{"$f":"$J337","v":0},{"$f":"$J338","v":0},{"$f":"$J339","v":0},{"$f":"$J340","v":0},{"$f":"$J341","v":0},{"$f":"$J342","v":0},{"$f":"$J343","v":0},{"$f":"$J344","v":0},{"$f":"$J345","v":0},{"$f":"$J346","v":0},{"$f":"$J347","v":0},{"$f":"$J348","v":0},{"$f":"$J349","v":0},{"$f":"SUM($C81:$L81,$R81:$AA81)","v":0},{"$f":"SUM($M81:$Q81,$AB81:$AF81)","v":0}]
["b.","DMC Billing Unit of Services: 15 Minutes, Per Day, or Dosing",15,15,15,15,15,15,15,1,1,15,1,1,1,1,1,15,15,15,15,15,15,15,1,1,15,1,1,1,1,1]
["c.","Direct/Indirect staff hours",{"$f":"IF(C81>0,C81*(C82/60),0)","v":0},{"$f":"IF(D81>0,D81*(D82/60),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(R81>0,R81*(R82/60),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM($C83:$L83,$R83:$AA83)","v":0}]
["d.","Compute percentages",{"$f":"IF(C81>0,C83/$AG83,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(R81>0,R83/$AG83,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM($C84:$L84,$R84:$AA84)","v":0},null,"Check Point"]
["e.","Direct Dosing costs or Allocated Non Dosing costs",{"$f":"SUM(C84*$G$79)","v":0},{"$f":"SUM(D84*$G$79)","v":0},0,0,0,0,0,0,0,0,{"$f":"F57","v":0},{"$f":"F58","v":0},{"$f":"F59","v":0},{"$f":"F60","v":0},{"$f":"F61","v":0},{"$f":"SUM(R84*$G$79)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AA84*$G$79)","v":0},{"$f":"F72","v":0},{"$f":"F73","v":0},{"$f":"F74","v":0},{"$f":"F75","v":0},{"$f":"F76","v":0},{"$f":"SUM($C85:$L85,$R85:$AA85)","v":0},{"$f":"SUM($M85:$Q85,$AB85:$AF85)","v":0},{"$f":"IF(AG85=G79,\"Match\",\"Error\")","v":"Match"},{"$f":"IF(AI85=\"Error\",\"Please review Tab 15 of the data entry portion\",\"\")","v":""}]
["7.","Allocated IOT Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C320","v":0},{"$f":"$F320","v":0},{"$f":"$I320","v":0},{"$f":"SUM($C87:$E87)","v":0}]
["b.","Compute percentages",{"$f":"IF(C87>0,C87/$F87,0)","v":0},{"$f":"IF(D87>0,D87/$F87,0)","v":0},{"$f":"IF(E87>0,E87/$F87,0)","v":0},{"$f":"SUM($C88:$E88)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C$85*C88)","v":0},{"$f":"SUM(C$85*D88)","v":0},{"$f":"SUM(C$85*E88)","v":0},{"$f":"SUM($C89:$E89)","v":0}]
["d.","Distribute direct costs",{"$f":"C47","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},{"$f":"SUM($C90:$E90)","v":0}]
["e.","Subtotal",{"$f":"SUM($C89:$C90)","v":0},{"$f":"SUM($D89:$D90)","v":0},{"$f":"SUM($E89:$E90)","v":0},{"$f":"SUM($F89:$F90)","v":0}]
["8.","Allocated IOT Case Management Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C321","v":0},{"$f":"$F321","v":0},{"$f":"$I321","v":0},{"$f":"SUM($C93:$E93)","v":0}]
["b.","Compute percentages",{"$f":"IF(C93>0,C93/$F93,0)","v":0},{"$f":"IF(D93>0,D93/$F93,0)","v":0},{"$f":"IF(E93>0,E93/$F93,0)","v":0},{"$f":"SUM($C94:$E94)","v":0}]
["c.","Allocate costs",{"$f":"D$85*C94","v":0},{"$f":"D$85*D94","v":0},{"$f":"D$85*E94","v":0},{"$f":"SUM($C95:$E95)","v":0}]
["d.","Distribute direct costs",{"$f":"C48","v":0},{"$f":"D48","v":0},{"$f":"E48","v":0},0]
["e.","Subtotal",{"$f":"SUM($C95:$C96)","v":0},{"$f":"SUM($D95:$D96)","v":0},{"$f":"SUM($E95:$E96)","v":0},{"$f":"SUM($F95:$F96)","v":0}]
["9.","Allocated IOT Physician Consultation Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C322","v":0},{"$f":"$F322","v":0},{"$f":"$I322","v":0},{"$f":"SUM($C99:$E99)","v":0}]
["b.","Compute percentages",{"$f":"IF(C99>0,C99/$F99,0)","v":0},{"$f":"IF(D99>0,D99/$F99,0)","v":0},{"$f":"IF(E99>0,E99/$F99,0)","v":0},0]
["c.","Allocate costs",{"$f":"E$85*C100","v":0},{"$f":"E$85*D100","v":0},{"$f":"E$85*E100","v":0},0]
["d.","Distribute direct costs",{"$f":"C49","v":0},{"$f":"D49","v":0},{"$f":"E49","v":0},0]
["e.","Subtotal",{"$f":"SUM($C101:$C102)","v":0},{"$f":"SUM($D101:$D102)","v":0},{"$f":"SUM($E101:$E102)","v":0},{"$f":"SUM($F101:$F102)","v":0}]
["10.","Allocated IOT Recovery Services - Individual Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C323","v":0},{"$f":"$F323","v":0},{"$f":"$I323","v":0},{"$f":"SUM($C105:$E105)","v":0}]
["b.","Compute percentages",{"$f":"IF(C105>0,C105/$F105,0)","v":0},{"$f":"IF(D105>0,D105/$F105,0)","v":0},{"$f":"IF(E105>0,E105/$F105,0)","v":0},0]
["c.","Allocate costs",{"$f":"F$85*C106","v":0},{"$f":"F$85*D106","v":0},{"$f":"F$85*E106","v":0},0]
["d.","Distribute direct costs",{"$f":"C50","v":0},{"$f":"D50","v":0},{"$f":"E50","v":0},0]
["e.","Subtotal",{"$f":"SUM($C107:$C108)","v":0},{"$f":"SUM($D107:$D108)","v":0},{"$f":"SUM($E107:$E108)","v":0},{"$f":"SUM($F107:$F108)","v":0}]
["11.","Allocated IOT Recovery Services - Group Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C324","v":0},{"$f":"$F324","v":0},{"$f":"$I324","v":0},{"$f":"SUM($C111:$E111)","v":0}]
["b.","Compute percentages",{"$f":"IF(C111>0,C111/$F111,0)","v":0},{"$f":"IF(D111>0,D111/$F111,0)","v":0},{"$f":"IF(E111>0,E111/$F111,0)","v":0},0]
["c.","Allocate costs",{"$f":"G$85*C112","v":0},{"$f":"G$85*D112","v":0},{"$f":"G$85*E112","v":0},0]
["d.","Distribute direct costs",{"$f":"C51","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},0]
["e.","Subtotal",{"$f":"SUM($C113:$C114)","v":0},{"$f":"SUM($D113:$D114)","v":0},{"$f":"SUM($E113:$E114)","v":0},{"$f":"SUM($F113:$F114)","v":0}]
["12.","Allocated IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C325","v":0},{"$f":"$F325","v":0},{"$f":"$I325","v":0},{"$f":"SUM($C117:$E117)","v":0}]
["b.","Compute percentages",{"$f":"IF(C117>0,C117/$F117,0)","v":0},{"$f":"IF(D117>0,D117/$F117,0)","v":0},{"$f":"IF(E117>0,E117/$F117,0)","v":0},0]
["c.","Allocate costs",{"$f":"H$85*C118","v":0},{"$f":"H$85*D118","v":0},{"$f":"H$85*E118","v":0},0]
["d.","Distribute direct costs",{"$f":"C52","v":0},{"$f":"D52","v":0},{"$f":"E52","v":0},0]
["e.","Subtotal",{"$f":"SUM($C119:$C120)","v":0},{"$f":"SUM($D119:$D120)","v":0},{"$f":"SUM($E119:$E120)","v":0},{"$f":"SUM($F119:$F120)","v":0}]
["13.","Allocated IOT Recovery Services - Case Management Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C326","v":0},{"$f":"$F326","v":0},{"$f":"$I326","v":0},{"$f":"SUM($C123:$E123)","v":0}]
["b.","Compute percentages",{"$f":"IF(C123>0,C123/$F123,0)","v":0},{"$f":"IF(D123>0,D123/$F123,0)","v":0},{"$f":"IF(E123>0,E123/$F123,0)","v":0},0]
["c.","Allocate costs",{"$f":"I$85*C124","v":0},{"$f":"I$85*D124","v":0},{"$f":"I$85*E124","v":0},0]
["d.","Distribute direct costs",{"$f":"C53","v":0},{"$f":"D53","v":0},{"$f":"E53","v":0},0]
["e.","Subtotal",{"$f":"SUM($C125:$C126)","v":0},{"$f":"SUM($D125:$D126)","v":0},{"$f":"SUM($E125:$E126)","v":0},{"$f":"SUM($F125:$F126)","v":0}]
["14.","Allocated IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C327","v":0},{"$f":"$F327","v":0},{"$f":"$I327","v":0},{"$f":"SUM($C129:$E129)","v":0}]
["b.","Compute percentages",{"$f":"IF(C129>0,C129/$F129,0)","v":0},{"$f":"IF(D129>0,D129/$F129,0)","v":0},{"$f":"IF(E129>0,E129/$F129,0)","v":0},0]
["c.","Allocate costs",{"$f":"J$85*C130","v":0},{"$f":"J$85*D130","v":0},{"$f":"J$85*E130","v":0},0]
["d.","Distribute direct costs",{"$f":"$C54","v":0},{"$f":"$D54","v":0},{"$f":"$E54","v":0},0]
["e.","Subtotal",{"$f":"SUM($C131:$C132)","v":0},{"$f":"SUM($D131:$D132)","v":0},{"$f":"SUM($E131:$E132)","v":0},{"$f":"SUM($F131:$F132)","v":0}]
["15.","Allocated IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C328","v":0},{"$f":"$F328","v":0},{"$f":"$I328","v":0},{"$f":"SUM($C135:$E135)","v":0}]
["b.","Compute percentages",{"$f":"IF(C135>0,C135/$F135,0)","v":0},{"$f":"IF(D135>0,D135/$F135,0)","v":0},{"$f":"IF(E135>0,E135/$F135,0)","v":0},0]
["c.","Allocate costs",{"$f":"K$85*C136","v":0},{"$f":"K$85*D136","v":0},{"$f":"K$85*E136","v":0},0]
["d.","Distribute direct costs",{"$f":"$C55","v":0},{"$f":"$D55","v":0},{"$f":"$E55","v":0},0]
["e.","Subtotal",{"$f":"SUM($C137:$C138)","v":0},{"$f":"SUM($D137:$D138)","v":0},{"$f":"SUM($E137:$E138)","v":0},{"$f":"SUM($F137:$F138)","v":0}]
["16.","Allocated IOT Medication Assisted Treatment Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C329","v":0},{"$f":"$F329","v":0},{"$f":"$I329","v":0},{"$f":"SUM($C141:$E141)","v":0}]
["b.","Compute percentages",{"$f":"IF(C141>0,C141/$F141,0)","v":0},{"$f":"IF(D141>0,D141/$F141,0)","v":0},{"$f":"IF(E141>0,E141/$F141,0)","v":0},0]
["c.","Allocate costs",{"$f":"L$85*C142","v":0},{"$f":"L$85*D142","v":0},{"$f":"L$85*E142","v":0},0]
["d.","Distribute direct costs",{"$f":"$C56","v":0},{"$f":"$D56","v":0},{"$f":"$E56","v":0},0]
["e.","Subtotal",{"$f":"SUM($C143:$C144)","v":0},{"$f":"SUM($D143:$D144)","v":0},{"$f":"SUM($E143:$E144)","v":0},{"$f":"SUM($F143:$F144)","v":0}]
["17.","Allocated IOT Medication Assisted Treatment Dosing Buprenorphine Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C330","v":0},{"$f":"$F330","v":0},{"$f":"$I330","v":0},{"$f":"SUM($C147:$E147)","v":0}]
["b.","Compute percentages",{"$f":"IF(C147>0,C147/$F147,0)","v":0},{"$f":"IF(D147>0,D147/$F147,0)","v":0},{"$f":"IF(E147>0,E147/$F147,0)","v":0},{"$f":"SUM($C148:$E148)","v":0}]
["c.","Allocate Direct costs",{"$f":"M$85*C148","v":0},{"$f":"M$85*D148","v":0},{"$f":"M$85*E148","v":0},{"$f":"SUM($C149:$E149)","v":0}]
["d.","Subtotal",{"$f":"SUM($C149:$C149)","v":0},{"$f":"SUM($D149:$D149)","v":0},{"$f":"SUM($E149:$E149)","v":0},{"$f":"SUM($F149:$F149)","v":0}]
["18.","Allocated IOT Medication Assisted Treatment Dosing Disulfiram Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C331","v":0},{"$f":"$F331","v":0},{"$f":"$I331","v":0},{"$f":"SUM($C152:$E152)","v":0}]
["b.","Compute percentages",{"$f":"IF(C152>0,C152/$F152,0)","v":0},{"$f":"IF(D152>0,D152/$F152,0)","v":0},{"$f":"IF(E152>0,E152/$F152,0)","v":0},{"$f":"SUM($C153:$E153)","v":0}]
["c.","Allocate Direct costs",{"$f":"N$85*C153","v":0},{"$f":"N$85*D153","v":0},{"$f":"N$85*E153","v":0},{"$f":"SUM($C154:$E154)","v":0}]
["d.","Subtotal",{"$f":"SUM($C154:$C154)","v":0},{"$f":"SUM($D154:$D154)","v":0},{"$f":"SUM($E154:$E154)","v":0},{"$f":"SUM($F154:$F154)","v":0}]
["19.","Allocated IOT Medication Assisted Treatment Dosing Naloxone Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C332","v":0},{"$f":"$F332","v":0},{"$f":"$I332","v":0},{"$f":"SUM($C157:$E157)","v":0}]
["b.","Compute percentages",{"$f":"IF(C157>0,C157/$F157,0)","v":0},{"$f":"IF(D157>0,D157/$F157,0)","v":0},{"$f":"IF(E157>0,E157/$F157,0)","v":0},{"$f":"SUM($C158:$E158)","v":0}]
["c.","Allocate Direct costs",{"$f":"O$85*C158","v":0},{"$f":"O$85*D158","v":0},{"$f":"O$85*E158","v":0},{"$f":"SUM($C159:$E159)","v":0}]
["d.","Subtotal",{"$f":"SUM($C159:$C159)","v":0},{"$f":"SUM($D159:$D159)","v":0},{"$f":"SUM($E159:$E159)","v":0},{"$f":"SUM($F159:$F159)","v":0}]
["20.","Allocated IOT Medication Assisted Treatment Dosing Vivitrol Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C333","v":0},{"$f":"$F333","v":0},{"$f":"$I333","v":0},{"$f":"SUM($C162:$E162)","v":0}]
["b.","Compute percentages",{"$f":"IF(C162>0,C162/$F162,0)","v":0},{"$f":"IF(D162>0,D162/$F162,0)","v":0},{"$f":"IF(E162>0,E162/$F162,0)","v":0},{"$f":"SUM($C163:$E163)","v":0}]
["c.","Allocate Direct costs",{"$f":"P$85*C163","v":0},{"$f":"P$85*D163","v":0},{"$f":"P$85*E163","v":0},{"$f":"SUM($C164:$E164)","v":0}]
["d.","Subtotal",{"$f":"SUM($C164:$C164)","v":0},{"$f":"SUM($D164:$D164)","v":0},{"$f":"SUM($E164:$E164)","v":0},{"$f":"SUM($F164:$F164)","v":0}]
["21.","Allocated IOT Medication Assisted Treatment Dosing Acamprosate Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C334","v":0},{"$f":"$F334","v":0},{"$f":"$I334","v":0},{"$f":"SUM($C167:$E167)","v":0}]
["b.","Compute percentages",{"$f":"IF(C167>0,C167/$F167,0)","v":0},{"$f":"IF(D167>0,D167/$F167,0)","v":0},{"$f":"IF(E167>0,E167/$F167,0)","v":0},{"$f":"SUM($C168:$E168)","v":0}]
["c.","Allocate Direct costs",{"$f":"Q$85*C168","v":0},{"$f":"Q$85*D168","v":0},{"$f":"Q$85*E168","v":0},{"$f":"SUM($C169:$E169)","v":0}]
["d.","Subtotal",{"$f":"SUM($C169:$C169)","v":0},{"$f":"SUM($D169:$D169)","v":0},{"$f":"SUM($E169:$E169)","v":0},{"$f":"SUM($F169:$F169)","v":0}]
["22.","Allocated IOT Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C335","v":0},{"$f":"$F335","v":0},{"$f":"$I335","v":0},{"$f":"SUM($C172:$E172)","v":0}]
["b.","Compute percentages",{"$f":"IF(C172>0,C172/$F172,0)","v":0},{"$f":"IF(D172>0,D172/$F172,0)","v":0},{"$f":"IF(E172>0,E172/$F172,0)","v":0},{"$f":"SUM($C173:$E173)","v":0}]
["c.","Allocate costs",{"$f":"R$85*C173","v":0},{"$f":"R$85*D173","v":0},{"$f":"R$85*E173","v":0},0]
["d.","Distribute direct costs",{"$f":"$C62","v":0},{"$f":"$D62","v":0},{"$f":"$E62","v":0},0]
["e.","Subtotal",{"$f":"SUM($C174:$C175)","v":0},{"$f":"SUM($D174:$D175)","v":0},{"$f":"SUM($E174:$E175)","v":0},{"$f":"SUM($F174:$F175)","v":0}]
["23.","Allocated IOT Case Management Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C336","v":0},{"$f":"$F336","v":0},{"$f":"$I336","v":0},{"$f":"SUM($C178:$E178)","v":0}]
["b.","Compute percentages",{"$f":"IF(C178>0,C178/$F178,0)","v":0},{"$f":"IF(D178>0,D178/$F178,0)","v":0},{"$f":"IF(E178>0,E178/$F178,0)","v":0},0]
["c.","Allocate costs",{"$f":"S$85*C179","v":0},{"$f":"S$85*D179","v":0},{"$f":"S$85*E179","v":0},0]
["d.","Distribute direct costs",{"$f":"$C63","v":0},{"$f":"$D63","v":0},{"$f":"$E63","v":0},0]
["e.","Subtotal",{"$f":"SUM($C180:$C181)","v":0},{"$f":"SUM($D180:$D181)","v":0},{"$f":"SUM($E180:$E181)","v":0},{"$f":"SUM($F180:$F181)","v":0}]
["24.","Allocated IOT Physician Consultation Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C337","v":0},{"$f":"$F337","v":0},{"$f":"$I337","v":0},{"$f":"SUM($C184:$E184)","v":0}]
["b.","Compute percentages",{"$f":"IF(C184>0,C184/$F184,0)","v":0},{"$f":"IF(D184>0,D184/$F184,0)","v":0},{"$f":"IF(E184>0,E184/$F184,0)","v":0},0]
["c.","Allocate costs",{"$f":"T$85*C185","v":0},{"$f":"T$85*D185","v":0},{"$f":"T$85*E185","v":0},0]
["d.","Distribute direct costs",{"$f":"$C64","v":0},{"$f":"$D64","v":0},{"$f":"$E64","v":0},0]
["e.","Subtotal",{"$f":"SUM($C186:$C187)","v":0},{"$f":"SUM($D186:$D187)","v":0},{"$f":"SUM($E186:$E187)","v":0},{"$f":"SUM($F186:$F187)","v":0}]
["25.","Allocated IOT Recovery Services - Individual Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C338","v":0},{"$f":"$F338","v":0},{"$f":"$I338","v":0},{"$f":"SUM($C190:$E190)","v":0}]
["b.","Compute percentages",{"$f":"IF(C190>0,C190/$F190,0)","v":0},{"$f":"IF(D190>0,D190/$F190,0)","v":0},{"$f":"IF(E190>0,E190/$F190,0)","v":0},0]
["c.","Allocate costs",{"$f":"U$85*C191","v":0},{"$f":"U$85*D191","v":0},{"$f":"U$85*E191","v":0},0]
["d.","Distribute direct costs",{"$f":"$C65","v":0},{"$f":"$D65","v":0},{"$f":"$E65","v":0},0]
["e.","Subtotal",{"$f":"SUM($C192:$C193)","v":0},{"$f":"SUM($D192:$D193)","v":0},{"$f":"SUM($E192:$E193)","v":0},{"$f":"SUM($F192:$F193)","v":0}]
["26.","Allocated IOT Recovery Services - Group Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C339","v":0},{"$f":"$F339","v":0},{"$f":"$I339","v":0},{"$f":"SUM($C196:$E196)","v":0}]
["b.","Compute percentages",{"$f":"IF(C196>0,C196/$F196,0)","v":0},{"$f":"IF(D196>0,D196/$F196,0)","v":0},{"$f":"IF(E196>0,E196/$F196,0)","v":0},0]
["c.","Allocate costs",{"$f":"V$85*C197","v":0},{"$f":"V$85*D197","v":0},{"$f":"V$85*E197","v":0},0]
["d.","Distribute direct costs",{"$f":"$C66","v":0},{"$f":"$D66","v":0},{"$f":"$E66","v":0},0]
["e.","Subtotal",{"$f":"SUM($C198:$C199)","v":0},{"$f":"SUM($D198:$D199)","v":0},{"$f":"SUM($E198:$E199)","v":0},{"$f":"SUM($F198:$F199)","v":0}]
["27.","Allocated IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C340","v":0},{"$f":"$F340","v":0},{"$f":"$I340","v":0},{"$f":"SUM($C202:$E202)","v":0}]
["b.","Compute percentages",{"$f":"IF(C202>0,C202/$F202,0)","v":0},{"$f":"IF(D202>0,D202/$F202,0)","v":0},{"$f":"IF(E202>0,E202/$F202,0)","v":0},0]
["c.","Allocate costs",{"$f":"W$85*C203","v":0},{"$f":"W$85*D203","v":0},{"$f":"W$85*E203","v":0},0]
["d.","Distribute direct costs",{"$f":"$C67","v":0},{"$f":"$D67","v":0},{"$f":"$E67","v":0},0]
["e.","Subtotal",{"$f":"SUM($C204:$C205)","v":0},{"$f":"SUM($D204:$D205)","v":0},{"$f":"SUM($E204:$E205)","v":0},{"$f":"SUM($F204:$F205)","v":0}]
["28.","Allocated IOT Recovery Services - Case Management Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C341","v":0},{"$f":"$F341","v":0},{"$f":"$I341","v":0},{"$f":"SUM($C208:$E208)","v":0}]
["b.","Compute percentages",{"$f":"IF(C208>0,C208/$F208,0)","v":0},{"$f":"IF(D208>0,D208/$F208,0)","v":0},{"$f":"IF(E208>0,E208/$F208,0)","v":0},0]
["c.","Allocate costs",{"$f":"X$85*C209","v":0},{"$f":"X$85*D209","v":0},{"$f":"X$85*E209","v":0},0]
["d.","Distribute direct costs",{"$f":"$C68","v":0},{"$f":"$D68","v":0},{"$f":"$E68","v":0},0]
["e.","Subtotal",{"$f":"SUM($C210:$C211)","v":0},{"$f":"SUM($D210:$D211)","v":0},{"$f":"SUM($E210:$E211)","v":0},{"$f":"SUM($F210:$F211)","v":0}]
["29.","Allocated IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C342","v":0},{"$f":"$F342","v":0},{"$f":"$I342","v":0},{"$f":"SUM($C214:$E214)","v":0}]
["b.","Compute percentages",{"$f":"IF(C214>0,C214/$F214,0)","v":0},{"$f":"IF(D214>0,D214/$F214,0)","v":0},{"$f":"IF(E214>0,E214/$F214,0)","v":0},0]
["c.","Allocate costs",{"$f":"Y$85*C215","v":0},{"$f":"Y$85*D215","v":0},{"$f":"Y$85*E215","v":0},0]
["d.","Distribute direct costs",{"$f":"$C69","v":0},{"$f":"$D69","v":0},{"$f":"$E69","v":0},0]
["e.","Subtotal",{"$f":"SUM($C216:$C217)","v":0},{"$f":"SUM($D216:$D217)","v":0},{"$f":"SUM($E216:$E217)","v":0},{"$f":"SUM($F216:$F217)","v":0}]
["30.","Allocated IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C343","v":0},{"$f":"$F343","v":0},{"$f":"$I343","v":0},{"$f":"SUM($C220:$E220)","v":0}]
["b.","Compute percentages",{"$f":"IF(C220>0,C220/$F220,0)","v":0},{"$f":"IF(D220>0,D220/$F220,0)","v":0},{"$f":"IF(E220>0,E220/$F220,0)","v":0},0]
["c.","Allocate costs",{"$f":"Z$85*C221","v":0},{"$f":"Z$85*D221","v":0},{"$f":"Z$85*E221","v":0},0]
["d.","Distribute direct costs",{"$f":"$C70","v":0},{"$f":"$D70","v":0},{"$f":"$E70","v":0},0]
["e.","Subtotal",{"$f":"SUM($C222:$C223)","v":0},{"$f":"SUM($D222:$D223)","v":0},{"$f":"SUM($E222:$E223)","v":0},{"$f":"SUM($F222:$F223)","v":0}]
["31.","Allocated IOT Medication Assisted Treatment Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C344","v":0},{"$f":"$F344","v":0},{"$f":"$I344","v":0},{"$f":"SUM($C226:$E226)","v":0}]
["b.","Compute percentages",{"$f":"IF(C226>0,C226/$F226,0)","v":0},{"$f":"IF(D226>0,D226/$F226,0)","v":0},{"$f":"IF(E226>0,E226/$F226,0)","v":0},{"$f":"SUM($C227:$E227)","v":0}]
["c.","Allocate costs",{"$f":"AA$85*C227","v":0},{"$f":"AA$85*D227","v":0},{"$f":"AA$85*E227","v":0},{"$f":"SUM($C228:$E228)","v":0}]
["d.","Distribute direct costs",{"$f":"$C71","v":0},{"$f":"$D71","v":0},{"$f":"$E71","v":0},{"$f":"SUM($C229:$E229)","v":0}]
["e.","Subtotal",{"$f":"SUM($C228:$C229)","v":0},{"$f":"SUM($D228:$D229)","v":0},{"$f":"SUM($E228:$E229)","v":0},{"$f":"SUM($F228:$F229)","v":0}]
["32.","Allocated IOT Medication Assisted Treatment Dosing Buprenorphine Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C345","v":0},{"$f":"$F345","v":0},{"$f":"$I345","v":0},{"$f":"SUM($C232:$E232)","v":0}]
["b.","Compute percentages",{"$f":"IF(C232>0,C232/$F232,0)","v":0},{"$f":"IF(D232>0,D232/$F232,0)","v":0},{"$f":"IF(E232>0,E232/$F232,0)","v":0},{"$f":"SUM($C233:$E233)","v":0}]
["c.","Allocate Direct costs",{"$f":"AB$85*C233","v":0},{"$f":"AB$85*D233","v":0},{"$f":"AB$85*E233","v":0},{"$f":"SUM($C234:$E234)","v":0}]
["d.","Subtotal",{"$f":"SUM($C234:$C234)","v":0},{"$f":"SUM($D234:$D234)","v":0},{"$f":"SUM($E234:$E234)","v":0},{"$f":"SUM($F234:$F234)","v":0}]
["33.","Allocated IOT Medication Assisted Treatment Dosing Disulfiram Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C346","v":0},{"$f":"$F346","v":0},{"$f":"$I346","v":0},{"$f":"SUM($C237:$E237)","v":0}]
["b.","Compute percentages",{"$f":"IF(C237>0,C237/$F237,0)","v":0},{"$f":"IF(D237>0,D237/$F237,0)","v":0},{"$f":"IF(E237>0,E237/$F237,0)","v":0},{"$f":"SUM($C238:$E238)","v":0}]
["c.","Allocate Direct costs",{"$f":"AC$85*C238","v":0},{"$f":"AC$85*D238","v":0},{"$f":"AC$85*E238","v":0},{"$f":"SUM($C239:$E239)","v":0}]
["d.","Subtotal",{"$f":"SUM($C239:$C239)","v":0},{"$f":"SUM($D239:$D239)","v":0},{"$f":"SUM($E239:$E239)","v":0},{"$f":"SUM($F239:$F239)","v":0}]
["34.","Allocated IOT Medication Assisted Treatment Dosing Naloxone Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C347","v":0},{"$f":"$F347","v":0},{"$f":"$I347","v":0},{"$f":"SUM($C242:$E242)","v":0}]
["b.","Compute percentages",{"$f":"IF(C242>0,C242/$F242,0)","v":0},{"$f":"IF(D242>0,D242/$F242,0)","v":0},{"$f":"IF(E242>0,E242/$F242,0)","v":0},{"$f":"SUM($C243:$E243)","v":0}]
["c.","Allocate Direct costs",{"$f":"AD$85*C243","v":0},{"$f":"AD$85*D243","v":0},{"$f":"AD$85*E243","v":0},{"$f":"SUM($C244:$E244)","v":0}]
["d.","Subtotal",{"$f":"SUM($C244:$C244)","v":0},{"$f":"SUM($D244:$D244)","v":0},{"$f":"SUM($E244:$E244)","v":0},{"$f":"SUM($F244:$F244)","v":0}]
["35.","Allocated IOT Medication Assisted Treatment Dosing Vivitrol Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C348","v":0},{"$f":"$F348","v":0},{"$f":"$I348","v":0},{"$f":"SUM($C247:$E247)","v":0}]
["b.","Compute percentages",{"$f":"IF(C247>0,C247/$F247,0)","v":0},{"$f":"IF(D247>0,D247/$F247,0)","v":0},{"$f":"IF(E247>0,E247/$F247,0)","v":0},{"$f":"SUM($C248:$E248)","v":0}]
["c.","Allocate Direct costs",{"$f":"AE$85*C248","v":0},{"$f":"AE$85*D248","v":0},{"$f":"AE$85*E248","v":0},{"$f":"SUM($C249:$E249)","v":0}]
["d.","Subtotal",{"$f":"SUM($C249:$C249)","v":0},{"$f":"SUM($D249:$D249)","v":0},{"$f":"SUM($E249:$E249)","v":0},{"$f":"SUM($F249:$F249)","v":0}]
["36.","Allocated IOT Medication Assisted Treatment Dosing Acamprosate Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"$C349","v":0},{"$f":"$F349","v":0},{"$f":"$I349","v":0},{"$f":"SUM($C252:$E252)","v":0}]
["b.","Compute percentages",{"$f":"IF(C252>0,C252/$F252,0)","v":0},{"$f":"IF(D252>0,D252/$F252,0)","v":0},{"$f":"IF(E252>0,E252/$F252,0)","v":0},{"$f":"SUM($C253:$E253)","v":0}]
["c.","Allocate Direct costs",{"$f":"AF$85*C253","v":0},{"$f":"AF$85*D253","v":0},{"$f":"AF$85*E253","v":0},{"$f":"SUM($C254:$E254)","v":0}]
["d.","Subtotal",{"$f":"SUM($C254:$C254)","v":0},{"$f":"SUM($D254:$D254)","v":0},{"$f":"SUM($E254:$E254)","v":0},{"$f":"SUM($F254:$F254)","v":0},"Check Point"]
["7+8+9+10+11+12+13+14+15+16+17+18+19+20+21+22+23+24+25+26+27+28+29+30+31+32+33+34+35+36","OVERALL IOT TOTAL COSTS AS ALLOCATED",null,null,null,null,{"$f":"SUM(F91+F97+F103+F109+F115+F121+F127+F133+F139+F145+F150+F155+F160+F165+F170+F176+F182+F188+F194+F200+F206+F212+F218+F224+F230+F235+F240+F245+F250+F255+F45)","v":0},{"$f":"IF(G256=F10,\"Match\",\"Error\")","v":"Match"},{"$f":"IF(H256=\"Error\",\"Please review Tab 3 or 15 of the data entry portion\",\"\")","v":""}]
["37.","COST PER UNIT","PRIVATE","DMC","NON-DMC"]
["a.","IOT Non Perinatal",{"$f":"IF(C87=0,0,(SUM(C91/C87)))","v":0},{"$f":"IF(D87=0,0,(SUM(D91/D87)))","v":0},{"$f":"IF(E87=0,0,(SUM(E91/E87)))","v":0}]
["b.","IOT Case Management Non Perinatal",{"$f":"IF(C93=0,0,(SUM(C97/C93)))","v":0},{"$f":"IF(D93=0,0,(SUM(D97/D93)))","v":0},{"$f":"IF(E93=0,0,(SUM(E97/E93)))","v":0}]
["c.","IOT Physician Consultation Non Perinatal",{"$f":"IF(C99=0,0,(SUM(C103/C99)))","v":0},{"$f":"IF(D99=0,0,(SUM(D103/D99)))","v":0},{"$f":"IF(E99=0,0,(SUM(E103/E99)))","v":0}]
["d.","IOT Recovery Services - Individual Non Perinatal",{"$f":"IF(C105=0,0,(SUM(C109/C105)))","v":0},{"$f":"IF(D105=0,0,(SUM(D109/D105)))","v":0},{"$f":"IF(E105=0,0,(SUM(E109/E105)))","v":0}]
["e.","IOT Recovery Services - Group Non Perinatal",{"$f":"IF(C111=0,0,(SUM(C115/C111)))","v":0},{"$f":"IF(D111=0,0,(SUM(D115/D111)))","v":0},{"$f":"IF(E111=0,0,(SUM(E115/E111)))","v":0}]
["f.","IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",{"$f":"IF(C117=0,0,(SUM(C121/C117)))","v":0},{"$f":"IF(D117=0,0,(SUM(D121/D117)))","v":0},{"$f":"IF(E117=0,0,(SUM(E121/E117)))","v":0}]
["g.","IOT Recovery Services - Case Management Non Perinatal",{"$f":"IF(C123=0,0,(SUM(C127/C123)))","v":0},{"$f":"IF(D123=0,0,(SUM(D127/D123)))","v":0},{"$f":"IF(E123=0,0,(SUM(E127/E123)))","v":0}]
["h.","IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",{"$f":"IF(C129=0,0,(SUM(C133/C129)))","v":0},{"$f":"IF(D129=0,0,(SUM(D133/D129)))","v":0},{"$f":"IF(E129=0,0,(SUM(E133/E129)))","v":0}]
["i.","IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",{"$f":"IF(C135=0,0,(SUM(C139/C135)))","v":0},{"$f":"IF(D135=0,0,(SUM(D139/D135)))","v":0},{"$f":"IF(E135=0,0,(SUM(E139/E135)))","v":0}]
["j.","IOT Medication Assisted Treatment Non Perinatal",{"$f":"IF(C141=0,0,(SUM(C145/C141)))","v":0},{"$f":"IF(D141=0,0,(SUM(D145/D141)))","v":0},{"$f":"IF(E141=0,0,(SUM(E145/E141)))","v":0}]
["k.","IOT Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",{"$f":"IF(C147=0,0,(SUM(C150/C147)))","v":0},{"$f":"IF(D147=0,0,(SUM(D150/D147)))","v":0},{"$f":"IF(E147=0,0,(SUM(E150/E147)))","v":0}]
["l.","IOT Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",{"$f":"IF(C152=0,0,(SUM(C155/C152)))","v":0},{"$f":"IF(D152=0,0,(SUM(D155/D152)))","v":0},{"$f":"IF(E152=0,0,(SUM(E155/E152)))","v":0}]
["m.","IOT Medication Assisted Treatment - Dosing Naloxone Non Perinatal",{"$f":"IF(C157=0,0,(SUM(C160/C157)))","v":0},{"$f":"IF(D157=0,0,(SUM(D160/D157)))","v":0},{"$f":"IF(E157=0,0,(SUM(E160/E157)))","v":0}]
["n.","IOT Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",{"$f":"IF(C162=0,0,(SUM(C165/C162)))","v":0},{"$f":"IF(D162=0,0,(SUM(D165/D162)))","v":0},{"$f":"IF(E162=0,0,(SUM(E165/E162)))","v":0}]
["o.","IOT Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",{"$f":"IF(C167=0,0,(SUM(C170/C167)))","v":0},{"$f":"IF(D167=0,0,(SUM(D170/D167)))","v":0},{"$f":"IF(E167=0,0,(SUM(E170/E167)))","v":0}]
["p.","IOT Perinatal",{"$f":"IF(C172=0,0,(SUM(C176/C172)))","v":0},{"$f":"IF(D172=0,0,(SUM(D176/D172)))","v":0},{"$f":"IF(E172=0,0,(SUM(E176/E172)))","v":0}]
["q.","IOT Case Management Perinatal",{"$f":"IF(C178=0,0,(SUM(C182/C178)))","v":0},{"$f":"IF(D178=0,0,(SUM(D182/D178)))","v":0},{"$f":"IF(E178=0,0,(SUM(E182/E178)))","v":0}]
["r.","IOT Physician Consultation Perinatal",{"$f":"IF(C184=0,0,(SUM(C188/C184)))","v":0},{"$f":"IF(D184=0,0,(SUM(D188/D184)))","v":0},{"$f":"IF(E184=0,0,(SUM(E188/E184)))","v":0}]
["s.","IOT Recovery Services - Individual Perinatal",{"$f":"IF(C190=0,0,(SUM(C194/C190)))","v":0},{"$f":"IF(D190=0,0,(SUM(D194/D190)))","v":0},{"$f":"IF(E190=0,0,(SUM(E194/E190)))","v":0}]
["t.","IOT Recovery Services - Group Perinatal",{"$f":"IF(C196=0,0,(SUM(C200/C196)))","v":0},{"$f":"IF(D196=0,0,(SUM(D200/D196)))","v":0},{"$f":"IF(E196=0,0,(SUM(E200/E196)))","v":0}]
["u.","IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",{"$f":"IF(C202=0,0,(SUM(C206/C202)))","v":0},{"$f":"IF(D202=0,0,(SUM(D206/D202)))","v":0},{"$f":"IF(E202=0,0,(SUM(E206/E202)))","v":0}]
["v.","IOT Recovery Services - Case Management Perinatal",{"$f":"IF(C208=0,0,(SUM(C212/C208)))","v":0},{"$f":"IF(D208=0,0,(SUM(D212/D208)))","v":0},{"$f":"IF(E208=0,0,(SUM(E212/E208)))","v":0}]
["w.","IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",{"$f":"IF(C214=0,0,(SUM(C218/C214)))","v":0},{"$f":"IF(D214=0,0,(SUM(D218/D214)))","v":0},{"$f":"IF(E214=0,0,(SUM(E218/E214)))","v":0}]
["x.","IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",{"$f":"IF(C220=0,0,(SUM(C224/C220)))","v":0},{"$f":"IF(D220=0,0,(SUM(D224/D220)))","v":0},{"$f":"IF(E220=0,0,(SUM(E224/E220)))","v":0}]
["y.","IOT Medication Assisted Treatment Perinatal",{"$f":"IF(C226=0,0,(SUM(C230/C226)))","v":0},{"$f":"IF(D226=0,0,(SUM(D230/D226)))","v":0},{"$f":"IF(E226=0,0,(SUM(E230/E226)))","v":0}]
["z.","IOT Medication Assisted Treatment - Dosing Buprenorphine Perinatal",{"$f":"IF(C232=0,0,(SUM(C235/C232)))","v":0},{"$f":"IF(D232=0,0,(SUM(D235/D232)))","v":0},{"$f":"IF(E232=0,0,(SUM(E235/E232)))","v":0}]
["aa.","IOT Medication Assisted Treatment - Dosing Disulfiram Perinatal",{"$f":"IF(C237=0,0,(SUM(C240/C237)))","v":0},{"$f":"IF(D237=0,0,(SUM(D240/D237)))","v":0},{"$f":"IF(E237=0,0,(SUM(E240/E237)))","v":0}]
["ab.","IOT Medication Assisted Treatment - Dosing Naloxone Perinatal",{"$f":"IF(C242=0,0,(SUM(C245/C242)))","v":0},{"$f":"IF(D242=0,0,(SUM(D245/D242)))","v":0},{"$f":"IF(E242=0,0,(SUM(E245/E242)))","v":0}]
["ac.","IOT Medication Assisted Treatment - Dosing Vivitrol Perinatal",{"$f":"IF(C247=0,0,(SUM(C250/C247)))","v":0},{"$f":"IF(D247=0,0,(SUM(D250/D247)))","v":0},{"$f":"IF(E247=0,0,(SUM(E250/E247)))","v":0}]
["ad.","IOT Medication Assisted Treatment - Dosing Acamprosate Perinatal",{"$f":"IF(C252=0,0,(SUM(C255/C252)))","v":0},{"$f":"IF(D252=0,0,(SUM(D255/D252)))","v":0},{"$f":"IF(E252=0,0,(SUM(E255/E252)))","v":0}]
["38.","COST PER DIRECT STAFF HOUR","PRIVATE","DMC","NON-DMC"]
["a.","IOT Non Perinatal",{"$f":"IF(C87>0,C91/($C$83*C88),0)","v":0},{"$f":"IF(D87>0,D91/($C$83*D88),0)","v":0},{"$f":"IF(E87>0,E91/($C$83*E88),0)","v":0}]
["b.","IOT Case Management Non Perinatal",{"$f":"IF(C93>0,C97/($D$83*C94),0)","v":0},{"$f":"IF(D93>0,D97/($D$83*D94),0)","v":0},{"$f":"IF(E93>0,E97/($D$83*E94),0)","v":0}]
["c.","IOT Physician Consultation Non Perinatal",{"$f":"IF(C99>0,C103/($E$83*C100),0)","v":0},{"$f":"IF(D99>0,D103/($E$83*D100),0)","v":0},{"$f":"IF(E99>0,E103/($E$83*E100),0)","v":0}]
["d.","IOT Recovery Services - Individual Non Perinatal",{"$f":"IF(C105>0,C109/($F$83*C106),0)","v":0},{"$f":"IF(D105>0,D109/($F$83*D106),0)","v":0},{"$f":"IF(E105>0,E109/($F$83*E106),0)","v":0}]
["e.","IOT Recovery Services - Group Non Perinatal",{"$f":"IF(C111>0,C115/($G$83*C112),0)","v":0},{"$f":"IF(D111>0,D115/($G$83*D112),0)","v":0},{"$f":"IF(E111>0,E115/($G$83*E112),0)","v":0}]
["f.","IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",{"$f":"IF(C117>0,C121/($H$83*C118),0)","v":0},{"$f":"IF(D117>0,D121/($H$83*D118),0)","v":0},{"$f":"IF(E117>0,E121/($H$83*E118),0)","v":0}]
["g.","IOT Recovery Services - Case Management Non Perinatal",{"$f":"IF(C123>0,C127/($I$83*C124),0)","v":0},{"$f":"IF(D123>0,D127/($I$83*D124),0)","v":0},{"$f":"IF(E123>0,E127/($I$83*E124),0)","v":0}]
["h.","IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",{"$f":"IF(C129>0,C133/($J$83*C130),0)","v":0},{"$f":"IF(D129>0,D133/($J$83*D130),0)","v":0},{"$f":"IF(E129>0,E133/($J$83*E130),0)","v":0}]
["i.","IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",{"$f":"IF(C135>0,C139/($K$83*C136),0)","v":0},{"$f":"IF(D135>0,D139/($K$83*D136),0)","v":0},{"$f":"IF(E135>0,E139/($K$83*E136),0)","v":0}]
["j.","IOT Medication Assisted Treatment Non Perinatal",{"$f":"IF(C141>0,C145/($L$83*C142),0)","v":0},{"$f":"IF(D141>0,D145/($L$83*D142),0)","v":0},{"$f":"IF(E141>0,E145/($L$83*E142),0)","v":0}]
["k.","IOT Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal"]
["l.","IOT Medication Assisted Treatment - Dosing Disulfiram Non Perinatal"]
["m.","IOT Medication Assisted Treatment - Dosing Naloxone Non Perinatal"]
["n.","IOT Medication Assisted Treatment - Dosing Vivitrol Non Perinatal"]
["o.","IOT Medication Assisted Treatment - Dosing Acamprosate Non Perinatal"]
["p.","IOT Perinatal",{"$f":"IF(C172>0,C176/($R$83*C173),0)","v":0},{"$f":"IF(D172>0,D176/($R$83*D173),0)","v":0},{"$f":"IF(E172>0,E176/($R$83*E173),0)","v":0}]
["q.","IOT Case Management Perinatal",{"$f":"IF(C178>0,C182/($S$83*C179),0)","v":0},{"$f":"IF(D178>0,D182/($S$83*D179),0)","v":0},{"$f":"IF(E178>0,E182/($S$83*E179),0)","v":0}]
["r.","IOT Physician Consultation Perinatal",{"$f":"IF(C184>0,C188/($T$83*C185),0)","v":0},{"$f":"IF(D184>0,D188/($T$83*D185),0)","v":0},{"$f":"IF(E184>0,E188/($T$83*E185),0)","v":0}]
["s.","IOT Recovery Services - Individual Perinatal",{"$f":"IF(C190>0,C194/($U$83*C191),0)","v":0},{"$f":"IF(D190>0,D194/($U$83*D191),0)","v":0},{"$f":"IF(E190>0,E194/($U$83*E191),0)","v":0}]
["t.","IOT Recovery Services - Group Perinatal",{"$f":"IF(C196>0,C200/($V$83*C197),0)","v":0},{"$f":"IF(D196>0,D200/($V$83*D197),0)","v":0},{"$f":"IF(E196>0,E200/($V$83*E197),0)","v":0}]
["u.","IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",{"$f":"IF(C202>0,C206/($W$83*C203),0)","v":0},{"$f":"IF(D202>0,D206/($W$83*D203),0)","v":0},{"$f":"IF(E202>0,E206/($W$83*E203),0)","v":0}]
["v.","IOT Recovery Services - Case Management Perinatal",{"$f":"IF(C208>0,C212/($X$83*C209),0)","v":0},{"$f":"IF(D208>0,D212/($X$83*D209),0)","v":0},{"$f":"IF(E208>0,E212/($X$83*E209),0)","v":0}]
["w.","IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",{"$f":"IF(C214>0,C218/($Y$83*C215),0)","v":0},{"$f":"IF(D214>0,D218/($Y$83*D215),0)","v":0},{"$f":"IF(E214>0,E218/($Y$83*E215),0)","v":0}]
["x.","IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",{"$f":"IF(C220>0,C224/($Z$83*C221),0)","v":0},{"$f":"IF(D220>0,D224/($Z$83*D221),0)","v":0},{"$f":"IF(E220>0,E224/($Z$83*E221),0)","v":0}]
["y.","IOT Medication Assisted Treatment Perinatal",{"$f":"IF(C226>0,C230/($AA$83*C227),0)","v":0},{"$f":"IF(D226>0,D230/($AA83*D227),0)","v":0},{"$f":"IF(E226>0,E230/($AA83*E227),0)","v":0}]
["z.","IOT Medication Assisted Treatment - Dosing Buprenorphine Perinatal"]
["aa.","IOT Medication Assisted Treatment - Dosing Disulfiram Perinatal"]
["ab.","IOT Medication Assisted Treatment - Dosing Naloxone Perinatal"]
["ac.","IOT Medication Assisted Treatment - Dosing Vivitrol Perinatal"]
["ad.","IOT Medication Assisted Treatment - Dosing Acamprosate Perinatal"]
["39.","    UNITS OF SERVICE","PRIVATE","DMC BILLED","DMC DENIED","NET DMC (DMC Billed Less DMC Denied = Approved DMC Units)","NON DMC","DMC DENIED","NET NON DMC (Non DMC Plus DMC Denied)","TOTAL  (PRIVATE, DMC, AND NON-DMC)","TOTAL  (DMC AND AND NON-DMC ONLY)"]
["a.","IOT Non Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!C$47+'(17) IOT Reimbursed Units'!C$49+'(17) IOT Reimbursed Units'!AI$47+'(17) IOT Reimbursed Units'!AI$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!C49+'(17) IOT Reimbursed Units'!AI$49","v":0},{"$f":"SUM(D320-E320)","v":0},null,{"$f":"E320","v":0},{"$f":"SUM($G320+$H320)","v":0},{"$f":"SUM($C320+$F320+$I320)","v":0},{"$f":"SUM($J320-$C320)","v":0}]
["b.","IOT Case Management Non Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!D$47+'(17) IOT Reimbursed Units'!D$49+'(17) IOT Reimbursed Units'!AJ$47+'(17) IOT Reimbursed Units'!AJ$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!D49+'(17) IOT Reimbursed Units'!AJ$49","v":0},{"$f":"SUM(D321-E321)","v":0},null,{"$f":"E321","v":0},0,0,0]
["c.","IOT Physician Consultation Non Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!E$47+'(17) IOT Reimbursed Units'!E$49+'(17) IOT Reimbursed Units'!AK$47+'(17) IOT Reimbursed Units'!AK$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!E49+'(17) IOT Reimbursed Units'!AK$49","v":0},0,null,0,0,0,0]
["d.","IOT Recovery Services - Individual Non Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!F$47+'(17) IOT Reimbursed Units'!F$49+'(17) IOT Reimbursed Units'!AL$47+'(17) IOT Reimbursed Units'!AL$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!F49+'(17) IOT Reimbursed Units'!AL$49","v":0},0,null,0,0,0,0]
["e.","IOT Recovery Services - Group Non Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!G$47+'(17) IOT Reimbursed Units'!G$49+'(17) IOT Reimbursed Units'!AM$47+'(17) IOT Reimbursed Units'!AM$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!G49+'(17) IOT Reimbursed Units'!AM$49","v":0},0,null,0,0,0,0]
["f.","IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!H$47+'(17) IOT Reimbursed Units'!H$49+'(17) IOT Reimbursed Units'!AN$47+'(17) IOT Reimbursed Units'!AN$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!H49+'(17) IOT Reimbursed Units'!AN$49","v":0},0,null,0,0,0,0]
["g.","IOT Recovery Services - Case Management Non Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!I$47+'(17) IOT Reimbursed Units'!I$49+'(17) IOT Reimbursed Units'!AO$47+'(17) IOT Reimbursed Units'!AO$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!I49+'(17) IOT Reimbursed Units'!AO$49","v":0},0,null,0,0,0,0]
["h.","IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!J$47+'(17) IOT Reimbursed Units'!J$49+'(17) IOT Reimbursed Units'!AP$47+'(17) IOT Reimbursed Units'!AP$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!J49+'(17) IOT Reimbursed Units'!AP$49","v":0},0,null,0,0,0,0]
["i.","IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!K$47+'(17) IOT Reimbursed Units'!K$49+'(17) IOT Reimbursed Units'!AQ$47+'(17) IOT Reimbursed Units'!AQ$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!K49+'(17) IOT Reimbursed Units'!AQ$49","v":0},0,null,0,0,0,0]
["j.","IOT Medication Assisted Treatment Non Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!L$47+'(17) IOT Reimbursed Units'!L$49+'(17) IOT Reimbursed Units'!AR$47+'(17) IOT Reimbursed Units'!AR$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!L49+'(17) IOT Reimbursed Units'!AR$49","v":0},0,null,0,0,0,0]
["k.","IOT Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!M$47+'(17) IOT Reimbursed Units'!M$49+'(17) IOT Reimbursed Units'!AS$47+'(17) IOT Reimbursed Units'!AS$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!M$49+'(17) IOT Reimbursed Units'!AR$49","v":0},0,null,0,0,0,0]
["l.","IOT Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!N$47+'(17) IOT Reimbursed Units'!N$49+'(17) IOT Reimbursed Units'!AT$47+'(17) IOT Reimbursed Units'!AT$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!N$49+'(17) IOT Reimbursed Units'!AT$49","v":0},0,null,0,0,0,0]
["m.","IOT Medication Assisted Treatment - Dosing Naloxone Non Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!O$47+'(17) IOT Reimbursed Units'!O$49+'(17) IOT Reimbursed Units'!AU$47+'(17) IOT Reimbursed Units'!AU$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!O$49+'(17) IOT Reimbursed Units'!AU$49","v":0},0,null,0,0,0,0]
["n.","IOT Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!P$47+'(17) IOT Reimbursed Units'!P$49+'(17) IOT Reimbursed Units'!AV$47+'(17) IOT Reimbursed Units'!AV$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!P$49+'(17) IOT Reimbursed Units'!AV$49","v":0},0,null,0,0,0,0]
["o.","IOT Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!Q$47+'(17) IOT Reimbursed Units'!Q$49+'(17) IOT Reimbursed Units'!AW$47+'(17) IOT Reimbursed Units'!AW$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!Q$49+'(17) IOT Reimbursed Units'!AW$49","v":0},0,null,0,0,0,0]
["p.","IOT Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!R$47+'(17) IOT Reimbursed Units'!R$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!R$49","v":0},0,null,0,0,0,0]
["q.","IOT Case Management Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!S$47+'(17) IOT Reimbursed Units'!S$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!S$49","v":0},0,null,0,0,0,0]
["r.","IOT Physician Consultation Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!T$47+'(17) IOT Reimbursed Units'!T$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!T$49","v":0},0,null,0,0,0,0]
["s.","IOT Recovery Services - Individual Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!U$47+'(17) IOT Reimbursed Units'!U$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!U$49","v":0},0,null,0,0,0,0]
["t.","IOT Recovery Services - Group Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!V$47+'(17) IOT Reimbursed Units'!V$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!V$49","v":0},0,null,0,0,0,0]
["u.","IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!W$47+'(17) IOT Reimbursed Units'!W$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!W$49","v":0},0,null,0,0,0,0]
["v.","IOT Recovery Services - Case Management Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!X$47+'(17) IOT Reimbursed Units'!X$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!X$49","v":0},0,null,0,0,0,0]
["w.","IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!Y$47+'(17) IOT Reimbursed Units'!Y$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!Y$49","v":0},0,null,0,0,0,0]
["x.","IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!Z$47+'(17) IOT Reimbursed Units'!Z$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!Z$49","v":0},0,null,0,0,0,0]
["y.","IOT Medication Assisted Treatment Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!AA$47+'(17) IOT Reimbursed Units'!AA$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!AA$49","v":0},0,null,0,0,0,0]
["z.","IOT Medication Assisted Treatment - Dosing Buprenorphine Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!AB$47+'(17) IOT Reimbursed Units'!AB$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!AB$49","v":0},0,null,0,0,0,0]
["aa.","IOT Medication Assisted Treatment - Dosing Disulfiram Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!AC$47+'(17) IOT Reimbursed Units'!AC$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!AC$49","v":0},0,null,0,0,0,0]
["ab.","IOT Medication Assisted Treatment - Dosing Naloxone Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!AD$47+'(17) IOT Reimbursed Units'!AD$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!AD$49","v":0},0,null,0,0,0,0]
["ac.","IOT Medication Assisted Treatment - Dosing Vivitrol Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!AE$47+'(17) IOT Reimbursed Units'!AE$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!AE$49","v":0},0,null,0,0,0,0]
["ad.","IOT Medication Assisted Treatment - Dosing Acamprosate Perinatal",null,{"$f":"'(17) IOT Reimbursed Units'!AF$47+'(17) IOT Reimbursed Units'!AF$49","v":0},{"$f":"'(17) IOT Reimbursed Units'!AF$49","v":0},0,null,0,0,0,0]
[]
[]
["40.","Cost Per Unit of Service",null,"IOT NP","IOT CM NP","IOT PC NP","IOT RS I NP","IOT RS G NP","IOT RS - RM / SAA NP","IOT RS - CM NP","IOT 1WM - AWM w/o EOSM NP","IOT 2WM - AWM w EOSM NP","IOT MAT NP","IOT MAT DB NP","IOT MAT DD NP","IOT MAT DN NP","IOT MAT DV NP","IOT MAT DA NP","IOT P","IOT CM P","IOT PC P","IOT RS I P","IOT RS G P","IOT RS- RM / SAA P","IOT RS CM P","IOT 1WM - AWM w/o EOSM P","IOT 2WM - AWM w EOSM P","IOT MAT P","IOT MAT DB P","IOT MAT DD P","IOT MAT DN P","IOT MAT DV P","IOT MAT DA P"]
["a.","Total Cost Per Unit of Sevice (Including Private Pay & Non DMC)",null,{"$f":"IF(AND(F91=0,F87=0),0,(SUM($F91/$F87)))","v":0},{"$f":"IF(AND(F97=0,F93=0),0,(SUM($F97/$F93)))","v":0},{"$f":"IF(AND(F103=0,F99=0),0,(SUM($F103/$F99)))","v":0},{"$f":"IF(AND(F109=0,F105=0),0,(SUM($F109/$F105)))","v":0},{"$f":"IF(AND(F115=0,F111=0),0,(SUM($F115/$F111)))","v":0},{"$f":"IF(AND(F121=0,F117=0),0,(SUM($F121/$F117)))","v":0},{"$f":"IF(AND(F127=0,F123=0),0,(SUM($F127/$F123)))","v":0},{"$f":"IF(AND(F133=0,F129=0),0,(SUM($F133/$F129)))","v":0},{"$f":"IF(AND(F139=0,F135=0),0,(SUM($F139/$F135)))","v":0},{"$f":"IF(AND(F145=0,F141=0),0,(SUM($F145/$F141)))","v":0},{"$f":"IF(AND(F150=0,F147=0),0,(SUM($F150/$F147)))","v":0},{"$f":"IF(AND(F155=0,F152=0),0,(SUM($F155/$F152)))","v":0},{"$f":"IF(AND(F160=0,F157=0),0,(SUM($F160/$F157)))","v":0},{"$f":"IF(AND(F165=0,F162=0),0,(SUM($F165/$F162)))","v":0},{"$f":"IF(AND(F170=0,F167=0),0,(SUM($F170/$F167)))","v":0},{"$f":"IF(AND(F176=0,F172=0),0,(SUM($F176/$F172)))","v":0},{"$f":"IF(AND(F182=0,F178=0),0,(SUM($F182/$F178)))","v":0},{"$f":"IF(AND(F188=0,F184=0),0,(SUM($F188/$F184)))","v":0},{"$f":"IF(AND(F194=0,F190=0),0,(SUM($F194/$F190)))","v":0},{"$f":"IF(AND(F200=0,F196=0),0,(SUM($F200/$F196)))","v":0},{"$f":"IF(AND(F206=0,F202=0),0,(SUM($F206/$F202)))","v":0},{"$f":"IF(AND(F212=0,F208=0),0,(SUM($F212/$F208)))","v":0},{"$f":"IF(AND(F218=0,F214=0),0,(SUM($F218/$F214)))","v":0},{"$f":"IF(AND(F224=0,F220=0),0,(SUM($F224/$F220)))","v":0},{"$f":"IF(AND(F230=0,F226=0),0,(SUM($F230/$F226)))","v":0},{"$f":"IF(AND(F235=0,F232=0),0,(SUM($F235/$F232)))","v":0},{"$f":"IF(AND(F240=0,F237=0),0,(SUM($F240/$F237)))","v":0},{"$f":"IF(AND(F245=0,F242=0),0,(SUM($F245/$F242)))","v":0},{"$f":"IF(AND(F250=0,F247=0),0,(SUM($F250/$F247)))","v":0},{"$f":"IF(AND(F255=0,F252=0),0,(SUM($F255/$F252)))","v":0}]
["b.","Provider's Customary Charge",null,32.01,33.83,null,29.63,29.63,20.89,33.83,210.46,null,32.01,32.01,32.01,32.01,null,null,32.01,33.83,null,29.63,29.63,20.89,33.83,210.46,null,32.01,32.01,32.01,32.01]
[]
[]
["41.","DMC Total Allowable Cost",null,"IOT NP","IOT CM NP","IOT PC NP","IOT RS I NP","IOT RS G NP","IOT RS - RM / SAA NP","IOT RS - CM NP","IOT 1WM - AWM w/o EOSM NP","IOT 2WM - AWM w EOSM NP","IOT MAT NP","IOT MAT DB NP","IOT MAT DD NP","IOT MAT DN NP","IOT MAT DV NP","IOT MAT DA NP","IOT P","IOT CM P","IOT PC P","IOT RS I P","IOT RS G P","IOT RS- RM / SAA P","IOT RS CM P","IOT 1WM - AWM w/o EOSM P","IOT 2WM - AWM w EOSM P","IOT MAT P","IOT MAT DB P","IOT MAT DD P","IOT MAT DN P","IOT MAT DV P","IOT MAT DA P"]
["a.","DMC Maximum Allowable Cost Based on Total Cost per Unit of Service",null,{"$f":"SUM(D$353*$F320)","v":0},{"$f":"SUM(E$353*$F321)","v":0},{"$f":"SUM(F$353*$F322)","v":0},{"$f":"SUM(G$353*$F323)","v":0},{"$f":"SUM(H$353*$F324)","v":0},{"$f":"SUM(I$353*$F325)","v":0},{"$f":"SUM(J$353*$F326)","v":0},{"$f":"SUM(K$353*$F327)","v":0},{"$f":"SUM(L$353*$F328)","v":0},{"$f":"SUM(M$353*$F329)","v":0},{"$f":"SUM(N$353*$F330)","v":0},{"$f":"SUM(O$353*$F331)","v":0},{"$f":"SUM(P$353*$F332)","v":0},{"$f":"SUM(Q$353*$F333)","v":0},{"$f":"SUM(R$353*$F334)","v":0},{"$f":"SUM(S$353*$F335)","v":0},{"$f":"SUM(T$353*$F336)","v":0},{"$f":"SUM(U$353*$F337)","v":0},{"$f":"SUM(V$353*$F338)","v":0},{"$f":"SUM(W$353*$F339)","v":0},{"$f":"SUM(X$353*$F340)","v":0},{"$f":"SUM(Y$353*$F341)","v":0},{"$f":"SUM(Z$353*$F342)","v":0},{"$f":"SUM(AA$353*$F343)","v":0},{"$f":"SUM(AB$353*$F344)","v":0},{"$f":"SUM(AC$353*$F345)","v":0},{"$f":"SUM(AD$353*$F346)","v":0},{"$f":"SUM(AE$353*$F347)","v":0},{"$f":"SUM(AF$353*$F348)","v":0},{"$f":"SUM(AG$353*$F349)","v":0}]
["b.","DMC Maximum Allowable Cost  Based on Provider's Customary Charge",null,{"$f":"SUM(D$354*$F320)","v":0},{"$f":"SUM(E$354*$F321)","v":0},{"$f":"SUM(F$354*$F322)","v":0},{"$f":"SUM(G$354*$F323)","v":0},{"$f":"SUM(H$354*$F324)","v":0},{"$f":"SUM(I$354*$F325)","v":0},{"$f":"SUM(J$354*$F326)","v":0},{"$f":"SUM(K$354*$F327)","v":0},{"$f":"SUM(L$354*$F328)","v":0},{"$f":"SUM(M$354*$F329)","v":0},{"$f":"SUM(N$354*$F330)","v":0},{"$f":"SUM(O$354*$F331)","v":0},{"$f":"SUM(P$354*$F332)","v":0},{"$f":"SUM(Q$354*$F333)","v":0},{"$f":"SUM(R$354*$F334)","v":0},{"$f":"SUM(S$354*$F335)","v":0},{"$f":"SUM(T$354*$F336)","v":0},{"$f":"SUM(U$354*$F337)","v":0},{"$f":"SUM(V$354*$F338)","v":0},{"$f":"SUM(W$354*$F339)","v":0},{"$f":"SUM(X$354*$F340)","v":0},{"$f":"SUM(Y$354*$F341)","v":0},{"$f":"SUM(Z$354*$F342)","v":0},{"$f":"SUM(AA$354*$F343)","v":0},{"$f":"SUM(AB$354*$F344)","v":0},{"$f":"SUM(AC$354*$F345)","v":0},{"$f":"SUM(AD$354*$F346)","v":0},{"$f":"SUM(AE$354*$F347)","v":0},{"$f":"SUM(AF$354*$F348)","v":0},{"$f":"SUM(AG$354*$F349)","v":0}]
[]
["42.","DMC Allowable Cost Eligible for Reimbursement ",null,"IOT NP","IOT CM NP","IOT PC NP","IOT RS I NP","IOT RS G NP","IOT RS - RM / SAA NP","IOT RS - CM NP","IOT 1WM - AWM w/o EOSM NP","IOT 2WM - AWM w EOSM NP","IOT MAT NP","IOT MAT DB NP","IOT MAT DD NP","IOT MAT DN NP","IOT MAT DV NP","IOT MAT DA NP","IOT P",{"$f":"T357","v":"IOT CM P"},{"$f":"U357","v":"IOT PC P"},"IOT RS I P","IOT RS G P",{"$f":"X357","v":"IOT RS- RM / SAA P"},"IOT RS CM P",{"$f":"Z357","v":"IOT 1WM - AWM w/o EOSM P"},{"$f":"AA357","v":"IOT 2WM - AWM w EOSM P"},"IOT MAT P","IOT MAT DB P","IOT MAT DD P","IOT MAT DN P","IOT MAT DV P","IOT MAT DA P"]
["a.","Total DMC Per Unit of Service Cost Eligible for Reimbursement ",null,{"$f":"MIN(IF(D353:D354>0,D353:D354))","v":32.01},{"$f":"MIN(IF(E353:E354>0,E353:E354))","v":33.83},{"$f":"MIN(IF(F353:F354>0,F353:F354))","v":0},{"$f":"MIN(IF(G353:G354>0,G353:G354))","v":29.63},{"$f":"MIN(IF(H353:H354>0,H353:H354))","v":29.63},{"$f":"MIN(IF(I353:I354>0,I353:I354))","v":20.89},{"$f":"MIN(IF(J353:J354>0,J353:J354))","v":33.83},{"$f":"MIN(IF(K353:K354>0,K353:K354))","v":210.46},{"$f":"MIN(IF(L353:L354>0,L353:L354))","v":0},{"$f":"MIN(IF(M353:M354>0,M353:M354))","v":32.01},{"$f":"MIN(IF(N353:N354>0,N353:N354))","v":32.01},{"$f":"MIN(IF(O353:O354>0,O353:O354))","v":32.01},{"$f":"MIN(IF(P353:P354>0,P353:P354))","v":32.01},{"$f":"MIN(IF(Q353:Q354>0,Q353:Q354))","v":0},{"$f":"MIN(IF(R353:R354>0,R353:R354))","v":0},{"$f":"MIN(IF(S353:S354>0,S353:S354))","v":32.01},{"$f":"MIN(IF(T353:T354>0,T353:T354))","v":33.83},{"$f":"MIN(IF(U353:U354>0,U353:U354))","v":0},{"$f":"MIN(IF(V353:V354>0,V353:V354))","v":29.63},{"$f":"MIN(IF(W353:W354>0,W353:W354))","v":29.63},{"$f":"MIN(IF(X353:X354>0,X353:X354))","v":20.89},{"$f":"MIN(IF(Y353:Y354>0,Y353:Y354))","v":33.83},{"$f":"MIN(IF(Z353:Z354>0,Z353:Z354))","v":210.46},{"$f":"MIN(IF(AA353:AA354>0,AA353:AA354))","v":0},{"$f":"MIN(IF(AB353:AB354>0,AB353:AB354))","v":32.01},{"$f":"MIN(IF(AC353:AC354>0,AC353:AC354))","v":32.01},{"$f":"MIN(IF(AD353:AD354>0,AD353:AD354))","v":32.01},{"$f":"MIN(IF(AE353:AE354>0,AE353:AE354))","v":32.01},{"$f":"MIN(IF(AF353:AF354>0,AF353:AF354))","v":0},{"$f":"MIN(IF(AG353:AG354>0,AG353:AG354))","v":0}]
["b.","Total DMC Allowable Cost Eligible for Reimbursement",null,{"$f":"MIN(IF(D358:D359>0,D358:D359))","v":0},{"$f":"MIN(IF(E358:E359>0,E358:E359))","v":0},{"$f":"MIN(IF(F358:F359>0,F358:F359))","v":0},{"$f":"MIN(IF(G358:G359>0,G358:G359))","v":0},{"$f":"MIN(IF(H358:H359>0,H358:H359))","v":0},{"$f":"MIN(IF(I358:I359>0,I358:I359))","v":0},{"$f":"MIN(IF(J358:J359>0,J358:J359))","v":0},{"$f":"MIN(IF(K358:K359>0,K358:K359))","v":0},{"$f":"MIN(IF(L358:L359>0,L358:L359))","v":0},{"$f":"MIN(IF(M358:M359>0,M358:M359))","v":0},{"$f":"MIN(IF(N358:N359>0,N358:N359))","v":0},{"$f":"MIN(IF(O358:O359>0,O358:O359))","v":0},{"$f":"MIN(IF(P358:P359>0,P358:P359))","v":0},{"$f":"MIN(IF(Q358:Q359>0,Q358:Q359))","v":0},{"$f":"MIN(IF(R358:R359>0,R358:R359))","v":0},{"$f":"MIN(IF(S358:S359>0,S358:S359))","v":0},{"$f":"MIN(IF(T358:T359>0,T358:T359))","v":0},{"$f":"MIN(IF(U358:U359>0,U358:U359))","v":0},{"$f":"MIN(IF(V358:V359>0,V358:V359))","v":0},{"$f":"MIN(IF(W358:W359>0,W358:W359))","v":0},{"$f":"MIN(IF(X358:X359>0,X358:X359))","v":0},{"$f":"MIN(IF(Y358:Y359>0,Y358:Y359))","v":0},{"$f":"MIN(IF(Z358:Z359>0,Z358:Z359))","v":0},{"$f":"MIN(IF(AA358:AA359>0,AA358:AA359))","v":0},{"$f":"MIN(IF(AB358:AB359>0,AB358:AB359))","v":0},{"$f":"MIN(IF(AC358:AC359>0,AC358:AC359))","v":0},{"$f":"MIN(IF(AD358:AD359>0,AD358:AD359))","v":0},{"$f":"MIN(IF(AE358:AE359>0,AE358:AE359))","v":0},{"$f":"MIN(IF(AF358:AF359>0,AF358:AF359))","v":0},{"$f":"MIN(IF(AG358:AG359>0,AG358:AG359))","v":0},{"$f":"SUM(D363:AG363)","v":0}]

{"sheet":"(17) IOT Reimbursed Units","index":16,"n_rows":4072,"n_cols":49,"rows_kept":4072,"cut":false,"hidden":false,"merged":[[4066,1,4066,2],[4067,1,4067,2],[3859,1,3859,2],[3862,0,3862,4],[3961,1,3961,2],[3962,1,3962,2],[3965,0,3965,4],[2330,1,2330,2],[2331,1,2331,2],[2334,0,2334,4],[2493,1,2493,2],[2494,1,2494,2],[2005,1,2005,2],[2008,0,2008,4],[2167,1,2167,2],[2168,1,2168,2],[2171,0,2171,4],[1682,0,1682,4],[1841,1,1841,2],[1842,1,1842,2],[1845,0,1845,4],[2004,1,2004,2],[375,1,375,2],[48,0,48,1],[48,32,48,33],[51,0,51,4],[211,1,211,2],[212,1,212,2],[215,0,215,4],[374,1,374,2],[11,2,11,31],[11,32,11,48],[4,1,4,3],[5,1,5,3],[1027,1,1027,2],[378,0,378,4],[537,1,537,2],[538,1,538,2],[541,0,541,4],[700,1,700,2],[701,1,701,2],[704,0,704,4],[863,1,863,2],[864,1,864,2],[867,0,867,4],[1026,1,1026,2],[1679,1,1679,2],[1030,0,1030,4],[1189,1,1189,2],[1190,1,1190,2],[1193,0,1193,4],[1352,1,1352,2],[1353,1,1353,2],[1356,0,1356,4],[1515,1,1515,2],[1516,1,1516,2],[1519,0,1519,4],[1678,1,1678,2],[2914,1,2914,2],[2497,0,2497,4],[2598,1,2598,2],[2599,1,2599,2],[2602,0,2602,4],[2703,1,2703,2],[2704,1,2704,2],[2707,0,2707,4],[2808,1,2808,2],[2809,1,2809,2],[2812,0,2812,4],[2913,1,2913,2],[3757,0,3757,4],[3858,1,3858,2],[3334,1,3334,2],[2917,0,2917,4],[3018,1,3018,2],[3019,1,3019,2],[3022,0,3022,4],[3123,1,3123,2],[3124,1,3124,2],[3127,0,3127,4],[3228,1,3228,2],[3229,1,3229,2],[3232,0,3232,4],[3333,1,3333,2],[0,0,0,3],[1,0,1,3],[4070,1,4070,2],[4071,1,4071,2],[3337,0,3337,4],[3438,1,3438,2],[3439,1,3439,2],[3442,0,3442,4],[3543,1,3543,2],[3544,1,3544,2],[3547,0,3547,4],[3648,1,3648,2],[3649,1,3649,2],[3652,0,3652,4],[3753,1,3753,2],[3754,1,3754,2]]}
["Department of Health Care Services "]
["Intensive Outpatient Services (IOT) - Reimbursed Units"]
[]
[]
["COUNTY",{"$f":"'(1) Provider Info and Cert'!$B$6","v":0}]
["PROVIDER NAME",{"$f":"'(1) Provider Info and Cert'!$B$7","v":0}]
["DRUG MEDI-CAL PROVIDER NO. (4 digits)",{"$f":"'(1) Provider Info and Cert'!$B$14","v":0}]
["PROVIDER NUMBER (6 digits)",{"$f":"'(1) Provider Info and Cert'!$B$15","v":0}]
["NATIONAL PROVIDER IDENTIFICATION (NPI) NO. (10 digit)",{"$f":"'(1) Provider Info and Cert'!$B$16","v":0}]
[]
[]
[null,null,"Original Eligibility - Approved DMC Units of Service from Reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expanded Eligibility - Approved DMC Units of Service from Reconciliation"]
["Unit Description","Aid Code Group Abbreviations","IOT Non Perinatal","IOT Case Management Non Perinatal","IOT Physician Consultation Non Perinatal","IOT Recovery Services - Individual \nNon Perinatal","IOT Recovery Services - Group\nNon Perinatal","IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal","IOT Recovery Services - Case Management\nNon Perinatal","IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal","IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal","IOT Medication Assisted Treatment Non Perinatal","IOT Medication Assisted Treatment - Dosing Buprenorphine\nNon Perinatal","IOT Medication Assisted Treatment - Dosing Disulfiram\nNon Perinatal","IOT Medication Assisted Treatment - Dosing Naloxone\nNon Perinatal","IOT Medication Assisted Treatment - Dosing Vivitrol\nNon Perinatal","IOT Medication Assisted Treatment - Dosing Acamprosate\nNon Perinatal","IOT Perinatal","IOT Case Management Perinatal","IOT Physician Consultation Perinatal","IOT Recovery Services - Individual \nPerinatal","IOT Recovery Services - Group\nPerinatal","IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal","IOT Recovery Services - Case Management\nPerinatal","IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal","IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal","IOT Medication Assisted Treatment Perinatal","IOT Medication Assisted Treatment - Dosing Buprenorphine Perinatal","IOT Medication Assisted Treatment - Dosing Disulfiram Perinatal","IOT Medication Assisted Treatment - Dosing Naloxone Perinatal","IOT Medication Assisted Treatment - Dosing Vivitrol Perinatal","IOT Medication Assisted Treatment - Dosing Acamprosate Perinatal","Unit Description","Aid Code Group Abbreviations","IOT Non Perinatal","IOT Case Management Non Perinatal","IOT Physician Consultation Non Perinatal","IOT Recovery Services - Individual \nNon Perinatal","IOT Recovery Services - Group\nNon Perinatal","IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal","IOT Recovery Services - Case Management\nNon Perinatal","IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal","IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal","IOT Medication Assisted Treatment Non Perinatal","IOT Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal","IOT Medication Assisted Treatment - Dosing Disulfiram Non Perinatal","IOT Medication Assisted Treatment - Dosing Naloxone Non Perinatal","IOT Medication Assisted Treatment - Dosing Vivitrol Non Perinatal","IOT Medication Assisted Treatment - Dosing Acamprosate Non Perinatal"]
["DMC Fed 50% T19 - Regular","REG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 50% T19 - Regular","REG"]
["DMC SGF 100% or BHS 100% T19 - Regular for Undocumented Individuals < age 19","REGSB75"]
["DMC BHS 100% - Minor Consent Clients","MC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC BHS 100% - Minor Consent Clients","MC"]
["DMC Fed 100% - Refugee","RRP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 100% - Refugee","RRP"]
["DMC Fed 88% T21 - MCHIPE","MCHIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 88% T21 - MCHIP - Tied to FL 102a-d","MCHIPE"]
["DMC SGF 100% or BHS 100% T21 - MCHIP for Undocumented Individuals < age 19","MCHIPSB75"]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 88% T21 - MCHIP Healthy Families Program Transition - Tied to FL 102a-e","HFE"]
["DMC Fed 65% T19 - BCCTP","BCCTP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 65% T19 - BCCTP","BCCTP"]
["DMC Fed 65% T21 - Pregnancy Only","AWPO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 65% T21 - Pregnancy Only","AWPO"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV"]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 88% T21 - MCHIP Targeted Low Income Children - Tied to FL 102a-h","TLICE"]
["DMC SGF 100% or BHS 100% T19 - Targeted Low Income Children for Undocumented Individuals < age 19","TLICSB75"]
["DMC Fed 95% T19 - Low Income Health Program - Effective 1/1/17 - 12/31/17","LIHP 95/5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 95% T19 - Low Income Health Program Effective 1/1/17 - 12/31/17","LIHP 95/5"]
["DMC Fed 94% T19 - Low Income Health Program - Effective 1/1/18 - 12/31/18","LIHP 94/6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 94% T19 - Low Income Health Program - Effective 1/1/18 - 12/31/18","LIHP 94/6"]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 88% T21 - Medi-Cal Access Program","MCAP"]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE"]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIP - Tied to FL 102a-m","HPEMCHIPE"]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19"]
["DMC SGF 100% or BHS 100% T19 - ACA Infants/Children < age 19","ICUA19SB75"]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 88% T21 - ACA MCHIP Infants/Children < age 19 - Tied to FL 102a-r","MCHIPICUA19E"]
["DMC SGF100% or BHS 100% T21 - ACA MCHIP Infants/Children < age 19 SB75","MCHIPICUA19SB75"]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC"]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen - Effective 1/1/17 - 12/31/17","NECCRC 95/5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen  Effective 1/1/17 - 12/31/17","NECCRC 95/5"]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen - Effective 1/1/18 - 12/31/18","NECCRC 94/6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen Effective 1/1/18 - 12/31/18","NECCRC 94/6"]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 65% T21 - ACA Parents/Other Caretakers - Tied to FL 101a-s","PAOCRT21"]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19"]
["DMC SGF 100% or BHS 100% T19 - ACA Parents/Other Caretakers for Undocumented Individuals < age 19","PAOCRT19SB75"]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 50% T19 - ACA Pregnant Women ","PWT19"]
["DMC SGF 100% or BHS 100%  T19 - ACA Pregnant Women for Undocumented Individuals < age 19","PWT19SB75"]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 65% T21 - ACA Pregnant Women","PWT21"]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 65% T21 - ACA CHIP","CHIPSITA19"]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64 - Effective 1/1/17 - 12/31/17","NEPNA1964 95/5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64  Effective 1/1/17 - 12/31/17","NEPNA1964 95/5"]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 - Effective 1/1/18 - 12/31/18","NEPNA1964 94/6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64  Effective 1/1/18 - 12/31/18","NEPNA1964 94/6"]
["Total Approved Units",null,{"$f":"SUM(C14:C46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total Approved Units",null,{"$f":"SUM(AI14:AI46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Denied Units of Service for DMC Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denied Units of Service for DMC Reimbursement"]
[]
[]
["IOT Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$91","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$87","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$91","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$87","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E64*'(16) IOT Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"C$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E64*'(16) IOT Cost Allocation'!D$362)-D64","v":0}]
["DMC SGF 100% T19 - Regular SB 75","REGSB75","204-b",{"$f":"SUM($E66*'(16) IOT Cost Allocation'!D$362*100%)","v":0},{"$f":"C$15","v":0}]
["DMC Fed 50% T19 - IOT Exp - Regular","REG","201-b",{"$f":"ROUNDDOWN(MIN($E67*'(16) IOT Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"AI$14","v":0}]
["DMC SGF 50% - IOT Exp - Regular","REG","70p-50b",{"$f":"SUM($E67*'(16) IOT Cost Allocation'!D$362)-D67","v":0}]
["DMC SGF 100% T19 - IOT Exp - Regular SB 75","REGSB75","205-b",{"$f":"SUM($E69*'(16) IOT Cost Allocation'!D$362*100%)","v":0},{"$f":"AI$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E71*'(16) IOT Cost Allocation'!D$362*100%)","v":0},{"$f":"C$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E73*'(16) IOT Cost Allocation'!D$362*0.88),2)","v":0},{"$f":"C$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E73*'(16) IOT Cost Allocation'!D$362)-D73","v":0}]
["DMC SGF 100% T21 - MCHIP for SB 75","MCHIPSB75","204-d",{"$f":"SUM($E75*'(16) IOT Cost Allocation'!D$362*100%)","v":0},{"$f":"C$19","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE","MCHIPE","203-d",{"$f":"ROUNDDOWN(MIN($E76*'(16) IOT Cost Allocation'!D$362*0.88),2)","v":0},{"$f":"AI$18","v":0}]
["DMC SGF 12% - IOT Exp - MCHIPE","MCHIPE","71p-12d",{"$f":"SUM($E76*'(16) IOT Cost Allocation'!D$362)-D76","v":0}]
["DMC SGF 100% T21 - IOT Exp - MCHIP for SB 75","MCHIPSB75","205-d",{"$f":"SUM($E78*'(16) IOT Cost Allocation'!D$362*100%)","v":0},{"$f":"AI$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E80*'(16) IOT Cost Allocation'!D$362*0.88),2)","v":0},{"$f":"C$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E80*'(16) IOT Cost Allocation'!D$362)-D80","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","203-e",{"$f":"ROUNDDOWN(MIN($E82*'(16) IOT Cost Allocation'!D$362*0.88),2)","v":0},{"$f":"AI$20","v":0}]
["DMC SGF 12% - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","71p-12e",{"$f":"SUM($E82*'(16) IOT Cost Allocation'!D$362)-D82","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E85*'(16) IOT Cost Allocation'!D$362*0.65),2)","v":0},{"$f":"C$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E85*'(16) IOT Cost Allocation'!D$362)-D85","v":0}]
["DMC Fed 65% T19 - IOT Exp - BCCTP","BCCTP","201-f",{"$f":"ROUNDDOWN(MIN($E87*'(16) IOT Cost Allocation'!D$362*0.65),2)","v":0},{"$f":"AI$21","v":0}]
["DMC SGF 35% - IOT Exp - BCCTP","BCCTP","70p-35f",{"$f":"SUM($E87*'(16) IOT Cost Allocation'!D$362)-D87","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E90*'(16) IOT Cost Allocation'!D$362*0.65),2)","v":0},{"$f":"C$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E90*'(16) IOT Cost Allocation'!D$362)-D90","v":0}]
["DMC Fed 65% T21 - IOT Exp - Pregnancy Only","AWPO","201-g",{"$f":"ROUNDDOWN(MIN($E92*'(16) IOT Cost Allocation'!D$362*0.65),2)","v":0},{"$f":"AI$22","v":0}]
["DMC SGF 35% - IOT Exp - Pregnancy Only","AWPO","70p-35g",{"$f":"SUM($E92*'(16) IOT Cost Allocation'!D$362)-D92","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E95*'(16) IOT Cost Allocation'!D$362*0.88),2)","v":0},{"$f":"C$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E95*'(16) IOT Cost Allocation'!D$362)-D95","v":0}]
["DMC SGF 100% T19 - Targeted Low Income SB 75","TLICSB75","204-h",{"$f":"SUM($E97*'(16) IOT Cost Allocation'!D$362*100%)","v":0},{"$f":"C$25","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","203-h",{"$f":"ROUNDDOWN(MIN($E98*'(16) IOT Cost Allocation'!D$362*0.88),2)","v":0},{"$f":"AI$24","v":0}]
["DMC SGF 12% - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","71p-12h",{"$f":"SUM($E98*'(16) IOT Cost Allocation'!D$362)-D98","v":0}]
["DMC SGF 100% T19 - IOT Exp - Targeted Low Income SB 75","TLICSB75","205-h",{"$f":"SUM($E100*'(16) IOT Cost Allocation'!D$362*100%)","v":0},{"$f":"AI$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","206-i",{"$f":"ROUNDDOWN(MIN($E102*'(16) IOT Cost Allocation'!D$362*0.95),2)","v":0},{"$f":"C$26","v":0}]
["DMC SGF 5% T19 - Low Income Health Program","LIHP 95/5","103a-i",{"$f":"SUM($E102*'(16) IOT Cost Allocation'!D$362)-D102","v":0}]
["DMC Fed 95% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","201-i",{"$f":"ROUNDDOWN(MIN($E104*'(16) IOT Cost Allocation'!D$362*0.95),2)","v":0},{"$f":"AI$26","v":0}]
["DMC SGF 5% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","70p-5i",{"$f":"SUM($E104*'(16) IOT Cost Allocation'!D$362)-D104","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","218-i",{"$f":"ROUNDDOWN(MIN($E106*'(16) IOT Cost Allocation'!D$362*0.94),2)","v":0},{"$f":"C$27","v":0}]
["DMC SGF 6% T19 - Low Income Health Program","LIHP 94/6","118a-i",{"$f":"SUM($E106*'(16) IOT Cost Allocation'!D$362)-D106","v":0}]
["DMC Fed 94% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","220-i",{"$f":"ROUNDDOWN(MIN($E108*'(16) IOT Cost Allocation'!D$362*0.94),2)","v":0},{"$f":"AI$27","v":0}]
["DMC SGF 6% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","120a-i",{"$f":"SUM($E108*'(16) IOT Cost Allocation'!D$362)-D108","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E111*'(16) IOT Cost Allocation'!D$362*0.88),2)","v":0},{"$f":"C$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E111*'(16) IOT Cost Allocation'!D$362)-D111","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E114*'(16) IOT Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"C$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E114*'(16) IOT Cost Allocation'!D$362)-D114","v":0}]
["DMC Fed 50% T19 - IOT Exp - Hospital Presumptive Eligibility","HPE","201-k",{"$f":"ROUNDDOWN(MIN($E116*'(16) IOT Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"AI$29","v":0}]
["DMC SGF 50% - IOT Exp - Hospital Presumptive Eligibility","HPE","70p-50k",{"$f":"SUM($E116*'(16) IOT Cost Allocation'!D$362)-D116","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E119*'(16) IOT Cost Allocation'!D$362*0.88),2)","v":0},{"$f":"C$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E119*'(16) IOT Cost Allocation'!D$362)-D119","v":0}]
["DMC Fed 88% T21 - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","203-m",{"$f":"ROUNDDOWN(MIN($E121*'(16) IOT Cost Allocation'!D$362*0.88),2)","v":0},{"$f":"AI$30","v":0}]
["DMC SGF 12% - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","71p-12m",{"$f":"SUM($E121*'(16) IOT Cost Allocation'!D$362)-D121","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E124*'(16) IOT Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"C$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E124*'(16) IOT Cost Allocation'!D$362)-D124","v":0}]
["DMC SGF 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","204-n",{"$f":"SUM($E126*'(16) IOT Cost Allocation'!D$362*100%)","v":0},{"$f":"C$32","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Infants/Children < age 19","ICUA19","201-n",{"$f":"ROUNDDOWN(MIN($E127*'(16) IOT Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"AI$31","v":0}]
["DMC SGF 50% - IOT Exp - ACA Infants/Children < age 19","ICUA19","70p-50n",{"$f":"SUM($E127*'(16) IOT Cost Allocation'!D$362)-D127","v":0}]
["DMC SGF 100% T19 - IOT Exp - ACA Infants/Children < age 19 SB 75","ICUA19SB75","205-n",{"$f":"SUM($E129*'(16) IOT Cost Allocation'!D$362*100%)","v":0},{"$f":"AI$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E131*'(16) IOT Cost Allocation'!D$362*0.88),2)","v":0},{"$f":"C$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E131*'(16) IOT Cost Allocation'!D$362)-D131","v":0}]
["DMC Fed 88% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","203-r",{"$f":"ROUNDDOWN(MIN($E133*'(16) IOT Cost Allocation'!D$362*0.88),2)","v":0},{"$f":"AI$33","v":0}]
["DMC SGF 12% T21 - IOT Exp - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","71p-12r",{"$f":"SUM($E133*'(16) IOT Cost Allocation'!D$362)-D133","v":0}]
["DMC SGF 100% T21 - ACA MCHIP Infants/Children < age 19 ","MCHIPICUA19SB75","204-r",{"$f":"ROUNDDOWN(MIN($E135*'(16) IOT Cost Allocation'!D$362*100%),2)","v":0},{"$f":"C$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E137*'(16) IOT Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"C$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E137*'(16) IOT Cost Allocation'!D$362)-D137","v":0}]
["DMC Fed 50% T19 - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","201-p",{"$f":"ROUNDDOWN(MIN($E139*'(16) IOT Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"AI$35","v":0}]
["DMC BHS 50% - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","72p-50p",{"$f":"SUM($E139*'(16) IOT Cost Allocation'!D$362)-D139","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E142*'(16) IOT Cost Allocation'!D$362*0.95),2)","v":0},{"$f":"C$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","103p-a",{"$f":"SUM($E142*'(16) IOT Cost Allocation'!D$362)-D142","v":0}]
["DMC Fed 95% T19 -  IOT Exp -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","203-p",{"$f":"ROUNDDOWN(MIN($E144*'(16) IOT Cost Allocation'!D$362*0.95),2)","v":0},{"$f":"AI$36","v":0}]
["DMC BHS 5% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","104-ap",{"$f":"SUM($E144*'(16) IOT Cost Allocation'!D$362)-D144","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E146*'(16) IOT Cost Allocation'!D$362*0.94),2)","v":0},{"$f":"C$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E146*'(16) IOT Cost Allocation'!D$362)-D146","v":0}]
["DMC Fed 94% T19 -  IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E148*'(16) IOT Cost Allocation'!D$362*0.94),2)","v":0},{"$f":"AI$37","v":0}]
["DMC BHS 6% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E148*'(16) IOT Cost Allocation'!D$362)-D148","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E151*'(16) IOT Cost Allocation'!D$362*0.65),2)","v":0},{"$f":"C$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E151*'(16) IOT Cost Allocation'!D$362)-D151","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","201-s",{"$f":"ROUNDDOWN(MIN($E153*'(16) IOT Cost Allocation'!D$362*0.65),2)","v":0},{"$f":"AI$38","v":0}]
["DMC SGF 35% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","70p-35s",{"$f":"SUM($E153*'(16) IOT Cost Allocation'!D$362)-D153","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E156*'(16) IOT Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"C$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E156*'(16) IOT Cost Allocation'!D$362)-D156","v":0}]
["DMC SGF 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","204-t",{"$f":"SUM($E158*'(16) IOT Cost Allocation'!D$362*100%)","v":0},{"$f":"C$40","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","201-t",{"$f":"ROUNDDOWN(MIN($E159*'(16) IOT Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"AI$39","v":0}]
["DMC SGF 50% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","70p-50t",{"$f":"SUM($E159*'(16) IOT Cost Allocation'!D$362)-D159","v":0}]
["DMC SGF 100% T19 - IOT Exp - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","205-t",{"$f":"SUM($E161*'(16) IOT Cost Allocation'!D$362*100%)","v":0},{"$f":"AI$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E163*'(16) IOT Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"C$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E163*'(16) IOT Cost Allocation'!D$362)-D163","v":0}]
["DMC SGF 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","204-v",{"$f":"SUM($E165*'(16) IOT Cost Allocation'!D$362*100%)","v":0},{"$f":"C$42","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Pregnant Women ","PWT19","201-v",{"$f":"ROUNDDOWN(MIN($E166*'(16) IOT Cost Allocation'!D$362*0.5),2)","v":0},{"$f":"AI$41","v":0}]
["DMC SGF 50% - IOT Exp - ACA Pregnant Women","PWT19","70p-50v",{"$f":"SUM($E166*'(16) IOT Cost Allocation'!D$362)-D166","v":0}]
["DMC SGF 100% T19 - IOT Exp - ACA Pregnant Women for SB 75","PWT19SB75","205-v",{"$f":"SUM($E168*'(16) IOT Cost Allocation'!D$362*100%)","v":0},{"$f":"AI$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E170*'(16) IOT Cost Allocation'!D$362*0.65),2)","v":0},{"$f":"C$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E170*'(16) IOT Cost Allocation'!D$362)-D170","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Pregnant Women","PWT21","207-w",{"$f":"ROUNDDOWN(MIN($E172*'(16) IOT Cost Allocation'!D$362*0.65),2)","v":0},{"$f":"AI$43","v":0}]
["DMC SGF 35% - IOT Exp - ACA Pregnant Women","PWT21","72p-35w",{"$f":"SUM($E172*'(16) IOT Cost Allocation'!D$362)-D172","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E175*'(16) IOT Cost Allocation'!D$362*0.65),2)","v":0},{"$f":"C$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E175*'(16) IOT Cost Allocation'!D$362)-D175","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA CHIP","CHIPSITA19","201-x",{"$f":"ROUNDDOWN(MIN($E177*'(16) IOT Cost Allocation'!D$362*0.65),2)","v":0},{"$f":"AI$44","v":0}]
["DMC SGF 35% - IOT Exp - ACA CHIP","CHIPSITA19","70p-35x",{"$f":"SUM($E177*'(16) IOT Cost Allocation'!D$362)-D177","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN($E180*'(16) IOT Cost Allocation'!D$362*0.95),2)","v":0},{"$f":"C$45","v":0}]
["DMC SGF 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","103a-y",{"$f":"SUM($E180*'(16) IOT Cost Allocation'!D$362)-D180","v":0}]
["DMC Fed 95% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","201-y",{"$f":"ROUNDDOWN(MIN($E182*'(16) IOT Cost Allocation'!D$362*0.95),2)","v":0},{"$f":"AI$45","v":0}]
["DMC SGF 5% T19 - IOT Exp - Adults Newly Eligible Aged 19-64 ","NEPNA1964 95/5","70p-5y",{"$f":"SUM($E182*'(16) IOT Cost Allocation'!D$362)-D182","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E184*'(16) IOT Cost Allocation'!D$362*0.94),2)","v":0},{"$f":"C$46","v":0}]
["DMC SGF 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E184*'(16) IOT Cost Allocation'!D$362)-D184","v":0}]
["DMC Fed 94% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","220-y",{"$f":"ROUNDDOWN(MIN($E186*'(16) IOT Cost Allocation'!D$362*0.94),2)","v":0},{"$f":"AI$46","v":0}]
["DMC SGF 6% T19 - IOT Exp - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","120a-y",{"$f":"SUM($E186*'(16) IOT Cost Allocation'!D$362)-D186","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E194*'(16) IOT Cost Allocation'!D$353)-SUM(D64:D191)","v":0}]
[null,null,null,{"$f":"SUM(D64:D193)","v":0},{"$f":"SUM(E64:E193)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E197*'(16) IOT Cost Allocation'!D$362*100%)","v":0},{"$f":"C$16","v":0}]
["DMC SGF 100% - IOT Exp - Minor Consent Clients","MC","70p-mc",{"$f":"SUM($E198*'(16) IOT Cost Allocation'!D$362*100%)","v":0},{"$f":"AI$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E202*'(16) IOT Cost Allocation'!D$353)-D197-D198-D199-D200","v":0}]
[null,null,null,{"$f":"SUM(D197:D201)","v":0},{"$f":"SUM(E197:E200)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E205*'(16) IOT Cost Allocation'!D$362*100%)","v":0},{"$f":"C$23","v":0}]
["DMC SGF 100% - IOT Exp - CalWorks Trafficking Victim","CWTCVAPTV","70p-cw",{"$f":"SUM($E206*'(16) IOT Cost Allocation'!D$362*100%)","v":0},{"$f":"AI$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E210*'(16) IOT Cost Allocation'!D$353)-D205-D206-D207-D208","v":0}]
[null,null,null,{"$f":"SUM(D205:D209)","v":0},{"$f":"SUM(E205:E209)","v":0}]
[]
[null,"Total IOT Non Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!$F91","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!D$363","v":0}]
[]
[]
["IOT Case Management Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$97","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$93","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$97","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$93","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E228*'(16) IOT Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"D$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E228*'(16) IOT Cost Allocation'!E$362)-D228","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E230*'(16) IOT Cost Allocation'!E$362*100%)","v":0},{"$f":"D$15","v":0}]
["DMC Fed 50% T19 - IOT Exp - Regular","REG","207-b",{"$f":"ROUNDDOWN(MIN($E231*'(16) IOT Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"AJ$14","v":0}]
["DMC BHS 50% - IOT Exp - Regular","REG","72p-50b",{"$f":"SUM($E231*'(16) IOT Cost Allocation'!E$362)-D231","v":0}]
["DMC BHS 100% T19 - IOT Exp - Regular SB 75","REGSB75","210-b",{"$f":"SUM($E233*'(16) IOT Cost Allocation'!E$362*100%)","v":0},{"$f":"AJ$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E235*'(16) IOT Cost Allocation'!E$362*100%)","v":0},{"$f":"D$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E237*'(16) IOT Cost Allocation'!E$362*0.88),2)","v":0},{"$f":"D$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E237*'(16) IOT Cost Allocation'!E$362)-D237","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E239*'(16) IOT Cost Allocation'!E$362*100%)","v":0},{"$f":"D$19","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE","MCHIPE","207-d",{"$f":"ROUNDDOWN(MIN($E240*'(16) IOT Cost Allocation'!E$362*0.88),2)","v":0},{"$f":"AJ$18","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE","MCHIPE","72p-12d",{"$f":"SUM($E240*'(16) IOT Cost Allocation'!E$362)-D240","v":0}]
["DMC BHS 100% T21 - IOT Exp - MCHIP for SB 75","MCHIPSB75","210-d",{"$f":"SUM($E242*'(16) IOT Cost Allocation'!E$362*100%)","v":0},{"$f":"AJ$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E244*'(16) IOT Cost Allocation'!E$362*0.88),2)","v":0},{"$f":"D$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E244*'(16) IOT Cost Allocation'!E$362)-D244","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","207-e",{"$f":"ROUNDDOWN(MIN($E246*'(16) IOT Cost Allocation'!E$362*0.88),2)","v":0},{"$f":"AJ$20","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","72p-12e",{"$f":"SUM($E246*'(16) IOT Cost Allocation'!E$362)-D246","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E249*'(16) IOT Cost Allocation'!E$362*0.65),2)","v":0},{"$f":"D$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E249*'(16) IOT Cost Allocation'!E$362)-D249","v":0}]
["DMC Fed 65% T19 - IOT Exp - BCCTP","BCCTP","207-f",{"$f":"ROUNDDOWN(MIN($E251*'(16) IOT Cost Allocation'!E$362*0.65),2)","v":0},{"$f":"AJ$21","v":0}]
["DMC BHS 35% - IOT Exp - BCCTP","BCCTP","72p-35f",{"$f":"SUM($E251*'(16) IOT Cost Allocation'!E$362)-D251","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E254*'(16) IOT Cost Allocation'!E$362*0.65),2)","v":0},{"$f":"D$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E254*'(16) IOT Cost Allocation'!E$362)-D254","v":0}]
["DMC Fed 65% T21 - IOT Exp - Pregnancy Only","AWPO","207-g",{"$f":"ROUNDDOWN(MIN($E256*'(16) IOT Cost Allocation'!E$362*0.65),2)","v":0},{"$f":"AJ$22","v":0}]
["DMC BHS 35% - IOT Exp - Pregnancy Only","AWPO","72p-35g",{"$f":"SUM($E256*'(16) IOT Cost Allocation'!E$362)-D256","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E259*'(16) IOT Cost Allocation'!E$362*0.88),2)","v":0},{"$f":"D$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E259*'(16) IOT Cost Allocation'!E$362)-D259","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E261*'(16) IOT Cost Allocation'!E$362*100%)","v":0},{"$f":"D$25","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","207-h",{"$f":"ROUNDDOWN(MIN($E262*'(16) IOT Cost Allocation'!E$362*0.88),2)","v":0},{"$f":"AJ$24","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","72p-12h",{"$f":"SUM($E262*'(16) IOT Cost Allocation'!E$362)-D262","v":0}]
["DMC BHS 100% T19 - IOT Exp - Targeted Low Income SB 75","TLICSB75","210-h",{"$f":"SUM($E264*'(16) IOT Cost Allocation'!E$362*100%)","v":0},{"$f":"AJ$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E266*'(16) IOT Cost Allocation'!E$362*0.95),2)","v":0},{"$f":"D$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E266*'(16) IOT Cost Allocation'!E$362)-D266","v":0}]
["DMC Fed 95% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","207-i",{"$f":"ROUNDDOWN(MIN($E268*'(16) IOT Cost Allocation'!E$362*0.95),2)","v":0},{"$f":"AJ$26","v":0}]
["DMC BHS 5% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","72p-5i",{"$f":"SUM($E268*'(16) IOT Cost Allocation'!E$362)-D268","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E270*'(16) IOT Cost Allocation'!E$362*0.94),2)","v":0},{"$f":"D$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E270*'(16) IOT Cost Allocation'!E$362)-D270","v":0}]
["DMC Fed 94% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","221-i",{"$f":"ROUNDDOWN(MIN($E272*'(16) IOT Cost Allocation'!E$362*0.94),2)","v":0},{"$f":"AJ$27","v":0}]
["DMC BHS 6% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","121a-i",{"$f":"SUM($E272*'(16) IOT Cost Allocation'!E$362)-D272","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E275*'(16) IOT Cost Allocation'!E$362*0.88),2)","v":0},{"$f":"D$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E275*'(16) IOT Cost Allocation'!$E$362)-D275","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E278*'(16) IOT Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"D$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E278*'(16) IOT Cost Allocation'!E$362)-D278","v":0}]
["DMC Fed 50% T19 - IOT Exp - Hospital Presumptive Eligibility","HPE","207-k",{"$f":"ROUNDDOWN(MIN($E280*'(16) IOT Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"AJ$29","v":0}]
["DMC BHS 50% - IOT Exp - Hospital Presumptive Eligibility","HPE","72p-50k",{"$f":"SUM($E280*'(16) IOT Cost Allocation'!E$362)-D280","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E283*'(16) IOT Cost Allocation'!E$362*0.88),2)","v":0},{"$f":"D$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E283*'(16) IOT Cost Allocation'!E$362)-D283","v":0}]
["DMC Fed 88% T21 - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","207-m",{"$f":"ROUNDDOWN(MIN($E285*'(16) IOT Cost Allocation'!E$362*0.88),2)","v":0},{"$f":"AJ$30","v":0}]
["DMC BHS 12% - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","72p-12m",{"$f":"SUM($E285*'(16) IOT Cost Allocation'!E$362)-D285","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E288*'(16) IOT Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"D$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E288*'(16) IOT Cost Allocation'!E$362)-D288","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E290*'(16) IOT Cost Allocation'!E$362*100%)","v":0},{"$f":"D$32","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Infants/Children < age 19","ICUA19","207-n",{"$f":"ROUNDDOWN(MIN($E291*'(16) IOT Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"AJ$31","v":0}]
["DMC BHS 50% - IOT Exp - ACA Infants/Children < age 19","ICUA19","72p-50n",{"$f":"SUM($E291*'(16) IOT Cost Allocation'!E$362)-D291","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Infants/Children < age 19 SB 75","ICUA19SB75","210-n",{"$f":"SUM($E293*'(16) IOT Cost Allocation'!E$362*100%)","v":0},{"$f":"AJ$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E295*'(16) IOT Cost Allocation'!E$362*0.88),2)","v":0},{"$f":"D$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E295*'(16) IOT Cost Allocation'!E$362)-D295","v":0}]
["DMC Fed 88% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","207-r",{"$f":"ROUNDDOWN(MIN($E297*'(16) IOT Cost Allocation'!E$362*0.88),2)","v":0},{"$f":"AJ$33","v":0}]
["DMC BHS 12% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","72p-12r",{"$f":"SUM($E297*'(16) IOT Cost Allocation'!E$362)-D297","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E300*'(16) IOT Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"D$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E300*'(16) IOT Cost Allocation'!E$362)-D300","v":0}]
["DMC Fed 50% T19 - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","207-p",{"$f":"ROUNDDOWN(MIN($E302*'(16) IOT Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"AJ$35","v":0}]
["DMC BHS 50% - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","72p-50p",{"$f":"SUM($E302*'(16) IOT Cost Allocation'!E$362)-D302","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E305*'(16) IOT Cost Allocation'!E$362*0.95),2)","v":0},{"$f":"D$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E305*'(16) IOT Cost Allocation'!E$362)-D305","v":0}]
["DMC Fed 95% T19 -  IOT Exp -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","204-p",{"$f":"ROUNDDOWN(MIN($E307*'(16) IOT Cost Allocation'!E$362*0.95),2)","v":0},{"$f":"AJ$36","v":0}]
["DMC BHS 5% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","104a-p",{"$f":"SUM($E307*'(16) IOT Cost Allocation'!E$362)-D307","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E309*'(16) IOT Cost Allocation'!E$362*0.94),2)","v":0},{"$f":"D$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E309*'(16) IOT Cost Allocation'!E$362)-D309","v":0}]
["DMC Fed 94% T19 -  IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","221-pa",{"$f":"ROUNDDOWN(MIN($E311*'(16) IOT Cost Allocation'!E$362*0.94),2)","v":0},{"$f":"AJ$37","v":0}]
["DMC BHS 6% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","121a-pa",{"$f":"SUM($E311*'(16) IOT Cost Allocation'!E$362)-D311","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E314*'(16) IOT Cost Allocation'!E$362*0.65),2)","v":0},{"$f":"D$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E314*'(16) IOT Cost Allocation'!E$362)-D314","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","207-s",{"$f":"ROUNDDOWN(MIN($E316*'(16) IOT Cost Allocation'!E$362*0.65),2)","v":0},{"$f":"AJ$38","v":0}]
["DMC BHS 35% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","72p-35s",{"$f":"SUM($E316*'(16) IOT Cost Allocation'!E$362)-D316","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E319*'(16) IOT Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"D$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E319*'(16) IOT Cost Allocation'!E$362)-D319","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E321*'(16) IOT Cost Allocation'!E$362*100%)","v":0},{"$f":"D$40","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","207-t",{"$f":"ROUNDDOWN(MIN($E322*'(16) IOT Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"AJ$39","v":0}]
["DMC BHS 50% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","72p-50t",{"$f":"SUM($E322*'(16) IOT Cost Allocation'!E$362)-D322","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","210-t",{"$f":"SUM($E324*'(16) IOT Cost Allocation'!E$362*100%)","v":0},{"$f":"AJ$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E326*'(16) IOT Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"D$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E326*'(16) IOT Cost Allocation'!E$362)-D326","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E328*'(16) IOT Cost Allocation'!E$362*100%)","v":0},{"$f":"D$42","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Pregnant Women","PWT19","207-v",{"$f":"ROUNDDOWN(MIN($E329*'(16) IOT Cost Allocation'!E$362*0.5),2)","v":0},{"$f":"AJ$41","v":0}]
["DMC BHS 50% - IOT Exp - ACA Pregnant Women","PWT19","72p-50v",{"$f":"SUM($E329*'(16) IOT Cost Allocation'!E$362)-D329","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Pregnant Women for SB 75","PWT19SB75","210-v",{"$f":"SUM($E331*'(16) IOT Cost Allocation'!E$362*100%)","v":0},{"$f":"AJ$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E333*'(16) IOT Cost Allocation'!E$362*0.65),2)","v":0},{"$f":"D$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E333*'(16) IOT Cost Allocation'!E$362)-D333","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Pregnant Women","PWT21","207-w",{"$f":"ROUNDDOWN(MIN($E335*'(16) IOT Cost Allocation'!E$362*0.65),2)","v":0},{"$f":"AJ$43","v":0}]
["DMC BHS 35% - IOT Exp - ACA Pregnant Women","PWT21","72p-35w",{"$f":"SUM($E335*'(16) IOT Cost Allocation'!E$362)-D335","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E338*'(16) IOT Cost Allocation'!E$362*0.65),2)","v":0},{"$f":"D$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E338*'(16) IOT Cost Allocation'!E$362)-D338","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA CHIP","CHIPSITA19","207-x",{"$f":"ROUNDDOWN(MIN($E340*'(16) IOT Cost Allocation'!E$362*0.65),2)","v":0},{"$f":"AJ$44","v":0}]
["DMC BHS 35% - IOT Exp - ACA CHIP","CHIPSITA19","72p-35x",{"$f":"SUM($E340*'(16) IOT Cost Allocation'!E$362)-D340","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E343*'(16) IOT Cost Allocation'!E$362*0.95),2)","v":0},{"$f":"D$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E343*'(16) IOT Cost Allocation'!E$362)-D343","v":0}]
["DMC Fed 95% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","207-y",{"$f":"ROUNDDOWN(MIN($E345*'(16) IOT Cost Allocation'!E$362*0.95),2)","v":0},{"$f":"AJ$45","v":0}]
["DMC BHS 5% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","72p-5y",{"$f":"SUM($E345*'(16) IOT Cost Allocation'!E$362)-D345","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E347*'(16) IOT Cost Allocation'!E$362*0.94),2)","v":0},{"$f":"D$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E347*'(16) IOT Cost Allocation'!E$362)-D347","v":0}]
["DMC Fed 94% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","221-y",{"$f":"ROUNDDOWN(MIN($E349*'(16) IOT Cost Allocation'!E$362*0.94),2)","v":0},{"$f":"AJ$46","v":0}]
["DMC BHS 6% T19 - IOT Exp - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","121a-y",{"$f":"SUM($E349*'(16) IOT Cost Allocation'!E$362)-D349","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E357*'(16) IOT Cost Allocation'!E$353)-SUM(D228:D354)","v":0}]
[null,null,null,{"$f":"SUM(D228:D356)","v":0},{"$f":"SUM(E228:E356)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E360*'(16) IOT Cost Allocation'!E$362*100%)","v":0},{"$f":"D$16","v":0}]
["DMC BHS 100% - IOT Exp - Minor Consent Clients","MC","72p-mc",{"$f":"SUM($E361*'(16) IOT Cost Allocation'!E$362*100%)","v":0},{"$f":"AJ$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E365*'(16) IOT Cost Allocation'!E$353)-SUM(D360:D363)","v":0}]
[null,null,null,{"$f":"SUM($D360:$D364)","v":0},{"$f":"SUM(E360:E363)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E368*'(16) IOT Cost Allocation'!E$362*100%)","v":0},{"$f":"D$23","v":0}]
["DMC BHS 100% - IOT Exp - CalWorks Trafficking Victim","CWTCVAPTV","72p-cw",{"$f":"SUM($E369*'(16) IOT Cost Allocation'!E$362*100%)","v":0},{"$f":"AJ$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E373*'(16) IOT Cost Allocation'!E$353)-SUM(D368:D371)","v":0}]
[null,null,null,{"$f":"SUM($D368:$D372)","v":0},{"$f":"SUM(E368:E372)","v":0}]
[]
[null,"Total IOT Case Management Non Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!$F97","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!E$363","v":0}]
[]
[]
["IOT Physician Consultation Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$103","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$99","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$103","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$99","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E391*'(16) IOT Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"E$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E391*'(16) IOT Cost Allocation'!F$362)-D391","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E393*'(16) IOT Cost Allocation'!F$362*100%)","v":0},{"$f":"E$15","v":0}]
["DMC Fed 50% T19 - IOT Exp - Regular","REG","207-b",{"$f":"ROUNDDOWN(MIN($E394*'(16) IOT Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"AK$14","v":0}]
["DMC BHS 50% - IOT Exp - Regular","REG","72p-50b",{"$f":"SUM($E394*'(16) IOT Cost Allocation'!F$362)-D394","v":0}]
["DMC BHS 100% T19 - IOT Exp - Regular SB 75","REGSB75","210-b",{"$f":"SUM($E396*'(16) IOT Cost Allocation'!F$362*100%)","v":0},{"$f":"AK$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E398*'(16) IOT Cost Allocation'!F$362*100%)","v":0},{"$f":"E$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E400*'(16) IOT Cost Allocation'!F$362*0.88),2)","v":0},{"$f":"E$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E400*'(16) IOT Cost Allocation'!F$362)-D400","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E402*'(16) IOT Cost Allocation'!F$362*100%)","v":0},{"$f":"E$19","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE","MCHIPE","207-d",{"$f":"ROUNDDOWN(MIN($E403*'(16) IOT Cost Allocation'!F$362*0.88),2)","v":0},{"$f":"AK$18","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE","MCHIPE","72p-12d",{"$f":"SUM($E403*'(16) IOT Cost Allocation'!F$362)-D403","v":0}]
["DMC BHS 100% T21 - IOT Exp - MCHIP for SB 75","MCHIPSB75","210-d",{"$f":"SUM($E405*'(16) IOT Cost Allocation'!F$362*100%)","v":0},{"$f":"AK$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E407*'(16) IOT Cost Allocation'!F$362*0.88),2)","v":0},{"$f":"E$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E407*'(16) IOT Cost Allocation'!F$362)-D407","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","207-e",{"$f":"ROUNDDOWN(MIN($E409*'(16) IOT Cost Allocation'!F$362*0.88),2)","v":0},{"$f":"AK$20","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","72p-12e",{"$f":"SUM($E409*'(16) IOT Cost Allocation'!F$362)-D409","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E412*'(16) IOT Cost Allocation'!F$362*0.65),2)","v":0},{"$f":"E$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E412*'(16) IOT Cost Allocation'!F$362)-D412","v":0}]
["DMC Fed 65% T19 - IOT Exp - BCCTP","BCCTP","207-f",{"$f":"ROUNDDOWN(MIN($E414*'(16) IOT Cost Allocation'!F$362*0.65),2)","v":0},{"$f":"AK$21","v":0}]
["DMC BHS 35% - IOT Exp - BCCTP","BCCTP","72p-35f",{"$f":"SUM($E414*'(16) IOT Cost Allocation'!F$362)-D414","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E417*'(16) IOT Cost Allocation'!F$362*0.65),2)","v":0},{"$f":"E$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E417*'(16) IOT Cost Allocation'!F$362)-D417","v":0}]
["DMC Fed 65% T21 - IOT Exp - Pregnancy Only","AWPO","207-g",{"$f":"ROUNDDOWN(MIN($E419*'(16) IOT Cost Allocation'!F$362*0.65),2)","v":0},{"$f":"AK$22","v":0}]
["DMC BHS 35% - IOT Exp - Pregnancy Only","AWPO","72p-35g",{"$f":"SUM($E419*'(16) IOT Cost Allocation'!F$362)-D419","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E422*'(16) IOT Cost Allocation'!F$362*0.88),2)","v":0},{"$f":"E$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E422*'(16) IOT Cost Allocation'!F$362)-D422","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E424*'(16) IOT Cost Allocation'!F$362*100%)","v":0},{"$f":"E$25","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","207-h",{"$f":"ROUNDDOWN(MIN($E425*'(16) IOT Cost Allocation'!F$362*0.88),2)","v":0},{"$f":"AK$24","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","72p-12h",{"$f":"SUM($E425*'(16) IOT Cost Allocation'!F$362)-D425","v":0}]
["DMC BHS 100% T19 - IOT Exp - Targeted Low Income SB 75","TLICSB75","210-h",{"$f":"SUM($E427*'(16) IOT Cost Allocation'!F$362*100%)","v":0},{"$f":"AK$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E429*'(16) IOT Cost Allocation'!F$362*0.95),2)","v":0},{"$f":"E$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E429*'(16) IOT Cost Allocation'!F$362)-D429","v":0}]
["DMC Fed 95% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","207-i",{"$f":"ROUNDDOWN(MIN($E431*'(16) IOT Cost Allocation'!F$362*0.95),2)","v":0},{"$f":"AK$26","v":0}]
["DMC BHS 5% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","72p-5i",{"$f":"SUM($E431*'(16) IOT Cost Allocation'!F$362)-D431","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E433*'(16) IOT Cost Allocation'!F$362*0.94),2)","v":0},{"$f":"E$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E433*'(16) IOT Cost Allocation'!F$362)-D433","v":0}]
["DMC Fed 94% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","221-i",{"$f":"ROUNDDOWN(MIN($E435*'(16) IOT Cost Allocation'!F$362*0.94),2)","v":0},{"$f":"AK$27","v":0}]
["DMC BHS 6% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","121a-i",{"$f":"SUM($E435*'(16) IOT Cost Allocation'!F$362)-D435","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E438*'(16) IOT Cost Allocation'!F$362*0.88),2)","v":0},{"$f":"+E$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E438*'(16) IOT Cost Allocation'!$F$362)-D438","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E441*'(16) IOT Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"E$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E441*'(16) IOT Cost Allocation'!F$362)-D441","v":0}]
["DMC Fed 50% T19 - IOT Exp - Hospital Presumptive Eligibility","HPE","207-k",{"$f":"ROUNDDOWN(MIN($E443*'(16) IOT Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"AK$29","v":0}]
["DMC BHS 50% - IOT Exp - Hospital Presumptive Eligibility","HPE","72p-50k",{"$f":"SUM($E443*'(16) IOT Cost Allocation'!F$362)-D443","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E446*'(16) IOT Cost Allocation'!F$362*0.88),2)","v":0},{"$f":"E$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E446*'(16) IOT Cost Allocation'!F$362)-D446","v":0}]
["DMC Fed 88% T21 - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","207-m",{"$f":"ROUNDDOWN(MIN($E448*'(16) IOT Cost Allocation'!F$362*0.88),2)","v":0},{"$f":"AK$30","v":0}]
["DMC BHS 12% - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","72p-12m",{"$f":"SUM($E448*'(16) IOT Cost Allocation'!F$362)-D448","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E451*'(16) IOT Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"E$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E451*'(16) IOT Cost Allocation'!F$362)-D451","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E453*'(16) IOT Cost Allocation'!F$362*100%)","v":0},{"$f":"E$32","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Infants/Children < age 19","ICUA19","207-n",{"$f":"ROUNDDOWN(MIN($E454*'(16) IOT Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"AK$31","v":0}]
["DMC BHS 50% - IOT Exp - ACA Infants/Children < age 19","ICUA19","72p-50n",{"$f":"SUM($E454*'(16) IOT Cost Allocation'!F$362)-D454","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Infants/Children < age 19 SB 75","ICUA19SB75","210-n",{"$f":"SUM($E456*'(16) IOT Cost Allocation'!F$362*100%)","v":0},{"$f":"AK$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E458*'(16) IOT Cost Allocation'!F$362*0.88),2)","v":0},{"$f":"E$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E458*'(16) IOT Cost Allocation'!F$362)-D458","v":0}]
["DMC Fed 88% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","207-r",{"$f":"ROUNDDOWN(MIN($E460*'(16) IOT Cost Allocation'!F$362*0.88),2)","v":0},{"$f":"AK$33","v":0}]
["DMC BHS 12% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","72p-12r",{"$f":"SUM($E460*'(16) IOT Cost Allocation'!F$362)-D460","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E463*'(16) IOT Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"+E$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E463*'(16) IOT Cost Allocation'!F$362)-D463","v":0}]
["DMC Fed 50% T19 - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","207-p",{"$f":"ROUNDDOWN(MIN($E465*'(16) IOT Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"AK$35","v":0}]
["DMC BHS 50% - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","72p-50p",{"$f":"SUM($E465*'(16) IOT Cost Allocation'!F$362)-D465","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E468*'(16) IOT Cost Allocation'!F$362*0.95),2)","v":0},{"$f":"E$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E468*'(16) IOT Cost Allocation'!F$362)-D468","v":0}]
["DMC Fed 95% T19 -  IOT Exp -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","204-p",{"$f":"ROUNDDOWN(MIN($E470*'(16) IOT Cost Allocation'!F$362*0.95),2)","v":0},{"$f":"AK$36","v":0}]
["DMC BHS 5% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","104a-p",{"$f":"SUM($E470*'(16) IOT Cost Allocation'!F$362)-D470","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E472*'(16) IOT Cost Allocation'!F$362*0.94),2)","v":0},{"$f":"E$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E472*'(16) IOT Cost Allocation'!F$362)-D472","v":0}]
["DMC Fed 94% T19 -  IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","221-pa",{"$f":"ROUNDDOWN(MIN($E474*'(16) IOT Cost Allocation'!F$362*0.94),2)","v":0},{"$f":"AK$37","v":0}]
["DMC BHS 6% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","121a-pa",{"$f":"SUM($E474*'(16) IOT Cost Allocation'!F$362)-D474","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E477*'(16) IOT Cost Allocation'!F$362*0.65),2)","v":0},{"$f":"E$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E477*'(16) IOT Cost Allocation'!F$362)-D477","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","207-s",{"$f":"ROUNDDOWN(MIN($E479*'(16) IOT Cost Allocation'!F$362*0.65),2)","v":0},{"$f":"AK$38","v":0}]
["DMC BHS 35% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","72p-35s",{"$f":"SUM($E479*'(16) IOT Cost Allocation'!F$362)-D479","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E482*'(16) IOT Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"E$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E482*'(16) IOT Cost Allocation'!F$362)-D482","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E484*'(16) IOT Cost Allocation'!F$362*100%)","v":0},{"$f":"E$40","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","207-t",{"$f":"ROUNDDOWN(MIN($E485*'(16) IOT Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"AK$39","v":0}]
["DMC BHS 50% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","72p-50t",{"$f":"SUM($E485*'(16) IOT Cost Allocation'!F$362)-D485","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","210-t",{"$f":"SUM($E487*'(16) IOT Cost Allocation'!F$362*100%)","v":0},{"$f":"AK$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E489*'(16) IOT Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"E$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E489*'(16) IOT Cost Allocation'!F$362)-D489","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E491*'(16) IOT Cost Allocation'!F$362*100%)","v":0},{"$f":"E$42","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Pregnant Women","PWT19","207-v",{"$f":"ROUNDDOWN(MIN($E492*'(16) IOT Cost Allocation'!F$362*0.5),2)","v":0},{"$f":"AK$41","v":0}]
["DMC BHS 50% - IOT Exp - ACA Pregnant Women","PWT19","72p-50v",{"$f":"SUM($E492*'(16) IOT Cost Allocation'!F$362)-D492","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Pregnant Women for SB 75","PWT19SB75","210-v",{"$f":"SUM($E494*'(16) IOT Cost Allocation'!F$362*100%)","v":0},{"$f":"AK$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E496*'(16) IOT Cost Allocation'!F$362*0.65),2)","v":0},{"$f":"E$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E496*'(16) IOT Cost Allocation'!F$362)-D496","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Pregnant Women","PWT21","207-w",{"$f":"ROUNDDOWN(MIN($E498*'(16) IOT Cost Allocation'!F$362*0.65),2)","v":0},{"$f":"AK$43","v":0}]
["DMC BHS 35% - IOT Exp - ACA Pregnant Women","PWT21","72p-35w",{"$f":"SUM($E498*'(16) IOT Cost Allocation'!F$362)-D498","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E501*'(16) IOT Cost Allocation'!F$362*0.65),2)","v":0},{"$f":"E$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E501*'(16) IOT Cost Allocation'!F$362)-D501","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA CHIP","CHIPSITA19","207-x",{"$f":"ROUNDDOWN(MIN($E503*'(16) IOT Cost Allocation'!F$362*0.65),2)","v":0},{"$f":"AK$44","v":0}]
["DMC BHS 35% - IOT Exp - ACA CHIP","CHIPSITA19","72p-35x",{"$f":"SUM($E503*'(16) IOT Cost Allocation'!F$362)-D503","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E506*'(16) IOT Cost Allocation'!F$362*0.95),2)","v":0},{"$f":"E$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E506*'(16) IOT Cost Allocation'!F$362)-D506","v":0}]
["DMC Fed 95% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","207-y",{"$f":"ROUNDDOWN(MIN($E508*'(16) IOT Cost Allocation'!F$362*0.95),2)","v":0},{"$f":"AK$45","v":0}]
["DMC BHS 5% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","72p-5y",{"$f":"SUM($E508*'(16) IOT Cost Allocation'!F$362)-D508","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E510*'(16) IOT Cost Allocation'!F$362*0.94),2)","v":0},{"$f":"E$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E510*'(16) IOT Cost Allocation'!F$362)-D510","v":0}]
["DMC Fed 94% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","221-y",{"$f":"ROUNDDOWN(MIN($E512*'(16) IOT Cost Allocation'!F$362*0.94),2)","v":0},{"$f":"AK$46","v":0}]
["DMC BHS 6% T19 - IOT Exp - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","121a-y",{"$f":"SUM($E512*'(16) IOT Cost Allocation'!F$362)-D512","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E520*'(16) IOT Cost Allocation'!F$353)-SUM(D391:D517)","v":0}]
[null,null,null,{"$f":"SUM(D391:D519)","v":0},{"$f":"SUM(E391:E519)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E523*'(16) IOT Cost Allocation'!F$362*100%)","v":0},{"$f":"E$16","v":0}]
["DMC BHS 100% - IOT Exp - Minor Consent Clients","MC","72p-mc",{"$f":"SUM($E524*'(16) IOT Cost Allocation'!F$362*100%)","v":0},{"$f":"AK$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E528*'(16) IOT Cost Allocation'!F$353)-SUM(D523:D526)","v":0}]
[null,null,null,{"$f":"SUM(D523:D527)","v":0},{"$f":"SUM(E523:E526)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E531*'(16) IOT Cost Allocation'!F$362*100%)","v":0},{"$f":"E$23","v":0}]
["DMC BHS 100% - IOT Exp - CalWorks Trafficking Victim","CWTCVAPTV","72p-cw",{"$f":"SUM($E532*'(16) IOT Cost Allocation'!F$362*100%)","v":0},{"$f":"AK$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E536*'(16) IOT Cost Allocation'!F$353)-SUM(D531:D534)","v":0}]
[null,null,null,{"$f":"SUM(D531:D535)","v":0},{"$f":"SUM(E531:E534)","v":0}]
[]
[null,"Total IOT Physician Consultation Non Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!$F103","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!F$363","v":0}]
[]
[]
["IOT Recovery Services - Individual Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$109","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$105","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$109","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$105","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E554*'(16) IOT Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"F$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E554*'(16) IOT Cost Allocation'!G$362)-D554","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E556*'(16) IOT Cost Allocation'!G$362*100%)","v":0},{"$f":"F$15","v":0}]
["DMC Fed 50% T19 - IOT Exp - Regular","REG","207-b",{"$f":"ROUNDDOWN(MIN($E557*'(16) IOT Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"AL$14","v":0}]
["DMC BHS 50% - IOT Exp - Regular","REG","72p-50b",{"$f":"SUM($E557*'(16) IOT Cost Allocation'!G$362)-D557","v":0}]
["DMC BHS 100% T19 - IOT Exp - Regular SB 75","REGSB75","210-b",{"$f":"SUM($E559*'(16) IOT Cost Allocation'!G$362*100%)","v":0},{"$f":"AL$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E561*'(16) IOT Cost Allocation'!G$362*100%)","v":0},{"$f":"F$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E563*'(16) IOT Cost Allocation'!G$362*0.88),2)","v":0},{"$f":"F$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E563*'(16) IOT Cost Allocation'!G$362)-D563","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E565*'(16) IOT Cost Allocation'!G$362*100%)","v":0},{"$f":"F$19","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE","MCHIPE","207-d",{"$f":"ROUNDDOWN(MIN($E566*'(16) IOT Cost Allocation'!G$362*0.88),2)","v":0},{"$f":"AL$18","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE","MCHIPE","72p-12d",{"$f":"SUM($E566*'(16) IOT Cost Allocation'!G$362)-D566","v":0}]
["DMC BHS 100% T21 - IOT Exp - MCHIP for SB 75","MCHIPSB75","210-d",{"$f":"SUM($E568*'(16) IOT Cost Allocation'!G$362*100%)","v":0},{"$f":"AL$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E570*'(16) IOT Cost Allocation'!G$362*0.88),2)","v":0},{"$f":"F$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E570*'(16) IOT Cost Allocation'!G$362)-D570","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","207-e",{"$f":"ROUNDDOWN(MIN($E572*'(16) IOT Cost Allocation'!G$362*0.88),2)","v":0},{"$f":"AL$20","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","72p-12e",{"$f":"SUM($E572*'(16) IOT Cost Allocation'!G$362)-D572","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E575*'(16) IOT Cost Allocation'!G$362*0.65),2)","v":0},{"$f":"F$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E575*'(16) IOT Cost Allocation'!G$362)-D575","v":0}]
["DMC Fed 65% T19 - IOT Exp - BCCTP","BCCTP","207-f",{"$f":"ROUNDDOWN(MIN($E577*'(16) IOT Cost Allocation'!G$362*0.65),2)","v":0},{"$f":"AL$21","v":0}]
["DMC BHS 35% - IOT Exp - BCCTP","BCCTP","72p-35f",{"$f":"SUM($E577*'(16) IOT Cost Allocation'!G$362)-D577","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E580*'(16) IOT Cost Allocation'!G$362*0.65),2)","v":0},{"$f":"F$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E580*'(16) IOT Cost Allocation'!G$362)-D580","v":0}]
["DMC Fed 65% T21 - IOT Exp - Pregnancy Only","AWPO","207-g",{"$f":"ROUNDDOWN(MIN($E582*'(16) IOT Cost Allocation'!G$362*0.65),2)","v":0},{"$f":"AL$22","v":0}]
["DMC BHS 35% - IOT Exp - Pregnancy Only","AWPO","72p-35g",{"$f":"SUM($E582*'(16) IOT Cost Allocation'!G$362)-D582","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E585*'(16) IOT Cost Allocation'!G$362*0.88),2)","v":0},{"$f":"F$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E585*'(16) IOT Cost Allocation'!G$362)-D585","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E587*'(16) IOT Cost Allocation'!G$362*100%)","v":0},{"$f":"F$25","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","207-h",{"$f":"ROUNDDOWN(MIN($E588*'(16) IOT Cost Allocation'!G$362*0.88),2)","v":0},{"$f":"AL$24","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","72p-12h",{"$f":"SUM($E588*'(16) IOT Cost Allocation'!G$362)-D588","v":0}]
["DMC BHS 100% T19 - IOT Exp - Targeted Low Income SB 75","TLICSB75","210-h",{"$f":"SUM($E590*'(16) IOT Cost Allocation'!G$362*100%)","v":0},{"$f":"AL$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E592*'(16) IOT Cost Allocation'!G$362*0.95),2)","v":0},{"$f":"F$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E592*'(16) IOT Cost Allocation'!G$362)-D592","v":0}]
["DMC Fed 95% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","207-i",{"$f":"ROUNDDOWN(MIN($E594*'(16) IOT Cost Allocation'!G$362*0.95),2)","v":0},{"$f":"AL$26","v":0}]
["DMC BHS 5% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","72p-5i",{"$f":"SUM($E594*'(16) IOT Cost Allocation'!G$362)-D594","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E596*'(16) IOT Cost Allocation'!G$362*0.94),2)","v":0},{"$f":"F$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E596*'(16) IOT Cost Allocation'!G$362)-D596","v":0}]
["DMC Fed 94% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","221-i",{"$f":"ROUNDDOWN(MIN($E598*'(16) IOT Cost Allocation'!G$362*0.94),2)","v":0},{"$f":"AL$27","v":0}]
["DMC BHS 6% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","121a-i",{"$f":"SUM($E598*'(16) IOT Cost Allocation'!G$362)-D598","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E601*'(16) IOT Cost Allocation'!G$362*0.88),2)","v":0},{"$f":"F$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E601*'(16) IOT Cost Allocation'!$G$362)-D601","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E604*'(16) IOT Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"F$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E604*'(16) IOT Cost Allocation'!G$362)-D604","v":0}]
["DMC Fed 50% T19 - IOT Exp - Hospital Presumptive Eligibility","HPE","207-k",{"$f":"ROUNDDOWN(MIN($E606*'(16) IOT Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"AL$29","v":0}]
["DMC BHS 50% - IOT Exp - Hospital Presumptive Eligibility","HPE","72p-50k",{"$f":"SUM($E606*'(16) IOT Cost Allocation'!G$362)-D606","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E609*'(16) IOT Cost Allocation'!G$362*0.88),2)","v":0},{"$f":"F$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E609*'(16) IOT Cost Allocation'!G$362)-D609","v":0}]
["DMC Fed 88% T21 - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","207-m",{"$f":"ROUNDDOWN(MIN($E611*'(16) IOT Cost Allocation'!G$362*0.88),2)","v":0},{"$f":"AL$30","v":0}]
["DMC BHS 12% - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","72p-12m",{"$f":"SUM($E611*'(16) IOT Cost Allocation'!G$362)-D611","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E614*'(16) IOT Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"F$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E614*'(16) IOT Cost Allocation'!G$362)-D614","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E616*'(16) IOT Cost Allocation'!G$362*100%)","v":0},{"$f":"F$32","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Infants/Children < age 19","ICUA19","207-n",{"$f":"ROUNDDOWN(MIN($E617*'(16) IOT Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"AL$31","v":0}]
["DMC BHS 50% - IOT Exp - ACA Infants/Children < age 19","ICUA19","72p-50n",{"$f":"SUM($E617*'(16) IOT Cost Allocation'!G$362)-D617","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Infants/Children < age 19 SB 75","ICUA19SB75","210-n",{"$f":"SUM($E619*'(16) IOT Cost Allocation'!G$362*100%)","v":0},{"$f":"AL$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E621*'(16) IOT Cost Allocation'!G$362*0.88),2)","v":0},{"$f":"F$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E621*'(16) IOT Cost Allocation'!G$362)-D621","v":0}]
["DMC Fed 88% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","207-r",{"$f":"ROUNDDOWN(MIN($E623*'(16) IOT Cost Allocation'!G$362*0.88),2)","v":0},{"$f":"AL$33","v":0}]
["DMC BHS 12% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","72p-12r",{"$f":"SUM($E623*'(16) IOT Cost Allocation'!G$362)-D623","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E626*'(16) IOT Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"+F$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E626*'(16) IOT Cost Allocation'!G$362)-D626","v":0}]
["DMC Fed 50% T19 - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","207-p",{"$f":"ROUNDDOWN(MIN($E628*'(16) IOT Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"AL$35","v":0}]
["DMC BHS 50% - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","72p-50p",{"$f":"SUM($E628*'(16) IOT Cost Allocation'!G$362)-D628","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E631*'(16) IOT Cost Allocation'!G$362*0.95),2)","v":0},{"$f":"F$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E631*'(16) IOT Cost Allocation'!G$362)-D631","v":0}]
["DMC Fed 95% T19 -  IOT Exp -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","204-p",{"$f":"ROUNDDOWN(MIN($E633*'(16) IOT Cost Allocation'!G$362*0.95),2)","v":0},{"$f":"AL$36","v":0}]
["DMC BHS 5% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","104a-p",{"$f":"SUM($E633*'(16) IOT Cost Allocation'!G$362)-D633","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E635*'(16) IOT Cost Allocation'!G$362*0.94),2)","v":0},{"$f":"F$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E635*'(16) IOT Cost Allocation'!G$362)-D635","v":0}]
["DMC Fed 94% T19 -  IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","221-pa",{"$f":"ROUNDDOWN(MIN($E637*'(16) IOT Cost Allocation'!G$362*0.94),2)","v":0},{"$f":"AL$37","v":0}]
["DMC BHS 6% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","121a-pa",{"$f":"SUM($E637*'(16) IOT Cost Allocation'!G$362)-D637","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E640*'(16) IOT Cost Allocation'!G$362*0.65),2)","v":0},{"$f":"F$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E640*'(16) IOT Cost Allocation'!G$362)-D640","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","207-s",{"$f":"ROUNDDOWN(MIN($E642*'(16) IOT Cost Allocation'!G$362*0.65),2)","v":0},{"$f":"AL$38","v":0}]
["DMC BHS 35% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","72p-35s",{"$f":"SUM($E642*'(16) IOT Cost Allocation'!G$362)-D642","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E645*'(16) IOT Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"F$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E645*'(16) IOT Cost Allocation'!G$362)-D645","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E647*'(16) IOT Cost Allocation'!G$362*100%)","v":0},{"$f":"F$40","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","207-t",{"$f":"ROUNDDOWN(MIN($E648*'(16) IOT Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"AL$39","v":0}]
["DMC BHS 50% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","72p-50t",{"$f":"SUM($E648*'(16) IOT Cost Allocation'!G$362)-D648","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","210-t",{"$f":"SUM($E650*'(16) IOT Cost Allocation'!G$362*100%)","v":0},{"$f":"AL$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E652*'(16) IOT Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"F$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E652*'(16) IOT Cost Allocation'!G$362)-D652","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E654*'(16) IOT Cost Allocation'!G$362*100%)","v":0},{"$f":"F$42","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Pregnant Women","PWT19","207-v",{"$f":"ROUNDDOWN(MIN($E655*'(16) IOT Cost Allocation'!G$362*0.5),2)","v":0},{"$f":"AL$41","v":0}]
["DMC BHS 50% - IOT Exp - ACA Pregnant Women","PWT19","72p-50v",{"$f":"SUM($E655*'(16) IOT Cost Allocation'!G$362)-D655","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Pregnant Women for SB 75","PWT19SB75","210-v",{"$f":"SUM($E657*'(16) IOT Cost Allocation'!G$362*100%)","v":0},{"$f":"AL$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E659*'(16) IOT Cost Allocation'!G$362*0.65),2)","v":0},{"$f":"F$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E659*'(16) IOT Cost Allocation'!G$362)-D659","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Pregnant Women","PWT21","207-w",{"$f":"ROUNDDOWN(MIN($E661*'(16) IOT Cost Allocation'!G$362*0.65),2)","v":0},{"$f":"AL$43","v":0}]
["DMC BHS 35% - IOT Exp - ACA Pregnant Women","PWT21","72p-35w",{"$f":"SUM($E661*'(16) IOT Cost Allocation'!G$362)-D661","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E664*'(16) IOT Cost Allocation'!G$362*0.65),2)","v":0},{"$f":"F$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E664*'(16) IOT Cost Allocation'!G$362)-D664","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA CHIP","CHIPSITA19","207-x",{"$f":"ROUNDDOWN(MIN($E666*'(16) IOT Cost Allocation'!G$362*0.65),2)","v":0},{"$f":"AL$44","v":0}]
["DMC BHS 35% - IOT Exp - ACA CHIP","CHIPSITA19","72p-35x",{"$f":"SUM($E666*'(16) IOT Cost Allocation'!G$362)-D666","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E669*'(16) IOT Cost Allocation'!G$362*0.95),2)","v":0},{"$f":"F$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E669*'(16) IOT Cost Allocation'!G$362)-D669","v":0}]
["DMC Fed 95% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","207-y",{"$f":"ROUNDDOWN(MIN($E671*'(16) IOT Cost Allocation'!G$362*0.95),2)","v":0},{"$f":"AL$45","v":0}]
["DMC BHS 5% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","72p-5y",{"$f":"SUM($E671*'(16) IOT Cost Allocation'!G$362)-D671","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E673*'(16) IOT Cost Allocation'!G$362*0.94),2)","v":0},{"$f":"F$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E673*'(16) IOT Cost Allocation'!G$362)-D673","v":0}]
["DMC Fed 94% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","221-y",{"$f":"ROUNDDOWN(MIN($E675*'(16) IOT Cost Allocation'!G$362*0.94),2)","v":0},{"$f":"AL$46","v":0}]
["DMC BHS 6% T19 - IOT Exp - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","121a-y",{"$f":"SUM($E675*'(16) IOT Cost Allocation'!G$362)-D675","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E683*'(16) IOT Cost Allocation'!G$353)-SUM(D554:D680)","v":0}]
[null,null,null,{"$f":"SUM(D554:D682)","v":0},{"$f":"SUM(E554:E682)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E686*'(16) IOT Cost Allocation'!$G$362*100%)","v":0},{"$f":"F$16","v":0}]
["DMC BHS 100% - IOT Exp - Minor Consent Clients","MC","72p-mc",{"$f":"SUM($E687*'(16) IOT Cost Allocation'!$G$362*100%)","v":0},{"$f":"AL$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E691*'(16) IOT Cost Allocation'!G$353)-SUM(D686:D689)","v":0}]
[null,null,null,{"$f":"SUM(D686:D690)","v":0},{"$f":"SUM(E686:E689)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E694*'(16) IOT Cost Allocation'!$G$362*100%)","v":0},{"$f":"F$23","v":0}]
["DMC BHS 100% - IOT Exp - CalWorks Trafficking Victim","CWTCVAPTV","72p-cw",{"$f":"SUM($E695*'(16) IOT Cost Allocation'!$G$362*100%)","v":0},{"$f":"AL$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E699*'(16) IOT Cost Allocation'!G$353)-SUM(D694:D697)","v":0}]
[null,null,null,{"$f":"SUM(D694:D698)","v":0},{"$f":"SUM(E694:E698)","v":0}]
[]
[null,"Total IOT Recovery Services Individual Non Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!$F109","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!G$363","v":0}]
[]
[]
["IOT Recovery Services - Group Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$115","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$111","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$115","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$111","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E717*'(16) IOT Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"G$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E717*'(16) IOT Cost Allocation'!H$362)-D717","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E719*'(16) IOT Cost Allocation'!H$362*100%)","v":0},{"$f":"G$15","v":0}]
["DMC Fed 50% T19 - IOT Exp - Regular","REG","207-b",{"$f":"ROUNDDOWN(MIN($E720*'(16) IOT Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"AM$14","v":0}]
["DMC BHS 50% - IOT Exp - Regular","REG","72p-50b",{"$f":"SUM($E720*'(16) IOT Cost Allocation'!H$362)-D720","v":0}]
["DMC BHS 100% T19 - IOT Exp - Regular SB 75","REGSB75","210-b",{"$f":"SUM($E722*'(16) IOT Cost Allocation'!H$362*100%)","v":0},{"$f":"AM$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E724*'(16) IOT Cost Allocation'!H$362*100%)","v":0},{"$f":"G$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E726*'(16) IOT Cost Allocation'!H$362*0.88),2)","v":0},{"$f":"G$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E726*'(16) IOT Cost Allocation'!H$362)-D726","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E728*'(16) IOT Cost Allocation'!H$362*100%)","v":0},{"$f":"G$19","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE","MCHIPE","207-d",{"$f":"ROUNDDOWN(MIN($E729*'(16) IOT Cost Allocation'!H$362*0.88),2)","v":0},{"$f":"AM$18","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE","MCHIPE","72p-12d",{"$f":"SUM($E729*'(16) IOT Cost Allocation'!H$362)-D729","v":0}]
["DMC BHS 100% T21 - IOT Exp - MCHIP for SB 75","MCHIPSB75","210-d",{"$f":"SUM($E731*'(16) IOT Cost Allocation'!H$362*100%)","v":0},{"$f":"AM$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E733*'(16) IOT Cost Allocation'!H$362*0.88),2)","v":0},{"$f":"G$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E733*'(16) IOT Cost Allocation'!H$362)-D733","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","207-e",{"$f":"ROUNDDOWN(MIN($E735*'(16) IOT Cost Allocation'!H$362*0.88),2)","v":0},{"$f":"AM$20","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","72p-12e",{"$f":"SUM($E735*'(16) IOT Cost Allocation'!H$362)-D735","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E738*'(16) IOT Cost Allocation'!H$362*0.65),2)","v":0},{"$f":"G$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E738*'(16) IOT Cost Allocation'!H$362)-D738","v":0}]
["DMC Fed 65% T19 - IOT Exp - BCCTP","BCCTP","207-f",{"$f":"ROUNDDOWN(MIN($E740*'(16) IOT Cost Allocation'!H$362*0.65),2)","v":0},{"$f":"AM$21","v":0}]
["DMC BHS 35% - IOT Exp - BCCTP","BCCTP","72p-35f",{"$f":"SUM($E740*'(16) IOT Cost Allocation'!H$362)-D740","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E743*'(16) IOT Cost Allocation'!H$362*0.65),2)","v":0},{"$f":"G$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E743*'(16) IOT Cost Allocation'!H$362)-D743","v":0}]
["DMC Fed 65% T21 - IOT Exp - Pregnancy Only","AWPO","207-g",{"$f":"ROUNDDOWN(MIN($E745*'(16) IOT Cost Allocation'!H$362*0.65),2)","v":0},{"$f":"AM$22","v":0}]
["DMC BHS 35% - IOT Exp - Pregnancy Only","AWPO","72p-35g",{"$f":"SUM($E745*'(16) IOT Cost Allocation'!H$362)-D745","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E748*'(16) IOT Cost Allocation'!H$362*0.88),2)","v":0},{"$f":"G$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E748*'(16) IOT Cost Allocation'!H$362)-D748","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E750*'(16) IOT Cost Allocation'!H$362*100%)","v":0},{"$f":"G$25","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","207-h",{"$f":"ROUNDDOWN(MIN($E751*'(16) IOT Cost Allocation'!H$362*0.88),2)","v":0},{"$f":"AM$24","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","72p-12h",{"$f":"SUM($E751*'(16) IOT Cost Allocation'!H$362)-D751","v":0}]
["DMC BHS 100% T19 - IOT Exp - Targeted Low Income SB 75","TLICSB75","210-h",{"$f":"SUM($E753*'(16) IOT Cost Allocation'!H$362*100%)","v":0},{"$f":"AM$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E755*'(16) IOT Cost Allocation'!H$362*0.95),2)","v":0},{"$f":"G$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E755*'(16) IOT Cost Allocation'!H$362)-D755","v":0}]
["DMC Fed 95% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","207-i",{"$f":"ROUNDDOWN(MIN($E757*'(16) IOT Cost Allocation'!H$362*0.95),2)","v":0},{"$f":"AM$26","v":0}]
["DMC BHS 5% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","72p-5i",{"$f":"SUM($E757*'(16) IOT Cost Allocation'!H$362)-D757","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E759*'(16) IOT Cost Allocation'!H$362*0.94),2)","v":0},{"$f":"G$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E759*'(16) IOT Cost Allocation'!H$362)-D759","v":0}]
["DMC Fed 94% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","221-i",{"$f":"ROUNDDOWN(MIN($E761*'(16) IOT Cost Allocation'!H$362*0.94),2)","v":0},{"$f":"AM$27","v":0}]
["DMC BHS 6% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","121a-i",{"$f":"SUM($E761*'(16) IOT Cost Allocation'!H$362)-D761","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E764*'(16) IOT Cost Allocation'!H$362*0.88),2)","v":0},{"$f":"G$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E764*'(16) IOT Cost Allocation'!$H$362)-D764","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E767*'(16) IOT Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"G$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E767*'(16) IOT Cost Allocation'!H$362)-D767","v":0}]
["DMC Fed 50% T19 - IOT Exp - Hospital Presumptive Eligibility","HPE","207-k",{"$f":"ROUNDDOWN(MIN($E769*'(16) IOT Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"AM$29","v":0}]
["DMC BHS 50% - IOT Exp - Hospital Presumptive Eligibility","HPE","72p-50k",{"$f":"SUM($E769*'(16) IOT Cost Allocation'!H$362)-D769","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E772*'(16) IOT Cost Allocation'!H$362*0.88),2)","v":0},{"$f":"G$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E772*'(16) IOT Cost Allocation'!H$362)-D772","v":0}]
["DMC Fed 88% T21 - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","207-m",{"$f":"ROUNDDOWN(MIN($E774*'(16) IOT Cost Allocation'!H$362*0.88),2)","v":0},{"$f":"AM$30","v":0}]
["DMC BHS 12% - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","72p-12m",{"$f":"SUM($E774*'(16) IOT Cost Allocation'!H$362)-D774","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E777*'(16) IOT Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"G$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E777*'(16) IOT Cost Allocation'!H$362)-D777","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E779*'(16) IOT Cost Allocation'!H$362*100%)","v":0},{"$f":"G$32","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Infants/Children < age 19","ICUA19","207-n",{"$f":"ROUNDDOWN(MIN($E780*'(16) IOT Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"AM$31","v":0}]
["DMC BHS 50% - IOT Exp - ACA Infants/Children < age 19","ICUA19","72p-50n",{"$f":"SUM($E780*'(16) IOT Cost Allocation'!H$362)-D780","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Infants/Children < age 19 SB 75","ICUA19SB75","210-n",{"$f":"SUM($E782*'(16) IOT Cost Allocation'!H$362*100%)","v":0},{"$f":"AM$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E784*'(16) IOT Cost Allocation'!H$362*0.88),2)","v":0},{"$f":"G$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E784*'(16) IOT Cost Allocation'!H$362)-D784","v":0}]
["DMC Fed 88% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","207-r",{"$f":"ROUNDDOWN(MIN($E786*'(16) IOT Cost Allocation'!H$362*0.88),2)","v":0},{"$f":"AM$33","v":0}]
["DMC BHS 12% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","72p-12r",{"$f":"SUM($E786*'(16) IOT Cost Allocation'!H$362)-D786","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E789*'(16) IOT Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"G$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E789*'(16) IOT Cost Allocation'!H$362)-D789","v":0}]
["DMC Fed 50% T19 - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","207-p",{"$f":"ROUNDDOWN(MIN($E791*'(16) IOT Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"AM$35","v":0}]
["DMC BHS 50% - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","72p-50p",{"$f":"SUM($E791*'(16) IOT Cost Allocation'!H$362)-D791","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E794*'(16) IOT Cost Allocation'!H$362*0.95),2)","v":0},{"$f":"G$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E794*'(16) IOT Cost Allocation'!H$362)-D794","v":0}]
["DMC Fed 95% T19 -  IOT Exp -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","204-p",{"$f":"ROUNDDOWN(MIN($E796*'(16) IOT Cost Allocation'!H$362*0.95),2)","v":0},{"$f":"AM$36","v":0}]
["DMC BHS 5% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","104a-p",{"$f":"SUM($E796*'(16) IOT Cost Allocation'!H$362)-D796","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E798*'(16) IOT Cost Allocation'!H$362*0.94),2)","v":0},{"$f":"G$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E798*'(16) IOT Cost Allocation'!H$362)-D798","v":0}]
["DMC Fed 94% T19 -  IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","221-pa",{"$f":"ROUNDDOWN(MIN($E800*'(16) IOT Cost Allocation'!H$362*0.94),2)","v":0},{"$f":"AM$37","v":0}]
["DMC BHS 6% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","121a-pa",{"$f":"SUM($E800*'(16) IOT Cost Allocation'!H$362)-D800","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E803*'(16) IOT Cost Allocation'!H$362*0.65),2)","v":0},{"$f":"G$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E803*'(16) IOT Cost Allocation'!H$362)-D803","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","207-s",{"$f":"ROUNDDOWN(MIN($E805*'(16) IOT Cost Allocation'!H$362*0.65),2)","v":0},{"$f":"AM$38","v":0}]
["DMC BHS 35% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","72p-35s",{"$f":"SUM($E805*'(16) IOT Cost Allocation'!H$362)-D805","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E808*'(16) IOT Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"G$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E808*'(16) IOT Cost Allocation'!H$362)-D808","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E810*'(16) IOT Cost Allocation'!H$362*100%)","v":0},{"$f":"G$40","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","207-t",{"$f":"ROUNDDOWN(MIN($E811*'(16) IOT Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"AM$39","v":0}]
["DMC BHS 50% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","72p-50t",{"$f":"SUM($E811*'(16) IOT Cost Allocation'!H$362)-D811","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","210-t",{"$f":"SUM($E813*'(16) IOT Cost Allocation'!H$362*100%)","v":0},{"$f":"AM$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E815*'(16) IOT Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"G$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E815*'(16) IOT Cost Allocation'!H$362)-D815","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E817*'(16) IOT Cost Allocation'!H$362*100%)","v":0},{"$f":"G$42","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Pregnant Women","PWT19","207-v",{"$f":"ROUNDDOWN(MIN($E818*'(16) IOT Cost Allocation'!H$362*0.5),2)","v":0},{"$f":"AM$41","v":0}]
["DMC BHS 50% - IOT Exp - ACA Pregnant Women","PWT19","72p-50v",{"$f":"SUM($E818*'(16) IOT Cost Allocation'!H$362)-D818","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Pregnant Women for SB 75","PWT19SB75","210-v",{"$f":"SUM($E820*'(16) IOT Cost Allocation'!H$362*100%)","v":0},{"$f":"AM$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E822*'(16) IOT Cost Allocation'!H$362*0.65),2)","v":0},{"$f":"G$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E822*'(16) IOT Cost Allocation'!H$362)-D822","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Pregnant Women","PWT21","207-w",{"$f":"ROUNDDOWN(MIN($E824*'(16) IOT Cost Allocation'!H$362*0.65),2)","v":0},{"$f":"AM$43","v":0}]
["DMC BHS 35% - IOT Exp - ACA Pregnant Women","PWT21","72p-35w",{"$f":"SUM($E824*'(16) IOT Cost Allocation'!H$362)-D824","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E827*'(16) IOT Cost Allocation'!H$362*0.65),2)","v":0},{"$f":"G$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E827*'(16) IOT Cost Allocation'!H$362)-D827","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA CHIP","CHIPSITA19","207-x",{"$f":"ROUNDDOWN(MIN($E829*'(16) IOT Cost Allocation'!H$362*0.65),2)","v":0},{"$f":"AM$44","v":0}]
["DMC BHS 35% - IOT Exp - ACA CHIP","CHIPSITA19","72p-35x",{"$f":"SUM($E829*'(16) IOT Cost Allocation'!H$362)-D829","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E832*'(16) IOT Cost Allocation'!H$362*0.95),2)","v":0},{"$f":"G$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E832*'(16) IOT Cost Allocation'!H$362)-D832","v":0}]
["DMC Fed 95% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","207-y",{"$f":"ROUNDDOWN(MIN($E834*'(16) IOT Cost Allocation'!H$362*0.95),2)","v":0},{"$f":"AM$45","v":0}]
["DMC BHS 5% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","72p-5y",{"$f":"SUM($E834*'(16) IOT Cost Allocation'!H$362)-D834","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E836*'(16) IOT Cost Allocation'!H$362*0.94),2)","v":0},{"$f":"G$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E836*'(16) IOT Cost Allocation'!H$362)-D836","v":0}]
["DMC Fed 94% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","221-y",{"$f":"ROUNDDOWN(MIN($E838*'(16) IOT Cost Allocation'!H$362*0.94),2)","v":0},{"$f":"AM$46","v":0}]
["DMC BHS 6% T19 - IOT Exp - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","121a-y",{"$f":"SUM($E838*'(16) IOT Cost Allocation'!H$362)-D838","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E846*'(16) IOT Cost Allocation'!H$353)-SUM(D717:D843)","v":0}]
[null,null,null,{"$f":"SUM(D717:D845)","v":0},{"$f":"SUM(E717:E843)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E849*'(16) IOT Cost Allocation'!H$362*100%)","v":0},{"$f":"G$16","v":0}]
["DMC BHS 100% - IOT Exp - Minor Consent Clients","MC","72p-mc",{"$f":"SUM($E850*'(16) IOT Cost Allocation'!H$362*100%)","v":0},{"$f":"AM$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E854*'(16) IOT Cost Allocation'!H$353)-SUM(D849:D852)","v":0}]
[null,null,null,{"$f":"SUM(D849:D853)","v":0},{"$f":"SUM(E849:E852)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E857*'(16) IOT Cost Allocation'!H$362*100%)","v":0},{"$f":"G$23","v":0}]
["DMC BHS 100% - IOT Exp - CalWorks Trafficking Victim","CWTCVAPTV","72p-cw",{"$f":"SUM($E858*'(16) IOT Cost Allocation'!H$362*100%)","v":0},{"$f":"AM$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E862*'(16) IOT Cost Allocation'!H$353)-SUM(D857:D860)","v":0}]
[null,null,null,{"$f":"SUM(D857:D861)","v":0},{"$f":"SUM(E857:E860)","v":0}]
[]
[null,"Total IOT Recovery Services Group Non Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F115","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!H$363","v":0}]
[]
[]
["IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$121","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$117","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$121","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$117","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E880*'(16) IOT Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"H$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E880*'(16) IOT Cost Allocation'!I$362)-D880","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E882*'(16) IOT Cost Allocation'!I$362*100%)","v":0},{"$f":"H$15","v":0}]
["DMC Fed 50% T19 - IOT Exp - Regular","REG","207-b",{"$f":"ROUNDDOWN(MIN($E883*'(16) IOT Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"AN$14","v":0}]
["DMC BHS 50% - IOT Exp - Regular","REG","72p-50b",{"$f":"SUM($E883*'(16) IOT Cost Allocation'!I$362)-D883","v":0}]
["DMC BHS 100% T19 - IOT Exp - Regular SB 75","REGSB75","210-b",{"$f":"SUM($E885*'(16) IOT Cost Allocation'!I$362*100%)","v":0},{"$f":"AN$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E887*'(16) IOT Cost Allocation'!I$362*100%)","v":0},{"$f":"H$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E889*'(16) IOT Cost Allocation'!I$362*0.88),2)","v":0},{"$f":"H$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E889*'(16) IOT Cost Allocation'!I$362)-D889","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E891*'(16) IOT Cost Allocation'!I$362*100%)","v":0},{"$f":"H$19","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE","MCHIPE","207-d",{"$f":"ROUNDDOWN(MIN($E892*'(16) IOT Cost Allocation'!I$362*0.88),2)","v":0},{"$f":"AN$18","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE","MCHIPE","72p-12d",{"$f":"SUM($E892*'(16) IOT Cost Allocation'!I$362)-D892","v":0}]
["DMC BHS 100% T21 - IOT Exp - MCHIP for SB 75","MCHIPSB75","210-d",{"$f":"SUM($E894*'(16) IOT Cost Allocation'!I$362*100%)","v":0},{"$f":"AN$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E896*'(16) IOT Cost Allocation'!I$362*0.88),2)","v":0},{"$f":"H$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E896*'(16) IOT Cost Allocation'!I$362)-D896","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","207-e",{"$f":"ROUNDDOWN(MIN($E898*'(16) IOT Cost Allocation'!I$362*0.88),2)","v":0},{"$f":"AN$20","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","72p-12e",{"$f":"SUM($E898*'(16) IOT Cost Allocation'!I$362)-D898","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E901*'(16) IOT Cost Allocation'!I$362*0.65),2)","v":0},{"$f":"H$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E901*'(16) IOT Cost Allocation'!I$362)-D901","v":0}]
["DMC Fed 65% T19 - IOT Exp - BCCTP","BCCTP","207-f",{"$f":"ROUNDDOWN(MIN($E903*'(16) IOT Cost Allocation'!I$362*0.65),2)","v":0},{"$f":"AN$21","v":0}]
["DMC BHS 35% - IOT Exp - BCCTP","BCCTP","72p-35f",{"$f":"SUM($E903*'(16) IOT Cost Allocation'!I$362)-D903","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E906*'(16) IOT Cost Allocation'!I$362*0.65),2)","v":0},{"$f":"H$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E906*'(16) IOT Cost Allocation'!I$362)-D906","v":0}]
["DMC Fed 65% T21 - IOT Exp - Pregnancy Only","AWPO","207-g",{"$f":"ROUNDDOWN(MIN($E908*'(16) IOT Cost Allocation'!I$362*0.65),2)","v":0},{"$f":"AN$22","v":0}]
["DMC BHS 35% - IOT Exp - Pregnancy Only","AWPO","72p-35g",{"$f":"SUM($E908*'(16) IOT Cost Allocation'!I$362)-D908","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E911*'(16) IOT Cost Allocation'!I$362*0.88),2)","v":0},{"$f":"H$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E911*'(16) IOT Cost Allocation'!I$362)-D911","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E913*'(16) IOT Cost Allocation'!I$362*100%)","v":0},{"$f":"H$25","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","207-h",{"$f":"ROUNDDOWN(MIN($E914*'(16) IOT Cost Allocation'!I$362*0.88),2)","v":0},{"$f":"AN$24","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","72p-12h",{"$f":"SUM($E914*'(16) IOT Cost Allocation'!I$362)-D914","v":0}]
["DMC BHS 100% T19 - IOT Exp - Targeted Low Income SB 75","TLICSB75","210-h",{"$f":"SUM($E916*'(16) IOT Cost Allocation'!I$362*100%)","v":0},{"$f":"AN$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E918*'(16) IOT Cost Allocation'!I$362*0.95),2)","v":0},{"$f":"H$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E918*'(16) IOT Cost Allocation'!I$362)-D918","v":0}]
["DMC Fed 95% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","207-i",{"$f":"ROUNDDOWN(MIN($E920*'(16) IOT Cost Allocation'!I$362*0.95),2)","v":0},{"$f":"AN$26","v":0}]
["DMC BHS 5% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","72p-5i",{"$f":"SUM($E920*'(16) IOT Cost Allocation'!I$362)-D920","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E922*'(16) IOT Cost Allocation'!I$362*0.94),2)","v":0},{"$f":"H$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E922*'(16) IOT Cost Allocation'!I$362)-D922","v":0}]
["DMC Fed 94% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","221-i",{"$f":"ROUNDDOWN(MIN($E924*'(16) IOT Cost Allocation'!I$362*0.94),2)","v":0},{"$f":"AN$27","v":0}]
["DMC BHS 6% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","121a-i",{"$f":"SUM($E924*'(16) IOT Cost Allocation'!I$362)-D924","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E927*'(16) IOT Cost Allocation'!I$362*0.88),2)","v":0},{"$f":"H$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E927*'(16) IOT Cost Allocation'!$I$362)-D927","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E930*'(16) IOT Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"H$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E930*'(16) IOT Cost Allocation'!I$362)-D930","v":0}]
["DMC Fed 50% T19 - IOT Exp - Hospital Presumptive Eligibility","HPE","207-k",{"$f":"ROUNDDOWN(MIN($E932*'(16) IOT Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"AN$29","v":0}]
["DMC BHS 50% - IOT Exp - Hospital Presumptive Eligibility","HPE","72p-50k",{"$f":"SUM($E932*'(16) IOT Cost Allocation'!I$362)-D932","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E935*'(16) IOT Cost Allocation'!I$362*0.88),2)","v":0},{"$f":"H$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E935*'(16) IOT Cost Allocation'!I$362)-D935","v":0}]
["DMC Fed 88% T21 - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","207-m",{"$f":"ROUNDDOWN(MIN($E937*'(16) IOT Cost Allocation'!I$362*0.88),2)","v":0},{"$f":"AN$30","v":0}]
["DMC BHS 12% - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","72p-12m",{"$f":"SUM($E937*'(16) IOT Cost Allocation'!I$362)-D937","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E940*'(16) IOT Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"H$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E940*'(16) IOT Cost Allocation'!I$362)-D940","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E942*'(16) IOT Cost Allocation'!I$362*100%)","v":0},{"$f":"H$32","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Infants/Children < age 19","ICUA19","207-n",{"$f":"ROUNDDOWN(MIN($E943*'(16) IOT Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"AN$31","v":0}]
["DMC BHS 50% - IOT Exp - ACA Infants/Children < age 19","ICUA19","72p-50n",{"$f":"SUM($E943*'(16) IOT Cost Allocation'!I$362)-D943","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Infants/Children < age 19 SB 75","ICUA19SB75","210-n",{"$f":"SUM($E945*'(16) IOT Cost Allocation'!I$362*100%)","v":0},{"$f":"AN$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E947*'(16) IOT Cost Allocation'!I$362*0.88),2)","v":0},{"$f":"H$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E947*'(16) IOT Cost Allocation'!I$362)-D947","v":0}]
["DMC Fed 88% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","207-r",{"$f":"ROUNDDOWN(MIN($E949*'(16) IOT Cost Allocation'!I$362*0.88),2)","v":0},{"$f":"AN$33","v":0}]
["DMC BHS 12% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","72p-12r",{"$f":"SUM($E949*'(16) IOT Cost Allocation'!I$362)-D949","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E952*'(16) IOT Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"H$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E952*'(16) IOT Cost Allocation'!I$362)-D952","v":0}]
["DMC Fed 50% T19 - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","207-p",{"$f":"ROUNDDOWN(MIN($E954*'(16) IOT Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"AN$35","v":0}]
["DMC BHS 50% - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","72p-50p",{"$f":"SUM($E954*'(16) IOT Cost Allocation'!I$362)-D954","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E957*'(16) IOT Cost Allocation'!I$362*0.95),2)","v":0},{"$f":"H$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E957*'(16) IOT Cost Allocation'!I$362)-D957","v":0}]
["DMC Fed 95% T19 -  IOT Exp -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","204-p",{"$f":"ROUNDDOWN(MIN($E959*'(16) IOT Cost Allocation'!I$362*0.95),2)","v":0},{"$f":"AN$36","v":0}]
["DMC BHS 5% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","104a-p",{"$f":"SUM($E959*'(16) IOT Cost Allocation'!I$362)-D959","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E961*'(16) IOT Cost Allocation'!I$362*0.94),2)","v":0},{"$f":"H$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E961*'(16) IOT Cost Allocation'!I$362)-D961","v":0}]
["DMC Fed 94% T19 -  IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","221-pa",{"$f":"ROUNDDOWN(MIN($E963*'(16) IOT Cost Allocation'!I$362*0.94),2)","v":0},{"$f":"AN$37","v":0}]
["DMC BHS 6% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","121a-pa",{"$f":"SUM($E963*'(16) IOT Cost Allocation'!I$362)-D963","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E966*'(16) IOT Cost Allocation'!I$362*0.65),2)","v":0},{"$f":"H$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E966*'(16) IOT Cost Allocation'!I$362)-D966","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","207-s",{"$f":"ROUNDDOWN(MIN($E968*'(16) IOT Cost Allocation'!I$362*0.65),2)","v":0},{"$f":"AN$38","v":0}]
["DMC BHS 35% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","72p-35s",{"$f":"SUM($E968*'(16) IOT Cost Allocation'!I$362)-D968","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E971*'(16) IOT Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"H$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E971*'(16) IOT Cost Allocation'!I$362)-D971","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E973*'(16) IOT Cost Allocation'!I$362*100%)","v":0},{"$f":"H$40","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","207-t",{"$f":"ROUNDDOWN(MIN($E974*'(16) IOT Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"AN$39","v":0}]
["DMC BHS 50% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","72p-50t",{"$f":"SUM($E974*'(16) IOT Cost Allocation'!I$362)-D974","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","210-t",{"$f":"SUM($E976*'(16) IOT Cost Allocation'!I$362*100%)","v":0},{"$f":"AN$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E978*'(16) IOT Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"H$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E978*'(16) IOT Cost Allocation'!I$362)-D978","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E980*'(16) IOT Cost Allocation'!I$362*100%)","v":0},{"$f":"H$42","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Pregnant Women","PWT19","207-v",{"$f":"ROUNDDOWN(MIN($E981*'(16) IOT Cost Allocation'!I$362*0.5),2)","v":0},{"$f":"AN$41","v":0}]
["DMC BHS 50% - IOT Exp - ACA Pregnant Women","PWT19","72p-50v",{"$f":"SUM($E981*'(16) IOT Cost Allocation'!I$362)-D981","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Pregnant Women for SB 75","PWT19SB75","210-v",{"$f":"SUM($E983*'(16) IOT Cost Allocation'!I$362*100%)","v":0},{"$f":"AN$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E985*'(16) IOT Cost Allocation'!I$362*0.65),2)","v":0},{"$f":"H$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E985*'(16) IOT Cost Allocation'!I$362)-D985","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Pregnant Women","PWT21","207-w",{"$f":"ROUNDDOWN(MIN($E987*'(16) IOT Cost Allocation'!I$362*0.65),2)","v":0},{"$f":"AN$43","v":0}]
["DMC BHS 35% - IOT Exp - ACA Pregnant Women","PWT21","72p-35w",{"$f":"SUM($E987*'(16) IOT Cost Allocation'!I$362)-D987","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E990*'(16) IOT Cost Allocation'!I$362*0.65),2)","v":0},{"$f":"H$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E990*'(16) IOT Cost Allocation'!I$362)-D990","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA CHIP","CHIPSITA19","207-x",{"$f":"ROUNDDOWN(MIN($E992*'(16) IOT Cost Allocation'!I$362*0.65),2)","v":0},{"$f":"AN$44","v":0}]
["DMC BHS 35% - IOT Exp - ACA CHIP","CHIPSITA19","72p-35x",{"$f":"SUM($E992*'(16) IOT Cost Allocation'!I$362)-D992","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E995*'(16) IOT Cost Allocation'!I$362*0.95),2)","v":0},{"$f":"H$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E995*'(16) IOT Cost Allocation'!I$362)-D995","v":0}]
["DMC Fed 95% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","207-y",{"$f":"ROUNDDOWN(MIN($E997*'(16) IOT Cost Allocation'!I$362*0.95),2)","v":0},{"$f":"AN$45","v":0}]
["DMC BHS 5% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","72p-5y",{"$f":"SUM($E997*'(16) IOT Cost Allocation'!I$362)-D997","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E999*'(16) IOT Cost Allocation'!I$362*0.94),2)","v":0},{"$f":"H$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E999*'(16) IOT Cost Allocation'!I$362)-D999","v":0}]
["DMC Fed 94% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","221-y",{"$f":"ROUNDDOWN(MIN($E1001*'(16) IOT Cost Allocation'!I$362*0.94),2)","v":0},{"$f":"AN$46","v":0}]
["DMC BHS 6% T19 - IOT Exp - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","121a-y",{"$f":"SUM($E1001*'(16) IOT Cost Allocation'!I$362)-D1001","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1009*'(16) IOT Cost Allocation'!I$353)-SUM(D880:D1006)","v":0}]
[null,null,null,{"$f":"SUM(D880:D1008)","v":0},{"$f":"SUM(E880:E1006)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1012*'(16) IOT Cost Allocation'!I$362*100%)","v":0},{"$f":"H$16","v":0}]
["DMC BHS 100% - IOT Exp - Minor Consent Clients","MC","72p-mc",{"$f":"SUM($E1013*'(16) IOT Cost Allocation'!I$362*100%)","v":0},{"$f":"AN$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1017*'(16) IOT Cost Allocation'!I$353)-SUM(D1012:D1015)","v":0}]
[null,null,null,{"$f":"SUM(D1012:D1016)","v":0},{"$f":"SUM(E1012:E1015)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1020*'(16) IOT Cost Allocation'!I$362*100%)","v":0},{"$f":"H$23","v":0}]
["DMC BHS 100% - IOT Exp - CalWorks Trafficking Victim","CWTCVAPTV","72p-cw",{"$f":"SUM($E1021*'(16) IOT Cost Allocation'!I$362*100%)","v":0},{"$f":"AN$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1025*'(16) IOT Cost Allocation'!I$353)-SUM(D1020:D1023)","v":0}]
[null,null,null,{"$f":"SUM(D1020:D1024)","v":0},{"$f":"SUM(E1020:E1023)","v":0}]
[]
[null,"Total IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F121","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!I$363","v":0}]
[]
[]
["IOT Recovery Services - Case Management Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$127","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$123","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$127","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$123","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1043*'(16) IOT Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"I$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1043*'(16) IOT Cost Allocation'!J$362)-D1043","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1045*'(16) IOT Cost Allocation'!J$362*100%)","v":0},{"$f":"I$15","v":0}]
["DMC Fed 50% T19 - IOT Exp - Regular","REG","207-b",{"$f":"ROUNDDOWN(MIN($E1046*'(16) IOT Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"AO$14","v":0}]
["DMC BHS 50% - IOT Exp - Regular","REG","72p-50b",{"$f":"SUM($E1046*'(16) IOT Cost Allocation'!J$362)-D1046","v":0}]
["DMC BHS 100% T19 - IOT Exp - Regular SB 75","REGSB75","210-b",{"$f":"SUM($E1048*'(16) IOT Cost Allocation'!J$362*100%)","v":0},{"$f":"AO$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1050*'(16) IOT Cost Allocation'!J$362*100%)","v":0},{"$f":"I$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1052*'(16) IOT Cost Allocation'!J$362*0.88),2)","v":0},{"$f":"I$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1052*'(16) IOT Cost Allocation'!J$362)-D1052","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1054*'(16) IOT Cost Allocation'!J$362*100%)","v":0},{"$f":"I$19","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE","MCHIPE","207-d",{"$f":"ROUNDDOWN(MIN($E1055*'(16) IOT Cost Allocation'!J$362*0.88),2)","v":0},{"$f":"AO$18","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE","MCHIPE","72p-12d",{"$f":"SUM($E1055*'(16) IOT Cost Allocation'!J$362)-D1055","v":0}]
["DMC BHS 100% T21 - IOT Exp - MCHIP for SB 75","MCHIPSB75","210-d",{"$f":"SUM($E1057*'(16) IOT Cost Allocation'!J$362*100%)","v":0},{"$f":"AO$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1059*'(16) IOT Cost Allocation'!J$362*0.88),2)","v":0},{"$f":"I$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1059*'(16) IOT Cost Allocation'!J$362)-D1059","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","207-e",{"$f":"ROUNDDOWN(MIN($E1061*'(16) IOT Cost Allocation'!J$362*0.88),2)","v":0},{"$f":"AO$20","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","72p-12e",{"$f":"SUM($E1061*'(16) IOT Cost Allocation'!J$362)-D1061","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1064*'(16) IOT Cost Allocation'!J$362*0.65),2)","v":0},{"$f":"I$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1064*'(16) IOT Cost Allocation'!J$362)-D1064","v":0}]
["DMC Fed 65% T19 - IOT Exp - BCCTP","BCCTP","207-f",{"$f":"ROUNDDOWN(MIN($E1066*'(16) IOT Cost Allocation'!J$362*0.65),2)","v":0},{"$f":"AO$21","v":0}]
["DMC BHS 35% - IOT Exp - BCCTP","BCCTP","72p-35f",{"$f":"SUM($E1066*'(16) IOT Cost Allocation'!J$362)-D1066","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1069*'(16) IOT Cost Allocation'!J$362*0.65),2)","v":0},{"$f":"I$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1069*'(16) IOT Cost Allocation'!J$362)-D1069","v":0}]
["DMC Fed 65% T21 - IOT Exp - Pregnancy Only","AWPO","207-g",{"$f":"ROUNDDOWN(MIN($E1071*'(16) IOT Cost Allocation'!J$362*0.65),2)","v":0},{"$f":"AO$22","v":0}]
["DMC BHS 35% - IOT Exp - Pregnancy Only","AWPO","72p-35g",{"$f":"SUM($E1071*'(16) IOT Cost Allocation'!J$362)-D1071","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1074*'(16) IOT Cost Allocation'!J$362*0.88),2)","v":0},{"$f":"I$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1074*'(16) IOT Cost Allocation'!J$362)-D1074","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1076*'(16) IOT Cost Allocation'!J$362*100%)","v":0},{"$f":"I$25","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","207-h",{"$f":"ROUNDDOWN(MIN($E1077*'(16) IOT Cost Allocation'!J$362*0.88),2)","v":0},{"$f":"AO$24","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","72p-12h",{"$f":"SUM($E1077*'(16) IOT Cost Allocation'!J$362)-D1077","v":0}]
["DMC BHS 100% T19 - IOT Exp - Targeted Low Income SB 75","TLICSB75","210-h",{"$f":"SUM($E1079*'(16) IOT Cost Allocation'!J$362*100%)","v":0},{"$f":"AO$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1081*'(16) IOT Cost Allocation'!J$362*0.95),2)","v":0},{"$f":"I$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1081*'(16) IOT Cost Allocation'!J$362)-D1081","v":0}]
["DMC Fed 95% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","207-i",{"$f":"ROUNDDOWN(MIN($E1083*'(16) IOT Cost Allocation'!J$362*0.95),2)","v":0},{"$f":"AO$26","v":0}]
["DMC BHS 5% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","72p-5i",{"$f":"SUM($E1083*'(16) IOT Cost Allocation'!J$362)-D1083","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E1085*'(16) IOT Cost Allocation'!J$362*0.94),2)","v":0},{"$f":"I$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1085*'(16) IOT Cost Allocation'!J$362)-D1085","v":0}]
["DMC Fed 94% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","221-i",{"$f":"ROUNDDOWN(MIN($E1087*'(16) IOT Cost Allocation'!J$362*0.94),2)","v":0},{"$f":"AO$27","v":0}]
["DMC BHS 6% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","121a-i",{"$f":"SUM($E1087*'(16) IOT Cost Allocation'!J$362)-D1087","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1090*'(16) IOT Cost Allocation'!J$362*0.88),2)","v":0},{"$f":"+I$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1090*'(16) IOT Cost Allocation'!$J$362)-D1090","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1093*'(16) IOT Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"I$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1093*'(16) IOT Cost Allocation'!J$362)-D1093","v":0}]
["DMC Fed 50% T19 - IOT Exp - Hospital Presumptive Eligibility","HPE","207-k",{"$f":"ROUNDDOWN(MIN($E1095*'(16) IOT Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"AO$29","v":0}]
["DMC BHS 50% - IOT Exp - Hospital Presumptive Eligibility","HPE","72p-50k",{"$f":"SUM($E1095*'(16) IOT Cost Allocation'!J$362)-D1095","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1098*'(16) IOT Cost Allocation'!J$362*0.88),2)","v":0},{"$f":"I$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1098*'(16) IOT Cost Allocation'!J$362)-D1098","v":0}]
["DMC Fed 88% T21 - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","207-m",{"$f":"ROUNDDOWN(MIN($E1100*'(16) IOT Cost Allocation'!J$362*0.88),2)","v":0},{"$f":"AO$30","v":0}]
["DMC BHS 12% - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","72p-12m",{"$f":"SUM($E1100*'(16) IOT Cost Allocation'!J$362)-D1100","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1103*'(16) IOT Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"I$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1103*'(16) IOT Cost Allocation'!J$362)-D1103","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1105*'(16) IOT Cost Allocation'!J$362*100%)","v":0},{"$f":"I$32","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Infants/Children < age 19","ICUA19","207-n",{"$f":"ROUNDDOWN(MIN($E1106*'(16) IOT Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"AO$31","v":0}]
["DMC BHS 50% - IOT Exp - ACA Infants/Children < age 19","ICUA19","72p-50n",{"$f":"SUM($E1106*'(16) IOT Cost Allocation'!J$362)-D1106","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Infants/Children < age 19 SB 75","ICUA19SB75","210-n",{"$f":"SUM($E1108*'(16) IOT Cost Allocation'!J$362*100%)","v":0},{"$f":"AO$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1110*'(16) IOT Cost Allocation'!J$362*0.88),2)","v":0},{"$f":"I$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1110*'(16) IOT Cost Allocation'!J$362)-D1110","v":0}]
["DMC Fed 88% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","207-r",{"$f":"ROUNDDOWN(MIN($E1112*'(16) IOT Cost Allocation'!J$362*0.88),2)","v":0},{"$f":"AO$33","v":0}]
["DMC BHS 12% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","72p-12r",{"$f":"SUM($E1112*'(16) IOT Cost Allocation'!J$362)-D1112","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1115*'(16) IOT Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"I$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1115*'(16) IOT Cost Allocation'!J$362)-D1115","v":0}]
["DMC Fed 50% T19 - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","207-p",{"$f":"ROUNDDOWN(MIN($E1117*'(16) IOT Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"AO$35","v":0}]
["DMC BHS 50% - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","72p-50p",{"$f":"SUM($E1117*'(16) IOT Cost Allocation'!J$362)-D1117","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1120*'(16) IOT Cost Allocation'!J$362*0.95),2)","v":0},{"$f":"I$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1120*'(16) IOT Cost Allocation'!J$362)-D1120","v":0}]
["DMC Fed 95% T19 -  IOT Exp -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","204-p",{"$f":"ROUNDDOWN(MIN($E1122*'(16) IOT Cost Allocation'!J$362*0.95),2)","v":0},{"$f":"AO$36","v":0}]
["DMC BHS 5% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","104a-p",{"$f":"SUM($E1122*'(16) IOT Cost Allocation'!J$362)-D1122","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1124*'(16) IOT Cost Allocation'!J$362*0.94),2)","v":0},{"$f":"I$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E1124*'(16) IOT Cost Allocation'!J$362)-D1124","v":0}]
["DMC Fed 94% T19 -  IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","221-pa",{"$f":"ROUNDDOWN(MIN($E1126*'(16) IOT Cost Allocation'!J$362*0.94),2)","v":0},{"$f":"AO$37","v":0}]
["DMC BHS 6% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","121a-pa",{"$f":"SUM($E1126*'(16) IOT Cost Allocation'!J$362)-D1126","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1129*'(16) IOT Cost Allocation'!J$362*0.65),2)","v":0},{"$f":"I$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1129*'(16) IOT Cost Allocation'!J$362)-D1129","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","207-s",{"$f":"ROUNDDOWN(MIN($E1131*'(16) IOT Cost Allocation'!J$362*0.65),2)","v":0},{"$f":"AO$38","v":0}]
["DMC BHS 35% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","72p-35s",{"$f":"SUM($E1131*'(16) IOT Cost Allocation'!J$362)-D1131","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1134*'(16) IOT Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"I$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1134*'(16) IOT Cost Allocation'!J$362)-D1134","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1136*'(16) IOT Cost Allocation'!J$362*100%)","v":0},{"$f":"I$40","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","207-t",{"$f":"ROUNDDOWN(MIN($E1137*'(16) IOT Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"AO$39","v":0}]
["DMC BHS 50% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","72p-50t",{"$f":"SUM($E1137*'(16) IOT Cost Allocation'!J$362)-D1137","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","210-t",{"$f":"SUM($E1139*'(16) IOT Cost Allocation'!J$362*100%)","v":0},{"$f":"AO$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1141*'(16) IOT Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"I$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1141*'(16) IOT Cost Allocation'!J$362)-D1141","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1143*'(16) IOT Cost Allocation'!J$362*100%)","v":0},{"$f":"I$42","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Pregnant Women","PWT19","207-v",{"$f":"ROUNDDOWN(MIN($E1144*'(16) IOT Cost Allocation'!J$362*0.5),2)","v":0},{"$f":"AO$41","v":0}]
["DMC BHS 50% - IOT Exp - ACA Pregnant Women","PWT19","72p-50v",{"$f":"SUM($E1144*'(16) IOT Cost Allocation'!J$362)-D1144","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Pregnant Women for SB 75","PWT19SB75","210-v",{"$f":"SUM($E1146*'(16) IOT Cost Allocation'!J$362*100%)","v":0},{"$f":"AO$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1148*'(16) IOT Cost Allocation'!J$362*0.65),2)","v":0},{"$f":"I$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1148*'(16) IOT Cost Allocation'!J$362)-D1148","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Pregnant Women","PWT21","207-w",{"$f":"ROUNDDOWN(MIN($E1150*'(16) IOT Cost Allocation'!J$362*0.65),2)","v":0},{"$f":"AO$43","v":0}]
["DMC BHS 35% - IOT Exp - ACA Pregnant Women","PWT21","72p-35w",{"$f":"SUM($E1150*'(16) IOT Cost Allocation'!J$362)-D1150","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1153*'(16) IOT Cost Allocation'!J$362*0.65),2)","v":0},{"$f":"I$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1153*'(16) IOT Cost Allocation'!J$362)-D1153","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA CHIP","CHIPSITA19","207-x",{"$f":"ROUNDDOWN(MIN($E1155*'(16) IOT Cost Allocation'!J$362*0.65),2)","v":0},{"$f":"AO$44","v":0}]
["DMC BHS 35% - IOT Exp - ACA CHIP","CHIPSITA19","72p-35x",{"$f":"SUM($E1155*'(16) IOT Cost Allocation'!J$362)-D1155","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1158*'(16) IOT Cost Allocation'!J$362*0.95),2)","v":0},{"$f":"I$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1158*'(16) IOT Cost Allocation'!J$362)-D1158","v":0}]
["DMC Fed 95% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","207-y",{"$f":"ROUNDDOWN(MIN($E1160*'(16) IOT Cost Allocation'!J$362*0.95),2)","v":0},{"$f":"AO$45","v":0}]
["DMC BHS 5% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","72p-5y",{"$f":"SUM($E1160*'(16) IOT Cost Allocation'!J$362)-D1160","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E1162*'(16) IOT Cost Allocation'!J$362*0.94),2)","v":0},{"$f":"I$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E1162*'(16) IOT Cost Allocation'!J$362)-D1162","v":0}]
["DMC Fed 94% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","221-y",{"$f":"ROUNDDOWN(MIN($E1164*'(16) IOT Cost Allocation'!J$362*0.94),2)","v":0},{"$f":"AO$46","v":0}]
["DMC BHS 6% T19 - IOT Exp - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","121a-y",{"$f":"SUM($E1164*'(16) IOT Cost Allocation'!J$362)-D1164","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1172*'(16) IOT Cost Allocation'!J$353)-SUM(D1043:D1169)","v":0}]
[null,null,null,{"$f":"SUM(D1043:D1171)","v":0},{"$f":"SUM(E1043:E1169)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1175*'(16) IOT Cost Allocation'!J$362*100%)","v":0},{"$f":"I$16","v":0}]
["DMC BHS 100% - IOT Exp - Minor Consent Clients","MC","72p-mc",{"$f":"SUM($E1176*'(16) IOT Cost Allocation'!J$362*100%)","v":0},{"$f":"AO$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1180*'(16) IOT Cost Allocation'!J$353)-SUM(D1175:D1178)","v":0}]
[null,null,null,{"$f":"SUM(D1175:D1179)","v":0},{"$f":"SUM(E1175:E1178)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1183*'(16) IOT Cost Allocation'!J$362*100%)","v":0},{"$f":"I$23","v":0}]
["DMC BHS 100% - IOT Exp - CalWorks Trafficking Victim","CWTCVAPTV","72p-cw",{"$f":"SUM($E1184*'(16) IOT Cost Allocation'!J$362*100%)","v":0},{"$f":"AO$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various"]
[null,null,null,{"$f":"SUM(D1183:D1187)","v":0},{"$f":"SUM(E1183:E1186)","v":0}]
[]
[null,"Total IOT Recovery Services - Case Management Non Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F127","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!J$363","v":0}]
[]
[]
["IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$133","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$129","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$133","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$129","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1206*'(16) IOT Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"J$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1206*'(16) IOT Cost Allocation'!K$362)-D1206","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1208*'(16) IOT Cost Allocation'!K$362*100%)","v":0},{"$f":"J$15","v":0}]
["DMC Fed 50% T19 - IOT Exp - Regular","REG","207-b",{"$f":"ROUNDDOWN(MIN($E1209*'(16) IOT Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"AP$14","v":0}]
["DMC BHS 50% - IOT Exp - Regular","REG","72p-50b",{"$f":"SUM($E1209*'(16) IOT Cost Allocation'!K$362)-D1209","v":0}]
["DMC BHS 100% T19 - IOT Exp - Regular SB 75","REGSB75","210-b",{"$f":"SUM($E1211*'(16) IOT Cost Allocation'!K$362*100%)","v":0},{"$f":"AP$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1213*'(16) IOT Cost Allocation'!K$362*100%)","v":0},{"$f":"J$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1215*'(16) IOT Cost Allocation'!K$362*0.88),2)","v":0},{"$f":"J$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1215*'(16) IOT Cost Allocation'!K$362)-D1215","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1217*'(16) IOT Cost Allocation'!K$362*100%)","v":0},{"$f":"J$19","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE","MCHIPE","207-d",{"$f":"ROUNDDOWN(MIN($E1218*'(16) IOT Cost Allocation'!K$362*0.88),2)","v":0},{"$f":"AP$18","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE","MCHIPE","72p-12d",{"$f":"SUM($E1218*'(16) IOT Cost Allocation'!K$362)-D1218","v":0}]
["DMC BHS 100% T21 - IOT Exp - MCHIP for SB 75","MCHIPSB75","210-d",{"$f":"SUM($E1220*'(16) IOT Cost Allocation'!K$362*100%)","v":0},{"$f":"AP$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1222*'(16) IOT Cost Allocation'!K$362*0.88),2)","v":0},{"$f":"J$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1222*'(16) IOT Cost Allocation'!K$362)-D1222","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","207-e",{"$f":"ROUNDDOWN(MIN($E1224*'(16) IOT Cost Allocation'!K$362*0.88),2)","v":0},{"$f":"AP$20","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","72p-12e",{"$f":"SUM($E1224*'(16) IOT Cost Allocation'!K$362)-D1224","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1227*'(16) IOT Cost Allocation'!K$362*0.65),2)","v":0},{"$f":"J$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1227*'(16) IOT Cost Allocation'!K$362)-D1227","v":0}]
["DMC Fed 65% T19 - IOT Exp - BCCTP","BCCTP","207-f",{"$f":"ROUNDDOWN(MIN($E1229*'(16) IOT Cost Allocation'!K$362*0.65),2)","v":0},{"$f":"AP$21","v":0}]
["DMC BHS 35% - IOT Exp - BCCTP","BCCTP","72p-35f",{"$f":"SUM($E1229*'(16) IOT Cost Allocation'!K$362)-D1229","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1232*'(16) IOT Cost Allocation'!K$362*0.65),2)","v":0},{"$f":"J$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1232*'(16) IOT Cost Allocation'!K$362)-D1232","v":0}]
["DMC Fed 65% T21 - IOT Exp - Pregnancy Only","AWPO","207-g",{"$f":"ROUNDDOWN(MIN($E1234*'(16) IOT Cost Allocation'!K$362*0.65),2)","v":0},{"$f":"AP$22","v":0}]
["DMC BHS 35% - IOT Exp - Pregnancy Only","AWPO","72p-35g",{"$f":"SUM($E1234*'(16) IOT Cost Allocation'!K$362)-D1234","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1237*'(16) IOT Cost Allocation'!K$362*0.88),2)","v":0},{"$f":"J$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1237*'(16) IOT Cost Allocation'!K$362)-D1237","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1239*'(16) IOT Cost Allocation'!K$362*100%)","v":0},{"$f":"J$25","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","207-h",{"$f":"ROUNDDOWN(MIN($E1240*'(16) IOT Cost Allocation'!K$362*0.88),2)","v":0},{"$f":"AP$24","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","72p-12h",{"$f":"SUM($E1240*'(16) IOT Cost Allocation'!K$362)-D1240","v":0}]
["DMC BHS 100% T19 - IOT Exp - Targeted Low Income SB 75","TLICSB75","210-h",{"$f":"SUM($E1242*'(16) IOT Cost Allocation'!K$362*100%)","v":0},{"$f":"AP$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1244*'(16) IOT Cost Allocation'!K$362*0.95),2)","v":0},{"$f":"J$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1244*'(16) IOT Cost Allocation'!K$362)-D1244","v":0}]
["DMC Fed 95% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","207-i",{"$f":"ROUNDDOWN(MIN($E1246*'(16) IOT Cost Allocation'!K$362*0.95),2)","v":0},{"$f":"AP$26","v":0}]
["DMC BHS 5% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","72p-5i",{"$f":"SUM($E1246*'(16) IOT Cost Allocation'!K$362)-D1246","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E1248*'(16) IOT Cost Allocation'!K$362*0.94),2)","v":0},{"$f":"J$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1248*'(16) IOT Cost Allocation'!K$362)-D1248","v":0}]
["DMC Fed 94% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","221-i",{"$f":"ROUNDDOWN(MIN($E1250*'(16) IOT Cost Allocation'!K$362*0.94),2)","v":0},{"$f":"AP$27","v":0}]
["DMC BHS 6% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","121a-i",{"$f":"SUM($E1250*'(16) IOT Cost Allocation'!K$362)-D1250","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1253*'(16) IOT Cost Allocation'!K$362*0.88),2)","v":0},{"$f":"J$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1253*'(16) IOT Cost Allocation'!$K$362)-D1253","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1256*'(16) IOT Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"J$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1256*'(16) IOT Cost Allocation'!K$362)-D1256","v":0}]
["DMC Fed 50% T19 - IOT Exp - Hospital Presumptive Eligibility","HPE","207-k",{"$f":"ROUNDDOWN(MIN($E1258*'(16) IOT Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"AP$29","v":0}]
["DMC BHS 50% - IOT Exp - Hospital Presumptive Eligibility","HPE","72p-50k",{"$f":"SUM($E1258*'(16) IOT Cost Allocation'!K$362)-D1258","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1261*'(16) IOT Cost Allocation'!K$362*0.88),2)","v":0},{"$f":"J$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1261*'(16) IOT Cost Allocation'!K$362)-D1261","v":0}]
["DMC Fed 88% T21 - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","207-m",{"$f":"ROUNDDOWN(MIN($E1263*'(16) IOT Cost Allocation'!K$362*0.88),2)","v":0},{"$f":"AP$30","v":0}]
["DMC BHS 12% - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","72p-12m",{"$f":"SUM($E1263*'(16) IOT Cost Allocation'!K$362)-D1263","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1266*'(16) IOT Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"J$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1266*'(16) IOT Cost Allocation'!K$362)-D1266","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1268*'(16) IOT Cost Allocation'!K$362*100%)","v":0},{"$f":"J$32","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Infants/Children < age 19","ICUA19","207-n",{"$f":"ROUNDDOWN(MIN($E1269*'(16) IOT Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"AP$31","v":0}]
["DMC BHS 50% - IOT Exp - ACA Infants/Children < age 19","ICUA19","72p-50n",{"$f":"SUM($E1269*'(16) IOT Cost Allocation'!K$362)-D1269","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Infants/Children < age 19 SB 75","ICUA19SB75","210-n",{"$f":"SUM($E1271*'(16) IOT Cost Allocation'!K$362*100%)","v":0},{"$f":"AP$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1273*'(16) IOT Cost Allocation'!K$362*0.88),2)","v":0},{"$f":"J$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1273*'(16) IOT Cost Allocation'!K$362)-D1273","v":0}]
["DMC Fed 88% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","207-r",{"$f":"ROUNDDOWN(MIN($E1275*'(16) IOT Cost Allocation'!K$362*0.88),2)","v":0},{"$f":"AP$33","v":0}]
["DMC BHS 12% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","72p-12r",{"$f":"SUM($E1275*'(16) IOT Cost Allocation'!K$362)-D1275","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1278*'(16) IOT Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"J$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1278*'(16) IOT Cost Allocation'!K$362)-D1278","v":0}]
["DMC Fed 50% T19 - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","207-p",{"$f":"ROUNDDOWN(MIN($E1280*'(16) IOT Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"AP$35","v":0}]
["DMC BHS 50% - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","72p-50p",{"$f":"SUM($E1280*'(16) IOT Cost Allocation'!K$362)-D1280","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1283*'(16) IOT Cost Allocation'!K$362*0.95),2)","v":0},{"$f":"J$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1283*'(16) IOT Cost Allocation'!K$362)-D1283","v":0}]
["DMC Fed 95% T19 -  IOT Exp -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","204-p",{"$f":"ROUNDDOWN(MIN($E1285*'(16) IOT Cost Allocation'!K$362*0.95),2)","v":0},{"$f":"AP$36","v":0}]
["DMC BHS 5% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","104a-p",{"$f":"SUM($E1285*'(16) IOT Cost Allocation'!K$362)-D1285","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1287*'(16) IOT Cost Allocation'!K$362*0.94),2)","v":0},{"$f":"J$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E1287*'(16) IOT Cost Allocation'!K$362)-D1287","v":0}]
["DMC Fed 94% T19 -  IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","221-pa",{"$f":"ROUNDDOWN(MIN($E1289*'(16) IOT Cost Allocation'!K$362*0.94),2)","v":0},{"$f":"AP$37","v":0}]
["DMC BHS 6% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","121a-pa",{"$f":"SUM($E1289*'(16) IOT Cost Allocation'!K$362)-D1289","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1292*'(16) IOT Cost Allocation'!K$362*0.65),2)","v":0},{"$f":"J$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1292*'(16) IOT Cost Allocation'!K$362)-D1292","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","207-s",{"$f":"ROUNDDOWN(MIN($E1294*'(16) IOT Cost Allocation'!K$362*0.65),2)","v":0},{"$f":"AP$38","v":0}]
["DMC BHS 35% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","72p-35s",{"$f":"SUM($E1294*'(16) IOT Cost Allocation'!K$362)-D1294","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1297*'(16) IOT Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"J$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1297*'(16) IOT Cost Allocation'!K$362)-D1297","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1299*'(16) IOT Cost Allocation'!K$362*100%)","v":0},{"$f":"J$40","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","207-t",{"$f":"ROUNDDOWN(MIN($E1300*'(16) IOT Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"AP$39","v":0}]
["DMC BHS 50% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","72p-50t",{"$f":"SUM($E1300*'(16) IOT Cost Allocation'!K$362)-D1300","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","210-t",{"$f":"SUM($E1302*'(16) IOT Cost Allocation'!K$362*100%)","v":0},{"$f":"AP$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1304*'(16) IOT Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"J$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1304*'(16) IOT Cost Allocation'!K$362)-D1304","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1306*'(16) IOT Cost Allocation'!K$362*100%)","v":0},{"$f":"J$42","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Pregnant Women","PWT19","207-v",{"$f":"ROUNDDOWN(MIN($E1307*'(16) IOT Cost Allocation'!K$362*0.5),2)","v":0},{"$f":"AP$41","v":0}]
["DMC BHS 50% - IOT Exp - ACA Pregnant Women","PWT19","72p-50v",{"$f":"SUM($E1307*'(16) IOT Cost Allocation'!K$362)-D1307","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Pregnant Women for SB 75","PWT19SB75","210-v",{"$f":"SUM($E1309*'(16) IOT Cost Allocation'!K$362*100%)","v":0},{"$f":"AP$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1311*'(16) IOT Cost Allocation'!K$362*0.65),2)","v":0},{"$f":"J$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1311*'(16) IOT Cost Allocation'!K$362)-D1311","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Pregnant Women","PWT21","207-w",{"$f":"ROUNDDOWN(MIN($E1313*'(16) IOT Cost Allocation'!K$362*0.65),2)","v":0},{"$f":"AP$43","v":0}]
["DMC BHS 35% - IOT Exp - ACA Pregnant Women","PWT21","72p-35w",{"$f":"SUM($E1313*'(16) IOT Cost Allocation'!K$362)-D1313","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1316*'(16) IOT Cost Allocation'!K$362*0.65),2)","v":0},{"$f":"J$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1316*'(16) IOT Cost Allocation'!K$362)-D1316","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA CHIP","CHIPSITA19","207-x",{"$f":"ROUNDDOWN(MIN($E1318*'(16) IOT Cost Allocation'!K$362*0.65),2)","v":0},{"$f":"AP$44","v":0}]
["DMC BHS 35% - IOT Exp - ACA CHIP","CHIPSITA19","72p-35x",{"$f":"SUM($E1318*'(16) IOT Cost Allocation'!K$362)-D1318","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1321*'(16) IOT Cost Allocation'!K$362*0.95),2)","v":0},{"$f":"J$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1321*'(16) IOT Cost Allocation'!K$362)-D1321","v":0}]
["DMC Fed 95% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","207-y",{"$f":"ROUNDDOWN(MIN($E1323*'(16) IOT Cost Allocation'!K$362*0.95),2)","v":0},{"$f":"AP$45","v":0}]
["DMC BHS 5% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","72p-5y",{"$f":"SUM($E1323*'(16) IOT Cost Allocation'!K$362)-D1323","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E1325*'(16) IOT Cost Allocation'!K$362*0.94),2)","v":0},{"$f":"J$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E1325*'(16) IOT Cost Allocation'!K$362)-D1325","v":0}]
["DMC Fed 94% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","221-y",{"$f":"ROUNDDOWN(MIN($E1327*'(16) IOT Cost Allocation'!K$362*0.94),2)","v":0},{"$f":"AP$46","v":0}]
["DMC BHS 6% T19 - IOT Exp - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","121a-y",{"$f":"SUM($E1327*'(16) IOT Cost Allocation'!K$362)-D1327","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1335*'(16) IOT Cost Allocation'!K$353)-SUM(D1206:D1332)","v":0}]
[null,null,null,{"$f":"SUM(D1206:D1334)","v":0},{"$f":"SUM(E1206:E1332)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1338*'(16) IOT Cost Allocation'!K$362*100%)","v":0},{"$f":"J$16","v":0}]
["DMC BHS 100% - IOT Exp - Minor Consent Clients","MC","72p-mc",{"$f":"SUM($E1339*'(16) IOT Cost Allocation'!K$362*100%)","v":0},{"$f":"AP$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1343*'(16) IOT Cost Allocation'!K$353)-SUM(D1338:D1341)","v":0}]
[null,null,null,{"$f":"SUM(D1338:D1342)","v":0},{"$f":"SUM(E1338:E1341)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1346*'(16) IOT Cost Allocation'!K$362*100%)","v":0},{"$f":"J$23","v":0}]
["DMC BHS 100% - IOT Exp - CalWorks Trafficking Victim","CWTCVAPTV","72p-cw",{"$f":"SUM($E1347*'(16) IOT Cost Allocation'!K$362*100%)","v":0},{"$f":"AP$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1351*'(16) IOT Cost Allocation'!K$353)-SUM(D1346:D1349)","v":0}]
[null,null,null,{"$f":"SUM(D1346:D1350)","v":0},{"$f":"SUM(E1346:E1349)","v":0}]
[]
[null,"Total IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Non Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F133","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!K$363","v":0}]
[]
[]
["IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$139","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$135","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$139","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$135","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1369*'(16) IOT Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"K$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1369*'(16) IOT Cost Allocation'!L$362)-D1369","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1371*'(16) IOT Cost Allocation'!L$362*100%)","v":0},{"$f":"K$15","v":0}]
["DMC Fed 50% T19 - IOT Exp - Regular","REG","207-b",{"$f":"ROUNDDOWN(MIN($E1372*'(16) IOT Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"AQ$14","v":0}]
["DMC BHS 50% - IOT Exp - Regular","REG","72p-50b",{"$f":"SUM($E1372*'(16) IOT Cost Allocation'!L$362)-D1372","v":0}]
["DMC BHS 100% T19 - IOT Exp - Regular SB 75","REGSB75","210-b",{"$f":"SUM($E1374*'(16) IOT Cost Allocation'!L$362*100%)","v":0},{"$f":"AQ$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1376*'(16) IOT Cost Allocation'!L$362*100%)","v":0},{"$f":"K$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1378*'(16) IOT Cost Allocation'!L$362*0.88),2)","v":0},{"$f":"K$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1378*'(16) IOT Cost Allocation'!L$362)-D1378","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1380*'(16) IOT Cost Allocation'!L$362*100%)","v":0},{"$f":"K$19","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE","MCHIPE","207-d",{"$f":"ROUNDDOWN(MIN($E1381*'(16) IOT Cost Allocation'!L$362*0.88),2)","v":0},{"$f":"AQ$18","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE","MCHIPE","72p-12d",{"$f":"SUM($E1381*'(16) IOT Cost Allocation'!L$362)-D1381","v":0}]
["DMC BHS 100% T21 - IOT Exp - MCHIP for SB 75","MCHIPSB75","210-d",{"$f":"SUM($E1383*'(16) IOT Cost Allocation'!L$362*100%)","v":0},{"$f":"AQ$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1385*'(16) IOT Cost Allocation'!L$362*0.88),2)","v":0},{"$f":"K$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1385*'(16) IOT Cost Allocation'!L$362)-D1385","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","207-e",{"$f":"ROUNDDOWN(MIN($E1387*'(16) IOT Cost Allocation'!L$362*0.88),2)","v":0},{"$f":"AQ$20","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","72p-12e",{"$f":"SUM($E1387*'(16) IOT Cost Allocation'!L$362)-D1387","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1390*'(16) IOT Cost Allocation'!L$362*0.65),2)","v":0},{"$f":"K$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1390*'(16) IOT Cost Allocation'!L$362)-D1390","v":0}]
["DMC Fed 65% T19 - IOT Exp - BCCTP","BCCTP","207-f",{"$f":"ROUNDDOWN(MIN($E1392*'(16) IOT Cost Allocation'!L$362*0.65),2)","v":0},{"$f":"AQ$21","v":0}]
["DMC BHS 35% - IOT Exp - BCCTP","BCCTP","72p-35f",{"$f":"SUM($E1392*'(16) IOT Cost Allocation'!L$362)-D1392","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1395*'(16) IOT Cost Allocation'!L$362*0.65),2)","v":0},{"$f":"K$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1395*'(16) IOT Cost Allocation'!L$362)-D1395","v":0}]
["DMC Fed 65% T21 - IOT Exp - Pregnancy Only","AWPO","207-g",{"$f":"ROUNDDOWN(MIN($E1397*'(16) IOT Cost Allocation'!L$362*0.65),2)","v":0},{"$f":"AQ$22","v":0}]
["DMC BHS 35% - IOT Exp - Pregnancy Only","AWPO","72p-35g",{"$f":"SUM($E1397*'(16) IOT Cost Allocation'!L$362)-D1397","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1400*'(16) IOT Cost Allocation'!L$362*0.88),2)","v":0},{"$f":"K$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1400*'(16) IOT Cost Allocation'!L$362)-D1400","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1402*'(16) IOT Cost Allocation'!L$362*100%)","v":0},{"$f":"K$25","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","207-h",{"$f":"ROUNDDOWN(MIN($E1403*'(16) IOT Cost Allocation'!L$362*0.88),2)","v":0},{"$f":"AQ$24","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","72p-12h",{"$f":"SUM($E1403*'(16) IOT Cost Allocation'!L$362)-D1403","v":0}]
["DMC BHS 100% T19 - IOT Exp - Targeted Low Income SB 75","TLICSB75","210-h",{"$f":"SUM($E1405*'(16) IOT Cost Allocation'!L$362*100%)","v":0},{"$f":"AQ$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1407*'(16) IOT Cost Allocation'!L$362*0.95),2)","v":0},{"$f":"K$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1407*'(16) IOT Cost Allocation'!L$362)-D1407","v":0}]
["DMC Fed 95% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","207-i",{"$f":"ROUNDDOWN(MIN($E1409*'(16) IOT Cost Allocation'!L$362*0.95),2)","v":0},{"$f":"AQ$26","v":0}]
["DMC BHS 5% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","72p-5i",{"$f":"SUM($E1409*'(16) IOT Cost Allocation'!L$362)-D1409","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E1411*'(16) IOT Cost Allocation'!L$362*0.94),2)","v":0},{"$f":"K$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1411*'(16) IOT Cost Allocation'!L$362)-D1411","v":0}]
["DMC Fed 94% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","221-i",{"$f":"ROUNDDOWN(MIN($E1413*'(16) IOT Cost Allocation'!L$362*0.94),2)","v":0},{"$f":"AQ$27","v":0}]
["DMC BHS 6% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","121a-i",{"$f":"SUM($E1413*'(16) IOT Cost Allocation'!L$362)-D1413","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1416*'(16) IOT Cost Allocation'!L$362*0.88),2)","v":0},{"$f":"K$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1416*'(16) IOT Cost Allocation'!$L$362)-D1416","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1419*'(16) IOT Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"K$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1419*'(16) IOT Cost Allocation'!L$362)-D1419","v":0}]
["DMC Fed 50% T19 - IOT Exp - Hospital Presumptive Eligibility","HPE","207-k",{"$f":"ROUNDDOWN(MIN($E1421*'(16) IOT Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"AQ$29","v":0}]
["DMC BHS 50% - IOT Exp - Hospital Presumptive Eligibility","HPE","72p-50k",{"$f":"SUM($E1421*'(16) IOT Cost Allocation'!L$362)-D1421","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1424*'(16) IOT Cost Allocation'!L$362*0.88),2)","v":0},{"$f":"K$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1424*'(16) IOT Cost Allocation'!L$362)-D1424","v":0}]
["DMC Fed 88% T21 - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","207-m",{"$f":"ROUNDDOWN(MIN($E1426*'(16) IOT Cost Allocation'!L$362*0.88),2)","v":0},{"$f":"AQ$30","v":0}]
["DMC BHS 12% - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","72p-12m",{"$f":"SUM($E1426*'(16) IOT Cost Allocation'!L$362)-D1426","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1429*'(16) IOT Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"K$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1429*'(16) IOT Cost Allocation'!L$362)-D1429","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1431*'(16) IOT Cost Allocation'!L$362*100%)","v":0},{"$f":"K$32","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Infants/Children < age 19","ICUA19","207-n",{"$f":"ROUNDDOWN(MIN($E1432*'(16) IOT Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"AQ$31","v":0}]
["DMC BHS 50% - IOT Exp - ACA Infants/Children < age 19","ICUA19","72p-50n",{"$f":"SUM($E1432*'(16) IOT Cost Allocation'!L$362)-D1432","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Infants/Children < age 19 SB 75","ICUA19SB75","210-n",{"$f":"SUM($E1434*'(16) IOT Cost Allocation'!L$362*100%)","v":0},{"$f":"AQ$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1436*'(16) IOT Cost Allocation'!L$362*0.88),2)","v":0},{"$f":"K$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1436*'(16) IOT Cost Allocation'!L$362)-D1436","v":0}]
["DMC Fed 88% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","207-r",{"$f":"ROUNDDOWN(MIN($E1438*'(16) IOT Cost Allocation'!L$362*0.88),2)","v":0},{"$f":"AQ$33","v":0}]
["DMC BHS 12% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","72p-12r",{"$f":"SUM($E1438*'(16) IOT Cost Allocation'!L$362)-D1438","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1441*'(16) IOT Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"K$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1441*'(16) IOT Cost Allocation'!L$362)-D1441","v":0}]
["DMC Fed 50% T19 - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","207-p",{"$f":"ROUNDDOWN(MIN($E1443*'(16) IOT Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"AQ$35","v":0}]
["DMC BHS 50% - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","72p-50p",{"$f":"SUM($E1443*'(16) IOT Cost Allocation'!L$362)-D1443","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1446*'(16) IOT Cost Allocation'!L$362*0.95),2)","v":0},{"$f":"K$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1446*'(16) IOT Cost Allocation'!L$362)-D1446","v":0}]
["DMC Fed 95% T19 -  IOT Exp -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","204-p",{"$f":"ROUNDDOWN(MIN($E1448*'(16) IOT Cost Allocation'!L$362*0.95),2)","v":0},{"$f":"AQ$36","v":0}]
["DMC BHS 5% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","104a-p",{"$f":"SUM($E1448*'(16) IOT Cost Allocation'!L$362)-D1448","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1450*'(16) IOT Cost Allocation'!L$362*0.94),2)","v":0},{"$f":"K$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E1450*'(16) IOT Cost Allocation'!L$362)-D1450","v":0}]
["DMC Fed 94% T19 -  IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","221-pa",{"$f":"ROUNDDOWN(MIN($E1452*'(16) IOT Cost Allocation'!L$362*0.94),2)","v":0},{"$f":"AQ$37","v":0}]
["DMC BHS 6% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","121a-pa",{"$f":"SUM($E1452*'(16) IOT Cost Allocation'!L$362)-D1452","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1455*'(16) IOT Cost Allocation'!L$362*0.65),2)","v":0},{"$f":"K$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1455*'(16) IOT Cost Allocation'!L$362)-D1455","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","207-s",{"$f":"ROUNDDOWN(MIN($E1457*'(16) IOT Cost Allocation'!L$362*0.65),2)","v":0},{"$f":"AQ$38","v":0}]
["DMC BHS 35% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","72p-35s",{"$f":"SUM($E1457*'(16) IOT Cost Allocation'!L$362)-D1457","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1460*'(16) IOT Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"K$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1460*'(16) IOT Cost Allocation'!L$362)-D1460","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1462*'(16) IOT Cost Allocation'!L$362*100%)","v":0},{"$f":"K$40","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","207-t",{"$f":"ROUNDDOWN(MIN($E1463*'(16) IOT Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"AQ$39","v":0}]
["DMC BHS 50% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","72p-50t",{"$f":"SUM($E1463*'(16) IOT Cost Allocation'!L$362)-D1463","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","210-t",{"$f":"SUM($E1465*'(16) IOT Cost Allocation'!L$362*100%)","v":0},{"$f":"AQ$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1467*'(16) IOT Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"K$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1467*'(16) IOT Cost Allocation'!L$362)-D1467","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1469*'(16) IOT Cost Allocation'!L$362*100%)","v":0},{"$f":"K$42","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Pregnant Women","PWT19","207-v",{"$f":"ROUNDDOWN(MIN($E1470*'(16) IOT Cost Allocation'!L$362*0.5),2)","v":0},{"$f":"AQ$41","v":0}]
["DMC BHS 50% - IOT Exp - ACA Pregnant Women","PWT19","72p-50v",{"$f":"SUM($E1470*'(16) IOT Cost Allocation'!L$362)-D1470","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Pregnant Women for SB 75","PWT19SB75","210-v",{"$f":"SUM($E1472*'(16) IOT Cost Allocation'!L$362*100%)","v":0},{"$f":"AQ$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1474*'(16) IOT Cost Allocation'!L$362*0.65),2)","v":0},{"$f":"K$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1474*'(16) IOT Cost Allocation'!L$362)-D1474","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Pregnant Women","PWT21","207-w",{"$f":"ROUNDDOWN(MIN($E1476*'(16) IOT Cost Allocation'!L$362*0.65),2)","v":0},{"$f":"AQ$43","v":0}]
["DMC BHS 35% - IOT Exp - ACA Pregnant Women","PWT21","72p-35w",{"$f":"SUM($E1476*'(16) IOT Cost Allocation'!L$362)-D1476","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1479*'(16) IOT Cost Allocation'!L$362*0.65),2)","v":0},{"$f":"K$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1479*'(16) IOT Cost Allocation'!L$362)-D1479","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA CHIP","CHIPSITA19","207-x",{"$f":"ROUNDDOWN(MIN($E1481*'(16) IOT Cost Allocation'!L$362*0.65),2)","v":0},{"$f":"AQ$44","v":0}]
["DMC BHS 35% - IOT Exp - ACA CHIP","CHIPSITA19","72p-35x",{"$f":"SUM($E1481*'(16) IOT Cost Allocation'!L$362)-D1481","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1484*'(16) IOT Cost Allocation'!L$362*0.95),2)","v":0},{"$f":"K$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1484*'(16) IOT Cost Allocation'!L$362)-D1484","v":0}]
["DMC Fed 95% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","207-y",{"$f":"ROUNDDOWN(MIN($E1486*'(16) IOT Cost Allocation'!L$362*0.95),2)","v":0},{"$f":"AQ$45","v":0}]
["DMC BHS 5% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","72p-5y",{"$f":"SUM($E1486*'(16) IOT Cost Allocation'!L$362)-D1486","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E1488*'(16) IOT Cost Allocation'!L$362*0.94),2)","v":0},{"$f":"K$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E1488*'(16) IOT Cost Allocation'!L$362)-D1488","v":0}]
["DMC Fed 94% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","221-y",{"$f":"ROUNDDOWN(MIN($E1490*'(16) IOT Cost Allocation'!L$362*0.94),2)","v":0},{"$f":"AQ$46","v":0}]
["DMC BHS 6% T19 - IOT Exp - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","121a-y",{"$f":"SUM($E1490*'(16) IOT Cost Allocation'!L$362)-D1490","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1498*'(16) IOT Cost Allocation'!L$353)-SUM(D1369:D1495)","v":0}]
[null,null,null,{"$f":"SUM(D1369:D1497)","v":0},{"$f":"SUM(E1369:E1495)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1501*'(16) IOT Cost Allocation'!L$362*100%)","v":0},{"$f":"K$16","v":0}]
["DMC BHS 100% - IOT Exp - Minor Consent Clients","MC","72p-mc",{"$f":"SUM($E1502*'(16) IOT Cost Allocation'!L$362*100%)","v":0},{"$f":"AQ$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1506*'(16) IOT Cost Allocation'!L$353)-SUM(D1501:D1504)","v":0}]
[null,null,null,{"$f":"SUM(D1501:D1505)","v":0},{"$f":"SUM(E1501:E1504)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1509*'(16) IOT Cost Allocation'!L$362*100%)","v":0},{"$f":"K$23","v":0}]
["DMC BHS 100% - IOT Exp - CalWorks Trafficking Victim","CWTCVAPTV","72p-cw",{"$f":"SUM($E1510*'(16) IOT Cost Allocation'!L$362*100%)","v":0},{"$f":"AQ$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1514*'(16) IOT Cost Allocation'!L$353)-SUM(D1509:D1512)","v":0}]
[null,null,null,{"$f":"SUM(D1509:D1513)","v":0},{"$f":"SUM(E1509:E1512)","v":0}]
[]
[null,"Total IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Non Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F139","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!L$363","v":0}]
[]
[]
["IOT Medication Assisted Treatment Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$145","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$141","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$145","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$141","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1532*'(16) IOT Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"L$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1532*'(16) IOT Cost Allocation'!M$362)-D1532","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1534*'(16) IOT Cost Allocation'!M$362*100%)","v":0},{"$f":"L$15","v":0}]
["DMC Fed 50% T19 - IOT Exp - Regular","REG","207-b",{"$f":"ROUNDDOWN(MIN($E1535*'(16) IOT Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"AR$14","v":0}]
["DMC BHS 50% - IOT Exp - Regular","REG","72p-50b",{"$f":"SUM($E1535*'(16) IOT Cost Allocation'!M$362)-D1535","v":0}]
["DMC BHS 100% T19 - IOT Exp - Regular SB 75","REGSB75","210-b",{"$f":"SUM($E1537*'(16) IOT Cost Allocation'!M$362*100%)","v":0},{"$f":"AR$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1539*'(16) IOT Cost Allocation'!M$362*100%)","v":0},{"$f":"L$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1541*'(16) IOT Cost Allocation'!M$362*0.88),2)","v":0},{"$f":"L$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1541*'(16) IOT Cost Allocation'!M$362)-D1541","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1543*'(16) IOT Cost Allocation'!M$362*100%)","v":0},{"$f":"L$19","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE","MCHIPE","207-d",{"$f":"ROUNDDOWN(MIN($E1544*'(16) IOT Cost Allocation'!M$362*0.88),2)","v":0},{"$f":"AR$18","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE","MCHIPE","72p-12d",{"$f":"SUM($E1544*'(16) IOT Cost Allocation'!M$362)-D1544","v":0}]
["DMC BHS 100% T21 - IOT Exp - MCHIP for SB 75","MCHIPSB75","210-d",{"$f":"SUM($E1546*'(16) IOT Cost Allocation'!M$362*100%)","v":0},{"$f":"AR$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1548*'(16) IOT Cost Allocation'!M$362*0.88),2)","v":0},{"$f":"L$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1548*'(16) IOT Cost Allocation'!M$362)-D1548","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","207-e",{"$f":"ROUNDDOWN(MIN($E1550*'(16) IOT Cost Allocation'!M$362*0.88),2)","v":0},{"$f":"AR$20","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","72p-12e",{"$f":"SUM($E1550*'(16) IOT Cost Allocation'!M$362)-D1550","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1553*'(16) IOT Cost Allocation'!M$362*0.65),2)","v":0},{"$f":"L$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1553*'(16) IOT Cost Allocation'!M$362)-D1553","v":0}]
["DMC Fed 65% T19 - IOT Exp - BCCTP","BCCTP","207-f",{"$f":"ROUNDDOWN(MIN($E1555*'(16) IOT Cost Allocation'!M$362*0.65),2)","v":0},{"$f":"AR$21","v":0}]
["DMC BHS 35% - IOT Exp - BCCTP","BCCTP","72p-35f",{"$f":"SUM($E1555*'(16) IOT Cost Allocation'!M$362)-D1555","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1558*'(16) IOT Cost Allocation'!M$362*0.65),2)","v":0},{"$f":"L$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1558*'(16) IOT Cost Allocation'!M$362)-D1558","v":0}]
["DMC Fed 65% T21 - IOT Exp - Pregnancy Only","AWPO","207-g",{"$f":"ROUNDDOWN(MIN($E1560*'(16) IOT Cost Allocation'!M$362*0.65),2)","v":0},{"$f":"AR$22","v":0}]
["DMC BHS 35% - IOT Exp - Pregnancy Only","AWPO","72p-35g",{"$f":"SUM($E1560*'(16) IOT Cost Allocation'!M$362)-D1560","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1563*'(16) IOT Cost Allocation'!M$362*0.88),2)","v":0},{"$f":"L$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1563*'(16) IOT Cost Allocation'!M$362)-D1563","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1565*'(16) IOT Cost Allocation'!M$362*100%)","v":0},{"$f":"L$25","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","207-h",{"$f":"ROUNDDOWN(MIN($E1566*'(16) IOT Cost Allocation'!M$362*0.88),2)","v":0},{"$f":"AR$24","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","72p-12h",{"$f":"SUM($E1566*'(16) IOT Cost Allocation'!M$362)-D1566","v":0}]
["DMC BHS 100% T19 - IOT Exp - Targeted Low Income SB 75","TLICSB75","210-h",{"$f":"SUM($E1568*'(16) IOT Cost Allocation'!M$362*100%)","v":0},{"$f":"AR$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1570*'(16) IOT Cost Allocation'!M$362*0.95),2)","v":0},{"$f":"L$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1570*'(16) IOT Cost Allocation'!M$362)-D1570","v":0}]
["DMC Fed 95% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","207-i",{"$f":"ROUNDDOWN(MIN($E1572*'(16) IOT Cost Allocation'!M$362*0.95),2)","v":0},{"$f":"AR$26","v":0}]
["DMC BHS 5% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","72p-5i",{"$f":"SUM($E1572*'(16) IOT Cost Allocation'!M$362)-D1572","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E1574*'(16) IOT Cost Allocation'!M$362*0.94),2)","v":0},{"$f":"L$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1574*'(16) IOT Cost Allocation'!M$362)-D1574","v":0}]
["DMC Fed 94% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","221-i",{"$f":"ROUNDDOWN(MIN($E1576*'(16) IOT Cost Allocation'!M$362*0.94),2)","v":0},{"$f":"AR$27","v":0}]
["DMC BHS 6% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","121a-i",{"$f":"SUM($E1576*'(16) IOT Cost Allocation'!M$362)-D1576","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1579*'(16) IOT Cost Allocation'!M$362*0.88),2)","v":0},{"$f":"L$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1579*'(16) IOT Cost Allocation'!$M$362)-D1579","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1582*'(16) IOT Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"L$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1582*'(16) IOT Cost Allocation'!M$362)-D1582","v":0}]
["DMC Fed 50% T19 - IOT Exp - Hospital Presumptive Eligibility","HPE","207-k",{"$f":"ROUNDDOWN(MIN($E1584*'(16) IOT Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"AR$29","v":0}]
["DMC BHS 50% - IOT Exp - Hospital Presumptive Eligibility","HPE","72p-50k",{"$f":"SUM($E1584*'(16) IOT Cost Allocation'!M$362)-D1584","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1587*'(16) IOT Cost Allocation'!M$362*0.88),2)","v":0},{"$f":"L$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1587*'(16) IOT Cost Allocation'!M$362)-D1587","v":0}]
["DMC Fed 88% T21 - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","207-m",{"$f":"ROUNDDOWN(MIN($E1589*'(16) IOT Cost Allocation'!M$362*0.88),2)","v":0},{"$f":"AR$30","v":0}]
["DMC BHS 12% - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","72p-12m",{"$f":"SUM($E1589*'(16) IOT Cost Allocation'!M$362)-D1589","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1592*'(16) IOT Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"L$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1592*'(16) IOT Cost Allocation'!M$362)-D1592","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1594*'(16) IOT Cost Allocation'!M$362*100%)","v":0},{"$f":"L$32","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Infants/Children < age 19","ICUA19","207-n",{"$f":"ROUNDDOWN(MIN($E1595*'(16) IOT Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"AR$31","v":0}]
["DMC BHS 50% - IOT Exp - ACA Infants/Children < age 19","ICUA19","72p-50n",{"$f":"SUM($E1595*'(16) IOT Cost Allocation'!M$362)-D1595","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Infants/Children < age 19 SB 75","ICUA19SB75","210-n",{"$f":"SUM($E1597*'(16) IOT Cost Allocation'!M$362*100%)","v":0},{"$f":"AR$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1599*'(16) IOT Cost Allocation'!M$362*0.88),2)","v":0},{"$f":"L$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1599*'(16) IOT Cost Allocation'!M$362)-D1599","v":0}]
["DMC Fed 88% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","207-r",{"$f":"ROUNDDOWN(MIN($E1601*'(16) IOT Cost Allocation'!M$362*0.88),2)","v":0},{"$f":"AR$33","v":0}]
["DMC BHS 12% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","72p-12r",{"$f":"SUM($E1601*'(16) IOT Cost Allocation'!M$362)-D1601","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1604*'(16) IOT Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"L$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1604*'(16) IOT Cost Allocation'!M$362)-D1604","v":0}]
["DMC Fed 50% T19 - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","207-p",{"$f":"ROUNDDOWN(MIN($E1606*'(16) IOT Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"AR$35","v":0}]
["DMC BHS 50% - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","72p-50p",{"$f":"SUM($E1606*'(16) IOT Cost Allocation'!M$362)-D1606","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1609*'(16) IOT Cost Allocation'!M$362*0.95),2)","v":0},{"$f":"L$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1609*'(16) IOT Cost Allocation'!M$362)-D1609","v":0}]
["DMC Fed 95% T19 -  IOT Exp -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","204-p",{"$f":"ROUNDDOWN(MIN($E1611*'(16) IOT Cost Allocation'!M$362*0.95),2)","v":0},{"$f":"AR$36","v":0}]
["DMC BHS 5% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","104a-p",{"$f":"SUM($E1611*'(16) IOT Cost Allocation'!M$362)-D1611","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1613*'(16) IOT Cost Allocation'!M$362*0.94),2)","v":0},{"$f":"L$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E1613*'(16) IOT Cost Allocation'!M$362)-D1613","v":0}]
["DMC Fed 94% T19 -  IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","221-pa",{"$f":"ROUNDDOWN(MIN($E1615*'(16) IOT Cost Allocation'!M$362*0.94),2)","v":0},{"$f":"AR$37","v":0}]
["DMC BHS 6% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","121a-pa",{"$f":"SUM($E1615*'(16) IOT Cost Allocation'!M$362)-D1615","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1618*'(16) IOT Cost Allocation'!M$362*0.65),2)","v":0},{"$f":"L$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1618*'(16) IOT Cost Allocation'!M$362)-D1618","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","207-s",{"$f":"ROUNDDOWN(MIN($E1620*'(16) IOT Cost Allocation'!M$362*0.65),2)","v":0},{"$f":"AR$38","v":0}]
["DMC BHS 35% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","72p-35s",{"$f":"SUM($E1620*'(16) IOT Cost Allocation'!M$362)-D1620","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1623*'(16) IOT Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"L$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1623*'(16) IOT Cost Allocation'!M$362)-D1623","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1625*'(16) IOT Cost Allocation'!M$362*100%)","v":0},{"$f":"L$40","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","207-t",{"$f":"ROUNDDOWN(MIN($E1626*'(16) IOT Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"AR$39","v":0}]
["DMC BHS 50% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","72p-50t",{"$f":"SUM($E1626*'(16) IOT Cost Allocation'!M$362)-D1626","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","210-t",{"$f":"SUM($E1628*'(16) IOT Cost Allocation'!M$362*100%)","v":0},{"$f":"AR$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1630*'(16) IOT Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"L$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1630*'(16) IOT Cost Allocation'!M$362)-D1630","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1632*'(16) IOT Cost Allocation'!M$362*100%)","v":0},{"$f":"L$42","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Pregnant Women","PWT19","207-v",{"$f":"ROUNDDOWN(MIN($E1633*'(16) IOT Cost Allocation'!M$362*0.5),2)","v":0},{"$f":"AR$41","v":0}]
["DMC BHS 50% - IOT Exp - ACA Pregnant Women","PWT19","72p-50v",{"$f":"SUM($E1633*'(16) IOT Cost Allocation'!M$362)-D1633","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Pregnant Women for SB 75","PWT19SB75","210-v",{"$f":"SUM($E1635*'(16) IOT Cost Allocation'!M$362*100%)","v":0},{"$f":"AR$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1637*'(16) IOT Cost Allocation'!M$362*0.65),2)","v":0},{"$f":"L$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1637*'(16) IOT Cost Allocation'!M$362)-D1637","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Pregnant Women","PWT21","207-w",{"$f":"ROUNDDOWN(MIN($E1639*'(16) IOT Cost Allocation'!M$362*0.65),2)","v":0},{"$f":"AR$43","v":0}]
["DMC BHS 35% - IOT Exp - ACA Pregnant Women","PWT21","72p-35w",{"$f":"SUM($E1639*'(16) IOT Cost Allocation'!M$362)-D1639","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1642*'(16) IOT Cost Allocation'!M$362*0.65),2)","v":0},{"$f":"L$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1642*'(16) IOT Cost Allocation'!M$362)-D1642","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA CHIP","CHIPSITA19","207-x",{"$f":"ROUNDDOWN(MIN($E1644*'(16) IOT Cost Allocation'!M$362*0.65),2)","v":0},{"$f":"AR$44","v":0}]
["DMC BHS 35% - IOT Exp - ACA CHIP","CHIPSITA19","72p-35x",{"$f":"SUM($E1644*'(16) IOT Cost Allocation'!M$362)-D1644","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1647*'(16) IOT Cost Allocation'!M$362*0.95),2)","v":0},{"$f":"L$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1647*'(16) IOT Cost Allocation'!M$362)-D1647","v":0}]
["DMC Fed 95% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","207-y",{"$f":"ROUNDDOWN(MIN($E1649*'(16) IOT Cost Allocation'!M$362*0.95),2)","v":0},{"$f":"AR$45","v":0}]
["DMC BHS 5% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","72p-5y",{"$f":"SUM($E1649*'(16) IOT Cost Allocation'!M$362)-D1649","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E1651*'(16) IOT Cost Allocation'!M$362*0.94),2)","v":0},{"$f":"L$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E1651*'(16) IOT Cost Allocation'!M$362)-D1651","v":0}]
["DMC Fed 94% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","221-y",{"$f":"ROUNDDOWN(MIN($E1653*'(16) IOT Cost Allocation'!M$362*0.94),2)","v":0},{"$f":"AR$46","v":0}]
["DMC BHS 6% T19 - IOT Exp - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","121a-y",{"$f":"SUM($E1653*'(16) IOT Cost Allocation'!M$362)-D1653","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1661*'(16) IOT Cost Allocation'!M$353)-SUM(D1532:D1658)","v":0}]
[null,null,null,{"$f":"SUM(D1532:D1660)","v":0},{"$f":"SUM(E1532:E1658)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1664*'(16) IOT Cost Allocation'!M$362*100%)","v":0},{"$f":"L$16","v":0}]
["DMC BHS 100% - IOT Exp - Minor Consent Clients","MC","72p-mc",{"$f":"SUM($E1665*'(16) IOT Cost Allocation'!M$362*100%)","v":0},{"$f":"AR$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1669*'(16) IOT Cost Allocation'!M$353)-SUM(D1664:D1667)","v":0}]
[null,null,null,{"$f":"SUM(D1664:D1668)","v":0},{"$f":"SUM(E1664:E1667)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1672*'(16) IOT Cost Allocation'!M$362*100%)","v":0},{"$f":"L$23","v":0}]
["DMC BHS 100% - IOT Exp - CalWorks Trafficking Victim","CWTCVAPTV","72p-cw",{"$f":"SUM($E1673*'(16) IOT Cost Allocation'!M$362*100%)","v":0},{"$f":"AR$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1677*'(16) IOT Cost Allocation'!M$353)-SUM(D1672:D1675)","v":0}]
[null,null,null,{"$f":"SUM(D1672:D1676)","v":0},{"$f":"SUM(E1672:E1675)","v":0}]
[]
[null,"Total IOT Medication Assisted Treatment Non Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F145","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!M$363","v":0}]
[]
[]
["IOT Medication Assisted Treatment Dosing Buprenorphine Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$150","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$147","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$150","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$147","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1695*'(16) IOT Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"M$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1695*'(16) IOT Cost Allocation'!N$362)-D1695","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1697*'(16) IOT Cost Allocation'!N$362*100%)","v":0},{"$f":"M$15","v":0}]
["DMC Fed 50% T19 - IOT Exp - Regular","REG","207-b",{"$f":"ROUNDDOWN(MIN($E1698*'(16) IOT Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"AS$14","v":0}]
["DMC BHS 50% - IOT Exp - Regular","REG","72p-50b",{"$f":"SUM($E1698*'(16) IOT Cost Allocation'!N$362)-D1698","v":0}]
["DMC BHS 100% T19 - IOT Exp - Regular SB 75","REGSB75","210-b",{"$f":"SUM($E1700*'(16) IOT Cost Allocation'!N$362*100%)","v":0},{"$f":"AS$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1702*'(16) IOT Cost Allocation'!N$362*100%)","v":0},{"$f":"M$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1704*'(16) IOT Cost Allocation'!N$362*0.88),2)","v":0},{"$f":"M$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1704*'(16) IOT Cost Allocation'!N$362)-D1704","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1706*'(16) IOT Cost Allocation'!N$362*100%)","v":0},{"$f":"M$19","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE","MCHIPE","207-d",{"$f":"ROUNDDOWN(MIN($E1707*'(16) IOT Cost Allocation'!N$362*0.88),2)","v":0},{"$f":"AS$18","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE","MCHIPE","72p-12d",{"$f":"SUM($E1707*'(16) IOT Cost Allocation'!N$362)-D1707","v":0}]
["DMC BHS 100% T21 - IOT Exp - MCHIP for SB 75","MCHIPSB75","210-d",{"$f":"SUM($E1709*'(16) IOT Cost Allocation'!N$362*100%)","v":0},{"$f":"AS$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1711*'(16) IOT Cost Allocation'!N$362*0.88),2)","v":0},{"$f":"M$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1711*'(16) IOT Cost Allocation'!N$362)-D1711","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","207-e",{"$f":"ROUNDDOWN(MIN($E1713*'(16) IOT Cost Allocation'!N$362*0.88),2)","v":0},{"$f":"AS$20","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","72p-12e",{"$f":"SUM($E1713*'(16) IOT Cost Allocation'!N$362)-D1713","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1716*'(16) IOT Cost Allocation'!N$362*0.65),2)","v":0},{"$f":"M$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1716*'(16) IOT Cost Allocation'!N$362)-D1716","v":0}]
["DMC Fed 65% T19 - IOT Exp - BCCTP","BCCTP","207-f",{"$f":"ROUNDDOWN(MIN($E1718*'(16) IOT Cost Allocation'!N$362*0.65),2)","v":0},{"$f":"AS$21","v":0}]
["DMC BHS 35% - IOT Exp - BCCTP","BCCTP","72p-35f",{"$f":"SUM($E1718*'(16) IOT Cost Allocation'!N$362)-D1718","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1721*'(16) IOT Cost Allocation'!N$362*0.65),2)","v":0},{"$f":"M$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1721*'(16) IOT Cost Allocation'!N$362)-D1721","v":0}]
["DMC Fed 65% T21 - IOT Exp - Pregnancy Only","AWPO","207-g",{"$f":"ROUNDDOWN(MIN($E1723*'(16) IOT Cost Allocation'!N$362*0.65),2)","v":0},{"$f":"AS$22","v":0}]
["DMC BHS 35% - IOT Exp - Pregnancy Only","AWPO","72p-35g",{"$f":"SUM($E1723*'(16) IOT Cost Allocation'!N$362)-D1723","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1726*'(16) IOT Cost Allocation'!N$362*0.88),2)","v":0},{"$f":"M$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1726*'(16) IOT Cost Allocation'!N$362)-D1726","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1728*'(16) IOT Cost Allocation'!N$362*100%)","v":0},{"$f":"M$25","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","207-h",{"$f":"ROUNDDOWN(MIN($E1729*'(16) IOT Cost Allocation'!N$362*0.88),2)","v":0},{"$f":"AS$24","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","72p-12h",{"$f":"SUM($E1729*'(16) IOT Cost Allocation'!N$362)-D1729","v":0}]
["DMC BHS 100% T19 - IOT Exp - Targeted Low Income SB 75","TLICSB75","210-h",{"$f":"SUM($E1731*'(16) IOT Cost Allocation'!N$362*100%)","v":0},{"$f":"AS$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1733*'(16) IOT Cost Allocation'!N$362*0.95),2)","v":0},{"$f":"M$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1733*'(16) IOT Cost Allocation'!N$362)-D1733","v":0}]
["DMC Fed 95% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","207-i",{"$f":"ROUNDDOWN(MIN($E1735*'(16) IOT Cost Allocation'!N$362*0.95),2)","v":0},{"$f":"AS$26","v":0}]
["DMC BHS 5% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","72p-5i",{"$f":"SUM($E1735*'(16) IOT Cost Allocation'!N$362)-D1735","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E1737*'(16) IOT Cost Allocation'!N$362*0.94),2)","v":0},{"$f":"M$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1737*'(16) IOT Cost Allocation'!N$362)-D1737","v":0}]
["DMC Fed 94% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","221-i",{"$f":"ROUNDDOWN(MIN($E1739*'(16) IOT Cost Allocation'!N$362*0.94),2)","v":0},{"$f":"AS$27","v":0}]
["DMC BHS 6% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","121a-i",{"$f":"SUM($E1739*'(16) IOT Cost Allocation'!N$362)-D1739","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1742*'(16) IOT Cost Allocation'!N$362*0.88),2)","v":0},{"$f":"M$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1742*'(16) IOT Cost Allocation'!$N$362)-D1742","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1745*'(16) IOT Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"M$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1745*'(16) IOT Cost Allocation'!N$362)-D1745","v":0}]
["DMC Fed 50% T19 - IOT Exp - Hospital Presumptive Eligibility","HPE","207-k",{"$f":"ROUNDDOWN(MIN($E1747*'(16) IOT Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"AS$29","v":0}]
["DMC BHS 50% - IOT Exp - Hospital Presumptive Eligibility","HPE","72p-50k",{"$f":"SUM($E1747*'(16) IOT Cost Allocation'!N$362)-D1747","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1750*'(16) IOT Cost Allocation'!N$362*0.88),2)","v":0},{"$f":"M$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1750*'(16) IOT Cost Allocation'!N$362)-D1750","v":0}]
["DMC Fed 88% T21 - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","207-m",{"$f":"ROUNDDOWN(MIN($E1752*'(16) IOT Cost Allocation'!N$362*0.88),2)","v":0},{"$f":"AS$30","v":0}]
["DMC BHS 12% - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","72p-12m",{"$f":"SUM($E1752*'(16) IOT Cost Allocation'!N$362)-D1752","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1755*'(16) IOT Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"M$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1755*'(16) IOT Cost Allocation'!N$362)-D1755","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1757*'(16) IOT Cost Allocation'!N$362*100%)","v":0},{"$f":"M$32","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Infants/Children < age 19","ICUA19","207-n",{"$f":"ROUNDDOWN(MIN($E1758*'(16) IOT Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"AS$31","v":0}]
["DMC BHS 50% - IOT Exp - ACA Infants/Children < age 19","ICUA19","72p-50n",{"$f":"SUM($E1758*'(16) IOT Cost Allocation'!N$362)-D1758","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Infants/Children < age 19 SB 75","ICUA19SB75","210-n",{"$f":"SUM($E1760*'(16) IOT Cost Allocation'!N$362*100%)","v":0},{"$f":"AS$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1762*'(16) IOT Cost Allocation'!N$362*0.88),2)","v":0},{"$f":"M$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1762*'(16) IOT Cost Allocation'!N$362)-D1762","v":0}]
["DMC Fed 88% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","207-r",{"$f":"ROUNDDOWN(MIN($E1764*'(16) IOT Cost Allocation'!N$362*0.88),2)","v":0},{"$f":"AS$33","v":0}]
["DMC BHS 12% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","72p-12r",{"$f":"SUM($E1764*'(16) IOT Cost Allocation'!N$362)-D1764","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1767*'(16) IOT Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"M$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1767*'(16) IOT Cost Allocation'!N$362)-D1767","v":0}]
["DMC Fed 50% T19 - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","207-p",{"$f":"ROUNDDOWN(MIN($E1769*'(16) IOT Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"AS$35","v":0}]
["DMC BHS 50% - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","72p-50p",{"$f":"SUM($E1769*'(16) IOT Cost Allocation'!N$362)-D1769","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1772*'(16) IOT Cost Allocation'!N$362*0.95),2)","v":0},{"$f":"M$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1772*'(16) IOT Cost Allocation'!N$362)-D1772","v":0}]
["DMC Fed 95% T19 -  IOT Exp -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","204-p",{"$f":"ROUNDDOWN(MIN($E1774*'(16) IOT Cost Allocation'!N$362*0.95),2)","v":0},{"$f":"AS$36","v":0}]
["DMC BHS 5% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","104a-p",{"$f":"SUM($E1774*'(16) IOT Cost Allocation'!N$362)-D1774","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1776*'(16) IOT Cost Allocation'!N$362*0.94),2)","v":0},{"$f":"M$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E1776*'(16) IOT Cost Allocation'!N$362)-D1776","v":0}]
["DMC Fed 94% T19 -  IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","221-pa",{"$f":"ROUNDDOWN(MIN($E1778*'(16) IOT Cost Allocation'!N$362*0.94),2)","v":0},{"$f":"AS$37","v":0}]
["DMC BHS 6% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","121a-pa",{"$f":"SUM($E1778*'(16) IOT Cost Allocation'!N$362)-D1778","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1781*'(16) IOT Cost Allocation'!N$362*0.65),2)","v":0},{"$f":"M$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1781*'(16) IOT Cost Allocation'!N$362)-D1781","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","207-s",{"$f":"ROUNDDOWN(MIN($E1783*'(16) IOT Cost Allocation'!N$362*0.65),2)","v":0},{"$f":"AS$38","v":0}]
["DMC BHS 35% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","72p-35s",{"$f":"SUM($E1783*'(16) IOT Cost Allocation'!N$362)-D1783","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1786*'(16) IOT Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"M$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1786*'(16) IOT Cost Allocation'!N$362)-D1786","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1788*'(16) IOT Cost Allocation'!N$362*100%)","v":0},{"$f":"M$40","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","207-t",{"$f":"ROUNDDOWN(MIN($E1789*'(16) IOT Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"AS$39","v":0}]
["DMC BHS 50% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","72p-50t",{"$f":"SUM($E1789*'(16) IOT Cost Allocation'!N$362)-D1789","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","210-t",{"$f":"SUM($E1791*'(16) IOT Cost Allocation'!N$362*100%)","v":0},{"$f":"AS$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1793*'(16) IOT Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"M$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1793*'(16) IOT Cost Allocation'!N$362)-D1793","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1795*'(16) IOT Cost Allocation'!N$362*100%)","v":0},{"$f":"M$42","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Pregnant Women","PWT19","207-v",{"$f":"ROUNDDOWN(MIN($E1796*'(16) IOT Cost Allocation'!N$362*0.5),2)","v":0},{"$f":"AS$41","v":0}]
["DMC BHS 50% - IOT Exp - ACA Pregnant Women","PWT19","72p-50v",{"$f":"SUM($E1796*'(16) IOT Cost Allocation'!N$362)-D1796","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Pregnant Women for SB 75","PWT19SB75","210-v",{"$f":"SUM($E1798*'(16) IOT Cost Allocation'!N$362*100%)","v":0},{"$f":"AS$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1800*'(16) IOT Cost Allocation'!N$362*0.65),2)","v":0},{"$f":"M$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1800*'(16) IOT Cost Allocation'!N$362)-D1800","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Pregnant Women","PWT21","207-w",{"$f":"ROUNDDOWN(MIN($E1802*'(16) IOT Cost Allocation'!N$362*0.65),2)","v":0},{"$f":"AS$43","v":0}]
["DMC BHS 35% - IOT Exp - ACA Pregnant Women","PWT21","72p-35w",{"$f":"SUM($E1802*'(16) IOT Cost Allocation'!N$362)-D1802","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1805*'(16) IOT Cost Allocation'!N$362*0.65),2)","v":0},{"$f":"M$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1805*'(16) IOT Cost Allocation'!N$362)-D1805","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA CHIP","CHIPSITA19","207-x",{"$f":"ROUNDDOWN(MIN($E1807*'(16) IOT Cost Allocation'!N$362*0.65),2)","v":0},{"$f":"AS$44","v":0}]
["DMC BHS 35% - IOT Exp - ACA CHIP","CHIPSITA19","72p-35x",{"$f":"SUM($E1807*'(16) IOT Cost Allocation'!N$362)-D1807","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1810*'(16) IOT Cost Allocation'!N$362*0.95),2)","v":0},{"$f":"M$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1810*'(16) IOT Cost Allocation'!N$362)-D1810","v":0}]
["DMC Fed 95% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","207-y",{"$f":"ROUNDDOWN(MIN($E1812*'(16) IOT Cost Allocation'!N$362*0.95),2)","v":0},{"$f":"AS$45","v":0}]
["DMC BHS 5% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","72p-5y",{"$f":"SUM($E1812*'(16) IOT Cost Allocation'!N$362)-D1812","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E1814*'(16) IOT Cost Allocation'!N$362*0.94),2)","v":0},{"$f":"M$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E1814*'(16) IOT Cost Allocation'!N$362)-D1814","v":0}]
["DMC Fed 94% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","221-y",{"$f":"ROUNDDOWN(MIN($E1816*'(16) IOT Cost Allocation'!N$362*0.94),2)","v":0},{"$f":"AS$46","v":0}]
["DMC BHS 6% T19 - IOT Exp - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","121a-y",{"$f":"SUM($E1816*'(16) IOT Cost Allocation'!N$362)-D1816","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1824*'(16) IOT Cost Allocation'!N$353)-SUM(D1695:D1821)","v":0}]
[null,null,null,{"$f":"SUM(D1695:D1823)","v":0},{"$f":"SUM(E1695:E1821)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1827*'(16) IOT Cost Allocation'!N$362*100%)","v":0},{"$f":"M$16","v":0}]
["DMC BHS 100% - IOT Exp - Minor Consent Clients","MC","72p-mc",{"$f":"SUM($E1828*'(16) IOT Cost Allocation'!N$362*100%)","v":0},{"$f":"AS$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1832*'(16) IOT Cost Allocation'!N$353)-SUM(D1827:D1830)","v":0}]
[null,null,null,{"$f":"SUM(D1827:D1831)","v":0},{"$f":"SUM(E1827:E1830)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1835*'(16) IOT Cost Allocation'!N$362*100%)","v":0},{"$f":"M$23","v":0}]
["DMC BHS 100% - IOT Exp - CalWorks Trafficking Victim","CWTCVAPTV","72p-cw",{"$f":"SUM($E1836*'(16) IOT Cost Allocation'!N$362*100%)","v":0},{"$f":"AS$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1840*'(16) IOT Cost Allocation'!N$353)-SUM(D1835:D1838)","v":0}]
[null,null,null,{"$f":"SUM(D1835:D1839)","v":0},{"$f":"SUM(E1835:E1838)","v":0}]
[]
[null,"Total IOT Medication Assisted Treatment Dosing Buprenorphine Non Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F150","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!N$363","v":0}]
[]
[]
["IOT Medication Assisted Treatment Dosing Disulfiram Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$155","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$152","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$155","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$152","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1858*'(16) IOT Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"N$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1858*'(16) IOT Cost Allocation'!O$362)-D1858","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1860*'(16) IOT Cost Allocation'!O$362*100%)","v":0},{"$f":"N$15","v":0}]
["DMC Fed 50% T19 - IOT Exp - Regular","REG","207-b",{"$f":"ROUNDDOWN(MIN($E1861*'(16) IOT Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"AT$14","v":0}]
["DMC BHS 50% - IOT Exp - Regular","REG","72p-50b",{"$f":"SUM($E1861*'(16) IOT Cost Allocation'!O$362)-D1861","v":0}]
["DMC BHS 100% T19 - IOT Exp - Regular SB 75","REGSB75","210-b",{"$f":"SUM($E1863*'(16) IOT Cost Allocation'!O$362*100%)","v":0},{"$f":"AT$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1865*'(16) IOT Cost Allocation'!O$362*100%)","v":0},{"$f":"N$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1867*'(16) IOT Cost Allocation'!O$362*0.88),2)","v":0},{"$f":"N$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1867*'(16) IOT Cost Allocation'!O$362)-D1867","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1869*'(16) IOT Cost Allocation'!O$362*100%)","v":0},{"$f":"N$19","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE","MCHIPE","207-d",{"$f":"ROUNDDOWN(MIN($E1870*'(16) IOT Cost Allocation'!O$362*0.88),2)","v":0},{"$f":"AT$18","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE","MCHIPE","72p-12d",{"$f":"SUM($E1870*'(16) IOT Cost Allocation'!O$362)-D1870","v":0}]
["DMC BHS 100% T21 - IOT Exp - MCHIP for SB 75","MCHIPSB75","210-d",{"$f":"SUM($E1872*'(16) IOT Cost Allocation'!O$362*100%)","v":0},{"$f":"AT$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1874*'(16) IOT Cost Allocation'!O$362*0.88),2)","v":0},{"$f":"N$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1874*'(16) IOT Cost Allocation'!O$362)-D1874","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","207-e",{"$f":"ROUNDDOWN(MIN($E1876*'(16) IOT Cost Allocation'!O$362*0.88),2)","v":0},{"$f":"AT$20","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","72p-12e",{"$f":"SUM($E1876*'(16) IOT Cost Allocation'!O$362)-D1876","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1879*'(16) IOT Cost Allocation'!O$362*0.65),2)","v":0},{"$f":"N$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1879*'(16) IOT Cost Allocation'!O$362)-D1879","v":0}]
["DMC Fed 65% T19 - IOT Exp - BCCTP","BCCTP","207-f",{"$f":"ROUNDDOWN(MIN($E1881*'(16) IOT Cost Allocation'!O$362*0.65),2)","v":0},{"$f":"AT$21","v":0}]
["DMC BHS 35% - IOT Exp - BCCTP","BCCTP","72p-35f",{"$f":"SUM($E1881*'(16) IOT Cost Allocation'!O$362)-D1881","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1884*'(16) IOT Cost Allocation'!O$362*0.65),2)","v":0},{"$f":"N$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1884*'(16) IOT Cost Allocation'!O$362)-D1884","v":0}]
["DMC Fed 65% T21 - IOT Exp - Pregnancy Only","AWPO","207-g",{"$f":"ROUNDDOWN(MIN($E1886*'(16) IOT Cost Allocation'!O$362*0.65),2)","v":0},{"$f":"AT$22","v":0}]
["DMC BHS 35% - IOT Exp - Pregnancy Only","AWPO","72p-35g",{"$f":"SUM($E1886*'(16) IOT Cost Allocation'!O$362)-D1886","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1889*'(16) IOT Cost Allocation'!O$362*0.88),2)","v":0},{"$f":"N$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1889*'(16) IOT Cost Allocation'!O$362)-D1889","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1891*'(16) IOT Cost Allocation'!O$362*100%)","v":0},{"$f":"N$25","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","207-h",{"$f":"ROUNDDOWN(MIN($E1892*'(16) IOT Cost Allocation'!O$362*0.88),2)","v":0},{"$f":"AT$24","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","72p-12h",{"$f":"SUM($E1892*'(16) IOT Cost Allocation'!O$362)-D1892","v":0}]
["DMC BHS 100% T19 - IOT Exp - Targeted Low Income SB 75","TLICSB75","210-h",{"$f":"SUM($E1894*'(16) IOT Cost Allocation'!O$362*100%)","v":0},{"$f":"AT$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1896*'(16) IOT Cost Allocation'!O$362*0.95),2)","v":0},{"$f":"N$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1896*'(16) IOT Cost Allocation'!O$362)-D1896","v":0}]
["DMC Fed 95% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","207-i",{"$f":"ROUNDDOWN(MIN($E1898*'(16) IOT Cost Allocation'!O$362*0.95),2)","v":0},{"$f":"AT$26","v":0}]
["DMC BHS 5% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","72p-5i",{"$f":"SUM($E1898*'(16) IOT Cost Allocation'!O$362)-D1898","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E1900*'(16) IOT Cost Allocation'!O$362*0.94),2)","v":0},{"$f":"N$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1900*'(16) IOT Cost Allocation'!O$362)-D1900","v":0}]
["DMC Fed 94% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","221-i",{"$f":"ROUNDDOWN(MIN($E1902*'(16) IOT Cost Allocation'!O$362*0.94),2)","v":0},{"$f":"AT$27","v":0}]
["DMC BHS 6% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","121a-i",{"$f":"SUM($E1902*'(16) IOT Cost Allocation'!O$362)-D1902","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1905*'(16) IOT Cost Allocation'!O$362*0.88),2)","v":0},{"$f":"N$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1905*'(16) IOT Cost Allocation'!$O$362)-D1905","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1908*'(16) IOT Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"N$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1908*'(16) IOT Cost Allocation'!O$362)-D1908","v":0}]
["DMC Fed 50% T19 - IOT Exp - Hospital Presumptive Eligibility","HPE","207-k",{"$f":"ROUNDDOWN(MIN($E1910*'(16) IOT Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"AT$29","v":0}]
["DMC BHS 50% - IOT Exp - Hospital Presumptive Eligibility","HPE","72p-50k",{"$f":"SUM($E1910*'(16) IOT Cost Allocation'!O$362)-D1910","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1913*'(16) IOT Cost Allocation'!O$362*0.88),2)","v":0},{"$f":"N$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1913*'(16) IOT Cost Allocation'!O$362)-D1913","v":0}]
["DMC Fed 88% T21 - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","207-m",{"$f":"ROUNDDOWN(MIN($E1915*'(16) IOT Cost Allocation'!O$362*0.88),2)","v":0},{"$f":"AT$30","v":0}]
["DMC BHS 12% - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","72p-12m",{"$f":"SUM($E1915*'(16) IOT Cost Allocation'!O$362)-D1915","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1918*'(16) IOT Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"N$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1918*'(16) IOT Cost Allocation'!O$362)-D1918","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1920*'(16) IOT Cost Allocation'!O$362*100%)","v":0},{"$f":"N$32","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Infants/Children < age 19","ICUA19","207-n",{"$f":"ROUNDDOWN(MIN($E1921*'(16) IOT Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"AT$31","v":0}]
["DMC BHS 50% - IOT Exp - ACA Infants/Children < age 19","ICUA19","72p-50n",{"$f":"SUM($E1921*'(16) IOT Cost Allocation'!O$362)-D1921","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Infants/Children < age 19 SB 75","ICUA19SB75","210-n",{"$f":"SUM($E1923*'(16) IOT Cost Allocation'!O$362*100%)","v":0},{"$f":"AT$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1925*'(16) IOT Cost Allocation'!O$362*0.88),2)","v":0},{"$f":"N$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1925*'(16) IOT Cost Allocation'!O$362)-D1925","v":0}]
["DMC Fed 88% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","207-r",{"$f":"ROUNDDOWN(MIN($E1927*'(16) IOT Cost Allocation'!O$362*0.88),2)","v":0},{"$f":"AT$33","v":0}]
["DMC BHS 12% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","72p-12r",{"$f":"SUM($E1927*'(16) IOT Cost Allocation'!O$362)-D1927","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1930*'(16) IOT Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"+N$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1930*'(16) IOT Cost Allocation'!O$362)-D1930","v":0}]
["DMC Fed 50% T19 - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","207-p",{"$f":"ROUNDDOWN(MIN($E1932*'(16) IOT Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"AT$35","v":0}]
["DMC BHS 50% - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","72p-50p",{"$f":"SUM($E1932*'(16) IOT Cost Allocation'!O$362)-D1932","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1935*'(16) IOT Cost Allocation'!O$362*0.95),2)","v":0},{"$f":"N$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1935*'(16) IOT Cost Allocation'!O$362)-D1935","v":0}]
["DMC Fed 95% T19 -  IOT Exp -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","204-p",{"$f":"ROUNDDOWN(MIN($E1937*'(16) IOT Cost Allocation'!O$362*0.95),2)","v":0},{"$f":"AT$36","v":0}]
["DMC BHS 5% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","104a-p",{"$f":"SUM($E1937*'(16) IOT Cost Allocation'!O$362)-D1937","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1939*'(16) IOT Cost Allocation'!O$362*0.94),2)","v":0},{"$f":"N$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E1939*'(16) IOT Cost Allocation'!O$362)-D1939","v":0}]
["DMC Fed 94% T19 -  IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","221-pa",{"$f":"ROUNDDOWN(MIN($E1941*'(16) IOT Cost Allocation'!O$362*0.94),2)","v":0},{"$f":"AT$37","v":0}]
["DMC BHS 6% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","121a-pa",{"$f":"SUM($E1941*'(16) IOT Cost Allocation'!O$362)-D1941","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1944*'(16) IOT Cost Allocation'!O$362*0.65),2)","v":0},{"$f":"N$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1944*'(16) IOT Cost Allocation'!O$362)-D1944","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","207-s",{"$f":"ROUNDDOWN(MIN($E1946*'(16) IOT Cost Allocation'!O$362*0.65),2)","v":0},{"$f":"AT$38","v":0}]
["DMC BHS 35% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","72p-35s",{"$f":"SUM($E1946*'(16) IOT Cost Allocation'!O$362)-D1946","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1949*'(16) IOT Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"N$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1949*'(16) IOT Cost Allocation'!O$362)-D1949","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1951*'(16) IOT Cost Allocation'!O$362*100%)","v":0},{"$f":"N$40","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","207-t",{"$f":"ROUNDDOWN(MIN($E1952*'(16) IOT Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"AT$39","v":0}]
["DMC BHS 50% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","72p-50t",{"$f":"SUM($E1952*'(16) IOT Cost Allocation'!O$362)-D1952","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","210-t",{"$f":"SUM($E1954*'(16) IOT Cost Allocation'!O$362*100%)","v":0},{"$f":"AT$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1956*'(16) IOT Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"N$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1956*'(16) IOT Cost Allocation'!O$362)-D1956","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1958*'(16) IOT Cost Allocation'!O$362*100%)","v":0},{"$f":"N$42","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Pregnant Women","PWT19","207-v",{"$f":"ROUNDDOWN(MIN($E1959*'(16) IOT Cost Allocation'!O$362*0.5),2)","v":0},{"$f":"AT$41","v":0}]
["DMC BHS 50% - IOT Exp - ACA Pregnant Women","PWT19","72p-50v",{"$f":"SUM($E1959*'(16) IOT Cost Allocation'!O$362)-D1959","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Pregnant Women for SB 75","PWT19SB75","210-v",{"$f":"SUM($E1961*'(16) IOT Cost Allocation'!O$362*100%)","v":0},{"$f":"AT$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1963*'(16) IOT Cost Allocation'!O$362*0.65),2)","v":0},{"$f":"N$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1963*'(16) IOT Cost Allocation'!O$362)-D1963","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Pregnant Women","PWT21","207-w",{"$f":"ROUNDDOWN(MIN($E1965*'(16) IOT Cost Allocation'!O$362*0.65),2)","v":0},{"$f":"AT$43","v":0}]
["DMC BHS 35% - IOT Exp - ACA Pregnant Women","PWT21","72p-35w",{"$f":"SUM($E1965*'(16) IOT Cost Allocation'!O$362)-D1965","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1968*'(16) IOT Cost Allocation'!O$362*0.65),2)","v":0},{"$f":"N$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1968*'(16) IOT Cost Allocation'!O$362)-D1968","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA CHIP","CHIPSITA19","207-x",{"$f":"ROUNDDOWN(MIN($E1970*'(16) IOT Cost Allocation'!O$362*0.65),2)","v":0},{"$f":"AT$44","v":0}]
["DMC BHS 35% - IOT Exp - ACA CHIP","CHIPSITA19","72p-35x",{"$f":"SUM($E1970*'(16) IOT Cost Allocation'!O$362)-D1970","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1973*'(16) IOT Cost Allocation'!O$362*0.95),2)","v":0},{"$f":"N$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1973*'(16) IOT Cost Allocation'!O$362)-D1973","v":0}]
["DMC Fed 95% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","207-y",{"$f":"ROUNDDOWN(MIN($E1975*'(16) IOT Cost Allocation'!O$362*0.95),2)","v":0},{"$f":"AT$45","v":0}]
["DMC BHS 5% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","72p-5y",{"$f":"SUM($E1975*'(16) IOT Cost Allocation'!O$362)-D1975","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E1977*'(16) IOT Cost Allocation'!O$362*0.94),2)","v":0},{"$f":"N$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E1977*'(16) IOT Cost Allocation'!O$362)-D1977","v":0}]
["DMC Fed 94% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","221-y",{"$f":"ROUNDDOWN(MIN($E1979*'(16) IOT Cost Allocation'!O$362*0.94),2)","v":0},{"$f":"AT$46","v":0}]
["DMC BHS 6% T19 - IOT Exp - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","121a-y",{"$f":"SUM($E1979*'(16) IOT Cost Allocation'!O$362)-D1979","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1987*'(16) IOT Cost Allocation'!O$353)-SUM(D1858:D1984)","v":0}]
[null,null,null,{"$f":"SUM(D1858:D1986)","v":0},{"$f":"SUM(E1858:E1984)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1990*'(16) IOT Cost Allocation'!O$362*100%)","v":0},{"$f":"N$16","v":0}]
["DMC BHS 100% - IOT Exp - Minor Consent Clients","MC","72p-mc",{"$f":"SUM($E1991*'(16) IOT Cost Allocation'!O$362*100%)","v":0},{"$f":"AT$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E1995*'(16) IOT Cost Allocation'!O$353)-SUM(D1990:D1993)","v":0}]
[null,null,null,{"$f":"SUM(D1990:D1994)","v":0},{"$f":"SUM(E1990:E1993)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1998*'(16) IOT Cost Allocation'!O$362*100%)","v":0},{"$f":"N$23","v":0}]
["DMC BHS 100% - IOT Exp - CalWorks Trafficking Victim","CWTCVAPTV","72p-cw",{"$f":"SUM($E1999*'(16) IOT Cost Allocation'!O$362*100%)","v":0},{"$f":"AT$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2003*'(16) IOT Cost Allocation'!O$353)-SUM(D1998:D2001)","v":0}]
[null,null,null,{"$f":"SUM(D1998:D2002)","v":0},{"$f":"SUM(E1998:E2001)","v":0}]
[]
[null,"Total IOT Medication Assisted Treatment Dosing Disulfiram Non Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F155","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!O$363","v":0}]
[]
[]
["IOT Medication Assisted Treatment Dosing Naloxone Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$160","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$157","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$160","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$157","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2021*'(16) IOT Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"O$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2021*'(16) IOT Cost Allocation'!P$362)-D2021","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E2023*'(16) IOT Cost Allocation'!P$362*100%)","v":0},{"$f":"O$15","v":0}]
["DMC Fed 50% T19 - IOT Exp - Regular","REG","207-b",{"$f":"ROUNDDOWN(MIN($E2024*'(16) IOT Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"AU$14","v":0}]
["DMC BHS 50% - IOT Exp - Regular","REG","72p-50b",{"$f":"SUM($E2024*'(16) IOT Cost Allocation'!P$362)-D2024","v":0}]
["DMC BHS 100% T19 - IOT Exp - Regular SB 75","REGSB75","210-b",{"$f":"SUM($E2026*'(16) IOT Cost Allocation'!P$362*100%)","v":0},{"$f":"AU$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2028*'(16) IOT Cost Allocation'!P$362*100%)","v":0},{"$f":"O$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2030*'(16) IOT Cost Allocation'!P$362*0.88),2)","v":0},{"$f":"O$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2030*'(16) IOT Cost Allocation'!P$362)-D2030","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E2032*'(16) IOT Cost Allocation'!P$362*100%)","v":0},{"$f":"O$19","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE","MCHIPE","207-d",{"$f":"ROUNDDOWN(MIN($E2033*'(16) IOT Cost Allocation'!P$362*0.88),2)","v":0},{"$f":"AU$18","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE","MCHIPE","72p-12d",{"$f":"SUM($E2033*'(16) IOT Cost Allocation'!P$362)-D2033","v":0}]
["DMC BHS 100% T21 - IOT Exp - MCHIP for SB 75","MCHIPSB75","210-d",{"$f":"SUM($E2035*'(16) IOT Cost Allocation'!P$362*100%)","v":0},{"$f":"AU$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2037*'(16) IOT Cost Allocation'!P$362*0.88),2)","v":0},{"$f":"O$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2037*'(16) IOT Cost Allocation'!P$362)-D2037","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","207-e",{"$f":"ROUNDDOWN(MIN($E2039*'(16) IOT Cost Allocation'!P$362*0.88),2)","v":0},{"$f":"AU$20","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","72p-12e",{"$f":"SUM($E2039*'(16) IOT Cost Allocation'!P$362)-D2039","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2042*'(16) IOT Cost Allocation'!P$362*0.65),2)","v":0},{"$f":"O$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2042*'(16) IOT Cost Allocation'!P$362)-D2042","v":0}]
["DMC Fed 65% T19 - IOT Exp - BCCTP","BCCTP","207-f",{"$f":"ROUNDDOWN(MIN($E2044*'(16) IOT Cost Allocation'!P$362*0.65),2)","v":0},{"$f":"AU$21","v":0}]
["DMC BHS 35% - IOT Exp - BCCTP","BCCTP","72p-35f",{"$f":"SUM($E2044*'(16) IOT Cost Allocation'!P$362)-D2044","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2047*'(16) IOT Cost Allocation'!P$362*0.65),2)","v":0},{"$f":"O$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2047*'(16) IOT Cost Allocation'!P$362)-D2047","v":0}]
["DMC Fed 65% T21 - IOT Exp - Pregnancy Only","AWPO","207-g",{"$f":"ROUNDDOWN(MIN($E2049*'(16) IOT Cost Allocation'!P$362*0.65),2)","v":0},{"$f":"AU$22","v":0}]
["DMC BHS 35% - IOT Exp - Pregnancy Only","AWPO","72p-35g",{"$f":"SUM($E2049*'(16) IOT Cost Allocation'!P$362)-D2049","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2052*'(16) IOT Cost Allocation'!P$362*0.88),2)","v":0},{"$f":"O$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2052*'(16) IOT Cost Allocation'!P$362)-D2052","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E2054*'(16) IOT Cost Allocation'!P$362*100%)","v":0},{"$f":"O$25","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","207-h",{"$f":"ROUNDDOWN(MIN($E2055*'(16) IOT Cost Allocation'!P$362*0.88),2)","v":0},{"$f":"AU$24","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","72p-12h",{"$f":"SUM($E2055*'(16) IOT Cost Allocation'!P$362)-D2055","v":0}]
["DMC BHS 100% T19 - IOT Exp - Targeted Low Income SB 75","TLICSB75","210-h",{"$f":"SUM($E2057*'(16) IOT Cost Allocation'!P$362*100%)","v":0},{"$f":"AU$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2059*'(16) IOT Cost Allocation'!P$362*0.95),2)","v":0},{"$f":"O$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2059*'(16) IOT Cost Allocation'!P$362)-D2059","v":0}]
["DMC Fed 95% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","207-i",{"$f":"ROUNDDOWN(MIN($E2061*'(16) IOT Cost Allocation'!P$362*0.95),2)","v":0},{"$f":"AU$26","v":0}]
["DMC BHS 5% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","72p-5i",{"$f":"SUM($E2061*'(16) IOT Cost Allocation'!P$362)-D2061","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E2063*'(16) IOT Cost Allocation'!P$362*0.94),2)","v":0},{"$f":"O$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2063*'(16) IOT Cost Allocation'!P$362)-D2063","v":0}]
["DMC Fed 94% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","221-i",{"$f":"ROUNDDOWN(MIN($E2065*'(16) IOT Cost Allocation'!P$362*0.94),2)","v":0},{"$f":"AU$27","v":0}]
["DMC BHS 6% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","121a-i",{"$f":"SUM($E2065*'(16) IOT Cost Allocation'!P$362)-D2065","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2068*'(16) IOT Cost Allocation'!P$362*0.88),2)","v":0},{"$f":"O$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2068*'(16) IOT Cost Allocation'!$P$362)-D2068","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2071*'(16) IOT Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"O$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2071*'(16) IOT Cost Allocation'!P$362)-D2071","v":0}]
["DMC Fed 50% T19 - IOT Exp - Hospital Presumptive Eligibility","HPE","207-k",{"$f":"ROUNDDOWN(MIN($E2073*'(16) IOT Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"AU$29","v":0}]
["DMC BHS 50% - IOT Exp - Hospital Presumptive Eligibility","HPE","72p-50k",{"$f":"SUM($E2073*'(16) IOT Cost Allocation'!P$362)-D2073","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2076*'(16) IOT Cost Allocation'!P$362*0.88),2)","v":0},{"$f":"O$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2076*'(16) IOT Cost Allocation'!P$362)-D2076","v":0}]
["DMC Fed 88% T21 - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","207-m",{"$f":"ROUNDDOWN(MIN($E2078*'(16) IOT Cost Allocation'!P$362*0.88),2)","v":0},{"$f":"AU$30","v":0}]
["DMC BHS 12% - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","72p-12m",{"$f":"SUM($E2078*'(16) IOT Cost Allocation'!P$362)-D2078","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2081*'(16) IOT Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"O$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2081*'(16) IOT Cost Allocation'!P$362)-D2081","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E2083*'(16) IOT Cost Allocation'!P$362*100%)","v":0},{"$f":"O$32","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Infants/Children < age 19","ICUA19","207-n",{"$f":"ROUNDDOWN(MIN($E2084*'(16) IOT Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"AU$31","v":0}]
["DMC BHS 50% - IOT Exp - ACA Infants/Children < age 19","ICUA19","72p-50n",{"$f":"SUM($E2084*'(16) IOT Cost Allocation'!P$362)-D2084","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Infants/Children < age 19 SB 75","ICUA19SB75","210-n",{"$f":"SUM($E2086*'(16) IOT Cost Allocation'!P$362*100%)","v":0},{"$f":"AU$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2088*'(16) IOT Cost Allocation'!P$362*0.88),2)","v":0},{"$f":"O$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2088*'(16) IOT Cost Allocation'!P$362)-D2088","v":0}]
["DMC Fed 88% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","207-r",{"$f":"ROUNDDOWN(MIN($E2090*'(16) IOT Cost Allocation'!P$362*0.88),2)","v":0},{"$f":"AU$33","v":0}]
["DMC BHS 12% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","72p-12r",{"$f":"SUM($E2090*'(16) IOT Cost Allocation'!P$362)-D2090","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2093*'(16) IOT Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"O$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2093*'(16) IOT Cost Allocation'!P$362)-D2093","v":0}]
["DMC Fed 50% T19 - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","207-p",{"$f":"ROUNDDOWN(MIN($E2095*'(16) IOT Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"AU$35","v":0}]
["DMC BHS 50% - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","72p-50p",{"$f":"SUM($E2095*'(16) IOT Cost Allocation'!P$362)-D2095","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2098*'(16) IOT Cost Allocation'!P$362*0.95),2)","v":0},{"$f":"O$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2098*'(16) IOT Cost Allocation'!P$362)-D2098","v":0}]
["DMC Fed 95% T19 -  IOT Exp -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","204-p",{"$f":"ROUNDDOWN(MIN($E2100*'(16) IOT Cost Allocation'!P$362*0.95),2)","v":0},{"$f":"AU$36","v":0}]
["DMC BHS 5% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","104a-p",{"$f":"SUM($E2100*'(16) IOT Cost Allocation'!P$362)-D2100","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2102*'(16) IOT Cost Allocation'!P$362*0.94),2)","v":0},{"$f":"O$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E2102*'(16) IOT Cost Allocation'!P$362)-D2102","v":0}]
["DMC Fed 94% T19 -  IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","221-pa",{"$f":"ROUNDDOWN(MIN($E2104*'(16) IOT Cost Allocation'!P$362*0.94),2)","v":0},{"$f":"AU$37","v":0}]
["DMC BHS 6% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","121a-pa",{"$f":"SUM($E2104*'(16) IOT Cost Allocation'!P$362)-D2104","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2107*'(16) IOT Cost Allocation'!P$362*0.65),2)","v":0},{"$f":"O$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2107*'(16) IOT Cost Allocation'!P$362)-D2107","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","207-s",{"$f":"ROUNDDOWN(MIN($E2109*'(16) IOT Cost Allocation'!P$362*0.65),2)","v":0},{"$f":"AU$38","v":0}]
["DMC BHS 35% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","72p-35s",{"$f":"SUM($E2109*'(16) IOT Cost Allocation'!P$362)-D2109","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2112*'(16) IOT Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"O$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2112*'(16) IOT Cost Allocation'!P$362)-D2112","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E2114*'(16) IOT Cost Allocation'!P$362*100%)","v":0},{"$f":"O$40","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","207-t",{"$f":"ROUNDDOWN(MIN($E2115*'(16) IOT Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"AU$39","v":0}]
["DMC BHS 50% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","72p-50t",{"$f":"SUM($E2115*'(16) IOT Cost Allocation'!P$362)-D2115","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","210-t",{"$f":"SUM($E2117*'(16) IOT Cost Allocation'!P$362*100%)","v":0},{"$f":"AU$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2119*'(16) IOT Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"O$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2119*'(16) IOT Cost Allocation'!P$362)-D2119","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E2121*'(16) IOT Cost Allocation'!P$362*100%)","v":0},{"$f":"O$42","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Pregnant Women","PWT19","207-v",{"$f":"ROUNDDOWN(MIN($E2122*'(16) IOT Cost Allocation'!P$362*0.5),2)","v":0},{"$f":"AU$41","v":0}]
["DMC BHS 50% - IOT Exp - ACA Pregnant Women","PWT19","72p-50v",{"$f":"SUM($E2122*'(16) IOT Cost Allocation'!P$362)-D2122","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Pregnant Women for SB 75","PWT19SB75","210-v",{"$f":"SUM($E2124*'(16) IOT Cost Allocation'!P$362*100%)","v":0},{"$f":"AU$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2126*'(16) IOT Cost Allocation'!P$362*0.65),2)","v":0},{"$f":"O$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2126*'(16) IOT Cost Allocation'!P$362)-D2126","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Pregnant Women","PWT21","207-w",{"$f":"ROUNDDOWN(MIN($E2128*'(16) IOT Cost Allocation'!P$362*0.65),2)","v":0},{"$f":"AU$43","v":0}]
["DMC BHS 35% - IOT Exp - ACA Pregnant Women","PWT21","72p-35w",{"$f":"SUM($E2128*'(16) IOT Cost Allocation'!P$362)-D2128","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2131*'(16) IOT Cost Allocation'!P$362*0.65),2)","v":0},{"$f":"O$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2131*'(16) IOT Cost Allocation'!P$362)-D2131","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA CHIP","CHIPSITA19","207-x",{"$f":"ROUNDDOWN(MIN($E2133*'(16) IOT Cost Allocation'!P$362*0.65),2)","v":0},{"$f":"AU$44","v":0}]
["DMC BHS 35% - IOT Exp - ACA CHIP","CHIPSITA19","72p-35x",{"$f":"SUM($E2133*'(16) IOT Cost Allocation'!P$362)-D2133","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2136*'(16) IOT Cost Allocation'!P$362*0.95),2)","v":0},{"$f":"O$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2136*'(16) IOT Cost Allocation'!P$362)-D2136","v":0}]
["DMC Fed 95% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","207-y",{"$f":"ROUNDDOWN(MIN($E2138*'(16) IOT Cost Allocation'!P$362*0.95),2)","v":0},{"$f":"AU$45","v":0}]
["DMC BHS 5% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","72p-5y",{"$f":"SUM($E2138*'(16) IOT Cost Allocation'!P$362)-D2138","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E2140*'(16) IOT Cost Allocation'!P$362*0.94),2)","v":0},{"$f":"O$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E2140*'(16) IOT Cost Allocation'!P$362)-D2140","v":0}]
["DMC Fed 94% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","221-y",{"$f":"ROUNDDOWN(MIN($E2142*'(16) IOT Cost Allocation'!P$362*0.94),2)","v":0},{"$f":"AU$46","v":0}]
["DMC BHS 6% T19 - IOT Exp - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","121a-y",{"$f":"SUM($E2142*'(16) IOT Cost Allocation'!P$362)-D2142","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2150*'(16) IOT Cost Allocation'!P$353)-SUM(D2021:D2147)","v":0}]
[null,null,null,{"$f":"SUM(D2021:D2149)","v":0},{"$f":"SUM(E2021:E2147)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2153*'(16) IOT Cost Allocation'!P$362*100%)","v":0},{"$f":"O$16","v":0}]
["DMC BHS 100% - IOT Exp - Minor Consent Clients","MC","72p-mc",{"$f":"SUM($E2154*'(16) IOT Cost Allocation'!P$362*100%)","v":0},{"$f":"AU$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2158*'(16) IOT Cost Allocation'!P$353)-SUM(D2153:D2156)","v":0}]
[null,null,null,{"$f":"SUM(D2153:D2157)","v":0},{"$f":"SUM(E2153:E2156)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2161*'(16) IOT Cost Allocation'!P$362*100%)","v":0},{"$f":"O$23","v":0}]
["DMC BHS 100% - IOT Exp - CalWorks Trafficking Victim","CWTCVAPTV","72p-cw",{"$f":"SUM($E2162*'(16) IOT Cost Allocation'!P$362*100%)","v":0},{"$f":"AU$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2166*'(16) IOT Cost Allocation'!P$353)-SUM(D2161:D2164)","v":0}]
[null,null,null,{"$f":"SUM(D2161:D2165)","v":0},{"$f":"SUM(E2161:E2164)","v":0}]
[]
[null,"Total IOT Medication Assisted Treatment Dosing Naloxone Non Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F160","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!P$363","v":0}]
[]
[]
["IOT Medication Assisted Treatment Dosing Vivitrol Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$165","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$162","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$165","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$162","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2184*'(16) IOT Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"P$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2184*'(16) IOT Cost Allocation'!Q$362)-D2184","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E2186*'(16) IOT Cost Allocation'!Q$362*100%)","v":0},{"$f":"P$15","v":0}]
["DMC Fed 50% T19 - IOT Exp - Regular","REG","207-b",{"$f":"ROUNDDOWN(MIN($E2187*'(16) IOT Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"AV$14","v":0}]
["DMC BHS 50% - IOT Exp - Regular","REG","72p-50b",{"$f":"SUM($E2187*'(16) IOT Cost Allocation'!Q$362)-D2187","v":0}]
["DMC BHS 100% T19 - IOT Exp - Regular SB 75","REGSB75","210-b",{"$f":"SUM($E2189*'(16) IOT Cost Allocation'!Q$362*100%)","v":0},{"$f":"AV$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2191*'(16) IOT Cost Allocation'!Q$362*100%)","v":0},{"$f":"P$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2193*'(16) IOT Cost Allocation'!Q$362*0.88),2)","v":0},{"$f":"P$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2193*'(16) IOT Cost Allocation'!Q$362)-D2193","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E2195*'(16) IOT Cost Allocation'!Q$362*100%)","v":0},{"$f":"P$19","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE","MCHIPE","207-d",{"$f":"ROUNDDOWN(MIN($E2196*'(16) IOT Cost Allocation'!Q$362*0.88),2)","v":0},{"$f":"AV$18","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE","MCHIPE","72p-12d",{"$f":"SUM($E2196*'(16) IOT Cost Allocation'!Q$362)-D2196","v":0}]
["DMC BHS 100% T21 - IOT Exp - MCHIP for SB 75","MCHIPSB75","210-d",{"$f":"SUM($E2198*'(16) IOT Cost Allocation'!Q$362*100%)","v":0},{"$f":"AV$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2200*'(16) IOT Cost Allocation'!Q$362*0.88),2)","v":0},{"$f":"P$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2200*'(16) IOT Cost Allocation'!Q$362)-D2200","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","207-e",{"$f":"ROUNDDOWN(MIN($E2202*'(16) IOT Cost Allocation'!Q$362*0.88),2)","v":0},{"$f":"AV$20","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","72p-12e",{"$f":"SUM($E2202*'(16) IOT Cost Allocation'!Q$362)-D2202","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2205*'(16) IOT Cost Allocation'!Q$362*0.65),2)","v":0},{"$f":"P$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2205*'(16) IOT Cost Allocation'!Q$362)-D2205","v":0}]
["DMC Fed 65% T19 - IOT Exp - BCCTP","BCCTP","207-f",{"$f":"ROUNDDOWN(MIN($E2207*'(16) IOT Cost Allocation'!Q$362*0.65),2)","v":0},{"$f":"AV$21","v":0}]
["DMC BHS 35% - IOT Exp - BCCTP","BCCTP","72p-35f",{"$f":"SUM($E2207*'(16) IOT Cost Allocation'!Q$362)-D2207","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2210*'(16) IOT Cost Allocation'!Q$362*0.65),2)","v":0},{"$f":"P$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2210*'(16) IOT Cost Allocation'!Q$362)-D2210","v":0}]
["DMC Fed 65% T21 - IOT Exp - Pregnancy Only","AWPO","207-g",{"$f":"ROUNDDOWN(MIN($E2212*'(16) IOT Cost Allocation'!Q$362*0.65),2)","v":0},{"$f":"AV$22","v":0}]
["DMC BHS 35% - IOT Exp - Pregnancy Only","AWPO","72p-35g",{"$f":"SUM($E2212*'(16) IOT Cost Allocation'!Q$362)-D2212","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2215*'(16) IOT Cost Allocation'!Q$362*0.88),2)","v":0},{"$f":"P$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2215*'(16) IOT Cost Allocation'!Q$362)-D2215","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E2217*'(16) IOT Cost Allocation'!Q$362*100%)","v":0},{"$f":"P$25","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","207-h",{"$f":"ROUNDDOWN(MIN($E2218*'(16) IOT Cost Allocation'!Q$362*0.88),2)","v":0},{"$f":"AV$24","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","72p-12h",{"$f":"SUM($E2218*'(16) IOT Cost Allocation'!Q$362)-D2218","v":0}]
["DMC BHS 100% T19 - IOT Exp - Targeted Low Income SB 75","TLICSB75","210-h",{"$f":"SUM($E2220*'(16) IOT Cost Allocation'!Q$362*100%)","v":0},{"$f":"AV$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2222*'(16) IOT Cost Allocation'!Q$362*0.95),2)","v":0},{"$f":"P$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2222*'(16) IOT Cost Allocation'!Q$362)-D2222","v":0}]
["DMC Fed 95% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","207-i",{"$f":"ROUNDDOWN(MIN($E2224*'(16) IOT Cost Allocation'!Q$362*0.95),2)","v":0},{"$f":"AV$26","v":0}]
["DMC BHS 5% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","72p-5i",{"$f":"SUM($E2224*'(16) IOT Cost Allocation'!Q$362)-D2224","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E2226*'(16) IOT Cost Allocation'!Q$362*0.94),2)","v":0},{"$f":"P$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2226*'(16) IOT Cost Allocation'!Q$362)-D2226","v":0}]
["DMC Fed 94% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","221-i",{"$f":"ROUNDDOWN(MIN($E2228*'(16) IOT Cost Allocation'!Q$362*0.94),2)","v":0},{"$f":"AV$27","v":0}]
["DMC BHS 6% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","121a-i",{"$f":"SUM($E2228*'(16) IOT Cost Allocation'!Q$362)-D2228","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2231*'(16) IOT Cost Allocation'!Q$362*0.88),2)","v":0},{"$f":"+P$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2231*'(16) IOT Cost Allocation'!$Q$362)-D2231","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2234*'(16) IOT Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"P$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2234*'(16) IOT Cost Allocation'!Q$362)-D2234","v":0}]
["DMC Fed 50% T19 - IOT Exp - Hospital Presumptive Eligibility","HPE","207-k",{"$f":"ROUNDDOWN(MIN($E2236*'(16) IOT Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"AV$29","v":0}]
["DMC BHS 50% - IOT Exp - Hospital Presumptive Eligibility","HPE","72p-50k",{"$f":"SUM($E2236*'(16) IOT Cost Allocation'!Q$362)-D2236","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2239*'(16) IOT Cost Allocation'!Q$362*0.88),2)","v":0},{"$f":"P$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2239*'(16) IOT Cost Allocation'!Q$362)-D2239","v":0}]
["DMC Fed 88% T21 - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","207-m",{"$f":"ROUNDDOWN(MIN($E2241*'(16) IOT Cost Allocation'!Q$362*0.88),2)","v":0},{"$f":"AV$30","v":0}]
["DMC BHS 12% - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","72p-12m",{"$f":"SUM($E2241*'(16) IOT Cost Allocation'!Q$362)-D2241","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2244*'(16) IOT Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"P$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2244*'(16) IOT Cost Allocation'!Q$362)-D2244","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E2246*'(16) IOT Cost Allocation'!Q$362*100%)","v":0},{"$f":"P$32","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Infants/Children < age 19","ICUA19","207-n",{"$f":"ROUNDDOWN(MIN($E2247*'(16) IOT Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"AV$31","v":0}]
["DMC BHS 50% - IOT Exp - ACA Infants/Children < age 19","ICUA19","72p-50n",{"$f":"SUM($E2247*'(16) IOT Cost Allocation'!Q$362)-D2247","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Infants/Children < age 19 SB 75","ICUA19SB75","210-n",{"$f":"SUM($E2249*'(16) IOT Cost Allocation'!Q$362*100%)","v":0},{"$f":"AV$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2251*'(16) IOT Cost Allocation'!Q$362*0.88),2)","v":0},{"$f":"P$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2251*'(16) IOT Cost Allocation'!Q$362)-D2251","v":0}]
["DMC Fed 88% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","207-r",{"$f":"ROUNDDOWN(MIN($E2253*'(16) IOT Cost Allocation'!Q$362*0.88),2)","v":0},{"$f":"AV$33","v":0}]
["DMC BHS 12% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","72p-12r",{"$f":"SUM($E2253*'(16) IOT Cost Allocation'!Q$362)-D2253","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2256*'(16) IOT Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"P$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2256*'(16) IOT Cost Allocation'!Q$362)-D2256","v":0}]
["DMC Fed 50% T19 - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","207-p",{"$f":"ROUNDDOWN(MIN($E2258*'(16) IOT Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"AV$35","v":0}]
["DMC BHS 50% - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","72p-50p",{"$f":"SUM($E2258*'(16) IOT Cost Allocation'!Q$362)-D2258","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2261*'(16) IOT Cost Allocation'!Q$362*0.95),2)","v":0},{"$f":"P$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2261*'(16) IOT Cost Allocation'!Q$362)-D2261","v":0}]
["DMC Fed 95% T19 -  IOT Exp -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","204-p",{"$f":"ROUNDDOWN(MIN($E2263*'(16) IOT Cost Allocation'!Q$362*0.95),2)","v":0},{"$f":"AV$36","v":0}]
["DMC BHS 5% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","104a-p",{"$f":"SUM($E2263*'(16) IOT Cost Allocation'!Q$362)-D2263","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2265*'(16) IOT Cost Allocation'!Q$362*0.94),2)","v":0},{"$f":"P$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E2265*'(16) IOT Cost Allocation'!Q$362)-D2265","v":0}]
["DMC Fed 94% T19 -  IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","221-pa",{"$f":"ROUNDDOWN(MIN($E2267*'(16) IOT Cost Allocation'!Q$362*0.94),2)","v":0},{"$f":"AV$37","v":0}]
["DMC BHS 6% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","121a-pa",{"$f":"SUM($E2267*'(16) IOT Cost Allocation'!Q$362)-D2267","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2270*'(16) IOT Cost Allocation'!Q$362*0.65),2)","v":0},{"$f":"P$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2270*'(16) IOT Cost Allocation'!Q$362)-D2270","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","207-s",{"$f":"ROUNDDOWN(MIN($E2272*'(16) IOT Cost Allocation'!Q$362*0.65),2)","v":0},{"$f":"AV$38","v":0}]
["DMC BHS 35% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","72p-35s",{"$f":"SUM($E2272*'(16) IOT Cost Allocation'!Q$362)-D2272","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2275*'(16) IOT Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"P$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2275*'(16) IOT Cost Allocation'!Q$362)-D2275","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E2277*'(16) IOT Cost Allocation'!Q$362*100%)","v":0},{"$f":"P$40","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","207-t",{"$f":"ROUNDDOWN(MIN($E2278*'(16) IOT Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"AV$39","v":0}]
["DMC BHS 50% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","72p-50t",{"$f":"SUM($E2278*'(16) IOT Cost Allocation'!Q$362)-D2278","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","210-t",{"$f":"SUM($E2280*'(16) IOT Cost Allocation'!Q$362*100%)","v":0},{"$f":"AV$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2282*'(16) IOT Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"P$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2282*'(16) IOT Cost Allocation'!Q$362)-D2282","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E2284*'(16) IOT Cost Allocation'!Q$362*100%)","v":0},{"$f":"P$42","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Pregnant Women","PWT19","207-v",{"$f":"ROUNDDOWN(MIN($E2285*'(16) IOT Cost Allocation'!Q$362*0.5),2)","v":0},{"$f":"AV$41","v":0}]
["DMC BHS 50% - IOT Exp - ACA Pregnant Women","PWT19","72p-50v",{"$f":"SUM($E2285*'(16) IOT Cost Allocation'!Q$362)-D2285","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Pregnant Women for SB 75","PWT19SB75","210-v",{"$f":"SUM($E2287*'(16) IOT Cost Allocation'!Q$362*100%)","v":0},{"$f":"AV$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2289*'(16) IOT Cost Allocation'!Q$362*0.65),2)","v":0},{"$f":"P$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2289*'(16) IOT Cost Allocation'!Q$362)-D2289","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Pregnant Women","PWT21","207-w",{"$f":"ROUNDDOWN(MIN($E2291*'(16) IOT Cost Allocation'!Q$362*0.65),2)","v":0},{"$f":"AV$43","v":0}]
["DMC BHS 35% - IOT Exp - ACA Pregnant Women","PWT21","72p-35w",{"$f":"SUM($E2291*'(16) IOT Cost Allocation'!Q$362)-D2291","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2294*'(16) IOT Cost Allocation'!Q$362*0.65),2)","v":0},{"$f":"P$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2294*'(16) IOT Cost Allocation'!Q$362)-D2294","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA CHIP","CHIPSITA19","207-x",{"$f":"ROUNDDOWN(MIN($E2296*'(16) IOT Cost Allocation'!Q$362*0.65),2)","v":0},{"$f":"AV$44","v":0}]
["DMC BHS 35% - IOT Exp - ACA CHIP","CHIPSITA19","72p-35x",{"$f":"SUM($E2296*'(16) IOT Cost Allocation'!Q$362)-D2296","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2299*'(16) IOT Cost Allocation'!Q$362*0.95),2)","v":0},{"$f":"P$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2299*'(16) IOT Cost Allocation'!Q$362)-D2299","v":0}]
["DMC Fed 95% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","207-y",{"$f":"ROUNDDOWN(MIN($E2301*'(16) IOT Cost Allocation'!Q$362*0.95),2)","v":0},{"$f":"AV$45","v":0}]
["DMC BHS 5% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","72p-5y",{"$f":"SUM($E2301*'(16) IOT Cost Allocation'!Q$362)-D2301","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E2303*'(16) IOT Cost Allocation'!Q$362*0.94),2)","v":0},{"$f":"P$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E2303*'(16) IOT Cost Allocation'!Q$362)-D2303","v":0}]
["DMC Fed 94% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","221-y",{"$f":"ROUNDDOWN(MIN($E2305*'(16) IOT Cost Allocation'!Q$362*0.94),2)","v":0},{"$f":"AV$46","v":0}]
["DMC BHS 6% T19 - IOT Exp - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","121a-y",{"$f":"SUM($E2305*'(16) IOT Cost Allocation'!Q$362)-D2305","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2313*'(16) IOT Cost Allocation'!Q$353)-SUM(D2184:D2310)","v":0}]
[null,null,null,{"$f":"SUM(D2184:D2312)","v":0},{"$f":"SUM(E2184:E2310)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2316*'(16) IOT Cost Allocation'!Q$362*100%)","v":0},{"$f":"P$16","v":0}]
["DMC BHS 100% - IOT Exp - Minor Consent Clients","MC","72p-mc",{"$f":"SUM($E2317*'(16) IOT Cost Allocation'!Q$362*100%)","v":0},{"$f":"AV$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2321*'(16) IOT Cost Allocation'!Q$353)-SUM(D2316:D2319)","v":0}]
[null,null,null,{"$f":"SUM(D2316:D2320)","v":0},{"$f":"SUM(E2316:E2319)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2324*'(16) IOT Cost Allocation'!Q$362*100%)","v":0},{"$f":"P$23","v":0}]
["DMC BHS 100% - IOT Exp - CalWorks Trafficking Victim","CWTCVAPTV","72p-cw",{"$f":"SUM($E2325*'(16) IOT Cost Allocation'!Q$362*100%)","v":0},{"$f":"AV$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2329*'(16) IOT Cost Allocation'!Q$353)-SUM(D2324:D2327)","v":0}]
[null,null,null,{"$f":"SUM(D2324:D2328)","v":0},{"$f":"SUM(E2324:E2327)","v":0}]
[]
[null,"Total IOT Medication Assisted Treatment Dosing Vivitrol Non Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F165","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!Q$363","v":0}]
[]
[]
["IOT Medication Assisted Treatment Dosing Acamprosate Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$170","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$167","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$170","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$167","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2347*'(16) IOT Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"Q$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2347*'(16) IOT Cost Allocation'!R$362)-D2347","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E2349*'(16) IOT Cost Allocation'!R$362*100%)","v":0},{"$f":"Q$15","v":0}]
["DMC Fed 50% T19 - IOT Exp - Regular","REG","207-b",{"$f":"ROUNDDOWN(MIN($E2350*'(16) IOT Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"AW$14","v":0}]
["DMC BHS 50% - IOT Exp - Regular","REG","72p-50b",{"$f":"SUM($E2350*'(16) IOT Cost Allocation'!R$362)-D2350","v":0}]
["DMC BHS 100% T19 - IOT Exp - Regular SB 75","REGSB75","210-b",{"$f":"SUM($E2352*'(16) IOT Cost Allocation'!R$362*100%)","v":0},{"$f":"AW$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2354*'(16) IOT Cost Allocation'!R$362*100%)","v":0},{"$f":"Q$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2356*'(16) IOT Cost Allocation'!R$362*0.88),2)","v":0},{"$f":"Q$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2356*'(16) IOT Cost Allocation'!R$362)-D2356","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E2358*'(16) IOT Cost Allocation'!R$362*100%)","v":0},{"$f":"Q$19","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE","MCHIPE","207-d",{"$f":"ROUNDDOWN(MIN($E2359*'(16) IOT Cost Allocation'!R$362*0.88),2)","v":0},{"$f":"AW$18","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE","MCHIPE","72p-12d",{"$f":"SUM($E2359*'(16) IOT Cost Allocation'!R$362)-D2359","v":0}]
["DMC BHS 100% T21 - IOT Exp - MCHIP for SB 75","MCHIPSB75","210-d",{"$f":"SUM($E2361*'(16) IOT Cost Allocation'!R$362*100%)","v":0},{"$f":"AW$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2363*'(16) IOT Cost Allocation'!R$362*0.88),2)","v":0},{"$f":"Q$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2363*'(16) IOT Cost Allocation'!R$362)-D2363","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","207-e",{"$f":"ROUNDDOWN(MIN($E2365*'(16) IOT Cost Allocation'!R$362*0.88),2)","v":0},{"$f":"AW$20","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Healthy Families Program Transition","HFE","72p-12e",{"$f":"SUM($E2365*'(16) IOT Cost Allocation'!R$362)-D2365","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2368*'(16) IOT Cost Allocation'!R$362*0.65),2)","v":0},{"$f":"Q$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2368*'(16) IOT Cost Allocation'!R$362)-D2368","v":0}]
["DMC Fed 65% T19 - IOT Exp - BCCTP","BCCTP","207-f",{"$f":"ROUNDDOWN(MIN($E2370*'(16) IOT Cost Allocation'!R$362*0.65),2)","v":0},{"$f":"AW$21","v":0}]
["DMC BHS 35% - IOT Exp - BCCTP","BCCTP","72p-35f",{"$f":"SUM($E2370*'(16) IOT Cost Allocation'!R$362)-D2370","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2373*'(16) IOT Cost Allocation'!R$362*0.65),2)","v":0},{"$f":"Q$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2373*'(16) IOT Cost Allocation'!R$362)-D2373","v":0}]
["DMC Fed 65% T21 - IOT Exp - Pregnancy Only","AWPO","207-g",{"$f":"ROUNDDOWN(MIN($E2375*'(16) IOT Cost Allocation'!R$362*0.65),2)","v":0},{"$f":"AW$22","v":0}]
["DMC BHS 35% - IOT Exp - Pregnancy Only","AWPO","72p-35g",{"$f":"SUM($E2375*'(16) IOT Cost Allocation'!R$362)-D2375","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2378*'(16) IOT Cost Allocation'!R$362*0.88),2)","v":0},{"$f":"Q$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2378*'(16) IOT Cost Allocation'!R$362)-D2378","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E2380*'(16) IOT Cost Allocation'!R$362*100%)","v":0},{"$f":"Q$25","v":0}]
["DMC Fed 88% T21 - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","207-h",{"$f":"ROUNDDOWN(MIN($E2381*'(16) IOT Cost Allocation'!R$362*0.88),2)","v":0},{"$f":"AW$24","v":0}]
["DMC BHS 12% - IOT Exp - MCHIPE Targeted Low Income Children","TLICE","72p-12h",{"$f":"SUM($E2381*'(16) IOT Cost Allocation'!R$362)-D2381","v":0}]
["DMC BHS 100% T19 - IOT Exp - Targeted Low Income SB 75","TLICSB75","210-h",{"$f":"SUM($E2383*'(16) IOT Cost Allocation'!R$362*100%)","v":0},{"$f":"AW$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2385*'(16) IOT Cost Allocation'!R$362*0.95),2)","v":0},{"$f":"Q$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2385*'(16) IOT Cost Allocation'!R$362)-D2385","v":0}]
["DMC Fed 95% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","207-i",{"$f":"ROUNDDOWN(MIN($E2387*'(16) IOT Cost Allocation'!R$362*0.95),2)","v":0},{"$f":"AW$26","v":0}]
["DMC BHS 5% T19 - IOT Exp - Low Income Health Program","LIHP 95/5","72p-5i",{"$f":"SUM($E2387*'(16) IOT Cost Allocation'!R$362)-D2387","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E2389*'(16) IOT Cost Allocation'!R$362*0.94),2)","v":0},{"$f":"Q$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2389*'(16) IOT Cost Allocation'!R$362)-D2389","v":0}]
["DMC Fed 94% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","221-i",{"$f":"ROUNDDOWN(MIN($E2391*'(16) IOT Cost Allocation'!R$362*0.94),2)","v":0},{"$f":"AW$27","v":0}]
["DMC BHS 6% T19 - IOT Exp - Low Income Health Program","LIHP 94/6","121a-i",{"$f":"SUM($E2391*'(16) IOT Cost Allocation'!R$362)-D2391","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2394*'(16) IOT Cost Allocation'!R$362*0.88),2)","v":0},{"$f":"Q$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2394*'(16) IOT Cost Allocation'!$R$362)-D2394","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2397*'(16) IOT Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"Q$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2397*'(16) IOT Cost Allocation'!R$362)-D2397","v":0}]
["DMC Fed 50% T19 - IOT Exp - Hospital Presumptive Eligibility","HPE","207-k",{"$f":"ROUNDDOWN(MIN($E2399*'(16) IOT Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"AW$29","v":0}]
["DMC BHS 50% - IOT Exp - Hospital Presumptive Eligibility","HPE","72p-50k",{"$f":"SUM($E2399*'(16) IOT Cost Allocation'!R$362)-D2399","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2402*'(16) IOT Cost Allocation'!R$362*0.88),2)","v":0},{"$f":"Q$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2402*'(16) IOT Cost Allocation'!R$362)-D2402","v":0}]
["DMC Fed 88% T21 - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","207-m",{"$f":"ROUNDDOWN(MIN($E2404*'(16) IOT Cost Allocation'!R$362*0.88),2)","v":0},{"$f":"AW$30","v":0}]
["DMC BHS 12% - IOT Exp - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","72p-12m",{"$f":"SUM($E2404*'(16) IOT Cost Allocation'!R$362)-D2404","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2407*'(16) IOT Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"Q$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2407*'(16) IOT Cost Allocation'!R$362)-D2407","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E2409*'(16) IOT Cost Allocation'!R$362*100%)","v":0},{"$f":"Q$32","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Infants/Children < age 19","ICUA19","207-n",{"$f":"ROUNDDOWN(MIN($E2410*'(16) IOT Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"AW$31","v":0}]
["DMC BHS 50% - IOT Exp - ACA Infants/Children < age 19","ICUA19","72p-50n",{"$f":"SUM($E2410*'(16) IOT Cost Allocation'!R$362)-D2410","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Infants/Children < age 19 SB 75","ICUA19SB75","210-n",{"$f":"SUM($E2412*'(16) IOT Cost Allocation'!R$362*100%)","v":0},{"$f":"AW$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2414*'(16) IOT Cost Allocation'!R$362*0.88),2)","v":0},{"$f":"Q$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2414*'(16) IOT Cost Allocation'!R$362)-D2414","v":0}]
["DMC Fed 88% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","207-r",{"$f":"ROUNDDOWN(MIN($E2416*'(16) IOT Cost Allocation'!R$362*0.88),2)","v":0},{"$f":"AW$33","v":0}]
["DMC BHS 12% T21 - IOT Exp - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","72p-12r",{"$f":"SUM($E2416*'(16) IOT Cost Allocation'!R$362)-D2416","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2419*'(16) IOT Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"Q$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2419*'(16) IOT Cost Allocation'!R$362)-D2419","v":0}]
["DMC Fed 50% T19 - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","207-p",{"$f":"ROUNDDOWN(MIN($E2421*'(16) IOT Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"AW$35","v":0}]
["DMC BHS 50% - IOT Exp - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","72p-50p",{"$f":"SUM($E2421*'(16) IOT Cost Allocation'!R$362)-D2421","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2424*'(16) IOT Cost Allocation'!R$362*0.95),2)","v":0},{"$f":"Q$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2424*'(16) IOT Cost Allocation'!R$362)-D2424","v":0}]
["DMC Fed 95% T19 -  IOT Exp -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","204-p",{"$f":"ROUNDDOWN(MIN($E2426*'(16) IOT Cost Allocation'!R$362*0.95),2)","v":0},{"$f":"AW$36","v":0}]
["DMC BHS 5% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","104a-p",{"$f":"SUM($E2426*'(16) IOT Cost Allocation'!R$362)-D2426","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2428*'(16) IOT Cost Allocation'!R$362*0.94),2)","v":0},{"$f":"Q$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E2428*'(16) IOT Cost Allocation'!R$362)-D2428","v":0}]
["DMC Fed 94% T19 -  IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","221-pa",{"$f":"ROUNDDOWN(MIN($E2430*'(16) IOT Cost Allocation'!R$362*0.94),2)","v":0},{"$f":"AW$37","v":0}]
["DMC BHS 6% T19 - IOT Exp - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","121a-pa",{"$f":"SUM($E2430*'(16) IOT Cost Allocation'!R$362)-D2430","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2433*'(16) IOT Cost Allocation'!R$362*0.65),2)","v":0},{"$f":"Q$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2433*'(16) IOT Cost Allocation'!R$362)-D2433","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","207-s",{"$f":"ROUNDDOWN(MIN($E2435*'(16) IOT Cost Allocation'!R$362*0.65),2)","v":0},{"$f":"AW$38","v":0}]
["DMC BHS 35% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT21","72p-35s",{"$f":"SUM($E2435*'(16) IOT Cost Allocation'!R$362)-D2435","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2438*'(16) IOT Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"Q$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2438*'(16) IOT Cost Allocation'!R$362)-D2438","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E2440*'(16) IOT Cost Allocation'!R$362*100%)","v":0},{"$f":"Q$40","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","207-t",{"$f":"ROUNDDOWN(MIN($E2441*'(16) IOT Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"AW$39","v":0}]
["DMC BHS 50% - IOT Exp - ACA Parents/Other Caretakers","PAOCRT19","72p-50t",{"$f":"SUM($E2441*'(16) IOT Cost Allocation'!R$362)-D2441","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","210-t",{"$f":"SUM($E2443*'(16) IOT Cost Allocation'!R$362*100%)","v":0},{"$f":"AW$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2445*'(16) IOT Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"Q$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2445*'(16) IOT Cost Allocation'!R$362)-D2445","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E2447*'(16) IOT Cost Allocation'!R$362*100%)","v":0},{"$f":"Q$42","v":0}]
["DMC Fed 50% T19 - IOT Exp - ACA Pregnant Women","PWT19","207-v",{"$f":"ROUNDDOWN(MIN($E2448*'(16) IOT Cost Allocation'!R$362*0.5),2)","v":0},{"$f":"AW$41","v":0}]
["DMC BHS 50% - IOT Exp - ACA Pregnant Women","PWT19","72p-50v",{"$f":"SUM($E2448*'(16) IOT Cost Allocation'!R$362)-D2448","v":0}]
["DMC BHS 100% T19 - IOT Exp - ACA Pregnant Women for SB 75","PWT19SB75","210-v",{"$f":"SUM($E2450*'(16) IOT Cost Allocation'!R$362*100%)","v":0},{"$f":"AW$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2452*'(16) IOT Cost Allocation'!R$362*0.65),2)","v":0},{"$f":"Q$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2452*'(16) IOT Cost Allocation'!R$362)-D2452","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA Pregnant Women","PWT21","207-w",{"$f":"ROUNDDOWN(MIN($E2454*'(16) IOT Cost Allocation'!R$362*0.65),2)","v":0},{"$f":"AW$43","v":0}]
["DMC BHS 35% - IOT Exp - ACA Pregnant Women","PWT21","72p-35w",{"$f":"SUM($E2454*'(16) IOT Cost Allocation'!R$362)-D2454","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2457*'(16) IOT Cost Allocation'!R$362*0.65),2)","v":0},{"$f":"Q$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2457*'(16) IOT Cost Allocation'!R$362)-D2457","v":0}]
["DMC Fed 65% T21 - IOT Exp - ACA CHIP","CHIPSITA19","207-x",{"$f":"ROUNDDOWN(MIN($E2459*'(16) IOT Cost Allocation'!R$362*0.65),2)","v":0},{"$f":"AW$44","v":0}]
["DMC BHS 35% - IOT Exp - ACA CHIP","CHIPSITA19","72p-35x",{"$f":"SUM($E2459*'(16) IOT Cost Allocation'!R$362)-D2459","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2462*'(16) IOT Cost Allocation'!R$362*0.95),2)","v":0},{"$f":"Q$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2462*'(16) IOT Cost Allocation'!R$362)-D2462","v":0}]
["DMC Fed 95% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","207-y",{"$f":"ROUNDDOWN(MIN($E2464*'(16) IOT Cost Allocation'!R$362*0.95),2)","v":0},{"$f":"AW$45","v":0}]
["DMC BHS 5% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","72p-5y",{"$f":"SUM($E2464*'(16) IOT Cost Allocation'!R$362)-D2464","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E2466*'(16) IOT Cost Allocation'!R$362*0.94),2)","v":0},{"$f":"Q$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E2466*'(16) IOT Cost Allocation'!R$362)-D2466","v":0}]
["DMC Fed 94% T19 - IOT Exp - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","221-y",{"$f":"ROUNDDOWN(MIN($E2468*'(16) IOT Cost Allocation'!R$362*0.94),2)","v":0},{"$f":"AW$46","v":0}]
["DMC BHS 6% T19 - IOT Exp - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","121a-y",{"$f":"SUM($E2468*'(16) IOT Cost Allocation'!R$362)-D2468","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2476*'(16) IOT Cost Allocation'!R$353)-SUM(D2347:D2473)","v":0}]
[null,null,null,{"$f":"SUM(D2347:D2475)","v":0},{"$f":"SUM(E2347:E2473)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2479*'(16) IOT Cost Allocation'!R$362*100%)","v":0},{"$f":"Q$16","v":0}]
["DMC BHS 100% - IOT Exp - Minor Consent Clients","MC","72p-mc",{"$f":"SUM($E2480*'(16) IOT Cost Allocation'!R$362*100%)","v":0},{"$f":"AW$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2484*'(16) IOT Cost Allocation'!R$353)-SUM(D2479:D2482)","v":0}]
[null,null,null,{"$f":"SUM(D2479:D2483)","v":0},{"$f":"SUM(E2479:E2482)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2487*'(16) IOT Cost Allocation'!R$362*100%)","v":0},{"$f":"Q$23","v":0}]
["DMC BHS 100% - IOT Exp - CalWorks Trafficking Victim","CWTCVAPTV","72p-cw",{"$f":"SUM($E2488*'(16) IOT Cost Allocation'!R$362*100%)","v":0},{"$f":"AW$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2492*'(16) IOT Cost Allocation'!R$353)-SUM(D2487:D2490)","v":0}]
[null,null,null,{"$f":"SUM(D2487:D2491)","v":0},{"$f":"SUM(E2487:E2490)","v":0}]
[]
[null,"Total IOT Medication Assisted Treatment Dosing Acamprosate Non Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F170","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!R$363","v":0}]
[]
[]
["IOT Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$176","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$172","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$176","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$172","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2510*'(16) IOT Cost Allocation'!S$362*0.5),2)","v":0},{"$f":"R$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2510*'(16) IOT Cost Allocation'!S$362)-D2510","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2513*'(16) IOT Cost Allocation'!S$362*100%)","v":0},{"$f":"R$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2515*'(16) IOT Cost Allocation'!S$362*0.88),2)","v":0},{"$f":"R$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2515*'(16) IOT Cost Allocation'!S$362)-D2515","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2518*'(16) IOT Cost Allocation'!S$362*0.88),2)","v":0},{"$f":"R$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2518*'(16) IOT Cost Allocation'!S$362)-D2518","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2521*'(16) IOT Cost Allocation'!S$362*0.65),2)","v":0},{"$f":"R$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2521*'(16) IOT Cost Allocation'!S$362)-D2521","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2524*'(16) IOT Cost Allocation'!S$362*0.65),2)","v":0},{"$f":"R$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2524*'(16) IOT Cost Allocation'!S$362)-D2524","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2527*'(16) IOT Cost Allocation'!S$362*0.88),2)","v":0},{"$f":"R$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2527*'(16) IOT Cost Allocation'!S$362)-D2527","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2530*'(16) IOT Cost Allocation'!S$362*0.95),2)","v":0},{"$f":"R$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2530*'(16) IOT Cost Allocation'!S$362)-D2530","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E2532*'(16) IOT Cost Allocation'!S$362*0.94),2)","v":0},{"$f":"R$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2532*'(16) IOT Cost Allocation'!S$362)-D2532","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2535*'(16) IOT Cost Allocation'!S$362*0.88),2)","v":0},{"$f":"R$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2535*'(16) IOT Cost Allocation'!$S$362)-D2535","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2538*'(16) IOT Cost Allocation'!S$362*0.5),2)","v":0},{"$f":"R$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2538*'(16) IOT Cost Allocation'!S$362)-D2538","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2541*'(16) IOT Cost Allocation'!S$362*0.88),2)","v":0},{"$f":"R$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2541*'(16) IOT Cost Allocation'!S$362)-D2541","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2544*'(16) IOT Cost Allocation'!S$362*0.5),2)","v":0},{"$f":"R$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2544*'(16) IOT Cost Allocation'!S$362)-D2544","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2547*'(16) IOT Cost Allocation'!S$362*0.88),2)","v":0},{"$f":"R$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2547*'(16) IOT Cost Allocation'!S$362)-D2547","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2550*'(16) IOT Cost Allocation'!S$362*0.5),2)","v":0},{"$f":"R$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2550*'(16) IOT Cost Allocation'!S$362)-D2550","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2553*'(16) IOT Cost Allocation'!S$362*0.95),2)","v":0},{"$f":"R$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2553*'(16) IOT Cost Allocation'!S$362)-D2553","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2555*'(16) IOT Cost Allocation'!S$362*0.94),2)","v":0},{"$f":"R$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E2555*'(16) IOT Cost Allocation'!S$362)-D2555","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2558*'(16) IOT Cost Allocation'!S$362*0.65),2)","v":0},{"$f":"R$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2558*'(16) IOT Cost Allocation'!S$362)-D2558","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2561*'(16) IOT Cost Allocation'!S$362*0.5),2)","v":0},{"$f":"R$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2561*'(16) IOT Cost Allocation'!S$362)-D2561","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2564*'(16) IOT Cost Allocation'!S$362*0.5),2)","v":0},{"$f":"R$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2564*'(16) IOT Cost Allocation'!S$362)-D2564","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2567*'(16) IOT Cost Allocation'!S$362*0.65),2)","v":0},{"$f":"R$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2567*'(16) IOT Cost Allocation'!S$362)-D2567","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2570*'(16) IOT Cost Allocation'!S$362*0.65),2)","v":0},{"$f":"R$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2570*'(16) IOT Cost Allocation'!S$362)-D2570","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN($E2573*'(16) IOT Cost Allocation'!S$362*0.95),2)","v":0},{"$f":"R$45","v":0}]
["DMC SGF 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","103a-y",{"$f":"SUM($E2573*'(16) IOT Cost Allocation'!S$362)-D2573","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E2575*'(16) IOT Cost Allocation'!S$362*0.94),2)","v":0},{"$f":"R$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E2575*'(16) IOT Cost Allocation'!S$362)-D2575","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2583*'(16) IOT Cost Allocation'!S$353)-SUM(D2510:D2580)","v":0}]
[null,null,null,{"$f":"SUM(D2510:D2582)","v":0},{"$f":"SUM(E2510:E2580)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2586*'(16) IOT Cost Allocation'!S$362*100%)","v":0},{"$f":"R$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2590*'(16) IOT Cost Allocation'!S$353)-SUM(D2586:D2588)","v":0}]
[null,null,null,{"$f":"SUM(D2586:D2589)","v":0},{"$f":"SUM(E2586:E2588)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2593*'(16) IOT Cost Allocation'!S$362*100%)","v":0},{"$f":"R$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2597*'(16) IOT Cost Allocation'!S$353)-SUM(D2593:D2595)","v":0}]
[null,null,null,{"$f":"SUM(D2593:D2596)","v":0},{"$f":"SUM(E2593:E2595)","v":0}]
[]
[null,"Total IOT Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F176","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!S$363","v":0}]
[]
[]
["IOT Case Management Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$182","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$178","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$182","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$178","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2615*'(16) IOT Cost Allocation'!T$362*0.5),2)","v":0},{"$f":"S$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2615*'(16) IOT Cost Allocation'!T$362)-D2615","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2618*'(16) IOT Cost Allocation'!T$362*100%)","v":0},{"$f":"S$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2620*'(16) IOT Cost Allocation'!T$362*0.88),2)","v":0},{"$f":"S$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2620*'(16) IOT Cost Allocation'!T$362)-D2620","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2623*'(16) IOT Cost Allocation'!T$362*0.88),2)","v":0},{"$f":"S$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2623*'(16) IOT Cost Allocation'!T$362)-D2623","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2626*'(16) IOT Cost Allocation'!T$362*0.65),2)","v":0},{"$f":"S$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2626*'(16) IOT Cost Allocation'!T$362)-D2626","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2629*'(16) IOT Cost Allocation'!T$362*0.65),2)","v":0},{"$f":"S$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2629*'(16) IOT Cost Allocation'!T$362)-D2629","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2632*'(16) IOT Cost Allocation'!T$362*0.88),2)","v":0},{"$f":"S$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2632*'(16) IOT Cost Allocation'!T$362)-D2632","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2635*'(16) IOT Cost Allocation'!T$362*0.95),2)","v":0},{"$f":"S$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2635*'(16) IOT Cost Allocation'!T$362)-D2635","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E2637*'(16) IOT Cost Allocation'!T$362*0.94),2)","v":0},{"$f":"S$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2637*'(16) IOT Cost Allocation'!T$362)-D2637","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2640*'(16) IOT Cost Allocation'!T$362*0.88),2)","v":0},{"$f":"S$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2640*'(16) IOT Cost Allocation'!$T$362)-D2640","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2643*'(16) IOT Cost Allocation'!T$362*0.5),2)","v":0},{"$f":"S$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2643*'(16) IOT Cost Allocation'!T$362)-D2643","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2646*'(16) IOT Cost Allocation'!T$362*0.88),2)","v":0},{"$f":"S$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2646*'(16) IOT Cost Allocation'!T$362)-D2646","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2649*'(16) IOT Cost Allocation'!T$362*0.5),2)","v":0},{"$f":"S$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2649*'(16) IOT Cost Allocation'!T$362)-D2649","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2652*'(16) IOT Cost Allocation'!T$362*0.88),2)","v":0},{"$f":"S$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2652*'(16) IOT Cost Allocation'!T$362)-D2652","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2655*'(16) IOT Cost Allocation'!T$362*0.5),2)","v":0},{"$f":"S$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2655*'(16) IOT Cost Allocation'!T$362)-D2655","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2658*'(16) IOT Cost Allocation'!T$362*0.95),2)","v":0},{"$f":"S$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2658*'(16) IOT Cost Allocation'!T$362)-D2658","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2660*'(16) IOT Cost Allocation'!T$362*0.94),2)","v":0},{"$f":"S$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E2660*'(16) IOT Cost Allocation'!T$362)-D2660","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2663*'(16) IOT Cost Allocation'!T$362*0.65),2)","v":0},{"$f":"S$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2663*'(16) IOT Cost Allocation'!T$362)-D2663","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2666*'(16) IOT Cost Allocation'!T$362*0.5),2)","v":0},{"$f":"S$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2666*'(16) IOT Cost Allocation'!T$362)-D2666","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2669*'(16) IOT Cost Allocation'!T$362*0.5),2)","v":0},{"$f":"S$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2669*'(16) IOT Cost Allocation'!T$362)-D2669","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2672*'(16) IOT Cost Allocation'!T$362*0.65),2)","v":0},{"$f":"S$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2672*'(16) IOT Cost Allocation'!T$362)-D2672","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2675*'(16) IOT Cost Allocation'!T$362*0.65),2)","v":0},{"$f":"S$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2675*'(16) IOT Cost Allocation'!T$362)-D2675","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2678*'(16) IOT Cost Allocation'!T$362*0.95),2)","v":0},{"$f":"S$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2678*'(16) IOT Cost Allocation'!T$362)-D2678","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E2680*'(16) IOT Cost Allocation'!T$362*0.94),2)","v":0},{"$f":"S$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E2680*'(16) IOT Cost Allocation'!T$362)-D2680","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2688*'(16) IOT Cost Allocation'!T$353)-SUM(D2615:D2685)","v":0}]
[null,null,null,{"$f":"SUM(D2615:D2687)","v":0},{"$f":"SUM(E2615:E2685)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2691*'(16) IOT Cost Allocation'!T$362*100%)","v":0},{"$f":"S$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2695*'(16) IOT Cost Allocation'!T$353)-SUM(D2691:D2693)","v":0}]
[null,null,null,{"$f":"SUM(D2691:D2694)","v":0},{"$f":"SUM(E2691:E2693)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2698*'(16) IOT Cost Allocation'!T$362*100%)","v":0},{"$f":"S$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2702*'(16) IOT Cost Allocation'!T$353)-SUM(D2698:D2700)","v":0}]
[null,null,null,{"$f":"SUM(D2698:D2701)","v":0},{"$f":"SUM(E2698:E2700)","v":0}]
[]
[null,"Total IOT Case Management Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F182","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!T$363","v":0}]
[]
[]
["IOT Physician Consultation Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$188","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$184","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$188","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$184","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2720*'(16) IOT Cost Allocation'!U$362*0.5),2)","v":0},{"$f":"T$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2720*'(16) IOT Cost Allocation'!U$362)-D2720","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2723*'(16) IOT Cost Allocation'!U$362*100%)","v":0},{"$f":"T$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2725*'(16) IOT Cost Allocation'!U$362*0.88),2)","v":0},{"$f":"T$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2725*'(16) IOT Cost Allocation'!U$362)-D2725","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2728*'(16) IOT Cost Allocation'!U$362*0.88),2)","v":0},{"$f":"T$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2728*'(16) IOT Cost Allocation'!U$362)-D2728","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2731*'(16) IOT Cost Allocation'!U$362*0.65),2)","v":0},{"$f":"T$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2731*'(16) IOT Cost Allocation'!U$362)-D2731","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2734*'(16) IOT Cost Allocation'!U$362*0.65),2)","v":0},{"$f":"T$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2734*'(16) IOT Cost Allocation'!U$362)-D2734","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2737*'(16) IOT Cost Allocation'!U$362*0.88),2)","v":0},{"$f":"T$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2737*'(16) IOT Cost Allocation'!U$362)-D2737","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2740*'(16) IOT Cost Allocation'!U$362*0.95),2)","v":0},{"$f":"T$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2740*'(16) IOT Cost Allocation'!U$362)-D2740","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E2742*'(16) IOT Cost Allocation'!U$362*0.94),2)","v":0},{"$f":"T$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2742*'(16) IOT Cost Allocation'!U$362)-D2742","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2745*'(16) IOT Cost Allocation'!U$362*0.88),2)","v":0},{"$f":"T$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2745*'(16) IOT Cost Allocation'!$U$362)-D2745","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2748*'(16) IOT Cost Allocation'!U$362*0.5),2)","v":0},{"$f":"T$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2748*'(16) IOT Cost Allocation'!U$362)-D2748","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2751*'(16) IOT Cost Allocation'!U$362*0.88),2)","v":0},{"$f":"T$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2751*'(16) IOT Cost Allocation'!U$362)-D2751","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2754*'(16) IOT Cost Allocation'!U$362*0.5),2)","v":0},{"$f":"T$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2754*'(16) IOT Cost Allocation'!U$362)-D2754","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2757*'(16) IOT Cost Allocation'!U$362*0.88),2)","v":0},{"$f":"T$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2757*'(16) IOT Cost Allocation'!U$362)-D2757","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2760*'(16) IOT Cost Allocation'!U$362*0.5),2)","v":0},{"$f":"T$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2760*'(16) IOT Cost Allocation'!U$362)-D2760","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2763*'(16) IOT Cost Allocation'!U$362*0.95),2)","v":0},{"$f":"T$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2763*'(16) IOT Cost Allocation'!U$362)-D2763","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2765*'(16) IOT Cost Allocation'!U$362*0.94),2)","v":0},{"$f":"T$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E2765*'(16) IOT Cost Allocation'!U$362)-D2765","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2768*'(16) IOT Cost Allocation'!U$362*0.65),2)","v":0},{"$f":"T$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2768*'(16) IOT Cost Allocation'!U$362)-D2768","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2771*'(16) IOT Cost Allocation'!U$362*0.5),2)","v":0},{"$f":"T$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2771*'(16) IOT Cost Allocation'!U$362)-D2771","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2774*'(16) IOT Cost Allocation'!U$362*0.5),2)","v":0},{"$f":"T$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2774*'(16) IOT Cost Allocation'!U$362)-D2774","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2777*'(16) IOT Cost Allocation'!U$362*0.65),2)","v":0},{"$f":"T$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2777*'(16) IOT Cost Allocation'!U$362)-D2777","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2780*'(16) IOT Cost Allocation'!U$362*0.65),2)","v":0},{"$f":"T$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2780*'(16) IOT Cost Allocation'!U$362)-D2780","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2783*'(16) IOT Cost Allocation'!U$362*0.95),2)","v":0},{"$f":"T$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2783*'(16) IOT Cost Allocation'!U$362)-D2783","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E2785*'(16) IOT Cost Allocation'!U$362*0.94),2)","v":0},{"$f":"T$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E2785*'(16) IOT Cost Allocation'!U$362)-D2785","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2793*'(16) IOT Cost Allocation'!U$353)-SUM(D2720:D2790)","v":0}]
[null,null,null,{"$f":"SUM(D2720:D2792)","v":0},{"$f":"SUM(E2720:E2790)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2796*'(16) IOT Cost Allocation'!U$362*100%)","v":0},{"$f":"T$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2800*'(16) IOT Cost Allocation'!U$353)-SUM(D2796:D2798)","v":0}]
[null,null,null,{"$f":"SUM(D2796:D2799)","v":0},{"$f":"SUM(E2796:E2798)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2803*'(16) IOT Cost Allocation'!U$362*100%)","v":0},{"$f":"T$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2807*'(16) IOT Cost Allocation'!U$353)-SUM(D2803:D2805)","v":0}]
[null,null,null,{"$f":"SUM(D2803:D2806)","v":0},{"$f":"SUM(E2803:E2805)","v":0}]
[]
[null,"Total IOT Physician Consultation Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F188","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!U$363","v":0}]
[]
[]
["IOT Recovery Services - Individual Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$194","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$190","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$194","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$190","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2825*'(16) IOT Cost Allocation'!V$362*0.5),2)","v":0},{"$f":"U$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2825*'(16) IOT Cost Allocation'!V$362)-D2825","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2828*'(16) IOT Cost Allocation'!V$362*100%)","v":0},{"$f":"U$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2830*'(16) IOT Cost Allocation'!V$362*0.88),2)","v":0},{"$f":"U$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2830*'(16) IOT Cost Allocation'!V$362)-D2830","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2833*'(16) IOT Cost Allocation'!V$362*0.88),2)","v":0},{"$f":"U$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2833*'(16) IOT Cost Allocation'!V$362)-D2833","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2836*'(16) IOT Cost Allocation'!V$362*0.65),2)","v":0},{"$f":"U$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2836*'(16) IOT Cost Allocation'!V$362)-D2836","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2839*'(16) IOT Cost Allocation'!V$362*0.65),2)","v":0},{"$f":"U$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2839*'(16) IOT Cost Allocation'!V$362)-D2839","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2842*'(16) IOT Cost Allocation'!V$362*0.88),2)","v":0},{"$f":"U$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2842*'(16) IOT Cost Allocation'!V$362)-D2842","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2845*'(16) IOT Cost Allocation'!V$362*0.95),2)","v":0},{"$f":"U$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2845*'(16) IOT Cost Allocation'!V$362)-D2845","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E2847*'(16) IOT Cost Allocation'!V$362*0.94),2)","v":0},{"$f":"U$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2847*'(16) IOT Cost Allocation'!V$362)-D2847","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2850*'(16) IOT Cost Allocation'!V$362*0.88),2)","v":0},{"$f":"U$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2850*'(16) IOT Cost Allocation'!$V$362)-D2850","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2853*'(16) IOT Cost Allocation'!V$362*0.5),2)","v":0},{"$f":"U$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2853*'(16) IOT Cost Allocation'!V$362)-D2853","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2856*'(16) IOT Cost Allocation'!V$362*0.88),2)","v":0},{"$f":"U$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2856*'(16) IOT Cost Allocation'!V$362)-D2856","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2859*'(16) IOT Cost Allocation'!V$362*0.5),2)","v":0},{"$f":"U$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2859*'(16) IOT Cost Allocation'!V$362)-D2859","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2862*'(16) IOT Cost Allocation'!V$362*0.88),2)","v":0},{"$f":"U$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2862*'(16) IOT Cost Allocation'!V$362)-D2862","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2865*'(16) IOT Cost Allocation'!V$362*0.5),2)","v":0},{"$f":"U$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2865*'(16) IOT Cost Allocation'!V$362)-D2865","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2868*'(16) IOT Cost Allocation'!V$362*0.95),2)","v":0},{"$f":"U$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2868*'(16) IOT Cost Allocation'!V$362)-D2868","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2870*'(16) IOT Cost Allocation'!V$362*0.94),2)","v":0},{"$f":"U$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E2870*'(16) IOT Cost Allocation'!V$362)-D2870","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2873*'(16) IOT Cost Allocation'!V$362*0.65),2)","v":0},{"$f":"U$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2873*'(16) IOT Cost Allocation'!V$362)-D2873","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2876*'(16) IOT Cost Allocation'!V$362*0.5),2)","v":0},{"$f":"U$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2876*'(16) IOT Cost Allocation'!V$362)-D2876","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2879*'(16) IOT Cost Allocation'!V$362*0.5),2)","v":0},{"$f":"U$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2879*'(16) IOT Cost Allocation'!V$362)-D2879","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2882*'(16) IOT Cost Allocation'!V$362*0.65),2)","v":0},{"$f":"U$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2882*'(16) IOT Cost Allocation'!V$362)-D2882","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2885*'(16) IOT Cost Allocation'!V$362*0.65),2)","v":0},{"$f":"U$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2885*'(16) IOT Cost Allocation'!V$362)-D2885","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2888*'(16) IOT Cost Allocation'!V$362*0.95),2)","v":0},{"$f":"U$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2888*'(16) IOT Cost Allocation'!V$362)-D2888","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E2890*'(16) IOT Cost Allocation'!V$362*0.94),2)","v":0},{"$f":"U$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E2890*'(16) IOT Cost Allocation'!V$362)-D2890","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2898*'(16) IOT Cost Allocation'!V$353)-SUM(D2825:D2895)","v":0}]
[null,null,null,{"$f":"SUM(D2825:D2897)","v":0},{"$f":"SUM(E2825:E2895)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2901*'(16) IOT Cost Allocation'!V$362*100%)","v":0},{"$f":"U$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2905*'(16) IOT Cost Allocation'!V$353)-SUM(D2901:D2903)","v":0}]
[null,null,null,{"$f":"SUM(D2901:D2904)","v":0},{"$f":"SUM(E2901:E2903)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2908*'(16) IOT Cost Allocation'!V$362*100%)","v":0},{"$f":"U$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E2912*'(16) IOT Cost Allocation'!V$353)-SUM(D2908:D2910)","v":0}]
[null,null,null,{"$f":"SUM(D2908:D2911)","v":0},{"$f":"SUM(E2908:E2910)","v":0}]
[]
[null,"Total IOT Recovery Services Individual Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F194","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!V$363","v":0}]
[]
[]
["IOT Recovery Services - Group Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$200","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$196","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$200","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$196","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2930*'(16) IOT Cost Allocation'!W$362*0.5),2)","v":0},{"$f":"V$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2930*'(16) IOT Cost Allocation'!W$362)-D2930","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2933*'(16) IOT Cost Allocation'!W$362*100%)","v":0},{"$f":"V$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2935*'(16) IOT Cost Allocation'!W$362*0.88),2)","v":0},{"$f":"V$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2935*'(16) IOT Cost Allocation'!W$362)-D2935","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2938*'(16) IOT Cost Allocation'!W$362*0.88),2)","v":0},{"$f":"V$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2938*'(16) IOT Cost Allocation'!W$362)-D2938","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2941*'(16) IOT Cost Allocation'!W$362*0.65),2)","v":0},{"$f":"V$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2941*'(16) IOT Cost Allocation'!W$362)-D2941","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2944*'(16) IOT Cost Allocation'!W$362*0.65),2)","v":0},{"$f":"V$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2944*'(16) IOT Cost Allocation'!W$362)-D2944","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2947*'(16) IOT Cost Allocation'!W$362*0.88),2)","v":0},{"$f":"V$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2947*'(16) IOT Cost Allocation'!W$362)-D2947","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2950*'(16) IOT Cost Allocation'!W$362*0.95),2)","v":0},{"$f":"V$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2950*'(16) IOT Cost Allocation'!W$362)-D2950","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E2952*'(16) IOT Cost Allocation'!W$362*0.94),2)","v":0},{"$f":"V$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2952*'(16) IOT Cost Allocation'!W$362)-D2952","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2955*'(16) IOT Cost Allocation'!W$362*0.88),2)","v":0},{"$f":"V$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2955*'(16) IOT Cost Allocation'!$W$362)-D2955","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2958*'(16) IOT Cost Allocation'!W$362*0.5),2)","v":0},{"$f":"V$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2958*'(16) IOT Cost Allocation'!W$362)-D2958","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2961*'(16) IOT Cost Allocation'!W$362*0.88),2)","v":0},{"$f":"V$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2961*'(16) IOT Cost Allocation'!W$362)-D2961","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2964*'(16) IOT Cost Allocation'!W$362*0.5),2)","v":0},{"$f":"V$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2964*'(16) IOT Cost Allocation'!W$362)-D2964","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2967*'(16) IOT Cost Allocation'!W$362*0.88),2)","v":0},{"$f":"V$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2967*'(16) IOT Cost Allocation'!W$362)-D2967","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2970*'(16) IOT Cost Allocation'!W$362*0.5),2)","v":0},{"$f":"V$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2970*'(16) IOT Cost Allocation'!W$362)-D2970","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2973*'(16) IOT Cost Allocation'!W$362*0.95),2)","v":0},{"$f":"V$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2973*'(16) IOT Cost Allocation'!W$362)-D2973","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2975*'(16) IOT Cost Allocation'!W$362*0.94),2)","v":0},{"$f":"V$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E2975*'(16) IOT Cost Allocation'!W$362)-D2975","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2978*'(16) IOT Cost Allocation'!W$362*0.65),2)","v":0},{"$f":"V$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2978*'(16) IOT Cost Allocation'!W$362)-D2978","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2981*'(16) IOT Cost Allocation'!W$362*0.5),2)","v":0},{"$f":"V$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2981*'(16) IOT Cost Allocation'!W$362)-D2981","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2984*'(16) IOT Cost Allocation'!W$362*0.5),2)","v":0},{"$f":"V$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2984*'(16) IOT Cost Allocation'!W$362)-D2984","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2987*'(16) IOT Cost Allocation'!W$362*0.65),2)","v":0},{"$f":"V$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2987*'(16) IOT Cost Allocation'!W$362)-D2987","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2990*'(16) IOT Cost Allocation'!W$362*0.65),2)","v":0},{"$f":"V$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2990*'(16) IOT Cost Allocation'!W$362)-D2990","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2993*'(16) IOT Cost Allocation'!W$362*0.95),2)","v":0},{"$f":"V$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2993*'(16) IOT Cost Allocation'!W$362)-D2993","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E2995*'(16) IOT Cost Allocation'!W$362*0.94),2)","v":0},{"$f":"V$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E2995*'(16) IOT Cost Allocation'!W$362)-D2995","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3003*'(16) IOT Cost Allocation'!W$353)-SUM(D2930:D3000)","v":0}]
[null,null,null,{"$f":"SUM(D2930:D3002)","v":0},{"$f":"SUM(E2930:E3000)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3006*'(16) IOT Cost Allocation'!W$362*100%)","v":0},{"$f":"V$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3010*'(16) IOT Cost Allocation'!W$353)-SUM(D3006:D3008)","v":0}]
[null,null,null,{"$f":"SUM(D3006:D3009)","v":0},{"$f":"SUM(E3006:E3008)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3013*'(16) IOT Cost Allocation'!W$362*100%)","v":0},{"$f":"V$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3017*'(16) IOT Cost Allocation'!W$353)-SUM(D3013:D3015)","v":0}]
[null,null,null,{"$f":"SUM(D3013:D3016)","v":0},{"$f":"SUM(E3013:E3015)","v":0}]
[]
[null,"Total IOT Recovery Services Group Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F200","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!W$363","v":0}]
[]
[]
["IOT Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$206","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$202","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$206","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$202","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3035*'(16) IOT Cost Allocation'!X$362*0.5),2)","v":0},{"$f":"W$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3035*'(16) IOT Cost Allocation'!X$362)-D3035","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3038*'(16) IOT Cost Allocation'!X$362*100%)","v":0},{"$f":"W$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3040*'(16) IOT Cost Allocation'!X$362*0.88),2)","v":0},{"$f":"W$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3040*'(16) IOT Cost Allocation'!X$362)-D3040","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3043*'(16) IOT Cost Allocation'!X$362*0.88),2)","v":0},{"$f":"W$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3043*'(16) IOT Cost Allocation'!X$362)-D3043","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3046*'(16) IOT Cost Allocation'!X$362*0.65),2)","v":0},{"$f":"W$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3046*'(16) IOT Cost Allocation'!X$362)-D3046","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3049*'(16) IOT Cost Allocation'!X$362*0.65),2)","v":0},{"$f":"W$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3049*'(16) IOT Cost Allocation'!X$362)-D3049","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3052*'(16) IOT Cost Allocation'!X$362*0.88),2)","v":0},{"$f":"W$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3052*'(16) IOT Cost Allocation'!X$362)-D3052","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3055*'(16) IOT Cost Allocation'!X$362*0.95),2)","v":0},{"$f":"W$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3055*'(16) IOT Cost Allocation'!X$362)-D3055","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E3057*'(16) IOT Cost Allocation'!X$362*0.94),2)","v":0},{"$f":"W$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3057*'(16) IOT Cost Allocation'!X$362)-D3057","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3060*'(16) IOT Cost Allocation'!X$362*0.88),2)","v":0},{"$f":"W$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3060*'(16) IOT Cost Allocation'!$X$362)-D3060","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3063*'(16) IOT Cost Allocation'!X$362*0.5),2)","v":0},{"$f":"W$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3063*'(16) IOT Cost Allocation'!X$362)-D3063","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3066*'(16) IOT Cost Allocation'!X$362*0.88),2)","v":0},{"$f":"W$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3066*'(16) IOT Cost Allocation'!X$362)-D3066","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3069*'(16) IOT Cost Allocation'!X$362*0.5),2)","v":0},{"$f":"W$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3069*'(16) IOT Cost Allocation'!X$362)-D3069","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3072*'(16) IOT Cost Allocation'!X$362*0.88),2)","v":0},{"$f":"W$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3072*'(16) IOT Cost Allocation'!X$362)-D3072","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3075*'(16) IOT Cost Allocation'!X$362*0.5),2)","v":0},{"$f":"W$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3075*'(16) IOT Cost Allocation'!X$362)-D3075","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3078*'(16) IOT Cost Allocation'!X$362*0.95),2)","v":0},{"$f":"W$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3078*'(16) IOT Cost Allocation'!X$362)-D3078","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3080*'(16) IOT Cost Allocation'!X$362*0.94),2)","v":0},{"$f":"W$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E3080*'(16) IOT Cost Allocation'!X$362)-D3080","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3083*'(16) IOT Cost Allocation'!X$362*0.65),2)","v":0},{"$f":"W$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3083*'(16) IOT Cost Allocation'!X$362)-D3083","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3086*'(16) IOT Cost Allocation'!X$362*0.5),2)","v":0},{"$f":"W$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3086*'(16) IOT Cost Allocation'!X$362)-D3086","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3089*'(16) IOT Cost Allocation'!X$362*0.5),2)","v":0},{"$f":"W$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3089*'(16) IOT Cost Allocation'!X$362)-D3089","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3092*'(16) IOT Cost Allocation'!X$362*0.65),2)","v":0},{"$f":"W$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3092*'(16) IOT Cost Allocation'!X$362)-D3092","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3095*'(16) IOT Cost Allocation'!X$362*0.65),2)","v":0},{"$f":"W$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3095*'(16) IOT Cost Allocation'!X$362)-D3095","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3098*'(16) IOT Cost Allocation'!X$362*0.95),2)","v":0},{"$f":"W$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3098*'(16) IOT Cost Allocation'!X$362)-D3098","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E3100*'(16) IOT Cost Allocation'!X$362*0.94),2)","v":0},{"$f":"W$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E3100*'(16) IOT Cost Allocation'!X$362)-D3100","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3108*'(16) IOT Cost Allocation'!X$353)-SUM(D3035:D3105)","v":0}]
[null,null,null,{"$f":"SUM(D3035:D3107)","v":0},{"$f":"SUM(E3035:E3105)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3111*'(16) IOT Cost Allocation'!X$362*100%)","v":0},{"$f":"W$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3115*'(16) IOT Cost Allocation'!X$353)-SUM(D3111:D3113)","v":0}]
[null,null,null,{"$f":"SUM(D3111:D3114)","v":0},{"$f":"SUM(E3111:E3113)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3118*'(16) IOT Cost Allocation'!X$362*100%)","v":0},{"$f":"W$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3122*'(16) IOT Cost Allocation'!X$353)-SUM(D3118:D3120)","v":0}]
[null,null,null,{"$f":"SUM(D3118:D3121)","v":0},{"$f":"SUM(E3118:E3120)","v":0}]
[]
[null,"Total IOT  Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F206","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!X$363","v":0}]
[]
[]
["IOT Recovery Services - Case Management Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$212","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$208","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$212","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$208","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3140*'(16) IOT Cost Allocation'!Y$362*0.5),2)","v":0},{"$f":"X$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3140*'(16) IOT Cost Allocation'!Y$362)-D3140","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3143*'(16) IOT Cost Allocation'!Y$362*100%)","v":0},{"$f":"X$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3145*'(16) IOT Cost Allocation'!Y$362*0.88),2)","v":0},{"$f":"X$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3145*'(16) IOT Cost Allocation'!Y$362)-D3145","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3148*'(16) IOT Cost Allocation'!Y$362*0.88),2)","v":0},{"$f":"X$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3148*'(16) IOT Cost Allocation'!Y$362)-D3148","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3151*'(16) IOT Cost Allocation'!Y$362*0.65),2)","v":0},{"$f":"X$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3151*'(16) IOT Cost Allocation'!Y$362)-D3151","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3154*'(16) IOT Cost Allocation'!Y$362*0.65),2)","v":0},{"$f":"X$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3154*'(16) IOT Cost Allocation'!Y$362)-D3154","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3157*'(16) IOT Cost Allocation'!Y$362*0.88),2)","v":0},{"$f":"X$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3157*'(16) IOT Cost Allocation'!Y$362)-D3157","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3160*'(16) IOT Cost Allocation'!Y$362*0.95),2)","v":0},{"$f":"X$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3160*'(16) IOT Cost Allocation'!Y$362)-D3160","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E3162*'(16) IOT Cost Allocation'!Y$362*0.94),2)","v":0},{"$f":"X$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3162*'(16) IOT Cost Allocation'!Y$362)-D3162","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3165*'(16) IOT Cost Allocation'!Y$362*0.88),2)","v":0},{"$f":"X$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3165*'(16) IOT Cost Allocation'!$Y$362)-D3165","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3168*'(16) IOT Cost Allocation'!Y$362*0.5),2)","v":0},{"$f":"X$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3168*'(16) IOT Cost Allocation'!Y$362)-D3168","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3171*'(16) IOT Cost Allocation'!Y$362*0.88),2)","v":0},{"$f":"X$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3171*'(16) IOT Cost Allocation'!Y$362)-D3171","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3174*'(16) IOT Cost Allocation'!Y$362*0.5),2)","v":0},{"$f":"X$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3174*'(16) IOT Cost Allocation'!Y$362)-D3174","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3177*'(16) IOT Cost Allocation'!Y$362*0.88),2)","v":0},{"$f":"X$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3177*'(16) IOT Cost Allocation'!Y$362)-D3177","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3180*'(16) IOT Cost Allocation'!Y$362*0.5),2)","v":0},{"$f":"X$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3180*'(16) IOT Cost Allocation'!Y$362)-D3180","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3183*'(16) IOT Cost Allocation'!Y$362*0.95),2)","v":0},{"$f":"X$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3183*'(16) IOT Cost Allocation'!Y$362)-D3183","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3185*'(16) IOT Cost Allocation'!Y$362*0.94),2)","v":0},{"$f":"X$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E3185*'(16) IOT Cost Allocation'!Y$362)-D3185","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3188*'(16) IOT Cost Allocation'!Y$362*0.65),2)","v":0},{"$f":"X$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3188*'(16) IOT Cost Allocation'!Y$362)-D3188","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3191*'(16) IOT Cost Allocation'!Y$362*0.5),2)","v":0},{"$f":"X$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3191*'(16) IOT Cost Allocation'!Y$362)-D3191","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3194*'(16) IOT Cost Allocation'!Y$362*0.5),2)","v":0},{"$f":"X$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3194*'(16) IOT Cost Allocation'!Y$362)-D3194","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3197*'(16) IOT Cost Allocation'!Y$362*0.65),2)","v":0},{"$f":"X$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3197*'(16) IOT Cost Allocation'!Y$362)-D3197","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3200*'(16) IOT Cost Allocation'!Y$362*0.65),2)","v":0},{"$f":"X$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3200*'(16) IOT Cost Allocation'!Y$362)-D3200","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3203*'(16) IOT Cost Allocation'!Y$362*0.95),2)","v":0},{"$f":"X$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3203*'(16) IOT Cost Allocation'!Y$362)-D3203","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E3205*'(16) IOT Cost Allocation'!Y$362*0.94),2)","v":0},{"$f":"X$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E3205*'(16) IOT Cost Allocation'!Y$362)-D3205","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3213*'(16) IOT Cost Allocation'!Y$353)-SUM(D3140:D3210)","v":0}]
[null,null,null,{"$f":"SUM(D3140:D3212)","v":0},{"$f":"SUM(E3140:E3210)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3216*'(16) IOT Cost Allocation'!Y$362*100%)","v":0},{"$f":"X$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3220*'(16) IOT Cost Allocation'!Y$353)-SUM(D3216:D3218)","v":0}]
[null,null,null,{"$f":"SUM(D3216:D3219)","v":0},{"$f":"SUM(E3216:E3218)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3223*'(16) IOT Cost Allocation'!Y$362*100%)","v":0},{"$f":"X$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3227*'(16) IOT Cost Allocation'!Y$353)-SUM(D3223:D3225)","v":0}]
[null,null,null,{"$f":"SUM(D3223:D3226)","v":0},{"$f":"SUM(E3223:E3225)","v":0}]
[]
[null,"Total IOT Recovery Services - Case Management Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F212","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!Y$363","v":0}]
[]
[]
["IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$218","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$214","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$218","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$214","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3245*'(16) IOT Cost Allocation'!Z$362*0.5),2)","v":0},{"$f":"Y$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3245*'(16) IOT Cost Allocation'!Z$362)-D3245","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3248*'(16) IOT Cost Allocation'!Z$362*100%)","v":0},{"$f":"Y$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3250*'(16) IOT Cost Allocation'!Z$362*0.88),2)","v":0},{"$f":"Y$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3250*'(16) IOT Cost Allocation'!Z$362)-D3250","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3253*'(16) IOT Cost Allocation'!Z$362*0.88),2)","v":0},{"$f":"Y$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3253*'(16) IOT Cost Allocation'!Z$362)-D3253","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3256*'(16) IOT Cost Allocation'!Z$362*0.65),2)","v":0},{"$f":"Y$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3256*'(16) IOT Cost Allocation'!Z$362)-D3256","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3259*'(16) IOT Cost Allocation'!Z$362*0.65),2)","v":0},{"$f":"Y$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3259*'(16) IOT Cost Allocation'!Z$362)-D3259","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3262*'(16) IOT Cost Allocation'!Z$362*0.88),2)","v":0},{"$f":"Y$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3262*'(16) IOT Cost Allocation'!Z$362)-D3262","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3265*'(16) IOT Cost Allocation'!Z$362*0.95),2)","v":0},{"$f":"Y$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3265*'(16) IOT Cost Allocation'!Z$362)-D3265","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E3267*'(16) IOT Cost Allocation'!Z$362*0.94),2)","v":0},{"$f":"Y$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3267*'(16) IOT Cost Allocation'!Z$362)-D3267","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3270*'(16) IOT Cost Allocation'!Z$362*0.88),2)","v":0},{"$f":"Y$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3270*'(16) IOT Cost Allocation'!$Z$362)-D3270","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3273*'(16) IOT Cost Allocation'!Z$362*0.5),2)","v":0},{"$f":"Y$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3273*'(16) IOT Cost Allocation'!Z$362)-D3273","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3276*'(16) IOT Cost Allocation'!Z$362*0.88),2)","v":0},{"$f":"Y$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3276*'(16) IOT Cost Allocation'!Z$362)-D3276","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3279*'(16) IOT Cost Allocation'!Z$362*0.5),2)","v":0},{"$f":"Y$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3279*'(16) IOT Cost Allocation'!Z$362)-D3279","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3282*'(16) IOT Cost Allocation'!Z$362*0.88),2)","v":0},{"$f":"Y$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3282*'(16) IOT Cost Allocation'!Z$362)-D3282","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3285*'(16) IOT Cost Allocation'!Z$362*0.5),2)","v":0},{"$f":"Y$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3285*'(16) IOT Cost Allocation'!Z$362)-D3285","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3288*'(16) IOT Cost Allocation'!Z$362*0.95),2)","v":0},{"$f":"Y$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3288*'(16) IOT Cost Allocation'!Z$362)-D3288","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3290*'(16) IOT Cost Allocation'!Z$362*0.94),2)","v":0},{"$f":"Y$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E3290*'(16) IOT Cost Allocation'!Z$362)-D3290","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3293*'(16) IOT Cost Allocation'!Z$362*0.65),2)","v":0},{"$f":"Y$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3293*'(16) IOT Cost Allocation'!Z$362)-D3293","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3296*'(16) IOT Cost Allocation'!Z$362*0.5),2)","v":0},{"$f":"Y$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3296*'(16) IOT Cost Allocation'!Z$362)-D3296","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3299*'(16) IOT Cost Allocation'!Z$362*0.5),2)","v":0},{"$f":"Y$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3299*'(16) IOT Cost Allocation'!Z$362)-D3299","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3302*'(16) IOT Cost Allocation'!Z$362*0.65),2)","v":0},{"$f":"Y$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3302*'(16) IOT Cost Allocation'!Z$362)-D3302","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3305*'(16) IOT Cost Allocation'!Z$362*0.65),2)","v":0},{"$f":"Y$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3305*'(16) IOT Cost Allocation'!Z$362)-D3305","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3308*'(16) IOT Cost Allocation'!Z$362*0.95),2)","v":0},{"$f":"Y$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3308*'(16) IOT Cost Allocation'!Z$362)-D3308","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E3310*'(16) IOT Cost Allocation'!Z$362*0.94),2)","v":0},{"$f":"Y$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E3310*'(16) IOT Cost Allocation'!Z$362)-D3310","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3318*'(16) IOT Cost Allocation'!Z$353)-SUM(D3245:D3315)","v":0}]
[null,null,null,{"$f":"SUM(D3245:D3317)","v":0},{"$f":"SUM(E3245:E3315)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3321*'(16) IOT Cost Allocation'!Z$362*100%)","v":0},{"$f":"Y$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3325*'(16) IOT Cost Allocation'!Z$353)-SUM(D3321:D3323)","v":0}]
[null,null,null,{"$f":"SUM(D3321:D3324)","v":0},{"$f":"SUM(E3321:E3323)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3328*'(16) IOT Cost Allocation'!Z$362*100%)","v":0},{"$f":"Y$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3332*'(16) IOT Cost Allocation'!Z$353)-SUM(D3328:D3330)","v":0}]
[null,null,null,{"$f":"SUM(D3328:D3331)","v":0},{"$f":"SUM(E3328:E3330)","v":0}]
[]
[null,"Total IOT 1WM - Ambulatory Withdrawal Management w/o Extended On-Site Monitoring Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F218","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!Z$363","v":0}]
[]
[]
["IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$224","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$220","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$224","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$220","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3350*'(16) IOT Cost Allocation'!AA$362*0.5),2)","v":0},{"$f":"Z$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3350*'(16) IOT Cost Allocation'!AA$362)-D3350","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3353*'(16) IOT Cost Allocation'!AA$362*100%)","v":0},{"$f":"Z$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3355*'(16) IOT Cost Allocation'!AA$362*0.88),2)","v":0},{"$f":"Z$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3355*'(16) IOT Cost Allocation'!AA$362)-D3355","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3358*'(16) IOT Cost Allocation'!AA$362*0.88),2)","v":0},{"$f":"Z$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3358*'(16) IOT Cost Allocation'!AA$362)-D3358","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3361*'(16) IOT Cost Allocation'!AA$362*0.65),2)","v":0},{"$f":"Z$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3361*'(16) IOT Cost Allocation'!AA$362)-D3361","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3364*'(16) IOT Cost Allocation'!AA$362*0.65),2)","v":0},{"$f":"Z$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3364*'(16) IOT Cost Allocation'!AA$362)-D3364","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3367*'(16) IOT Cost Allocation'!AA$362*0.88),2)","v":0},{"$f":"Z$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3367*'(16) IOT Cost Allocation'!AA$362)-D3367","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3370*'(16) IOT Cost Allocation'!AA$362*0.95),2)","v":0},{"$f":"Z$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3370*'(16) IOT Cost Allocation'!AA$362)-D3370","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E3372*'(16) IOT Cost Allocation'!AA$362*0.94),2)","v":0},{"$f":"Z$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3372*'(16) IOT Cost Allocation'!AA$362)-D3372","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3375*'(16) IOT Cost Allocation'!AA$362*0.88),2)","v":0},{"$f":"Z$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3375*'(16) IOT Cost Allocation'!$AA$362)-D3375","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3378*'(16) IOT Cost Allocation'!AA$362*0.5),2)","v":0},{"$f":"Z$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3378*'(16) IOT Cost Allocation'!AA$362)-D3378","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3381*'(16) IOT Cost Allocation'!AA$362*0.88),2)","v":0},{"$f":"Z$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3381*'(16) IOT Cost Allocation'!AA$362)-D3381","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3384*'(16) IOT Cost Allocation'!AA$362*0.5),2)","v":0},{"$f":"Z$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3384*'(16) IOT Cost Allocation'!AA$362)-D3384","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3387*'(16) IOT Cost Allocation'!AA$362*0.88),2)","v":0},{"$f":"Z$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3387*'(16) IOT Cost Allocation'!AA$362)-D3387","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3390*'(16) IOT Cost Allocation'!AA$362*0.5),2)","v":0},{"$f":"Z$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3390*'(16) IOT Cost Allocation'!AA$362)-D3390","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3393*'(16) IOT Cost Allocation'!AA$362*0.95),2)","v":0},{"$f":"Z$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3393*'(16) IOT Cost Allocation'!AA$362)-D3393","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3395*'(16) IOT Cost Allocation'!AA$362*0.94),2)","v":0},{"$f":"Z$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E3395*'(16) IOT Cost Allocation'!AA$362)-D3395","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3398*'(16) IOT Cost Allocation'!AA$362*0.65),2)","v":0},{"$f":"Z$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3398*'(16) IOT Cost Allocation'!AA$362)-D3398","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3401*'(16) IOT Cost Allocation'!AA$362*0.5),2)","v":0},{"$f":"Z$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3401*'(16) IOT Cost Allocation'!AA$362)-D3401","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3404*'(16) IOT Cost Allocation'!AA$362*0.5),2)","v":0},{"$f":"Z$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3404*'(16) IOT Cost Allocation'!AA$362)-D3404","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3407*'(16) IOT Cost Allocation'!AA$362*0.65),2)","v":0},{"$f":"Z$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3407*'(16) IOT Cost Allocation'!AA$362)-D3407","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3410*'(16) IOT Cost Allocation'!AA$362*0.65),2)","v":0},{"$f":"Z$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3410*'(16) IOT Cost Allocation'!AA$362)-D3410","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3413*'(16) IOT Cost Allocation'!AA$362*0.95),2)","v":0},{"$f":"Z$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3413*'(16) IOT Cost Allocation'!AA$362)-D3413","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E3415*'(16) IOT Cost Allocation'!AA$362*0.94),2)","v":0},{"$f":"Z$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E3415*'(16) IOT Cost Allocation'!AA$362)-D3415","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3423*'(16) IOT Cost Allocation'!AA$353)-SUM(D3350:D3420)","v":0}]
[null,null,null,{"$f":"SUM(D3350:D3422)","v":0},{"$f":"SUM(E3350:E3420)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3426*'(16) IOT Cost Allocation'!AA$362*100%)","v":0},{"$f":"Z$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3430*'(16) IOT Cost Allocation'!AA$353)-SUM(D3426:D3428)","v":0}]
[null,null,null,{"$f":"SUM(D3426:D3429)","v":0},{"$f":"SUM(E3426:E3428)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3433*'(16) IOT Cost Allocation'!AA$362*100%)","v":0},{"$f":"Z$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3437*'(16) IOT Cost Allocation'!AA$353)-SUM(D3433:D3435)","v":0}]
[null,null,null,{"$f":"SUM(D3433:D3436)","v":0},{"$f":"SUM(E3433:E3435)","v":0}]
[]
[null,"Total IOT 2WM - Ambulatory Withdrawal Management with Extended On-Site Monitoring Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F224","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!AA$363","v":0}]
[]
[]
["IOT Medication Assisted Treatment Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$230","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$226","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$230","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$226","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3455*'(16) IOT Cost Allocation'!AB$362*0.5),2)","v":0},{"$f":"AA$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3455*'(16) IOT Cost Allocation'!AB$362)-D3455","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3458*'(16) IOT Cost Allocation'!AB$362*100%)","v":0},{"$f":"AA$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3460*'(16) IOT Cost Allocation'!AB$362*0.88),2)","v":0},{"$f":"AA$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3460*'(16) IOT Cost Allocation'!AB$362)-D3460","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3463*'(16) IOT Cost Allocation'!AB$362*0.88),2)","v":0},{"$f":"AA$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3463*'(16) IOT Cost Allocation'!AB$362)-D3463","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3466*'(16) IOT Cost Allocation'!AB$362*0.65),2)","v":0},{"$f":"AA$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3466*'(16) IOT Cost Allocation'!AB$362)-D3466","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3469*'(16) IOT Cost Allocation'!AB$362*0.65),2)","v":0},{"$f":"AA$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3469*'(16) IOT Cost Allocation'!AB$362)-D3469","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3472*'(16) IOT Cost Allocation'!AB$362*0.88),2)","v":0},{"$f":"AA$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3472*'(16) IOT Cost Allocation'!AB$362)-D3472","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3475*'(16) IOT Cost Allocation'!AB$362*0.95),2)","v":0},{"$f":"AA$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3475*'(16) IOT Cost Allocation'!AB$362)-D3475","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E3477*'(16) IOT Cost Allocation'!AB$362*0.94),2)","v":0},{"$f":"AA$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3477*'(16) IOT Cost Allocation'!AB$362)-D3477","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3480*'(16) IOT Cost Allocation'!AB$362*0.88),2)","v":0},{"$f":"AA$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3480*'(16) IOT Cost Allocation'!$AB$362)-D3480","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3483*'(16) IOT Cost Allocation'!AB$362*0.5),2)","v":0},{"$f":"AA$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3483*'(16) IOT Cost Allocation'!AB$362)-D3483","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3486*'(16) IOT Cost Allocation'!AB$362*0.88),2)","v":0},{"$f":"AA$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3486*'(16) IOT Cost Allocation'!AB$362)-D3486","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3489*'(16) IOT Cost Allocation'!AB$362*0.5),2)","v":0},{"$f":"AA$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3489*'(16) IOT Cost Allocation'!AB$362)-D3489","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3492*'(16) IOT Cost Allocation'!AB$362*0.88),2)","v":0},{"$f":"AA$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3492*'(16) IOT Cost Allocation'!AB$362)-D3492","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3495*'(16) IOT Cost Allocation'!AB$362*0.5),2)","v":0},{"$f":"AA$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3495*'(16) IOT Cost Allocation'!AB$362)-D3495","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3498*'(16) IOT Cost Allocation'!AB$362*0.95),2)","v":0},{"$f":"AA$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3498*'(16) IOT Cost Allocation'!AB$362)-D3498","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3500*'(16) IOT Cost Allocation'!AB$362*0.94),2)","v":0},{"$f":"AA$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E3500*'(16) IOT Cost Allocation'!AB$362)-D3500","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3503*'(16) IOT Cost Allocation'!AB$362*0.65),2)","v":0},{"$f":"AA$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3503*'(16) IOT Cost Allocation'!AB$362)-D3503","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3506*'(16) IOT Cost Allocation'!AB$362*0.5),2)","v":0},{"$f":"AA$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3506*'(16) IOT Cost Allocation'!AB$362)-D3506","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3509*'(16) IOT Cost Allocation'!AB$362*0.5),2)","v":0},{"$f":"AA$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3509*'(16) IOT Cost Allocation'!AB$362)-D3509","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3512*'(16) IOT Cost Allocation'!AB$362*0.65),2)","v":0},{"$f":"AA$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3512*'(16) IOT Cost Allocation'!AB$362)-D3512","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3515*'(16) IOT Cost Allocation'!AB$362*0.65),2)","v":0},{"$f":"AA$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3515*'(16) IOT Cost Allocation'!AB$362)-D3515","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3518*'(16) IOT Cost Allocation'!AB$362*0.95),2)","v":0},{"$f":"AA$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3518*'(16) IOT Cost Allocation'!AB$362)-D3518","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E3520*'(16) IOT Cost Allocation'!AB$362*0.94),2)","v":0},{"$f":"AA$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E3520*'(16) IOT Cost Allocation'!AB$362)-D3520","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3528*'(16) IOT Cost Allocation'!AB$353)-SUM(D3455:D3525)","v":0}]
[null,null,null,{"$f":"SUM(D3455:D3527)","v":0},{"$f":"SUM(E3455:E3525)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3531*'(16) IOT Cost Allocation'!AB$362*100%)","v":0},{"$f":"AA$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3535*'(16) IOT Cost Allocation'!AB$353)-SUM(D3531:D3533)","v":0}]
[null,null,null,{"$f":"SUM(D3531:D3534)","v":0},{"$f":"SUM(E3531:E3533)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3538*'(16) IOT Cost Allocation'!AB$362*100%)","v":0},{"$f":"AA$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3542*'(16) IOT Cost Allocation'!AB$353)-SUM(D3538:D3540)","v":0}]
[null,null,null,{"$f":"SUM(D3538:D3541)","v":0},{"$f":"SUM(E3538:E3540)","v":0}]
[]
[null,"Total IOT Medication Assisted Treatment Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F230","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!AB$363","v":0}]
[]
[]
["IOT Medication Assisted Treatment Dosing Buprenorphine Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$235","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$232","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$235","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$232","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3560*'(16) IOT Cost Allocation'!AC$362*0.5),2)","v":0},{"$f":"AB$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3560*'(16) IOT Cost Allocation'!AC$362)-D3560","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3563*'(16) IOT Cost Allocation'!AC$362*100%)","v":0},{"$f":"AB$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3565*'(16) IOT Cost Allocation'!AC$362*0.88),2)","v":0},{"$f":"AB$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3565*'(16) IOT Cost Allocation'!AC$362)-D3565","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3568*'(16) IOT Cost Allocation'!AC$362*0.88),2)","v":0},{"$f":"AB$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3568*'(16) IOT Cost Allocation'!AC$362)-D3568","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3571*'(16) IOT Cost Allocation'!AC$362*0.65),2)","v":0},{"$f":"AB$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3571*'(16) IOT Cost Allocation'!AC$362)-D3571","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3574*'(16) IOT Cost Allocation'!AC$362*0.65),2)","v":0},{"$f":"AB$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3574*'(16) IOT Cost Allocation'!AC$362)-D3574","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3577*'(16) IOT Cost Allocation'!AC$362*0.88),2)","v":0},{"$f":"AB$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3577*'(16) IOT Cost Allocation'!AC$362)-D3577","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3580*'(16) IOT Cost Allocation'!AC$362*0.95),2)","v":0},{"$f":"AB$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3580*'(16) IOT Cost Allocation'!AC$362)-D3580","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E3582*'(16) IOT Cost Allocation'!AC$362*0.94),2)","v":0},{"$f":"AB$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3582*'(16) IOT Cost Allocation'!AC$362)-D3582","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3585*'(16) IOT Cost Allocation'!AC$362*0.88),2)","v":0},{"$f":"AB$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3585*'(16) IOT Cost Allocation'!$AC$362)-D3585","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3588*'(16) IOT Cost Allocation'!AC$362*0.5),2)","v":0},{"$f":"AB$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3588*'(16) IOT Cost Allocation'!AC$362)-D3588","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3591*'(16) IOT Cost Allocation'!AC$362*0.88),2)","v":0},{"$f":"AB$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3591*'(16) IOT Cost Allocation'!AC$362)-D3591","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3594*'(16) IOT Cost Allocation'!AC$362*0.5),2)","v":0},{"$f":"AB$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3594*'(16) IOT Cost Allocation'!AC$362)-D3594","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3597*'(16) IOT Cost Allocation'!AC$362*0.88),2)","v":0},{"$f":"AB$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3597*'(16) IOT Cost Allocation'!AC$362)-D3597","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3600*'(16) IOT Cost Allocation'!AC$362*0.5),2)","v":0},{"$f":"AB$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3600*'(16) IOT Cost Allocation'!AC$362)-D3600","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3603*'(16) IOT Cost Allocation'!AC$362*0.95),2)","v":0},{"$f":"AB$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3603*'(16) IOT Cost Allocation'!AC$362)-D3603","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3605*'(16) IOT Cost Allocation'!AC$362*0.94),2)","v":0},{"$f":"AB$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E3605*'(16) IOT Cost Allocation'!AC$362)-D3605","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3608*'(16) IOT Cost Allocation'!AC$362*0.65),2)","v":0},{"$f":"AB$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3608*'(16) IOT Cost Allocation'!AC$362)-D3608","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3611*'(16) IOT Cost Allocation'!AC$362*0.5),2)","v":0},{"$f":"AB$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3611*'(16) IOT Cost Allocation'!AC$362)-D3611","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3614*'(16) IOT Cost Allocation'!AC$362*0.5),2)","v":0},{"$f":"AB$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3614*'(16) IOT Cost Allocation'!AC$362)-D3614","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3617*'(16) IOT Cost Allocation'!AC$362*0.65),2)","v":0},{"$f":"AB$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3617*'(16) IOT Cost Allocation'!AC$362)-D3617","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3620*'(16) IOT Cost Allocation'!AC$362*0.65),2)","v":0},{"$f":"AB$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3620*'(16) IOT Cost Allocation'!AC$362)-D3620","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3623*'(16) IOT Cost Allocation'!AC$362*0.95),2)","v":0},{"$f":"AB$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3623*'(16) IOT Cost Allocation'!AC$362)-D3623","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E3625*'(16) IOT Cost Allocation'!AC$362*0.94),2)","v":0},{"$f":"AB$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E3625*'(16) IOT Cost Allocation'!AC$362)-D3625","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3633*'(16) IOT Cost Allocation'!AC$353)-SUM(D3560:D3630)","v":0}]
[null,null,null,{"$f":"SUM(D3560:D3632)","v":0},{"$f":"SUM(E3560:E3630)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3636*'(16) IOT Cost Allocation'!AC$362*100%)","v":0},{"$f":"AB$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3640*'(16) IOT Cost Allocation'!AC$353)-SUM(D3636:D3638)","v":0}]
[null,null,null,{"$f":"SUM(D3636:D3639)","v":0},{"$f":"SUM(E3636:E3638)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3643*'(16) IOT Cost Allocation'!AC$362*100%)","v":0},{"$f":"AB$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3647*'(16) IOT Cost Allocation'!AC$353)-SUM(D3643:D3645)","v":0}]
[null,null,null,{"$f":"SUM(D3643:D3646)","v":0},{"$f":"SUM(E3643:E3645)","v":0}]
[]
[null,"Total IOT Medication Assisted Treatment Dosing Buprenorphine Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F235","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!AC$363","v":0}]
[]
[]
["IOT Medication Assisted Treatment Dosing Disulfiram Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$240","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$237","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$240","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$237","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3665*'(16) IOT Cost Allocation'!AD$362*0.5),2)","v":0},{"$f":"AC$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3665*'(16) IOT Cost Allocation'!AD$362)-D3665","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3668*'(16) IOT Cost Allocation'!AD$362*100%)","v":0},{"$f":"AC$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3670*'(16) IOT Cost Allocation'!AD$362*0.88),2)","v":0},{"$f":"AC$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3670*'(16) IOT Cost Allocation'!AD$362)-D3670","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3673*'(16) IOT Cost Allocation'!AD$362*0.88),2)","v":0},{"$f":"AC$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3673*'(16) IOT Cost Allocation'!AD$362)-D3673","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3676*'(16) IOT Cost Allocation'!AD$362*0.65),2)","v":0},{"$f":"AC$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3676*'(16) IOT Cost Allocation'!AD$362)-D3676","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3679*'(16) IOT Cost Allocation'!AD$362*0.65),2)","v":0},{"$f":"AC$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3679*'(16) IOT Cost Allocation'!AD$362)-D3679","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3682*'(16) IOT Cost Allocation'!AD$362*0.88),2)","v":0},{"$f":"AC$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3682*'(16) IOT Cost Allocation'!AD$362)-D3682","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3685*'(16) IOT Cost Allocation'!AD$362*0.95),2)","v":0},{"$f":"AC$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3685*'(16) IOT Cost Allocation'!AD$362)-D3685","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E3687*'(16) IOT Cost Allocation'!AD$362*0.94),2)","v":0},{"$f":"AC$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3687*'(16) IOT Cost Allocation'!AD$362)-D3687","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3690*'(16) IOT Cost Allocation'!AD$362*0.88),2)","v":0},{"$f":"+AC$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3690*'(16) IOT Cost Allocation'!$AD$362)-D3690","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3693*'(16) IOT Cost Allocation'!AD$362*0.5),2)","v":0},{"$f":"AC$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3693*'(16) IOT Cost Allocation'!AD$362)-D3693","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3696*'(16) IOT Cost Allocation'!AD$362*0.88),2)","v":0},{"$f":"AC$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3696*'(16) IOT Cost Allocation'!AD$362)-D3696","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3699*'(16) IOT Cost Allocation'!AD$362*0.5),2)","v":0},{"$f":"AC$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3699*'(16) IOT Cost Allocation'!AD$362)-D3699","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3702*'(16) IOT Cost Allocation'!AD$362*0.88),2)","v":0},{"$f":"AC$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3702*'(16) IOT Cost Allocation'!AD$362)-D3702","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3705*'(16) IOT Cost Allocation'!AD$362*0.5),2)","v":0},{"$f":"AC$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3705*'(16) IOT Cost Allocation'!AD$362)-D3705","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3708*'(16) IOT Cost Allocation'!AD$362*0.95),2)","v":0},{"$f":"AC$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3708*'(16) IOT Cost Allocation'!AD$362)-D3708","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3710*'(16) IOT Cost Allocation'!AD$362*0.94),2)","v":0},{"$f":"AC$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E3710*'(16) IOT Cost Allocation'!AD$362)-D3710","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3713*'(16) IOT Cost Allocation'!AD$362*0.65),2)","v":0},{"$f":"AC$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3713*'(16) IOT Cost Allocation'!AD$362)-D3713","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3716*'(16) IOT Cost Allocation'!AD$362*0.5),2)","v":0},{"$f":"AC$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3716*'(16) IOT Cost Allocation'!AD$362)-D3716","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3719*'(16) IOT Cost Allocation'!AD$362*0.5),2)","v":0},{"$f":"AC$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3719*'(16) IOT Cost Allocation'!AD$362)-D3719","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3722*'(16) IOT Cost Allocation'!AD$362*0.65),2)","v":0},{"$f":"AC$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3722*'(16) IOT Cost Allocation'!AD$362)-D3722","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3725*'(16) IOT Cost Allocation'!AD$362*0.65),2)","v":0},{"$f":"AC$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3725*'(16) IOT Cost Allocation'!AD$362)-D3725","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3728*'(16) IOT Cost Allocation'!AD$362*0.95),2)","v":0},{"$f":"AC$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3728*'(16) IOT Cost Allocation'!AD$362)-D3728","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E3730*'(16) IOT Cost Allocation'!AD$362*0.94),2)","v":0},{"$f":"AC$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E3730*'(16) IOT Cost Allocation'!AD$362)-D3730","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3738*'(16) IOT Cost Allocation'!AD$353)-SUM(D3665:D3735)","v":0}]
[null,null,null,{"$f":"SUM(D3665:D3737)","v":0},{"$f":"SUM(E3665:E3735)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3741*'(16) IOT Cost Allocation'!AD$362*100%)","v":0},{"$f":"AC$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3745*'(16) IOT Cost Allocation'!AD$353)-SUM(D3741:D3743)","v":0}]
[null,null,null,{"$f":"SUM(D3741:D3744)","v":0},{"$f":"SUM(E3741:E3743)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3748*'(16) IOT Cost Allocation'!AD$362*100%)","v":0},{"$f":"AC$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3752*'(16) IOT Cost Allocation'!AD$353)-SUM(D3748:D3750)","v":0}]
[null,null,null,{"$f":"SUM(D3748:D3751)","v":0},{"$f":"SUM(E3748:E3750)","v":0}]
[]
[null,"Total IOT Medication Assisted Treatment Dosing Disulfiram Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F240","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!AD$363","v":0}]
[]
[]
["IOT Medication Assisted Treatment Dosing Naloxone Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$245","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$242","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$245","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$242","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3770*'(16) IOT Cost Allocation'!AE$362*0.5),2)","v":0},{"$f":"AD$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3770*'(16) IOT Cost Allocation'!AE$362)-D3770","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3773*'(16) IOT Cost Allocation'!AE$362*100%)","v":0},{"$f":"AD$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3775*'(16) IOT Cost Allocation'!AE$362*0.88),2)","v":0},{"$f":"AD$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3775*'(16) IOT Cost Allocation'!AE$362)-D3775","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3778*'(16) IOT Cost Allocation'!AE$362*0.88),2)","v":0},{"$f":"AD$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3778*'(16) IOT Cost Allocation'!AE$362)-D3778","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3781*'(16) IOT Cost Allocation'!AE$362*0.65),2)","v":0},{"$f":"AD$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3781*'(16) IOT Cost Allocation'!AE$362)-D3781","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3784*'(16) IOT Cost Allocation'!AE$362*0.65),2)","v":0},{"$f":"AD$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3784*'(16) IOT Cost Allocation'!AE$362)-D3784","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3787*'(16) IOT Cost Allocation'!AE$362*0.88),2)","v":0},{"$f":"AD$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3787*'(16) IOT Cost Allocation'!AE$362)-D3787","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3790*'(16) IOT Cost Allocation'!AE$362*0.95),2)","v":0},{"$f":"AD$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3790*'(16) IOT Cost Allocation'!AE$362)-D3790","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E3792*'(16) IOT Cost Allocation'!AE$362*0.94),2)","v":0},{"$f":"AD$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3792*'(16) IOT Cost Allocation'!AE$362)-D3792","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3795*'(16) IOT Cost Allocation'!AE$362*0.88),2)","v":0},{"$f":"AD$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3795*'(16) IOT Cost Allocation'!$AE$362)-D3795","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3798*'(16) IOT Cost Allocation'!AE$362*0.5),2)","v":0},{"$f":"AD$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3798*'(16) IOT Cost Allocation'!AE$362)-D3798","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3801*'(16) IOT Cost Allocation'!AE$362*0.88),2)","v":0},{"$f":"AD$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3801*'(16) IOT Cost Allocation'!AE$362)-D3801","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3804*'(16) IOT Cost Allocation'!AE$362*0.5),2)","v":0},{"$f":"AD$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3804*'(16) IOT Cost Allocation'!AE$362)-D3804","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3807*'(16) IOT Cost Allocation'!AE$362*0.88),2)","v":0},{"$f":"AD$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3807*'(16) IOT Cost Allocation'!AE$362)-D3807","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3810*'(16) IOT Cost Allocation'!AE$362*0.5),2)","v":0},{"$f":"AD$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3810*'(16) IOT Cost Allocation'!AE$362)-D3810","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3813*'(16) IOT Cost Allocation'!AE$362*0.95),2)","v":0},{"$f":"AD$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3813*'(16) IOT Cost Allocation'!AE$362)-D3813","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3815*'(16) IOT Cost Allocation'!AE$362*0.94),2)","v":0},{"$f":"AD$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E3815*'(16) IOT Cost Allocation'!AE$362)-D3815","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3818*'(16) IOT Cost Allocation'!AE$362*0.65),2)","v":0},{"$f":"AD$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3818*'(16) IOT Cost Allocation'!AE$362)-D3818","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3821*'(16) IOT Cost Allocation'!AE$362*0.5),2)","v":0},{"$f":"AD$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3821*'(16) IOT Cost Allocation'!AE$362)-D3821","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3824*'(16) IOT Cost Allocation'!AE$362*0.5),2)","v":0},{"$f":"AD$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3824*'(16) IOT Cost Allocation'!AE$362)-D3824","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3827*'(16) IOT Cost Allocation'!AE$362*0.65),2)","v":0},{"$f":"AD$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3827*'(16) IOT Cost Allocation'!AE$362)-D3827","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3830*'(16) IOT Cost Allocation'!AE$362*0.65),2)","v":0},{"$f":"AD$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3830*'(16) IOT Cost Allocation'!AE$362)-D3830","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3833*'(16) IOT Cost Allocation'!AE$362*0.95),2)","v":0},{"$f":"AD$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3833*'(16) IOT Cost Allocation'!AE$362)-D3833","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E3835*'(16) IOT Cost Allocation'!AE$362*0.94),2)","v":0},{"$f":"AD$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E3835*'(16) IOT Cost Allocation'!AE$362)-D3835","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3843*'(16) IOT Cost Allocation'!AE$353)-SUM(D3770:D3840)","v":0}]
[null,null,null,{"$f":"SUM(D3770:D3842)","v":0},{"$f":"SUM(E3770:E3840)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3846*'(16) IOT Cost Allocation'!AE$362*100%)","v":0},{"$f":"AD$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3850*'(16) IOT Cost Allocation'!AE$353)-SUM(D3846:D3848)","v":0}]
[null,null,null,{"$f":"SUM(D3846:D3849)","v":0},{"$f":"SUM(E3846:E3848)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3853*'(16) IOT Cost Allocation'!AE$362*100%)","v":0},{"$f":"AD$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3857*'(16) IOT Cost Allocation'!AE$353)-SUM(D3853:D3855)","v":0}]
[null,null,null,{"$f":"SUM(D3853:D3856)","v":0},{"$f":"SUM(E3853:E3855)","v":0}]
[]
[null,"Total IOT Medication Assisted Treatment Non Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F245","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!AE$363","v":0}]
[]
[]
["IOT Medication Assisted Treatment Dosing Vivitrol Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$250","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$247","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$250","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$247","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3875*'(16) IOT Cost Allocation'!AF$362*0.5),2)","v":0},{"$f":"AE$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3875*'(16) IOT Cost Allocation'!AF$362)-D3875","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3878*'(16) IOT Cost Allocation'!AF$362*100%)","v":0},{"$f":"AE$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3880*'(16) IOT Cost Allocation'!AF$362*0.88),2)","v":0},{"$f":"AE$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3880*'(16) IOT Cost Allocation'!AF$362)-D3880","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3883*'(16) IOT Cost Allocation'!AF$362*0.88),2)","v":0},{"$f":"AE$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3883*'(16) IOT Cost Allocation'!AF$362)-D3883","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3886*'(16) IOT Cost Allocation'!AF$362*0.65),2)","v":0},{"$f":"AE$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3886*'(16) IOT Cost Allocation'!AF$362)-D3886","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3889*'(16) IOT Cost Allocation'!AF$362*0.65),2)","v":0},{"$f":"AE$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3889*'(16) IOT Cost Allocation'!AF$362)-D3889","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3892*'(16) IOT Cost Allocation'!AF$362*0.88),2)","v":0},{"$f":"AE$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3892*'(16) IOT Cost Allocation'!AF$362)-D3892","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3895*'(16) IOT Cost Allocation'!AF$362*0.95),2)","v":0},{"$f":"AE$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3895*'(16) IOT Cost Allocation'!AF$362)-D3895","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E3897*'(16) IOT Cost Allocation'!AF$362*0.94),2)","v":0},{"$f":"AE$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3897*'(16) IOT Cost Allocation'!AF$362)-D3897","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3900*'(16) IOT Cost Allocation'!AF$362*0.88),2)","v":0},{"$f":"AE$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3900*'(16) IOT Cost Allocation'!$AF$362)-D3900","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3903*'(16) IOT Cost Allocation'!AF$362*0.5),2)","v":0},{"$f":"AE$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3903*'(16) IOT Cost Allocation'!AF$362)-D3903","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3906*'(16) IOT Cost Allocation'!AF$362*0.88),2)","v":0},{"$f":"AE$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3906*'(16) IOT Cost Allocation'!AF$362)-D3906","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3909*'(16) IOT Cost Allocation'!AF$362*0.5),2)","v":0},{"$f":"AE$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3909*'(16) IOT Cost Allocation'!AF$362)-D3909","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3912*'(16) IOT Cost Allocation'!AF$362*0.88),2)","v":0},{"$f":"AE$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3912*'(16) IOT Cost Allocation'!AF$362)-D3912","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3915*'(16) IOT Cost Allocation'!AF$362*0.5),2)","v":0},{"$f":"AE$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3915*'(16) IOT Cost Allocation'!AF$362)-D3915","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3918*'(16) IOT Cost Allocation'!AF$362*0.95),2)","v":0},{"$f":"AE$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3918*'(16) IOT Cost Allocation'!AF$362)-D3918","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3920*'(16) IOT Cost Allocation'!AF$362*0.94),2)","v":0},{"$f":"AE$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E3920*'(16) IOT Cost Allocation'!AF$362)-D3920","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3923*'(16) IOT Cost Allocation'!AF$362*0.65),2)","v":0},{"$f":"AE$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3923*'(16) IOT Cost Allocation'!AF$362)-D3923","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3926*'(16) IOT Cost Allocation'!AF$362*0.5),2)","v":0},{"$f":"AE$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3926*'(16) IOT Cost Allocation'!AF$362)-D3926","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3929*'(16) IOT Cost Allocation'!AF$362*0.5),2)","v":0},{"$f":"AE$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3929*'(16) IOT Cost Allocation'!AF$362)-D3929","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3932*'(16) IOT Cost Allocation'!AF$362*0.65),2)","v":0},{"$f":"AE$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3932*'(16) IOT Cost Allocation'!AF$362)-D3932","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3935*'(16) IOT Cost Allocation'!AF$362*0.65),2)","v":0},{"$f":"AE$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3935*'(16) IOT Cost Allocation'!AF$362)-D3935","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3938*'(16) IOT Cost Allocation'!AF$362*0.95),2)","v":0},{"$f":"AE$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3938*'(16) IOT Cost Allocation'!AF$362)-D3938","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E3940*'(16) IOT Cost Allocation'!AF$362*0.94),2)","v":0},{"$f":"AE$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E3940*'(16) IOT Cost Allocation'!AF$362)-D3940","v":0}]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3946*'(16) IOT Cost Allocation'!AF$353)-SUM(D3875:D3943)","v":0}]
[null,null,null,{"$f":"SUM(D3875:D3945)","v":0},{"$f":"SUM(E3875:E3943)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3949*'(16) IOT Cost Allocation'!AF$362*100%)","v":0},{"$f":"AE$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3953*'(16) IOT Cost Allocation'!AF$353)-SUM(D3949:D3951)","v":0}]
[null,null,null,{"$f":"SUM(D3949:D3952)","v":0},{"$f":"SUM(E3949:E3951)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3956*'(16) IOT Cost Allocation'!AF$362*100%)","v":0},{"$f":"AE$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E3960*'(16) IOT Cost Allocation'!AF$353)-SUM(D3956:D3958)","v":0}]
[null,null,null,{"$f":"SUM(D3956:D3959)","v":0},{"$f":"SUM(E3956:E3958)","v":0}]
[]
[null,"Total IOT Medication Assisted Treatment Dosing Vivitrol Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F250","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!AF$363","v":0}]
[]
[]
["IOT Medication Assisted Treatment Dosing Acamprosate Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$E$255","v":0},{"$f":"'(16) IOT Cost Allocation'!$E$252","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(16) IOT Cost Allocation'!$C$255","v":0},{"$f":"'(16) IOT Cost Allocation'!$C$252","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3978*'(16) IOT Cost Allocation'!AG$362*0.5),2)","v":0},{"$f":"AF$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3978*'(16) IOT Cost Allocation'!AG$362)-D3978","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3981*'(16) IOT Cost Allocation'!AG$362*100%)","v":0},{"$f":"AF$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3983*'(16) IOT Cost Allocation'!AG$362*0.88),2)","v":0},{"$f":"AF$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3983*'(16) IOT Cost Allocation'!AG$362)-D3983","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3986*'(16) IOT Cost Allocation'!AG$362*0.88),2)","v":0},{"$f":"AF$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3986*'(16) IOT Cost Allocation'!AG$362)-D3986","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3989*'(16) IOT Cost Allocation'!AG$362*0.65),2)","v":0},{"$f":"AF$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3989*'(16) IOT Cost Allocation'!AG$362)-D3989","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3992*'(16) IOT Cost Allocation'!AG$362*0.65),2)","v":0},{"$f":"AF$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3992*'(16) IOT Cost Allocation'!AG$362)-D3992","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3995*'(16) IOT Cost Allocation'!AG$362*0.88),2)","v":0},{"$f":"AF$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3995*'(16) IOT Cost Allocation'!AG$362)-D3995","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3998*'(16) IOT Cost Allocation'!AG$362*0.95),2)","v":0},{"$f":"AF$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3998*'(16) IOT Cost Allocation'!AG$362)-D3998","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E4000*'(16) IOT Cost Allocation'!AG$362*0.94),2)","v":0},{"$f":"AF$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E4000*'(16) IOT Cost Allocation'!AG$362)-D4000","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E4003*'(16) IOT Cost Allocation'!AG$362*0.88),2)","v":0},{"$f":"AF$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E4003*'(16) IOT Cost Allocation'!$AG$362)-D4003","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E4006*'(16) IOT Cost Allocation'!AG$362*0.5),2)","v":0},{"$f":"AF$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E4006*'(16) IOT Cost Allocation'!AG$362)-D4006","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E4009*'(16) IOT Cost Allocation'!AG$362*0.88),2)","v":0},{"$f":"AF$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E4009*'(16) IOT Cost Allocation'!AG$362)-D4009","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E4012*'(16) IOT Cost Allocation'!AG$362*0.5),2)","v":0},{"$f":"AF$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E4012*'(16) IOT Cost Allocation'!AG$362)-D4012","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E4015*'(16) IOT Cost Allocation'!AG$362*0.88),2)","v":0},{"$f":"AF$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E4015*'(16) IOT Cost Allocation'!AG$362)-D4015","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E4018*'(16) IOT Cost Allocation'!AG$362*0.5),2)","v":0},{"$f":"AF$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E4018*'(16) IOT Cost Allocation'!AG$362)-D4018","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E4021*'(16) IOT Cost Allocation'!AG$362*0.95),2)","v":0},{"$f":"AF$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E4021*'(16) IOT Cost Allocation'!AG$362)-D4021","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E4023*'(16) IOT Cost Allocation'!AG$362*0.94),2)","v":0},{"$f":"AF$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","119a-pa",{"$f":"SUM($E4023*'(16) IOT Cost Allocation'!AG$362)-D4023","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E4026*'(16) IOT Cost Allocation'!AG$362*0.65),2)","v":0},{"$f":"AF$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E4026*'(16) IOT Cost Allocation'!AG$362)-D4026","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E4029*'(16) IOT Cost Allocation'!AG$362*0.5),2)","v":0},{"$f":"AF$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E4029*'(16) IOT Cost Allocation'!AG$362)-D4029","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E4032*'(16) IOT Cost Allocation'!AG$362*0.5),2)","v":0},{"$f":"AF$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E4032*'(16) IOT Cost Allocation'!AG$362)-D4032","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E4035*'(16) IOT Cost Allocation'!AG$362*0.65),2)","v":0},{"$f":"AF$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E4035*'(16) IOT Cost Allocation'!AG$362)-D4035","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E4038*'(16) IOT Cost Allocation'!AG$362*0.65),2)","v":0},{"$f":"AF$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E4038*'(16) IOT Cost Allocation'!AG$362)-D4038","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E4041*'(16) IOT Cost Allocation'!AG$362*0.95),2)","v":0},{"$f":"AF$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E4041*'(16) IOT Cost Allocation'!AG$362)-D4041","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E4043*'(16) IOT Cost Allocation'!AG$362*0.94),2)","v":0},{"$f":"AF$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","118a-y",{"$f":"SUM($E4043*'(16) IOT Cost Allocation'!AG$362)-D4043","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E4051*'(16) IOT Cost Allocation'!AG$353)-SUM(D3978:D4048)","v":0}]
[null,null,null,{"$f":"SUM(D3978:D4050)","v":0},{"$f":"SUM(E3978:E4048)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E4054*'(16) IOT Cost Allocation'!AG$362*100%)","v":0},{"$f":"AF$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E4058*'(16) IOT Cost Allocation'!AG$353)-SUM(D4054:D4056)","v":0}]
[null,null,null,{"$f":"SUM(D4054:D4057)","v":0},{"$f":"SUM(E4054:E4056)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E4061*'(16) IOT Cost Allocation'!AG$362*100%)","v":0},{"$f":"AF$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations) ","Not Applicable","Various",{"$f":"SUM(E4065*'(16) IOT Cost Allocation'!AG$353)-SUM(D4061:D4063)","v":0}]
[null,null,null,{"$f":"SUM(D4061:D4064)","v":0},{"$f":"SUM(E4061:E4063)","v":0}]
[]
[null,"Total IOT Medication Assisted Treatment Dosing Acamprosate Perinatal Funding",null,{"$f":"'(16) IOT Cost Allocation'!F255","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(16) IOT Cost Allocation'!AG$363","v":0}]
[]
[]
[null,"Total IOT Funding",null,{"$f":"+D212+D375+D538+D701+D864+D1027+D1190+D1353+D1516+D1679+D1842+D2005+D2168+D2331+D2494+D2599+D2704+D2809+D2914+D3019+D3124+D3229+D3334+D3439+D3544+D3649+D3754+D3859+D3962+D4067","v":0}]
[null,"Total IOT DMC Reimbursable Funding",null,{"$f":"+D213+D376+D539+D702+D865+D1028+D1191+D1354+D1517+D1680+D1843+D2006+D2169+D2332+D2495+D2600+D2705+D2810+D2915+D3020+D3125+D3230+D3335+D3440+D3545+D3650+D3755+D3860+D3963+D4068","v":0}]

{"sheet":"(18) IOT Comparison","index":17,"n_rows":28,"n_cols":90,"rows_kept":28,"cut":false,"hidden":false,"merged":[[4,0,4,1],[4,2,4,5],[4,7,4,12],[5,0,5,1],[5,2,5,5],[5,7,5,9],[5,11,5,12],[6,0,6,1],[6,2,6,5],[6,7,7,9],[6,10,7,10],[6,11,7,12],[7,0,7,1],[7,2,7,5],[8,0,8,1],[8,2,8,5],[8,7,8,9],[8,11,8,12],[11,0,11,8],[11,10,11,17],[11,73,11,80],[11,82,11,89],[13,1,13,2],[13,4,13,5],[13,7,13,8],[13,10,13,11],[13,13,13,14],[13,16,13,17],[13,19,13,20],[13,22,13,23],[11,19,11,26],[11,28,11,35],[11,37,11,44],[11,46,11,53],[11,55,11,62],[11,64,11,71],[13,58,13,59],[13,25,13,26],[13,28,13,29],[13,31,13,32],[13,34,13,35],[13,37,13,38],[13,40,13,41],[13,43,13,44],[13,46,13,47],[13,49,13,50],[13,52,13,53],[13,55,13,56],[13,79,13,80],[13,82,13,83],[13,85,13,86],[13,88,13,89],[20,0,20,8],[20,10,20,17],[20,19,20,26],[20,28,20,35],[20,37,20,44],[20,46,20,53],[13,61,13,62],[13,64,13,65],[13,67,13,68],[13,70,13,71],[13,73,13,74],[13,76,13,77],[20,55,20,62],[20,64,20,71],[20,73,20,80],[20,82,20,89],[22,1,22,2],[22,4,22,5],[22,7,22,8],[22,10,22,11],[22,13,22,14],[22,16,22,17],[22,52,22,53],[22,19,22,20],[22,22,22,23],[22,25,22,26],[22,28,22,29],[22,31,22,32],[22,34,22,35],[22,37,22,38],[22,40,22,41],[22,43,22,44],[22,46,22,47],[22,49,22,50],[22,88,22,89],[22,55,22,56],[22,58,22,59],[22,61,22,62],[22,64,22,65],[22,67,22,68],[22,70,22,71],[22,73,22,74],[22,76,22,77],[22,79,22,80],[22,82,22,83],[22,85,22,86]]}
["Department of Health Care Services"]
["Intensive Outpatient Treatment (IOT) - Comparison Sheet"]
[]
[]
["COUNTY",null,{"$f":"'(1) Provider Info and Cert'!$B$6","v":0},null,null,null,null,"Summary of the Check Points"]
["PROVIDER NAME",null,{"$f":"'(1) Provider Info and Cert'!$B$7","v":0},null,null,null,null,"Total IOT Substance Use Disorder Services",null,null,{"$f":"'(16) IOT Cost Allocation'!H12","v":"Match"},{"$f":"IF(K6=\"Error\",\"Check Tab 3\",\"No correction needed\")","v":"No correction needed"}]
["DRUG MEDI-CAL PROVIDER NO. (4 digits)",null,{"$f":"'(1) Provider Info and Cert'!$B$14","v":0},null,null,null,null,"Allocate Costs Between Different Modalities: Grand Total",null,null,{"$f":"'(16) IOT Cost Allocation'!AI85","v":"Match"},{"$f":"IF(K8=\"Error\",\"Correct Tab 16\",\"No correction needed\")","v":"No correction needed"}]
["PROVIDER NUMBER (6 digits)",null,{"$f":"'(1) Provider Info and Cert'!$B$15","v":0}]
["NATIONAL PROVIDER IDENTIFICATION \n(NPI) NO. (10 digit)",null,{"$f":"'(1) Provider Info and Cert'!$B$16","v":0},null,null,null,null,"Overall IOT Total Costs As Allocated",null,null,{"$f":"'(16) IOT Cost Allocation'!H256","v":"Match"},{"$f":"IF(K9=\"Error\",\"Correct Tab 16\",\"No correction needed\")","v":"No correction needed"}]
[]
[]
["Non DMC Funding Information",null,null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information"]
[]
["Non DMC Program Codes"]
[]
["Type of Information","Cost Allocation\nIOT NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT PC NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT RS I NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT RS G NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT RS RM SAA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT RS CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT 1WM - AWM w/o EOSM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT 2WM - AWM w EOSM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DB NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DD NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DN NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DV NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT PC P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT RS I P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT RS G P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT RS RM SAA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT RS CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT 1WM - AWM w/o EOSM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT 2WM - AWM w EOSM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DB P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DD P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DN P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DV P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DA P","SUDCRS\nFiscal Detail"]
[]
["Non DMC Visit Days",{"$f":"'(16) IOT Cost Allocation'!$E$87","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$93","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$99","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$105","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$111","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$117","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$123","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$129","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$135","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$141","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$147","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$152","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$157","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$162","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$167","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$172","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$178","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$184","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$190","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$196","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$202","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$208","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$214","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$220","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$226","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$232","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$237","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$242","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$247","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$252","v":0}]
["Non DMC Total Costs",{"$f":"'(16) IOT Cost Allocation'!$E$91","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$97","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$103","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$109","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$115","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$121","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$127","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$133","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$139","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$145","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$150","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$155","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$160","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$165","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$170","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$176","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$182","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$188","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$194","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$200","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$206","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$212","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$218","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$224","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$230","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$235","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$240","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$245","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$250","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$E$255","v":0}]
[]
["DMC Funding Information",null,null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information"]
[]
["DMC Program Codes"]
[]
["Type of Information","Cost Allocation\nIOT NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT PC NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT RS I NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT RS G NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT RS RM SAA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT RS CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT 1WM - AWM w/o EOSM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT 2WM - AWM w EOSM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DB NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DD NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DN NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DV NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT PC P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT RS I P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT RS G P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT RS RM SAA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT RS CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT 1WM - AWM w/o EOSM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT 2WM - AWM w EOSM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DB P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DD P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DN P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DV P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nIOT MAT DA P","SUDCRS\nFiscal Detail"]
[]
["DMC Visit Days",{"$f":"'(16) IOT Cost Allocation'!$D$87","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$93","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$99","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$105","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$111","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$117","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$123","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$129","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$135","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$141","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$147","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$152","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$157","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$162","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$167","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$172","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$178","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$184","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$190","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$196","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$202","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$208","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$214","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$220","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$226","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$232","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$237","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$242","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$247","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$252","v":0}]
["DMC Total Costs",{"$f":"'(16) IOT Cost Allocation'!$D$91","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$97","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$103","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$109","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$115","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$121","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$127","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$133","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$139","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$145","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$150","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$155","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$160","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$165","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$170","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$176","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$182","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$188","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$194","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$200","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$206","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$212","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$218","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$224","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$230","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$235","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$240","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$245","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$250","v":0},null,null,{"$f":"'(16) IOT Cost Allocation'!$D$255","v":0}]

{"sheet":"(19) RES Detailed Costs","index":18,"n_rows":130,"n_cols":385,"rows_kept":130,"cut":false,"hidden":false,"merged":[[73,293,73,296],[73,297,73,300],[73,201,73,204],[73,205,73,208],[73,209,73,212],[73,213,73,216],[73,221,73,224],[73,225,73,228],[73,229,73,232],[73,261,73,264],[73,5,73,8],[73,9,73,12],[73,13,73,16],[73,17,73,20],[73,193,73,196],[73,109,73,112],[73,25,73,28],[73,41,73,44],[73,97,73,100],[73,101,73,104],[73,105,73,108],[73,57,73,60],[73,61,73,64],[73,65,73,68],[73,73,73,76],[73,77,73,80],[4,1,4,4],[5,1,5,4],[73,269,73,272],[73,241,73,244],[73,245,73,248],[73,249,73,252],[73,253,73,256],[73,265,73,268],[73,21,73,24],[73,29,73,32],[73,33,73,36],[73,37,73,40],[73,69,73,72],[73,45,73,48],[73,49,73,52],[73,1,73,4],[73,53,73,56],[73,217,73,220],[73,233,73,236],[73,301,73,304],[73,285,73,288],[73,257,73,260],[73,273,73,276],[73,277,73,280],[73,281,73,284],[73,237,73,240],[73,89,73,92],[73,197,73,200],[73,93,73,96],[73,81,73,84],[73,85,73,88],[73,289,73,292],[73,113,73,116],[73,117,73,120],[73,121,73,124],[73,125,73,128],[73,129,73,132],[73,133,73,136],[73,137,73,140],[73,141,73,144],[73,145,73,148],[73,149,73,152],[73,153,73,156],[73,157,73,160],[73,161,73,164],[73,165,73,168],[73,169,73,172],[73,173,73,176],[73,177,73,180],[73,181,73,184],[73,185,73,188],[73,189,73,192],[73,305,73,308],[73,309,73,312],[73,313,73,316],[73,317,73,320],[73,321,73,324],[73,325,73,328],[73,329,73,332],[73,333,73,336],[73,337,73,340],[73,341,73,344],[73,345,73,348],[73,349,73,352],[73,353,73,356],[73,357,73,360],[73,361,73,364],[73,365,73,368],[73,369,73,372],[73,373,73,376],[73,377,73,380],[73,381,73,384]]}
["Department of Health Care Services"]
["Residential (RES) - Detailed Costs"]
[]
[]
["COUNTY",{"$f":"+'(1) Provider Info and Cert'!B6","v":0}]
["PROVIDER NAME",{"$f":"+'(1) Provider Info and Cert'!B7","v":0}]
["DRUG MEDI-CAL PROVIDER NO. (4 digits)",{"$f":"+'(1) Provider Info and Cert'!B14","v":0}]
["PROVIDER NUMBER (6 digits)",{"$f":"+'(1) Provider Info and Cert'!B15","v":0}]
["NATIONAL PROVIDER IDENTIFICATION (NPI) NO. (10 digit)",{"$f":"+'(1) Provider Info and Cert'!B16","v":0}]
[]
[]
["COST ALLOCATION WORKSHEET PART I","RES Cost Center from Overall Detailed Costs","DMC Unreimburseable Costs","Direct Costs","Net RES Cost Center Balance ","RES 3.1 Non Perinatal","RES 3.3 Non Perinatal","RES 3.5 Non Perinatal","RES 3.1 Case Management Non Perinatal ","RES 3.3 Case Management Non Perinatal","RES 3.5 Case Management Non Perinatal","RES 3.2 WM Case Management Non Perinatal","RES 3.1 Physician Consultation Non Perinatal","RES 3.3 Physician Consultation Non Perinatal","RES 3.5 Physician Consultation Non Perinatal ","RES 3.2 WM Physician Consultation Non Perinatal ","RES 3.1 Recovery Services - Individual Non Perinatal","RES 3.3 Recovery Services - Individual Non Perinatal","RES 3.5 Recovery Services - Individual Non Perinatal","RES 3.1 Recovery Services - Group Non Perinatal","RES 3.3 Recovery Services - Group Non Perinatal","RES 3.5 Recovery Services - Group Non Perinatal","RES 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal","RES 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal","RES 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal","RES 3.1 Recovery Services - Case Management Non Perinatal","RES 3.3 Recovery Services - Case Management Non Perinatal","RES 3.5 Recovery Services - Case Management Non Perinatal","RES 3.2 WM - Clinically Managed Residential Withdrawal Management Non Perinatal","RES 3.1 Medication Assisted Treatment Non Perinatal","RES 3.3 Medication Assisted Treatment Non Perinatal","RES 3.5 Medication Assisted Treatment Non Perinatal","RES 3.2 WM Medication Assisted Treatment Non Perinatal","RES 3.1 Medication Assisted Treatment Dosing Buprenorphine Non Perinatal","RES 3.3 Medication Assisted Treatment Dosing Buprenorphine Non Perinatal","RES 3.5 Medication Assisted Treatment Dosing Buprenorphine Non Perinatal","RES 3.2 WM Medication Assisted Treatment Dosing Buprenorphine Non Perinatal","RES 3.1 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal","RES 3.3 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal","RES 3.5 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal ","RES 3.2 WM Medication Assisted Treatment - Dosing Disulfiram Non Perinatal ","RES 3.1 Medication Assisted Treatment - Dosing Naloxone Non Perinatal","RES 3.3 Medication Assisted Treatment - Dosing Naloxone Non Perinatal","RES 3.5 Medication Assisted Treatment - Dosing Naloxone Non Perinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Naloxone Non Perinatal","RES 3.1 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal","RES 3.3 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal","RES 3.5 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Vivitrol Non Perinatal","RES 3.1 Medication Assisted Treatment - Dosing Acamprosate Non Perinatal","RES 3.3 Medication Assisted Treatment - Dosing Acamprosate Non Perinatal","RES 3.5 Medication Assisted Treatment - Dosing Acamprosate Non Perinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Acamprosate Non Perinatal","RES 3.1 Perinatal","RES 3.3 Perinatal","RES 3.5 Perinatal","RES 3.1 Case Management Perinatal","RES 3.3 Case Management Perinatal","RES 3.5 Case Management Perinatal","RES 3.2 WM Case Management Perinatal","RES 3.1 Physician Consultation Perinatal","RES 3.3 Physician Consultation Perinatal","RES 3.5 Physician Consultation Perinatal","RES 3.2 WM Physician Consultation Perinatal","RES 3.1 Recovery Services - Individual Perinatal","RES 3.3 Recovery Services - Individual Perinatal","RES 3.5 Recovery Services - Individual Perinatal","RES 3.1 Recovery Services - Group Perinatal","RES 3.3 Recovery Services - Group Perinatal","RES 3.5 Recovery Services - Group Perinatal","RES 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal","RES 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal","RES 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal ","RES 3.1 Recovery Services - Case Management Perinatal","RES 3.3 Recovery Services - Case Management Perinatal","RES 3.5 Recovery Services - Case Management Perinatal","RES 3.2 WM - Clinically Managed Residential Withdrawal Management Perinatal","RES 3.1 - Medication Assisted Treatment Perinatal","RES 3.3 - Medication Assisted Treatment Perinatal","RES 3.5 - Medication Assisted Treatment Perinatal","RES 3.2 WM - Medication Assisted Treatment Perinatal","RES 3.1 Medication Assisted Treatment - Dosing Buprenorphine Perinatal","RES 3.3  Medication Assisted Treatment - Dosing Buprenorphine Perinatal","RES 3.5 Medication Assisted Treatment - Dosing Buprenorphine Perinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Buprenorphine Perinatal","RES 3.1 Medication Assisted Treatment - Dosing Disulfiram Perinatal","RES 3.3 Medication Assisted Treatment - Dosing Disulfiram Perinatal","RES 3.5 Medication Assisted Treatment - Dosing Disulfiram Perinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Disulfiram Perinatal","RES 3.1 Medication Assisted Treatment - Dosing Naloxone Perinatal","RES 3.3 Medication Assisted Treatment - Dosing Naloxone Perinatal","RES 3.5 Medication Assisted Treatment - Dosing Naloxone Perinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Naloxone Perinatal","RES 3.1 Medication Assisted Treatment - Dosing Vivitrol Perinatal","RES 3.3 Medication Assisted Treatment - Dosing Vivitrol Perinatal","RES 3.5 Medication Assisted Treatment - Dosing Vivitrol Perinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Vivitrol Perinatal","RES 3.1 Medication Assisted Treatment - Dosing Acamprosate Perinatal","RES 3.3 Medication Assisted Treatment - Dosing Acamprosate Perinatal","RES 3.5 Medication Assisted Treatment - Dosing Acamprosate Perinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Acamprosate Perinatal","Total RES"]
[null,null,null,null,null,{"$f":"'(21) RES Cost Allocation'!C217","v":0},{"$f":"'(21) RES Cost Allocation'!D217","v":0},{"$f":"'(21) RES Cost Allocation'!E217","v":0},{"$f":"'(21) RES Cost Allocation'!F217","v":0},{"$f":"'(21) RES Cost Allocation'!G217","v":0},{"$f":"'(21) RES Cost Allocation'!H217","v":0},{"$f":"'(21) RES Cost Allocation'!I217","v":0},{"$f":"'(21) RES Cost Allocation'!J217","v":0},{"$f":"'(21) RES Cost Allocation'!K217","v":0},{"$f":"'(21) RES Cost Allocation'!L217","v":0},{"$f":"'(21) RES Cost Allocation'!M217","v":0},{"$f":"'(21) RES Cost Allocation'!N217","v":0},{"$f":"'(21) RES Cost Allocation'!O217","v":0},{"$f":"'(21) RES Cost Allocation'!P217","v":0},{"$f":"'(21) RES Cost Allocation'!Q217","v":0},{"$f":"'(21) RES Cost Allocation'!R217","v":0},{"$f":"'(21) RES Cost Allocation'!S217","v":0},{"$f":"'(21) RES Cost Allocation'!T217","v":0},{"$f":"'(21) RES Cost Allocation'!U217","v":0},{"$f":"'(21) RES Cost Allocation'!V217","v":0},{"$f":"'(21) RES Cost Allocation'!W217","v":0},{"$f":"'(21) RES Cost Allocation'!X217","v":0},{"$f":"'(21) RES Cost Allocation'!Y217","v":0},{"$f":"'(21) RES Cost Allocation'!Z217","v":0},{"$f":"'(21) RES Cost Allocation'!AA217","v":0},{"$f":"'(21) RES Cost Allocation'!AB217","v":0},{"$f":"'(21) RES Cost Allocation'!AC217","v":0},{"$f":"'(21) RES Cost Allocation'!AD217","v":0},{"$f":"'(21) RES Cost Allocation'!AE217","v":0},{"$f":"'(21) RES Cost Allocation'!AF217","v":0},{"$f":"'(21) RES Cost Allocation'!AG217","v":0},{"$f":"'(21) RES Cost Allocation'!AH217","v":0},{"$f":"'(21) RES Cost Allocation'!AI217","v":0},{"$f":"'(21) RES Cost Allocation'!AJ217","v":0},{"$f":"'(21) RES Cost Allocation'!AK217","v":0},{"$f":"'(21) RES Cost Allocation'!AL217","v":0},{"$f":"'(21) RES Cost Allocation'!AM217","v":0},{"$f":"'(21) RES Cost Allocation'!AN217","v":0},{"$f":"'(21) RES Cost Allocation'!AO217","v":0},{"$f":"'(21) RES Cost Allocation'!AP217","v":0},{"$f":"'(21) RES Cost Allocation'!AQ217","v":0},{"$f":"'(21) RES Cost Allocation'!AR217","v":0},{"$f":"'(21) RES Cost Allocation'!AS217","v":0},{"$f":"'(21) RES Cost Allocation'!AT217","v":0},{"$f":"'(21) RES Cost Allocation'!AU217","v":0},{"$f":"'(21) RES Cost Allocation'!AV217","v":0},{"$f":"'(21) RES Cost Allocation'!AW217","v":0},{"$f":"'(21) RES Cost Allocation'!AX217","v":0},{"$f":"'(21) RES Cost Allocation'!AY217","v":0},{"$f":"'(21) RES Cost Allocation'!AZ217","v":0},{"$f":"'(21) RES Cost Allocation'!BA217","v":0},{"$f":"'(21) RES Cost Allocation'!BB217","v":0},{"$f":"'(21) RES Cost Allocation'!BC217","v":0},{"$f":"'(21) RES Cost Allocation'!BD217","v":0},{"$f":"'(21) RES Cost Allocation'!BE217","v":0},{"$f":"'(21) RES Cost Allocation'!BF217","v":0},{"$f":"'(21) RES Cost Allocation'!BG217","v":0},{"$f":"'(21) RES Cost Allocation'!BH217","v":0},{"$f":"'(21) RES Cost Allocation'!BI217","v":0},{"$f":"'(21) RES Cost Allocation'!BJ217","v":0},{"$f":"'(21) RES Cost Allocation'!BK217","v":0},{"$f":"'(21) RES Cost Allocation'!BL217","v":0},{"$f":"'(21) RES Cost Allocation'!BM217","v":0},{"$f":"'(21) RES Cost Allocation'!BN217","v":0},{"$f":"'(21) RES Cost Allocation'!BO217","v":0},{"$f":"'(21) RES Cost Allocation'!BP217","v":0},{"$f":"'(21) RES Cost Allocation'!BQ217","v":0},{"$f":"'(21) RES Cost Allocation'!BR217","v":0},{"$f":"'(21) RES Cost Allocation'!BS217","v":0},{"$f":"'(21) RES Cost Allocation'!BT217","v":0},{"$f":"'(21) RES Cost Allocation'!BU217","v":0},{"$f":"'(21) RES Cost Allocation'!BV217","v":0},{"$f":"'(21) RES Cost Allocation'!BW217","v":0},{"$f":"'(21) RES Cost Allocation'!BX217","v":0},{"$f":"'(21) RES Cost Allocation'!BY217","v":0},{"$f":"'(21) RES Cost Allocation'!BZ217","v":0},{"$f":"'(21) RES Cost Allocation'!CA217","v":0},{"$f":"'(21) RES Cost Allocation'!CB217","v":0},{"$f":"'(21) RES Cost Allocation'!CC217","v":0},{"$f":"'(21) RES Cost Allocation'!CD217","v":0},{"$f":"'(21) RES Cost Allocation'!CE217","v":0},{"$f":"'(21) RES Cost Allocation'!CF217","v":0},{"$f":"'(21) RES Cost Allocation'!CG217","v":0},{"$f":"'(21) RES Cost Allocation'!CH217","v":0},{"$f":"'(21) RES Cost Allocation'!CI217","v":0},{"$f":"'(21) RES Cost Allocation'!CJ217","v":0},{"$f":"'(21) RES Cost Allocation'!CK217","v":0},{"$f":"'(21) RES Cost Allocation'!CL217","v":0},{"$f":"'(21) RES Cost Allocation'!CM217","v":0},{"$f":"'(21) RES Cost Allocation'!CN217","v":0},{"$f":"'(21) RES Cost Allocation'!CO217","v":0},{"$f":"'(21) RES Cost Allocation'!CP217","v":0},{"$f":"'(21) RES Cost Allocation'!CQ217","v":0},{"$f":"'(21) RES Cost Allocation'!CR217","v":0},{"$f":"'(21) RES Cost Allocation'!CS217","v":0},{"$f":"'(21) RES Cost Allocation'!CT217","v":0},{"$f":"SUM(F13:CW13)","v":0}]
["Personnel Services"]
["Salary and Wages",{"$f":"'(3) Overall Detailed Costs'!E124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW15","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW72","v":0},{"$f":"SUM(B15-C15-D15)","v":0},{"$f":"SUM($E15*F$13)","v":0},{"$f":"SUM($E15*G$13)","v":0},0,0,0,0,0,{"$f":"SUM($E15*M$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E15*W$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E15*AG$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E15*AW$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E15*BM$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F15:CW15)","v":0}]
["Employee Benefits",{"$f":"'(3) Overall Detailed Costs'!E125","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW16","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW73","v":0},{"$f":"SUM(B16-C16-D16)","v":0},{"$f":"SUM($E16*F$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E16*AW$13)","v":0},{"$f":"SUM($E16*AX$13)","v":0},{"$f":"SUM($E16*AY$13)","v":0},{"$f":"SUM($E16*AZ$13)","v":0},{"$f":"SUM($E16*BA$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F16:CW16)","v":0}]
["Equipment, Materials and Supplies"]
["Depreciation - Equipment",{"$f":"'(3) Overall Detailed Costs'!E127","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW18","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW75","v":0},{"$f":"SUM(B18-C18-D18)","v":0},{"$f":"SUM($E18*F$13)","v":0},0,0,0,0,0,0,{"$f":"SUM($E18*M$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E18*W$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E18*AG$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E18*AW$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance - Equipment",{"$f":"'(3) Overall Detailed Costs'!E128","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW19","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW76","v":0},0,{"$f":"SUM($E19*F$13)","v":0},{"$f":"SUM($E19*G$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medical, Dental and Laboratory Supplies",{"$f":"'(3) Overall Detailed Costs'!E129","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW20","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Membership Dues",{"$f":"'(3) Overall Detailed Costs'!E130","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW21","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E21*CB$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rent and Lease Equipment",{"$f":"'(3) Overall Detailed Costs'!E131","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW22","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clothing and Personal Supplies",{"$f":"'(3) Overall Detailed Costs'!E132","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW23","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW80","v":0},{"$f":"SUM(B23-C23-D23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Food",{"$f":"'(3) Overall Detailed Costs'!E133","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW24","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW81","v":0},{"$f":"SUM(B24-C24-D24)","v":0},0,{"$f":"SUM($E24*G$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Laundry Services and Supplies",{"$f":"'(3) Overall Detailed Costs'!E134","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW25","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW82","v":0},{"$f":"SUM(B25-C25-D25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Small Tools and Instruments",{"$f":"'(3) Overall Detailed Costs'!E135","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW26","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E26*CQ$13)","v":0},0,0,0,0,0,0,0]
["Training",{"$f":"'(3) Overall Detailed Costs'!E136","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW27","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Miscellaneous Supplies",{"$f":"'(3) Overall Detailed Costs'!E137","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW28","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW85","v":0},0,0,{"$f":"SUM($E28*G$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Expenses"]
["Communications",{"$f":"'(3) Overall Detailed Costs'!E139","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW30","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW87","v":0},{"$f":"SUM(B30-C30-D30)","v":0},{"$f":"SUM($E30*F$13)","v":0},0,0,0,0,0,0,{"$f":"SUM($E30*M$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E30*W$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E30*AG$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E30*AU$13)","v":0},0,{"$f":"SUM($E30*AW$13)","v":0},{"$f":"SUM($E30*AX$13)","v":0},{"$f":"SUM($E30*AY$13)","v":0},{"$f":"SUM($E30*AZ$13)","v":0},{"$f":"SUM($E30*BA$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation - Structures and Improvements",{"$f":"'(3) Overall Detailed Costs'!E140","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW31","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW88","v":0},0,{"$f":"SUM($E31*F$13)","v":0},{"$f":"SUM($E31*G$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E31*AY$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Household Expenses",{"$f":"'(3) Overall Detailed Costs'!E141","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW32","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E32*AW$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Insurance",{"$f":"'(3) Overall Detailed Costs'!E142","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW33","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E33*BU$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest Expense",{"$f":"'(3) Overall Detailed Costs'!E143","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW34","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Lease Property Maintenance, Structures, Improvements and Grounds",{"$f":"'(3) Overall Detailed Costs'!E144","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW35","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance - Structures, Improvements, and Grounds",{"$f":"'(3) Overall Detailed Costs'!E145","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW36","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW93","v":0},0,0,{"$f":"SUM($E36*G$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Miscellaneous Expense",{"$f":"'(3) Overall Detailed Costs'!E146","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW37","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Office Expense",{"$f":"'(3) Overall Detailed Costs'!E147","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW38","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E38*CJ$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Publications and Legal Notices",{"$f":"'(3) Overall Detailed Costs'!E148","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW39","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rents & Leases - Land, Structure, and Improvements",{"$f":"'(3) Overall Detailed Costs'!E149","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW40","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW97","v":0},0,0,{"$f":"SUM($E40*G$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes and Licenses",{"$f":"'(3) Overall Detailed Costs'!E150","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW41","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Drug Screening and Other Testing",{"$f":"'(3) Overall Detailed Costs'!E151","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW42","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Utilities",{"$f":"'(3) Overall Detailed Costs'!E152","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW43","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other",{"$f":"'(3) Overall Detailed Costs'!E153","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW44","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW101","v":0},{"$f":"SUM(B44-C44-D44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E44*BC$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Professional and Special Services"]
["Pharmaceutical",{"$f":"'(3) Overall Detailed Costs'!E155","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW46","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW103","v":0},{"$f":"SUM(B46-C46-D46)","v":0},{"$f":"SUM($E46*F$13)","v":0},{"$f":"SUM($E46*G$13)","v":0},0,0,0,0,0,{"$f":"SUM($E46*M$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E46*AW$13)","v":0},{"$f":"SUM($E46*AX$13)","v":0},{"$f":"SUM($E46*AY$13)","v":0},{"$f":"SUM($E46*AZ$13)","v":0},{"$f":"SUM($E46*BA$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Dosing - Methadone (NTP Only)"]
["Dosing - Buprenorphine (NTP Only)"]
["Dosing - Disulfiram (NTP Only)"]
["Dosing - Naloxone (NTP Only)"]
["Non NTP Dosing - Buprenorphine",{"$f":"'(3) Overall Detailed Costs'!E160","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW51","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW108","v":0},{"$f":"SUM(B51-C51-D51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E51*AH$13)","v":0},{"$f":"SUM($E51*AI$13)","v":0},{"$f":"SUM($E51*AJ$13)","v":0},{"$f":"SUM($E51*AK$13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E51*CD$13)","v":0},{"$f":"SUM($E51*CE$13)","v":0},{"$f":"SUM($E51*CF$13)","v":0},{"$f":"SUM($E51*CG$13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Non NTP Dosing - Disulfiram",{"$f":"'(3) Overall Detailed Costs'!E161","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW52","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW109","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E52*AL$13)","v":0},{"$f":"SUM($E52*AM$13)","v":0},{"$f":"SUM($E52*AN$13)","v":0},{"$f":"SUM($E52*AO$13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E52*CH$13)","v":0},{"$f":"SUM($E52*CI$13)","v":0},{"$f":"SUM($E52*CJ$13)","v":0},{"$f":"SUM($E52*CK$13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
["Non NTP Dosing - Naloxone",{"$f":"'(3) Overall Detailed Costs'!E162","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW53","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW110","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E53*AP$13)","v":0},{"$f":"SUM($E53*AQ$13)","v":0},{"$f":"SUM($E53*AR$13)","v":0},{"$f":"SUM($E53*AS$13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E53*CL$13)","v":0},{"$f":"SUM($E53*CM$13)","v":0},{"$f":"SUM($E53*CN$13)","v":0},{"$f":"SUM($E53*CO$13)","v":0},null,null,null,null,null,null,null,null,0]
["Non NTP Dosing - Vivitrol",{"$f":"'(3) Overall Detailed Costs'!E163","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW54","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW111","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E54*AT$13)","v":0},{"$f":"SUM($E54*AU$13)","v":0},{"$f":"SUM($E54*AV$13)","v":0},{"$f":"SUM($E54*AW$13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E54*CP$13)","v":0},{"$f":"SUM($E54*CQ$13)","v":0},{"$f":"SUM($E54*CR$13)","v":0},{"$f":"SUM($E54*CS$13)","v":0},null,null,null,null,0]
["Non NTP Dosing - Acamprosate",{"$f":"'(3) Overall Detailed Costs'!E164","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW55","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW112","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E55*AX$13)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E55*CT$13)","v":0},{"$f":"SUM($E55*CU$13)","v":0},{"$f":"SUM($E55*CV$13)","v":0},{"$f":"SUM($E55*CW$13)","v":0},0]
["Physician Consultation",{"$f":"'(3) Overall Detailed Costs'!E165","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW56","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW113","v":0},0,{"$f":"SUM($E56*F$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E56*AH$13)","v":0},{"$f":"SUM($E56*AI$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E56*AW$13)","v":0},0,0,0,0,{"$f":"SUM($E56*BB$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E56*CD$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F56:CW56)","v":0}]
["Professional and Special Services",{"$f":"'(3) Overall Detailed Costs'!E166","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW57","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW114","v":0},0,{"$f":"SUM($E57*F$13)","v":0},{"$f":"SUM($E57*G$13)","v":0},0,0,0,0,0,{"$f":"SUM($E57*M$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E57*AH$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E57*AW$13)","v":0},0,0,0,0,{"$f":"SUM($E57*BB$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transportation"]
["Transportation",{"$f":"'(3) Overall Detailed Costs'!E168","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW59","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW116","v":0},{"$f":"SUM(B59-C59-D59)","v":0},{"$f":"SUM($E59*F$13)","v":0},0,0,0,0,0,0,{"$f":"SUM($E59*M$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E59*W$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E59*AG$13)","v":0},{"$f":"SUM($E59*AH$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E59*AW$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Travel",{"$f":"'(3) Overall Detailed Costs'!E169","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW60","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW117","v":0},{"$f":"SUM(B60-C60-D60)","v":0},{"$f":"SUM($E60*F$13)","v":0},{"$f":"SUM($E60*G$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E60*AH$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gas, Oil, & Maintenance - Vehicles",{"$f":"'(3) Overall Detailed Costs'!E170","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW61","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW118","v":0},{"$f":"SUM(B61-C61-D61)","v":0},{"$f":"SUM($E61*F$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E61*AH$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E61*CG$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rents & Leases - Vehicles",{"$f":"'(3) Overall Detailed Costs'!E171","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW62","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW119","v":0},{"$f":"SUM(B62-C62-D62)","v":0},{"$f":"SUM($E62*F$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation - Vehicles",{"$f":"'(3) Overall Detailed Costs'!E172","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW63","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW120","v":0},{"$f":"SUM(B63-C63-D63)","v":0},{"$f":"SUM($E63*F$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Costs"]
["Administrative Indirect Costs",{"$f":"'(3) Overall Detailed Costs'!E174","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW65","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NW122","v":0},{"$f":"SUM(B65-C65-D65)","v":0},{"$f":"SUM($E65*F$13)","v":0},{"$f":"SUM($E65*G$13)","v":0},0,0,0,0,0,{"$f":"SUM($E65*M$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E65*AW$13)","v":0},{"$f":"SUM($E65*AX$13)","v":0},{"$f":"SUM($E65*AY$13)","v":0},{"$f":"SUM($E65*AZ$13)","v":0},{"$f":"SUM($E65*BA$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Adjusted Costs, As Allocated",{"$f":"SUM(B15:B65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB15:BB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN15:BN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CX15:CX65)","v":0}]
["DMC Unreimbursable/Direct Costs",null,null,null,null,{"$f":"+'(20) RES Detailed Adjustments'!F124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!J124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!N124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!R124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!V124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!Z124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!AD124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!AH124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!AL124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!AP124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!AT124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!AX124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!BB124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!BF124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!BJ124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!BN124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!BR124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!BV124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!BZ124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!CD124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!CH124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!CL124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!CP124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!CT124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!CX124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!DB124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!DF124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!DJ124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!DN124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!DR124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!DV124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!DZ124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!ED124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!EH124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!EL124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!EP124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!ET124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!EX124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!FB124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!FF124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!FJ124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!FN124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!FR124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!FV124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!FZ124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!GD124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!GH124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!GL124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!GP124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!GT124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!GX124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!HB124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!HF124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!HJ124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!HN124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!HR124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!HV124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!HZ124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!ID124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!IH124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!IL124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!IP124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!IT124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!IX124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!JB124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!JF124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!JJ124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!JN124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!JR124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!JV124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!JZ124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!KD124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!KH124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!KL124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!KP124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!KT124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!KX124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!LB124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!LF124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!LJ124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!LN124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!LR124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!LV124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!LZ124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!MD124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!MH124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!ML124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!MP124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!MT124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!MX124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NB124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NF124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NJ124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NN124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NR124","v":0},{"$f":"+'(20) RES Detailed Adjustments'!NV124","v":0},{"$f":"SUM(F68:CC68)","v":0}]
["Overall Total Costs, As Allocated",null,null,null,null,{"$f":"+F68+F67","v":0},0,0,0,0,0,{"$f":"+L68+L67","v":0},{"$f":"+M68+M67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BB68+BB67","v":0},0,0,0,0,0,{"$f":"+BH68+BH67","v":0},{"$f":"+BI68+BI67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BZ68+BZ67","v":0},{"$f":"+CA68+CA67","v":0},{"$f":"+CB68+CB67","v":0},{"$f":"+CC68+CC67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CX68+CX67","v":0}]
[]
[]
[]
["COST ALLOCATION WORKSHEET  PART II"]
[null,"RES 3.1 - Non Perinatal",null,null,null,"RES 3.3 - Non Perinatal",null,null,null,"RES 3.5 - Non Perinatal",null,null,null,"RES 3.1 Case Management - Non Perinatal",null,null,null,"RES 3.3 Case Management - Non Perinatal",null,null,null,"RES 3.5 Case Management - Non Perinatal",null,null,null,"RES 3.2 WM Case Management - Non Perinatal",null,null,null,"RES 3.1 Physician Consultation - Non Perinatal",null,null,null,"RES 3.3 Physician Consultation - Non Perinatal",null,null,null,"RES 3.5 Physician Consultation - Non Perinatal",null,null,null,"RES 3.2 WM Physician Consultation - Non Perinatal",null,null,null,"RES 3.1 Recovery Services - Individual - Non Perinatal",null,null,null,"RES 3.3 Recovery Services - Individual - Non Perinatal",null,null,null,"RES 3.5 Recovery Services - Individual - Non Perinatal",null,null,null,"RES 3.1 Recovery Services - Group - Non Perinatal",null,null,null,"RES 3.3 Recovery Services Group - Non Perinatal",null,null,null,"RES 3.5 Recovery Services Group - Non Perinatal",null,null,null,"RES 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",null,null,null,"RES 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",null,null,null,"RES 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",null,null,null,"RES 3.1 Recovery Services - Case Management - Non Perinatal",null,null,null,"RES 3.3 Recovery Services - Case Management - Non Perinatal",null,null,null,"RES 3.5 Recovery Services - Case Management - Non Perinatal",null,null,null,"RES 3.2 WM - Clinically Managed Residential Withdrawal Management - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"RES 3.1 Perinatal",null,null,null,"RES 3.3 Perinatal",null,null,null,"RES 3.5 Perinatal",null,null,null,"RES 3.1 Case Management - Perinatal",null,null,null,"RES 3.3 Case Management - Perinatal",null,null,null,"RES 3.5 Case Management - Perinatal",null,null,null,"RES 3.2 WM Case Management - Perinatal",null,null,null,"RES 3.1 Physician Consultation - Perinatal",null,null,null,"RES 3.3 Physician Consultation - Perinatal",null,null,null,"RES 3.5 Physician Consultation - Perinatal",null,null,null,"RES 3.2 WM Physician Consultation - Perinatal",null,null,null,"RES 3.1 Recovery Services - Individual - Perinatal",null,null,null,"RES 3.3 Recovery Services - Individual - Perinatal",null,null,null,"RES 3.5 Recovery Services - Individual - Perinatal",null,null,null,"RES 3.1 Recovery Services Group - Perinatal",null,null,null,"RES 3.3 Recovery Services Group - Perinatal",null,null,null,"RES 3.5 Recovery Services Group - Perinatal",null,null,null,"RES 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",null,null,null,"RES 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",null,null,null,"RES 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",null,null,null,"RES 3.1 Recovery Services - Case Management - Perinatal",null,null,null,"RES 3.3 Recovery Services - Case Management - Perinatal",null,null,null,"RES 3.5 Recovery Services - Case Management - Perinatal",null,null,null,"RES 3.2 WM - Clinically Managed Residential Withdrawal Management - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Acamprosate - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Acamprosate - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Acamprosate - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Acamprosate - Perinatal"]
[null,"PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL"]
[null,{"$f":"'(21) RES Cost Allocation'!$C221","v":0},{"$f":"'(21) RES Cost Allocation'!$D221","v":0},{"$f":"'(21) RES Cost Allocation'!$E221","v":0},{"$f":"SUM(B76:D76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C227","v":0},{"$f":"'(21) RES Cost Allocation'!$D227","v":0},{"$f":"'(21) RES Cost Allocation'!$E227","v":0},{"$f":"SUM(F76:H76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C233","v":0},{"$f":"'(21) RES Cost Allocation'!$D233","v":0},{"$f":"'(21) RES Cost Allocation'!$E233","v":0},{"$f":"SUM(J76:L76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C239","v":0},{"$f":"'(21) RES Cost Allocation'!$D239","v":0},{"$f":"'(21) RES Cost Allocation'!$E239","v":0},{"$f":"SUM(N76:P76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C245","v":0},{"$f":"'(21) RES Cost Allocation'!$D245","v":0},{"$f":"'(21) RES Cost Allocation'!$E245","v":0},{"$f":"SUM(R76:T76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C251","v":0},{"$f":"'(21) RES Cost Allocation'!$D251","v":0},{"$f":"'(21) RES Cost Allocation'!$E251","v":0},{"$f":"SUM(V76:X76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C257","v":0},{"$f":"'(21) RES Cost Allocation'!$D257","v":0},{"$f":"'(21) RES Cost Allocation'!$E257","v":0},{"$f":"SUM(Z76:AB76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C263","v":0},{"$f":"'(21) RES Cost Allocation'!$D263","v":0},{"$f":"'(21) RES Cost Allocation'!$E263","v":0},{"$f":"SUM(AD76:AF76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C269","v":0},{"$f":"'(21) RES Cost Allocation'!$D269","v":0},{"$f":"'(21) RES Cost Allocation'!$E269","v":0},{"$f":"SUM(AH76:AJ76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C275","v":0},{"$f":"'(21) RES Cost Allocation'!$D275","v":0},{"$f":"'(21) RES Cost Allocation'!$E275","v":0},{"$f":"SUM(AL76:AN76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C281","v":0},{"$f":"'(21) RES Cost Allocation'!$D281","v":0},{"$f":"'(21) RES Cost Allocation'!$E281","v":0},{"$f":"SUM(AP76:AR76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C287","v":0},{"$f":"'(21) RES Cost Allocation'!$D287","v":0},{"$f":"'(21) RES Cost Allocation'!$E287","v":0},{"$f":"SUM(AT76:AV76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C293","v":0},{"$f":"'(21) RES Cost Allocation'!$D293","v":0},{"$f":"'(21) RES Cost Allocation'!$E293","v":0},{"$f":"SUM(AX76:AZ76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C299","v":0},{"$f":"'(21) RES Cost Allocation'!$D299","v":0},{"$f":"'(21) RES Cost Allocation'!$E299","v":0},{"$f":"SUM(BB76:BD76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C305","v":0},{"$f":"'(21) RES Cost Allocation'!$D305","v":0},{"$f":"'(21) RES Cost Allocation'!$E305","v":0},{"$f":"SUM(BF76:BH76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C311","v":0},{"$f":"'(21) RES Cost Allocation'!$D311","v":0},{"$f":"'(21) RES Cost Allocation'!$E311","v":0},{"$f":"SUM(BJ76:BL76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C317","v":0},{"$f":"'(21) RES Cost Allocation'!$D317","v":0},{"$f":"'(21) RES Cost Allocation'!$E317","v":0},{"$f":"SUM(BN76:BP76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C323","v":0},{"$f":"'(21) RES Cost Allocation'!$D323","v":0},{"$f":"'(21) RES Cost Allocation'!$E323","v":0},{"$f":"SUM(BR76:BT76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C329","v":0},{"$f":"'(21) RES Cost Allocation'!$D329","v":0},{"$f":"'(21) RES Cost Allocation'!$E329","v":0},{"$f":"SUM(BV76:BX76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C335","v":0},{"$f":"'(21) RES Cost Allocation'!$D335","v":0},{"$f":"'(21) RES Cost Allocation'!$E335","v":0},{"$f":"SUM(BZ76:CB76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C341","v":0},{"$f":"'(21) RES Cost Allocation'!$D341","v":0},{"$f":"'(21) RES Cost Allocation'!$E341","v":0},{"$f":"SUM(CD76:CF76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C347","v":0},{"$f":"'(21) RES Cost Allocation'!$D347","v":0},{"$f":"'(21) RES Cost Allocation'!$E347","v":0},{"$f":"SUM(CH76:CJ76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C353","v":0},{"$f":"'(21) RES Cost Allocation'!$D353","v":0},{"$f":"'(21) RES Cost Allocation'!$E353","v":0},{"$f":"SUM(CL76:CN76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C359","v":0},{"$f":"'(21) RES Cost Allocation'!$D359","v":0},{"$f":"'(21) RES Cost Allocation'!$E359","v":0},{"$f":"SUM(CP76:CR76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C365","v":0},{"$f":"'(21) RES Cost Allocation'!$D365","v":0},{"$f":"'(21) RES Cost Allocation'!$E365","v":0},{"$f":"SUM(CT76:CV76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C371","v":0},{"$f":"'(21) RES Cost Allocation'!$D371","v":0},{"$f":"'(21) RES Cost Allocation'!$E371","v":0},{"$f":"SUM(CX76:CZ76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C377","v":0},{"$f":"'(21) RES Cost Allocation'!$D377","v":0},{"$f":"'(21) RES Cost Allocation'!$E377","v":0},{"$f":"SUM(DB76:DD76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C383","v":0},{"$f":"'(21) RES Cost Allocation'!$D383","v":0},{"$f":"'(21) RES Cost Allocation'!$E383","v":0},{"$f":"SUM(DF76:DH76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C389","v":0},{"$f":"'(21) RES Cost Allocation'!$D389","v":0},{"$f":"'(21) RES Cost Allocation'!$E389","v":0},{"$f":"SUM(DJ76:DL76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C394","v":0},{"$f":"'(21) RES Cost Allocation'!$D394","v":0},{"$f":"'(21) RES Cost Allocation'!$E394","v":0},{"$f":"SUM(DN76:DP76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C399","v":0},{"$f":"'(21) RES Cost Allocation'!$D399","v":0},{"$f":"'(21) RES Cost Allocation'!$E399","v":0},{"$f":"SUM(DR76:DT76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C404","v":0},{"$f":"'(21) RES Cost Allocation'!$D404","v":0},{"$f":"'(21) RES Cost Allocation'!$E404","v":0},{"$f":"SUM(DV76:DX76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C409","v":0},{"$f":"'(21) RES Cost Allocation'!$D409","v":0},{"$f":"'(21) RES Cost Allocation'!$E409","v":0},{"$f":"SUM(DZ76:EB76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C414","v":0},{"$f":"'(21) RES Cost Allocation'!$D414","v":0},{"$f":"'(21) RES Cost Allocation'!$E414","v":0},{"$f":"SUM(ED76:EF76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C419","v":0},{"$f":"'(21) RES Cost Allocation'!$D419","v":0},{"$f":"'(21) RES Cost Allocation'!$E419","v":0},{"$f":"SUM(EH76:EJ76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C424","v":0},{"$f":"'(21) RES Cost Allocation'!$D424","v":0},{"$f":"'(21) RES Cost Allocation'!$E424","v":0},{"$f":"SUM(EL76:EN76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C429","v":0},{"$f":"'(21) RES Cost Allocation'!$D429","v":0},{"$f":"'(21) RES Cost Allocation'!$E429","v":0},{"$f":"SUM(EP76:ER76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C434","v":0},{"$f":"'(21) RES Cost Allocation'!$D434","v":0},{"$f":"'(21) RES Cost Allocation'!$E434","v":0},{"$f":"SUM(ET76:EV76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C439","v":0},{"$f":"'(21) RES Cost Allocation'!$D439","v":0},{"$f":"'(21) RES Cost Allocation'!$E439","v":0},{"$f":"SUM(EX76:EZ76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C444","v":0},{"$f":"'(21) RES Cost Allocation'!$D444","v":0},{"$f":"'(21) RES Cost Allocation'!$E444","v":0},{"$f":"SUM(FB76:FD76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C449","v":0},{"$f":"'(21) RES Cost Allocation'!$D449","v":0},{"$f":"'(21) RES Cost Allocation'!$E449","v":0},{"$f":"SUM(FF76:FH76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C454","v":0},{"$f":"'(21) RES Cost Allocation'!$D454","v":0},{"$f":"'(21) RES Cost Allocation'!$E454","v":0},{"$f":"SUM(FJ76:FL76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C459","v":0},{"$f":"'(21) RES Cost Allocation'!$D459","v":0},{"$f":"'(21) RES Cost Allocation'!$E459","v":0},{"$f":"SUM(FN76:FP76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C464","v":0},{"$f":"'(21) RES Cost Allocation'!$D464","v":0},{"$f":"'(21) RES Cost Allocation'!$E464","v":0},{"$f":"SUM(FR76:FT76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C469","v":0},{"$f":"'(21) RES Cost Allocation'!$D469","v":0},{"$f":"'(21) RES Cost Allocation'!$E469","v":0},{"$f":"SUM(FV76:FX76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C474","v":0},{"$f":"'(21) RES Cost Allocation'!$D474","v":0},{"$f":"'(21) RES Cost Allocation'!$E474","v":0},{"$f":"SUM(FZ76:GB76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C479","v":0},{"$f":"'(21) RES Cost Allocation'!$D479","v":0},{"$f":"'(21) RES Cost Allocation'!$E479","v":0},{"$f":"SUM(GD76:GF76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C484","v":0},{"$f":"'(21) RES Cost Allocation'!$D484","v":0},{"$f":"'(21) RES Cost Allocation'!$E484","v":0},{"$f":"SUM(GH76:GJ76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C489","v":0},{"$f":"'(21) RES Cost Allocation'!$D489","v":0},{"$f":"'(21) RES Cost Allocation'!$E489","v":0},{"$f":"SUM(GL76:GN76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C495","v":0},{"$f":"'(21) RES Cost Allocation'!$D495","v":0},{"$f":"'(21) RES Cost Allocation'!$E495","v":0},{"$f":"SUM(GP76:GR76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C501","v":0},{"$f":"'(21) RES Cost Allocation'!$D501","v":0},{"$f":"'(21) RES Cost Allocation'!$E501","v":0},{"$f":"SUM(GT76:GV76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C507","v":0},{"$f":"'(21) RES Cost Allocation'!$D507","v":0},{"$f":"'(21) RES Cost Allocation'!$E507","v":0},{"$f":"SUM(GX76:GZ76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C513","v":0},{"$f":"'(21) RES Cost Allocation'!$D513","v":0},{"$f":"'(21) RES Cost Allocation'!$E513","v":0},{"$f":"SUM(HB76:HD76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C519","v":0},{"$f":"'(21) RES Cost Allocation'!$D519","v":0},{"$f":"'(21) RES Cost Allocation'!$E519","v":0},{"$f":"SUM(HF76:HH76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C525","v":0},{"$f":"'(21) RES Cost Allocation'!$D525","v":0},{"$f":"'(21) RES Cost Allocation'!$E525","v":0},{"$f":"SUM(HJ76:HL76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C531","v":0},{"$f":"'(21) RES Cost Allocation'!$D531","v":0},{"$f":"'(21) RES Cost Allocation'!$E531","v":0},{"$f":"SUM(HN76:HP76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C537","v":0},{"$f":"'(21) RES Cost Allocation'!$D537","v":0},{"$f":"'(21) RES Cost Allocation'!$E537","v":0},{"$f":"SUM(HR76:HT76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C543","v":0},{"$f":"'(21) RES Cost Allocation'!$D543","v":0},{"$f":"'(21) RES Cost Allocation'!$E543","v":0},{"$f":"SUM(HV76:HX76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C549","v":0},{"$f":"'(21) RES Cost Allocation'!$D549","v":0},{"$f":"'(21) RES Cost Allocation'!$E549","v":0},{"$f":"SUM(HZ76:IB76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C555","v":0},{"$f":"'(21) RES Cost Allocation'!$D555","v":0},{"$f":"'(21) RES Cost Allocation'!$E555","v":0},{"$f":"SUM(ID76:IF76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C561","v":0},{"$f":"'(21) RES Cost Allocation'!$D561","v":0},{"$f":"'(21) RES Cost Allocation'!$E561","v":0},{"$f":"SUM(IH76:IJ76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C567","v":0},{"$f":"'(21) RES Cost Allocation'!$D567","v":0},{"$f":"'(21) RES Cost Allocation'!$E567","v":0},{"$f":"SUM(IL76:IN76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C573","v":0},{"$f":"'(21) RES Cost Allocation'!$D573","v":0},{"$f":"'(21) RES Cost Allocation'!$E573","v":0},{"$f":"SUM(IP76:IR76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C579","v":0},{"$f":"'(21) RES Cost Allocation'!$D579","v":0},{"$f":"'(21) RES Cost Allocation'!$E579","v":0},{"$f":"SUM(IT76:IV76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C585","v":0},{"$f":"'(21) RES Cost Allocation'!$D585","v":0},{"$f":"'(21) RES Cost Allocation'!$E585","v":0},{"$f":"SUM(IX76:IZ76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C591","v":0},{"$f":"'(21) RES Cost Allocation'!$D591","v":0},{"$f":"'(21) RES Cost Allocation'!$E591","v":0},{"$f":"SUM(JB76:JD76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C597","v":0},{"$f":"'(21) RES Cost Allocation'!$D597","v":0},{"$f":"'(21) RES Cost Allocation'!$E597","v":0},{"$f":"SUM(JF76:JH76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C603","v":0},{"$f":"'(21) RES Cost Allocation'!$D603","v":0},{"$f":"'(21) RES Cost Allocation'!$E603","v":0},{"$f":"SUM(JJ76:JL76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C609","v":0},{"$f":"'(21) RES Cost Allocation'!$D609","v":0},{"$f":"'(21) RES Cost Allocation'!$E609","v":0},{"$f":"SUM(JN76:JP76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C615","v":0},{"$f":"'(21) RES Cost Allocation'!$D615","v":0},{"$f":"'(21) RES Cost Allocation'!$E615","v":0},{"$f":"SUM(JR76:JT76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C621","v":0},{"$f":"'(21) RES Cost Allocation'!$D621","v":0},{"$f":"'(21) RES Cost Allocation'!$E621","v":0},{"$f":"SUM(JV76:JX76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C627","v":0},{"$f":"'(21) RES Cost Allocation'!$D627","v":0},{"$f":"'(21) RES Cost Allocation'!$E627","v":0},{"$f":"SUM(JZ76:KB76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C633","v":0},{"$f":"'(21) RES Cost Allocation'!$D633","v":0},{"$f":"'(21) RES Cost Allocation'!$E633","v":0},{"$f":"SUM(KD76:KF76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C639","v":0},{"$f":"'(21) RES Cost Allocation'!$D639","v":0},{"$f":"'(21) RES Cost Allocation'!$E639","v":0},{"$f":"SUM(KH76:KJ76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C645","v":0},{"$f":"'(21) RES Cost Allocation'!$D645","v":0},{"$f":"'(21) RES Cost Allocation'!$E645","v":0},{"$f":"SUM(KL76:KN76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C651","v":0},{"$f":"'(21) RES Cost Allocation'!$D651","v":0},{"$f":"'(21) RES Cost Allocation'!$E651","v":0},{"$f":"SUM(KP76:KR76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C657","v":0},{"$f":"'(21) RES Cost Allocation'!$D657","v":0},{"$f":"'(21) RES Cost Allocation'!$E657","v":0},{"$f":"SUM(KT76:KV76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C662","v":0},{"$f":"'(21) RES Cost Allocation'!$D662","v":0},{"$f":"'(21) RES Cost Allocation'!$E662","v":0},{"$f":"SUM(KX76:KZ76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C667","v":0},{"$f":"'(21) RES Cost Allocation'!$D667","v":0},{"$f":"'(21) RES Cost Allocation'!$E667","v":0},{"$f":"SUM(LB76:LD76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C672","v":0},{"$f":"'(21) RES Cost Allocation'!$D672","v":0},{"$f":"'(21) RES Cost Allocation'!$E672","v":0},{"$f":"SUM(LF76:LH76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C677","v":0},{"$f":"'(21) RES Cost Allocation'!$D677","v":0},{"$f":"'(21) RES Cost Allocation'!$E677","v":0},{"$f":"SUM(LJ76:LL76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C682","v":0},{"$f":"'(21) RES Cost Allocation'!$D682","v":0},{"$f":"'(21) RES Cost Allocation'!$E682","v":0},{"$f":"SUM(LN76:LP76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C687","v":0},{"$f":"'(21) RES Cost Allocation'!$D687","v":0},{"$f":"'(21) RES Cost Allocation'!$E687","v":0},{"$f":"SUM(LR76:LT76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C692","v":0},{"$f":"'(21) RES Cost Allocation'!$D692","v":0},{"$f":"'(21) RES Cost Allocation'!$E692","v":0},{"$f":"SUM(LV76:LX76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C697","v":0},{"$f":"'(21) RES Cost Allocation'!$D697","v":0},{"$f":"'(21) RES Cost Allocation'!$E697","v":0},{"$f":"SUM(LZ76:MB76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C702","v":0},{"$f":"'(21) RES Cost Allocation'!$D702","v":0},{"$f":"'(21) RES Cost Allocation'!$E702","v":0},{"$f":"SUM(MD76:MF76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C707","v":0},{"$f":"'(21) RES Cost Allocation'!$D707","v":0},{"$f":"'(21) RES Cost Allocation'!$E707","v":0},{"$f":"SUM(MH76:MJ76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C712","v":0},{"$f":"'(21) RES Cost Allocation'!$D712","v":0},{"$f":"'(21) RES Cost Allocation'!$E712","v":0},{"$f":"SUM(ML76:MN76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C717","v":0},{"$f":"'(21) RES Cost Allocation'!$D717","v":0},{"$f":"'(21) RES Cost Allocation'!$E717","v":0},{"$f":"SUM(MP76:MR76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C722","v":0},{"$f":"'(21) RES Cost Allocation'!$D722","v":0},{"$f":"'(21) RES Cost Allocation'!$E722","v":0},{"$f":"SUM(MT76:MV76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C727","v":0},{"$f":"'(21) RES Cost Allocation'!$D727","v":0},{"$f":"'(21) RES Cost Allocation'!$E727","v":0},{"$f":"SUM(MX76:MZ76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C732","v":0},{"$f":"'(21) RES Cost Allocation'!$D732","v":0},{"$f":"'(21) RES Cost Allocation'!$E732","v":0},{"$f":"SUM(NB76:ND76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C737","v":0},{"$f":"'(21) RES Cost Allocation'!$D737","v":0},{"$f":"'(21) RES Cost Allocation'!$E737","v":0},{"$f":"SUM(NF76:NH76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C742","v":0},{"$f":"'(21) RES Cost Allocation'!$D742","v":0},{"$f":"'(21) RES Cost Allocation'!$E742","v":0},{"$f":"SUM(NJ76:NL76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C747","v":0},{"$f":"'(21) RES Cost Allocation'!$D747","v":0},{"$f":"'(21) RES Cost Allocation'!$E747","v":0},{"$f":"SUM(NN76:NP76)","v":0},{"$f":"'(21) RES Cost Allocation'!$C752","v":0},{"$f":"'(21) RES Cost Allocation'!$D752","v":0},{"$f":"'(21) RES Cost Allocation'!$E752","v":0},{"$f":"SUM(NR76:NT76)","v":0}]
["Personnel Services"]
["Salary and Wages",{"$f":"IF($F15>0,$F15*B$76,0)+'(20) RES Detailed Adjustments'!C15+'(20) RES Detailed Adjustments'!C72","v":0},{"$f":"IF($F15>0,$F15*C$76,0)+'(20) RES Detailed Adjustments'!D15+'(20) RES Detailed Adjustments'!D72","v":0},{"$f":"IF($F15>0,$F15*D$76,0)+'(20) RES Detailed Adjustments'!E15+'(20) RES Detailed Adjustments'!E72","v":0},{"$f":"SUM(B78:D78)","v":0},{"$f":"IF($G15>0,$G15*F$76,0)+'(20) RES Detailed Adjustments'!G15+'(20) RES Detailed Adjustments'!G72","v":0},{"$f":"IF($G15>0,$G15*G$76,0)+'(20) RES Detailed Adjustments'!H15+'(20) RES Detailed Adjustments'!H72","v":0},{"$f":"IF($G15>0,$G15*H$76,0)+'(20) RES Detailed Adjustments'!I15+'(20) RES Detailed Adjustments'!I72","v":0},{"$f":"SUM(F78:H78)","v":0},{"$f":"IF($H15>0,$H15*J$76,0)+'(20) RES Detailed Adjustments'!K15+'(20) RES Detailed Adjustments'!K72","v":0},{"$f":"IF($H15>0,$H15*K$76,0)+'(20) RES Detailed Adjustments'!L15+'(20) RES Detailed Adjustments'!L72","v":0},{"$f":"IF($H15>0,$H15*L$76,0)+'(20) RES Detailed Adjustments'!M15+'(20) RES Detailed Adjustments'!M72","v":0},{"$f":"SUM(J78:L78)","v":0},{"$f":"IF($I15>0,$I15*N$76,0)+'(20) RES Detailed Adjustments'!O15+'(20) RES Detailed Adjustments'!O72","v":0},{"$f":"IF($I15>0,$I15*O$76,0)+'(20) RES Detailed Adjustments'!P15+'(20) RES Detailed Adjustments'!P72","v":0},{"$f":"IF($I15>0,$I15*P$76,0)+'(20) RES Detailed Adjustments'!Q15+'(20) RES Detailed Adjustments'!Q72","v":0},{"$f":"SUM(N78:P78)","v":0},{"$f":"IF($J15>0,$J15*R$76,0)+'(20) RES Detailed Adjustments'!S15+'(20) RES Detailed Adjustments'!S72","v":0},{"$f":"IF($J15>0,$J15*S$76,0)+'(20) RES Detailed Adjustments'!T15+'(20) RES Detailed Adjustments'!T72","v":0},{"$f":"IF($J15>0,$J15*T$76,0)+'(20) RES Detailed Adjustments'!U15+'(20) RES Detailed Adjustments'!U72","v":0},{"$f":"SUM(R78:T78)","v":0},{"$f":"IF($K15>0,$K15*V$76,0)+'(20) RES Detailed Adjustments'!W15+'(20) RES Detailed Adjustments'!W72","v":0},{"$f":"IF($K15>0,$K15*W$76,0)+'(20) RES Detailed Adjustments'!X15+'(20) RES Detailed Adjustments'!X72","v":0},{"$f":"IF($K15>0,$K15*X$76,0)+'(20) RES Detailed Adjustments'!Y15+'(20) RES Detailed Adjustments'!Y72","v":0},{"$f":"SUM(V78:X78)","v":0},{"$f":"IF($L15>0,$L15*Z$76,0)+'(20) RES Detailed Adjustments'!AA15+'(20) RES Detailed Adjustments'!AA72","v":0},{"$f":"IF($L15>0,$L15*AA$76,0)+'(20) RES Detailed Adjustments'!AB15+'(20) RES Detailed Adjustments'!AB72","v":0},{"$f":"IF($L15>0,$L15*AB$76,0)+'(20) RES Detailed Adjustments'!AC15+'(20) RES Detailed Adjustments'!AC72","v":0},{"$f":"SUM(Z78:AB78)","v":0},{"$f":"IF($M15>0,$M15*AD$76,0)+'(20) RES Detailed Adjustments'!AE15+'(20) RES Detailed Adjustments'!AE72","v":0},{"$f":"IF($M15>0,$M15*AE$76,0)+'(20) RES Detailed Adjustments'!AF15+'(20) RES Detailed Adjustments'!AF72","v":0},{"$f":"IF($M15>0,$M15*AF$76,0)+'(20) RES Detailed Adjustments'!AG15+'(20) RES Detailed Adjustments'!AG72","v":0},{"$f":"SUM(AD78:AF78)","v":0},{"$f":"IF($N15>0,$N15*AH$76,0)+'(20) RES Detailed Adjustments'!AI15+'(20) RES Detailed Adjustments'!AI72","v":0},{"$f":"IF($N15>0,$N15*AI$76,0)+'(20) RES Detailed Adjustments'!AJ15+'(20) RES Detailed Adjustments'!AJ72","v":0},{"$f":"IF($N15>0,$N15*AJ$76,0)+'(20) RES Detailed Adjustments'!AK15+'(20) RES Detailed Adjustments'!AK72","v":0},{"$f":"SUM(AH78:AJ78)","v":0},{"$f":"IF($O15>0,$O15*AL$76,0)+'(20) RES Detailed Adjustments'!AM15+'(20) RES Detailed Adjustments'!AM72","v":0},{"$f":"IF($O15>0,$O15*AM$76,0)+'(20) RES Detailed Adjustments'!AN15+'(20) RES Detailed Adjustments'!AN72","v":0},{"$f":"IF($O15>0,$O15*AN$76,0)+'(20) RES Detailed Adjustments'!AO15+'(20) RES Detailed Adjustments'!AO72","v":0},{"$f":"SUM(AL78:AN78)","v":0},{"$f":"IF($P15>0,$P15*AP$76,0)+'(20) RES Detailed Adjustments'!AQ15+'(20) RES Detailed Adjustments'!AQ72","v":0},{"$f":"IF($P15>0,$P15*AQ$76,0)+'(20) RES Detailed Adjustments'!AR15+'(20) RES Detailed Adjustments'!AR72","v":0},{"$f":"IF($P15>0,$P15*AR$76,0)+'(20) RES Detailed Adjustments'!AS15+'(20) RES Detailed Adjustments'!AS72","v":0},{"$f":"SUM(AP78:AR78)","v":0},{"$f":"IF($Q15>0,$Q15*AT$76,0)+'(20) RES Detailed Adjustments'!AU15+'(20) RES Detailed Adjustments'!AU72","v":0},{"$f":"IF($Q15>0,$Q15*AU$76,0)+'(20) RES Detailed Adjustments'!AV15+'(20) RES Detailed Adjustments'!AV72","v":0},{"$f":"IF($Q15>0,$Q15*AV$76,0)+'(20) RES Detailed Adjustments'!AW15+'(20) RES Detailed Adjustments'!AW72","v":0},{"$f":"SUM(AT78:AV78)","v":0},{"$f":"IF($R15>0,$R15*AX$76,0)+'(20) RES Detailed Adjustments'!AY15+'(20) RES Detailed Adjustments'!AY72","v":0},{"$f":"IF($R15>0,$R15*AY$76,0)+'(20) RES Detailed Adjustments'!AZ15+'(20) RES Detailed Adjustments'!AZ72","v":0},{"$f":"IF($R15>0,$R15*AZ$76,0)+'(20) RES Detailed Adjustments'!BA15+'(20) RES Detailed Adjustments'!BA72","v":0},{"$f":"SUM(AX78:AZ78)","v":0},{"$f":"IF($S15>0,$S15*BB$76,0)+'(20) RES Detailed Adjustments'!BC15+'(20) RES Detailed Adjustments'!BC72","v":0},{"$f":"IF($S15>0,$S15*BC$76,0)+'(20) RES Detailed Adjustments'!BD15+'(20) RES Detailed Adjustments'!BD72","v":0},{"$f":"IF($S15>0,$S15*BD$76,0)+'(20) RES Detailed Adjustments'!BE15+'(20) RES Detailed Adjustments'!BE72","v":0},{"$f":"SUM(BB78:BD78)","v":0},{"$f":"IF($T15>0,$T15*BF$76,0)+'(20) RES Detailed Adjustments'!BG15+'(20) RES Detailed Adjustments'!BG72","v":0},{"$f":"IF($T15>0,$T15*BG$76,0)+'(20) RES Detailed Adjustments'!BH15+'(20) RES Detailed Adjustments'!BH72","v":0},{"$f":"IF($T15>0,$T15*BH$76,0)+'(20) RES Detailed Adjustments'!BI15+'(20) RES Detailed Adjustments'!BI72","v":0},{"$f":"SUM(BF78:BH78)","v":0},{"$f":"IF($U15>0,$U15*BJ$76,0)+'(20) RES Detailed Adjustments'!BK15+'(20) RES Detailed Adjustments'!BK72","v":0},{"$f":"IF($U15>0,$U15*BK$76,0)+'(20) RES Detailed Adjustments'!BL15+'(20) RES Detailed Adjustments'!BL72","v":0},{"$f":"IF($U15>0,$U15*BL$76,0)+'(20) RES Detailed Adjustments'!BM15+'(20) RES Detailed Adjustments'!BM72","v":0},{"$f":"SUM(BJ78:BL78)","v":0},{"$f":"IF($V15>0,$V15*BN$76,0)+'(20) RES Detailed Adjustments'!BO15+'(20) RES Detailed Adjustments'!BO72","v":0},{"$f":"IF($V15>0,$V15*BO$76,0)+'(20) RES Detailed Adjustments'!BP15+'(20) RES Detailed Adjustments'!BP72","v":0},{"$f":"IF($V15>0,$V15*BP$76,0)+'(20) RES Detailed Adjustments'!BQ15+'(20) RES Detailed Adjustments'!BQ72","v":0},{"$f":"SUM(BN78:BP78)","v":0},{"$f":"IF($W15>0,$W15*BR$76,0)+'(20) RES Detailed Adjustments'!BS15+'(20) RES Detailed Adjustments'!BS72","v":0},{"$f":"IF($W15>0,$W15*BS$76,0)+'(20) RES Detailed Adjustments'!BT15+'(20) RES Detailed Adjustments'!BT72","v":0},{"$f":"IF($W15>0,$W15*BT$76,0)+'(20) RES Detailed Adjustments'!BU15+'(20) RES Detailed Adjustments'!BU72","v":0},{"$f":"SUM(BR78:BT78)","v":0},{"$f":"IF($X15>0,$X15*BV$76,0)+'(20) RES Detailed Adjustments'!BW15+'(20) RES Detailed Adjustments'!BW72","v":0},{"$f":"IF($X15>0,$X15*BW$76,0)+'(20) RES Detailed Adjustments'!BX15+'(20) RES Detailed Adjustments'!BX72","v":0},{"$f":"IF($X15>0,$X15*BX$76,0)+'(20) RES Detailed Adjustments'!BY15+'(20) RES Detailed Adjustments'!BY72","v":0},{"$f":"SUM(BV78:BX78)","v":0},{"$f":"IF($Y15>0,$Y15*BZ$76,0)+'(20) RES Detailed Adjustments'!CA15+'(20) RES Detailed Adjustments'!CA72","v":0},{"$f":"IF($Y15>0,$Y15*CA$76,0)+'(20) RES Detailed Adjustments'!CB15+'(20) RES Detailed Adjustments'!CB72","v":0},{"$f":"IF($Y15>0,$Y15*CB$76,0)+'(20) RES Detailed Adjustments'!CC15+'(20) RES Detailed Adjustments'!CC72","v":0},{"$f":"SUM(BZ78:CB78)","v":0},{"$f":"IF($Z15>0,$Z15*CD$76,0)+'(20) RES Detailed Adjustments'!CE15+'(20) RES Detailed Adjustments'!CE72","v":0},{"$f":"IF($Z15>0,$Z15*CE$76,0)+'(20) RES Detailed Adjustments'!CF15+'(20) RES Detailed Adjustments'!CF72","v":0},{"$f":"IF($Z15>0,$Z15*CF$76,0)+'(20) RES Detailed Adjustments'!CG15+'(20) RES Detailed Adjustments'!CG72","v":0},{"$f":"SUM(CD78:CF78)","v":0},{"$f":"IF($AA15>0,$AA15*CH$76,0)+'(20) RES Detailed Adjustments'!CI15+'(20) RES Detailed Adjustments'!CI72","v":0},{"$f":"IF($AA15>0,$AA15*CI$76,0)+'(20) RES Detailed Adjustments'!CJ15+'(20) RES Detailed Adjustments'!CJ72","v":0},{"$f":"IF($AA15>0,$AA15*CJ$76,0)+'(20) RES Detailed Adjustments'!CK15+'(20) RES Detailed Adjustments'!CK72","v":0},{"$f":"SUM(CH78:CJ78)","v":0},{"$f":"IF($AB15>0,$AB15*CL$76,0)+'(20) RES Detailed Adjustments'!CM15+'(20) RES Detailed Adjustments'!CM72","v":0},{"$f":"IF($AB15>0,$AB15*CM$76,0)+'(20) RES Detailed Adjustments'!CN15+'(20) RES Detailed Adjustments'!CN72","v":0},{"$f":"IF($AB15>0,$AB15*CN$76,0)+'(20) RES Detailed Adjustments'!CO15+'(20) RES Detailed Adjustments'!CO72","v":0},{"$f":"SUM(CL78:CN78)","v":0},{"$f":"IF($AC15>0,$AC15*CP$76,0)+'(20) RES Detailed Adjustments'!CQ15+'(20) RES Detailed Adjustments'!CQ72","v":0},{"$f":"IF($AC15>0,$AC15*CQ$76,0)+'(20) RES Detailed Adjustments'!CR15+'(20) RES Detailed Adjustments'!CR72","v":0},{"$f":"IF($AC15>0,$AC15*CR$76,0)+'(20) RES Detailed Adjustments'!CS15+'(20) RES Detailed Adjustments'!CS72","v":0},{"$f":"SUM(CP78:CR78)","v":0},{"$f":"IF($AD15>0,$AD15*CT$76,0)+'(20) RES Detailed Adjustments'!CU15+'(20) RES Detailed Adjustments'!CU72","v":0},{"$f":"IF($AD15>0,$AD15*CU$76,0)+'(20) RES Detailed Adjustments'!CV15+'(20) RES Detailed Adjustments'!CV72","v":0},{"$f":"IF($AD15>0,$AD15*CV$76,0)+'(20) RES Detailed Adjustments'!CW15+'(20) RES Detailed Adjustments'!CW72","v":0},{"$f":"SUM(CT78:CV78)","v":0},{"$f":"IF($AE15>0,$AE15*CX$76,0)+'(20) RES Detailed Adjustments'!CY15+'(20) RES Detailed Adjustments'!CY72","v":0},{"$f":"IF($AE15>0,$AE15*CY$76,0)+'(20) RES Detailed Adjustments'!CZ15+'(20) RES Detailed Adjustments'!CZ72","v":0},{"$f":"IF($AE15>0,$AE15*CZ$76,0)+'(20) RES Detailed Adjustments'!DA15+'(20) RES Detailed Adjustments'!DA72","v":0},{"$f":"SUM(CX78:CZ78)","v":0},{"$f":"IF($AF15>0,$AF15*DB$76,0)+'(20) RES Detailed Adjustments'!DC15+'(20) RES Detailed Adjustments'!DC72","v":0},{"$f":"IF($AF15>0,$AF15*DC$76,0)+'(20) RES Detailed Adjustments'!DD15+'(20) RES Detailed Adjustments'!DD72","v":0},{"$f":"IF($AF15>0,$AF15*DD$76,0)+'(20) RES Detailed Adjustments'!DE15+'(20) RES Detailed Adjustments'!DE72","v":0},{"$f":"SUM(DB78:DD78)","v":0},{"$f":"IF($AG15>0,$AG15*DF$76,0)+'(20) RES Detailed Adjustments'!DG15+'(20) RES Detailed Adjustments'!DG72","v":0},{"$f":"IF($AG15>0,$AG15*DG$76,0)+'(20) RES Detailed Adjustments'!DH15+'(20) RES Detailed Adjustments'!DH72","v":0},{"$f":"IF($AG15>0,$AG15*DH$76,0)+'(20) RES Detailed Adjustments'!DI15+'(20) RES Detailed Adjustments'!DI72","v":0},{"$f":"SUM(DF78:DH78)","v":0},{"$f":"IF($AH15>0,$AH15*DJ$76,0)+'(20) RES Detailed Adjustments'!DK15+'(20) RES Detailed Adjustments'!DK72","v":0},{"$f":"IF($AH15>0,$AH15*DK$76,0)+'(20) RES Detailed Adjustments'!DL15+'(20) RES Detailed Adjustments'!DL72","v":0},{"$f":"IF($AH15>0,$AH15*DL$76,0)+'(20) RES Detailed Adjustments'!DM15+'(20) RES Detailed Adjustments'!DM72","v":0},{"$f":"SUM(DJ78:DL78)","v":0},{"$f":"IF($AI15>0,$AI15*DN$76,0)+'(20) RES Detailed Adjustments'!DO15+'(20) RES Detailed Adjustments'!DO72","v":0},{"$f":"IF($AI15>0,$AI15*DO$76,0)+'(20) RES Detailed Adjustments'!DP15+'(20) RES Detailed Adjustments'!DP72","v":0},{"$f":"IF($AI15>0,$AI15*DP$76,0)+'(20) RES Detailed Adjustments'!DQ15+'(20) RES Detailed Adjustments'!DQ72","v":0},{"$f":"SUM(DN78:DP78)","v":0},{"$f":"IF($AJ15>0,$AJ15*DR$76,0)+'(20) RES Detailed Adjustments'!DS15+'(20) RES Detailed Adjustments'!DS72","v":0},{"$f":"IF($AJ15>0,$AJ15*DS$76,0)+'(20) RES Detailed Adjustments'!DT15+'(20) RES Detailed Adjustments'!DT72","v":0},{"$f":"IF($AJ15>0,$AJ15*DT$76,0)+'(20) RES Detailed Adjustments'!DU15+'(20) RES Detailed Adjustments'!DU72","v":0},{"$f":"SUM(DR78:DT78)","v":0},{"$f":"IF($AK15>0,$AK15*DV$76,0)+'(20) RES Detailed Adjustments'!DW15+'(20) RES Detailed Adjustments'!DW72","v":0},{"$f":"IF($AK15>0,$AK15*DW$76,0)+'(20) RES Detailed Adjustments'!DX15+'(20) RES Detailed Adjustments'!DX72","v":0},{"$f":"IF($AK15>0,$AK15*DX$76,0)+'(20) RES Detailed Adjustments'!DY15+'(20) RES Detailed Adjustments'!DY72","v":0},{"$f":"SUM(DV78:DX78)","v":0},{"$f":"IF($AL15>0,$AL15*DZ$76,0)+'(20) RES Detailed Adjustments'!EA15+'(20) RES Detailed Adjustments'!EA72","v":0},{"$f":"IF($AL15>0,$AL15*EA$76,0)+'(20) RES Detailed Adjustments'!EB15+'(20) RES Detailed Adjustments'!EB72","v":0},{"$f":"IF($AL15>0,$AL15*EB$76,0)+'(20) RES Detailed Adjustments'!EC15+'(20) RES Detailed Adjustments'!EC72","v":0},{"$f":"SUM(DZ78:EB78)","v":0},{"$f":"IF($AM15>0,$AM15*ED$76,0)+'(20) RES Detailed Adjustments'!EE15+'(20) RES Detailed Adjustments'!EE72","v":0},{"$f":"IF($AM15>0,$AM15*EE$76,0)+'(20) RES Detailed Adjustments'!EF15+'(20) RES Detailed Adjustments'!EF72","v":0},{"$f":"IF($AM15>0,$AM15*EF$76,0)+'(20) RES Detailed Adjustments'!EG15+'(20) RES Detailed Adjustments'!EG72","v":0},{"$f":"SUM(ED78:EF78)","v":0},{"$f":"IF($AN15>0,$AN15*EH$76,0)+'(20) RES Detailed Adjustments'!EI15+'(20) RES Detailed Adjustments'!EI72","v":0},{"$f":"IF($AN15>0,$AN15*EI$76,0)+'(20) RES Detailed Adjustments'!EJ15+'(20) RES Detailed Adjustments'!EJ72","v":0},{"$f":"IF($AN15>0,$AN15*EJ$76,0)+'(20) RES Detailed Adjustments'!EK15+'(20) RES Detailed Adjustments'!EK72","v":0},{"$f":"SUM(EH78:EJ78)","v":0},{"$f":"IF($AO15>0,$AO15*EL$76,0)+'(20) RES Detailed Adjustments'!EM15+'(20) RES Detailed Adjustments'!EM72","v":0},{"$f":"IF($AO15>0,$AO15*EM$76,0)+'(20) RES Detailed Adjustments'!EN15+'(20) RES Detailed Adjustments'!EN72","v":0},{"$f":"IF($AO15>0,$AO15*EN$76,0)+'(20) RES Detailed Adjustments'!EO15+'(20) RES Detailed Adjustments'!EO72","v":0},{"$f":"SUM(EL78:EN78)","v":0},{"$f":"IF($AP15>0,$AP15*EP$76,0)+'(20) RES Detailed Adjustments'!EQ15+'(20) RES Detailed Adjustments'!EQ72","v":0},{"$f":"IF($AP15>0,$AP15*EQ$76,0)+'(20) RES Detailed Adjustments'!ER15+'(20) RES Detailed Adjustments'!ER72","v":0},{"$f":"IF($AP15>0,$AP15*ER$76,0)+'(20) RES Detailed Adjustments'!ES15+'(20) RES Detailed Adjustments'!ES72","v":0},{"$f":"SUM(EP78:ER78)","v":0},{"$f":"IF($AQ15>0,$AQ15*ET$76,0)+'(20) RES Detailed Adjustments'!EU15+'(20) RES Detailed Adjustments'!EU72","v":0},{"$f":"IF($AQ15>0,$AQ15*EU$76,0)+'(20) RES Detailed Adjustments'!EV15+'(20) RES Detailed Adjustments'!EV72","v":0},{"$f":"IF($AQ15>0,$AQ15*EV$76,0)+'(20) RES Detailed Adjustments'!EW15+'(20) RES Detailed Adjustments'!EW72","v":0},{"$f":"SUM(ET78:EV78)","v":0},{"$f":"IF($AR15>0,$AR15*EX$76,0)+'(20) RES Detailed Adjustments'!EY15+'(20) RES Detailed Adjustments'!EY72","v":0},{"$f":"IF($AR15>0,$AR15*EY$76,0)+'(20) RES Detailed Adjustments'!EZ15+'(20) RES Detailed Adjustments'!EZ72","v":0},{"$f":"IF($AR15>0,$AR15*EZ$76,0)+'(20) RES Detailed Adjustments'!FA15+'(20) RES Detailed Adjustments'!FA72","v":0},{"$f":"SUM(EX78:EZ78)","v":0},{"$f":"IF($AS15>0,$AS15*FB$76,0)+'(20) RES Detailed Adjustments'!FC15+'(20) RES Detailed Adjustments'!FC72","v":0},{"$f":"IF($AS15>0,$AS15*FC$76,0)+'(20) RES Detailed Adjustments'!FD15+'(20) RES Detailed Adjustments'!FD72","v":0},{"$f":"IF($AS15>0,$AS15*FD$76,0)+'(20) RES Detailed Adjustments'!FE15+'(20) RES Detailed Adjustments'!FE72","v":0},{"$f":"SUM(FB78:FD78)","v":0},{"$f":"IF($AT15>0,$AT15*FF$76,0)+'(20) RES Detailed Adjustments'!FG15+'(20) RES Detailed Adjustments'!FG72","v":0},{"$f":"IF($AT15>0,$AT15*FG$76,0)+'(20) RES Detailed Adjustments'!FH15+'(20) RES Detailed Adjustments'!FH72","v":0},{"$f":"IF($AT15>0,$AT15*FH$76,0)+'(20) RES Detailed Adjustments'!FI15+'(20) RES Detailed Adjustments'!FI72","v":0},{"$f":"SUM(FF78:FH78)","v":0},{"$f":"IF($AU15>0,$AU15*FJ$76,0)+'(20) RES Detailed Adjustments'!FK15+'(20) RES Detailed Adjustments'!FK72","v":0},{"$f":"IF($AU15>0,$AU15*FK$76,0)+'(20) RES Detailed Adjustments'!FL15+'(20) RES Detailed Adjustments'!FL72","v":0},{"$f":"IF($AU15>0,$AU15*FL$76,0)+'(20) RES Detailed Adjustments'!FM15+'(20) RES Detailed Adjustments'!FM72","v":0},{"$f":"SUM(FJ78:FL78)","v":0},{"$f":"IF($AV15>0,$AV15*FN$76,0)+'(20) RES Detailed Adjustments'!FO15+'(20) RES Detailed Adjustments'!FO72","v":0},{"$f":"IF($AV15>0,$AV15*FO$76,0)+'(20) RES Detailed Adjustments'!FP15+'(20) RES Detailed Adjustments'!FP72","v":0},{"$f":"IF($AV15>0,$AV15*FP$76,0)+'(20) RES Detailed Adjustments'!FQ15+'(20) RES Detailed Adjustments'!FQ72","v":0},{"$f":"SUM(FN78:FP78)","v":0},{"$f":"IF($AW15>0,$AW15*FR$76,0)+'(20) RES Detailed Adjustments'!FS15+'(20) RES Detailed Adjustments'!FS72","v":0},{"$f":"IF($AW15>0,$AW15*FS$76,0)+'(20) RES Detailed Adjustments'!FT15+'(20) RES Detailed Adjustments'!FT72","v":0},{"$f":"IF($AW15>0,$AW15*FT$76,0)+'(20) RES Detailed Adjustments'!FU15+'(20) RES Detailed Adjustments'!FU72","v":0},{"$f":"SUM(FR78:FT78)","v":0},{"$f":"IF($AX15>0,$AX15*FV$76,0)+'(20) RES Detailed Adjustments'!FW15+'(20) RES Detailed Adjustments'!FW72","v":0},{"$f":"IF($AX15>0,$AX15*FW$76,0)+'(20) RES Detailed Adjustments'!FX15+'(20) RES Detailed Adjustments'!FX72","v":0},{"$f":"IF($AX15>0,$AX15*FX$76,0)+'(20) RES Detailed Adjustments'!FY15+'(20) RES Detailed Adjustments'!FY72","v":0},{"$f":"SUM(FV78:FX78)","v":0},{"$f":"IF($AY15>0,$AY15*FZ$76,0)+'(20) RES Detailed Adjustments'!GA15+'(20) RES Detailed Adjustments'!GA72","v":0},{"$f":"IF($AY15>0,$AY15*GA$76,0)+'(20) RES Detailed Adjustments'!GB15+'(20) RES Detailed Adjustments'!GB72","v":0},{"$f":"IF($AY15>0,$AY15*GB$76,0)+'(20) RES Detailed Adjustments'!GC15+'(20) RES Detailed Adjustments'!GC72","v":0},{"$f":"SUM(FZ78:GB78)","v":0},{"$f":"IF($AZ15>0,$AZ15*GD$76,0)+'(20) RES Detailed Adjustments'!GE15+'(20) RES Detailed Adjustments'!GE72","v":0},{"$f":"IF($AZ15>0,$AZ15*GE$76,0)+'(20) RES Detailed Adjustments'!GF15+'(20) RES Detailed Adjustments'!GF72","v":0},{"$f":"IF($AZ15>0,$AZ15*GF$76,0)+'(20) RES Detailed Adjustments'!GG15+'(20) RES Detailed Adjustments'!GG72","v":0},{"$f":"SUM(GD78:GF78)","v":0},{"$f":"IF($BA15>0,$BA15*GH$76,0)+'(20) RES Detailed Adjustments'!GI15+'(20) RES Detailed Adjustments'!GI72","v":0},{"$f":"IF($BA15>0,$BA15*GI$76,0)+'(20) RES Detailed Adjustments'!GJ15+'(20) RES Detailed Adjustments'!GJ72","v":0},{"$f":"IF($BA15>0,$BA15*GJ$76,0)+'(20) RES Detailed Adjustments'!GK15+'(20) RES Detailed Adjustments'!GK72","v":0},{"$f":"SUM(GH78:GJ78)","v":0},{"$f":"IF($BB15>0,$BB15*GL$76,0)+'(20) RES Detailed Adjustments'!GM15+'(20) RES Detailed Adjustments'!GM72","v":0},{"$f":"IF($BB15>0,$BB15*GM$76,0)+'(20) RES Detailed Adjustments'!GN15+'(20) RES Detailed Adjustments'!GN72","v":0},{"$f":"IF($BB15>0,$BB15*GN$76,0)+'(20) RES Detailed Adjustments'!GO15+'(20) RES Detailed Adjustments'!GO72","v":0},{"$f":"SUM(GL78:GN78)","v":0},{"$f":"IF($BC15>0,$BC15*GP$76,0)+'(20) RES Detailed Adjustments'!GQ15+'(20) RES Detailed Adjustments'!GQ72","v":0},{"$f":"IF($BC15>0,$BC15*GQ$76,0)+'(20) RES Detailed Adjustments'!GR15+'(20) RES Detailed Adjustments'!GR72","v":0},{"$f":"IF($BC15>0,$BC15*GR$76,0)+'(20) RES Detailed Adjustments'!GS15+'(20) RES Detailed Adjustments'!GS72","v":0},{"$f":"SUM(GP78:GR78)","v":0},{"$f":"IF($BD15>0,$BD15*GT$76,0)+'(20) RES Detailed Adjustments'!GU15+'(20) RES Detailed Adjustments'!GU72","v":0},{"$f":"IF($BD15>0,$BD15*GU$76,0)+'(20) RES Detailed Adjustments'!GV15+'(20) RES Detailed Adjustments'!GV72","v":0},{"$f":"IF($BD15>0,$BD15*GV$76,0)+'(20) RES Detailed Adjustments'!GW15+'(20) RES Detailed Adjustments'!GW72","v":0},{"$f":"SUM(GT78:GV78)","v":0},{"$f":"IF($BE15>0,$BE15*GX$76,0)+'(20) RES Detailed Adjustments'!GY15+'(20) RES Detailed Adjustments'!GY72","v":0},{"$f":"IF($BE15>0,$BE15*GY$76,0)+'(20) RES Detailed Adjustments'!GZ15+'(20) RES Detailed Adjustments'!GZ72","v":0},{"$f":"IF($BE15>0,$BE15*GZ$76,0)+'(20) RES Detailed Adjustments'!HA15+'(20) RES Detailed Adjustments'!HA72","v":0},{"$f":"SUM(GX78:GZ78)","v":0},{"$f":"IF($BF15>0,$BF15*HB$76,0)+'(20) RES Detailed Adjustments'!HC15+'(20) RES Detailed Adjustments'!HC72","v":0},{"$f":"IF($BF15>0,$BF15*HC$76,0)+'(20) RES Detailed Adjustments'!HD15+'(20) RES Detailed Adjustments'!HD72","v":0},{"$f":"IF($BF15>0,$BF15*HD$76,0)+'(20) RES Detailed Adjustments'!HE15+'(20) RES Detailed Adjustments'!HE72","v":0},{"$f":"SUM(HB78:HD78)","v":0},{"$f":"IF($BG15>0,$BG15*HF$76,0)+'(20) RES Detailed Adjustments'!HG15+'(20) RES Detailed Adjustments'!HG72","v":0},{"$f":"IF($BG15>0,$BG15*HG$76,0)+'(20) RES Detailed Adjustments'!HH15+'(20) RES Detailed Adjustments'!HH72","v":0},{"$f":"IF($BG15>0,$BG15*HH$76,0)+'(20) RES Detailed Adjustments'!HI15+'(20) RES Detailed Adjustments'!HI72","v":0},{"$f":"SUM(HF78:HH78)","v":0},{"$f":"IF($BH15>0,$BH15*HJ$76,0)+'(20) RES Detailed Adjustments'!HK15+'(20) RES Detailed Adjustments'!HK72","v":0},{"$f":"IF($BH15>0,$BH15*HK$76,0)+'(20) RES Detailed Adjustments'!HL15+'(20) RES Detailed Adjustments'!HL72","v":0},{"$f":"IF($BH15>0,$BH15*HL$76,0)+'(20) RES Detailed Adjustments'!HM15+'(20) RES Detailed Adjustments'!HM72","v":0},{"$f":"SUM(HJ78:HL78)","v":0},{"$f":"IF($BI15>0,$BI15*HN$76,0)+'(20) RES Detailed Adjustments'!HO15+'(20) RES Detailed Adjustments'!HO72","v":0},{"$f":"IF($BI15>0,$BI15*HO$76,0)+'(20) RES Detailed Adjustments'!HP15+'(20) RES Detailed Adjustments'!HP72","v":0},{"$f":"IF($BI15>0,$BI15*HP$76,0)+'(20) RES Detailed Adjustments'!HQ15+'(20) RES Detailed Adjustments'!HQ72","v":0},{"$f":"SUM(HN78:HP78)","v":0},{"$f":"IF($BJ15>0,$BJ15*HR$76,0)+'(20) RES Detailed Adjustments'!HS15+'(20) RES Detailed Adjustments'!HS72","v":0},{"$f":"IF($BJ15>0,$BJ15*HS$76,0)+'(20) RES Detailed Adjustments'!HT15+'(20) RES Detailed Adjustments'!HT72","v":0},{"$f":"IF($BJ15>0,$BJ15*HT$76,0)+'(20) RES Detailed Adjustments'!HU15+'(20) RES Detailed Adjustments'!HU72","v":0},{"$f":"SUM(HR78:HT78)","v":0},{"$f":"IF($BK15>0,$BK15*HV$76,0)+'(20) RES Detailed Adjustments'!HW15+'(20) RES Detailed Adjustments'!HW72","v":0},{"$f":"IF($BK15>0,$BK15*HW$76,0)+'(20) RES Detailed Adjustments'!HX15+'(20) RES Detailed Adjustments'!HX72","v":0},{"$f":"IF($BK15>0,$BK15*HX$76,0)+'(20) RES Detailed Adjustments'!HY15+'(20) RES Detailed Adjustments'!HY72","v":0},{"$f":"SUM(HV78:HX78)","v":0},{"$f":"IF($BL15>0,$BL15*HZ$76,0)+'(20) RES Detailed Adjustments'!IA15+'(20) RES Detailed Adjustments'!IA72","v":0},{"$f":"IF($BL15>0,$BL15*IA$76,0)+'(20) RES Detailed Adjustments'!IB15+'(20) RES Detailed Adjustments'!IB72","v":0},{"$f":"IF($BL15>0,$BL15*IB$76,0)+'(20) RES Detailed Adjustments'!IC15+'(20) RES Detailed Adjustments'!IC72","v":0},{"$f":"SUM(HZ78:IB78)","v":0},{"$f":"IF($BM15>0,$BM15*ID$76,0)+'(20) RES Detailed Adjustments'!IE15+'(20) RES Detailed Adjustments'!IE72","v":0},{"$f":"IF($BM15>0,$BM15*IE$76,0)+'(20) RES Detailed Adjustments'!IF15+'(20) RES Detailed Adjustments'!IF72","v":0},{"$f":"IF($BM15>0,$BM15*IF$76,0)+'(20) RES Detailed Adjustments'!IG15+'(20) RES Detailed Adjustments'!IG72","v":0},{"$f":"SUM(ID78:IF78)","v":0},{"$f":"IF($BN15>0,$BN15*IH$76,0)+'(20) RES Detailed Adjustments'!II15+'(20) RES Detailed Adjustments'!II72","v":0},{"$f":"IF($BN15>0,$BN15*II$76,0)+'(20) RES Detailed Adjustments'!IJ15+'(20) RES Detailed Adjustments'!IJ72","v":0},{"$f":"IF($BN15>0,$BN15*IJ$76,0)+'(20) RES Detailed Adjustments'!IK15+'(20) RES Detailed Adjustments'!IK72","v":0},{"$f":"SUM(IH78:IJ78)","v":0},{"$f":"IF($BO15>0,$BO15*IL$76,0)+'(20) RES Detailed Adjustments'!IM15+'(20) RES Detailed Adjustments'!IM72","v":0},{"$f":"IF($BO15>0,$BO15*IM$76,0)+'(20) RES Detailed Adjustments'!IN15+'(20) RES Detailed Adjustments'!IN72","v":0},{"$f":"IF($BO15>0,$BO15*IN$76,0)+'(20) RES Detailed Adjustments'!IO15+'(20) RES Detailed Adjustments'!IO72","v":0},{"$f":"SUM(IL78:IN78)","v":0},{"$f":"IF($BP15>0,$BP15*IP$76,0)+'(20) RES Detailed Adjustments'!IQ15+'(20) RES Detailed Adjustments'!IQ72","v":0},{"$f":"IF($BP15>0,$BP15*IQ$76,0)+'(20) RES Detailed Adjustments'!IR15+'(20) RES Detailed Adjustments'!IR72","v":0},{"$f":"IF($BP15>0,$BP15*IR$76,0)+'(20) RES Detailed Adjustments'!IS15+'(20) RES Detailed Adjustments'!IS72","v":0},{"$f":"SUM(IP78:IR78)","v":0},{"$f":"IF($BQ15>0,$BQ15*IT$76,0)+'(20) RES Detailed Adjustments'!IU15+'(20) RES Detailed Adjustments'!IU72","v":0},{"$f":"IF($BQ15>0,$BQ15*IU$76,0)+'(20) RES Detailed Adjustments'!IV15+'(20) RES Detailed Adjustments'!IV72","v":0},{"$f":"IF($BQ15>0,$BQ15*IV$76,0)+'(20) RES Detailed Adjustments'!IW15+'(20) RES Detailed Adjustments'!IW72","v":0},{"$f":"SUM(IT78:IV78)","v":0},{"$f":"IF($BR15>0,$BR15*IX$76,0)+'(20) RES Detailed Adjustments'!IY15+'(20) RES Detailed Adjustments'!IY72","v":0},{"$f":"IF($BR15>0,$BR15*IY$76,0)+'(20) RES Detailed Adjustments'!IZ15+'(20) RES Detailed Adjustments'!IZ72","v":0},{"$f":"IF($BR15>0,$BR15*IZ$76,0)+'(20) RES Detailed Adjustments'!JA15+'(20) RES Detailed Adjustments'!JA72","v":0},{"$f":"SUM(IX78:IZ78)","v":0},{"$f":"IF($BS15>0,$BS15*JB$76,0)+'(20) RES Detailed Adjustments'!JC15+'(20) RES Detailed Adjustments'!JC72","v":0},{"$f":"IF($BS15>0,$BS15*JC$76,0)+'(20) RES Detailed Adjustments'!JD15+'(20) RES Detailed Adjustments'!JD72","v":0},{"$f":"IF($BS15>0,$BS15*JD$76,0)+'(20) RES Detailed Adjustments'!JE15+'(20) RES Detailed Adjustments'!JE72","v":0},{"$f":"SUM(JB78:JD78)","v":0},{"$f":"IF($BT15>0,$BT15*JF$76,0)+'(20) RES Detailed Adjustments'!JG15+'(20) RES Detailed Adjustments'!JG72","v":0},{"$f":"IF($BT15>0,$BT15*JG$76,0)+'(20) RES Detailed Adjustments'!JH15+'(20) RES Detailed Adjustments'!JH72","v":0},{"$f":"IF($BT15>0,$BT15*JH$76,0)+'(20) RES Detailed Adjustments'!JI15+'(20) RES Detailed Adjustments'!JI72","v":0},{"$f":"SUM(JF78:JH78)","v":0},{"$f":"IF($BU15>0,$BU15*JJ$76,0)+'(20) RES Detailed Adjustments'!JK15+'(20) RES Detailed Adjustments'!JK72","v":0},{"$f":"IF($BU15>0,$BU15*JK$76,0)+'(20) RES Detailed Adjustments'!JL15+'(20) RES Detailed Adjustments'!JL72","v":0},{"$f":"IF($BU15>0,$BU15*JL$76,0)+'(20) RES Detailed Adjustments'!JM15+'(20) RES Detailed Adjustments'!JM72","v":0},{"$f":"SUM(JJ78:JL78)","v":0},{"$f":"IF($BV15>0,$BV15*JN$76,0)+'(20) RES Detailed Adjustments'!JO15+'(20) RES Detailed Adjustments'!JO72","v":0},{"$f":"IF($BV15>0,$BV15*JO$76,0)+'(20) RES Detailed Adjustments'!JP15+'(20) RES Detailed Adjustments'!JP72","v":0},{"$f":"IF($BV15>0,$BV15*JP$76,0)+'(20) RES Detailed Adjustments'!JQ15+'(20) RES Detailed Adjustments'!JQ72","v":0},{"$f":"SUM(JN78:JP78)","v":0},{"$f":"IF($BW15>0,$BW15*JR$76,0)+'(20) RES Detailed Adjustments'!JS15+'(20) RES Detailed Adjustments'!JS72","v":0},{"$f":"IF($BW15>0,$BW15*JS$76,0)+'(20) RES Detailed Adjustments'!JT15+'(20) RES Detailed Adjustments'!JT72","v":0},{"$f":"IF($BW15>0,$BW15*JT$76,0)+'(20) RES Detailed Adjustments'!JU15+'(20) RES Detailed Adjustments'!JU72","v":0},{"$f":"SUM(JR78:JT78)","v":0},{"$f":"IF($BX15>0,$BX15*JV$76,0)+'(20) RES Detailed Adjustments'!JW15+'(20) RES Detailed Adjustments'!JW72","v":0},{"$f":"IF($BX15>0,$BX15*JW$76,0)+'(20) RES Detailed Adjustments'!JX15+'(20) RES Detailed Adjustments'!JX72","v":0},{"$f":"IF($BX15>0,$BX15*JX$76,0)+'(20) RES Detailed Adjustments'!JY15+'(20) RES Detailed Adjustments'!JY72","v":0},{"$f":"SUM(JV78:JX78)","v":0},{"$f":"IF($BY15>0,$BY15*JZ$76,0)+'(20) RES Detailed Adjustments'!KA15+'(20) RES Detailed Adjustments'!KA72","v":0},{"$f":"IF($BY15>0,$BY15*KA$76,0)+'(20) RES Detailed Adjustments'!KB15+'(20) RES Detailed Adjustments'!KB72","v":0},{"$f":"IF($BY15>0,$BY15*KB$76,0)+'(20) RES Detailed Adjustments'!KC15+'(20) RES Detailed Adjustments'!KC72","v":0},{"$f":"SUM(JZ78:KB78)","v":0},{"$f":"IF($BZ15>0,$BZ15*KD$76,0)+'(20) RES Detailed Adjustments'!KE15+'(20) RES Detailed Adjustments'!KE72","v":0},{"$f":"IF($BZ15>0,$BZ15*KE$76,0)+'(20) RES Detailed Adjustments'!KF15+'(20) RES Detailed Adjustments'!KF72","v":0},{"$f":"IF($BZ15>0,$BZ15*KF$76,0)+'(20) RES Detailed Adjustments'!KG15+'(20) RES Detailed Adjustments'!KG72","v":0},{"$f":"SUM(KD78:KF78)","v":0},{"$f":"IF($CA15>0,$CA15*KH$76,0)+'(20) RES Detailed Adjustments'!KI15+'(20) RES Detailed Adjustments'!KI72","v":0},{"$f":"IF($CA15>0,$CA15*KI$76,0)+'(20) RES Detailed Adjustments'!KJ15+'(20) RES Detailed Adjustments'!KJ72","v":0},{"$f":"IF($CA15>0,$CA15*KJ$76,0)+'(20) RES Detailed Adjustments'!KK15+'(20) RES Detailed Adjustments'!KK72","v":0},{"$f":"SUM(KH78:KJ78)","v":0},{"$f":"IF($CB15>0,$CB15*KL$76,0)+'(20) RES Detailed Adjustments'!KM15+'(20) RES Detailed Adjustments'!KM72","v":0},{"$f":"IF($CB15>0,$CB15*KM$76,0)+'(20) RES Detailed Adjustments'!KN15+'(20) RES Detailed Adjustments'!KN72","v":0},{"$f":"IF($CB15>0,$CB15*KN$76,0)+'(20) RES Detailed Adjustments'!KO15+'(20) RES Detailed Adjustments'!KO72","v":0},{"$f":"SUM(KL78:KN78)","v":0},{"$f":"IF($CC15>0,$CC15*KP$76,0)+'(20) RES Detailed Adjustments'!KQ15+'(20) RES Detailed Adjustments'!KQ72","v":0},{"$f":"IF($CC15>0,$CC15*KQ$76,0)+'(20) RES Detailed Adjustments'!KR15+'(20) RES Detailed Adjustments'!KR72","v":0},{"$f":"IF($CC15>0,$CC15*KR$76,0)+'(20) RES Detailed Adjustments'!KS15+'(20) RES Detailed Adjustments'!KS72","v":0},{"$f":"SUM(KP78:KR78)","v":0},{"$f":"IF($CD15>0,$CD15*KT$76,0)+'(20) RES Detailed Adjustments'!KU15+'(20) RES Detailed Adjustments'!KU72","v":0},{"$f":"IF($CD15>0,$CD15*KU$76,0)+'(20) RES Detailed Adjustments'!KV15+'(20) RES Detailed Adjustments'!KV72","v":0},{"$f":"IF($CD15>0,$CD15*KV$76,0)+'(20) RES Detailed Adjustments'!KW15+'(20) RES Detailed Adjustments'!KW72","v":0},{"$f":"SUM(KT78:KV78)","v":0},{"$f":"IF($CE15>0,$CE15*KX$76,0)+'(20) RES Detailed Adjustments'!KY15+'(20) RES Detailed Adjustments'!KY72","v":0},{"$f":"IF($CE15>0,$CE15*KY$76,0)+'(20) RES Detailed Adjustments'!KZ15+'(20) RES Detailed Adjustments'!KZ72","v":0},{"$f":"IF($CE15>0,$CE15*KZ$76,0)+'(20) RES Detailed Adjustments'!LA15+'(20) RES Detailed Adjustments'!LA72","v":0},{"$f":"SUM(KX78:KZ78)","v":0},{"$f":"IF($CF15>0,$CF15*LB$76,0)+'(20) RES Detailed Adjustments'!LC15+'(20) RES Detailed Adjustments'!LC72","v":0},{"$f":"IF($CF15>0,$CF15*LC$76,0)+'(20) RES Detailed Adjustments'!LD15+'(20) RES Detailed Adjustments'!LD72","v":0},{"$f":"IF($CF15>0,$CF15*LD$76,0)+'(20) RES Detailed Adjustments'!LE15+'(20) RES Detailed Adjustments'!LE72","v":0},{"$f":"SUM(LB78:LD78)","v":0},{"$f":"IF($CG15>0,$CG15*LF$76,0)+'(20) RES Detailed Adjustments'!LG15+'(20) RES Detailed Adjustments'!LG72","v":0},{"$f":"IF($CG15>0,$CG15*LG$76,0)+'(20) RES Detailed Adjustments'!LH15+'(20) RES Detailed Adjustments'!LH72","v":0},{"$f":"IF($CG15>0,$CG15*LH$76,0)+'(20) RES Detailed Adjustments'!LI15+'(20) RES Detailed Adjustments'!LI72","v":0},{"$f":"SUM(LF78:LH78)","v":0},{"$f":"IF($CH15>0,$CH15*LJ$76,0)+'(20) RES Detailed Adjustments'!LK15+'(20) RES Detailed Adjustments'!LK72","v":0},{"$f":"IF($CH15>0,$CH15*LK$76,0)+'(20) RES Detailed Adjustments'!LL15+'(20) RES Detailed Adjustments'!LL72","v":0},{"$f":"IF($CH15>0,$CH15*LL$76,0)+'(20) RES Detailed Adjustments'!LM15+'(20) RES Detailed Adjustments'!LM72","v":0},{"$f":"SUM(LJ78:LL78)","v":0},{"$f":"IF($CI15>0,$CI15*LN$76,0)+'(20) RES Detailed Adjustments'!LO15+'(20) RES Detailed Adjustments'!LO72","v":0},{"$f":"IF($CI15>0,$CI15*LO$76,0)+'(20) RES Detailed Adjustments'!LP15+'(20) RES Detailed Adjustments'!LP72","v":0},{"$f":"IF($CI15>0,$CI15*LP$76,0)+'(20) RES Detailed Adjustments'!LQ15+'(20) RES Detailed Adjustments'!LQ72","v":0},{"$f":"SUM(LN78:LP78)","v":0},{"$f":"IF($CJ15>0,$CJ15*LR$76,0)+'(20) RES Detailed Adjustments'!LS15+'(20) RES Detailed Adjustments'!LS72","v":0},{"$f":"IF($CJ15>0,$CJ15*LS$76,0)+'(20) RES Detailed Adjustments'!LT15+'(20) RES Detailed Adjustments'!LT72","v":0},{"$f":"IF($CJ15>0,$CJ15*LT$76,0)+'(20) RES Detailed Adjustments'!LU15+'(20) RES Detailed Adjustments'!LU72","v":0},{"$f":"SUM(LR78:LT78)","v":0},{"$f":"IF($CK15>0,$CK15*LV$76,0)+'(20) RES Detailed Adjustments'!LW15+'(20) RES Detailed Adjustments'!LW72","v":0},{"$f":"IF($CK15>0,$CK15*LW$76,0)+'(20) RES Detailed Adjustments'!LX15+'(20) RES Detailed Adjustments'!LX72","v":0},{"$f":"IF($CK15>0,$CK15*LX$76,0)+'(20) RES Detailed Adjustments'!LY15+'(20) RES Detailed Adjustments'!LY72","v":0},{"$f":"SUM(LV78:LX78)","v":0},{"$f":"IF($CL15>0,$CL15*LZ$76,0)+'(20) RES Detailed Adjustments'!MA15+'(20) RES Detailed Adjustments'!MA72","v":0},{"$f":"IF($CL15>0,$CL15*MA$76,0)+'(20) RES Detailed Adjustments'!MB15+'(20) RES Detailed Adjustments'!MB72","v":0},{"$f":"IF($CL15>0,$CL15*MB$76,0)+'(20) RES Detailed Adjustments'!MC15+'(20) RES Detailed Adjustments'!MC72","v":0},{"$f":"SUM(LZ78:MB78)","v":0},{"$f":"IF($CM15>0,$CM15*MD$76,0)+'(20) RES Detailed Adjustments'!ME15+'(20) RES Detailed Adjustments'!ME72","v":0},{"$f":"IF($CM15>0,$CM15*ME$76,0)+'(20) RES Detailed Adjustments'!MF15+'(20) RES Detailed Adjustments'!MF72","v":0},{"$f":"IF($CM15>0,$CM15*MF$76,0)+'(20) RES Detailed Adjustments'!MG15+'(20) RES Detailed Adjustments'!MG72","v":0},{"$f":"SUM(MD78:MF78)","v":0},{"$f":"IF($CN15>0,$CN15*MH$76,0)+'(20) RES Detailed Adjustments'!MI15+'(20) RES Detailed Adjustments'!MI72","v":0},{"$f":"IF($CN15>0,$CN15*MI$76,0)+'(20) RES Detailed Adjustments'!MJ15+'(20) RES Detailed Adjustments'!MJ72","v":0},{"$f":"IF($CN15>0,$CN15*MJ$76,0)+'(20) RES Detailed Adjustments'!MK15+'(20) RES Detailed Adjustments'!MK72","v":0},{"$f":"SUM(MH78:MJ78)","v":0},{"$f":"IF($CO15>0,$CO15*ML$76,0)+'(20) RES Detailed Adjustments'!MM15+'(20) RES Detailed Adjustments'!MM72","v":0},{"$f":"IF($CO15>0,$CO15*MM$76,0)+'(20) RES Detailed Adjustments'!MN15+'(20) RES Detailed Adjustments'!MN72","v":0},{"$f":"IF($CO15>0,$CO15*MN$76,0)+'(20) RES Detailed Adjustments'!MO15+'(20) RES Detailed Adjustments'!MO72","v":0},{"$f":"SUM(ML78:MN78)","v":0},{"$f":"IF($CP15>0,$CP15*MP$76,0)+'(20) RES Detailed Adjustments'!MQ15+'(20) RES Detailed Adjustments'!MQ72","v":0},{"$f":"IF($CP15>0,$CP15*MQ$76,0)+'(20) RES Detailed Adjustments'!MR15+'(20) RES Detailed Adjustments'!MR72","v":0},{"$f":"IF($CP15>0,$CP15*MR$76,0)+'(20) RES Detailed Adjustments'!MS15+'(20) RES Detailed Adjustments'!MS72","v":0},{"$f":"SUM(MP78:MR78)","v":0},{"$f":"IF($CQ15>0,$CQ15*MT$76,0)+'(20) RES Detailed Adjustments'!MU15+'(20) RES Detailed Adjustments'!MU72","v":0},{"$f":"IF($CQ15>0,$CQ15*MU$76,0)+'(20) RES Detailed Adjustments'!MV15+'(20) RES Detailed Adjustments'!MV72","v":0},{"$f":"IF($CQ15>0,$CQ15*MV$76,0)+'(20) RES Detailed Adjustments'!MW15+'(20) RES Detailed Adjustments'!MW72","v":0},{"$f":"SUM(MT78:MV78)","v":0},{"$f":"IF($CR15>0,$CR15*MX$76,0)+'(20) RES Detailed Adjustments'!MY15+'(20) RES Detailed Adjustments'!MY72","v":0},{"$f":"IF($CR15>0,$CR15*MY$76,0)+'(20) RES Detailed Adjustments'!MZ15+'(20) RES Detailed Adjustments'!MZ72","v":0},{"$f":"IF($CR15>0,$CR15*MZ$76,0)+'(20) RES Detailed Adjustments'!NA15+'(20) RES Detailed Adjustments'!NA72","v":0},{"$f":"SUM(MX78:MZ78)","v":0},{"$f":"IF($CS15>0,$CS15*NB$76,0)+'(20) RES Detailed Adjustments'!NC15+'(20) RES Detailed Adjustments'!NC72","v":0},{"$f":"IF($CS15>0,$CS15*NC$76,0)+'(20) RES Detailed Adjustments'!ND15+'(20) RES Detailed Adjustments'!ND72","v":0},{"$f":"IF($CS15>0,$CS15*ND$76,0)+'(20) RES Detailed Adjustments'!NE15+'(20) RES Detailed Adjustments'!NE72","v":0},{"$f":"SUM(NB78:ND78)","v":0},{"$f":"IF($CT15>0,$CT15*NF$76,0)+'(20) RES Detailed Adjustments'!NG15+'(20) RES Detailed Adjustments'!NG72","v":0},{"$f":"IF($CT15>0,$CT15*NG$76,0)+'(20) RES Detailed Adjustments'!NH15+'(20) RES Detailed Adjustments'!NH72","v":0},{"$f":"IF($CT15>0,$CT15*NH$76,0)+'(20) RES Detailed Adjustments'!NI15+'(20) RES Detailed Adjustments'!NI72","v":0},{"$f":"SUM(NF78:NH78)","v":0},{"$f":"IF($CU15>0,$CU15*NJ$76,0)+'(20) RES Detailed Adjustments'!NK15+'(20) RES Detailed Adjustments'!NK72","v":0},{"$f":"IF($CU15>0,$CU15*NK$76,0)+'(20) RES Detailed Adjustments'!NL15+'(20) RES Detailed Adjustments'!NL72","v":0},{"$f":"IF($CU15>0,$CU15*NL$76,0)+'(20) RES Detailed Adjustments'!NM15+'(20) RES Detailed Adjustments'!NM72","v":0},{"$f":"SUM(NJ78:NL78)","v":0},{"$f":"IF($CV15>0,$CV15*NN$76,0)+'(20) RES Detailed Adjustments'!NO15+'(20) RES Detailed Adjustments'!NO72","v":0},{"$f":"IF($CV15>0,$CV15*NO$76,0)+'(20) RES Detailed Adjustments'!NP15+'(20) RES Detailed Adjustments'!NP72","v":0},{"$f":"IF($CV15>0,$CV15*NP$76,0)+'(20) RES Detailed Adjustments'!NQ15+'(20) RES Detailed Adjustments'!NQ72","v":0},{"$f":"SUM(NN78:NP78)","v":0},{"$f":"IF($CW15>0,$CW15*NR$76,0)+'(20) RES Detailed Adjustments'!NS15+'(20) RES Detailed Adjustments'!NS72","v":0},{"$f":"IF($CW15>0,$CW15*NS$76,0)+'(20) RES Detailed Adjustments'!NT15+'(20) RES Detailed Adjustments'!NT72","v":0},{"$f":"IF($CW15>0,$CW15*NT$76,0)+'(20) RES Detailed Adjustments'!NU15+'(20) RES Detailed Adjustments'!NU72","v":0},{"$f":"SUM(NR78:NT78)","v":0}]
["Employee Benefits",{"$f":"IF($F16>0,$F16*B$76,0)+'(20) RES Detailed Adjustments'!C16+'(20) RES Detailed Adjustments'!C73","v":0},{"$f":"IF($F16>0,$F16*C$76,0)+'(20) RES Detailed Adjustments'!D16+'(20) RES Detailed Adjustments'!D73","v":0},{"$f":"IF($F16>0,$F16*D$76,0)+'(20) RES Detailed Adjustments'!E16+'(20) RES Detailed Adjustments'!E73","v":0},{"$f":"SUM(B79:D79)","v":0},{"$f":"IF($G16>0,$G16*F$76,0)+'(20) RES Detailed Adjustments'!G16+'(20) RES Detailed Adjustments'!G73","v":0},{"$f":"IF($G16>0,$G16*G$76,0)+'(20) RES Detailed Adjustments'!H16+'(20) RES Detailed Adjustments'!H73","v":0},{"$f":"IF($G16>0,$G16*H$76,0)+'(20) RES Detailed Adjustments'!I16+'(20) RES Detailed Adjustments'!I73","v":0},{"$f":"SUM(F79:H79)","v":0},{"$f":"IF($H16>0,$H16*J$76,0)+'(20) RES Detailed Adjustments'!K16+'(20) RES Detailed Adjustments'!K73","v":0},{"$f":"IF($H16>0,$H16*K$76,0)+'(20) RES Detailed Adjustments'!L16+'(20) RES Detailed Adjustments'!L73","v":0},{"$f":"IF($H16>0,$H16*L$76,0)+'(20) RES Detailed Adjustments'!M16+'(20) RES Detailed Adjustments'!M73","v":0},{"$f":"SUM(J79:L79)","v":0},{"$f":"IF($I16>0,$I16*N$76,0)+'(20) RES Detailed Adjustments'!O16+'(20) RES Detailed Adjustments'!O73","v":0},{"$f":"IF($I16>0,$I16*O$76,0)+'(20) RES Detailed Adjustments'!P16+'(20) RES Detailed Adjustments'!P73","v":0},{"$f":"IF($I16>0,$I16*P$76,0)+'(20) RES Detailed Adjustments'!Q16+'(20) RES Detailed Adjustments'!Q73","v":0},{"$f":"SUM(N79:P79)","v":0},{"$f":"IF($J16>0,$J16*R$76,0)+'(20) RES Detailed Adjustments'!S16+'(20) RES Detailed Adjustments'!S73","v":0},{"$f":"IF($J16>0,$J16*S$76,0)+'(20) RES Detailed Adjustments'!T16+'(20) RES Detailed Adjustments'!T73","v":0},{"$f":"IF($J16>0,$J16*T$76,0)+'(20) RES Detailed Adjustments'!U16+'(20) RES Detailed Adjustments'!U73","v":0},{"$f":"SUM(R79:T79)","v":0},{"$f":"IF($K16>0,$K16*V$76,0)+'(20) RES Detailed Adjustments'!W16+'(20) RES Detailed Adjustments'!W73","v":0},{"$f":"IF($K16>0,$K16*W$76,0)+'(20) RES Detailed Adjustments'!X16+'(20) RES Detailed Adjustments'!X73","v":0},{"$f":"IF($K16>0,$K16*X$76,0)+'(20) RES Detailed Adjustments'!Y16+'(20) RES Detailed Adjustments'!Y73","v":0},{"$f":"SUM(V79:X79)","v":0},{"$f":"IF($L16>0,$L16*Z$76,0)+'(20) RES Detailed Adjustments'!AA16+'(20) RES Detailed Adjustments'!AA73","v":0},{"$f":"IF($L16>0,$L16*AA$76,0)+'(20) RES Detailed Adjustments'!AB16+'(20) RES Detailed Adjustments'!AB73","v":0},{"$f":"IF($L16>0,$L16*AB$76,0)+'(20) RES Detailed Adjustments'!AC16+'(20) RES Detailed Adjustments'!AC73","v":0},{"$f":"SUM(Z79:AB79)","v":0},{"$f":"IF($M16>0,$M16*AD$76,0)+'(20) RES Detailed Adjustments'!AE16+'(20) RES Detailed Adjustments'!AE73","v":0},{"$f":"IF($M16>0,$M16*AE$76,0)+'(20) RES Detailed Adjustments'!AF16+'(20) RES Detailed Adjustments'!AF73","v":0},{"$f":"IF($M16>0,$M16*AF$76,0)+'(20) RES Detailed Adjustments'!AG16+'(20) RES Detailed Adjustments'!AG73","v":0},{"$f":"SUM(AD79:AF79)","v":0},{"$f":"IF($N16>0,$N16*AH$76,0)+'(20) RES Detailed Adjustments'!AI16+'(20) RES Detailed Adjustments'!AI73","v":0},{"$f":"IF($N16>0,$N16*AI$76,0)+'(20) RES Detailed Adjustments'!AJ16+'(20) RES Detailed Adjustments'!AJ73","v":0},{"$f":"IF($N16>0,$N16*AJ$76,0)+'(20) RES Detailed Adjustments'!AK16+'(20) RES Detailed Adjustments'!AK73","v":0},{"$f":"SUM(AH79:AJ79)","v":0},{"$f":"IF($O16>0,$O16*AL$76,0)+'(20) RES Detailed Adjustments'!AM16+'(20) RES Detailed Adjustments'!AM73","v":0},{"$f":"IF($O16>0,$O16*AM$76,0)+'(20) RES Detailed Adjustments'!AN16+'(20) RES Detailed Adjustments'!AN73","v":0},{"$f":"IF($O16>0,$O16*AN$76,0)+'(20) RES Detailed Adjustments'!AO16+'(20) RES Detailed Adjustments'!AO73","v":0},{"$f":"SUM(AL79:AN79)","v":0},{"$f":"IF($P16>0,$P16*AP$76,0)+'(20) RES Detailed Adjustments'!AQ16+'(20) RES Detailed Adjustments'!AQ73","v":0},{"$f":"IF($P16>0,$P16*AQ$76,0)+'(20) RES Detailed Adjustments'!AR16+'(20) RES Detailed Adjustments'!AR73","v":0},{"$f":"IF($P16>0,$P16*AR$76,0)+'(20) RES Detailed Adjustments'!AS16+'(20) RES Detailed Adjustments'!AS73","v":0},{"$f":"SUM(AP79:AR79)","v":0},{"$f":"IF($Q16>0,$Q16*AT$76,0)+'(20) RES Detailed Adjustments'!AU16+'(20) RES Detailed Adjustments'!AU73","v":0},{"$f":"IF($Q16>0,$Q16*AU$76,0)+'(20) RES Detailed Adjustments'!AV16+'(20) RES Detailed Adjustments'!AV73","v":0},{"$f":"IF($Q16>0,$Q16*AV$76,0)+'(20) RES Detailed Adjustments'!AW16+'(20) RES Detailed Adjustments'!AW73","v":0},{"$f":"SUM(AT79:AV79)","v":0},{"$f":"IF($R16>0,$R16*AX$76,0)+'(20) RES Detailed Adjustments'!AY16+'(20) RES Detailed Adjustments'!AY73","v":0},{"$f":"IF($R16>0,$R16*AY$76,0)+'(20) RES Detailed Adjustments'!AZ16+'(20) RES Detailed Adjustments'!AZ73","v":0},{"$f":"IF($R16>0,$R16*AZ$76,0)+'(20) RES Detailed Adjustments'!BA16+'(20) RES Detailed Adjustments'!BA73","v":0},{"$f":"SUM(AX79:AZ79)","v":0},{"$f":"IF($S16>0,$S16*BB$76,0)+'(20) RES Detailed Adjustments'!BC16+'(20) RES Detailed Adjustments'!BC73","v":0},{"$f":"IF($S16>0,$S16*BC$76,0)+'(20) RES Detailed Adjustments'!BD16+'(20) RES Detailed Adjustments'!BD73","v":0},{"$f":"IF($S16>0,$S16*BD$76,0)+'(20) RES Detailed Adjustments'!BE16+'(20) RES Detailed Adjustments'!BE73","v":0},{"$f":"SUM(BB79:BD79)","v":0},{"$f":"IF($T16>0,$T16*BF$76,0)+'(20) RES Detailed Adjustments'!BG16+'(20) RES Detailed Adjustments'!BG73","v":0},{"$f":"IF($T16>0,$T16*BG$76,0)+'(20) RES Detailed Adjustments'!BH16+'(20) RES Detailed Adjustments'!BH73","v":0},{"$f":"IF($T16>0,$T16*BH$76,0)+'(20) RES Detailed Adjustments'!BI16+'(20) RES Detailed Adjustments'!BI73","v":0},{"$f":"SUM(BF79:BH79)","v":0},{"$f":"IF($U16>0,$U16*BJ$76,0)+'(20) RES Detailed Adjustments'!BK16+'(20) RES Detailed Adjustments'!BK73","v":0},{"$f":"IF($U16>0,$U16*BK$76,0)+'(20) RES Detailed Adjustments'!BL16+'(20) RES Detailed Adjustments'!BL73","v":0},{"$f":"IF($U16>0,$U16*BL$76,0)+'(20) RES Detailed Adjustments'!BM16+'(20) RES Detailed Adjustments'!BM73","v":0},{"$f":"SUM(BJ79:BL79)","v":0},{"$f":"IF($V16>0,$V16*BN$76,0)+'(20) RES Detailed Adjustments'!BO16+'(20) RES Detailed Adjustments'!BO73","v":0},{"$f":"IF($V16>0,$V16*BO$76,0)+'(20) RES Detailed Adjustments'!BP16+'(20) RES Detailed Adjustments'!BP73","v":0},{"$f":"IF($V16>0,$V16*BP$76,0)+'(20) RES Detailed Adjustments'!BQ16+'(20) RES Detailed Adjustments'!BQ73","v":0},{"$f":"SUM(BN79:BP79)","v":0},{"$f":"IF($W16>0,$W16*BR$76,0)+'(20) RES Detailed Adjustments'!BS16+'(20) RES Detailed Adjustments'!BS73","v":0},{"$f":"IF($W16>0,$W16*BS$76,0)+'(20) RES Detailed Adjustments'!BT16+'(20) RES Detailed Adjustments'!BT73","v":0},{"$f":"IF($W16>0,$W16*BT$76,0)+'(20) RES Detailed Adjustments'!BU16+'(20) RES Detailed Adjustments'!BU73","v":0},{"$f":"SUM(BR79:BT79)","v":0},{"$f":"IF($X16>0,$X16*BV$76,0)+'(20) RES Detailed Adjustments'!BW16+'(20) RES Detailed Adjustments'!BW73","v":0},{"$f":"IF($X16>0,$X16*BW$76,0)+'(20) RES Detailed Adjustments'!BX16+'(20) RES Detailed Adjustments'!BX73","v":0},{"$f":"IF($X16>0,$X16*BX$76,0)+'(20) RES Detailed Adjustments'!BY16+'(20) RES Detailed Adjustments'!BY73","v":0},{"$f":"SUM(BV79:BX79)","v":0},{"$f":"IF($Y16>0,$Y16*BZ$76,0)+'(20) RES Detailed Adjustments'!CA16+'(20) RES Detailed Adjustments'!CA73","v":0},{"$f":"IF($Y16>0,$Y16*CA$76,0)+'(20) RES Detailed Adjustments'!CB16+'(20) RES Detailed Adjustments'!CB73","v":0},{"$f":"IF($Y16>0,$Y16*CB$76,0)+'(20) RES Detailed Adjustments'!CC16+'(20) RES Detailed Adjustments'!CC73","v":0},{"$f":"SUM(BZ79:CB79)","v":0},{"$f":"IF($Z16>0,$Z16*CD$76,0)+'(20) RES Detailed Adjustments'!CE16+'(20) RES Detailed Adjustments'!CE73","v":0},{"$f":"IF($Z16>0,$Z16*CE$76,0)+'(20) RES Detailed Adjustments'!CF16+'(20) RES Detailed Adjustments'!CF73","v":0},{"$f":"IF($Z16>0,$Z16*CF$76,0)+'(20) RES Detailed Adjustments'!CG16+'(20) RES Detailed Adjustments'!CG73","v":0},{"$f":"SUM(CD79:CF79)","v":0},{"$f":"IF($AA16>0,$AA16*CH$76,0)+'(20) RES Detailed Adjustments'!CI16+'(20) RES Detailed Adjustments'!CI73","v":0},{"$f":"IF($AA16>0,$AA16*CI$76,0)+'(20) RES Detailed Adjustments'!CJ16+'(20) RES Detailed Adjustments'!CJ73","v":0},{"$f":"IF($AA16>0,$AA16*CJ$76,0)+'(20) RES Detailed Adjustments'!CK16+'(20) RES Detailed Adjustments'!CK73","v":0},{"$f":"SUM(CH79:CJ79)","v":0},{"$f":"IF($AB16>0,$AB16*CL$76,0)+'(20) RES Detailed Adjustments'!CM16+'(20) RES Detailed Adjustments'!CM73","v":0},{"$f":"IF($AB16>0,$AB16*CM$76,0)+'(20) RES Detailed Adjustments'!CN16+'(20) RES Detailed Adjustments'!CN73","v":0},{"$f":"IF($AB16>0,$AB16*CN$76,0)+'(20) RES Detailed Adjustments'!CO16+'(20) RES Detailed Adjustments'!CO73","v":0},{"$f":"SUM(CL79:CN79)","v":0},{"$f":"IF($AC16>0,$AC16*CP$76,0)+'(20) RES Detailed Adjustments'!CQ16+'(20) RES Detailed Adjustments'!CQ73","v":0},{"$f":"IF($AC16>0,$AC16*CQ$76,0)+'(20) RES Detailed Adjustments'!CR16+'(20) RES Detailed Adjustments'!CR73","v":0},{"$f":"IF($AC16>0,$AC16*CR$76,0)+'(20) RES Detailed Adjustments'!CS16+'(20) RES Detailed Adjustments'!CS73","v":0},{"$f":"SUM(CP79:CR79)","v":0},{"$f":"IF($AD16>0,$AD16*CT$76,0)+'(20) RES Detailed Adjustments'!CU16+'(20) RES Detailed Adjustments'!CU73","v":0},{"$f":"IF($AD16>0,$AD16*CU$76,0)+'(20) RES Detailed Adjustments'!CV16+'(20) RES Detailed Adjustments'!CV73","v":0},{"$f":"IF($AD16>0,$AD16*CV$76,0)+'(20) RES Detailed Adjustments'!CW16+'(20) RES Detailed Adjustments'!CW73","v":0},{"$f":"SUM(CT79:CV79)","v":0},{"$f":"IF($AE16>0,$AE16*CX$76,0)+'(20) RES Detailed Adjustments'!CY16+'(20) RES Detailed Adjustments'!CY73","v":0},{"$f":"IF($AE16>0,$AE16*CY$76,0)+'(20) RES Detailed Adjustments'!CZ16+'(20) RES Detailed Adjustments'!CZ73","v":0},{"$f":"IF($AE16>0,$AE16*CZ$76,0)+'(20) RES Detailed Adjustments'!DA16+'(20) RES Detailed Adjustments'!DA73","v":0},{"$f":"SUM(CX79:CZ79)","v":0},{"$f":"IF($AF16>0,$AF16*DB$76,0)+'(20) RES Detailed Adjustments'!DC16+'(20) RES Detailed Adjustments'!DC73","v":0},{"$f":"IF($AF16>0,$AF16*DC$76,0)+'(20) RES Detailed Adjustments'!DD16+'(20) RES Detailed Adjustments'!DD73","v":0},{"$f":"IF($AF16>0,$AF16*DD$76,0)+'(20) RES Detailed Adjustments'!DE16+'(20) RES Detailed Adjustments'!DE73","v":0},{"$f":"SUM(DB79:DD79)","v":0},{"$f":"IF($AG16>0,$AG16*DF$76,0)+'(20) RES Detailed Adjustments'!DG16+'(20) RES Detailed Adjustments'!DG73","v":0},{"$f":"IF($AG16>0,$AG16*DG$76,0)+'(20) RES Detailed Adjustments'!DH16+'(20) RES Detailed Adjustments'!DH73","v":0},{"$f":"IF($AG16>0,$AG16*DH$76,0)+'(20) RES Detailed Adjustments'!DI16+'(20) RES Detailed Adjustments'!DI73","v":0},{"$f":"SUM(DF79:DH79)","v":0},{"$f":"IF($AH16>0,$AH16*DJ$76,0)+'(20) RES Detailed Adjustments'!DK16+'(20) RES Detailed Adjustments'!DK73","v":0},{"$f":"IF($AH16>0,$AH16*DK$76,0)+'(20) RES Detailed Adjustments'!DL16+'(20) RES Detailed Adjustments'!DL73","v":0},{"$f":"IF($AH16>0,$AH16*DL$76,0)+'(20) RES Detailed Adjustments'!DM16+'(20) RES Detailed Adjustments'!DM73","v":0},{"$f":"SUM(DJ79:DL79)","v":0},{"$f":"IF($AI16>0,$AI16*DN$76,0)+'(20) RES Detailed Adjustments'!DO16+'(20) RES Detailed Adjustments'!DO73","v":0},{"$f":"IF($AI16>0,$AI16*DO$76,0)+'(20) RES Detailed Adjustments'!DP16+'(20) RES Detailed Adjustments'!DP73","v":0},{"$f":"IF($AI16>0,$AI16*DP$76,0)+'(20) RES Detailed Adjustments'!DQ16+'(20) RES Detailed Adjustments'!DQ73","v":0},{"$f":"SUM(DN79:DP79)","v":0},{"$f":"IF($AJ16>0,$AJ16*DR$76,0)+'(20) RES Detailed Adjustments'!DS16+'(20) RES Detailed Adjustments'!DS73","v":0},{"$f":"IF($AJ16>0,$AJ16*DS$76,0)+'(20) RES Detailed Adjustments'!DT16+'(20) RES Detailed Adjustments'!DT73","v":0},{"$f":"IF($AJ16>0,$AJ16*DT$76,0)+'(20) RES Detailed Adjustments'!DU16+'(20) RES Detailed Adjustments'!DU73","v":0},{"$f":"SUM(DR79:DT79)","v":0},{"$f":"IF($AK16>0,$AK16*DV$76,0)+'(20) RES Detailed Adjustments'!DW16+'(20) RES Detailed Adjustments'!DW73","v":0},{"$f":"IF($AK16>0,$AK16*DW$76,0)+'(20) RES Detailed Adjustments'!DX16+'(20) RES Detailed Adjustments'!DX73","v":0},{"$f":"IF($AK16>0,$AK16*DX$76,0)+'(20) RES Detailed Adjustments'!DY16+'(20) RES Detailed Adjustments'!DY73","v":0},{"$f":"SUM(DV79:DX79)","v":0},{"$f":"IF($AL16>0,$AL16*DZ$76,0)+'(20) RES Detailed Adjustments'!EA16+'(20) RES Detailed Adjustments'!EA73","v":0},{"$f":"IF($AL16>0,$AL16*EA$76,0)+'(20) RES Detailed Adjustments'!EB16+'(20) RES Detailed Adjustments'!EB73","v":0},{"$f":"IF($AL16>0,$AL16*EB$76,0)+'(20) RES Detailed Adjustments'!EC16+'(20) RES Detailed Adjustments'!EC73","v":0},{"$f":"SUM(DZ79:EB79)","v":0},{"$f":"IF($AM16>0,$AM16*ED$76,0)+'(20) RES Detailed Adjustments'!EE16+'(20) RES Detailed Adjustments'!EE73","v":0},{"$f":"IF($AM16>0,$AM16*EE$76,0)+'(20) RES Detailed Adjustments'!EF16+'(20) RES Detailed Adjustments'!EF73","v":0},{"$f":"IF($AM16>0,$AM16*EF$76,0)+'(20) RES Detailed Adjustments'!EG16+'(20) RES Detailed Adjustments'!EG73","v":0},{"$f":"SUM(ED79:EF79)","v":0},{"$f":"IF($AN16>0,$AN16*EH$76,0)+'(20) RES Detailed Adjustments'!EI16+'(20) RES Detailed Adjustments'!EI73","v":0},{"$f":"IF($AN16>0,$AN16*EI$76,0)+'(20) RES Detailed Adjustments'!EJ16+'(20) RES Detailed Adjustments'!EJ73","v":0},{"$f":"IF($AN16>0,$AN16*EJ$76,0)+'(20) RES Detailed Adjustments'!EK16+'(20) RES Detailed Adjustments'!EK73","v":0},{"$f":"SUM(EH79:EJ79)","v":0},{"$f":"IF($AO16>0,$AO16*EL$76,0)+'(20) RES Detailed Adjustments'!EM16+'(20) RES Detailed Adjustments'!EM73","v":0},{"$f":"IF($AO16>0,$AO16*EM$76,0)+'(20) RES Detailed Adjustments'!EN16+'(20) RES Detailed Adjustments'!EN73","v":0},{"$f":"IF($AO16>0,$AO16*EN$76,0)+'(20) RES Detailed Adjustments'!EO16+'(20) RES Detailed Adjustments'!EO73","v":0},{"$f":"SUM(EL79:EN79)","v":0},{"$f":"IF($AP16>0,$AP16*EP$76,0)+'(20) RES Detailed Adjustments'!EQ16+'(20) RES Detailed Adjustments'!EQ73","v":0},{"$f":"IF($AP16>0,$AP16*EQ$76,0)+'(20) RES Detailed Adjustments'!ER16+'(20) RES Detailed Adjustments'!ER73","v":0},{"$f":"IF($AP16>0,$AP16*ER$76,0)+'(20) RES Detailed Adjustments'!ES16+'(20) RES Detailed Adjustments'!ES73","v":0},{"$f":"SUM(EP79:ER79)","v":0},{"$f":"IF($AQ16>0,$AQ16*ET$76,0)+'(20) RES Detailed Adjustments'!EU16+'(20) RES Detailed Adjustments'!EU73","v":0},{"$f":"IF($AQ16>0,$AQ16*EU$76,0)+'(20) RES Detailed Adjustments'!EV16+'(20) RES Detailed Adjustments'!EV73","v":0},{"$f":"IF($AQ16>0,$AQ16*EV$76,0)+'(20) RES Detailed Adjustments'!EW16+'(20) RES Detailed Adjustments'!EW73","v":0},{"$f":"SUM(ET79:EV79)","v":0},{"$f":"IF($AR16>0,$AR16*EX$76,0)+'(20) RES Detailed Adjustments'!EY16+'(20) RES Detailed Adjustments'!EY73","v":0},{"$f":"IF($AR16>0,$AR16*EY$76,0)+'(20) RES Detailed Adjustments'!EZ16+'(20) RES Detailed Adjustments'!EZ73","v":0},{"$f":"IF($AR16>0,$AR16*EZ$76,0)+'(20) RES Detailed Adjustments'!FA16+'(20) RES Detailed Adjustments'!FA73","v":0},{"$f":"SUM(EX79:EZ79)","v":0},{"$f":"IF($AS16>0,$AS16*FB$76,0)+'(20) RES Detailed Adjustments'!FC16+'(20) RES Detailed Adjustments'!FC73","v":0},{"$f":"IF($AS16>0,$AS16*FC$76,0)+'(20) RES Detailed Adjustments'!FD16+'(20) RES Detailed Adjustments'!FD73","v":0},{"$f":"IF($AS16>0,$AS16*FD$76,0)+'(20) RES Detailed Adjustments'!FE16+'(20) RES Detailed Adjustments'!FE73","v":0},{"$f":"SUM(FB79:FD79)","v":0},{"$f":"IF($AT16>0,$AT16*FF$76,0)+'(20) RES Detailed Adjustments'!FG16+'(20) RES Detailed Adjustments'!FG73","v":0},{"$f":"IF($AT16>0,$AT16*FG$76,0)+'(20) RES Detailed Adjustments'!FH16+'(20) RES Detailed Adjustments'!FH73","v":0},{"$f":"IF($AT16>0,$AT16*FH$76,0)+'(20) RES Detailed Adjustments'!FI16+'(20) RES Detailed Adjustments'!FI73","v":0},{"$f":"SUM(FF79:FH79)","v":0},{"$f":"IF($AU16>0,$AU16*FJ$76,0)+'(20) RES Detailed Adjustments'!FK16+'(20) RES Detailed Adjustments'!FK73","v":0},{"$f":"IF($AU16>0,$AU16*FK$76,0)+'(20) RES Detailed Adjustments'!FL16+'(20) RES Detailed Adjustments'!FL73","v":0},{"$f":"IF($AU16>0,$AU16*FL$76,0)+'(20) RES Detailed Adjustments'!FM16+'(20) RES Detailed Adjustments'!FM73","v":0},{"$f":"SUM(FJ79:FL79)","v":0},{"$f":"IF($AV16>0,$AV16*FN$76,0)+'(20) RES Detailed Adjustments'!FO16+'(20) RES Detailed Adjustments'!FO73","v":0},{"$f":"IF($AV16>0,$AV16*FO$76,0)+'(20) RES Detailed Adjustments'!FP16+'(20) RES Detailed Adjustments'!FP73","v":0},{"$f":"IF($AV16>0,$AV16*FP$76,0)+'(20) RES Detailed Adjustments'!FQ16+'(20) RES Detailed Adjustments'!FQ73","v":0},{"$f":"SUM(FN79:FP79)","v":0},{"$f":"IF($AW16>0,$AW16*FR$76,0)+'(20) RES Detailed Adjustments'!FS16+'(20) RES Detailed Adjustments'!FS73","v":0},{"$f":"IF($AW16>0,$AW16*FS$76,0)+'(20) RES Detailed Adjustments'!FT16+'(20) RES Detailed Adjustments'!FT73","v":0},{"$f":"IF($AW16>0,$AW16*FT$76,0)+'(20) RES Detailed Adjustments'!FU16+'(20) RES Detailed Adjustments'!FU73","v":0},{"$f":"SUM(FR79:FT79)","v":0},{"$f":"IF($AX16>0,$AX16*FV$76,0)+'(20) RES Detailed Adjustments'!FW16+'(20) RES Detailed Adjustments'!FW73","v":0},{"$f":"IF($AX16>0,$AX16*FW$76,0)+'(20) RES Detailed Adjustments'!FX16+'(20) RES Detailed Adjustments'!FX73","v":0},{"$f":"IF($AX16>0,$AX16*FX$76,0)+'(20) RES Detailed Adjustments'!FY16+'(20) RES Detailed Adjustments'!FY73","v":0},{"$f":"SUM(FV79:FX79)","v":0},{"$f":"IF($AY16>0,$AY16*FZ$76,0)+'(20) RES Detailed Adjustments'!GA16+'(20) RES Detailed Adjustments'!GA73","v":0},{"$f":"IF($AY16>0,$AY16*GA$76,0)+'(20) RES Detailed Adjustments'!GB16+'(20) RES Detailed Adjustments'!GB73","v":0},{"$f":"IF($AY16>0,$AY16*GB$76,0)+'(20) RES Detailed Adjustments'!GC16+'(20) RES Detailed Adjustments'!GC73","v":0},{"$f":"SUM(FZ79:GB79)","v":0},{"$f":"IF($AZ16>0,$AZ16*GD$76,0)+'(20) RES Detailed Adjustments'!GE16+'(20) RES Detailed Adjustments'!GE73","v":0},{"$f":"IF($AZ16>0,$AZ16*GE$76,0)+'(20) RES Detailed Adjustments'!GF16+'(20) RES Detailed Adjustments'!GF73","v":0},{"$f":"IF($AZ16>0,$AZ16*GF$76,0)+'(20) RES Detailed Adjustments'!GG16+'(20) RES Detailed Adjustments'!GG73","v":0},{"$f":"SUM(GD79:GF79)","v":0},{"$f":"IF($BA16>0,$BA16*GH$76,0)+'(20) RES Detailed Adjustments'!GI16+'(20) RES Detailed Adjustments'!GI73","v":0},{"$f":"IF($BA16>0,$BA16*GI$76,0)+'(20) RES Detailed Adjustments'!GJ16+'(20) RES Detailed Adjustments'!GJ73","v":0},{"$f":"IF($BA16>0,$BA16*GJ$76,0)+'(20) RES Detailed Adjustments'!GK16+'(20) RES Detailed Adjustments'!GK73","v":0},{"$f":"SUM(GH79:GJ79)","v":0},{"$f":"IF($BB16>0,$BB16*GL$76,0)+'(20) RES Detailed Adjustments'!GM16+'(20) RES Detailed Adjustments'!GM73","v":0},{"$f":"IF($BB16>0,$BB16*GM$76,0)+'(20) RES Detailed Adjustments'!GN16+'(20) RES Detailed Adjustments'!GN73","v":0},{"$f":"IF($BB16>0,$BB16*GN$76,0)+'(20) RES Detailed Adjustments'!GO16+'(20) RES Detailed Adjustments'!GO73","v":0},{"$f":"SUM(GL79:GN79)","v":0},{"$f":"IF($BC16>0,$BC16*GP$76,0)+'(20) RES Detailed Adjustments'!GQ16+'(20) RES Detailed Adjustments'!GQ73","v":0},{"$f":"IF($BC16>0,$BC16*GQ$76,0)+'(20) RES Detailed Adjustments'!GR16+'(20) RES Detailed Adjustments'!GR73","v":0},{"$f":"IF($BC16>0,$BC16*GR$76,0)+'(20) RES Detailed Adjustments'!GS16+'(20) RES Detailed Adjustments'!GS73","v":0},{"$f":"SUM(GP79:GR79)","v":0},{"$f":"IF($BD16>0,$BD16*GT$76,0)+'(20) RES Detailed Adjustments'!GU16+'(20) RES Detailed Adjustments'!GU73","v":0},{"$f":"IF($BD16>0,$BD16*GU$76,0)+'(20) RES Detailed Adjustments'!GV16+'(20) RES Detailed Adjustments'!GV73","v":0},{"$f":"IF($BD16>0,$BD16*GV$76,0)+'(20) RES Detailed Adjustments'!GW16+'(20) RES Detailed Adjustments'!GW73","v":0},{"$f":"SUM(GT79:GV79)","v":0},{"$f":"IF($BE16>0,$BE16*GX$76,0)+'(20) RES Detailed Adjustments'!GY16+'(20) RES Detailed Adjustments'!GY73","v":0},{"$f":"IF($BE16>0,$BE16*GY$76,0)+'(20) RES Detailed Adjustments'!GZ16+'(20) RES Detailed Adjustments'!GZ73","v":0},{"$f":"IF($BE16>0,$BE16*GZ$76,0)+'(20) RES Detailed Adjustments'!HA16+'(20) RES Detailed Adjustments'!HA73","v":0},{"$f":"SUM(GX79:GZ79)","v":0},{"$f":"IF($BF16>0,$BF16*HB$76,0)+'(20) RES Detailed Adjustments'!HC16+'(20) RES Detailed Adjustments'!HC73","v":0},{"$f":"IF($BF16>0,$BF16*HC$76,0)+'(20) RES Detailed Adjustments'!HD16+'(20) RES Detailed Adjustments'!HD73","v":0},{"$f":"IF($BF16>0,$BF16*HD$76,0)+'(20) RES Detailed Adjustments'!HE16+'(20) RES Detailed Adjustments'!HE73","v":0},{"$f":"SUM(HB79:HD79)","v":0},{"$f":"IF($BG16>0,$BG16*HF$76,0)+'(20) RES Detailed Adjustments'!HG16+'(20) RES Detailed Adjustments'!HG73","v":0},{"$f":"IF($BG16>0,$BG16*HG$76,0)+'(20) RES Detailed Adjustments'!HH16+'(20) RES Detailed Adjustments'!HH73","v":0},{"$f":"IF($BG16>0,$BG16*HH$76,0)+'(20) RES Detailed Adjustments'!HI16+'(20) RES Detailed Adjustments'!HI73","v":0},{"$f":"SUM(HF79:HH79)","v":0},{"$f":"IF($BH16>0,$BH16*HJ$76,0)+'(20) RES Detailed Adjustments'!HK16+'(20) RES Detailed Adjustments'!HK73","v":0},{"$f":"IF($BH16>0,$BH16*HK$76,0)+'(20) RES Detailed Adjustments'!HL16+'(20) RES Detailed Adjustments'!HL73","v":0},{"$f":"IF($BH16>0,$BH16*HL$76,0)+'(20) RES Detailed Adjustments'!HM16+'(20) RES Detailed Adjustments'!HM73","v":0},{"$f":"SUM(HJ79:HL79)","v":0},{"$f":"IF($BI16>0,$BI16*HN$76,0)+'(20) RES Detailed Adjustments'!HO16+'(20) RES Detailed Adjustments'!HO73","v":0},{"$f":"IF($BI16>0,$BI16*HO$76,0)+'(20) RES Detailed Adjustments'!HP16+'(20) RES Detailed Adjustments'!HP73","v":0},{"$f":"IF($BI16>0,$BI16*HP$76,0)+'(20) RES Detailed Adjustments'!HQ16+'(20) RES Detailed Adjustments'!HQ73","v":0},{"$f":"SUM(HN79:HP79)","v":0},{"$f":"IF($BJ16>0,$BJ16*HR$76,0)+'(20) RES Detailed Adjustments'!HS16+'(20) RES Detailed Adjustments'!HS73","v":0},{"$f":"IF($BJ16>0,$BJ16*HS$76,0)+'(20) RES Detailed Adjustments'!HT16+'(20) RES Detailed Adjustments'!HT73","v":0},{"$f":"IF($BJ16>0,$BJ16*HT$76,0)+'(20) RES Detailed Adjustments'!HU16+'(20) RES Detailed Adjustments'!HU73","v":0},{"$f":"SUM(HR79:HT79)","v":0},{"$f":"IF($BK16>0,$BK16*HV$76,0)+'(20) RES Detailed Adjustments'!HW16+'(20) RES Detailed Adjustments'!HW73","v":0},{"$f":"IF($BK16>0,$BK16*HW$76,0)+'(20) RES Detailed Adjustments'!HX16+'(20) RES Detailed Adjustments'!HX73","v":0},{"$f":"IF($BK16>0,$BK16*HX$76,0)+'(20) RES Detailed Adjustments'!HY16+'(20) RES Detailed Adjustments'!HY73","v":0},{"$f":"SUM(HV79:HX79)","v":0},{"$f":"IF($BL16>0,$BL16*HZ$76,0)+'(20) RES Detailed Adjustments'!IA16+'(20) RES Detailed Adjustments'!IA73","v":0},{"$f":"IF($BL16>0,$BL16*IA$76,0)+'(20) RES Detailed Adjustments'!IB16+'(20) RES Detailed Adjustments'!IB73","v":0},{"$f":"IF($BL16>0,$BL16*IB$76,0)+'(20) RES Detailed Adjustments'!IC16+'(20) RES Detailed Adjustments'!IC73","v":0},{"$f":"SUM(HZ79:IB79)","v":0},{"$f":"IF($BM16>0,$BM16*ID$76,0)+'(20) RES Detailed Adjustments'!IE16+'(20) RES Detailed Adjustments'!IE73","v":0},{"$f":"IF($BM16>0,$BM16*IE$76,0)+'(20) RES Detailed Adjustments'!IF16+'(20) RES Detailed Adjustments'!IF73","v":0},{"$f":"IF($BM16>0,$BM16*IF$76,0)+'(20) RES Detailed Adjustments'!IG16+'(20) RES Detailed Adjustments'!IG73","v":0},{"$f":"SUM(ID79:IF79)","v":0},{"$f":"IF($BN16>0,$BN16*IH$76,0)+'(20) RES Detailed Adjustments'!II16+'(20) RES Detailed Adjustments'!II73","v":0},{"$f":"IF($BN16>0,$BN16*II$76,0)+'(20) RES Detailed Adjustments'!IJ16+'(20) RES Detailed Adjustments'!IJ73","v":0},{"$f":"IF($BN16>0,$BN16*IJ$76,0)+'(20) RES Detailed Adjustments'!IK16+'(20) RES Detailed Adjustments'!IK73","v":0},{"$f":"SUM(IH79:IJ79)","v":0},{"$f":"IF($BO16>0,$BO16*IL$76,0)+'(20) RES Detailed Adjustments'!IM16+'(20) RES Detailed Adjustments'!IM73","v":0},{"$f":"IF($BO16>0,$BO16*IM$76,0)+'(20) RES Detailed Adjustments'!IN16+'(20) RES Detailed Adjustments'!IN73","v":0},{"$f":"IF($BO16>0,$BO16*IN$76,0)+'(20) RES Detailed Adjustments'!IO16+'(20) RES Detailed Adjustments'!IO73","v":0},{"$f":"SUM(IL79:IN79)","v":0},{"$f":"IF($BP16>0,$BP16*IP$76,0)+'(20) RES Detailed Adjustments'!IQ16+'(20) RES Detailed Adjustments'!IQ73","v":0},{"$f":"IF($BP16>0,$BP16*IQ$76,0)+'(20) RES Detailed Adjustments'!IR16+'(20) RES Detailed Adjustments'!IR73","v":0},{"$f":"IF($BP16>0,$BP16*IR$76,0)+'(20) RES Detailed Adjustments'!IS16+'(20) RES Detailed Adjustments'!IS73","v":0},{"$f":"SUM(IP79:IR79)","v":0},{"$f":"IF($BQ16>0,$BQ16*IT$76,0)+'(20) RES Detailed Adjustments'!IU16+'(20) RES Detailed Adjustments'!IU73","v":0},{"$f":"IF($BQ16>0,$BQ16*IU$76,0)+'(20) RES Detailed Adjustments'!IV16+'(20) RES Detailed Adjustments'!IV73","v":0},{"$f":"IF($BQ16>0,$BQ16*IV$76,0)+'(20) RES Detailed Adjustments'!IW16+'(20) RES Detailed Adjustments'!IW73","v":0},{"$f":"SUM(IT79:IV79)","v":0},{"$f":"IF($BR16>0,$BR16*IX$76,0)+'(20) RES Detailed Adjustments'!IY16+'(20) RES Detailed Adjustments'!IY73","v":0},{"$f":"IF($BR16>0,$BR16*IY$76,0)+'(20) RES Detailed Adjustments'!IZ16+'(20) RES Detailed Adjustments'!IZ73","v":0},{"$f":"IF($BR16>0,$BR16*IZ$76,0)+'(20) RES Detailed Adjustments'!JA16+'(20) RES Detailed Adjustments'!JA73","v":0},{"$f":"SUM(IX79:IZ79)","v":0},{"$f":"IF($BS16>0,$BS16*JB$76,0)+'(20) RES Detailed Adjustments'!JC16+'(20) RES Detailed Adjustments'!JC73","v":0},{"$f":"IF($BS16>0,$BS16*JC$76,0)+'(20) RES Detailed Adjustments'!JD16+'(20) RES Detailed Adjustments'!JD73","v":0},{"$f":"IF($BS16>0,$BS16*JD$76,0)+'(20) RES Detailed Adjustments'!JE16+'(20) RES Detailed Adjustments'!JE73","v":0},{"$f":"SUM(JB79:JD79)","v":0},{"$f":"IF($BT16>0,$BT16*JF$76,0)+'(20) RES Detailed Adjustments'!JG16+'(20) RES Detailed Adjustments'!JG73","v":0},{"$f":"IF($BT16>0,$BT16*JG$76,0)+'(20) RES Detailed Adjustments'!JH16+'(20) RES Detailed Adjustments'!JH73","v":0},{"$f":"IF($BT16>0,$BT16*JH$76,0)+'(20) RES Detailed Adjustments'!JI16+'(20) RES Detailed Adjustments'!JI73","v":0},{"$f":"SUM(JF79:JH79)","v":0},{"$f":"IF($BU16>0,$BU16*JJ$76,0)+'(20) RES Detailed Adjustments'!JK16+'(20) RES Detailed Adjustments'!JK73","v":0},{"$f":"IF($BU16>0,$BU16*JK$76,0)+'(20) RES Detailed Adjustments'!JL16+'(20) RES Detailed Adjustments'!JL73","v":0},{"$f":"IF($BU16>0,$BU16*JL$76,0)+'(20) RES Detailed Adjustments'!JM16+'(20) RES Detailed Adjustments'!JM73","v":0},{"$f":"SUM(JJ79:JL79)","v":0},{"$f":"IF($BV16>0,$BV16*JN$76,0)+'(20) RES Detailed Adjustments'!JO16+'(20) RES Detailed Adjustments'!JO73","v":0},{"$f":"IF($BV16>0,$BV16*JO$76,0)+'(20) RES Detailed Adjustments'!JP16+'(20) RES Detailed Adjustments'!JP73","v":0},{"$f":"IF($BV16>0,$BV16*JP$76,0)+'(20) RES Detailed Adjustments'!JQ16+'(20) RES Detailed Adjustments'!JQ73","v":0},{"$f":"SUM(JN79:JP79)","v":0},{"$f":"IF($BW16>0,$BW16*JR$76,0)+'(20) RES Detailed Adjustments'!JS16+'(20) RES Detailed Adjustments'!JS73","v":0},{"$f":"IF($BW16>0,$BW16*JS$76,0)+'(20) RES Detailed Adjustments'!JT16+'(20) RES Detailed Adjustments'!JT73","v":0},{"$f":"IF($BW16>0,$BW16*JT$76,0)+'(20) RES Detailed Adjustments'!JU16+'(20) RES Detailed Adjustments'!JU73","v":0},{"$f":"SUM(JR79:JT79)","v":0},{"$f":"IF($BX16>0,$BX16*JV$76,0)+'(20) RES Detailed Adjustments'!JW16+'(20) RES Detailed Adjustments'!JW73","v":0},{"$f":"IF($BX16>0,$BX16*JW$76,0)+'(20) RES Detailed Adjustments'!JX16+'(20) RES Detailed Adjustments'!JX73","v":0},{"$f":"IF($BX16>0,$BX16*JX$76,0)+'(20) RES Detailed Adjustments'!JY16+'(20) RES Detailed Adjustments'!JY73","v":0},{"$f":"SUM(JV79:JX79)","v":0},{"$f":"IF($BY16>0,$BY16*JZ$76,0)+'(20) RES Detailed Adjustments'!KA16+'(20) RES Detailed Adjustments'!KA73","v":0},{"$f":"IF($BY16>0,$BY16*KA$76,0)+'(20) RES Detailed Adjustments'!KB16+'(20) RES Detailed Adjustments'!KB73","v":0},{"$f":"IF($BY16>0,$BY16*KB$76,0)+'(20) RES Detailed Adjustments'!KC16+'(20) RES Detailed Adjustments'!KC73","v":0},{"$f":"SUM(JZ79:KB79)","v":0},{"$f":"IF($BZ16>0,$BZ16*KD$76,0)+'(20) RES Detailed Adjustments'!KE16+'(20) RES Detailed Adjustments'!KE73","v":0},{"$f":"IF($BZ16>0,$BZ16*KE$76,0)+'(20) RES Detailed Adjustments'!KF16+'(20) RES Detailed Adjustments'!KF73","v":0},{"$f":"IF($BZ16>0,$BZ16*KF$76,0)+'(20) RES Detailed Adjustments'!KG16+'(20) RES Detailed Adjustments'!KG73","v":0},{"$f":"SUM(KD79:KF79)","v":0},{"$f":"IF($CA16>0,$CA16*KH$76,0)+'(20) RES Detailed Adjustments'!KI16+'(20) RES Detailed Adjustments'!KI73","v":0},{"$f":"IF($CA16>0,$CA16*KI$76,0)+'(20) RES Detailed Adjustments'!KJ16+'(20) RES Detailed Adjustments'!KJ73","v":0},{"$f":"IF($CA16>0,$CA16*KJ$76,0)+'(20) RES Detailed Adjustments'!KK16+'(20) RES Detailed Adjustments'!KK73","v":0},{"$f":"SUM(KH79:KJ79)","v":0},{"$f":"IF($CB16>0,$CB16*KL$76,0)+'(20) RES Detailed Adjustments'!KM16+'(20) RES Detailed Adjustments'!KM73","v":0},{"$f":"IF($CB16>0,$CB16*KM$76,0)+'(20) RES Detailed Adjustments'!KN16+'(20) RES Detailed Adjustments'!KN73","v":0},{"$f":"IF($CB16>0,$CB16*KN$76,0)+'(20) RES Detailed Adjustments'!KO16+'(20) RES Detailed Adjustments'!KO73","v":0},{"$f":"SUM(KL79:KN79)","v":0},{"$f":"IF($CC16>0,$CC16*KP$76,0)+'(20) RES Detailed Adjustments'!KQ16+'(20) RES Detailed Adjustments'!KQ73","v":0},{"$f":"IF($CC16>0,$CC16*KQ$76,0)+'(20) RES Detailed Adjustments'!KR16+'(20) RES Detailed Adjustments'!KR73","v":0},{"$f":"IF($CC16>0,$CC16*KR$76,0)+'(20) RES Detailed Adjustments'!KS16+'(20) RES Detailed Adjustments'!KS73","v":0},{"$f":"SUM(KP79:KR79)","v":0},{"$f":"IF($CD16>0,$CD16*KT$76,0)+'(20) RES Detailed Adjustments'!KU16+'(20) RES Detailed Adjustments'!KU73","v":0},{"$f":"IF($CD16>0,$CD16*KU$76,0)+'(20) RES Detailed Adjustments'!KV16+'(20) RES Detailed Adjustments'!KV73","v":0},{"$f":"IF($CD16>0,$CD16*KV$76,0)+'(20) RES Detailed Adjustments'!KW16+'(20) RES Detailed Adjustments'!KW73","v":0},{"$f":"SUM(KT79:KV79)","v":0},{"$f":"IF($CE16>0,$CE16*KX$76,0)+'(20) RES Detailed Adjustments'!KY16+'(20) RES Detailed Adjustments'!KY73","v":0},{"$f":"IF($CE16>0,$CE16*KY$76,0)+'(20) RES Detailed Adjustments'!KZ16+'(20) RES Detailed Adjustments'!KZ73","v":0},{"$f":"IF($CE16>0,$CE16*KZ$76,0)+'(20) RES Detailed Adjustments'!LA16+'(20) RES Detailed Adjustments'!LA73","v":0},{"$f":"SUM(KX79:KZ79)","v":0},{"$f":"IF($CF16>0,$CF16*LB$76,0)+'(20) RES Detailed Adjustments'!LC16+'(20) RES Detailed Adjustments'!LC73","v":0},{"$f":"IF($CF16>0,$CF16*LC$76,0)+'(20) RES Detailed Adjustments'!LD16+'(20) RES Detailed Adjustments'!LD73","v":0},{"$f":"IF($CF16>0,$CF16*LD$76,0)+'(20) RES Detailed Adjustments'!LE16+'(20) RES Detailed Adjustments'!LE73","v":0},{"$f":"SUM(LB79:LD79)","v":0},{"$f":"IF($CG16>0,$CG16*LF$76,0)+'(20) RES Detailed Adjustments'!LG16+'(20) RES Detailed Adjustments'!LG73","v":0},{"$f":"IF($CG16>0,$CG16*LG$76,0)+'(20) RES Detailed Adjustments'!LH16+'(20) RES Detailed Adjustments'!LH73","v":0},{"$f":"IF($CG16>0,$CG16*LH$76,0)+'(20) RES Detailed Adjustments'!LI16+'(20) RES Detailed Adjustments'!LI73","v":0},{"$f":"SUM(LF79:LH79)","v":0},{"$f":"IF($CH16>0,$CH16*LJ$76,0)+'(20) RES Detailed Adjustments'!LK16+'(20) RES Detailed Adjustments'!LK73","v":0},{"$f":"IF($CH16>0,$CH16*LK$76,0)+'(20) RES Detailed Adjustments'!LL16+'(20) RES Detailed Adjustments'!LL73","v":0},{"$f":"IF($CH16>0,$CH16*LL$76,0)+'(20) RES Detailed Adjustments'!LM16+'(20) RES Detailed Adjustments'!LM73","v":0},{"$f":"SUM(LJ79:LL79)","v":0},{"$f":"IF($CI16>0,$CI16*LN$76,0)+'(20) RES Detailed Adjustments'!LO16+'(20) RES Detailed Adjustments'!LO73","v":0},{"$f":"IF($CI16>0,$CI16*LO$76,0)+'(20) RES Detailed Adjustments'!LP16+'(20) RES Detailed Adjustments'!LP73","v":0},{"$f":"IF($CI16>0,$CI16*LP$76,0)+'(20) RES Detailed Adjustments'!LQ16+'(20) RES Detailed Adjustments'!LQ73","v":0},{"$f":"SUM(LN79:LP79)","v":0},{"$f":"IF($CJ16>0,$CJ16*LR$76,0)+'(20) RES Detailed Adjustments'!LS16+'(20) RES Detailed Adjustments'!LS73","v":0},{"$f":"IF($CJ16>0,$CJ16*LS$76,0)+'(20) RES Detailed Adjustments'!LT16+'(20) RES Detailed Adjustments'!LT73","v":0},{"$f":"IF($CJ16>0,$CJ16*LT$76,0)+'(20) RES Detailed Adjustments'!LU16+'(20) RES Detailed Adjustments'!LU73","v":0},{"$f":"SUM(LR79:LT79)","v":0},{"$f":"IF($CK16>0,$CK16*LV$76,0)+'(20) RES Detailed Adjustments'!LW16+'(20) RES Detailed Adjustments'!LW73","v":0},{"$f":"IF($CK16>0,$CK16*LW$76,0)+'(20) RES Detailed Adjustments'!LX16+'(20) RES Detailed Adjustments'!LX73","v":0},{"$f":"IF($CK16>0,$CK16*LX$76,0)+'(20) RES Detailed Adjustments'!LY16+'(20) RES Detailed Adjustments'!LY73","v":0},{"$f":"SUM(LV79:LX79)","v":0},{"$f":"IF($CL16>0,$CL16*LZ$76,0)+'(20) RES Detailed Adjustments'!MA16+'(20) RES Detailed Adjustments'!MA73","v":0},{"$f":"IF($CL16>0,$CL16*MA$76,0)+'(20) RES Detailed Adjustments'!MB16+'(20) RES Detailed Adjustments'!MB73","v":0},{"$f":"IF($CL16>0,$CL16*MB$76,0)+'(20) RES Detailed Adjustments'!MC16+'(20) RES Detailed Adjustments'!MC73","v":0},{"$f":"SUM(LZ79:MB79)","v":0},{"$f":"IF($CM16>0,$CM16*MD$76,0)+'(20) RES Detailed Adjustments'!ME16+'(20) RES Detailed Adjustments'!ME73","v":0},{"$f":"IF($CM16>0,$CM16*ME$76,0)+'(20) RES Detailed Adjustments'!MF16+'(20) RES Detailed Adjustments'!MF73","v":0},{"$f":"IF($CM16>0,$CM16*MF$76,0)+'(20) RES Detailed Adjustments'!MG16+'(20) RES Detailed Adjustments'!MG73","v":0},{"$f":"SUM(MD79:MF79)","v":0},{"$f":"IF($CN16>0,$CN16*MH$76,0)+'(20) RES Detailed Adjustments'!MI16+'(20) RES Detailed Adjustments'!MI73","v":0},{"$f":"IF($CN16>0,$CN16*MI$76,0)+'(20) RES Detailed Adjustments'!MJ16+'(20) RES Detailed Adjustments'!MJ73","v":0},{"$f":"IF($CN16>0,$CN16*MJ$76,0)+'(20) RES Detailed Adjustments'!MK16+'(20) RES Detailed Adjustments'!MK73","v":0},{"$f":"SUM(MH79:MJ79)","v":0},{"$f":"IF($CO16>0,$CO16*ML$76,0)+'(20) RES Detailed Adjustments'!MM16+'(20) RES Detailed Adjustments'!MM73","v":0},{"$f":"IF($CO16>0,$CO16*MM$76,0)+'(20) RES Detailed Adjustments'!MN16+'(20) RES Detailed Adjustments'!MN73","v":0},{"$f":"IF($CO16>0,$CO16*MN$76,0)+'(20) RES Detailed Adjustments'!MO16+'(20) RES Detailed Adjustments'!MO73","v":0},{"$f":"SUM(ML79:MN79)","v":0},{"$f":"IF($CP16>0,$CP16*MP$76,0)+'(20) RES Detailed Adjustments'!MQ16+'(20) RES Detailed Adjustments'!MQ73","v":0},{"$f":"IF($CP16>0,$CP16*MQ$76,0)+'(20) RES Detailed Adjustments'!MR16+'(20) RES Detailed Adjustments'!MR73","v":0},{"$f":"IF($CP16>0,$CP16*MR$76,0)+'(20) RES Detailed Adjustments'!MS16+'(20) RES Detailed Adjustments'!MS73","v":0},{"$f":"SUM(MP79:MR79)","v":0},{"$f":"IF($CQ16>0,$CQ16*MT$76,0)+'(20) RES Detailed Adjustments'!MU16+'(20) RES Detailed Adjustments'!MU73","v":0},{"$f":"IF($CQ16>0,$CQ16*MU$76,0)+'(20) RES Detailed Adjustments'!MV16+'(20) RES Detailed Adjustments'!MV73","v":0},{"$f":"IF($CQ16>0,$CQ16*MV$76,0)+'(20) RES Detailed Adjustments'!MW16+'(20) RES Detailed Adjustments'!MW73","v":0},{"$f":"SUM(MT79:MV79)","v":0},{"$f":"IF($CR16>0,$CR16*MX$76,0)+'(20) RES Detailed Adjustments'!MY16+'(20) RES Detailed Adjustments'!MY73","v":0},{"$f":"IF($CR16>0,$CR16*MY$76,0)+'(20) RES Detailed Adjustments'!MZ16+'(20) RES Detailed Adjustments'!MZ73","v":0},{"$f":"IF($CR16>0,$CR16*MZ$76,0)+'(20) RES Detailed Adjustments'!NA16+'(20) RES Detailed Adjustments'!NA73","v":0},{"$f":"SUM(MX79:MZ79)","v":0},{"$f":"IF($CS16>0,$CS16*NB$76,0)+'(20) RES Detailed Adjustments'!NC16+'(20) RES Detailed Adjustments'!NC73","v":0},{"$f":"IF($CS16>0,$CS16*NC$76,0)+'(20) RES Detailed Adjustments'!ND16+'(20) RES Detailed Adjustments'!ND73","v":0},{"$f":"IF($CS16>0,$CS16*ND$76,0)+'(20) RES Detailed Adjustments'!NE16+'(20) RES Detailed Adjustments'!NE73","v":0},{"$f":"SUM(NB79:ND79)","v":0},{"$f":"IF($CT16>0,$CT16*NF$76,0)+'(20) RES Detailed Adjustments'!NG16+'(20) RES Detailed Adjustments'!NG73","v":0},{"$f":"IF($CT16>0,$CT16*NG$76,0)+'(20) RES Detailed Adjustments'!NH16+'(20) RES Detailed Adjustments'!NH73","v":0},{"$f":"IF($CT16>0,$CT16*NH$76,0)+'(20) RES Detailed Adjustments'!NI16+'(20) RES Detailed Adjustments'!NI73","v":0},{"$f":"SUM(NF79:NH79)","v":0},{"$f":"IF($CU16>0,$CU16*NJ$76,0)+'(20) RES Detailed Adjustments'!NK16+'(20) RES Detailed Adjustments'!NK73","v":0},{"$f":"IF($CU16>0,$CU16*NK$76,0)+'(20) RES Detailed Adjustments'!NL16+'(20) RES Detailed Adjustments'!NL73","v":0},{"$f":"IF($CU16>0,$CU16*NL$76,0)+'(20) RES Detailed Adjustments'!NM16+'(20) RES Detailed Adjustments'!NM73","v":0},{"$f":"SUM(NJ79:NL79)","v":0},{"$f":"IF($CV16>0,$CV16*NN$76,0)+'(20) RES Detailed Adjustments'!NO16+'(20) RES Detailed Adjustments'!NO73","v":0},{"$f":"IF($CV16>0,$CV16*NO$76,0)+'(20) RES Detailed Adjustments'!NP16+'(20) RES Detailed Adjustments'!NP73","v":0},{"$f":"IF($CV16>0,$CV16*NP$76,0)+'(20) RES Detailed Adjustments'!NQ16+'(20) RES Detailed Adjustments'!NQ73","v":0},{"$f":"SUM(NN79:NP79)","v":0},{"$f":"IF($CW16>0,$CW16*NR$76,0)+'(20) RES Detailed Adjustments'!NS16+'(20) RES Detailed Adjustments'!NS73","v":0},{"$f":"IF($CW16>0,$CW16*NS$76,0)+'(20) RES Detailed Adjustments'!NT16+'(20) RES Detailed Adjustments'!NT73","v":0},{"$f":"IF($CW16>0,$CW16*NT$76,0)+'(20) RES Detailed Adjustments'!NU16+'(20) RES Detailed Adjustments'!NU73","v":0},{"$f":"SUM(NR79:NT79)","v":0}]
["Equipment, Materials and Supplies"]
["Depreciation - Equipment",{"$f":"IF($F18>0,$F18*B$76,0)+'(20) RES Detailed Adjustments'!C18+'(20) RES Detailed Adjustments'!C75","v":0},{"$f":"IF($F18>0,$F18*C$76,0)+'(20) RES Detailed Adjustments'!D18+'(20) RES Detailed Adjustments'!D75","v":0},{"$f":"IF($F18>0,$F18*D$76,0)+'(20) RES Detailed Adjustments'!E18+'(20) RES Detailed Adjustments'!E75","v":0},{"$f":"SUM(B81:D81)","v":0},{"$f":"IF($G18>0,$G18*F$76,0)+'(20) RES Detailed Adjustments'!G18+'(20) RES Detailed Adjustments'!G75","v":0},{"$f":"IF($G18>0,$G18*G$76,0)+'(20) RES Detailed Adjustments'!H18+'(20) RES Detailed Adjustments'!H75","v":0},{"$f":"IF($G18>0,$G18*H$76,0)+'(20) RES Detailed Adjustments'!I18+'(20) RES Detailed Adjustments'!I75","v":0},{"$f":"SUM(F81:H81)","v":0},{"$f":"IF($H18>0,$H18*J$76,0)+'(20) RES Detailed Adjustments'!K18+'(20) RES Detailed Adjustments'!K75","v":0},{"$f":"IF($H18>0,$H18*K$76,0)+'(20) RES Detailed Adjustments'!L18+'(20) RES Detailed Adjustments'!L75","v":0},{"$f":"IF($H18>0,$H18*L$76,0)+'(20) RES Detailed Adjustments'!M18+'(20) RES Detailed Adjustments'!M75","v":0},{"$f":"SUM(J81:L81)","v":0},{"$f":"IF($I18>0,$I18*N$76,0)+'(20) RES Detailed Adjustments'!O18+'(20) RES Detailed Adjustments'!O75","v":0},{"$f":"IF($I18>0,$I18*O$76,0)+'(20) RES Detailed Adjustments'!P18+'(20) RES Detailed Adjustments'!P75","v":0},{"$f":"IF($I18>0,$I18*P$76,0)+'(20) RES Detailed Adjustments'!Q18+'(20) RES Detailed Adjustments'!Q75","v":0},{"$f":"SUM(N81:P81)","v":0},{"$f":"IF($J18>0,$J18*R$76,0)+'(20) RES Detailed Adjustments'!S18+'(20) RES Detailed Adjustments'!S75","v":0},{"$f":"IF($J18>0,$J18*S$76,0)+'(20) RES Detailed Adjustments'!T18+'(20) RES Detailed Adjustments'!T75","v":0},{"$f":"IF($J18>0,$J18*T$76,0)+'(20) RES Detailed Adjustments'!U18+'(20) RES Detailed Adjustments'!U75","v":0},{"$f":"SUM(R81:T81)","v":0},{"$f":"IF($K18>0,$K18*V$76,0)+'(20) RES Detailed Adjustments'!W18+'(20) RES Detailed Adjustments'!W75","v":0},{"$f":"IF($K18>0,$K18*W$76,0)+'(20) RES Detailed Adjustments'!X18+'(20) RES Detailed Adjustments'!X75","v":0},{"$f":"IF($K18>0,$K18*X$76,0)+'(20) RES Detailed Adjustments'!Y18+'(20) RES Detailed Adjustments'!Y75","v":0},{"$f":"SUM(V81:X81)","v":0},{"$f":"IF($L18>0,$L18*Z$76,0)+'(20) RES Detailed Adjustments'!AA18+'(20) RES Detailed Adjustments'!AA75","v":0},{"$f":"IF($L18>0,$L18*AA$76,0)+'(20) RES Detailed Adjustments'!AB18+'(20) RES Detailed Adjustments'!AB75","v":0},{"$f":"IF($L18>0,$L18*AB$76,0)+'(20) RES Detailed Adjustments'!AC18+'(20) RES Detailed Adjustments'!AC75","v":0},{"$f":"SUM(Z81:AB81)","v":0},{"$f":"IF($M18>0,$M18*AD$76,0)+'(20) RES Detailed Adjustments'!AE18+'(20) RES Detailed Adjustments'!AE75","v":0},{"$f":"IF($M18>0,$M18*AE$76,0)+'(20) RES Detailed Adjustments'!AF18+'(20) RES Detailed Adjustments'!AF75","v":0},{"$f":"IF($M18>0,$M18*AF$76,0)+'(20) RES Detailed Adjustments'!AG18+'(20) RES Detailed Adjustments'!AG75","v":0},{"$f":"SUM(AD81:AF81)","v":0},{"$f":"IF($N18>0,$N18*AH$76,0)+'(20) RES Detailed Adjustments'!AI18+'(20) RES Detailed Adjustments'!AI75","v":0},{"$f":"IF($N18>0,$N18*AI$76,0)+'(20) RES Detailed Adjustments'!AJ18+'(20) RES Detailed Adjustments'!AJ75","v":0},{"$f":"IF($N18>0,$N18*AJ$76,0)+'(20) RES Detailed Adjustments'!AK18+'(20) RES Detailed Adjustments'!AK75","v":0},{"$f":"SUM(AH81:AJ81)","v":0},{"$f":"IF($O18>0,$O18*AL$76,0)+'(20) RES Detailed Adjustments'!AM18+'(20) RES Detailed Adjustments'!AM75","v":0},{"$f":"IF($O18>0,$O18*AM$76,0)+'(20) RES Detailed Adjustments'!AN18+'(20) RES Detailed Adjustments'!AN75","v":0},{"$f":"IF($O18>0,$O18*AN$76,0)+'(20) RES Detailed Adjustments'!AO18+'(20) RES Detailed Adjustments'!AO75","v":0},{"$f":"SUM(AL81:AN81)","v":0},{"$f":"IF($P18>0,$P18*AP$76,0)+'(20) RES Detailed Adjustments'!AQ18+'(20) RES Detailed Adjustments'!AQ75","v":0},{"$f":"IF($P18>0,$P18*AQ$76,0)+'(20) RES Detailed Adjustments'!AR18+'(20) RES Detailed Adjustments'!AR75","v":0},{"$f":"IF($P18>0,$P18*AR$76,0)+'(20) RES Detailed Adjustments'!AS18+'(20) RES Detailed Adjustments'!AS75","v":0},{"$f":"SUM(AP81:AR81)","v":0},{"$f":"IF($Q18>0,$Q18*AT$76,0)+'(20) RES Detailed Adjustments'!AU18+'(20) RES Detailed Adjustments'!AU75","v":0},{"$f":"IF($Q18>0,$Q18*AU$76,0)+'(20) RES Detailed Adjustments'!AV18+'(20) RES Detailed Adjustments'!AV75","v":0},{"$f":"IF($Q18>0,$Q18*AV$76,0)+'(20) RES Detailed Adjustments'!AW18+'(20) RES Detailed Adjustments'!AW75","v":0},{"$f":"SUM(AT81:AV81)","v":0},{"$f":"IF($R18>0,$R18*AX$76,0)+'(20) RES Detailed Adjustments'!AY18+'(20) RES Detailed Adjustments'!AY75","v":0},{"$f":"IF($R18>0,$R18*AY$76,0)+'(20) RES Detailed Adjustments'!AZ18+'(20) RES Detailed Adjustments'!AZ75","v":0},{"$f":"IF($R18>0,$R18*AZ$76,0)+'(20) RES Detailed Adjustments'!BA18+'(20) RES Detailed Adjustments'!BA75","v":0},{"$f":"SUM(AX81:AZ81)","v":0},{"$f":"IF($S18>0,$S18*BB$76,0)+'(20) RES Detailed Adjustments'!BC18+'(20) RES Detailed Adjustments'!BC75","v":0},{"$f":"IF($S18>0,$S18*BC$76,0)+'(20) RES Detailed Adjustments'!BD18+'(20) RES Detailed Adjustments'!BD75","v":0},{"$f":"IF($S18>0,$S18*BD$76,0)+'(20) RES Detailed Adjustments'!BE18+'(20) RES Detailed Adjustments'!BE75","v":0},{"$f":"SUM(BB81:BD81)","v":0},{"$f":"IF($T18>0,$T18*BF$76,0)+'(20) RES Detailed Adjustments'!BG18+'(20) RES Detailed Adjustments'!BG75","v":0},{"$f":"IF($T18>0,$T18*BG$76,0)+'(20) RES Detailed Adjustments'!BH18+'(20) RES Detailed Adjustments'!BH75","v":0},{"$f":"IF($T18>0,$T18*BH$76,0)+'(20) RES Detailed Adjustments'!BI18+'(20) RES Detailed Adjustments'!BI75","v":0},{"$f":"SUM(BF81:BH81)","v":0},{"$f":"IF($U18>0,$U18*BJ$76,0)+'(20) RES Detailed Adjustments'!BK18+'(20) RES Detailed Adjustments'!BK75","v":0},{"$f":"IF($U18>0,$U18*BK$76,0)+'(20) RES Detailed Adjustments'!BL18+'(20) RES Detailed Adjustments'!BL75","v":0},{"$f":"IF($U18>0,$U18*BL$76,0)+'(20) RES Detailed Adjustments'!BM18+'(20) RES Detailed Adjustments'!BM75","v":0},{"$f":"SUM(BJ81:BL81)","v":0},{"$f":"IF($V18>0,$V18*BN$76,0)+'(20) RES Detailed Adjustments'!BO18+'(20) RES Detailed Adjustments'!BO75","v":0},{"$f":"IF($V18>0,$V18*BO$76,0)+'(20) RES Detailed Adjustments'!BP18+'(20) RES Detailed Adjustments'!BP75","v":0},{"$f":"IF($V18>0,$V18*BP$76,0)+'(20) RES Detailed Adjustments'!BQ18+'(20) RES Detailed Adjustments'!BQ75","v":0},{"$f":"SUM(BN81:BP81)","v":0},{"$f":"IF($W18>0,$W18*BR$76,0)+'(20) RES Detailed Adjustments'!BS18+'(20) RES Detailed Adjustments'!BS75","v":0},{"$f":"IF($W18>0,$W18*BS$76,0)+'(20) RES Detailed Adjustments'!BT18+'(20) RES Detailed Adjustments'!BT75","v":0},{"$f":"IF($W18>0,$W18*BT$76,0)+'(20) RES Detailed Adjustments'!BU18+'(20) RES Detailed Adjustments'!BU75","v":0},{"$f":"SUM(BR81:BT81)","v":0},{"$f":"IF($X18>0,$X18*BV$76,0)+'(20) RES Detailed Adjustments'!BW18+'(20) RES Detailed Adjustments'!BW75","v":0},{"$f":"IF($X18>0,$X18*BW$76,0)+'(20) RES Detailed Adjustments'!BX18+'(20) RES Detailed Adjustments'!BX75","v":0},{"$f":"IF($X18>0,$X18*BX$76,0)+'(20) RES Detailed Adjustments'!BY18+'(20) RES Detailed Adjustments'!BY75","v":0},{"$f":"SUM(BV81:BX81)","v":0},{"$f":"IF($Y18>0,$Y18*BZ$76,0)+'(20) RES Detailed Adjustments'!CA18+'(20) RES Detailed Adjustments'!CA75","v":0},{"$f":"IF($Y18>0,$Y18*CA$76,0)+'(20) RES Detailed Adjustments'!CB18+'(20) RES Detailed Adjustments'!CB75","v":0},{"$f":"IF($Y18>0,$Y18*CB$76,0)+'(20) RES Detailed Adjustments'!CC18+'(20) RES Detailed Adjustments'!CC75","v":0},{"$f":"SUM(BZ81:CB81)","v":0},{"$f":"IF($Z18>0,$Z18*CD$76,0)+'(20) RES Detailed Adjustments'!CE18+'(20) RES Detailed Adjustments'!CE75","v":0},{"$f":"IF($Z18>0,$Z18*CE$76,0)+'(20) RES Detailed Adjustments'!CF18+'(20) RES Detailed Adjustments'!CF75","v":0},{"$f":"IF($Z18>0,$Z18*CF$76,0)+'(20) RES Detailed Adjustments'!CG18+'(20) RES Detailed Adjustments'!CG75","v":0},{"$f":"SUM(CD81:CF81)","v":0},{"$f":"IF($AA18>0,$AA18*CH$76,0)+'(20) RES Detailed Adjustments'!CI18+'(20) RES Detailed Adjustments'!CI75","v":0},{"$f":"IF($AA18>0,$AA18*CI$76,0)+'(20) RES Detailed Adjustments'!CJ18+'(20) RES Detailed Adjustments'!CJ75","v":0},{"$f":"IF($AA18>0,$AA18*CJ$76,0)+'(20) RES Detailed Adjustments'!CK18+'(20) RES Detailed Adjustments'!CK75","v":0},{"$f":"SUM(CH81:CJ81)","v":0},{"$f":"IF($AB18>0,$AB18*CL$76,0)+'(20) RES Detailed Adjustments'!CM18+'(20) RES Detailed Adjustments'!CM75","v":0},{"$f":"IF($AB18>0,$AB18*CM$76,0)+'(20) RES Detailed Adjustments'!CN18+'(20) RES Detailed Adjustments'!CN75","v":0},{"$f":"IF($AB18>0,$AB18*CN$76,0)+'(20) RES Detailed Adjustments'!CO18+'(20) RES Detailed Adjustments'!CO75","v":0},{"$f":"SUM(CL81:CN81)","v":0},{"$f":"IF($AC18>0,$AC18*CP$76,0)+'(20) RES Detailed Adjustments'!CQ18+'(20) RES Detailed Adjustments'!CQ75","v":0},{"$f":"IF($AC18>0,$AC18*CQ$76,0)+'(20) RES Detailed Adjustments'!CR18+'(20) RES Detailed Adjustments'!CR75","v":0},{"$f":"IF($AC18>0,$AC18*CR$76,0)+'(20) RES Detailed Adjustments'!CS18+'(20) RES Detailed Adjustments'!CS75","v":0},{"$f":"SUM(CP81:CR81)","v":0},{"$f":"IF($AD18>0,$AD18*CT$76,0)+'(20) RES Detailed Adjustments'!CU18+'(20) RES Detailed Adjustments'!CU75","v":0},{"$f":"IF($AD18>0,$AD18*CU$76,0)+'(20) RES Detailed Adjustments'!CV18+'(20) RES Detailed Adjustments'!CV75","v":0},{"$f":"IF($AD18>0,$AD18*CV$76,0)+'(20) RES Detailed Adjustments'!CW18+'(20) RES Detailed Adjustments'!CW75","v":0},{"$f":"SUM(CT81:CV81)","v":0},{"$f":"IF($AE18>0,$AE18*CX$76,0)+'(20) RES Detailed Adjustments'!CY18+'(20) RES Detailed Adjustments'!CY75","v":0},{"$f":"IF($AE18>0,$AE18*CY$76,0)+'(20) RES Detailed Adjustments'!CZ18+'(20) RES Detailed Adjustments'!CZ75","v":0},{"$f":"IF($AE18>0,$AE18*CZ$76,0)+'(20) RES Detailed Adjustments'!DA18+'(20) RES Detailed Adjustments'!DA75","v":0},{"$f":"SUM(CX81:CZ81)","v":0},{"$f":"IF($AF18>0,$AF18*DB$76,0)+'(20) RES Detailed Adjustments'!DC18+'(20) RES Detailed Adjustments'!DC75","v":0},{"$f":"IF($AF18>0,$AF18*DC$76,0)+'(20) RES Detailed Adjustments'!DD18+'(20) RES Detailed Adjustments'!DD75","v":0},{"$f":"IF($AF18>0,$AF18*DD$76,0)+'(20) RES Detailed Adjustments'!DE18+'(20) RES Detailed Adjustments'!DE75","v":0},{"$f":"SUM(DB81:DD81)","v":0},{"$f":"IF($AG18>0,$AG18*DF$76,0)+'(20) RES Detailed Adjustments'!DG18+'(20) RES Detailed Adjustments'!DG75","v":0},{"$f":"IF($AG18>0,$AG18*DG$76,0)+'(20) RES Detailed Adjustments'!DH18+'(20) RES Detailed Adjustments'!DH75","v":0},{"$f":"IF($AG18>0,$AG18*DH$76,0)+'(20) RES Detailed Adjustments'!DI18+'(20) RES Detailed Adjustments'!DI75","v":0},{"$f":"SUM(DF81:DH81)","v":0},{"$f":"IF($AH18>0,$AH18*DJ$76,0)+'(20) RES Detailed Adjustments'!DK18+'(20) RES Detailed Adjustments'!DK75","v":0},{"$f":"IF($AH18>0,$AH18*DK$76,0)+'(20) RES Detailed Adjustments'!DL18+'(20) RES Detailed Adjustments'!DL75","v":0},{"$f":"IF($AH18>0,$AH18*DL$76,0)+'(20) RES Detailed Adjustments'!DM18+'(20) RES Detailed Adjustments'!DM75","v":0},{"$f":"SUM(DJ81:DL81)","v":0},{"$f":"IF($AI18>0,$AI18*DN$76,0)+'(20) RES Detailed Adjustments'!DO18+'(20) RES Detailed Adjustments'!DO75","v":0},{"$f":"IF($AI18>0,$AI18*DO$76,0)+'(20) RES Detailed Adjustments'!DP18+'(20) RES Detailed Adjustments'!DP75","v":0},{"$f":"IF($AI18>0,$AI18*DP$76,0)+'(20) RES Detailed Adjustments'!DQ18+'(20) RES Detailed Adjustments'!DQ75","v":0},{"$f":"SUM(DN81:DP81)","v":0},{"$f":"IF($AJ18>0,$AJ18*DR$76,0)+'(20) RES Detailed Adjustments'!DS18+'(20) RES Detailed Adjustments'!DS75","v":0},{"$f":"IF($AJ18>0,$AJ18*DS$76,0)+'(20) RES Detailed Adjustments'!DT18+'(20) RES Detailed Adjustments'!DT75","v":0},{"$f":"IF($AJ18>0,$AJ18*DT$76,0)+'(20) RES Detailed Adjustments'!DU18+'(20) RES Detailed Adjustments'!DU75","v":0},{"$f":"SUM(DR81:DT81)","v":0},{"$f":"IF($AK18>0,$AK18*DV$76,0)+'(20) RES Detailed Adjustments'!DW18+'(20) RES Detailed Adjustments'!DW75","v":0},{"$f":"IF($AK18>0,$AK18*DW$76,0)+'(20) RES Detailed Adjustments'!DX18+'(20) RES Detailed Adjustments'!DX75","v":0},{"$f":"IF($AK18>0,$AK18*DX$76,0)+'(20) RES Detailed Adjustments'!DY18+'(20) RES Detailed Adjustments'!DY75","v":0},{"$f":"SUM(DV81:DX81)","v":0},{"$f":"IF($AL18>0,$AL18*DZ$76,0)+'(20) RES Detailed Adjustments'!EA18+'(20) RES Detailed Adjustments'!EA75","v":0},{"$f":"IF($AL18>0,$AL18*EA$76,0)+'(20) RES Detailed Adjustments'!EB18+'(20) RES Detailed Adjustments'!EB75","v":0},{"$f":"IF($AL18>0,$AL18*EB$76,0)+'(20) RES Detailed Adjustments'!EC18+'(20) RES Detailed Adjustments'!EC75","v":0},{"$f":"SUM(DZ81:EB81)","v":0},{"$f":"IF($AM18>0,$AM18*ED$76,0)+'(20) RES Detailed Adjustments'!EE18+'(20) RES Detailed Adjustments'!EE75","v":0},{"$f":"IF($AM18>0,$AM18*EE$76,0)+'(20) RES Detailed Adjustments'!EF18+'(20) RES Detailed Adjustments'!EF75","v":0},{"$f":"IF($AM18>0,$AM18*EF$76,0)+'(20) RES Detailed Adjustments'!EG18+'(20) RES Detailed Adjustments'!EG75","v":0},{"$f":"SUM(ED81:EF81)","v":0},{"$f":"IF($AN18>0,$AN18*EH$76,0)+'(20) RES Detailed Adjustments'!EI18+'(20) RES Detailed Adjustments'!EI75","v":0},{"$f":"IF($AN18>0,$AN18*EI$76,0)+'(20) RES Detailed Adjustments'!EJ18+'(20) RES Detailed Adjustments'!EJ75","v":0},{"$f":"IF($AN18>0,$AN18*EJ$76,0)+'(20) RES Detailed Adjustments'!EK18+'(20) RES Detailed Adjustments'!EK75","v":0},{"$f":"SUM(EH81:EJ81)","v":0},{"$f":"IF($AO18>0,$AO18*EL$76,0)+'(20) RES Detailed Adjustments'!EM18+'(20) RES Detailed Adjustments'!EM75","v":0},{"$f":"IF($AO18>0,$AO18*EM$76,0)+'(20) RES Detailed Adjustments'!EN18+'(20) RES Detailed Adjustments'!EN75","v":0},{"$f":"IF($AO18>0,$AO18*EN$76,0)+'(20) RES Detailed Adjustments'!EO18+'(20) RES Detailed Adjustments'!EO75","v":0},{"$f":"SUM(EL81:EN81)","v":0},{"$f":"IF($AP18>0,$AP18*EP$76,0)+'(20) RES Detailed Adjustments'!EQ18+'(20) RES Detailed Adjustments'!EQ75","v":0},{"$f":"IF($AP18>0,$AP18*EQ$76,0)+'(20) RES Detailed Adjustments'!ER18+'(20) RES Detailed Adjustments'!ER75","v":0},{"$f":"IF($AP18>0,$AP18*ER$76,0)+'(20) RES Detailed Adjustments'!ES18+'(20) RES Detailed Adjustments'!ES75","v":0},{"$f":"SUM(EP81:ER81)","v":0},{"$f":"IF($AQ18>0,$AQ18*ET$76,0)+'(20) RES Detailed Adjustments'!EU18+'(20) RES Detailed Adjustments'!EU75","v":0},{"$f":"IF($AQ18>0,$AQ18*EU$76,0)+'(20) RES Detailed Adjustments'!EV18+'(20) RES Detailed Adjustments'!EV75","v":0},{"$f":"IF($AQ18>0,$AQ18*EV$76,0)+'(20) RES Detailed Adjustments'!EW18+'(20) RES Detailed Adjustments'!EW75","v":0},{"$f":"SUM(ET81:EV81)","v":0},{"$f":"IF($AR18>0,$AR18*EX$76,0)+'(20) RES Detailed Adjustments'!EY18+'(20) RES Detailed Adjustments'!EY75","v":0},{"$f":"IF($AR18>0,$AR18*EY$76,0)+'(20) RES Detailed Adjustments'!EZ18+'(20) RES Detailed Adjustments'!EZ75","v":0},{"$f":"IF($AR18>0,$AR18*EZ$76,0)+'(20) RES Detailed Adjustments'!FA18+'(20) RES Detailed Adjustments'!FA75","v":0},{"$f":"SUM(EX81:EZ81)","v":0},{"$f":"IF($AS18>0,$AS18*FB$76,0)+'(20) RES Detailed Adjustments'!FC18+'(20) RES Detailed Adjustments'!FC75","v":0},{"$f":"IF($AS18>0,$AS18*FC$76,0)+'(20) RES Detailed Adjustments'!FD18+'(20) RES Detailed Adjustments'!FD75","v":0},{"$f":"IF($AS18>0,$AS18*FD$76,0)+'(20) RES Detailed Adjustments'!FE18+'(20) RES Detailed Adjustments'!FE75","v":0},{"$f":"SUM(FB81:FD81)","v":0},{"$f":"IF($AT18>0,$AT18*FF$76,0)+'(20) RES Detailed Adjustments'!FG18+'(20) RES Detailed Adjustments'!FG75","v":0},{"$f":"IF($AT18>0,$AT18*FG$76,0)+'(20) RES Detailed Adjustments'!FH18+'(20) RES Detailed Adjustments'!FH75","v":0},{"$f":"IF($AT18>0,$AT18*FH$76,0)+'(20) RES Detailed Adjustments'!FI18+'(20) RES Detailed Adjustments'!FI75","v":0},{"$f":"SUM(FF81:FH81)","v":0},{"$f":"IF($AU18>0,$AU18*FJ$76,0)+'(20) RES Detailed Adjustments'!FK18+'(20) RES Detailed Adjustments'!FK75","v":0},{"$f":"IF($AU18>0,$AU18*FK$76,0)+'(20) RES Detailed Adjustments'!FL18+'(20) RES Detailed Adjustments'!FL75","v":0},{"$f":"IF($AU18>0,$AU18*FL$76,0)+'(20) RES Detailed Adjustments'!FM18+'(20) RES Detailed Adjustments'!FM75","v":0},{"$f":"SUM(FJ81:FL81)","v":0},{"$f":"IF($AV18>0,$AV18*FN$76,0)+'(20) RES Detailed Adjustments'!FO18+'(20) RES Detailed Adjustments'!FO75","v":0},{"$f":"IF($AV18>0,$AV18*FO$76,0)+'(20) RES Detailed Adjustments'!FP18+'(20) RES Detailed Adjustments'!FP75","v":0},{"$f":"IF($AV18>0,$AV18*FP$76,0)+'(20) RES Detailed Adjustments'!FQ18+'(20) RES Detailed Adjustments'!FQ75","v":0},{"$f":"SUM(FN81:FP81)","v":0},{"$f":"IF($AW18>0,$AW18*FR$76,0)+'(20) RES Detailed Adjustments'!FS18+'(20) RES Detailed Adjustments'!FS75","v":0},{"$f":"IF($AW18>0,$AW18*FS$76,0)+'(20) RES Detailed Adjustments'!FT18+'(20) RES Detailed Adjustments'!FT75","v":0},{"$f":"IF($AW18>0,$AW18*FT$76,0)+'(20) RES Detailed Adjustments'!FU18+'(20) RES Detailed Adjustments'!FU75","v":0},{"$f":"SUM(FR81:FT81)","v":0},{"$f":"IF($AX18>0,$AX18*FV$76,0)+'(20) RES Detailed Adjustments'!FW18+'(20) RES Detailed Adjustments'!FW75","v":0},{"$f":"IF($AX18>0,$AX18*FW$76,0)+'(20) RES Detailed Adjustments'!FX18+'(20) RES Detailed Adjustments'!FX75","v":0},{"$f":"IF($AX18>0,$AX18*FX$76,0)+'(20) RES Detailed Adjustments'!FY18+'(20) RES Detailed Adjustments'!FY75","v":0},{"$f":"SUM(FV81:FX81)","v":0},{"$f":"IF($AY18>0,$AY18*FZ$76,0)+'(20) RES Detailed Adjustments'!GA18+'(20) RES Detailed Adjustments'!GA75","v":0},{"$f":"IF($AY18>0,$AY18*GA$76,0)+'(20) RES Detailed Adjustments'!GB18+'(20) RES Detailed Adjustments'!GB75","v":0},{"$f":"IF($AY18>0,$AY18*GB$76,0)+'(20) RES Detailed Adjustments'!GC18+'(20) RES Detailed Adjustments'!GC75","v":0},{"$f":"SUM(FZ81:GB81)","v":0},{"$f":"IF($AZ18>0,$AZ18*GD$76,0)+'(20) RES Detailed Adjustments'!GE18+'(20) RES Detailed Adjustments'!GE75","v":0},{"$f":"IF($AZ18>0,$AZ18*GE$76,0)+'(20) RES Detailed Adjustments'!GF18+'(20) RES Detailed Adjustments'!GF75","v":0},{"$f":"IF($AZ18>0,$AZ18*GF$76,0)+'(20) RES Detailed Adjustments'!GG18+'(20) RES Detailed Adjustments'!GG75","v":0},{"$f":"SUM(GD81:GF81)","v":0},{"$f":"IF($BA18>0,$BA18*GH$76,0)+'(20) RES Detailed Adjustments'!GI18+'(20) RES Detailed Adjustments'!GI75","v":0},{"$f":"IF($BA18>0,$BA18*GI$76,0)+'(20) RES Detailed Adjustments'!GJ18+'(20) RES Detailed Adjustments'!GJ75","v":0},{"$f":"IF($BA18>0,$BA18*GJ$76,0)+'(20) RES Detailed Adjustments'!GK18+'(20) RES Detailed Adjustments'!GK75","v":0},{"$f":"SUM(GH81:GJ81)","v":0},{"$f":"IF($BB18>0,$BB18*GL$76,0)+'(20) RES Detailed Adjustments'!GM18+'(20) RES Detailed Adjustments'!GM75","v":0},{"$f":"IF($BB18>0,$BB18*GM$76,0)+'(20) RES Detailed Adjustments'!GN18+'(20) RES Detailed Adjustments'!GN75","v":0},{"$f":"IF($BB18>0,$BB18*GN$76,0)+'(20) RES Detailed Adjustments'!GO18+'(20) RES Detailed Adjustments'!GO75","v":0},{"$f":"SUM(GL81:GN81)","v":0},{"$f":"IF($BC18>0,$BC18*GP$76,0)+'(20) RES Detailed Adjustments'!GQ18+'(20) RES Detailed Adjustments'!GQ75","v":0},{"$f":"IF($BC18>0,$BC18*GQ$76,0)+'(20) RES Detailed Adjustments'!GR18+'(20) RES Detailed Adjustments'!GR75","v":0},{"$f":"IF($BC18>0,$BC18*GR$76,0)+'(20) RES Detailed Adjustments'!GS18+'(20) RES Detailed Adjustments'!GS75","v":0},{"$f":"SUM(GP81:GR81)","v":0},{"$f":"IF($BD18>0,$BD18*GT$76,0)+'(20) RES Detailed Adjustments'!GU18+'(20) RES Detailed Adjustments'!GU75","v":0},{"$f":"IF($BD18>0,$BD18*GU$76,0)+'(20) RES Detailed Adjustments'!GV18+'(20) RES Detailed Adjustments'!GV75","v":0},{"$f":"IF($BD18>0,$BD18*GV$76,0)+'(20) RES Detailed Adjustments'!GW18+'(20) RES Detailed Adjustments'!GW75","v":0},{"$f":"SUM(GT81:GV81)","v":0},{"$f":"IF($BE18>0,$BE18*GX$76,0)+'(20) RES Detailed Adjustments'!GY18+'(20) RES Detailed Adjustments'!GY75","v":0},{"$f":"IF($BE18>0,$BE18*GY$76,0)+'(20) RES Detailed Adjustments'!GZ18+'(20) RES Detailed Adjustments'!GZ75","v":0},{"$f":"IF($BE18>0,$BE18*GZ$76,0)+'(20) RES Detailed Adjustments'!HA18+'(20) RES Detailed Adjustments'!HA75","v":0},{"$f":"SUM(GX81:GZ81)","v":0},{"$f":"IF($BF18>0,$BF18*HB$76,0)+'(20) RES Detailed Adjustments'!HC18+'(20) RES Detailed Adjustments'!HC75","v":0},{"$f":"IF($BF18>0,$BF18*HC$76,0)+'(20) RES Detailed Adjustments'!HD18+'(20) RES Detailed Adjustments'!HD75","v":0},{"$f":"IF($BF18>0,$BF18*HD$76,0)+'(20) RES Detailed Adjustments'!HE18+'(20) RES Detailed Adjustments'!HE75","v":0},{"$f":"SUM(HB81:HD81)","v":0},{"$f":"IF($BG18>0,$BG18*HF$76,0)+'(20) RES Detailed Adjustments'!HG18+'(20) RES Detailed Adjustments'!HG75","v":0},{"$f":"IF($BG18>0,$BG18*HG$76,0)+'(20) RES Detailed Adjustments'!HH18+'(20) RES Detailed Adjustments'!HH75","v":0},{"$f":"IF($BG18>0,$BG18*HH$76,0)+'(20) RES Detailed Adjustments'!HI18+'(20) RES Detailed Adjustments'!HI75","v":0},{"$f":"SUM(HF81:HH81)","v":0},{"$f":"IF($BH18>0,$BH18*HJ$76,0)+'(20) RES Detailed Adjustments'!HK18+'(20) RES Detailed Adjustments'!HK75","v":0},{"$f":"IF($BH18>0,$BH18*HK$76,0)+'(20) RES Detailed Adjustments'!HL18+'(20) RES Detailed Adjustments'!HL75","v":0},{"$f":"IF($BH18>0,$BH18*HL$76,0)+'(20) RES Detailed Adjustments'!HM18+'(20) RES Detailed Adjustments'!HM75","v":0},{"$f":"SUM(HJ81:HL81)","v":0},{"$f":"IF($BI18>0,$BI18*HN$76,0)+'(20) RES Detailed Adjustments'!HO18+'(20) RES Detailed Adjustments'!HO75","v":0},{"$f":"IF($BI18>0,$BI18*HO$76,0)+'(20) RES Detailed Adjustments'!HP18+'(20) RES Detailed Adjustments'!HP75","v":0},{"$f":"IF($BI18>0,$BI18*HP$76,0)+'(20) RES Detailed Adjustments'!HQ18+'(20) RES Detailed Adjustments'!HQ75","v":0},{"$f":"SUM(HN81:HP81)","v":0},{"$f":"IF($BJ18>0,$BJ18*HR$76,0)+'(20) RES Detailed Adjustments'!HS18+'(20) RES Detailed Adjustments'!HS75","v":0},{"$f":"IF($BJ18>0,$BJ18*HS$76,0)+'(20) RES Detailed Adjustments'!HT18+'(20) RES Detailed Adjustments'!HT75","v":0},{"$f":"IF($BJ18>0,$BJ18*HT$76,0)+'(20) RES Detailed Adjustments'!HU18+'(20) RES Detailed Adjustments'!HU75","v":0},{"$f":"SUM(HR81:HT81)","v":0},{"$f":"IF($BK18>0,$BK18*HV$76,0)+'(20) RES Detailed Adjustments'!HW18+'(20) RES Detailed Adjustments'!HW75","v":0},{"$f":"IF($BK18>0,$BK18*HW$76,0)+'(20) RES Detailed Adjustments'!HX18+'(20) RES Detailed Adjustments'!HX75","v":0},{"$f":"IF($BK18>0,$BK18*HX$76,0)+'(20) RES Detailed Adjustments'!HY18+'(20) RES Detailed Adjustments'!HY75","v":0},{"$f":"SUM(HV81:HX81)","v":0},{"$f":"IF($BL18>0,$BL18*HZ$76,0)+'(20) RES Detailed Adjustments'!IA18+'(20) RES Detailed Adjustments'!IA75","v":0},{"$f":"IF($BL18>0,$BL18*IA$76,0)+'(20) RES Detailed Adjustments'!IB18+'(20) RES Detailed Adjustments'!IB75","v":0},{"$f":"IF($BL18>0,$BL18*IB$76,0)+'(20) RES Detailed Adjustments'!IC18+'(20) RES Detailed Adjustments'!IC75","v":0},{"$f":"SUM(HZ81:IB81)","v":0},{"$f":"IF($BM18>0,$BM18*ID$76,0)+'(20) RES Detailed Adjustments'!IE18+'(20) RES Detailed Adjustments'!IE75","v":0},{"$f":"IF($BM18>0,$BM18*IE$76,0)+'(20) RES Detailed Adjustments'!IF18+'(20) RES Detailed Adjustments'!IF75","v":0},{"$f":"IF($BM18>0,$BM18*IF$76,0)+'(20) RES Detailed Adjustments'!IG18+'(20) RES Detailed Adjustments'!IG75","v":0},{"$f":"SUM(ID81:IF81)","v":0},{"$f":"IF($BN18>0,$BN18*IH$76,0)+'(20) RES Detailed Adjustments'!II18+'(20) RES Detailed Adjustments'!II75","v":0},{"$f":"IF($BN18>0,$BN18*II$76,0)+'(20) RES Detailed Adjustments'!IJ18+'(20) RES Detailed Adjustments'!IJ75","v":0},{"$f":"IF($BN18>0,$BN18*IJ$76,0)+'(20) RES Detailed Adjustments'!IK18+'(20) RES Detailed Adjustments'!IK75","v":0},{"$f":"SUM(IH81:IJ81)","v":0},{"$f":"IF($BO18>0,$BO18*IL$76,0)+'(20) RES Detailed Adjustments'!IM18+'(20) RES Detailed Adjustments'!IM75","v":0},{"$f":"IF($BO18>0,$BO18*IM$76,0)+'(20) RES Detailed Adjustments'!IN18+'(20) RES Detailed Adjustments'!IN75","v":0},{"$f":"IF($BO18>0,$BO18*IN$76,0)+'(20) RES Detailed Adjustments'!IO18+'(20) RES Detailed Adjustments'!IO75","v":0},{"$f":"SUM(IL81:IN81)","v":0},{"$f":"IF($BP18>0,$BP18*IP$76,0)+'(20) RES Detailed Adjustments'!IQ18+'(20) RES Detailed Adjustments'!IQ75","v":0},{"$f":"IF($BP18>0,$BP18*IQ$76,0)+'(20) RES Detailed Adjustments'!IR18+'(20) RES Detailed Adjustments'!IR75","v":0},{"$f":"IF($BP18>0,$BP18*IR$76,0)+'(20) RES Detailed Adjustments'!IS18+'(20) RES Detailed Adjustments'!IS75","v":0},{"$f":"SUM(IP81:IR81)","v":0},{"$f":"IF($BQ18>0,$BQ18*IT$76,0)+'(20) RES Detailed Adjustments'!IU18+'(20) RES Detailed Adjustments'!IU75","v":0},{"$f":"IF($BQ18>0,$BQ18*IU$76,0)+'(20) RES Detailed Adjustments'!IV18+'(20) RES Detailed Adjustments'!IV75","v":0},{"$f":"IF($BQ18>0,$BQ18*IV$76,0)+'(20) RES Detailed Adjustments'!IW18+'(20) RES Detailed Adjustments'!IW75","v":0},{"$f":"SUM(IT81:IV81)","v":0},{"$f":"IF($BR18>0,$BR18*IX$76,0)+'(20) RES Detailed Adjustments'!IY18+'(20) RES Detailed Adjustments'!IY75","v":0},{"$f":"IF($BR18>0,$BR18*IY$76,0)+'(20) RES Detailed Adjustments'!IZ18+'(20) RES Detailed Adjustments'!IZ75","v":0},{"$f":"IF($BR18>0,$BR18*IZ$76,0)+'(20) RES Detailed Adjustments'!JA18+'(20) RES Detailed Adjustments'!JA75","v":0},{"$f":"SUM(IX81:IZ81)","v":0},{"$f":"IF($BS18>0,$BS18*JB$76,0)+'(20) RES Detailed Adjustments'!JC18+'(20) RES Detailed Adjustments'!JC75","v":0},{"$f":"IF($BS18>0,$BS18*JC$76,0)+'(20) RES Detailed Adjustments'!JD18+'(20) RES Detailed Adjustments'!JD75","v":0},{"$f":"IF($BS18>0,$BS18*JD$76,0)+'(20) RES Detailed Adjustments'!JE18+'(20) RES Detailed Adjustments'!JE75","v":0},{"$f":"SUM(JB81:JD81)","v":0},{"$f":"IF($BT18>0,$BT18*JF$76,0)+'(20) RES Detailed Adjustments'!JG18+'(20) RES Detailed Adjustments'!JG75","v":0},{"$f":"IF($BT18>0,$BT18*JG$76,0)+'(20) RES Detailed Adjustments'!JH18+'(20) RES Detailed Adjustments'!JH75","v":0},{"$f":"IF($BT18>0,$BT18*JH$76,0)+'(20) RES Detailed Adjustments'!JI18+'(20) RES Detailed Adjustments'!JI75","v":0},{"$f":"SUM(JF81:JH81)","v":0},{"$f":"IF($BU18>0,$BU18*JJ$76,0)+'(20) RES Detailed Adjustments'!JK18+'(20) RES Detailed Adjustments'!JK75","v":0},{"$f":"IF($BU18>0,$BU18*JK$76,0)+'(20) RES Detailed Adjustments'!JL18+'(20) RES Detailed Adjustments'!JL75","v":0},{"$f":"IF($BU18>0,$BU18*JL$76,0)+'(20) RES Detailed Adjustments'!JM18+'(20) RES Detailed Adjustments'!JM75","v":0},{"$f":"SUM(JJ81:JL81)","v":0},{"$f":"IF($BV18>0,$BV18*JN$76,0)+'(20) RES Detailed Adjustments'!JO18+'(20) RES Detailed Adjustments'!JO75","v":0},{"$f":"IF($BV18>0,$BV18*JO$76,0)+'(20) RES Detailed Adjustments'!JP18+'(20) RES Detailed Adjustments'!JP75","v":0},{"$f":"IF($BV18>0,$BV18*JP$76,0)+'(20) RES Detailed Adjustments'!JQ18+'(20) RES Detailed Adjustments'!JQ75","v":0},{"$f":"SUM(JN81:JP81)","v":0},{"$f":"IF($BW18>0,$BW18*JR$76,0)+'(20) RES Detailed Adjustments'!JS18+'(20) RES Detailed Adjustments'!JS75","v":0},{"$f":"IF($BW18>0,$BW18*JS$76,0)+'(20) RES Detailed Adjustments'!JT18+'(20) RES Detailed Adjustments'!JT75","v":0},{"$f":"IF($BW18>0,$BW18*JT$76,0)+'(20) RES Detailed Adjustments'!JU18+'(20) RES Detailed Adjustments'!JU75","v":0},{"$f":"SUM(JR81:JT81)","v":0},{"$f":"IF($BX18>0,$BX18*JV$76,0)+'(20) RES Detailed Adjustments'!JW18+'(20) RES Detailed Adjustments'!JW75","v":0},{"$f":"IF($BX18>0,$BX18*JW$76,0)+'(20) RES Detailed Adjustments'!JX18+'(20) RES Detailed Adjustments'!JX75","v":0},{"$f":"IF($BX18>0,$BX18*JX$76,0)+'(20) RES Detailed Adjustments'!JY18+'(20) RES Detailed Adjustments'!JY75","v":0},{"$f":"SUM(JV81:JX81)","v":0},{"$f":"IF($BY18>0,$BY18*JZ$76,0)+'(20) RES Detailed Adjustments'!KA18+'(20) RES Detailed Adjustments'!KA75","v":0},{"$f":"IF($BY18>0,$BY18*KA$76,0)+'(20) RES Detailed Adjustments'!KB18+'(20) RES Detailed Adjustments'!KB75","v":0},{"$f":"IF($BY18>0,$BY18*KB$76,0)+'(20) RES Detailed Adjustments'!KC18+'(20) RES Detailed Adjustments'!KC75","v":0},{"$f":"SUM(JZ81:KB81)","v":0},{"$f":"IF($BZ18>0,$BZ18*KD$76,0)+'(20) RES Detailed Adjustments'!KE18+'(20) RES Detailed Adjustments'!KE75","v":0},{"$f":"IF($BZ18>0,$BZ18*KE$76,0)+'(20) RES Detailed Adjustments'!KF18+'(20) RES Detailed Adjustments'!KF75","v":0},{"$f":"IF($BZ18>0,$BZ18*KF$76,0)+'(20) RES Detailed Adjustments'!KG18+'(20) RES Detailed Adjustments'!KG75","v":0},{"$f":"SUM(KD81:KF81)","v":0},{"$f":"IF($CA18>0,$CA18*KH$76,0)+'(20) RES Detailed Adjustments'!KI18+'(20) RES Detailed Adjustments'!KI75","v":0},{"$f":"IF($CA18>0,$CA18*KI$76,0)+'(20) RES Detailed Adjustments'!KJ18+'(20) RES Detailed Adjustments'!KJ75","v":0},{"$f":"IF($CA18>0,$CA18*KJ$76,0)+'(20) RES Detailed Adjustments'!KK18+'(20) RES Detailed Adjustments'!KK75","v":0},{"$f":"SUM(KH81:KJ81)","v":0},{"$f":"IF($CB18>0,$CB18*KL$76,0)+'(20) RES Detailed Adjustments'!KM18+'(20) RES Detailed Adjustments'!KM75","v":0},{"$f":"IF($CB18>0,$CB18*KM$76,0)+'(20) RES Detailed Adjustments'!KN18+'(20) RES Detailed Adjustments'!KN75","v":0},{"$f":"IF($CB18>0,$CB18*KN$76,0)+'(20) RES Detailed Adjustments'!KO18+'(20) RES Detailed Adjustments'!KO75","v":0},{"$f":"SUM(KL81:KN81)","v":0},{"$f":"IF($CC18>0,$CC18*KP$76,0)+'(20) RES Detailed Adjustments'!KQ18+'(20) RES Detailed Adjustments'!KQ75","v":0},{"$f":"IF($CC18>0,$CC18*KQ$76,0)+'(20) RES Detailed Adjustments'!KR18+'(20) RES Detailed Adjustments'!KR75","v":0},{"$f":"IF($CC18>0,$CC18*KR$76,0)+'(20) RES Detailed Adjustments'!KS18+'(20) RES Detailed Adjustments'!KS75","v":0},{"$f":"SUM(KP81:KR81)","v":0},{"$f":"IF($CD18>0,$CD18*KT$76,0)+'(20) RES Detailed Adjustments'!KU18+'(20) RES Detailed Adjustments'!KU75","v":0},{"$f":"IF($CD18>0,$CD18*KU$76,0)+'(20) RES Detailed Adjustments'!KV18+'(20) RES Detailed Adjustments'!KV75","v":0},{"$f":"IF($CD18>0,$CD18*KV$76,0)+'(20) RES Detailed Adjustments'!KW18+'(20) RES Detailed Adjustments'!KW75","v":0},{"$f":"SUM(KT81:KV81)","v":0},{"$f":"IF($CE18>0,$CE18*KX$76,0)+'(20) RES Detailed Adjustments'!KY18+'(20) RES Detailed Adjustments'!KY75","v":0},{"$f":"IF($CE18>0,$CE18*KY$76,0)+'(20) RES Detailed Adjustments'!KZ18+'(20) RES Detailed Adjustments'!KZ75","v":0},{"$f":"IF($CE18>0,$CE18*KZ$76,0)+'(20) RES Detailed Adjustments'!LA18+'(20) RES Detailed Adjustments'!LA75","v":0},{"$f":"SUM(KX81:KZ81)","v":0},{"$f":"IF($CF18>0,$CF18*LB$76,0)+'(20) RES Detailed Adjustments'!LC18+'(20) RES Detailed Adjustments'!LC75","v":0},{"$f":"IF($CF18>0,$CF18*LC$76,0)+'(20) RES Detailed Adjustments'!LD18+'(20) RES Detailed Adjustments'!LD75","v":0},{"$f":"IF($CF18>0,$CF18*LD$76,0)+'(20) RES Detailed Adjustments'!LE18+'(20) RES Detailed Adjustments'!LE75","v":0},{"$f":"SUM(LB81:LD81)","v":0},{"$f":"IF($CG18>0,$CG18*LF$76,0)+'(20) RES Detailed Adjustments'!LG18+'(20) RES Detailed Adjustments'!LG75","v":0},{"$f":"IF($CG18>0,$CG18*LG$76,0)+'(20) RES Detailed Adjustments'!LH18+'(20) RES Detailed Adjustments'!LH75","v":0},{"$f":"IF($CG18>0,$CG18*LH$76,0)+'(20) RES Detailed Adjustments'!LI18+'(20) RES Detailed Adjustments'!LI75","v":0},{"$f":"SUM(LF81:LH81)","v":0},{"$f":"IF($CH18>0,$CH18*LJ$76,0)+'(20) RES Detailed Adjustments'!LK18+'(20) RES Detailed Adjustments'!LK75","v":0},{"$f":"IF($CH18>0,$CH18*LK$76,0)+'(20) RES Detailed Adjustments'!LL18+'(20) RES Detailed Adjustments'!LL75","v":0},{"$f":"IF($CH18>0,$CH18*LL$76,0)+'(20) RES Detailed Adjustments'!LM18+'(20) RES Detailed Adjustments'!LM75","v":0},{"$f":"SUM(LJ81:LL81)","v":0},{"$f":"IF($CI18>0,$CI18*LN$76,0)+'(20) RES Detailed Adjustments'!LO18+'(20) RES Detailed Adjustments'!LO75","v":0},{"$f":"IF($CI18>0,$CI18*LO$76,0)+'(20) RES Detailed Adjustments'!LP18+'(20) RES Detailed Adjustments'!LP75","v":0},{"$f":"IF($CI18>0,$CI18*LP$76,0)+'(20) RES Detailed Adjustments'!LQ18+'(20) RES Detailed Adjustments'!LQ75","v":0},{"$f":"SUM(LN81:LP81)","v":0},{"$f":"IF($CJ18>0,$CJ18*LR$76,0)+'(20) RES Detailed Adjustments'!LS18+'(20) RES Detailed Adjustments'!LS75","v":0},{"$f":"IF($CJ18>0,$CJ18*LS$76,0)+'(20) RES Detailed Adjustments'!LT18+'(20) RES Detailed Adjustments'!LT75","v":0},{"$f":"IF($CJ18>0,$CJ18*LT$76,0)+'(20) RES Detailed Adjustments'!LU18+'(20) RES Detailed Adjustments'!LU75","v":0},{"$f":"SUM(LR81:LT81)","v":0},{"$f":"IF($CK18>0,$CK18*LV$76,0)+'(20) RES Detailed Adjustments'!LW18+'(20) RES Detailed Adjustments'!LW75","v":0},{"$f":"IF($CK18>0,$CK18*LW$76,0)+'(20) RES Detailed Adjustments'!LX18+'(20) RES Detailed Adjustments'!LX75","v":0},{"$f":"IF($CK18>0,$CK18*LX$76,0)+'(20) RES Detailed Adjustments'!LY18+'(20) RES Detailed Adjustments'!LY75","v":0},{"$f":"SUM(LV81:LX81)","v":0},{"$f":"IF($CL18>0,$CL18*LZ$76,0)+'(20) RES Detailed Adjustments'!MA18+'(20) RES Detailed Adjustments'!MA75","v":0},{"$f":"IF($CL18>0,$CL18*MA$76,0)+'(20) RES Detailed Adjustments'!MB18+'(20) RES Detailed Adjustments'!MB75","v":0},{"$f":"IF($CL18>0,$CL18*MB$76,0)+'(20) RES Detailed Adjustments'!MC18+'(20) RES Detailed Adjustments'!MC75","v":0},{"$f":"SUM(LZ81:MB81)","v":0},{"$f":"IF($CM18>0,$CM18*MD$75,0)+'(20) RES Detailed Adjustments'!ME18+'(20) RES Detailed Adjustments'!ME75","v":0},{"$f":"IF($CM18>0,$CM18*ME$76,0)+'(20) RES Detailed Adjustments'!MF18+'(20) RES Detailed Adjustments'!MF75","v":0},{"$f":"IF($CM18>0,$CM18*MF$76,0)+'(20) RES Detailed Adjustments'!MG18+'(20) RES Detailed Adjustments'!MG75","v":0},{"$f":"SUM(MD81:MF81)","v":0},{"$f":"IF($CN18>0,$CN18*MH$76,0)+'(20) RES Detailed Adjustments'!MI18+'(20) RES Detailed Adjustments'!MI75","v":0},{"$f":"IF($CN18>0,$CN18*MI$76,0)+'(20) RES Detailed Adjustments'!MJ18+'(20) RES Detailed Adjustments'!MJ75","v":0},{"$f":"IF($CN18>0,$CN18*MJ$76,0)+'(20) RES Detailed Adjustments'!MK18+'(20) RES Detailed Adjustments'!MK75","v":0},{"$f":"SUM(MH81:MJ81)","v":0},{"$f":"IF($CO18>0,$CO18*ML$76,0)+'(20) RES Detailed Adjustments'!MM18+'(20) RES Detailed Adjustments'!MM75","v":0},{"$f":"IF($CO18>0,$CO18*MM$76,0)+'(20) RES Detailed Adjustments'!MN18+'(20) RES Detailed Adjustments'!MN75","v":0},{"$f":"IF($CO18>0,$CO18*MN$76,0)+'(20) RES Detailed Adjustments'!MO18+'(20) RES Detailed Adjustments'!MO75","v":0},{"$f":"SUM(ML81:MN81)","v":0},{"$f":"IF($CP18>0,$CP18*MP$76,0)+'(20) RES Detailed Adjustments'!MQ18+'(20) RES Detailed Adjustments'!MQ75","v":0},{"$f":"IF($CP18>0,$CP18*MQ$76,0)+'(20) RES Detailed Adjustments'!MR18+'(20) RES Detailed Adjustments'!MR75","v":0},{"$f":"IF($CP18>0,$CP18*MR$76,0)+'(20) RES Detailed Adjustments'!MS18+'(20) RES Detailed Adjustments'!MS75","v":0},{"$f":"SUM(MP81:MR81)","v":0},{"$f":"IF($CQ18>0,$CQ18*MT$76,0)+'(20) RES Detailed Adjustments'!MU18+'(20) RES Detailed Adjustments'!MU75","v":0},{"$f":"IF($CQ18>0,$CQ18*MU$76,0)+'(20) RES Detailed Adjustments'!MV18+'(20) RES Detailed Adjustments'!MV75","v":0},{"$f":"IF($CQ18>0,$CQ18*MV$76,0)+'(20) RES Detailed Adjustments'!MW18+'(20) RES Detailed Adjustments'!MW75","v":0},{"$f":"SUM(MT81:MV81)","v":0},{"$f":"IF($CR18>0,$CR18*MX$76,0)+'(20) RES Detailed Adjustments'!MY18+'(20) RES Detailed Adjustments'!MY75","v":0},{"$f":"IF($CR18>0,$CR18*MY$76,0)+'(20) RES Detailed Adjustments'!MZ18+'(20) RES Detailed Adjustments'!MZ75","v":0},{"$f":"IF($CR18>0,$CR18*MZ$76,0)+'(20) RES Detailed Adjustments'!NA18+'(20) RES Detailed Adjustments'!NA75","v":0},{"$f":"SUM(MX81:MZ81)","v":0},{"$f":"IF($CS18>0,$CS18*NB$76,0)+'(20) RES Detailed Adjustments'!NC18+'(20) RES Detailed Adjustments'!NC75","v":0},{"$f":"IF($CS18>0,$CS18*NC$76,0)+'(20) RES Detailed Adjustments'!ND18+'(20) RES Detailed Adjustments'!ND75","v":0},{"$f":"IF($CS18>0,$CS18*ND$76,0)+'(20) RES Detailed Adjustments'!NE18+'(20) RES Detailed Adjustments'!NE75","v":0},{"$f":"SUM(NB81:ND81)","v":0},{"$f":"IF($CT18>0,$CT18*NF$76,0)+'(20) RES Detailed Adjustments'!NG18+'(20) RES Detailed Adjustments'!NG75","v":0},{"$f":"IF($CT18>0,$CT18*NG$76,0)+'(20) RES Detailed Adjustments'!NH18+'(20) RES Detailed Adjustments'!NH75","v":0},{"$f":"IF($CT18>0,$CT18*NH$76,0)+'(20) RES Detailed Adjustments'!NI18+'(20) RES Detailed Adjustments'!NI75","v":0},{"$f":"SUM(NF81:NH81)","v":0},{"$f":"IF($CU18>0,$CU18*NJ$76,0)+'(20) RES Detailed Adjustments'!NK18+'(20) RES Detailed Adjustments'!NK75","v":0},{"$f":"IF($CU18>0,$CU18*NK$76,0)+'(20) RES Detailed Adjustments'!NL18+'(20) RES Detailed Adjustments'!NL75","v":0},{"$f":"IF($CU18>0,$CU18*NL$76,0)+'(20) RES Detailed Adjustments'!NM18+'(20) RES Detailed Adjustments'!NM75","v":0},{"$f":"SUM(NJ81:NL81)","v":0},{"$f":"IF($CV18>0,$CV18*NN$76,0)+'(20) RES Detailed Adjustments'!NO18+'(20) RES Detailed Adjustments'!NO75","v":0},{"$f":"IF($CV18>0,$CV18*NO$76,0)+'(20) RES Detailed Adjustments'!NP18+'(20) RES Detailed Adjustments'!NP75","v":0},{"$f":"IF($CV18>0,$CV18*NP$76,0)+'(20) RES Detailed Adjustments'!NQ18+'(20) RES Detailed Adjustments'!NQ75","v":0},{"$f":"SUM(NN81:NP81)","v":0},{"$f":"IF($CW18>0,$CW18*NR$76,0)+'(20) RES Detailed Adjustments'!NS18+'(20) RES Detailed Adjustments'!NS75","v":0},{"$f":"IF($CW18>0,$CW18*NS$76,0)+'(20) RES Detailed Adjustments'!NT18+'(20) RES Detailed Adjustments'!NT75","v":0},{"$f":"IF($CW18>0,$CW18*NT$76,0)+'(20) RES Detailed Adjustments'!NU18+'(20) RES Detailed Adjustments'!NU75","v":0},{"$f":"SUM(NR81:NT81)","v":0}]
["Maintenance - Equipment",{"$f":"IF($F19>0,$F19*B$76,0)+'(20) RES Detailed Adjustments'!C19+'(20) RES Detailed Adjustments'!C76","v":0},{"$f":"IF($F19>0,$F19*C$76,0)+'(20) RES Detailed Adjustments'!D19+'(20) RES Detailed Adjustments'!D76","v":0},{"$f":"IF($F19>0,$F19*D$76,0)+'(20) RES Detailed Adjustments'!E19+'(20) RES Detailed Adjustments'!E76","v":0},0,{"$f":"IF($G19>0,$G19*F$76,0)+'(20) RES Detailed Adjustments'!G19+'(20) RES Detailed Adjustments'!G76","v":0},{"$f":"IF($G19>0,$G19*G$76,0)+'(20) RES Detailed Adjustments'!H19+'(20) RES Detailed Adjustments'!H76","v":0},{"$f":"IF($G19>0,$G19*H$76,0)+'(20) RES Detailed Adjustments'!I19+'(20) RES Detailed Adjustments'!I76","v":0},0,{"$f":"IF($H19>0,$H19*J$76,0)+'(20) RES Detailed Adjustments'!K19+'(20) RES Detailed Adjustments'!K76","v":0},{"$f":"IF($H19>0,$H19*K$76,0)+'(20) RES Detailed Adjustments'!L19+'(20) RES Detailed Adjustments'!L76","v":0},{"$f":"IF($H19>0,$H19*L$76,0)+'(20) RES Detailed Adjustments'!M19+'(20) RES Detailed Adjustments'!M76","v":0},0,{"$f":"IF($I19>0,$I19*N$76,0)+'(20) RES Detailed Adjustments'!O19+'(20) RES Detailed Adjustments'!O76","v":0},{"$f":"IF($I19>0,$I19*O$76,0)+'(20) RES Detailed Adjustments'!P19+'(20) RES Detailed Adjustments'!P76","v":0},{"$f":"IF($I19>0,$I19*P$76,0)+'(20) RES Detailed Adjustments'!Q19+'(20) RES Detailed Adjustments'!Q76","v":0},0,{"$f":"IF($J19>0,$J19*R$76,0)+'(20) RES Detailed Adjustments'!S19+'(20) RES Detailed Adjustments'!S76","v":0},{"$f":"IF($J19>0,$J19*S$76,0)+'(20) RES Detailed Adjustments'!T19+'(20) RES Detailed Adjustments'!T76","v":0},{"$f":"IF($J19>0,$J19*T$76,0)+'(20) RES Detailed Adjustments'!U19+'(20) RES Detailed Adjustments'!U76","v":0},0,{"$f":"IF($K19>0,$K19*V$76,0)+'(20) RES Detailed Adjustments'!W19+'(20) RES Detailed Adjustments'!W76","v":0},{"$f":"IF($K19>0,$K19*W$76,0)+'(20) RES Detailed Adjustments'!X19+'(20) RES Detailed Adjustments'!X76","v":0},{"$f":"IF($K19>0,$K19*X$76,0)+'(20) RES Detailed Adjustments'!Y19+'(20) RES Detailed Adjustments'!Y76","v":0},0,{"$f":"IF($L19>0,$L19*Z$76,0)+'(20) RES Detailed Adjustments'!AA19+'(20) RES Detailed Adjustments'!AA76","v":0},{"$f":"IF($L19>0,$L19*AA$76,0)+'(20) RES Detailed Adjustments'!AB19+'(20) RES Detailed Adjustments'!AB76","v":0},{"$f":"IF($L19>0,$L19*AB$76,0)+'(20) RES Detailed Adjustments'!AC19+'(20) RES Detailed Adjustments'!AC76","v":0},0,{"$f":"IF($M19>0,$M19*AD$76,0)+'(20) RES Detailed Adjustments'!AE19+'(20) RES Detailed Adjustments'!AE76","v":0},{"$f":"IF($M19>0,$M19*AE$76,0)+'(20) RES Detailed Adjustments'!AF19+'(20) RES Detailed Adjustments'!AF76","v":0},{"$f":"IF($M19>0,$M19*AF$76,0)+'(20) RES Detailed Adjustments'!AG19+'(20) RES Detailed Adjustments'!AG76","v":0},0,{"$f":"IF($N19>0,$N19*AH$76,0)+'(20) RES Detailed Adjustments'!AI19+'(20) RES Detailed Adjustments'!AI76","v":0},{"$f":"IF($N19>0,$N19*AI$76,0)+'(20) RES Detailed Adjustments'!AJ19+'(20) RES Detailed Adjustments'!AJ76","v":0},{"$f":"IF($N19>0,$N19*AJ$76,0)+'(20) RES Detailed Adjustments'!AK19+'(20) RES Detailed Adjustments'!AK76","v":0},0,{"$f":"IF($O19>0,$O19*AL$76,0)+'(20) RES Detailed Adjustments'!AM19+'(20) RES Detailed Adjustments'!AM76","v":0},{"$f":"IF($O19>0,$O19*AM$76,0)+'(20) RES Detailed Adjustments'!AN19+'(20) RES Detailed Adjustments'!AN76","v":0},{"$f":"IF($O19>0,$O19*AN$76,0)+'(20) RES Detailed Adjustments'!AO19+'(20) RES Detailed Adjustments'!AO76","v":0},0,{"$f":"IF($P19>0,$P19*AP$76,0)+'(20) RES Detailed Adjustments'!AQ19+'(20) RES Detailed Adjustments'!AQ76","v":0},{"$f":"IF($P19>0,$P19*AQ$76,0)+'(20) RES Detailed Adjustments'!AR19+'(20) RES Detailed Adjustments'!AR76","v":0},{"$f":"IF($P19>0,$P19*AR$76,0)+'(20) RES Detailed Adjustments'!AS19+'(20) RES Detailed Adjustments'!AS76","v":0},0,{"$f":"IF($Q19>0,$Q19*AT$76,0)+'(20) RES Detailed Adjustments'!AU19+'(20) RES Detailed Adjustments'!AU76","v":0},{"$f":"IF($Q19>0,$Q19*AU$76,0)+'(20) RES Detailed Adjustments'!AV19+'(20) RES Detailed Adjustments'!AV76","v":0},{"$f":"IF($Q19>0,$Q19*AV$76,0)+'(20) RES Detailed Adjustments'!AW19+'(20) RES Detailed Adjustments'!AW76","v":0},0,{"$f":"IF($R19>0,$R19*AX$76,0)+'(20) RES Detailed Adjustments'!AY19+'(20) RES Detailed Adjustments'!AY76","v":0},{"$f":"IF($R19>0,$R19*AY$76,0)+'(20) RES Detailed Adjustments'!AZ19+'(20) RES Detailed Adjustments'!AZ76","v":0},{"$f":"IF($R19>0,$R19*AZ$76,0)+'(20) RES Detailed Adjustments'!BA19+'(20) RES Detailed Adjustments'!BA76","v":0},0,{"$f":"IF($S19>0,$S19*BB$76,0)+'(20) RES Detailed Adjustments'!BC19+'(20) RES Detailed Adjustments'!BC76","v":0},{"$f":"IF($S19>0,$S19*BC$76,0)+'(20) RES Detailed Adjustments'!BD19+'(20) RES Detailed Adjustments'!BD76","v":0},{"$f":"IF($S19>0,$S19*BD$76,0)+'(20) RES Detailed Adjustments'!BE19+'(20) RES Detailed Adjustments'!BE76","v":0},0,{"$f":"IF($T19>0,$T19*BF$76,0)+'(20) RES Detailed Adjustments'!BG19+'(20) RES Detailed Adjustments'!BG76","v":0},{"$f":"IF($T19>0,$T19*BG$76,0)+'(20) RES Detailed Adjustments'!BH19+'(20) RES Detailed Adjustments'!BH76","v":0},{"$f":"IF($T19>0,$T19*BH$76,0)+'(20) RES Detailed Adjustments'!BI19+'(20) RES Detailed Adjustments'!BI76","v":0},0,{"$f":"IF($U19>0,$U19*BJ$76,0)+'(20) RES Detailed Adjustments'!BK19+'(20) RES Detailed Adjustments'!BK76","v":0},{"$f":"IF($U19>0,$U19*BK$76,0)+'(20) RES Detailed Adjustments'!BL19+'(20) RES Detailed Adjustments'!BL76","v":0},{"$f":"IF($U19>0,$U19*BL$76,0)+'(20) RES Detailed Adjustments'!BM19+'(20) RES Detailed Adjustments'!BM76","v":0},0,{"$f":"IF($V19>0,$V19*BN$76,0)+'(20) RES Detailed Adjustments'!BO19+'(20) RES Detailed Adjustments'!BO76","v":0},{"$f":"IF($V19>0,$V19*BO$76,0)+'(20) RES Detailed Adjustments'!BP19+'(20) RES Detailed Adjustments'!BP76","v":0},{"$f":"IF($V19>0,$V19*BP$76,0)+'(20) RES Detailed Adjustments'!BQ19+'(20) RES Detailed Adjustments'!BQ76","v":0},0,{"$f":"IF($W19>0,$W19*BR$76,0)+'(20) RES Detailed Adjustments'!BS19+'(20) RES Detailed Adjustments'!BS76","v":0},{"$f":"IF($W19>0,$W19*BS$76,0)+'(20) RES Detailed Adjustments'!BT19+'(20) RES Detailed Adjustments'!BT76","v":0},{"$f":"IF($W19>0,$W19*BT$76,0)+'(20) RES Detailed Adjustments'!BU19+'(20) RES Detailed Adjustments'!BU76","v":0},0,{"$f":"IF($X19>0,$X19*BV$76,0)+'(20) RES Detailed Adjustments'!BW19+'(20) RES Detailed Adjustments'!BW76","v":0},{"$f":"IF($X19>0,$X19*BW$76,0)+'(20) RES Detailed Adjustments'!BX19+'(20) RES Detailed Adjustments'!BX76","v":0},{"$f":"IF($X19>0,$X19*BX$76,0)+'(20) RES Detailed Adjustments'!BY19+'(20) RES Detailed Adjustments'!BY76","v":0},0,{"$f":"IF($Y19>0,$Y19*BZ$76,0)+'(20) RES Detailed Adjustments'!CA19+'(20) RES Detailed Adjustments'!CA76","v":0},{"$f":"IF($Y19>0,$Y19*CA$76,0)+'(20) RES Detailed Adjustments'!CB19+'(20) RES Detailed Adjustments'!CB76","v":0},{"$f":"IF($Y19>0,$Y19*CB$76,0)+'(20) RES Detailed Adjustments'!CC19+'(20) RES Detailed Adjustments'!CC76","v":0},0,{"$f":"IF($Z19>0,$Z19*CD$76,0)+'(20) RES Detailed Adjustments'!CE19+'(20) RES Detailed Adjustments'!CE76","v":0},{"$f":"IF($Z19>0,$Z19*CE$76,0)+'(20) RES Detailed Adjustments'!CF19+'(20) RES Detailed Adjustments'!CF76","v":0},{"$f":"IF($Z19>0,$Z19*CF$76,0)+'(20) RES Detailed Adjustments'!CG19+'(20) RES Detailed Adjustments'!CG76","v":0},0,{"$f":"IF($AA19>0,$AA19*CH$76,0)+'(20) RES Detailed Adjustments'!CI19+'(20) RES Detailed Adjustments'!CI76","v":0},{"$f":"IF($AA19>0,$AA19*CI$76,0)+'(20) RES Detailed Adjustments'!CJ19+'(20) RES Detailed Adjustments'!CJ76","v":0},{"$f":"IF($AA19>0,$AA19*CJ$76,0)+'(20) RES Detailed Adjustments'!CK19+'(20) RES Detailed Adjustments'!CK76","v":0},0,{"$f":"IF($AB19>0,$AB19*CL$76,0)+'(20) RES Detailed Adjustments'!CM19+'(20) RES Detailed Adjustments'!CM76","v":0},{"$f":"IF($AB19>0,$AB19*CM$76,0)+'(20) RES Detailed Adjustments'!CN19+'(20) RES Detailed Adjustments'!CN76","v":0},{"$f":"IF($AB19>0,$AB19*CN$76,0)+'(20) RES Detailed Adjustments'!CO19+'(20) RES Detailed Adjustments'!CO76","v":0},0,{"$f":"IF($AC19>0,$AC19*CP$76,0)+'(20) RES Detailed Adjustments'!CQ19+'(20) RES Detailed Adjustments'!CQ76","v":0},{"$f":"IF($AC19>0,$AC19*CQ$76,0)+'(20) RES Detailed Adjustments'!CR19+'(20) RES Detailed Adjustments'!CR76","v":0},{"$f":"IF($AC19>0,$AC19*CR$76,0)+'(20) RES Detailed Adjustments'!CS19+'(20) RES Detailed Adjustments'!CS76","v":0},0,{"$f":"IF($AD19>0,$AD19*CT$76,0)+'(20) RES Detailed Adjustments'!CU19+'(20) RES Detailed Adjustments'!CU76","v":0},{"$f":"IF($AD19>0,$AD19*CU$76,0)+'(20) RES Detailed Adjustments'!CV19+'(20) RES Detailed Adjustments'!CV76","v":0},{"$f":"IF($AD19>0,$AD19*CV$76,0)+'(20) RES Detailed Adjustments'!CW19+'(20) RES Detailed Adjustments'!CW76","v":0},0,{"$f":"IF($AE19>0,$AE19*CX$76,0)+'(20) RES Detailed Adjustments'!CY19+'(20) RES Detailed Adjustments'!CY76","v":0},{"$f":"IF($AE19>0,$AE19*CY$76,0)+'(20) RES Detailed Adjustments'!CZ19+'(20) RES Detailed Adjustments'!CZ76","v":0},{"$f":"IF($AE19>0,$AE19*CZ$76,0)+'(20) RES Detailed Adjustments'!DA19+'(20) RES Detailed Adjustments'!DA76","v":0},0,{"$f":"IF($AF19>0,$AF19*DB$76,0)+'(20) RES Detailed Adjustments'!DC19+'(20) RES Detailed Adjustments'!DC76","v":0},{"$f":"IF($AF19>0,$AF19*DC$76,0)+'(20) RES Detailed Adjustments'!DD19+'(20) RES Detailed Adjustments'!DD76","v":0},{"$f":"IF($AF19>0,$AF19*DD$76,0)+'(20) RES Detailed Adjustments'!DE19+'(20) RES Detailed Adjustments'!DE76","v":0},0,{"$f":"IF($AG19>0,$AG19*DF$76,0)+'(20) RES Detailed Adjustments'!DG19+'(20) RES Detailed Adjustments'!DG76","v":0},{"$f":"IF($AG19>0,$AG19*DG$76,0)+'(20) RES Detailed Adjustments'!DH19+'(20) RES Detailed Adjustments'!DH76","v":0},{"$f":"IF($AG19>0,$AG19*DH$76,0)+'(20) RES Detailed Adjustments'!DI19+'(20) RES Detailed Adjustments'!DI76","v":0},0,{"$f":"IF($AH19>0,$AH19*DJ$76,0)+'(20) RES Detailed Adjustments'!DK19+'(20) RES Detailed Adjustments'!DK76","v":0},{"$f":"IF($AH19>0,$AH19*DK$76,0)+'(20) RES Detailed Adjustments'!DL19+'(20) RES Detailed Adjustments'!DL76","v":0},{"$f":"IF($AH19>0,$AH19*DL$76,0)+'(20) RES Detailed Adjustments'!DM19+'(20) RES Detailed Adjustments'!DM76","v":0},0,{"$f":"IF($AI19>0,$AI19*DN$76,0)+'(20) RES Detailed Adjustments'!DO19+'(20) RES Detailed Adjustments'!DO76","v":0},{"$f":"IF($AI19>0,$AI19*DO$76,0)+'(20) RES Detailed Adjustments'!DP19+'(20) RES Detailed Adjustments'!DP76","v":0},{"$f":"IF($AI19>0,$AI19*DP$76,0)+'(20) RES Detailed Adjustments'!DQ19+'(20) RES Detailed Adjustments'!DQ76","v":0},0,{"$f":"IF($AJ19>0,$AJ19*DR$76,0)+'(20) RES Detailed Adjustments'!DS19+'(20) RES Detailed Adjustments'!DS76","v":0},{"$f":"IF($AJ19>0,$AJ19*DS$76,0)+'(20) RES Detailed Adjustments'!DT19+'(20) RES Detailed Adjustments'!DT76","v":0},{"$f":"IF($AJ19>0,$AJ19*DT$76,0)+'(20) RES Detailed Adjustments'!DU19+'(20) RES Detailed Adjustments'!DU76","v":0},0,{"$f":"IF($AK19>0,$AK19*DV$76,0)+'(20) RES Detailed Adjustments'!DW19+'(20) RES Detailed Adjustments'!DW76","v":0},{"$f":"IF($AK19>0,$AK19*DW$76,0)+'(20) RES Detailed Adjustments'!DX19+'(20) RES Detailed Adjustments'!DX76","v":0},{"$f":"IF($AK19>0,$AK19*DX$76,0)+'(20) RES Detailed Adjustments'!DY19+'(20) RES Detailed Adjustments'!DY76","v":0},0,{"$f":"IF($AL19>0,$AL19*DZ$76,0)+'(20) RES Detailed Adjustments'!EA19+'(20) RES Detailed Adjustments'!EA76","v":0},{"$f":"IF($AL19>0,$AL19*EA$76,0)+'(20) RES Detailed Adjustments'!EB19+'(20) RES Detailed Adjustments'!EB76","v":0},{"$f":"IF($AL19>0,$AL19*EB$76,0)+'(20) RES Detailed Adjustments'!EC19+'(20) RES Detailed Adjustments'!EC76","v":0},0,{"$f":"IF($AM19>0,$AM19*ED$76,0)+'(20) RES Detailed Adjustments'!EE19+'(20) RES Detailed Adjustments'!EE76","v":0},{"$f":"IF($AM19>0,$AM19*EE$76,0)+'(20) RES Detailed Adjustments'!EF19+'(20) RES Detailed Adjustments'!EF76","v":0},{"$f":"IF($AM19>0,$AM19*EF$76,0)+'(20) RES Detailed Adjustments'!EG19+'(20) RES Detailed Adjustments'!EG76","v":0},0,{"$f":"IF($AN19>0,$AN19*EH$76,0)+'(20) RES Detailed Adjustments'!EI19+'(20) RES Detailed Adjustments'!EI76","v":0},{"$f":"IF($AN19>0,$AN19*EI$76,0)+'(20) RES Detailed Adjustments'!EJ19+'(20) RES Detailed Adjustments'!EJ76","v":0},{"$f":"IF($AN19>0,$AN19*EJ$76,0)+'(20) RES Detailed Adjustments'!EK19+'(20) RES Detailed Adjustments'!EK76","v":0},0,{"$f":"IF($AO19>0,$AO19*EL$76,0)+'(20) RES Detailed Adjustments'!EM19+'(20) RES Detailed Adjustments'!EM76","v":0},{"$f":"IF($AO19>0,$AO19*EM$76,0)+'(20) RES Detailed Adjustments'!EN19+'(20) RES Detailed Adjustments'!EN76","v":0},{"$f":"IF($AO19>0,$AO19*EN$76,0)+'(20) RES Detailed Adjustments'!EO19+'(20) RES Detailed Adjustments'!EO76","v":0},0,{"$f":"IF($AP19>0,$AP19*EP$76,0)+'(20) RES Detailed Adjustments'!EQ19+'(20) RES Detailed Adjustments'!EQ76","v":0},{"$f":"IF($AP19>0,$AP19*EQ$76,0)+'(20) RES Detailed Adjustments'!ER19+'(20) RES Detailed Adjustments'!ER76","v":0},{"$f":"IF($AP19>0,$AP19*ER$76,0)+'(20) RES Detailed Adjustments'!ES19+'(20) RES Detailed Adjustments'!ES76","v":0},0,{"$f":"IF($AQ19>0,$AQ19*ET$76,0)+'(20) RES Detailed Adjustments'!EU19+'(20) RES Detailed Adjustments'!EU76","v":0},{"$f":"IF($AQ19>0,$AQ19*EU$76,0)+'(20) RES Detailed Adjustments'!EV19+'(20) RES Detailed Adjustments'!EV76","v":0},{"$f":"IF($AQ19>0,$AQ19*EV$76,0)+'(20) RES Detailed Adjustments'!EW19+'(20) RES Detailed Adjustments'!EW76","v":0},0,{"$f":"IF($AR19>0,$AR19*EX$76,0)+'(20) RES Detailed Adjustments'!EY19+'(20) RES Detailed Adjustments'!EY76","v":0},{"$f":"IF($AR19>0,$AR19*EY$76,0)+'(20) RES Detailed Adjustments'!EZ19+'(20) RES Detailed Adjustments'!EZ76","v":0},{"$f":"IF($AR19>0,$AR19*EZ$76,0)+'(20) RES Detailed Adjustments'!FA19+'(20) RES Detailed Adjustments'!FA76","v":0},0,{"$f":"IF($AS19>0,$AS19*FB$76,0)+'(20) RES Detailed Adjustments'!FC19+'(20) RES Detailed Adjustments'!FC76","v":0},{"$f":"IF($AS19>0,$AS19*FC$76,0)+'(20) RES Detailed Adjustments'!FD19+'(20) RES Detailed Adjustments'!FD76","v":0},{"$f":"IF($AS19>0,$AS19*FD$76,0)+'(20) RES Detailed Adjustments'!FE19+'(20) RES Detailed Adjustments'!FE76","v":0},0,{"$f":"IF($AT19>0,$AT19*FF$76,0)+'(20) RES Detailed Adjustments'!FG19+'(20) RES Detailed Adjustments'!FG76","v":0},{"$f":"IF($AT19>0,$AT19*FG$76,0)+'(20) RES Detailed Adjustments'!FH19+'(20) RES Detailed Adjustments'!FH76","v":0},{"$f":"IF($AT19>0,$AT19*FH$76,0)+'(20) RES Detailed Adjustments'!FI19+'(20) RES Detailed Adjustments'!FI76","v":0},0,{"$f":"IF($AU19>0,$AU19*FJ$76,0)+'(20) RES Detailed Adjustments'!FK19+'(20) RES Detailed Adjustments'!FK76","v":0},{"$f":"IF($AU19>0,$AU19*FK$76,0)+'(20) RES Detailed Adjustments'!FL19+'(20) RES Detailed Adjustments'!FL76","v":0},{"$f":"IF($AU19>0,$AU19*FL$76,0)+'(20) RES Detailed Adjustments'!FM19+'(20) RES Detailed Adjustments'!FM76","v":0},0,{"$f":"IF($AV19>0,$AV19*FN$76,0)+'(20) RES Detailed Adjustments'!FO19+'(20) RES Detailed Adjustments'!FO76","v":0},{"$f":"IF($AV19>0,$AV19*FO$76,0)+'(20) RES Detailed Adjustments'!FP19+'(20) RES Detailed Adjustments'!FP76","v":0},{"$f":"IF($AV19>0,$AV19*FP$76,0)+'(20) RES Detailed Adjustments'!FQ19+'(20) RES Detailed Adjustments'!FQ76","v":0},0,{"$f":"IF($AW19>0,$AW19*FR$76,0)+'(20) RES Detailed Adjustments'!FS19+'(20) RES Detailed Adjustments'!FS76","v":0},{"$f":"IF($AW19>0,$AW19*FS$76,0)+'(20) RES Detailed Adjustments'!FT19+'(20) RES Detailed Adjustments'!FT76","v":0},{"$f":"IF($AW19>0,$AW19*FT$76,0)+'(20) RES Detailed Adjustments'!FU19+'(20) RES Detailed Adjustments'!FU76","v":0},0,{"$f":"IF($AX19>0,$AX19*FV$76,0)+'(20) RES Detailed Adjustments'!FW19+'(20) RES Detailed Adjustments'!FW76","v":0},{"$f":"IF($AX19>0,$AX19*FW$76,0)+'(20) RES Detailed Adjustments'!FX19+'(20) RES Detailed Adjustments'!FX76","v":0},{"$f":"IF($AX19>0,$AX19*FX$76,0)+'(20) RES Detailed Adjustments'!FY19+'(20) RES Detailed Adjustments'!FY76","v":0},0,{"$f":"IF($AY19>0,$AY19*FZ$76,0)+'(20) RES Detailed Adjustments'!GA19+'(20) RES Detailed Adjustments'!GA76","v":0},{"$f":"IF($AY19>0,$AY19*GA$76,0)+'(20) RES Detailed Adjustments'!GB19+'(20) RES Detailed Adjustments'!GB76","v":0},{"$f":"IF($AY19>0,$AY19*GB$76,0)+'(20) RES Detailed Adjustments'!GC19+'(20) RES Detailed Adjustments'!GC76","v":0},0,{"$f":"IF($AZ19>0,$AZ19*GD$76,0)+'(20) RES Detailed Adjustments'!GE19+'(20) RES Detailed Adjustments'!GE76","v":0},{"$f":"IF($AZ19>0,$AZ19*GE$76,0)+'(20) RES Detailed Adjustments'!GF19+'(20) RES Detailed Adjustments'!GF76","v":0},{"$f":"IF($AZ19>0,$AZ19*GF$76,0)+'(20) RES Detailed Adjustments'!GG19+'(20) RES Detailed Adjustments'!GG76","v":0},0,{"$f":"IF($BA19>0,$BA19*GH$76,0)+'(20) RES Detailed Adjustments'!GI19+'(20) RES Detailed Adjustments'!GI76","v":0},{"$f":"IF($BA19>0,$BA19*GI$76,0)+'(20) RES Detailed Adjustments'!GJ19+'(20) RES Detailed Adjustments'!GJ76","v":0},{"$f":"IF($BA19>0,$BA19*GJ$76,0)+'(20) RES Detailed Adjustments'!GK19+'(20) RES Detailed Adjustments'!GK76","v":0},0,{"$f":"IF($BB19>0,$BB19*GL$76,0)+'(20) RES Detailed Adjustments'!GM19+'(20) RES Detailed Adjustments'!GM76","v":0},{"$f":"IF($BB19>0,$BB19*GM$76,0)+'(20) RES Detailed Adjustments'!GN19+'(20) RES Detailed Adjustments'!GN76","v":0},{"$f":"IF($BB19>0,$BB19*GN$76,0)+'(20) RES Detailed Adjustments'!GO19+'(20) RES Detailed Adjustments'!GO76","v":0},0,{"$f":"IF($BC19>0,$BC19*GP$76,0)+'(20) RES Detailed Adjustments'!GQ19+'(20) RES Detailed Adjustments'!GQ76","v":0},{"$f":"IF($BC19>0,$BC19*GQ$76,0)+'(20) RES Detailed Adjustments'!GR19+'(20) RES Detailed Adjustments'!GR76","v":0},{"$f":"IF($BC19>0,$BC19*GR$76,0)+'(20) RES Detailed Adjustments'!GS19+'(20) RES Detailed Adjustments'!GS76","v":0},0,{"$f":"IF($BD19>0,$BD19*GT$76,0)+'(20) RES Detailed Adjustments'!GU19+'(20) RES Detailed Adjustments'!GU76","v":0},{"$f":"IF($BD19>0,$BD19*GU$76,0)+'(20) RES Detailed Adjustments'!GV19+'(20) RES Detailed Adjustments'!GV76","v":0},{"$f":"IF($BD19>0,$BD19*GV$76,0)+'(20) RES Detailed Adjustments'!GW19+'(20) RES Detailed Adjustments'!GW76","v":0},0,{"$f":"IF($BE19>0,$BE19*GX$76,0)+'(20) RES Detailed Adjustments'!GY19+'(20) RES Detailed Adjustments'!GY76","v":0},{"$f":"IF($BE19>0,$BE19*GY$76,0)+'(20) RES Detailed Adjustments'!GZ19+'(20) RES Detailed Adjustments'!GZ76","v":0},{"$f":"IF($BE19>0,$BE19*GZ$76,0)+'(20) RES Detailed Adjustments'!HA19+'(20) RES Detailed Adjustments'!HA76","v":0},0,{"$f":"IF($BF19>0,$BF19*HB$76,0)+'(20) RES Detailed Adjustments'!HC19+'(20) RES Detailed Adjustments'!HC76","v":0},{"$f":"IF($BF19>0,$BF19*HC$76,0)+'(20) RES Detailed Adjustments'!HD19+'(20) RES Detailed Adjustments'!HD76","v":0},{"$f":"IF($BF19>0,$BF19*HD$76,0)+'(20) RES Detailed Adjustments'!HE19+'(20) RES Detailed Adjustments'!HE76","v":0},0,{"$f":"IF($BG19>0,$BG19*HF$76,0)+'(20) RES Detailed Adjustments'!HG19+'(20) RES Detailed Adjustments'!HG76","v":0},{"$f":"IF($BG19>0,$BG19*HG$76,0)+'(20) RES Detailed Adjustments'!HH19+'(20) RES Detailed Adjustments'!HH76","v":0},{"$f":"IF($BG19>0,$BG19*HH$76,0)+'(20) RES Detailed Adjustments'!HI19+'(20) RES Detailed Adjustments'!HI76","v":0},0,{"$f":"IF($BH19>0,$BH19*HJ$76,0)+'(20) RES Detailed Adjustments'!HK19+'(20) RES Detailed Adjustments'!HK76","v":0},{"$f":"IF($BH19>0,$BH19*HK$76,0)+'(20) RES Detailed Adjustments'!HL19+'(20) RES Detailed Adjustments'!HL76","v":0},{"$f":"IF($BH19>0,$BH19*HL$76,0)+'(20) RES Detailed Adjustments'!HM19+'(20) RES Detailed Adjustments'!HM76","v":0},0,{"$f":"IF($BI19>0,$BI19*HN$76,0)+'(20) RES Detailed Adjustments'!HO19+'(20) RES Detailed Adjustments'!HO76","v":0},{"$f":"IF($BI19>0,$BI19*HO$76,0)+'(20) RES Detailed Adjustments'!HP19+'(20) RES Detailed Adjustments'!HP76","v":0},{"$f":"IF($BI19>0,$BI19*HP$76,0)+'(20) RES Detailed Adjustments'!HQ19+'(20) RES Detailed Adjustments'!HQ76","v":0},0,{"$f":"IF($BJ19>0,$BJ19*HR$76,0)+'(20) RES Detailed Adjustments'!HS19+'(20) RES Detailed Adjustments'!HS76","v":0},{"$f":"IF($BJ19>0,$BJ19*HS$76,0)+'(20) RES Detailed Adjustments'!HT19+'(20) RES Detailed Adjustments'!HT76","v":0},{"$f":"IF($BJ19>0,$BJ19*HT$76,0)+'(20) RES Detailed Adjustments'!HU19+'(20) RES Detailed Adjustments'!HU76","v":0},0,{"$f":"IF($BK19>0,$BK19*HV$76,0)+'(20) RES Detailed Adjustments'!HW19+'(20) RES Detailed Adjustments'!HW76","v":0},{"$f":"IF($BK19>0,$BK19*HW$76,0)+'(20) RES Detailed Adjustments'!HX19+'(20) RES Detailed Adjustments'!HX76","v":0},{"$f":"IF($BK19>0,$BK19*HX$76,0)+'(20) RES Detailed Adjustments'!HY19+'(20) RES Detailed Adjustments'!HY76","v":0},0,{"$f":"IF($BL19>0,$BL19*HZ$76,0)+'(20) RES Detailed Adjustments'!IA19+'(20) RES Detailed Adjustments'!IA76","v":0},{"$f":"IF($BL19>0,$BL19*IA$76,0)+'(20) RES Detailed Adjustments'!IB19+'(20) RES Detailed Adjustments'!IB76","v":0},{"$f":"IF($BL19>0,$BL19*IB$76,0)+'(20) RES Detailed Adjustments'!IC19+'(20) RES Detailed Adjustments'!IC76","v":0},0,{"$f":"IF($BM19>0,$BM19*ID$76,0)+'(20) RES Detailed Adjustments'!IE19+'(20) RES Detailed Adjustments'!IE76","v":0},{"$f":"IF($BM19>0,$BM19*IE$76,0)+'(20) RES Detailed Adjustments'!IF19+'(20) RES Detailed Adjustments'!IF76","v":0},{"$f":"IF($BM19>0,$BM19*IF$76,0)+'(20) RES Detailed Adjustments'!IG19+'(20) RES Detailed Adjustments'!IG76","v":0},0,{"$f":"IF($BN19>0,$BN19*IH$76,0)+'(20) RES Detailed Adjustments'!II19+'(20) RES Detailed Adjustments'!II76","v":0},{"$f":"IF($BN19>0,$BN19*II$76,0)+'(20) RES Detailed Adjustments'!IJ19+'(20) RES Detailed Adjustments'!IJ76","v":0},{"$f":"IF($BN19>0,$BN19*IJ$76,0)+'(20) RES Detailed Adjustments'!IK19+'(20) RES Detailed Adjustments'!IK76","v":0},0,{"$f":"IF($BO19>0,$BO19*IL$76,0)+'(20) RES Detailed Adjustments'!IM19+'(20) RES Detailed Adjustments'!IM76","v":0},{"$f":"IF($BO19>0,$BO19*IM$76,0)+'(20) RES Detailed Adjustments'!IN19+'(20) RES Detailed Adjustments'!IN76","v":0},{"$f":"IF($BO19>0,$BO19*IN$76,0)+'(20) RES Detailed Adjustments'!IO19+'(20) RES Detailed Adjustments'!IO76","v":0},0,{"$f":"IF($BP19>0,$BP19*IP$76,0)+'(20) RES Detailed Adjustments'!IQ19+'(20) RES Detailed Adjustments'!IQ76","v":0},{"$f":"IF($BP19>0,$BP19*IQ$76,0)+'(20) RES Detailed Adjustments'!IR19+'(20) RES Detailed Adjustments'!IR76","v":0},{"$f":"IF($BP19>0,$BP19*IR$76,0)+'(20) RES Detailed Adjustments'!IS19+'(20) RES Detailed Adjustments'!IS76","v":0},0,{"$f":"IF($BQ19>0,$BQ19*IT$76,0)+'(20) RES Detailed Adjustments'!IU19+'(20) RES Detailed Adjustments'!IU76","v":0},{"$f":"IF($BQ19>0,$BQ19*IU$76,0)+'(20) RES Detailed Adjustments'!IV19+'(20) RES Detailed Adjustments'!IV76","v":0},{"$f":"IF($BQ19>0,$BQ19*IV$76,0)+'(20) RES Detailed Adjustments'!IW19+'(20) RES Detailed Adjustments'!IW76","v":0},0,{"$f":"IF($BR19>0,$BR19*IX$76,0)+'(20) RES Detailed Adjustments'!IY19+'(20) RES Detailed Adjustments'!IY76","v":0},{"$f":"IF($BR19>0,$BR19*IY$76,0)+'(20) RES Detailed Adjustments'!IZ19+'(20) RES Detailed Adjustments'!IZ76","v":0},{"$f":"IF($BR19>0,$BR19*IZ$76,0)+'(20) RES Detailed Adjustments'!JA19+'(20) RES Detailed Adjustments'!JA76","v":0},0,{"$f":"IF($BS19>0,$BS19*JB$76,0)+'(20) RES Detailed Adjustments'!JC19+'(20) RES Detailed Adjustments'!JC76","v":0},{"$f":"IF($BS19>0,$BS19*JC$76,0)+'(20) RES Detailed Adjustments'!JD19+'(20) RES Detailed Adjustments'!JD76","v":0},{"$f":"IF($BS19>0,$BS19*JD$76,0)+'(20) RES Detailed Adjustments'!JE19+'(20) RES Detailed Adjustments'!JE76","v":0},0,{"$f":"IF($BT19>0,$BT19*JF$76,0)+'(20) RES Detailed Adjustments'!JG19+'(20) RES Detailed Adjustments'!JG76","v":0},{"$f":"IF($BT19>0,$BT19*JG$76,0)+'(20) RES Detailed Adjustments'!JH19+'(20) RES Detailed Adjustments'!JH76","v":0},{"$f":"IF($BT19>0,$BT19*JH$76,0)+'(20) RES Detailed Adjustments'!JI19+'(20) RES Detailed Adjustments'!JI76","v":0},0,{"$f":"IF($BU19>0,$BU19*JJ$76,0)+'(20) RES Detailed Adjustments'!JK19+'(20) RES Detailed Adjustments'!JK76","v":0},{"$f":"IF($BU19>0,$BU19*JK$76,0)+'(20) RES Detailed Adjustments'!JL19+'(20) RES Detailed Adjustments'!JL76","v":0},{"$f":"IF($BU19>0,$BU19*JL$76,0)+'(20) RES Detailed Adjustments'!JM19+'(20) RES Detailed Adjustments'!JM76","v":0},0,{"$f":"IF($BV19>0,$BV19*JN$76,0)+'(20) RES Detailed Adjustments'!JO19+'(20) RES Detailed Adjustments'!JO76","v":0},{"$f":"IF($BV19>0,$BV19*JO$76,0)+'(20) RES Detailed Adjustments'!JP19+'(20) RES Detailed Adjustments'!JP76","v":0},{"$f":"IF($BV19>0,$BV19*JP$76,0)+'(20) RES Detailed Adjustments'!JQ19+'(20) RES Detailed Adjustments'!JQ76","v":0},0,{"$f":"IF($BW19>0,$BW19*JR$76,0)+'(20) RES Detailed Adjustments'!JS19+'(20) RES Detailed Adjustments'!JS76","v":0},{"$f":"IF($BW19>0,$BW19*JS$76,0)+'(20) RES Detailed Adjustments'!JT19+'(20) RES Detailed Adjustments'!JT76","v":0},{"$f":"IF($BW19>0,$BW19*JT$76,0)+'(20) RES Detailed Adjustments'!JU19+'(20) RES Detailed Adjustments'!JU76","v":0},0,{"$f":"IF($BX19>0,$BX19*JV$76,0)+'(20) RES Detailed Adjustments'!JW19+'(20) RES Detailed Adjustments'!JW76","v":0},{"$f":"IF($BX19>0,$BX19*JW$76,0)+'(20) RES Detailed Adjustments'!JX19+'(20) RES Detailed Adjustments'!JX76","v":0},{"$f":"IF($BX19>0,$BX19*JX$76,0)+'(20) RES Detailed Adjustments'!JY19+'(20) RES Detailed Adjustments'!JY76","v":0},0,{"$f":"IF($BY19>0,$BY19*JZ$76,0)+'(20) RES Detailed Adjustments'!KA19+'(20) RES Detailed Adjustments'!KA76","v":0},{"$f":"IF($BY19>0,$BY19*KA$76,0)+'(20) RES Detailed Adjustments'!KB19+'(20) RES Detailed Adjustments'!KB76","v":0},{"$f":"IF($BY19>0,$BY19*KB$76,0)+'(20) RES Detailed Adjustments'!KC19+'(20) RES Detailed Adjustments'!KC76","v":0},0,{"$f":"IF($BZ19>0,$BZ19*KD$76,0)+'(20) RES Detailed Adjustments'!KE19+'(20) RES Detailed Adjustments'!KE76","v":0},{"$f":"IF($BZ19>0,$BZ19*KE$76,0)+'(20) RES Detailed Adjustments'!KF19+'(20) RES Detailed Adjustments'!KF76","v":0},{"$f":"IF($BZ19>0,$BZ19*KF$76,0)+'(20) RES Detailed Adjustments'!KG19+'(20) RES Detailed Adjustments'!KG76","v":0},0,{"$f":"IF($CA19>0,$CA19*KH$76,0)+'(20) RES Detailed Adjustments'!KI19+'(20) RES Detailed Adjustments'!KI76","v":0},{"$f":"IF($CA19>0,$CA19*KI$76,0)+'(20) RES Detailed Adjustments'!KJ19+'(20) RES Detailed Adjustments'!KJ76","v":0},{"$f":"IF($CA19>0,$CA19*KJ$76,0)+'(20) RES Detailed Adjustments'!KK19+'(20) RES Detailed Adjustments'!KK76","v":0},0,{"$f":"IF($CB19>0,$CB19*KL$76,0)+'(20) RES Detailed Adjustments'!KM19+'(20) RES Detailed Adjustments'!KM76","v":0},{"$f":"IF($CB19>0,$CB19*KM$76,0)+'(20) RES Detailed Adjustments'!KN19+'(20) RES Detailed Adjustments'!KN76","v":0},{"$f":"IF($CB19>0,$CB19*KN$76,0)+'(20) RES Detailed Adjustments'!KO19+'(20) RES Detailed Adjustments'!KO76","v":0},0,{"$f":"IF($CC19>0,$CC19*KP$76,0)+'(20) RES Detailed Adjustments'!KQ19+'(20) RES Detailed Adjustments'!KQ76","v":0},{"$f":"IF($CC19>0,$CC19*KQ$76,0)+'(20) RES Detailed Adjustments'!KR19+'(20) RES Detailed Adjustments'!KR76","v":0},{"$f":"IF($CC19>0,$CC19*KR$76,0)+'(20) RES Detailed Adjustments'!KS19+'(20) RES Detailed Adjustments'!KS76","v":0},0,{"$f":"IF($CD19>0,$CD19*KT$76,0)+'(20) RES Detailed Adjustments'!KU19+'(20) RES Detailed Adjustments'!KU76","v":0},{"$f":"IF($CD19>0,$CD19*KU$76,0)+'(20) RES Detailed Adjustments'!KV19+'(20) RES Detailed Adjustments'!KV76","v":0},{"$f":"IF($CD19>0,$CD19*KV$76,0)+'(20) RES Detailed Adjustments'!KW19+'(20) RES Detailed Adjustments'!KW76","v":0},0,{"$f":"IF($CE19>0,$CE19*KX$76,0)+'(20) RES Detailed Adjustments'!KY19+'(20) RES Detailed Adjustments'!KY76","v":0},{"$f":"IF($CE19>0,$CE19*KY$76,0)+'(20) RES Detailed Adjustments'!KZ19+'(20) RES Detailed Adjustments'!KZ76","v":0},{"$f":"IF($CE19>0,$CE19*KZ$76,0)+'(20) RES Detailed Adjustments'!LA19+'(20) RES Detailed Adjustments'!LA76","v":0},0,{"$f":"IF($CF19>0,$CF19*LB$76,0)+'(20) RES Detailed Adjustments'!LC19+'(20) RES Detailed Adjustments'!LC76","v":0},{"$f":"IF($CF19>0,$CF19*LC$76,0)+'(20) RES Detailed Adjustments'!LD19+'(20) RES Detailed Adjustments'!LD76","v":0},{"$f":"IF($CF19>0,$CF19*LD$76,0)+'(20) RES Detailed Adjustments'!LE19+'(20) RES Detailed Adjustments'!LE76","v":0},0,{"$f":"IF($CG19>0,$CG19*LF$76,0)+'(20) RES Detailed Adjustments'!LG19+'(20) RES Detailed Adjustments'!LG76","v":0},{"$f":"IF($CG19>0,$CG19*LG$76,0)+'(20) RES Detailed Adjustments'!LH19+'(20) RES Detailed Adjustments'!LH76","v":0},{"$f":"IF($CG19>0,$CG19*LH$76,0)+'(20) RES Detailed Adjustments'!LI19+'(20) RES Detailed Adjustments'!LI76","v":0},0,{"$f":"IF($CH19>0,$CH19*LJ$76,0)+'(20) RES Detailed Adjustments'!LK19+'(20) RES Detailed Adjustments'!LK76","v":0},{"$f":"IF($CH19>0,$CH19*LK$76,0)+'(20) RES Detailed Adjustments'!LL19+'(20) RES Detailed Adjustments'!LL76","v":0},{"$f":"IF($CH19>0,$CH19*LL$76,0)+'(20) RES Detailed Adjustments'!LM19+'(20) RES Detailed Adjustments'!LM76","v":0},0,{"$f":"IF($CI19>0,$CI19*LN$76,0)+'(20) RES Detailed Adjustments'!LO19+'(20) RES Detailed Adjustments'!LO76","v":0},{"$f":"IF($CI19>0,$CI19*LO$76,0)+'(20) RES Detailed Adjustments'!LP19+'(20) RES Detailed Adjustments'!LP76","v":0},{"$f":"IF($CI19>0,$CI19*LP$76,0)+'(20) RES Detailed Adjustments'!LQ19+'(20) RES Detailed Adjustments'!LQ76","v":0},0,{"$f":"IF($CJ19>0,$CJ19*LR$76,0)+'(20) RES Detailed Adjustments'!LS19+'(20) RES Detailed Adjustments'!LS76","v":0},{"$f":"IF($CJ19>0,$CJ19*LS$76,0)+'(20) RES Detailed Adjustments'!LT19+'(20) RES Detailed Adjustments'!LT76","v":0},{"$f":"IF($CJ19>0,$CJ19*LT$76,0)+'(20) RES Detailed Adjustments'!LU19+'(20) RES Detailed Adjustments'!LU76","v":0},0,{"$f":"IF($CK19>0,$CK19*LV$76,0)+'(20) RES Detailed Adjustments'!LW19+'(20) RES Detailed Adjustments'!LW76","v":0},{"$f":"IF($CK19>0,$CK19*LW$76,0)+'(20) RES Detailed Adjustments'!LX19+'(20) RES Detailed Adjustments'!LX76","v":0},{"$f":"IF($CK19>0,$CK19*LX$76,0)+'(20) RES Detailed Adjustments'!LY19+'(20) RES Detailed Adjustments'!LY76","v":0},0,{"$f":"IF($CL19>0,$CL19*LZ$76,0)+'(20) RES Detailed Adjustments'!MA19+'(20) RES Detailed Adjustments'!MA76","v":0},{"$f":"IF($CL19>0,$CL19*MA$76,0)+'(20) RES Detailed Adjustments'!MB19+'(20) RES Detailed Adjustments'!MB76","v":0},{"$f":"IF($CL19>0,$CL19*MB$76,0)+'(20) RES Detailed Adjustments'!MC19+'(20) RES Detailed Adjustments'!MC76","v":0},0,{"$f":"IF($CM19>0,$CM19*MD$76,0)+'(20) RES Detailed Adjustments'!ME19+'(20) RES Detailed Adjustments'!ME76","v":0},{"$f":"IF($CM19>0,$CM19*ME$76,0)+'(20) RES Detailed Adjustments'!MF19+'(20) RES Detailed Adjustments'!MF76","v":0},{"$f":"IF($CM19>0,$CM19*MF$76,0)+'(20) RES Detailed Adjustments'!MG19+'(20) RES Detailed Adjustments'!MG76","v":0},0,{"$f":"IF($CN19>0,$CN19*MH$76,0)+'(20) RES Detailed Adjustments'!MI19+'(20) RES Detailed Adjustments'!MI76","v":0},{"$f":"IF($CN19>0,$CN19*MI$76,0)+'(20) RES Detailed Adjustments'!MJ19+'(20) RES Detailed Adjustments'!MJ76","v":0},{"$f":"IF($CN19>0,$CN19*MJ$76,0)+'(20) RES Detailed Adjustments'!MK19+'(20) RES Detailed Adjustments'!MK76","v":0},0,{"$f":"IF($CO19>0,$CO19*ML$76,0)+'(20) RES Detailed Adjustments'!MM19+'(20) RES Detailed Adjustments'!MM76","v":0},{"$f":"IF($CO19>0,$CO19*MM$76,0)+'(20) RES Detailed Adjustments'!MN19+'(20) RES Detailed Adjustments'!MN76","v":0},{"$f":"IF($CO19>0,$CO19*MN$76,0)+'(20) RES Detailed Adjustments'!MO19+'(20) RES Detailed Adjustments'!MO76","v":0},0,{"$f":"IF($CP19>0,$CP19*MP$76,0)+'(20) RES Detailed Adjustments'!MQ19+'(20) RES Detailed Adjustments'!MQ76","v":0},{"$f":"IF($CP19>0,$CP19*MQ$76,0)+'(20) RES Detailed Adjustments'!MR19+'(20) RES Detailed Adjustments'!MR76","v":0},{"$f":"IF($CP19>0,$CP19*MR$76,0)+'(20) RES Detailed Adjustments'!MS19+'(20) RES Detailed Adjustments'!MS76","v":0},0,{"$f":"IF($CQ19>0,$CQ19*MT$76,0)+'(20) RES Detailed Adjustments'!MU19+'(20) RES Detailed Adjustments'!MU76","v":0},{"$f":"IF($CQ19>0,$CQ19*MU$76,0)+'(20) RES Detailed Adjustments'!MV19+'(20) RES Detailed Adjustments'!MV76","v":0},{"$f":"IF($CQ19>0,$CQ19*MV$76,0)+'(20) RES Detailed Adjustments'!MW19+'(20) RES Detailed Adjustments'!MW76","v":0},0,{"$f":"IF($CR19>0,$CR19*MX$76,0)+'(20) RES Detailed Adjustments'!MY19+'(20) RES Detailed Adjustments'!MY76","v":0},{"$f":"IF($CR19>0,$CR19*MY$76,0)+'(20) RES Detailed Adjustments'!MZ19+'(20) RES Detailed Adjustments'!MZ76","v":0},{"$f":"IF($CR19>0,$CR19*MZ$76,0)+'(20) RES Detailed Adjustments'!NA19+'(20) RES Detailed Adjustments'!NA76","v":0},0,{"$f":"IF($CS19>0,$CS19*NB$76,0)+'(20) RES Detailed Adjustments'!NC19+'(20) RES Detailed Adjustments'!NC76","v":0},{"$f":"IF($CS19>0,$CS19*NC$76,0)+'(20) RES Detailed Adjustments'!ND19+'(20) RES Detailed Adjustments'!ND76","v":0},{"$f":"IF($CS19>0,$CS19*ND$76,0)+'(20) RES Detailed Adjustments'!NE19+'(20) RES Detailed Adjustments'!NE76","v":0},0,{"$f":"IF($CT19>0,$CT19*NF$76,0)+'(20) RES Detailed Adjustments'!NG19+'(20) RES Detailed Adjustments'!NG76","v":0},{"$f":"IF($CT19>0,$CT19*NG$76,0)+'(20) RES Detailed Adjustments'!NH19+'(20) RES Detailed Adjustments'!NH76","v":0},{"$f":"IF($CT19>0,$CT19*NH$76,0)+'(20) RES Detailed Adjustments'!NI19+'(20) RES Detailed Adjustments'!NI76","v":0},0,{"$f":"IF($CU19>0,$CU19*NJ$76,0)+'(20) RES Detailed Adjustments'!NK19+'(20) RES Detailed Adjustments'!NK76","v":0},{"$f":"IF($CU19>0,$CU19*NK$76,0)+'(20) RES Detailed Adjustments'!NL19+'(20) RES Detailed Adjustments'!NL76","v":0},{"$f":"IF($CU19>0,$CU19*NL$76,0)+'(20) RES Detailed Adjustments'!NM19+'(20) RES Detailed Adjustments'!NM76","v":0},0,{"$f":"IF($CV19>0,$CV19*NN$76,0)+'(20) RES Detailed Adjustments'!NO19+'(20) RES Detailed Adjustments'!NO76","v":0},{"$f":"IF($CV19>0,$CV19*NO$76,0)+'(20) RES Detailed Adjustments'!NP19+'(20) RES Detailed Adjustments'!NP76","v":0},{"$f":"IF($CV19>0,$CV19*NP$76,0)+'(20) RES Detailed Adjustments'!NQ19+'(20) RES Detailed Adjustments'!NQ76","v":0},0,{"$f":"IF($CW19>0,$CW19*NR$76,0)+'(20) RES Detailed Adjustments'!NS19+'(20) RES Detailed Adjustments'!NS76","v":0},{"$f":"IF($CW19>0,$CW19*NS$76,0)+'(20) RES Detailed Adjustments'!NT19+'(20) RES Detailed Adjustments'!NT76","v":0},{"$f":"IF($CW19>0,$CW19*NT$76,0)+'(20) RES Detailed Adjustments'!NU19+'(20) RES Detailed Adjustments'!NU76","v":0},0]
["Medical, Dental and Laboratory Supplies",{"$f":"IF($F20>0,$F20*B$76,0)+'(20) RES Detailed Adjustments'!C20+'(20) RES Detailed Adjustments'!C77","v":0},{"$f":"IF($F20>0,$F20*C$76,0)+'(20) RES Detailed Adjustments'!D20+'(20) RES Detailed Adjustments'!D77","v":0},{"$f":"IF($F20>0,$F20*D$76,0)+'(20) RES Detailed Adjustments'!E20+'(20) RES Detailed Adjustments'!E77","v":0},0,{"$f":"IF($G20>0,$G20*F$76,0)+'(20) RES Detailed Adjustments'!G20+'(20) RES Detailed Adjustments'!G77","v":0},{"$f":"IF($G20>0,$G20*G$76,0)+'(20) RES Detailed Adjustments'!H20+'(20) RES Detailed Adjustments'!H77","v":0},{"$f":"IF($G20>0,$G20*H$76,0)+'(20) RES Detailed Adjustments'!I20+'(20) RES Detailed Adjustments'!I77","v":0},0,{"$f":"IF($H20>0,$H20*J$76,0)+'(20) RES Detailed Adjustments'!K20+'(20) RES Detailed Adjustments'!K77","v":0},{"$f":"IF($H20>0,$H20*K$76,0)+'(20) RES Detailed Adjustments'!L20+'(20) RES Detailed Adjustments'!L77","v":0},{"$f":"IF($H20>0,$H20*L$76,0)+'(20) RES Detailed Adjustments'!M20+'(20) RES Detailed Adjustments'!M77","v":0},0,{"$f":"IF($I20>0,$I20*N$76,0)+'(20) RES Detailed Adjustments'!O20+'(20) RES Detailed Adjustments'!O77","v":0},{"$f":"IF($I20>0,$I20*O$76,0)+'(20) RES Detailed Adjustments'!P20+'(20) RES Detailed Adjustments'!P77","v":0},{"$f":"IF($I20>0,$I20*P$76,0)+'(20) RES Detailed Adjustments'!Q20+'(20) RES Detailed Adjustments'!Q77","v":0},0,{"$f":"IF($J20>0,$J20*R$76,0)+'(20) RES Detailed Adjustments'!S20+'(20) RES Detailed Adjustments'!S77","v":0},{"$f":"IF($J20>0,$J20*S$76,0)+'(20) RES Detailed Adjustments'!T20+'(20) RES Detailed Adjustments'!T77","v":0},{"$f":"IF($J20>0,$J20*T$76,0)+'(20) RES Detailed Adjustments'!U20+'(20) RES Detailed Adjustments'!U77","v":0},0,{"$f":"IF($K20>0,$K20*V$76,0)+'(20) RES Detailed Adjustments'!W20+'(20) RES Detailed Adjustments'!W77","v":0},{"$f":"IF($K20>0,$K20*W$76,0)+'(20) RES Detailed Adjustments'!X20+'(20) RES Detailed Adjustments'!X77","v":0},{"$f":"IF($K20>0,$K20*X$76,0)+'(20) RES Detailed Adjustments'!Y20+'(20) RES Detailed Adjustments'!Y77","v":0},0,{"$f":"IF($L20>0,$L20*Z$76,0)+'(20) RES Detailed Adjustments'!AA20+'(20) RES Detailed Adjustments'!AA77","v":0},{"$f":"IF($L20>0,$L20*AA$76,0)+'(20) RES Detailed Adjustments'!AB20+'(20) RES Detailed Adjustments'!AB77","v":0},{"$f":"IF($L20>0,$L20*AB$76,0)+'(20) RES Detailed Adjustments'!AC20+'(20) RES Detailed Adjustments'!AC77","v":0},0,{"$f":"IF($M20>0,$M20*AD$76,0)+'(20) RES Detailed Adjustments'!AE20+'(20) RES Detailed Adjustments'!AE77","v":0},{"$f":"IF($M20>0,$M20*AE$76,0)+'(20) RES Detailed Adjustments'!AF20+'(20) RES Detailed Adjustments'!AF77","v":0},{"$f":"IF($M20>0,$M20*AF$76,0)+'(20) RES Detailed Adjustments'!AG20+'(20) RES Detailed Adjustments'!AG77","v":0},0,{"$f":"IF($N20>0,$N20*AH$76,0)+'(20) RES Detailed Adjustments'!AI20+'(20) RES Detailed Adjustments'!AI77","v":0},{"$f":"IF($N20>0,$N20*AI$76,0)+'(20) RES Detailed Adjustments'!AJ20+'(20) RES Detailed Adjustments'!AJ77","v":0},{"$f":"IF($N20>0,$N20*AJ$76,0)+'(20) RES Detailed Adjustments'!AK20+'(20) RES Detailed Adjustments'!AK77","v":0},0,{"$f":"IF($O20>0,$O20*AL$76,0)+'(20) RES Detailed Adjustments'!AM20+'(20) RES Detailed Adjustments'!AM77","v":0},{"$f":"IF($O20>0,$O20*AM$76,0)+'(20) RES Detailed Adjustments'!AN20+'(20) RES Detailed Adjustments'!AN77","v":0},{"$f":"IF($O20>0,$O20*AN$76,0)+'(20) RES Detailed Adjustments'!AO20+'(20) RES Detailed Adjustments'!AO77","v":0},0,{"$f":"IF($P20>0,$P20*AP$76,0)+'(20) RES Detailed Adjustments'!AQ20+'(20) RES Detailed Adjustments'!AQ77","v":0},{"$f":"IF($P20>0,$P20*AQ$76,0)+'(20) RES Detailed Adjustments'!AR20+'(20) RES Detailed Adjustments'!AR77","v":0},{"$f":"IF($P20>0,$P20*AR$76,0)+'(20) RES Detailed Adjustments'!AS20+'(20) RES Detailed Adjustments'!AS77","v":0},0,{"$f":"IF($Q20>0,$Q20*AT$76,0)+'(20) RES Detailed Adjustments'!AU20+'(20) RES Detailed Adjustments'!AU77","v":0},{"$f":"IF($Q20>0,$Q20*AU$76,0)+'(20) RES Detailed Adjustments'!AV20+'(20) RES Detailed Adjustments'!AV77","v":0},{"$f":"IF($Q20>0,$Q20*AV$76,0)+'(20) RES Detailed Adjustments'!AW20+'(20) RES Detailed Adjustments'!AW77","v":0},0,{"$f":"IF($R20>0,$R20*AX$76,0)+'(20) RES Detailed Adjustments'!AY20+'(20) RES Detailed Adjustments'!AY77","v":0},{"$f":"IF($R20>0,$R20*AY$76,0)+'(20) RES Detailed Adjustments'!AZ20+'(20) RES Detailed Adjustments'!AZ77","v":0},{"$f":"IF($R20>0,$R20*AZ$76,0)+'(20) RES Detailed Adjustments'!BA20+'(20) RES Detailed Adjustments'!BA77","v":0},0,{"$f":"IF($S20>0,$S20*BB$76,0)+'(20) RES Detailed Adjustments'!BC20+'(20) RES Detailed Adjustments'!BC77","v":0},{"$f":"IF($S20>0,$S20*BC$76,0)+'(20) RES Detailed Adjustments'!BD20+'(20) RES Detailed Adjustments'!BD77","v":0},{"$f":"IF($S20>0,$S20*BD$76,0)+'(20) RES Detailed Adjustments'!BE20+'(20) RES Detailed Adjustments'!BE77","v":0},0,{"$f":"IF($T20>0,$T20*BF$76,0)+'(20) RES Detailed Adjustments'!BG20+'(20) RES Detailed Adjustments'!BG77","v":0},{"$f":"IF($T20>0,$T20*BG$76,0)+'(20) RES Detailed Adjustments'!BH20+'(20) RES Detailed Adjustments'!BH77","v":0},{"$f":"IF($T20>0,$T20*BH$76,0)+'(20) RES Detailed Adjustments'!BI20+'(20) RES Detailed Adjustments'!BI77","v":0},0,{"$f":"IF($U20>0,$U20*BJ$76,0)+'(20) RES Detailed Adjustments'!BK20+'(20) RES Detailed Adjustments'!BK77","v":0},{"$f":"IF($U20>0,$U20*BK$76,0)+'(20) RES Detailed Adjustments'!BL20+'(20) RES Detailed Adjustments'!BL77","v":0},{"$f":"IF($U20>0,$U20*BL$76,0)+'(20) RES Detailed Adjustments'!BM20+'(20) RES Detailed Adjustments'!BM77","v":0},0,{"$f":"IF($V20>0,$V20*BN$76,0)+'(20) RES Detailed Adjustments'!BO20+'(20) RES Detailed Adjustments'!BO77","v":0},{"$f":"IF($V20>0,$V20*BO$76,0)+'(20) RES Detailed Adjustments'!BP20+'(20) RES Detailed Adjustments'!BP77","v":0},{"$f":"IF($V20>0,$V20*BP$76,0)+'(20) RES Detailed Adjustments'!BQ20+'(20) RES Detailed Adjustments'!BQ77","v":0},0,{"$f":"IF($W20>0,$W20*BR$76,0)+'(20) RES Detailed Adjustments'!BS20+'(20) RES Detailed Adjustments'!BS77","v":0},{"$f":"IF($W20>0,$W20*BS$76,0)+'(20) RES Detailed Adjustments'!BT20+'(20) RES Detailed Adjustments'!BT77","v":0},{"$f":"IF($W20>0,$W20*BT$76,0)+'(20) RES Detailed Adjustments'!BU20+'(20) RES Detailed Adjustments'!BU77","v":0},0,{"$f":"IF($X20>0,$X20*BV$76,0)+'(20) RES Detailed Adjustments'!BW20+'(20) RES Detailed Adjustments'!BW77","v":0},{"$f":"IF($X20>0,$X20*BW$76,0)+'(20) RES Detailed Adjustments'!BX20+'(20) RES Detailed Adjustments'!BX77","v":0},{"$f":"IF($X20>0,$X20*BX$76,0)+'(20) RES Detailed Adjustments'!BY20+'(20) RES Detailed Adjustments'!BY77","v":0},0,{"$f":"IF($Y20>0,$Y20*BZ$76,0)+'(20) RES Detailed Adjustments'!CA20+'(20) RES Detailed Adjustments'!CA77","v":0},{"$f":"IF($Y20>0,$Y20*CA$76,0)+'(20) RES Detailed Adjustments'!CB20+'(20) RES Detailed Adjustments'!CB77","v":0},{"$f":"IF($Y20>0,$Y20*CB$76,0)+'(20) RES Detailed Adjustments'!CC20+'(20) RES Detailed Adjustments'!CC77","v":0},0,{"$f":"IF($Z20>0,$Z20*CD$76,0)+'(20) RES Detailed Adjustments'!CE20+'(20) RES Detailed Adjustments'!CE77","v":0},{"$f":"IF($Z20>0,$Z20*CE$76,0)+'(20) RES Detailed Adjustments'!CF20+'(20) RES Detailed Adjustments'!CF77","v":0},{"$f":"IF($Z20>0,$Z20*CF$76,0)+'(20) RES Detailed Adjustments'!CG20+'(20) RES Detailed Adjustments'!CG77","v":0},0,{"$f":"IF($AA20>0,$AA20*CH$76,0)+'(20) RES Detailed Adjustments'!CI20+'(20) RES Detailed Adjustments'!CI77","v":0},{"$f":"IF($AA20>0,$AA20*CI$76,0)+'(20) RES Detailed Adjustments'!CJ20+'(20) RES Detailed Adjustments'!CJ77","v":0},{"$f":"IF($AA20>0,$AA20*CJ$76,0)+'(20) RES Detailed Adjustments'!CK20+'(20) RES Detailed Adjustments'!CK77","v":0},0,{"$f":"IF($AB20>0,$AB20*CL$76,0)+'(20) RES Detailed Adjustments'!CM20+'(20) RES Detailed Adjustments'!CM77","v":0},{"$f":"IF($AB20>0,$AB20*CM$76,0)+'(20) RES Detailed Adjustments'!CN20+'(20) RES Detailed Adjustments'!CN77","v":0},{"$f":"IF($AB20>0,$AB20*CN$76,0)+'(20) RES Detailed Adjustments'!CO20+'(20) RES Detailed Adjustments'!CO77","v":0},0,{"$f":"IF($AC20>0,$AC20*CP$76,0)+'(20) RES Detailed Adjustments'!CQ20+'(20) RES Detailed Adjustments'!CQ77","v":0},{"$f":"IF($AC20>0,$AC20*CQ$76,0)+'(20) RES Detailed Adjustments'!CR20+'(20) RES Detailed Adjustments'!CR77","v":0},{"$f":"IF($AC20>0,$AC20*CR$76,0)+'(20) RES Detailed Adjustments'!CS20+'(20) RES Detailed Adjustments'!CS77","v":0},0,{"$f":"IF($AD20>0,$AD20*CT$76,0)+'(20) RES Detailed Adjustments'!CU20+'(20) RES Detailed Adjustments'!CU77","v":0},{"$f":"IF($AD20>0,$AD20*CU$76,0)+'(20) RES Detailed Adjustments'!CV20+'(20) RES Detailed Adjustments'!CV77","v":0},{"$f":"IF($AD20>0,$AD20*CV$76,0)+'(20) RES Detailed Adjustments'!CW20+'(20) RES Detailed Adjustments'!CW77","v":0},0,{"$f":"IF($AE20>0,$AE20*CX$76,0)+'(20) RES Detailed Adjustments'!CY20+'(20) RES Detailed Adjustments'!CY77","v":0},{"$f":"IF($AE20>0,$AE20*CY$76,0)+'(20) RES Detailed Adjustments'!CZ20+'(20) RES Detailed Adjustments'!CZ77","v":0},{"$f":"IF($AE20>0,$AE20*CZ$76,0)+'(20) RES Detailed Adjustments'!DA20+'(20) RES Detailed Adjustments'!DA77","v":0},0,{"$f":"IF($AF20>0,$AF20*DB$76,0)+'(20) RES Detailed Adjustments'!DC20+'(20) RES Detailed Adjustments'!DC77","v":0},{"$f":"IF($AF20>0,$AF20*DC$76,0)+'(20) RES Detailed Adjustments'!DD20+'(20) RES Detailed Adjustments'!DD77","v":0},{"$f":"IF($AF20>0,$AF20*DD$76,0)+'(20) RES Detailed Adjustments'!DE20+'(20) RES Detailed Adjustments'!DE77","v":0},0,{"$f":"IF($AG20>0,$AG20*DF$76,0)+'(20) RES Detailed Adjustments'!DG20+'(20) RES Detailed Adjustments'!DG77","v":0},{"$f":"IF($AG20>0,$AG20*DG$76,0)+'(20) RES Detailed Adjustments'!DH20+'(20) RES Detailed Adjustments'!DH77","v":0},{"$f":"IF($AG20>0,$AG20*DH$76,0)+'(20) RES Detailed Adjustments'!DI20+'(20) RES Detailed Adjustments'!DI77","v":0},0,{"$f":"IF($AH20>0,$AH20*DJ$76,0)+'(20) RES Detailed Adjustments'!DK20+'(20) RES Detailed Adjustments'!DK77","v":0},{"$f":"IF($AH20>0,$AH20*DK$76,0)+'(20) RES Detailed Adjustments'!DL20+'(20) RES Detailed Adjustments'!DL77","v":0},{"$f":"IF($AH20>0,$AH20*DL$76,0)+'(20) RES Detailed Adjustments'!DM20+'(20) RES Detailed Adjustments'!DM77","v":0},0,{"$f":"IF($AI20>0,$AI20*DN$76,0)+'(20) RES Detailed Adjustments'!DO20+'(20) RES Detailed Adjustments'!DO77","v":0},{"$f":"IF($AI20>0,$AI20*DO$76,0)+'(20) RES Detailed Adjustments'!DP20+'(20) RES Detailed Adjustments'!DP77","v":0},{"$f":"IF($AI20>0,$AI20*DP$76,0)+'(20) RES Detailed Adjustments'!DQ20+'(20) RES Detailed Adjustments'!DQ77","v":0},0,{"$f":"IF($AJ20>0,$AJ20*DR$76,0)+'(20) RES Detailed Adjustments'!DS20+'(20) RES Detailed Adjustments'!DS77","v":0},{"$f":"IF($AJ20>0,$AJ20*DS$76,0)+'(20) RES Detailed Adjustments'!DT20+'(20) RES Detailed Adjustments'!DT77","v":0},{"$f":"IF($AJ20>0,$AJ20*DT$76,0)+'(20) RES Detailed Adjustments'!DU20+'(20) RES Detailed Adjustments'!DU77","v":0},0,{"$f":"IF($AK20>0,$AK20*DV$76,0)+'(20) RES Detailed Adjustments'!DW20+'(20) RES Detailed Adjustments'!DW77","v":0},{"$f":"IF($AK20>0,$AK20*DW$76,0)+'(20) RES Detailed Adjustments'!DX20+'(20) RES Detailed Adjustments'!DX77","v":0},{"$f":"IF($AK20>0,$AK20*DX$76,0)+'(20) RES Detailed Adjustments'!DY20+'(20) RES Detailed Adjustments'!DY77","v":0},0,{"$f":"IF($AL20>0,$AL20*DZ$76,0)+'(20) RES Detailed Adjustments'!EA20+'(20) RES Detailed Adjustments'!EA77","v":0},{"$f":"IF($AL20>0,$AL20*EA$76,0)+'(20) RES Detailed Adjustments'!EB20+'(20) RES Detailed Adjustments'!EB77","v":0},{"$f":"IF($AL20>0,$AL20*EB$76,0)+'(20) RES Detailed Adjustments'!EC20+'(20) RES Detailed Adjustments'!EC77","v":0},0,{"$f":"IF($AM20>0,$AM20*ED$76,0)+'(20) RES Detailed Adjustments'!EE20+'(20) RES Detailed Adjustments'!EE77","v":0},{"$f":"IF($AM20>0,$AM20*EE$76,0)+'(20) RES Detailed Adjustments'!EF20+'(20) RES Detailed Adjustments'!EF77","v":0},{"$f":"IF($AM20>0,$AM20*EF$76,0)+'(20) RES Detailed Adjustments'!EG20+'(20) RES Detailed Adjustments'!EG77","v":0},0,{"$f":"IF($AN20>0,$AN20*EH$76,0)+'(20) RES Detailed Adjustments'!EI20+'(20) RES Detailed Adjustments'!EI77","v":0},{"$f":"IF($AN20>0,$AN20*EI$76,0)+'(20) RES Detailed Adjustments'!EJ20+'(20) RES Detailed Adjustments'!EJ77","v":0},{"$f":"IF($AN20>0,$AN20*EJ$76,0)+'(20) RES Detailed Adjustments'!EK20+'(20) RES Detailed Adjustments'!EK77","v":0},0,{"$f":"IF($AO20>0,$AO20*EL$76,0)+'(20) RES Detailed Adjustments'!EM20+'(20) RES Detailed Adjustments'!EM77","v":0},{"$f":"IF($AO20>0,$AO20*EM$76,0)+'(20) RES Detailed Adjustments'!EN20+'(20) RES Detailed Adjustments'!EN77","v":0},{"$f":"IF($AO20>0,$AO20*EN$76,0)+'(20) RES Detailed Adjustments'!EO20+'(20) RES Detailed Adjustments'!EO77","v":0},0,{"$f":"IF($AP20>0,$AP20*EP$76,0)+'(20) RES Detailed Adjustments'!EQ20+'(20) RES Detailed Adjustments'!EQ77","v":0},{"$f":"IF($AP20>0,$AP20*EQ$76,0)+'(20) RES Detailed Adjustments'!ER20+'(20) RES Detailed Adjustments'!ER77","v":0},{"$f":"IF($AP20>0,$AP20*ER$76,0)+'(20) RES Detailed Adjustments'!ES20+'(20) RES Detailed Adjustments'!ES77","v":0},0,{"$f":"IF($AQ20>0,$AQ20*ET$76,0)+'(20) RES Detailed Adjustments'!EU20+'(20) RES Detailed Adjustments'!EU77","v":0},{"$f":"IF($AQ20>0,$AQ20*EU$76,0)+'(20) RES Detailed Adjustments'!EV20+'(20) RES Detailed Adjustments'!EV77","v":0},{"$f":"IF($AQ20>0,$AQ20*EV$76,0)+'(20) RES Detailed Adjustments'!EW20+'(20) RES Detailed Adjustments'!EW77","v":0},0,{"$f":"IF($AR20>0,$AR20*EX$76,0)+'(20) RES Detailed Adjustments'!EY20+'(20) RES Detailed Adjustments'!EY77","v":0},{"$f":"IF($AR20>0,$AR20*EY$76,0)+'(20) RES Detailed Adjustments'!EZ20+'(20) RES Detailed Adjustments'!EZ77","v":0},{"$f":"IF($AR20>0,$AR20*EZ$76,0)+'(20) RES Detailed Adjustments'!FA20+'(20) RES Detailed Adjustments'!FA77","v":0},0,{"$f":"IF($AS20>0,$AS20*FB$76,0)+'(20) RES Detailed Adjustments'!FC20+'(20) RES Detailed Adjustments'!FC77","v":0},{"$f":"IF($AS20>0,$AS20*FC$76,0)+'(20) RES Detailed Adjustments'!FD20+'(20) RES Detailed Adjustments'!FD77","v":0},{"$f":"IF($AS20>0,$AS20*FD$76,0)+'(20) RES Detailed Adjustments'!FE20+'(20) RES Detailed Adjustments'!FE77","v":0},0,{"$f":"IF($AT20>0,$AT20*FF$76,0)+'(20) RES Detailed Adjustments'!FG20+'(20) RES Detailed Adjustments'!FG77","v":0},{"$f":"IF($AT20>0,$AT20*FG$76,0)+'(20) RES Detailed Adjustments'!FH20+'(20) RES Detailed Adjustments'!FH77","v":0},{"$f":"IF($AT20>0,$AT20*FH$76,0)+'(20) RES Detailed Adjustments'!FI20+'(20) RES Detailed Adjustments'!FI77","v":0},0,{"$f":"IF($AU20>0,$AU20*FJ$76,0)+'(20) RES Detailed Adjustments'!FK20+'(20) RES Detailed Adjustments'!FK77","v":0},{"$f":"IF($AU20>0,$AU20*FK$76,0)+'(20) RES Detailed Adjustments'!FL20+'(20) RES Detailed Adjustments'!FL77","v":0},{"$f":"IF($AU20>0,$AU20*FL$76,0)+'(20) RES Detailed Adjustments'!FM20+'(20) RES Detailed Adjustments'!FM77","v":0},0,{"$f":"IF($AV20>0,$AV20*FN$76,0)+'(20) RES Detailed Adjustments'!FO20+'(20) RES Detailed Adjustments'!FO77","v":0},{"$f":"IF($AV20>0,$AV20*FO$76,0)+'(20) RES Detailed Adjustments'!FP20+'(20) RES Detailed Adjustments'!FP77","v":0},{"$f":"IF($AV20>0,$AV20*FP$76,0)+'(20) RES Detailed Adjustments'!FQ20+'(20) RES Detailed Adjustments'!FQ77","v":0},0,{"$f":"IF($AW20>0,$AW20*FR$76,0)+'(20) RES Detailed Adjustments'!FS20+'(20) RES Detailed Adjustments'!FS77","v":0},{"$f":"IF($AW20>0,$AW20*FS$76,0)+'(20) RES Detailed Adjustments'!FT20+'(20) RES Detailed Adjustments'!FT77","v":0},{"$f":"IF($AW20>0,$AW20*FT$76,0)+'(20) RES Detailed Adjustments'!FU20+'(20) RES Detailed Adjustments'!FU77","v":0},0,{"$f":"IF($AX20>0,$AX20*FV$76,0)+'(20) RES Detailed Adjustments'!FW20+'(20) RES Detailed Adjustments'!FW77","v":0},{"$f":"IF($AX20>0,$AX20*FW$76,0)+'(20) RES Detailed Adjustments'!FX20+'(20) RES Detailed Adjustments'!FX77","v":0},{"$f":"IF($AX20>0,$AX20*FX$76,0)+'(20) RES Detailed Adjustments'!FY20+'(20) RES Detailed Adjustments'!FY77","v":0},0,{"$f":"IF($AY20>0,$AY20*FZ$76,0)+'(20) RES Detailed Adjustments'!GA20+'(20) RES Detailed Adjustments'!GA77","v":0},{"$f":"IF($AY20>0,$AY20*GA$76,0)+'(20) RES Detailed Adjustments'!GB20+'(20) RES Detailed Adjustments'!GB77","v":0},{"$f":"IF($AY20>0,$AY20*GB$76,0)+'(20) RES Detailed Adjustments'!GC20+'(20) RES Detailed Adjustments'!GC77","v":0},0,{"$f":"IF($AZ20>0,$AZ20*GD$76,0)+'(20) RES Detailed Adjustments'!GE20+'(20) RES Detailed Adjustments'!GE77","v":0},{"$f":"IF($AZ20>0,$AZ20*GE$76,0)+'(20) RES Detailed Adjustments'!GF20+'(20) RES Detailed Adjustments'!GF77","v":0},{"$f":"IF($AZ20>0,$AZ20*GF$76,0)+'(20) RES Detailed Adjustments'!GG20+'(20) RES Detailed Adjustments'!GG77","v":0},0,{"$f":"IF($BA20>0,$BA20*GH$76,0)+'(20) RES Detailed Adjustments'!GI20+'(20) RES Detailed Adjustments'!GI77","v":0},{"$f":"IF($BA20>0,$BA20*GI$76,0)+'(20) RES Detailed Adjustments'!GJ20+'(20) RES Detailed Adjustments'!GJ77","v":0},{"$f":"IF($BA20>0,$BA20*GJ$76,0)+'(20) RES Detailed Adjustments'!GK20+'(20) RES Detailed Adjustments'!GK77","v":0},0,{"$f":"IF($BB20>0,$BB20*GL$76,0)+'(20) RES Detailed Adjustments'!GM20+'(20) RES Detailed Adjustments'!GM77","v":0},{"$f":"IF($BB20>0,$BB20*GM$76,0)+'(20) RES Detailed Adjustments'!GN20+'(20) RES Detailed Adjustments'!GN77","v":0},{"$f":"IF($BB20>0,$BB20*GN$76,0)+'(20) RES Detailed Adjustments'!GO20+'(20) RES Detailed Adjustments'!GO77","v":0},0,{"$f":"IF($BC20>0,$BC20*GP$76,0)+'(20) RES Detailed Adjustments'!GQ20+'(20) RES Detailed Adjustments'!GQ77","v":0},{"$f":"IF($BC20>0,$BC20*GQ$76,0)+'(20) RES Detailed Adjustments'!GR20+'(20) RES Detailed Adjustments'!GR77","v":0},{"$f":"IF($BC20>0,$BC20*GR$76,0)+'(20) RES Detailed Adjustments'!GS20+'(20) RES Detailed Adjustments'!GS77","v":0},0,{"$f":"IF($BD20>0,$BD20*GT$76,0)+'(20) RES Detailed Adjustments'!GU20+'(20) RES Detailed Adjustments'!GU77","v":0},{"$f":"IF($BD20>0,$BD20*GU$76,0)+'(20) RES Detailed Adjustments'!GV20+'(20) RES Detailed Adjustments'!GV77","v":0},{"$f":"IF($BD20>0,$BD20*GV$76,0)+'(20) RES Detailed Adjustments'!GW20+'(20) RES Detailed Adjustments'!GW77","v":0},0,{"$f":"IF($BE20>0,$BE20*GX$76,0)+'(20) RES Detailed Adjustments'!GY20+'(20) RES Detailed Adjustments'!GY77","v":0},{"$f":"IF($BE20>0,$BE20*GY$76,0)+'(20) RES Detailed Adjustments'!GZ20+'(20) RES Detailed Adjustments'!GZ77","v":0},{"$f":"IF($BE20>0,$BE20*GZ$76,0)+'(20) RES Detailed Adjustments'!HA20+'(20) RES Detailed Adjustments'!HA77","v":0},0,{"$f":"IF($BF20>0,$BF20*HB$76,0)+'(20) RES Detailed Adjustments'!HC20+'(20) RES Detailed Adjustments'!HC77","v":0},{"$f":"IF($BF20>0,$BF20*HC$76,0)+'(20) RES Detailed Adjustments'!HD20+'(20) RES Detailed Adjustments'!HD77","v":0},{"$f":"IF($BF20>0,$BF20*HD$76,0)+'(20) RES Detailed Adjustments'!HE20+'(20) RES Detailed Adjustments'!HE77","v":0},0,{"$f":"IF($BG20>0,$BG20*HF$76,0)+'(20) RES Detailed Adjustments'!HG20+'(20) RES Detailed Adjustments'!HG77","v":0},{"$f":"IF($BG20>0,$BG20*HG$76,0)+'(20) RES Detailed Adjustments'!HH20+'(20) RES Detailed Adjustments'!HH77","v":0},{"$f":"IF($BG20>0,$BG20*HH$76,0)+'(20) RES Detailed Adjustments'!HI20+'(20) RES Detailed Adjustments'!HI77","v":0},0,{"$f":"IF($BH20>0,$BH20*HJ$76,0)+'(20) RES Detailed Adjustments'!HK20+'(20) RES Detailed Adjustments'!HK77","v":0},{"$f":"IF($BH20>0,$BH20*HK$76,0)+'(20) RES Detailed Adjustments'!HL20+'(20) RES Detailed Adjustments'!HL77","v":0},{"$f":"IF($BH20>0,$BH20*HL$76,0)+'(20) RES Detailed Adjustments'!HM20+'(20) RES Detailed Adjustments'!HM77","v":0},0,{"$f":"IF($BI20>0,$BI20*HN$76,0)+'(20) RES Detailed Adjustments'!HO20+'(20) RES Detailed Adjustments'!HO77","v":0},{"$f":"IF($BI20>0,$BI20*HO$76,0)+'(20) RES Detailed Adjustments'!HP20+'(20) RES Detailed Adjustments'!HP77","v":0},{"$f":"IF($BI20>0,$BI20*HP$76,0)+'(20) RES Detailed Adjustments'!HQ20+'(20) RES Detailed Adjustments'!HQ77","v":0},0,{"$f":"IF($BJ20>0,$BJ20*HR$76,0)+'(20) RES Detailed Adjustments'!HS20+'(20) RES Detailed Adjustments'!HS77","v":0},{"$f":"IF($BJ20>0,$BJ20*HS$76,0)+'(20) RES Detailed Adjustments'!HT20+'(20) RES Detailed Adjustments'!HT77","v":0},{"$f":"IF($BJ20>0,$BJ20*HT$76,0)+'(20) RES Detailed Adjustments'!HU20+'(20) RES Detailed Adjustments'!HU77","v":0},0,{"$f":"IF($BK20>0,$BK20*HV$76,0)+'(20) RES Detailed Adjustments'!HW20+'(20) RES Detailed Adjustments'!HW77","v":0},{"$f":"IF($BK20>0,$BK20*HW$76,0)+'(20) RES Detailed Adjustments'!HX20+'(20) RES Detailed Adjustments'!HX77","v":0},{"$f":"IF($BK20>0,$BK20*HX$76,0)+'(20) RES Detailed Adjustments'!HY20+'(20) RES Detailed Adjustments'!HY77","v":0},0,{"$f":"IF($BL20>0,$BL20*HZ$76,0)+'(20) RES Detailed Adjustments'!IA20+'(20) RES Detailed Adjustments'!IA77","v":0},{"$f":"IF($BL20>0,$BL20*IA$76,0)+'(20) RES Detailed Adjustments'!IB20+'(20) RES Detailed Adjustments'!IB77","v":0},{"$f":"IF($BL20>0,$BL20*IB$76,0)+'(20) RES Detailed Adjustments'!IC20+'(20) RES Detailed Adjustments'!IC77","v":0},0,{"$f":"IF($BM20>0,$BM20*ID$76,0)+'(20) RES Detailed Adjustments'!IE20+'(20) RES Detailed Adjustments'!IE77","v":0},{"$f":"IF($BM20>0,$BM20*IE$76,0)+'(20) RES Detailed Adjustments'!IF20+'(20) RES Detailed Adjustments'!IF77","v":0},{"$f":"IF($BM20>0,$BM20*IF$76,0)+'(20) RES Detailed Adjustments'!IG20+'(20) RES Detailed Adjustments'!IG77","v":0},0,{"$f":"IF($BN20>0,$BN20*IH$76,0)+'(20) RES Detailed Adjustments'!II20+'(20) RES Detailed Adjustments'!II77","v":0},{"$f":"IF($BN20>0,$BN20*II$76,0)+'(20) RES Detailed Adjustments'!IJ20+'(20) RES Detailed Adjustments'!IJ77","v":0},{"$f":"IF($BN20>0,$BN20*IJ$76,0)+'(20) RES Detailed Adjustments'!IK20+'(20) RES Detailed Adjustments'!IK77","v":0},0,{"$f":"IF($BO20>0,$BO20*IL$76,0)+'(20) RES Detailed Adjustments'!IM20+'(20) RES Detailed Adjustments'!IM77","v":0},{"$f":"IF($BO20>0,$BO20*IM$76,0)+'(20) RES Detailed Adjustments'!IN20+'(20) RES Detailed Adjustments'!IN77","v":0},{"$f":"IF($BO20>0,$BO20*IN$76,0)+'(20) RES Detailed Adjustments'!IO20+'(20) RES Detailed Adjustments'!IO77","v":0},0,{"$f":"IF($BP20>0,$BP20*IP$76,0)+'(20) RES Detailed Adjustments'!IQ20+'(20) RES Detailed Adjustments'!IQ77","v":0},{"$f":"IF($BP20>0,$BP20*IQ$76,0)+'(20) RES Detailed Adjustments'!IR20+'(20) RES Detailed Adjustments'!IR77","v":0},{"$f":"IF($BP20>0,$BP20*IR$76,0)+'(20) RES Detailed Adjustments'!IS20+'(20) RES Detailed Adjustments'!IS77","v":0},0,{"$f":"IF($BQ20>0,$BQ20*IT$76,0)+'(20) RES Detailed Adjustments'!IU20+'(20) RES Detailed Adjustments'!IU77","v":0},{"$f":"IF($BQ20>0,$BQ20*IU$76,0)+'(20) RES Detailed Adjustments'!IV20+'(20) RES Detailed Adjustments'!IV77","v":0},{"$f":"IF($BQ20>0,$BQ20*IV$76,0)+'(20) RES Detailed Adjustments'!IW20+'(20) RES Detailed Adjustments'!IW77","v":0},0,{"$f":"IF($BR20>0,$BR20*IX$76,0)+'(20) RES Detailed Adjustments'!IY20+'(20) RES Detailed Adjustments'!IY77","v":0},{"$f":"IF($BR20>0,$BR20*IY$76,0)+'(20) RES Detailed Adjustments'!IZ20+'(20) RES Detailed Adjustments'!IZ77","v":0},{"$f":"IF($BR20>0,$BR20*IZ$76,0)+'(20) RES Detailed Adjustments'!JA20+'(20) RES Detailed Adjustments'!JA77","v":0},0,{"$f":"IF($BS20>0,$BS20*JB$76,0)+'(20) RES Detailed Adjustments'!JC20+'(20) RES Detailed Adjustments'!JC77","v":0},{"$f":"IF($BS20>0,$BS20*JC$76,0)+'(20) RES Detailed Adjustments'!JD20+'(20) RES Detailed Adjustments'!JD77","v":0},{"$f":"IF($BS20>0,$BS20*JD$76,0)+'(20) RES Detailed Adjustments'!JE20+'(20) RES Detailed Adjustments'!JE77","v":0},0,{"$f":"IF($BT20>0,$BT20*JF$76,0)+'(20) RES Detailed Adjustments'!JG20+'(20) RES Detailed Adjustments'!JG77","v":0},{"$f":"IF($BT20>0,$BT20*JG$76,0)+'(20) RES Detailed Adjustments'!JH20+'(20) RES Detailed Adjustments'!JH77","v":0},{"$f":"IF($BT20>0,$BT20*JH$76,0)+'(20) RES Detailed Adjustments'!JI20+'(20) RES Detailed Adjustments'!JI77","v":0},0,{"$f":"IF($BU20>0,$BU20*JJ$76,0)+'(20) RES Detailed Adjustments'!JK20+'(20) RES Detailed Adjustments'!JK77","v":0},{"$f":"IF($BU20>0,$BU20*JK$76,0)+'(20) RES Detailed Adjustments'!JL20+'(20) RES Detailed Adjustments'!JL77","v":0},{"$f":"IF($BU20>0,$BU20*JL$76,0)+'(20) RES Detailed Adjustments'!JM20+'(20) RES Detailed Adjustments'!JM77","v":0},0,{"$f":"IF($BV20>0,$BV20*JN$76,0)+'(20) RES Detailed Adjustments'!JO20+'(20) RES Detailed Adjustments'!JO77","v":0},{"$f":"IF($BV20>0,$BV20*JO$76,0)+'(20) RES Detailed Adjustments'!JP20+'(20) RES Detailed Adjustments'!JP77","v":0},{"$f":"IF($BV20>0,$BV20*JP$76,0)+'(20) RES Detailed Adjustments'!JQ20+'(20) RES Detailed Adjustments'!JQ77","v":0},0,{"$f":"IF($BW20>0,$BW20*JR$76,0)+'(20) RES Detailed Adjustments'!JS20+'(20) RES Detailed Adjustments'!JS77","v":0},{"$f":"IF($BW20>0,$BW20*JS$76,0)+'(20) RES Detailed Adjustments'!JT20+'(20) RES Detailed Adjustments'!JT77","v":0},{"$f":"IF($BW20>0,$BW20*JT$76,0)+'(20) RES Detailed Adjustments'!JU20+'(20) RES Detailed Adjustments'!JU77","v":0},0,{"$f":"IF($BX20>0,$BX20*JV$76,0)+'(20) RES Detailed Adjustments'!JW20+'(20) RES Detailed Adjustments'!JW77","v":0},{"$f":"IF($BX20>0,$BX20*JW$76,0)+'(20) RES Detailed Adjustments'!JX20+'(20) RES Detailed Adjustments'!JX77","v":0},{"$f":"IF($BX20>0,$BX20*JX$76,0)+'(20) RES Detailed Adjustments'!JY20+'(20) RES Detailed Adjustments'!JY77","v":0},0,{"$f":"IF($BY20>0,$BY20*JZ$76,0)+'(20) RES Detailed Adjustments'!KA20+'(20) RES Detailed Adjustments'!KA77","v":0},{"$f":"IF($BY20>0,$BY20*KA$76,0)+'(20) RES Detailed Adjustments'!KB20+'(20) RES Detailed Adjustments'!KB77","v":0},{"$f":"IF($BY20>0,$BY20*KB$76,0)+'(20) RES Detailed Adjustments'!KC20+'(20) RES Detailed Adjustments'!KC77","v":0},0,{"$f":"IF($BZ20>0,$BZ20*KD$76,0)+'(20) RES Detailed Adjustments'!KE20+'(20) RES Detailed Adjustments'!KE77","v":0},{"$f":"IF($BZ20>0,$BZ20*KE$76,0)+'(20) RES Detailed Adjustments'!KF20+'(20) RES Detailed Adjustments'!KF77","v":0},{"$f":"IF($BZ20>0,$BZ20*KF$76,0)+'(20) RES Detailed Adjustments'!KG20+'(20) RES Detailed Adjustments'!KG77","v":0},0,{"$f":"IF($CA20>0,$CA20*KH$76,0)+'(20) RES Detailed Adjustments'!KI20+'(20) RES Detailed Adjustments'!KI77","v":0},{"$f":"IF($CA20>0,$CA20*KI$76,0)+'(20) RES Detailed Adjustments'!KJ20+'(20) RES Detailed Adjustments'!KJ77","v":0},{"$f":"IF($CA20>0,$CA20*KJ$76,0)+'(20) RES Detailed Adjustments'!KK20+'(20) RES Detailed Adjustments'!KK77","v":0},0,{"$f":"IF($CB20>0,$CB20*KL$76,0)+'(20) RES Detailed Adjustments'!KM20+'(20) RES Detailed Adjustments'!KM77","v":0},{"$f":"IF($CB20>0,$CB20*KM$76,0)+'(20) RES Detailed Adjustments'!KN20+'(20) RES Detailed Adjustments'!KN77","v":0},{"$f":"IF($CB20>0,$CB20*KN$76,0)+'(20) RES Detailed Adjustments'!KO20+'(20) RES Detailed Adjustments'!KO77","v":0},0,{"$f":"IF($CC20>0,$CC20*KP$76,0)+'(20) RES Detailed Adjustments'!KQ20+'(20) RES Detailed Adjustments'!KQ77","v":0},{"$f":"IF($CC20>0,$CC20*KQ$76,0)+'(20) RES Detailed Adjustments'!KR20+'(20) RES Detailed Adjustments'!KR77","v":0},{"$f":"IF($CC20>0,$CC20*KR$76,0)+'(20) RES Detailed Adjustments'!KS20+'(20) RES Detailed Adjustments'!KS77","v":0},0,{"$f":"IF($CD20>0,$CD20*KT$76,0)+'(20) RES Detailed Adjustments'!KU20+'(20) RES Detailed Adjustments'!KU77","v":0},{"$f":"IF($CD20>0,$CD20*KU$76,0)+'(20) RES Detailed Adjustments'!KV20+'(20) RES Detailed Adjustments'!KV77","v":0},{"$f":"IF($CD20>0,$CD20*KV$76,0)+'(20) RES Detailed Adjustments'!KW20+'(20) RES Detailed Adjustments'!KW77","v":0},0,{"$f":"IF($CE20>0,$CE20*KX$76,0)+'(20) RES Detailed Adjustments'!KY20+'(20) RES Detailed Adjustments'!KY77","v":0},{"$f":"IF($CE20>0,$CE20*KY$76,0)+'(20) RES Detailed Adjustments'!KZ20+'(20) RES Detailed Adjustments'!KZ77","v":0},{"$f":"IF($CE20>0,$CE20*KZ$76,0)+'(20) RES Detailed Adjustments'!LA20+'(20) RES Detailed Adjustments'!LA77","v":0},0,{"$f":"IF($CF20>0,$CF20*LB$76,0)+'(20) RES Detailed Adjustments'!LC20+'(20) RES Detailed Adjustments'!LC77","v":0},{"$f":"IF($CF20>0,$CF20*LC$76,0)+'(20) RES Detailed Adjustments'!LD20+'(20) RES Detailed Adjustments'!LD77","v":0},{"$f":"IF($CF20>0,$CF20*LD$76,0)+'(20) RES Detailed Adjustments'!LE20+'(20) RES Detailed Adjustments'!LE77","v":0},0,{"$f":"IF($CG20>0,$CG20*LF$76,0)+'(20) RES Detailed Adjustments'!LG20+'(20) RES Detailed Adjustments'!LG77","v":0},{"$f":"IF($CG20>0,$CG20*LG$76,0)+'(20) RES Detailed Adjustments'!LH20+'(20) RES Detailed Adjustments'!LH77","v":0},{"$f":"IF($CG20>0,$CG20*LH$76,0)+'(20) RES Detailed Adjustments'!LI20+'(20) RES Detailed Adjustments'!LI77","v":0},0,{"$f":"IF($CH20>0,$CH20*LJ$76,0)+'(20) RES Detailed Adjustments'!LK20+'(20) RES Detailed Adjustments'!LK77","v":0},{"$f":"IF($CH20>0,$CH20*LK$76,0)+'(20) RES Detailed Adjustments'!LL20+'(20) RES Detailed Adjustments'!LL77","v":0},{"$f":"IF($CH20>0,$CH20*LL$76,0)+'(20) RES Detailed Adjustments'!LM20+'(20) RES Detailed Adjustments'!LM77","v":0},0,{"$f":"IF($CI20>0,$CI20*LN$76,0)+'(20) RES Detailed Adjustments'!LO20+'(20) RES Detailed Adjustments'!LO77","v":0},{"$f":"IF($CI20>0,$CI20*LO$76,0)+'(20) RES Detailed Adjustments'!LP20+'(20) RES Detailed Adjustments'!LP77","v":0},{"$f":"IF($CI20>0,$CI20*LP$76,0)+'(20) RES Detailed Adjustments'!LQ20+'(20) RES Detailed Adjustments'!LQ77","v":0},0,{"$f":"IF($CJ20>0,$CJ20*LR$76,0)+'(20) RES Detailed Adjustments'!LS20+'(20) RES Detailed Adjustments'!LS77","v":0},{"$f":"IF($CJ20>0,$CJ20*LS$76,0)+'(20) RES Detailed Adjustments'!LT20+'(20) RES Detailed Adjustments'!LT77","v":0},{"$f":"IF($CJ20>0,$CJ20*LT$76,0)+'(20) RES Detailed Adjustments'!LU20+'(20) RES Detailed Adjustments'!LU77","v":0},0,{"$f":"IF($CK20>0,$CK20*LV$76,0)+'(20) RES Detailed Adjustments'!LW20+'(20) RES Detailed Adjustments'!LW77","v":0},{"$f":"IF($CK20>0,$CK20*LW$76,0)+'(20) RES Detailed Adjustments'!LX20+'(20) RES Detailed Adjustments'!LX77","v":0},{"$f":"IF($CK20>0,$CK20*LX$76,0)+'(20) RES Detailed Adjustments'!LY20+'(20) RES Detailed Adjustments'!LY77","v":0},0,{"$f":"IF($CL20>0,$CL20*LZ$76,0)+'(20) RES Detailed Adjustments'!MA20+'(20) RES Detailed Adjustments'!MA77","v":0},{"$f":"IF($CL20>0,$CL20*MA$76,0)+'(20) RES Detailed Adjustments'!MB20+'(20) RES Detailed Adjustments'!MB77","v":0},{"$f":"IF($CL20>0,$CL20*MB$76,0)+'(20) RES Detailed Adjustments'!MC20+'(20) RES Detailed Adjustments'!MC77","v":0},0,{"$f":"IF($CM20>0,$CM20*MD$76,0)+'(20) RES Detailed Adjustments'!ME20+'(20) RES Detailed Adjustments'!ME77","v":0},{"$f":"IF($CM20>0,$CM20*ME$76,0)+'(20) RES Detailed Adjustments'!MF20+'(20) RES Detailed Adjustments'!MF77","v":0},{"$f":"IF($CM20>0,$CM20*MF$76,0)+'(20) RES Detailed Adjustments'!MG20+'(20) RES Detailed Adjustments'!MG77","v":0},0,{"$f":"IF($CN20>0,$CN20*MH$76,0)+'(20) RES Detailed Adjustments'!MI20+'(20) RES Detailed Adjustments'!MI77","v":0},{"$f":"IF($CN20>0,$CN20*MI$76,0)+'(20) RES Detailed Adjustments'!MJ20+'(20) RES Detailed Adjustments'!MJ77","v":0},{"$f":"IF($CN20>0,$CN20*MJ$76,0)+'(20) RES Detailed Adjustments'!MK20+'(20) RES Detailed Adjustments'!MK77","v":0},0,{"$f":"IF($CO20>0,$CO20*ML$76,0)+'(20) RES Detailed Adjustments'!MM20+'(20) RES Detailed Adjustments'!MM77","v":0},{"$f":"IF($CO20>0,$CO20*MM$76,0)+'(20) RES Detailed Adjustments'!MN20+'(20) RES Detailed Adjustments'!MN77","v":0},{"$f":"IF($CO20>0,$CO20*MN$76,0)+'(20) RES Detailed Adjustments'!MO20+'(20) RES Detailed Adjustments'!MO77","v":0},0,{"$f":"IF($CP20>0,$CP20*MP$76,0)+'(20) RES Detailed Adjustments'!MQ20+'(20) RES Detailed Adjustments'!MQ77","v":0},{"$f":"IF($CP20>0,$CP20*MQ$76,0)+'(20) RES Detailed Adjustments'!MR20+'(20) RES Detailed Adjustments'!MR77","v":0},{"$f":"IF($CP20>0,$CP20*MR$76,0)+'(20) RES Detailed Adjustments'!MS20+'(20) RES Detailed Adjustments'!MS77","v":0},0,{"$f":"IF($CQ20>0,$CQ20*MT$76,0)+'(20) RES Detailed Adjustments'!MU20+'(20) RES Detailed Adjustments'!MU77","v":0},{"$f":"IF($CQ20>0,$CQ20*MU$76,0)+'(20) RES Detailed Adjustments'!MV20+'(20) RES Detailed Adjustments'!MV77","v":0},{"$f":"IF($CQ20>0,$CQ20*MV$76,0)+'(20) RES Detailed Adjustments'!MW20+'(20) RES Detailed Adjustments'!MW77","v":0},0,{"$f":"IF($CR20>0,$CR20*MX$76,0)+'(20) RES Detailed Adjustments'!MY20+'(20) RES Detailed Adjustments'!MY77","v":0},{"$f":"IF($CR20>0,$CR20*MY$76,0)+'(20) RES Detailed Adjustments'!MZ20+'(20) RES Detailed Adjustments'!MZ77","v":0},{"$f":"IF($CR20>0,$CR20*MZ$76,0)+'(20) RES Detailed Adjustments'!NA20+'(20) RES Detailed Adjustments'!NA77","v":0},0,{"$f":"IF($CS20>0,$CS20*NB$76,0)+'(20) RES Detailed Adjustments'!NC20+'(20) RES Detailed Adjustments'!NC77","v":0},{"$f":"IF($CS20>0,$CS20*NC$76,0)+'(20) RES Detailed Adjustments'!ND20+'(20) RES Detailed Adjustments'!ND77","v":0},{"$f":"IF($CS20>0,$CS20*ND$76,0)+'(20) RES Detailed Adjustments'!NE20+'(20) RES Detailed Adjustments'!NE77","v":0},0,{"$f":"IF($CT20>0,$CT20*NF$76,0)+'(20) RES Detailed Adjustments'!NG20+'(20) RES Detailed Adjustments'!NG77","v":0},{"$f":"IF($CT20>0,$CT20*NG$76,0)+'(20) RES Detailed Adjustments'!NH20+'(20) RES Detailed Adjustments'!NH77","v":0},{"$f":"IF($CT20>0,$CT20*NH$76,0)+'(20) RES Detailed Adjustments'!NI20+'(20) RES Detailed Adjustments'!NI77","v":0},0,{"$f":"IF($CU20>0,$CU20*NJ$76,0)+'(20) RES Detailed Adjustments'!NK20+'(20) RES Detailed Adjustments'!NK77","v":0},{"$f":"IF($CU20>0,$CU20*NK$76,0)+'(20) RES Detailed Adjustments'!NL20+'(20) RES Detailed Adjustments'!NL77","v":0},{"$f":"IF($CU20>0,$CU20*NL$76,0)+'(20) RES Detailed Adjustments'!NM20+'(20) RES Detailed Adjustments'!NM77","v":0},0,{"$f":"IF($CV20>0,$CV20*NN$76,0)+'(20) RES Detailed Adjustments'!NO20+'(20) RES Detailed Adjustments'!NO77","v":0},{"$f":"IF($CV20>0,$CV20*NO$76,0)+'(20) RES Detailed Adjustments'!NP20+'(20) RES Detailed Adjustments'!NP77","v":0},{"$f":"IF($CV20>0,$CV20*NP$76,0)+'(20) RES Detailed Adjustments'!NQ20+'(20) RES Detailed Adjustments'!NQ77","v":0},0,{"$f":"IF($CW20>0,$CW20*NR$76,0)+'(20) RES Detailed Adjustments'!NS20+'(20) RES Detailed Adjustments'!NS77","v":0},{"$f":"IF($CW20>0,$CW20*NS$76,0)+'(20) RES Detailed Adjustments'!NT20+'(20) RES Detailed Adjustments'!NT77","v":0},{"$f":"IF($CW20>0,$CW20*NT$76,0)+'(20) RES Detailed Adjustments'!NU20+'(20) RES Detailed Adjustments'!NU77","v":0},0]
["Membership Dues",{"$f":"IF($F21>0,$F21*B$76,0)+'(20) RES Detailed Adjustments'!C21+'(20) RES Detailed Adjustments'!C78","v":0},{"$f":"IF($F21>0,$F21*C$76,0)+'(20) RES Detailed Adjustments'!D21+'(20) RES Detailed Adjustments'!D78","v":0},{"$f":"IF($F21>0,$F21*D$76,0)+'(20) RES Detailed Adjustments'!E21+'(20) RES Detailed Adjustments'!E78","v":0},0,{"$f":"IF($G21>0,$G21*F$76,0)+'(20) RES Detailed Adjustments'!G21+'(20) RES Detailed Adjustments'!G78","v":0},{"$f":"IF($G21>0,$G21*G$76,0)+'(20) RES Detailed Adjustments'!H21+'(20) RES Detailed Adjustments'!H78","v":0},{"$f":"IF($G21>0,$G21*H$76,0)+'(20) RES Detailed Adjustments'!I21+'(20) RES Detailed Adjustments'!I78","v":0},0,{"$f":"IF($H21>0,$H21*J$76,0)+'(20) RES Detailed Adjustments'!K21+'(20) RES Detailed Adjustments'!K78","v":0},{"$f":"IF($H21>0,$H21*K$76,0)+'(20) RES Detailed Adjustments'!L21+'(20) RES Detailed Adjustments'!L78","v":0},{"$f":"IF($H21>0,$H21*L$76,0)+'(20) RES Detailed Adjustments'!M21+'(20) RES Detailed Adjustments'!M78","v":0},0,{"$f":"IF($I21>0,$I21*N$76,0)+'(20) RES Detailed Adjustments'!O21+'(20) RES Detailed Adjustments'!O78","v":0},{"$f":"IF($I21>0,$I21*O$76,0)+'(20) RES Detailed Adjustments'!P21+'(20) RES Detailed Adjustments'!P78","v":0},{"$f":"IF($I21>0,$I21*P$76,0)+'(20) RES Detailed Adjustments'!Q21+'(20) RES Detailed Adjustments'!Q78","v":0},0,{"$f":"IF($J21>0,$J21*R$76,0)+'(20) RES Detailed Adjustments'!S21+'(20) RES Detailed Adjustments'!S78","v":0},{"$f":"IF($J21>0,$J21*S$76,0)+'(20) RES Detailed Adjustments'!T21+'(20) RES Detailed Adjustments'!T78","v":0},{"$f":"IF($J21>0,$J21*T$76,0)+'(20) RES Detailed Adjustments'!U21+'(20) RES Detailed Adjustments'!U78","v":0},0,{"$f":"IF($K21>0,$K21*V$76,0)+'(20) RES Detailed Adjustments'!W21+'(20) RES Detailed Adjustments'!W78","v":0},{"$f":"IF($K21>0,$K21*W$76,0)+'(20) RES Detailed Adjustments'!X21+'(20) RES Detailed Adjustments'!X78","v":0},{"$f":"IF($K21>0,$K21*X$76,0)+'(20) RES Detailed Adjustments'!Y21+'(20) RES Detailed Adjustments'!Y78","v":0},0,{"$f":"IF($L21>0,$L21*Z$76,0)+'(20) RES Detailed Adjustments'!AA21+'(20) RES Detailed Adjustments'!AA78","v":0},{"$f":"IF($L21>0,$L21*AA$76,0)+'(20) RES Detailed Adjustments'!AB21+'(20) RES Detailed Adjustments'!AB78","v":0},{"$f":"IF($L21>0,$L21*AB$76,0)+'(20) RES Detailed Adjustments'!AC21+'(20) RES Detailed Adjustments'!AC78","v":0},0,{"$f":"IF($M21>0,$M21*AD$76,0)+'(20) RES Detailed Adjustments'!AE21+'(20) RES Detailed Adjustments'!AE78","v":0},{"$f":"IF($M21>0,$M21*AE$76,0)+'(20) RES Detailed Adjustments'!AF21+'(20) RES Detailed Adjustments'!AF78","v":0},{"$f":"IF($M21>0,$M21*AF$76,0)+'(20) RES Detailed Adjustments'!AG21+'(20) RES Detailed Adjustments'!AG78","v":0},0,{"$f":"IF($N21>0,$N21*AH$76,0)+'(20) RES Detailed Adjustments'!AI21+'(20) RES Detailed Adjustments'!AI78","v":0},{"$f":"IF($N21>0,$N21*AI$76,0)+'(20) RES Detailed Adjustments'!AJ21+'(20) RES Detailed Adjustments'!AJ78","v":0},{"$f":"IF($N21>0,$N21*AJ$76,0)+'(20) RES Detailed Adjustments'!AK21+'(20) RES Detailed Adjustments'!AK78","v":0},0,{"$f":"IF($O21>0,$O21*AL$76,0)+'(20) RES Detailed Adjustments'!AM21+'(20) RES Detailed Adjustments'!AM78","v":0},{"$f":"IF($O21>0,$O21*AM$76,0)+'(20) RES Detailed Adjustments'!AN21+'(20) RES Detailed Adjustments'!AN78","v":0},{"$f":"IF($O21>0,$O21*AN$76,0)+'(20) RES Detailed Adjustments'!AO21+'(20) RES Detailed Adjustments'!AO78","v":0},0,{"$f":"IF($P21>0,$P21*AP$76,0)+'(20) RES Detailed Adjustments'!AQ21+'(20) RES Detailed Adjustments'!AQ78","v":0},{"$f":"IF($P21>0,$P21*AQ$76,0)+'(20) RES Detailed Adjustments'!AR21+'(20) RES Detailed Adjustments'!AR78","v":0},{"$f":"IF($P21>0,$P21*AR$76,0)+'(20) RES Detailed Adjustments'!AS21+'(20) RES Detailed Adjustments'!AS78","v":0},0,{"$f":"IF($Q21>0,$Q21*AT$76,0)+'(20) RES Detailed Adjustments'!AU21+'(20) RES Detailed Adjustments'!AU78","v":0},{"$f":"IF($Q21>0,$Q21*AU$76,0)+'(20) RES Detailed Adjustments'!AV21+'(20) RES Detailed Adjustments'!AV78","v":0},{"$f":"IF($Q21>0,$Q21*AV$76,0)+'(20) RES Detailed Adjustments'!AW21+'(20) RES Detailed Adjustments'!AW78","v":0},0,{"$f":"IF($R21>0,$R21*AX$76,0)+'(20) RES Detailed Adjustments'!AY21+'(20) RES Detailed Adjustments'!AY78","v":0},{"$f":"IF($R21>0,$R21*AY$76,0)+'(20) RES Detailed Adjustments'!AZ21+'(20) RES Detailed Adjustments'!AZ78","v":0},{"$f":"IF($R21>0,$R21*AZ$76,0)+'(20) RES Detailed Adjustments'!BA21+'(20) RES Detailed Adjustments'!BA78","v":0},0,{"$f":"IF($S21>0,$S21*BB$76,0)+'(20) RES Detailed Adjustments'!BC21+'(20) RES Detailed Adjustments'!BC78","v":0},{"$f":"IF($S21>0,$S21*BC$76,0)+'(20) RES Detailed Adjustments'!BD21+'(20) RES Detailed Adjustments'!BD78","v":0},{"$f":"IF($S21>0,$S21*BD$76,0)+'(20) RES Detailed Adjustments'!BE21+'(20) RES Detailed Adjustments'!BE78","v":0},0,{"$f":"IF($T21>0,$T21*BF$76,0)+'(20) RES Detailed Adjustments'!BG21+'(20) RES Detailed Adjustments'!BG78","v":0},{"$f":"IF($T21>0,$T21*BG$76,0)+'(20) RES Detailed Adjustments'!BH21+'(20) RES Detailed Adjustments'!BH78","v":0},{"$f":"IF($T21>0,$T21*BH$76,0)+'(20) RES Detailed Adjustments'!BI21+'(20) RES Detailed Adjustments'!BI78","v":0},0,{"$f":"IF($U21>0,$U21*BJ$76,0)+'(20) RES Detailed Adjustments'!BK21+'(20) RES Detailed Adjustments'!BK78","v":0},{"$f":"IF($U21>0,$U21*BK$76,0)+'(20) RES Detailed Adjustments'!BL21+'(20) RES Detailed Adjustments'!BL78","v":0},{"$f":"IF($U21>0,$U21*BL$76,0)+'(20) RES Detailed Adjustments'!BM21+'(20) RES Detailed Adjustments'!BM78","v":0},0,{"$f":"IF($V21>0,$V21*BN$76,0)+'(20) RES Detailed Adjustments'!BO21+'(20) RES Detailed Adjustments'!BO78","v":0},{"$f":"IF($V21>0,$V21*BO$76,0)+'(20) RES Detailed Adjustments'!BP21+'(20) RES Detailed Adjustments'!BP78","v":0},{"$f":"IF($V21>0,$V21*BP$76,0)+'(20) RES Detailed Adjustments'!BQ21+'(20) RES Detailed Adjustments'!BQ78","v":0},0,{"$f":"IF($W21>0,$W21*BR$76,0)+'(20) RES Detailed Adjustments'!BS21+'(20) RES Detailed Adjustments'!BS78","v":0},{"$f":"IF($W21>0,$W21*BS$76,0)+'(20) RES Detailed Adjustments'!BT21+'(20) RES Detailed Adjustments'!BT78","v":0},{"$f":"IF($W21>0,$W21*BT$76,0)+'(20) RES Detailed Adjustments'!BU21+'(20) RES Detailed Adjustments'!BU78","v":0},0,{"$f":"IF($X21>0,$X21*BV$76,0)+'(20) RES Detailed Adjustments'!BW21+'(20) RES Detailed Adjustments'!BW78","v":0},{"$f":"IF($X21>0,$X21*BW$76,0)+'(20) RES Detailed Adjustments'!BX21+'(20) RES Detailed Adjustments'!BX78","v":0},{"$f":"IF($X21>0,$X21*BX$76,0)+'(20) RES Detailed Adjustments'!BY21+'(20) RES Detailed Adjustments'!BY78","v":0},0,{"$f":"IF($Y21>0,$Y21*BZ$76,0)+'(20) RES Detailed Adjustments'!CA21+'(20) RES Detailed Adjustments'!CA78","v":0},{"$f":"IF($Y21>0,$Y21*CA$76,0)+'(20) RES Detailed Adjustments'!CB21+'(20) RES Detailed Adjustments'!CB78","v":0},{"$f":"IF($Y21>0,$Y21*CB$76,0)+'(20) RES Detailed Adjustments'!CC21+'(20) RES Detailed Adjustments'!CC78","v":0},0,{"$f":"IF($Z21>0,$Z21*CD$76,0)+'(20) RES Detailed Adjustments'!CE21+'(20) RES Detailed Adjustments'!CE78","v":0},{"$f":"IF($Z21>0,$Z21*CE$76,0)+'(20) RES Detailed Adjustments'!CF21+'(20) RES Detailed Adjustments'!CF78","v":0},{"$f":"IF($Z21>0,$Z21*CF$76,0)+'(20) RES Detailed Adjustments'!CG21+'(20) RES Detailed Adjustments'!CG78","v":0},0,{"$f":"IF($AA21>0,$AA21*CH$76,0)+'(20) RES Detailed Adjustments'!CI21+'(20) RES Detailed Adjustments'!CI78","v":0},{"$f":"IF($AA21>0,$AA21*CI$76,0)+'(20) RES Detailed Adjustments'!CJ21+'(20) RES Detailed Adjustments'!CJ78","v":0},{"$f":"IF($AA21>0,$AA21*CJ$76,0)+'(20) RES Detailed Adjustments'!CK21+'(20) RES Detailed Adjustments'!CK78","v":0},0,{"$f":"IF($AB21>0,$AB21*CL$76,0)+'(20) RES Detailed Adjustments'!CM21+'(20) RES Detailed Adjustments'!CM78","v":0},{"$f":"IF($AB21>0,$AB21*CM$76,0)+'(20) RES Detailed Adjustments'!CN21+'(20) RES Detailed Adjustments'!CN78","v":0},{"$f":"IF($AB21>0,$AB21*CN$76,0)+'(20) RES Detailed Adjustments'!CO21+'(20) RES Detailed Adjustments'!CO78","v":0},0,{"$f":"IF($AC21>0,$AC21*CP$76,0)+'(20) RES Detailed Adjustments'!CQ21+'(20) RES Detailed Adjustments'!CQ78","v":0},{"$f":"IF($AC21>0,$AC21*CQ$76,0)+'(20) RES Detailed Adjustments'!CR21+'(20) RES Detailed Adjustments'!CR78","v":0},{"$f":"IF($AC21>0,$AC21*CR$76,0)+'(20) RES Detailed Adjustments'!CS21+'(20) RES Detailed Adjustments'!CS78","v":0},0,{"$f":"IF($AD21>0,$AD21*CT$76,0)+'(20) RES Detailed Adjustments'!CU21+'(20) RES Detailed Adjustments'!CU78","v":0},{"$f":"IF($AD21>0,$AD21*CU$76,0)+'(20) RES Detailed Adjustments'!CV21+'(20) RES Detailed Adjustments'!CV78","v":0},{"$f":"IF($AD21>0,$AD21*CV$76,0)+'(20) RES Detailed Adjustments'!CW21+'(20) RES Detailed Adjustments'!CW78","v":0},0,{"$f":"IF($AE21>0,$AE21*CX$76,0)+'(20) RES Detailed Adjustments'!CY21+'(20) RES Detailed Adjustments'!CY78","v":0},{"$f":"IF($AE21>0,$AE21*CY$76,0)+'(20) RES Detailed Adjustments'!CZ21+'(20) RES Detailed Adjustments'!CZ78","v":0},{"$f":"IF($AE21>0,$AE21*CZ$76,0)+'(20) RES Detailed Adjustments'!DA21+'(20) RES Detailed Adjustments'!DA78","v":0},0,{"$f":"IF($AF21>0,$AF21*DB$76,0)+'(20) RES Detailed Adjustments'!DC21+'(20) RES Detailed Adjustments'!DC78","v":0},{"$f":"IF($AF21>0,$AF21*DC$76,0)+'(20) RES Detailed Adjustments'!DD21+'(20) RES Detailed Adjustments'!DD78","v":0},{"$f":"IF($AF21>0,$AF21*DD$76,0)+'(20) RES Detailed Adjustments'!DE21+'(20) RES Detailed Adjustments'!DE78","v":0},0,{"$f":"IF($AG21>0,$AG21*DF$76,0)+'(20) RES Detailed Adjustments'!DG21+'(20) RES Detailed Adjustments'!DG78","v":0},{"$f":"IF($AG21>0,$AG21*DG$76,0)+'(20) RES Detailed Adjustments'!DH21+'(20) RES Detailed Adjustments'!DH78","v":0},{"$f":"IF($AG21>0,$AG21*DH$76,0)+'(20) RES Detailed Adjustments'!DI21+'(20) RES Detailed Adjustments'!DI78","v":0},0,{"$f":"IF($AH21>0,$AH21*DJ$76,0)+'(20) RES Detailed Adjustments'!DK21+'(20) RES Detailed Adjustments'!DK78","v":0},{"$f":"IF($AH21>0,$AH21*DK$76,0)+'(20) RES Detailed Adjustments'!DL21+'(20) RES Detailed Adjustments'!DL78","v":0},{"$f":"IF($AH21>0,$AH21*DL$76,0)+'(20) RES Detailed Adjustments'!DM21+'(20) RES Detailed Adjustments'!DM78","v":0},0,{"$f":"IF($AI21>0,$AI21*DN$76,0)+'(20) RES Detailed Adjustments'!DO21+'(20) RES Detailed Adjustments'!DO78","v":0},{"$f":"IF($AI21>0,$AI21*DO$76,0)+'(20) RES Detailed Adjustments'!DP21+'(20) RES Detailed Adjustments'!DP78","v":0},{"$f":"IF($AI21>0,$AI21*DP$76,0)+'(20) RES Detailed Adjustments'!DQ21+'(20) RES Detailed Adjustments'!DQ78","v":0},0,{"$f":"IF($AJ21>0,$AJ21*DR$76,0)+'(20) RES Detailed Adjustments'!DS21+'(20) RES Detailed Adjustments'!DS78","v":0},{"$f":"IF($AJ21>0,$AJ21*DS$76,0)+'(20) RES Detailed Adjustments'!DT21+'(20) RES Detailed Adjustments'!DT78","v":0},{"$f":"IF($AJ21>0,$AJ21*DT$76,0)+'(20) RES Detailed Adjustments'!DU21+'(20) RES Detailed Adjustments'!DU78","v":0},0,{"$f":"IF($AK21>0,$AK21*DV$76,0)+'(20) RES Detailed Adjustments'!DW21+'(20) RES Detailed Adjustments'!DW78","v":0},{"$f":"IF($AK21>0,$AK21*DW$76,0)+'(20) RES Detailed Adjustments'!DX21+'(20) RES Detailed Adjustments'!DX78","v":0},{"$f":"IF($AK21>0,$AK21*DX$76,0)+'(20) RES Detailed Adjustments'!DY21+'(20) RES Detailed Adjustments'!DY78","v":0},0,{"$f":"IF($AL21>0,$AL21*DZ$76,0)+'(20) RES Detailed Adjustments'!EA21+'(20) RES Detailed Adjustments'!EA78","v":0},{"$f":"IF($AL21>0,$AL21*EA$76,0)+'(20) RES Detailed Adjustments'!EB21+'(20) RES Detailed Adjustments'!EB78","v":0},{"$f":"IF($AL21>0,$AL21*EB$76,0)+'(20) RES Detailed Adjustments'!EC21+'(20) RES Detailed Adjustments'!EC78","v":0},0,{"$f":"IF($AM21>0,$AM21*ED$76,0)+'(20) RES Detailed Adjustments'!EE21+'(20) RES Detailed Adjustments'!EE78","v":0},{"$f":"IF($AM21>0,$AM21*EE$76,0)+'(20) RES Detailed Adjustments'!EF21+'(20) RES Detailed Adjustments'!EF78","v":0},{"$f":"IF($AM21>0,$AM21*EF$76,0)+'(20) RES Detailed Adjustments'!EG21+'(20) RES Detailed Adjustments'!EG78","v":0},0,{"$f":"IF($AN21>0,$AN21*EH$76,0)+'(20) RES Detailed Adjustments'!EI21+'(20) RES Detailed Adjustments'!EI78","v":0},{"$f":"IF($AN21>0,$AN21*EI$76,0)+'(20) RES Detailed Adjustments'!EJ21+'(20) RES Detailed Adjustments'!EJ78","v":0},{"$f":"IF($AN21>0,$AN21*EJ$76,0)+'(20) RES Detailed Adjustments'!EK21+'(20) RES Detailed Adjustments'!EK78","v":0},0,{"$f":"IF($AO21>0,$AO21*EL$76,0)+'(20) RES Detailed Adjustments'!EM21+'(20) RES Detailed Adjustments'!EM78","v":0},{"$f":"IF($AO21>0,$AO21*EM$76,0)+'(20) RES Detailed Adjustments'!EN21+'(20) RES Detailed Adjustments'!EN78","v":0},{"$f":"IF($AO21>0,$AO21*EN$76,0)+'(20) RES Detailed Adjustments'!EO21+'(20) RES Detailed Adjustments'!EO78","v":0},0,{"$f":"IF($AP21>0,$AP21*EP$76,0)+'(20) RES Detailed Adjustments'!EQ21+'(20) RES Detailed Adjustments'!EQ78","v":0},{"$f":"IF($AP21>0,$AP21*EQ$76,0)+'(20) RES Detailed Adjustments'!ER21+'(20) RES Detailed Adjustments'!ER78","v":0},{"$f":"IF($AP21>0,$AP21*ER$76,0)+'(20) RES Detailed Adjustments'!ES21+'(20) RES Detailed Adjustments'!ES78","v":0},0,{"$f":"IF($AQ21>0,$AQ21*ET$76,0)+'(20) RES Detailed Adjustments'!EU21+'(20) RES Detailed Adjustments'!EU78","v":0},{"$f":"IF($AQ21>0,$AQ21*EU$76,0)+'(20) RES Detailed Adjustments'!EV21+'(20) RES Detailed Adjustments'!EV78","v":0},{"$f":"IF($AQ21>0,$AQ21*EV$76,0)+'(20) RES Detailed Adjustments'!EW21+'(20) RES Detailed Adjustments'!EW78","v":0},0,{"$f":"IF($AR21>0,$AR21*EX$76,0)+'(20) RES Detailed Adjustments'!EY21+'(20) RES Detailed Adjustments'!EY78","v":0},{"$f":"IF($AR21>0,$AR21*EY$76,0)+'(20) RES Detailed Adjustments'!EZ21+'(20) RES Detailed Adjustments'!EZ78","v":0},{"$f":"IF($AR21>0,$AR21*EZ$76,0)+'(20) RES Detailed Adjustments'!FA21+'(20) RES Detailed Adjustments'!FA78","v":0},0,{"$f":"IF($AS21>0,$AS21*FB$76,0)+'(20) RES Detailed Adjustments'!FC21+'(20) RES Detailed Adjustments'!FC78","v":0},{"$f":"IF($AS21>0,$AS21*FC$76,0)+'(20) RES Detailed Adjustments'!FD21+'(20) RES Detailed Adjustments'!FD78","v":0},{"$f":"IF($AS21>0,$AS21*FD$76,0)+'(20) RES Detailed Adjustments'!FE21+'(20) RES Detailed Adjustments'!FE78","v":0},0,{"$f":"IF($AT21>0,$AT21*FF$76,0)+'(20) RES Detailed Adjustments'!FG21+'(20) RES Detailed Adjustments'!FG78","v":0},{"$f":"IF($AT21>0,$AT21*FG$76,0)+'(20) RES Detailed Adjustments'!FH21+'(20) RES Detailed Adjustments'!FH78","v":0},{"$f":"IF($AT21>0,$AT21*FH$76,0)+'(20) RES Detailed Adjustments'!FI21+'(20) RES Detailed Adjustments'!FI78","v":0},0,{"$f":"IF($AU21>0,$AU21*FJ$76,0)+'(20) RES Detailed Adjustments'!FK21+'(20) RES Detailed Adjustments'!FK78","v":0},{"$f":"IF($AU21>0,$AU21*FK$76,0)+'(20) RES Detailed Adjustments'!FL21+'(20) RES Detailed Adjustments'!FL78","v":0},{"$f":"IF($AU21>0,$AU21*FL$76,0)+'(20) RES Detailed Adjustments'!FM21+'(20) RES Detailed Adjustments'!FM78","v":0},0,{"$f":"IF($AV21>0,$AV21*FN$76,0)+'(20) RES Detailed Adjustments'!FO21+'(20) RES Detailed Adjustments'!FO78","v":0},{"$f":"IF($AV21>0,$AV21*FO$76,0)+'(20) RES Detailed Adjustments'!FP21+'(20) RES Detailed Adjustments'!FP78","v":0},{"$f":"IF($AV21>0,$AV21*FP$76,0)+'(20) RES Detailed Adjustments'!FQ21+'(20) RES Detailed Adjustments'!FQ78","v":0},0,{"$f":"IF($AW21>0,$AW21*FR$76,0)+'(20) RES Detailed Adjustments'!FS21+'(20) RES Detailed Adjustments'!FS78","v":0},{"$f":"IF($AW21>0,$AW21*FS$76,0)+'(20) RES Detailed Adjustments'!FT21+'(20) RES Detailed Adjustments'!FT78","v":0},{"$f":"IF($AW21>0,$AW21*FT$76,0)+'(20) RES Detailed Adjustments'!FU21+'(20) RES Detailed Adjustments'!FU78","v":0},0,{"$f":"IF($AX21>0,$AX21*FV$76,0)+'(20) RES Detailed Adjustments'!FW21+'(20) RES Detailed Adjustments'!FW78","v":0},{"$f":"IF($AX21>0,$AX21*FW$76,0)+'(20) RES Detailed Adjustments'!FX21+'(20) RES Detailed Adjustments'!FX78","v":0},{"$f":"IF($AX21>0,$AX21*FX$76,0)+'(20) RES Detailed Adjustments'!FY21+'(20) RES Detailed Adjustments'!FY78","v":0},0,{"$f":"IF($AY21>0,$AY21*FZ$76,0)+'(20) RES Detailed Adjustments'!GA21+'(20) RES Detailed Adjustments'!GA78","v":0},{"$f":"IF($AY21>0,$AY21*GA$76,0)+'(20) RES Detailed Adjustments'!GB21+'(20) RES Detailed Adjustments'!GB78","v":0},{"$f":"IF($AY21>0,$AY21*GB$76,0)+'(20) RES Detailed Adjustments'!GC21+'(20) RES Detailed Adjustments'!GC78","v":0},0,{"$f":"IF($AZ21>0,$AZ21*GD$76,0)+'(20) RES Detailed Adjustments'!GE21+'(20) RES Detailed Adjustments'!GE78","v":0},{"$f":"IF($AZ21>0,$AZ21*GE$76,0)+'(20) RES Detailed Adjustments'!GF21+'(20) RES Detailed Adjustments'!GF78","v":0},{"$f":"IF($AZ21>0,$AZ21*GF$76,0)+'(20) RES Detailed Adjustments'!GG21+'(20) RES Detailed Adjustments'!GG78","v":0},0,{"$f":"IF($BA21>0,$BA21*GH$76,0)+'(20) RES Detailed Adjustments'!GI21+'(20) RES Detailed Adjustments'!GI78","v":0},{"$f":"IF($BA21>0,$BA21*GI$76,0)+'(20) RES Detailed Adjustments'!GJ21+'(20) RES Detailed Adjustments'!GJ78","v":0},{"$f":"IF($BA21>0,$BA21*GJ$76,0)+'(20) RES Detailed Adjustments'!GK21+'(20) RES Detailed Adjustments'!GK78","v":0},0,{"$f":"IF($BB21>0,$BB21*GL$76,0)+'(20) RES Detailed Adjustments'!GM21+'(20) RES Detailed Adjustments'!GM78","v":0},{"$f":"IF($BB21>0,$BB21*GM$76,0)+'(20) RES Detailed Adjustments'!GN21+'(20) RES Detailed Adjustments'!GN78","v":0},{"$f":"IF($BB21>0,$BB21*GN$76,0)+'(20) RES Detailed Adjustments'!GO21+'(20) RES Detailed Adjustments'!GO78","v":0},0,{"$f":"IF($BC21>0,$BC21*GP$76,0)+'(20) RES Detailed Adjustments'!GQ21+'(20) RES Detailed Adjustments'!GQ78","v":0},{"$f":"IF($BC21>0,$BC21*GQ$76,0)+'(20) RES Detailed Adjustments'!GR21+'(20) RES Detailed Adjustments'!GR78","v":0},{"$f":"IF($BC21>0,$BC21*GR$76,0)+'(20) RES Detailed Adjustments'!GS21+'(20) RES Detailed Adjustments'!GS78","v":0},0,{"$f":"IF($BD21>0,$BD21*GT$76,0)+'(20) RES Detailed Adjustments'!GU21+'(20) RES Detailed Adjustments'!GU78","v":0},{"$f":"IF($BD21>0,$BD21*GU$76,0)+'(20) RES Detailed Adjustments'!GV21+'(20) RES Detailed Adjustments'!GV78","v":0},{"$f":"IF($BD21>0,$BD21*GV$76,0)+'(20) RES Detailed Adjustments'!GW21+'(20) RES Detailed Adjustments'!GW78","v":0},0,{"$f":"IF($BE21>0,$BE21*GX$76,0)+'(20) RES Detailed Adjustments'!GY21+'(20) RES Detailed Adjustments'!GY78","v":0},{"$f":"IF($BE21>0,$BE21*GY$76,0)+'(20) RES Detailed Adjustments'!GZ21+'(20) RES Detailed Adjustments'!GZ78","v":0},{"$f":"IF($BE21>0,$BE21*GZ$76,0)+'(20) RES Detailed Adjustments'!HA21+'(20) RES Detailed Adjustments'!HA78","v":0},0,{"$f":"IF($BF21>0,$BF21*HB$76,0)+'(20) RES Detailed Adjustments'!HC21+'(20) RES Detailed Adjustments'!HC78","v":0},{"$f":"IF($BF21>0,$BF21*HC$76,0)+'(20) RES Detailed Adjustments'!HD21+'(20) RES Detailed Adjustments'!HD78","v":0},{"$f":"IF($BF21>0,$BF21*HD$76,0)+'(20) RES Detailed Adjustments'!HE21+'(20) RES Detailed Adjustments'!HE78","v":0},0,{"$f":"IF($BG21>0,$BG21*HF$76,0)+'(20) RES Detailed Adjustments'!HG21+'(20) RES Detailed Adjustments'!HG78","v":0},{"$f":"IF($BG21>0,$BG21*HG$76,0)+'(20) RES Detailed Adjustments'!HH21+'(20) RES Detailed Adjustments'!HH78","v":0},{"$f":"IF($BG21>0,$BG21*HH$76,0)+'(20) RES Detailed Adjustments'!HI21+'(20) RES Detailed Adjustments'!HI78","v":0},0,{"$f":"IF($BH21>0,$BH21*HJ$76,0)+'(20) RES Detailed Adjustments'!HK21+'(20) RES Detailed Adjustments'!HK78","v":0},{"$f":"IF($BH21>0,$BH21*HK$76,0)+'(20) RES Detailed Adjustments'!HL21+'(20) RES Detailed Adjustments'!HL78","v":0},{"$f":"IF($BH21>0,$BH21*HL$76,0)+'(20) RES Detailed Adjustments'!HM21+'(20) RES Detailed Adjustments'!HM78","v":0},0,{"$f":"IF($BI21>0,$BI21*HN$76,0)+'(20) RES Detailed Adjustments'!HO21+'(20) RES Detailed Adjustments'!HO78","v":0},{"$f":"IF($BI21>0,$BI21*HO$76,0)+'(20) RES Detailed Adjustments'!HP21+'(20) RES Detailed Adjustments'!HP78","v":0},{"$f":"IF($BI21>0,$BI21*HP$76,0)+'(20) RES Detailed Adjustments'!HQ21+'(20) RES Detailed Adjustments'!HQ78","v":0},0,{"$f":"IF($BJ21>0,$BJ21*HR$76,0)+'(20) RES Detailed Adjustments'!HS21+'(20) RES Detailed Adjustments'!HS78","v":0},{"$f":"IF($BJ21>0,$BJ21*HS$76,0)+'(20) RES Detailed Adjustments'!HT21+'(20) RES Detailed Adjustments'!HT78","v":0},{"$f":"IF($BJ21>0,$BJ21*HT$76,0)+'(20) RES Detailed Adjustments'!HU21+'(20) RES Detailed Adjustments'!HU78","v":0},0,{"$f":"IF($BK21>0,$BK21*HV$76,0)+'(20) RES Detailed Adjustments'!HW21+'(20) RES Detailed Adjustments'!HW78","v":0},{"$f":"IF($BK21>0,$BK21*HW$76,0)+'(20) RES Detailed Adjustments'!HX21+'(20) RES Detailed Adjustments'!HX78","v":0},{"$f":"IF($BK21>0,$BK21*HX$76,0)+'(20) RES Detailed Adjustments'!HY21+'(20) RES Detailed Adjustments'!HY78","v":0},0,{"$f":"IF($BL21>0,$BL21*HZ$76,0)+'(20) RES Detailed Adjustments'!IA21+'(20) RES Detailed Adjustments'!IA78","v":0},{"$f":"IF($BL21>0,$BL21*IA$76,0)+'(20) RES Detailed Adjustments'!IB21+'(20) RES Detailed Adjustments'!IB78","v":0},{"$f":"IF($BL21>0,$BL21*IB$76,0)+'(20) RES Detailed Adjustments'!IC21+'(20) RES Detailed Adjustments'!IC78","v":0},0,{"$f":"IF($BM21>0,$BM21*ID$76,0)+'(20) RES Detailed Adjustments'!IE21+'(20) RES Detailed Adjustments'!IE78","v":0},{"$f":"IF($BM21>0,$BM21*IE$76,0)+'(20) RES Detailed Adjustments'!IF21+'(20) RES Detailed Adjustments'!IF78","v":0},{"$f":"IF($BM21>0,$BM21*IF$76,0)+'(20) RES Detailed Adjustments'!IG21+'(20) RES Detailed Adjustments'!IG78","v":0},0,{"$f":"IF($BN21>0,$BN21*IH$76,0)+'(20) RES Detailed Adjustments'!II21+'(20) RES Detailed Adjustments'!II78","v":0},{"$f":"IF($BN21>0,$BN21*II$76,0)+'(20) RES Detailed Adjustments'!IJ21+'(20) RES Detailed Adjustments'!IJ78","v":0},{"$f":"IF($BN21>0,$BN21*IJ$76,0)+'(20) RES Detailed Adjustments'!IK21+'(20) RES Detailed Adjustments'!IK78","v":0},0,{"$f":"IF($BO21>0,$BO21*IL$76,0)+'(20) RES Detailed Adjustments'!IM21+'(20) RES Detailed Adjustments'!IM78","v":0},{"$f":"IF($BO21>0,$BO21*IM$76,0)+'(20) RES Detailed Adjustments'!IN21+'(20) RES Detailed Adjustments'!IN78","v":0},{"$f":"IF($BO21>0,$BO21*IN$76,0)+'(20) RES Detailed Adjustments'!IO21+'(20) RES Detailed Adjustments'!IO78","v":0},0,{"$f":"IF($BP21>0,$BP21*IP$76,0)+'(20) RES Detailed Adjustments'!IQ21+'(20) RES Detailed Adjustments'!IQ78","v":0},{"$f":"IF($BP21>0,$BP21*IQ$76,0)+'(20) RES Detailed Adjustments'!IR21+'(20) RES Detailed Adjustments'!IR78","v":0},{"$f":"IF($BP21>0,$BP21*IR$76,0)+'(20) RES Detailed Adjustments'!IS21+'(20) RES Detailed Adjustments'!IS78","v":0},0,{"$f":"IF($BQ21>0,$BQ21*IT$76,0)+'(20) RES Detailed Adjustments'!IU21+'(20) RES Detailed Adjustments'!IU78","v":0},{"$f":"IF($BQ21>0,$BQ21*IU$76,0)+'(20) RES Detailed Adjustments'!IV21+'(20) RES Detailed Adjustments'!IV78","v":0},{"$f":"IF($BQ21>0,$BQ21*IV$76,0)+'(20) RES Detailed Adjustments'!IW21+'(20) RES Detailed Adjustments'!IW78","v":0},0,{"$f":"IF($BR21>0,$BR21*IX$76,0)+'(20) RES Detailed Adjustments'!IY21+'(20) RES Detailed Adjustments'!IY78","v":0},{"$f":"IF($BR21>0,$BR21*IY$76,0)+'(20) RES Detailed Adjustments'!IZ21+'(20) RES Detailed Adjustments'!IZ78","v":0},{"$f":"IF($BR21>0,$BR21*IZ$76,0)+'(20) RES Detailed Adjustments'!JA21+'(20) RES Detailed Adjustments'!JA78","v":0},0,{"$f":"IF($BS21>0,$BS21*JB$76,0)+'(20) RES Detailed Adjustments'!JC21+'(20) RES Detailed Adjustments'!JC78","v":0},{"$f":"IF($BS21>0,$BS21*JC$76,0)+'(20) RES Detailed Adjustments'!JD21+'(20) RES Detailed Adjustments'!JD78","v":0},{"$f":"IF($BS21>0,$BS21*JD$76,0)+'(20) RES Detailed Adjustments'!JE21+'(20) RES Detailed Adjustments'!JE78","v":0},0,{"$f":"IF($BT21>0,$BT21*JF$76,0)+'(20) RES Detailed Adjustments'!JG21+'(20) RES Detailed Adjustments'!JG78","v":0},{"$f":"IF($BT21>0,$BT21*JG$76,0)+'(20) RES Detailed Adjustments'!JH21+'(20) RES Detailed Adjustments'!JH78","v":0},{"$f":"IF($BT21>0,$BT21*JH$76,0)+'(20) RES Detailed Adjustments'!JI21+'(20) RES Detailed Adjustments'!JI78","v":0},0,{"$f":"IF($BU21>0,$BU21*JJ$76,0)+'(20) RES Detailed Adjustments'!JK21+'(20) RES Detailed Adjustments'!JK78","v":0},{"$f":"IF($BU21>0,$BU21*JK$76,0)+'(20) RES Detailed Adjustments'!JL21+'(20) RES Detailed Adjustments'!JL78","v":0},{"$f":"IF($BU21>0,$BU21*JL$76,0)+'(20) RES Detailed Adjustments'!JM21+'(20) RES Detailed Adjustments'!JM78","v":0},0,{"$f":"IF($BV21>0,$BV21*JN$76,0)+'(20) RES Detailed Adjustments'!JO21+'(20) RES Detailed Adjustments'!JO78","v":0},{"$f":"IF($BV21>0,$BV21*JO$76,0)+'(20) RES Detailed Adjustments'!JP21+'(20) RES Detailed Adjustments'!JP78","v":0},{"$f":"IF($BV21>0,$BV21*JP$76,0)+'(20) RES Detailed Adjustments'!JQ21+'(20) RES Detailed Adjustments'!JQ78","v":0},0,{"$f":"IF($BW21>0,$BW21*JR$76,0)+'(20) RES Detailed Adjustments'!JS21+'(20) RES Detailed Adjustments'!JS78","v":0},{"$f":"IF($BW21>0,$BW21*JS$76,0)+'(20) RES Detailed Adjustments'!JT21+'(20) RES Detailed Adjustments'!JT78","v":0},{"$f":"IF($BW21>0,$BW21*JT$76,0)+'(20) RES Detailed Adjustments'!JU21+'(20) RES Detailed Adjustments'!JU78","v":0},0,{"$f":"IF($BX21>0,$BX21*JV$76,0)+'(20) RES Detailed Adjustments'!JW21+'(20) RES Detailed Adjustments'!JW78","v":0},{"$f":"IF($BX21>0,$BX21*JW$76,0)+'(20) RES Detailed Adjustments'!JX21+'(20) RES Detailed Adjustments'!JX78","v":0},{"$f":"IF($BX21>0,$BX21*JX$76,0)+'(20) RES Detailed Adjustments'!JY21+'(20) RES Detailed Adjustments'!JY78","v":0},0,{"$f":"IF($BY21>0,$BY21*JZ$76,0)+'(20) RES Detailed Adjustments'!KA21+'(20) RES Detailed Adjustments'!KA78","v":0},{"$f":"IF($BY21>0,$BY21*KA$76,0)+'(20) RES Detailed Adjustments'!KB21+'(20) RES Detailed Adjustments'!KB78","v":0},{"$f":"IF($BY21>0,$BY21*KB$76,0)+'(20) RES Detailed Adjustments'!KC21+'(20) RES Detailed Adjustments'!KC78","v":0},0,{"$f":"IF($BZ21>0,$BZ21*KD$76,0)+'(20) RES Detailed Adjustments'!KE21+'(20) RES Detailed Adjustments'!KE78","v":0},{"$f":"IF($BZ21>0,$BZ21*KE$76,0)+'(20) RES Detailed Adjustments'!KF21+'(20) RES Detailed Adjustments'!KF78","v":0},{"$f":"IF($BZ21>0,$BZ21*KF$76,0)+'(20) RES Detailed Adjustments'!KG21+'(20) RES Detailed Adjustments'!KG78","v":0},0,{"$f":"IF($CA21>0,$CA21*KH$76,0)+'(20) RES Detailed Adjustments'!KI21+'(20) RES Detailed Adjustments'!KI78","v":0},{"$f":"IF($CA21>0,$CA21*KI$76,0)+'(20) RES Detailed Adjustments'!KJ21+'(20) RES Detailed Adjustments'!KJ78","v":0},{"$f":"IF($CA21>0,$CA21*KJ$76,0)+'(20) RES Detailed Adjustments'!KK21+'(20) RES Detailed Adjustments'!KK78","v":0},0,{"$f":"IF($CB21>0,$CB21*KL$76,0)+'(20) RES Detailed Adjustments'!KM21+'(20) RES Detailed Adjustments'!KM78","v":0},{"$f":"IF($CB21>0,$CB21*KM$76,0)+'(20) RES Detailed Adjustments'!KN21+'(20) RES Detailed Adjustments'!KN78","v":0},{"$f":"IF($CB21>0,$CB21*KN$76,0)+'(20) RES Detailed Adjustments'!KO21+'(20) RES Detailed Adjustments'!KO78","v":0},0,{"$f":"IF($CC21>0,$CC21*KP$76,0)+'(20) RES Detailed Adjustments'!KQ21+'(20) RES Detailed Adjustments'!KQ78","v":0},{"$f":"IF($CC21>0,$CC21*KQ$76,0)+'(20) RES Detailed Adjustments'!KR21+'(20) RES Detailed Adjustments'!KR78","v":0},{"$f":"IF($CC21>0,$CC21*KR$76,0)+'(20) RES Detailed Adjustments'!KS21+'(20) RES Detailed Adjustments'!KS78","v":0},0,{"$f":"IF($CD21>0,$CD21*KT$76,0)+'(20) RES Detailed Adjustments'!KU21+'(20) RES Detailed Adjustments'!KU78","v":0},{"$f":"IF($CD21>0,$CD21*KU$76,0)+'(20) RES Detailed Adjustments'!KV21+'(20) RES Detailed Adjustments'!KV78","v":0},{"$f":"IF($CD21>0,$CD21*KV$76,0)+'(20) RES Detailed Adjustments'!KW21+'(20) RES Detailed Adjustments'!KW78","v":0},0,{"$f":"IF($CE21>0,$CE21*KX$76,0)+'(20) RES Detailed Adjustments'!KY21+'(20) RES Detailed Adjustments'!KY78","v":0},{"$f":"IF($CE21>0,$CE21*KY$76,0)+'(20) RES Detailed Adjustments'!KZ21+'(20) RES Detailed Adjustments'!KZ78","v":0},{"$f":"IF($CE21>0,$CE21*KZ$76,0)+'(20) RES Detailed Adjustments'!LA21+'(20) RES Detailed Adjustments'!LA78","v":0},0,{"$f":"IF($CF21>0,$CF21*LB$76,0)+'(20) RES Detailed Adjustments'!LC21+'(20) RES Detailed Adjustments'!LC78","v":0},{"$f":"IF($CF21>0,$CF21*LC$76,0)+'(20) RES Detailed Adjustments'!LD21+'(20) RES Detailed Adjustments'!LD78","v":0},{"$f":"IF($CF21>0,$CF21*LD$76,0)+'(20) RES Detailed Adjustments'!LE21+'(20) RES Detailed Adjustments'!LE78","v":0},0,{"$f":"IF($CG21>0,$CG21*LF$76,0)+'(20) RES Detailed Adjustments'!LG21+'(20) RES Detailed Adjustments'!LG78","v":0},{"$f":"IF($CG21>0,$CG21*LG$76,0)+'(20) RES Detailed Adjustments'!LH21+'(20) RES Detailed Adjustments'!LH78","v":0},{"$f":"IF($CG21>0,$CG21*LH$76,0)+'(20) RES Detailed Adjustments'!LI21+'(20) RES Detailed Adjustments'!LI78","v":0},0,{"$f":"IF($CH21>0,$CH21*LJ$76,0)+'(20) RES Detailed Adjustments'!LK21+'(20) RES Detailed Adjustments'!LK78","v":0},{"$f":"IF($CH21>0,$CH21*LK$76,0)+'(20) RES Detailed Adjustments'!LL21+'(20) RES Detailed Adjustments'!LL78","v":0},{"$f":"IF($CH21>0,$CH21*LL$76,0)+'(20) RES Detailed Adjustments'!LM21+'(20) RES Detailed Adjustments'!LM78","v":0},0,{"$f":"IF($CI21>0,$CI21*LN$76,0)+'(20) RES Detailed Adjustments'!LO21+'(20) RES Detailed Adjustments'!LO78","v":0},{"$f":"IF($CI21>0,$CI21*LO$76,0)+'(20) RES Detailed Adjustments'!LP21+'(20) RES Detailed Adjustments'!LP78","v":0},{"$f":"IF($CI21>0,$CI21*LP$76,0)+'(20) RES Detailed Adjustments'!LQ21+'(20) RES Detailed Adjustments'!LQ78","v":0},0,{"$f":"IF($CJ21>0,$CJ21*LR$76,0)+'(20) RES Detailed Adjustments'!LS21+'(20) RES Detailed Adjustments'!LS78","v":0},{"$f":"IF($CJ21>0,$CJ21*LS$76,0)+'(20) RES Detailed Adjustments'!LT21+'(20) RES Detailed Adjustments'!LT78","v":0},{"$f":"IF($CJ21>0,$CJ21*LT$76,0)+'(20) RES Detailed Adjustments'!LU21+'(20) RES Detailed Adjustments'!LU78","v":0},0,{"$f":"IF($CK21>0,$CK21*LV$76,0)+'(20) RES Detailed Adjustments'!LW21+'(20) RES Detailed Adjustments'!LW78","v":0},{"$f":"IF($CK21>0,$CK21*LW$76,0)+'(20) RES Detailed Adjustments'!LX21+'(20) RES Detailed Adjustments'!LX78","v":0},{"$f":"IF($CK21>0,$CK21*LX$76,0)+'(20) RES Detailed Adjustments'!LY21+'(20) RES Detailed Adjustments'!LY78","v":0},0,{"$f":"IF($CL21>0,$CL21*LZ$76,0)+'(20) RES Detailed Adjustments'!MA21+'(20) RES Detailed Adjustments'!MA78","v":0},{"$f":"IF($CL21>0,$CL21*MA$76,0)+'(20) RES Detailed Adjustments'!MB21+'(20) RES Detailed Adjustments'!MB78","v":0},{"$f":"IF($CL21>0,$CL21*MB$76,0)+'(20) RES Detailed Adjustments'!MC21+'(20) RES Detailed Adjustments'!MC78","v":0},0,{"$f":"IF($CM21>0,$CM21*MD$76,0)+'(20) RES Detailed Adjustments'!ME21+'(20) RES Detailed Adjustments'!ME78","v":0},{"$f":"IF($CM21>0,$CM21*ME$76,0)+'(20) RES Detailed Adjustments'!MF21+'(20) RES Detailed Adjustments'!MF78","v":0},{"$f":"IF($CM21>0,$CM21*MF$76,0)+'(20) RES Detailed Adjustments'!MG21+'(20) RES Detailed Adjustments'!MG78","v":0},0,{"$f":"IF($CN21>0,$CN21*MH$76,0)+'(20) RES Detailed Adjustments'!MI21+'(20) RES Detailed Adjustments'!MI78","v":0},{"$f":"IF($CN21>0,$CN21*MI$76,0)+'(20) RES Detailed Adjustments'!MJ21+'(20) RES Detailed Adjustments'!MJ78","v":0},{"$f":"IF($CN21>0,$CN21*MJ$76,0)+'(20) RES Detailed Adjustments'!MK21+'(20) RES Detailed Adjustments'!MK78","v":0},0,{"$f":"IF($CO21>0,$CO21*ML$76,0)+'(20) RES Detailed Adjustments'!MM21+'(20) RES Detailed Adjustments'!MM78","v":0},{"$f":"IF($CO21>0,$CO21*MM$76,0)+'(20) RES Detailed Adjustments'!MN21+'(20) RES Detailed Adjustments'!MN78","v":0},{"$f":"IF($CO21>0,$CO21*MN$76,0)+'(20) RES Detailed Adjustments'!MO21+'(20) RES Detailed Adjustments'!MO78","v":0},0,{"$f":"IF($CP21>0,$CP21*MP$76,0)+'(20) RES Detailed Adjustments'!MQ21+'(20) RES Detailed Adjustments'!MQ78","v":0},{"$f":"IF($CP21>0,$CP21*MQ$76,0)+'(20) RES Detailed Adjustments'!MR21+'(20) RES Detailed Adjustments'!MR78","v":0},{"$f":"IF($CP21>0,$CP21*MR$76,0)+'(20) RES Detailed Adjustments'!MS21+'(20) RES Detailed Adjustments'!MS78","v":0},0,{"$f":"IF($CQ21>0,$CQ21*MT$76,0)+'(20) RES Detailed Adjustments'!MU21+'(20) RES Detailed Adjustments'!MU78","v":0},{"$f":"IF($CQ21>0,$CQ21*MU$76,0)+'(20) RES Detailed Adjustments'!MV21+'(20) RES Detailed Adjustments'!MV78","v":0},{"$f":"IF($CQ21>0,$CQ21*MV$76,0)+'(20) RES Detailed Adjustments'!MW21+'(20) RES Detailed Adjustments'!MW78","v":0},0,{"$f":"IF($CR21>0,$CR21*MX$76,0)+'(20) RES Detailed Adjustments'!MY21+'(20) RES Detailed Adjustments'!MY78","v":0},{"$f":"IF($CR21>0,$CR21*MY$76,0)+'(20) RES Detailed Adjustments'!MZ21+'(20) RES Detailed Adjustments'!MZ78","v":0},{"$f":"IF($CR21>0,$CR21*MZ$76,0)+'(20) RES Detailed Adjustments'!NA21+'(20) RES Detailed Adjustments'!NA78","v":0},0,{"$f":"IF($CS21>0,$CS21*NB$76,0)+'(20) RES Detailed Adjustments'!NC21+'(20) RES Detailed Adjustments'!NC78","v":0},{"$f":"IF($CS21>0,$CS21*NC$76,0)+'(20) RES Detailed Adjustments'!ND21+'(20) RES Detailed Adjustments'!ND78","v":0},{"$f":"IF($CS21>0,$CS21*ND$76,0)+'(20) RES Detailed Adjustments'!NE21+'(20) RES Detailed Adjustments'!NE78","v":0},0,{"$f":"IF($CT21>0,$CT21*NF$76,0)+'(20) RES Detailed Adjustments'!NG21+'(20) RES Detailed Adjustments'!NG78","v":0},{"$f":"IF($CT21>0,$CT21*NG$76,0)+'(20) RES Detailed Adjustments'!NH21+'(20) RES Detailed Adjustments'!NH78","v":0},{"$f":"IF($CT21>0,$CT21*NH$76,0)+'(20) RES Detailed Adjustments'!NI21+'(20) RES Detailed Adjustments'!NI78","v":0},0,{"$f":"IF($CU21>0,$CU21*NJ$76,0)+'(20) RES Detailed Adjustments'!NK21+'(20) RES Detailed Adjustments'!NK78","v":0},{"$f":"IF($CU21>0,$CU21*NK$76,0)+'(20) RES Detailed Adjustments'!NL21+'(20) RES Detailed Adjustments'!NL78","v":0},{"$f":"IF($CU21>0,$CU21*NL$76,0)+'(20) RES Detailed Adjustments'!NM21+'(20) RES Detailed Adjustments'!NM78","v":0},0,{"$f":"IF($CV21>0,$CV21*NN$76,0)+'(20) RES Detailed Adjustments'!NO21+'(20) RES Detailed Adjustments'!NO78","v":0},{"$f":"IF($CV21>0,$CV21*NO$76,0)+'(20) RES Detailed Adjustments'!NP21+'(20) RES Detailed Adjustments'!NP78","v":0},{"$f":"IF($CV21>0,$CV21*NP$76,0)+'(20) RES Detailed Adjustments'!NQ21+'(20) RES Detailed Adjustments'!NQ78","v":0},0,{"$f":"IF($CW21>0,$CW21*NR$76,0)+'(20) RES Detailed Adjustments'!NS21+'(20) RES Detailed Adjustments'!NS78","v":0},{"$f":"IF($CW21>0,$CW21*NS$76,0)+'(20) RES Detailed Adjustments'!NT21+'(20) RES Detailed Adjustments'!NT78","v":0},{"$f":"IF($CW21>0,$CW21*NT$76,0)+'(20) RES Detailed Adjustments'!NU21+'(20) RES Detailed Adjustments'!NU78","v":0},0]
["Rent and Lease Equipment",{"$f":"IF($F22>0,$F22*B$76,0)+'(20) RES Detailed Adjustments'!C22+'(20) RES Detailed Adjustments'!C79","v":0},{"$f":"IF($F22>0,$F22*C$76,0)+'(20) RES Detailed Adjustments'!D22+'(20) RES Detailed Adjustments'!D79","v":0},{"$f":"IF($F22>0,$F22*D$76,0)+'(20) RES Detailed Adjustments'!E22+'(20) RES Detailed Adjustments'!E79","v":0},0,{"$f":"IF($G22>0,$G22*F$76,0)+'(20) RES Detailed Adjustments'!G22+'(20) RES Detailed Adjustments'!G79","v":0},{"$f":"IF($G22>0,$G22*G$76,0)+'(20) RES Detailed Adjustments'!H22+'(20) RES Detailed Adjustments'!H79","v":0},{"$f":"IF($G22>0,$G22*H$76,0)+'(20) RES Detailed Adjustments'!I22+'(20) RES Detailed Adjustments'!I79","v":0},0,{"$f":"IF($H22>0,$H22*J$76,0)+'(20) RES Detailed Adjustments'!K22+'(20) RES Detailed Adjustments'!K79","v":0},{"$f":"IF($H22>0,$H22*K$76,0)+'(20) RES Detailed Adjustments'!L22+'(20) RES Detailed Adjustments'!L79","v":0},{"$f":"IF($H22>0,$H22*L$76,0)+'(20) RES Detailed Adjustments'!M22+'(20) RES Detailed Adjustments'!M79","v":0},0,{"$f":"IF($I22>0,$I22*N$76,0)+'(20) RES Detailed Adjustments'!O22+'(20) RES Detailed Adjustments'!O79","v":0},{"$f":"IF($I22>0,$I22*O$76,0)+'(20) RES Detailed Adjustments'!P22+'(20) RES Detailed Adjustments'!P79","v":0},{"$f":"IF($I22>0,$I22*P$76,0)+'(20) RES Detailed Adjustments'!Q22+'(20) RES Detailed Adjustments'!Q79","v":0},0,{"$f":"IF($J22>0,$J22*R$76,0)+'(20) RES Detailed Adjustments'!S22+'(20) RES Detailed Adjustments'!S79","v":0},{"$f":"IF($J22>0,$J22*S$76,0)+'(20) RES Detailed Adjustments'!T22+'(20) RES Detailed Adjustments'!T79","v":0},{"$f":"IF($J22>0,$J22*T$76,0)+'(20) RES Detailed Adjustments'!U22+'(20) RES Detailed Adjustments'!U79","v":0},0,{"$f":"IF($K22>0,$K22*V$76,0)+'(20) RES Detailed Adjustments'!W22+'(20) RES Detailed Adjustments'!W79","v":0},{"$f":"IF($K22>0,$K22*W$76,0)+'(20) RES Detailed Adjustments'!X22+'(20) RES Detailed Adjustments'!X79","v":0},{"$f":"IF($K22>0,$K22*X$76,0)+'(20) RES Detailed Adjustments'!Y22+'(20) RES Detailed Adjustments'!Y79","v":0},0,{"$f":"IF($L22>0,$L22*Z$76,0)+'(20) RES Detailed Adjustments'!AA22+'(20) RES Detailed Adjustments'!AA79","v":0},{"$f":"IF($L22>0,$L22*AA$76,0)+'(20) RES Detailed Adjustments'!AB22+'(20) RES Detailed Adjustments'!AB79","v":0},{"$f":"IF($L22>0,$L22*AB$76,0)+'(20) RES Detailed Adjustments'!AC22+'(20) RES Detailed Adjustments'!AC79","v":0},0,{"$f":"IF($M22>0,$M22*AD$76,0)+'(20) RES Detailed Adjustments'!AE22+'(20) RES Detailed Adjustments'!AE79","v":0},{"$f":"IF($M22>0,$M22*AE$76,0)+'(20) RES Detailed Adjustments'!AF22+'(20) RES Detailed Adjustments'!AF79","v":0},{"$f":"IF($M22>0,$M22*AF$76,0)+'(20) RES Detailed Adjustments'!AG22+'(20) RES Detailed Adjustments'!AG79","v":0},0,{"$f":"IF($N22>0,$N22*AH$76,0)+'(20) RES Detailed Adjustments'!AI22+'(20) RES Detailed Adjustments'!AI79","v":0},{"$f":"IF($N22>0,$N22*AI$76,0)+'(20) RES Detailed Adjustments'!AJ22+'(20) RES Detailed Adjustments'!AJ79","v":0},{"$f":"IF($N22>0,$N22*AJ$76,0)+'(20) RES Detailed Adjustments'!AK22+'(20) RES Detailed Adjustments'!AK79","v":0},0,{"$f":"IF($O22>0,$O22*AL$76,0)+'(20) RES Detailed Adjustments'!AM22+'(20) RES Detailed Adjustments'!AM79","v":0},{"$f":"IF($O22>0,$O22*AM$76,0)+'(20) RES Detailed Adjustments'!AN22+'(20) RES Detailed Adjustments'!AN79","v":0},{"$f":"IF($O22>0,$O22*AN$76,0)+'(20) RES Detailed Adjustments'!AO22+'(20) RES Detailed Adjustments'!AO79","v":0},0,{"$f":"IF($P22>0,$P22*AP$76,0)+'(20) RES Detailed Adjustments'!AQ22+'(20) RES Detailed Adjustments'!AQ79","v":0},{"$f":"IF($P22>0,$P22*AQ$76,0)+'(20) RES Detailed Adjustments'!AR22+'(20) RES Detailed Adjustments'!AR79","v":0},{"$f":"IF($P22>0,$P22*AR$76,0)+'(20) RES Detailed Adjustments'!AS22+'(20) RES Detailed Adjustments'!AS79","v":0},0,{"$f":"IF($Q22>0,$Q22*AT$76,0)+'(20) RES Detailed Adjustments'!AU22+'(20) RES Detailed Adjustments'!AU79","v":0},{"$f":"IF($Q22>0,$Q22*AU$76,0)+'(20) RES Detailed Adjustments'!AV22+'(20) RES Detailed Adjustments'!AV79","v":0},{"$f":"IF($Q22>0,$Q22*AV$76,0)+'(20) RES Detailed Adjustments'!AW22+'(20) RES Detailed Adjustments'!AW79","v":0},0,{"$f":"IF($R22>0,$R22*AX$76,0)+'(20) RES Detailed Adjustments'!AY22+'(20) RES Detailed Adjustments'!AY79","v":0},{"$f":"IF($R22>0,$R22*AY$76,0)+'(20) RES Detailed Adjustments'!AZ22+'(20) RES Detailed Adjustments'!AZ79","v":0},{"$f":"IF($R22>0,$R22*AZ$76,0)+'(20) RES Detailed Adjustments'!BA22+'(20) RES Detailed Adjustments'!BA79","v":0},0,{"$f":"IF($S22>0,$S22*BB$76,0)+'(20) RES Detailed Adjustments'!BC22+'(20) RES Detailed Adjustments'!BC79","v":0},{"$f":"IF($S22>0,$S22*BC$76,0)+'(20) RES Detailed Adjustments'!BD22+'(20) RES Detailed Adjustments'!BD79","v":0},{"$f":"IF($S22>0,$S22*BD$76,0)+'(20) RES Detailed Adjustments'!BE22+'(20) RES Detailed Adjustments'!BE79","v":0},0,{"$f":"IF($T22>0,$T22*BF$76,0)+'(20) RES Detailed Adjustments'!BG22+'(20) RES Detailed Adjustments'!BG79","v":0},{"$f":"IF($T22>0,$T22*BG$76,0)+'(20) RES Detailed Adjustments'!BH22+'(20) RES Detailed Adjustments'!BH79","v":0},{"$f":"IF($T22>0,$T22*BH$76,0)+'(20) RES Detailed Adjustments'!BI22+'(20) RES Detailed Adjustments'!BI79","v":0},0,{"$f":"IF($U22>0,$U22*BJ$76,0)+'(20) RES Detailed Adjustments'!BK22+'(20) RES Detailed Adjustments'!BK79","v":0},{"$f":"IF($U22>0,$U22*BK$76,0)+'(20) RES Detailed Adjustments'!BL22+'(20) RES Detailed Adjustments'!BL79","v":0},{"$f":"IF($U22>0,$U22*BL$76,0)+'(20) RES Detailed Adjustments'!BM22+'(20) RES Detailed Adjustments'!BM79","v":0},0,{"$f":"IF($V22>0,$V22*BN$76,0)+'(20) RES Detailed Adjustments'!BO22+'(20) RES Detailed Adjustments'!BO79","v":0},{"$f":"IF($V22>0,$V22*BO$76,0)+'(20) RES Detailed Adjustments'!BP22+'(20) RES Detailed Adjustments'!BP79","v":0},{"$f":"IF($V22>0,$V22*BP$76,0)+'(20) RES Detailed Adjustments'!BQ22+'(20) RES Detailed Adjustments'!BQ79","v":0},0,{"$f":"IF($W22>0,$W22*BR$76,0)+'(20) RES Detailed Adjustments'!BS22+'(20) RES Detailed Adjustments'!BS79","v":0},{"$f":"IF($W22>0,$W22*BS$76,0)+'(20) RES Detailed Adjustments'!BT22+'(20) RES Detailed Adjustments'!BT79","v":0},{"$f":"IF($W22>0,$W22*BT$76,0)+'(20) RES Detailed Adjustments'!BU22+'(20) RES Detailed Adjustments'!BU79","v":0},0,{"$f":"IF($X22>0,$X22*BV$76,0)+'(20) RES Detailed Adjustments'!BW22+'(20) RES Detailed Adjustments'!BW79","v":0},{"$f":"IF($X22>0,$X22*BW$76,0)+'(20) RES Detailed Adjustments'!BX22+'(20) RES Detailed Adjustments'!BX79","v":0},{"$f":"IF($X22>0,$X22*BX$76,0)+'(20) RES Detailed Adjustments'!BY22+'(20) RES Detailed Adjustments'!BY79","v":0},0,{"$f":"IF($Y22>0,$Y22*BZ$76,0)+'(20) RES Detailed Adjustments'!CA22+'(20) RES Detailed Adjustments'!CA79","v":0},{"$f":"IF($Y22>0,$Y22*CA$76,0)+'(20) RES Detailed Adjustments'!CB22+'(20) RES Detailed Adjustments'!CB79","v":0},{"$f":"IF($Y22>0,$Y22*CB$76,0)+'(20) RES Detailed Adjustments'!CC22+'(20) RES Detailed Adjustments'!CC79","v":0},0,{"$f":"IF($Z22>0,$Z22*CD$76,0)+'(20) RES Detailed Adjustments'!CE22+'(20) RES Detailed Adjustments'!CE79","v":0},{"$f":"IF($Z22>0,$Z22*CE$76,0)+'(20) RES Detailed Adjustments'!CF22+'(20) RES Detailed Adjustments'!CF79","v":0},{"$f":"IF($Z22>0,$Z22*CF$76,0)+'(20) RES Detailed Adjustments'!CG22+'(20) RES Detailed Adjustments'!CG79","v":0},0,{"$f":"IF($AA22>0,$AA22*CH$76,0)+'(20) RES Detailed Adjustments'!CI22+'(20) RES Detailed Adjustments'!CI79","v":0},{"$f":"IF($AA22>0,$AA22*CI$76,0)+'(20) RES Detailed Adjustments'!CJ22+'(20) RES Detailed Adjustments'!CJ79","v":0},{"$f":"IF($AA22>0,$AA22*CJ$76,0)+'(20) RES Detailed Adjustments'!CK22+'(20) RES Detailed Adjustments'!CK79","v":0},0,{"$f":"IF($AB22>0,$AB22*CL$76,0)+'(20) RES Detailed Adjustments'!CM22+'(20) RES Detailed Adjustments'!CM79","v":0},{"$f":"IF($AB22>0,$AB22*CM$76,0)+'(20) RES Detailed Adjustments'!CN22+'(20) RES Detailed Adjustments'!CN79","v":0},{"$f":"IF($AB22>0,$AB22*CN$76,0)+'(20) RES Detailed Adjustments'!CO22+'(20) RES Detailed Adjustments'!CO79","v":0},0,{"$f":"IF($AC22>0,$AC22*CP$76,0)+'(20) RES Detailed Adjustments'!CQ22+'(20) RES Detailed Adjustments'!CQ79","v":0},{"$f":"IF($AC22>0,$AC22*CQ$76,0)+'(20) RES Detailed Adjustments'!CR22+'(20) RES Detailed Adjustments'!CR79","v":0},{"$f":"IF($AC22>0,$AC22*CR$76,0)+'(20) RES Detailed Adjustments'!CS22+'(20) RES Detailed Adjustments'!CS79","v":0},0,{"$f":"IF($AD22>0,$AD22*CT$76,0)+'(20) RES Detailed Adjustments'!CU22+'(20) RES Detailed Adjustments'!CU79","v":0},{"$f":"IF($AD22>0,$AD22*CU$76,0)+'(20) RES Detailed Adjustments'!CV22+'(20) RES Detailed Adjustments'!CV79","v":0},{"$f":"IF($AD22>0,$AD22*CV$76,0)+'(20) RES Detailed Adjustments'!CW22+'(20) RES Detailed Adjustments'!CW79","v":0},0,{"$f":"IF($AE22>0,$AE22*CX$76,0)+'(20) RES Detailed Adjustments'!CY22+'(20) RES Detailed Adjustments'!CY79","v":0},{"$f":"IF($AE22>0,$AE22*CY$76,0)+'(20) RES Detailed Adjustments'!CZ22+'(20) RES Detailed Adjustments'!CZ79","v":0},{"$f":"IF($AE22>0,$AE22*CZ$76,0)+'(20) RES Detailed Adjustments'!DA22+'(20) RES Detailed Adjustments'!DA79","v":0},0,{"$f":"IF($AF22>0,$AF22*DB$76,0)+'(20) RES Detailed Adjustments'!DC22+'(20) RES Detailed Adjustments'!DC79","v":0},{"$f":"IF($AF22>0,$AF22*DC$76,0)+'(20) RES Detailed Adjustments'!DD22+'(20) RES Detailed Adjustments'!DD79","v":0},{"$f":"IF($AF22>0,$AF22*DD$76,0)+'(20) RES Detailed Adjustments'!DE22+'(20) RES Detailed Adjustments'!DE79","v":0},0,{"$f":"IF($AG22>0,$AG22*DF$76,0)+'(20) RES Detailed Adjustments'!DG22+'(20) RES Detailed Adjustments'!DG79","v":0},{"$f":"IF($AG22>0,$AG22*DG$76,0)+'(20) RES Detailed Adjustments'!DH22+'(20) RES Detailed Adjustments'!DH79","v":0},{"$f":"IF($AG22>0,$AG22*DH$76,0)+'(20) RES Detailed Adjustments'!DI22+'(20) RES Detailed Adjustments'!DI79","v":0},0,{"$f":"IF($AH22>0,$AH22*DJ$76,0)+'(20) RES Detailed Adjustments'!DK22+'(20) RES Detailed Adjustments'!DK79","v":0},{"$f":"IF($AH22>0,$AH22*DK$76,0)+'(20) RES Detailed Adjustments'!DL22+'(20) RES Detailed Adjustments'!DL79","v":0},{"$f":"IF($AH22>0,$AH22*DL$76,0)+'(20) RES Detailed Adjustments'!DM22+'(20) RES Detailed Adjustments'!DM79","v":0},0,{"$f":"IF($AI22>0,$AI22*DN$76,0)+'(20) RES Detailed Adjustments'!DO22+'(20) RES Detailed Adjustments'!DO79","v":0},{"$f":"IF($AI22>0,$AI22*DO$76,0)+'(20) RES Detailed Adjustments'!DP22+'(20) RES Detailed Adjustments'!DP79","v":0},{"$f":"IF($AI22>0,$AI22*DP$76,0)+'(20) RES Detailed Adjustments'!DQ22+'(20) RES Detailed Adjustments'!DQ79","v":0},0,{"$f":"IF($AJ22>0,$AJ22*DR$76,0)+'(20) RES Detailed Adjustments'!DS22+'(20) RES Detailed Adjustments'!DS79","v":0},{"$f":"IF($AJ22>0,$AJ22*DS$76,0)+'(20) RES Detailed Adjustments'!DT22+'(20) RES Detailed Adjustments'!DT79","v":0},{"$f":"IF($AJ22>0,$AJ22*DT$76,0)+'(20) RES Detailed Adjustments'!DU22+'(20) RES Detailed Adjustments'!DU79","v":0},0,{"$f":"IF($AK22>0,$AK22*DV$76,0)+'(20) RES Detailed Adjustments'!DW22+'(20) RES Detailed Adjustments'!DW79","v":0},{"$f":"IF($AK22>0,$AK22*DW$76,0)+'(20) RES Detailed Adjustments'!DX22+'(20) RES Detailed Adjustments'!DX79","v":0},{"$f":"IF($AK22>0,$AK22*DX$76,0)+'(20) RES Detailed Adjustments'!DY22+'(20) RES Detailed Adjustments'!DY79","v":0},0,{"$f":"IF($AL22>0,$AL22*DZ$76,0)+'(20) RES Detailed Adjustments'!EA22+'(20) RES Detailed Adjustments'!EA79","v":0},{"$f":"IF($AL22>0,$AL22*EA$76,0)+'(20) RES Detailed Adjustments'!EB22+'(20) RES Detailed Adjustments'!EB79","v":0},{"$f":"IF($AL22>0,$AL22*EB$76,0)+'(20) RES Detailed Adjustments'!EC22+'(20) RES Detailed Adjustments'!EC79","v":0},0,{"$f":"IF($AM22>0,$AM22*ED$76,0)+'(20) RES Detailed Adjustments'!EE22+'(20) RES Detailed Adjustments'!EE79","v":0},{"$f":"IF($AM22>0,$AM22*EE$76,0)+'(20) RES Detailed Adjustments'!EF22+'(20) RES Detailed Adjustments'!EF79","v":0},{"$f":"IF($AM22>0,$AM22*EF$76,0)+'(20) RES Detailed Adjustments'!EG22+'(20) RES Detailed Adjustments'!EG79","v":0},0,{"$f":"IF($AN22>0,$AN22*EH$76,0)+'(20) RES Detailed Adjustments'!EI22+'(20) RES Detailed Adjustments'!EI79","v":0},{"$f":"IF($AN22>0,$AN22*EI$76,0)+'(20) RES Detailed Adjustments'!EJ22+'(20) RES Detailed Adjustments'!EJ79","v":0},{"$f":"IF($AN22>0,$AN22*EJ$76,0)+'(20) RES Detailed Adjustments'!EK22+'(20) RES Detailed Adjustments'!EK79","v":0},0,{"$f":"IF($AO22>0,$AO22*EL$76,0)+'(20) RES Detailed Adjustments'!EM22+'(20) RES Detailed Adjustments'!EM79","v":0},{"$f":"IF($AO22>0,$AO22*EM$76,0)+'(20) RES Detailed Adjustments'!EN22+'(20) RES Detailed Adjustments'!EN79","v":0},{"$f":"IF($AO22>0,$AO22*EN$76,0)+'(20) RES Detailed Adjustments'!EO22+'(20) RES Detailed Adjustments'!EO79","v":0},0,{"$f":"IF($AP22>0,$AP22*EP$76,0)+'(20) RES Detailed Adjustments'!EQ22+'(20) RES Detailed Adjustments'!EQ79","v":0},{"$f":"IF($AP22>0,$AP22*EQ$76,0)+'(20) RES Detailed Adjustments'!ER22+'(20) RES Detailed Adjustments'!ER79","v":0},{"$f":"IF($AP22>0,$AP22*ER$76,0)+'(20) RES Detailed Adjustments'!ES22+'(20) RES Detailed Adjustments'!ES79","v":0},0,{"$f":"IF($AQ22>0,$AQ22*ET$76,0)+'(20) RES Detailed Adjustments'!EU22+'(20) RES Detailed Adjustments'!EU79","v":0},{"$f":"IF($AQ22>0,$AQ22*EU$76,0)+'(20) RES Detailed Adjustments'!EV22+'(20) RES Detailed Adjustments'!EV79","v":0},{"$f":"IF($AQ22>0,$AQ22*EV$76,0)+'(20) RES Detailed Adjustments'!EW22+'(20) RES Detailed Adjustments'!EW79","v":0},0,{"$f":"IF($AR22>0,$AR22*EX$76,0)+'(20) RES Detailed Adjustments'!EY22+'(20) RES Detailed Adjustments'!EY79","v":0},{"$f":"IF($AR22>0,$AR22*EY$76,0)+'(20) RES Detailed Adjustments'!EZ22+'(20) RES Detailed Adjustments'!EZ79","v":0},{"$f":"IF($AR22>0,$AR22*EZ$76,0)+'(20) RES Detailed Adjustments'!FA22+'(20) RES Detailed Adjustments'!FA79","v":0},0,{"$f":"IF($AS22>0,$AS22*FB$76,0)+'(20) RES Detailed Adjustments'!FC22+'(20) RES Detailed Adjustments'!FC79","v":0},{"$f":"IF($AS22>0,$AS22*FC$76,0)+'(20) RES Detailed Adjustments'!FD22+'(20) RES Detailed Adjustments'!FD79","v":0},{"$f":"IF($AS22>0,$AS22*FD$76,0)+'(20) RES Detailed Adjustments'!FE22+'(20) RES Detailed Adjustments'!FE79","v":0},0,{"$f":"IF($AT22>0,$AT22*FF$76,0)+'(20) RES Detailed Adjustments'!FG22+'(20) RES Detailed Adjustments'!FG79","v":0},{"$f":"IF($AT22>0,$AT22*FG$76,0)+'(20) RES Detailed Adjustments'!FH22+'(20) RES Detailed Adjustments'!FH79","v":0},{"$f":"IF($AT22>0,$AT22*FH$76,0)+'(20) RES Detailed Adjustments'!FI22+'(20) RES Detailed Adjustments'!FI79","v":0},0,{"$f":"IF($AU22>0,$AU22*FJ$76,0)+'(20) RES Detailed Adjustments'!FK22+'(20) RES Detailed Adjustments'!FK79","v":0},{"$f":"IF($AU22>0,$AU22*FK$76,0)+'(20) RES Detailed Adjustments'!FL22+'(20) RES Detailed Adjustments'!FL79","v":0},{"$f":"IF($AU22>0,$AU22*FL$76,0)+'(20) RES Detailed Adjustments'!FM22+'(20) RES Detailed Adjustments'!FM79","v":0},0,{"$f":"IF($AV22>0,$AV22*FN$76,0)+'(20) RES Detailed Adjustments'!FO22+'(20) RES Detailed Adjustments'!FO79","v":0},{"$f":"IF($AV22>0,$AV22*FO$76,0)+'(20) RES Detailed Adjustments'!FP22+'(20) RES Detailed Adjustments'!FP79","v":0},{"$f":"IF($AV22>0,$AV22*FP$76,0)+'(20) RES Detailed Adjustments'!FQ22+'(20) RES Detailed Adjustments'!FQ79","v":0},0,{"$f":"IF($AW22>0,$AW22*FR$76,0)+'(20) RES Detailed Adjustments'!FS22+'(20) RES Detailed Adjustments'!FS79","v":0},{"$f":"IF($AW22>0,$AW22*FS$76,0)+'(20) RES Detailed Adjustments'!FT22+'(20) RES Detailed Adjustments'!FT79","v":0},{"$f":"IF($AW22>0,$AW22*FT$76,0)+'(20) RES Detailed Adjustments'!FU22+'(20) RES Detailed Adjustments'!FU79","v":0},0,{"$f":"IF($AX22>0,$AX22*FV$76,0)+'(20) RES Detailed Adjustments'!FW22+'(20) RES Detailed Adjustments'!FW79","v":0},{"$f":"IF($AX22>0,$AX22*FW$76,0)+'(20) RES Detailed Adjustments'!FX22+'(20) RES Detailed Adjustments'!FX79","v":0},{"$f":"IF($AX22>0,$AX22*FX$76,0)+'(20) RES Detailed Adjustments'!FY22+'(20) RES Detailed Adjustments'!FY79","v":0},0,{"$f":"IF($AY22>0,$AY22*FZ$76,0)+'(20) RES Detailed Adjustments'!GA22+'(20) RES Detailed Adjustments'!GA79","v":0},{"$f":"IF($AY22>0,$AY22*GA$76,0)+'(20) RES Detailed Adjustments'!GB22+'(20) RES Detailed Adjustments'!GB79","v":0},{"$f":"IF($AY22>0,$AY22*GB$76,0)+'(20) RES Detailed Adjustments'!GC22+'(20) RES Detailed Adjustments'!GC79","v":0},0,{"$f":"IF($AZ22>0,$AZ22*GD$76,0)+'(20) RES Detailed Adjustments'!GE22+'(20) RES Detailed Adjustments'!GE79","v":0},{"$f":"IF($AZ22>0,$AZ22*GE$76,0)+'(20) RES Detailed Adjustments'!GF22+'(20) RES Detailed Adjustments'!GF79","v":0},{"$f":"IF($AZ22>0,$AZ22*GF$76,0)+'(20) RES Detailed Adjustments'!GG22+'(20) RES Detailed Adjustments'!GG79","v":0},0,{"$f":"IF($BA22>0,$BA22*GH$76,0)+'(20) RES Detailed Adjustments'!GI22+'(20) RES Detailed Adjustments'!GI79","v":0},{"$f":"IF($BA22>0,$BA22*GI$76,0)+'(20) RES Detailed Adjustments'!GJ22+'(20) RES Detailed Adjustments'!GJ79","v":0},{"$f":"IF($BA22>0,$BA22*GJ$76,0)+'(20) RES Detailed Adjustments'!GK22+'(20) RES Detailed Adjustments'!GK79","v":0},0,{"$f":"IF($BB22>0,$BB22*GL$76,0)+'(20) RES Detailed Adjustments'!GM22+'(20) RES Detailed Adjustments'!GM79","v":0},{"$f":"IF($BB22>0,$BB22*GM$76,0)+'(20) RES Detailed Adjustments'!GN22+'(20) RES Detailed Adjustments'!GN79","v":0},{"$f":"IF($BB22>0,$BB22*GN$76,0)+'(20) RES Detailed Adjustments'!GO22+'(20) RES Detailed Adjustments'!GO79","v":0},0,{"$f":"IF($BC22>0,$BC22*GP$76,0)+'(20) RES Detailed Adjustments'!GQ22+'(20) RES Detailed Adjustments'!GQ79","v":0},{"$f":"IF($BC22>0,$BC22*GQ$76,0)+'(20) RES Detailed Adjustments'!GR22+'(20) RES Detailed Adjustments'!GR79","v":0},{"$f":"IF($BC22>0,$BC22*GR$76,0)+'(20) RES Detailed Adjustments'!GS22+'(20) RES Detailed Adjustments'!GS79","v":0},0,{"$f":"IF($BD22>0,$BD22*GT$76,0)+'(20) RES Detailed Adjustments'!GU22+'(20) RES Detailed Adjustments'!GU79","v":0},{"$f":"IF($BD22>0,$BD22*GU$76,0)+'(20) RES Detailed Adjustments'!GV22+'(20) RES Detailed Adjustments'!GV79","v":0},{"$f":"IF($BD22>0,$BD22*GV$76,0)+'(20) RES Detailed Adjustments'!GW22+'(20) RES Detailed Adjustments'!GW79","v":0},0,{"$f":"IF($BE22>0,$BE22*GX$76,0)+'(20) RES Detailed Adjustments'!GY22+'(20) RES Detailed Adjustments'!GY79","v":0},{"$f":"IF($BE22>0,$BE22*GY$76,0)+'(20) RES Detailed Adjustments'!GZ22+'(20) RES Detailed Adjustments'!GZ79","v":0},{"$f":"IF($BE22>0,$BE22*GZ$76,0)+'(20) RES Detailed Adjustments'!HA22+'(20) RES Detailed Adjustments'!HA79","v":0},0,{"$f":"IF($BF22>0,$BF22*HB$76,0)+'(20) RES Detailed Adjustments'!HC22+'(20) RES Detailed Adjustments'!HC79","v":0},{"$f":"IF($BF22>0,$BF22*HC$76,0)+'(20) RES Detailed Adjustments'!HD22+'(20) RES Detailed Adjustments'!HD79","v":0},{"$f":"IF($BF22>0,$BF22*HD$76,0)+'(20) RES Detailed Adjustments'!HE22+'(20) RES Detailed Adjustments'!HE79","v":0},0,{"$f":"IF($BG22>0,$BG22*HF$76,0)+'(20) RES Detailed Adjustments'!HG22+'(20) RES Detailed Adjustments'!HG79","v":0},{"$f":"IF($BG22>0,$BG22*HG$76,0)+'(20) RES Detailed Adjustments'!HH22+'(20) RES Detailed Adjustments'!HH79","v":0},{"$f":"IF($BG22>0,$BG22*HH$76,0)+'(20) RES Detailed Adjustments'!HI22+'(20) RES Detailed Adjustments'!HI79","v":0},0,{"$f":"IF($BH22>0,$BH22*HJ$76,0)+'(20) RES Detailed Adjustments'!HK22+'(20) RES Detailed Adjustments'!HK79","v":0},{"$f":"IF($BH22>0,$BH22*HK$76,0)+'(20) RES Detailed Adjustments'!HL22+'(20) RES Detailed Adjustments'!HL79","v":0},{"$f":"IF($BH22>0,$BH22*HL$76,0)+'(20) RES Detailed Adjustments'!HM22+'(20) RES Detailed Adjustments'!HM79","v":0},0,{"$f":"IF($BI22>0,$BI22*HN$76,0)+'(20) RES Detailed Adjustments'!HO22+'(20) RES Detailed Adjustments'!HO79","v":0},{"$f":"IF($BI22>0,$BI22*HO$76,0)+'(20) RES Detailed Adjustments'!HP22+'(20) RES Detailed Adjustments'!HP79","v":0},{"$f":"IF($BI22>0,$BI22*HP$76,0)+'(20) RES Detailed Adjustments'!HQ22+'(20) RES Detailed Adjustments'!HQ79","v":0},0,{"$f":"IF($BJ22>0,$BJ22*HR$76,0)+'(20) RES Detailed Adjustments'!HS22+'(20) RES Detailed Adjustments'!HS79","v":0},{"$f":"IF($BJ22>0,$BJ22*HS$76,0)+'(20) RES Detailed Adjustments'!HT22+'(20) RES Detailed Adjustments'!HT79","v":0},{"$f":"IF($BJ22>0,$BJ22*HT$76,0)+'(20) RES Detailed Adjustments'!HU22+'(20) RES Detailed Adjustments'!HU79","v":0},0,{"$f":"IF($BK22>0,$BK22*HV$76,0)+'(20) RES Detailed Adjustments'!HW22+'(20) RES Detailed Adjustments'!HW79","v":0},{"$f":"IF($BK22>0,$BK22*HW$76,0)+'(20) RES Detailed Adjustments'!HX22+'(20) RES Detailed Adjustments'!HX79","v":0},{"$f":"IF($BK22>0,$BK22*HX$76,0)+'(20) RES Detailed Adjustments'!HY22+'(20) RES Detailed Adjustments'!HY79","v":0},0,{"$f":"IF($BL22>0,$BL22*HZ$76,0)+'(20) RES Detailed Adjustments'!IA22+'(20) RES Detailed Adjustments'!IA79","v":0},{"$f":"IF($BL22>0,$BL22*IA$76,0)+'(20) RES Detailed Adjustments'!IB22+'(20) RES Detailed Adjustments'!IB79","v":0},{"$f":"IF($BL22>0,$BL22*IB$76,0)+'(20) RES Detailed Adjustments'!IC22+'(20) RES Detailed Adjustments'!IC79","v":0},0,{"$f":"IF($BM22>0,$BM22*ID$76,0)+'(20) RES Detailed Adjustments'!IE22+'(20) RES Detailed Adjustments'!IE79","v":0},{"$f":"IF($BM22>0,$BM22*IE$76,0)+'(20) RES Detailed Adjustments'!IF22+'(20) RES Detailed Adjustments'!IF79","v":0},{"$f":"IF($BM22>0,$BM22*IF$76,0)+'(20) RES Detailed Adjustments'!IG22+'(20) RES Detailed Adjustments'!IG79","v":0},0,{"$f":"IF($BN22>0,$BN22*IH$76,0)+'(20) RES Detailed Adjustments'!II22+'(20) RES Detailed Adjustments'!II79","v":0},{"$f":"IF($BN22>0,$BN22*II$76,0)+'(20) RES Detailed Adjustments'!IJ22+'(20) RES Detailed Adjustments'!IJ79","v":0},{"$f":"IF($BN22>0,$BN22*IJ$76,0)+'(20) RES Detailed Adjustments'!IK22+'(20) RES Detailed Adjustments'!IK79","v":0},0,{"$f":"IF($BO22>0,$BO22*IL$76,0)+'(20) RES Detailed Adjustments'!IM22+'(20) RES Detailed Adjustments'!IM79","v":0},{"$f":"IF($BO22>0,$BO22*IM$76,0)+'(20) RES Detailed Adjustments'!IN22+'(20) RES Detailed Adjustments'!IN79","v":0},{"$f":"IF($BO22>0,$BO22*IN$76,0)+'(20) RES Detailed Adjustments'!IO22+'(20) RES Detailed Adjustments'!IO79","v":0},0,{"$f":"IF($BP22>0,$BP22*IP$76,0)+'(20) RES Detailed Adjustments'!IQ22+'(20) RES Detailed Adjustments'!IQ79","v":0},{"$f":"IF($BP22>0,$BP22*IQ$76,0)+'(20) RES Detailed Adjustments'!IR22+'(20) RES Detailed Adjustments'!IR79","v":0},{"$f":"IF($BP22>0,$BP22*IR$76,0)+'(20) RES Detailed Adjustments'!IS22+'(20) RES Detailed Adjustments'!IS79","v":0},0,{"$f":"IF($BQ22>0,$BQ22*IT$76,0)+'(20) RES Detailed Adjustments'!IU22+'(20) RES Detailed Adjustments'!IU79","v":0},{"$f":"IF($BQ22>0,$BQ22*IU$76,0)+'(20) RES Detailed Adjustments'!IV22+'(20) RES Detailed Adjustments'!IV79","v":0},{"$f":"IF($BQ22>0,$BQ22*IV$76,0)+'(20) RES Detailed Adjustments'!IW22+'(20) RES Detailed Adjustments'!IW79","v":0},0,{"$f":"IF($BR22>0,$BR22*IX$76,0)+'(20) RES Detailed Adjustments'!IY22+'(20) RES Detailed Adjustments'!IY79","v":0},{"$f":"IF($BR22>0,$BR22*IY$76,0)+'(20) RES Detailed Adjustments'!IZ22+'(20) RES Detailed Adjustments'!IZ79","v":0},{"$f":"IF($BR22>0,$BR22*IZ$76,0)+'(20) RES Detailed Adjustments'!JA22+'(20) RES Detailed Adjustments'!JA79","v":0},0,{"$f":"IF($BS22>0,$BS22*JB$76,0)+'(20) RES Detailed Adjustments'!JC22+'(20) RES Detailed Adjustments'!JC79","v":0},{"$f":"IF($BS22>0,$BS22*JC$76,0)+'(20) RES Detailed Adjustments'!JD22+'(20) RES Detailed Adjustments'!JD79","v":0},{"$f":"IF($BS22>0,$BS22*JD$76,0)+'(20) RES Detailed Adjustments'!JE22+'(20) RES Detailed Adjustments'!JE79","v":0},0,{"$f":"IF($BT22>0,$BT22*JF$76,0)+'(20) RES Detailed Adjustments'!JG22+'(20) RES Detailed Adjustments'!JG79","v":0},{"$f":"IF($BT22>0,$BT22*JG$76,0)+'(20) RES Detailed Adjustments'!JH22+'(20) RES Detailed Adjustments'!JH79","v":0},{"$f":"IF($BT22>0,$BT22*JH$76,0)+'(20) RES Detailed Adjustments'!JI22+'(20) RES Detailed Adjustments'!JI79","v":0},0,{"$f":"IF($BU22>0,$BU22*JJ$76,0)+'(20) RES Detailed Adjustments'!JK22+'(20) RES Detailed Adjustments'!JK79","v":0},{"$f":"IF($BU22>0,$BU22*JK$76,0)+'(20) RES Detailed Adjustments'!JL22+'(20) RES Detailed Adjustments'!JL79","v":0},{"$f":"IF($BU22>0,$BU22*JL$76,0)+'(20) RES Detailed Adjustments'!JM22+'(20) RES Detailed Adjustments'!JM79","v":0},0,{"$f":"IF($BV22>0,$BV22*JN$76,0)+'(20) RES Detailed Adjustments'!JO22+'(20) RES Detailed Adjustments'!JO79","v":0},{"$f":"IF($BV22>0,$BV22*JO$76,0)+'(20) RES Detailed Adjustments'!JP22+'(20) RES Detailed Adjustments'!JP79","v":0},{"$f":"IF($BV22>0,$BV22*JP$76,0)+'(20) RES Detailed Adjustments'!JQ22+'(20) RES Detailed Adjustments'!JQ79","v":0},0,{"$f":"IF($BW22>0,$BW22*JR$76,0)+'(20) RES Detailed Adjustments'!JS22+'(20) RES Detailed Adjustments'!JS79","v":0},{"$f":"IF($BW22>0,$BW22*JS$76,0)+'(20) RES Detailed Adjustments'!JT22+'(20) RES Detailed Adjustments'!JT79","v":0},{"$f":"IF($BW22>0,$BW22*JT$76,0)+'(20) RES Detailed Adjustments'!JU22+'(20) RES Detailed Adjustments'!JU79","v":0},0,{"$f":"IF($BX22>0,$BX22*JV$76,0)+'(20) RES Detailed Adjustments'!JW22+'(20) RES Detailed Adjustments'!JW79","v":0},{"$f":"IF($BX22>0,$BX22*JW$76,0)+'(20) RES Detailed Adjustments'!JX22+'(20) RES Detailed Adjustments'!JX79","v":0},{"$f":"IF($BX22>0,$BX22*JX$76,0)+'(20) RES Detailed Adjustments'!JY22+'(20) RES Detailed Adjustments'!JY79","v":0},0,{"$f":"IF($BY22>0,$BY22*JZ$76,0)+'(20) RES Detailed Adjustments'!KA22+'(20) RES Detailed Adjustments'!KA79","v":0},{"$f":"IF($BY22>0,$BY22*KA$76,0)+'(20) RES Detailed Adjustments'!KB22+'(20) RES Detailed Adjustments'!KB79","v":0},{"$f":"IF($BY22>0,$BY22*KB$76,0)+'(20) RES Detailed Adjustments'!KC22+'(20) RES Detailed Adjustments'!KC79","v":0},0,{"$f":"IF($BZ22>0,$BZ22*KD$76,0)+'(20) RES Detailed Adjustments'!KE22+'(20) RES Detailed Adjustments'!KE79","v":0},{"$f":"IF($BZ22>0,$BZ22*KE$76,0)+'(20) RES Detailed Adjustments'!KF22+'(20) RES Detailed Adjustments'!KF79","v":0},{"$f":"IF($BZ22>0,$BZ22*KF$76,0)+'(20) RES Detailed Adjustments'!KG22+'(20) RES Detailed Adjustments'!KG79","v":0},0,{"$f":"IF($CA22>0,$CA22*KH$76,0)+'(20) RES Detailed Adjustments'!KI22+'(20) RES Detailed Adjustments'!KI79","v":0},{"$f":"IF($CA22>0,$CA22*KI$76,0)+'(20) RES Detailed Adjustments'!KJ22+'(20) RES Detailed Adjustments'!KJ79","v":0},{"$f":"IF($CA22>0,$CA22*KJ$76,0)+'(20) RES Detailed Adjustments'!KK22+'(20) RES Detailed Adjustments'!KK79","v":0},0,{"$f":"IF($CB22>0,$CB22*KL$76,0)+'(20) RES Detailed Adjustments'!KM22+'(20) RES Detailed Adjustments'!KM79","v":0},{"$f":"IF($CB22>0,$CB22*KM$76,0)+'(20) RES Detailed Adjustments'!KN22+'(20) RES Detailed Adjustments'!KN79","v":0},{"$f":"IF($CB22>0,$CB22*KN$76,0)+'(20) RES Detailed Adjustments'!KO22+'(20) RES Detailed Adjustments'!KO79","v":0},0,{"$f":"IF($CC22>0,$CC22*KP$76,0)+'(20) RES Detailed Adjustments'!KQ22+'(20) RES Detailed Adjustments'!KQ79","v":0},{"$f":"IF($CC22>0,$CC22*KQ$76,0)+'(20) RES Detailed Adjustments'!KR22+'(20) RES Detailed Adjustments'!KR79","v":0},{"$f":"IF($CC22>0,$CC22*KR$76,0)+'(20) RES Detailed Adjustments'!KS22+'(20) RES Detailed Adjustments'!KS79","v":0},0,{"$f":"IF($CD22>0,$CD22*KT$76,0)+'(20) RES Detailed Adjustments'!KU22+'(20) RES Detailed Adjustments'!KU79","v":0},{"$f":"IF($CD22>0,$CD22*KU$76,0)+'(20) RES Detailed Adjustments'!KV22+'(20) RES Detailed Adjustments'!KV79","v":0},{"$f":"IF($CD22>0,$CD22*KV$76,0)+'(20) RES Detailed Adjustments'!KW22+'(20) RES Detailed Adjustments'!KW79","v":0},0,{"$f":"IF($CE22>0,$CE22*KX$76,0)+'(20) RES Detailed Adjustments'!KY22+'(20) RES Detailed Adjustments'!KY79","v":0},{"$f":"IF($CE22>0,$CE22*KY$76,0)+'(20) RES Detailed Adjustments'!KZ22+'(20) RES Detailed Adjustments'!KZ79","v":0},{"$f":"IF($CE22>0,$CE22*KZ$76,0)+'(20) RES Detailed Adjustments'!LA22+'(20) RES Detailed Adjustments'!LA79","v":0},0,{"$f":"IF($CF22>0,$CF22*LB$76,0)+'(20) RES Detailed Adjustments'!LC22+'(20) RES Detailed Adjustments'!LC79","v":0},{"$f":"IF($CF22>0,$CF22*LC$76,0)+'(20) RES Detailed Adjustments'!LD22+'(20) RES Detailed Adjustments'!LD79","v":0},{"$f":"IF($CF22>0,$CF22*LD$76,0)+'(20) RES Detailed Adjustments'!LE22+'(20) RES Detailed Adjustments'!LE79","v":0},0,{"$f":"IF($CG22>0,$CG22*LF$76,0)+'(20) RES Detailed Adjustments'!LG22+'(20) RES Detailed Adjustments'!LG79","v":0},{"$f":"IF($CG22>0,$CG22*LG$76,0)+'(20) RES Detailed Adjustments'!LH22+'(20) RES Detailed Adjustments'!LH79","v":0},{"$f":"IF($CG22>0,$CG22*LH$76,0)+'(20) RES Detailed Adjustments'!LI22+'(20) RES Detailed Adjustments'!LI79","v":0},0,{"$f":"IF($CH22>0,$CH22*LJ$76,0)+'(20) RES Detailed Adjustments'!LK22+'(20) RES Detailed Adjustments'!LK79","v":0},{"$f":"IF($CH22>0,$CH22*LK$76,0)+'(20) RES Detailed Adjustments'!LL22+'(20) RES Detailed Adjustments'!LL79","v":0},{"$f":"IF($CH22>0,$CH22*LL$76,0)+'(20) RES Detailed Adjustments'!LM22+'(20) RES Detailed Adjustments'!LM79","v":0},0,{"$f":"IF($CI22>0,$CI22*LN$76,0)+'(20) RES Detailed Adjustments'!LO22+'(20) RES Detailed Adjustments'!LO79","v":0},{"$f":"IF($CI22>0,$CI22*LO$76,0)+'(20) RES Detailed Adjustments'!LP22+'(20) RES Detailed Adjustments'!LP79","v":0},{"$f":"IF($CI22>0,$CI22*LP$76,0)+'(20) RES Detailed Adjustments'!LQ22+'(20) RES Detailed Adjustments'!LQ79","v":0},0,{"$f":"IF($CJ22>0,$CJ22*LR$76,0)+'(20) RES Detailed Adjustments'!LS22+'(20) RES Detailed Adjustments'!LS79","v":0},{"$f":"IF($CJ22>0,$CJ22*LS$76,0)+'(20) RES Detailed Adjustments'!LT22+'(20) RES Detailed Adjustments'!LT79","v":0},{"$f":"IF($CJ22>0,$CJ22*LT$76,0)+'(20) RES Detailed Adjustments'!LU22+'(20) RES Detailed Adjustments'!LU79","v":0},0,{"$f":"IF($CK22>0,$CK22*LV$76,0)+'(20) RES Detailed Adjustments'!LW22+'(20) RES Detailed Adjustments'!LW79","v":0},{"$f":"IF($CK22>0,$CK22*LW$76,0)+'(20) RES Detailed Adjustments'!LX22+'(20) RES Detailed Adjustments'!LX79","v":0},{"$f":"IF($CK22>0,$CK22*LX$76,0)+'(20) RES Detailed Adjustments'!LY22+'(20) RES Detailed Adjustments'!LY79","v":0},0,{"$f":"IF($CL22>0,$CL22*LZ$76,0)+'(20) RES Detailed Adjustments'!MA22+'(20) RES Detailed Adjustments'!MA79","v":0},{"$f":"IF($CL22>0,$CL22*MA$76,0)+'(20) RES Detailed Adjustments'!MB22+'(20) RES Detailed Adjustments'!MB79","v":0},{"$f":"IF($CL22>0,$CL22*MB$76,0)+'(20) RES Detailed Adjustments'!MC22+'(20) RES Detailed Adjustments'!MC79","v":0},0,{"$f":"IF($CM22>0,$CM22*MD$76,0)+'(20) RES Detailed Adjustments'!ME22+'(20) RES Detailed Adjustments'!ME79","v":0},{"$f":"IF($CM22>0,$CM22*ME$76,0)+'(20) RES Detailed Adjustments'!MF22+'(20) RES Detailed Adjustments'!MF79","v":0},{"$f":"IF($CM22>0,$CM22*MF$76,0)+'(20) RES Detailed Adjustments'!MG22+'(20) RES Detailed Adjustments'!MG79","v":0},0,{"$f":"IF($CN22>0,$CN22*MH$76,0)+'(20) RES Detailed Adjustments'!MI22+'(20) RES Detailed Adjustments'!MI79","v":0},{"$f":"IF($CN22>0,$CN22*MI$76,0)+'(20) RES Detailed Adjustments'!MJ22+'(20) RES Detailed Adjustments'!MJ79","v":0},{"$f":"IF($CN22>0,$CN22*MJ$76,0)+'(20) RES Detailed Adjustments'!MK22+'(20) RES Detailed Adjustments'!MK79","v":0},0,{"$f":"IF($CO22>0,$CO22*ML$76,0)+'(20) RES Detailed Adjustments'!MM22+'(20) RES Detailed Adjustments'!MM79","v":0},{"$f":"IF($CO22>0,$CO22*MM$76,0)+'(20) RES Detailed Adjustments'!MN22+'(20) RES Detailed Adjustments'!MN79","v":0},{"$f":"IF($CO22>0,$CO22*MN$76,0)+'(20) RES Detailed Adjustments'!MO22+'(20) RES Detailed Adjustments'!MO79","v":0},0,{"$f":"IF($CP22>0,$CP22*MP$76,0)+'(20) RES Detailed Adjustments'!MQ22+'(20) RES Detailed Adjustments'!MQ79","v":0},{"$f":"IF($CP22>0,$CP22*MQ$76,0)+'(20) RES Detailed Adjustments'!MR22+'(20) RES Detailed Adjustments'!MR79","v":0},{"$f":"IF($CP22>0,$CP22*MR$76,0)+'(20) RES Detailed Adjustments'!MS22+'(20) RES Detailed Adjustments'!MS79","v":0},0,{"$f":"IF($CQ22>0,$CQ22*MT$76,0)+'(20) RES Detailed Adjustments'!MU22+'(20) RES Detailed Adjustments'!MU79","v":0},{"$f":"IF($CQ22>0,$CQ22*MU$76,0)+'(20) RES Detailed Adjustments'!MV22+'(20) RES Detailed Adjustments'!MV79","v":0},{"$f":"IF($CQ22>0,$CQ22*MV$76,0)+'(20) RES Detailed Adjustments'!MW22+'(20) RES Detailed Adjustments'!MW79","v":0},0,{"$f":"IF($CR22>0,$CR22*MX$76,0)+'(20) RES Detailed Adjustments'!MY22+'(20) RES Detailed Adjustments'!MY79","v":0},{"$f":"IF($CR22>0,$CR22*MY$76,0)+'(20) RES Detailed Adjustments'!MZ22+'(20) RES Detailed Adjustments'!MZ79","v":0},{"$f":"IF($CR22>0,$CR22*MZ$76,0)+'(20) RES Detailed Adjustments'!NA22+'(20) RES Detailed Adjustments'!NA79","v":0},0,{"$f":"IF($CS22>0,$CS22*NB$76,0)+'(20) RES Detailed Adjustments'!NC22+'(20) RES Detailed Adjustments'!NC79","v":0},{"$f":"IF($CS22>0,$CS22*NC$76,0)+'(20) RES Detailed Adjustments'!ND22+'(20) RES Detailed Adjustments'!ND79","v":0},{"$f":"IF($CS22>0,$CS22*ND$76,0)+'(20) RES Detailed Adjustments'!NE22+'(20) RES Detailed Adjustments'!NE79","v":0},0,{"$f":"IF($CT22>0,$CT22*NF$76,0)+'(20) RES Detailed Adjustments'!NG22+'(20) RES Detailed Adjustments'!NG79","v":0},{"$f":"IF($CT22>0,$CT22*NG$76,0)+'(20) RES Detailed Adjustments'!NH22+'(20) RES Detailed Adjustments'!NH79","v":0},{"$f":"IF($CT22>0,$CT22*NH$76,0)+'(20) RES Detailed Adjustments'!NI22+'(20) RES Detailed Adjustments'!NI79","v":0},0,{"$f":"IF($CU22>0,$CU22*NJ$76,0)+'(20) RES Detailed Adjustments'!NK22+'(20) RES Detailed Adjustments'!NK79","v":0},{"$f":"IF($CU22>0,$CU22*NK$76,0)+'(20) RES Detailed Adjustments'!NL22+'(20) RES Detailed Adjustments'!NL79","v":0},{"$f":"IF($CU22>0,$CU22*NL$76,0)+'(20) RES Detailed Adjustments'!NM22+'(20) RES Detailed Adjustments'!NM79","v":0},0,{"$f":"IF($CV22>0,$CV22*NN$76,0)+'(20) RES Detailed Adjustments'!NO22+'(20) RES Detailed Adjustments'!NO79","v":0},{"$f":"IF($CV22>0,$CV22*NO$76,0)+'(20) RES Detailed Adjustments'!NP22+'(20) RES Detailed Adjustments'!NP79","v":0},{"$f":"IF($CV22>0,$CV22*NP$76,0)+'(20) RES Detailed Adjustments'!NQ22+'(20) RES Detailed Adjustments'!NQ79","v":0},0,{"$f":"IF($CW22>0,$CW22*NR$76,0)+'(20) RES Detailed Adjustments'!NS22+'(20) RES Detailed Adjustments'!NS79","v":0},{"$f":"IF($CW22>0,$CW22*NS$76,0)+'(20) RES Detailed Adjustments'!NT22+'(20) RES Detailed Adjustments'!NT79","v":0},{"$f":"IF($CW22>0,$CW22*NT$76,0)+'(20) RES Detailed Adjustments'!NU22+'(20) RES Detailed Adjustments'!NU79","v":0},0]
["Clothing and Personal Supplies",{"$f":"IF($F23>0,$F23*B$76,0)+'(20) RES Detailed Adjustments'!C23+'(20) RES Detailed Adjustments'!C80","v":0},{"$f":"IF($F23>0,$F23*C$76,0)+'(20) RES Detailed Adjustments'!D23+'(20) RES Detailed Adjustments'!D80","v":0},{"$f":"IF($F23>0,$F23*D$76,0)+'(20) RES Detailed Adjustments'!E23+'(20) RES Detailed Adjustments'!E80","v":0},0,{"$f":"IF($G23>0,$G23*F$76,0)+'(20) RES Detailed Adjustments'!G23+'(20) RES Detailed Adjustments'!G80","v":0},{"$f":"IF($G23>0,$G23*G$76,0)+'(20) RES Detailed Adjustments'!H23+'(20) RES Detailed Adjustments'!H80","v":0},{"$f":"IF($G23>0,$G23*H$76,0)+'(20) RES Detailed Adjustments'!I23+'(20) RES Detailed Adjustments'!I80","v":0},0,{"$f":"IF($H23>0,$H23*J$76,0)+'(20) RES Detailed Adjustments'!K23+'(20) RES Detailed Adjustments'!K80","v":0},{"$f":"IF($H23>0,$H23*K$76,0)+'(20) RES Detailed Adjustments'!L23+'(20) RES Detailed Adjustments'!L80","v":0},{"$f":"IF($H23>0,$H23*L$76,0)+'(20) RES Detailed Adjustments'!M23+'(20) RES Detailed Adjustments'!M80","v":0},0,{"$f":"IF($I23>0,$I23*N$76,0)+'(20) RES Detailed Adjustments'!O23+'(20) RES Detailed Adjustments'!O80","v":0},{"$f":"IF($I23>0,$I23*O$76,0)+'(20) RES Detailed Adjustments'!P23+'(20) RES Detailed Adjustments'!P80","v":0},{"$f":"IF($I23>0,$I23*P$76,0)+'(20) RES Detailed Adjustments'!Q23+'(20) RES Detailed Adjustments'!Q80","v":0},0,{"$f":"IF($J23>0,$J23*R$76,0)+'(20) RES Detailed Adjustments'!S23+'(20) RES Detailed Adjustments'!S80","v":0},{"$f":"IF($J23>0,$J23*S$76,0)+'(20) RES Detailed Adjustments'!T23+'(20) RES Detailed Adjustments'!T80","v":0},{"$f":"IF($J23>0,$J23*T$76,0)+'(20) RES Detailed Adjustments'!U23+'(20) RES Detailed Adjustments'!U80","v":0},0,{"$f":"IF($K23>0,$K23*V$76,0)+'(20) RES Detailed Adjustments'!W23+'(20) RES Detailed Adjustments'!W80","v":0},{"$f":"IF($K23>0,$K23*W$76,0)+'(20) RES Detailed Adjustments'!X23+'(20) RES Detailed Adjustments'!X80","v":0},{"$f":"IF($K23>0,$K23*X$76,0)+'(20) RES Detailed Adjustments'!Y23+'(20) RES Detailed Adjustments'!Y80","v":0},0,{"$f":"IF($L23>0,$L23*Z$76,0)+'(20) RES Detailed Adjustments'!AA23+'(20) RES Detailed Adjustments'!AA80","v":0},{"$f":"IF($L23>0,$L23*AA$76,0)+'(20) RES Detailed Adjustments'!AB23+'(20) RES Detailed Adjustments'!AB80","v":0},{"$f":"IF($L23>0,$L23*AB$76,0)+'(20) RES Detailed Adjustments'!AC23+'(20) RES Detailed Adjustments'!AC80","v":0},0,{"$f":"IF($M23>0,$M23*AD$76,0)+'(20) RES Detailed Adjustments'!AE23+'(20) RES Detailed Adjustments'!AE80","v":0},{"$f":"IF($M23>0,$M23*AE$76,0)+'(20) RES Detailed Adjustments'!AF23+'(20) RES Detailed Adjustments'!AF80","v":0},{"$f":"IF($M23>0,$M23*AF$76,0)+'(20) RES Detailed Adjustments'!AG23+'(20) RES Detailed Adjustments'!AG80","v":0},0,{"$f":"IF($N23>0,$N23*AH$76,0)+'(20) RES Detailed Adjustments'!AI23+'(20) RES Detailed Adjustments'!AI80","v":0},{"$f":"IF($N23>0,$N23*AI$76,0)+'(20) RES Detailed Adjustments'!AJ23+'(20) RES Detailed Adjustments'!AJ80","v":0},{"$f":"IF($N23>0,$N23*AJ$76,0)+'(20) RES Detailed Adjustments'!AK23+'(20) RES Detailed Adjustments'!AK80","v":0},0,{"$f":"IF($O23>0,$O23*AL$76,0)+'(20) RES Detailed Adjustments'!AM23+'(20) RES Detailed Adjustments'!AM80","v":0},{"$f":"IF($O23>0,$O23*AM$76,0)+'(20) RES Detailed Adjustments'!AN23+'(20) RES Detailed Adjustments'!AN80","v":0},{"$f":"IF($O23>0,$O23*AN$76,0)+'(20) RES Detailed Adjustments'!AO23+'(20) RES Detailed Adjustments'!AO80","v":0},0,{"$f":"IF($P23>0,$P23*AP$76,0)+'(20) RES Detailed Adjustments'!AQ23+'(20) RES Detailed Adjustments'!AQ80","v":0},{"$f":"IF($P23>0,$P23*AQ$76,0)+'(20) RES Detailed Adjustments'!AR23+'(20) RES Detailed Adjustments'!AR80","v":0},{"$f":"IF($P23>0,$P23*AR$76,0)+'(20) RES Detailed Adjustments'!AS23+'(20) RES Detailed Adjustments'!AS80","v":0},0,{"$f":"IF($Q23>0,$Q23*AT$76,0)+'(20) RES Detailed Adjustments'!AU23+'(20) RES Detailed Adjustments'!AU80","v":0},{"$f":"IF($Q23>0,$Q23*AU$76,0)+'(20) RES Detailed Adjustments'!AV23+'(20) RES Detailed Adjustments'!AV80","v":0},{"$f":"IF($Q23>0,$Q23*AV$76,0)+'(20) RES Detailed Adjustments'!AW23+'(20) RES Detailed Adjustments'!AW80","v":0},0,{"$f":"IF($R23>0,$R23*AX$76,0)+'(20) RES Detailed Adjustments'!AY23+'(20) RES Detailed Adjustments'!AY80","v":0},{"$f":"IF($R23>0,$R23*AY$76,0)+'(20) RES Detailed Adjustments'!AZ23+'(20) RES Detailed Adjustments'!AZ80","v":0},{"$f":"IF($R23>0,$R23*AZ$76,0)+'(20) RES Detailed Adjustments'!BA23+'(20) RES Detailed Adjustments'!BA80","v":0},0,{"$f":"IF($S23>0,$S23*BB$76,0)+'(20) RES Detailed Adjustments'!BC23+'(20) RES Detailed Adjustments'!BC80","v":0},{"$f":"IF($S23>0,$S23*BC$76,0)+'(20) RES Detailed Adjustments'!BD23+'(20) RES Detailed Adjustments'!BD80","v":0},{"$f":"IF($S23>0,$S23*BD$76,0)+'(20) RES Detailed Adjustments'!BE23+'(20) RES Detailed Adjustments'!BE80","v":0},0,{"$f":"IF($T23>0,$T23*BF$76,0)+'(20) RES Detailed Adjustments'!BG23+'(20) RES Detailed Adjustments'!BG80","v":0},{"$f":"IF($T23>0,$T23*BG$76,0)+'(20) RES Detailed Adjustments'!BH23+'(20) RES Detailed Adjustments'!BH80","v":0},{"$f":"IF($T23>0,$T23*BH$76,0)+'(20) RES Detailed Adjustments'!BI23+'(20) RES Detailed Adjustments'!BI80","v":0},0,{"$f":"IF($U23>0,$U23*BJ$76,0)+'(20) RES Detailed Adjustments'!BK23+'(20) RES Detailed Adjustments'!BK80","v":0},{"$f":"IF($U23>0,$U23*BK$76,0)+'(20) RES Detailed Adjustments'!BL23+'(20) RES Detailed Adjustments'!BL80","v":0},{"$f":"IF($U23>0,$U23*BL$76,0)+'(20) RES Detailed Adjustments'!BM23+'(20) RES Detailed Adjustments'!BM80","v":0},0,{"$f":"IF($V23>0,$V23*BN$76,0)+'(20) RES Detailed Adjustments'!BO23+'(20) RES Detailed Adjustments'!BO80","v":0},{"$f":"IF($V23>0,$V23*BO$76,0)+'(20) RES Detailed Adjustments'!BP23+'(20) RES Detailed Adjustments'!BP80","v":0},{"$f":"IF($V23>0,$V23*BP$76,0)+'(20) RES Detailed Adjustments'!BQ23+'(20) RES Detailed Adjustments'!BQ80","v":0},0,{"$f":"IF($W23>0,$W23*BR$76,0)+'(20) RES Detailed Adjustments'!BS23+'(20) RES Detailed Adjustments'!BS80","v":0},{"$f":"IF($W23>0,$W23*BS$76,0)+'(20) RES Detailed Adjustments'!BT23+'(20) RES Detailed Adjustments'!BT80","v":0},{"$f":"IF($W23>0,$W23*BT$76,0)+'(20) RES Detailed Adjustments'!BU23+'(20) RES Detailed Adjustments'!BU80","v":0},0,{"$f":"IF($X23>0,$X23*BV$76,0)+'(20) RES Detailed Adjustments'!BW23+'(20) RES Detailed Adjustments'!BW80","v":0},{"$f":"IF($X23>0,$X23*BW$76,0)+'(20) RES Detailed Adjustments'!BX23+'(20) RES Detailed Adjustments'!BX80","v":0},{"$f":"IF($X23>0,$X23*BX$76,0)+'(20) RES Detailed Adjustments'!BY23+'(20) RES Detailed Adjustments'!BY80","v":0},0,{"$f":"IF($Y23>0,$Y23*BZ$76,0)+'(20) RES Detailed Adjustments'!CA23+'(20) RES Detailed Adjustments'!CA80","v":0},{"$f":"IF($Y23>0,$Y23*CA$76,0)+'(20) RES Detailed Adjustments'!CB23+'(20) RES Detailed Adjustments'!CB80","v":0},{"$f":"IF($Y23>0,$Y23*CB$76,0)+'(20) RES Detailed Adjustments'!CC23+'(20) RES Detailed Adjustments'!CC80","v":0},0,{"$f":"IF($Z23>0,$Z23*CD$76,0)+'(20) RES Detailed Adjustments'!CE23+'(20) RES Detailed Adjustments'!CE80","v":0},{"$f":"IF($Z23>0,$Z23*CE$76,0)+'(20) RES Detailed Adjustments'!CF23+'(20) RES Detailed Adjustments'!CF80","v":0},{"$f":"IF($Z23>0,$Z23*CF$76,0)+'(20) RES Detailed Adjustments'!CG23+'(20) RES Detailed Adjustments'!CG80","v":0},0,{"$f":"IF($AA23>0,$AA23*CH$76,0)+'(20) RES Detailed Adjustments'!CI23+'(20) RES Detailed Adjustments'!CI80","v":0},{"$f":"IF($AA23>0,$AA23*CI$76,0)+'(20) RES Detailed Adjustments'!CJ23+'(20) RES Detailed Adjustments'!CJ80","v":0},{"$f":"IF($AA23>0,$AA23*CJ$76,0)+'(20) RES Detailed Adjustments'!CK23+'(20) RES Detailed Adjustments'!CK80","v":0},0,{"$f":"IF($AB23>0,$AB23*CL$76,0)+'(20) RES Detailed Adjustments'!CM23+'(20) RES Detailed Adjustments'!CM80","v":0},{"$f":"IF($AB23>0,$AB23*CM$76,0)+'(20) RES Detailed Adjustments'!CN23+'(20) RES Detailed Adjustments'!CN80","v":0},{"$f":"IF($AB23>0,$AB23*CN$76,0)+'(20) RES Detailed Adjustments'!CO23+'(20) RES Detailed Adjustments'!CO80","v":0},0,{"$f":"IF($AC23>0,$AC23*CP$76,0)+'(20) RES Detailed Adjustments'!CQ23+'(20) RES Detailed Adjustments'!CQ80","v":0},{"$f":"IF($AC23>0,$AC23*CQ$76,0)+'(20) RES Detailed Adjustments'!CR23+'(20) RES Detailed Adjustments'!CR80","v":0},{"$f":"IF($AC23>0,$AC23*CR$76,0)+'(20) RES Detailed Adjustments'!CS23+'(20) RES Detailed Adjustments'!CS80","v":0},0,{"$f":"IF($AD23>0,$AD23*CT$76,0)+'(20) RES Detailed Adjustments'!CU23+'(20) RES Detailed Adjustments'!CU80","v":0},{"$f":"IF($AD23>0,$AD23*CU$76,0)+'(20) RES Detailed Adjustments'!CV23+'(20) RES Detailed Adjustments'!CV80","v":0},{"$f":"IF($AD23>0,$AD23*CV$76,0)+'(20) RES Detailed Adjustments'!CW23+'(20) RES Detailed Adjustments'!CW80","v":0},0,{"$f":"IF($AE23>0,$AE23*CX$76,0)+'(20) RES Detailed Adjustments'!CY23+'(20) RES Detailed Adjustments'!CY80","v":0},{"$f":"IF($AE23>0,$AE23*CY$76,0)+'(20) RES Detailed Adjustments'!CZ23+'(20) RES Detailed Adjustments'!CZ80","v":0},{"$f":"IF($AE23>0,$AE23*CZ$76,0)+'(20) RES Detailed Adjustments'!DA23+'(20) RES Detailed Adjustments'!DA80","v":0},0,{"$f":"IF($AF23>0,$AF23*DB$76,0)+'(20) RES Detailed Adjustments'!DC23+'(20) RES Detailed Adjustments'!DC80","v":0},{"$f":"IF($AF23>0,$AF23*DC$76,0)+'(20) RES Detailed Adjustments'!DD23+'(20) RES Detailed Adjustments'!DD80","v":0},{"$f":"IF($AF23>0,$AF23*DD$76,0)+'(20) RES Detailed Adjustments'!DE23+'(20) RES Detailed Adjustments'!DE80","v":0},0,{"$f":"IF($AG23>0,$AG23*DF$76,0)+'(20) RES Detailed Adjustments'!DG23+'(20) RES Detailed Adjustments'!DG80","v":0},{"$f":"IF($AG23>0,$AG23*DG$76,0)+'(20) RES Detailed Adjustments'!DH23+'(20) RES Detailed Adjustments'!DH80","v":0},{"$f":"IF($AG23>0,$AG23*DH$76,0)+'(20) RES Detailed Adjustments'!DI23+'(20) RES Detailed Adjustments'!DI80","v":0},0,{"$f":"IF($AH23>0,$AH23*DJ$76,0)+'(20) RES Detailed Adjustments'!DK23+'(20) RES Detailed Adjustments'!DK80","v":0},{"$f":"IF($AH23>0,$AH23*DK$76,0)+'(20) RES Detailed Adjustments'!DL23+'(20) RES Detailed Adjustments'!DL80","v":0},{"$f":"IF($AH23>0,$AH23*DL$76,0)+'(20) RES Detailed Adjustments'!DM23+'(20) RES Detailed Adjustments'!DM80","v":0},0,{"$f":"IF($AI23>0,$AI23*DN$76,0)+'(20) RES Detailed Adjustments'!DO23+'(20) RES Detailed Adjustments'!DO80","v":0},{"$f":"IF($AI23>0,$AI23*DO$76,0)+'(20) RES Detailed Adjustments'!DP23+'(20) RES Detailed Adjustments'!DP80","v":0},{"$f":"IF($AI23>0,$AI23*DP$76,0)+'(20) RES Detailed Adjustments'!DQ23+'(20) RES Detailed Adjustments'!DQ80","v":0},0,{"$f":"IF($AJ23>0,$AJ23*DR$76,0)+'(20) RES Detailed Adjustments'!DS23+'(20) RES Detailed Adjustments'!DS80","v":0},{"$f":"IF($AJ23>0,$AJ23*DS$76,0)+'(20) RES Detailed Adjustments'!DT23+'(20) RES Detailed Adjustments'!DT80","v":0},{"$f":"IF($AJ23>0,$AJ23*DT$76,0)+'(20) RES Detailed Adjustments'!DU23+'(20) RES Detailed Adjustments'!DU80","v":0},0,{"$f":"IF($AK23>0,$AK23*DV$76,0)+'(20) RES Detailed Adjustments'!DW23+'(20) RES Detailed Adjustments'!DW80","v":0},{"$f":"IF($AK23>0,$AK23*DW$76,0)+'(20) RES Detailed Adjustments'!DX23+'(20) RES Detailed Adjustments'!DX80","v":0},{"$f":"IF($AK23>0,$AK23*DX$76,0)+'(20) RES Detailed Adjustments'!DY23+'(20) RES Detailed Adjustments'!DY80","v":0},0,{"$f":"IF($AL23>0,$AL23*DZ$76,0)+'(20) RES Detailed Adjustments'!EA23+'(20) RES Detailed Adjustments'!EA80","v":0},{"$f":"IF($AL23>0,$AL23*EA$76,0)+'(20) RES Detailed Adjustments'!EB23+'(20) RES Detailed Adjustments'!EB80","v":0},{"$f":"IF($AL23>0,$AL23*EB$76,0)+'(20) RES Detailed Adjustments'!EC23+'(20) RES Detailed Adjustments'!EC80","v":0},0,{"$f":"IF($AM23>0,$AM23*ED$76,0)+'(20) RES Detailed Adjustments'!EE23+'(20) RES Detailed Adjustments'!EE80","v":0},{"$f":"IF($AM23>0,$AM23*EE$76,0)+'(20) RES Detailed Adjustments'!EF23+'(20) RES Detailed Adjustments'!EF80","v":0},{"$f":"IF($AM23>0,$AM23*EF$76,0)+'(20) RES Detailed Adjustments'!EG23+'(20) RES Detailed Adjustments'!EG80","v":0},0,{"$f":"IF($AN23>0,$AN23*EH$76,0)+'(20) RES Detailed Adjustments'!EI23+'(20) RES Detailed Adjustments'!EI80","v":0},{"$f":"IF($AN23>0,$AN23*EI$76,0)+'(20) RES Detailed Adjustments'!EJ23+'(20) RES Detailed Adjustments'!EJ80","v":0},{"$f":"IF($AN23>0,$AN23*EJ$76,0)+'(20) RES Detailed Adjustments'!EK23+'(20) RES Detailed Adjustments'!EK80","v":0},0,{"$f":"IF($AO23>0,$AO23*EL$76,0)+'(20) RES Detailed Adjustments'!EM23+'(20) RES Detailed Adjustments'!EM80","v":0},{"$f":"IF($AO23>0,$AO23*EM$76,0)+'(20) RES Detailed Adjustments'!EN23+'(20) RES Detailed Adjustments'!EN80","v":0},{"$f":"IF($AO23>0,$AO23*EN$76,0)+'(20) RES Detailed Adjustments'!EO23+'(20) RES Detailed Adjustments'!EO80","v":0},0,{"$f":"IF($AP23>0,$AP23*EP$76,0)+'(20) RES Detailed Adjustments'!EQ23+'(20) RES Detailed Adjustments'!EQ80","v":0},{"$f":"IF($AP23>0,$AP23*EQ$76,0)+'(20) RES Detailed Adjustments'!ER23+'(20) RES Detailed Adjustments'!ER80","v":0},{"$f":"IF($AP23>0,$AP23*ER$76,0)+'(20) RES Detailed Adjustments'!ES23+'(20) RES Detailed Adjustments'!ES80","v":0},0,{"$f":"IF($AQ23>0,$AQ23*ET$76,0)+'(20) RES Detailed Adjustments'!EU23+'(20) RES Detailed Adjustments'!EU80","v":0},{"$f":"IF($AQ23>0,$AQ23*EU$76,0)+'(20) RES Detailed Adjustments'!EV23+'(20) RES Detailed Adjustments'!EV80","v":0},{"$f":"IF($AQ23>0,$AQ23*EV$76,0)+'(20) RES Detailed Adjustments'!EW23+'(20) RES Detailed Adjustments'!EW80","v":0},0,{"$f":"IF($AR23>0,$AR23*EX$76,0)+'(20) RES Detailed Adjustments'!EY23+'(20) RES Detailed Adjustments'!EY80","v":0},{"$f":"IF($AR23>0,$AR23*EY$76,0)+'(20) RES Detailed Adjustments'!EZ23+'(20) RES Detailed Adjustments'!EZ80","v":0},{"$f":"IF($AR23>0,$AR23*EZ$76,0)+'(20) RES Detailed Adjustments'!FA23+'(20) RES Detailed Adjustments'!FA80","v":0},0,{"$f":"IF($AS23>0,$AS23*FB$76,0)+'(20) RES Detailed Adjustments'!FC23+'(20) RES Detailed Adjustments'!FC80","v":0},{"$f":"IF($AS23>0,$AS23*FC$76,0)+'(20) RES Detailed Adjustments'!FD23+'(20) RES Detailed Adjustments'!FD80","v":0},{"$f":"IF($AS23>0,$AS23*FD$76,0)+'(20) RES Detailed Adjustments'!FE23+'(20) RES Detailed Adjustments'!FE80","v":0},0,{"$f":"IF($AT23>0,$AT23*FF$76,0)+'(20) RES Detailed Adjustments'!FG23+'(20) RES Detailed Adjustments'!FG80","v":0},{"$f":"IF($AT23>0,$AT23*FG$76,0)+'(20) RES Detailed Adjustments'!FH23+'(20) RES Detailed Adjustments'!FH80","v":0},{"$f":"IF($AT23>0,$AT23*FH$76,0)+'(20) RES Detailed Adjustments'!FI23+'(20) RES Detailed Adjustments'!FI80","v":0},0,{"$f":"IF($AU23>0,$AU23*FJ$76,0)+'(20) RES Detailed Adjustments'!FK23+'(20) RES Detailed Adjustments'!FK80","v":0},{"$f":"IF($AU23>0,$AU23*FK$76,0)+'(20) RES Detailed Adjustments'!FL23+'(20) RES Detailed Adjustments'!FL80","v":0},{"$f":"IF($AU23>0,$AU23*FL$76,0)+'(20) RES Detailed Adjustments'!FM23+'(20) RES Detailed Adjustments'!FM80","v":0},0,{"$f":"IF($AV23>0,$AV23*FN$76,0)+'(20) RES Detailed Adjustments'!FO23+'(20) RES Detailed Adjustments'!FO80","v":0},{"$f":"IF($AV23>0,$AV23*FO$76,0)+'(20) RES Detailed Adjustments'!FP23+'(20) RES Detailed Adjustments'!FP80","v":0},{"$f":"IF($AV23>0,$AV23*FP$76,0)+'(20) RES Detailed Adjustments'!FQ23+'(20) RES Detailed Adjustments'!FQ80","v":0},0,{"$f":"IF($AW23>0,$AW23*FR$76,0)+'(20) RES Detailed Adjustments'!FS23+'(20) RES Detailed Adjustments'!FS80","v":0},{"$f":"IF($AW23>0,$AW23*FS$76,0)+'(20) RES Detailed Adjustments'!FT23+'(20) RES Detailed Adjustments'!FT80","v":0},{"$f":"IF($AW23>0,$AW23*FT$76,0)+'(20) RES Detailed Adjustments'!FU23+'(20) RES Detailed Adjustments'!FU80","v":0},0,{"$f":"IF($AX23>0,$AX23*FV$76,0)+'(20) RES Detailed Adjustments'!FW23+'(20) RES Detailed Adjustments'!FW80","v":0},{"$f":"IF($AX23>0,$AX23*FW$76,0)+'(20) RES Detailed Adjustments'!FX23+'(20) RES Detailed Adjustments'!FX80","v":0},{"$f":"IF($AX23>0,$AX23*FX$76,0)+'(20) RES Detailed Adjustments'!FY23+'(20) RES Detailed Adjustments'!FY80","v":0},0,{"$f":"IF($AY23>0,$AY23*FZ$76,0)+'(20) RES Detailed Adjustments'!GA23+'(20) RES Detailed Adjustments'!GA80","v":0},{"$f":"IF($AY23>0,$AY23*GA$76,0)+'(20) RES Detailed Adjustments'!GB23+'(20) RES Detailed Adjustments'!GB80","v":0},{"$f":"IF($AY23>0,$AY23*GB$76,0)+'(20) RES Detailed Adjustments'!GC23+'(20) RES Detailed Adjustments'!GC80","v":0},0,{"$f":"IF($AZ23>0,$AZ23*GD$76,0)+'(20) RES Detailed Adjustments'!GE23+'(20) RES Detailed Adjustments'!GE80","v":0},{"$f":"IF($AZ23>0,$AZ23*GE$76,0)+'(20) RES Detailed Adjustments'!GF23+'(20) RES Detailed Adjustments'!GF80","v":0},{"$f":"IF($AZ23>0,$AZ23*GF$76,0)+'(20) RES Detailed Adjustments'!GG23+'(20) RES Detailed Adjustments'!GG80","v":0},0,{"$f":"IF($BA23>0,$BA23*GH$76,0)+'(20) RES Detailed Adjustments'!GI23+'(20) RES Detailed Adjustments'!GI80","v":0},{"$f":"IF($BA23>0,$BA23*GI$76,0)+'(20) RES Detailed Adjustments'!GJ23+'(20) RES Detailed Adjustments'!GJ80","v":0},{"$f":"IF($BA23>0,$BA23*GJ$76,0)+'(20) RES Detailed Adjustments'!GK23+'(20) RES Detailed Adjustments'!GK80","v":0},0,{"$f":"IF($BB23>0,$BB23*GL$76,0)+'(20) RES Detailed Adjustments'!GM23+'(20) RES Detailed Adjustments'!GM80","v":0},{"$f":"IF($BB23>0,$BB23*GM$76,0)+'(20) RES Detailed Adjustments'!GN23+'(20) RES Detailed Adjustments'!GN80","v":0},{"$f":"IF($BB23>0,$BB23*GN$76,0)+'(20) RES Detailed Adjustments'!GO23+'(20) RES Detailed Adjustments'!GO80","v":0},0,{"$f":"IF($BC23>0,$BC23*GP$76,0)+'(20) RES Detailed Adjustments'!GQ23+'(20) RES Detailed Adjustments'!GQ80","v":0},{"$f":"IF($BC23>0,$BC23*GQ$76,0)+'(20) RES Detailed Adjustments'!GR23+'(20) RES Detailed Adjustments'!GR80","v":0},{"$f":"IF($BC23>0,$BC23*GR$76,0)+'(20) RES Detailed Adjustments'!GS23+'(20) RES Detailed Adjustments'!GS80","v":0},0,{"$f":"IF($BD23>0,$BD23*GT$76,0)+'(20) RES Detailed Adjustments'!GU23+'(20) RES Detailed Adjustments'!GU80","v":0},{"$f":"IF($BD23>0,$BD23*GU$76,0)+'(20) RES Detailed Adjustments'!GV23+'(20) RES Detailed Adjustments'!GV80","v":0},{"$f":"IF($BD23>0,$BD23*GV$76,0)+'(20) RES Detailed Adjustments'!GW23+'(20) RES Detailed Adjustments'!GW80","v":0},0,{"$f":"IF($BE23>0,$BE23*GX$76,0)+'(20) RES Detailed Adjustments'!GY23+'(20) RES Detailed Adjustments'!GY80","v":0},{"$f":"IF($BE23>0,$BE23*GY$76,0)+'(20) RES Detailed Adjustments'!GZ23+'(20) RES Detailed Adjustments'!GZ80","v":0},{"$f":"IF($BE23>0,$BE23*GZ$76,0)+'(20) RES Detailed Adjustments'!HA23+'(20) RES Detailed Adjustments'!HA80","v":0},0,{"$f":"IF($BF23>0,$BF23*HB$76,0)+'(20) RES Detailed Adjustments'!HC23+'(20) RES Detailed Adjustments'!HC80","v":0},{"$f":"IF($BF23>0,$BF23*HC$76,0)+'(20) RES Detailed Adjustments'!HD23+'(20) RES Detailed Adjustments'!HD80","v":0},{"$f":"IF($BF23>0,$BF23*HD$76,0)+'(20) RES Detailed Adjustments'!HE23+'(20) RES Detailed Adjustments'!HE80","v":0},0,{"$f":"IF($BG23>0,$BG23*HF$76,0)+'(20) RES Detailed Adjustments'!HG23+'(20) RES Detailed Adjustments'!HG80","v":0},{"$f":"IF($BG23>0,$BG23*HG$76,0)+'(20) RES Detailed Adjustments'!HH23+'(20) RES Detailed Adjustments'!HH80","v":0},{"$f":"IF($BG23>0,$BG23*HH$76,0)+'(20) RES Detailed Adjustments'!HI23+'(20) RES Detailed Adjustments'!HI80","v":0},0,{"$f":"IF($BH23>0,$BH23*HJ$76,0)+'(20) RES Detailed Adjustments'!HK23+'(20) RES Detailed Adjustments'!HK80","v":0},{"$f":"IF($BH23>0,$BH23*HK$76,0)+'(20) RES Detailed Adjustments'!HL23+'(20) RES Detailed Adjustments'!HL80","v":0},{"$f":"IF($BH23>0,$BH23*HL$76,0)+'(20) RES Detailed Adjustments'!HM23+'(20) RES Detailed Adjustments'!HM80","v":0},0,{"$f":"IF($BI23>0,$BI23*HN$76,0)+'(20) RES Detailed Adjustments'!HO23+'(20) RES Detailed Adjustments'!HO80","v":0},{"$f":"IF($BI23>0,$BI23*HO$76,0)+'(20) RES Detailed Adjustments'!HP23+'(20) RES Detailed Adjustments'!HP80","v":0},{"$f":"IF($BI23>0,$BI23*HP$76,0)+'(20) RES Detailed Adjustments'!HQ23+'(20) RES Detailed Adjustments'!HQ80","v":0},0,{"$f":"IF($BJ23>0,$BJ23*HR$76,0)+'(20) RES Detailed Adjustments'!HS23+'(20) RES Detailed Adjustments'!HS80","v":0},{"$f":"IF($BJ23>0,$BJ23*HS$76,0)+'(20) RES Detailed Adjustments'!HT23+'(20) RES Detailed Adjustments'!HT80","v":0},{"$f":"IF($BJ23>0,$BJ23*HT$76,0)+'(20) RES Detailed Adjustments'!HU23+'(20) RES Detailed Adjustments'!HU80","v":0},0,{"$f":"IF($BK23>0,$BK23*HV$76,0)+'(20) RES Detailed Adjustments'!HW23+'(20) RES Detailed Adjustments'!HW80","v":0},{"$f":"IF($BK23>0,$BK23*HW$76,0)+'(20) RES Detailed Adjustments'!HX23+'(20) RES Detailed Adjustments'!HX80","v":0},{"$f":"IF($BK23>0,$BK23*HX$76,0)+'(20) RES Detailed Adjustments'!HY23+'(20) RES Detailed Adjustments'!HY80","v":0},0,{"$f":"IF($BL23>0,$BL23*HZ$76,0)+'(20) RES Detailed Adjustments'!IA23+'(20) RES Detailed Adjustments'!IA80","v":0},{"$f":"IF($BL23>0,$BL23*IA$76,0)+'(20) RES Detailed Adjustments'!IB23+'(20) RES Detailed Adjustments'!IB80","v":0},{"$f":"IF($BL23>0,$BL23*IB$76,0)+'(20) RES Detailed Adjustments'!IC23+'(20) RES Detailed Adjustments'!IC80","v":0},0,{"$f":"IF($BM23>0,$BM23*ID$76,0)+'(20) RES Detailed Adjustments'!IE23+'(20) RES Detailed Adjustments'!IE80","v":0},{"$f":"IF($BM23>0,$BM23*IE$76,0)+'(20) RES Detailed Adjustments'!IF23+'(20) RES Detailed Adjustments'!IF80","v":0},{"$f":"IF($BM23>0,$BM23*IF$76,0)+'(20) RES Detailed Adjustments'!IG23+'(20) RES Detailed Adjustments'!IG80","v":0},0,{"$f":"IF($BN23>0,$BN23*IH$76,0)+'(20) RES Detailed Adjustments'!II23+'(20) RES Detailed Adjustments'!II80","v":0},{"$f":"IF($BN23>0,$BN23*II$76,0)+'(20) RES Detailed Adjustments'!IJ23+'(20) RES Detailed Adjustments'!IJ80","v":0},{"$f":"IF($BN23>0,$BN23*IJ$76,0)+'(20) RES Detailed Adjustments'!IK23+'(20) RES Detailed Adjustments'!IK80","v":0},0,{"$f":"IF($BO23>0,$BO23*IL$76,0)+'(20) RES Detailed Adjustments'!IM23+'(20) RES Detailed Adjustments'!IM80","v":0},{"$f":"IF($BO23>0,$BO23*IM$76,0)+'(20) RES Detailed Adjustments'!IN23+'(20) RES Detailed Adjustments'!IN80","v":0},{"$f":"IF($BO23>0,$BO23*IN$76,0)+'(20) RES Detailed Adjustments'!IO23+'(20) RES Detailed Adjustments'!IO80","v":0},0,{"$f":"IF($BP23>0,$BP23*IP$76,0)+'(20) RES Detailed Adjustments'!IQ23+'(20) RES Detailed Adjustments'!IQ80","v":0},{"$f":"IF($BP23>0,$BP23*IQ$76,0)+'(20) RES Detailed Adjustments'!IR23+'(20) RES Detailed Adjustments'!IR80","v":0},{"$f":"IF($BP23>0,$BP23*IR$76,0)+'(20) RES Detailed Adjustments'!IS23+'(20) RES Detailed Adjustments'!IS80","v":0},0,{"$f":"IF($BQ23>0,$BQ23*IT$76,0)+'(20) RES Detailed Adjustments'!IU23+'(20) RES Detailed Adjustments'!IU80","v":0},{"$f":"IF($BQ23>0,$BQ23*IU$76,0)+'(20) RES Detailed Adjustments'!IV23+'(20) RES Detailed Adjustments'!IV80","v":0},{"$f":"IF($BQ23>0,$BQ23*IV$76,0)+'(20) RES Detailed Adjustments'!IW23+'(20) RES Detailed Adjustments'!IW80","v":0},0,{"$f":"IF($BR23>0,$BR23*IX$76,0)+'(20) RES Detailed Adjustments'!IY23+'(20) RES Detailed Adjustments'!IY80","v":0},{"$f":"IF($BR23>0,$BR23*IY$76,0)+'(20) RES Detailed Adjustments'!IZ23+'(20) RES Detailed Adjustments'!IZ80","v":0},{"$f":"IF($BR23>0,$BR23*IZ$76,0)+'(20) RES Detailed Adjustments'!JA23+'(20) RES Detailed Adjustments'!JA80","v":0},0,{"$f":"IF($BS23>0,$BS23*JB$76,0)+'(20) RES Detailed Adjustments'!JC23+'(20) RES Detailed Adjustments'!JC80","v":0},{"$f":"IF($BS23>0,$BS23*JC$76,0)+'(20) RES Detailed Adjustments'!JD23+'(20) RES Detailed Adjustments'!JD80","v":0},{"$f":"IF($BS23>0,$BS23*JD$76,0)+'(20) RES Detailed Adjustments'!JE23+'(20) RES Detailed Adjustments'!JE80","v":0},0,{"$f":"IF($BT23>0,$BT23*JF$76,0)+'(20) RES Detailed Adjustments'!JG23+'(20) RES Detailed Adjustments'!JG80","v":0},{"$f":"IF($BT23>0,$BT23*JG$76,0)+'(20) RES Detailed Adjustments'!JH23+'(20) RES Detailed Adjustments'!JH80","v":0},{"$f":"IF($BT23>0,$BT23*JH$76,0)+'(20) RES Detailed Adjustments'!JI23+'(20) RES Detailed Adjustments'!JI80","v":0},0,{"$f":"IF($BU23>0,$BU23*JJ$76,0)+'(20) RES Detailed Adjustments'!JK23+'(20) RES Detailed Adjustments'!JK80","v":0},{"$f":"IF($BU23>0,$BU23*JK$76,0)+'(20) RES Detailed Adjustments'!JL23+'(20) RES Detailed Adjustments'!JL80","v":0},{"$f":"IF($BU23>0,$BU23*JL$76,0)+'(20) RES Detailed Adjustments'!JM23+'(20) RES Detailed Adjustments'!JM80","v":0},0,{"$f":"IF($BV23>0,$BV23*JN$76,0)+'(20) RES Detailed Adjustments'!JO23+'(20) RES Detailed Adjustments'!JO80","v":0},{"$f":"IF($BV23>0,$BV23*JO$76,0)+'(20) RES Detailed Adjustments'!JP23+'(20) RES Detailed Adjustments'!JP80","v":0},{"$f":"IF($BV23>0,$BV23*JP$76,0)+'(20) RES Detailed Adjustments'!JQ23+'(20) RES Detailed Adjustments'!JQ80","v":0},0,{"$f":"IF($BW23>0,$BW23*JR$76,0)+'(20) RES Detailed Adjustments'!JS23+'(20) RES Detailed Adjustments'!JS80","v":0},{"$f":"IF($BW23>0,$BW23*JS$76,0)+'(20) RES Detailed Adjustments'!JT23+'(20) RES Detailed Adjustments'!JT80","v":0},{"$f":"IF($BW23>0,$BW23*JT$76,0)+'(20) RES Detailed Adjustments'!JU23+'(20) RES Detailed Adjustments'!JU80","v":0},0,{"$f":"IF($BX23>0,$BX23*JV$76,0)+'(20) RES Detailed Adjustments'!JW23+'(20) RES Detailed Adjustments'!JW80","v":0},{"$f":"IF($BX23>0,$BX23*JW$76,0)+'(20) RES Detailed Adjustments'!JX23+'(20) RES Detailed Adjustments'!JX80","v":0},{"$f":"IF($BX23>0,$BX23*JX$76,0)+'(20) RES Detailed Adjustments'!JY23+'(20) RES Detailed Adjustments'!JY80","v":0},0,{"$f":"IF($BY23>0,$BY23*JZ$76,0)+'(20) RES Detailed Adjustments'!KA23+'(20) RES Detailed Adjustments'!KA80","v":0},{"$f":"IF($BY23>0,$BY23*KA$76,0)+'(20) RES Detailed Adjustments'!KB23+'(20) RES Detailed Adjustments'!KB80","v":0},{"$f":"IF($BY23>0,$BY23*KB$76,0)+'(20) RES Detailed Adjustments'!KC23+'(20) RES Detailed Adjustments'!KC80","v":0},0,{"$f":"IF($BZ23>0,$BZ23*KD$76,0)+'(20) RES Detailed Adjustments'!KE23+'(20) RES Detailed Adjustments'!KE80","v":0},{"$f":"IF($BZ23>0,$BZ23*KE$76,0)+'(20) RES Detailed Adjustments'!KF23+'(20) RES Detailed Adjustments'!KF80","v":0},{"$f":"IF($BZ23>0,$BZ23*KF$76,0)+'(20) RES Detailed Adjustments'!KG23+'(20) RES Detailed Adjustments'!KG80","v":0},0,{"$f":"IF($CA23>0,$CA23*KH$76,0)+'(20) RES Detailed Adjustments'!KI23+'(20) RES Detailed Adjustments'!KI80","v":0},{"$f":"IF($CA23>0,$CA23*KI$76,0)+'(20) RES Detailed Adjustments'!KJ23+'(20) RES Detailed Adjustments'!KJ80","v":0},{"$f":"IF($CA23>0,$CA23*KJ$76,0)+'(20) RES Detailed Adjustments'!KK23+'(20) RES Detailed Adjustments'!KK80","v":0},0,{"$f":"IF($CB23>0,$CB23*KL$76,0)+'(20) RES Detailed Adjustments'!KM23+'(20) RES Detailed Adjustments'!KM80","v":0},{"$f":"IF($CB23>0,$CB23*KM$76,0)+'(20) RES Detailed Adjustments'!KN23+'(20) RES Detailed Adjustments'!KN80","v":0},{"$f":"IF($CB23>0,$CB23*KN$76,0)+'(20) RES Detailed Adjustments'!KO23+'(20) RES Detailed Adjustments'!KO80","v":0},0,{"$f":"IF($CC23>0,$CC23*KP$76,0)+'(20) RES Detailed Adjustments'!KQ23+'(20) RES Detailed Adjustments'!KQ80","v":0},{"$f":"IF($CC23>0,$CC23*KQ$76,0)+'(20) RES Detailed Adjustments'!KR23+'(20) RES Detailed Adjustments'!KR80","v":0},{"$f":"IF($CC23>0,$CC23*KR$76,0)+'(20) RES Detailed Adjustments'!KS23+'(20) RES Detailed Adjustments'!KS80","v":0},0,{"$f":"IF($CD23>0,$CD23*KT$76,0)+'(20) RES Detailed Adjustments'!KU23+'(20) RES Detailed Adjustments'!KU80","v":0},{"$f":"IF($CD23>0,$CD23*KU$76,0)+'(20) RES Detailed Adjustments'!KV23+'(20) RES Detailed Adjustments'!KV80","v":0},{"$f":"IF($CD23>0,$CD23*KV$76,0)+'(20) RES Detailed Adjustments'!KW23+'(20) RES Detailed Adjustments'!KW80","v":0},0,{"$f":"IF($CE23>0,$CE23*KX$76,0)+'(20) RES Detailed Adjustments'!KY23+'(20) RES Detailed Adjustments'!KY80","v":0},{"$f":"IF($CE23>0,$CE23*KY$76,0)+'(20) RES Detailed Adjustments'!KZ23+'(20) RES Detailed Adjustments'!KZ80","v":0},{"$f":"IF($CE23>0,$CE23*KZ$76,0)+'(20) RES Detailed Adjustments'!LA23+'(20) RES Detailed Adjustments'!LA80","v":0},0,{"$f":"IF($CF23>0,$CF23*LB$76,0)+'(20) RES Detailed Adjustments'!LC23+'(20) RES Detailed Adjustments'!LC80","v":0},{"$f":"IF($CF23>0,$CF23*LC$76,0)+'(20) RES Detailed Adjustments'!LD23+'(20) RES Detailed Adjustments'!LD80","v":0},{"$f":"IF($CF23>0,$CF23*LD$76,0)+'(20) RES Detailed Adjustments'!LE23+'(20) RES Detailed Adjustments'!LE80","v":0},0,{"$f":"IF($CG23>0,$CG23*LF$76,0)+'(20) RES Detailed Adjustments'!LG23+'(20) RES Detailed Adjustments'!LG80","v":0},{"$f":"IF($CG23>0,$CG23*LG$76,0)+'(20) RES Detailed Adjustments'!LH23+'(20) RES Detailed Adjustments'!LH80","v":0},{"$f":"IF($CG23>0,$CG23*LH$76,0)+'(20) RES Detailed Adjustments'!LI23+'(20) RES Detailed Adjustments'!LI80","v":0},0,{"$f":"IF($CH23>0,$CH23*LJ$76,0)+'(20) RES Detailed Adjustments'!LK23+'(20) RES Detailed Adjustments'!LK80","v":0},{"$f":"IF($CH23>0,$CH23*LK$76,0)+'(20) RES Detailed Adjustments'!LL23+'(20) RES Detailed Adjustments'!LL80","v":0},{"$f":"IF($CH23>0,$CH23*LL$76,0)+'(20) RES Detailed Adjustments'!LM23+'(20) RES Detailed Adjustments'!LM80","v":0},0,{"$f":"IF($CI23>0,$CI23*LN$76,0)+'(20) RES Detailed Adjustments'!LO23+'(20) RES Detailed Adjustments'!LO80","v":0},{"$f":"IF($CI23>0,$CI23*LO$76,0)+'(20) RES Detailed Adjustments'!LP23+'(20) RES Detailed Adjustments'!LP80","v":0},{"$f":"IF($CI23>0,$CI23*LP$76,0)+'(20) RES Detailed Adjustments'!LQ23+'(20) RES Detailed Adjustments'!LQ80","v":0},0,{"$f":"IF($CJ23>0,$CJ23*LR$76,0)+'(20) RES Detailed Adjustments'!LS23+'(20) RES Detailed Adjustments'!LS80","v":0},{"$f":"IF($CJ23>0,$CJ23*LS$76,0)+'(20) RES Detailed Adjustments'!LT23+'(20) RES Detailed Adjustments'!LT80","v":0},{"$f":"IF($CJ23>0,$CJ23*LT$76,0)+'(20) RES Detailed Adjustments'!LU23+'(20) RES Detailed Adjustments'!LU80","v":0},0,{"$f":"IF($CK23>0,$CK23*LV$76,0)+'(20) RES Detailed Adjustments'!LW23+'(20) RES Detailed Adjustments'!LW80","v":0},{"$f":"IF($CK23>0,$CK23*LW$76,0)+'(20) RES Detailed Adjustments'!LX23+'(20) RES Detailed Adjustments'!LX80","v":0},{"$f":"IF($CK23>0,$CK23*LX$76,0)+'(20) RES Detailed Adjustments'!LY23+'(20) RES Detailed Adjustments'!LY80","v":0},0,{"$f":"IF($CL23>0,$CL23*LZ$76,0)+'(20) RES Detailed Adjustments'!MA23+'(20) RES Detailed Adjustments'!MA80","v":0},{"$f":"IF($CL23>0,$CL23*MA$76,0)+'(20) RES Detailed Adjustments'!MB23+'(20) RES Detailed Adjustments'!MB80","v":0},{"$f":"IF($CL23>0,$CL23*MB$76,0)+'(20) RES Detailed Adjustments'!MC23+'(20) RES Detailed Adjustments'!MC80","v":0},0,{"$f":"IF($CM23>0,$CM23*MD$76,0)+'(20) RES Detailed Adjustments'!ME23+'(20) RES Detailed Adjustments'!ME80","v":0},{"$f":"IF($CM23>0,$CM23*ME$76,0)+'(20) RES Detailed Adjustments'!MF23+'(20) RES Detailed Adjustments'!MF80","v":0},{"$f":"IF($CM23>0,$CM23*MF$76,0)+'(20) RES Detailed Adjustments'!MG23+'(20) RES Detailed Adjustments'!MG80","v":0},0,{"$f":"IF($CN23>0,$CN23*MH$76,0)+'(20) RES Detailed Adjustments'!MI23+'(20) RES Detailed Adjustments'!MI80","v":0},{"$f":"IF($CN23>0,$CN23*MI$76,0)+'(20) RES Detailed Adjustments'!MJ23+'(20) RES Detailed Adjustments'!MJ80","v":0},{"$f":"IF($CN23>0,$CN23*MJ$76,0)+'(20) RES Detailed Adjustments'!MK23+'(20) RES Detailed Adjustments'!MK80","v":0},0,{"$f":"IF($CO23>0,$CO23*ML$76,0)+'(20) RES Detailed Adjustments'!MM23+'(20) RES Detailed Adjustments'!MM80","v":0},{"$f":"IF($CO23>0,$CO23*MM$76,0)+'(20) RES Detailed Adjustments'!MN23+'(20) RES Detailed Adjustments'!MN80","v":0},{"$f":"IF($CO23>0,$CO23*MN$76,0)+'(20) RES Detailed Adjustments'!MO23+'(20) RES Detailed Adjustments'!MO80","v":0},0,{"$f":"IF($CP23>0,$CP23*MP$76,0)+'(20) RES Detailed Adjustments'!MQ23+'(20) RES Detailed Adjustments'!MQ80","v":0},{"$f":"IF($CP23>0,$CP23*MQ$76,0)+'(20) RES Detailed Adjustments'!MR23+'(20) RES Detailed Adjustments'!MR80","v":0},{"$f":"IF($CP23>0,$CP23*MR$76,0)+'(20) RES Detailed Adjustments'!MS23+'(20) RES Detailed Adjustments'!MS80","v":0},0,{"$f":"IF($CQ23>0,$CQ23*MT$76,0)+'(20) RES Detailed Adjustments'!MU23+'(20) RES Detailed Adjustments'!MU80","v":0},{"$f":"IF($CQ23>0,$CQ23*MU$76,0)+'(20) RES Detailed Adjustments'!MV23+'(20) RES Detailed Adjustments'!MV80","v":0},{"$f":"IF($CQ23>0,$CQ23*MV$76,0)+'(20) RES Detailed Adjustments'!MW23+'(20) RES Detailed Adjustments'!MW80","v":0},0,{"$f":"IF($CR23>0,$CR23*MX$76,0)+'(20) RES Detailed Adjustments'!MY23+'(20) RES Detailed Adjustments'!MY80","v":0},{"$f":"IF($CR23>0,$CR23*MY$76,0)+'(20) RES Detailed Adjustments'!MZ23+'(20) RES Detailed Adjustments'!MZ80","v":0},{"$f":"IF($CR23>0,$CR23*MZ$76,0)+'(20) RES Detailed Adjustments'!NA23+'(20) RES Detailed Adjustments'!NA80","v":0},0,{"$f":"IF($CS23>0,$CS23*NB$76,0)+'(20) RES Detailed Adjustments'!NC23+'(20) RES Detailed Adjustments'!NC80","v":0},{"$f":"IF($CS23>0,$CS23*NC$76,0)+'(20) RES Detailed Adjustments'!ND23+'(20) RES Detailed Adjustments'!ND80","v":0},{"$f":"IF($CS23>0,$CS23*ND$76,0)+'(20) RES Detailed Adjustments'!NE23+'(20) RES Detailed Adjustments'!NE80","v":0},0,{"$f":"IF($CT23>0,$CT23*NF$76,0)+'(20) RES Detailed Adjustments'!NG23+'(20) RES Detailed Adjustments'!NG80","v":0},{"$f":"IF($CT23>0,$CT23*NG$76,0)+'(20) RES Detailed Adjustments'!NH23+'(20) RES Detailed Adjustments'!NH80","v":0},{"$f":"IF($CT23>0,$CT23*NH$76,0)+'(20) RES Detailed Adjustments'!NI23+'(20) RES Detailed Adjustments'!NI80","v":0},0,{"$f":"IF($CU23>0,$CU23*NJ$76,0)+'(20) RES Detailed Adjustments'!NK23+'(20) RES Detailed Adjustments'!NK80","v":0},{"$f":"IF($CU23>0,$CU23*NK$76,0)+'(20) RES Detailed Adjustments'!NL23+'(20) RES Detailed Adjustments'!NL80","v":0},{"$f":"IF($CU23>0,$CU23*NL$76,0)+'(20) RES Detailed Adjustments'!NM23+'(20) RES Detailed Adjustments'!NM80","v":0},0,{"$f":"IF($CV23>0,$CV23*NN$76,0)+'(20) RES Detailed Adjustments'!NO23+'(20) RES Detailed Adjustments'!NO80","v":0},{"$f":"IF($CV23>0,$CV23*NO$76,0)+'(20) RES Detailed Adjustments'!NP23+'(20) RES Detailed Adjustments'!NP80","v":0},{"$f":"IF($CV23>0,$CV23*NP$76,0)+'(20) RES Detailed Adjustments'!NQ23+'(20) RES Detailed Adjustments'!NQ80","v":0},0,{"$f":"IF($CW23>0,$CW23*NR$76,0)+'(20) RES Detailed Adjustments'!NS23+'(20) RES Detailed Adjustments'!NS80","v":0},{"$f":"IF($CW23>0,$CW23*NS$76,0)+'(20) RES Detailed Adjustments'!NT23+'(20) RES Detailed Adjustments'!NT80","v":0},{"$f":"IF($CW23>0,$CW23*NT$76,0)+'(20) RES Detailed Adjustments'!NU23+'(20) RES Detailed Adjustments'!NU80","v":0},0]
["Food",{"$f":"IF($F24>0,$F24*B$76,0)+'(20) RES Detailed Adjustments'!C24+'(20) RES Detailed Adjustments'!C81","v":0},{"$f":"IF($F24>0,$F24*C$76,0)+'(20) RES Detailed Adjustments'!D24+'(20) RES Detailed Adjustments'!D81","v":0},{"$f":"IF($F24>0,$F24*D$76,0)+'(20) RES Detailed Adjustments'!E24+'(20) RES Detailed Adjustments'!E81","v":0},0,{"$f":"IF($G24>0,$G24*F$76,0)+'(20) RES Detailed Adjustments'!G24+'(20) RES Detailed Adjustments'!G81","v":0},{"$f":"IF($G24>0,$G24*G$76,0)+'(20) RES Detailed Adjustments'!H24+'(20) RES Detailed Adjustments'!H81","v":0},{"$f":"IF($G24>0,$G24*H$76,0)+'(20) RES Detailed Adjustments'!I24+'(20) RES Detailed Adjustments'!I81","v":0},0,{"$f":"IF($H24>0,$H24*J$76,0)+'(20) RES Detailed Adjustments'!K24+'(20) RES Detailed Adjustments'!K81","v":0},{"$f":"IF($H24>0,$H24*K$76,0)+'(20) RES Detailed Adjustments'!L24+'(20) RES Detailed Adjustments'!L81","v":0},{"$f":"IF($H24>0,$H24*L$76,0)+'(20) RES Detailed Adjustments'!M24+'(20) RES Detailed Adjustments'!M81","v":0},0,{"$f":"IF($I24>0,$I24*N$76,0)+'(20) RES Detailed Adjustments'!O24+'(20) RES Detailed Adjustments'!O81","v":0},{"$f":"IF($I24>0,$I24*O$76,0)+'(20) RES Detailed Adjustments'!P24+'(20) RES Detailed Adjustments'!P81","v":0},{"$f":"IF($I24>0,$I24*P$76,0)+'(20) RES Detailed Adjustments'!Q24+'(20) RES Detailed Adjustments'!Q81","v":0},0,{"$f":"IF($J24>0,$J24*R$76,0)+'(20) RES Detailed Adjustments'!S24+'(20) RES Detailed Adjustments'!S81","v":0},{"$f":"IF($J24>0,$J24*S$76,0)+'(20) RES Detailed Adjustments'!T24+'(20) RES Detailed Adjustments'!T81","v":0},{"$f":"IF($J24>0,$J24*T$76,0)+'(20) RES Detailed Adjustments'!U24+'(20) RES Detailed Adjustments'!U81","v":0},0,{"$f":"IF($K24>0,$K24*V$76,0)+'(20) RES Detailed Adjustments'!W24+'(20) RES Detailed Adjustments'!W81","v":0},{"$f":"IF($K24>0,$K24*W$76,0)+'(20) RES Detailed Adjustments'!X24+'(20) RES Detailed Adjustments'!X81","v":0},{"$f":"IF($K24>0,$K24*X$76,0)+'(20) RES Detailed Adjustments'!Y24+'(20) RES Detailed Adjustments'!Y81","v":0},0,{"$f":"IF($L24>0,$L24*Z$76,0)+'(20) RES Detailed Adjustments'!AA24+'(20) RES Detailed Adjustments'!AA81","v":0},{"$f":"IF($L24>0,$L24*AA$76,0)+'(20) RES Detailed Adjustments'!AB24+'(20) RES Detailed Adjustments'!AB81","v":0},{"$f":"IF($L24>0,$L24*AB$76,0)+'(20) RES Detailed Adjustments'!AC24+'(20) RES Detailed Adjustments'!AC81","v":0},0,{"$f":"IF($M24>0,$M24*AD$76,0)+'(20) RES Detailed Adjustments'!AE24+'(20) RES Detailed Adjustments'!AE81","v":0},{"$f":"IF($M24>0,$M24*AE$76,0)+'(20) RES Detailed Adjustments'!AF24+'(20) RES Detailed Adjustments'!AF81","v":0},{"$f":"IF($M24>0,$M24*AF$76,0)+'(20) RES Detailed Adjustments'!AG24+'(20) RES Detailed Adjustments'!AG81","v":0},0,{"$f":"IF($N24>0,$N24*AH$76,0)+'(20) RES Detailed Adjustments'!AI24+'(20) RES Detailed Adjustments'!AI81","v":0},{"$f":"IF($N24>0,$N24*AI$76,0)+'(20) RES Detailed Adjustments'!AJ24+'(20) RES Detailed Adjustments'!AJ81","v":0},{"$f":"IF($N24>0,$N24*AJ$76,0)+'(20) RES Detailed Adjustments'!AK24+'(20) RES Detailed Adjustments'!AK81","v":0},0,{"$f":"IF($O24>0,$O24*AL$76,0)+'(20) RES Detailed Adjustments'!AM24+'(20) RES Detailed Adjustments'!AM81","v":0},{"$f":"IF($O24>0,$O24*AM$76,0)+'(20) RES Detailed Adjustments'!AN24+'(20) RES Detailed Adjustments'!AN81","v":0},{"$f":"IF($O24>0,$O24*AN$76,0)+'(20) RES Detailed Adjustments'!AO24+'(20) RES Detailed Adjustments'!AO81","v":0},0,{"$f":"IF($P24>0,$P24*AP$76,0)+'(20) RES Detailed Adjustments'!AQ24+'(20) RES Detailed Adjustments'!AQ81","v":0},{"$f":"IF($P24>0,$P24*AQ$76,0)+'(20) RES Detailed Adjustments'!AR24+'(20) RES Detailed Adjustments'!AR81","v":0},{"$f":"IF($P24>0,$P24*AR$76,0)+'(20) RES Detailed Adjustments'!AS24+'(20) RES Detailed Adjustments'!AS81","v":0},0,{"$f":"IF($Q24>0,$Q24*AT$76,0)+'(20) RES Detailed Adjustments'!AU24+'(20) RES Detailed Adjustments'!AU81","v":0},{"$f":"IF($Q24>0,$Q24*AU$76,0)+'(20) RES Detailed Adjustments'!AV24+'(20) RES Detailed Adjustments'!AV81","v":0},{"$f":"IF($Q24>0,$Q24*AV$76,0)+'(20) RES Detailed Adjustments'!AW24+'(20) RES Detailed Adjustments'!AW81","v":0},0,{"$f":"IF($R24>0,$R24*AX$76,0)+'(20) RES Detailed Adjustments'!AY24+'(20) RES Detailed Adjustments'!AY81","v":0},{"$f":"IF($R24>0,$R24*AY$76,0)+'(20) RES Detailed Adjustments'!AZ24+'(20) RES Detailed Adjustments'!AZ81","v":0},{"$f":"IF($R24>0,$R24*AZ$76,0)+'(20) RES Detailed Adjustments'!BA24+'(20) RES Detailed Adjustments'!BA81","v":0},0,{"$f":"IF($S24>0,$S24*BB$76,0)+'(20) RES Detailed Adjustments'!BC24+'(20) RES Detailed Adjustments'!BC81","v":0},{"$f":"IF($S24>0,$S24*BC$76,0)+'(20) RES Detailed Adjustments'!BD24+'(20) RES Detailed Adjustments'!BD81","v":0},{"$f":"IF($S24>0,$S24*BD$76,0)+'(20) RES Detailed Adjustments'!BE24+'(20) RES Detailed Adjustments'!BE81","v":0},0,{"$f":"IF($T24>0,$T24*BF$76,0)+'(20) RES Detailed Adjustments'!BG24+'(20) RES Detailed Adjustments'!BG81","v":0},{"$f":"IF($T24>0,$T24*BG$76,0)+'(20) RES Detailed Adjustments'!BH24+'(20) RES Detailed Adjustments'!BH81","v":0},{"$f":"IF($T24>0,$T24*BH$76,0)+'(20) RES Detailed Adjustments'!BI24+'(20) RES Detailed Adjustments'!BI81","v":0},0,{"$f":"IF($U24>0,$U24*BJ$76,0)+'(20) RES Detailed Adjustments'!BK24+'(20) RES Detailed Adjustments'!BK81","v":0},{"$f":"IF($U24>0,$U24*BK$76,0)+'(20) RES Detailed Adjustments'!BL24+'(20) RES Detailed Adjustments'!BL81","v":0},{"$f":"IF($U24>0,$U24*BL$76,0)+'(20) RES Detailed Adjustments'!BM24+'(20) RES Detailed Adjustments'!BM81","v":0},0,{"$f":"IF($V24>0,$V24*BN$76,0)+'(20) RES Detailed Adjustments'!BO24+'(20) RES Detailed Adjustments'!BO81","v":0},{"$f":"IF($V24>0,$V24*BO$76,0)+'(20) RES Detailed Adjustments'!BP24+'(20) RES Detailed Adjustments'!BP81","v":0},{"$f":"IF($V24>0,$V24*BP$76,0)+'(20) RES Detailed Adjustments'!BQ24+'(20) RES Detailed Adjustments'!BQ81","v":0},0,{"$f":"IF($W24>0,$W24*BR$76,0)+'(20) RES Detailed Adjustments'!BS24+'(20) RES Detailed Adjustments'!BS81","v":0},{"$f":"IF($W24>0,$W24*BS$76,0)+'(20) RES Detailed Adjustments'!BT24+'(20) RES Detailed Adjustments'!BT81","v":0},{"$f":"IF($W24>0,$W24*BT$76,0)+'(20) RES Detailed Adjustments'!BU24+'(20) RES Detailed Adjustments'!BU81","v":0},0,{"$f":"IF($X24>0,$X24*BV$76,0)+'(20) RES Detailed Adjustments'!BW24+'(20) RES Detailed Adjustments'!BW81","v":0},{"$f":"IF($X24>0,$X24*BW$76,0)+'(20) RES Detailed Adjustments'!BX24+'(20) RES Detailed Adjustments'!BX81","v":0},{"$f":"IF($X24>0,$X24*BX$76,0)+'(20) RES Detailed Adjustments'!BY24+'(20) RES Detailed Adjustments'!BY81","v":0},0,{"$f":"IF($Y24>0,$Y24*BZ$76,0)+'(20) RES Detailed Adjustments'!CA24+'(20) RES Detailed Adjustments'!CA81","v":0},{"$f":"IF($Y24>0,$Y24*CA$76,0)+'(20) RES Detailed Adjustments'!CB24+'(20) RES Detailed Adjustments'!CB81","v":0},{"$f":"IF($Y24>0,$Y24*CB$76,0)+'(20) RES Detailed Adjustments'!CC24+'(20) RES Detailed Adjustments'!CC81","v":0},0,{"$f":"IF($Z24>0,$Z24*CD$76,0)+'(20) RES Detailed Adjustments'!CE24+'(20) RES Detailed Adjustments'!CE81","v":0},{"$f":"IF($Z24>0,$Z24*CE$76,0)+'(20) RES Detailed Adjustments'!CF24+'(20) RES Detailed Adjustments'!CF81","v":0},{"$f":"IF($Z24>0,$Z24*CF$76,0)+'(20) RES Detailed Adjustments'!CG24+'(20) RES Detailed Adjustments'!CG81","v":0},0,{"$f":"IF($AA24>0,$AA24*CH$76,0)+'(20) RES Detailed Adjustments'!CI24+'(20) RES Detailed Adjustments'!CI81","v":0},{"$f":"IF($AA24>0,$AA24*CI$76,0)+'(20) RES Detailed Adjustments'!CJ24+'(20) RES Detailed Adjustments'!CJ81","v":0},{"$f":"IF($AA24>0,$AA24*CJ$76,0)+'(20) RES Detailed Adjustments'!CK24+'(20) RES Detailed Adjustments'!CK81","v":0},0,{"$f":"IF($AB24>0,$AB24*CL$76,0)+'(20) RES Detailed Adjustments'!CM24+'(20) RES Detailed Adjustments'!CM81","v":0},{"$f":"IF($AB24>0,$AB24*CM$76,0)+'(20) RES Detailed Adjustments'!CN24+'(20) RES Detailed Adjustments'!CN81","v":0},{"$f":"IF($AB24>0,$AB24*CN$76,0)+'(20) RES Detailed Adjustments'!CO24+'(20) RES Detailed Adjustments'!CO81","v":0},0,{"$f":"IF($AC24>0,$AC24*CP$76,0)+'(20) RES Detailed Adjustments'!CQ24+'(20) RES Detailed Adjustments'!CQ81","v":0},{"$f":"IF($AC24>0,$AC24*CQ$76,0)+'(20) RES Detailed Adjustments'!CR24+'(20) RES Detailed Adjustments'!CR81","v":0},{"$f":"IF($AC24>0,$AC24*CR$76,0)+'(20) RES Detailed Adjustments'!CS24+'(20) RES Detailed Adjustments'!CS81","v":0},0,{"$f":"IF($AD24>0,$AD24*CT$76,0)+'(20) RES Detailed Adjustments'!CU24+'(20) RES Detailed Adjustments'!CU81","v":0},{"$f":"IF($AD24>0,$AD24*CU$76,0)+'(20) RES Detailed Adjustments'!CV24+'(20) RES Detailed Adjustments'!CV81","v":0},{"$f":"IF($AD24>0,$AD24*CV$76,0)+'(20) RES Detailed Adjustments'!CW24+'(20) RES Detailed Adjustments'!CW81","v":0},0,{"$f":"IF($AE24>0,$AE24*CX$76,0)+'(20) RES Detailed Adjustments'!CY24+'(20) RES Detailed Adjustments'!CY81","v":0},{"$f":"IF($AE24>0,$AE24*CY$76,0)+'(20) RES Detailed Adjustments'!CZ24+'(20) RES Detailed Adjustments'!CZ81","v":0},{"$f":"IF($AE24>0,$AE24*CZ$76,0)+'(20) RES Detailed Adjustments'!DA24+'(20) RES Detailed Adjustments'!DA81","v":0},0,{"$f":"IF($AF24>0,$AF24*DB$76,0)+'(20) RES Detailed Adjustments'!DC24+'(20) RES Detailed Adjustments'!DC81","v":0},{"$f":"IF($AF24>0,$AF24*DC$76,0)+'(20) RES Detailed Adjustments'!DD24+'(20) RES Detailed Adjustments'!DD81","v":0},{"$f":"IF($AF24>0,$AF24*DD$76,0)+'(20) RES Detailed Adjustments'!DE24+'(20) RES Detailed Adjustments'!DE81","v":0},0,{"$f":"IF($AG24>0,$AG24*DF$76,0)+'(20) RES Detailed Adjustments'!DG24+'(20) RES Detailed Adjustments'!DG81","v":0},{"$f":"IF($AG24>0,$AG24*DG$76,0)+'(20) RES Detailed Adjustments'!DH24+'(20) RES Detailed Adjustments'!DH81","v":0},{"$f":"IF($AG24>0,$AG24*DH$76,0)+'(20) RES Detailed Adjustments'!DI24+'(20) RES Detailed Adjustments'!DI81","v":0},0,{"$f":"IF($AH24>0,$AH24*DJ$76,0)+'(20) RES Detailed Adjustments'!DK24+'(20) RES Detailed Adjustments'!DK81","v":0},{"$f":"IF($AH24>0,$AH24*DK$76,0)+'(20) RES Detailed Adjustments'!DL24+'(20) RES Detailed Adjustments'!DL81","v":0},{"$f":"IF($AH24>0,$AH24*DL$76,0)+'(20) RES Detailed Adjustments'!DM24+'(20) RES Detailed Adjustments'!DM81","v":0},0,{"$f":"IF($AI24>0,$AI24*DN$76,0)+'(20) RES Detailed Adjustments'!DO24+'(20) RES Detailed Adjustments'!DO81","v":0},{"$f":"IF($AI24>0,$AI24*DO$76,0)+'(20) RES Detailed Adjustments'!DP24+'(20) RES Detailed Adjustments'!DP81","v":0},{"$f":"IF($AI24>0,$AI24*DP$76,0)+'(20) RES Detailed Adjustments'!DQ24+'(20) RES Detailed Adjustments'!DQ81","v":0},0,{"$f":"IF($AJ24>0,$AJ24*DR$76,0)+'(20) RES Detailed Adjustments'!DS24+'(20) RES Detailed Adjustments'!DS81","v":0},{"$f":"IF($AJ24>0,$AJ24*DS$76,0)+'(20) RES Detailed Adjustments'!DT24+'(20) RES Detailed Adjustments'!DT81","v":0},{"$f":"IF($AJ24>0,$AJ24*DT$76,0)+'(20) RES Detailed Adjustments'!DU24+'(20) RES Detailed Adjustments'!DU81","v":0},0,{"$f":"IF($AK24>0,$AK24*DV$76,0)+'(20) RES Detailed Adjustments'!DW24+'(20) RES Detailed Adjustments'!DW81","v":0},{"$f":"IF($AK24>0,$AK24*DW$76,0)+'(20) RES Detailed Adjustments'!DX24+'(20) RES Detailed Adjustments'!DX81","v":0},{"$f":"IF($AK24>0,$AK24*DX$76,0)+'(20) RES Detailed Adjustments'!DY24+'(20) RES Detailed Adjustments'!DY81","v":0},0,{"$f":"IF($AL24>0,$AL24*DZ$76,0)+'(20) RES Detailed Adjustments'!EA24+'(20) RES Detailed Adjustments'!EA81","v":0},{"$f":"IF($AL24>0,$AL24*EA$76,0)+'(20) RES Detailed Adjustments'!EB24+'(20) RES Detailed Adjustments'!EB81","v":0},{"$f":"IF($AL24>0,$AL24*EB$76,0)+'(20) RES Detailed Adjustments'!EC24+'(20) RES Detailed Adjustments'!EC81","v":0},0,{"$f":"IF($AM24>0,$AM24*ED$76,0)+'(20) RES Detailed Adjustments'!EE24+'(20) RES Detailed Adjustments'!EE81","v":0},{"$f":"IF($AM24>0,$AM24*EE$76,0)+'(20) RES Detailed Adjustments'!EF24+'(20) RES Detailed Adjustments'!EF81","v":0},{"$f":"IF($AM24>0,$AM24*EF$76,0)+'(20) RES Detailed Adjustments'!EG24+'(20) RES Detailed Adjustments'!EG81","v":0},0,{"$f":"IF($AN24>0,$AN24*EH$76,0)+'(20) RES Detailed Adjustments'!EI24+'(20) RES Detailed Adjustments'!EI81","v":0},{"$f":"IF($AN24>0,$AN24*EI$76,0)+'(20) RES Detailed Adjustments'!EJ24+'(20) RES Detailed Adjustments'!EJ81","v":0},{"$f":"IF($AN24>0,$AN24*EJ$76,0)+'(20) RES Detailed Adjustments'!EK24+'(20) RES Detailed Adjustments'!EK81","v":0},0,{"$f":"IF($AO24>0,$AO24*EL$76,0)+'(20) RES Detailed Adjustments'!EM24+'(20) RES Detailed Adjustments'!EM81","v":0},{"$f":"IF($AO24>0,$AO24*EM$76,0)+'(20) RES Detailed Adjustments'!EN24+'(20) RES Detailed Adjustments'!EN81","v":0},{"$f":"IF($AO24>0,$AO24*EN$76,0)+'(20) RES Detailed Adjustments'!EO24+'(20) RES Detailed Adjustments'!EO81","v":0},0,{"$f":"IF($AP24>0,$AP24*EP$76,0)+'(20) RES Detailed Adjustments'!EQ24+'(20) RES Detailed Adjustments'!EQ81","v":0},{"$f":"IF($AP24>0,$AP24*EQ$76,0)+'(20) RES Detailed Adjustments'!ER24+'(20) RES Detailed Adjustments'!ER81","v":0},{"$f":"IF($AP24>0,$AP24*ER$76,0)+'(20) RES Detailed Adjustments'!ES24+'(20) RES Detailed Adjustments'!ES81","v":0},0,{"$f":"IF($AQ24>0,$AQ24*ET$76,0)+'(20) RES Detailed Adjustments'!EU24+'(20) RES Detailed Adjustments'!EU81","v":0},{"$f":"IF($AQ24>0,$AQ24*EU$76,0)+'(20) RES Detailed Adjustments'!EV24+'(20) RES Detailed Adjustments'!EV81","v":0},{"$f":"IF($AQ24>0,$AQ24*EV$76,0)+'(20) RES Detailed Adjustments'!EW24+'(20) RES Detailed Adjustments'!EW81","v":0},0,{"$f":"IF($AR24>0,$AR24*EX$76,0)+'(20) RES Detailed Adjustments'!EY24+'(20) RES Detailed Adjustments'!EY81","v":0},{"$f":"IF($AR24>0,$AR24*EY$76,0)+'(20) RES Detailed Adjustments'!EZ24+'(20) RES Detailed Adjustments'!EZ81","v":0},{"$f":"IF($AR24>0,$AR24*EZ$76,0)+'(20) RES Detailed Adjustments'!FA24+'(20) RES Detailed Adjustments'!FA81","v":0},0,{"$f":"IF($AS24>0,$AS24*FB$76,0)+'(20) RES Detailed Adjustments'!FC24+'(20) RES Detailed Adjustments'!FC81","v":0},{"$f":"IF($AS24>0,$AS24*FC$76,0)+'(20) RES Detailed Adjustments'!FD24+'(20) RES Detailed Adjustments'!FD81","v":0},{"$f":"IF($AS24>0,$AS24*FD$76,0)+'(20) RES Detailed Adjustments'!FE24+'(20) RES Detailed Adjustments'!FE81","v":0},0,{"$f":"IF($AT24>0,$AT24*FF$76,0)+'(20) RES Detailed Adjustments'!FG24+'(20) RES Detailed Adjustments'!FG81","v":0},{"$f":"IF($AT24>0,$AT24*FG$76,0)+'(20) RES Detailed Adjustments'!FH24+'(20) RES Detailed Adjustments'!FH81","v":0},{"$f":"IF($AT24>0,$AT24*FH$76,0)+'(20) RES Detailed Adjustments'!FI24+'(20) RES Detailed Adjustments'!FI81","v":0},0,{"$f":"IF($AU24>0,$AU24*FJ$76,0)+'(20) RES Detailed Adjustments'!FK24+'(20) RES Detailed Adjustments'!FK81","v":0},{"$f":"IF($AU24>0,$AU24*FK$76,0)+'(20) RES Detailed Adjustments'!FL24+'(20) RES Detailed Adjustments'!FL81","v":0},{"$f":"IF($AU24>0,$AU24*FL$76,0)+'(20) RES Detailed Adjustments'!FM24+'(20) RES Detailed Adjustments'!FM81","v":0},0,{"$f":"IF($AV24>0,$AV24*FN$76,0)+'(20) RES Detailed Adjustments'!FO24+'(20) RES Detailed Adjustments'!FO81","v":0},{"$f":"IF($AV24>0,$AV24*FO$76,0)+'(20) RES Detailed Adjustments'!FP24+'(20) RES Detailed Adjustments'!FP81","v":0},{"$f":"IF($AV24>0,$AV24*FP$76,0)+'(20) RES Detailed Adjustments'!FQ24+'(20) RES Detailed Adjustments'!FQ81","v":0},0,{"$f":"IF($AW24>0,$AW24*FR$76,0)+'(20) RES Detailed Adjustments'!FS24+'(20) RES Detailed Adjustments'!FS81","v":0},{"$f":"IF($AW24>0,$AW24*FS$76,0)+'(20) RES Detailed Adjustments'!FT24+'(20) RES Detailed Adjustments'!FT81","v":0},{"$f":"IF($AW24>0,$AW24*FT$76,0)+'(20) RES Detailed Adjustments'!FU24+'(20) RES Detailed Adjustments'!FU81","v":0},0,{"$f":"IF($AX24>0,$AX24*FV$76,0)+'(20) RES Detailed Adjustments'!FW24+'(20) RES Detailed Adjustments'!FW81","v":0},{"$f":"IF($AX24>0,$AX24*FW$76,0)+'(20) RES Detailed Adjustments'!FX24+'(20) RES Detailed Adjustments'!FX81","v":0},{"$f":"IF($AX24>0,$AX24*FX$76,0)+'(20) RES Detailed Adjustments'!FY24+'(20) RES Detailed Adjustments'!FY81","v":0},0,{"$f":"IF($AY24>0,$AY24*FZ$76,0)+'(20) RES Detailed Adjustments'!GA24+'(20) RES Detailed Adjustments'!GA81","v":0},{"$f":"IF($AY24>0,$AY24*GA$76,0)+'(20) RES Detailed Adjustments'!GB24+'(20) RES Detailed Adjustments'!GB81","v":0},{"$f":"IF($AY24>0,$AY24*GB$76,0)+'(20) RES Detailed Adjustments'!GC24+'(20) RES Detailed Adjustments'!GC81","v":0},0,{"$f":"IF($AZ24>0,$AZ24*GD$76,0)+'(20) RES Detailed Adjustments'!GE24+'(20) RES Detailed Adjustments'!GE81","v":0},{"$f":"IF($AZ24>0,$AZ24*GE$76,0)+'(20) RES Detailed Adjustments'!GF24+'(20) RES Detailed Adjustments'!GF81","v":0},{"$f":"IF($AZ24>0,$AZ24*GF$76,0)+'(20) RES Detailed Adjustments'!GG24+'(20) RES Detailed Adjustments'!GG81","v":0},0,{"$f":"IF($BA24>0,$BA24*GH$76,0)+'(20) RES Detailed Adjustments'!GI24+'(20) RES Detailed Adjustments'!GI81","v":0},{"$f":"IF($BA24>0,$BA24*GI$76,0)+'(20) RES Detailed Adjustments'!GJ24+'(20) RES Detailed Adjustments'!GJ81","v":0},{"$f":"IF($BA24>0,$BA24*GJ$76,0)+'(20) RES Detailed Adjustments'!GK24+'(20) RES Detailed Adjustments'!GK81","v":0},0,{"$f":"IF($BB24>0,$BB24*GL$76,0)+'(20) RES Detailed Adjustments'!GM24+'(20) RES Detailed Adjustments'!GM81","v":0},{"$f":"IF($BB24>0,$BB24*GM$76,0)+'(20) RES Detailed Adjustments'!GN24+'(20) RES Detailed Adjustments'!GN81","v":0},{"$f":"IF($BB24>0,$BB24*GN$76,0)+'(20) RES Detailed Adjustments'!GO24+'(20) RES Detailed Adjustments'!GO81","v":0},0,{"$f":"IF($BC24>0,$BC24*GP$76,0)+'(20) RES Detailed Adjustments'!GQ24+'(20) RES Detailed Adjustments'!GQ81","v":0},{"$f":"IF($BC24>0,$BC24*GQ$76,0)+'(20) RES Detailed Adjustments'!GR24+'(20) RES Detailed Adjustments'!GR81","v":0},{"$f":"IF($BC24>0,$BC24*GR$76,0)+'(20) RES Detailed Adjustments'!GS24+'(20) RES Detailed Adjustments'!GS81","v":0},0,{"$f":"IF($BD24>0,$BD24*GT$76,0)+'(20) RES Detailed Adjustments'!GU24+'(20) RES Detailed Adjustments'!GU81","v":0},{"$f":"IF($BD24>0,$BD24*GU$76,0)+'(20) RES Detailed Adjustments'!GV24+'(20) RES Detailed Adjustments'!GV81","v":0},{"$f":"IF($BD24>0,$BD24*GV$76,0)+'(20) RES Detailed Adjustments'!GW24+'(20) RES Detailed Adjustments'!GW81","v":0},0,{"$f":"IF($BE24>0,$BE24*GX$76,0)+'(20) RES Detailed Adjustments'!GY24+'(20) RES Detailed Adjustments'!GY81","v":0},{"$f":"IF($BE24>0,$BE24*GY$76,0)+'(20) RES Detailed Adjustments'!GZ24+'(20) RES Detailed Adjustments'!GZ81","v":0},{"$f":"IF($BE24>0,$BE24*GZ$76,0)+'(20) RES Detailed Adjustments'!HA24+'(20) RES Detailed Adjustments'!HA81","v":0},0,{"$f":"IF($BF24>0,$BF24*HB$76,0)+'(20) RES Detailed Adjustments'!HC24+'(20) RES Detailed Adjustments'!HC81","v":0},{"$f":"IF($BF24>0,$BF24*HC$76,0)+'(20) RES Detailed Adjustments'!HD24+'(20) RES Detailed Adjustments'!HD81","v":0},{"$f":"IF($BF24>0,$BF24*HD$76,0)+'(20) RES Detailed Adjustments'!HE24+'(20) RES Detailed Adjustments'!HE81","v":0},0,{"$f":"IF($BG24>0,$BG24*HF$76,0)+'(20) RES Detailed Adjustments'!HG24+'(20) RES Detailed Adjustments'!HG81","v":0},{"$f":"IF($BG24>0,$BG24*HG$76,0)+'(20) RES Detailed Adjustments'!HH24+'(20) RES Detailed Adjustments'!HH81","v":0},{"$f":"IF($BG24>0,$BG24*HH$76,0)+'(20) RES Detailed Adjustments'!HI24+'(20) RES Detailed Adjustments'!HI81","v":0},0,{"$f":"IF($BH24>0,$BH24*HJ$76,0)+'(20) RES Detailed Adjustments'!HK24+'(20) RES Detailed Adjustments'!HK81","v":0},{"$f":"IF($BH24>0,$BH24*HK$76,0)+'(20) RES Detailed Adjustments'!HL24+'(20) RES Detailed Adjustments'!HL81","v":0},{"$f":"IF($BH24>0,$BH24*HL$76,0)+'(20) RES Detailed Adjustments'!HM24+'(20) RES Detailed Adjustments'!HM81","v":0},0,{"$f":"IF($BI24>0,$BI24*HN$76,0)+'(20) RES Detailed Adjustments'!HO24+'(20) RES Detailed Adjustments'!HO81","v":0},{"$f":"IF($BI24>0,$BI24*HO$76,0)+'(20) RES Detailed Adjustments'!HP24+'(20) RES Detailed Adjustments'!HP81","v":0},{"$f":"IF($BI24>0,$BI24*HP$76,0)+'(20) RES Detailed Adjustments'!HQ24+'(20) RES Detailed Adjustments'!HQ81","v":0},0,{"$f":"IF($BJ24>0,$BJ24*HR$76,0)+'(20) RES Detailed Adjustments'!HS24+'(20) RES Detailed Adjustments'!HS81","v":0},{"$f":"IF($BJ24>0,$BJ24*HS$76,0)+'(20) RES Detailed Adjustments'!HT24+'(20) RES Detailed Adjustments'!HT81","v":0},{"$f":"IF($BJ24>0,$BJ24*HT$76,0)+'(20) RES Detailed Adjustments'!HU24+'(20) RES Detailed Adjustments'!HU81","v":0},0,{"$f":"IF($BK24>0,$BK24*HV$76,0)+'(20) RES Detailed Adjustments'!HW24+'(20) RES Detailed Adjustments'!HW81","v":0},{"$f":"IF($BK24>0,$BK24*HW$76,0)+'(20) RES Detailed Adjustments'!HX24+'(20) RES Detailed Adjustments'!HX81","v":0},{"$f":"IF($BK24>0,$BK24*HX$76,0)+'(20) RES Detailed Adjustments'!HY24+'(20) RES Detailed Adjustments'!HY81","v":0},0,{"$f":"IF($BL24>0,$BL24*HZ$76,0)+'(20) RES Detailed Adjustments'!IA24+'(20) RES Detailed Adjustments'!IA81","v":0},{"$f":"IF($BL24>0,$BL24*IA$76,0)+'(20) RES Detailed Adjustments'!IB24+'(20) RES Detailed Adjustments'!IB81","v":0},{"$f":"IF($BL24>0,$BL24*IB$76,0)+'(20) RES Detailed Adjustments'!IC24+'(20) RES Detailed Adjustments'!IC81","v":0},0,{"$f":"IF($BM24>0,$BM24*ID$76,0)+'(20) RES Detailed Adjustments'!IE24+'(20) RES Detailed Adjustments'!IE81","v":0},{"$f":"IF($BM24>0,$BM24*IE$76,0)+'(20) RES Detailed Adjustments'!IF24+'(20) RES Detailed Adjustments'!IF81","v":0},{"$f":"IF($BM24>0,$BM24*IF$76,0)+'(20) RES Detailed Adjustments'!IG24+'(20) RES Detailed Adjustments'!IG81","v":0},0,{"$f":"IF($BN24>0,$BN24*IH$76,0)+'(20) RES Detailed Adjustments'!II24+'(20) RES Detailed Adjustments'!II81","v":0},{"$f":"IF($BN24>0,$BN24*II$76,0)+'(20) RES Detailed Adjustments'!IJ24+'(20) RES Detailed Adjustments'!IJ81","v":0},{"$f":"IF($BN24>0,$BN24*IJ$76,0)+'(20) RES Detailed Adjustments'!IK24+'(20) RES Detailed Adjustments'!IK81","v":0},0,{"$f":"IF($BO24>0,$BO24*IL$76,0)+'(20) RES Detailed Adjustments'!IM24+'(20) RES Detailed Adjustments'!IM81","v":0},{"$f":"IF($BO24>0,$BO24*IM$76,0)+'(20) RES Detailed Adjustments'!IN24+'(20) RES Detailed Adjustments'!IN81","v":0},{"$f":"IF($BO24>0,$BO24*IN$76,0)+'(20) RES Detailed Adjustments'!IO24+'(20) RES Detailed Adjustments'!IO81","v":0},0,{"$f":"IF($BP24>0,$BP24*IP$76,0)+'(20) RES Detailed Adjustments'!IQ24+'(20) RES Detailed Adjustments'!IQ81","v":0},{"$f":"IF($BP24>0,$BP24*IQ$76,0)+'(20) RES Detailed Adjustments'!IR24+'(20) RES Detailed Adjustments'!IR81","v":0},{"$f":"IF($BP24>0,$BP24*IR$76,0)+'(20) RES Detailed Adjustments'!IS24+'(20) RES Detailed Adjustments'!IS81","v":0},0,{"$f":"IF($BQ24>0,$BQ24*IT$76,0)+'(20) RES Detailed Adjustments'!IU24+'(20) RES Detailed Adjustments'!IU81","v":0},{"$f":"IF($BQ24>0,$BQ24*IU$76,0)+'(20) RES Detailed Adjustments'!IV24+'(20) RES Detailed Adjustments'!IV81","v":0},{"$f":"IF($BQ24>0,$BQ24*IV$76,0)+'(20) RES Detailed Adjustments'!IW24+'(20) RES Detailed Adjustments'!IW81","v":0},0,{"$f":"IF($BR24>0,$BR24*IX$76,0)+'(20) RES Detailed Adjustments'!IY24+'(20) RES Detailed Adjustments'!IY81","v":0},{"$f":"IF($BR24>0,$BR24*IY$76,0)+'(20) RES Detailed Adjustments'!IZ24+'(20) RES Detailed Adjustments'!IZ81","v":0},{"$f":"IF($BR24>0,$BR24*IZ$76,0)+'(20) RES Detailed Adjustments'!JA24+'(20) RES Detailed Adjustments'!JA81","v":0},0,{"$f":"IF($BS24>0,$BS24*JB$76,0)+'(20) RES Detailed Adjustments'!JC24+'(20) RES Detailed Adjustments'!JC81","v":0},{"$f":"IF($BS24>0,$BS24*JC$76,0)+'(20) RES Detailed Adjustments'!JD24+'(20) RES Detailed Adjustments'!JD81","v":0},{"$f":"IF($BS24>0,$BS24*JD$76,0)+'(20) RES Detailed Adjustments'!JE24+'(20) RES Detailed Adjustments'!JE81","v":0},0,{"$f":"IF($BT24>0,$BT24*JF$76,0)+'(20) RES Detailed Adjustments'!JG24+'(20) RES Detailed Adjustments'!JG81","v":0},{"$f":"IF($BT24>0,$BT24*JG$76,0)+'(20) RES Detailed Adjustments'!JH24+'(20) RES Detailed Adjustments'!JH81","v":0},{"$f":"IF($BT24>0,$BT24*JH$76,0)+'(20) RES Detailed Adjustments'!JI24+'(20) RES Detailed Adjustments'!JI81","v":0},0,{"$f":"IF($BU24>0,$BU24*JJ$76,0)+'(20) RES Detailed Adjustments'!JK24+'(20) RES Detailed Adjustments'!JK81","v":0},{"$f":"IF($BU24>0,$BU24*JK$76,0)+'(20) RES Detailed Adjustments'!JL24+'(20) RES Detailed Adjustments'!JL81","v":0},{"$f":"IF($BU24>0,$BU24*JL$76,0)+'(20) RES Detailed Adjustments'!JM24+'(20) RES Detailed Adjustments'!JM81","v":0},0,{"$f":"IF($BV24>0,$BV24*JN$76,0)+'(20) RES Detailed Adjustments'!JO24+'(20) RES Detailed Adjustments'!JO81","v":0},{"$f":"IF($BV24>0,$BV24*JO$76,0)+'(20) RES Detailed Adjustments'!JP24+'(20) RES Detailed Adjustments'!JP81","v":0},{"$f":"IF($BV24>0,$BV24*JP$76,0)+'(20) RES Detailed Adjustments'!JQ24+'(20) RES Detailed Adjustments'!JQ81","v":0},0,{"$f":"IF($BW24>0,$BW24*JR$76,0)+'(20) RES Detailed Adjustments'!JS24+'(20) RES Detailed Adjustments'!JS81","v":0},{"$f":"IF($BW24>0,$BW24*JS$76,0)+'(20) RES Detailed Adjustments'!JT24+'(20) RES Detailed Adjustments'!JT81","v":0},{"$f":"IF($BW24>0,$BW24*JT$76,0)+'(20) RES Detailed Adjustments'!JU24+'(20) RES Detailed Adjustments'!JU81","v":0},0,{"$f":"IF($BX24>0,$BX24*JV$76,0)+'(20) RES Detailed Adjustments'!JW24+'(20) RES Detailed Adjustments'!JW81","v":0},{"$f":"IF($BX24>0,$BX24*JW$76,0)+'(20) RES Detailed Adjustments'!JX24+'(20) RES Detailed Adjustments'!JX81","v":0},{"$f":"IF($BX24>0,$BX24*JX$76,0)+'(20) RES Detailed Adjustments'!JY24+'(20) RES Detailed Adjustments'!JY81","v":0},0,{"$f":"IF($BY24>0,$BY24*JZ$76,0)+'(20) RES Detailed Adjustments'!KA24+'(20) RES Detailed Adjustments'!KA81","v":0},{"$f":"IF($BY24>0,$BY24*KA$76,0)+'(20) RES Detailed Adjustments'!KB24+'(20) RES Detailed Adjustments'!KB81","v":0},{"$f":"IF($BY24>0,$BY24*KB$76,0)+'(20) RES Detailed Adjustments'!KC24+'(20) RES Detailed Adjustments'!KC81","v":0},0,{"$f":"IF($BZ24>0,$BZ24*KD$76,0)+'(20) RES Detailed Adjustments'!KE24+'(20) RES Detailed Adjustments'!KE81","v":0},{"$f":"IF($BZ24>0,$BZ24*KE$76,0)+'(20) RES Detailed Adjustments'!KF24+'(20) RES Detailed Adjustments'!KF81","v":0},{"$f":"IF($BZ24>0,$BZ24*KF$76,0)+'(20) RES Detailed Adjustments'!KG24+'(20) RES Detailed Adjustments'!KG81","v":0},0,{"$f":"IF($CA24>0,$CA24*KH$76,0)+'(20) RES Detailed Adjustments'!KI24+'(20) RES Detailed Adjustments'!KI81","v":0},{"$f":"IF($CA24>0,$CA24*KI$76,0)+'(20) RES Detailed Adjustments'!KJ24+'(20) RES Detailed Adjustments'!KJ81","v":0},{"$f":"IF($CA24>0,$CA24*KJ$76,0)+'(20) RES Detailed Adjustments'!KK24+'(20) RES Detailed Adjustments'!KK81","v":0},0,{"$f":"IF($CB24>0,$CB24*KL$76,0)+'(20) RES Detailed Adjustments'!KM24+'(20) RES Detailed Adjustments'!KM81","v":0},{"$f":"IF($CB24>0,$CB24*KM$76,0)+'(20) RES Detailed Adjustments'!KN24+'(20) RES Detailed Adjustments'!KN81","v":0},{"$f":"IF($CB24>0,$CB24*KN$76,0)+'(20) RES Detailed Adjustments'!KO24+'(20) RES Detailed Adjustments'!KO81","v":0},0,{"$f":"IF($CC24>0,$CC24*KP$76,0)+'(20) RES Detailed Adjustments'!KQ24+'(20) RES Detailed Adjustments'!KQ81","v":0},{"$f":"IF($CC24>0,$CC24*KQ$76,0)+'(20) RES Detailed Adjustments'!KR24+'(20) RES Detailed Adjustments'!KR81","v":0},{"$f":"IF($CC24>0,$CC24*KR$76,0)+'(20) RES Detailed Adjustments'!KS24+'(20) RES Detailed Adjustments'!KS81","v":0},0,{"$f":"IF($CD24>0,$CD24*KT$76,0)+'(20) RES Detailed Adjustments'!KU24+'(20) RES Detailed Adjustments'!KU81","v":0},{"$f":"IF($CD24>0,$CD24*KU$76,0)+'(20) RES Detailed Adjustments'!KV24+'(20) RES Detailed Adjustments'!KV81","v":0},{"$f":"IF($CD24>0,$CD24*KV$76,0)+'(20) RES Detailed Adjustments'!KW24+'(20) RES Detailed Adjustments'!KW81","v":0},0,{"$f":"IF($CE24>0,$CE24*KX$76,0)+'(20) RES Detailed Adjustments'!KY24+'(20) RES Detailed Adjustments'!KY81","v":0},{"$f":"IF($CE24>0,$CE24*KY$76,0)+'(20) RES Detailed Adjustments'!KZ24+'(20) RES Detailed Adjustments'!KZ81","v":0},{"$f":"IF($CE24>0,$CE24*KZ$76,0)+'(20) RES Detailed Adjustments'!LA24+'(20) RES Detailed Adjustments'!LA81","v":0},0,{"$f":"IF($CF24>0,$CF24*LB$76,0)+'(20) RES Detailed Adjustments'!LC24+'(20) RES Detailed Adjustments'!LC81","v":0},{"$f":"IF($CF24>0,$CF24*LC$76,0)+'(20) RES Detailed Adjustments'!LD24+'(20) RES Detailed Adjustments'!LD81","v":0},{"$f":"IF($CF24>0,$CF24*LD$76,0)+'(20) RES Detailed Adjustments'!LE24+'(20) RES Detailed Adjustments'!LE81","v":0},0,{"$f":"IF($CG24>0,$CG24*LF$76,0)+'(20) RES Detailed Adjustments'!LG24+'(20) RES Detailed Adjustments'!LG81","v":0},{"$f":"IF($CG24>0,$CG24*LG$76,0)+'(20) RES Detailed Adjustments'!LH24+'(20) RES Detailed Adjustments'!LH81","v":0},{"$f":"IF($CG24>0,$CG24*LH$76,0)+'(20) RES Detailed Adjustments'!LI24+'(20) RES Detailed Adjustments'!LI81","v":0},0,{"$f":"IF($CH24>0,$CH24*LJ$76,0)+'(20) RES Detailed Adjustments'!LK24+'(20) RES Detailed Adjustments'!LK81","v":0},{"$f":"IF($CH24>0,$CH24*LK$76,0)+'(20) RES Detailed Adjustments'!LL24+'(20) RES Detailed Adjustments'!LL81","v":0},{"$f":"IF($CH24>0,$CH24*LL$76,0)+'(20) RES Detailed Adjustments'!LM24+'(20) RES Detailed Adjustments'!LM81","v":0},0,{"$f":"IF($CI24>0,$CI24*LN$76,0)+'(20) RES Detailed Adjustments'!LO24+'(20) RES Detailed Adjustments'!LO81","v":0},{"$f":"IF($CI24>0,$CI24*LO$76,0)+'(20) RES Detailed Adjustments'!LP24+'(20) RES Detailed Adjustments'!LP81","v":0},{"$f":"IF($CI24>0,$CI24*LP$76,0)+'(20) RES Detailed Adjustments'!LQ24+'(20) RES Detailed Adjustments'!LQ81","v":0},0,{"$f":"IF($CJ24>0,$CJ24*LR$76,0)+'(20) RES Detailed Adjustments'!LS24+'(20) RES Detailed Adjustments'!LS81","v":0},{"$f":"IF($CJ24>0,$CJ24*LS$76,0)+'(20) RES Detailed Adjustments'!LT24+'(20) RES Detailed Adjustments'!LT81","v":0},{"$f":"IF($CJ24>0,$CJ24*LT$76,0)+'(20) RES Detailed Adjustments'!LU24+'(20) RES Detailed Adjustments'!LU81","v":0},0,{"$f":"IF($CK24>0,$CK24*LV$76,0)+'(20) RES Detailed Adjustments'!LW24+'(20) RES Detailed Adjustments'!LW81","v":0},{"$f":"IF($CK24>0,$CK24*LW$76,0)+'(20) RES Detailed Adjustments'!LX24+'(20) RES Detailed Adjustments'!LX81","v":0},{"$f":"IF($CK24>0,$CK24*LX$76,0)+'(20) RES Detailed Adjustments'!LY24+'(20) RES Detailed Adjustments'!LY81","v":0},0,{"$f":"IF($CL24>0,$CL24*LZ$76,0)+'(20) RES Detailed Adjustments'!MA24+'(20) RES Detailed Adjustments'!MA81","v":0},{"$f":"IF($CL24>0,$CL24*MA$76,0)+'(20) RES Detailed Adjustments'!MB24+'(20) RES Detailed Adjustments'!MB81","v":0},{"$f":"IF($CL24>0,$CL24*MB$76,0)+'(20) RES Detailed Adjustments'!MC24+'(20) RES Detailed Adjustments'!MC81","v":0},0,{"$f":"IF($CM24>0,$CM24*MD$76,0)+'(20) RES Detailed Adjustments'!ME24+'(20) RES Detailed Adjustments'!ME81","v":0},{"$f":"IF($CM24>0,$CM24*ME$76,0)+'(20) RES Detailed Adjustments'!MF24+'(20) RES Detailed Adjustments'!MF81","v":0},{"$f":"IF($CM24>0,$CM24*MF$76,0)+'(20) RES Detailed Adjustments'!MG24+'(20) RES Detailed Adjustments'!MG81","v":0},0,{"$f":"IF($CN24>0,$CN24*MH$76,0)+'(20) RES Detailed Adjustments'!MI24+'(20) RES Detailed Adjustments'!MI81","v":0},{"$f":"IF($CN24>0,$CN24*MI$76,0)+'(20) RES Detailed Adjustments'!MJ24+'(20) RES Detailed Adjustments'!MJ81","v":0},{"$f":"IF($CN24>0,$CN24*MJ$76,0)+'(20) RES Detailed Adjustments'!MK24+'(20) RES Detailed Adjustments'!MK81","v":0},0,{"$f":"IF($CO24>0,$CO24*ML$76,0)+'(20) RES Detailed Adjustments'!MM24+'(20) RES Detailed Adjustments'!MM81","v":0},{"$f":"IF($CO24>0,$CO24*MM$76,0)+'(20) RES Detailed Adjustments'!MN24+'(20) RES Detailed Adjustments'!MN81","v":0},{"$f":"IF($CO24>0,$CO24*MN$76,0)+'(20) RES Detailed Adjustments'!MO24+'(20) RES Detailed Adjustments'!MO81","v":0},0,{"$f":"IF($CP24>0,$CP24*MP$76,0)+'(20) RES Detailed Adjustments'!MQ24+'(20) RES Detailed Adjustments'!MQ81","v":0},{"$f":"IF($CP24>0,$CP24*MQ$76,0)+'(20) RES Detailed Adjustments'!MR24+'(20) RES Detailed Adjustments'!MR81","v":0},{"$f":"IF($CP24>0,$CP24*MR$76,0)+'(20) RES Detailed Adjustments'!MS24+'(20) RES Detailed Adjustments'!MS81","v":0},0,{"$f":"IF($CQ24>0,$CQ24*MT$76,0)+'(20) RES Detailed Adjustments'!MU24+'(20) RES Detailed Adjustments'!MU81","v":0},{"$f":"IF($CQ24>0,$CQ24*MU$76,0)+'(20) RES Detailed Adjustments'!MV24+'(20) RES Detailed Adjustments'!MV81","v":0},{"$f":"IF($CQ24>0,$CQ24*MV$76,0)+'(20) RES Detailed Adjustments'!MW24+'(20) RES Detailed Adjustments'!MW81","v":0},0,{"$f":"IF($CR24>0,$CR24*MX$76,0)+'(20) RES Detailed Adjustments'!MY24+'(20) RES Detailed Adjustments'!MY81","v":0},{"$f":"IF($CR24>0,$CR24*MY$76,0)+'(20) RES Detailed Adjustments'!MZ24+'(20) RES Detailed Adjustments'!MZ81","v":0},{"$f":"IF($CR24>0,$CR24*MZ$76,0)+'(20) RES Detailed Adjustments'!NA24+'(20) RES Detailed Adjustments'!NA81","v":0},0,{"$f":"IF($CS24>0,$CS24*NB$76,0)+'(20) RES Detailed Adjustments'!NC24+'(20) RES Detailed Adjustments'!NC81","v":0},{"$f":"IF($CS24>0,$CS24*NC$76,0)+'(20) RES Detailed Adjustments'!ND24+'(20) RES Detailed Adjustments'!ND81","v":0},{"$f":"IF($CS24>0,$CS24*ND$76,0)+'(20) RES Detailed Adjustments'!NE24+'(20) RES Detailed Adjustments'!NE81","v":0},0,{"$f":"IF($CT24>0,$CT24*NF$76,0)+'(20) RES Detailed Adjustments'!NG24+'(20) RES Detailed Adjustments'!NG81","v":0},{"$f":"IF($CT24>0,$CT24*NG$76,0)+'(20) RES Detailed Adjustments'!NH24+'(20) RES Detailed Adjustments'!NH81","v":0},{"$f":"IF($CT24>0,$CT24*NH$76,0)+'(20) RES Detailed Adjustments'!NI24+'(20) RES Detailed Adjustments'!NI81","v":0},0,{"$f":"IF($CU24>0,$CU24*NJ$76,0)+'(20) RES Detailed Adjustments'!NK24+'(20) RES Detailed Adjustments'!NK81","v":0},{"$f":"IF($CU24>0,$CU24*NK$76,0)+'(20) RES Detailed Adjustments'!NL24+'(20) RES Detailed Adjustments'!NL81","v":0},{"$f":"IF($CU24>0,$CU24*NL$76,0)+'(20) RES Detailed Adjustments'!NM24+'(20) RES Detailed Adjustments'!NM81","v":0},0,{"$f":"IF($CV24>0,$CV24*NN$76,0)+'(20) RES Detailed Adjustments'!NO24+'(20) RES Detailed Adjustments'!NO81","v":0},{"$f":"IF($CV24>0,$CV24*NO$76,0)+'(20) RES Detailed Adjustments'!NP24+'(20) RES Detailed Adjustments'!NP81","v":0},{"$f":"IF($CV24>0,$CV24*NP$76,0)+'(20) RES Detailed Adjustments'!NQ24+'(20) RES Detailed Adjustments'!NQ81","v":0},0,{"$f":"IF($CW24>0,$CW24*NR$76,0)+'(20) RES Detailed Adjustments'!NS24+'(20) RES Detailed Adjustments'!NS81","v":0},{"$f":"IF($CW24>0,$CW24*NS$76,0)+'(20) RES Detailed Adjustments'!NT24+'(20) RES Detailed Adjustments'!NT81","v":0},{"$f":"IF($CW24>0,$CW24*NT$76,0)+'(20) RES Detailed Adjustments'!NU24+'(20) RES Detailed Adjustments'!NU81","v":0},0]
["Laundry Services and Supplies",{"$f":"IF($F25>0,$F25*B$76,0)+'(20) RES Detailed Adjustments'!C25+'(20) RES Detailed Adjustments'!C82","v":0},{"$f":"IF($F25>0,$F25*C$76,0)+'(20) RES Detailed Adjustments'!D25+'(20) RES Detailed Adjustments'!D82","v":0},{"$f":"IF($F25>0,$F25*D$76,0)+'(20) RES Detailed Adjustments'!E25+'(20) RES Detailed Adjustments'!E82","v":0},0,{"$f":"IF($G25>0,$G25*F$76,0)+'(20) RES Detailed Adjustments'!G25+'(20) RES Detailed Adjustments'!G82","v":0},{"$f":"IF($G25>0,$G25*G$76,0)+'(20) RES Detailed Adjustments'!H25+'(20) RES Detailed Adjustments'!H82","v":0},{"$f":"IF($G25>0,$G25*H$76,0)+'(20) RES Detailed Adjustments'!I25+'(20) RES Detailed Adjustments'!I82","v":0},0,{"$f":"IF($H25>0,$H25*J$76,0)+'(20) RES Detailed Adjustments'!K25+'(20) RES Detailed Adjustments'!K82","v":0},{"$f":"IF($H25>0,$H25*K$76,0)+'(20) RES Detailed Adjustments'!L25+'(20) RES Detailed Adjustments'!L82","v":0},{"$f":"IF($H25>0,$H25*L$76,0)+'(20) RES Detailed Adjustments'!M25+'(20) RES Detailed Adjustments'!M82","v":0},0,{"$f":"IF($I25>0,$I25*N$76,0)+'(20) RES Detailed Adjustments'!O25+'(20) RES Detailed Adjustments'!O82","v":0},{"$f":"IF($I25>0,$I25*O$76,0)+'(20) RES Detailed Adjustments'!P25+'(20) RES Detailed Adjustments'!P82","v":0},{"$f":"IF($I25>0,$I25*P$76,0)+'(20) RES Detailed Adjustments'!Q25+'(20) RES Detailed Adjustments'!Q82","v":0},0,{"$f":"IF($J25>0,$J25*R$76,0)+'(20) RES Detailed Adjustments'!S25+'(20) RES Detailed Adjustments'!S82","v":0},{"$f":"IF($J25>0,$J25*S$76,0)+'(20) RES Detailed Adjustments'!T25+'(20) RES Detailed Adjustments'!T82","v":0},{"$f":"IF($J25>0,$J25*T$76,0)+'(20) RES Detailed Adjustments'!U25+'(20) RES Detailed Adjustments'!U82","v":0},0,{"$f":"IF($K25>0,$K25*V$76,0)+'(20) RES Detailed Adjustments'!W25+'(20) RES Detailed Adjustments'!W82","v":0},{"$f":"IF($K25>0,$K25*W$76,0)+'(20) RES Detailed Adjustments'!X25+'(20) RES Detailed Adjustments'!X82","v":0},{"$f":"IF($K25>0,$K25*X$76,0)+'(20) RES Detailed Adjustments'!Y25+'(20) RES Detailed Adjustments'!Y82","v":0},0,{"$f":"IF($L25>0,$L25*Z$76,0)+'(20) RES Detailed Adjustments'!AA25+'(20) RES Detailed Adjustments'!AA82","v":0},{"$f":"IF($L25>0,$L25*AA$76,0)+'(20) RES Detailed Adjustments'!AB25+'(20) RES Detailed Adjustments'!AB82","v":0},{"$f":"IF($L25>0,$L25*AB$76,0)+'(20) RES Detailed Adjustments'!AC25+'(20) RES Detailed Adjustments'!AC82","v":0},0,{"$f":"IF($M25>0,$M25*AD$76,0)+'(20) RES Detailed Adjustments'!AE25+'(20) RES Detailed Adjustments'!AE82","v":0},{"$f":"IF($M25>0,$M25*AE$76,0)+'(20) RES Detailed Adjustments'!AF25+'(20) RES Detailed Adjustments'!AF82","v":0},{"$f":"IF($M25>0,$M25*AF$76,0)+'(20) RES Detailed Adjustments'!AG25+'(20) RES Detailed Adjustments'!AG82","v":0},0,{"$f":"IF($N25>0,$N25*AH$76,0)+'(20) RES Detailed Adjustments'!AI25+'(20) RES Detailed Adjustments'!AI82","v":0},{"$f":"IF($N25>0,$N25*AI$76,0)+'(20) RES Detailed Adjustments'!AJ25+'(20) RES Detailed Adjustments'!AJ82","v":0},{"$f":"IF($N25>0,$N25*AJ$76,0)+'(20) RES Detailed Adjustments'!AK25+'(20) RES Detailed Adjustments'!AK82","v":0},0,{"$f":"IF($O25>0,$O25*AL$76,0)+'(20) RES Detailed Adjustments'!AM25+'(20) RES Detailed Adjustments'!AM82","v":0},{"$f":"IF($O25>0,$O25*AM$76,0)+'(20) RES Detailed Adjustments'!AN25+'(20) RES Detailed Adjustments'!AN82","v":0},{"$f":"IF($O25>0,$O25*AN$76,0)+'(20) RES Detailed Adjustments'!AO25+'(20) RES Detailed Adjustments'!AO82","v":0},0,{"$f":"IF($P25>0,$P25*AP$76,0)+'(20) RES Detailed Adjustments'!AQ25+'(20) RES Detailed Adjustments'!AQ82","v":0},{"$f":"IF($P25>0,$P25*AQ$76,0)+'(20) RES Detailed Adjustments'!AR25+'(20) RES Detailed Adjustments'!AR82","v":0},{"$f":"IF($P25>0,$P25*AR$76,0)+'(20) RES Detailed Adjustments'!AS25+'(20) RES Detailed Adjustments'!AS82","v":0},0,{"$f":"IF($Q25>0,$Q25*AT$76,0)+'(20) RES Detailed Adjustments'!AU25+'(20) RES Detailed Adjustments'!AU82","v":0},{"$f":"IF($Q25>0,$Q25*AU$76,0)+'(20) RES Detailed Adjustments'!AV25+'(20) RES Detailed Adjustments'!AV82","v":0},{"$f":"IF($Q25>0,$Q25*AV$76,0)+'(20) RES Detailed Adjustments'!AW25+'(20) RES Detailed Adjustments'!AW82","v":0},0,{"$f":"IF($R25>0,$R25*AX$76,0)+'(20) RES Detailed Adjustments'!AY25+'(20) RES Detailed Adjustments'!AY82","v":0},{"$f":"IF($R25>0,$R25*AY$76,0)+'(20) RES Detailed Adjustments'!AZ25+'(20) RES Detailed Adjustments'!AZ82","v":0},{"$f":"IF($R25>0,$R25*AZ$76,0)+'(20) RES Detailed Adjustments'!BA25+'(20) RES Detailed Adjustments'!BA82","v":0},0,{"$f":"IF($S25>0,$S25*BB$76,0)+'(20) RES Detailed Adjustments'!BC25+'(20) RES Detailed Adjustments'!BC82","v":0},{"$f":"IF($S25>0,$S25*BC$76,0)+'(20) RES Detailed Adjustments'!BD25+'(20) RES Detailed Adjustments'!BD82","v":0},{"$f":"IF($S25>0,$S25*BD$76,0)+'(20) RES Detailed Adjustments'!BE25+'(20) RES Detailed Adjustments'!BE82","v":0},0,{"$f":"IF($T25>0,$T25*BF$76,0)+'(20) RES Detailed Adjustments'!BG25+'(20) RES Detailed Adjustments'!BG82","v":0},{"$f":"IF($T25>0,$T25*BG$76,0)+'(20) RES Detailed Adjustments'!BH25+'(20) RES Detailed Adjustments'!BH82","v":0},{"$f":"IF($T25>0,$T25*BH$76,0)+'(20) RES Detailed Adjustments'!BI25+'(20) RES Detailed Adjustments'!BI82","v":0},0,{"$f":"IF($U25>0,$U25*BJ$76,0)+'(20) RES Detailed Adjustments'!BK25+'(20) RES Detailed Adjustments'!BK82","v":0},{"$f":"IF($U25>0,$U25*BK$76,0)+'(20) RES Detailed Adjustments'!BL25+'(20) RES Detailed Adjustments'!BL82","v":0},{"$f":"IF($U25>0,$U25*BL$76,0)+'(20) RES Detailed Adjustments'!BM25+'(20) RES Detailed Adjustments'!BM82","v":0},0,{"$f":"IF($V25>0,$V25*BN$76,0)+'(20) RES Detailed Adjustments'!BO25+'(20) RES Detailed Adjustments'!BO82","v":0},{"$f":"IF($V25>0,$V25*BO$76,0)+'(20) RES Detailed Adjustments'!BP25+'(20) RES Detailed Adjustments'!BP82","v":0},{"$f":"IF($V25>0,$V25*BP$76,0)+'(20) RES Detailed Adjustments'!BQ25+'(20) RES Detailed Adjustments'!BQ82","v":0},0,{"$f":"IF($W25>0,$W25*BR$76,0)+'(20) RES Detailed Adjustments'!BS25+'(20) RES Detailed Adjustments'!BS82","v":0},{"$f":"IF($W25>0,$W25*BS$76,0)+'(20) RES Detailed Adjustments'!BT25+'(20) RES Detailed Adjustments'!BT82","v":0},{"$f":"IF($W25>0,$W25*BT$76,0)+'(20) RES Detailed Adjustments'!BU25+'(20) RES Detailed Adjustments'!BU82","v":0},0,{"$f":"IF($X25>0,$X25*BV$76,0)+'(20) RES Detailed Adjustments'!BW25+'(20) RES Detailed Adjustments'!BW82","v":0},{"$f":"IF($X25>0,$X25*BW$76,0)+'(20) RES Detailed Adjustments'!BX25+'(20) RES Detailed Adjustments'!BX82","v":0},{"$f":"IF($X25>0,$X25*BX$76,0)+'(20) RES Detailed Adjustments'!BY25+'(20) RES Detailed Adjustments'!BY82","v":0},0,{"$f":"IF($Y25>0,$Y25*BZ$76,0)+'(20) RES Detailed Adjustments'!CA25+'(20) RES Detailed Adjustments'!CA82","v":0},{"$f":"IF($Y25>0,$Y25*CA$76,0)+'(20) RES Detailed Adjustments'!CB25+'(20) RES Detailed Adjustments'!CB82","v":0},{"$f":"IF($Y25>0,$Y25*CB$76,0)+'(20) RES Detailed Adjustments'!CC25+'(20) RES Detailed Adjustments'!CC82","v":0},0,{"$f":"IF($Z25>0,$Z25*CD$76,0)+'(20) RES Detailed Adjustments'!CE25+'(20) RES Detailed Adjustments'!CE82","v":0},{"$f":"IF($Z25>0,$Z25*CE$76,0)+'(20) RES Detailed Adjustments'!CF25+'(20) RES Detailed Adjustments'!CF82","v":0},{"$f":"IF($Z25>0,$Z25*CF$76,0)+'(20) RES Detailed Adjustments'!CG25+'(20) RES Detailed Adjustments'!CG82","v":0},0,{"$f":"IF($AA25>0,$AA25*CH$76,0)+'(20) RES Detailed Adjustments'!CI25+'(20) RES Detailed Adjustments'!CI82","v":0},{"$f":"IF($AA25>0,$AA25*CI$76,0)+'(20) RES Detailed Adjustments'!CJ25+'(20) RES Detailed Adjustments'!CJ82","v":0},{"$f":"IF($AA25>0,$AA25*CJ$76,0)+'(20) RES Detailed Adjustments'!CK25+'(20) RES Detailed Adjustments'!CK82","v":0},0,{"$f":"IF($AB25>0,$AB25*CL$76,0)+'(20) RES Detailed Adjustments'!CM25+'(20) RES Detailed Adjustments'!CM82","v":0},{"$f":"IF($AB25>0,$AB25*CM$76,0)+'(20) RES Detailed Adjustments'!CN25+'(20) RES Detailed Adjustments'!CN82","v":0},{"$f":"IF($AB25>0,$AB25*CN$76,0)+'(20) RES Detailed Adjustments'!CO25+'(20) RES Detailed Adjustments'!CO82","v":0},0,{"$f":"IF($AC25>0,$AC25*CP$76,0)+'(20) RES Detailed Adjustments'!CQ25+'(20) RES Detailed Adjustments'!CQ82","v":0},{"$f":"IF($AC25>0,$AC25*CQ$76,0)+'(20) RES Detailed Adjustments'!CR25+'(20) RES Detailed Adjustments'!CR82","v":0},{"$f":"IF($AC25>0,$AC25*CR$76,0)+'(20) RES Detailed Adjustments'!CS25+'(20) RES Detailed Adjustments'!CS82","v":0},0,{"$f":"IF($AD25>0,$AD25*CT$76,0)+'(20) RES Detailed Adjustments'!CU25+'(20) RES Detailed Adjustments'!CU82","v":0},{"$f":"IF($AD25>0,$AD25*CU$76,0)+'(20) RES Detailed Adjustments'!CV25+'(20) RES Detailed Adjustments'!CV82","v":0},{"$f":"IF($AD25>0,$AD25*CV$76,0)+'(20) RES Detailed Adjustments'!CW25+'(20) RES Detailed Adjustments'!CW82","v":0},0,{"$f":"IF($AE25>0,$AE25*CX$76,0)+'(20) RES Detailed Adjustments'!CY25+'(20) RES Detailed Adjustments'!CY82","v":0},{"$f":"IF($AE25>0,$AE25*CY$76,0)+'(20) RES Detailed Adjustments'!CZ25+'(20) RES Detailed Adjustments'!CZ82","v":0},{"$f":"IF($AE25>0,$AE25*CZ$76,0)+'(20) RES Detailed Adjustments'!DA25+'(20) RES Detailed Adjustments'!DA82","v":0},0,{"$f":"IF($AF25>0,$AF25*DB$76,0)+'(20) RES Detailed Adjustments'!DC25+'(20) RES Detailed Adjustments'!DC82","v":0},{"$f":"IF($AF25>0,$AF25*DC$76,0)+'(20) RES Detailed Adjustments'!DD25+'(20) RES Detailed Adjustments'!DD82","v":0},{"$f":"IF($AF25>0,$AF25*DD$76,0)+'(20) RES Detailed Adjustments'!DE25+'(20) RES Detailed Adjustments'!DE82","v":0},0,{"$f":"IF($AG25>0,$AG25*DF$76,0)+'(20) RES Detailed Adjustments'!DG25+'(20) RES Detailed Adjustments'!DG82","v":0},{"$f":"IF($AG25>0,$AG25*DG$76,0)+'(20) RES Detailed Adjustments'!DH25+'(20) RES Detailed Adjustments'!DH82","v":0},{"$f":"IF($AG25>0,$AG25*DH$76,0)+'(20) RES Detailed Adjustments'!DI25+'(20) RES Detailed Adjustments'!DI82","v":0},0,{"$f":"IF($AH25>0,$AH25*DJ$76,0)+'(20) RES Detailed Adjustments'!DK25+'(20) RES Detailed Adjustments'!DK82","v":0},{"$f":"IF($AH25>0,$AH25*DK$76,0)+'(20) RES Detailed Adjustments'!DL25+'(20) RES Detailed Adjustments'!DL82","v":0},{"$f":"IF($AH25>0,$AH25*DL$76,0)+'(20) RES Detailed Adjustments'!DM25+'(20) RES Detailed Adjustments'!DM82","v":0},0,{"$f":"IF($AI25>0,$AI25*DN$76,0)+'(20) RES Detailed Adjustments'!DO25+'(20) RES Detailed Adjustments'!DO82","v":0},{"$f":"IF($AI25>0,$AI25*DO$76,0)+'(20) RES Detailed Adjustments'!DP25+'(20) RES Detailed Adjustments'!DP82","v":0},{"$f":"IF($AI25>0,$AI25*DP$76,0)+'(20) RES Detailed Adjustments'!DQ25+'(20) RES Detailed Adjustments'!DQ82","v":0},0,{"$f":"IF($AJ25>0,$AJ25*DR$76,0)+'(20) RES Detailed Adjustments'!DS25+'(20) RES Detailed Adjustments'!DS82","v":0},{"$f":"IF($AJ25>0,$AJ25*DS$76,0)+'(20) RES Detailed Adjustments'!DT25+'(20) RES Detailed Adjustments'!DT82","v":0},{"$f":"IF($AJ25>0,$AJ25*DT$76,0)+'(20) RES Detailed Adjustments'!DU25+'(20) RES Detailed Adjustments'!DU82","v":0},0,{"$f":"IF($AK25>0,$AK25*DV$76,0)+'(20) RES Detailed Adjustments'!DW25+'(20) RES Detailed Adjustments'!DW82","v":0},{"$f":"IF($AK25>0,$AK25*DW$76,0)+'(20) RES Detailed Adjustments'!DX25+'(20) RES Detailed Adjustments'!DX82","v":0},{"$f":"IF($AK25>0,$AK25*DX$76,0)+'(20) RES Detailed Adjustments'!DY25+'(20) RES Detailed Adjustments'!DY82","v":0},0,{"$f":"IF($AL25>0,$AL25*DZ$76,0)+'(20) RES Detailed Adjustments'!EA25+'(20) RES Detailed Adjustments'!EA82","v":0},{"$f":"IF($AL25>0,$AL25*EA$76,0)+'(20) RES Detailed Adjustments'!EB25+'(20) RES Detailed Adjustments'!EB82","v":0},{"$f":"IF($AL25>0,$AL25*EB$76,0)+'(20) RES Detailed Adjustments'!EC25+'(20) RES Detailed Adjustments'!EC82","v":0},0,{"$f":"IF($AM25>0,$AM25*ED$76,0)+'(20) RES Detailed Adjustments'!EE25+'(20) RES Detailed Adjustments'!EE82","v":0},{"$f":"IF($AM25>0,$AM25*EE$76,0)+'(20) RES Detailed Adjustments'!EF25+'(20) RES Detailed Adjustments'!EF82","v":0},{"$f":"IF($AM25>0,$AM25*EF$76,0)+'(20) RES Detailed Adjustments'!EG25+'(20) RES Detailed Adjustments'!EG82","v":0},0,{"$f":"IF($AN25>0,$AN25*EH$76,0)+'(20) RES Detailed Adjustments'!EI25+'(20) RES Detailed Adjustments'!EI82","v":0},{"$f":"IF($AN25>0,$AN25*EI$76,0)+'(20) RES Detailed Adjustments'!EJ25+'(20) RES Detailed Adjustments'!EJ82","v":0},{"$f":"IF($AN25>0,$AN25*EJ$76,0)+'(20) RES Detailed Adjustments'!EK25+'(20) RES Detailed Adjustments'!EK82","v":0},0,{"$f":"IF($AO25>0,$AO25*EL$76,0)+'(20) RES Detailed Adjustments'!EM25+'(20) RES Detailed Adjustments'!EM82","v":0},{"$f":"IF($AO25>0,$AO25*EM$76,0)+'(20) RES Detailed Adjustments'!EN25+'(20) RES Detailed Adjustments'!EN82","v":0},{"$f":"IF($AO25>0,$AO25*EN$76,0)+'(20) RES Detailed Adjustments'!EO25+'(20) RES Detailed Adjustments'!EO82","v":0},0,{"$f":"IF($AP25>0,$AP25*EP$76,0)+'(20) RES Detailed Adjustments'!EQ25+'(20) RES Detailed Adjustments'!EQ82","v":0},{"$f":"IF($AP25>0,$AP25*EQ$76,0)+'(20) RES Detailed Adjustments'!ER25+'(20) RES Detailed Adjustments'!ER82","v":0},{"$f":"IF($AP25>0,$AP25*ER$76,0)+'(20) RES Detailed Adjustments'!ES25+'(20) RES Detailed Adjustments'!ES82","v":0},0,{"$f":"IF($AQ25>0,$AQ25*ET$76,0)+'(20) RES Detailed Adjustments'!EU25+'(20) RES Detailed Adjustments'!EU82","v":0},{"$f":"IF($AQ25>0,$AQ25*EU$76,0)+'(20) RES Detailed Adjustments'!EV25+'(20) RES Detailed Adjustments'!EV82","v":0},{"$f":"IF($AQ25>0,$AQ25*EV$76,0)+'(20) RES Detailed Adjustments'!EW25+'(20) RES Detailed Adjustments'!EW82","v":0},0,{"$f":"IF($AR25>0,$AR25*EX$76,0)+'(20) RES Detailed Adjustments'!EY25+'(20) RES Detailed Adjustments'!EY82","v":0},{"$f":"IF($AR25>0,$AR25*EY$76,0)+'(20) RES Detailed Adjustments'!EZ25+'(20) RES Detailed Adjustments'!EZ82","v":0},{"$f":"IF($AR25>0,$AR25*EZ$76,0)+'(20) RES Detailed Adjustments'!FA25+'(20) RES Detailed Adjustments'!FA82","v":0},0,{"$f":"IF($AS25>0,$AS25*FB$76,0)+'(20) RES Detailed Adjustments'!FC25+'(20) RES Detailed Adjustments'!FC82","v":0},{"$f":"IF($AS25>0,$AS25*FC$76,0)+'(20) RES Detailed Adjustments'!FD25+'(20) RES Detailed Adjustments'!FD82","v":0},{"$f":"IF($AS25>0,$AS25*FD$76,0)+'(20) RES Detailed Adjustments'!FE25+'(20) RES Detailed Adjustments'!FE82","v":0},0,{"$f":"IF($AT25>0,$AT25*FF$76,0)+'(20) RES Detailed Adjustments'!FG25+'(20) RES Detailed Adjustments'!FG82","v":0},{"$f":"IF($AT25>0,$AT25*FG$76,0)+'(20) RES Detailed Adjustments'!FH25+'(20) RES Detailed Adjustments'!FH82","v":0},{"$f":"IF($AT25>0,$AT25*FH$76,0)+'(20) RES Detailed Adjustments'!FI25+'(20) RES Detailed Adjustments'!FI82","v":0},0,{"$f":"IF($AU25>0,$AU25*FJ$76,0)+'(20) RES Detailed Adjustments'!FK25+'(20) RES Detailed Adjustments'!FK82","v":0},{"$f":"IF($AU25>0,$AU25*FK$76,0)+'(20) RES Detailed Adjustments'!FL25+'(20) RES Detailed Adjustments'!FL82","v":0},{"$f":"IF($AU25>0,$AU25*FL$76,0)+'(20) RES Detailed Adjustments'!FM25+'(20) RES Detailed Adjustments'!FM82","v":0},0,{"$f":"IF($AV25>0,$AV25*FN$76,0)+'(20) RES Detailed Adjustments'!FO25+'(20) RES Detailed Adjustments'!FO82","v":0},{"$f":"IF($AV25>0,$AV25*FO$76,0)+'(20) RES Detailed Adjustments'!FP25+'(20) RES Detailed Adjustments'!FP82","v":0},{"$f":"IF($AV25>0,$AV25*FP$76,0)+'(20) RES Detailed Adjustments'!FQ25+'(20) RES Detailed Adjustments'!FQ82","v":0},0,{"$f":"IF($AW25>0,$AW25*FR$76,0)+'(20) RES Detailed Adjustments'!FS25+'(20) RES Detailed Adjustments'!FS82","v":0},{"$f":"IF($AW25>0,$AW25*FS$76,0)+'(20) RES Detailed Adjustments'!FT25+'(20) RES Detailed Adjustments'!FT82","v":0},{"$f":"IF($AW25>0,$AW25*FT$76,0)+'(20) RES Detailed Adjustments'!FU25+'(20) RES Detailed Adjustments'!FU82","v":0},0,{"$f":"IF($AX25>0,$AX25*FV$76,0)+'(20) RES Detailed Adjustments'!FW25+'(20) RES Detailed Adjustments'!FW82","v":0},{"$f":"IF($AX25>0,$AX25*FW$76,0)+'(20) RES Detailed Adjustments'!FX25+'(20) RES Detailed Adjustments'!FX82","v":0},{"$f":"IF($AX25>0,$AX25*FX$76,0)+'(20) RES Detailed Adjustments'!FY25+'(20) RES Detailed Adjustments'!FY82","v":0},0,{"$f":"IF($AY25>0,$AY25*FZ$76,0)+'(20) RES Detailed Adjustments'!GA25+'(20) RES Detailed Adjustments'!GA82","v":0},{"$f":"IF($AY25>0,$AY25*GA$76,0)+'(20) RES Detailed Adjustments'!GB25+'(20) RES Detailed Adjustments'!GB82","v":0},{"$f":"IF($AY25>0,$AY25*GB$76,0)+'(20) RES Detailed Adjustments'!GC25+'(20) RES Detailed Adjustments'!GC82","v":0},0,{"$f":"IF($AZ25>0,$AZ25*GD$76,0)+'(20) RES Detailed Adjustments'!GE25+'(20) RES Detailed Adjustments'!GE82","v":0},{"$f":"IF($AZ25>0,$AZ25*GE$76,0)+'(20) RES Detailed Adjustments'!GF25+'(20) RES Detailed Adjustments'!GF82","v":0},{"$f":"IF($AZ25>0,$AZ25*GF$76,0)+'(20) RES Detailed Adjustments'!GG25+'(20) RES Detailed Adjustments'!GG82","v":0},0,{"$f":"IF($BA25>0,$BA25*GH$76,0)+'(20) RES Detailed Adjustments'!GI25+'(20) RES Detailed Adjustments'!GI82","v":0},{"$f":"IF($BA25>0,$BA25*GI$76,0)+'(20) RES Detailed Adjustments'!GJ25+'(20) RES Detailed Adjustments'!GJ82","v":0},{"$f":"IF($BA25>0,$BA25*GJ$76,0)+'(20) RES Detailed Adjustments'!GK25+'(20) RES Detailed Adjustments'!GK82","v":0},0,{"$f":"IF($BB25>0,$BB25*GL$76,0)+'(20) RES Detailed Adjustments'!GM25+'(20) RES Detailed Adjustments'!GM82","v":0},{"$f":"IF($BB25>0,$BB25*GM$76,0)+'(20) RES Detailed Adjustments'!GN25+'(20) RES Detailed Adjustments'!GN82","v":0},{"$f":"IF($BB25>0,$BB25*GN$76,0)+'(20) RES Detailed Adjustments'!GO25+'(20) RES Detailed Adjustments'!GO82","v":0},0,{"$f":"IF($BC25>0,$BC25*GP$76,0)+'(20) RES Detailed Adjustments'!GQ25+'(20) RES Detailed Adjustments'!GQ82","v":0},{"$f":"IF($BC25>0,$BC25*GQ$76,0)+'(20) RES Detailed Adjustments'!GR25+'(20) RES Detailed Adjustments'!GR82","v":0},{"$f":"IF($BC25>0,$BC25*GR$76,0)+'(20) RES Detailed Adjustments'!GS25+'(20) RES Detailed Adjustments'!GS82","v":0},0,{"$f":"IF($BD25>0,$BD25*GT$76,0)+'(20) RES Detailed Adjustments'!GU25+'(20) RES Detailed Adjustments'!GU82","v":0},{"$f":"IF($BD25>0,$BD25*GU$76,0)+'(20) RES Detailed Adjustments'!GV25+'(20) RES Detailed Adjustments'!GV82","v":0},{"$f":"IF($BD25>0,$BD25*GV$76,0)+'(20) RES Detailed Adjustments'!GW25+'(20) RES Detailed Adjustments'!GW82","v":0},0,{"$f":"IF($BE25>0,$BE25*GX$76,0)+'(20) RES Detailed Adjustments'!GY25+'(20) RES Detailed Adjustments'!GY82","v":0},{"$f":"IF($BE25>0,$BE25*GY$76,0)+'(20) RES Detailed Adjustments'!GZ25+'(20) RES Detailed Adjustments'!GZ82","v":0},{"$f":"IF($BE25>0,$BE25*GZ$76,0)+'(20) RES Detailed Adjustments'!HA25+'(20) RES Detailed Adjustments'!HA82","v":0},0,{"$f":"IF($BF25>0,$BF25*HB$76,0)+'(20) RES Detailed Adjustments'!HC25+'(20) RES Detailed Adjustments'!HC82","v":0},{"$f":"IF($BF25>0,$BF25*HC$76,0)+'(20) RES Detailed Adjustments'!HD25+'(20) RES Detailed Adjustments'!HD82","v":0},{"$f":"IF($BF25>0,$BF25*HD$76,0)+'(20) RES Detailed Adjustments'!HE25+'(20) RES Detailed Adjustments'!HE82","v":0},0,{"$f":"IF($BG25>0,$BG25*HF$76,0)+'(20) RES Detailed Adjustments'!HG25+'(20) RES Detailed Adjustments'!HG82","v":0},{"$f":"IF($BG25>0,$BG25*HG$76,0)+'(20) RES Detailed Adjustments'!HH25+'(20) RES Detailed Adjustments'!HH82","v":0},{"$f":"IF($BG25>0,$BG25*HH$76,0)+'(20) RES Detailed Adjustments'!HI25+'(20) RES Detailed Adjustments'!HI82","v":0},0,{"$f":"IF($BH25>0,$BH25*HJ$76,0)+'(20) RES Detailed Adjustments'!HK25+'(20) RES Detailed Adjustments'!HK82","v":0},{"$f":"IF($BH25>0,$BH25*HK$76,0)+'(20) RES Detailed Adjustments'!HL25+'(20) RES Detailed Adjustments'!HL82","v":0},{"$f":"IF($BH25>0,$BH25*HL$76,0)+'(20) RES Detailed Adjustments'!HM25+'(20) RES Detailed Adjustments'!HM82","v":0},0,{"$f":"IF($BI25>0,$BI25*HN$76,0)+'(20) RES Detailed Adjustments'!HO25+'(20) RES Detailed Adjustments'!HO82","v":0},{"$f":"IF($BI25>0,$BI25*HO$76,0)+'(20) RES Detailed Adjustments'!HP25+'(20) RES Detailed Adjustments'!HP82","v":0},{"$f":"IF($BI25>0,$BI25*HP$76,0)+'(20) RES Detailed Adjustments'!HQ25+'(20) RES Detailed Adjustments'!HQ82","v":0},0,{"$f":"IF($BJ25>0,$BJ25*HR$76,0)+'(20) RES Detailed Adjustments'!HS25+'(20) RES Detailed Adjustments'!HS82","v":0},{"$f":"IF($BJ25>0,$BJ25*HS$76,0)+'(20) RES Detailed Adjustments'!HT25+'(20) RES Detailed Adjustments'!HT82","v":0},{"$f":"IF($BJ25>0,$BJ25*HT$76,0)+'(20) RES Detailed Adjustments'!HU25+'(20) RES Detailed Adjustments'!HU82","v":0},0,{"$f":"IF($BK25>0,$BK25*HV$76,0)+'(20) RES Detailed Adjustments'!HW25+'(20) RES Detailed Adjustments'!HW82","v":0},{"$f":"IF($BK25>0,$BK25*HW$76,0)+'(20) RES Detailed Adjustments'!HX25+'(20) RES Detailed Adjustments'!HX82","v":0},{"$f":"IF($BK25>0,$BK25*HX$76,0)+'(20) RES Detailed Adjustments'!HY25+'(20) RES Detailed Adjustments'!HY82","v":0},0,{"$f":"IF($BL25>0,$BL25*HZ$76,0)+'(20) RES Detailed Adjustments'!IA25+'(20) RES Detailed Adjustments'!IA82","v":0},{"$f":"IF($BL25>0,$BL25*IA$76,0)+'(20) RES Detailed Adjustments'!IB25+'(20) RES Detailed Adjustments'!IB82","v":0},{"$f":"IF($BL25>0,$BL25*IB$76,0)+'(20) RES Detailed Adjustments'!IC25+'(20) RES Detailed Adjustments'!IC82","v":0},0,{"$f":"IF($BM25>0,$BM25*ID$76,0)+'(20) RES Detailed Adjustments'!IE25+'(20) RES Detailed Adjustments'!IE82","v":0},{"$f":"IF($BM25>0,$BM25*IE$76,0)+'(20) RES Detailed Adjustments'!IF25+'(20) RES Detailed Adjustments'!IF82","v":0},{"$f":"IF($BM25>0,$BM25*IF$76,0)+'(20) RES Detailed Adjustments'!IG25+'(20) RES Detailed Adjustments'!IG82","v":0},0,{"$f":"IF($BN25>0,$BN25*IH$76,0)+'(20) RES Detailed Adjustments'!II25+'(20) RES Detailed Adjustments'!II82","v":0},{"$f":"IF($BN25>0,$BN25*II$76,0)+'(20) RES Detailed Adjustments'!IJ25+'(20) RES Detailed Adjustments'!IJ82","v":0},{"$f":"IF($BN25>0,$BN25*IJ$76,0)+'(20) RES Detailed Adjustments'!IK25+'(20) RES Detailed Adjustments'!IK82","v":0},0,{"$f":"IF($BO25>0,$BO25*IL$76,0)+'(20) RES Detailed Adjustments'!IM25+'(20) RES Detailed Adjustments'!IM82","v":0},{"$f":"IF($BO25>0,$BO25*IM$76,0)+'(20) RES Detailed Adjustments'!IN25+'(20) RES Detailed Adjustments'!IN82","v":0},{"$f":"IF($BO25>0,$BO25*IN$76,0)+'(20) RES Detailed Adjustments'!IO25+'(20) RES Detailed Adjustments'!IO82","v":0},0,{"$f":"IF($BP25>0,$BP25*IP$76,0)+'(20) RES Detailed Adjustments'!IQ25+'(20) RES Detailed Adjustments'!IQ82","v":0},{"$f":"IF($BP25>0,$BP25*IQ$76,0)+'(20) RES Detailed Adjustments'!IR25+'(20) RES Detailed Adjustments'!IR82","v":0},{"$f":"IF($BP25>0,$BP25*IR$76,0)+'(20) RES Detailed Adjustments'!IS25+'(20) RES Detailed Adjustments'!IS82","v":0},0,{"$f":"IF($BQ25>0,$BQ25*IT$76,0)+'(20) RES Detailed Adjustments'!IU25+'(20) RES Detailed Adjustments'!IU82","v":0},{"$f":"IF($BQ25>0,$BQ25*IU$76,0)+'(20) RES Detailed Adjustments'!IV25+'(20) RES Detailed Adjustments'!IV82","v":0},{"$f":"IF($BQ25>0,$BQ25*IV$76,0)+'(20) RES Detailed Adjustments'!IW25+'(20) RES Detailed Adjustments'!IW82","v":0},0,{"$f":"IF($BR25>0,$BR25*IX$76,0)+'(20) RES Detailed Adjustments'!IY25+'(20) RES Detailed Adjustments'!IY82","v":0},{"$f":"IF($BR25>0,$BR25*IY$76,0)+'(20) RES Detailed Adjustments'!IZ25+'(20) RES Detailed Adjustments'!IZ82","v":0},{"$f":"IF($BR25>0,$BR25*IZ$76,0)+'(20) RES Detailed Adjustments'!JA25+'(20) RES Detailed Adjustments'!JA82","v":0},0,{"$f":"IF($BS25>0,$BS25*JB$76,0)+'(20) RES Detailed Adjustments'!JC25+'(20) RES Detailed Adjustments'!JC82","v":0},{"$f":"IF($BS25>0,$BS25*JC$76,0)+'(20) RES Detailed Adjustments'!JD25+'(20) RES Detailed Adjustments'!JD82","v":0},{"$f":"IF($BS25>0,$BS25*JD$76,0)+'(20) RES Detailed Adjustments'!JE25+'(20) RES Detailed Adjustments'!JE82","v":0},0,{"$f":"IF($BT25>0,$BT25*JF$76,0)+'(20) RES Detailed Adjustments'!JG25+'(20) RES Detailed Adjustments'!JG82","v":0},{"$f":"IF($BT25>0,$BT25*JG$76,0)+'(20) RES Detailed Adjustments'!JH25+'(20) RES Detailed Adjustments'!JH82","v":0},{"$f":"IF($BT25>0,$BT25*JH$76,0)+'(20) RES Detailed Adjustments'!JI25+'(20) RES Detailed Adjustments'!JI82","v":0},0,{"$f":"IF($BU25>0,$BU25*JJ$76,0)+'(20) RES Detailed Adjustments'!JK25+'(20) RES Detailed Adjustments'!JK82","v":0},{"$f":"IF($BU25>0,$BU25*JK$76,0)+'(20) RES Detailed Adjustments'!JL25+'(20) RES Detailed Adjustments'!JL82","v":0},{"$f":"IF($BU25>0,$BU25*JL$76,0)+'(20) RES Detailed Adjustments'!JM25+'(20) RES Detailed Adjustments'!JM82","v":0},0,{"$f":"IF($BV25>0,$BV25*JN$76,0)+'(20) RES Detailed Adjustments'!JO25+'(20) RES Detailed Adjustments'!JO82","v":0},{"$f":"IF($BV25>0,$BV25*JO$76,0)+'(20) RES Detailed Adjustments'!JP25+'(20) RES Detailed Adjustments'!JP82","v":0},{"$f":"IF($BV25>0,$BV25*JP$76,0)+'(20) RES Detailed Adjustments'!JQ25+'(20) RES Detailed Adjustments'!JQ82","v":0},0,{"$f":"IF($BW25>0,$BW25*JR$76,0)+'(20) RES Detailed Adjustments'!JS25+'(20) RES Detailed Adjustments'!JS82","v":0},{"$f":"IF($BW25>0,$BW25*JS$76,0)+'(20) RES Detailed Adjustments'!JT25+'(20) RES Detailed Adjustments'!JT82","v":0},{"$f":"IF($BW25>0,$BW25*JT$76,0)+'(20) RES Detailed Adjustments'!JU25+'(20) RES Detailed Adjustments'!JU82","v":0},0,{"$f":"IF($BX25>0,$BX25*JV$76,0)+'(20) RES Detailed Adjustments'!JW25+'(20) RES Detailed Adjustments'!JW82","v":0},{"$f":"IF($BX25>0,$BX25*JW$76,0)+'(20) RES Detailed Adjustments'!JX25+'(20) RES Detailed Adjustments'!JX82","v":0},{"$f":"IF($BX25>0,$BX25*JX$76,0)+'(20) RES Detailed Adjustments'!JY25+'(20) RES Detailed Adjustments'!JY82","v":0},0,{"$f":"IF($BY25>0,$BY25*JZ$76,0)+'(20) RES Detailed Adjustments'!KA25+'(20) RES Detailed Adjustments'!KA82","v":0},{"$f":"IF($BY25>0,$BY25*KA$76,0)+'(20) RES Detailed Adjustments'!KB25+'(20) RES Detailed Adjustments'!KB82","v":0},{"$f":"IF($BY25>0,$BY25*KB$76,0)+'(20) RES Detailed Adjustments'!KC25+'(20) RES Detailed Adjustments'!KC82","v":0},0,{"$f":"IF($BZ25>0,$BZ25*KD$76,0)+'(20) RES Detailed Adjustments'!KE25+'(20) RES Detailed Adjustments'!KE82","v":0},{"$f":"IF($BZ25>0,$BZ25*KE$76,0)+'(20) RES Detailed Adjustments'!KF25+'(20) RES Detailed Adjustments'!KF82","v":0},{"$f":"IF($BZ25>0,$BZ25*KF$76,0)+'(20) RES Detailed Adjustments'!KG25+'(20) RES Detailed Adjustments'!KG82","v":0},0,{"$f":"IF($CA25>0,$CA25*KH$76,0)+'(20) RES Detailed Adjustments'!KI25+'(20) RES Detailed Adjustments'!KI82","v":0},{"$f":"IF($CA25>0,$CA25*KI$76,0)+'(20) RES Detailed Adjustments'!KJ25+'(20) RES Detailed Adjustments'!KJ82","v":0},{"$f":"IF($CA25>0,$CA25*KJ$76,0)+'(20) RES Detailed Adjustments'!KK25+'(20) RES Detailed Adjustments'!KK82","v":0},0,{"$f":"IF($CB25>0,$CB25*KL$76,0)+'(20) RES Detailed Adjustments'!KM25+'(20) RES Detailed Adjustments'!KM82","v":0},{"$f":"IF($CB25>0,$CB25*KM$76,0)+'(20) RES Detailed Adjustments'!KN25+'(20) RES Detailed Adjustments'!KN82","v":0},{"$f":"IF($CB25>0,$CB25*KN$76,0)+'(20) RES Detailed Adjustments'!KO25+'(20) RES Detailed Adjustments'!KO82","v":0},0,{"$f":"IF($CC25>0,$CC25*KP$76,0)+'(20) RES Detailed Adjustments'!KQ25+'(20) RES Detailed Adjustments'!KQ82","v":0},{"$f":"IF($CC25>0,$CC25*KQ$76,0)+'(20) RES Detailed Adjustments'!KR25+'(20) RES Detailed Adjustments'!KR82","v":0},{"$f":"IF($CC25>0,$CC25*KR$76,0)+'(20) RES Detailed Adjustments'!KS25+'(20) RES Detailed Adjustments'!KS82","v":0},0,{"$f":"IF($CD25>0,$CD25*KT$76,0)+'(20) RES Detailed Adjustments'!KU25+'(20) RES Detailed Adjustments'!KU82","v":0},{"$f":"IF($CD25>0,$CD25*KU$76,0)+'(20) RES Detailed Adjustments'!KV25+'(20) RES Detailed Adjustments'!KV82","v":0},{"$f":"IF($CD25>0,$CD25*KV$76,0)+'(20) RES Detailed Adjustments'!KW25+'(20) RES Detailed Adjustments'!KW82","v":0},0,{"$f":"IF($CE25>0,$CE25*KX$76,0)+'(20) RES Detailed Adjustments'!KY25+'(20) RES Detailed Adjustments'!KY82","v":0},{"$f":"IF($CE25>0,$CE25*KY$76,0)+'(20) RES Detailed Adjustments'!KZ25+'(20) RES Detailed Adjustments'!KZ82","v":0},{"$f":"IF($CE25>0,$CE25*KZ$76,0)+'(20) RES Detailed Adjustments'!LA25+'(20) RES Detailed Adjustments'!LA82","v":0},0,{"$f":"IF($CF25>0,$CF25*LB$76,0)+'(20) RES Detailed Adjustments'!LC25+'(20) RES Detailed Adjustments'!LC82","v":0},{"$f":"IF($CF25>0,$CF25*LC$76,0)+'(20) RES Detailed Adjustments'!LD25+'(20) RES Detailed Adjustments'!LD82","v":0},{"$f":"IF($CF25>0,$CF25*LD$76,0)+'(20) RES Detailed Adjustments'!LE25+'(20) RES Detailed Adjustments'!LE82","v":0},0,{"$f":"IF($CG25>0,$CG25*LF$76,0)+'(20) RES Detailed Adjustments'!LG25+'(20) RES Detailed Adjustments'!LG82","v":0},{"$f":"IF($CG25>0,$CG25*LG$76,0)+'(20) RES Detailed Adjustments'!LH25+'(20) RES Detailed Adjustments'!LH82","v":0},{"$f":"IF($CG25>0,$CG25*LH$76,0)+'(20) RES Detailed Adjustments'!LI25+'(20) RES Detailed Adjustments'!LI82","v":0},0,{"$f":"IF($CH25>0,$CH25*LJ$76,0)+'(20) RES Detailed Adjustments'!LK25+'(20) RES Detailed Adjustments'!LK82","v":0},{"$f":"IF($CH25>0,$CH25*LK$76,0)+'(20) RES Detailed Adjustments'!LL25+'(20) RES Detailed Adjustments'!LL82","v":0},{"$f":"IF($CH25>0,$CH25*LL$76,0)+'(20) RES Detailed Adjustments'!LM25+'(20) RES Detailed Adjustments'!LM82","v":0},0,{"$f":"IF($CI25>0,$CI25*LN$76,0)+'(20) RES Detailed Adjustments'!LO25+'(20) RES Detailed Adjustments'!LO82","v":0},{"$f":"IF($CI25>0,$CI25*LO$76,0)+'(20) RES Detailed Adjustments'!LP25+'(20) RES Detailed Adjustments'!LP82","v":0},{"$f":"IF($CI25>0,$CI25*LP$76,0)+'(20) RES Detailed Adjustments'!LQ25+'(20) RES Detailed Adjustments'!LQ82","v":0},0,{"$f":"IF($CJ25>0,$CJ25*LR$76,0)+'(20) RES Detailed Adjustments'!LS25+'(20) RES Detailed Adjustments'!LS82","v":0},{"$f":"IF($CJ25>0,$CJ25*LS$76,0)+'(20) RES Detailed Adjustments'!LT25+'(20) RES Detailed Adjustments'!LT82","v":0},{"$f":"IF($CJ25>0,$CJ25*LT$76,0)+'(20) RES Detailed Adjustments'!LU25+'(20) RES Detailed Adjustments'!LU82","v":0},0,{"$f":"IF($CK25>0,$CK25*LV$76,0)+'(20) RES Detailed Adjustments'!LW25+'(20) RES Detailed Adjustments'!LW82","v":0},{"$f":"IF($CK25>0,$CK25*LW$76,0)+'(20) RES Detailed Adjustments'!LX25+'(20) RES Detailed Adjustments'!LX82","v":0},{"$f":"IF($CK25>0,$CK25*LX$76,0)+'(20) RES Detailed Adjustments'!LY25+'(20) RES Detailed Adjustments'!LY82","v":0},0,{"$f":"IF($CL25>0,$CL25*LZ$76,0)+'(20) RES Detailed Adjustments'!MA25+'(20) RES Detailed Adjustments'!MA82","v":0},{"$f":"IF($CL25>0,$CL25*MA$76,0)+'(20) RES Detailed Adjustments'!MB25+'(20) RES Detailed Adjustments'!MB82","v":0},{"$f":"IF($CL25>0,$CL25*MB$76,0)+'(20) RES Detailed Adjustments'!MC25+'(20) RES Detailed Adjustments'!MC82","v":0},0,{"$f":"IF($CM25>0,$CM25*MD$76,0)+'(20) RES Detailed Adjustments'!ME25+'(20) RES Detailed Adjustments'!ME82","v":0},{"$f":"IF($CM25>0,$CM25*ME$76,0)+'(20) RES Detailed Adjustments'!MF25+'(20) RES Detailed Adjustments'!MF82","v":0},{"$f":"IF($CM25>0,$CM25*MF$76,0)+'(20) RES Detailed Adjustments'!MG25+'(20) RES Detailed Adjustments'!MG82","v":0},0,{"$f":"IF($CN25>0,$CN25*MH$76,0)+'(20) RES Detailed Adjustments'!MI25+'(20) RES Detailed Adjustments'!MI82","v":0},{"$f":"IF($CN25>0,$CN25*MI$76,0)+'(20) RES Detailed Adjustments'!MJ25+'(20) RES Detailed Adjustments'!MJ82","v":0},{"$f":"IF($CN25>0,$CN25*MJ$76,0)+'(20) RES Detailed Adjustments'!MK25+'(20) RES Detailed Adjustments'!MK82","v":0},0,{"$f":"IF($CO25>0,$CO25*ML$76,0)+'(20) RES Detailed Adjustments'!MM25+'(20) RES Detailed Adjustments'!MM82","v":0},{"$f":"IF($CO25>0,$CO25*MM$76,0)+'(20) RES Detailed Adjustments'!MN25+'(20) RES Detailed Adjustments'!MN82","v":0},{"$f":"IF($CO25>0,$CO25*MN$76,0)+'(20) RES Detailed Adjustments'!MO25+'(20) RES Detailed Adjustments'!MO82","v":0},0,{"$f":"IF($CP25>0,$CP25*MP$76,0)+'(20) RES Detailed Adjustments'!MQ25+'(20) RES Detailed Adjustments'!MQ82","v":0},{"$f":"IF($CP25>0,$CP25*MQ$76,0)+'(20) RES Detailed Adjustments'!MR25+'(20) RES Detailed Adjustments'!MR82","v":0},{"$f":"IF($CP25>0,$CP25*MR$76,0)+'(20) RES Detailed Adjustments'!MS25+'(20) RES Detailed Adjustments'!MS82","v":0},0,{"$f":"IF($CQ25>0,$CQ25*MT$76,0)+'(20) RES Detailed Adjustments'!MU25+'(20) RES Detailed Adjustments'!MU82","v":0},{"$f":"IF($CQ25>0,$CQ25*MU$76,0)+'(20) RES Detailed Adjustments'!MV25+'(20) RES Detailed Adjustments'!MV82","v":0},{"$f":"IF($CQ25>0,$CQ25*MV$76,0)+'(20) RES Detailed Adjustments'!MW25+'(20) RES Detailed Adjustments'!MW82","v":0},0,{"$f":"IF($CR25>0,$CR25*MX$76,0)+'(20) RES Detailed Adjustments'!MY25+'(20) RES Detailed Adjustments'!MY82","v":0},{"$f":"IF($CR25>0,$CR25*MY$76,0)+'(20) RES Detailed Adjustments'!MZ25+'(20) RES Detailed Adjustments'!MZ82","v":0},{"$f":"IF($CR25>0,$CR25*MZ$76,0)+'(20) RES Detailed Adjustments'!NA25+'(20) RES Detailed Adjustments'!NA82","v":0},0,{"$f":"IF($CS25>0,$CS25*NB$76,0)+'(20) RES Detailed Adjustments'!NC25+'(20) RES Detailed Adjustments'!NC82","v":0},{"$f":"IF($CS25>0,$CS25*NC$76,0)+'(20) RES Detailed Adjustments'!ND25+'(20) RES Detailed Adjustments'!ND82","v":0},{"$f":"IF($CS25>0,$CS25*ND$76,0)+'(20) RES Detailed Adjustments'!NE25+'(20) RES Detailed Adjustments'!NE82","v":0},0,{"$f":"IF($CT25>0,$CT25*NF$76,0)+'(20) RES Detailed Adjustments'!NG25+'(20) RES Detailed Adjustments'!NG82","v":0},{"$f":"IF($CT25>0,$CT25*NG$76,0)+'(20) RES Detailed Adjustments'!NH25+'(20) RES Detailed Adjustments'!NH82","v":0},{"$f":"IF($CT25>0,$CT25*NH$76,0)+'(20) RES Detailed Adjustments'!NI25+'(20) RES Detailed Adjustments'!NI82","v":0},0,{"$f":"IF($CU25>0,$CU25*NJ$76,0)+'(20) RES Detailed Adjustments'!NK25+'(20) RES Detailed Adjustments'!NK82","v":0},{"$f":"IF($CU25>0,$CU25*NK$76,0)+'(20) RES Detailed Adjustments'!NL25+'(20) RES Detailed Adjustments'!NL82","v":0},{"$f":"IF($CU25>0,$CU25*NL$76,0)+'(20) RES Detailed Adjustments'!NM25+'(20) RES Detailed Adjustments'!NM82","v":0},0,{"$f":"IF($CV25>0,$CV25*NN$76,0)+'(20) RES Detailed Adjustments'!NO25+'(20) RES Detailed Adjustments'!NO82","v":0},{"$f":"IF($CV25>0,$CV25*NO$76,0)+'(20) RES Detailed Adjustments'!NP25+'(20) RES Detailed Adjustments'!NP82","v":0},{"$f":"IF($CV25>0,$CV25*NP$76,0)+'(20) RES Detailed Adjustments'!NQ25+'(20) RES Detailed Adjustments'!NQ82","v":0},0,{"$f":"IF($CW25>0,$CW25*NR$76,0)+'(20) RES Detailed Adjustments'!NS25+'(20) RES Detailed Adjustments'!NS82","v":0},{"$f":"IF($CW25>0,$CW25*NS$76,0)+'(20) RES Detailed Adjustments'!NT25+'(20) RES Detailed Adjustments'!NT82","v":0},{"$f":"IF($CW25>0,$CW25*NT$76,0)+'(20) RES Detailed Adjustments'!NU25+'(20) RES Detailed Adjustments'!NU82","v":0},0]
["Small Tools and Instruments",{"$f":"IF($F26>0,$F26*B$76,0)+'(20) RES Detailed Adjustments'!C26+'(20) RES Detailed Adjustments'!C83","v":0},{"$f":"IF($F26>0,$F26*C$76,0)+'(20) RES Detailed Adjustments'!D26+'(20) RES Detailed Adjustments'!D83","v":0},{"$f":"IF($F26>0,$F26*D$76,0)+'(20) RES Detailed Adjustments'!E26+'(20) RES Detailed Adjustments'!E83","v":0},0,{"$f":"IF($G26>0,$G26*F$76,0)+'(20) RES Detailed Adjustments'!G26+'(20) RES Detailed Adjustments'!G83","v":0},{"$f":"IF($G26>0,$G26*G$76,0)+'(20) RES Detailed Adjustments'!H26+'(20) RES Detailed Adjustments'!H83","v":0},{"$f":"IF($G26>0,$G26*H$76,0)+'(20) RES Detailed Adjustments'!I26+'(20) RES Detailed Adjustments'!I83","v":0},0,{"$f":"IF($H26>0,$H26*J$76,0)+'(20) RES Detailed Adjustments'!K26+'(20) RES Detailed Adjustments'!K83","v":0},{"$f":"IF($H26>0,$H26*K$76,0)+'(20) RES Detailed Adjustments'!L26+'(20) RES Detailed Adjustments'!L83","v":0},{"$f":"IF($H26>0,$H26*L$76,0)+'(20) RES Detailed Adjustments'!M26+'(20) RES Detailed Adjustments'!M83","v":0},0,{"$f":"IF($I26>0,$I26*N$76,0)+'(20) RES Detailed Adjustments'!O26+'(20) RES Detailed Adjustments'!O83","v":0},{"$f":"IF($I26>0,$I26*O$76,0)+'(20) RES Detailed Adjustments'!P26+'(20) RES Detailed Adjustments'!P83","v":0},{"$f":"IF($I26>0,$I26*P$76,0)+'(20) RES Detailed Adjustments'!Q26+'(20) RES Detailed Adjustments'!Q83","v":0},0,{"$f":"IF($J26>0,$J26*R$76,0)+'(20) RES Detailed Adjustments'!S26+'(20) RES Detailed Adjustments'!S83","v":0},{"$f":"IF($J26>0,$J26*S$76,0)+'(20) RES Detailed Adjustments'!T26+'(20) RES Detailed Adjustments'!T83","v":0},{"$f":"IF($J26>0,$J26*T$76,0)+'(20) RES Detailed Adjustments'!U26+'(20) RES Detailed Adjustments'!U83","v":0},0,{"$f":"IF($K26>0,$K26*V$76,0)+'(20) RES Detailed Adjustments'!W26+'(20) RES Detailed Adjustments'!W83","v":0},{"$f":"IF($K26>0,$K26*W$76,0)+'(20) RES Detailed Adjustments'!X26+'(20) RES Detailed Adjustments'!X83","v":0},{"$f":"IF($K26>0,$K26*X$76,0)+'(20) RES Detailed Adjustments'!Y26+'(20) RES Detailed Adjustments'!Y83","v":0},0,{"$f":"IF($L26>0,$L26*Z$76,0)+'(20) RES Detailed Adjustments'!AA26+'(20) RES Detailed Adjustments'!AA83","v":0},{"$f":"IF($L26>0,$L26*AA$76,0)+'(20) RES Detailed Adjustments'!AB26+'(20) RES Detailed Adjustments'!AB83","v":0},{"$f":"IF($L26>0,$L26*AB$76,0)+'(20) RES Detailed Adjustments'!AC26+'(20) RES Detailed Adjustments'!AC83","v":0},0,{"$f":"IF($M26>0,$M26*AD$76,0)+'(20) RES Detailed Adjustments'!AE26+'(20) RES Detailed Adjustments'!AE83","v":0},{"$f":"IF($M26>0,$M26*AE$76,0)+'(20) RES Detailed Adjustments'!AF26+'(20) RES Detailed Adjustments'!AF83","v":0},{"$f":"IF($M26>0,$M26*AF$76,0)+'(20) RES Detailed Adjustments'!AG26+'(20) RES Detailed Adjustments'!AG83","v":0},0,{"$f":"IF($N26>0,$N26*AH$76,0)+'(20) RES Detailed Adjustments'!AI26+'(20) RES Detailed Adjustments'!AI83","v":0},{"$f":"IF($N26>0,$N26*AI$76,0)+'(20) RES Detailed Adjustments'!AJ26+'(20) RES Detailed Adjustments'!AJ83","v":0},{"$f":"IF($N26>0,$N26*AJ$76,0)+'(20) RES Detailed Adjustments'!AK26+'(20) RES Detailed Adjustments'!AK83","v":0},0,{"$f":"IF($O26>0,$O26*AL$76,0)+'(20) RES Detailed Adjustments'!AM26+'(20) RES Detailed Adjustments'!AM83","v":0},{"$f":"IF($O26>0,$O26*AM$76,0)+'(20) RES Detailed Adjustments'!AN26+'(20) RES Detailed Adjustments'!AN83","v":0},{"$f":"IF($O26>0,$O26*AN$76,0)+'(20) RES Detailed Adjustments'!AO26+'(20) RES Detailed Adjustments'!AO83","v":0},0,{"$f":"IF($P26>0,$P26*AP$76,0)+'(20) RES Detailed Adjustments'!AQ26+'(20) RES Detailed Adjustments'!AQ83","v":0},{"$f":"IF($P26>0,$P26*AQ$76,0)+'(20) RES Detailed Adjustments'!AR26+'(20) RES Detailed Adjustments'!AR83","v":0},{"$f":"IF($P26>0,$P26*AR$76,0)+'(20) RES Detailed Adjustments'!AS26+'(20) RES Detailed Adjustments'!AS83","v":0},0,{"$f":"IF($Q26>0,$Q26*AT$76,0)+'(20) RES Detailed Adjustments'!AU26+'(20) RES Detailed Adjustments'!AU83","v":0},{"$f":"IF($Q26>0,$Q26*AU$76,0)+'(20) RES Detailed Adjustments'!AV26+'(20) RES Detailed Adjustments'!AV83","v":0},{"$f":"IF($Q26>0,$Q26*AV$76,0)+'(20) RES Detailed Adjustments'!AW26+'(20) RES Detailed Adjustments'!AW83","v":0},0,{"$f":"IF($R26>0,$R26*AX$76,0)+'(20) RES Detailed Adjustments'!AY26+'(20) RES Detailed Adjustments'!AY83","v":0},{"$f":"IF($R26>0,$R26*AY$76,0)+'(20) RES Detailed Adjustments'!AZ26+'(20) RES Detailed Adjustments'!AZ83","v":0},{"$f":"IF($R26>0,$R26*AZ$76,0)+'(20) RES Detailed Adjustments'!BA26+'(20) RES Detailed Adjustments'!BA83","v":0},0,{"$f":"IF($S26>0,$S26*BB$76,0)+'(20) RES Detailed Adjustments'!BC26+'(20) RES Detailed Adjustments'!BC83","v":0},{"$f":"IF($S26>0,$S26*BC$76,0)+'(20) RES Detailed Adjustments'!BD26+'(20) RES Detailed Adjustments'!BD83","v":0},{"$f":"IF($S26>0,$S26*BD$76,0)+'(20) RES Detailed Adjustments'!BE26+'(20) RES Detailed Adjustments'!BE83","v":0},0,{"$f":"IF($T26>0,$T26*BF$76,0)+'(20) RES Detailed Adjustments'!BG26+'(20) RES Detailed Adjustments'!BG83","v":0},{"$f":"IF($T26>0,$T26*BG$76,0)+'(20) RES Detailed Adjustments'!BH26+'(20) RES Detailed Adjustments'!BH83","v":0},{"$f":"IF($T26>0,$T26*BH$76,0)+'(20) RES Detailed Adjustments'!BI26+'(20) RES Detailed Adjustments'!BI83","v":0},0,{"$f":"IF($U26>0,$U26*BJ$76,0)+'(20) RES Detailed Adjustments'!BK26+'(20) RES Detailed Adjustments'!BK83","v":0},{"$f":"IF($U26>0,$U26*BK$76,0)+'(20) RES Detailed Adjustments'!BL26+'(20) RES Detailed Adjustments'!BL83","v":0},{"$f":"IF($U26>0,$U26*BL$76,0)+'(20) RES Detailed Adjustments'!BM26+'(20) RES Detailed Adjustments'!BM83","v":0},0,{"$f":"IF($V26>0,$V26*BN$76,0)+'(20) RES Detailed Adjustments'!BO26+'(20) RES Detailed Adjustments'!BO83","v":0},{"$f":"IF($V26>0,$V26*BO$76,0)+'(20) RES Detailed Adjustments'!BP26+'(20) RES Detailed Adjustments'!BP83","v":0},{"$f":"IF($V26>0,$V26*BP$76,0)+'(20) RES Detailed Adjustments'!BQ26+'(20) RES Detailed Adjustments'!BQ83","v":0},0,{"$f":"IF($W26>0,$W26*BR$76,0)+'(20) RES Detailed Adjustments'!BS26+'(20) RES Detailed Adjustments'!BS83","v":0},{"$f":"IF($W26>0,$W26*BS$76,0)+'(20) RES Detailed Adjustments'!BT26+'(20) RES Detailed Adjustments'!BT83","v":0},{"$f":"IF($W26>0,$W26*BT$76,0)+'(20) RES Detailed Adjustments'!BU26+'(20) RES Detailed Adjustments'!BU83","v":0},0,{"$f":"IF($X26>0,$X26*BV$76,0)+'(20) RES Detailed Adjustments'!BW26+'(20) RES Detailed Adjustments'!BW83","v":0},{"$f":"IF($X26>0,$X26*BW$76,0)+'(20) RES Detailed Adjustments'!BX26+'(20) RES Detailed Adjustments'!BX83","v":0},{"$f":"IF($X26>0,$X26*BX$76,0)+'(20) RES Detailed Adjustments'!BY26+'(20) RES Detailed Adjustments'!BY83","v":0},0,{"$f":"IF($Y26>0,$Y26*BZ$76,0)+'(20) RES Detailed Adjustments'!CA26+'(20) RES Detailed Adjustments'!CA83","v":0},{"$f":"IF($Y26>0,$Y26*CA$76,0)+'(20) RES Detailed Adjustments'!CB26+'(20) RES Detailed Adjustments'!CB83","v":0},{"$f":"IF($Y26>0,$Y26*CB$76,0)+'(20) RES Detailed Adjustments'!CC26+'(20) RES Detailed Adjustments'!CC83","v":0},0,{"$f":"IF($Z26>0,$Z26*CD$76,0)+'(20) RES Detailed Adjustments'!CE26+'(20) RES Detailed Adjustments'!CE83","v":0},{"$f":"IF($Z26>0,$Z26*CE$76,0)+'(20) RES Detailed Adjustments'!CF26+'(20) RES Detailed Adjustments'!CF83","v":0},{"$f":"IF($Z26>0,$Z26*CF$76,0)+'(20) RES Detailed Adjustments'!CG26+'(20) RES Detailed Adjustments'!CG83","v":0},0,{"$f":"IF($AA26>0,$AA26*CH$76,0)+'(20) RES Detailed Adjustments'!CI26+'(20) RES Detailed Adjustments'!CI83","v":0},{"$f":"IF($AA26>0,$AA26*CI$76,0)+'(20) RES Detailed Adjustments'!CJ26+'(20) RES Detailed Adjustments'!CJ83","v":0},{"$f":"IF($AA26>0,$AA26*CJ$76,0)+'(20) RES Detailed Adjustments'!CK26+'(20) RES Detailed Adjustments'!CK83","v":0},0,{"$f":"IF($AB26>0,$AB26*CL$76,0)+'(20) RES Detailed Adjustments'!CM26+'(20) RES Detailed Adjustments'!CM83","v":0},{"$f":"IF($AB26>0,$AB26*CM$76,0)+'(20) RES Detailed Adjustments'!CN26+'(20) RES Detailed Adjustments'!CN83","v":0},{"$f":"IF($AB26>0,$AB26*CN$76,0)+'(20) RES Detailed Adjustments'!CO26+'(20) RES Detailed Adjustments'!CO83","v":0},0,{"$f":"IF($AC26>0,$AC26*CP$76,0)+'(20) RES Detailed Adjustments'!CQ26+'(20) RES Detailed Adjustments'!CQ83","v":0},{"$f":"IF($AC26>0,$AC26*CQ$76,0)+'(20) RES Detailed Adjustments'!CR26+'(20) RES Detailed Adjustments'!CR83","v":0},{"$f":"IF($AC26>0,$AC26*CR$76,0)+'(20) RES Detailed Adjustments'!CS26+'(20) RES Detailed Adjustments'!CS83","v":0},0,{"$f":"IF($AD26>0,$AD26*CT$76,0)+'(20) RES Detailed Adjustments'!CU26+'(20) RES Detailed Adjustments'!CU83","v":0},{"$f":"IF($AD26>0,$AD26*CU$76,0)+'(20) RES Detailed Adjustments'!CV26+'(20) RES Detailed Adjustments'!CV83","v":0},{"$f":"IF($AD26>0,$AD26*CV$76,0)+'(20) RES Detailed Adjustments'!CW26+'(20) RES Detailed Adjustments'!CW83","v":0},0,{"$f":"IF($AE26>0,$AE26*CX$76,0)+'(20) RES Detailed Adjustments'!CY26+'(20) RES Detailed Adjustments'!CY83","v":0},{"$f":"IF($AE26>0,$AE26*CY$76,0)+'(20) RES Detailed Adjustments'!CZ26+'(20) RES Detailed Adjustments'!CZ83","v":0},{"$f":"IF($AE26>0,$AE26*CZ$76,0)+'(20) RES Detailed Adjustments'!DA26+'(20) RES Detailed Adjustments'!DA83","v":0},0,{"$f":"IF($AF26>0,$AF26*DB$76,0)+'(20) RES Detailed Adjustments'!DC26+'(20) RES Detailed Adjustments'!DC83","v":0},{"$f":"IF($AF26>0,$AF26*DC$76,0)+'(20) RES Detailed Adjustments'!DD26+'(20) RES Detailed Adjustments'!DD83","v":0},{"$f":"IF($AF26>0,$AF26*DD$76,0)+'(20) RES Detailed Adjustments'!DE26+'(20) RES Detailed Adjustments'!DE83","v":0},0,{"$f":"IF($AG26>0,$AG26*DF$76,0)+'(20) RES Detailed Adjustments'!DG26+'(20) RES Detailed Adjustments'!DG83","v":0},{"$f":"IF($AG26>0,$AG26*DG$76,0)+'(20) RES Detailed Adjustments'!DH26+'(20) RES Detailed Adjustments'!DH83","v":0},{"$f":"IF($AG26>0,$AG26*DH$76,0)+'(20) RES Detailed Adjustments'!DI26+'(20) RES Detailed Adjustments'!DI83","v":0},0,{"$f":"IF($AH26>0,$AH26*DJ$76,0)+'(20) RES Detailed Adjustments'!DK26+'(20) RES Detailed Adjustments'!DK83","v":0},{"$f":"IF($AH26>0,$AH26*DK$76,0)+'(20) RES Detailed Adjustments'!DL26+'(20) RES Detailed Adjustments'!DL83","v":0},{"$f":"IF($AH26>0,$AH26*DL$76,0)+'(20) RES Detailed Adjustments'!DM26+'(20) RES Detailed Adjustments'!DM83","v":0},0,{"$f":"IF($AI26>0,$AI26*DN$76,0)+'(20) RES Detailed Adjustments'!DO26+'(20) RES Detailed Adjustments'!DO83","v":0},{"$f":"IF($AI26>0,$AI26*DO$76,0)+'(20) RES Detailed Adjustments'!DP26+'(20) RES Detailed Adjustments'!DP83","v":0},{"$f":"IF($AI26>0,$AI26*DP$76,0)+'(20) RES Detailed Adjustments'!DQ26+'(20) RES Detailed Adjustments'!DQ83","v":0},0,{"$f":"IF($AJ26>0,$AJ26*DR$76,0)+'(20) RES Detailed Adjustments'!DS26+'(20) RES Detailed Adjustments'!DS83","v":0},{"$f":"IF($AJ26>0,$AJ26*DS$76,0)+'(20) RES Detailed Adjustments'!DT26+'(20) RES Detailed Adjustments'!DT83","v":0},{"$f":"IF($AJ26>0,$AJ26*DT$76,0)+'(20) RES Detailed Adjustments'!DU26+'(20) RES Detailed Adjustments'!DU83","v":0},0,{"$f":"IF($AK26>0,$AK26*DV$76,0)+'(20) RES Detailed Adjustments'!DW26+'(20) RES Detailed Adjustments'!DW83","v":0},{"$f":"IF($AK26>0,$AK26*DW$76,0)+'(20) RES Detailed Adjustments'!DX26+'(20) RES Detailed Adjustments'!DX83","v":0},{"$f":"IF($AK26>0,$AK26*DX$76,0)+'(20) RES Detailed Adjustments'!DY26+'(20) RES Detailed Adjustments'!DY83","v":0},0,{"$f":"IF($AL26>0,$AL26*DZ$76,0)+'(20) RES Detailed Adjustments'!EA26+'(20) RES Detailed Adjustments'!EA83","v":0},{"$f":"IF($AL26>0,$AL26*EA$76,0)+'(20) RES Detailed Adjustments'!EB26+'(20) RES Detailed Adjustments'!EB83","v":0},{"$f":"IF($AL26>0,$AL26*EB$76,0)+'(20) RES Detailed Adjustments'!EC26+'(20) RES Detailed Adjustments'!EC83","v":0},0,{"$f":"IF($AM26>0,$AM26*ED$76,0)+'(20) RES Detailed Adjustments'!EE26+'(20) RES Detailed Adjustments'!EE83","v":0},{"$f":"IF($AM26>0,$AM26*EE$76,0)+'(20) RES Detailed Adjustments'!EF26+'(20) RES Detailed Adjustments'!EF83","v":0},{"$f":"IF($AM26>0,$AM26*EF$76,0)+'(20) RES Detailed Adjustments'!EG26+'(20) RES Detailed Adjustments'!EG83","v":0},0,{"$f":"IF($AN26>0,$AN26*EH$76,0)+'(20) RES Detailed Adjustments'!EI26+'(20) RES Detailed Adjustments'!EI83","v":0},{"$f":"IF($AN26>0,$AN26*EI$76,0)+'(20) RES Detailed Adjustments'!EJ26+'(20) RES Detailed Adjustments'!EJ83","v":0},{"$f":"IF($AN26>0,$AN26*EJ$76,0)+'(20) RES Detailed Adjustments'!EK26+'(20) RES Detailed Adjustments'!EK83","v":0},0,{"$f":"IF($AO26>0,$AO26*EL$76,0)+'(20) RES Detailed Adjustments'!EM26+'(20) RES Detailed Adjustments'!EM83","v":0},{"$f":"IF($AO26>0,$AO26*EM$76,0)+'(20) RES Detailed Adjustments'!EN26+'(20) RES Detailed Adjustments'!EN83","v":0},{"$f":"IF($AO26>0,$AO26*EN$76,0)+'(20) RES Detailed Adjustments'!EO26+'(20) RES Detailed Adjustments'!EO83","v":0},0,{"$f":"IF($AP26>0,$AP26*EP$76,0)+'(20) RES Detailed Adjustments'!EQ26+'(20) RES Detailed Adjustments'!EQ83","v":0},{"$f":"IF($AP26>0,$AP26*EQ$76,0)+'(20) RES Detailed Adjustments'!ER26+'(20) RES Detailed Adjustments'!ER83","v":0},{"$f":"IF($AP26>0,$AP26*ER$76,0)+'(20) RES Detailed Adjustments'!ES26+'(20) RES Detailed Adjustments'!ES83","v":0},0,{"$f":"IF($AQ26>0,$AQ26*ET$76,0)+'(20) RES Detailed Adjustments'!EU26+'(20) RES Detailed Adjustments'!EU83","v":0},{"$f":"IF($AQ26>0,$AQ26*EU$76,0)+'(20) RES Detailed Adjustments'!EV26+'(20) RES Detailed Adjustments'!EV83","v":0},{"$f":"IF($AQ26>0,$AQ26*EV$76,0)+'(20) RES Detailed Adjustments'!EW26+'(20) RES Detailed Adjustments'!EW83","v":0},0,{"$f":"IF($AR26>0,$AR26*EX$76,0)+'(20) RES Detailed Adjustments'!EY26+'(20) RES Detailed Adjustments'!EY83","v":0},{"$f":"IF($AR26>0,$AR26*EY$76,0)+'(20) RES Detailed Adjustments'!EZ26+'(20) RES Detailed Adjustments'!EZ83","v":0},{"$f":"IF($AR26>0,$AR26*EZ$76,0)+'(20) RES Detailed Adjustments'!FA26+'(20) RES Detailed Adjustments'!FA83","v":0},0,{"$f":"IF($AS26>0,$AS26*FB$76,0)+'(20) RES Detailed Adjustments'!FC26+'(20) RES Detailed Adjustments'!FC83","v":0},{"$f":"IF($AS26>0,$AS26*FC$76,0)+'(20) RES Detailed Adjustments'!FD26+'(20) RES Detailed Adjustments'!FD83","v":0},{"$f":"IF($AS26>0,$AS26*FD$76,0)+'(20) RES Detailed Adjustments'!FE26+'(20) RES Detailed Adjustments'!FE83","v":0},0,{"$f":"IF($AT26>0,$AT26*FF$76,0)+'(20) RES Detailed Adjustments'!FG26+'(20) RES Detailed Adjustments'!FG83","v":0},{"$f":"IF($AT26>0,$AT26*FG$76,0)+'(20) RES Detailed Adjustments'!FH26+'(20) RES Detailed Adjustments'!FH83","v":0},{"$f":"IF($AT26>0,$AT26*FH$76,0)+'(20) RES Detailed Adjustments'!FI26+'(20) RES Detailed Adjustments'!FI83","v":0},0,{"$f":"IF($AU26>0,$AU26*FJ$76,0)+'(20) RES Detailed Adjustments'!FK26+'(20) RES Detailed Adjustments'!FK83","v":0},{"$f":"IF($AU26>0,$AU26*FK$76,0)+'(20) RES Detailed Adjustments'!FL26+'(20) RES Detailed Adjustments'!FL83","v":0},{"$f":"IF($AU26>0,$AU26*FL$76,0)+'(20) RES Detailed Adjustments'!FM26+'(20) RES Detailed Adjustments'!FM83","v":0},0,{"$f":"IF($AV26>0,$AV26*FN$76,0)+'(20) RES Detailed Adjustments'!FO26+'(20) RES Detailed Adjustments'!FO83","v":0},{"$f":"IF($AV26>0,$AV26*FO$76,0)+'(20) RES Detailed Adjustments'!FP26+'(20) RES Detailed Adjustments'!FP83","v":0},{"$f":"IF($AV26>0,$AV26*FP$76,0)+'(20) RES Detailed Adjustments'!FQ26+'(20) RES Detailed Adjustments'!FQ83","v":0},0,{"$f":"IF($AW26>0,$AW26*FR$76,0)+'(20) RES Detailed Adjustments'!FS26+'(20) RES Detailed Adjustments'!FS83","v":0},{"$f":"IF($AW26>0,$AW26*FS$76,0)+'(20) RES Detailed Adjustments'!FT26+'(20) RES Detailed Adjustments'!FT83","v":0},{"$f":"IF($AW26>0,$AW26*FT$76,0)+'(20) RES Detailed Adjustments'!FU26+'(20) RES Detailed Adjustments'!FU83","v":0},0,{"$f":"IF($AX26>0,$AX26*FV$76,0)+'(20) RES Detailed Adjustments'!FW26+'(20) RES Detailed Adjustments'!FW83","v":0},{"$f":"IF($AX26>0,$AX26*FW$76,0)+'(20) RES Detailed Adjustments'!FX26+'(20) RES Detailed Adjustments'!FX83","v":0},{"$f":"IF($AX26>0,$AX26*FX$76,0)+'(20) RES Detailed Adjustments'!FY26+'(20) RES Detailed Adjustments'!FY83","v":0},0,{"$f":"IF($AY26>0,$AY26*FZ$76,0)+'(20) RES Detailed Adjustments'!GA26+'(20) RES Detailed Adjustments'!GA83","v":0},{"$f":"IF($AY26>0,$AY26*GA$76,0)+'(20) RES Detailed Adjustments'!GB26+'(20) RES Detailed Adjustments'!GB83","v":0},{"$f":"IF($AY26>0,$AY26*GB$76,0)+'(20) RES Detailed Adjustments'!GC26+'(20) RES Detailed Adjustments'!GC83","v":0},0,{"$f":"IF($AZ26>0,$AZ26*GD$76,0)+'(20) RES Detailed Adjustments'!GE26+'(20) RES Detailed Adjustments'!GE83","v":0},{"$f":"IF($AZ26>0,$AZ26*GE$76,0)+'(20) RES Detailed Adjustments'!GF26+'(20) RES Detailed Adjustments'!GF83","v":0},{"$f":"IF($AZ26>0,$AZ26*GF$76,0)+'(20) RES Detailed Adjustments'!GG26+'(20) RES Detailed Adjustments'!GG83","v":0},0,{"$f":"IF($BA26>0,$BA26*GH$76,0)+'(20) RES Detailed Adjustments'!GI26+'(20) RES Detailed Adjustments'!GI83","v":0},{"$f":"IF($BA26>0,$BA26*GI$76,0)+'(20) RES Detailed Adjustments'!GJ26+'(20) RES Detailed Adjustments'!GJ83","v":0},{"$f":"IF($BA26>0,$BA26*GJ$76,0)+'(20) RES Detailed Adjustments'!GK26+'(20) RES Detailed Adjustments'!GK83","v":0},0,{"$f":"IF($BB26>0,$BB26*GL$76,0)+'(20) RES Detailed Adjustments'!GM26+'(20) RES Detailed Adjustments'!GM83","v":0},{"$f":"IF($BB26>0,$BB26*GM$76,0)+'(20) RES Detailed Adjustments'!GN26+'(20) RES Detailed Adjustments'!GN83","v":0},{"$f":"IF($BB26>0,$BB26*GN$76,0)+'(20) RES Detailed Adjustments'!GO26+'(20) RES Detailed Adjustments'!GO83","v":0},0,{"$f":"IF($BC26>0,$BC26*GP$76,0)+'(20) RES Detailed Adjustments'!GQ26+'(20) RES Detailed Adjustments'!GQ83","v":0},{"$f":"IF($BC26>0,$BC26*GQ$76,0)+'(20) RES Detailed Adjustments'!GR26+'(20) RES Detailed Adjustments'!GR83","v":0},{"$f":"IF($BC26>0,$BC26*GR$76,0)+'(20) RES Detailed Adjustments'!GS26+'(20) RES Detailed Adjustments'!GS83","v":0},0,{"$f":"IF($BD26>0,$BD26*GT$76,0)+'(20) RES Detailed Adjustments'!GU26+'(20) RES Detailed Adjustments'!GU83","v":0},{"$f":"IF($BD26>0,$BD26*GU$76,0)+'(20) RES Detailed Adjustments'!GV26+'(20) RES Detailed Adjustments'!GV83","v":0},{"$f":"IF($BD26>0,$BD26*GV$76,0)+'(20) RES Detailed Adjustments'!GW26+'(20) RES Detailed Adjustments'!GW83","v":0},0,{"$f":"IF($BE26>0,$BE26*GX$76,0)+'(20) RES Detailed Adjustments'!GY26+'(20) RES Detailed Adjustments'!GY83","v":0},{"$f":"IF($BE26>0,$BE26*GY$76,0)+'(20) RES Detailed Adjustments'!GZ26+'(20) RES Detailed Adjustments'!GZ83","v":0},{"$f":"IF($BE26>0,$BE26*GZ$76,0)+'(20) RES Detailed Adjustments'!HA26+'(20) RES Detailed Adjustments'!HA83","v":0},0,{"$f":"IF($BF26>0,$BF26*HB$76,0)+'(20) RES Detailed Adjustments'!HC26+'(20) RES Detailed Adjustments'!HC83","v":0},{"$f":"IF($BF26>0,$BF26*HC$76,0)+'(20) RES Detailed Adjustments'!HD26+'(20) RES Detailed Adjustments'!HD83","v":0},{"$f":"IF($BF26>0,$BF26*HD$76,0)+'(20) RES Detailed Adjustments'!HE26+'(20) RES Detailed Adjustments'!HE83","v":0},0,{"$f":"IF($BG26>0,$BG26*HF$76,0)+'(20) RES Detailed Adjustments'!HG26+'(20) RES Detailed Adjustments'!HG83","v":0},{"$f":"IF($BG26>0,$BG26*HG$76,0)+'(20) RES Detailed Adjustments'!HH26+'(20) RES Detailed Adjustments'!HH83","v":0},{"$f":"IF($BG26>0,$BG26*HH$76,0)+'(20) RES Detailed Adjustments'!HI26+'(20) RES Detailed Adjustments'!HI83","v":0},0,{"$f":"IF($BH26>0,$BH26*HJ$76,0)+'(20) RES Detailed Adjustments'!HK26+'(20) RES Detailed Adjustments'!HK83","v":0},{"$f":"IF($BH26>0,$BH26*HK$76,0)+'(20) RES Detailed Adjustments'!HL26+'(20) RES Detailed Adjustments'!HL83","v":0},{"$f":"IF($BH26>0,$BH26*HL$76,0)+'(20) RES Detailed Adjustments'!HM26+'(20) RES Detailed Adjustments'!HM83","v":0},0,{"$f":"IF($BI26>0,$BI26*HN$76,0)+'(20) RES Detailed Adjustments'!HO26+'(20) RES Detailed Adjustments'!HO83","v":0},{"$f":"IF($BI26>0,$BI26*HO$76,0)+'(20) RES Detailed Adjustments'!HP26+'(20) RES Detailed Adjustments'!HP83","v":0},{"$f":"IF($BI26>0,$BI26*HP$76,0)+'(20) RES Detailed Adjustments'!HQ26+'(20) RES Detailed Adjustments'!HQ83","v":0},0,{"$f":"IF($BJ26>0,$BJ26*HR$76,0)+'(20) RES Detailed Adjustments'!HS26+'(20) RES Detailed Adjustments'!HS83","v":0},{"$f":"IF($BJ26>0,$BJ26*HS$76,0)+'(20) RES Detailed Adjustments'!HT26+'(20) RES Detailed Adjustments'!HT83","v":0},{"$f":"IF($BJ26>0,$BJ26*HT$76,0)+'(20) RES Detailed Adjustments'!HU26+'(20) RES Detailed Adjustments'!HU83","v":0},0,{"$f":"IF($BK26>0,$BK26*HV$76,0)+'(20) RES Detailed Adjustments'!HW26+'(20) RES Detailed Adjustments'!HW83","v":0},{"$f":"IF($BK26>0,$BK26*HW$76,0)+'(20) RES Detailed Adjustments'!HX26+'(20) RES Detailed Adjustments'!HX83","v":0},{"$f":"IF($BK26>0,$BK26*HX$76,0)+'(20) RES Detailed Adjustments'!HY26+'(20) RES Detailed Adjustments'!HY83","v":0},0,{"$f":"IF($BL26>0,$BL26*HZ$76,0)+'(20) RES Detailed Adjustments'!IA26+'(20) RES Detailed Adjustments'!IA83","v":0},{"$f":"IF($BL26>0,$BL26*IA$76,0)+'(20) RES Detailed Adjustments'!IB26+'(20) RES Detailed Adjustments'!IB83","v":0},{"$f":"IF($BL26>0,$BL26*IB$76,0)+'(20) RES Detailed Adjustments'!IC26+'(20) RES Detailed Adjustments'!IC83","v":0},0,{"$f":"IF($BM26>0,$BM26*ID$76,0)+'(20) RES Detailed Adjustments'!IE26+'(20) RES Detailed Adjustments'!IE83","v":0},{"$f":"IF($BM26>0,$BM26*IE$76,0)+'(20) RES Detailed Adjustments'!IF26+'(20) RES Detailed Adjustments'!IF83","v":0},{"$f":"IF($BM26>0,$BM26*IF$76,0)+'(20) RES Detailed Adjustments'!IG26+'(20) RES Detailed Adjustments'!IG83","v":0},0,{"$f":"IF($BN26>0,$BN26*IH$76,0)+'(20) RES Detailed Adjustments'!II26+'(20) RES Detailed Adjustments'!II83","v":0},{"$f":"IF($BN26>0,$BN26*II$76,0)+'(20) RES Detailed Adjustments'!IJ26+'(20) RES Detailed Adjustments'!IJ83","v":0},{"$f":"IF($BN26>0,$BN26*IJ$76,0)+'(20) RES Detailed Adjustments'!IK26+'(20) RES Detailed Adjustments'!IK83","v":0},0,{"$f":"IF($BO26>0,$BO26*IL$76,0)+'(20) RES Detailed Adjustments'!IM26+'(20) RES Detailed Adjustments'!IM83","v":0},{"$f":"IF($BO26>0,$BO26*IM$76,0)+'(20) RES Detailed Adjustments'!IN26+'(20) RES Detailed Adjustments'!IN83","v":0},{"$f":"IF($BO26>0,$BO26*IN$76,0)+'(20) RES Detailed Adjustments'!IO26+'(20) RES Detailed Adjustments'!IO83","v":0},0,{"$f":"IF($BP26>0,$BP26*IP$76,0)+'(20) RES Detailed Adjustments'!IQ26+'(20) RES Detailed Adjustments'!IQ83","v":0},{"$f":"IF($BP26>0,$BP26*IQ$76,0)+'(20) RES Detailed Adjustments'!IR26+'(20) RES Detailed Adjustments'!IR83","v":0},{"$f":"IF($BP26>0,$BP26*IR$76,0)+'(20) RES Detailed Adjustments'!IS26+'(20) RES Detailed Adjustments'!IS83","v":0},0,{"$f":"IF($BQ26>0,$BQ26*IT$76,0)+'(20) RES Detailed Adjustments'!IU26+'(20) RES Detailed Adjustments'!IU83","v":0},{"$f":"IF($BQ26>0,$BQ26*IU$76,0)+'(20) RES Detailed Adjustments'!IV26+'(20) RES Detailed Adjustments'!IV83","v":0},{"$f":"IF($BQ26>0,$BQ26*IV$76,0)+'(20) RES Detailed Adjustments'!IW26+'(20) RES Detailed Adjustments'!IW83","v":0},0,{"$f":"IF($BR26>0,$BR26*IX$76,0)+'(20) RES Detailed Adjustments'!IY26+'(20) RES Detailed Adjustments'!IY83","v":0},{"$f":"IF($BR26>0,$BR26*IY$76,0)+'(20) RES Detailed Adjustments'!IZ26+'(20) RES Detailed Adjustments'!IZ83","v":0},{"$f":"IF($BR26>0,$BR26*IZ$76,0)+'(20) RES Detailed Adjustments'!JA26+'(20) RES Detailed Adjustments'!JA83","v":0},0,{"$f":"IF($BS26>0,$BS26*JB$76,0)+'(20) RES Detailed Adjustments'!JC26+'(20) RES Detailed Adjustments'!JC83","v":0},{"$f":"IF($BS26>0,$BS26*JC$76,0)+'(20) RES Detailed Adjustments'!JD26+'(20) RES Detailed Adjustments'!JD83","v":0},{"$f":"IF($BS26>0,$BS26*JD$76,0)+'(20) RES Detailed Adjustments'!JE26+'(20) RES Detailed Adjustments'!JE83","v":0},0,{"$f":"IF($BT26>0,$BT26*JF$76,0)+'(20) RES Detailed Adjustments'!JG26+'(20) RES Detailed Adjustments'!JG83","v":0},{"$f":"IF($BT26>0,$BT26*JG$76,0)+'(20) RES Detailed Adjustments'!JH26+'(20) RES Detailed Adjustments'!JH83","v":0},{"$f":"IF($BT26>0,$BT26*JH$76,0)+'(20) RES Detailed Adjustments'!JI26+'(20) RES Detailed Adjustments'!JI83","v":0},0,{"$f":"IF($BU26>0,$BU26*JJ$76,0)+'(20) RES Detailed Adjustments'!JK26+'(20) RES Detailed Adjustments'!JK83","v":0},{"$f":"IF($BU26>0,$BU26*JK$76,0)+'(20) RES Detailed Adjustments'!JL26+'(20) RES Detailed Adjustments'!JL83","v":0},{"$f":"IF($BU26>0,$BU26*JL$76,0)+'(20) RES Detailed Adjustments'!JM26+'(20) RES Detailed Adjustments'!JM83","v":0},0,{"$f":"IF($BV26>0,$BV26*JN$76,0)+'(20) RES Detailed Adjustments'!JO26+'(20) RES Detailed Adjustments'!JO83","v":0},{"$f":"IF($BV26>0,$BV26*JO$76,0)+'(20) RES Detailed Adjustments'!JP26+'(20) RES Detailed Adjustments'!JP83","v":0},{"$f":"IF($BV26>0,$BV26*JP$76,0)+'(20) RES Detailed Adjustments'!JQ26+'(20) RES Detailed Adjustments'!JQ83","v":0},0,{"$f":"IF($BW26>0,$BW26*JR$76,0)+'(20) RES Detailed Adjustments'!JS26+'(20) RES Detailed Adjustments'!JS83","v":0},{"$f":"IF($BW26>0,$BW26*JS$76,0)+'(20) RES Detailed Adjustments'!JT26+'(20) RES Detailed Adjustments'!JT83","v":0},{"$f":"IF($BW26>0,$BW26*JT$76,0)+'(20) RES Detailed Adjustments'!JU26+'(20) RES Detailed Adjustments'!JU83","v":0},0,{"$f":"IF($BX26>0,$BX26*JV$76,0)+'(20) RES Detailed Adjustments'!JW26+'(20) RES Detailed Adjustments'!JW83","v":0},{"$f":"IF($BX26>0,$BX26*JW$76,0)+'(20) RES Detailed Adjustments'!JX26+'(20) RES Detailed Adjustments'!JX83","v":0},{"$f":"IF($BX26>0,$BX26*JX$76,0)+'(20) RES Detailed Adjustments'!JY26+'(20) RES Detailed Adjustments'!JY83","v":0},0,{"$f":"IF($BY26>0,$BY26*JZ$76,0)+'(20) RES Detailed Adjustments'!KA26+'(20) RES Detailed Adjustments'!KA83","v":0},{"$f":"IF($BY26>0,$BY26*KA$76,0)+'(20) RES Detailed Adjustments'!KB26+'(20) RES Detailed Adjustments'!KB83","v":0},{"$f":"IF($BY26>0,$BY26*KB$76,0)+'(20) RES Detailed Adjustments'!KC26+'(20) RES Detailed Adjustments'!KC83","v":0},0,{"$f":"IF($BZ26>0,$BZ26*KD$76,0)+'(20) RES Detailed Adjustments'!KE26+'(20) RES Detailed Adjustments'!KE83","v":0},{"$f":"IF($BZ26>0,$BZ26*KE$76,0)+'(20) RES Detailed Adjustments'!KF26+'(20) RES Detailed Adjustments'!KF83","v":0},{"$f":"IF($BZ26>0,$BZ26*KF$76,0)+'(20) RES Detailed Adjustments'!KG26+'(20) RES Detailed Adjustments'!KG83","v":0},0,{"$f":"IF($CA26>0,$CA26*KH$76,0)+'(20) RES Detailed Adjustments'!KI26+'(20) RES Detailed Adjustments'!KI83","v":0},{"$f":"IF($CA26>0,$CA26*KI$76,0)+'(20) RES Detailed Adjustments'!KJ26+'(20) RES Detailed Adjustments'!KJ83","v":0},{"$f":"IF($CA26>0,$CA26*KJ$76,0)+'(20) RES Detailed Adjustments'!KK26+'(20) RES Detailed Adjustments'!KK83","v":0},0,{"$f":"IF($CB26>0,$CB26*KL$76,0)+'(20) RES Detailed Adjustments'!KM26+'(20) RES Detailed Adjustments'!KM83","v":0},{"$f":"IF($CB26>0,$CB26*KM$76,0)+'(20) RES Detailed Adjustments'!KN26+'(20) RES Detailed Adjustments'!KN83","v":0},{"$f":"IF($CB26>0,$CB26*KN$76,0)+'(20) RES Detailed Adjustments'!KO26+'(20) RES Detailed Adjustments'!KO83","v":0},0,{"$f":"IF($CC26>0,$CC26*KP$76,0)+'(20) RES Detailed Adjustments'!KQ26+'(20) RES Detailed Adjustments'!KQ83","v":0},{"$f":"IF($CC26>0,$CC26*KQ$76,0)+'(20) RES Detailed Adjustments'!KR26+'(20) RES Detailed Adjustments'!KR83","v":0},{"$f":"IF($CC26>0,$CC26*KR$76,0)+'(20) RES Detailed Adjustments'!KS26+'(20) RES Detailed Adjustments'!KS83","v":0},0,{"$f":"IF($CD26>0,$CD26*KT$76,0)+'(20) RES Detailed Adjustments'!KU26+'(20) RES Detailed Adjustments'!KU83","v":0},{"$f":"IF($CD26>0,$CD26*KU$76,0)+'(20) RES Detailed Adjustments'!KV26+'(20) RES Detailed Adjustments'!KV83","v":0},{"$f":"IF($CD26>0,$CD26*KV$76,0)+'(20) RES Detailed Adjustments'!KW26+'(20) RES Detailed Adjustments'!KW83","v":0},0,{"$f":"IF($CE26>0,$CE26*KX$76,0)+'(20) RES Detailed Adjustments'!KY26+'(20) RES Detailed Adjustments'!KY83","v":0},{"$f":"IF($CE26>0,$CE26*KY$76,0)+'(20) RES Detailed Adjustments'!KZ26+'(20) RES Detailed Adjustments'!KZ83","v":0},{"$f":"IF($CE26>0,$CE26*KZ$76,0)+'(20) RES Detailed Adjustments'!LA26+'(20) RES Detailed Adjustments'!LA83","v":0},0,{"$f":"IF($CF26>0,$CF26*LB$76,0)+'(20) RES Detailed Adjustments'!LC26+'(20) RES Detailed Adjustments'!LC83","v":0},{"$f":"IF($CF26>0,$CF26*LC$76,0)+'(20) RES Detailed Adjustments'!LD26+'(20) RES Detailed Adjustments'!LD83","v":0},{"$f":"IF($CF26>0,$CF26*LD$76,0)+'(20) RES Detailed Adjustments'!LE26+'(20) RES Detailed Adjustments'!LE83","v":0},0,{"$f":"IF($CG26>0,$CG26*LF$76,0)+'(20) RES Detailed Adjustments'!LG26+'(20) RES Detailed Adjustments'!LG83","v":0},{"$f":"IF($CG26>0,$CG26*LG$76,0)+'(20) RES Detailed Adjustments'!LH26+'(20) RES Detailed Adjustments'!LH83","v":0},{"$f":"IF($CG26>0,$CG26*LH$76,0)+'(20) RES Detailed Adjustments'!LI26+'(20) RES Detailed Adjustments'!LI83","v":0},0,{"$f":"IF($CH26>0,$CH26*LJ$76,0)+'(20) RES Detailed Adjustments'!LK26+'(20) RES Detailed Adjustments'!LK83","v":0},{"$f":"IF($CH26>0,$CH26*LK$76,0)+'(20) RES Detailed Adjustments'!LL26+'(20) RES Detailed Adjustments'!LL83","v":0},{"$f":"IF($CH26>0,$CH26*LL$76,0)+'(20) RES Detailed Adjustments'!LM26+'(20) RES Detailed Adjustments'!LM83","v":0},0,{"$f":"IF($CI26>0,$CI26*LN$76,0)+'(20) RES Detailed Adjustments'!LO26+'(20) RES Detailed Adjustments'!LO83","v":0},{"$f":"IF($CI26>0,$CI26*LO$76,0)+'(20) RES Detailed Adjustments'!LP26+'(20) RES Detailed Adjustments'!LP83","v":0},{"$f":"IF($CI26>0,$CI26*LP$76,0)+'(20) RES Detailed Adjustments'!LQ26+'(20) RES Detailed Adjustments'!LQ83","v":0},0,{"$f":"IF($CJ26>0,$CJ26*LR$76,0)+'(20) RES Detailed Adjustments'!LS26+'(20) RES Detailed Adjustments'!LS83","v":0},{"$f":"IF($CJ26>0,$CJ26*LS$76,0)+'(20) RES Detailed Adjustments'!LT26+'(20) RES Detailed Adjustments'!LT83","v":0},{"$f":"IF($CJ26>0,$CJ26*LT$76,0)+'(20) RES Detailed Adjustments'!LU26+'(20) RES Detailed Adjustments'!LU83","v":0},0,{"$f":"IF($CK26>0,$CK26*LV$76,0)+'(20) RES Detailed Adjustments'!LW26+'(20) RES Detailed Adjustments'!LW83","v":0},{"$f":"IF($CK26>0,$CK26*LW$76,0)+'(20) RES Detailed Adjustments'!LX26+'(20) RES Detailed Adjustments'!LX83","v":0},{"$f":"IF($CK26>0,$CK26*LX$76,0)+'(20) RES Detailed Adjustments'!LY26+'(20) RES Detailed Adjustments'!LY83","v":0},0,{"$f":"IF($CL26>0,$CL26*LZ$76,0)+'(20) RES Detailed Adjustments'!MA26+'(20) RES Detailed Adjustments'!MA83","v":0},{"$f":"IF($CL26>0,$CL26*MA$76,0)+'(20) RES Detailed Adjustments'!MB26+'(20) RES Detailed Adjustments'!MB83","v":0},{"$f":"IF($CL26>0,$CL26*MB$76,0)+'(20) RES Detailed Adjustments'!MC26+'(20) RES Detailed Adjustments'!MC83","v":0},0,{"$f":"IF($CM26>0,$CM26*MD$76,0)+'(20) RES Detailed Adjustments'!ME26+'(20) RES Detailed Adjustments'!ME83","v":0},{"$f":"IF($CM26>0,$CM26*ME$76,0)+'(20) RES Detailed Adjustments'!MF26+'(20) RES Detailed Adjustments'!MF83","v":0},{"$f":"IF($CM26>0,$CM26*MF$76,0)+'(20) RES Detailed Adjustments'!MG26+'(20) RES Detailed Adjustments'!MG83","v":0},0,{"$f":"IF($CN26>0,$CN26*MH$76,0)+'(20) RES Detailed Adjustments'!MI26+'(20) RES Detailed Adjustments'!MI83","v":0},{"$f":"IF($CN26>0,$CN26*MI$76,0)+'(20) RES Detailed Adjustments'!MJ26+'(20) RES Detailed Adjustments'!MJ83","v":0},{"$f":"IF($CN26>0,$CN26*MJ$76,0)+'(20) RES Detailed Adjustments'!MK26+'(20) RES Detailed Adjustments'!MK83","v":0},0,{"$f":"IF($CO26>0,$CO26*ML$76,0)+'(20) RES Detailed Adjustments'!MM26+'(20) RES Detailed Adjustments'!MM83","v":0},{"$f":"IF($CO26>0,$CO26*MM$76,0)+'(20) RES Detailed Adjustments'!MN26+'(20) RES Detailed Adjustments'!MN83","v":0},{"$f":"IF($CO26>0,$CO26*MN$76,0)+'(20) RES Detailed Adjustments'!MO26+'(20) RES Detailed Adjustments'!MO83","v":0},0,{"$f":"IF($CP26>0,$CP26*MP$76,0)+'(20) RES Detailed Adjustments'!MQ26+'(20) RES Detailed Adjustments'!MQ83","v":0},{"$f":"IF($CP26>0,$CP26*MQ$76,0)+'(20) RES Detailed Adjustments'!MR26+'(20) RES Detailed Adjustments'!MR83","v":0},{"$f":"IF($CP26>0,$CP26*MR$76,0)+'(20) RES Detailed Adjustments'!MS26+'(20) RES Detailed Adjustments'!MS83","v":0},0,{"$f":"IF($CQ26>0,$CQ26*MT$76,0)+'(20) RES Detailed Adjustments'!MU26+'(20) RES Detailed Adjustments'!MU83","v":0},{"$f":"IF($CQ26>0,$CQ26*MU$76,0)+'(20) RES Detailed Adjustments'!MV26+'(20) RES Detailed Adjustments'!MV83","v":0},{"$f":"IF($CQ26>0,$CQ26*MV$76,0)+'(20) RES Detailed Adjustments'!MW26+'(20) RES Detailed Adjustments'!MW83","v":0},0,{"$f":"IF($CR26>0,$CR26*MX$76,0)+'(20) RES Detailed Adjustments'!MY26+'(20) RES Detailed Adjustments'!MY83","v":0},{"$f":"IF($CR26>0,$CR26*MY$76,0)+'(20) RES Detailed Adjustments'!MZ26+'(20) RES Detailed Adjustments'!MZ83","v":0},{"$f":"IF($CR26>0,$CR26*MZ$76,0)+'(20) RES Detailed Adjustments'!NA26+'(20) RES Detailed Adjustments'!NA83","v":0},0,{"$f":"IF($CS26>0,$CS26*NB$76,0)+'(20) RES Detailed Adjustments'!NC26+'(20) RES Detailed Adjustments'!NC83","v":0},{"$f":"IF($CS26>0,$CS26*NC$76,0)+'(20) RES Detailed Adjustments'!ND26+'(20) RES Detailed Adjustments'!ND83","v":0},{"$f":"IF($CS26>0,$CS26*ND$76,0)+'(20) RES Detailed Adjustments'!NE26+'(20) RES Detailed Adjustments'!NE83","v":0},0,{"$f":"IF($CT26>0,$CT26*NF$76,0)+'(20) RES Detailed Adjustments'!NG26+'(20) RES Detailed Adjustments'!NG83","v":0},{"$f":"IF($CT26>0,$CT26*NG$76,0)+'(20) RES Detailed Adjustments'!NH26+'(20) RES Detailed Adjustments'!NH83","v":0},{"$f":"IF($CT26>0,$CT26*NH$76,0)+'(20) RES Detailed Adjustments'!NI26+'(20) RES Detailed Adjustments'!NI83","v":0},0,{"$f":"IF($CU26>0,$CU26*NJ$76,0)+'(20) RES Detailed Adjustments'!NK26+'(20) RES Detailed Adjustments'!NK83","v":0},{"$f":"IF($CU26>0,$CU26*NK$76,0)+'(20) RES Detailed Adjustments'!NL26+'(20) RES Detailed Adjustments'!NL83","v":0},{"$f":"IF($CU26>0,$CU26*NL$76,0)+'(20) RES Detailed Adjustments'!NM26+'(20) RES Detailed Adjustments'!NM83","v":0},0,{"$f":"IF($CV26>0,$CV26*NN$76,0)+'(20) RES Detailed Adjustments'!NO26+'(20) RES Detailed Adjustments'!NO83","v":0},{"$f":"IF($CV26>0,$CV26*NO$76,0)+'(20) RES Detailed Adjustments'!NP26+'(20) RES Detailed Adjustments'!NP83","v":0},{"$f":"IF($CV26>0,$CV26*NP$76,0)+'(20) RES Detailed Adjustments'!NQ26+'(20) RES Detailed Adjustments'!NQ83","v":0},0,{"$f":"IF($CW26>0,$CW26*NR$76,0)+'(20) RES Detailed Adjustments'!NS26+'(20) RES Detailed Adjustments'!NS83","v":0},{"$f":"IF($CW26>0,$CW26*NS$76,0)+'(20) RES Detailed Adjustments'!NT26+'(20) RES Detailed Adjustments'!NT83","v":0},{"$f":"IF($CW26>0,$CW26*NT$76,0)+'(20) RES Detailed Adjustments'!NU26+'(20) RES Detailed Adjustments'!NU83","v":0},0]
["Training",{"$f":"IF($F27>0,$F27*B$76,0)+'(20) RES Detailed Adjustments'!C27+'(20) RES Detailed Adjustments'!C84","v":0},{"$f":"IF($F27>0,$F27*C$76,0)+'(20) RES Detailed Adjustments'!D27+'(20) RES Detailed Adjustments'!D84","v":0},{"$f":"IF($F27>0,$F27*D$76,0)+'(20) RES Detailed Adjustments'!E27+'(20) RES Detailed Adjustments'!E84","v":0},0,{"$f":"IF($G27>0,$G27*F$76,0)+'(20) RES Detailed Adjustments'!G27+'(20) RES Detailed Adjustments'!G84","v":0},{"$f":"IF($G27>0,$G27*G$76,0)+'(20) RES Detailed Adjustments'!H27+'(20) RES Detailed Adjustments'!H84","v":0},{"$f":"IF($G27>0,$G27*H$76,0)+'(20) RES Detailed Adjustments'!I27+'(20) RES Detailed Adjustments'!I84","v":0},0,{"$f":"IF($H27>0,$H27*J$76,0)+'(20) RES Detailed Adjustments'!K27+'(20) RES Detailed Adjustments'!K84","v":0},{"$f":"IF($H27>0,$H27*K$76,0)+'(20) RES Detailed Adjustments'!L27+'(20) RES Detailed Adjustments'!L84","v":0},{"$f":"IF($H27>0,$H27*L$76,0)+'(20) RES Detailed Adjustments'!M27+'(20) RES Detailed Adjustments'!M84","v":0},0,{"$f":"IF($I27>0,$I27*N$76,0)+'(20) RES Detailed Adjustments'!O27+'(20) RES Detailed Adjustments'!O84","v":0},{"$f":"IF($I27>0,$I27*O$76,0)+'(20) RES Detailed Adjustments'!P27+'(20) RES Detailed Adjustments'!P84","v":0},{"$f":"IF($I27>0,$I27*P$76,0)+'(20) RES Detailed Adjustments'!Q27+'(20) RES Detailed Adjustments'!Q84","v":0},0,{"$f":"IF($J27>0,$J27*R$76,0)+'(20) RES Detailed Adjustments'!S27+'(20) RES Detailed Adjustments'!S84","v":0},{"$f":"IF($J27>0,$J27*S$76,0)+'(20) RES Detailed Adjustments'!T27+'(20) RES Detailed Adjustments'!T84","v":0},{"$f":"IF($J27>0,$J27*T$76,0)+'(20) RES Detailed Adjustments'!U27+'(20) RES Detailed Adjustments'!U84","v":0},0,{"$f":"IF($K27>0,$K27*V$76,0)+'(20) RES Detailed Adjustments'!W27+'(20) RES Detailed Adjustments'!W84","v":0},{"$f":"IF($K27>0,$K27*W$76,0)+'(20) RES Detailed Adjustments'!X27+'(20) RES Detailed Adjustments'!X84","v":0},{"$f":"IF($K27>0,$K27*X$76,0)+'(20) RES Detailed Adjustments'!Y27+'(20) RES Detailed Adjustments'!Y84","v":0},0,{"$f":"IF($L27>0,$L27*Z$76,0)+'(20) RES Detailed Adjustments'!AA27+'(20) RES Detailed Adjustments'!AA84","v":0},{"$f":"IF($L27>0,$L27*AA$76,0)+'(20) RES Detailed Adjustments'!AB27+'(20) RES Detailed Adjustments'!AB84","v":0},{"$f":"IF($L27>0,$L27*AB$76,0)+'(20) RES Detailed Adjustments'!AC27+'(20) RES Detailed Adjustments'!AC84","v":0},0,{"$f":"IF($M27>0,$M27*AD$76,0)+'(20) RES Detailed Adjustments'!AE27+'(20) RES Detailed Adjustments'!AE84","v":0},{"$f":"IF($M27>0,$M27*AE$76,0)+'(20) RES Detailed Adjustments'!AF27+'(20) RES Detailed Adjustments'!AF84","v":0},{"$f":"IF($M27>0,$M27*AF$76,0)+'(20) RES Detailed Adjustments'!AG27+'(20) RES Detailed Adjustments'!AG84","v":0},0,{"$f":"IF($N27>0,$N27*AH$76,0)+'(20) RES Detailed Adjustments'!AI27+'(20) RES Detailed Adjustments'!AI84","v":0},{"$f":"IF($N27>0,$N27*AI$76,0)+'(20) RES Detailed Adjustments'!AJ27+'(20) RES Detailed Adjustments'!AJ84","v":0},{"$f":"IF($N27>0,$N27*AJ$76,0)+'(20) RES Detailed Adjustments'!AK27+'(20) RES Detailed Adjustments'!AK84","v":0},0,{"$f":"IF($O27>0,$O27*AL$76,0)+'(20) RES Detailed Adjustments'!AM27+'(20) RES Detailed Adjustments'!AM84","v":0},{"$f":"IF($O27>0,$O27*AM$76,0)+'(20) RES Detailed Adjustments'!AN27+'(20) RES Detailed Adjustments'!AN84","v":0},{"$f":"IF($O27>0,$O27*AN$76,0)+'(20) RES Detailed Adjustments'!AO27+'(20) RES Detailed Adjustments'!AO84","v":0},0,{"$f":"IF($P27>0,$P27*AP$76,0)+'(20) RES Detailed Adjustments'!AQ27+'(20) RES Detailed Adjustments'!AQ84","v":0},{"$f":"IF($P27>0,$P27*AQ$76,0)+'(20) RES Detailed Adjustments'!AR27+'(20) RES Detailed Adjustments'!AR84","v":0},{"$f":"IF($P27>0,$P27*AR$76,0)+'(20) RES Detailed Adjustments'!AS27+'(20) RES Detailed Adjustments'!AS84","v":0},0,{"$f":"IF($Q27>0,$Q27*AT$76,0)+'(20) RES Detailed Adjustments'!AU27+'(20) RES Detailed Adjustments'!AU84","v":0},{"$f":"IF($Q27>0,$Q27*AU$76,0)+'(20) RES Detailed Adjustments'!AV27+'(20) RES Detailed Adjustments'!AV84","v":0},{"$f":"IF($Q27>0,$Q27*AV$76,0)+'(20) RES Detailed Adjustments'!AW27+'(20) RES Detailed Adjustments'!AW84","v":0},0,{"$f":"IF($R27>0,$R27*AX$76,0)+'(20) RES Detailed Adjustments'!AY27+'(20) RES Detailed Adjustments'!AY84","v":0},{"$f":"IF($R27>0,$R27*AY$76,0)+'(20) RES Detailed Adjustments'!AZ27+'(20) RES Detailed Adjustments'!AZ84","v":0},{"$f":"IF($R27>0,$R27*AZ$76,0)+'(20) RES Detailed Adjustments'!BA27+'(20) RES Detailed Adjustments'!BA84","v":0},0,{"$f":"IF($S27>0,$S27*BB$76,0)+'(20) RES Detailed Adjustments'!BC27+'(20) RES Detailed Adjustments'!BC84","v":0},{"$f":"IF($S27>0,$S27*BC$76,0)+'(20) RES Detailed Adjustments'!BD27+'(20) RES Detailed Adjustments'!BD84","v":0},{"$f":"IF($S27>0,$S27*BD$76,0)+'(20) RES Detailed Adjustments'!BE27+'(20) RES Detailed Adjustments'!BE84","v":0},0,{"$f":"IF($T27>0,$T27*BF$76,0)+'(20) RES Detailed Adjustments'!BG27+'(20) RES Detailed Adjustments'!BG84","v":0},{"$f":"IF($T27>0,$T27*BG$76,0)+'(20) RES Detailed Adjustments'!BH27+'(20) RES Detailed Adjustments'!BH84","v":0},{"$f":"IF($T27>0,$T27*BH$76,0)+'(20) RES Detailed Adjustments'!BI27+'(20) RES Detailed Adjustments'!BI84","v":0},0,{"$f":"IF($U27>0,$U27*BJ$76,0)+'(20) RES Detailed Adjustments'!BK27+'(20) RES Detailed Adjustments'!BK84","v":0},{"$f":"IF($U27>0,$U27*BK$76,0)+'(20) RES Detailed Adjustments'!BL27+'(20) RES Detailed Adjustments'!BL84","v":0},{"$f":"IF($U27>0,$U27*BL$76,0)+'(20) RES Detailed Adjustments'!BM27+'(20) RES Detailed Adjustments'!BM84","v":0},0,{"$f":"IF($V27>0,$V27*BN$76,0)+'(20) RES Detailed Adjustments'!BO27+'(20) RES Detailed Adjustments'!BO84","v":0},{"$f":"IF($V27>0,$V27*BO$76,0)+'(20) RES Detailed Adjustments'!BP27+'(20) RES Detailed Adjustments'!BP84","v":0},{"$f":"IF($V27>0,$V27*BP$76,0)+'(20) RES Detailed Adjustments'!BQ27+'(20) RES Detailed Adjustments'!BQ84","v":0},0,{"$f":"IF($W27>0,$W27*BR$76,0)+'(20) RES Detailed Adjustments'!BS27+'(20) RES Detailed Adjustments'!BS84","v":0},{"$f":"IF($W27>0,$W27*BS$76,0)+'(20) RES Detailed Adjustments'!BT27+'(20) RES Detailed Adjustments'!BT84","v":0},{"$f":"IF($W27>0,$W27*BT$76,0)+'(20) RES Detailed Adjustments'!BU27+'(20) RES Detailed Adjustments'!BU84","v":0},0,{"$f":"IF($X27>0,$X27*BV$76,0)+'(20) RES Detailed Adjustments'!BW27+'(20) RES Detailed Adjustments'!BW84","v":0},{"$f":"IF($X27>0,$X27*BW$76,0)+'(20) RES Detailed Adjustments'!BX27+'(20) RES Detailed Adjustments'!BX84","v":0},{"$f":"IF($X27>0,$X27*BX$76,0)+'(20) RES Detailed Adjustments'!BY27+'(20) RES Detailed Adjustments'!BY84","v":0},0,{"$f":"IF($Y27>0,$Y27*BZ$76,0)+'(20) RES Detailed Adjustments'!CA27+'(20) RES Detailed Adjustments'!CA84","v":0},{"$f":"IF($Y27>0,$Y27*CA$76,0)+'(20) RES Detailed Adjustments'!CB27+'(20) RES Detailed Adjustments'!CB84","v":0},{"$f":"IF($Y27>0,$Y27*CB$76,0)+'(20) RES Detailed Adjustments'!CC27+'(20) RES Detailed Adjustments'!CC84","v":0},0,{"$f":"IF($Z27>0,$Z27*CD$76,0)+'(20) RES Detailed Adjustments'!CE27+'(20) RES Detailed Adjustments'!CE84","v":0},{"$f":"IF($Z27>0,$Z27*CE$76,0)+'(20) RES Detailed Adjustments'!CF27+'(20) RES Detailed Adjustments'!CF84","v":0},{"$f":"IF($Z27>0,$Z27*CF$76,0)+'(20) RES Detailed Adjustments'!CG27+'(20) RES Detailed Adjustments'!CG84","v":0},0,{"$f":"IF($AA27>0,$AA27*CH$76,0)+'(20) RES Detailed Adjustments'!CI27+'(20) RES Detailed Adjustments'!CI84","v":0},{"$f":"IF($AA27>0,$AA27*CI$76,0)+'(20) RES Detailed Adjustments'!CJ27+'(20) RES Detailed Adjustments'!CJ84","v":0},{"$f":"IF($AA27>0,$AA27*CJ$76,0)+'(20) RES Detailed Adjustments'!CK27+'(20) RES Detailed Adjustments'!CK84","v":0},0,{"$f":"IF($AB27>0,$AB27*CL$76,0)+'(20) RES Detailed Adjustments'!CM27+'(20) RES Detailed Adjustments'!CM84","v":0},{"$f":"IF($AB27>0,$AB27*CM$76,0)+'(20) RES Detailed Adjustments'!CN27+'(20) RES Detailed Adjustments'!CN84","v":0},{"$f":"IF($AB27>0,$AB27*CN$76,0)+'(20) RES Detailed Adjustments'!CO27+'(20) RES Detailed Adjustments'!CO84","v":0},0,{"$f":"IF($AC27>0,$AC27*CP$76,0)+'(20) RES Detailed Adjustments'!CQ27+'(20) RES Detailed Adjustments'!CQ84","v":0},{"$f":"IF($AC27>0,$AC27*CQ$76,0)+'(20) RES Detailed Adjustments'!CR27+'(20) RES Detailed Adjustments'!CR84","v":0},{"$f":"IF($AC27>0,$AC27*CR$76,0)+'(20) RES Detailed Adjustments'!CS27+'(20) RES Detailed Adjustments'!CS84","v":0},0,{"$f":"IF($AD27>0,$AD27*CT$76,0)+'(20) RES Detailed Adjustments'!CU27+'(20) RES Detailed Adjustments'!CU84","v":0},{"$f":"IF($AD27>0,$AD27*CU$76,0)+'(20) RES Detailed Adjustments'!CV27+'(20) RES Detailed Adjustments'!CV84","v":0},{"$f":"IF($AD27>0,$AD27*CV$76,0)+'(20) RES Detailed Adjustments'!CW27+'(20) RES Detailed Adjustments'!CW84","v":0},0,{"$f":"IF($AE27>0,$AE27*CX$76,0)+'(20) RES Detailed Adjustments'!CY27+'(20) RES Detailed Adjustments'!CY84","v":0},{"$f":"IF($AE27>0,$AE27*CY$76,0)+'(20) RES Detailed Adjustments'!CZ27+'(20) RES Detailed Adjustments'!CZ84","v":0},{"$f":"IF($AE27>0,$AE27*CZ$76,0)+'(20) RES Detailed Adjustments'!DA27+'(20) RES Detailed Adjustments'!DA84","v":0},0,{"$f":"IF($AF27>0,$AF27*DB$76,0)+'(20) RES Detailed Adjustments'!DC27+'(20) RES Detailed Adjustments'!DC84","v":0},{"$f":"IF($AF27>0,$AF27*DC$76,0)+'(20) RES Detailed Adjustments'!DD27+'(20) RES Detailed Adjustments'!DD84","v":0},{"$f":"IF($AF27>0,$AF27*DD$76,0)+'(20) RES Detailed Adjustments'!DE27+'(20) RES Detailed Adjustments'!DE84","v":0},0,{"$f":"IF($AG27>0,$AG27*DF$76,0)+'(20) RES Detailed Adjustments'!DG27+'(20) RES Detailed Adjustments'!DG84","v":0},{"$f":"IF($AG27>0,$AG27*DG$76,0)+'(20) RES Detailed Adjustments'!DH27+'(20) RES Detailed Adjustments'!DH84","v":0},{"$f":"IF($AG27>0,$AG27*DH$76,0)+'(20) RES Detailed Adjustments'!DI27+'(20) RES Detailed Adjustments'!DI84","v":0},0,{"$f":"IF($AH27>0,$AH27*DJ$76,0)+'(20) RES Detailed Adjustments'!DK27+'(20) RES Detailed Adjustments'!DK84","v":0},{"$f":"IF($AH27>0,$AH27*DK$76,0)+'(20) RES Detailed Adjustments'!DL27+'(20) RES Detailed Adjustments'!DL84","v":0},{"$f":"IF($AH27>0,$AH27*DL$76,0)+'(20) RES Detailed Adjustments'!DM27+'(20) RES Detailed Adjustments'!DM84","v":0},0,{"$f":"IF($AI27>0,$AI27*DN$76,0)+'(20) RES Detailed Adjustments'!DO27+'(20) RES Detailed Adjustments'!DO84","v":0},{"$f":"IF($AI27>0,$AI27*DO$76,0)+'(20) RES Detailed Adjustments'!DP27+'(20) RES Detailed Adjustments'!DP84","v":0},{"$f":"IF($AI27>0,$AI27*DP$76,0)+'(20) RES Detailed Adjustments'!DQ27+'(20) RES Detailed Adjustments'!DQ84","v":0},0,{"$f":"IF($AJ27>0,$AJ27*DR$76,0)+'(20) RES Detailed Adjustments'!DS27+'(20) RES Detailed Adjustments'!DS84","v":0},{"$f":"IF($AJ27>0,$AJ27*DS$76,0)+'(20) RES Detailed Adjustments'!DT27+'(20) RES Detailed Adjustments'!DT84","v":0},{"$f":"IF($AJ27>0,$AJ27*DT$76,0)+'(20) RES Detailed Adjustments'!DU27+'(20) RES Detailed Adjustments'!DU84","v":0},0,{"$f":"IF($AK27>0,$AK27*DV$76,0)+'(20) RES Detailed Adjustments'!DW27+'(20) RES Detailed Adjustments'!DW84","v":0},{"$f":"IF($AK27>0,$AK27*DW$76,0)+'(20) RES Detailed Adjustments'!DX27+'(20) RES Detailed Adjustments'!DX84","v":0},{"$f":"IF($AK27>0,$AK27*DX$76,0)+'(20) RES Detailed Adjustments'!DY27+'(20) RES Detailed Adjustments'!DY84","v":0},0,{"$f":"IF($AL27>0,$AL27*DZ$76,0)+'(20) RES Detailed Adjustments'!EA27+'(20) RES Detailed Adjustments'!EA84","v":0},{"$f":"IF($AL27>0,$AL27*EA$76,0)+'(20) RES Detailed Adjustments'!EB27+'(20) RES Detailed Adjustments'!EB84","v":0},{"$f":"IF($AL27>0,$AL27*EB$76,0)+'(20) RES Detailed Adjustments'!EC27+'(20) RES Detailed Adjustments'!EC84","v":0},0,{"$f":"IF($AM27>0,$AM27*ED$76,0)+'(20) RES Detailed Adjustments'!EE27+'(20) RES Detailed Adjustments'!EE84","v":0},{"$f":"IF($AM27>0,$AM27*EE$76,0)+'(20) RES Detailed Adjustments'!EF27+'(20) RES Detailed Adjustments'!EF84","v":0},{"$f":"IF($AM27>0,$AM27*EF$76,0)+'(20) RES Detailed Adjustments'!EG27+'(20) RES Detailed Adjustments'!EG84","v":0},0,{"$f":"IF($AN27>0,$AN27*EH$76,0)+'(20) RES Detailed Adjustments'!EI27+'(20) RES Detailed Adjustments'!EI84","v":0},{"$f":"IF($AN27>0,$AN27*EI$76,0)+'(20) RES Detailed Adjustments'!EJ27+'(20) RES Detailed Adjustments'!EJ84","v":0},{"$f":"IF($AN27>0,$AN27*EJ$76,0)+'(20) RES Detailed Adjustments'!EK27+'(20) RES Detailed Adjustments'!EK84","v":0},0,{"$f":"IF($AO27>0,$AO27*EL$76,0)+'(20) RES Detailed Adjustments'!EM27+'(20) RES Detailed Adjustments'!EM84","v":0},{"$f":"IF($AO27>0,$AO27*EM$76,0)+'(20) RES Detailed Adjustments'!EN27+'(20) RES Detailed Adjustments'!EN84","v":0},{"$f":"IF($AO27>0,$AO27*EN$76,0)+'(20) RES Detailed Adjustments'!EO27+'(20) RES Detailed Adjustments'!EO84","v":0},0,{"$f":"IF($AP27>0,$AP27*EP$76,0)+'(20) RES Detailed Adjustments'!EQ27+'(20) RES Detailed Adjustments'!EQ84","v":0},{"$f":"IF($AP27>0,$AP27*EQ$76,0)+'(20) RES Detailed Adjustments'!ER27+'(20) RES Detailed Adjustments'!ER84","v":0},{"$f":"IF($AP27>0,$AP27*ER$76,0)+'(20) RES Detailed Adjustments'!ES27+'(20) RES Detailed Adjustments'!ES84","v":0},0,{"$f":"IF($AQ27>0,$AQ27*ET$76,0)+'(20) RES Detailed Adjustments'!EU27+'(20) RES Detailed Adjustments'!EU84","v":0},{"$f":"IF($AQ27>0,$AQ27*EU$76,0)+'(20) RES Detailed Adjustments'!EV27+'(20) RES Detailed Adjustments'!EV84","v":0},{"$f":"IF($AQ27>0,$AQ27*EV$76,0)+'(20) RES Detailed Adjustments'!EW27+'(20) RES Detailed Adjustments'!EW84","v":0},0,{"$f":"IF($AR27>0,$AR27*EX$76,0)+'(20) RES Detailed Adjustments'!EY27+'(20) RES Detailed Adjustments'!EY84","v":0},{"$f":"IF($AR27>0,$AR27*EY$76,0)+'(20) RES Detailed Adjustments'!EZ27+'(20) RES Detailed Adjustments'!EZ84","v":0},{"$f":"IF($AR27>0,$AR27*EZ$76,0)+'(20) RES Detailed Adjustments'!FA27+'(20) RES Detailed Adjustments'!FA84","v":0},0,{"$f":"IF($AS27>0,$AS27*FB$76,0)+'(20) RES Detailed Adjustments'!FC27+'(20) RES Detailed Adjustments'!FC84","v":0},{"$f":"IF($AS27>0,$AS27*FC$76,0)+'(20) RES Detailed Adjustments'!FD27+'(20) RES Detailed Adjustments'!FD84","v":0},{"$f":"IF($AS27>0,$AS27*FD$76,0)+'(20) RES Detailed Adjustments'!FE27+'(20) RES Detailed Adjustments'!FE84","v":0},0,{"$f":"IF($AT27>0,$AT27*FF$76,0)+'(20) RES Detailed Adjustments'!FG27+'(20) RES Detailed Adjustments'!FG84","v":0},{"$f":"IF($AT27>0,$AT27*FG$76,0)+'(20) RES Detailed Adjustments'!FH27+'(20) RES Detailed Adjustments'!FH84","v":0},{"$f":"IF($AT27>0,$AT27*FH$76,0)+'(20) RES Detailed Adjustments'!FI27+'(20) RES Detailed Adjustments'!FI84","v":0},0,{"$f":"IF($AU27>0,$AU27*FJ$76,0)+'(20) RES Detailed Adjustments'!FK27+'(20) RES Detailed Adjustments'!FK84","v":0},{"$f":"IF($AU27>0,$AU27*FK$76,0)+'(20) RES Detailed Adjustments'!FL27+'(20) RES Detailed Adjustments'!FL84","v":0},{"$f":"IF($AU27>0,$AU27*FL$76,0)+'(20) RES Detailed Adjustments'!FM27+'(20) RES Detailed Adjustments'!FM84","v":0},0,{"$f":"IF($AV27>0,$AV27*FN$76,0)+'(20) RES Detailed Adjustments'!FO27+'(20) RES Detailed Adjustments'!FO84","v":0},{"$f":"IF($AV27>0,$AV27*FO$76,0)+'(20) RES Detailed Adjustments'!FP27+'(20) RES Detailed Adjustments'!FP84","v":0},{"$f":"IF($AV27>0,$AV27*FP$76,0)+'(20) RES Detailed Adjustments'!FQ27+'(20) RES Detailed Adjustments'!FQ84","v":0},0,{"$f":"IF($AW27>0,$AW27*FR$76,0)+'(20) RES Detailed Adjustments'!FS27+'(20) RES Detailed Adjustments'!FS84","v":0},{"$f":"IF($AW27>0,$AW27*FS$76,0)+'(20) RES Detailed Adjustments'!FT27+'(20) RES Detailed Adjustments'!FT84","v":0},{"$f":"IF($AW27>0,$AW27*FT$76,0)+'(20) RES Detailed Adjustments'!FU27+'(20) RES Detailed Adjustments'!FU84","v":0},0,{"$f":"IF($AX27>0,$AX27*FV$76,0)+'(20) RES Detailed Adjustments'!FW27+'(20) RES Detailed Adjustments'!FW84","v":0},{"$f":"IF($AX27>0,$AX27*FW$76,0)+'(20) RES Detailed Adjustments'!FX27+'(20) RES Detailed Adjustments'!FX84","v":0},{"$f":"IF($AX27>0,$AX27*FX$76,0)+'(20) RES Detailed Adjustments'!FY27+'(20) RES Detailed Adjustments'!FY84","v":0},0,{"$f":"IF($AY27>0,$AY27*FZ$76,0)+'(20) RES Detailed Adjustments'!GA27+'(20) RES Detailed Adjustments'!GA84","v":0},{"$f":"IF($AY27>0,$AY27*GA$76,0)+'(20) RES Detailed Adjustments'!GB27+'(20) RES Detailed Adjustments'!GB84","v":0},{"$f":"IF($AY27>0,$AY27*GB$76,0)+'(20) RES Detailed Adjustments'!GC27+'(20) RES Detailed Adjustments'!GC84","v":0},0,{"$f":"IF($AZ27>0,$AZ27*GD$76,0)+'(20) RES Detailed Adjustments'!GE27+'(20) RES Detailed Adjustments'!GE84","v":0},{"$f":"IF($AZ27>0,$AZ27*GE$76,0)+'(20) RES Detailed Adjustments'!GF27+'(20) RES Detailed Adjustments'!GF84","v":0},{"$f":"IF($AZ27>0,$AZ27*GF$76,0)+'(20) RES Detailed Adjustments'!GG27+'(20) RES Detailed Adjustments'!GG84","v":0},0,{"$f":"IF($BA27>0,$BA27*GH$76,0)+'(20) RES Detailed Adjustments'!GI27+'(20) RES Detailed Adjustments'!GI84","v":0},{"$f":"IF($BA27>0,$BA27*GI$76,0)+'(20) RES Detailed Adjustments'!GJ27+'(20) RES Detailed Adjustments'!GJ84","v":0},{"$f":"IF($BA27>0,$BA27*GJ$76,0)+'(20) RES Detailed Adjustments'!GK27+'(20) RES Detailed Adjustments'!GK84","v":0},0,{"$f":"IF($BB27>0,$BB27*GL$76,0)+'(20) RES Detailed Adjustments'!GM27+'(20) RES Detailed Adjustments'!GM84","v":0},{"$f":"IF($BB27>0,$BB27*GM$76,0)+'(20) RES Detailed Adjustments'!GN27+'(20) RES Detailed Adjustments'!GN84","v":0},{"$f":"IF($BB27>0,$BB27*GN$76,0)+'(20) RES Detailed Adjustments'!GO27+'(20) RES Detailed Adjustments'!GO84","v":0},0,{"$f":"IF($BC27>0,$BC27*GP$76,0)+'(20) RES Detailed Adjustments'!GQ27+'(20) RES Detailed Adjustments'!GQ84","v":0},{"$f":"IF($BC27>0,$BC27*GQ$76,0)+'(20) RES Detailed Adjustments'!GR27+'(20) RES Detailed Adjustments'!GR84","v":0},{"$f":"IF($BC27>0,$BC27*GR$76,0)+'(20) RES Detailed Adjustments'!GS27+'(20) RES Detailed Adjustments'!GS84","v":0},0,{"$f":"IF($BD27>0,$BD27*GT$76,0)+'(20) RES Detailed Adjustments'!GU27+'(20) RES Detailed Adjustments'!GU84","v":0},{"$f":"IF($BD27>0,$BD27*GU$76,0)+'(20) RES Detailed Adjustments'!GV27+'(20) RES Detailed Adjustments'!GV84","v":0},{"$f":"IF($BD27>0,$BD27*GV$76,0)+'(20) RES Detailed Adjustments'!GW27+'(20) RES Detailed Adjustments'!GW84","v":0},0,{"$f":"IF($BE27>0,$BE27*GX$76,0)+'(20) RES Detailed Adjustments'!GY27+'(20) RES Detailed Adjustments'!GY84","v":0},{"$f":"IF($BE27>0,$BE27*GY$76,0)+'(20) RES Detailed Adjustments'!GZ27+'(20) RES Detailed Adjustments'!GZ84","v":0},{"$f":"IF($BE27>0,$BE27*GZ$76,0)+'(20) RES Detailed Adjustments'!HA27+'(20) RES Detailed Adjustments'!HA84","v":0},0,{"$f":"IF($BF27>0,$BF27*HB$76,0)+'(20) RES Detailed Adjustments'!HC27+'(20) RES Detailed Adjustments'!HC84","v":0},{"$f":"IF($BF27>0,$BF27*HC$76,0)+'(20) RES Detailed Adjustments'!HD27+'(20) RES Detailed Adjustments'!HD84","v":0},{"$f":"IF($BF27>0,$BF27*HD$76,0)+'(20) RES Detailed Adjustments'!HE27+'(20) RES Detailed Adjustments'!HE84","v":0},0,{"$f":"IF($BG27>0,$BG27*HF$76,0)+'(20) RES Detailed Adjustments'!HG27+'(20) RES Detailed Adjustments'!HG84","v":0},{"$f":"IF($BG27>0,$BG27*HG$76,0)+'(20) RES Detailed Adjustments'!HH27+'(20) RES Detailed Adjustments'!HH84","v":0},{"$f":"IF($BG27>0,$BG27*HH$76,0)+'(20) RES Detailed Adjustments'!HI27+'(20) RES Detailed Adjustments'!HI84","v":0},0,{"$f":"IF($BH27>0,$BH27*HJ$76,0)+'(20) RES Detailed Adjustments'!HK27+'(20) RES Detailed Adjustments'!HK84","v":0},{"$f":"IF($BH27>0,$BH27*HK$76,0)+'(20) RES Detailed Adjustments'!HL27+'(20) RES Detailed Adjustments'!HL84","v":0},{"$f":"IF($BH27>0,$BH27*HL$76,0)+'(20) RES Detailed Adjustments'!HM27+'(20) RES Detailed Adjustments'!HM84","v":0},0,{"$f":"IF($BI27>0,$BI27*HN$76,0)+'(20) RES Detailed Adjustments'!HO27+'(20) RES Detailed Adjustments'!HO84","v":0},{"$f":"IF($BI27>0,$BI27*HO$76,0)+'(20) RES Detailed Adjustments'!HP27+'(20) RES Detailed Adjustments'!HP84","v":0},{"$f":"IF($BI27>0,$BI27*HP$76,0)+'(20) RES Detailed Adjustments'!HQ27+'(20) RES Detailed Adjustments'!HQ84","v":0},0,{"$f":"IF($BJ27>0,$BJ27*HR$76,0)+'(20) RES Detailed Adjustments'!HS27+'(20) RES Detailed Adjustments'!HS84","v":0},{"$f":"IF($BJ27>0,$BJ27*HS$76,0)+'(20) RES Detailed Adjustments'!HT27+'(20) RES Detailed Adjustments'!HT84","v":0},{"$f":"IF($BJ27>0,$BJ27*HT$76,0)+'(20) RES Detailed Adjustments'!HU27+'(20) RES Detailed Adjustments'!HU84","v":0},0,{"$f":"IF($BK27>0,$BK27*HV$76,0)+'(20) RES Detailed Adjustments'!HW27+'(20) RES Detailed Adjustments'!HW84","v":0},{"$f":"IF($BK27>0,$BK27*HW$76,0)+'(20) RES Detailed Adjustments'!HX27+'(20) RES Detailed Adjustments'!HX84","v":0},{"$f":"IF($BK27>0,$BK27*HX$76,0)+'(20) RES Detailed Adjustments'!HY27+'(20) RES Detailed Adjustments'!HY84","v":0},0,{"$f":"IF($BL27>0,$BL27*HZ$76,0)+'(20) RES Detailed Adjustments'!IA27+'(20) RES Detailed Adjustments'!IA84","v":0},{"$f":"IF($BL27>0,$BL27*IA$76,0)+'(20) RES Detailed Adjustments'!IB27+'(20) RES Detailed Adjustments'!IB84","v":0},{"$f":"IF($BL27>0,$BL27*IB$76,0)+'(20) RES Detailed Adjustments'!IC27+'(20) RES Detailed Adjustments'!IC84","v":0},0,{"$f":"IF($BM27>0,$BM27*ID$76,0)+'(20) RES Detailed Adjustments'!IE27+'(20) RES Detailed Adjustments'!IE84","v":0},{"$f":"IF($BM27>0,$BM27*IE$76,0)+'(20) RES Detailed Adjustments'!IF27+'(20) RES Detailed Adjustments'!IF84","v":0},{"$f":"IF($BM27>0,$BM27*IF$76,0)+'(20) RES Detailed Adjustments'!IG27+'(20) RES Detailed Adjustments'!IG84","v":0},0,{"$f":"IF($BN27>0,$BN27*IH$76,0)+'(20) RES Detailed Adjustments'!II27+'(20) RES Detailed Adjustments'!II84","v":0},{"$f":"IF($BN27>0,$BN27*II$76,0)+'(20) RES Detailed Adjustments'!IJ27+'(20) RES Detailed Adjustments'!IJ84","v":0},{"$f":"IF($BN27>0,$BN27*IJ$76,0)+'(20) RES Detailed Adjustments'!IK27+'(20) RES Detailed Adjustments'!IK84","v":0},0,{"$f":"IF($BO27>0,$BO27*IL$76,0)+'(20) RES Detailed Adjustments'!IM27+'(20) RES Detailed Adjustments'!IM84","v":0},{"$f":"IF($BO27>0,$BO27*IM$76,0)+'(20) RES Detailed Adjustments'!IN27+'(20) RES Detailed Adjustments'!IN84","v":0},{"$f":"IF($BO27>0,$BO27*IN$76,0)+'(20) RES Detailed Adjustments'!IO27+'(20) RES Detailed Adjustments'!IO84","v":0},0,{"$f":"IF($BP27>0,$BP27*IP$76,0)+'(20) RES Detailed Adjustments'!IQ27+'(20) RES Detailed Adjustments'!IQ84","v":0},{"$f":"IF($BP27>0,$BP27*IQ$76,0)+'(20) RES Detailed Adjustments'!IR27+'(20) RES Detailed Adjustments'!IR84","v":0},{"$f":"IF($BP27>0,$BP27*IR$76,0)+'(20) RES Detailed Adjustments'!IS27+'(20) RES Detailed Adjustments'!IS84","v":0},0,{"$f":"IF($BQ27>0,$BQ27*IT$76,0)+'(20) RES Detailed Adjustments'!IU27+'(20) RES Detailed Adjustments'!IU84","v":0},{"$f":"IF($BQ27>0,$BQ27*IU$76,0)+'(20) RES Detailed Adjustments'!IV27+'(20) RES Detailed Adjustments'!IV84","v":0},{"$f":"IF($BQ27>0,$BQ27*IV$76,0)+'(20) RES Detailed Adjustments'!IW27+'(20) RES Detailed Adjustments'!IW84","v":0},0,{"$f":"IF($BR27>0,$BR27*IX$76,0)+'(20) RES Detailed Adjustments'!IY27+'(20) RES Detailed Adjustments'!IY84","v":0},{"$f":"IF($BR27>0,$BR27*IY$76,0)+'(20) RES Detailed Adjustments'!IZ27+'(20) RES Detailed Adjustments'!IZ84","v":0},{"$f":"IF($BR27>0,$BR27*IZ$76,0)+'(20) RES Detailed Adjustments'!JA27+'(20) RES Detailed Adjustments'!JA84","v":0},0,{"$f":"IF($BS27>0,$BS27*JB$76,0)+'(20) RES Detailed Adjustments'!JC27+'(20) RES Detailed Adjustments'!JC84","v":0},{"$f":"IF($BS27>0,$BS27*JC$76,0)+'(20) RES Detailed Adjustments'!JD27+'(20) RES Detailed Adjustments'!JD84","v":0},{"$f":"IF($BS27>0,$BS27*JD$76,0)+'(20) RES Detailed Adjustments'!JE27+'(20) RES Detailed Adjustments'!JE84","v":0},0,{"$f":"IF($BT27>0,$BT27*JF$76,0)+'(20) RES Detailed Adjustments'!JG27+'(20) RES Detailed Adjustments'!JG84","v":0},{"$f":"IF($BT27>0,$BT27*JG$76,0)+'(20) RES Detailed Adjustments'!JH27+'(20) RES Detailed Adjustments'!JH84","v":0},{"$f":"IF($BT27>0,$BT27*JH$76,0)+'(20) RES Detailed Adjustments'!JI27+'(20) RES Detailed Adjustments'!JI84","v":0},0,{"$f":"IF($BU27>0,$BU27*JJ$76,0)+'(20) RES Detailed Adjustments'!JK27+'(20) RES Detailed Adjustments'!JK84","v":0},{"$f":"IF($BU27>0,$BU27*JK$76,0)+'(20) RES Detailed Adjustments'!JL27+'(20) RES Detailed Adjustments'!JL84","v":0},{"$f":"IF($BU27>0,$BU27*JL$76,0)+'(20) RES Detailed Adjustments'!JM27+'(20) RES Detailed Adjustments'!JM84","v":0},0,{"$f":"IF($BV27>0,$BV27*JN$76,0)+'(20) RES Detailed Adjustments'!JO27+'(20) RES Detailed Adjustments'!JO84","v":0},{"$f":"IF($BV27>0,$BV27*JO$76,0)+'(20) RES Detailed Adjustments'!JP27+'(20) RES Detailed Adjustments'!JP84","v":0},{"$f":"IF($BV27>0,$BV27*JP$76,0)+'(20) RES Detailed Adjustments'!JQ27+'(20) RES Detailed Adjustments'!JQ84","v":0},0,{"$f":"IF($BW27>0,$BW27*JR$76,0)+'(20) RES Detailed Adjustments'!JS27+'(20) RES Detailed Adjustments'!JS84","v":0},{"$f":"IF($BW27>0,$BW27*JS$76,0)+'(20) RES Detailed Adjustments'!JT27+'(20) RES Detailed Adjustments'!JT84","v":0},{"$f":"IF($BW27>0,$BW27*JT$76,0)+'(20) RES Detailed Adjustments'!JU27+'(20) RES Detailed Adjustments'!JU84","v":0},0,{"$f":"IF($BX27>0,$BX27*JV$76,0)+'(20) RES Detailed Adjustments'!JW27+'(20) RES Detailed Adjustments'!JW84","v":0},{"$f":"IF($BX27>0,$BX27*JW$76,0)+'(20) RES Detailed Adjustments'!JX27+'(20) RES Detailed Adjustments'!JX84","v":0},{"$f":"IF($BX27>0,$BX27*JX$76,0)+'(20) RES Detailed Adjustments'!JY27+'(20) RES Detailed Adjustments'!JY84","v":0},0,{"$f":"IF($BY27>0,$BY27*JZ$76,0)+'(20) RES Detailed Adjustments'!KA27+'(20) RES Detailed Adjustments'!KA84","v":0},{"$f":"IF($BY27>0,$BY27*KA$76,0)+'(20) RES Detailed Adjustments'!KB27+'(20) RES Detailed Adjustments'!KB84","v":0},{"$f":"IF($BY27>0,$BY27*KB$76,0)+'(20) RES Detailed Adjustments'!KC27+'(20) RES Detailed Adjustments'!KC84","v":0},0,{"$f":"IF($BZ27>0,$BZ27*KD$76,0)+'(20) RES Detailed Adjustments'!KE27+'(20) RES Detailed Adjustments'!KE84","v":0},{"$f":"IF($BZ27>0,$BZ27*KE$76,0)+'(20) RES Detailed Adjustments'!KF27+'(20) RES Detailed Adjustments'!KF84","v":0},{"$f":"IF($BZ27>0,$BZ27*KF$76,0)+'(20) RES Detailed Adjustments'!KG27+'(20) RES Detailed Adjustments'!KG84","v":0},0,{"$f":"IF($CA27>0,$CA27*KH$76,0)+'(20) RES Detailed Adjustments'!KI27+'(20) RES Detailed Adjustments'!KI84","v":0},{"$f":"IF($CA27>0,$CA27*KI$76,0)+'(20) RES Detailed Adjustments'!KJ27+'(20) RES Detailed Adjustments'!KJ84","v":0},{"$f":"IF($CA27>0,$CA27*KJ$76,0)+'(20) RES Detailed Adjustments'!KK27+'(20) RES Detailed Adjustments'!KK84","v":0},0,{"$f":"IF($CB27>0,$CB27*KL$76,0)+'(20) RES Detailed Adjustments'!KM27+'(20) RES Detailed Adjustments'!KM84","v":0},{"$f":"IF($CB27>0,$CB27*KM$76,0)+'(20) RES Detailed Adjustments'!KN27+'(20) RES Detailed Adjustments'!KN84","v":0},{"$f":"IF($CB27>0,$CB27*KN$76,0)+'(20) RES Detailed Adjustments'!KO27+'(20) RES Detailed Adjustments'!KO84","v":0},0,{"$f":"IF($CC27>0,$CC27*KP$76,0)+'(20) RES Detailed Adjustments'!KQ27+'(20) RES Detailed Adjustments'!KQ84","v":0},{"$f":"IF($CC27>0,$CC27*KQ$76,0)+'(20) RES Detailed Adjustments'!KR27+'(20) RES Detailed Adjustments'!KR84","v":0},{"$f":"IF($CC27>0,$CC27*KR$76,0)+'(20) RES Detailed Adjustments'!KS27+'(20) RES Detailed Adjustments'!KS84","v":0},0,{"$f":"IF($CD27>0,$CD27*KT$76,0)+'(20) RES Detailed Adjustments'!KU27+'(20) RES Detailed Adjustments'!KU84","v":0},{"$f":"IF($CD27>0,$CD27*KU$76,0)+'(20) RES Detailed Adjustments'!KV27+'(20) RES Detailed Adjustments'!KV84","v":0},{"$f":"IF($CD27>0,$CD27*KV$76,0)+'(20) RES Detailed Adjustments'!KW27+'(20) RES Detailed Adjustments'!KW84","v":0},0,{"$f":"IF($CE27>0,$CE27*KX$76,0)+'(20) RES Detailed Adjustments'!KY27+'(20) RES Detailed Adjustments'!KY84","v":0},{"$f":"IF($CE27>0,$CE27*KY$76,0)+'(20) RES Detailed Adjustments'!KZ27+'(20) RES Detailed Adjustments'!KZ84","v":0},{"$f":"IF($CE27>0,$CE27*KZ$76,0)+'(20) RES Detailed Adjustments'!LA27+'(20) RES Detailed Adjustments'!LA84","v":0},0,{"$f":"IF($CF27>0,$CF27*LB$76,0)+'(20) RES Detailed Adjustments'!LC27+'(20) RES Detailed Adjustments'!LC84","v":0},{"$f":"IF($CF27>0,$CF27*LC$76,0)+'(20) RES Detailed Adjustments'!LD27+'(20) RES Detailed Adjustments'!LD84","v":0},{"$f":"IF($CF27>0,$CF27*LD$76,0)+'(20) RES Detailed Adjustments'!LE27+'(20) RES Detailed Adjustments'!LE84","v":0},0,{"$f":"IF($CG27>0,$CG27*LF$76,0)+'(20) RES Detailed Adjustments'!LG27+'(20) RES Detailed Adjustments'!LG84","v":0},{"$f":"IF($CG27>0,$CG27*LG$76,0)+'(20) RES Detailed Adjustments'!LH27+'(20) RES Detailed Adjustments'!LH84","v":0},{"$f":"IF($CG27>0,$CG27*LH$76,0)+'(20) RES Detailed Adjustments'!LI27+'(20) RES Detailed Adjustments'!LI84","v":0},0,{"$f":"IF($CH27>0,$CH27*LJ$76,0)+'(20) RES Detailed Adjustments'!LK27+'(20) RES Detailed Adjustments'!LK84","v":0},{"$f":"IF($CH27>0,$CH27*LK$76,0)+'(20) RES Detailed Adjustments'!LL27+'(20) RES Detailed Adjustments'!LL84","v":0},{"$f":"IF($CH27>0,$CH27*LL$76,0)+'(20) RES Detailed Adjustments'!LM27+'(20) RES Detailed Adjustments'!LM84","v":0},0,{"$f":"IF($CI27>0,$CI27*LN$76,0)+'(20) RES Detailed Adjustments'!LO27+'(20) RES Detailed Adjustments'!LO84","v":0},{"$f":"IF($CI27>0,$CI27*LO$76,0)+'(20) RES Detailed Adjustments'!LP27+'(20) RES Detailed Adjustments'!LP84","v":0},{"$f":"IF($CI27>0,$CI27*LP$76,0)+'(20) RES Detailed Adjustments'!LQ27+'(20) RES Detailed Adjustments'!LQ84","v":0},0,{"$f":"IF($CJ27>0,$CJ27*LR$76,0)+'(20) RES Detailed Adjustments'!LS27+'(20) RES Detailed Adjustments'!LS84","v":0},{"$f":"IF($CJ27>0,$CJ27*LS$76,0)+'(20) RES Detailed Adjustments'!LT27+'(20) RES Detailed Adjustments'!LT84","v":0},{"$f":"IF($CJ27>0,$CJ27*LT$76,0)+'(20) RES Detailed Adjustments'!LU27+'(20) RES Detailed Adjustments'!LU84","v":0},0,{"$f":"IF($CK27>0,$CK27*LV$76,0)+'(20) RES Detailed Adjustments'!LW27+'(20) RES Detailed Adjustments'!LW84","v":0},{"$f":"IF($CK27>0,$CK27*LW$76,0)+'(20) RES Detailed Adjustments'!LX27+'(20) RES Detailed Adjustments'!LX84","v":0},{"$f":"IF($CK27>0,$CK27*LX$76,0)+'(20) RES Detailed Adjustments'!LY27+'(20) RES Detailed Adjustments'!LY84","v":0},0,{"$f":"IF($CL27>0,$CL27*LZ$76,0)+'(20) RES Detailed Adjustments'!MA27+'(20) RES Detailed Adjustments'!MA84","v":0},{"$f":"IF($CL27>0,$CL27*MA$76,0)+'(20) RES Detailed Adjustments'!MB27+'(20) RES Detailed Adjustments'!MB84","v":0},{"$f":"IF($CL27>0,$CL27*MB$76,0)+'(20) RES Detailed Adjustments'!MC27+'(20) RES Detailed Adjustments'!MC84","v":0},0,{"$f":"IF($CM27>0,$CM27*MD$76,0)+'(20) RES Detailed Adjustments'!ME27+'(20) RES Detailed Adjustments'!ME84","v":0},{"$f":"IF($CM27>0,$CM27*ME$76,0)+'(20) RES Detailed Adjustments'!MF27+'(20) RES Detailed Adjustments'!MF84","v":0},{"$f":"IF($CM27>0,$CM27*MF$76,0)+'(20) RES Detailed Adjustments'!MG27+'(20) RES Detailed Adjustments'!MG84","v":0},0,{"$f":"IF($CN27>0,$CN27*MH$76,0)+'(20) RES Detailed Adjustments'!MI27+'(20) RES Detailed Adjustments'!MI84","v":0},{"$f":"IF($CN27>0,$CN27*MI$76,0)+'(20) RES Detailed Adjustments'!MJ27+'(20) RES Detailed Adjustments'!MJ84","v":0},{"$f":"IF($CN27>0,$CN27*MJ$76,0)+'(20) RES Detailed Adjustments'!MK27+'(20) RES Detailed Adjustments'!MK84","v":0},0,{"$f":"IF($CO27>0,$CO27*ML$76,0)+'(20) RES Detailed Adjustments'!MM27+'(20) RES Detailed Adjustments'!MM84","v":0},{"$f":"IF($CO27>0,$CO27*MM$76,0)+'(20) RES Detailed Adjustments'!MN27+'(20) RES Detailed Adjustments'!MN84","v":0},{"$f":"IF($CO27>0,$CO27*MN$76,0)+'(20) RES Detailed Adjustments'!MO27+'(20) RES Detailed Adjustments'!MO84","v":0},0,{"$f":"IF($CP27>0,$CP27*MP$76,0)+'(20) RES Detailed Adjustments'!MQ27+'(20) RES Detailed Adjustments'!MQ84","v":0},{"$f":"IF($CP27>0,$CP27*MQ$76,0)+'(20) RES Detailed Adjustments'!MR27+'(20) RES Detailed Adjustments'!MR84","v":0},{"$f":"IF($CP27>0,$CP27*MR$76,0)+'(20) RES Detailed Adjustments'!MS27+'(20) RES Detailed Adjustments'!MS84","v":0},0,{"$f":"IF($CQ27>0,$CQ27*MT$76,0)+'(20) RES Detailed Adjustments'!MU27+'(20) RES Detailed Adjustments'!MU84","v":0},{"$f":"IF($CQ27>0,$CQ27*MU$76,0)+'(20) RES Detailed Adjustments'!MV27+'(20) RES Detailed Adjustments'!MV84","v":0},{"$f":"IF($CQ27>0,$CQ27*MV$76,0)+'(20) RES Detailed Adjustments'!MW27+'(20) RES Detailed Adjustments'!MW84","v":0},0,{"$f":"IF($CR27>0,$CR27*MX$76,0)+'(20) RES Detailed Adjustments'!MY27+'(20) RES Detailed Adjustments'!MY84","v":0},{"$f":"IF($CR27>0,$CR27*MY$76,0)+'(20) RES Detailed Adjustments'!MZ27+'(20) RES Detailed Adjustments'!MZ84","v":0},{"$f":"IF($CR27>0,$CR27*MZ$76,0)+'(20) RES Detailed Adjustments'!NA27+'(20) RES Detailed Adjustments'!NA84","v":0},0,{"$f":"IF($CS27>0,$CS27*NB$76,0)+'(20) RES Detailed Adjustments'!NC27+'(20) RES Detailed Adjustments'!NC84","v":0},{"$f":"IF($CS27>0,$CS27*NC$76,0)+'(20) RES Detailed Adjustments'!ND27+'(20) RES Detailed Adjustments'!ND84","v":0},{"$f":"IF($CS27>0,$CS27*ND$76,0)+'(20) RES Detailed Adjustments'!NE27+'(20) RES Detailed Adjustments'!NE84","v":0},0,{"$f":"IF($CT27>0,$CT27*NF$76,0)+'(20) RES Detailed Adjustments'!NG27+'(20) RES Detailed Adjustments'!NG84","v":0},{"$f":"IF($CT27>0,$CT27*NG$76,0)+'(20) RES Detailed Adjustments'!NH27+'(20) RES Detailed Adjustments'!NH84","v":0},{"$f":"IF($CT27>0,$CT27*NH$76,0)+'(20) RES Detailed Adjustments'!NI27+'(20) RES Detailed Adjustments'!NI84","v":0},0,{"$f":"IF($CU27>0,$CU27*NJ$76,0)+'(20) RES Detailed Adjustments'!NK27+'(20) RES Detailed Adjustments'!NK84","v":0},{"$f":"IF($CU27>0,$CU27*NK$76,0)+'(20) RES Detailed Adjustments'!NL27+'(20) RES Detailed Adjustments'!NL84","v":0},{"$f":"IF($CU27>0,$CU27*NL$76,0)+'(20) RES Detailed Adjustments'!NM27+'(20) RES Detailed Adjustments'!NM84","v":0},0,{"$f":"IF($CV27>0,$CV27*NN$76,0)+'(20) RES Detailed Adjustments'!NO27+'(20) RES Detailed Adjustments'!NO84","v":0},{"$f":"IF($CV27>0,$CV27*NO$76,0)+'(20) RES Detailed Adjustments'!NP27+'(20) RES Detailed Adjustments'!NP84","v":0},{"$f":"IF($CV27>0,$CV27*NP$76,0)+'(20) RES Detailed Adjustments'!NQ27+'(20) RES Detailed Adjustments'!NQ84","v":0},0,{"$f":"IF($CW27>0,$CW27*NR$76,0)+'(20) RES Detailed Adjustments'!NS27+'(20) RES Detailed Adjustments'!NS84","v":0},{"$f":"IF($CW27>0,$CW27*NS$76,0)+'(20) RES Detailed Adjustments'!NT27+'(20) RES Detailed Adjustments'!NT84","v":0},{"$f":"IF($CW27>0,$CW27*NT$76,0)+'(20) RES Detailed Adjustments'!NU27+'(20) RES Detailed Adjustments'!NU84","v":0},0]
["Miscellaneous Supplies",{"$f":"IF($F28>0,$F28*B$76,0)+'(20) RES Detailed Adjustments'!C28+'(20) RES Detailed Adjustments'!C85","v":0},{"$f":"IF($F28>0,$F28*C$76,0)+'(20) RES Detailed Adjustments'!D28+'(20) RES Detailed Adjustments'!D85","v":0},{"$f":"IF($F28>0,$F28*D$76,0)+'(20) RES Detailed Adjustments'!E28+'(20) RES Detailed Adjustments'!E85","v":0},0,{"$f":"IF($G28>0,$G28*F$76,0)+'(20) RES Detailed Adjustments'!G28+'(20) RES Detailed Adjustments'!G85","v":0},{"$f":"IF($G28>0,$G28*G$76,0)+'(20) RES Detailed Adjustments'!H28+'(20) RES Detailed Adjustments'!H85","v":0},{"$f":"IF($G28>0,$G28*H$76,0)+'(20) RES Detailed Adjustments'!I28+'(20) RES Detailed Adjustments'!I85","v":0},0,{"$f":"IF($H28>0,$H28*J$76,0)+'(20) RES Detailed Adjustments'!K28+'(20) RES Detailed Adjustments'!K85","v":0},{"$f":"IF($H28>0,$H28*K$76,0)+'(20) RES Detailed Adjustments'!L28+'(20) RES Detailed Adjustments'!L85","v":0},{"$f":"IF($H28>0,$H28*L$76,0)+'(20) RES Detailed Adjustments'!M28+'(20) RES Detailed Adjustments'!M85","v":0},0,{"$f":"IF($I28>0,$I28*N$76,0)+'(20) RES Detailed Adjustments'!O28+'(20) RES Detailed Adjustments'!O85","v":0},{"$f":"IF($I28>0,$I28*O$76,0)+'(20) RES Detailed Adjustments'!P28+'(20) RES Detailed Adjustments'!P85","v":0},{"$f":"IF($I28>0,$I28*P$76,0)+'(20) RES Detailed Adjustments'!Q28+'(20) RES Detailed Adjustments'!Q85","v":0},0,{"$f":"IF($J28>0,$J28*R$76,0)+'(20) RES Detailed Adjustments'!S28+'(20) RES Detailed Adjustments'!S85","v":0},{"$f":"IF($J28>0,$J28*S$76,0)+'(20) RES Detailed Adjustments'!T28+'(20) RES Detailed Adjustments'!T85","v":0},{"$f":"IF($J28>0,$J28*T$76,0)+'(20) RES Detailed Adjustments'!U28+'(20) RES Detailed Adjustments'!U85","v":0},0,{"$f":"IF($K28>0,$K28*V$76,0)+'(20) RES Detailed Adjustments'!W28+'(20) RES Detailed Adjustments'!W85","v":0},{"$f":"IF($K28>0,$K28*W$76,0)+'(20) RES Detailed Adjustments'!X28+'(20) RES Detailed Adjustments'!X85","v":0},{"$f":"IF($K28>0,$K28*X$76,0)+'(20) RES Detailed Adjustments'!Y28+'(20) RES Detailed Adjustments'!Y85","v":0},0,{"$f":"IF($L28>0,$L28*Z$76,0)+'(20) RES Detailed Adjustments'!AA28+'(20) RES Detailed Adjustments'!AA85","v":0},{"$f":"IF($L28>0,$L28*AA$76,0)+'(20) RES Detailed Adjustments'!AB28+'(20) RES Detailed Adjustments'!AB85","v":0},{"$f":"IF($L28>0,$L28*AB$76,0)+'(20) RES Detailed Adjustments'!AC28+'(20) RES Detailed Adjustments'!AC85","v":0},0,{"$f":"IF($M28>0,$M28*AD$76,0)+'(20) RES Detailed Adjustments'!AE28+'(20) RES Detailed Adjustments'!AE85","v":0},{"$f":"IF($M28>0,$M28*AE$76,0)+'(20) RES Detailed Adjustments'!AF28+'(20) RES Detailed Adjustments'!AF85","v":0},{"$f":"IF($M28>0,$M28*AF$76,0)+'(20) RES Detailed Adjustments'!AG28+'(20) RES Detailed Adjustments'!AG85","v":0},0,{"$f":"IF($N28>0,$N28*AH$76,0)+'(20) RES Detailed Adjustments'!AI28+'(20) RES Detailed Adjustments'!AI85","v":0},{"$f":"IF($N28>0,$N28*AI$76,0)+'(20) RES Detailed Adjustments'!AJ28+'(20) RES Detailed Adjustments'!AJ85","v":0},{"$f":"IF($N28>0,$N28*AJ$76,0)+'(20) RES Detailed Adjustments'!AK28+'(20) RES Detailed Adjustments'!AK85","v":0},0,{"$f":"IF($O28>0,$O28*AL$76,0)+'(20) RES Detailed Adjustments'!AM28+'(20) RES Detailed Adjustments'!AM85","v":0},{"$f":"IF($O28>0,$O28*AM$76,0)+'(20) RES Detailed Adjustments'!AN28+'(20) RES Detailed Adjustments'!AN85","v":0},{"$f":"IF($O28>0,$O28*AN$76,0)+'(20) RES Detailed Adjustments'!AO28+'(20) RES Detailed Adjustments'!AO85","v":0},0,{"$f":"IF($P28>0,$P28*AP$76,0)+'(20) RES Detailed Adjustments'!AQ28+'(20) RES Detailed Adjustments'!AQ85","v":0},{"$f":"IF($P28>0,$P28*AQ$76,0)+'(20) RES Detailed Adjustments'!AR28+'(20) RES Detailed Adjustments'!AR85","v":0},{"$f":"IF($P28>0,$P28*AR$76,0)+'(20) RES Detailed Adjustments'!AS28+'(20) RES Detailed Adjustments'!AS85","v":0},0,{"$f":"IF($Q28>0,$Q28*AT$76,0)+'(20) RES Detailed Adjustments'!AU28+'(20) RES Detailed Adjustments'!AU85","v":0},{"$f":"IF($Q28>0,$Q28*AU$76,0)+'(20) RES Detailed Adjustments'!AV28+'(20) RES Detailed Adjustments'!AV85","v":0},{"$f":"IF($Q28>0,$Q28*AV$76,0)+'(20) RES Detailed Adjustments'!AW28+'(20) RES Detailed Adjustments'!AW85","v":0},0,{"$f":"IF($R28>0,$R28*AX$76,0)+'(20) RES Detailed Adjustments'!AY28+'(20) RES Detailed Adjustments'!AY85","v":0},{"$f":"IF($R28>0,$R28*AY$76,0)+'(20) RES Detailed Adjustments'!AZ28+'(20) RES Detailed Adjustments'!AZ85","v":0},{"$f":"IF($R28>0,$R28*AZ$76,0)+'(20) RES Detailed Adjustments'!BA28+'(20) RES Detailed Adjustments'!BA85","v":0},0,{"$f":"IF($S28>0,$S28*BB$76,0)+'(20) RES Detailed Adjustments'!BC28+'(20) RES Detailed Adjustments'!BC85","v":0},{"$f":"IF($S28>0,$S28*BC$76,0)+'(20) RES Detailed Adjustments'!BD28+'(20) RES Detailed Adjustments'!BD85","v":0},{"$f":"IF($S28>0,$S28*BD$76,0)+'(20) RES Detailed Adjustments'!BE28+'(20) RES Detailed Adjustments'!BE85","v":0},0,{"$f":"IF($T28>0,$T28*BF$76,0)+'(20) RES Detailed Adjustments'!BG28+'(20) RES Detailed Adjustments'!BG85","v":0},{"$f":"IF($T28>0,$T28*BG$76,0)+'(20) RES Detailed Adjustments'!BH28+'(20) RES Detailed Adjustments'!BH85","v":0},{"$f":"IF($T28>0,$T28*BH$76,0)+'(20) RES Detailed Adjustments'!BI28+'(20) RES Detailed Adjustments'!BI85","v":0},0,{"$f":"IF($U28>0,$U28*BJ$76,0)+'(20) RES Detailed Adjustments'!BK28+'(20) RES Detailed Adjustments'!BK85","v":0},{"$f":"IF($U28>0,$U28*BK$76,0)+'(20) RES Detailed Adjustments'!BL28+'(20) RES Detailed Adjustments'!BL85","v":0},{"$f":"IF($U28>0,$U28*BL$76,0)+'(20) RES Detailed Adjustments'!BM28+'(20) RES Detailed Adjustments'!BM85","v":0},0,{"$f":"IF($V28>0,$V28*BN$76,0)+'(20) RES Detailed Adjustments'!BO28+'(20) RES Detailed Adjustments'!BO85","v":0},{"$f":"IF($V28>0,$V28*BO$76,0)+'(20) RES Detailed Adjustments'!BP28+'(20) RES Detailed Adjustments'!BP85","v":0},{"$f":"IF($V28>0,$V28*BP$76,0)+'(20) RES Detailed Adjustments'!BQ28+'(20) RES Detailed Adjustments'!BQ85","v":0},0,{"$f":"IF($W28>0,$W28*BR$76,0)+'(20) RES Detailed Adjustments'!BS28+'(20) RES Detailed Adjustments'!BS85","v":0},{"$f":"IF($W28>0,$W28*BS$76,0)+'(20) RES Detailed Adjustments'!BT28+'(20) RES Detailed Adjustments'!BT85","v":0},{"$f":"IF($W28>0,$W28*BT$76,0)+'(20) RES Detailed Adjustments'!BU28+'(20) RES Detailed Adjustments'!BU85","v":0},0,{"$f":"IF($X28>0,$X28*BV$76,0)+'(20) RES Detailed Adjustments'!BW28+'(20) RES Detailed Adjustments'!BW85","v":0},{"$f":"IF($X28>0,$X28*BW$76,0)+'(20) RES Detailed Adjustments'!BX28+'(20) RES Detailed Adjustments'!BX85","v":0},{"$f":"IF($X28>0,$X28*BX$76,0)+'(20) RES Detailed Adjustments'!BY28+'(20) RES Detailed Adjustments'!BY85","v":0},0,{"$f":"IF($Y28>0,$Y28*BZ$76,0)+'(20) RES Detailed Adjustments'!CA28+'(20) RES Detailed Adjustments'!CA85","v":0},{"$f":"IF($Y28>0,$Y28*CA$76,0)+'(20) RES Detailed Adjustments'!CB28+'(20) RES Detailed Adjustments'!CB85","v":0},{"$f":"IF($Y28>0,$Y28*CB$76,0)+'(20) RES Detailed Adjustments'!CC28+'(20) RES Detailed Adjustments'!CC85","v":0},0,{"$f":"IF($Z28>0,$Z28*CD$76,0)+'(20) RES Detailed Adjustments'!CE28+'(20) RES Detailed Adjustments'!CE85","v":0},{"$f":"IF($Z28>0,$Z28*CE$76,0)+'(20) RES Detailed Adjustments'!CF28+'(20) RES Detailed Adjustments'!CF85","v":0},{"$f":"IF($Z28>0,$Z28*CF$76,0)+'(20) RES Detailed Adjustments'!CG28+'(20) RES Detailed Adjustments'!CG85","v":0},0,{"$f":"IF($AA28>0,$AA28*CH$76,0)+'(20) RES Detailed Adjustments'!CI28+'(20) RES Detailed Adjustments'!CI85","v":0},{"$f":"IF($AA28>0,$AA28*CI$76,0)+'(20) RES Detailed Adjustments'!CJ28+'(20) RES Detailed Adjustments'!CJ85","v":0},{"$f":"IF($AA28>0,$AA28*CJ$76,0)+'(20) RES Detailed Adjustments'!CK28+'(20) RES Detailed Adjustments'!CK85","v":0},0,{"$f":"IF($AB28>0,$AB28*CL$76,0)+'(20) RES Detailed Adjustments'!CM28+'(20) RES Detailed Adjustments'!CM85","v":0},{"$f":"IF($AB28>0,$AB28*CM$76,0)+'(20) RES Detailed Adjustments'!CN28+'(20) RES Detailed Adjustments'!CN85","v":0},{"$f":"IF($AB28>0,$AB28*CN$76,0)+'(20) RES Detailed Adjustments'!CO28+'(20) RES Detailed Adjustments'!CO85","v":0},0,{"$f":"IF($AC28>0,$AC28*CP$76,0)+'(20) RES Detailed Adjustments'!CQ28+'(20) RES Detailed Adjustments'!CQ85","v":0},{"$f":"IF($AC28>0,$AC28*CQ$76,0)+'(20) RES Detailed Adjustments'!CR28+'(20) RES Detailed Adjustments'!CR85","v":0},{"$f":"IF($AC28>0,$AC28*CR$76,0)+'(20) RES Detailed Adjustments'!CS28+'(20) RES Detailed Adjustments'!CS85","v":0},0,{"$f":"IF($AD28>0,$AD28*CT$76,0)+'(20) RES Detailed Adjustments'!CU28+'(20) RES Detailed Adjustments'!CU85","v":0},{"$f":"IF($AD28>0,$AD28*CU$76,0)+'(20) RES Detailed Adjustments'!CV28+'(20) RES Detailed Adjustments'!CV85","v":0},{"$f":"IF($AD28>0,$AD28*CV$76,0)+'(20) RES Detailed Adjustments'!CW28+'(20) RES Detailed Adjustments'!CW85","v":0},0,{"$f":"IF($AE28>0,$AE28*CX$76,0)+'(20) RES Detailed Adjustments'!CY28+'(20) RES Detailed Adjustments'!CY85","v":0},{"$f":"IF($AE28>0,$AE28*CY$76,0)+'(20) RES Detailed Adjustments'!CZ28+'(20) RES Detailed Adjustments'!CZ85","v":0},{"$f":"IF($AE28>0,$AE28*CZ$76,0)+'(20) RES Detailed Adjustments'!DA28+'(20) RES Detailed Adjustments'!DA85","v":0},0,{"$f":"IF($AF28>0,$AF28*DB$76,0)+'(20) RES Detailed Adjustments'!DC28+'(20) RES Detailed Adjustments'!DC85","v":0},{"$f":"IF($AF28>0,$AF28*DC$76,0)+'(20) RES Detailed Adjustments'!DD28+'(20) RES Detailed Adjustments'!DD85","v":0},{"$f":"IF($AF28>0,$AF28*DD$76,0)+'(20) RES Detailed Adjustments'!DE28+'(20) RES Detailed Adjustments'!DE85","v":0},0,{"$f":"IF($AG28>0,$AG28*DF$76,0)+'(20) RES Detailed Adjustments'!DG28+'(20) RES Detailed Adjustments'!DG85","v":0},{"$f":"IF($AG28>0,$AG28*DG$76,0)+'(20) RES Detailed Adjustments'!DH28+'(20) RES Detailed Adjustments'!DH85","v":0},{"$f":"IF($AG28>0,$AG28*DH$76,0)+'(20) RES Detailed Adjustments'!DI28+'(20) RES Detailed Adjustments'!DI85","v":0},0,{"$f":"IF($AH28>0,$AH28*DJ$76,0)+'(20) RES Detailed Adjustments'!DK28+'(20) RES Detailed Adjustments'!DK85","v":0},{"$f":"IF($AH28>0,$AH28*DK$76,0)+'(20) RES Detailed Adjustments'!DL28+'(20) RES Detailed Adjustments'!DL85","v":0},{"$f":"IF($AH28>0,$AH28*DL$76,0)+'(20) RES Detailed Adjustments'!DM28+'(20) RES Detailed Adjustments'!DM85","v":0},0,{"$f":"IF($AI28>0,$AI28*DN$76,0)+'(20) RES Detailed Adjustments'!DO28+'(20) RES Detailed Adjustments'!DO85","v":0},{"$f":"IF($AI28>0,$AI28*DO$76,0)+'(20) RES Detailed Adjustments'!DP28+'(20) RES Detailed Adjustments'!DP85","v":0},{"$f":"IF($AI28>0,$AI28*DP$76,0)+'(20) RES Detailed Adjustments'!DQ28+'(20) RES Detailed Adjustments'!DQ85","v":0},0,{"$f":"IF($AJ28>0,$AJ28*DR$76,0)+'(20) RES Detailed Adjustments'!DS28+'(20) RES Detailed Adjustments'!DS85","v":0},{"$f":"IF($AJ28>0,$AJ28*DS$76,0)+'(20) RES Detailed Adjustments'!DT28+'(20) RES Detailed Adjustments'!DT85","v":0},{"$f":"IF($AJ28>0,$AJ28*DT$76,0)+'(20) RES Detailed Adjustments'!DU28+'(20) RES Detailed Adjustments'!DU85","v":0},0,{"$f":"IF($AK28>0,$AK28*DV$76,0)+'(20) RES Detailed Adjustments'!DW28+'(20) RES Detailed Adjustments'!DW85","v":0},{"$f":"IF($AK28>0,$AK28*DW$76,0)+'(20) RES Detailed Adjustments'!DX28+'(20) RES Detailed Adjustments'!DX85","v":0},{"$f":"IF($AK28>0,$AK28*DX$76,0)+'(20) RES Detailed Adjustments'!DY28+'(20) RES Detailed Adjustments'!DY85","v":0},0,{"$f":"IF($AL28>0,$AL28*DZ$76,0)+'(20) RES Detailed Adjustments'!EA28+'(20) RES Detailed Adjustments'!EA85","v":0},{"$f":"IF($AL28>0,$AL28*EA$76,0)+'(20) RES Detailed Adjustments'!EB28+'(20) RES Detailed Adjustments'!EB85","v":0},{"$f":"IF($AL28>0,$AL28*EB$76,0)+'(20) RES Detailed Adjustments'!EC28+'(20) RES Detailed Adjustments'!EC85","v":0},0,{"$f":"IF($AM28>0,$AM28*ED$76,0)+'(20) RES Detailed Adjustments'!EE28+'(20) RES Detailed Adjustments'!EE85","v":0},{"$f":"IF($AM28>0,$AM28*EE$76,0)+'(20) RES Detailed Adjustments'!EF28+'(20) RES Detailed Adjustments'!EF85","v":0},{"$f":"IF($AM28>0,$AM28*EF$76,0)+'(20) RES Detailed Adjustments'!EG28+'(20) RES Detailed Adjustments'!EG85","v":0},0,{"$f":"IF($AN28>0,$AN28*EH$76,0)+'(20) RES Detailed Adjustments'!EI28+'(20) RES Detailed Adjustments'!EI85","v":0},{"$f":"IF($AN28>0,$AN28*EI$76,0)+'(20) RES Detailed Adjustments'!EJ28+'(20) RES Detailed Adjustments'!EJ85","v":0},{"$f":"IF($AN28>0,$AN28*EJ$76,0)+'(20) RES Detailed Adjustments'!EK28+'(20) RES Detailed Adjustments'!EK85","v":0},0,{"$f":"IF($AO28>0,$AO28*EL$76,0)+'(20) RES Detailed Adjustments'!EM28+'(20) RES Detailed Adjustments'!EM85","v":0},{"$f":"IF($AO28>0,$AO28*EM$76,0)+'(20) RES Detailed Adjustments'!EN28+'(20) RES Detailed Adjustments'!EN85","v":0},{"$f":"IF($AO28>0,$AO28*EN$76,0)+'(20) RES Detailed Adjustments'!EO28+'(20) RES Detailed Adjustments'!EO85","v":0},0,{"$f":"IF($AP28>0,$AP28*EP$76,0)+'(20) RES Detailed Adjustments'!EQ28+'(20) RES Detailed Adjustments'!EQ85","v":0},{"$f":"IF($AP28>0,$AP28*EQ$76,0)+'(20) RES Detailed Adjustments'!ER28+'(20) RES Detailed Adjustments'!ER85","v":0},{"$f":"IF($AP28>0,$AP28*ER$76,0)+'(20) RES Detailed Adjustments'!ES28+'(20) RES Detailed Adjustments'!ES85","v":0},0,{"$f":"IF($AQ28>0,$AQ28*ET$76,0)+'(20) RES Detailed Adjustments'!EU28+'(20) RES Detailed Adjustments'!EU85","v":0},{"$f":"IF($AQ28>0,$AQ28*EU$76,0)+'(20) RES Detailed Adjustments'!EV28+'(20) RES Detailed Adjustments'!EV85","v":0},{"$f":"IF($AQ28>0,$AQ28*EV$76,0)+'(20) RES Detailed Adjustments'!EW28+'(20) RES Detailed Adjustments'!EW85","v":0},0,{"$f":"IF($AR28>0,$AR28*EX$76,0)+'(20) RES Detailed Adjustments'!EY28+'(20) RES Detailed Adjustments'!EY85","v":0},{"$f":"IF($AR28>0,$AR28*EY$76,0)+'(20) RES Detailed Adjustments'!EZ28+'(20) RES Detailed Adjustments'!EZ85","v":0},{"$f":"IF($AR28>0,$AR28*EZ$76,0)+'(20) RES Detailed Adjustments'!FA28+'(20) RES Detailed Adjustments'!FA85","v":0},0,{"$f":"IF($AS28>0,$AS28*FB$76,0)+'(20) RES Detailed Adjustments'!FC28+'(20) RES Detailed Adjustments'!FC85","v":0},{"$f":"IF($AS28>0,$AS28*FC$76,0)+'(20) RES Detailed Adjustments'!FD28+'(20) RES Detailed Adjustments'!FD85","v":0},{"$f":"IF($AS28>0,$AS28*FD$76,0)+'(20) RES Detailed Adjustments'!FE28+'(20) RES Detailed Adjustments'!FE85","v":0},0,{"$f":"IF($AT28>0,$AT28*FF$76,0)+'(20) RES Detailed Adjustments'!FG28+'(20) RES Detailed Adjustments'!FG85","v":0},{"$f":"IF($AT28>0,$AT28*FG$76,0)+'(20) RES Detailed Adjustments'!FH28+'(20) RES Detailed Adjustments'!FH85","v":0},{"$f":"IF($AT28>0,$AT28*FH$76,0)+'(20) RES Detailed Adjustments'!FI28+'(20) RES Detailed Adjustments'!FI85","v":0},0,{"$f":"IF($AU28>0,$AU28*FJ$76,0)+'(20) RES Detailed Adjustments'!FK28+'(20) RES Detailed Adjustments'!FK85","v":0},{"$f":"IF($AU28>0,$AU28*FK$76,0)+'(20) RES Detailed Adjustments'!FL28+'(20) RES Detailed Adjustments'!FL85","v":0},{"$f":"IF($AU28>0,$AU28*FL$76,0)+'(20) RES Detailed Adjustments'!FM28+'(20) RES Detailed Adjustments'!FM85","v":0},0,{"$f":"IF($AV28>0,$AV28*FN$76,0)+'(20) RES Detailed Adjustments'!FO28+'(20) RES Detailed Adjustments'!FO85","v":0},{"$f":"IF($AV28>0,$AV28*FO$76,0)+'(20) RES Detailed Adjustments'!FP28+'(20) RES Detailed Adjustments'!FP85","v":0},{"$f":"IF($AV28>0,$AV28*FP$76,0)+'(20) RES Detailed Adjustments'!FQ28+'(20) RES Detailed Adjustments'!FQ85","v":0},0,{"$f":"IF($AW28>0,$AW28*FR$76,0)+'(20) RES Detailed Adjustments'!FS28+'(20) RES Detailed Adjustments'!FS85","v":0},{"$f":"IF($AW28>0,$AW28*FS$76,0)+'(20) RES Detailed Adjustments'!FT28+'(20) RES Detailed Adjustments'!FT85","v":0},{"$f":"IF($AW28>0,$AW28*FT$76,0)+'(20) RES Detailed Adjustments'!FU28+'(20) RES Detailed Adjustments'!FU85","v":0},0,{"$f":"IF($AX28>0,$AX28*FV$76,0)+'(20) RES Detailed Adjustments'!FW28+'(20) RES Detailed Adjustments'!FW85","v":0},{"$f":"IF($AX28>0,$AX28*FW$76,0)+'(20) RES Detailed Adjustments'!FX28+'(20) RES Detailed Adjustments'!FX85","v":0},{"$f":"IF($AX28>0,$AX28*FX$76,0)+'(20) RES Detailed Adjustments'!FY28+'(20) RES Detailed Adjustments'!FY85","v":0},0,{"$f":"IF($AY28>0,$AY28*FZ$76,0)+'(20) RES Detailed Adjustments'!GA28+'(20) RES Detailed Adjustments'!GA85","v":0},{"$f":"IF($AY28>0,$AY28*GA$76,0)+'(20) RES Detailed Adjustments'!GB28+'(20) RES Detailed Adjustments'!GB85","v":0},{"$f":"IF($AY28>0,$AY28*GB$76,0)+'(20) RES Detailed Adjustments'!GC28+'(20) RES Detailed Adjustments'!GC85","v":0},0,{"$f":"IF($AZ28>0,$AZ28*GD$76,0)+'(20) RES Detailed Adjustments'!GE28+'(20) RES Detailed Adjustments'!GE85","v":0},{"$f":"IF($AZ28>0,$AZ28*GE$76,0)+'(20) RES Detailed Adjustments'!GF28+'(20) RES Detailed Adjustments'!GF85","v":0},{"$f":"IF($AZ28>0,$AZ28*GF$76,0)+'(20) RES Detailed Adjustments'!GG28+'(20) RES Detailed Adjustments'!GG85","v":0},0,{"$f":"IF($BA28>0,$BA28*GH$76,0)+'(20) RES Detailed Adjustments'!GI28+'(20) RES Detailed Adjustments'!GI85","v":0},{"$f":"IF($BA28>0,$BA28*GI$76,0)+'(20) RES Detailed Adjustments'!GJ28+'(20) RES Detailed Adjustments'!GJ85","v":0},{"$f":"IF($BA28>0,$BA28*GJ$76,0)+'(20) RES Detailed Adjustments'!GK28+'(20) RES Detailed Adjustments'!GK85","v":0},0,{"$f":"IF($BB28>0,$BB28*GL$76,0)+'(20) RES Detailed Adjustments'!GM28+'(20) RES Detailed Adjustments'!GM85","v":0},{"$f":"IF($BB28>0,$BB28*GM$76,0)+'(20) RES Detailed Adjustments'!GN28+'(20) RES Detailed Adjustments'!GN85","v":0},{"$f":"IF($BB28>0,$BB28*GN$76,0)+'(20) RES Detailed Adjustments'!GO28+'(20) RES Detailed Adjustments'!GO85","v":0},0,{"$f":"IF($BC28>0,$BC28*GP$76,0)+'(20) RES Detailed Adjustments'!GQ28+'(20) RES Detailed Adjustments'!GQ85","v":0},{"$f":"IF($BC28>0,$BC28*GQ$76,0)+'(20) RES Detailed Adjustments'!GR28+'(20) RES Detailed Adjustments'!GR85","v":0},{"$f":"IF($BC28>0,$BC28*GR$76,0)+'(20) RES Detailed Adjustments'!GS28+'(20) RES Detailed Adjustments'!GS85","v":0},0,{"$f":"IF($BD28>0,$BD28*GT$76,0)+'(20) RES Detailed Adjustments'!GU28+'(20) RES Detailed Adjustments'!GU85","v":0},{"$f":"IF($BD28>0,$BD28*GU$76,0)+'(20) RES Detailed Adjustments'!GV28+'(20) RES Detailed Adjustments'!GV85","v":0},{"$f":"IF($BD28>0,$BD28*GV$76,0)+'(20) RES Detailed Adjustments'!GW28+'(20) RES Detailed Adjustments'!GW85","v":0},0,{"$f":"IF($BE28>0,$BE28*GX$76,0)+'(20) RES Detailed Adjustments'!GY28+'(20) RES Detailed Adjustments'!GY85","v":0},{"$f":"IF($BE28>0,$BE28*GY$76,0)+'(20) RES Detailed Adjustments'!GZ28+'(20) RES Detailed Adjustments'!GZ85","v":0},{"$f":"IF($BE28>0,$BE28*GZ$76,0)+'(20) RES Detailed Adjustments'!HA28+'(20) RES Detailed Adjustments'!HA85","v":0},0,{"$f":"IF($BF28>0,$BF28*HB$76,0)+'(20) RES Detailed Adjustments'!HC28+'(20) RES Detailed Adjustments'!HC85","v":0},{"$f":"IF($BF28>0,$BF28*HC$76,0)+'(20) RES Detailed Adjustments'!HD28+'(20) RES Detailed Adjustments'!HD85","v":0},{"$f":"IF($BF28>0,$BF28*HD$76,0)+'(20) RES Detailed Adjustments'!HE28+'(20) RES Detailed Adjustments'!HE85","v":0},0,{"$f":"IF($BG28>0,$BG28*HF$76,0)+'(20) RES Detailed Adjustments'!HG28+'(20) RES Detailed Adjustments'!HG85","v":0},{"$f":"IF($BG28>0,$BG28*HG$76,0)+'(20) RES Detailed Adjustments'!HH28+'(20) RES Detailed Adjustments'!HH85","v":0},{"$f":"IF($BG28>0,$BG28*HH$76,0)+'(20) RES Detailed Adjustments'!HI28+'(20) RES Detailed Adjustments'!HI85","v":0},0,{"$f":"IF($BH28>0,$BH28*HJ$76,0)+'(20) RES Detailed Adjustments'!HK28+'(20) RES Detailed Adjustments'!HK85","v":0},{"$f":"IF($BH28>0,$BH28*HK$76,0)+'(20) RES Detailed Adjustments'!HL28+'(20) RES Detailed Adjustments'!HL85","v":0},{"$f":"IF($BH28>0,$BH28*HL$76,0)+'(20) RES Detailed Adjustments'!HM28+'(20) RES Detailed Adjustments'!HM85","v":0},0,{"$f":"IF($BI28>0,$BI28*HN$76,0)+'(20) RES Detailed Adjustments'!HO28+'(20) RES Detailed Adjustments'!HO85","v":0},{"$f":"IF($BI28>0,$BI28*HO$76,0)+'(20) RES Detailed Adjustments'!HP28+'(20) RES Detailed Adjustments'!HP85","v":0},{"$f":"IF($BI28>0,$BI28*HP$76,0)+'(20) RES Detailed Adjustments'!HQ28+'(20) RES Detailed Adjustments'!HQ85","v":0},0,{"$f":"IF($BJ28>0,$BJ28*HR$76,0)+'(20) RES Detailed Adjustments'!HS28+'(20) RES Detailed Adjustments'!HS85","v":0},{"$f":"IF($BJ28>0,$BJ28*HS$76,0)+'(20) RES Detailed Adjustments'!HT28+'(20) RES Detailed Adjustments'!HT85","v":0},{"$f":"IF($BJ28>0,$BJ28*HT$76,0)+'(20) RES Detailed Adjustments'!HU28+'(20) RES Detailed Adjustments'!HU85","v":0},0,{"$f":"IF($BK28>0,$BK28*HV$76,0)+'(20) RES Detailed Adjustments'!HW28+'(20) RES Detailed Adjustments'!HW85","v":0},{"$f":"IF($BK28>0,$BK28*HW$76,0)+'(20) RES Detailed Adjustments'!HX28+'(20) RES Detailed Adjustments'!HX85","v":0},{"$f":"IF($BK28>0,$BK28*HX$76,0)+'(20) RES Detailed Adjustments'!HY28+'(20) RES Detailed Adjustments'!HY85","v":0},0,{"$f":"IF($BL28>0,$BL28*HZ$76,0)+'(20) RES Detailed Adjustments'!IA28+'(20) RES Detailed Adjustments'!IA85","v":0},{"$f":"IF($BL28>0,$BL28*IA$76,0)+'(20) RES Detailed Adjustments'!IB28+'(20) RES Detailed Adjustments'!IB85","v":0},{"$f":"IF($BL28>0,$BL28*IB$76,0)+'(20) RES Detailed Adjustments'!IC28+'(20) RES Detailed Adjustments'!IC85","v":0},0,{"$f":"IF($BM28>0,$BM28*ID$76,0)+'(20) RES Detailed Adjustments'!IE28+'(20) RES Detailed Adjustments'!IE85","v":0},{"$f":"IF($BM28>0,$BM28*IE$76,0)+'(20) RES Detailed Adjustments'!IF28+'(20) RES Detailed Adjustments'!IF85","v":0},{"$f":"IF($BM28>0,$BM28*IF$76,0)+'(20) RES Detailed Adjustments'!IG28+'(20) RES Detailed Adjustments'!IG85","v":0},0,{"$f":"IF($BN28>0,$BN28*IH$76,0)+'(20) RES Detailed Adjustments'!II28+'(20) RES Detailed Adjustments'!II85","v":0},{"$f":"IF($BN28>0,$BN28*II$76,0)+'(20) RES Detailed Adjustments'!IJ28+'(20) RES Detailed Adjustments'!IJ85","v":0},{"$f":"IF($BN28>0,$BN28*IJ$76,0)+'(20) RES Detailed Adjustments'!IK28+'(20) RES Detailed Adjustments'!IK85","v":0},0,{"$f":"IF($BO28>0,$BO28*IL$76,0)+'(20) RES Detailed Adjustments'!IM28+'(20) RES Detailed Adjustments'!IM85","v":0},{"$f":"IF($BO28>0,$BO28*IM$76,0)+'(20) RES Detailed Adjustments'!IN28+'(20) RES Detailed Adjustments'!IN85","v":0},{"$f":"IF($BO28>0,$BO28*IN$76,0)+'(20) RES Detailed Adjustments'!IO28+'(20) RES Detailed Adjustments'!IO85","v":0},0,{"$f":"IF($BP28>0,$BP28*IP$76,0)+'(20) RES Detailed Adjustments'!IQ28+'(20) RES Detailed Adjustments'!IQ85","v":0},{"$f":"IF($BP28>0,$BP28*IQ$76,0)+'(20) RES Detailed Adjustments'!IR28+'(20) RES Detailed Adjustments'!IR85","v":0},{"$f":"IF($BP28>0,$BP28*IR$76,0)+'(20) RES Detailed Adjustments'!IS28+'(20) RES Detailed Adjustments'!IS85","v":0},0,{"$f":"IF($BQ28>0,$BQ28*IT$76,0)+'(20) RES Detailed Adjustments'!IU28+'(20) RES Detailed Adjustments'!IU85","v":0},{"$f":"IF($BQ28>0,$BQ28*IU$76,0)+'(20) RES Detailed Adjustments'!IV28+'(20) RES Detailed Adjustments'!IV85","v":0},{"$f":"IF($BQ28>0,$BQ28*IV$76,0)+'(20) RES Detailed Adjustments'!IW28+'(20) RES Detailed Adjustments'!IW85","v":0},0,{"$f":"IF($BR28>0,$BR28*IX$76,0)+'(20) RES Detailed Adjustments'!IY28+'(20) RES Detailed Adjustments'!IY85","v":0},{"$f":"IF($BR28>0,$BR28*IY$76,0)+'(20) RES Detailed Adjustments'!IZ28+'(20) RES Detailed Adjustments'!IZ85","v":0},{"$f":"IF($BR28>0,$BR28*IZ$76,0)+'(20) RES Detailed Adjustments'!JA28+'(20) RES Detailed Adjustments'!JA85","v":0},0,{"$f":"IF($BS28>0,$BS28*JB$76,0)+'(20) RES Detailed Adjustments'!JC28+'(20) RES Detailed Adjustments'!JC85","v":0},{"$f":"IF($BS28>0,$BS28*JC$76,0)+'(20) RES Detailed Adjustments'!JD28+'(20) RES Detailed Adjustments'!JD85","v":0},{"$f":"IF($BS28>0,$BS28*JD$76,0)+'(20) RES Detailed Adjustments'!JE28+'(20) RES Detailed Adjustments'!JE85","v":0},0,{"$f":"IF($BT28>0,$BT28*JF$76,0)+'(20) RES Detailed Adjustments'!JG28+'(20) RES Detailed Adjustments'!JG85","v":0},{"$f":"IF($BT28>0,$BT28*JG$76,0)+'(20) RES Detailed Adjustments'!JH28+'(20) RES Detailed Adjustments'!JH85","v":0},{"$f":"IF($BT28>0,$BT28*JH$76,0)+'(20) RES Detailed Adjustments'!JI28+'(20) RES Detailed Adjustments'!JI85","v":0},0,{"$f":"IF($BU28>0,$BU28*JJ$76,0)+'(20) RES Detailed Adjustments'!JK28+'(20) RES Detailed Adjustments'!JK85","v":0},{"$f":"IF($BU28>0,$BU28*JK$76,0)+'(20) RES Detailed Adjustments'!JL28+'(20) RES Detailed Adjustments'!JL85","v":0},{"$f":"IF($BU28>0,$BU28*JL$76,0)+'(20) RES Detailed Adjustments'!JM28+'(20) RES Detailed Adjustments'!JM85","v":0},0,{"$f":"IF($BV28>0,$BV28*JN$76,0)+'(20) RES Detailed Adjustments'!JO28+'(20) RES Detailed Adjustments'!JO85","v":0},{"$f":"IF($BV28>0,$BV28*JO$76,0)+'(20) RES Detailed Adjustments'!JP28+'(20) RES Detailed Adjustments'!JP85","v":0},{"$f":"IF($BV28>0,$BV28*JP$76,0)+'(20) RES Detailed Adjustments'!JQ28+'(20) RES Detailed Adjustments'!JQ85","v":0},0,{"$f":"IF($BW28>0,$BW28*JR$76,0)+'(20) RES Detailed Adjustments'!JS28+'(20) RES Detailed Adjustments'!JS85","v":0},{"$f":"IF($BW28>0,$BW28*JS$76,0)+'(20) RES Detailed Adjustments'!JT28+'(20) RES Detailed Adjustments'!JT85","v":0},{"$f":"IF($BW28>0,$BW28*JT$76,0)+'(20) RES Detailed Adjustments'!JU28+'(20) RES Detailed Adjustments'!JU85","v":0},0,{"$f":"IF($BX28>0,$BX28*JV$76,0)+'(20) RES Detailed Adjustments'!JW28+'(20) RES Detailed Adjustments'!JW85","v":0},{"$f":"IF($BX28>0,$BX28*JW$76,0)+'(20) RES Detailed Adjustments'!JX28+'(20) RES Detailed Adjustments'!JX85","v":0},{"$f":"IF($BX28>0,$BX28*JX$76,0)+'(20) RES Detailed Adjustments'!JY28+'(20) RES Detailed Adjustments'!JY85","v":0},0,{"$f":"IF($BY28>0,$BY28*JZ$76,0)+'(20) RES Detailed Adjustments'!KA28+'(20) RES Detailed Adjustments'!KA85","v":0},{"$f":"IF($BY28>0,$BY28*KA$76,0)+'(20) RES Detailed Adjustments'!KB28+'(20) RES Detailed Adjustments'!KB85","v":0},{"$f":"IF($BY28>0,$BY28*KB$76,0)+'(20) RES Detailed Adjustments'!KC28+'(20) RES Detailed Adjustments'!KC85","v":0},0,{"$f":"IF($BZ28>0,$BZ28*KD$76,0)+'(20) RES Detailed Adjustments'!KE28+'(20) RES Detailed Adjustments'!KE85","v":0},{"$f":"IF($BZ28>0,$BZ28*KE$76,0)+'(20) RES Detailed Adjustments'!KF28+'(20) RES Detailed Adjustments'!KF85","v":0},{"$f":"IF($BZ28>0,$BZ28*KF$76,0)+'(20) RES Detailed Adjustments'!KG28+'(20) RES Detailed Adjustments'!KG85","v":0},0,{"$f":"IF($CA28>0,$CA28*KH$76,0)+'(20) RES Detailed Adjustments'!KI28+'(20) RES Detailed Adjustments'!KI85","v":0},{"$f":"IF($CA28>0,$CA28*KI$76,0)+'(20) RES Detailed Adjustments'!KJ28+'(20) RES Detailed Adjustments'!KJ85","v":0},{"$f":"IF($CA28>0,$CA28*KJ$76,0)+'(20) RES Detailed Adjustments'!KK28+'(20) RES Detailed Adjustments'!KK85","v":0},0,{"$f":"IF($CB28>0,$CB28*KL$76,0)+'(20) RES Detailed Adjustments'!KM28+'(20) RES Detailed Adjustments'!KM85","v":0},{"$f":"IF($CB28>0,$CB28*KM$76,0)+'(20) RES Detailed Adjustments'!KN28+'(20) RES Detailed Adjustments'!KN85","v":0},{"$f":"IF($CB28>0,$CB28*KN$76,0)+'(20) RES Detailed Adjustments'!KO28+'(20) RES Detailed Adjustments'!KO85","v":0},0,{"$f":"IF($CC28>0,$CC28*KP$76,0)+'(20) RES Detailed Adjustments'!KQ28+'(20) RES Detailed Adjustments'!KQ85","v":0},{"$f":"IF($CC28>0,$CC28*KQ$76,0)+'(20) RES Detailed Adjustments'!KR28+'(20) RES Detailed Adjustments'!KR85","v":0},{"$f":"IF($CC28>0,$CC28*KR$76,0)+'(20) RES Detailed Adjustments'!KS28+'(20) RES Detailed Adjustments'!KS85","v":0},0,{"$f":"IF($CD28>0,$CD28*KT$76,0)+'(20) RES Detailed Adjustments'!KU28+'(20) RES Detailed Adjustments'!KU85","v":0},{"$f":"IF($CD28>0,$CD28*KU$76,0)+'(20) RES Detailed Adjustments'!KV28+'(20) RES Detailed Adjustments'!KV85","v":0},{"$f":"IF($CD28>0,$CD28*KV$76,0)+'(20) RES Detailed Adjustments'!KW28+'(20) RES Detailed Adjustments'!KW85","v":0},0,{"$f":"IF($CE28>0,$CE28*KX$76,0)+'(20) RES Detailed Adjustments'!KY28+'(20) RES Detailed Adjustments'!KY85","v":0},{"$f":"IF($CE28>0,$CE28*KY$76,0)+'(20) RES Detailed Adjustments'!KZ28+'(20) RES Detailed Adjustments'!KZ85","v":0},{"$f":"IF($CE28>0,$CE28*KZ$76,0)+'(20) RES Detailed Adjustments'!LA28+'(20) RES Detailed Adjustments'!LA85","v":0},0,{"$f":"IF($CF28>0,$CF28*LB$76,0)+'(20) RES Detailed Adjustments'!LC28+'(20) RES Detailed Adjustments'!LC85","v":0},{"$f":"IF($CF28>0,$CF28*LC$76,0)+'(20) RES Detailed Adjustments'!LD28+'(20) RES Detailed Adjustments'!LD85","v":0},{"$f":"IF($CF28>0,$CF28*LD$76,0)+'(20) RES Detailed Adjustments'!LE28+'(20) RES Detailed Adjustments'!LE85","v":0},0,{"$f":"IF($CG28>0,$CG28*LF$76,0)+'(20) RES Detailed Adjustments'!LG28+'(20) RES Detailed Adjustments'!LG85","v":0},{"$f":"IF($CG28>0,$CG28*LG$76,0)+'(20) RES Detailed Adjustments'!LH28+'(20) RES Detailed Adjustments'!LH85","v":0},{"$f":"IF($CG28>0,$CG28*LH$76,0)+'(20) RES Detailed Adjustments'!LI28+'(20) RES Detailed Adjustments'!LI85","v":0},0,{"$f":"IF($CH28>0,$CH28*LJ$76,0)+'(20) RES Detailed Adjustments'!LK28+'(20) RES Detailed Adjustments'!LK85","v":0},{"$f":"IF($CH28>0,$CH28*LK$76,0)+'(20) RES Detailed Adjustments'!LL28+'(20) RES Detailed Adjustments'!LL85","v":0},{"$f":"IF($CH28>0,$CH28*LL$76,0)+'(20) RES Detailed Adjustments'!LM28+'(20) RES Detailed Adjustments'!LM85","v":0},0,{"$f":"IF($CI28>0,$CI28*LN$76,0)+'(20) RES Detailed Adjustments'!LO28+'(20) RES Detailed Adjustments'!LO85","v":0},{"$f":"IF($CI28>0,$CI28*LO$76,0)+'(20) RES Detailed Adjustments'!LP28+'(20) RES Detailed Adjustments'!LP85","v":0},{"$f":"IF($CI28>0,$CI28*LP$76,0)+'(20) RES Detailed Adjustments'!LQ28+'(20) RES Detailed Adjustments'!LQ85","v":0},0,{"$f":"IF($CJ28>0,$CJ28*LR$76,0)+'(20) RES Detailed Adjustments'!LS28+'(20) RES Detailed Adjustments'!LS85","v":0},{"$f":"IF($CJ28>0,$CJ28*LS$76,0)+'(20) RES Detailed Adjustments'!LT28+'(20) RES Detailed Adjustments'!LT85","v":0},{"$f":"IF($CJ28>0,$CJ28*LT$76,0)+'(20) RES Detailed Adjustments'!LU28+'(20) RES Detailed Adjustments'!LU85","v":0},0,{"$f":"IF($CK28>0,$CK28*LV$76,0)+'(20) RES Detailed Adjustments'!LW28+'(20) RES Detailed Adjustments'!LW85","v":0},{"$f":"IF($CK28>0,$CK28*LW$76,0)+'(20) RES Detailed Adjustments'!LX28+'(20) RES Detailed Adjustments'!LX85","v":0},{"$f":"IF($CK28>0,$CK28*LX$76,0)+'(20) RES Detailed Adjustments'!LY28+'(20) RES Detailed Adjustments'!LY85","v":0},0,{"$f":"IF($CL28>0,$CL28*LZ$76,0)+'(20) RES Detailed Adjustments'!MA28+'(20) RES Detailed Adjustments'!MA85","v":0},{"$f":"IF($CL28>0,$CL28*MA$76,0)+'(20) RES Detailed Adjustments'!MB28+'(20) RES Detailed Adjustments'!MB85","v":0},{"$f":"IF($CL28>0,$CL28*MB$76,0)+'(20) RES Detailed Adjustments'!MC28+'(20) RES Detailed Adjustments'!MC85","v":0},0,{"$f":"IF($CM28>0,$CM28*MD$76,0)+'(20) RES Detailed Adjustments'!ME28+'(20) RES Detailed Adjustments'!ME85","v":0},{"$f":"IF($CM28>0,$CM28*ME$76,0)+'(20) RES Detailed Adjustments'!MF28+'(20) RES Detailed Adjustments'!MF85","v":0},{"$f":"IF($CM28>0,$CM28*MF$76,0)+'(20) RES Detailed Adjustments'!MG28+'(20) RES Detailed Adjustments'!MG85","v":0},0,{"$f":"IF($CN28>0,$CN28*MH$76,0)+'(20) RES Detailed Adjustments'!MI28+'(20) RES Detailed Adjustments'!MI85","v":0},{"$f":"IF($CN28>0,$CN28*MI$76,0)+'(20) RES Detailed Adjustments'!MJ28+'(20) RES Detailed Adjustments'!MJ85","v":0},{"$f":"IF($CN28>0,$CN28*MJ$76,0)+'(20) RES Detailed Adjustments'!MK28+'(20) RES Detailed Adjustments'!MK85","v":0},0,{"$f":"IF($CO28>0,$CO28*ML$76,0)+'(20) RES Detailed Adjustments'!MM28+'(20) RES Detailed Adjustments'!MM85","v":0},{"$f":"IF($CO28>0,$CO28*MM$76,0)+'(20) RES Detailed Adjustments'!MN28+'(20) RES Detailed Adjustments'!MN85","v":0},{"$f":"IF($CO28>0,$CO28*MN$76,0)+'(20) RES Detailed Adjustments'!MO28+'(20) RES Detailed Adjustments'!MO85","v":0},0,{"$f":"IF($CP28>0,$CP28*MP$76,0)+'(20) RES Detailed Adjustments'!MQ28+'(20) RES Detailed Adjustments'!MQ85","v":0},{"$f":"IF($CP28>0,$CP28*MQ$76,0)+'(20) RES Detailed Adjustments'!MR28+'(20) RES Detailed Adjustments'!MR85","v":0},{"$f":"IF($CP28>0,$CP28*MR$76,0)+'(20) RES Detailed Adjustments'!MS28+'(20) RES Detailed Adjustments'!MS85","v":0},0,{"$f":"IF($CQ28>0,$CQ28*MT$76,0)+'(20) RES Detailed Adjustments'!MU28+'(20) RES Detailed Adjustments'!MU85","v":0},{"$f":"IF($CQ28>0,$CQ28*MU$76,0)+'(20) RES Detailed Adjustments'!MV28+'(20) RES Detailed Adjustments'!MV85","v":0},{"$f":"IF($CQ28>0,$CQ28*MV$76,0)+'(20) RES Detailed Adjustments'!MW28+'(20) RES Detailed Adjustments'!MW85","v":0},0,{"$f":"IF($CR28>0,$CR28*MX$76,0)+'(20) RES Detailed Adjustments'!MY28+'(20) RES Detailed Adjustments'!MY85","v":0},{"$f":"IF($CR28>0,$CR28*MY$76,0)+'(20) RES Detailed Adjustments'!MZ28+'(20) RES Detailed Adjustments'!MZ85","v":0},{"$f":"IF($CR28>0,$CR28*MZ$76,0)+'(20) RES Detailed Adjustments'!NA28+'(20) RES Detailed Adjustments'!NA85","v":0},0,{"$f":"IF($CS28>0,$CS28*NB$76,0)+'(20) RES Detailed Adjustments'!NC28+'(20) RES Detailed Adjustments'!NC85","v":0},{"$f":"IF($CS28>0,$CS28*NC$76,0)+'(20) RES Detailed Adjustments'!ND28+'(20) RES Detailed Adjustments'!ND85","v":0},{"$f":"IF($CS28>0,$CS28*ND$76,0)+'(20) RES Detailed Adjustments'!NE28+'(20) RES Detailed Adjustments'!NE85","v":0},0,{"$f":"IF($CT28>0,$CT28*NF$76,0)+'(20) RES Detailed Adjustments'!NG28+'(20) RES Detailed Adjustments'!NG85","v":0},{"$f":"IF($CT28>0,$CT28*NG$76,0)+'(20) RES Detailed Adjustments'!NH28+'(20) RES Detailed Adjustments'!NH85","v":0},{"$f":"IF($CT28>0,$CT28*NH$76,0)+'(20) RES Detailed Adjustments'!NI28+'(20) RES Detailed Adjustments'!NI85","v":0},0,{"$f":"IF($CU28>0,$CU28*NJ$76,0)+'(20) RES Detailed Adjustments'!NK28+'(20) RES Detailed Adjustments'!NK85","v":0},{"$f":"IF($CU28>0,$CU28*NK$76,0)+'(20) RES Detailed Adjustments'!NL28+'(20) RES Detailed Adjustments'!NL85","v":0},{"$f":"IF($CU28>0,$CU28*NL$76,0)+'(20) RES Detailed Adjustments'!NM28+'(20) RES Detailed Adjustments'!NM85","v":0},0,{"$f":"IF($CV28>0,$CV28*NN$76,0)+'(20) RES Detailed Adjustments'!NO28+'(20) RES Detailed Adjustments'!NO85","v":0},{"$f":"IF($CV28>0,$CV28*NO$76,0)+'(20) RES Detailed Adjustments'!NP28+'(20) RES Detailed Adjustments'!NP85","v":0},{"$f":"IF($CV28>0,$CV28*NP$76,0)+'(20) RES Detailed Adjustments'!NQ28+'(20) RES Detailed Adjustments'!NQ85","v":0},0,{"$f":"IF($CW28>0,$CW28*NR$76,0)+'(20) RES Detailed Adjustments'!NS28+'(20) RES Detailed Adjustments'!NS85","v":0},{"$f":"IF($CW28>0,$CW28*NS$76,0)+'(20) RES Detailed Adjustments'!NT28+'(20) RES Detailed Adjustments'!NT85","v":0},{"$f":"IF($CW28>0,$CW28*NT$76,0)+'(20) RES Detailed Adjustments'!NU28+'(20) RES Detailed Adjustments'!NU85","v":0},0]
["Operating Expenses"]
["Communications",{"$f":"IF($F30>0,$F30*B$76,0)+'(20) RES Detailed Adjustments'!C30+'(20) RES Detailed Adjustments'!C87","v":0},{"$f":"IF($F30>0,$F30*C$76,0)+'(20) RES Detailed Adjustments'!D30+'(20) RES Detailed Adjustments'!D87","v":0},{"$f":"IF($F30>0,$F30*D$76,0)+'(20) RES Detailed Adjustments'!E30+'(20) RES Detailed Adjustments'!E87","v":0},{"$f":"SUM(B93:D93)","v":0},{"$f":"IF($G30>0,$G30*F$76,0)+'(20) RES Detailed Adjustments'!G30+'(20) RES Detailed Adjustments'!G87","v":0},{"$f":"IF($G30>0,$G30*G$76,0)+'(20) RES Detailed Adjustments'!H30+'(20) RES Detailed Adjustments'!H87","v":0},{"$f":"IF($G30>0,$G30*H$76,0)+'(20) RES Detailed Adjustments'!I30+'(20) RES Detailed Adjustments'!I87","v":0},{"$f":"SUM(F93:H93)","v":0},{"$f":"IF($H30>0,$H30*J$76,0)+'(20) RES Detailed Adjustments'!K30+'(20) RES Detailed Adjustments'!K87","v":0},{"$f":"IF($H30>0,$H30*K$76,0)+'(20) RES Detailed Adjustments'!L30+'(20) RES Detailed Adjustments'!L87","v":0},{"$f":"IF($H30>0,$H30*L$76,0)+'(20) RES Detailed Adjustments'!M30+'(20) RES Detailed Adjustments'!M87","v":0},{"$f":"SUM(J93:L93)","v":0},{"$f":"IF($I30>0,$I30*N$76,0)+'(20) RES Detailed Adjustments'!O30+'(20) RES Detailed Adjustments'!O87","v":0},{"$f":"IF($I30>0,$I30*O$76,0)+'(20) RES Detailed Adjustments'!P30+'(20) RES Detailed Adjustments'!P87","v":0},{"$f":"IF($I30>0,$I30*P$76,0)+'(20) RES Detailed Adjustments'!Q30+'(20) RES Detailed Adjustments'!Q87","v":0},{"$f":"SUM(N93:P93)","v":0},{"$f":"IF($J30>0,$J30*R$76,0)+'(20) RES Detailed Adjustments'!S30+'(20) RES Detailed Adjustments'!S87","v":0},{"$f":"IF($J30>0,$J30*S$76,0)+'(20) RES Detailed Adjustments'!T30+'(20) RES Detailed Adjustments'!T87","v":0},{"$f":"IF($J30>0,$J30*T$76,0)+'(20) RES Detailed Adjustments'!U30+'(20) RES Detailed Adjustments'!U87","v":0},{"$f":"SUM(R93:T93)","v":0},{"$f":"IF($K30>0,$K30*V$76,0)+'(20) RES Detailed Adjustments'!W30+'(20) RES Detailed Adjustments'!W87","v":0},{"$f":"IF($K30>0,$K30*W$76,0)+'(20) RES Detailed Adjustments'!X30+'(20) RES Detailed Adjustments'!X87","v":0},{"$f":"IF($K30>0,$K30*X$76,0)+'(20) RES Detailed Adjustments'!Y30+'(20) RES Detailed Adjustments'!Y87","v":0},{"$f":"SUM(V93:X93)","v":0},{"$f":"IF($L30>0,$L30*Z$76,0)+'(20) RES Detailed Adjustments'!AA30+'(20) RES Detailed Adjustments'!AA87","v":0},{"$f":"IF($L30>0,$L30*AA$76,0)+'(20) RES Detailed Adjustments'!AB30+'(20) RES Detailed Adjustments'!AB87","v":0},{"$f":"IF($L30>0,$L30*AB$76,0)+'(20) RES Detailed Adjustments'!AC30+'(20) RES Detailed Adjustments'!AC87","v":0},{"$f":"SUM(Z93:AB93)","v":0},{"$f":"IF($M30>0,$M30*AD$76,0)+'(20) RES Detailed Adjustments'!AE30+'(20) RES Detailed Adjustments'!AE87","v":0},{"$f":"IF($M30>0,$M30*AE$76,0)+'(20) RES Detailed Adjustments'!AF30+'(20) RES Detailed Adjustments'!AF87","v":0},{"$f":"IF($M30>0,$M30*AF$76,0)+'(20) RES Detailed Adjustments'!AG30+'(20) RES Detailed Adjustments'!AG87","v":0},{"$f":"SUM(AD93:AF93)","v":0},{"$f":"IF($N30>0,$N30*AH$76,0)+'(20) RES Detailed Adjustments'!AI30+'(20) RES Detailed Adjustments'!AI87","v":0},{"$f":"IF($N30>0,$N30*AI$76,0)+'(20) RES Detailed Adjustments'!AJ30+'(20) RES Detailed Adjustments'!AJ87","v":0},{"$f":"IF($N30>0,$N30*AJ$76,0)+'(20) RES Detailed Adjustments'!AK30+'(20) RES Detailed Adjustments'!AK87","v":0},{"$f":"SUM(AH93:AJ93)","v":0},{"$f":"IF($O30>0,$O30*AL$76,0)+'(20) RES Detailed Adjustments'!AM30+'(20) RES Detailed Adjustments'!AM87","v":0},{"$f":"IF($O30>0,$O30*AM$76,0)+'(20) RES Detailed Adjustments'!AN30+'(20) RES Detailed Adjustments'!AN87","v":0},{"$f":"IF($O30>0,$O30*AN$76,0)+'(20) RES Detailed Adjustments'!AO30+'(20) RES Detailed Adjustments'!AO87","v":0},{"$f":"SUM(AL93:AN93)","v":0},{"$f":"IF($P30>0,$P30*AP$76,0)+'(20) RES Detailed Adjustments'!AQ30+'(20) RES Detailed Adjustments'!AQ87","v":0},{"$f":"IF($P30>0,$P30*AQ$76,0)+'(20) RES Detailed Adjustments'!AR30+'(20) RES Detailed Adjustments'!AR87","v":0},{"$f":"IF($P30>0,$P30*AR$76,0)+'(20) RES Detailed Adjustments'!AS30+'(20) RES Detailed Adjustments'!AS87","v":0},{"$f":"SUM(AP93:AR93)","v":0},{"$f":"IF($Q30>0,$Q30*AT$76,0)+'(20) RES Detailed Adjustments'!AU30+'(20) RES Detailed Adjustments'!AU87","v":0},{"$f":"IF($Q30>0,$Q30*AU$76,0)+'(20) RES Detailed Adjustments'!AV30+'(20) RES Detailed Adjustments'!AV87","v":0},{"$f":"IF($Q30>0,$Q30*AV$76,0)+'(20) RES Detailed Adjustments'!AW30+'(20) RES Detailed Adjustments'!AW87","v":0},{"$f":"SUM(AT93:AV93)","v":0},{"$f":"IF($R30>0,$R30*AX$76,0)+'(20) RES Detailed Adjustments'!AY30+'(20) RES Detailed Adjustments'!AY87","v":0},{"$f":"IF($R30>0,$R30*AY$76,0)+'(20) RES Detailed Adjustments'!AZ30+'(20) RES Detailed Adjustments'!AZ87","v":0},{"$f":"IF($R30>0,$R30*AZ$76,0)+'(20) RES Detailed Adjustments'!BA30+'(20) RES Detailed Adjustments'!BA87","v":0},{"$f":"SUM(AX93:AZ93)","v":0},{"$f":"IF($S30>0,$S30*BB$76,0)+'(20) RES Detailed Adjustments'!BC30+'(20) RES Detailed Adjustments'!BC87","v":0},{"$f":"IF($S30>0,$S30*BC$76,0)+'(20) RES Detailed Adjustments'!BD30+'(20) RES Detailed Adjustments'!BD87","v":0},{"$f":"IF($S30>0,$S30*BD$76,0)+'(20) RES Detailed Adjustments'!BE30+'(20) RES Detailed Adjustments'!BE87","v":0},{"$f":"SUM(BB93:BD93)","v":0},{"$f":"IF($T30>0,$T30*BF$76,0)+'(20) RES Detailed Adjustments'!BG30+'(20) RES Detailed Adjustments'!BG87","v":0},{"$f":"IF($T30>0,$T30*BG$76,0)+'(20) RES Detailed Adjustments'!BH30+'(20) RES Detailed Adjustments'!BH87","v":0},{"$f":"IF($T30>0,$T30*BH$76,0)+'(20) RES Detailed Adjustments'!BI30+'(20) RES Detailed Adjustments'!BI87","v":0},{"$f":"SUM(BF93:BH93)","v":0},{"$f":"IF($U30>0,$U30*BJ$76,0)+'(20) RES Detailed Adjustments'!BK30+'(20) RES Detailed Adjustments'!BK87","v":0},{"$f":"IF($U30>0,$U30*BK$76,0)+'(20) RES Detailed Adjustments'!BL30+'(20) RES Detailed Adjustments'!BL87","v":0},{"$f":"IF($U30>0,$U30*BL$76,0)+'(20) RES Detailed Adjustments'!BM30+'(20) RES Detailed Adjustments'!BM87","v":0},{"$f":"SUM(BJ93:BL93)","v":0},{"$f":"IF($V30>0,$V30*BN$76,0)+'(20) RES Detailed Adjustments'!BO30+'(20) RES Detailed Adjustments'!BO87","v":0},{"$f":"IF($V30>0,$V30*BO$76,0)+'(20) RES Detailed Adjustments'!BP30+'(20) RES Detailed Adjustments'!BP87","v":0},{"$f":"IF($V30>0,$V30*BP$76,0)+'(20) RES Detailed Adjustments'!BQ30+'(20) RES Detailed Adjustments'!BQ87","v":0},{"$f":"SUM(BN93:BP93)","v":0},{"$f":"IF($W30>0,$W30*BR$76,0)+'(20) RES Detailed Adjustments'!BS30+'(20) RES Detailed Adjustments'!BS87","v":0},{"$f":"IF($W30>0,$W30*BS$76,0)+'(20) RES Detailed Adjustments'!BT30+'(20) RES Detailed Adjustments'!BT87","v":0},{"$f":"IF($W30>0,$W30*BT$76,0)+'(20) RES Detailed Adjustments'!BU30+'(20) RES Detailed Adjustments'!BU87","v":0},{"$f":"SUM(BR93:BT93)","v":0},{"$f":"IF($X30>0,$X30*BV$76,0)+'(20) RES Detailed Adjustments'!BW30+'(20) RES Detailed Adjustments'!BW87","v":0},{"$f":"IF($X30>0,$X30*BW$76,0)+'(20) RES Detailed Adjustments'!BX30+'(20) RES Detailed Adjustments'!BX87","v":0},{"$f":"IF($X30>0,$X30*BX$76,0)+'(20) RES Detailed Adjustments'!BY30+'(20) RES Detailed Adjustments'!BY87","v":0},{"$f":"SUM(BV93:BX93)","v":0},{"$f":"IF($Y30>0,$Y30*BZ$76,0)+'(20) RES Detailed Adjustments'!CA30+'(20) RES Detailed Adjustments'!CA87","v":0},{"$f":"IF($Y30>0,$Y30*CA$76,0)+'(20) RES Detailed Adjustments'!CB30+'(20) RES Detailed Adjustments'!CB87","v":0},{"$f":"IF($Y30>0,$Y30*CB$76,0)+'(20) RES Detailed Adjustments'!CC30+'(20) RES Detailed Adjustments'!CC87","v":0},{"$f":"SUM(BZ93:CB93)","v":0},{"$f":"IF($Z30>0,$Z30*CD$76,0)+'(20) RES Detailed Adjustments'!CE30+'(20) RES Detailed Adjustments'!CE87","v":0},{"$f":"IF($Z30>0,$Z30*CE$76,0)+'(20) RES Detailed Adjustments'!CF30+'(20) RES Detailed Adjustments'!CF87","v":0},{"$f":"IF($Z30>0,$Z30*CF$76,0)+'(20) RES Detailed Adjustments'!CG30+'(20) RES Detailed Adjustments'!CG87","v":0},{"$f":"SUM(CD93:CF93)","v":0},{"$f":"IF($AA30>0,$AA30*CH$76,0)+'(20) RES Detailed Adjustments'!CI30+'(20) RES Detailed Adjustments'!CI87","v":0},{"$f":"IF($AA30>0,$AA30*CI$76,0)+'(20) RES Detailed Adjustments'!CJ30+'(20) RES Detailed Adjustments'!CJ87","v":0},{"$f":"IF($AA30>0,$AA30*CJ$76,0)+'(20) RES Detailed Adjustments'!CK30+'(20) RES Detailed Adjustments'!CK87","v":0},{"$f":"SUM(CH93:CJ93)","v":0},{"$f":"IF($AB30>0,$AB30*CL$76,0)+'(20) RES Detailed Adjustments'!CM30+'(20) RES Detailed Adjustments'!CM87","v":0},{"$f":"IF($AB30>0,$AB30*CM$76,0)+'(20) RES Detailed Adjustments'!CN30+'(20) RES Detailed Adjustments'!CN87","v":0},{"$f":"IF($AB30>0,$AB30*CN$76,0)+'(20) RES Detailed Adjustments'!CO30+'(20) RES Detailed Adjustments'!CO87","v":0},{"$f":"SUM(CL93:CN93)","v":0},{"$f":"IF($AC30>0,$AC30*CP$76,0)+'(20) RES Detailed Adjustments'!CQ30+'(20) RES Detailed Adjustments'!CQ87","v":0},{"$f":"IF($AC30>0,$AC30*CQ$76,0)+'(20) RES Detailed Adjustments'!CR30+'(20) RES Detailed Adjustments'!CR87","v":0},{"$f":"IF($AC30>0,$AC30*CR$76,0)+'(20) RES Detailed Adjustments'!CS30+'(20) RES Detailed Adjustments'!CS87","v":0},{"$f":"SUM(CP93:CR93)","v":0},{"$f":"IF($AD30>0,$AD30*CT$76,0)+'(20) RES Detailed Adjustments'!CU30+'(20) RES Detailed Adjustments'!CU87","v":0},{"$f":"IF($AD30>0,$AD30*CU$76,0)+'(20) RES Detailed Adjustments'!CV30+'(20) RES Detailed Adjustments'!CV87","v":0},{"$f":"IF($AD30>0,$AD30*CV$76,0)+'(20) RES Detailed Adjustments'!CW30+'(20) RES Detailed Adjustments'!CW87","v":0},{"$f":"SUM(CT93:CV93)","v":0},{"$f":"IF($AE30>0,$AE30*CX$76,0)+'(20) RES Detailed Adjustments'!CY30+'(20) RES Detailed Adjustments'!CY87","v":0},{"$f":"IF($AE30>0,$AE30*CY$76,0)+'(20) RES Detailed Adjustments'!CZ30+'(20) RES Detailed Adjustments'!CZ87","v":0},{"$f":"IF($AE30>0,$AE30*CZ$76,0)+'(20) RES Detailed Adjustments'!DA30+'(20) RES Detailed Adjustments'!DA87","v":0},{"$f":"SUM(CX93:CZ93)","v":0},{"$f":"IF($AF30>0,$AF30*DB$76,0)+'(20) RES Detailed Adjustments'!DC30+'(20) RES Detailed Adjustments'!DC87","v":0},{"$f":"IF($AF30>0,$AF30*DC$76,0)+'(20) RES Detailed Adjustments'!DD30+'(20) RES Detailed Adjustments'!DD87","v":0},{"$f":"IF($AF30>0,$AF30*DD$76,0)+'(20) RES Detailed Adjustments'!DE30+'(20) RES Detailed Adjustments'!DE87","v":0},{"$f":"SUM(DB93:DD93)","v":0},{"$f":"IF($AG30>0,$AG30*DF$76,0)+'(20) RES Detailed Adjustments'!DG30+'(20) RES Detailed Adjustments'!DG87","v":0},{"$f":"IF($AG30>0,$AG30*DG$76,0)+'(20) RES Detailed Adjustments'!DH30+'(20) RES Detailed Adjustments'!DH87","v":0},{"$f":"IF($AG30>0,$AG30*DH$76,0)+'(20) RES Detailed Adjustments'!DI30+'(20) RES Detailed Adjustments'!DI87","v":0},{"$f":"SUM(DF93:DH93)","v":0},{"$f":"IF($AH30>0,$AH30*DJ$76,0)+'(20) RES Detailed Adjustments'!DK30+'(20) RES Detailed Adjustments'!DK87","v":0},{"$f":"IF($AH30>0,$AH30*DK$76,0)+'(20) RES Detailed Adjustments'!DL30+'(20) RES Detailed Adjustments'!DL87","v":0},{"$f":"IF($AH30>0,$AH30*DL$76,0)+'(20) RES Detailed Adjustments'!DM30+'(20) RES Detailed Adjustments'!DM87","v":0},{"$f":"SUM(DJ93:DL93)","v":0},{"$f":"IF($AI30>0,$AI30*DN$76,0)+'(20) RES Detailed Adjustments'!DO30+'(20) RES Detailed Adjustments'!DO87","v":0},{"$f":"IF($AI30>0,$AI30*DO$76,0)+'(20) RES Detailed Adjustments'!DP30+'(20) RES Detailed Adjustments'!DP87","v":0},{"$f":"IF($AI30>0,$AI30*DP$76,0)+'(20) RES Detailed Adjustments'!DQ30+'(20) RES Detailed Adjustments'!DQ87","v":0},{"$f":"SUM(DN93:DP93)","v":0},{"$f":"IF($AJ30>0,$AJ30*DR$76,0)+'(20) RES Detailed Adjustments'!DS30+'(20) RES Detailed Adjustments'!DS87","v":0},{"$f":"IF($AJ30>0,$AJ30*DS$76,0)+'(20) RES Detailed Adjustments'!DT30+'(20) RES Detailed Adjustments'!DT87","v":0},{"$f":"IF($AJ30>0,$AJ30*DT$76,0)+'(20) RES Detailed Adjustments'!DU30+'(20) RES Detailed Adjustments'!DU87","v":0},{"$f":"SUM(DR93:DT93)","v":0},{"$f":"IF($AK30>0,$AK30*DV$76,0)+'(20) RES Detailed Adjustments'!DW30+'(20) RES Detailed Adjustments'!DW87","v":0},{"$f":"IF($AK30>0,$AK30*DW$76,0)+'(20) RES Detailed Adjustments'!DX30+'(20) RES Detailed Adjustments'!DX87","v":0},{"$f":"IF($AK30>0,$AK30*DX$76,0)+'(20) RES Detailed Adjustments'!DY30+'(20) RES Detailed Adjustments'!DY87","v":0},{"$f":"SUM(DV93:DX93)","v":0},{"$f":"IF($AL30>0,$AL30*DZ$76,0)+'(20) RES Detailed Adjustments'!EA30+'(20) RES Detailed Adjustments'!EA87","v":0},{"$f":"IF($AL30>0,$AL30*EA$76,0)+'(20) RES Detailed Adjustments'!EB30+'(20) RES Detailed Adjustments'!EB87","v":0},{"$f":"IF($AL30>0,$AL30*EB$76,0)+'(20) RES Detailed Adjustments'!EC30+'(20) RES Detailed Adjustments'!EC87","v":0},{"$f":"SUM(DZ93:EB93)","v":0},{"$f":"IF($AM30>0,$AM30*ED$76,0)+'(20) RES Detailed Adjustments'!EE30+'(20) RES Detailed Adjustments'!EE87","v":0},{"$f":"IF($AM30>0,$AM30*EE$76,0)+'(20) RES Detailed Adjustments'!EF30+'(20) RES Detailed Adjustments'!EF87","v":0},{"$f":"IF($AM30>0,$AM30*EF$76,0)+'(20) RES Detailed Adjustments'!EG30+'(20) RES Detailed Adjustments'!EG87","v":0},{"$f":"SUM(ED93:EF93)","v":0},{"$f":"IF($AN30>0,$AN30*EH$76,0)+'(20) RES Detailed Adjustments'!EI30+'(20) RES Detailed Adjustments'!EI87","v":0},{"$f":"IF($AN30>0,$AN30*EI$76,0)+'(20) RES Detailed Adjustments'!EJ30+'(20) RES Detailed Adjustments'!EJ87","v":0},{"$f":"IF($AN30>0,$AN30*EJ$76,0)+'(20) RES Detailed Adjustments'!EK30+'(20) RES Detailed Adjustments'!EK87","v":0},{"$f":"SUM(EH93:EJ93)","v":0},{"$f":"IF($AO30>0,$AO30*EL$76,0)+'(20) RES Detailed Adjustments'!EM30+'(20) RES Detailed Adjustments'!EM87","v":0},{"$f":"IF($AO30>0,$AO30*EM$76,0)+'(20) RES Detailed Adjustments'!EN30+'(20) RES Detailed Adjustments'!EN87","v":0},{"$f":"IF($AO30>0,$AO30*EN$76,0)+'(20) RES Detailed Adjustments'!EO30+'(20) RES Detailed Adjustments'!EO87","v":0},{"$f":"SUM(EL93:EN93)","v":0},{"$f":"IF($AP30>0,$AP30*EP$76,0)+'(20) RES Detailed Adjustments'!EQ30+'(20) RES Detailed Adjustments'!EQ87","v":0},{"$f":"IF($AP30>0,$AP30*EQ$76,0)+'(20) RES Detailed Adjustments'!ER30+'(20) RES Detailed Adjustments'!ER87","v":0},{"$f":"IF($AP30>0,$AP30*ER$76,0)+'(20) RES Detailed Adjustments'!ES30+'(20) RES Detailed Adjustments'!ES87","v":0},{"$f":"SUM(EP93:ER93)","v":0},{"$f":"IF($AQ30>0,$AQ30*ET$76,0)+'(20) RES Detailed Adjustments'!EU30+'(20) RES Detailed Adjustments'!EU87","v":0},{"$f":"IF($AQ30>0,$AQ30*EU$76,0)+'(20) RES Detailed Adjustments'!EV30+'(20) RES Detailed Adjustments'!EV87","v":0},{"$f":"IF($AQ30>0,$AQ30*EV$76,0)+'(20) RES Detailed Adjustments'!EW30+'(20) RES Detailed Adjustments'!EW87","v":0},{"$f":"SUM(ET93:EV93)","v":0},{"$f":"IF($AR30>0,$AR30*EX$76,0)+'(20) RES Detailed Adjustments'!EY30+'(20) RES Detailed Adjustments'!EY87","v":0},{"$f":"IF($AR30>0,$AR30*EY$76,0)+'(20) RES Detailed Adjustments'!EZ30+'(20) RES Detailed Adjustments'!EZ87","v":0},{"$f":"IF($AR30>0,$AR30*EZ$76,0)+'(20) RES Detailed Adjustments'!FA30+'(20) RES Detailed Adjustments'!FA87","v":0},{"$f":"SUM(EX93:EZ93)","v":0},{"$f":"IF($AS30>0,$AS30*FB$76,0)+'(20) RES Detailed Adjustments'!FC30+'(20) RES Detailed Adjustments'!FC87","v":0},{"$f":"IF($AS30>0,$AS30*FC$76,0)+'(20) RES Detailed Adjustments'!FD30+'(20) RES Detailed Adjustments'!FD87","v":0},{"$f":"IF($AS30>0,$AS30*FD$76,0)+'(20) RES Detailed Adjustments'!FE30+'(20) RES Detailed Adjustments'!FE87","v":0},{"$f":"SUM(FB93:FD93)","v":0},{"$f":"IF($AT30>0,$AT30*FF$76,0)+'(20) RES Detailed Adjustments'!FG30+'(20) RES Detailed Adjustments'!FG87","v":0},{"$f":"IF($AT30>0,$AT30*FG$76,0)+'(20) RES Detailed Adjustments'!FH30+'(20) RES Detailed Adjustments'!FH87","v":0},{"$f":"IF($AT30>0,$AT30*FH$76,0)+'(20) RES Detailed Adjustments'!FI30+'(20) RES Detailed Adjustments'!FI87","v":0},{"$f":"SUM(FF93:FH93)","v":0},{"$f":"IF($AU30>0,$AU30*FJ$76,0)+'(20) RES Detailed Adjustments'!FK30+'(20) RES Detailed Adjustments'!FK87","v":0},{"$f":"IF($AU30>0,$AU30*FK$76,0)+'(20) RES Detailed Adjustments'!FL30+'(20) RES Detailed Adjustments'!FL87","v":0},{"$f":"IF($AU30>0,$AU30*FL$76,0)+'(20) RES Detailed Adjustments'!FM30+'(20) RES Detailed Adjustments'!FM87","v":0},{"$f":"SUM(FJ93:FL93)","v":0},{"$f":"IF($AV30>0,$AV30*FN$76,0)+'(20) RES Detailed Adjustments'!FO30+'(20) RES Detailed Adjustments'!FO87","v":0},{"$f":"IF($AV30>0,$AV30*FO$76,0)+'(20) RES Detailed Adjustments'!FP30+'(20) RES Detailed Adjustments'!FP87","v":0},{"$f":"IF($AV30>0,$AV30*FP$76,0)+'(20) RES Detailed Adjustments'!FQ30+'(20) RES Detailed Adjustments'!FQ87","v":0},{"$f":"SUM(FN93:FP93)","v":0},{"$f":"IF($AW30>0,$AW30*FR$76,0)+'(20) RES Detailed Adjustments'!FS30+'(20) RES Detailed Adjustments'!FS87","v":0},{"$f":"IF($AW30>0,$AW30*FS$76,0)+'(20) RES Detailed Adjustments'!FT30+'(20) RES Detailed Adjustments'!FT87","v":0},{"$f":"IF($AW30>0,$AW30*FT$76,0)+'(20) RES Detailed Adjustments'!FU30+'(20) RES Detailed Adjustments'!FU87","v":0},{"$f":"SUM(FR93:FT93)","v":0},{"$f":"IF($AX30>0,$AX30*FV$76,0)+'(20) RES Detailed Adjustments'!FW30+'(20) RES Detailed Adjustments'!FW87","v":0},{"$f":"IF($AX30>0,$AX30*FW$76,0)+'(20) RES Detailed Adjustments'!FX30+'(20) RES Detailed Adjustments'!FX87","v":0},{"$f":"IF($AX30>0,$AX30*FX$76,0)+'(20) RES Detailed Adjustments'!FY30+'(20) RES Detailed Adjustments'!FY87","v":0},{"$f":"SUM(FV93:FX93)","v":0},{"$f":"IF($AY30>0,$AY30*FZ$76,0)+'(20) RES Detailed Adjustments'!GA30+'(20) RES Detailed Adjustments'!GA87","v":0},{"$f":"IF($AY30>0,$AY30*GA$76,0)+'(20) RES Detailed Adjustments'!GB30+'(20) RES Detailed Adjustments'!GB87","v":0},{"$f":"IF($AY30>0,$AY30*GB$76,0)+'(20) RES Detailed Adjustments'!GC30+'(20) RES Detailed Adjustments'!GC87","v":0},{"$f":"SUM(FZ93:GB93)","v":0},{"$f":"IF($AZ30>0,$AZ30*GD$76,0)+'(20) RES Detailed Adjustments'!GE30+'(20) RES Detailed Adjustments'!GE87","v":0},{"$f":"IF($AZ30>0,$AZ30*GE$76,0)+'(20) RES Detailed Adjustments'!GF30+'(20) RES Detailed Adjustments'!GF87","v":0},{"$f":"IF($AZ30>0,$AZ30*GF$76,0)+'(20) RES Detailed Adjustments'!GG30+'(20) RES Detailed Adjustments'!GG87","v":0},{"$f":"SUM(GD93:GF93)","v":0},{"$f":"IF($BA30>0,$BA30*GH$76,0)+'(20) RES Detailed Adjustments'!GI30+'(20) RES Detailed Adjustments'!GI87","v":0},{"$f":"IF($BA30>0,$BA30*GI$76,0)+'(20) RES Detailed Adjustments'!GJ30+'(20) RES Detailed Adjustments'!GJ87","v":0},{"$f":"IF($BA30>0,$BA30*GJ$76,0)+'(20) RES Detailed Adjustments'!GK30+'(20) RES Detailed Adjustments'!GK87","v":0},{"$f":"SUM(GH93:GJ93)","v":0},{"$f":"IF($BB30>0,$BB30*GL$76,0)+'(20) RES Detailed Adjustments'!GM30+'(20) RES Detailed Adjustments'!GM87","v":0},{"$f":"IF($BB30>0,$BB30*GM$76,0)+'(20) RES Detailed Adjustments'!GN30+'(20) RES Detailed Adjustments'!GN87","v":0},{"$f":"IF($BB30>0,$BB30*GN$76,0)+'(20) RES Detailed Adjustments'!GO30+'(20) RES Detailed Adjustments'!GO87","v":0},{"$f":"SUM(GL93:GN93)","v":0},{"$f":"IF($BC30>0,$BC30*GP$76,0)+'(20) RES Detailed Adjustments'!GQ30+'(20) RES Detailed Adjustments'!GQ87","v":0},{"$f":"IF($BC30>0,$BC30*GQ$76,0)+'(20) RES Detailed Adjustments'!GR30+'(20) RES Detailed Adjustments'!GR87","v":0},{"$f":"IF($BC30>0,$BC30*GR$76,0)+'(20) RES Detailed Adjustments'!GS30+'(20) RES Detailed Adjustments'!GS87","v":0},{"$f":"SUM(GP93:GR93)","v":0},{"$f":"IF($BD30>0,$BD30*GT$76,0)+'(20) RES Detailed Adjustments'!GU30+'(20) RES Detailed Adjustments'!GU87","v":0},{"$f":"IF($BD30>0,$BD30*GU$76,0)+'(20) RES Detailed Adjustments'!GV30+'(20) RES Detailed Adjustments'!GV87","v":0},{"$f":"IF($BD30>0,$BD30*GV$76,0)+'(20) RES Detailed Adjustments'!GW30+'(20) RES Detailed Adjustments'!GW87","v":0},{"$f":"SUM(GT93:GV93)","v":0},{"$f":"IF($BE30>0,$BE30*GX$76,0)+'(20) RES Detailed Adjustments'!GY30+'(20) RES Detailed Adjustments'!GY87","v":0},{"$f":"IF($BE30>0,$BE30*GY$76,0)+'(20) RES Detailed Adjustments'!GZ30+'(20) RES Detailed Adjustments'!GZ87","v":0},{"$f":"IF($BE30>0,$BE30*GZ$76,0)+'(20) RES Detailed Adjustments'!HA30+'(20) RES Detailed Adjustments'!HA87","v":0},{"$f":"SUM(GX93:GZ93)","v":0},{"$f":"IF($BF30>0,$BF30*HB$76,0)+'(20) RES Detailed Adjustments'!HC30+'(20) RES Detailed Adjustments'!HC87","v":0},{"$f":"IF($BF30>0,$BF30*HC$76,0)+'(20) RES Detailed Adjustments'!HD30+'(20) RES Detailed Adjustments'!HD87","v":0},{"$f":"IF($BF30>0,$BF30*HD$76,0)+'(20) RES Detailed Adjustments'!HE30+'(20) RES Detailed Adjustments'!HE87","v":0},{"$f":"SUM(HB93:HD93)","v":0},{"$f":"IF($BG30>0,$BG30*HF$76,0)+'(20) RES Detailed Adjustments'!HG30+'(20) RES Detailed Adjustments'!HG87","v":0},{"$f":"IF($BG30>0,$BG30*HG$76,0)+'(20) RES Detailed Adjustments'!HH30+'(20) RES Detailed Adjustments'!HH87","v":0},{"$f":"IF($BG30>0,$BG30*HH$76,0)+'(20) RES Detailed Adjustments'!HI30+'(20) RES Detailed Adjustments'!HI87","v":0},{"$f":"SUM(HF93:HH93)","v":0},{"$f":"IF($BH30>0,$BH30*HJ$76,0)+'(20) RES Detailed Adjustments'!HK30+'(20) RES Detailed Adjustments'!HK87","v":0},{"$f":"IF($BH30>0,$BH30*HK$76,0)+'(20) RES Detailed Adjustments'!HL30+'(20) RES Detailed Adjustments'!HL87","v":0},{"$f":"IF($BH30>0,$BH30*HL$76,0)+'(20) RES Detailed Adjustments'!HM30+'(20) RES Detailed Adjustments'!HM87","v":0},{"$f":"SUM(HJ93:HL93)","v":0},{"$f":"IF($BI30>0,$BI30*HN$76,0)+'(20) RES Detailed Adjustments'!HO30+'(20) RES Detailed Adjustments'!HO87","v":0},{"$f":"IF($BI30>0,$BI30*HO$76,0)+'(20) RES Detailed Adjustments'!HP30+'(20) RES Detailed Adjustments'!HP87","v":0},{"$f":"IF($BI30>0,$BI30*HP$76,0)+'(20) RES Detailed Adjustments'!HQ30+'(20) RES Detailed Adjustments'!HQ87","v":0},{"$f":"SUM(HN93:HP93)","v":0},{"$f":"IF($BJ30>0,$BJ30*HR$76,0)+'(20) RES Detailed Adjustments'!HS30+'(20) RES Detailed Adjustments'!HS87","v":0},{"$f":"IF($BJ30>0,$BJ30*HS$76,0)+'(20) RES Detailed Adjustments'!HT30+'(20) RES Detailed Adjustments'!HT87","v":0},{"$f":"IF($BJ30>0,$BJ30*HT$76,0)+'(20) RES Detailed Adjustments'!HU30+'(20) RES Detailed Adjustments'!HU87","v":0},{"$f":"SUM(HR93:HT93)","v":0},{"$f":"IF($BK30>0,$BK30*HV$76,0)+'(20) RES Detailed Adjustments'!HW30+'(20) RES Detailed Adjustments'!HW87","v":0},{"$f":"IF($BK30>0,$BK30*HW$76,0)+'(20) RES Detailed Adjustments'!HX30+'(20) RES Detailed Adjustments'!HX87","v":0},{"$f":"IF($BK30>0,$BK30*HX$76,0)+'(20) RES Detailed Adjustments'!HY30+'(20) RES Detailed Adjustments'!HY87","v":0},{"$f":"SUM(HV93:HX93)","v":0},{"$f":"IF($BL30>0,$BL30*HZ$76,0)+'(20) RES Detailed Adjustments'!IA30+'(20) RES Detailed Adjustments'!IA87","v":0},{"$f":"IF($BL30>0,$BL30*IA$76,0)+'(20) RES Detailed Adjustments'!IB30+'(20) RES Detailed Adjustments'!IB87","v":0},{"$f":"IF($BL30>0,$BL30*IB$76,0)+'(20) RES Detailed Adjustments'!IC30+'(20) RES Detailed Adjustments'!IC87","v":0},{"$f":"SUM(HZ93:IB93)","v":0},{"$f":"IF($BM30>0,$BM30*ID$76,0)+'(20) RES Detailed Adjustments'!IE30+'(20) RES Detailed Adjustments'!IE87","v":0},{"$f":"IF($BM30>0,$BM30*IE$76,0)+'(20) RES Detailed Adjustments'!IF30+'(20) RES Detailed Adjustments'!IF87","v":0},{"$f":"IF($BM30>0,$BM30*IF$76,0)+'(20) RES Detailed Adjustments'!IG30+'(20) RES Detailed Adjustments'!IG87","v":0},{"$f":"SUM(ID93:IF93)","v":0},{"$f":"IF($BN30>0,$BN30*IH$76,0)+'(20) RES Detailed Adjustments'!II30+'(20) RES Detailed Adjustments'!II87","v":0},{"$f":"IF($BN30>0,$BN30*II$76,0)+'(20) RES Detailed Adjustments'!IJ30+'(20) RES Detailed Adjustments'!IJ87","v":0},{"$f":"IF($BN30>0,$BN30*IJ$76,0)+'(20) RES Detailed Adjustments'!IK30+'(20) RES Detailed Adjustments'!IK87","v":0},{"$f":"SUM(IH93:IJ93)","v":0},{"$f":"IF($BO30>0,$BO30*IL$76,0)+'(20) RES Detailed Adjustments'!IM30+'(20) RES Detailed Adjustments'!IM87","v":0},{"$f":"IF($BO30>0,$BO30*IM$76,0)+'(20) RES Detailed Adjustments'!IN30+'(20) RES Detailed Adjustments'!IN87","v":0},{"$f":"IF($BO30>0,$BO30*IN$76,0)+'(20) RES Detailed Adjustments'!IO30+'(20) RES Detailed Adjustments'!IO87","v":0},{"$f":"SUM(IL93:IN93)","v":0},{"$f":"IF($BP30>0,$BP30*IP$76,0)+'(20) RES Detailed Adjustments'!IQ30+'(20) RES Detailed Adjustments'!IQ87","v":0},{"$f":"IF($BP30>0,$BP30*IQ$76,0)+'(20) RES Detailed Adjustments'!IR30+'(20) RES Detailed Adjustments'!IR87","v":0},{"$f":"IF($BP30>0,$BP30*IR$76,0)+'(20) RES Detailed Adjustments'!IS30+'(20) RES Detailed Adjustments'!IS87","v":0},{"$f":"SUM(IP93:IR93)","v":0},{"$f":"IF($BQ30>0,$BQ30*IT$76,0)+'(20) RES Detailed Adjustments'!IU30+'(20) RES Detailed Adjustments'!IU87","v":0},{"$f":"IF($BQ30>0,$BQ30*IU$76,0)+'(20) RES Detailed Adjustments'!IV30+'(20) RES Detailed Adjustments'!IV87","v":0},{"$f":"IF($BQ30>0,$BQ30*IV$76,0)+'(20) RES Detailed Adjustments'!IW30+'(20) RES Detailed Adjustments'!IW87","v":0},{"$f":"SUM(IT93:IV93)","v":0},{"$f":"IF($BR30>0,$BR30*IX$76,0)+'(20) RES Detailed Adjustments'!IY30+'(20) RES Detailed Adjustments'!IY87","v":0},{"$f":"IF($BR30>0,$BR30*IY$76,0)+'(20) RES Detailed Adjustments'!IZ30+'(20) RES Detailed Adjustments'!IZ87","v":0},{"$f":"IF($BR30>0,$BR30*IZ$76,0)+'(20) RES Detailed Adjustments'!JA30+'(20) RES Detailed Adjustments'!JA87","v":0},{"$f":"SUM(IX93:IZ93)","v":0},{"$f":"IF($BS30>0,$BS30*JB$76,0)+'(20) RES Detailed Adjustments'!JC30+'(20) RES Detailed Adjustments'!JC87","v":0},{"$f":"IF($BS30>0,$BS30*JC$76,0)+'(20) RES Detailed Adjustments'!JD30+'(20) RES Detailed Adjustments'!JD87","v":0},{"$f":"IF($BS30>0,$BS30*JD$76,0)+'(20) RES Detailed Adjustments'!JE30+'(20) RES Detailed Adjustments'!JE87","v":0},{"$f":"SUM(JB93:JD93)","v":0},{"$f":"IF($BT30>0,$BT30*JF$76,0)+'(20) RES Detailed Adjustments'!JG30+'(20) RES Detailed Adjustments'!JG87","v":0},{"$f":"IF($BT30>0,$BT30*JG$76,0)+'(20) RES Detailed Adjustments'!JH30+'(20) RES Detailed Adjustments'!JH87","v":0},{"$f":"IF($BT30>0,$BT30*JH$76,0)+'(20) RES Detailed Adjustments'!JI30+'(20) RES Detailed Adjustments'!JI87","v":0},{"$f":"SUM(JF93:JH93)","v":0},{"$f":"IF($BU30>0,$BU30*JJ$76,0)+'(20) RES Detailed Adjustments'!JK30+'(20) RES Detailed Adjustments'!JK87","v":0},{"$f":"IF($BU30>0,$BU30*JK$76,0)+'(20) RES Detailed Adjustments'!JL30+'(20) RES Detailed Adjustments'!JL87","v":0},{"$f":"IF($BU30>0,$BU30*JL$76,0)+'(20) RES Detailed Adjustments'!JM30+'(20) RES Detailed Adjustments'!JM87","v":0},{"$f":"SUM(JJ93:JL93)","v":0},{"$f":"IF($BV30>0,$BV30*JN$76,0)+'(20) RES Detailed Adjustments'!JO30+'(20) RES Detailed Adjustments'!JO87","v":0},{"$f":"IF($BV30>0,$BV30*JO$76,0)+'(20) RES Detailed Adjustments'!JP30+'(20) RES Detailed Adjustments'!JP87","v":0},{"$f":"IF($BV30>0,$BV30*JP$76,0)+'(20) RES Detailed Adjustments'!JQ30+'(20) RES Detailed Adjustments'!JQ87","v":0},{"$f":"SUM(JN93:JP93)","v":0},{"$f":"IF($BW30>0,$BW30*JR$76,0)+'(20) RES Detailed Adjustments'!JS30+'(20) RES Detailed Adjustments'!JS87","v":0},{"$f":"IF($BW30>0,$BW30*JS$76,0)+'(20) RES Detailed Adjustments'!JT30+'(20) RES Detailed Adjustments'!JT87","v":0},{"$f":"IF($BW30>0,$BW30*JT$76,0)+'(20) RES Detailed Adjustments'!JU30+'(20) RES Detailed Adjustments'!JU87","v":0},{"$f":"SUM(JR93:JT93)","v":0},{"$f":"IF($BX30>0,$BX30*JV$76,0)+'(20) RES Detailed Adjustments'!JW30+'(20) RES Detailed Adjustments'!JW87","v":0},{"$f":"IF($BX30>0,$BX30*JW$76,0)+'(20) RES Detailed Adjustments'!JX30+'(20) RES Detailed Adjustments'!JX87","v":0},{"$f":"IF($BX30>0,$BX30*JX$76,0)+'(20) RES Detailed Adjustments'!JY30+'(20) RES Detailed Adjustments'!JY87","v":0},{"$f":"SUM(JV93:JX93)","v":0},{"$f":"IF($BY30>0,$BY30*JZ$76,0)+'(20) RES Detailed Adjustments'!KA30+'(20) RES Detailed Adjustments'!KA87","v":0},{"$f":"IF($BY30>0,$BY30*KA$76,0)+'(20) RES Detailed Adjustments'!KB30+'(20) RES Detailed Adjustments'!KB87","v":0},{"$f":"IF($BY30>0,$BY30*KB$76,0)+'(20) RES Detailed Adjustments'!KC30+'(20) RES Detailed Adjustments'!KC87","v":0},{"$f":"SUM(JZ93:KB93)","v":0},{"$f":"IF($BZ30>0,$BZ30*KD$76,0)+'(20) RES Detailed Adjustments'!KE30+'(20) RES Detailed Adjustments'!KE87","v":0},{"$f":"IF($BZ30>0,$BZ30*KE$76,0)+'(20) RES Detailed Adjustments'!KF30+'(20) RES Detailed Adjustments'!KF87","v":0},{"$f":"IF($BZ30>0,$BZ30*KF$76,0)+'(20) RES Detailed Adjustments'!KG30+'(20) RES Detailed Adjustments'!KG87","v":0},{"$f":"SUM(KD93:KF93)","v":0},{"$f":"IF($CA30>0,$CA30*KH$76,0)+'(20) RES Detailed Adjustments'!KI30+'(20) RES Detailed Adjustments'!KI87","v":0},{"$f":"IF($CA30>0,$CA30*KI$76,0)+'(20) RES Detailed Adjustments'!KJ30+'(20) RES Detailed Adjustments'!KJ87","v":0},{"$f":"IF($CA30>0,$CA30*KJ$76,0)+'(20) RES Detailed Adjustments'!KK30+'(20) RES Detailed Adjustments'!KK87","v":0},{"$f":"SUM(KH93:KJ93)","v":0},{"$f":"IF($CB30>0,$CB30*KL$76,0)+'(20) RES Detailed Adjustments'!KM30+'(20) RES Detailed Adjustments'!KM87","v":0},{"$f":"IF($CB30>0,$CB30*KM$76,0)+'(20) RES Detailed Adjustments'!KN30+'(20) RES Detailed Adjustments'!KN87","v":0},{"$f":"IF($CB30>0,$CB30*KN$76,0)+'(20) RES Detailed Adjustments'!KO30+'(20) RES Detailed Adjustments'!KO87","v":0},{"$f":"SUM(KL93:KN93)","v":0},{"$f":"IF($CC30>0,$CC30*KP$76,0)+'(20) RES Detailed Adjustments'!KQ30+'(20) RES Detailed Adjustments'!KQ87","v":0},{"$f":"IF($CC30>0,$CC30*KQ$76,0)+'(20) RES Detailed Adjustments'!KR30+'(20) RES Detailed Adjustments'!KR87","v":0},{"$f":"IF($CC30>0,$CC30*KR$76,0)+'(20) RES Detailed Adjustments'!KS30+'(20) RES Detailed Adjustments'!KS87","v":0},{"$f":"SUM(KP93:KR93)","v":0},{"$f":"IF($CD30>0,$CD30*KT$76,0)+'(20) RES Detailed Adjustments'!KU30+'(20) RES Detailed Adjustments'!KU87","v":0},{"$f":"IF($CD30>0,$CD30*KU$76,0)+'(20) RES Detailed Adjustments'!KV30+'(20) RES Detailed Adjustments'!KV87","v":0},{"$f":"IF($CD30>0,$CD30*KV$76,0)+'(20) RES Detailed Adjustments'!KW30+'(20) RES Detailed Adjustments'!KW87","v":0},{"$f":"SUM(KT93:KV93)","v":0},{"$f":"IF($CE30>0,$CE30*KX$76,0)+'(20) RES Detailed Adjustments'!KY30+'(20) RES Detailed Adjustments'!KY87","v":0},{"$f":"IF($CE30>0,$CE30*KY$76,0)+'(20) RES Detailed Adjustments'!KZ30+'(20) RES Detailed Adjustments'!KZ87","v":0},{"$f":"IF($CE30>0,$CE30*KZ$76,0)+'(20) RES Detailed Adjustments'!LA30+'(20) RES Detailed Adjustments'!LA87","v":0},{"$f":"SUM(KX93:KZ93)","v":0},{"$f":"IF($CF30>0,$CF30*LB$76,0)+'(20) RES Detailed Adjustments'!LC30+'(20) RES Detailed Adjustments'!LC87","v":0},{"$f":"IF($CF30>0,$CF30*LC$76,0)+'(20) RES Detailed Adjustments'!LD30+'(20) RES Detailed Adjustments'!LD87","v":0},{"$f":"IF($CF30>0,$CF30*LD$76,0)+'(20) RES Detailed Adjustments'!LE30+'(20) RES Detailed Adjustments'!LE87","v":0},{"$f":"SUM(LB93:LD93)","v":0},{"$f":"IF($CG30>0,$CG30*LF$76,0)+'(20) RES Detailed Adjustments'!LG30+'(20) RES Detailed Adjustments'!LG87","v":0},{"$f":"IF($CG30>0,$CG30*LG$76,0)+'(20) RES Detailed Adjustments'!LH30+'(20) RES Detailed Adjustments'!LH87","v":0},{"$f":"IF($CG30>0,$CG30*LH$76,0)+'(20) RES Detailed Adjustments'!LI30+'(20) RES Detailed Adjustments'!LI87","v":0},{"$f":"SUM(LF93:LH93)","v":0},{"$f":"IF($CH30>0,$CH30*LJ$76,0)+'(20) RES Detailed Adjustments'!LK30+'(20) RES Detailed Adjustments'!LK87","v":0},{"$f":"IF($CH30>0,$CH30*LK$76,0)+'(20) RES Detailed Adjustments'!LL30+'(20) RES Detailed Adjustments'!LL87","v":0},{"$f":"IF($CH30>0,$CH30*LL$76,0)+'(20) RES Detailed Adjustments'!LM30+'(20) RES Detailed Adjustments'!LM87","v":0},{"$f":"SUM(LJ93:LL93)","v":0},{"$f":"IF($CI30>0,$CI30*LN$76,0)+'(20) RES Detailed Adjustments'!LO30+'(20) RES Detailed Adjustments'!LO87","v":0},{"$f":"IF($CI30>0,$CI30*LO$76,0)+'(20) RES Detailed Adjustments'!LP30+'(20) RES Detailed Adjustments'!LP87","v":0},{"$f":"IF($CI30>0,$CI30*LP$76,0)+'(20) RES Detailed Adjustments'!LQ30+'(20) RES Detailed Adjustments'!LQ87","v":0},{"$f":"SUM(LN93:LP93)","v":0},{"$f":"IF($CJ30>0,$CJ30*LR$76,0)+'(20) RES Detailed Adjustments'!LS30+'(20) RES Detailed Adjustments'!LS87","v":0},{"$f":"IF($CJ30>0,$CJ30*LS$76,0)+'(20) RES Detailed Adjustments'!LT30+'(20) RES Detailed Adjustments'!LT87","v":0},{"$f":"IF($CJ30>0,$CJ30*LT$76,0)+'(20) RES Detailed Adjustments'!LU30+'(20) RES Detailed Adjustments'!LU87","v":0},{"$f":"SUM(LR93:LT93)","v":0},{"$f":"IF($CK30>0,$CK30*LV$76,0)+'(20) RES Detailed Adjustments'!LW30+'(20) RES Detailed Adjustments'!LW87","v":0},{"$f":"IF($CK30>0,$CK30*LW$76,0)+'(20) RES Detailed Adjustments'!LX30+'(20) RES Detailed Adjustments'!LX87","v":0},{"$f":"IF($CK30>0,$CK30*LX$76,0)+'(20) RES Detailed Adjustments'!LY30+'(20) RES Detailed Adjustments'!LY87","v":0},{"$f":"SUM(LV93:LX93)","v":0},{"$f":"IF($CL30>0,$CL30*LZ$76,0)+'(20) RES Detailed Adjustments'!MA30+'(20) RES Detailed Adjustments'!MA87","v":0},{"$f":"IF($CL30>0,$CL30*MA$76,0)+'(20) RES Detailed Adjustments'!MB30+'(20) RES Detailed Adjustments'!MB87","v":0},{"$f":"IF($CL30>0,$CL30*MB$76,0)+'(20) RES Detailed Adjustments'!MC30+'(20) RES Detailed Adjustments'!MC87","v":0},{"$f":"SUM(LZ93:MB93)","v":0},{"$f":"IF($CM30>0,$CM30*MD$76,0)+'(20) RES Detailed Adjustments'!ME30+'(20) RES Detailed Adjustments'!ME87","v":0},{"$f":"IF($CM30>0,$CM30*ME$76,0)+'(20) RES Detailed Adjustments'!MF30+'(20) RES Detailed Adjustments'!MF87","v":0},{"$f":"IF($CM30>0,$CM30*MF$76,0)+'(20) RES Detailed Adjustments'!MG30+'(20) RES Detailed Adjustments'!MG87","v":0},{"$f":"SUM(MD93:MF93)","v":0},{"$f":"IF($CN30>0,$CN30*MH$76,0)+'(20) RES Detailed Adjustments'!MI30+'(20) RES Detailed Adjustments'!MI87","v":0},{"$f":"IF($CN30>0,$CN30*MI$76,0)+'(20) RES Detailed Adjustments'!MJ30+'(20) RES Detailed Adjustments'!MJ87","v":0},{"$f":"IF($CN30>0,$CN30*MJ$76,0)+'(20) RES Detailed Adjustments'!MK30+'(20) RES Detailed Adjustments'!MK87","v":0},{"$f":"SUM(MH93:MJ93)","v":0},{"$f":"IF($CO30>0,$CO30*ML$76,0)+'(20) RES Detailed Adjustments'!MM30+'(20) RES Detailed Adjustments'!MM87","v":0},{"$f":"IF($CO30>0,$CO30*MM$76,0)+'(20) RES Detailed Adjustments'!MN30+'(20) RES Detailed Adjustments'!MN87","v":0},{"$f":"IF($CO30>0,$CO30*MN$76,0)+'(20) RES Detailed Adjustments'!MO30+'(20) RES Detailed Adjustments'!MO87","v":0},{"$f":"SUM(ML93:MN93)","v":0},{"$f":"IF($CP30>0,$CP30*MP$76,0)+'(20) RES Detailed Adjustments'!MQ30+'(20) RES Detailed Adjustments'!MQ87","v":0},{"$f":"IF($CP30>0,$CP30*MQ$76,0)+'(20) RES Detailed Adjustments'!MR30+'(20) RES Detailed Adjustments'!MR87","v":0},{"$f":"IF($CP30>0,$CP30*MR$76,0)+'(20) RES Detailed Adjustments'!MS30+'(20) RES Detailed Adjustments'!MS87","v":0},{"$f":"SUM(MP93:MR93)","v":0},{"$f":"IF($CQ30>0,$CQ30*MT$76,0)+'(20) RES Detailed Adjustments'!MU30+'(20) RES Detailed Adjustments'!MU87","v":0},{"$f":"IF($CQ30>0,$CQ30*MU$76,0)+'(20) RES Detailed Adjustments'!MV30+'(20) RES Detailed Adjustments'!MV87","v":0},{"$f":"IF($CQ30>0,$CQ30*MV$76,0)+'(20) RES Detailed Adjustments'!MW30+'(20) RES Detailed Adjustments'!MW87","v":0},{"$f":"SUM(MT93:MV93)","v":0},{"$f":"IF($CR30>0,$CR30*MX$76,0)+'(20) RES Detailed Adjustments'!MY30+'(20) RES Detailed Adjustments'!MY87","v":0},{"$f":"IF($CR30>0,$CR30*MY$76,0)+'(20) RES Detailed Adjustments'!MZ30+'(20) RES Detailed Adjustments'!MZ87","v":0},{"$f":"IF($CR30>0,$CR30*MZ$76,0)+'(20) RES Detailed Adjustments'!NA30+'(20) RES Detailed Adjustments'!NA87","v":0},{"$f":"SUM(MX93:MZ93)","v":0},{"$f":"IF($CS30>0,$CS30*NB$76,0)+'(20) RES Detailed Adjustments'!NC30+'(20) RES Detailed Adjustments'!NC87","v":0},{"$f":"IF($CS30>0,$CS30*NC$76,0)+'(20) RES Detailed Adjustments'!ND30+'(20) RES Detailed Adjustments'!ND87","v":0},{"$f":"IF($CS30>0,$CS30*ND$76,0)+'(20) RES Detailed Adjustments'!NE30+'(20) RES Detailed Adjustments'!NE87","v":0},{"$f":"SUM(NB93:ND93)","v":0},{"$f":"IF($CT30>0,$CT30*NF$76,0)+'(20) RES Detailed Adjustments'!NG30+'(20) RES Detailed Adjustments'!NG87","v":0},{"$f":"IF($CT30>0,$CT30*NG$76,0)+'(20) RES Detailed Adjustments'!NH30+'(20) RES Detailed Adjustments'!NH87","v":0},{"$f":"IF($CT30>0,$CT30*NH$76,0)+'(20) RES Detailed Adjustments'!NI30+'(20) RES Detailed Adjustments'!NI87","v":0},{"$f":"SUM(NF93:NH93)","v":0},{"$f":"IF($CU30>0,$CU30*NJ$76,0)+'(20) RES Detailed Adjustments'!NK30+'(20) RES Detailed Adjustments'!NK87","v":0},{"$f":"IF($CU30>0,$CU30*NK$76,0)+'(20) RES Detailed Adjustments'!NL30+'(20) RES Detailed Adjustments'!NL87","v":0},{"$f":"IF($CU30>0,$CU30*NL$76,0)+'(20) RES Detailed Adjustments'!NM30+'(20) RES Detailed Adjustments'!NM87","v":0},{"$f":"SUM(NJ93:NL93)","v":0},{"$f":"IF($CV30>0,$CV30*NN$76,0)+'(20) RES Detailed Adjustments'!NO30+'(20) RES Detailed Adjustments'!NO87","v":0},{"$f":"IF($CV30>0,$CV30*NO$76,0)+'(20) RES Detailed Adjustments'!NP30+'(20) RES Detailed Adjustments'!NP87","v":0},{"$f":"IF($CV30>0,$CV30*NP$76,0)+'(20) RES Detailed Adjustments'!NQ30+'(20) RES Detailed Adjustments'!NQ87","v":0},{"$f":"SUM(NN93:NP93)","v":0},{"$f":"IF($CW30>0,$CW30*NR$76,0)+'(20) RES Detailed Adjustments'!NS30+'(20) RES Detailed Adjustments'!NS87","v":0},{"$f":"IF($CW30>0,$CW30*NS$76,0)+'(20) RES Detailed Adjustments'!NT30+'(20) RES Detailed Adjustments'!NT87","v":0},{"$f":"IF($CW30>0,$CW30*NT$76,0)+'(20) RES Detailed Adjustments'!NU30+'(20) RES Detailed Adjustments'!NU87","v":0},{"$f":"SUM(NR93:NT93)","v":0}]
["Depreciation - Structures and Improvements",{"$f":"IF($F31>0,$F31*B$76,0)+'(20) RES Detailed Adjustments'!C31+'(20) RES Detailed Adjustments'!C88","v":0},{"$f":"IF($F31>0,$F31*C$76,0)+'(20) RES Detailed Adjustments'!D31+'(20) RES Detailed Adjustments'!D88","v":0},{"$f":"IF($F31>0,$F31*D$76,0)+'(20) RES Detailed Adjustments'!E31+'(20) RES Detailed Adjustments'!E88","v":0},0,{"$f":"IF($G31>0,$G31*F$76,0)+'(20) RES Detailed Adjustments'!G31+'(20) RES Detailed Adjustments'!G88","v":0},{"$f":"IF($G31>0,$G31*G$76,0)+'(20) RES Detailed Adjustments'!H31+'(20) RES Detailed Adjustments'!H88","v":0},{"$f":"IF($G31>0,$G31*H$76,0)+'(20) RES Detailed Adjustments'!I31+'(20) RES Detailed Adjustments'!I88","v":0},0,{"$f":"IF($H31>0,$H31*J$76,0)+'(20) RES Detailed Adjustments'!K31+'(20) RES Detailed Adjustments'!K88","v":0},{"$f":"IF($H31>0,$H31*K$76,0)+'(20) RES Detailed Adjustments'!L31+'(20) RES Detailed Adjustments'!L88","v":0},{"$f":"IF($H31>0,$H31*L$76,0)+'(20) RES Detailed Adjustments'!M31+'(20) RES Detailed Adjustments'!M88","v":0},0,{"$f":"IF($I31>0,$I31*N$76,0)+'(20) RES Detailed Adjustments'!O31+'(20) RES Detailed Adjustments'!O88","v":0},{"$f":"IF($I31>0,$I31*O$76,0)+'(20) RES Detailed Adjustments'!P31+'(20) RES Detailed Adjustments'!P88","v":0},{"$f":"IF($I31>0,$I31*P$76,0)+'(20) RES Detailed Adjustments'!Q31+'(20) RES Detailed Adjustments'!Q88","v":0},0,{"$f":"IF($J31>0,$J31*R$76,0)+'(20) RES Detailed Adjustments'!S31+'(20) RES Detailed Adjustments'!S88","v":0},{"$f":"IF($J31>0,$J31*S$76,0)+'(20) RES Detailed Adjustments'!T31+'(20) RES Detailed Adjustments'!T88","v":0},{"$f":"IF($J31>0,$J31*T$76,0)+'(20) RES Detailed Adjustments'!U31+'(20) RES Detailed Adjustments'!U88","v":0},0,{"$f":"IF($K31>0,$K31*V$76,0)+'(20) RES Detailed Adjustments'!W31+'(20) RES Detailed Adjustments'!W88","v":0},{"$f":"IF($K31>0,$K31*W$76,0)+'(20) RES Detailed Adjustments'!X31+'(20) RES Detailed Adjustments'!X88","v":0},{"$f":"IF($K31>0,$K31*X$76,0)+'(20) RES Detailed Adjustments'!Y31+'(20) RES Detailed Adjustments'!Y88","v":0},0,{"$f":"IF($L31>0,$L31*Z$76,0)+'(20) RES Detailed Adjustments'!AA31+'(20) RES Detailed Adjustments'!AA88","v":0},{"$f":"IF($L31>0,$L31*AA$76,0)+'(20) RES Detailed Adjustments'!AB31+'(20) RES Detailed Adjustments'!AB88","v":0},{"$f":"IF($L31>0,$L31*AB$76,0)+'(20) RES Detailed Adjustments'!AC31+'(20) RES Detailed Adjustments'!AC88","v":0},0,{"$f":"IF($M31>0,$M31*AD$76,0)+'(20) RES Detailed Adjustments'!AE31+'(20) RES Detailed Adjustments'!AE88","v":0},{"$f":"IF($M31>0,$M31*AE$76,0)+'(20) RES Detailed Adjustments'!AF31+'(20) RES Detailed Adjustments'!AF88","v":0},{"$f":"IF($M31>0,$M31*AF$76,0)+'(20) RES Detailed Adjustments'!AG31+'(20) RES Detailed Adjustments'!AG88","v":0},0,{"$f":"IF($N31>0,$N31*AH$76,0)+'(20) RES Detailed Adjustments'!AI31+'(20) RES Detailed Adjustments'!AI88","v":0},{"$f":"IF($N31>0,$N31*AI$76,0)+'(20) RES Detailed Adjustments'!AJ31+'(20) RES Detailed Adjustments'!AJ88","v":0},{"$f":"IF($N31>0,$N31*AJ$76,0)+'(20) RES Detailed Adjustments'!AK31+'(20) RES Detailed Adjustments'!AK88","v":0},0,{"$f":"IF($O31>0,$O31*AL$76,0)+'(20) RES Detailed Adjustments'!AM31+'(20) RES Detailed Adjustments'!AM88","v":0},{"$f":"IF($O31>0,$O31*AM$76,0)+'(20) RES Detailed Adjustments'!AN31+'(20) RES Detailed Adjustments'!AN88","v":0},{"$f":"IF($O31>0,$O31*AN$76,0)+'(20) RES Detailed Adjustments'!AO31+'(20) RES Detailed Adjustments'!AO88","v":0},0,{"$f":"IF($P31>0,$P31*AP$76,0)+'(20) RES Detailed Adjustments'!AQ31+'(20) RES Detailed Adjustments'!AQ88","v":0},{"$f":"IF($P31>0,$P31*AQ$76,0)+'(20) RES Detailed Adjustments'!AR31+'(20) RES Detailed Adjustments'!AR88","v":0},{"$f":"IF($P31>0,$P31*AR$76,0)+'(20) RES Detailed Adjustments'!AS31+'(20) RES Detailed Adjustments'!AS88","v":0},0,{"$f":"IF($Q31>0,$Q31*AT$76,0)+'(20) RES Detailed Adjustments'!AU31+'(20) RES Detailed Adjustments'!AU88","v":0},{"$f":"IF($Q31>0,$Q31*AU$76,0)+'(20) RES Detailed Adjustments'!AV31+'(20) RES Detailed Adjustments'!AV88","v":0},{"$f":"IF($Q31>0,$Q31*AV$76,0)+'(20) RES Detailed Adjustments'!AW31+'(20) RES Detailed Adjustments'!AW88","v":0},0,{"$f":"IF($R31>0,$R31*AX$76,0)+'(20) RES Detailed Adjustments'!AY31+'(20) RES Detailed Adjustments'!AY88","v":0},{"$f":"IF($R31>0,$R31*AY$76,0)+'(20) RES Detailed Adjustments'!AZ31+'(20) RES Detailed Adjustments'!AZ88","v":0},{"$f":"IF($R31>0,$R31*AZ$76,0)+'(20) RES Detailed Adjustments'!BA31+'(20) RES Detailed Adjustments'!BA88","v":0},0,{"$f":"IF($S31>0,$S31*BB$76,0)+'(20) RES Detailed Adjustments'!BC31+'(20) RES Detailed Adjustments'!BC88","v":0},{"$f":"IF($S31>0,$S31*BC$76,0)+'(20) RES Detailed Adjustments'!BD31+'(20) RES Detailed Adjustments'!BD88","v":0},{"$f":"IF($S31>0,$S31*BD$76,0)+'(20) RES Detailed Adjustments'!BE31+'(20) RES Detailed Adjustments'!BE88","v":0},0,{"$f":"IF($T31>0,$T31*BF$76,0)+'(20) RES Detailed Adjustments'!BG31+'(20) RES Detailed Adjustments'!BG88","v":0},{"$f":"IF($T31>0,$T31*BG$76,0)+'(20) RES Detailed Adjustments'!BH31+'(20) RES Detailed Adjustments'!BH88","v":0},{"$f":"IF($T31>0,$T31*BH$76,0)+'(20) RES Detailed Adjustments'!BI31+'(20) RES Detailed Adjustments'!BI88","v":0},0,{"$f":"IF($U31>0,$U31*BJ$76,0)+'(20) RES Detailed Adjustments'!BK31+'(20) RES Detailed Adjustments'!BK88","v":0},{"$f":"IF($U31>0,$U31*BK$76,0)+'(20) RES Detailed Adjustments'!BL31+'(20) RES Detailed Adjustments'!BL88","v":0},{"$f":"IF($U31>0,$U31*BL$76,0)+'(20) RES Detailed Adjustments'!BM31+'(20) RES Detailed Adjustments'!BM88","v":0},0,{"$f":"IF($V31>0,$V31*BN$76,0)+'(20) RES Detailed Adjustments'!BO31+'(20) RES Detailed Adjustments'!BO88","v":0},{"$f":"IF($V31>0,$V31*BO$76,0)+'(20) RES Detailed Adjustments'!BP31+'(20) RES Detailed Adjustments'!BP88","v":0},{"$f":"IF($V31>0,$V31*BP$76,0)+'(20) RES Detailed Adjustments'!BQ31+'(20) RES Detailed Adjustments'!BQ88","v":0},0,{"$f":"IF($W31>0,$W31*BR$76,0)+'(20) RES Detailed Adjustments'!BS31+'(20) RES Detailed Adjustments'!BS88","v":0},{"$f":"IF($W31>0,$W31*BS$76,0)+'(20) RES Detailed Adjustments'!BT31+'(20) RES Detailed Adjustments'!BT88","v":0},{"$f":"IF($W31>0,$W31*BT$76,0)+'(20) RES Detailed Adjustments'!BU31+'(20) RES Detailed Adjustments'!BU88","v":0},0,{"$f":"IF($X31>0,$X31*BV$76,0)+'(20) RES Detailed Adjustments'!BW31+'(20) RES Detailed Adjustments'!BW88","v":0},{"$f":"IF($X31>0,$X31*BW$76,0)+'(20) RES Detailed Adjustments'!BX31+'(20) RES Detailed Adjustments'!BX88","v":0},{"$f":"IF($X31>0,$X31*BX$76,0)+'(20) RES Detailed Adjustments'!BY31+'(20) RES Detailed Adjustments'!BY88","v":0},0,{"$f":"IF($Y31>0,$Y31*BZ$76,0)+'(20) RES Detailed Adjustments'!CA31+'(20) RES Detailed Adjustments'!CA88","v":0},{"$f":"IF($Y31>0,$Y31*CA$76,0)+'(20) RES Detailed Adjustments'!CB31+'(20) RES Detailed Adjustments'!CB88","v":0},{"$f":"IF($Y31>0,$Y31*CB$76,0)+'(20) RES Detailed Adjustments'!CC31+'(20) RES Detailed Adjustments'!CC88","v":0},0,{"$f":"IF($Z31>0,$Z31*CD$76,0)+'(20) RES Detailed Adjustments'!CE31+'(20) RES Detailed Adjustments'!CE88","v":0},{"$f":"IF($Z31>0,$Z31*CE$76,0)+'(20) RES Detailed Adjustments'!CF31+'(20) RES Detailed Adjustments'!CF88","v":0},{"$f":"IF($Z31>0,$Z31*CF$76,0)+'(20) RES Detailed Adjustments'!CG31+'(20) RES Detailed Adjustments'!CG88","v":0},0,{"$f":"IF($AA31>0,$AA31*CH$76,0)+'(20) RES Detailed Adjustments'!CI31+'(20) RES Detailed Adjustments'!CI88","v":0},{"$f":"IF($AA31>0,$AA31*CI$76,0)+'(20) RES Detailed Adjustments'!CJ31+'(20) RES Detailed Adjustments'!CJ88","v":0},{"$f":"IF($AA31>0,$AA31*CJ$76,0)+'(20) RES Detailed Adjustments'!CK31+'(20) RES Detailed Adjustments'!CK88","v":0},0,{"$f":"IF($AB31>0,$AB31*CL$76,0)+'(20) RES Detailed Adjustments'!CM31+'(20) RES Detailed Adjustments'!CM88","v":0},{"$f":"IF($AB31>0,$AB31*CM$76,0)+'(20) RES Detailed Adjustments'!CN31+'(20) RES Detailed Adjustments'!CN88","v":0},{"$f":"IF($AB31>0,$AB31*CN$76,0)+'(20) RES Detailed Adjustments'!CO31+'(20) RES Detailed Adjustments'!CO88","v":0},0,{"$f":"IF($AC31>0,$AC31*CP$76,0)+'(20) RES Detailed Adjustments'!CQ31+'(20) RES Detailed Adjustments'!CQ88","v":0},{"$f":"IF($AC31>0,$AC31*CQ$76,0)+'(20) RES Detailed Adjustments'!CR31+'(20) RES Detailed Adjustments'!CR88","v":0},{"$f":"IF($AC31>0,$AC31*CR$76,0)+'(20) RES Detailed Adjustments'!CS31+'(20) RES Detailed Adjustments'!CS88","v":0},0,{"$f":"IF($AD31>0,$AD31*CT$76,0)+'(20) RES Detailed Adjustments'!CU31+'(20) RES Detailed Adjustments'!CU88","v":0},{"$f":"IF($AD31>0,$AD31*CU$76,0)+'(20) RES Detailed Adjustments'!CV31+'(20) RES Detailed Adjustments'!CV88","v":0},{"$f":"IF($AD31>0,$AD31*CV$76,0)+'(20) RES Detailed Adjustments'!CW31+'(20) RES Detailed Adjustments'!CW88","v":0},0,{"$f":"IF($AE31>0,$AE31*CX$76,0)+'(20) RES Detailed Adjustments'!CY31+'(20) RES Detailed Adjustments'!CY88","v":0},{"$f":"IF($AE31>0,$AE31*CY$76,0)+'(20) RES Detailed Adjustments'!CZ31+'(20) RES Detailed Adjustments'!CZ88","v":0},{"$f":"IF($AE31>0,$AE31*CZ$76,0)+'(20) RES Detailed Adjustments'!DA31+'(20) RES Detailed Adjustments'!DA88","v":0},0,{"$f":"IF($AF31>0,$AF31*DB$76,0)+'(20) RES Detailed Adjustments'!DC31+'(20) RES Detailed Adjustments'!DC88","v":0},{"$f":"IF($AF31>0,$AF31*DC$76,0)+'(20) RES Detailed Adjustments'!DD31+'(20) RES Detailed Adjustments'!DD88","v":0},{"$f":"IF($AF31>0,$AF31*DD$76,0)+'(20) RES Detailed Adjustments'!DE31+'(20) RES Detailed Adjustments'!DE88","v":0},0,{"$f":"IF($AG31>0,$AG31*DF$76,0)+'(20) RES Detailed Adjustments'!DG31+'(20) RES Detailed Adjustments'!DG88","v":0},{"$f":"IF($AG31>0,$AG31*DG$76,0)+'(20) RES Detailed Adjustments'!DH31+'(20) RES Detailed Adjustments'!DH88","v":0},{"$f":"IF($AG31>0,$AG31*DH$76,0)+'(20) RES Detailed Adjustments'!DI31+'(20) RES Detailed Adjustments'!DI88","v":0},0,{"$f":"IF($AH31>0,$AH31*DJ$76,0)+'(20) RES Detailed Adjustments'!DK31+'(20) RES Detailed Adjustments'!DK88","v":0},{"$f":"IF($AH31>0,$AH31*DK$76,0)+'(20) RES Detailed Adjustments'!DL31+'(20) RES Detailed Adjustments'!DL88","v":0},{"$f":"IF($AH31>0,$AH31*DL$76,0)+'(20) RES Detailed Adjustments'!DM31+'(20) RES Detailed Adjustments'!DM88","v":0},0,{"$f":"IF($AI31>0,$AI31*DN$76,0)+'(20) RES Detailed Adjustments'!DO31+'(20) RES Detailed Adjustments'!DO88","v":0},{"$f":"IF($AI31>0,$AI31*DO$76,0)+'(20) RES Detailed Adjustments'!DP31+'(20) RES Detailed Adjustments'!DP88","v":0},{"$f":"IF($AI31>0,$AI31*DP$76,0)+'(20) RES Detailed Adjustments'!DQ31+'(20) RES Detailed Adjustments'!DQ88","v":0},0,{"$f":"IF($AJ31>0,$AJ31*DR$76,0)+'(20) RES Detailed Adjustments'!DS31+'(20) RES Detailed Adjustments'!DS88","v":0},{"$f":"IF($AJ31>0,$AJ31*DS$76,0)+'(20) RES Detailed Adjustments'!DT31+'(20) RES Detailed Adjustments'!DT88","v":0},{"$f":"IF($AJ31>0,$AJ31*DT$76,0)+'(20) RES Detailed Adjustments'!DU31+'(20) RES Detailed Adjustments'!DU88","v":0},0,{"$f":"IF($AK31>0,$AK31*DV$76,0)+'(20) RES Detailed Adjustments'!DW31+'(20) RES Detailed Adjustments'!DW88","v":0},{"$f":"IF($AK31>0,$AK31*DW$76,0)+'(20) RES Detailed Adjustments'!DX31+'(20) RES Detailed Adjustments'!DX88","v":0},{"$f":"IF($AK31>0,$AK31*DX$76,0)+'(20) RES Detailed Adjustments'!DY31+'(20) RES Detailed Adjustments'!DY88","v":0},0,{"$f":"IF($AL31>0,$AL31*DZ$76,0)+'(20) RES Detailed Adjustments'!EA31+'(20) RES Detailed Adjustments'!EA88","v":0},{"$f":"IF($AL31>0,$AL31*EA$76,0)+'(20) RES Detailed Adjustments'!EB31+'(20) RES Detailed Adjustments'!EB88","v":0},{"$f":"IF($AL31>0,$AL31*EB$76,0)+'(20) RES Detailed Adjustments'!EC31+'(20) RES Detailed Adjustments'!EC88","v":0},0,{"$f":"IF($AM31>0,$AM31*ED$76,0)+'(20) RES Detailed Adjustments'!EE31+'(20) RES Detailed Adjustments'!EE88","v":0},{"$f":"IF($AM31>0,$AM31*EE$76,0)+'(20) RES Detailed Adjustments'!EF31+'(20) RES Detailed Adjustments'!EF88","v":0},{"$f":"IF($AM31>0,$AM31*EF$76,0)+'(20) RES Detailed Adjustments'!EG31+'(20) RES Detailed Adjustments'!EG88","v":0},0,{"$f":"IF($AN31>0,$AN31*EH$76,0)+'(20) RES Detailed Adjustments'!EI31+'(20) RES Detailed Adjustments'!EI88","v":0},{"$f":"IF($AN31>0,$AN31*EI$76,0)+'(20) RES Detailed Adjustments'!EJ31+'(20) RES Detailed Adjustments'!EJ88","v":0},{"$f":"IF($AN31>0,$AN31*EJ$76,0)+'(20) RES Detailed Adjustments'!EK31+'(20) RES Detailed Adjustments'!EK88","v":0},0,{"$f":"IF($AO31>0,$AO31*EL$76,0)+'(20) RES Detailed Adjustments'!EM31+'(20) RES Detailed Adjustments'!EM88","v":0},{"$f":"IF($AO31>0,$AO31*EM$76,0)+'(20) RES Detailed Adjustments'!EN31+'(20) RES Detailed Adjustments'!EN88","v":0},{"$f":"IF($AO31>0,$AO31*EN$76,0)+'(20) RES Detailed Adjustments'!EO31+'(20) RES Detailed Adjustments'!EO88","v":0},0,{"$f":"IF($AP31>0,$AP31*EP$76,0)+'(20) RES Detailed Adjustments'!EQ31+'(20) RES Detailed Adjustments'!EQ88","v":0},{"$f":"IF($AP31>0,$AP31*EQ$76,0)+'(20) RES Detailed Adjustments'!ER31+'(20) RES Detailed Adjustments'!ER88","v":0},{"$f":"IF($AP31>0,$AP31*ER$76,0)+'(20) RES Detailed Adjustments'!ES31+'(20) RES Detailed Adjustments'!ES88","v":0},0,{"$f":"IF($AQ31>0,$AQ31*ET$76,0)+'(20) RES Detailed Adjustments'!EU31+'(20) RES Detailed Adjustments'!EU88","v":0},{"$f":"IF($AQ31>0,$AQ31*EU$76,0)+'(20) RES Detailed Adjustments'!EV31+'(20) RES Detailed Adjustments'!EV88","v":0},{"$f":"IF($AQ31>0,$AQ31*EV$76,0)+'(20) RES Detailed Adjustments'!EW31+'(20) RES Detailed Adjustments'!EW88","v":0},0,{"$f":"IF($AR31>0,$AR31*EX$76,0)+'(20) RES Detailed Adjustments'!EY31+'(20) RES Detailed Adjustments'!EY88","v":0},{"$f":"IF($AR31>0,$AR31*EY$76,0)+'(20) RES Detailed Adjustments'!EZ31+'(20) RES Detailed Adjustments'!EZ88","v":0},{"$f":"IF($AR31>0,$AR31*EZ$76,0)+'(20) RES Detailed Adjustments'!FA31+'(20) RES Detailed Adjustments'!FA88","v":0},0,{"$f":"IF($AS31>0,$AS31*FB$76,0)+'(20) RES Detailed Adjustments'!FC31+'(20) RES Detailed Adjustments'!FC88","v":0},{"$f":"IF($AS31>0,$AS31*FC$76,0)+'(20) RES Detailed Adjustments'!FD31+'(20) RES Detailed Adjustments'!FD88","v":0},{"$f":"IF($AS31>0,$AS31*FD$76,0)+'(20) RES Detailed Adjustments'!FE31+'(20) RES Detailed Adjustments'!FE88","v":0},0,{"$f":"IF($AT31>0,$AT31*FF$76,0)+'(20) RES Detailed Adjustments'!FG31+'(20) RES Detailed Adjustments'!FG88","v":0},{"$f":"IF($AT31>0,$AT31*FG$76,0)+'(20) RES Detailed Adjustments'!FH31+'(20) RES Detailed Adjustments'!FH88","v":0},{"$f":"IF($AT31>0,$AT31*FH$76,0)+'(20) RES Detailed Adjustments'!FI31+'(20) RES Detailed Adjustments'!FI88","v":0},0,{"$f":"IF($AU31>0,$AU31*FJ$76,0)+'(20) RES Detailed Adjustments'!FK31+'(20) RES Detailed Adjustments'!FK88","v":0},{"$f":"IF($AU31>0,$AU31*FK$76,0)+'(20) RES Detailed Adjustments'!FL31+'(20) RES Detailed Adjustments'!FL88","v":0},{"$f":"IF($AU31>0,$AU31*FL$76,0)+'(20) RES Detailed Adjustments'!FM31+'(20) RES Detailed Adjustments'!FM88","v":0},0,{"$f":"IF($AV31>0,$AV31*FN$76,0)+'(20) RES Detailed Adjustments'!FO31+'(20) RES Detailed Adjustments'!FO88","v":0},{"$f":"IF($AV31>0,$AV31*FO$76,0)+'(20) RES Detailed Adjustments'!FP31+'(20) RES Detailed Adjustments'!FP88","v":0},{"$f":"IF($AV31>0,$AV31*FP$76,0)+'(20) RES Detailed Adjustments'!FQ31+'(20) RES Detailed Adjustments'!FQ88","v":0},0,{"$f":"IF($AW31>0,$AW31*FR$76,0)+'(20) RES Detailed Adjustments'!FS31+'(20) RES Detailed Adjustments'!FS88","v":0},{"$f":"IF($AW31>0,$AW31*FS$76,0)+'(20) RES Detailed Adjustments'!FT31+'(20) RES Detailed Adjustments'!FT88","v":0},{"$f":"IF($AW31>0,$AW31*FT$76,0)+'(20) RES Detailed Adjustments'!FU31+'(20) RES Detailed Adjustments'!FU88","v":0},0,{"$f":"IF($AX31>0,$AX31*FV$76,0)+'(20) RES Detailed Adjustments'!FW31+'(20) RES Detailed Adjustments'!FW88","v":0},{"$f":"IF($AX31>0,$AX31*FW$76,0)+'(20) RES Detailed Adjustments'!FX31+'(20) RES Detailed Adjustments'!FX88","v":0},{"$f":"IF($AX31>0,$AX31*FX$76,0)+'(20) RES Detailed Adjustments'!FY31+'(20) RES Detailed Adjustments'!FY88","v":0},0,{"$f":"IF($AY31>0,$AY31*FZ$76,0)+'(20) RES Detailed Adjustments'!GA31+'(20) RES Detailed Adjustments'!GA88","v":0},{"$f":"IF($AY31>0,$AY31*GA$76,0)+'(20) RES Detailed Adjustments'!GB31+'(20) RES Detailed Adjustments'!GB88","v":0},{"$f":"IF($AY31>0,$AY31*GB$76,0)+'(20) RES Detailed Adjustments'!GC31+'(20) RES Detailed Adjustments'!GC88","v":0},0,{"$f":"IF($AZ31>0,$AZ31*GD$76,0)+'(20) RES Detailed Adjustments'!GE31+'(20) RES Detailed Adjustments'!GE88","v":0},{"$f":"IF($AZ31>0,$AZ31*GE$76,0)+'(20) RES Detailed Adjustments'!GF31+'(20) RES Detailed Adjustments'!GF88","v":0},{"$f":"IF($AZ31>0,$AZ31*GF$76,0)+'(20) RES Detailed Adjustments'!GG31+'(20) RES Detailed Adjustments'!GG88","v":0},0,{"$f":"IF($BA31>0,$BA31*GH$76,0)+'(20) RES Detailed Adjustments'!GI31+'(20) RES Detailed Adjustments'!GI88","v":0},{"$f":"IF($BA31>0,$BA31*GI$76,0)+'(20) RES Detailed Adjustments'!GJ31+'(20) RES Detailed Adjustments'!GJ88","v":0},{"$f":"IF($BA31>0,$BA31*GJ$76,0)+'(20) RES Detailed Adjustments'!GK31+'(20) RES Detailed Adjustments'!GK88","v":0},0,{"$f":"IF($BB31>0,$BB31*GL$76,0)+'(20) RES Detailed Adjustments'!GM31+'(20) RES Detailed Adjustments'!GM88","v":0},{"$f":"IF($BB31>0,$BB31*GM$76,0)+'(20) RES Detailed Adjustments'!GN31+'(20) RES Detailed Adjustments'!GN88","v":0},{"$f":"IF($BB31>0,$BB31*GN$76,0)+'(20) RES Detailed Adjustments'!GO31+'(20) RES Detailed Adjustments'!GO88","v":0},0,{"$f":"IF($BC31>0,$BC31*GP$76,0)+'(20) RES Detailed Adjustments'!GQ31+'(20) RES Detailed Adjustments'!GQ88","v":0},{"$f":"IF($BC31>0,$BC31*GQ$76,0)+'(20) RES Detailed Adjustments'!GR31+'(20) RES Detailed Adjustments'!GR88","v":0},{"$f":"IF($BC31>0,$BC31*GR$76,0)+'(20) RES Detailed Adjustments'!GS31+'(20) RES Detailed Adjustments'!GS88","v":0},0,{"$f":"IF($BD31>0,$BD31*GT$76,0)+'(20) RES Detailed Adjustments'!GU31+'(20) RES Detailed Adjustments'!GU88","v":0},{"$f":"IF($BD31>0,$BD31*GU$76,0)+'(20) RES Detailed Adjustments'!GV31+'(20) RES Detailed Adjustments'!GV88","v":0},{"$f":"IF($BD31>0,$BD31*GV$76,0)+'(20) RES Detailed Adjustments'!GW31+'(20) RES Detailed Adjustments'!GW88","v":0},0,{"$f":"IF($BE31>0,$BE31*GX$76,0)+'(20) RES Detailed Adjustments'!GY31+'(20) RES Detailed Adjustments'!GY88","v":0},{"$f":"IF($BE31>0,$BE31*GY$76,0)+'(20) RES Detailed Adjustments'!GZ31+'(20) RES Detailed Adjustments'!GZ88","v":0},{"$f":"IF($BE31>0,$BE31*GZ$76,0)+'(20) RES Detailed Adjustments'!HA31+'(20) RES Detailed Adjustments'!HA88","v":0},0,{"$f":"IF($BF31>0,$BF31*HB$76,0)+'(20) RES Detailed Adjustments'!HC31+'(20) RES Detailed Adjustments'!HC88","v":0},{"$f":"IF($BF31>0,$BF31*HC$76,0)+'(20) RES Detailed Adjustments'!HD31+'(20) RES Detailed Adjustments'!HD88","v":0},{"$f":"IF($BF31>0,$BF31*HD$76,0)+'(20) RES Detailed Adjustments'!HE31+'(20) RES Detailed Adjustments'!HE88","v":0},0,{"$f":"IF($BG31>0,$BG31*HF$76,0)+'(20) RES Detailed Adjustments'!HG31+'(20) RES Detailed Adjustments'!HG88","v":0},{"$f":"IF($BG31>0,$BG31*HG$76,0)+'(20) RES Detailed Adjustments'!HH31+'(20) RES Detailed Adjustments'!HH88","v":0},{"$f":"IF($BG31>0,$BG31*HH$76,0)+'(20) RES Detailed Adjustments'!HI31+'(20) RES Detailed Adjustments'!HI88","v":0},0,{"$f":"IF($BH31>0,$BH31*HJ$76,0)+'(20) RES Detailed Adjustments'!HK31+'(20) RES Detailed Adjustments'!HK88","v":0},{"$f":"IF($BH31>0,$BH31*HK$76,0)+'(20) RES Detailed Adjustments'!HL31+'(20) RES Detailed Adjustments'!HL88","v":0},{"$f":"IF($BH31>0,$BH31*HL$76,0)+'(20) RES Detailed Adjustments'!HM31+'(20) RES Detailed Adjustments'!HM88","v":0},0,{"$f":"IF($BI31>0,$BI31*HN$76,0)+'(20) RES Detailed Adjustments'!HO31+'(20) RES Detailed Adjustments'!HO88","v":0},{"$f":"IF($BI31>0,$BI31*HO$76,0)+'(20) RES Detailed Adjustments'!HP31+'(20) RES Detailed Adjustments'!HP88","v":0},{"$f":"IF($BI31>0,$BI31*HP$76,0)+'(20) RES Detailed Adjustments'!HQ31+'(20) RES Detailed Adjustments'!HQ88","v":0},0,{"$f":"IF($BJ31>0,$BJ31*HR$76,0)+'(20) RES Detailed Adjustments'!HS31+'(20) RES Detailed Adjustments'!HS88","v":0},{"$f":"IF($BJ31>0,$BJ31*HS$76,0)+'(20) RES Detailed Adjustments'!HT31+'(20) RES Detailed Adjustments'!HT88","v":0},{"$f":"IF($BJ31>0,$BJ31*HT$76,0)+'(20) RES Detailed Adjustments'!HU31+'(20) RES Detailed Adjustments'!HU88","v":0},0,{"$f":"IF($BK31>0,$BK31*HV$76,0)+'(20) RES Detailed Adjustments'!HW31+'(20) RES Detailed Adjustments'!HW88","v":0},{"$f":"IF($BK31>0,$BK31*HW$76,0)+'(20) RES Detailed Adjustments'!HX31+'(20) RES Detailed Adjustments'!HX88","v":0},{"$f":"IF($BK31>0,$BK31*HX$76,0)+'(20) RES Detailed Adjustments'!HY31+'(20) RES Detailed Adjustments'!HY88","v":0},0,{"$f":"IF($BL31>0,$BL31*HZ$76,0)+'(20) RES Detailed Adjustments'!IA31+'(20) RES Detailed Adjustments'!IA88","v":0},{"$f":"IF($BL31>0,$BL31*IA$76,0)+'(20) RES Detailed Adjustments'!IB31+'(20) RES Detailed Adjustments'!IB88","v":0},{"$f":"IF($BL31>0,$BL31*IB$76,0)+'(20) RES Detailed Adjustments'!IC31+'(20) RES Detailed Adjustments'!IC88","v":0},0,{"$f":"IF($BM31>0,$BM31*ID$76,0)+'(20) RES Detailed Adjustments'!IE31+'(20) RES Detailed Adjustments'!IE88","v":0},{"$f":"IF($BM31>0,$BM31*IE$76,0)+'(20) RES Detailed Adjustments'!IF31+'(20) RES Detailed Adjustments'!IF88","v":0},{"$f":"IF($BM31>0,$BM31*IF$76,0)+'(20) RES Detailed Adjustments'!IG31+'(20) RES Detailed Adjustments'!IG88","v":0},0,{"$f":"IF($BN31>0,$BN31*IH$76,0)+'(20) RES Detailed Adjustments'!II31+'(20) RES Detailed Adjustments'!II88","v":0},{"$f":"IF($BN31>0,$BN31*II$76,0)+'(20) RES Detailed Adjustments'!IJ31+'(20) RES Detailed Adjustments'!IJ88","v":0},{"$f":"IF($BN31>0,$BN31*IJ$76,0)+'(20) RES Detailed Adjustments'!IK31+'(20) RES Detailed Adjustments'!IK88","v":0},0,{"$f":"IF($BO31>0,$BO31*IL$76,0)+'(20) RES Detailed Adjustments'!IM31+'(20) RES Detailed Adjustments'!IM88","v":0},{"$f":"IF($BO31>0,$BO31*IM$76,0)+'(20) RES Detailed Adjustments'!IN31+'(20) RES Detailed Adjustments'!IN88","v":0},{"$f":"IF($BO31>0,$BO31*IN$76,0)+'(20) RES Detailed Adjustments'!IO31+'(20) RES Detailed Adjustments'!IO88","v":0},0,{"$f":"IF($BP31>0,$BP31*IP$76,0)+'(20) RES Detailed Adjustments'!IQ31+'(20) RES Detailed Adjustments'!IQ88","v":0},{"$f":"IF($BP31>0,$BP31*IQ$76,0)+'(20) RES Detailed Adjustments'!IR31+'(20) RES Detailed Adjustments'!IR88","v":0},{"$f":"IF($BP31>0,$BP31*IR$76,0)+'(20) RES Detailed Adjustments'!IS31+'(20) RES Detailed Adjustments'!IS88","v":0},0,{"$f":"IF($BQ31>0,$BQ31*IT$76,0)+'(20) RES Detailed Adjustments'!IU31+'(20) RES Detailed Adjustments'!IU88","v":0},{"$f":"IF($BQ31>0,$BQ31*IU$76,0)+'(20) RES Detailed Adjustments'!IV31+'(20) RES Detailed Adjustments'!IV88","v":0},{"$f":"IF($BQ31>0,$BQ31*IV$76,0)+'(20) RES Detailed Adjustments'!IW31+'(20) RES Detailed Adjustments'!IW88","v":0},0,{"$f":"IF($BR31>0,$BR31*IX$76,0)+'(20) RES Detailed Adjustments'!IY31+'(20) RES Detailed Adjustments'!IY88","v":0},{"$f":"IF($BR31>0,$BR31*IY$76,0)+'(20) RES Detailed Adjustments'!IZ31+'(20) RES Detailed Adjustments'!IZ88","v":0},{"$f":"IF($BR31>0,$BR31*IZ$76,0)+'(20) RES Detailed Adjustments'!JA31+'(20) RES Detailed Adjustments'!JA88","v":0},0,{"$f":"IF($BS31>0,$BS31*JB$76,0)+'(20) RES Detailed Adjustments'!JC31+'(20) RES Detailed Adjustments'!JC88","v":0},{"$f":"IF($BS31>0,$BS31*JC$76,0)+'(20) RES Detailed Adjustments'!JD31+'(20) RES Detailed Adjustments'!JD88","v":0},{"$f":"IF($BS31>0,$BS31*JD$76,0)+'(20) RES Detailed Adjustments'!JE31+'(20) RES Detailed Adjustments'!JE88","v":0},0,{"$f":"IF($BT31>0,$BT31*JF$76,0)+'(20) RES Detailed Adjustments'!JG31+'(20) RES Detailed Adjustments'!JG88","v":0},{"$f":"IF($BT31>0,$BT31*JG$76,0)+'(20) RES Detailed Adjustments'!JH31+'(20) RES Detailed Adjustments'!JH88","v":0},{"$f":"IF($BT31>0,$BT31*JH$76,0)+'(20) RES Detailed Adjustments'!JI31+'(20) RES Detailed Adjustments'!JI88","v":0},0,{"$f":"IF($BU31>0,$BU31*JJ$76,0)+'(20) RES Detailed Adjustments'!JK31+'(20) RES Detailed Adjustments'!JK88","v":0},{"$f":"IF($BU31>0,$BU31*JK$76,0)+'(20) RES Detailed Adjustments'!JL31+'(20) RES Detailed Adjustments'!JL88","v":0},{"$f":"IF($BU31>0,$BU31*JL$76,0)+'(20) RES Detailed Adjustments'!JM31+'(20) RES Detailed Adjustments'!JM88","v":0},0,{"$f":"IF($BV31>0,$BV31*JN$76,0)+'(20) RES Detailed Adjustments'!JO31+'(20) RES Detailed Adjustments'!JO88","v":0},{"$f":"IF($BV31>0,$BV31*JO$76,0)+'(20) RES Detailed Adjustments'!JP31+'(20) RES Detailed Adjustments'!JP88","v":0},{"$f":"IF($BV31>0,$BV31*JP$76,0)+'(20) RES Detailed Adjustments'!JQ31+'(20) RES Detailed Adjustments'!JQ88","v":0},0,{"$f":"IF($BW31>0,$BW31*JR$76,0)+'(20) RES Detailed Adjustments'!JS31+'(20) RES Detailed Adjustments'!JS88","v":0},{"$f":"IF($BW31>0,$BW31*JS$76,0)+'(20) RES Detailed Adjustments'!JT31+'(20) RES Detailed Adjustments'!JT88","v":0},{"$f":"IF($BW31>0,$BW31*JT$76,0)+'(20) RES Detailed Adjustments'!JU31+'(20) RES Detailed Adjustments'!JU88","v":0},0,{"$f":"IF($BX31>0,$BX31*JV$76,0)+'(20) RES Detailed Adjustments'!JW31+'(20) RES Detailed Adjustments'!JW88","v":0},{"$f":"IF($BX31>0,$BX31*JW$76,0)+'(20) RES Detailed Adjustments'!JX31+'(20) RES Detailed Adjustments'!JX88","v":0},{"$f":"IF($BX31>0,$BX31*JX$76,0)+'(20) RES Detailed Adjustments'!JY31+'(20) RES Detailed Adjustments'!JY88","v":0},0,{"$f":"IF($BY31>0,$BY31*JZ$76,0)+'(20) RES Detailed Adjustments'!KA31+'(20) RES Detailed Adjustments'!KA88","v":0},{"$f":"IF($BY31>0,$BY31*KA$76,0)+'(20) RES Detailed Adjustments'!KB31+'(20) RES Detailed Adjustments'!KB88","v":0},{"$f":"IF($BY31>0,$BY31*KB$76,0)+'(20) RES Detailed Adjustments'!KC31+'(20) RES Detailed Adjustments'!KC88","v":0},0,{"$f":"IF($BZ31>0,$BZ31*KD$76,0)+'(20) RES Detailed Adjustments'!KE31+'(20) RES Detailed Adjustments'!KE88","v":0},{"$f":"IF($BZ31>0,$BZ31*KE$76,0)+'(20) RES Detailed Adjustments'!KF31+'(20) RES Detailed Adjustments'!KF88","v":0},{"$f":"IF($BZ31>0,$BZ31*KF$76,0)+'(20) RES Detailed Adjustments'!KG31+'(20) RES Detailed Adjustments'!KG88","v":0},0,{"$f":"IF($CA31>0,$CA31*KH$76,0)+'(20) RES Detailed Adjustments'!KI31+'(20) RES Detailed Adjustments'!KI88","v":0},{"$f":"IF($CA31>0,$CA31*KI$76,0)+'(20) RES Detailed Adjustments'!KJ31+'(20) RES Detailed Adjustments'!KJ88","v":0},{"$f":"IF($CA31>0,$CA31*KJ$76,0)+'(20) RES Detailed Adjustments'!KK31+'(20) RES Detailed Adjustments'!KK88","v":0},0,{"$f":"IF($CB31>0,$CB31*KL$76,0)+'(20) RES Detailed Adjustments'!KM31+'(20) RES Detailed Adjustments'!KM88","v":0},{"$f":"IF($CB31>0,$CB31*KM$76,0)+'(20) RES Detailed Adjustments'!KN31+'(20) RES Detailed Adjustments'!KN88","v":0},{"$f":"IF($CB31>0,$CB31*KN$76,0)+'(20) RES Detailed Adjustments'!KO31+'(20) RES Detailed Adjustments'!KO88","v":0},0,{"$f":"IF($CC31>0,$CC31*KP$76,0)+'(20) RES Detailed Adjustments'!KQ31+'(20) RES Detailed Adjustments'!KQ88","v":0},{"$f":"IF($CC31>0,$CC31*KQ$76,0)+'(20) RES Detailed Adjustments'!KR31+'(20) RES Detailed Adjustments'!KR88","v":0},{"$f":"IF($CC31>0,$CC31*KR$76,0)+'(20) RES Detailed Adjustments'!KS31+'(20) RES Detailed Adjustments'!KS88","v":0},0,{"$f":"IF($CD31>0,$CD31*KT$76,0)+'(20) RES Detailed Adjustments'!KU31+'(20) RES Detailed Adjustments'!KU88","v":0},{"$f":"IF($CD31>0,$CD31*KU$76,0)+'(20) RES Detailed Adjustments'!KV31+'(20) RES Detailed Adjustments'!KV88","v":0},{"$f":"IF($CD31>0,$CD31*KV$76,0)+'(20) RES Detailed Adjustments'!KW31+'(20) RES Detailed Adjustments'!KW88","v":0},0,{"$f":"IF($CE31>0,$CE31*KX$76,0)+'(20) RES Detailed Adjustments'!KY31+'(20) RES Detailed Adjustments'!KY88","v":0},{"$f":"IF($CE31>0,$CE31*KY$76,0)+'(20) RES Detailed Adjustments'!KZ31+'(20) RES Detailed Adjustments'!KZ88","v":0},{"$f":"IF($CE31>0,$CE31*KZ$76,0)+'(20) RES Detailed Adjustments'!LA31+'(20) RES Detailed Adjustments'!LA88","v":0},0,{"$f":"IF($CF31>0,$CF31*LB$76,0)+'(20) RES Detailed Adjustments'!LC31+'(20) RES Detailed Adjustments'!LC88","v":0},{"$f":"IF($CF31>0,$CF31*LC$76,0)+'(20) RES Detailed Adjustments'!LD31+'(20) RES Detailed Adjustments'!LD88","v":0},{"$f":"IF($CF31>0,$CF31*LD$76,0)+'(20) RES Detailed Adjustments'!LE31+'(20) RES Detailed Adjustments'!LE88","v":0},0,{"$f":"IF($CG31>0,$CG31*LF$76,0)+'(20) RES Detailed Adjustments'!LG31+'(20) RES Detailed Adjustments'!LG88","v":0},{"$f":"IF($CG31>0,$CG31*LG$76,0)+'(20) RES Detailed Adjustments'!LH31+'(20) RES Detailed Adjustments'!LH88","v":0},{"$f":"IF($CG31>0,$CG31*LH$76,0)+'(20) RES Detailed Adjustments'!LI31+'(20) RES Detailed Adjustments'!LI88","v":0},0,{"$f":"IF($CH31>0,$CH31*LJ$76,0)+'(20) RES Detailed Adjustments'!LK31+'(20) RES Detailed Adjustments'!LK88","v":0},{"$f":"IF($CH31>0,$CH31*LK$76,0)+'(20) RES Detailed Adjustments'!LL31+'(20) RES Detailed Adjustments'!LL88","v":0},{"$f":"IF($CH31>0,$CH31*LL$76,0)+'(20) RES Detailed Adjustments'!LM31+'(20) RES Detailed Adjustments'!LM88","v":0},0,{"$f":"IF($CI31>0,$CI31*LN$76,0)+'(20) RES Detailed Adjustments'!LO31+'(20) RES Detailed Adjustments'!LO88","v":0},{"$f":"IF($CI31>0,$CI31*LO$76,0)+'(20) RES Detailed Adjustments'!LP31+'(20) RES Detailed Adjustments'!LP88","v":0},{"$f":"IF($CI31>0,$CI31*LP$76,0)+'(20) RES Detailed Adjustments'!LQ31+'(20) RES Detailed Adjustments'!LQ88","v":0},0,{"$f":"IF($CJ31>0,$CJ31*LR$76,0)+'(20) RES Detailed Adjustments'!LS31+'(20) RES Detailed Adjustments'!LS88","v":0},{"$f":"IF($CJ31>0,$CJ31*LS$76,0)+'(20) RES Detailed Adjustments'!LT31+'(20) RES Detailed Adjustments'!LT88","v":0},{"$f":"IF($CJ31>0,$CJ31*LT$76,0)+'(20) RES Detailed Adjustments'!LU31+'(20) RES Detailed Adjustments'!LU88","v":0},0,{"$f":"IF($CK31>0,$CK31*LV$76,0)+'(20) RES Detailed Adjustments'!LW31+'(20) RES Detailed Adjustments'!LW88","v":0},{"$f":"IF($CK31>0,$CK31*LW$76,0)+'(20) RES Detailed Adjustments'!LX31+'(20) RES Detailed Adjustments'!LX88","v":0},{"$f":"IF($CK31>0,$CK31*LX$76,0)+'(20) RES Detailed Adjustments'!LY31+'(20) RES Detailed Adjustments'!LY88","v":0},0,{"$f":"IF($CL31>0,$CL31*LZ$76,0)+'(20) RES Detailed Adjustments'!MA31+'(20) RES Detailed Adjustments'!MA88","v":0},{"$f":"IF($CL31>0,$CL31*MA$76,0)+'(20) RES Detailed Adjustments'!MB31+'(20) RES Detailed Adjustments'!MB88","v":0},{"$f":"IF($CL31>0,$CL31*MB$76,0)+'(20) RES Detailed Adjustments'!MC31+'(20) RES Detailed Adjustments'!MC88","v":0},0,{"$f":"IF($CM31>0,$CM31*MD$76,0)+'(20) RES Detailed Adjustments'!ME31+'(20) RES Detailed Adjustments'!ME88","v":0},{"$f":"IF($CM31>0,$CM31*ME$76,0)+'(20) RES Detailed Adjustments'!MF31+'(20) RES Detailed Adjustments'!MF88","v":0},{"$f":"IF($CM31>0,$CM31*MF$76,0)+'(20) RES Detailed Adjustments'!MG31+'(20) RES Detailed Adjustments'!MG88","v":0},0,{"$f":"IF($CN31>0,$CN31*MH$76,0)+'(20) RES Detailed Adjustments'!MI31+'(20) RES Detailed Adjustments'!MI88","v":0},{"$f":"IF($CN31>0,$CN31*MI$76,0)+'(20) RES Detailed Adjustments'!MJ31+'(20) RES Detailed Adjustments'!MJ88","v":0},{"$f":"IF($CN31>0,$CN31*MJ$76,0)+'(20) RES Detailed Adjustments'!MK31+'(20) RES Detailed Adjustments'!MK88","v":0},0,{"$f":"IF($CO31>0,$CO31*ML$76,0)+'(20) RES Detailed Adjustments'!MM31+'(20) RES Detailed Adjustments'!MM88","v":0},{"$f":"IF($CO31>0,$CO31*MM$76,0)+'(20) RES Detailed Adjustments'!MN31+'(20) RES Detailed Adjustments'!MN88","v":0},{"$f":"IF($CO31>0,$CO31*MN$76,0)+'(20) RES Detailed Adjustments'!MO31+'(20) RES Detailed Adjustments'!MO88","v":0},0,{"$f":"IF($CP31>0,$CP31*MP$76,0)+'(20) RES Detailed Adjustments'!MQ31+'(20) RES Detailed Adjustments'!MQ88","v":0},{"$f":"IF($CP31>0,$CP31*MQ$76,0)+'(20) RES Detailed Adjustments'!MR31+'(20) RES Detailed Adjustments'!MR88","v":0},{"$f":"IF($CP31>0,$CP31*MR$76,0)+'(20) RES Detailed Adjustments'!MS31+'(20) RES Detailed Adjustments'!MS88","v":0},0,{"$f":"IF($CQ31>0,$CQ31*MT$76,0)+'(20) RES Detailed Adjustments'!MU31+'(20) RES Detailed Adjustments'!MU88","v":0},{"$f":"IF($CQ31>0,$CQ31*MU$76,0)+'(20) RES Detailed Adjustments'!MV31+'(20) RES Detailed Adjustments'!MV88","v":0},{"$f":"IF($CQ31>0,$CQ31*MV$76,0)+'(20) RES Detailed Adjustments'!MW31+'(20) RES Detailed Adjustments'!MW88","v":0},0,{"$f":"IF($CR31>0,$CR31*MX$76,0)+'(20) RES Detailed Adjustments'!MY31+'(20) RES Detailed Adjustments'!MY88","v":0},{"$f":"IF($CR31>0,$CR31*MY$76,0)+'(20) RES Detailed Adjustments'!MZ31+'(20) RES Detailed Adjustments'!MZ88","v":0},{"$f":"IF($CR31>0,$CR31*MZ$76,0)+'(20) RES Detailed Adjustments'!NA31+'(20) RES Detailed Adjustments'!NA88","v":0},0,{"$f":"IF($CS31>0,$CS31*NB$76,0)+'(20) RES Detailed Adjustments'!NC31+'(20) RES Detailed Adjustments'!NC88","v":0},{"$f":"IF($CS31>0,$CS31*NC$76,0)+'(20) RES Detailed Adjustments'!ND31+'(20) RES Detailed Adjustments'!ND88","v":0},{"$f":"IF($CS31>0,$CS31*ND$76,0)+'(20) RES Detailed Adjustments'!NE31+'(20) RES Detailed Adjustments'!NE88","v":0},0,{"$f":"IF($CT31>0,$CT31*NF$76,0)+'(20) RES Detailed Adjustments'!NG31+'(20) RES Detailed Adjustments'!NG88","v":0},{"$f":"IF($CT31>0,$CT31*NG$76,0)+'(20) RES Detailed Adjustments'!NH31+'(20) RES Detailed Adjustments'!NH88","v":0},{"$f":"IF($CT31>0,$CT31*NH$76,0)+'(20) RES Detailed Adjustments'!NI31+'(20) RES Detailed Adjustments'!NI88","v":0},0,{"$f":"IF($CU31>0,$CU31*NJ$76,0)+'(20) RES Detailed Adjustments'!NK31+'(20) RES Detailed Adjustments'!NK88","v":0},{"$f":"IF($CU31>0,$CU31*NK$76,0)+'(20) RES Detailed Adjustments'!NL31+'(20) RES Detailed Adjustments'!NL88","v":0},{"$f":"IF($CU31>0,$CU31*NL$76,0)+'(20) RES Detailed Adjustments'!NM31+'(20) RES Detailed Adjustments'!NM88","v":0},0,{"$f":"IF($CV31>0,$CV31*NN$76,0)+'(20) RES Detailed Adjustments'!NO31+'(20) RES Detailed Adjustments'!NO88","v":0},{"$f":"IF($CV31>0,$CV31*NO$76,0)+'(20) RES Detailed Adjustments'!NP31+'(20) RES Detailed Adjustments'!NP88","v":0},{"$f":"IF($CV31>0,$CV31*NP$76,0)+'(20) RES Detailed Adjustments'!NQ31+'(20) RES Detailed Adjustments'!NQ88","v":0},0,{"$f":"IF($CW31>0,$CW31*NR$76,0)+'(20) RES Detailed Adjustments'!NS31+'(20) RES Detailed Adjustments'!NS88","v":0},{"$f":"IF($CW31>0,$CW31*NS$76,0)+'(20) RES Detailed Adjustments'!NT31+'(20) RES Detailed Adjustments'!NT88","v":0},{"$f":"IF($CW31>0,$CW31*NT$76,0)+'(20) RES Detailed Adjustments'!NU31+'(20) RES Detailed Adjustments'!NU88","v":0},0]
["Household Expenses",{"$f":"IF($F32>0,$F32*B$76,0)+'(20) RES Detailed Adjustments'!C32+'(20) RES Detailed Adjustments'!C89","v":0},{"$f":"IF($F32>0,$F32*C$76,0)+'(20) RES Detailed Adjustments'!D32+'(20) RES Detailed Adjustments'!D89","v":0},{"$f":"IF($F32>0,$F32*D$76,0)+'(20) RES Detailed Adjustments'!E32+'(20) RES Detailed Adjustments'!E89","v":0},0,{"$f":"IF($G32>0,$G32*F$76,0)+'(20) RES Detailed Adjustments'!G32+'(20) RES Detailed Adjustments'!G89","v":0},{"$f":"IF($G32>0,$G32*G$76,0)+'(20) RES Detailed Adjustments'!H32+'(20) RES Detailed Adjustments'!H89","v":0},{"$f":"IF($G32>0,$G32*H$76,0)+'(20) RES Detailed Adjustments'!I32+'(20) RES Detailed Adjustments'!I89","v":0},0,{"$f":"IF($H32>0,$H32*J$76,0)+'(20) RES Detailed Adjustments'!K32+'(20) RES Detailed Adjustments'!K89","v":0},{"$f":"IF($H32>0,$H32*K$76,0)+'(20) RES Detailed Adjustments'!L32+'(20) RES Detailed Adjustments'!L89","v":0},{"$f":"IF($H32>0,$H32*L$76,0)+'(20) RES Detailed Adjustments'!M32+'(20) RES Detailed Adjustments'!M89","v":0},0,{"$f":"IF($I32>0,$I32*N$76,0)+'(20) RES Detailed Adjustments'!O32+'(20) RES Detailed Adjustments'!O89","v":0},{"$f":"IF($I32>0,$I32*O$76,0)+'(20) RES Detailed Adjustments'!P32+'(20) RES Detailed Adjustments'!P89","v":0},{"$f":"IF($I32>0,$I32*P$76,0)+'(20) RES Detailed Adjustments'!Q32+'(20) RES Detailed Adjustments'!Q89","v":0},0,{"$f":"IF($J32>0,$J32*R$76,0)+'(20) RES Detailed Adjustments'!S32+'(20) RES Detailed Adjustments'!S89","v":0},{"$f":"IF($J32>0,$J32*S$76,0)+'(20) RES Detailed Adjustments'!T32+'(20) RES Detailed Adjustments'!T89","v":0},{"$f":"IF($J32>0,$J32*T$76,0)+'(20) RES Detailed Adjustments'!U32+'(20) RES Detailed Adjustments'!U89","v":0},0,{"$f":"IF($K32>0,$K32*V$76,0)+'(20) RES Detailed Adjustments'!W32+'(20) RES Detailed Adjustments'!W89","v":0},{"$f":"IF($K32>0,$K32*W$76,0)+'(20) RES Detailed Adjustments'!X32+'(20) RES Detailed Adjustments'!X89","v":0},{"$f":"IF($K32>0,$K32*X$76,0)+'(20) RES Detailed Adjustments'!Y32+'(20) RES Detailed Adjustments'!Y89","v":0},0,{"$f":"IF($L32>0,$L32*Z$76,0)+'(20) RES Detailed Adjustments'!AA32+'(20) RES Detailed Adjustments'!AA89","v":0},{"$f":"IF($L32>0,$L32*AA$76,0)+'(20) RES Detailed Adjustments'!AB32+'(20) RES Detailed Adjustments'!AB89","v":0},{"$f":"IF($L32>0,$L32*AB$76,0)+'(20) RES Detailed Adjustments'!AC32+'(20) RES Detailed Adjustments'!AC89","v":0},0,{"$f":"IF($M32>0,$M32*AD$76,0)+'(20) RES Detailed Adjustments'!AE32+'(20) RES Detailed Adjustments'!AE89","v":0},{"$f":"IF($M32>0,$M32*AE$76,0)+'(20) RES Detailed Adjustments'!AF32+'(20) RES Detailed Adjustments'!AF89","v":0},{"$f":"IF($M32>0,$M32*AF$76,0)+'(20) RES Detailed Adjustments'!AG32+'(20) RES Detailed Adjustments'!AG89","v":0},0,{"$f":"IF($N32>0,$N32*AH$76,0)+'(20) RES Detailed Adjustments'!AI32+'(20) RES Detailed Adjustments'!AI89","v":0},{"$f":"IF($N32>0,$N32*AI$76,0)+'(20) RES Detailed Adjustments'!AJ32+'(20) RES Detailed Adjustments'!AJ89","v":0},{"$f":"IF($N32>0,$N32*AJ$76,0)+'(20) RES Detailed Adjustments'!AK32+'(20) RES Detailed Adjustments'!AK89","v":0},0,{"$f":"IF($O32>0,$O32*AL$76,0)+'(20) RES Detailed Adjustments'!AM32+'(20) RES Detailed Adjustments'!AM89","v":0},{"$f":"IF($O32>0,$O32*AM$76,0)+'(20) RES Detailed Adjustments'!AN32+'(20) RES Detailed Adjustments'!AN89","v":0},{"$f":"IF($O32>0,$O32*AN$76,0)+'(20) RES Detailed Adjustments'!AO32+'(20) RES Detailed Adjustments'!AO89","v":0},0,{"$f":"IF($P32>0,$P32*AP$76,0)+'(20) RES Detailed Adjustments'!AQ32+'(20) RES Detailed Adjustments'!AQ89","v":0},{"$f":"IF($P32>0,$P32*AQ$76,0)+'(20) RES Detailed Adjustments'!AR32+'(20) RES Detailed Adjustments'!AR89","v":0},{"$f":"IF($P32>0,$P32*AR$76,0)+'(20) RES Detailed Adjustments'!AS32+'(20) RES Detailed Adjustments'!AS89","v":0},0,{"$f":"IF($Q32>0,$Q32*AT$76,0)+'(20) RES Detailed Adjustments'!AU32+'(20) RES Detailed Adjustments'!AU89","v":0},{"$f":"IF($Q32>0,$Q32*AU$76,0)+'(20) RES Detailed Adjustments'!AV32+'(20) RES Detailed Adjustments'!AV89","v":0},{"$f":"IF($Q32>0,$Q32*AV$76,0)+'(20) RES Detailed Adjustments'!AW32+'(20) RES Detailed Adjustments'!AW89","v":0},0,{"$f":"IF($R32>0,$R32*AX$76,0)+'(20) RES Detailed Adjustments'!AY32+'(20) RES Detailed Adjustments'!AY89","v":0},{"$f":"IF($R32>0,$R32*AY$76,0)+'(20) RES Detailed Adjustments'!AZ32+'(20) RES Detailed Adjustments'!AZ89","v":0},{"$f":"IF($R32>0,$R32*AZ$76,0)+'(20) RES Detailed Adjustments'!BA32+'(20) RES Detailed Adjustments'!BA89","v":0},0,{"$f":"IF($S32>0,$S32*BB$76,0)+'(20) RES Detailed Adjustments'!BC32+'(20) RES Detailed Adjustments'!BC89","v":0},{"$f":"IF($S32>0,$S32*BC$76,0)+'(20) RES Detailed Adjustments'!BD32+'(20) RES Detailed Adjustments'!BD89","v":0},{"$f":"IF($S32>0,$S32*BD$76,0)+'(20) RES Detailed Adjustments'!BE32+'(20) RES Detailed Adjustments'!BE89","v":0},0,{"$f":"IF($T32>0,$T32*BF$76,0)+'(20) RES Detailed Adjustments'!BG32+'(20) RES Detailed Adjustments'!BG89","v":0},{"$f":"IF($T32>0,$T32*BG$76,0)+'(20) RES Detailed Adjustments'!BH32+'(20) RES Detailed Adjustments'!BH89","v":0},{"$f":"IF($T32>0,$T32*BH$76,0)+'(20) RES Detailed Adjustments'!BI32+'(20) RES Detailed Adjustments'!BI89","v":0},0,{"$f":"IF($U32>0,$U32*BJ$76,0)+'(20) RES Detailed Adjustments'!BK32+'(20) RES Detailed Adjustments'!BK89","v":0},{"$f":"IF($U32>0,$U32*BK$76,0)+'(20) RES Detailed Adjustments'!BL32+'(20) RES Detailed Adjustments'!BL89","v":0},{"$f":"IF($U32>0,$U32*BL$76,0)+'(20) RES Detailed Adjustments'!BM32+'(20) RES Detailed Adjustments'!BM89","v":0},0,{"$f":"IF($V32>0,$V32*BN$76,0)+'(20) RES Detailed Adjustments'!BO32+'(20) RES Detailed Adjustments'!BO89","v":0},{"$f":"IF($V32>0,$V32*BO$76,0)+'(20) RES Detailed Adjustments'!BP32+'(20) RES Detailed Adjustments'!BP89","v":0},{"$f":"IF($V32>0,$V32*BP$76,0)+'(20) RES Detailed Adjustments'!BQ32+'(20) RES Detailed Adjustments'!BQ89","v":0},0,{"$f":"IF($W32>0,$W32*BR$76,0)+'(20) RES Detailed Adjustments'!BS32+'(20) RES Detailed Adjustments'!BS89","v":0},{"$f":"IF($W32>0,$W32*BS$76,0)+'(20) RES Detailed Adjustments'!BT32+'(20) RES Detailed Adjustments'!BT89","v":0},{"$f":"IF($W32>0,$W32*BT$76,0)+'(20) RES Detailed Adjustments'!BU32+'(20) RES Detailed Adjustments'!BU89","v":0},0,{"$f":"IF($X32>0,$X32*BV$76,0)+'(20) RES Detailed Adjustments'!BW32+'(20) RES Detailed Adjustments'!BW89","v":0},{"$f":"IF($X32>0,$X32*BW$76,0)+'(20) RES Detailed Adjustments'!BX32+'(20) RES Detailed Adjustments'!BX89","v":0},{"$f":"IF($X32>0,$X32*BX$76,0)+'(20) RES Detailed Adjustments'!BY32+'(20) RES Detailed Adjustments'!BY89","v":0},0,{"$f":"IF($Y32>0,$Y32*BZ$76,0)+'(20) RES Detailed Adjustments'!CA32+'(20) RES Detailed Adjustments'!CA89","v":0},{"$f":"IF($Y32>0,$Y32*CA$76,0)+'(20) RES Detailed Adjustments'!CB32+'(20) RES Detailed Adjustments'!CB89","v":0},{"$f":"IF($Y32>0,$Y32*CB$76,0)+'(20) RES Detailed Adjustments'!CC32+'(20) RES Detailed Adjustments'!CC89","v":0},0,{"$f":"IF($Z32>0,$Z32*CD$76,0)+'(20) RES Detailed Adjustments'!CE32+'(20) RES Detailed Adjustments'!CE89","v":0},{"$f":"IF($Z32>0,$Z32*CE$76,0)+'(20) RES Detailed Adjustments'!CF32+'(20) RES Detailed Adjustments'!CF89","v":0},{"$f":"IF($Z32>0,$Z32*CF$76,0)+'(20) RES Detailed Adjustments'!CG32+'(20) RES Detailed Adjustments'!CG89","v":0},0,{"$f":"IF($AA32>0,$AA32*CH$76,0)+'(20) RES Detailed Adjustments'!CI32+'(20) RES Detailed Adjustments'!CI89","v":0},{"$f":"IF($AA32>0,$AA32*CI$76,0)+'(20) RES Detailed Adjustments'!CJ32+'(20) RES Detailed Adjustments'!CJ89","v":0},{"$f":"IF($AA32>0,$AA32*CJ$76,0)+'(20) RES Detailed Adjustments'!CK32+'(20) RES Detailed Adjustments'!CK89","v":0},0,{"$f":"IF($AB32>0,$AB32*CL$76,0)+'(20) RES Detailed Adjustments'!CM32+'(20) RES Detailed Adjustments'!CM89","v":0},{"$f":"IF($AB32>0,$AB32*CM$76,0)+'(20) RES Detailed Adjustments'!CN32+'(20) RES Detailed Adjustments'!CN89","v":0},{"$f":"IF($AB32>0,$AB32*CN$76,0)+'(20) RES Detailed Adjustments'!CO32+'(20) RES Detailed Adjustments'!CO89","v":0},0,{"$f":"IF($AC32>0,$AC32*CP$76,0)+'(20) RES Detailed Adjustments'!CQ32+'(20) RES Detailed Adjustments'!CQ89","v":0},{"$f":"IF($AC32>0,$AC32*CQ$76,0)+'(20) RES Detailed Adjustments'!CR32+'(20) RES Detailed Adjustments'!CR89","v":0},{"$f":"IF($AC32>0,$AC32*CR$76,0)+'(20) RES Detailed Adjustments'!CS32+'(20) RES Detailed Adjustments'!CS89","v":0},0,{"$f":"IF($AD32>0,$AD32*CT$76,0)+'(20) RES Detailed Adjustments'!CU32+'(20) RES Detailed Adjustments'!CU89","v":0},{"$f":"IF($AD32>0,$AD32*CU$76,0)+'(20) RES Detailed Adjustments'!CV32+'(20) RES Detailed Adjustments'!CV89","v":0},{"$f":"IF($AD32>0,$AD32*CV$76,0)+'(20) RES Detailed Adjustments'!CW32+'(20) RES Detailed Adjustments'!CW89","v":0},0,{"$f":"IF($AE32>0,$AE32*CX$76,0)+'(20) RES Detailed Adjustments'!CY32+'(20) RES Detailed Adjustments'!CY89","v":0},{"$f":"IF($AE32>0,$AE32*CY$76,0)+'(20) RES Detailed Adjustments'!CZ32+'(20) RES Detailed Adjustments'!CZ89","v":0},{"$f":"IF($AE32>0,$AE32*CZ$76,0)+'(20) RES Detailed Adjustments'!DA32+'(20) RES Detailed Adjustments'!DA89","v":0},0,{"$f":"IF($AF32>0,$AF32*DB$76,0)+'(20) RES Detailed Adjustments'!DC32+'(20) RES Detailed Adjustments'!DC89","v":0},{"$f":"IF($AF32>0,$AF32*DC$76,0)+'(20) RES Detailed Adjustments'!DD32+'(20) RES Detailed Adjustments'!DD89","v":0},{"$f":"IF($AF32>0,$AF32*DD$76,0)+'(20) RES Detailed Adjustments'!DE32+'(20) RES Detailed Adjustments'!DE89","v":0},0,{"$f":"IF($AG32>0,$AG32*DF$76,0)+'(20) RES Detailed Adjustments'!DG32+'(20) RES Detailed Adjustments'!DG89","v":0},{"$f":"IF($AG32>0,$AG32*DG$76,0)+'(20) RES Detailed Adjustments'!DH32+'(20) RES Detailed Adjustments'!DH89","v":0},{"$f":"IF($AG32>0,$AG32*DH$76,0)+'(20) RES Detailed Adjustments'!DI32+'(20) RES Detailed Adjustments'!DI89","v":0},0,{"$f":"IF($AH32>0,$AH32*DJ$76,0)+'(20) RES Detailed Adjustments'!DK32+'(20) RES Detailed Adjustments'!DK89","v":0},{"$f":"IF($AH32>0,$AH32*DK$76,0)+'(20) RES Detailed Adjustments'!DL32+'(20) RES Detailed Adjustments'!DL89","v":0},{"$f":"IF($AH32>0,$AH32*DL$76,0)+'(20) RES Detailed Adjustments'!DM32+'(20) RES Detailed Adjustments'!DM89","v":0},0,{"$f":"IF($AI32>0,$AI32*DN$76,0)+'(20) RES Detailed Adjustments'!DO32+'(20) RES Detailed Adjustments'!DO89","v":0},{"$f":"IF($AI32>0,$AI32*DO$76,0)+'(20) RES Detailed Adjustments'!DP32+'(20) RES Detailed Adjustments'!DP89","v":0},{"$f":"IF($AI32>0,$AI32*DP$76,0)+'(20) RES Detailed Adjustments'!DQ32+'(20) RES Detailed Adjustments'!DQ89","v":0},0,{"$f":"IF($AJ32>0,$AJ32*DR$76,0)+'(20) RES Detailed Adjustments'!DS32+'(20) RES Detailed Adjustments'!DS89","v":0},{"$f":"IF($AJ32>0,$AJ32*DS$76,0)+'(20) RES Detailed Adjustments'!DT32+'(20) RES Detailed Adjustments'!DT89","v":0},{"$f":"IF($AJ32>0,$AJ32*DT$76,0)+'(20) RES Detailed Adjustments'!DU32+'(20) RES Detailed Adjustments'!DU89","v":0},0,{"$f":"IF($AK32>0,$AK32*DV$76,0)+'(20) RES Detailed Adjustments'!DW32+'(20) RES Detailed Adjustments'!DW89","v":0},{"$f":"IF($AK32>0,$AK32*DW$76,0)+'(20) RES Detailed Adjustments'!DX32+'(20) RES Detailed Adjustments'!DX89","v":0},{"$f":"IF($AK32>0,$AK32*DX$76,0)+'(20) RES Detailed Adjustments'!DY32+'(20) RES Detailed Adjustments'!DY89","v":0},0,{"$f":"IF($AL32>0,$AL32*DZ$76,0)+'(20) RES Detailed Adjustments'!EA32+'(20) RES Detailed Adjustments'!EA89","v":0},{"$f":"IF($AL32>0,$AL32*EA$76,0)+'(20) RES Detailed Adjustments'!EB32+'(20) RES Detailed Adjustments'!EB89","v":0},{"$f":"IF($AL32>0,$AL32*EB$76,0)+'(20) RES Detailed Adjustments'!EC32+'(20) RES Detailed Adjustments'!EC89","v":0},0,{"$f":"IF($AM32>0,$AM32*ED$76,0)+'(20) RES Detailed Adjustments'!EE32+'(20) RES Detailed Adjustments'!EE89","v":0},{"$f":"IF($AM32>0,$AM32*EE$76,0)+'(20) RES Detailed Adjustments'!EF32+'(20) RES Detailed Adjustments'!EF89","v":0},{"$f":"IF($AM32>0,$AM32*EF$76,0)+'(20) RES Detailed Adjustments'!EG32+'(20) RES Detailed Adjustments'!EG89","v":0},0,{"$f":"IF($AN32>0,$AN32*EH$76,0)+'(20) RES Detailed Adjustments'!EI32+'(20) RES Detailed Adjustments'!EI89","v":0},{"$f":"IF($AN32>0,$AN32*EI$76,0)+'(20) RES Detailed Adjustments'!EJ32+'(20) RES Detailed Adjustments'!EJ89","v":0},{"$f":"IF($AN32>0,$AN32*EJ$76,0)+'(20) RES Detailed Adjustments'!EK32+'(20) RES Detailed Adjustments'!EK89","v":0},0,{"$f":"IF($AO32>0,$AO32*EL$76,0)+'(20) RES Detailed Adjustments'!EM32+'(20) RES Detailed Adjustments'!EM89","v":0},{"$f":"IF($AO32>0,$AO32*EM$76,0)+'(20) RES Detailed Adjustments'!EN32+'(20) RES Detailed Adjustments'!EN89","v":0},{"$f":"IF($AO32>0,$AO32*EN$76,0)+'(20) RES Detailed Adjustments'!EO32+'(20) RES Detailed Adjustments'!EO89","v":0},0,{"$f":"IF($AP32>0,$AP32*EP$76,0)+'(20) RES Detailed Adjustments'!EQ32+'(20) RES Detailed Adjustments'!EQ89","v":0},{"$f":"IF($AP32>0,$AP32*EQ$76,0)+'(20) RES Detailed Adjustments'!ER32+'(20) RES Detailed Adjustments'!ER89","v":0},{"$f":"IF($AP32>0,$AP32*ER$76,0)+'(20) RES Detailed Adjustments'!ES32+'(20) RES Detailed Adjustments'!ES89","v":0},0,{"$f":"IF($AQ32>0,$AQ32*ET$76,0)+'(20) RES Detailed Adjustments'!EU32+'(20) RES Detailed Adjustments'!EU89","v":0},{"$f":"IF($AQ32>0,$AQ32*EU$76,0)+'(20) RES Detailed Adjustments'!EV32+'(20) RES Detailed Adjustments'!EV89","v":0},{"$f":"IF($AQ32>0,$AQ32*EV$76,0)+'(20) RES Detailed Adjustments'!EW32+'(20) RES Detailed Adjustments'!EW89","v":0},0,{"$f":"IF($AR32>0,$AR32*EX$76,0)+'(20) RES Detailed Adjustments'!EY32+'(20) RES Detailed Adjustments'!EY89","v":0},{"$f":"IF($AR32>0,$AR32*EY$76,0)+'(20) RES Detailed Adjustments'!EZ32+'(20) RES Detailed Adjustments'!EZ89","v":0},{"$f":"IF($AR32>0,$AR32*EZ$76,0)+'(20) RES Detailed Adjustments'!FA32+'(20) RES Detailed Adjustments'!FA89","v":0},0,{"$f":"IF($AS32>0,$AS32*FB$76,0)+'(20) RES Detailed Adjustments'!FC32+'(20) RES Detailed Adjustments'!FC89","v":0},{"$f":"IF($AS32>0,$AS32*FC$76,0)+'(20) RES Detailed Adjustments'!FD32+'(20) RES Detailed Adjustments'!FD89","v":0},{"$f":"IF($AS32>0,$AS32*FD$76,0)+'(20) RES Detailed Adjustments'!FE32+'(20) RES Detailed Adjustments'!FE89","v":0},0,{"$f":"IF($AT32>0,$AT32*FF$76,0)+'(20) RES Detailed Adjustments'!FG32+'(20) RES Detailed Adjustments'!FG89","v":0},{"$f":"IF($AT32>0,$AT32*FG$76,0)+'(20) RES Detailed Adjustments'!FH32+'(20) RES Detailed Adjustments'!FH89","v":0},{"$f":"IF($AT32>0,$AT32*FH$76,0)+'(20) RES Detailed Adjustments'!FI32+'(20) RES Detailed Adjustments'!FI89","v":0},0,{"$f":"IF($AU32>0,$AU32*FJ$76,0)+'(20) RES Detailed Adjustments'!FK32+'(20) RES Detailed Adjustments'!FK89","v":0},{"$f":"IF($AU32>0,$AU32*FK$76,0)+'(20) RES Detailed Adjustments'!FL32+'(20) RES Detailed Adjustments'!FL89","v":0},{"$f":"IF($AU32>0,$AU32*FL$76,0)+'(20) RES Detailed Adjustments'!FM32+'(20) RES Detailed Adjustments'!FM89","v":0},0,{"$f":"IF($AV32>0,$AV32*FN$76,0)+'(20) RES Detailed Adjustments'!FO32+'(20) RES Detailed Adjustments'!FO89","v":0},{"$f":"IF($AV32>0,$AV32*FO$76,0)+'(20) RES Detailed Adjustments'!FP32+'(20) RES Detailed Adjustments'!FP89","v":0},{"$f":"IF($AV32>0,$AV32*FP$76,0)+'(20) RES Detailed Adjustments'!FQ32+'(20) RES Detailed Adjustments'!FQ89","v":0},0,{"$f":"IF($AW32>0,$AW32*FR$76,0)+'(20) RES Detailed Adjustments'!FS32+'(20) RES Detailed Adjustments'!FS89","v":0},{"$f":"IF($AW32>0,$AW32*FS$76,0)+'(20) RES Detailed Adjustments'!FT32+'(20) RES Detailed Adjustments'!FT89","v":0},{"$f":"IF($AW32>0,$AW32*FT$76,0)+'(20) RES Detailed Adjustments'!FU32+'(20) RES Detailed Adjustments'!FU89","v":0},0,{"$f":"IF($AX32>0,$AX32*FV$76,0)+'(20) RES Detailed Adjustments'!FW32+'(20) RES Detailed Adjustments'!FW89","v":0},{"$f":"IF($AX32>0,$AX32*FW$76,0)+'(20) RES Detailed Adjustments'!FX32+'(20) RES Detailed Adjustments'!FX89","v":0},{"$f":"IF($AX32>0,$AX32*FX$76,0)+'(20) RES Detailed Adjustments'!FY32+'(20) RES Detailed Adjustments'!FY89","v":0},0,{"$f":"IF($AY32>0,$AY32*FZ$76,0)+'(20) RES Detailed Adjustments'!GA32+'(20) RES Detailed Adjustments'!GA89","v":0},{"$f":"IF($AY32>0,$AY32*GA$76,0)+'(20) RES Detailed Adjustments'!GB32+'(20) RES Detailed Adjustments'!GB89","v":0},{"$f":"IF($AY32>0,$AY32*GB$76,0)+'(20) RES Detailed Adjustments'!GC32+'(20) RES Detailed Adjustments'!GC89","v":0},0,{"$f":"IF($AZ32>0,$AZ32*GD$76,0)+'(20) RES Detailed Adjustments'!GE32+'(20) RES Detailed Adjustments'!GE89","v":0},{"$f":"IF($AZ32>0,$AZ32*GE$76,0)+'(20) RES Detailed Adjustments'!GF32+'(20) RES Detailed Adjustments'!GF89","v":0},{"$f":"IF($AZ32>0,$AZ32*GF$76,0)+'(20) RES Detailed Adjustments'!GG32+'(20) RES Detailed Adjustments'!GG89","v":0},0,{"$f":"IF($BA32>0,$BA32*GH$76,0)+'(20) RES Detailed Adjustments'!GI32+'(20) RES Detailed Adjustments'!GI89","v":0},{"$f":"IF($BA32>0,$BA32*GI$76,0)+'(20) RES Detailed Adjustments'!GJ32+'(20) RES Detailed Adjustments'!GJ89","v":0},{"$f":"IF($BA32>0,$BA32*GJ$76,0)+'(20) RES Detailed Adjustments'!GK32+'(20) RES Detailed Adjustments'!GK89","v":0},0,{"$f":"IF($BB32>0,$BB32*GL$76,0)+'(20) RES Detailed Adjustments'!GM32+'(20) RES Detailed Adjustments'!GM89","v":0},{"$f":"IF($BB32>0,$BB32*GM$76,0)+'(20) RES Detailed Adjustments'!GN32+'(20) RES Detailed Adjustments'!GN89","v":0},{"$f":"IF($BB32>0,$BB32*GN$76,0)+'(20) RES Detailed Adjustments'!GO32+'(20) RES Detailed Adjustments'!GO89","v":0},0,{"$f":"IF($BC32>0,$BC32*GP$76,0)+'(20) RES Detailed Adjustments'!GQ32+'(20) RES Detailed Adjustments'!GQ89","v":0},{"$f":"IF($BC32>0,$BC32*GQ$76,0)+'(20) RES Detailed Adjustments'!GR32+'(20) RES Detailed Adjustments'!GR89","v":0},{"$f":"IF($BC32>0,$BC32*GR$76,0)+'(20) RES Detailed Adjustments'!GS32+'(20) RES Detailed Adjustments'!GS89","v":0},0,{"$f":"IF($BD32>0,$BD32*GT$76,0)+'(20) RES Detailed Adjustments'!GU32+'(20) RES Detailed Adjustments'!GU89","v":0},{"$f":"IF($BD32>0,$BD32*GU$76,0)+'(20) RES Detailed Adjustments'!GV32+'(20) RES Detailed Adjustments'!GV89","v":0},{"$f":"IF($BD32>0,$BD32*GV$76,0)+'(20) RES Detailed Adjustments'!GW32+'(20) RES Detailed Adjustments'!GW89","v":0},0,{"$f":"IF($BE32>0,$BE32*GX$76,0)+'(20) RES Detailed Adjustments'!GY32+'(20) RES Detailed Adjustments'!GY89","v":0},{"$f":"IF($BE32>0,$BE32*GY$76,0)+'(20) RES Detailed Adjustments'!GZ32+'(20) RES Detailed Adjustments'!GZ89","v":0},{"$f":"IF($BE32>0,$BE32*GZ$76,0)+'(20) RES Detailed Adjustments'!HA32+'(20) RES Detailed Adjustments'!HA89","v":0},0,{"$f":"IF($BF32>0,$BF32*HB$76,0)+'(20) RES Detailed Adjustments'!HC32+'(20) RES Detailed Adjustments'!HC89","v":0},{"$f":"IF($BF32>0,$BF32*HC$76,0)+'(20) RES Detailed Adjustments'!HD32+'(20) RES Detailed Adjustments'!HD89","v":0},{"$f":"IF($BF32>0,$BF32*HD$76,0)+'(20) RES Detailed Adjustments'!HE32+'(20) RES Detailed Adjustments'!HE89","v":0},0,{"$f":"IF($BG32>0,$BG32*HF$76,0)+'(20) RES Detailed Adjustments'!HG32+'(20) RES Detailed Adjustments'!HG89","v":0},{"$f":"IF($BG32>0,$BG32*HG$76,0)+'(20) RES Detailed Adjustments'!HH32+'(20) RES Detailed Adjustments'!HH89","v":0},{"$f":"IF($BG32>0,$BG32*HH$76,0)+'(20) RES Detailed Adjustments'!HI32+'(20) RES Detailed Adjustments'!HI89","v":0},0,{"$f":"IF($BH32>0,$BH32*HJ$76,0)+'(20) RES Detailed Adjustments'!HK32+'(20) RES Detailed Adjustments'!HK89","v":0},{"$f":"IF($BH32>0,$BH32*HK$76,0)+'(20) RES Detailed Adjustments'!HL32+'(20) RES Detailed Adjustments'!HL89","v":0},{"$f":"IF($BH32>0,$BH32*HL$76,0)+'(20) RES Detailed Adjustments'!HM32+'(20) RES Detailed Adjustments'!HM89","v":0},0,{"$f":"IF($BI32>0,$BI32*HN$76,0)+'(20) RES Detailed Adjustments'!HO32+'(20) RES Detailed Adjustments'!HO89","v":0},{"$f":"IF($BI32>0,$BI32*HO$76,0)+'(20) RES Detailed Adjustments'!HP32+'(20) RES Detailed Adjustments'!HP89","v":0},{"$f":"IF($BI32>0,$BI32*HP$76,0)+'(20) RES Detailed Adjustments'!HQ32+'(20) RES Detailed Adjustments'!HQ89","v":0},0,{"$f":"IF($BJ32>0,$BJ32*HR$76,0)+'(20) RES Detailed Adjustments'!HS32+'(20) RES Detailed Adjustments'!HS89","v":0},{"$f":"IF($BJ32>0,$BJ32*HS$76,0)+'(20) RES Detailed Adjustments'!HT32+'(20) RES Detailed Adjustments'!HT89","v":0},{"$f":"IF($BJ32>0,$BJ32*HT$76,0)+'(20) RES Detailed Adjustments'!HU32+'(20) RES Detailed Adjustments'!HU89","v":0},0,{"$f":"IF($BK32>0,$BK32*HV$76,0)+'(20) RES Detailed Adjustments'!HW32+'(20) RES Detailed Adjustments'!HW89","v":0},{"$f":"IF($BK32>0,$BK32*HW$76,0)+'(20) RES Detailed Adjustments'!HX32+'(20) RES Detailed Adjustments'!HX89","v":0},{"$f":"IF($BK32>0,$BK32*HX$76,0)+'(20) RES Detailed Adjustments'!HY32+'(20) RES Detailed Adjustments'!HY89","v":0},0,{"$f":"IF($BL32>0,$BL32*HZ$76,0)+'(20) RES Detailed Adjustments'!IA32+'(20) RES Detailed Adjustments'!IA89","v":0},{"$f":"IF($BL32>0,$BL32*IA$76,0)+'(20) RES Detailed Adjustments'!IB32+'(20) RES Detailed Adjustments'!IB89","v":0},{"$f":"IF($BL32>0,$BL32*IB$76,0)+'(20) RES Detailed Adjustments'!IC32+'(20) RES Detailed Adjustments'!IC89","v":0},0,{"$f":"IF($BM32>0,$BM32*ID$76,0)+'(20) RES Detailed Adjustments'!IE32+'(20) RES Detailed Adjustments'!IE89","v":0},{"$f":"IF($BM32>0,$BM32*IE$76,0)+'(20) RES Detailed Adjustments'!IF32+'(20) RES Detailed Adjustments'!IF89","v":0},{"$f":"IF($BM32>0,$BM32*IF$76,0)+'(20) RES Detailed Adjustments'!IG32+'(20) RES Detailed Adjustments'!IG89","v":0},0,{"$f":"IF($BN32>0,$BN32*IH$76,0)+'(20) RES Detailed Adjustments'!II32+'(20) RES Detailed Adjustments'!II89","v":0},{"$f":"IF($BN32>0,$BN32*II$76,0)+'(20) RES Detailed Adjustments'!IJ32+'(20) RES Detailed Adjustments'!IJ89","v":0},{"$f":"IF($BN32>0,$BN32*IJ$76,0)+'(20) RES Detailed Adjustments'!IK32+'(20) RES Detailed Adjustments'!IK89","v":0},0,{"$f":"IF($BO32>0,$BO32*IL$76,0)+'(20) RES Detailed Adjustments'!IM32+'(20) RES Detailed Adjustments'!IM89","v":0},{"$f":"IF($BO32>0,$BO32*IM$76,0)+'(20) RES Detailed Adjustments'!IN32+'(20) RES Detailed Adjustments'!IN89","v":0},{"$f":"IF($BO32>0,$BO32*IN$76,0)+'(20) RES Detailed Adjustments'!IO32+'(20) RES Detailed Adjustments'!IO89","v":0},0,{"$f":"IF($BP32>0,$BP32*IP$76,0)+'(20) RES Detailed Adjustments'!IQ32+'(20) RES Detailed Adjustments'!IQ89","v":0},{"$f":"IF($BP32>0,$BP32*IQ$76,0)+'(20) RES Detailed Adjustments'!IR32+'(20) RES Detailed Adjustments'!IR89","v":0},{"$f":"IF($BP32>0,$BP32*IR$76,0)+'(20) RES Detailed Adjustments'!IS32+'(20) RES Detailed Adjustments'!IS89","v":0},0,{"$f":"IF($BQ32>0,$BQ32*IT$76,0)+'(20) RES Detailed Adjustments'!IU32+'(20) RES Detailed Adjustments'!IU89","v":0},{"$f":"IF($BQ32>0,$BQ32*IU$76,0)+'(20) RES Detailed Adjustments'!IV32+'(20) RES Detailed Adjustments'!IV89","v":0},{"$f":"IF($BQ32>0,$BQ32*IV$76,0)+'(20) RES Detailed Adjustments'!IW32+'(20) RES Detailed Adjustments'!IW89","v":0},0,{"$f":"IF($BR32>0,$BR32*IX$76,0)+'(20) RES Detailed Adjustments'!IY32+'(20) RES Detailed Adjustments'!IY89","v":0},{"$f":"IF($BR32>0,$BR32*IY$76,0)+'(20) RES Detailed Adjustments'!IZ32+'(20) RES Detailed Adjustments'!IZ89","v":0},{"$f":"IF($BR32>0,$BR32*IZ$76,0)+'(20) RES Detailed Adjustments'!JA32+'(20) RES Detailed Adjustments'!JA89","v":0},0,{"$f":"IF($BS32>0,$BS32*JB$76,0)+'(20) RES Detailed Adjustments'!JC32+'(20) RES Detailed Adjustments'!JC89","v":0},{"$f":"IF($BS32>0,$BS32*JC$76,0)+'(20) RES Detailed Adjustments'!JD32+'(20) RES Detailed Adjustments'!JD89","v":0},{"$f":"IF($BS32>0,$BS32*JD$76,0)+'(20) RES Detailed Adjustments'!JE32+'(20) RES Detailed Adjustments'!JE89","v":0},0,{"$f":"IF($BT32>0,$BT32*JF$76,0)+'(20) RES Detailed Adjustments'!JG32+'(20) RES Detailed Adjustments'!JG89","v":0},{"$f":"IF($BT32>0,$BT32*JG$76,0)+'(20) RES Detailed Adjustments'!JH32+'(20) RES Detailed Adjustments'!JH89","v":0},{"$f":"IF($BT32>0,$BT32*JH$76,0)+'(20) RES Detailed Adjustments'!JI32+'(20) RES Detailed Adjustments'!JI89","v":0},0,{"$f":"IF($BU32>0,$BU32*JJ$76,0)+'(20) RES Detailed Adjustments'!JK32+'(20) RES Detailed Adjustments'!JK89","v":0},{"$f":"IF($BU32>0,$BU32*JK$76,0)+'(20) RES Detailed Adjustments'!JL32+'(20) RES Detailed Adjustments'!JL89","v":0},{"$f":"IF($BU32>0,$BU32*JL$76,0)+'(20) RES Detailed Adjustments'!JM32+'(20) RES Detailed Adjustments'!JM89","v":0},0,{"$f":"IF($BV32>0,$BV32*JN$76,0)+'(20) RES Detailed Adjustments'!JO32+'(20) RES Detailed Adjustments'!JO89","v":0},{"$f":"IF($BV32>0,$BV32*JO$76,0)+'(20) RES Detailed Adjustments'!JP32+'(20) RES Detailed Adjustments'!JP89","v":0},{"$f":"IF($BV32>0,$BV32*JP$76,0)+'(20) RES Detailed Adjustments'!JQ32+'(20) RES Detailed Adjustments'!JQ89","v":0},0,{"$f":"IF($BW32>0,$BW32*JR$76,0)+'(20) RES Detailed Adjustments'!JS32+'(20) RES Detailed Adjustments'!JS89","v":0},{"$f":"IF($BW32>0,$BW32*JS$76,0)+'(20) RES Detailed Adjustments'!JT32+'(20) RES Detailed Adjustments'!JT89","v":0},{"$f":"IF($BW32>0,$BW32*JT$76,0)+'(20) RES Detailed Adjustments'!JU32+'(20) RES Detailed Adjustments'!JU89","v":0},0,{"$f":"IF($BX32>0,$BX32*JV$76,0)+'(20) RES Detailed Adjustments'!JW32+'(20) RES Detailed Adjustments'!JW89","v":0},{"$f":"IF($BX32>0,$BX32*JW$76,0)+'(20) RES Detailed Adjustments'!JX32+'(20) RES Detailed Adjustments'!JX89","v":0},{"$f":"IF($BX32>0,$BX32*JX$76,0)+'(20) RES Detailed Adjustments'!JY32+'(20) RES Detailed Adjustments'!JY89","v":0},0,{"$f":"IF($BY32>0,$BY32*JZ$76,0)+'(20) RES Detailed Adjustments'!KA32+'(20) RES Detailed Adjustments'!KA89","v":0},{"$f":"IF($BY32>0,$BY32*KA$76,0)+'(20) RES Detailed Adjustments'!KB32+'(20) RES Detailed Adjustments'!KB89","v":0},{"$f":"IF($BY32>0,$BY32*KB$76,0)+'(20) RES Detailed Adjustments'!KC32+'(20) RES Detailed Adjustments'!KC89","v":0},0,{"$f":"IF($BZ32>0,$BZ32*KD$76,0)+'(20) RES Detailed Adjustments'!KE32+'(20) RES Detailed Adjustments'!KE89","v":0},{"$f":"IF($BZ32>0,$BZ32*KE$76,0)+'(20) RES Detailed Adjustments'!KF32+'(20) RES Detailed Adjustments'!KF89","v":0},{"$f":"IF($BZ32>0,$BZ32*KF$76,0)+'(20) RES Detailed Adjustments'!KG32+'(20) RES Detailed Adjustments'!KG89","v":0},0,{"$f":"IF($CA32>0,$CA32*KH$76,0)+'(20) RES Detailed Adjustments'!KI32+'(20) RES Detailed Adjustments'!KI89","v":0},{"$f":"IF($CA32>0,$CA32*KI$76,0)+'(20) RES Detailed Adjustments'!KJ32+'(20) RES Detailed Adjustments'!KJ89","v":0},{"$f":"IF($CA32>0,$CA32*KJ$76,0)+'(20) RES Detailed Adjustments'!KK32+'(20) RES Detailed Adjustments'!KK89","v":0},0,{"$f":"IF($CB32>0,$CB32*KL$76,0)+'(20) RES Detailed Adjustments'!KM32+'(20) RES Detailed Adjustments'!KM89","v":0},{"$f":"IF($CB32>0,$CB32*KM$76,0)+'(20) RES Detailed Adjustments'!KN32+'(20) RES Detailed Adjustments'!KN89","v":0},{"$f":"IF($CB32>0,$CB32*KN$76,0)+'(20) RES Detailed Adjustments'!KO32+'(20) RES Detailed Adjustments'!KO89","v":0},0,{"$f":"IF($CC32>0,$CC32*KP$76,0)+'(20) RES Detailed Adjustments'!KQ32+'(20) RES Detailed Adjustments'!KQ89","v":0},{"$f":"IF($CC32>0,$CC32*KQ$76,0)+'(20) RES Detailed Adjustments'!KR32+'(20) RES Detailed Adjustments'!KR89","v":0},{"$f":"IF($CC32>0,$CC32*KR$76,0)+'(20) RES Detailed Adjustments'!KS32+'(20) RES Detailed Adjustments'!KS89","v":0},0,{"$f":"IF($CD32>0,$CD32*KT$76,0)+'(20) RES Detailed Adjustments'!KU32+'(20) RES Detailed Adjustments'!KU89","v":0},{"$f":"IF($CD32>0,$CD32*KU$76,0)+'(20) RES Detailed Adjustments'!KV32+'(20) RES Detailed Adjustments'!KV89","v":0},{"$f":"IF($CD32>0,$CD32*KV$76,0)+'(20) RES Detailed Adjustments'!KW32+'(20) RES Detailed Adjustments'!KW89","v":0},0,{"$f":"IF($CE32>0,$CE32*KX$76,0)+'(20) RES Detailed Adjustments'!KY32+'(20) RES Detailed Adjustments'!KY89","v":0},{"$f":"IF($CE32>0,$CE32*KY$76,0)+'(20) RES Detailed Adjustments'!KZ32+'(20) RES Detailed Adjustments'!KZ89","v":0},{"$f":"IF($CE32>0,$CE32*KZ$76,0)+'(20) RES Detailed Adjustments'!LA32+'(20) RES Detailed Adjustments'!LA89","v":0},0,{"$f":"IF($CF32>0,$CF32*LB$76,0)+'(20) RES Detailed Adjustments'!LC32+'(20) RES Detailed Adjustments'!LC89","v":0},{"$f":"IF($CF32>0,$CF32*LC$76,0)+'(20) RES Detailed Adjustments'!LD32+'(20) RES Detailed Adjustments'!LD89","v":0},{"$f":"IF($CF32>0,$CF32*LD$76,0)+'(20) RES Detailed Adjustments'!LE32+'(20) RES Detailed Adjustments'!LE89","v":0},0,{"$f":"IF($CG32>0,$CG32*LF$76,0)+'(20) RES Detailed Adjustments'!LG32+'(20) RES Detailed Adjustments'!LG89","v":0},{"$f":"IF($CG32>0,$CG32*LG$76,0)+'(20) RES Detailed Adjustments'!LH32+'(20) RES Detailed Adjustments'!LH89","v":0},{"$f":"IF($CG32>0,$CG32*LH$76,0)+'(20) RES Detailed Adjustments'!LI32+'(20) RES Detailed Adjustments'!LI89","v":0},0,{"$f":"IF($CH32>0,$CH32*LJ$76,0)+'(20) RES Detailed Adjustments'!LK32+'(20) RES Detailed Adjustments'!LK89","v":0},{"$f":"IF($CH32>0,$CH32*LK$76,0)+'(20) RES Detailed Adjustments'!LL32+'(20) RES Detailed Adjustments'!LL89","v":0},{"$f":"IF($CH32>0,$CH32*LL$76,0)+'(20) RES Detailed Adjustments'!LM32+'(20) RES Detailed Adjustments'!LM89","v":0},0,{"$f":"IF($CI32>0,$CI32*LN$76,0)+'(20) RES Detailed Adjustments'!LO32+'(20) RES Detailed Adjustments'!LO89","v":0},{"$f":"IF($CI32>0,$CI32*LO$76,0)+'(20) RES Detailed Adjustments'!LP32+'(20) RES Detailed Adjustments'!LP89","v":0},{"$f":"IF($CI32>0,$CI32*LP$76,0)+'(20) RES Detailed Adjustments'!LQ32+'(20) RES Detailed Adjustments'!LQ89","v":0},0,{"$f":"IF($CJ32>0,$CJ32*LR$76,0)+'(20) RES Detailed Adjustments'!LS32+'(20) RES Detailed Adjustments'!LS89","v":0},{"$f":"IF($CJ32>0,$CJ32*LS$76,0)+'(20) RES Detailed Adjustments'!LT32+'(20) RES Detailed Adjustments'!LT89","v":0},{"$f":"IF($CJ32>0,$CJ32*LT$76,0)+'(20) RES Detailed Adjustments'!LU32+'(20) RES Detailed Adjustments'!LU89","v":0},0,{"$f":"IF($CK32>0,$CK32*LV$76,0)+'(20) RES Detailed Adjustments'!LW32+'(20) RES Detailed Adjustments'!LW89","v":0},{"$f":"IF($CK32>0,$CK32*LW$76,0)+'(20) RES Detailed Adjustments'!LX32+'(20) RES Detailed Adjustments'!LX89","v":0},{"$f":"IF($CK32>0,$CK32*LX$76,0)+'(20) RES Detailed Adjustments'!LY32+'(20) RES Detailed Adjustments'!LY89","v":0},0,{"$f":"IF($CL32>0,$CL32*LZ$76,0)+'(20) RES Detailed Adjustments'!MA32+'(20) RES Detailed Adjustments'!MA89","v":0},{"$f":"IF($CL32>0,$CL32*MA$76,0)+'(20) RES Detailed Adjustments'!MB32+'(20) RES Detailed Adjustments'!MB89","v":0},{"$f":"IF($CL32>0,$CL32*MB$76,0)+'(20) RES Detailed Adjustments'!MC32+'(20) RES Detailed Adjustments'!MC89","v":0},0,{"$f":"IF($CM32>0,$CM32*MD$76,0)+'(20) RES Detailed Adjustments'!ME32+'(20) RES Detailed Adjustments'!ME89","v":0},{"$f":"IF($CM32>0,$CM32*ME$76,0)+'(20) RES Detailed Adjustments'!MF32+'(20) RES Detailed Adjustments'!MF89","v":0},{"$f":"IF($CM32>0,$CM32*MF$76,0)+'(20) RES Detailed Adjustments'!MG32+'(20) RES Detailed Adjustments'!MG89","v":0},0,{"$f":"IF($CN32>0,$CN32*MH$76,0)+'(20) RES Detailed Adjustments'!MI32+'(20) RES Detailed Adjustments'!MI89","v":0},{"$f":"IF($CN32>0,$CN32*MI$76,0)+'(20) RES Detailed Adjustments'!MJ32+'(20) RES Detailed Adjustments'!MJ89","v":0},{"$f":"IF($CN32>0,$CN32*MJ$76,0)+'(20) RES Detailed Adjustments'!MK32+'(20) RES Detailed Adjustments'!MK89","v":0},0,{"$f":"IF($CO32>0,$CO32*ML$76,0)+'(20) RES Detailed Adjustments'!MM32+'(20) RES Detailed Adjustments'!MM89","v":0},{"$f":"IF($CO32>0,$CO32*MM$76,0)+'(20) RES Detailed Adjustments'!MN32+'(20) RES Detailed Adjustments'!MN89","v":0},{"$f":"IF($CO32>0,$CO32*MN$76,0)+'(20) RES Detailed Adjustments'!MO32+'(20) RES Detailed Adjustments'!MO89","v":0},0,{"$f":"IF($CP32>0,$CP32*MP$76,0)+'(20) RES Detailed Adjustments'!MQ32+'(20) RES Detailed Adjustments'!MQ89","v":0},{"$f":"IF($CP32>0,$CP32*MQ$76,0)+'(20) RES Detailed Adjustments'!MR32+'(20) RES Detailed Adjustments'!MR89","v":0},{"$f":"IF($CP32>0,$CP32*MR$76,0)+'(20) RES Detailed Adjustments'!MS32+'(20) RES Detailed Adjustments'!MS89","v":0},0,{"$f":"IF($CQ32>0,$CQ32*MT$76,0)+'(20) RES Detailed Adjustments'!MU32+'(20) RES Detailed Adjustments'!MU89","v":0},{"$f":"IF($CQ32>0,$CQ32*MU$76,0)+'(20) RES Detailed Adjustments'!MV32+'(20) RES Detailed Adjustments'!MV89","v":0},{"$f":"IF($CQ32>0,$CQ32*MV$76,0)+'(20) RES Detailed Adjustments'!MW32+'(20) RES Detailed Adjustments'!MW89","v":0},0,{"$f":"IF($CR32>0,$CR32*MX$76,0)+'(20) RES Detailed Adjustments'!MY32+'(20) RES Detailed Adjustments'!MY89","v":0},{"$f":"IF($CR32>0,$CR32*MY$76,0)+'(20) RES Detailed Adjustments'!MZ32+'(20) RES Detailed Adjustments'!MZ89","v":0},{"$f":"IF($CR32>0,$CR32*MZ$76,0)+'(20) RES Detailed Adjustments'!NA32+'(20) RES Detailed Adjustments'!NA89","v":0},0,{"$f":"IF($CS32>0,$CS32*NB$76,0)+'(20) RES Detailed Adjustments'!NC32+'(20) RES Detailed Adjustments'!NC89","v":0},{"$f":"IF($CS32>0,$CS32*NC$76,0)+'(20) RES Detailed Adjustments'!ND32+'(20) RES Detailed Adjustments'!ND89","v":0},{"$f":"IF($CS32>0,$CS32*ND$76,0)+'(20) RES Detailed Adjustments'!NE32+'(20) RES Detailed Adjustments'!NE89","v":0},0,{"$f":"IF($CT32>0,$CT32*NF$76,0)+'(20) RES Detailed Adjustments'!NG32+'(20) RES Detailed Adjustments'!NG89","v":0},{"$f":"IF($CT32>0,$CT32*NG$76,0)+'(20) RES Detailed Adjustments'!NH32+'(20) RES Detailed Adjustments'!NH89","v":0},{"$f":"IF($CT32>0,$CT32*NH$76,0)+'(20) RES Detailed Adjustments'!NI32+'(20) RES Detailed Adjustments'!NI89","v":0},0,{"$f":"IF($CU32>0,$CU32*NJ$76,0)+'(20) RES Detailed Adjustments'!NK32+'(20) RES Detailed Adjustments'!NK89","v":0},{"$f":"IF($CU32>0,$CU32*NK$76,0)+'(20) RES Detailed Adjustments'!NL32+'(20) RES Detailed Adjustments'!NL89","v":0},{"$f":"IF($CU32>0,$CU32*NL$76,0)+'(20) RES Detailed Adjustments'!NM32+'(20) RES Detailed Adjustments'!NM89","v":0},0,{"$f":"IF($CV32>0,$CV32*NN$76,0)+'(20) RES Detailed Adjustments'!NO32+'(20) RES Detailed Adjustments'!NO89","v":0},{"$f":"IF($CV32>0,$CV32*NO$76,0)+'(20) RES Detailed Adjustments'!NP32+'(20) RES Detailed Adjustments'!NP89","v":0},{"$f":"IF($CV32>0,$CV32*NP$76,0)+'(20) RES Detailed Adjustments'!NQ32+'(20) RES Detailed Adjustments'!NQ89","v":0},0,{"$f":"IF($CW32>0,$CW32*NR$76,0)+'(20) RES Detailed Adjustments'!NS32+'(20) RES Detailed Adjustments'!NS89","v":0},{"$f":"IF($CW32>0,$CW32*NS$76,0)+'(20) RES Detailed Adjustments'!NT32+'(20) RES Detailed Adjustments'!NT89","v":0},{"$f":"IF($CW32>0,$CW32*NT$76,0)+'(20) RES Detailed Adjustments'!NU32+'(20) RES Detailed Adjustments'!NU89","v":0},0]
["Insurance",{"$f":"IF($F33>0,$F33*B$76,0)+'(20) RES Detailed Adjustments'!C33+'(20) RES Detailed Adjustments'!C90","v":0},{"$f":"IF($F33>0,$F33*C$76,0)+'(20) RES Detailed Adjustments'!D33+'(20) RES Detailed Adjustments'!D90","v":0},{"$f":"IF($F33>0,$F33*D$76,0)+'(20) RES Detailed Adjustments'!E33+'(20) RES Detailed Adjustments'!E90","v":0},0,{"$f":"IF($G33>0,$G33*F$76,0)+'(20) RES Detailed Adjustments'!G33+'(20) RES Detailed Adjustments'!G90","v":0},{"$f":"IF($G33>0,$G33*G$76,0)+'(20) RES Detailed Adjustments'!H33+'(20) RES Detailed Adjustments'!H90","v":0},{"$f":"IF($G33>0,$G33*H$76,0)+'(20) RES Detailed Adjustments'!I33+'(20) RES Detailed Adjustments'!I90","v":0},0,{"$f":"IF($H33>0,$H33*J$76,0)+'(20) RES Detailed Adjustments'!K33+'(20) RES Detailed Adjustments'!K90","v":0},{"$f":"IF($H33>0,$H33*K$76,0)+'(20) RES Detailed Adjustments'!L33+'(20) RES Detailed Adjustments'!L90","v":0},{"$f":"IF($H33>0,$H33*L$76,0)+'(20) RES Detailed Adjustments'!M33+'(20) RES Detailed Adjustments'!M90","v":0},0,{"$f":"IF($I33>0,$I33*N$76,0)+'(20) RES Detailed Adjustments'!O33+'(20) RES Detailed Adjustments'!O90","v":0},{"$f":"IF($I33>0,$I33*O$76,0)+'(20) RES Detailed Adjustments'!P33+'(20) RES Detailed Adjustments'!P90","v":0},{"$f":"IF($I33>0,$I33*P$76,0)+'(20) RES Detailed Adjustments'!Q33+'(20) RES Detailed Adjustments'!Q90","v":0},0,{"$f":"IF($J33>0,$J33*R$76,0)+'(20) RES Detailed Adjustments'!S33+'(20) RES Detailed Adjustments'!S90","v":0},{"$f":"IF($J33>0,$J33*S$76,0)+'(20) RES Detailed Adjustments'!T33+'(20) RES Detailed Adjustments'!T90","v":0},{"$f":"IF($J33>0,$J33*T$76,0)+'(20) RES Detailed Adjustments'!U33+'(20) RES Detailed Adjustments'!U90","v":0},0,{"$f":"IF($K33>0,$K33*V$76,0)+'(20) RES Detailed Adjustments'!W33+'(20) RES Detailed Adjustments'!W90","v":0},{"$f":"IF($K33>0,$K33*W$76,0)+'(20) RES Detailed Adjustments'!X33+'(20) RES Detailed Adjustments'!X90","v":0},{"$f":"IF($K33>0,$K33*X$76,0)+'(20) RES Detailed Adjustments'!Y33+'(20) RES Detailed Adjustments'!Y90","v":0},0,{"$f":"IF($L33>0,$L33*Z$76,0)+'(20) RES Detailed Adjustments'!AA33+'(20) RES Detailed Adjustments'!AA90","v":0},{"$f":"IF($L33>0,$L33*AA$76,0)+'(20) RES Detailed Adjustments'!AB33+'(20) RES Detailed Adjustments'!AB90","v":0},{"$f":"IF($L33>0,$L33*AB$76,0)+'(20) RES Detailed Adjustments'!AC33+'(20) RES Detailed Adjustments'!AC90","v":0},0,{"$f":"IF($M33>0,$M33*AD$76,0)+'(20) RES Detailed Adjustments'!AE33+'(20) RES Detailed Adjustments'!AE90","v":0},{"$f":"IF($M33>0,$M33*AE$76,0)+'(20) RES Detailed Adjustments'!AF33+'(20) RES Detailed Adjustments'!AF90","v":0},{"$f":"IF($M33>0,$M33*AF$76,0)+'(20) RES Detailed Adjustments'!AG33+'(20) RES Detailed Adjustments'!AG90","v":0},0,{"$f":"IF($N33>0,$N33*AH$76,0)+'(20) RES Detailed Adjustments'!AI33+'(20) RES Detailed Adjustments'!AI90","v":0},{"$f":"IF($N33>0,$N33*AI$76,0)+'(20) RES Detailed Adjustments'!AJ33+'(20) RES Detailed Adjustments'!AJ90","v":0},{"$f":"IF($N33>0,$N33*AJ$76,0)+'(20) RES Detailed Adjustments'!AK33+'(20) RES Detailed Adjustments'!AK90","v":0},0,{"$f":"IF($O33>0,$O33*AL$76,0)+'(20) RES Detailed Adjustments'!AM33+'(20) RES Detailed Adjustments'!AM90","v":0},{"$f":"IF($O33>0,$O33*AM$76,0)+'(20) RES Detailed Adjustments'!AN33+'(20) RES Detailed Adjustments'!AN90","v":0},{"$f":"IF($O33>0,$O33*AN$76,0)+'(20) RES Detailed Adjustments'!AO33+'(20) RES Detailed Adjustments'!AO90","v":0},0,{"$f":"IF($P33>0,$P33*AP$76,0)+'(20) RES Detailed Adjustments'!AQ33+'(20) RES Detailed Adjustments'!AQ90","v":0},{"$f":"IF($P33>0,$P33*AQ$76,0)+'(20) RES Detailed Adjustments'!AR33+'(20) RES Detailed Adjustments'!AR90","v":0},{"$f":"IF($P33>0,$P33*AR$76,0)+'(20) RES Detailed Adjustments'!AS33+'(20) RES Detailed Adjustments'!AS90","v":0},0,{"$f":"IF($Q33>0,$Q33*AT$76,0)+'(20) RES Detailed Adjustments'!AU33+'(20) RES Detailed Adjustments'!AU90","v":0},{"$f":"IF($Q33>0,$Q33*AU$76,0)+'(20) RES Detailed Adjustments'!AV33+'(20) RES Detailed Adjustments'!AV90","v":0},{"$f":"IF($Q33>0,$Q33*AV$76,0)+'(20) RES Detailed Adjustments'!AW33+'(20) RES Detailed Adjustments'!AW90","v":0},0,{"$f":"IF($R33>0,$R33*AX$76,0)+'(20) RES Detailed Adjustments'!AY33+'(20) RES Detailed Adjustments'!AY90","v":0},{"$f":"IF($R33>0,$R33*AY$76,0)+'(20) RES Detailed Adjustments'!AZ33+'(20) RES Detailed Adjustments'!AZ90","v":0},{"$f":"IF($R33>0,$R33*AZ$76,0)+'(20) RES Detailed Adjustments'!BA33+'(20) RES Detailed Adjustments'!BA90","v":0},0,{"$f":"IF($S33>0,$S33*BB$76,0)+'(20) RES Detailed Adjustments'!BC33+'(20) RES Detailed Adjustments'!BC90","v":0},{"$f":"IF($S33>0,$S33*BC$76,0)+'(20) RES Detailed Adjustments'!BD33+'(20) RES Detailed Adjustments'!BD90","v":0},{"$f":"IF($S33>0,$S33*BD$76,0)+'(20) RES Detailed Adjustments'!BE33+'(20) RES Detailed Adjustments'!BE90","v":0},0,{"$f":"IF($T33>0,$T33*BF$76,0)+'(20) RES Detailed Adjustments'!BG33+'(20) RES Detailed Adjustments'!BG90","v":0},{"$f":"IF($T33>0,$T33*BG$76,0)+'(20) RES Detailed Adjustments'!BH33+'(20) RES Detailed Adjustments'!BH90","v":0},{"$f":"IF($T33>0,$T33*BH$76,0)+'(20) RES Detailed Adjustments'!BI33+'(20) RES Detailed Adjustments'!BI90","v":0},0,{"$f":"IF($U33>0,$U33*BJ$76,0)+'(20) RES Detailed Adjustments'!BK33+'(20) RES Detailed Adjustments'!BK90","v":0},{"$f":"IF($U33>0,$U33*BK$76,0)+'(20) RES Detailed Adjustments'!BL33+'(20) RES Detailed Adjustments'!BL90","v":0},{"$f":"IF($U33>0,$U33*BL$76,0)+'(20) RES Detailed Adjustments'!BM33+'(20) RES Detailed Adjustments'!BM90","v":0},0,{"$f":"IF($V33>0,$V33*BN$76,0)+'(20) RES Detailed Adjustments'!BO33+'(20) RES Detailed Adjustments'!BO90","v":0},{"$f":"IF($V33>0,$V33*BO$76,0)+'(20) RES Detailed Adjustments'!BP33+'(20) RES Detailed Adjustments'!BP90","v":0},{"$f":"IF($V33>0,$V33*BP$76,0)+'(20) RES Detailed Adjustments'!BQ33+'(20) RES Detailed Adjustments'!BQ90","v":0},0,{"$f":"IF($W33>0,$W33*BR$76,0)+'(20) RES Detailed Adjustments'!BS33+'(20) RES Detailed Adjustments'!BS90","v":0},{"$f":"IF($W33>0,$W33*BS$76,0)+'(20) RES Detailed Adjustments'!BT33+'(20) RES Detailed Adjustments'!BT90","v":0},{"$f":"IF($W33>0,$W33*BT$76,0)+'(20) RES Detailed Adjustments'!BU33+'(20) RES Detailed Adjustments'!BU90","v":0},0,{"$f":"IF($X33>0,$X33*BV$76,0)+'(20) RES Detailed Adjustments'!BW33+'(20) RES Detailed Adjustments'!BW90","v":0},{"$f":"IF($X33>0,$X33*BW$76,0)+'(20) RES Detailed Adjustments'!BX33+'(20) RES Detailed Adjustments'!BX90","v":0},{"$f":"IF($X33>0,$X33*BX$76,0)+'(20) RES Detailed Adjustments'!BY33+'(20) RES Detailed Adjustments'!BY90","v":0},0,{"$f":"IF($Y33>0,$Y33*BZ$76,0)+'(20) RES Detailed Adjustments'!CA33+'(20) RES Detailed Adjustments'!CA90","v":0},{"$f":"IF($Y33>0,$Y33*CA$76,0)+'(20) RES Detailed Adjustments'!CB33+'(20) RES Detailed Adjustments'!CB90","v":0},{"$f":"IF($Y33>0,$Y33*CB$76,0)+'(20) RES Detailed Adjustments'!CC33+'(20) RES Detailed Adjustments'!CC90","v":0},0,{"$f":"IF($Z33>0,$Z33*CD$76,0)+'(20) RES Detailed Adjustments'!CE33+'(20) RES Detailed Adjustments'!CE90","v":0},{"$f":"IF($Z33>0,$Z33*CE$76,0)+'(20) RES Detailed Adjustments'!CF33+'(20) RES Detailed Adjustments'!CF90","v":0},{"$f":"IF($Z33>0,$Z33*CF$76,0)+'(20) RES Detailed Adjustments'!CG33+'(20) RES Detailed Adjustments'!CG90","v":0},0,{"$f":"IF($AA33>0,$AA33*CH$76,0)+'(20) RES Detailed Adjustments'!CI33+'(20) RES Detailed Adjustments'!CI90","v":0},{"$f":"IF($AA33>0,$AA33*CI$76,0)+'(20) RES Detailed Adjustments'!CJ33+'(20) RES Detailed Adjustments'!CJ90","v":0},{"$f":"IF($AA33>0,$AA33*CJ$76,0)+'(20) RES Detailed Adjustments'!CK33+'(20) RES Detailed Adjustments'!CK90","v":0},0,{"$f":"IF($AB33>0,$AB33*CL$76,0)+'(20) RES Detailed Adjustments'!CM33+'(20) RES Detailed Adjustments'!CM90","v":0},{"$f":"IF($AB33>0,$AB33*CM$76,0)+'(20) RES Detailed Adjustments'!CN33+'(20) RES Detailed Adjustments'!CN90","v":0},{"$f":"IF($AB33>0,$AB33*CN$76,0)+'(20) RES Detailed Adjustments'!CO33+'(20) RES Detailed Adjustments'!CO90","v":0},0,{"$f":"IF($AC33>0,$AC33*CP$76,0)+'(20) RES Detailed Adjustments'!CQ33+'(20) RES Detailed Adjustments'!CQ90","v":0},{"$f":"IF($AC33>0,$AC33*CQ$76,0)+'(20) RES Detailed Adjustments'!CR33+'(20) RES Detailed Adjustments'!CR90","v":0},{"$f":"IF($AC33>0,$AC33*CR$76,0)+'(20) RES Detailed Adjustments'!CS33+'(20) RES Detailed Adjustments'!CS90","v":0},0,{"$f":"IF($AD33>0,$AD33*CT$76,0)+'(20) RES Detailed Adjustments'!CU33+'(20) RES Detailed Adjustments'!CU90","v":0},{"$f":"IF($AD33>0,$AD33*CU$76,0)+'(20) RES Detailed Adjustments'!CV33+'(20) RES Detailed Adjustments'!CV90","v":0},{"$f":"IF($AD33>0,$AD33*CV$76,0)+'(20) RES Detailed Adjustments'!CW33+'(20) RES Detailed Adjustments'!CW90","v":0},0,{"$f":"IF($AE33>0,$AE33*CX$76,0)+'(20) RES Detailed Adjustments'!CY33+'(20) RES Detailed Adjustments'!CY90","v":0},{"$f":"IF($AE33>0,$AE33*CY$76,0)+'(20) RES Detailed Adjustments'!CZ33+'(20) RES Detailed Adjustments'!CZ90","v":0},{"$f":"IF($AE33>0,$AE33*CZ$76,0)+'(20) RES Detailed Adjustments'!DA33+'(20) RES Detailed Adjustments'!DA90","v":0},0,{"$f":"IF($AF33>0,$AF33*DB$76,0)+'(20) RES Detailed Adjustments'!DC33+'(20) RES Detailed Adjustments'!DC90","v":0},{"$f":"IF($AF33>0,$AF33*DC$76,0)+'(20) RES Detailed Adjustments'!DD33+'(20) RES Detailed Adjustments'!DD90","v":0},{"$f":"IF($AF33>0,$AF33*DD$76,0)+'(20) RES Detailed Adjustments'!DE33+'(20) RES Detailed Adjustments'!DE90","v":0},0,{"$f":"IF($AG33>0,$AG33*DF$76,0)+'(20) RES Detailed Adjustments'!DG33+'(20) RES Detailed Adjustments'!DG90","v":0},{"$f":"IF($AG33>0,$AG33*DG$76,0)+'(20) RES Detailed Adjustments'!DH33+'(20) RES Detailed Adjustments'!DH90","v":0},{"$f":"IF($AG33>0,$AG33*DH$76,0)+'(20) RES Detailed Adjustments'!DI33+'(20) RES Detailed Adjustments'!DI90","v":0},0,{"$f":"IF($AH33>0,$AH33*DJ$76,0)+'(20) RES Detailed Adjustments'!DK33+'(20) RES Detailed Adjustments'!DK90","v":0},{"$f":"IF($AH33>0,$AH33*DK$76,0)+'(20) RES Detailed Adjustments'!DL33+'(20) RES Detailed Adjustments'!DL90","v":0},{"$f":"IF($AH33>0,$AH33*DL$76,0)+'(20) RES Detailed Adjustments'!DM33+'(20) RES Detailed Adjustments'!DM90","v":0},0,{"$f":"IF($AI33>0,$AI33*DN$76,0)+'(20) RES Detailed Adjustments'!DO33+'(20) RES Detailed Adjustments'!DO90","v":0},{"$f":"IF($AI33>0,$AI33*DO$76,0)+'(20) RES Detailed Adjustments'!DP33+'(20) RES Detailed Adjustments'!DP90","v":0},{"$f":"IF($AI33>0,$AI33*DP$76,0)+'(20) RES Detailed Adjustments'!DQ33+'(20) RES Detailed Adjustments'!DQ90","v":0},0,{"$f":"IF($AJ33>0,$AJ33*DR$76,0)+'(20) RES Detailed Adjustments'!DS33+'(20) RES Detailed Adjustments'!DS90","v":0},{"$f":"IF($AJ33>0,$AJ33*DS$76,0)+'(20) RES Detailed Adjustments'!DT33+'(20) RES Detailed Adjustments'!DT90","v":0},{"$f":"IF($AJ33>0,$AJ33*DT$76,0)+'(20) RES Detailed Adjustments'!DU33+'(20) RES Detailed Adjustments'!DU90","v":0},0,{"$f":"IF($AK33>0,$AK33*DV$76,0)+'(20) RES Detailed Adjustments'!DW33+'(20) RES Detailed Adjustments'!DW90","v":0},{"$f":"IF($AK33>0,$AK33*DW$76,0)+'(20) RES Detailed Adjustments'!DX33+'(20) RES Detailed Adjustments'!DX90","v":0},{"$f":"IF($AK33>0,$AK33*DX$76,0)+'(20) RES Detailed Adjustments'!DY33+'(20) RES Detailed Adjustments'!DY90","v":0},0,{"$f":"IF($AL33>0,$AL33*DZ$76,0)+'(20) RES Detailed Adjustments'!EA33+'(20) RES Detailed Adjustments'!EA90","v":0},{"$f":"IF($AL33>0,$AL33*EA$76,0)+'(20) RES Detailed Adjustments'!EB33+'(20) RES Detailed Adjustments'!EB90","v":0},{"$f":"IF($AL33>0,$AL33*EB$76,0)+'(20) RES Detailed Adjustments'!EC33+'(20) RES Detailed Adjustments'!EC90","v":0},0,{"$f":"IF($AM33>0,$AM33*ED$76,0)+'(20) RES Detailed Adjustments'!EE33+'(20) RES Detailed Adjustments'!EE90","v":0},{"$f":"IF($AM33>0,$AM33*EE$76,0)+'(20) RES Detailed Adjustments'!EF33+'(20) RES Detailed Adjustments'!EF90","v":0},{"$f":"IF($AM33>0,$AM33*EF$76,0)+'(20) RES Detailed Adjustments'!EG33+'(20) RES Detailed Adjustments'!EG90","v":0},0,{"$f":"IF($AN33>0,$AN33*EH$76,0)+'(20) RES Detailed Adjustments'!EI33+'(20) RES Detailed Adjustments'!EI90","v":0},{"$f":"IF($AN33>0,$AN33*EI$76,0)+'(20) RES Detailed Adjustments'!EJ33+'(20) RES Detailed Adjustments'!EJ90","v":0},{"$f":"IF($AN33>0,$AN33*EJ$76,0)+'(20) RES Detailed Adjustments'!EK33+'(20) RES Detailed Adjustments'!EK90","v":0},0,{"$f":"IF($AO33>0,$AO33*EL$76,0)+'(20) RES Detailed Adjustments'!EM33+'(20) RES Detailed Adjustments'!EM90","v":0},{"$f":"IF($AO33>0,$AO33*EM$76,0)+'(20) RES Detailed Adjustments'!EN33+'(20) RES Detailed Adjustments'!EN90","v":0},{"$f":"IF($AO33>0,$AO33*EN$76,0)+'(20) RES Detailed Adjustments'!EO33+'(20) RES Detailed Adjustments'!EO90","v":0},0,{"$f":"IF($AP33>0,$AP33*EP$76,0)+'(20) RES Detailed Adjustments'!EQ33+'(20) RES Detailed Adjustments'!EQ90","v":0},{"$f":"IF($AP33>0,$AP33*EQ$76,0)+'(20) RES Detailed Adjustments'!ER33+'(20) RES Detailed Adjustments'!ER90","v":0},{"$f":"IF($AP33>0,$AP33*ER$76,0)+'(20) RES Detailed Adjustments'!ES33+'(20) RES Detailed Adjustments'!ES90","v":0},0,{"$f":"IF($AQ33>0,$AQ33*ET$76,0)+'(20) RES Detailed Adjustments'!EU33+'(20) RES Detailed Adjustments'!EU90","v":0},{"$f":"IF($AQ33>0,$AQ33*EU$76,0)+'(20) RES Detailed Adjustments'!EV33+'(20) RES Detailed Adjustments'!EV90","v":0},{"$f":"IF($AQ33>0,$AQ33*EV$76,0)+'(20) RES Detailed Adjustments'!EW33+'(20) RES Detailed Adjustments'!EW90","v":0},0,{"$f":"IF($AR33>0,$AR33*EX$76,0)+'(20) RES Detailed Adjustments'!EY33+'(20) RES Detailed Adjustments'!EY90","v":0},{"$f":"IF($AR33>0,$AR33*EY$76,0)+'(20) RES Detailed Adjustments'!EZ33+'(20) RES Detailed Adjustments'!EZ90","v":0},{"$f":"IF($AR33>0,$AR33*EZ$76,0)+'(20) RES Detailed Adjustments'!FA33+'(20) RES Detailed Adjustments'!FA90","v":0},0,{"$f":"IF($AS33>0,$AS33*FB$76,0)+'(20) RES Detailed Adjustments'!FC33+'(20) RES Detailed Adjustments'!FC90","v":0},{"$f":"IF($AS33>0,$AS33*FC$76,0)+'(20) RES Detailed Adjustments'!FD33+'(20) RES Detailed Adjustments'!FD90","v":0},{"$f":"IF($AS33>0,$AS33*FD$76,0)+'(20) RES Detailed Adjustments'!FE33+'(20) RES Detailed Adjustments'!FE90","v":0},0,{"$f":"IF($AT33>0,$AT33*FF$76,0)+'(20) RES Detailed Adjustments'!FG33+'(20) RES Detailed Adjustments'!FG90","v":0},{"$f":"IF($AT33>0,$AT33*FG$76,0)+'(20) RES Detailed Adjustments'!FH33+'(20) RES Detailed Adjustments'!FH90","v":0},{"$f":"IF($AT33>0,$AT33*FH$76,0)+'(20) RES Detailed Adjustments'!FI33+'(20) RES Detailed Adjustments'!FI90","v":0},0,{"$f":"IF($AU33>0,$AU33*FJ$76,0)+'(20) RES Detailed Adjustments'!FK33+'(20) RES Detailed Adjustments'!FK90","v":0},{"$f":"IF($AU33>0,$AU33*FK$76,0)+'(20) RES Detailed Adjustments'!FL33+'(20) RES Detailed Adjustments'!FL90","v":0},{"$f":"IF($AU33>0,$AU33*FL$76,0)+'(20) RES Detailed Adjustments'!FM33+'(20) RES Detailed Adjustments'!FM90","v":0},0,{"$f":"IF($AV33>0,$AV33*FN$76,0)+'(20) RES Detailed Adjustments'!FO33+'(20) RES Detailed Adjustments'!FO90","v":0},{"$f":"IF($AV33>0,$AV33*FO$76,0)+'(20) RES Detailed Adjustments'!FP33+'(20) RES Detailed Adjustments'!FP90","v":0},{"$f":"IF($AV33>0,$AV33*FP$76,0)+'(20) RES Detailed Adjustments'!FQ33+'(20) RES Detailed Adjustments'!FQ90","v":0},0,{"$f":"IF($AW33>0,$AW33*FR$76,0)+'(20) RES Detailed Adjustments'!FS33+'(20) RES Detailed Adjustments'!FS90","v":0},{"$f":"IF($AW33>0,$AW33*FS$76,0)+'(20) RES Detailed Adjustments'!FT33+'(20) RES Detailed Adjustments'!FT90","v":0},{"$f":"IF($AW33>0,$AW33*FT$76,0)+'(20) RES Detailed Adjustments'!FU33+'(20) RES Detailed Adjustments'!FU90","v":0},0,{"$f":"IF($AX33>0,$AX33*FV$76,0)+'(20) RES Detailed Adjustments'!FW33+'(20) RES Detailed Adjustments'!FW90","v":0},{"$f":"IF($AX33>0,$AX33*FW$76,0)+'(20) RES Detailed Adjustments'!FX33+'(20) RES Detailed Adjustments'!FX90","v":0},{"$f":"IF($AX33>0,$AX33*FX$76,0)+'(20) RES Detailed Adjustments'!FY33+'(20) RES Detailed Adjustments'!FY90","v":0},0,{"$f":"IF($AY33>0,$AY33*FZ$76,0)+'(20) RES Detailed Adjustments'!GA33+'(20) RES Detailed Adjustments'!GA90","v":0},{"$f":"IF($AY33>0,$AY33*GA$76,0)+'(20) RES Detailed Adjustments'!GB33+'(20) RES Detailed Adjustments'!GB90","v":0},{"$f":"IF($AY33>0,$AY33*GB$76,0)+'(20) RES Detailed Adjustments'!GC33+'(20) RES Detailed Adjustments'!GC90","v":0},0,{"$f":"IF($AZ33>0,$AZ33*GD$76,0)+'(20) RES Detailed Adjustments'!GE33+'(20) RES Detailed Adjustments'!GE90","v":0},{"$f":"IF($AZ33>0,$AZ33*GE$76,0)+'(20) RES Detailed Adjustments'!GF33+'(20) RES Detailed Adjustments'!GF90","v":0},{"$f":"IF($AZ33>0,$AZ33*GF$76,0)+'(20) RES Detailed Adjustments'!GG33+'(20) RES Detailed Adjustments'!GG90","v":0},0,{"$f":"IF($BA33>0,$BA33*GH$76,0)+'(20) RES Detailed Adjustments'!GI33+'(20) RES Detailed Adjustments'!GI90","v":0},{"$f":"IF($BA33>0,$BA33*GI$76,0)+'(20) RES Detailed Adjustments'!GJ33+'(20) RES Detailed Adjustments'!GJ90","v":0},{"$f":"IF($BA33>0,$BA33*GJ$76,0)+'(20) RES Detailed Adjustments'!GK33+'(20) RES Detailed Adjustments'!GK90","v":0},0,{"$f":"IF($BB33>0,$BB33*GL$76,0)+'(20) RES Detailed Adjustments'!GM33+'(20) RES Detailed Adjustments'!GM90","v":0},{"$f":"IF($BB33>0,$BB33*GM$76,0)+'(20) RES Detailed Adjustments'!GN33+'(20) RES Detailed Adjustments'!GN90","v":0},{"$f":"IF($BB33>0,$BB33*GN$76,0)+'(20) RES Detailed Adjustments'!GO33+'(20) RES Detailed Adjustments'!GO90","v":0},0,{"$f":"IF($BC33>0,$BC33*GP$76,0)+'(20) RES Detailed Adjustments'!GQ33+'(20) RES Detailed Adjustments'!GQ90","v":0},{"$f":"IF($BC33>0,$BC33*GQ$76,0)+'(20) RES Detailed Adjustments'!GR33+'(20) RES Detailed Adjustments'!GR90","v":0},{"$f":"IF($BC33>0,$BC33*GR$76,0)+'(20) RES Detailed Adjustments'!GS33+'(20) RES Detailed Adjustments'!GS90","v":0},0,{"$f":"IF($BD33>0,$BD33*GT$76,0)+'(20) RES Detailed Adjustments'!GU33+'(20) RES Detailed Adjustments'!GU90","v":0},{"$f":"IF($BD33>0,$BD33*GU$76,0)+'(20) RES Detailed Adjustments'!GV33+'(20) RES Detailed Adjustments'!GV90","v":0},{"$f":"IF($BD33>0,$BD33*GV$76,0)+'(20) RES Detailed Adjustments'!GW33+'(20) RES Detailed Adjustments'!GW90","v":0},0,{"$f":"IF($BE33>0,$BE33*GX$76,0)+'(20) RES Detailed Adjustments'!GY33+'(20) RES Detailed Adjustments'!GY90","v":0},{"$f":"IF($BE33>0,$BE33*GY$76,0)+'(20) RES Detailed Adjustments'!GZ33+'(20) RES Detailed Adjustments'!GZ90","v":0},{"$f":"IF($BE33>0,$BE33*GZ$76,0)+'(20) RES Detailed Adjustments'!HA33+'(20) RES Detailed Adjustments'!HA90","v":0},0,{"$f":"IF($BF33>0,$BF33*HB$76,0)+'(20) RES Detailed Adjustments'!HC33+'(20) RES Detailed Adjustments'!HC90","v":0},{"$f":"IF($BF33>0,$BF33*HC$76,0)+'(20) RES Detailed Adjustments'!HD33+'(20) RES Detailed Adjustments'!HD90","v":0},{"$f":"IF($BF33>0,$BF33*HD$76,0)+'(20) RES Detailed Adjustments'!HE33+'(20) RES Detailed Adjustments'!HE90","v":0},0,{"$f":"IF($BG33>0,$BG33*HF$76,0)+'(20) RES Detailed Adjustments'!HG33+'(20) RES Detailed Adjustments'!HG90","v":0},{"$f":"IF($BG33>0,$BG33*HG$76,0)+'(20) RES Detailed Adjustments'!HH33+'(20) RES Detailed Adjustments'!HH90","v":0},{"$f":"IF($BG33>0,$BG33*HH$76,0)+'(20) RES Detailed Adjustments'!HI33+'(20) RES Detailed Adjustments'!HI90","v":0},0,{"$f":"IF($BH33>0,$BH33*HJ$76,0)+'(20) RES Detailed Adjustments'!HK33+'(20) RES Detailed Adjustments'!HK90","v":0},{"$f":"IF($BH33>0,$BH33*HK$76,0)+'(20) RES Detailed Adjustments'!HL33+'(20) RES Detailed Adjustments'!HL90","v":0},{"$f":"IF($BH33>0,$BH33*HL$76,0)+'(20) RES Detailed Adjustments'!HM33+'(20) RES Detailed Adjustments'!HM90","v":0},0,{"$f":"IF($BI33>0,$BI33*HN$76,0)+'(20) RES Detailed Adjustments'!HO33+'(20) RES Detailed Adjustments'!HO90","v":0},{"$f":"IF($BI33>0,$BI33*HO$76,0)+'(20) RES Detailed Adjustments'!HP33+'(20) RES Detailed Adjustments'!HP90","v":0},{"$f":"IF($BI33>0,$BI33*HP$76,0)+'(20) RES Detailed Adjustments'!HQ33+'(20) RES Detailed Adjustments'!HQ90","v":0},0,{"$f":"IF($BJ33>0,$BJ33*HR$76,0)+'(20) RES Detailed Adjustments'!HS33+'(20) RES Detailed Adjustments'!HS90","v":0},{"$f":"IF($BJ33>0,$BJ33*HS$76,0)+'(20) RES Detailed Adjustments'!HT33+'(20) RES Detailed Adjustments'!HT90","v":0},{"$f":"IF($BJ33>0,$BJ33*HT$76,0)+'(20) RES Detailed Adjustments'!HU33+'(20) RES Detailed Adjustments'!HU90","v":0},0,{"$f":"IF($BK33>0,$BK33*HV$76,0)+'(20) RES Detailed Adjustments'!HW33+'(20) RES Detailed Adjustments'!HW90","v":0},{"$f":"IF($BK33>0,$BK33*HW$76,0)+'(20) RES Detailed Adjustments'!HX33+'(20) RES Detailed Adjustments'!HX90","v":0},{"$f":"IF($BK33>0,$BK33*HX$76,0)+'(20) RES Detailed Adjustments'!HY33+'(20) RES Detailed Adjustments'!HY90","v":0},0,{"$f":"IF($BL33>0,$BL33*HZ$76,0)+'(20) RES Detailed Adjustments'!IA33+'(20) RES Detailed Adjustments'!IA90","v":0},{"$f":"IF($BL33>0,$BL33*IA$76,0)+'(20) RES Detailed Adjustments'!IB33+'(20) RES Detailed Adjustments'!IB90","v":0},{"$f":"IF($BL33>0,$BL33*IB$76,0)+'(20) RES Detailed Adjustments'!IC33+'(20) RES Detailed Adjustments'!IC90","v":0},0,{"$f":"IF($BM33>0,$BM33*ID$76,0)+'(20) RES Detailed Adjustments'!IE33+'(20) RES Detailed Adjustments'!IE90","v":0},{"$f":"IF($BM33>0,$BM33*IE$76,0)+'(20) RES Detailed Adjustments'!IF33+'(20) RES Detailed Adjustments'!IF90","v":0},{"$f":"IF($BM33>0,$BM33*IF$76,0)+'(20) RES Detailed Adjustments'!IG33+'(20) RES Detailed Adjustments'!IG90","v":0},0,{"$f":"IF($BN33>0,$BN33*IH$76,0)+'(20) RES Detailed Adjustments'!II33+'(20) RES Detailed Adjustments'!II90","v":0},{"$f":"IF($BN33>0,$BN33*II$76,0)+'(20) RES Detailed Adjustments'!IJ33+'(20) RES Detailed Adjustments'!IJ90","v":0},{"$f":"IF($BN33>0,$BN33*IJ$76,0)+'(20) RES Detailed Adjustments'!IK33+'(20) RES Detailed Adjustments'!IK90","v":0},0,{"$f":"IF($BO33>0,$BO33*IL$76,0)+'(20) RES Detailed Adjustments'!IM33+'(20) RES Detailed Adjustments'!IM90","v":0},{"$f":"IF($BO33>0,$BO33*IM$76,0)+'(20) RES Detailed Adjustments'!IN33+'(20) RES Detailed Adjustments'!IN90","v":0},{"$f":"IF($BO33>0,$BO33*IN$76,0)+'(20) RES Detailed Adjustments'!IO33+'(20) RES Detailed Adjustments'!IO90","v":0},0,{"$f":"IF($BP33>0,$BP33*IP$76,0)+'(20) RES Detailed Adjustments'!IQ33+'(20) RES Detailed Adjustments'!IQ90","v":0},{"$f":"IF($BP33>0,$BP33*IQ$76,0)+'(20) RES Detailed Adjustments'!IR33+'(20) RES Detailed Adjustments'!IR90","v":0},{"$f":"IF($BP33>0,$BP33*IR$76,0)+'(20) RES Detailed Adjustments'!IS33+'(20) RES Detailed Adjustments'!IS90","v":0},0,{"$f":"IF($BQ33>0,$BQ33*IT$76,0)+'(20) RES Detailed Adjustments'!IU33+'(20) RES Detailed Adjustments'!IU90","v":0},{"$f":"IF($BQ33>0,$BQ33*IU$76,0)+'(20) RES Detailed Adjustments'!IV33+'(20) RES Detailed Adjustments'!IV90","v":0},{"$f":"IF($BQ33>0,$BQ33*IV$76,0)+'(20) RES Detailed Adjustments'!IW33+'(20) RES Detailed Adjustments'!IW90","v":0},0,{"$f":"IF($BR33>0,$BR33*IX$76,0)+'(20) RES Detailed Adjustments'!IY33+'(20) RES Detailed Adjustments'!IY90","v":0},{"$f":"IF($BR33>0,$BR33*IY$76,0)+'(20) RES Detailed Adjustments'!IZ33+'(20) RES Detailed Adjustments'!IZ90","v":0},{"$f":"IF($BR33>0,$BR33*IZ$76,0)+'(20) RES Detailed Adjustments'!JA33+'(20) RES Detailed Adjustments'!JA90","v":0},0,{"$f":"IF($BS33>0,$BS33*JB$76,0)+'(20) RES Detailed Adjustments'!JC33+'(20) RES Detailed Adjustments'!JC90","v":0},{"$f":"IF($BS33>0,$BS33*JC$76,0)+'(20) RES Detailed Adjustments'!JD33+'(20) RES Detailed Adjustments'!JD90","v":0},{"$f":"IF($BS33>0,$BS33*JD$76,0)+'(20) RES Detailed Adjustments'!JE33+'(20) RES Detailed Adjustments'!JE90","v":0},0,{"$f":"IF($BT33>0,$BT33*JF$76,0)+'(20) RES Detailed Adjustments'!JG33+'(20) RES Detailed Adjustments'!JG90","v":0},{"$f":"IF($BT33>0,$BT33*JG$76,0)+'(20) RES Detailed Adjustments'!JH33+'(20) RES Detailed Adjustments'!JH90","v":0},{"$f":"IF($BT33>0,$BT33*JH$76,0)+'(20) RES Detailed Adjustments'!JI33+'(20) RES Detailed Adjustments'!JI90","v":0},0,{"$f":"IF($BU33>0,$BU33*JJ$76,0)+'(20) RES Detailed Adjustments'!JK33+'(20) RES Detailed Adjustments'!JK90","v":0},{"$f":"IF($BU33>0,$BU33*JK$76,0)+'(20) RES Detailed Adjustments'!JL33+'(20) RES Detailed Adjustments'!JL90","v":0},{"$f":"IF($BU33>0,$BU33*JL$76,0)+'(20) RES Detailed Adjustments'!JM33+'(20) RES Detailed Adjustments'!JM90","v":0},0,{"$f":"IF($BV33>0,$BV33*JN$76,0)+'(20) RES Detailed Adjustments'!JO33+'(20) RES Detailed Adjustments'!JO90","v":0},{"$f":"IF($BV33>0,$BV33*JO$76,0)+'(20) RES Detailed Adjustments'!JP33+'(20) RES Detailed Adjustments'!JP90","v":0},{"$f":"IF($BV33>0,$BV33*JP$76,0)+'(20) RES Detailed Adjustments'!JQ33+'(20) RES Detailed Adjustments'!JQ90","v":0},0,{"$f":"IF($BW33>0,$BW33*JR$76,0)+'(20) RES Detailed Adjustments'!JS33+'(20) RES Detailed Adjustments'!JS90","v":0},{"$f":"IF($BW33>0,$BW33*JS$76,0)+'(20) RES Detailed Adjustments'!JT33+'(20) RES Detailed Adjustments'!JT90","v":0},{"$f":"IF($BW33>0,$BW33*JT$76,0)+'(20) RES Detailed Adjustments'!JU33+'(20) RES Detailed Adjustments'!JU90","v":0},0,{"$f":"IF($BX33>0,$BX33*JV$76,0)+'(20) RES Detailed Adjustments'!JW33+'(20) RES Detailed Adjustments'!JW90","v":0},{"$f":"IF($BX33>0,$BX33*JW$76,0)+'(20) RES Detailed Adjustments'!JX33+'(20) RES Detailed Adjustments'!JX90","v":0},{"$f":"IF($BX33>0,$BX33*JX$76,0)+'(20) RES Detailed Adjustments'!JY33+'(20) RES Detailed Adjustments'!JY90","v":0},0,{"$f":"IF($BY33>0,$BY33*JZ$76,0)+'(20) RES Detailed Adjustments'!KA33+'(20) RES Detailed Adjustments'!KA90","v":0},{"$f":"IF($BY33>0,$BY33*KA$76,0)+'(20) RES Detailed Adjustments'!KB33+'(20) RES Detailed Adjustments'!KB90","v":0},{"$f":"IF($BY33>0,$BY33*KB$76,0)+'(20) RES Detailed Adjustments'!KC33+'(20) RES Detailed Adjustments'!KC90","v":0},0,{"$f":"IF($BZ33>0,$BZ33*KD$76,0)+'(20) RES Detailed Adjustments'!KE33+'(20) RES Detailed Adjustments'!KE90","v":0},{"$f":"IF($BZ33>0,$BZ33*KE$76,0)+'(20) RES Detailed Adjustments'!KF33+'(20) RES Detailed Adjustments'!KF90","v":0},{"$f":"IF($BZ33>0,$BZ33*KF$76,0)+'(20) RES Detailed Adjustments'!KG33+'(20) RES Detailed Adjustments'!KG90","v":0},0,{"$f":"IF($CA33>0,$CA33*KH$76,0)+'(20) RES Detailed Adjustments'!KI33+'(20) RES Detailed Adjustments'!KI90","v":0},{"$f":"IF($CA33>0,$CA33*KI$76,0)+'(20) RES Detailed Adjustments'!KJ33+'(20) RES Detailed Adjustments'!KJ90","v":0},{"$f":"IF($CA33>0,$CA33*KJ$76,0)+'(20) RES Detailed Adjustments'!KK33+'(20) RES Detailed Adjustments'!KK90","v":0},0,{"$f":"IF($CB33>0,$CB33*KL$76,0)+'(20) RES Detailed Adjustments'!KM33+'(20) RES Detailed Adjustments'!KM90","v":0},{"$f":"IF($CB33>0,$CB33*KM$76,0)+'(20) RES Detailed Adjustments'!KN33+'(20) RES Detailed Adjustments'!KN90","v":0},{"$f":"IF($CB33>0,$CB33*KN$76,0)+'(20) RES Detailed Adjustments'!KO33+'(20) RES Detailed Adjustments'!KO90","v":0},0,{"$f":"IF($CC33>0,$CC33*KP$76,0)+'(20) RES Detailed Adjustments'!KQ33+'(20) RES Detailed Adjustments'!KQ90","v":0},{"$f":"IF($CC33>0,$CC33*KQ$76,0)+'(20) RES Detailed Adjustments'!KR33+'(20) RES Detailed Adjustments'!KR90","v":0},{"$f":"IF($CC33>0,$CC33*KR$76,0)+'(20) RES Detailed Adjustments'!KS33+'(20) RES Detailed Adjustments'!KS90","v":0},0,{"$f":"IF($CD33>0,$CD33*KT$76,0)+'(20) RES Detailed Adjustments'!KU33+'(20) RES Detailed Adjustments'!KU90","v":0},{"$f":"IF($CD33>0,$CD33*KU$76,0)+'(20) RES Detailed Adjustments'!KV33+'(20) RES Detailed Adjustments'!KV90","v":0},{"$f":"IF($CD33>0,$CD33*KV$76,0)+'(20) RES Detailed Adjustments'!KW33+'(20) RES Detailed Adjustments'!KW90","v":0},0,{"$f":"IF($CE33>0,$CE33*KX$76,0)+'(20) RES Detailed Adjustments'!KY33+'(20) RES Detailed Adjustments'!KY90","v":0},{"$f":"IF($CE33>0,$CE33*KY$76,0)+'(20) RES Detailed Adjustments'!KZ33+'(20) RES Detailed Adjustments'!KZ90","v":0},{"$f":"IF($CE33>0,$CE33*KZ$76,0)+'(20) RES Detailed Adjustments'!LA33+'(20) RES Detailed Adjustments'!LA90","v":0},0,{"$f":"IF($CF33>0,$CF33*LB$76,0)+'(20) RES Detailed Adjustments'!LC33+'(20) RES Detailed Adjustments'!LC90","v":0},{"$f":"IF($CF33>0,$CF33*LC$76,0)+'(20) RES Detailed Adjustments'!LD33+'(20) RES Detailed Adjustments'!LD90","v":0},{"$f":"IF($CF33>0,$CF33*LD$76,0)+'(20) RES Detailed Adjustments'!LE33+'(20) RES Detailed Adjustments'!LE90","v":0},0,{"$f":"IF($CG33>0,$CG33*LF$76,0)+'(20) RES Detailed Adjustments'!LG33+'(20) RES Detailed Adjustments'!LG90","v":0},{"$f":"IF($CG33>0,$CG33*LG$76,0)+'(20) RES Detailed Adjustments'!LH33+'(20) RES Detailed Adjustments'!LH90","v":0},{"$f":"IF($CG33>0,$CG33*LH$76,0)+'(20) RES Detailed Adjustments'!LI33+'(20) RES Detailed Adjustments'!LI90","v":0},0,{"$f":"IF($CH33>0,$CH33*LJ$76,0)+'(20) RES Detailed Adjustments'!LK33+'(20) RES Detailed Adjustments'!LK90","v":0},{"$f":"IF($CH33>0,$CH33*LK$76,0)+'(20) RES Detailed Adjustments'!LL33+'(20) RES Detailed Adjustments'!LL90","v":0},{"$f":"IF($CH33>0,$CH33*LL$76,0)+'(20) RES Detailed Adjustments'!LM33+'(20) RES Detailed Adjustments'!LM90","v":0},0,{"$f":"IF($CI33>0,$CI33*LN$76,0)+'(20) RES Detailed Adjustments'!LO33+'(20) RES Detailed Adjustments'!LO90","v":0},{"$f":"IF($CI33>0,$CI33*LO$76,0)+'(20) RES Detailed Adjustments'!LP33+'(20) RES Detailed Adjustments'!LP90","v":0},{"$f":"IF($CI33>0,$CI33*LP$76,0)+'(20) RES Detailed Adjustments'!LQ33+'(20) RES Detailed Adjustments'!LQ90","v":0},0,{"$f":"IF($CJ33>0,$CJ33*LR$76,0)+'(20) RES Detailed Adjustments'!LS33+'(20) RES Detailed Adjustments'!LS90","v":0},{"$f":"IF($CJ33>0,$CJ33*LS$76,0)+'(20) RES Detailed Adjustments'!LT33+'(20) RES Detailed Adjustments'!LT90","v":0},{"$f":"IF($CJ33>0,$CJ33*LT$76,0)+'(20) RES Detailed Adjustments'!LU33+'(20) RES Detailed Adjustments'!LU90","v":0},0,{"$f":"IF($CK33>0,$CK33*LV$76,0)+'(20) RES Detailed Adjustments'!LW33+'(20) RES Detailed Adjustments'!LW90","v":0},{"$f":"IF($CK33>0,$CK33*LW$76,0)+'(20) RES Detailed Adjustments'!LX33+'(20) RES Detailed Adjustments'!LX90","v":0},{"$f":"IF($CK33>0,$CK33*LX$76,0)+'(20) RES Detailed Adjustments'!LY33+'(20) RES Detailed Adjustments'!LY90","v":0},0,{"$f":"IF($CL33>0,$CL33*LZ$76,0)+'(20) RES Detailed Adjustments'!MA33+'(20) RES Detailed Adjustments'!MA90","v":0},{"$f":"IF($CL33>0,$CL33*MA$76,0)+'(20) RES Detailed Adjustments'!MB33+'(20) RES Detailed Adjustments'!MB90","v":0},{"$f":"IF($CL33>0,$CL33*MB$76,0)+'(20) RES Detailed Adjustments'!MC33+'(20) RES Detailed Adjustments'!MC90","v":0},0,{"$f":"IF($CM33>0,$CM33*MD$76,0)+'(20) RES Detailed Adjustments'!ME33+'(20) RES Detailed Adjustments'!ME90","v":0},{"$f":"IF($CM33>0,$CM33*ME$76,0)+'(20) RES Detailed Adjustments'!MF33+'(20) RES Detailed Adjustments'!MF90","v":0},{"$f":"IF($CM33>0,$CM33*MF$76,0)+'(20) RES Detailed Adjustments'!MG33+'(20) RES Detailed Adjustments'!MG90","v":0},0,{"$f":"IF($CN33>0,$CN33*MH$76,0)+'(20) RES Detailed Adjustments'!MI33+'(20) RES Detailed Adjustments'!MI90","v":0},{"$f":"IF($CN33>0,$CN33*MI$76,0)+'(20) RES Detailed Adjustments'!MJ33+'(20) RES Detailed Adjustments'!MJ90","v":0},{"$f":"IF($CN33>0,$CN33*MJ$76,0)+'(20) RES Detailed Adjustments'!MK33+'(20) RES Detailed Adjustments'!MK90","v":0},0,{"$f":"IF($CO33>0,$CO33*ML$76,0)+'(20) RES Detailed Adjustments'!MM33+'(20) RES Detailed Adjustments'!MM90","v":0},{"$f":"IF($CO33>0,$CO33*MM$76,0)+'(20) RES Detailed Adjustments'!MN33+'(20) RES Detailed Adjustments'!MN90","v":0},{"$f":"IF($CO33>0,$CO33*MN$76,0)+'(20) RES Detailed Adjustments'!MO33+'(20) RES Detailed Adjustments'!MO90","v":0},0,{"$f":"IF($CP33>0,$CP33*MP$76,0)+'(20) RES Detailed Adjustments'!MQ33+'(20) RES Detailed Adjustments'!MQ90","v":0},{"$f":"IF($CP33>0,$CP33*MQ$76,0)+'(20) RES Detailed Adjustments'!MR33+'(20) RES Detailed Adjustments'!MR90","v":0},{"$f":"IF($CP33>0,$CP33*MR$76,0)+'(20) RES Detailed Adjustments'!MS33+'(20) RES Detailed Adjustments'!MS90","v":0},0,{"$f":"IF($CQ33>0,$CQ33*MT$76,0)+'(20) RES Detailed Adjustments'!MU33+'(20) RES Detailed Adjustments'!MU90","v":0},{"$f":"IF($CQ33>0,$CQ33*MU$76,0)+'(20) RES Detailed Adjustments'!MV33+'(20) RES Detailed Adjustments'!MV90","v":0},{"$f":"IF($CQ33>0,$CQ33*MV$76,0)+'(20) RES Detailed Adjustments'!MW33+'(20) RES Detailed Adjustments'!MW90","v":0},0,{"$f":"IF($CR33>0,$CR33*MX$76,0)+'(20) RES Detailed Adjustments'!MY33+'(20) RES Detailed Adjustments'!MY90","v":0},{"$f":"IF($CR33>0,$CR33*MY$76,0)+'(20) RES Detailed Adjustments'!MZ33+'(20) RES Detailed Adjustments'!MZ90","v":0},{"$f":"IF($CR33>0,$CR33*MZ$76,0)+'(20) RES Detailed Adjustments'!NA33+'(20) RES Detailed Adjustments'!NA90","v":0},0,{"$f":"IF($CS33>0,$CS33*NB$76,0)+'(20) RES Detailed Adjustments'!NC33+'(20) RES Detailed Adjustments'!NC90","v":0},{"$f":"IF($CS33>0,$CS33*NC$76,0)+'(20) RES Detailed Adjustments'!ND33+'(20) RES Detailed Adjustments'!ND90","v":0},{"$f":"IF($CS33>0,$CS33*ND$76,0)+'(20) RES Detailed Adjustments'!NE33+'(20) RES Detailed Adjustments'!NE90","v":0},0,{"$f":"IF($CT33>0,$CT33*NF$76,0)+'(20) RES Detailed Adjustments'!NG33+'(20) RES Detailed Adjustments'!NG90","v":0},{"$f":"IF($CT33>0,$CT33*NG$76,0)+'(20) RES Detailed Adjustments'!NH33+'(20) RES Detailed Adjustments'!NH90","v":0},{"$f":"IF($CT33>0,$CT33*NH$76,0)+'(20) RES Detailed Adjustments'!NI33+'(20) RES Detailed Adjustments'!NI90","v":0},0,{"$f":"IF($CU33>0,$CU33*NJ$76,0)+'(20) RES Detailed Adjustments'!NK33+'(20) RES Detailed Adjustments'!NK90","v":0},{"$f":"IF($CU33>0,$CU33*NK$76,0)+'(20) RES Detailed Adjustments'!NL33+'(20) RES Detailed Adjustments'!NL90","v":0},{"$f":"IF($CU33>0,$CU33*NL$76,0)+'(20) RES Detailed Adjustments'!NM33+'(20) RES Detailed Adjustments'!NM90","v":0},0,{"$f":"IF($CV33>0,$CV33*NN$76,0)+'(20) RES Detailed Adjustments'!NO33+'(20) RES Detailed Adjustments'!NO90","v":0},{"$f":"IF($CV33>0,$CV33*NO$76,0)+'(20) RES Detailed Adjustments'!NP33+'(20) RES Detailed Adjustments'!NP90","v":0},{"$f":"IF($CV33>0,$CV33*NP$76,0)+'(20) RES Detailed Adjustments'!NQ33+'(20) RES Detailed Adjustments'!NQ90","v":0},0,{"$f":"IF($CW33>0,$CW33*NR$76,0)+'(20) RES Detailed Adjustments'!NS33+'(20) RES Detailed Adjustments'!NS90","v":0},{"$f":"IF($CW33>0,$CW33*NS$76,0)+'(20) RES Detailed Adjustments'!NT33+'(20) RES Detailed Adjustments'!NT90","v":0},{"$f":"IF($CW33>0,$CW33*NT$76,0)+'(20) RES Detailed Adjustments'!NU33+'(20) RES Detailed Adjustments'!NU90","v":0},0]
["Interest Expense",{"$f":"IF($F34>0,$F34*B$76,0)+'(20) RES Detailed Adjustments'!C34+'(20) RES Detailed Adjustments'!C91","v":0},{"$f":"IF($F34>0,$F34*C$76,0)+'(20) RES Detailed Adjustments'!D34+'(20) RES Detailed Adjustments'!D91","v":0},{"$f":"IF($F34>0,$F34*D$76,0)+'(20) RES Detailed Adjustments'!E34+'(20) RES Detailed Adjustments'!E91","v":0},0,{"$f":"IF($G34>0,$G34*F$76,0)+'(20) RES Detailed Adjustments'!G34+'(20) RES Detailed Adjustments'!G91","v":0},{"$f":"IF($G34>0,$G34*G$76,0)+'(20) RES Detailed Adjustments'!H34+'(20) RES Detailed Adjustments'!H91","v":0},{"$f":"IF($G34>0,$G34*H$76,0)+'(20) RES Detailed Adjustments'!I34+'(20) RES Detailed Adjustments'!I91","v":0},0,{"$f":"IF($H34>0,$H34*J$76,0)+'(20) RES Detailed Adjustments'!K34+'(20) RES Detailed Adjustments'!K91","v":0},{"$f":"IF($H34>0,$H34*K$76,0)+'(20) RES Detailed Adjustments'!L34+'(20) RES Detailed Adjustments'!L91","v":0},{"$f":"IF($H34>0,$H34*L$76,0)+'(20) RES Detailed Adjustments'!M34+'(20) RES Detailed Adjustments'!M91","v":0},0,{"$f":"IF($I34>0,$I34*N$76,0)+'(20) RES Detailed Adjustments'!O34+'(20) RES Detailed Adjustments'!O91","v":0},{"$f":"IF($I34>0,$I34*O$76,0)+'(20) RES Detailed Adjustments'!P34+'(20) RES Detailed Adjustments'!P91","v":0},{"$f":"IF($I34>0,$I34*P$76,0)+'(20) RES Detailed Adjustments'!Q34+'(20) RES Detailed Adjustments'!Q91","v":0},0,{"$f":"IF($J34>0,$J34*R$76,0)+'(20) RES Detailed Adjustments'!S34+'(20) RES Detailed Adjustments'!S91","v":0},{"$f":"IF($J34>0,$J34*S$76,0)+'(20) RES Detailed Adjustments'!T34+'(20) RES Detailed Adjustments'!T91","v":0},{"$f":"IF($J34>0,$J34*T$76,0)+'(20) RES Detailed Adjustments'!U34+'(20) RES Detailed Adjustments'!U91","v":0},0,{"$f":"IF($K34>0,$K34*V$76,0)+'(20) RES Detailed Adjustments'!W34+'(20) RES Detailed Adjustments'!W91","v":0},{"$f":"IF($K34>0,$K34*W$76,0)+'(20) RES Detailed Adjustments'!X34+'(20) RES Detailed Adjustments'!X91","v":0},{"$f":"IF($K34>0,$K34*X$76,0)+'(20) RES Detailed Adjustments'!Y34+'(20) RES Detailed Adjustments'!Y91","v":0},0,{"$f":"IF($L34>0,$L34*Z$76,0)+'(20) RES Detailed Adjustments'!AA34+'(20) RES Detailed Adjustments'!AA91","v":0},{"$f":"IF($L34>0,$L34*AA$76,0)+'(20) RES Detailed Adjustments'!AB34+'(20) RES Detailed Adjustments'!AB91","v":0},{"$f":"IF($L34>0,$L34*AB$76,0)+'(20) RES Detailed Adjustments'!AC34+'(20) RES Detailed Adjustments'!AC91","v":0},0,{"$f":"IF($M34>0,$M34*AD$76,0)+'(20) RES Detailed Adjustments'!AE34+'(20) RES Detailed Adjustments'!AE91","v":0},{"$f":"IF($M34>0,$M34*AE$76,0)+'(20) RES Detailed Adjustments'!AF34+'(20) RES Detailed Adjustments'!AF91","v":0},{"$f":"IF($M34>0,$M34*AF$76,0)+'(20) RES Detailed Adjustments'!AG34+'(20) RES Detailed Adjustments'!AG91","v":0},0,{"$f":"IF($N34>0,$N34*AH$76,0)+'(20) RES Detailed Adjustments'!AI34+'(20) RES Detailed Adjustments'!AI91","v":0},{"$f":"IF($N34>0,$N34*AI$76,0)+'(20) RES Detailed Adjustments'!AJ34+'(20) RES Detailed Adjustments'!AJ91","v":0},{"$f":"IF($N34>0,$N34*AJ$76,0)+'(20) RES Detailed Adjustments'!AK34+'(20) RES Detailed Adjustments'!AK91","v":0},0,{"$f":"IF($O34>0,$O34*AL$76,0)+'(20) RES Detailed Adjustments'!AM34+'(20) RES Detailed Adjustments'!AM91","v":0},{"$f":"IF($O34>0,$O34*AM$76,0)+'(20) RES Detailed Adjustments'!AN34+'(20) RES Detailed Adjustments'!AN91","v":0},{"$f":"IF($O34>0,$O34*AN$76,0)+'(20) RES Detailed Adjustments'!AO34+'(20) RES Detailed Adjustments'!AO91","v":0},0,{"$f":"IF($P34>0,$P34*AP$76,0)+'(20) RES Detailed Adjustments'!AQ34+'(20) RES Detailed Adjustments'!AQ91","v":0},{"$f":"IF($P34>0,$P34*AQ$76,0)+'(20) RES Detailed Adjustments'!AR34+'(20) RES Detailed Adjustments'!AR91","v":0},{"$f":"IF($P34>0,$P34*AR$76,0)+'(20) RES Detailed Adjustments'!AS34+'(20) RES Detailed Adjustments'!AS91","v":0},0,{"$f":"IF($Q34>0,$Q34*AT$76,0)+'(20) RES Detailed Adjustments'!AU34+'(20) RES Detailed Adjustments'!AU91","v":0},{"$f":"IF($Q34>0,$Q34*AU$76,0)+'(20) RES Detailed Adjustments'!AV34+'(20) RES Detailed Adjustments'!AV91","v":0},{"$f":"IF($Q34>0,$Q34*AV$76,0)+'(20) RES Detailed Adjustments'!AW34+'(20) RES Detailed Adjustments'!AW91","v":0},0,{"$f":"IF($R34>0,$R34*AX$76,0)+'(20) RES Detailed Adjustments'!AY34+'(20) RES Detailed Adjustments'!AY91","v":0},{"$f":"IF($R34>0,$R34*AY$76,0)+'(20) RES Detailed Adjustments'!AZ34+'(20) RES Detailed Adjustments'!AZ91","v":0},{"$f":"IF($R34>0,$R34*AZ$76,0)+'(20) RES Detailed Adjustments'!BA34+'(20) RES Detailed Adjustments'!BA91","v":0},0,{"$f":"IF($S34>0,$S34*BB$76,0)+'(20) RES Detailed Adjustments'!BC34+'(20) RES Detailed Adjustments'!BC91","v":0},{"$f":"IF($S34>0,$S34*BC$76,0)+'(20) RES Detailed Adjustments'!BD34+'(20) RES Detailed Adjustments'!BD91","v":0},{"$f":"IF($S34>0,$S34*BD$76,0)+'(20) RES Detailed Adjustments'!BE34+'(20) RES Detailed Adjustments'!BE91","v":0},0,{"$f":"IF($T34>0,$T34*BF$76,0)+'(20) RES Detailed Adjustments'!BG34+'(20) RES Detailed Adjustments'!BG91","v":0},{"$f":"IF($T34>0,$T34*BG$76,0)+'(20) RES Detailed Adjustments'!BH34+'(20) RES Detailed Adjustments'!BH91","v":0},{"$f":"IF($T34>0,$T34*BH$76,0)+'(20) RES Detailed Adjustments'!BI34+'(20) RES Detailed Adjustments'!BI91","v":0},0,{"$f":"IF($U34>0,$U34*BJ$76,0)+'(20) RES Detailed Adjustments'!BK34+'(20) RES Detailed Adjustments'!BK91","v":0},{"$f":"IF($U34>0,$U34*BK$76,0)+'(20) RES Detailed Adjustments'!BL34+'(20) RES Detailed Adjustments'!BL91","v":0},{"$f":"IF($U34>0,$U34*BL$76,0)+'(20) RES Detailed Adjustments'!BM34+'(20) RES Detailed Adjustments'!BM91","v":0},0,{"$f":"IF($V34>0,$V34*BN$76,0)+'(20) RES Detailed Adjustments'!BO34+'(20) RES Detailed Adjustments'!BO91","v":0},{"$f":"IF($V34>0,$V34*BO$76,0)+'(20) RES Detailed Adjustments'!BP34+'(20) RES Detailed Adjustments'!BP91","v":0},{"$f":"IF($V34>0,$V34*BP$76,0)+'(20) RES Detailed Adjustments'!BQ34+'(20) RES Detailed Adjustments'!BQ91","v":0},0,{"$f":"IF($W34>0,$W34*BR$76,0)+'(20) RES Detailed Adjustments'!BS34+'(20) RES Detailed Adjustments'!BS91","v":0},{"$f":"IF($W34>0,$W34*BS$76,0)+'(20) RES Detailed Adjustments'!BT34+'(20) RES Detailed Adjustments'!BT91","v":0},{"$f":"IF($W34>0,$W34*BT$76,0)+'(20) RES Detailed Adjustments'!BU34+'(20) RES Detailed Adjustments'!BU91","v":0},0,{"$f":"IF($X34>0,$X34*BV$76,0)+'(20) RES Detailed Adjustments'!BW34+'(20) RES Detailed Adjustments'!BW91","v":0},{"$f":"IF($X34>0,$X34*BW$76,0)+'(20) RES Detailed Adjustments'!BX34+'(20) RES Detailed Adjustments'!BX91","v":0},{"$f":"IF($X34>0,$X34*BX$76,0)+'(20) RES Detailed Adjustments'!BY34+'(20) RES Detailed Adjustments'!BY91","v":0},0,{"$f":"IF($Y34>0,$Y34*BZ$76,0)+'(20) RES Detailed Adjustments'!CA34+'(20) RES Detailed Adjustments'!CA91","v":0},{"$f":"IF($Y34>0,$Y34*CA$76,0)+'(20) RES Detailed Adjustments'!CB34+'(20) RES Detailed Adjustments'!CB91","v":0},{"$f":"IF($Y34>0,$Y34*CB$76,0)+'(20) RES Detailed Adjustments'!CC34+'(20) RES Detailed Adjustments'!CC91","v":0},0,{"$f":"IF($Z34>0,$Z34*CD$76,0)+'(20) RES Detailed Adjustments'!CE34+'(20) RES Detailed Adjustments'!CE91","v":0},{"$f":"IF($Z34>0,$Z34*CE$76,0)+'(20) RES Detailed Adjustments'!CF34+'(20) RES Detailed Adjustments'!CF91","v":0},{"$f":"IF($Z34>0,$Z34*CF$76,0)+'(20) RES Detailed Adjustments'!CG34+'(20) RES Detailed Adjustments'!CG91","v":0},0,{"$f":"IF($AA34>0,$AA34*CH$76,0)+'(20) RES Detailed Adjustments'!CI34+'(20) RES Detailed Adjustments'!CI91","v":0},{"$f":"IF($AA34>0,$AA34*CI$76,0)+'(20) RES Detailed Adjustments'!CJ34+'(20) RES Detailed Adjustments'!CJ91","v":0},{"$f":"IF($AA34>0,$AA34*CJ$76,0)+'(20) RES Detailed Adjustments'!CK34+'(20) RES Detailed Adjustments'!CK91","v":0},0,{"$f":"IF($AB34>0,$AB34*CL$76,0)+'(20) RES Detailed Adjustments'!CM34+'(20) RES Detailed Adjustments'!CM91","v":0},{"$f":"IF($AB34>0,$AB34*CM$76,0)+'(20) RES Detailed Adjustments'!CN34+'(20) RES Detailed Adjustments'!CN91","v":0},{"$f":"IF($AB34>0,$AB34*CN$76,0)+'(20) RES Detailed Adjustments'!CO34+'(20) RES Detailed Adjustments'!CO91","v":0},0,{"$f":"IF($AC34>0,$AC34*CP$76,0)+'(20) RES Detailed Adjustments'!CQ34+'(20) RES Detailed Adjustments'!CQ91","v":0},{"$f":"IF($AC34>0,$AC34*CQ$76,0)+'(20) RES Detailed Adjustments'!CR34+'(20) RES Detailed Adjustments'!CR91","v":0},{"$f":"IF($AC34>0,$AC34*CR$76,0)+'(20) RES Detailed Adjustments'!CS34+'(20) RES Detailed Adjustments'!CS91","v":0},0,{"$f":"IF($AD34>0,$AD34*CT$76,0)+'(20) RES Detailed Adjustments'!CU34+'(20) RES Detailed Adjustments'!CU91","v":0},{"$f":"IF($AD34>0,$AD34*CU$76,0)+'(20) RES Detailed Adjustments'!CV34+'(20) RES Detailed Adjustments'!CV91","v":0},{"$f":"IF($AD34>0,$AD34*CV$76,0)+'(20) RES Detailed Adjustments'!CW34+'(20) RES Detailed Adjustments'!CW91","v":0},0,{"$f":"IF($AE34>0,$AE34*CX$76,0)+'(20) RES Detailed Adjustments'!CY34+'(20) RES Detailed Adjustments'!CY91","v":0},{"$f":"IF($AE34>0,$AE34*CY$76,0)+'(20) RES Detailed Adjustments'!CZ34+'(20) RES Detailed Adjustments'!CZ91","v":0},{"$f":"IF($AE34>0,$AE34*CZ$76,0)+'(20) RES Detailed Adjustments'!DA34+'(20) RES Detailed Adjustments'!DA91","v":0},0,{"$f":"IF($AF34>0,$AF34*DB$76,0)+'(20) RES Detailed Adjustments'!DC34+'(20) RES Detailed Adjustments'!DC91","v":0},{"$f":"IF($AF34>0,$AF34*DC$76,0)+'(20) RES Detailed Adjustments'!DD34+'(20) RES Detailed Adjustments'!DD91","v":0},{"$f":"IF($AF34>0,$AF34*DD$76,0)+'(20) RES Detailed Adjustments'!DE34+'(20) RES Detailed Adjustments'!DE91","v":0},0,{"$f":"IF($AG34>0,$AG34*DF$76,0)+'(20) RES Detailed Adjustments'!DG34+'(20) RES Detailed Adjustments'!DG91","v":0},{"$f":"IF($AG34>0,$AG34*DG$76,0)+'(20) RES Detailed Adjustments'!DH34+'(20) RES Detailed Adjustments'!DH91","v":0},{"$f":"IF($AG34>0,$AG34*DH$76,0)+'(20) RES Detailed Adjustments'!DI34+'(20) RES Detailed Adjustments'!DI91","v":0},0,{"$f":"IF($AH34>0,$AH34*DJ$76,0)+'(20) RES Detailed Adjustments'!DK34+'(20) RES Detailed Adjustments'!DK91","v":0},{"$f":"IF($AH34>0,$AH34*DK$76,0)+'(20) RES Detailed Adjustments'!DL34+'(20) RES Detailed Adjustments'!DL91","v":0},{"$f":"IF($AH34>0,$AH34*DL$76,0)+'(20) RES Detailed Adjustments'!DM34+'(20) RES Detailed Adjustments'!DM91","v":0},0,{"$f":"IF($AI34>0,$AI34*DN$76,0)+'(20) RES Detailed Adjustments'!DO34+'(20) RES Detailed Adjustments'!DO91","v":0},{"$f":"IF($AI34>0,$AI34*DO$76,0)+'(20) RES Detailed Adjustments'!DP34+'(20) RES Detailed Adjustments'!DP91","v":0},{"$f":"IF($AI34>0,$AI34*DP$76,0)+'(20) RES Detailed Adjustments'!DQ34+'(20) RES Detailed Adjustments'!DQ91","v":0},0,{"$f":"IF($AJ34>0,$AJ34*DR$76,0)+'(20) RES Detailed Adjustments'!DS34+'(20) RES Detailed Adjustments'!DS91","v":0},{"$f":"IF($AJ34>0,$AJ34*DS$76,0)+'(20) RES Detailed Adjustments'!DT34+'(20) RES Detailed Adjustments'!DT91","v":0},{"$f":"IF($AJ34>0,$AJ34*DT$76,0)+'(20) RES Detailed Adjustments'!DU34+'(20) RES Detailed Adjustments'!DU91","v":0},0,{"$f":"IF($AK34>0,$AK34*DV$76,0)+'(20) RES Detailed Adjustments'!DW34+'(20) RES Detailed Adjustments'!DW91","v":0},{"$f":"IF($AK34>0,$AK34*DW$76,0)+'(20) RES Detailed Adjustments'!DX34+'(20) RES Detailed Adjustments'!DX91","v":0},{"$f":"IF($AK34>0,$AK34*DX$76,0)+'(20) RES Detailed Adjustments'!DY34+'(20) RES Detailed Adjustments'!DY91","v":0},0,{"$f":"IF($AL34>0,$AL34*DZ$76,0)+'(20) RES Detailed Adjustments'!EA34+'(20) RES Detailed Adjustments'!EA91","v":0},{"$f":"IF($AL34>0,$AL34*EA$76,0)+'(20) RES Detailed Adjustments'!EB34+'(20) RES Detailed Adjustments'!EB91","v":0},{"$f":"IF($AL34>0,$AL34*EB$76,0)+'(20) RES Detailed Adjustments'!EC34+'(20) RES Detailed Adjustments'!EC91","v":0},0,{"$f":"IF($AM34>0,$AM34*ED$76,0)+'(20) RES Detailed Adjustments'!EE34+'(20) RES Detailed Adjustments'!EE91","v":0},{"$f":"IF($AM34>0,$AM34*EE$76,0)+'(20) RES Detailed Adjustments'!EF34+'(20) RES Detailed Adjustments'!EF91","v":0},{"$f":"IF($AM34>0,$AM34*EF$76,0)+'(20) RES Detailed Adjustments'!EG34+'(20) RES Detailed Adjustments'!EG91","v":0},0,{"$f":"IF($AN34>0,$AN34*EH$76,0)+'(20) RES Detailed Adjustments'!EI34+'(20) RES Detailed Adjustments'!EI91","v":0},{"$f":"IF($AN34>0,$AN34*EI$76,0)+'(20) RES Detailed Adjustments'!EJ34+'(20) RES Detailed Adjustments'!EJ91","v":0},{"$f":"IF($AN34>0,$AN34*EJ$76,0)+'(20) RES Detailed Adjustments'!EK34+'(20) RES Detailed Adjustments'!EK91","v":0},0,{"$f":"IF($AO34>0,$AO34*EL$76,0)+'(20) RES Detailed Adjustments'!EM34+'(20) RES Detailed Adjustments'!EM91","v":0},{"$f":"IF($AO34>0,$AO34*EM$76,0)+'(20) RES Detailed Adjustments'!EN34+'(20) RES Detailed Adjustments'!EN91","v":0},{"$f":"IF($AO34>0,$AO34*EN$76,0)+'(20) RES Detailed Adjustments'!EO34+'(20) RES Detailed Adjustments'!EO91","v":0},0,{"$f":"IF($AP34>0,$AP34*EP$76,0)+'(20) RES Detailed Adjustments'!EQ34+'(20) RES Detailed Adjustments'!EQ91","v":0},{"$f":"IF($AP34>0,$AP34*EQ$76,0)+'(20) RES Detailed Adjustments'!ER34+'(20) RES Detailed Adjustments'!ER91","v":0},{"$f":"IF($AP34>0,$AP34*ER$76,0)+'(20) RES Detailed Adjustments'!ES34+'(20) RES Detailed Adjustments'!ES91","v":0},0,{"$f":"IF($AQ34>0,$AQ34*ET$76,0)+'(20) RES Detailed Adjustments'!EU34+'(20) RES Detailed Adjustments'!EU91","v":0},{"$f":"IF($AQ34>0,$AQ34*EU$76,0)+'(20) RES Detailed Adjustments'!EV34+'(20) RES Detailed Adjustments'!EV91","v":0},{"$f":"IF($AQ34>0,$AQ34*EV$76,0)+'(20) RES Detailed Adjustments'!EW34+'(20) RES Detailed Adjustments'!EW91","v":0},0,{"$f":"IF($AR34>0,$AR34*EX$76,0)+'(20) RES Detailed Adjustments'!EY34+'(20) RES Detailed Adjustments'!EY91","v":0},{"$f":"IF($AR34>0,$AR34*EY$76,0)+'(20) RES Detailed Adjustments'!EZ34+'(20) RES Detailed Adjustments'!EZ91","v":0},{"$f":"IF($AR34>0,$AR34*EZ$76,0)+'(20) RES Detailed Adjustments'!FA34+'(20) RES Detailed Adjustments'!FA91","v":0},0,{"$f":"IF($AS34>0,$AS34*FB$76,0)+'(20) RES Detailed Adjustments'!FC34+'(20) RES Detailed Adjustments'!FC91","v":0},{"$f":"IF($AS34>0,$AS34*FC$76,0)+'(20) RES Detailed Adjustments'!FD34+'(20) RES Detailed Adjustments'!FD91","v":0},{"$f":"IF($AS34>0,$AS34*FD$76,0)+'(20) RES Detailed Adjustments'!FE34+'(20) RES Detailed Adjustments'!FE91","v":0},0,{"$f":"IF($AT34>0,$AT34*FF$76,0)+'(20) RES Detailed Adjustments'!FG34+'(20) RES Detailed Adjustments'!FG91","v":0},{"$f":"IF($AT34>0,$AT34*FG$76,0)+'(20) RES Detailed Adjustments'!FH34+'(20) RES Detailed Adjustments'!FH91","v":0},{"$f":"IF($AT34>0,$AT34*FH$76,0)+'(20) RES Detailed Adjustments'!FI34+'(20) RES Detailed Adjustments'!FI91","v":0},0,{"$f":"IF($AU34>0,$AU34*FJ$76,0)+'(20) RES Detailed Adjustments'!FK34+'(20) RES Detailed Adjustments'!FK91","v":0},{"$f":"IF($AU34>0,$AU34*FK$76,0)+'(20) RES Detailed Adjustments'!FL34+'(20) RES Detailed Adjustments'!FL91","v":0},{"$f":"IF($AU34>0,$AU34*FL$76,0)+'(20) RES Detailed Adjustments'!FM34+'(20) RES Detailed Adjustments'!FM91","v":0},0,{"$f":"IF($AV34>0,$AV34*FN$76,0)+'(20) RES Detailed Adjustments'!FO34+'(20) RES Detailed Adjustments'!FO91","v":0},{"$f":"IF($AV34>0,$AV34*FO$76,0)+'(20) RES Detailed Adjustments'!FP34+'(20) RES Detailed Adjustments'!FP91","v":0},{"$f":"IF($AV34>0,$AV34*FP$76,0)+'(20) RES Detailed Adjustments'!FQ34+'(20) RES Detailed Adjustments'!FQ91","v":0},0,{"$f":"IF($AW34>0,$AW34*FR$76,0)+'(20) RES Detailed Adjustments'!FS34+'(20) RES Detailed Adjustments'!FS91","v":0},{"$f":"IF($AW34>0,$AW34*FS$76,0)+'(20) RES Detailed Adjustments'!FT34+'(20) RES Detailed Adjustments'!FT91","v":0},{"$f":"IF($AW34>0,$AW34*FT$76,0)+'(20) RES Detailed Adjustments'!FU34+'(20) RES Detailed Adjustments'!FU91","v":0},0,{"$f":"IF($AX34>0,$AX34*FV$76,0)+'(20) RES Detailed Adjustments'!FW34+'(20) RES Detailed Adjustments'!FW91","v":0},{"$f":"IF($AX34>0,$AX34*FW$76,0)+'(20) RES Detailed Adjustments'!FX34+'(20) RES Detailed Adjustments'!FX91","v":0},{"$f":"IF($AX34>0,$AX34*FX$76,0)+'(20) RES Detailed Adjustments'!FY34+'(20) RES Detailed Adjustments'!FY91","v":0},0,{"$f":"IF($AY34>0,$AY34*FZ$76,0)+'(20) RES Detailed Adjustments'!GA34+'(20) RES Detailed Adjustments'!GA91","v":0},{"$f":"IF($AY34>0,$AY34*GA$76,0)+'(20) RES Detailed Adjustments'!GB34+'(20) RES Detailed Adjustments'!GB91","v":0},{"$f":"IF($AY34>0,$AY34*GB$76,0)+'(20) RES Detailed Adjustments'!GC34+'(20) RES Detailed Adjustments'!GC91","v":0},0,{"$f":"IF($AZ34>0,$AZ34*GD$76,0)+'(20) RES Detailed Adjustments'!GE34+'(20) RES Detailed Adjustments'!GE91","v":0},{"$f":"IF($AZ34>0,$AZ34*GE$76,0)+'(20) RES Detailed Adjustments'!GF34+'(20) RES Detailed Adjustments'!GF91","v":0},{"$f":"IF($AZ34>0,$AZ34*GF$76,0)+'(20) RES Detailed Adjustments'!GG34+'(20) RES Detailed Adjustments'!GG91","v":0},0,{"$f":"IF($BA34>0,$BA34*GH$76,0)+'(20) RES Detailed Adjustments'!GI34+'(20) RES Detailed Adjustments'!GI91","v":0},{"$f":"IF($BA34>0,$BA34*GI$76,0)+'(20) RES Detailed Adjustments'!GJ34+'(20) RES Detailed Adjustments'!GJ91","v":0},{"$f":"IF($BA34>0,$BA34*GJ$76,0)+'(20) RES Detailed Adjustments'!GK34+'(20) RES Detailed Adjustments'!GK91","v":0},0,{"$f":"IF($BB34>0,$BB34*GL$76,0)+'(20) RES Detailed Adjustments'!GM34+'(20) RES Detailed Adjustments'!GM91","v":0},{"$f":"IF($BB34>0,$BB34*GM$76,0)+'(20) RES Detailed Adjustments'!GN34+'(20) RES Detailed Adjustments'!GN91","v":0},{"$f":"IF($BB34>0,$BB34*GN$76,0)+'(20) RES Detailed Adjustments'!GO34+'(20) RES Detailed Adjustments'!GO91","v":0},0,{"$f":"IF($BC34>0,$BC34*GP$76,0)+'(20) RES Detailed Adjustments'!GQ34+'(20) RES Detailed Adjustments'!GQ91","v":0},{"$f":"IF($BC34>0,$BC34*GQ$76,0)+'(20) RES Detailed Adjustments'!GR34+'(20) RES Detailed Adjustments'!GR91","v":0},{"$f":"IF($BC34>0,$BC34*GR$76,0)+'(20) RES Detailed Adjustments'!GS34+'(20) RES Detailed Adjustments'!GS91","v":0},0,{"$f":"IF($BD34>0,$BD34*GT$76,0)+'(20) RES Detailed Adjustments'!GU34+'(20) RES Detailed Adjustments'!GU91","v":0},{"$f":"IF($BD34>0,$BD34*GU$76,0)+'(20) RES Detailed Adjustments'!GV34+'(20) RES Detailed Adjustments'!GV91","v":0},{"$f":"IF($BD34>0,$BD34*GV$76,0)+'(20) RES Detailed Adjustments'!GW34+'(20) RES Detailed Adjustments'!GW91","v":0},0,{"$f":"IF($BE34>0,$BE34*GX$76,0)+'(20) RES Detailed Adjustments'!GY34+'(20) RES Detailed Adjustments'!GY91","v":0},{"$f":"IF($BE34>0,$BE34*GY$76,0)+'(20) RES Detailed Adjustments'!GZ34+'(20) RES Detailed Adjustments'!GZ91","v":0},{"$f":"IF($BE34>0,$BE34*GZ$76,0)+'(20) RES Detailed Adjustments'!HA34+'(20) RES Detailed Adjustments'!HA91","v":0},0,{"$f":"IF($BF34>0,$BF34*HB$76,0)+'(20) RES Detailed Adjustments'!HC34+'(20) RES Detailed Adjustments'!HC91","v":0},{"$f":"IF($BF34>0,$BF34*HC$76,0)+'(20) RES Detailed Adjustments'!HD34+'(20) RES Detailed Adjustments'!HD91","v":0},{"$f":"IF($BF34>0,$BF34*HD$76,0)+'(20) RES Detailed Adjustments'!HE34+'(20) RES Detailed Adjustments'!HE91","v":0},0,{"$f":"IF($BG34>0,$BG34*HF$76,0)+'(20) RES Detailed Adjustments'!HG34+'(20) RES Detailed Adjustments'!HG91","v":0},{"$f":"IF($BG34>0,$BG34*HG$76,0)+'(20) RES Detailed Adjustments'!HH34+'(20) RES Detailed Adjustments'!HH91","v":0},{"$f":"IF($BG34>0,$BG34*HH$76,0)+'(20) RES Detailed Adjustments'!HI34+'(20) RES Detailed Adjustments'!HI91","v":0},0,{"$f":"IF($BH34>0,$BH34*HJ$76,0)+'(20) RES Detailed Adjustments'!HK34+'(20) RES Detailed Adjustments'!HK91","v":0},{"$f":"IF($BH34>0,$BH34*HK$76,0)+'(20) RES Detailed Adjustments'!HL34+'(20) RES Detailed Adjustments'!HL91","v":0},{"$f":"IF($BH34>0,$BH34*HL$76,0)+'(20) RES Detailed Adjustments'!HM34+'(20) RES Detailed Adjustments'!HM91","v":0},0,{"$f":"IF($BI34>0,$BI34*HN$76,0)+'(20) RES Detailed Adjustments'!HO34+'(20) RES Detailed Adjustments'!HO91","v":0},{"$f":"IF($BI34>0,$BI34*HO$76,0)+'(20) RES Detailed Adjustments'!HP34+'(20) RES Detailed Adjustments'!HP91","v":0},{"$f":"IF($BI34>0,$BI34*HP$76,0)+'(20) RES Detailed Adjustments'!HQ34+'(20) RES Detailed Adjustments'!HQ91","v":0},0,{"$f":"IF($BJ34>0,$BJ34*HR$76,0)+'(20) RES Detailed Adjustments'!HS34+'(20) RES Detailed Adjustments'!HS91","v":0},{"$f":"IF($BJ34>0,$BJ34*HS$76,0)+'(20) RES Detailed Adjustments'!HT34+'(20) RES Detailed Adjustments'!HT91","v":0},{"$f":"IF($BJ34>0,$BJ34*HT$76,0)+'(20) RES Detailed Adjustments'!HU34+'(20) RES Detailed Adjustments'!HU91","v":0},0,{"$f":"IF($BK34>0,$BK34*HV$76,0)+'(20) RES Detailed Adjustments'!HW34+'(20) RES Detailed Adjustments'!HW91","v":0},{"$f":"IF($BK34>0,$BK34*HW$76,0)+'(20) RES Detailed Adjustments'!HX34+'(20) RES Detailed Adjustments'!HX91","v":0},{"$f":"IF($BK34>0,$BK34*HX$76,0)+'(20) RES Detailed Adjustments'!HY34+'(20) RES Detailed Adjustments'!HY91","v":0},0,{"$f":"IF($BL34>0,$BL34*HZ$76,0)+'(20) RES Detailed Adjustments'!IA34+'(20) RES Detailed Adjustments'!IA91","v":0},{"$f":"IF($BL34>0,$BL34*IA$76,0)+'(20) RES Detailed Adjustments'!IB34+'(20) RES Detailed Adjustments'!IB91","v":0},{"$f":"IF($BL34>0,$BL34*IB$76,0)+'(20) RES Detailed Adjustments'!IC34+'(20) RES Detailed Adjustments'!IC91","v":0},0,{"$f":"IF($BM34>0,$BM34*ID$76,0)+'(20) RES Detailed Adjustments'!IE34+'(20) RES Detailed Adjustments'!IE91","v":0},{"$f":"IF($BM34>0,$BM34*IE$76,0)+'(20) RES Detailed Adjustments'!IF34+'(20) RES Detailed Adjustments'!IF91","v":0},{"$f":"IF($BM34>0,$BM34*IF$76,0)+'(20) RES Detailed Adjustments'!IG34+'(20) RES Detailed Adjustments'!IG91","v":0},0,{"$f":"IF($BN34>0,$BN34*IH$76,0)+'(20) RES Detailed Adjustments'!II34+'(20) RES Detailed Adjustments'!II91","v":0},{"$f":"IF($BN34>0,$BN34*II$76,0)+'(20) RES Detailed Adjustments'!IJ34+'(20) RES Detailed Adjustments'!IJ91","v":0},{"$f":"IF($BN34>0,$BN34*IJ$76,0)+'(20) RES Detailed Adjustments'!IK34+'(20) RES Detailed Adjustments'!IK91","v":0},0,{"$f":"IF($BO34>0,$BO34*IL$76,0)+'(20) RES Detailed Adjustments'!IM34+'(20) RES Detailed Adjustments'!IM91","v":0},{"$f":"IF($BO34>0,$BO34*IM$76,0)+'(20) RES Detailed Adjustments'!IN34+'(20) RES Detailed Adjustments'!IN91","v":0},{"$f":"IF($BO34>0,$BO34*IN$76,0)+'(20) RES Detailed Adjustments'!IO34+'(20) RES Detailed Adjustments'!IO91","v":0},0,{"$f":"IF($BP34>0,$BP34*IP$76,0)+'(20) RES Detailed Adjustments'!IQ34+'(20) RES Detailed Adjustments'!IQ91","v":0},{"$f":"IF($BP34>0,$BP34*IQ$76,0)+'(20) RES Detailed Adjustments'!IR34+'(20) RES Detailed Adjustments'!IR91","v":0},{"$f":"IF($BP34>0,$BP34*IR$76,0)+'(20) RES Detailed Adjustments'!IS34+'(20) RES Detailed Adjustments'!IS91","v":0},0,{"$f":"IF($BQ34>0,$BQ34*IT$76,0)+'(20) RES Detailed Adjustments'!IU34+'(20) RES Detailed Adjustments'!IU91","v":0},{"$f":"IF($BQ34>0,$BQ34*IU$76,0)+'(20) RES Detailed Adjustments'!IV34+'(20) RES Detailed Adjustments'!IV91","v":0},{"$f":"IF($BQ34>0,$BQ34*IV$76,0)+'(20) RES Detailed Adjustments'!IW34+'(20) RES Detailed Adjustments'!IW91","v":0},0,{"$f":"IF($BR34>0,$BR34*IX$76,0)+'(20) RES Detailed Adjustments'!IY34+'(20) RES Detailed Adjustments'!IY91","v":0},{"$f":"IF($BR34>0,$BR34*IY$76,0)+'(20) RES Detailed Adjustments'!IZ34+'(20) RES Detailed Adjustments'!IZ91","v":0},{"$f":"IF($BR34>0,$BR34*IZ$76,0)+'(20) RES Detailed Adjustments'!JA34+'(20) RES Detailed Adjustments'!JA91","v":0},0,{"$f":"IF($BS34>0,$BS34*JB$76,0)+'(20) RES Detailed Adjustments'!JC34+'(20) RES Detailed Adjustments'!JC91","v":0},{"$f":"IF($BS34>0,$BS34*JC$76,0)+'(20) RES Detailed Adjustments'!JD34+'(20) RES Detailed Adjustments'!JD91","v":0},{"$f":"IF($BS34>0,$BS34*JD$76,0)+'(20) RES Detailed Adjustments'!JE34+'(20) RES Detailed Adjustments'!JE91","v":0},0,{"$f":"IF($BT34>0,$BT34*JF$76,0)+'(20) RES Detailed Adjustments'!JG34+'(20) RES Detailed Adjustments'!JG91","v":0},{"$f":"IF($BT34>0,$BT34*JG$76,0)+'(20) RES Detailed Adjustments'!JH34+'(20) RES Detailed Adjustments'!JH91","v":0},{"$f":"IF($BT34>0,$BT34*JH$76,0)+'(20) RES Detailed Adjustments'!JI34+'(20) RES Detailed Adjustments'!JI91","v":0},0,{"$f":"IF($BU34>0,$BU34*JJ$76,0)+'(20) RES Detailed Adjustments'!JK34+'(20) RES Detailed Adjustments'!JK91","v":0},{"$f":"IF($BU34>0,$BU34*JK$76,0)+'(20) RES Detailed Adjustments'!JL34+'(20) RES Detailed Adjustments'!JL91","v":0},{"$f":"IF($BU34>0,$BU34*JL$76,0)+'(20) RES Detailed Adjustments'!JM34+'(20) RES Detailed Adjustments'!JM91","v":0},0,{"$f":"IF($BV34>0,$BV34*JN$76,0)+'(20) RES Detailed Adjustments'!JO34+'(20) RES Detailed Adjustments'!JO91","v":0},{"$f":"IF($BV34>0,$BV34*JO$76,0)+'(20) RES Detailed Adjustments'!JP34+'(20) RES Detailed Adjustments'!JP91","v":0},{"$f":"IF($BV34>0,$BV34*JP$76,0)+'(20) RES Detailed Adjustments'!JQ34+'(20) RES Detailed Adjustments'!JQ91","v":0},0,{"$f":"IF($BW34>0,$BW34*JR$76,0)+'(20) RES Detailed Adjustments'!JS34+'(20) RES Detailed Adjustments'!JS91","v":0},{"$f":"IF($BW34>0,$BW34*JS$76,0)+'(20) RES Detailed Adjustments'!JT34+'(20) RES Detailed Adjustments'!JT91","v":0},{"$f":"IF($BW34>0,$BW34*JT$76,0)+'(20) RES Detailed Adjustments'!JU34+'(20) RES Detailed Adjustments'!JU91","v":0},0,{"$f":"IF($BX34>0,$BX34*JV$76,0)+'(20) RES Detailed Adjustments'!JW34+'(20) RES Detailed Adjustments'!JW91","v":0},{"$f":"IF($BX34>0,$BX34*JW$76,0)+'(20) RES Detailed Adjustments'!JX34+'(20) RES Detailed Adjustments'!JX91","v":0},{"$f":"IF($BX34>0,$BX34*JX$76,0)+'(20) RES Detailed Adjustments'!JY34+'(20) RES Detailed Adjustments'!JY91","v":0},0,{"$f":"IF($BY34>0,$BY34*JZ$76,0)+'(20) RES Detailed Adjustments'!KA34+'(20) RES Detailed Adjustments'!KA91","v":0},{"$f":"IF($BY34>0,$BY34*KA$76,0)+'(20) RES Detailed Adjustments'!KB34+'(20) RES Detailed Adjustments'!KB91","v":0},{"$f":"IF($BY34>0,$BY34*KB$76,0)+'(20) RES Detailed Adjustments'!KC34+'(20) RES Detailed Adjustments'!KC91","v":0},0,{"$f":"IF($BZ34>0,$BZ34*KD$76,0)+'(20) RES Detailed Adjustments'!KE34+'(20) RES Detailed Adjustments'!KE91","v":0},{"$f":"IF($BZ34>0,$BZ34*KE$76,0)+'(20) RES Detailed Adjustments'!KF34+'(20) RES Detailed Adjustments'!KF91","v":0},{"$f":"IF($BZ34>0,$BZ34*KF$76,0)+'(20) RES Detailed Adjustments'!KG34+'(20) RES Detailed Adjustments'!KG91","v":0},0,{"$f":"IF($CA34>0,$CA34*KH$76,0)+'(20) RES Detailed Adjustments'!KI34+'(20) RES Detailed Adjustments'!KI91","v":0},{"$f":"IF($CA34>0,$CA34*KI$76,0)+'(20) RES Detailed Adjustments'!KJ34+'(20) RES Detailed Adjustments'!KJ91","v":0},{"$f":"IF($CA34>0,$CA34*KJ$76,0)+'(20) RES Detailed Adjustments'!KK34+'(20) RES Detailed Adjustments'!KK91","v":0},0,{"$f":"IF($CB34>0,$CB34*KL$76,0)+'(20) RES Detailed Adjustments'!KM34+'(20) RES Detailed Adjustments'!KM91","v":0},{"$f":"IF($CB34>0,$CB34*KM$76,0)+'(20) RES Detailed Adjustments'!KN34+'(20) RES Detailed Adjustments'!KN91","v":0},{"$f":"IF($CB34>0,$CB34*KN$76,0)+'(20) RES Detailed Adjustments'!KO34+'(20) RES Detailed Adjustments'!KO91","v":0},0,{"$f":"IF($CC34>0,$CC34*KP$76,0)+'(20) RES Detailed Adjustments'!KQ34+'(20) RES Detailed Adjustments'!KQ91","v":0},{"$f":"IF($CC34>0,$CC34*KQ$76,0)+'(20) RES Detailed Adjustments'!KR34+'(20) RES Detailed Adjustments'!KR91","v":0},{"$f":"IF($CC34>0,$CC34*KR$76,0)+'(20) RES Detailed Adjustments'!KS34+'(20) RES Detailed Adjustments'!KS91","v":0},0,{"$f":"IF($CD34>0,$CD34*KT$76,0)+'(20) RES Detailed Adjustments'!KU34+'(20) RES Detailed Adjustments'!KU91","v":0},{"$f":"IF($CD34>0,$CD34*KU$76,0)+'(20) RES Detailed Adjustments'!KV34+'(20) RES Detailed Adjustments'!KV91","v":0},{"$f":"IF($CD34>0,$CD34*KV$76,0)+'(20) RES Detailed Adjustments'!KW34+'(20) RES Detailed Adjustments'!KW91","v":0},0,{"$f":"IF($CE34>0,$CE34*KX$76,0)+'(20) RES Detailed Adjustments'!KY34+'(20) RES Detailed Adjustments'!KY91","v":0},{"$f":"IF($CE34>0,$CE34*KY$76,0)+'(20) RES Detailed Adjustments'!KZ34+'(20) RES Detailed Adjustments'!KZ91","v":0},{"$f":"IF($CE34>0,$CE34*KZ$76,0)+'(20) RES Detailed Adjustments'!LA34+'(20) RES Detailed Adjustments'!LA91","v":0},0,{"$f":"IF($CF34>0,$CF34*LB$76,0)+'(20) RES Detailed Adjustments'!LC34+'(20) RES Detailed Adjustments'!LC91","v":0},{"$f":"IF($CF34>0,$CF34*LC$76,0)+'(20) RES Detailed Adjustments'!LD34+'(20) RES Detailed Adjustments'!LD91","v":0},{"$f":"IF($CF34>0,$CF34*LD$76,0)+'(20) RES Detailed Adjustments'!LE34+'(20) RES Detailed Adjustments'!LE91","v":0},0,{"$f":"IF($CG34>0,$CG34*LF$76,0)+'(20) RES Detailed Adjustments'!LG34+'(20) RES Detailed Adjustments'!LG91","v":0},{"$f":"IF($CG34>0,$CG34*LG$76,0)+'(20) RES Detailed Adjustments'!LH34+'(20) RES Detailed Adjustments'!LH91","v":0},{"$f":"IF($CG34>0,$CG34*LH$76,0)+'(20) RES Detailed Adjustments'!LI34+'(20) RES Detailed Adjustments'!LI91","v":0},0,{"$f":"IF($CH34>0,$CH34*LJ$76,0)+'(20) RES Detailed Adjustments'!LK34+'(20) RES Detailed Adjustments'!LK91","v":0},{"$f":"IF($CH34>0,$CH34*LK$76,0)+'(20) RES Detailed Adjustments'!LL34+'(20) RES Detailed Adjustments'!LL91","v":0},{"$f":"IF($CH34>0,$CH34*LL$76,0)+'(20) RES Detailed Adjustments'!LM34+'(20) RES Detailed Adjustments'!LM91","v":0},0,{"$f":"IF($CI34>0,$CI34*LN$76,0)+'(20) RES Detailed Adjustments'!LO34+'(20) RES Detailed Adjustments'!LO91","v":0},{"$f":"IF($CI34>0,$CI34*LO$76,0)+'(20) RES Detailed Adjustments'!LP34+'(20) RES Detailed Adjustments'!LP91","v":0},{"$f":"IF($CI34>0,$CI34*LP$76,0)+'(20) RES Detailed Adjustments'!LQ34+'(20) RES Detailed Adjustments'!LQ91","v":0},0,{"$f":"IF($CJ34>0,$CJ34*LR$76,0)+'(20) RES Detailed Adjustments'!LS34+'(20) RES Detailed Adjustments'!LS91","v":0},{"$f":"IF($CJ34>0,$CJ34*LS$76,0)+'(20) RES Detailed Adjustments'!LT34+'(20) RES Detailed Adjustments'!LT91","v":0},{"$f":"IF($CJ34>0,$CJ34*LT$76,0)+'(20) RES Detailed Adjustments'!LU34+'(20) RES Detailed Adjustments'!LU91","v":0},0,{"$f":"IF($CK34>0,$CK34*LV$76,0)+'(20) RES Detailed Adjustments'!LW34+'(20) RES Detailed Adjustments'!LW91","v":0},{"$f":"IF($CK34>0,$CK34*LW$76,0)+'(20) RES Detailed Adjustments'!LX34+'(20) RES Detailed Adjustments'!LX91","v":0},{"$f":"IF($CK34>0,$CK34*LX$76,0)+'(20) RES Detailed Adjustments'!LY34+'(20) RES Detailed Adjustments'!LY91","v":0},0,{"$f":"IF($CL34>0,$CL34*LZ$76,0)+'(20) RES Detailed Adjustments'!MA34+'(20) RES Detailed Adjustments'!MA91","v":0},{"$f":"IF($CL34>0,$CL34*MA$76,0)+'(20) RES Detailed Adjustments'!MB34+'(20) RES Detailed Adjustments'!MB91","v":0},{"$f":"IF($CL34>0,$CL34*MB$76,0)+'(20) RES Detailed Adjustments'!MC34+'(20) RES Detailed Adjustments'!MC91","v":0},0,{"$f":"IF($CM34>0,$CM34*MD$76,0)+'(20) RES Detailed Adjustments'!ME34+'(20) RES Detailed Adjustments'!ME91","v":0},{"$f":"IF($CM34>0,$CM34*ME$76,0)+'(20) RES Detailed Adjustments'!MF34+'(20) RES Detailed Adjustments'!MF91","v":0},{"$f":"IF($CM34>0,$CM34*MF$76,0)+'(20) RES Detailed Adjustments'!MG34+'(20) RES Detailed Adjustments'!MG91","v":0},0,{"$f":"IF($CN34>0,$CN34*MH$76,0)+'(20) RES Detailed Adjustments'!MI34+'(20) RES Detailed Adjustments'!MI91","v":0},{"$f":"IF($CN34>0,$CN34*MI$76,0)+'(20) RES Detailed Adjustments'!MJ34+'(20) RES Detailed Adjustments'!MJ91","v":0},{"$f":"IF($CN34>0,$CN34*MJ$76,0)+'(20) RES Detailed Adjustments'!MK34+'(20) RES Detailed Adjustments'!MK91","v":0},0,{"$f":"IF($CO34>0,$CO34*ML$76,0)+'(20) RES Detailed Adjustments'!MM34+'(20) RES Detailed Adjustments'!MM91","v":0},{"$f":"IF($CO34>0,$CO34*MM$76,0)+'(20) RES Detailed Adjustments'!MN34+'(20) RES Detailed Adjustments'!MN91","v":0},{"$f":"IF($CO34>0,$CO34*MN$76,0)+'(20) RES Detailed Adjustments'!MO34+'(20) RES Detailed Adjustments'!MO91","v":0},0,{"$f":"IF($CP34>0,$CP34*MP$76,0)+'(20) RES Detailed Adjustments'!MQ34+'(20) RES Detailed Adjustments'!MQ91","v":0},{"$f":"IF($CP34>0,$CP34*MQ$76,0)+'(20) RES Detailed Adjustments'!MR34+'(20) RES Detailed Adjustments'!MR91","v":0},{"$f":"IF($CP34>0,$CP34*MR$76,0)+'(20) RES Detailed Adjustments'!MS34+'(20) RES Detailed Adjustments'!MS91","v":0},0,{"$f":"IF($CQ34>0,$CQ34*MT$76,0)+'(20) RES Detailed Adjustments'!MU34+'(20) RES Detailed Adjustments'!MU91","v":0},{"$f":"IF($CQ34>0,$CQ34*MU$76,0)+'(20) RES Detailed Adjustments'!MV34+'(20) RES Detailed Adjustments'!MV91","v":0},{"$f":"IF($CQ34>0,$CQ34*MV$76,0)+'(20) RES Detailed Adjustments'!MW34+'(20) RES Detailed Adjustments'!MW91","v":0},0,{"$f":"IF($CR34>0,$CR34*MX$76,0)+'(20) RES Detailed Adjustments'!MY34+'(20) RES Detailed Adjustments'!MY91","v":0},{"$f":"IF($CR34>0,$CR34*MY$76,0)+'(20) RES Detailed Adjustments'!MZ34+'(20) RES Detailed Adjustments'!MZ91","v":0},{"$f":"IF($CR34>0,$CR34*MZ$76,0)+'(20) RES Detailed Adjustments'!NA34+'(20) RES Detailed Adjustments'!NA91","v":0},0,{"$f":"IF($CS34>0,$CS34*NB$76,0)+'(20) RES Detailed Adjustments'!NC34+'(20) RES Detailed Adjustments'!NC91","v":0},{"$f":"IF($CS34>0,$CS34*NC$76,0)+'(20) RES Detailed Adjustments'!ND34+'(20) RES Detailed Adjustments'!ND91","v":0},{"$f":"IF($CS34>0,$CS34*ND$76,0)+'(20) RES Detailed Adjustments'!NE34+'(20) RES Detailed Adjustments'!NE91","v":0},0,{"$f":"IF($CT34>0,$CT34*NF$76,0)+'(20) RES Detailed Adjustments'!NG34+'(20) RES Detailed Adjustments'!NG91","v":0},{"$f":"IF($CT34>0,$CT34*NG$76,0)+'(20) RES Detailed Adjustments'!NH34+'(20) RES Detailed Adjustments'!NH91","v":0},{"$f":"IF($CT34>0,$CT34*NH$76,0)+'(20) RES Detailed Adjustments'!NI34+'(20) RES Detailed Adjustments'!NI91","v":0},0,{"$f":"IF($CU34>0,$CU34*NJ$76,0)+'(20) RES Detailed Adjustments'!NK34+'(20) RES Detailed Adjustments'!NK91","v":0},{"$f":"IF($CU34>0,$CU34*NK$76,0)+'(20) RES Detailed Adjustments'!NL34+'(20) RES Detailed Adjustments'!NL91","v":0},{"$f":"IF($CU34>0,$CU34*NL$76,0)+'(20) RES Detailed Adjustments'!NM34+'(20) RES Detailed Adjustments'!NM91","v":0},0,{"$f":"IF($CV34>0,$CV34*NN$76,0)+'(20) RES Detailed Adjustments'!NO34+'(20) RES Detailed Adjustments'!NO91","v":0},{"$f":"IF($CV34>0,$CV34*NO$76,0)+'(20) RES Detailed Adjustments'!NP34+'(20) RES Detailed Adjustments'!NP91","v":0},{"$f":"IF($CV34>0,$CV34*NP$76,0)+'(20) RES Detailed Adjustments'!NQ34+'(20) RES Detailed Adjustments'!NQ91","v":0},0,{"$f":"IF($CW34>0,$CW34*NR$76,0)+'(20) RES Detailed Adjustments'!NS34+'(20) RES Detailed Adjustments'!NS91","v":0},{"$f":"IF($CW34>0,$CW34*NS$76,0)+'(20) RES Detailed Adjustments'!NT34+'(20) RES Detailed Adjustments'!NT91","v":0},{"$f":"IF($CW34>0,$CW34*NT$76,0)+'(20) RES Detailed Adjustments'!NU34+'(20) RES Detailed Adjustments'!NU91","v":0},0]
["Lease Property Maintenance, Structures, Improvements and Grounds",{"$f":"IF($F35>0,$F35*B$76,0)+'(20) RES Detailed Adjustments'!C35+'(20) RES Detailed Adjustments'!C92","v":0},{"$f":"IF($F35>0,$F35*C$76,0)+'(20) RES Detailed Adjustments'!D35+'(20) RES Detailed Adjustments'!D92","v":0},{"$f":"IF($F35>0,$F35*D$76,0)+'(20) RES Detailed Adjustments'!E35+'(20) RES Detailed Adjustments'!E92","v":0},0,{"$f":"IF($G35>0,$G35*F$76,0)+'(20) RES Detailed Adjustments'!G35+'(20) RES Detailed Adjustments'!G92","v":0},{"$f":"IF($G35>0,$G35*G$76,0)+'(20) RES Detailed Adjustments'!H35+'(20) RES Detailed Adjustments'!H92","v":0},{"$f":"IF($G35>0,$G35*H$76,0)+'(20) RES Detailed Adjustments'!I35+'(20) RES Detailed Adjustments'!I92","v":0},0,{"$f":"IF($H35>0,$H35*J$76,0)+'(20) RES Detailed Adjustments'!K35+'(20) RES Detailed Adjustments'!K92","v":0},{"$f":"IF($H35>0,$H35*K$76,0)+'(20) RES Detailed Adjustments'!L35+'(20) RES Detailed Adjustments'!L92","v":0},{"$f":"IF($H35>0,$H35*L$76,0)+'(20) RES Detailed Adjustments'!M35+'(20) RES Detailed Adjustments'!M92","v":0},0,{"$f":"IF($I35>0,$I35*N$76,0)+'(20) RES Detailed Adjustments'!O35+'(20) RES Detailed Adjustments'!O92","v":0},{"$f":"IF($I35>0,$I35*O$76,0)+'(20) RES Detailed Adjustments'!P35+'(20) RES Detailed Adjustments'!P92","v":0},{"$f":"IF($I35>0,$I35*P$76,0)+'(20) RES Detailed Adjustments'!Q35+'(20) RES Detailed Adjustments'!Q92","v":0},0,{"$f":"IF($J35>0,$J35*R$76,0)+'(20) RES Detailed Adjustments'!S35+'(20) RES Detailed Adjustments'!S92","v":0},{"$f":"IF($J35>0,$J35*S$76,0)+'(20) RES Detailed Adjustments'!T35+'(20) RES Detailed Adjustments'!T92","v":0},{"$f":"IF($J35>0,$J35*T$76,0)+'(20) RES Detailed Adjustments'!U35+'(20) RES Detailed Adjustments'!U92","v":0},0,{"$f":"IF($K35>0,$K35*V$76,0)+'(20) RES Detailed Adjustments'!W35+'(20) RES Detailed Adjustments'!W92","v":0},{"$f":"IF($K35>0,$K35*W$76,0)+'(20) RES Detailed Adjustments'!X35+'(20) RES Detailed Adjustments'!X92","v":0},{"$f":"IF($K35>0,$K35*X$76,0)+'(20) RES Detailed Adjustments'!Y35+'(20) RES Detailed Adjustments'!Y92","v":0},0,{"$f":"IF($L35>0,$L35*Z$76,0)+'(20) RES Detailed Adjustments'!AA35+'(20) RES Detailed Adjustments'!AA92","v":0},{"$f":"IF($L35>0,$L35*AA$76,0)+'(20) RES Detailed Adjustments'!AB35+'(20) RES Detailed Adjustments'!AB92","v":0},{"$f":"IF($L35>0,$L35*AB$76,0)+'(20) RES Detailed Adjustments'!AC35+'(20) RES Detailed Adjustments'!AC92","v":0},0,{"$f":"IF($M35>0,$M35*AD$76,0)+'(20) RES Detailed Adjustments'!AE35+'(20) RES Detailed Adjustments'!AE92","v":0},{"$f":"IF($M35>0,$M35*AE$76,0)+'(20) RES Detailed Adjustments'!AF35+'(20) RES Detailed Adjustments'!AF92","v":0},{"$f":"IF($M35>0,$M35*AF$76,0)+'(20) RES Detailed Adjustments'!AG35+'(20) RES Detailed Adjustments'!AG92","v":0},0,{"$f":"IF($N35>0,$N35*AH$76,0)+'(20) RES Detailed Adjustments'!AI35+'(20) RES Detailed Adjustments'!AI92","v":0},{"$f":"IF($N35>0,$N35*AI$76,0)+'(20) RES Detailed Adjustments'!AJ35+'(20) RES Detailed Adjustments'!AJ92","v":0},{"$f":"IF($N35>0,$N35*AJ$76,0)+'(20) RES Detailed Adjustments'!AK35+'(20) RES Detailed Adjustments'!AK92","v":0},0,{"$f":"IF($O35>0,$O35*AL$76,0)+'(20) RES Detailed Adjustments'!AM35+'(20) RES Detailed Adjustments'!AM92","v":0},{"$f":"IF($O35>0,$O35*AM$76,0)+'(20) RES Detailed Adjustments'!AN35+'(20) RES Detailed Adjustments'!AN92","v":0},{"$f":"IF($O35>0,$O35*AN$76,0)+'(20) RES Detailed Adjustments'!AO35+'(20) RES Detailed Adjustments'!AO92","v":0},0,{"$f":"IF($P35>0,$P35*AP$76,0)+'(20) RES Detailed Adjustments'!AQ35+'(20) RES Detailed Adjustments'!AQ92","v":0},{"$f":"IF($P35>0,$P35*AQ$76,0)+'(20) RES Detailed Adjustments'!AR35+'(20) RES Detailed Adjustments'!AR92","v":0},{"$f":"IF($P35>0,$P35*AR$76,0)+'(20) RES Detailed Adjustments'!AS35+'(20) RES Detailed Adjustments'!AS92","v":0},0,{"$f":"IF($Q35>0,$Q35*AT$76,0)+'(20) RES Detailed Adjustments'!AU35+'(20) RES Detailed Adjustments'!AU92","v":0},{"$f":"IF($Q35>0,$Q35*AU$76,0)+'(20) RES Detailed Adjustments'!AV35+'(20) RES Detailed Adjustments'!AV92","v":0},{"$f":"IF($Q35>0,$Q35*AV$76,0)+'(20) RES Detailed Adjustments'!AW35+'(20) RES Detailed Adjustments'!AW92","v":0},0,{"$f":"IF($R35>0,$R35*AX$76,0)+'(20) RES Detailed Adjustments'!AY35+'(20) RES Detailed Adjustments'!AY92","v":0},{"$f":"IF($R35>0,$R35*AY$76,0)+'(20) RES Detailed Adjustments'!AZ35+'(20) RES Detailed Adjustments'!AZ92","v":0},{"$f":"IF($R35>0,$R35*AZ$76,0)+'(20) RES Detailed Adjustments'!BA35+'(20) RES Detailed Adjustments'!BA92","v":0},0,{"$f":"IF($S35>0,$S35*BB$76,0)+'(20) RES Detailed Adjustments'!BC35+'(20) RES Detailed Adjustments'!BC92","v":0},{"$f":"IF($S35>0,$S35*BC$76,0)+'(20) RES Detailed Adjustments'!BD35+'(20) RES Detailed Adjustments'!BD92","v":0},{"$f":"IF($S35>0,$S35*BD$76,0)+'(20) RES Detailed Adjustments'!BE35+'(20) RES Detailed Adjustments'!BE92","v":0},0,{"$f":"IF($T35>0,$T35*BF$76,0)+'(20) RES Detailed Adjustments'!BG35+'(20) RES Detailed Adjustments'!BG92","v":0},{"$f":"IF($T35>0,$T35*BG$76,0)+'(20) RES Detailed Adjustments'!BH35+'(20) RES Detailed Adjustments'!BH92","v":0},{"$f":"IF($T35>0,$T35*BH$76,0)+'(20) RES Detailed Adjustments'!BI35+'(20) RES Detailed Adjustments'!BI92","v":0},0,{"$f":"IF($U35>0,$U35*BJ$76,0)+'(20) RES Detailed Adjustments'!BK35+'(20) RES Detailed Adjustments'!BK92","v":0},{"$f":"IF($U35>0,$U35*BK$76,0)+'(20) RES Detailed Adjustments'!BL35+'(20) RES Detailed Adjustments'!BL92","v":0},{"$f":"IF($U35>0,$U35*BL$76,0)+'(20) RES Detailed Adjustments'!BM35+'(20) RES Detailed Adjustments'!BM92","v":0},0,{"$f":"IF($V35>0,$V35*BN$76,0)+'(20) RES Detailed Adjustments'!BO35+'(20) RES Detailed Adjustments'!BO92","v":0},{"$f":"IF($V35>0,$V35*BO$76,0)+'(20) RES Detailed Adjustments'!BP35+'(20) RES Detailed Adjustments'!BP92","v":0},{"$f":"IF($V35>0,$V35*BP$76,0)+'(20) RES Detailed Adjustments'!BQ35+'(20) RES Detailed Adjustments'!BQ92","v":0},0,{"$f":"IF($W35>0,$W35*BR$76,0)+'(20) RES Detailed Adjustments'!BS35+'(20) RES Detailed Adjustments'!BS92","v":0},{"$f":"IF($W35>0,$W35*BS$76,0)+'(20) RES Detailed Adjustments'!BT35+'(20) RES Detailed Adjustments'!BT92","v":0},{"$f":"IF($W35>0,$W35*BT$76,0)+'(20) RES Detailed Adjustments'!BU35+'(20) RES Detailed Adjustments'!BU92","v":0},0,{"$f":"IF($X35>0,$X35*BV$76,0)+'(20) RES Detailed Adjustments'!BW35+'(20) RES Detailed Adjustments'!BW92","v":0},{"$f":"IF($X35>0,$X35*BW$76,0)+'(20) RES Detailed Adjustments'!BX35+'(20) RES Detailed Adjustments'!BX92","v":0},{"$f":"IF($X35>0,$X35*BX$76,0)+'(20) RES Detailed Adjustments'!BY35+'(20) RES Detailed Adjustments'!BY92","v":0},0,{"$f":"IF($Y35>0,$Y35*BZ$76,0)+'(20) RES Detailed Adjustments'!CA35+'(20) RES Detailed Adjustments'!CA92","v":0},{"$f":"IF($Y35>0,$Y35*CA$76,0)+'(20) RES Detailed Adjustments'!CB35+'(20) RES Detailed Adjustments'!CB92","v":0},{"$f":"IF($Y35>0,$Y35*CB$76,0)+'(20) RES Detailed Adjustments'!CC35+'(20) RES Detailed Adjustments'!CC92","v":0},0,{"$f":"IF($Z35>0,$Z35*CD$76,0)+'(20) RES Detailed Adjustments'!CE35+'(20) RES Detailed Adjustments'!CE92","v":0},{"$f":"IF($Z35>0,$Z35*CE$76,0)+'(20) RES Detailed Adjustments'!CF35+'(20) RES Detailed Adjustments'!CF92","v":0},{"$f":"IF($Z35>0,$Z35*CF$76,0)+'(20) RES Detailed Adjustments'!CG35+'(20) RES Detailed Adjustments'!CG92","v":0},0,{"$f":"IF($AA35>0,$AA35*CH$76,0)+'(20) RES Detailed Adjustments'!CI35+'(20) RES Detailed Adjustments'!CI92","v":0},{"$f":"IF($AA35>0,$AA35*CI$76,0)+'(20) RES Detailed Adjustments'!CJ35+'(20) RES Detailed Adjustments'!CJ92","v":0},{"$f":"IF($AA35>0,$AA35*CJ$76,0)+'(20) RES Detailed Adjustments'!CK35+'(20) RES Detailed Adjustments'!CK92","v":0},0,{"$f":"IF($AB35>0,$AB35*CL$76,0)+'(20) RES Detailed Adjustments'!CM35+'(20) RES Detailed Adjustments'!CM92","v":0},{"$f":"IF($AB35>0,$AB35*CM$76,0)+'(20) RES Detailed Adjustments'!CN35+'(20) RES Detailed Adjustments'!CN92","v":0},{"$f":"IF($AB35>0,$AB35*CN$76,0)+'(20) RES Detailed Adjustments'!CO35+'(20) RES Detailed Adjustments'!CO92","v":0},0,{"$f":"IF($AC35>0,$AC35*CP$76,0)+'(20) RES Detailed Adjustments'!CQ35+'(20) RES Detailed Adjustments'!CQ92","v":0},{"$f":"IF($AC35>0,$AC35*CQ$76,0)+'(20) RES Detailed Adjustments'!CR35+'(20) RES Detailed Adjustments'!CR92","v":0},{"$f":"IF($AC35>0,$AC35*CR$76,0)+'(20) RES Detailed Adjustments'!CS35+'(20) RES Detailed Adjustments'!CS92","v":0},0,{"$f":"IF($AD35>0,$AD35*CT$76,0)+'(20) RES Detailed Adjustments'!CU35+'(20) RES Detailed Adjustments'!CU92","v":0},{"$f":"IF($AD35>0,$AD35*CU$76,0)+'(20) RES Detailed Adjustments'!CV35+'(20) RES Detailed Adjustments'!CV92","v":0},{"$f":"IF($AD35>0,$AD35*CV$76,0)+'(20) RES Detailed Adjustments'!CW35+'(20) RES Detailed Adjustments'!CW92","v":0},0,{"$f":"IF($AE35>0,$AE35*CX$76,0)+'(20) RES Detailed Adjustments'!CY35+'(20) RES Detailed Adjustments'!CY92","v":0},{"$f":"IF($AE35>0,$AE35*CY$76,0)+'(20) RES Detailed Adjustments'!CZ35+'(20) RES Detailed Adjustments'!CZ92","v":0},{"$f":"IF($AE35>0,$AE35*CZ$76,0)+'(20) RES Detailed Adjustments'!DA35+'(20) RES Detailed Adjustments'!DA92","v":0},0,{"$f":"IF($AF35>0,$AF35*DB$76,0)+'(20) RES Detailed Adjustments'!DC35+'(20) RES Detailed Adjustments'!DC92","v":0},{"$f":"IF($AF35>0,$AF35*DC$76,0)+'(20) RES Detailed Adjustments'!DD35+'(20) RES Detailed Adjustments'!DD92","v":0},{"$f":"IF($AF35>0,$AF35*DD$76,0)+'(20) RES Detailed Adjustments'!DE35+'(20) RES Detailed Adjustments'!DE92","v":0},0,{"$f":"IF($AG35>0,$AG35*DF$76,0)+'(20) RES Detailed Adjustments'!DG35+'(20) RES Detailed Adjustments'!DG92","v":0},{"$f":"IF($AG35>0,$AG35*DG$76,0)+'(20) RES Detailed Adjustments'!DH35+'(20) RES Detailed Adjustments'!DH92","v":0},{"$f":"IF($AG35>0,$AG35*DH$76,0)+'(20) RES Detailed Adjustments'!DI35+'(20) RES Detailed Adjustments'!DI92","v":0},0,{"$f":"IF($AH35>0,$AH35*DJ$76,0)+'(20) RES Detailed Adjustments'!DK35+'(20) RES Detailed Adjustments'!DK92","v":0},{"$f":"IF($AH35>0,$AH35*DK$76,0)+'(20) RES Detailed Adjustments'!DL35+'(20) RES Detailed Adjustments'!DL92","v":0},{"$f":"IF($AH35>0,$AH35*DL$76,0)+'(20) RES Detailed Adjustments'!DM35+'(20) RES Detailed Adjustments'!DM92","v":0},0,{"$f":"IF($AI35>0,$AI35*DN$76,0)+'(20) RES Detailed Adjustments'!DO35+'(20) RES Detailed Adjustments'!DO92","v":0},{"$f":"IF($AI35>0,$AI35*DO$76,0)+'(20) RES Detailed Adjustments'!DP35+'(20) RES Detailed Adjustments'!DP92","v":0},{"$f":"IF($AI35>0,$AI35*DP$76,0)+'(20) RES Detailed Adjustments'!DQ35+'(20) RES Detailed Adjustments'!DQ92","v":0},0,{"$f":"IF($AJ35>0,$AJ35*DR$76,0)+'(20) RES Detailed Adjustments'!DS35+'(20) RES Detailed Adjustments'!DS92","v":0},{"$f":"IF($AJ35>0,$AJ35*DS$76,0)+'(20) RES Detailed Adjustments'!DT35+'(20) RES Detailed Adjustments'!DT92","v":0},{"$f":"IF($AJ35>0,$AJ35*DT$76,0)+'(20) RES Detailed Adjustments'!DU35+'(20) RES Detailed Adjustments'!DU92","v":0},0,{"$f":"IF($AK35>0,$AK35*DV$76,0)+'(20) RES Detailed Adjustments'!DW35+'(20) RES Detailed Adjustments'!DW92","v":0},{"$f":"IF($AK35>0,$AK35*DW$76,0)+'(20) RES Detailed Adjustments'!DX35+'(20) RES Detailed Adjustments'!DX92","v":0},{"$f":"IF($AK35>0,$AK35*DX$76,0)+'(20) RES Detailed Adjustments'!DY35+'(20) RES Detailed Adjustments'!DY92","v":0},0,{"$f":"IF($AL35>0,$AL35*DZ$76,0)+'(20) RES Detailed Adjustments'!EA35+'(20) RES Detailed Adjustments'!EA92","v":0},{"$f":"IF($AL35>0,$AL35*EA$76,0)+'(20) RES Detailed Adjustments'!EB35+'(20) RES Detailed Adjustments'!EB92","v":0},{"$f":"IF($AL35>0,$AL35*EB$76,0)+'(20) RES Detailed Adjustments'!EC35+'(20) RES Detailed Adjustments'!EC92","v":0},0,{"$f":"IF($AM35>0,$AM35*ED$76,0)+'(20) RES Detailed Adjustments'!EE35+'(20) RES Detailed Adjustments'!EE92","v":0},{"$f":"IF($AM35>0,$AM35*EE$76,0)+'(20) RES Detailed Adjustments'!EF35+'(20) RES Detailed Adjustments'!EF92","v":0},{"$f":"IF($AM35>0,$AM35*EF$76,0)+'(20) RES Detailed Adjustments'!EG35+'(20) RES Detailed Adjustments'!EG92","v":0},0,{"$f":"IF($AN35>0,$AN35*EH$76,0)+'(20) RES Detailed Adjustments'!EI35+'(20) RES Detailed Adjustments'!EI92","v":0},{"$f":"IF($AN35>0,$AN35*EI$76,0)+'(20) RES Detailed Adjustments'!EJ35+'(20) RES Detailed Adjustments'!EJ92","v":0},{"$f":"IF($AN35>0,$AN35*EJ$76,0)+'(20) RES Detailed Adjustments'!EK35+'(20) RES Detailed Adjustments'!EK92","v":0},0,{"$f":"IF($AO35>0,$AO35*EL$76,0)+'(20) RES Detailed Adjustments'!EM35+'(20) RES Detailed Adjustments'!EM92","v":0},{"$f":"IF($AO35>0,$AO35*EM$76,0)+'(20) RES Detailed Adjustments'!EN35+'(20) RES Detailed Adjustments'!EN92","v":0},{"$f":"IF($AO35>0,$AO35*EN$76,0)+'(20) RES Detailed Adjustments'!EO35+'(20) RES Detailed Adjustments'!EO92","v":0},0,{"$f":"IF($AP35>0,$AP35*EP$76,0)+'(20) RES Detailed Adjustments'!EQ35+'(20) RES Detailed Adjustments'!EQ92","v":0},{"$f":"IF($AP35>0,$AP35*EQ$76,0)+'(20) RES Detailed Adjustments'!ER35+'(20) RES Detailed Adjustments'!ER92","v":0},{"$f":"IF($AP35>0,$AP35*ER$76,0)+'(20) RES Detailed Adjustments'!ES35+'(20) RES Detailed Adjustments'!ES92","v":0},0,{"$f":"IF($AQ35>0,$AQ35*ET$76,0)+'(20) RES Detailed Adjustments'!EU35+'(20) RES Detailed Adjustments'!EU92","v":0},{"$f":"IF($AQ35>0,$AQ35*EU$76,0)+'(20) RES Detailed Adjustments'!EV35+'(20) RES Detailed Adjustments'!EV92","v":0},{"$f":"IF($AQ35>0,$AQ35*EV$76,0)+'(20) RES Detailed Adjustments'!EW35+'(20) RES Detailed Adjustments'!EW92","v":0},0,{"$f":"IF($AR35>0,$AR35*EX$76,0)+'(20) RES Detailed Adjustments'!EY35+'(20) RES Detailed Adjustments'!EY92","v":0},{"$f":"IF($AR35>0,$AR35*EY$76,0)+'(20) RES Detailed Adjustments'!EZ35+'(20) RES Detailed Adjustments'!EZ92","v":0},{"$f":"IF($AR35>0,$AR35*EZ$76,0)+'(20) RES Detailed Adjustments'!FA35+'(20) RES Detailed Adjustments'!FA92","v":0},0,{"$f":"IF($AS35>0,$AS35*FB$76,0)+'(20) RES Detailed Adjustments'!FC35+'(20) RES Detailed Adjustments'!FC92","v":0},{"$f":"IF($AS35>0,$AS35*FC$76,0)+'(20) RES Detailed Adjustments'!FD35+'(20) RES Detailed Adjustments'!FD92","v":0},{"$f":"IF($AS35>0,$AS35*FD$76,0)+'(20) RES Detailed Adjustments'!FE35+'(20) RES Detailed Adjustments'!FE92","v":0},0,{"$f":"IF($AT35>0,$AT35*FF$76,0)+'(20) RES Detailed Adjustments'!FG35+'(20) RES Detailed Adjustments'!FG92","v":0},{"$f":"IF($AT35>0,$AT35*FG$76,0)+'(20) RES Detailed Adjustments'!FH35+'(20) RES Detailed Adjustments'!FH92","v":0},{"$f":"IF($AT35>0,$AT35*FH$76,0)+'(20) RES Detailed Adjustments'!FI35+'(20) RES Detailed Adjustments'!FI92","v":0},0,{"$f":"IF($AU35>0,$AU35*FJ$76,0)+'(20) RES Detailed Adjustments'!FK35+'(20) RES Detailed Adjustments'!FK92","v":0},{"$f":"IF($AU35>0,$AU35*FK$76,0)+'(20) RES Detailed Adjustments'!FL35+'(20) RES Detailed Adjustments'!FL92","v":0},{"$f":"IF($AU35>0,$AU35*FL$76,0)+'(20) RES Detailed Adjustments'!FM35+'(20) RES Detailed Adjustments'!FM92","v":0},0,{"$f":"IF($AV35>0,$AV35*FN$76,0)+'(20) RES Detailed Adjustments'!FO35+'(20) RES Detailed Adjustments'!FO92","v":0},{"$f":"IF($AV35>0,$AV35*FO$76,0)+'(20) RES Detailed Adjustments'!FP35+'(20) RES Detailed Adjustments'!FP92","v":0},{"$f":"IF($AV35>0,$AV35*FP$76,0)+'(20) RES Detailed Adjustments'!FQ35+'(20) RES Detailed Adjustments'!FQ92","v":0},0,{"$f":"IF($AW35>0,$AW35*FR$76,0)+'(20) RES Detailed Adjustments'!FS35+'(20) RES Detailed Adjustments'!FS92","v":0},{"$f":"IF($AW35>0,$AW35*FS$76,0)+'(20) RES Detailed Adjustments'!FT35+'(20) RES Detailed Adjustments'!FT92","v":0},{"$f":"IF($AW35>0,$AW35*FT$76,0)+'(20) RES Detailed Adjustments'!FU35+'(20) RES Detailed Adjustments'!FU92","v":0},0,{"$f":"IF($AX35>0,$AX35*FV$76,0)+'(20) RES Detailed Adjustments'!FW35+'(20) RES Detailed Adjustments'!FW92","v":0},{"$f":"IF($AX35>0,$AX35*FW$76,0)+'(20) RES Detailed Adjustments'!FX35+'(20) RES Detailed Adjustments'!FX92","v":0},{"$f":"IF($AX35>0,$AX35*FX$76,0)+'(20) RES Detailed Adjustments'!FY35+'(20) RES Detailed Adjustments'!FY92","v":0},0,{"$f":"IF($AY35>0,$AY35*FZ$76,0)+'(20) RES Detailed Adjustments'!GA35+'(20) RES Detailed Adjustments'!GA92","v":0},{"$f":"IF($AY35>0,$AY35*GA$76,0)+'(20) RES Detailed Adjustments'!GB35+'(20) RES Detailed Adjustments'!GB92","v":0},{"$f":"IF($AY35>0,$AY35*GB$76,0)+'(20) RES Detailed Adjustments'!GC35+'(20) RES Detailed Adjustments'!GC92","v":0},0,{"$f":"IF($AZ35>0,$AZ35*GD$76,0)+'(20) RES Detailed Adjustments'!GE35+'(20) RES Detailed Adjustments'!GE92","v":0},{"$f":"IF($AZ35>0,$AZ35*GE$76,0)+'(20) RES Detailed Adjustments'!GF35+'(20) RES Detailed Adjustments'!GF92","v":0},{"$f":"IF($AZ35>0,$AZ35*GF$76,0)+'(20) RES Detailed Adjustments'!GG35+'(20) RES Detailed Adjustments'!GG92","v":0},0,{"$f":"IF($BA35>0,$BA35*GH$76,0)+'(20) RES Detailed Adjustments'!GI35+'(20) RES Detailed Adjustments'!GI92","v":0},{"$f":"IF($BA35>0,$BA35*GI$76,0)+'(20) RES Detailed Adjustments'!GJ35+'(20) RES Detailed Adjustments'!GJ92","v":0},{"$f":"IF($BA35>0,$BA35*GJ$76,0)+'(20) RES Detailed Adjustments'!GK35+'(20) RES Detailed Adjustments'!GK92","v":0},0,{"$f":"IF($BB35>0,$BB35*GL$76,0)+'(20) RES Detailed Adjustments'!GM35+'(20) RES Detailed Adjustments'!GM92","v":0},{"$f":"IF($BB35>0,$BB35*GM$76,0)+'(20) RES Detailed Adjustments'!GN35+'(20) RES Detailed Adjustments'!GN92","v":0},{"$f":"IF($BB35>0,$BB35*GN$76,0)+'(20) RES Detailed Adjustments'!GO35+'(20) RES Detailed Adjustments'!GO92","v":0},0,{"$f":"IF($BC35>0,$BC35*GP$76,0)+'(20) RES Detailed Adjustments'!GQ35+'(20) RES Detailed Adjustments'!GQ92","v":0},{"$f":"IF($BC35>0,$BC35*GQ$76,0)+'(20) RES Detailed Adjustments'!GR35+'(20) RES Detailed Adjustments'!GR92","v":0},{"$f":"IF($BC35>0,$BC35*GR$76,0)+'(20) RES Detailed Adjustments'!GS35+'(20) RES Detailed Adjustments'!GS92","v":0},0,{"$f":"IF($BD35>0,$BD35*GT$76,0)+'(20) RES Detailed Adjustments'!GU35+'(20) RES Detailed Adjustments'!GU92","v":0},{"$f":"IF($BD35>0,$BD35*GU$76,0)+'(20) RES Detailed Adjustments'!GV35+'(20) RES Detailed Adjustments'!GV92","v":0},{"$f":"IF($BD35>0,$BD35*GV$76,0)+'(20) RES Detailed Adjustments'!GW35+'(20) RES Detailed Adjustments'!GW92","v":0},0,{"$f":"IF($BE35>0,$BE35*GX$76,0)+'(20) RES Detailed Adjustments'!GY35+'(20) RES Detailed Adjustments'!GY92","v":0},{"$f":"IF($BE35>0,$BE35*GY$76,0)+'(20) RES Detailed Adjustments'!GZ35+'(20) RES Detailed Adjustments'!GZ92","v":0},{"$f":"IF($BE35>0,$BE35*GZ$76,0)+'(20) RES Detailed Adjustments'!HA35+'(20) RES Detailed Adjustments'!HA92","v":0},0,{"$f":"IF($BF35>0,$BF35*HB$76,0)+'(20) RES Detailed Adjustments'!HC35+'(20) RES Detailed Adjustments'!HC92","v":0},{"$f":"IF($BF35>0,$BF35*HC$76,0)+'(20) RES Detailed Adjustments'!HD35+'(20) RES Detailed Adjustments'!HD92","v":0},{"$f":"IF($BF35>0,$BF35*HD$76,0)+'(20) RES Detailed Adjustments'!HE35+'(20) RES Detailed Adjustments'!HE92","v":0},0,{"$f":"IF($BG35>0,$BG35*HF$76,0)+'(20) RES Detailed Adjustments'!HG35+'(20) RES Detailed Adjustments'!HG92","v":0},{"$f":"IF($BG35>0,$BG35*HG$76,0)+'(20) RES Detailed Adjustments'!HH35+'(20) RES Detailed Adjustments'!HH92","v":0},{"$f":"IF($BG35>0,$BG35*HH$76,0)+'(20) RES Detailed Adjustments'!HI35+'(20) RES Detailed Adjustments'!HI92","v":0},0,{"$f":"IF($BH35>0,$BH35*HJ$76,0)+'(20) RES Detailed Adjustments'!HK35+'(20) RES Detailed Adjustments'!HK92","v":0},{"$f":"IF($BH35>0,$BH35*HK$76,0)+'(20) RES Detailed Adjustments'!HL35+'(20) RES Detailed Adjustments'!HL92","v":0},{"$f":"IF($BH35>0,$BH35*HL$76,0)+'(20) RES Detailed Adjustments'!HM35+'(20) RES Detailed Adjustments'!HM92","v":0},0,{"$f":"IF($BI35>0,$BI35*HN$76,0)+'(20) RES Detailed Adjustments'!HO35+'(20) RES Detailed Adjustments'!HO92","v":0},{"$f":"IF($BI35>0,$BI35*HO$76,0)+'(20) RES Detailed Adjustments'!HP35+'(20) RES Detailed Adjustments'!HP92","v":0},{"$f":"IF($BI35>0,$BI35*HP$76,0)+'(20) RES Detailed Adjustments'!HQ35+'(20) RES Detailed Adjustments'!HQ92","v":0},0,{"$f":"IF($BJ35>0,$BJ35*HR$76,0)+'(20) RES Detailed Adjustments'!HS35+'(20) RES Detailed Adjustments'!HS92","v":0},{"$f":"IF($BJ35>0,$BJ35*HS$76,0)+'(20) RES Detailed Adjustments'!HT35+'(20) RES Detailed Adjustments'!HT92","v":0},{"$f":"IF($BJ35>0,$BJ35*HT$76,0)+'(20) RES Detailed Adjustments'!HU35+'(20) RES Detailed Adjustments'!HU92","v":0},0,{"$f":"IF($BK35>0,$BK35*HV$76,0)+'(20) RES Detailed Adjustments'!HW35+'(20) RES Detailed Adjustments'!HW92","v":0},{"$f":"IF($BK35>0,$BK35*HW$76,0)+'(20) RES Detailed Adjustments'!HX35+'(20) RES Detailed Adjustments'!HX92","v":0},{"$f":"IF($BK35>0,$BK35*HX$76,0)+'(20) RES Detailed Adjustments'!HY35+'(20) RES Detailed Adjustments'!HY92","v":0},0,{"$f":"IF($BL35>0,$BL35*HZ$76,0)+'(20) RES Detailed Adjustments'!IA35+'(20) RES Detailed Adjustments'!IA92","v":0},{"$f":"IF($BL35>0,$BL35*IA$76,0)+'(20) RES Detailed Adjustments'!IB35+'(20) RES Detailed Adjustments'!IB92","v":0},{"$f":"IF($BL35>0,$BL35*IB$76,0)+'(20) RES Detailed Adjustments'!IC35+'(20) RES Detailed Adjustments'!IC92","v":0},0,{"$f":"IF($BM35>0,$BM35*ID$76,0)+'(20) RES Detailed Adjustments'!IE35+'(20) RES Detailed Adjustments'!IE92","v":0},{"$f":"IF($BM35>0,$BM35*IE$76,0)+'(20) RES Detailed Adjustments'!IF35+'(20) RES Detailed Adjustments'!IF92","v":0},{"$f":"IF($BM35>0,$BM35*IF$76,0)+'(20) RES Detailed Adjustments'!IG35+'(20) RES Detailed Adjustments'!IG92","v":0},0,{"$f":"IF($BN35>0,$BN35*IH$76,0)+'(20) RES Detailed Adjustments'!II35+'(20) RES Detailed Adjustments'!II92","v":0},{"$f":"IF($BN35>0,$BN35*II$76,0)+'(20) RES Detailed Adjustments'!IJ35+'(20) RES Detailed Adjustments'!IJ92","v":0},{"$f":"IF($BN35>0,$BN35*IJ$76,0)+'(20) RES Detailed Adjustments'!IK35+'(20) RES Detailed Adjustments'!IK92","v":0},0,{"$f":"IF($BO35>0,$BO35*IL$76,0)+'(20) RES Detailed Adjustments'!IM35+'(20) RES Detailed Adjustments'!IM92","v":0},{"$f":"IF($BO35>0,$BO35*IM$76,0)+'(20) RES Detailed Adjustments'!IN35+'(20) RES Detailed Adjustments'!IN92","v":0},{"$f":"IF($BO35>0,$BO35*IN$76,0)+'(20) RES Detailed Adjustments'!IO35+'(20) RES Detailed Adjustments'!IO92","v":0},0,{"$f":"IF($BP35>0,$BP35*IP$76,0)+'(20) RES Detailed Adjustments'!IQ35+'(20) RES Detailed Adjustments'!IQ92","v":0},{"$f":"IF($BP35>0,$BP35*IQ$76,0)+'(20) RES Detailed Adjustments'!IR35+'(20) RES Detailed Adjustments'!IR92","v":0},{"$f":"IF($BP35>0,$BP35*IR$76,0)+'(20) RES Detailed Adjustments'!IS35+'(20) RES Detailed Adjustments'!IS92","v":0},0,{"$f":"IF($BQ35>0,$BQ35*IT$76,0)+'(20) RES Detailed Adjustments'!IU35+'(20) RES Detailed Adjustments'!IU92","v":0},{"$f":"IF($BQ35>0,$BQ35*IU$76,0)+'(20) RES Detailed Adjustments'!IV35+'(20) RES Detailed Adjustments'!IV92","v":0},{"$f":"IF($BQ35>0,$BQ35*IV$76,0)+'(20) RES Detailed Adjustments'!IW35+'(20) RES Detailed Adjustments'!IW92","v":0},0,{"$f":"IF($BR35>0,$BR35*IX$76,0)+'(20) RES Detailed Adjustments'!IY35+'(20) RES Detailed Adjustments'!IY92","v":0},{"$f":"IF($BR35>0,$BR35*IY$76,0)+'(20) RES Detailed Adjustments'!IZ35+'(20) RES Detailed Adjustments'!IZ92","v":0},{"$f":"IF($BR35>0,$BR35*IZ$76,0)+'(20) RES Detailed Adjustments'!JA35+'(20) RES Detailed Adjustments'!JA92","v":0},0,{"$f":"IF($BS35>0,$BS35*JB$76,0)+'(20) RES Detailed Adjustments'!JC35+'(20) RES Detailed Adjustments'!JC92","v":0},{"$f":"IF($BS35>0,$BS35*JC$76,0)+'(20) RES Detailed Adjustments'!JD35+'(20) RES Detailed Adjustments'!JD92","v":0},{"$f":"IF($BS35>0,$BS35*JD$76,0)+'(20) RES Detailed Adjustments'!JE35+'(20) RES Detailed Adjustments'!JE92","v":0},0,{"$f":"IF($BT35>0,$BT35*JF$76,0)+'(20) RES Detailed Adjustments'!JG35+'(20) RES Detailed Adjustments'!JG92","v":0},{"$f":"IF($BT35>0,$BT35*JG$76,0)+'(20) RES Detailed Adjustments'!JH35+'(20) RES Detailed Adjustments'!JH92","v":0},{"$f":"IF($BT35>0,$BT35*JH$76,0)+'(20) RES Detailed Adjustments'!JI35+'(20) RES Detailed Adjustments'!JI92","v":0},0,{"$f":"IF($BU35>0,$BU35*JJ$76,0)+'(20) RES Detailed Adjustments'!JK35+'(20) RES Detailed Adjustments'!JK92","v":0},{"$f":"IF($BU35>0,$BU35*JK$76,0)+'(20) RES Detailed Adjustments'!JL35+'(20) RES Detailed Adjustments'!JL92","v":0},{"$f":"IF($BU35>0,$BU35*JL$76,0)+'(20) RES Detailed Adjustments'!JM35+'(20) RES Detailed Adjustments'!JM92","v":0},0,{"$f":"IF($BV35>0,$BV35*JN$76,0)+'(20) RES Detailed Adjustments'!JO35+'(20) RES Detailed Adjustments'!JO92","v":0},{"$f":"IF($BV35>0,$BV35*JO$76,0)+'(20) RES Detailed Adjustments'!JP35+'(20) RES Detailed Adjustments'!JP92","v":0},{"$f":"IF($BV35>0,$BV35*JP$76,0)+'(20) RES Detailed Adjustments'!JQ35+'(20) RES Detailed Adjustments'!JQ92","v":0},0,{"$f":"IF($BW35>0,$BW35*JR$76,0)+'(20) RES Detailed Adjustments'!JS35+'(20) RES Detailed Adjustments'!JS92","v":0},{"$f":"IF($BW35>0,$BW35*JS$76,0)+'(20) RES Detailed Adjustments'!JT35+'(20) RES Detailed Adjustments'!JT92","v":0},{"$f":"IF($BW35>0,$BW35*JT$76,0)+'(20) RES Detailed Adjustments'!JU35+'(20) RES Detailed Adjustments'!JU92","v":0},0,{"$f":"IF($BX35>0,$BX35*JV$76,0)+'(20) RES Detailed Adjustments'!JW35+'(20) RES Detailed Adjustments'!JW92","v":0},{"$f":"IF($BX35>0,$BX35*JW$76,0)+'(20) RES Detailed Adjustments'!JX35+'(20) RES Detailed Adjustments'!JX92","v":0},{"$f":"IF($BX35>0,$BX35*JX$76,0)+'(20) RES Detailed Adjustments'!JY35+'(20) RES Detailed Adjustments'!JY92","v":0},0,{"$f":"IF($BY35>0,$BY35*JZ$76,0)+'(20) RES Detailed Adjustments'!KA35+'(20) RES Detailed Adjustments'!KA92","v":0},{"$f":"IF($BY35>0,$BY35*KA$76,0)+'(20) RES Detailed Adjustments'!KB35+'(20) RES Detailed Adjustments'!KB92","v":0},{"$f":"IF($BY35>0,$BY35*KB$76,0)+'(20) RES Detailed Adjustments'!KC35+'(20) RES Detailed Adjustments'!KC92","v":0},0,{"$f":"IF($BZ35>0,$BZ35*KD$76,0)+'(20) RES Detailed Adjustments'!KE35+'(20) RES Detailed Adjustments'!KE92","v":0},{"$f":"IF($BZ35>0,$BZ35*KE$76,0)+'(20) RES Detailed Adjustments'!KF35+'(20) RES Detailed Adjustments'!KF92","v":0},{"$f":"IF($BZ35>0,$BZ35*KF$76,0)+'(20) RES Detailed Adjustments'!KG35+'(20) RES Detailed Adjustments'!KG92","v":0},0,{"$f":"IF($CA35>0,$CA35*KH$76,0)+'(20) RES Detailed Adjustments'!KI35+'(20) RES Detailed Adjustments'!KI92","v":0},{"$f":"IF($CA35>0,$CA35*KI$76,0)+'(20) RES Detailed Adjustments'!KJ35+'(20) RES Detailed Adjustments'!KJ92","v":0},{"$f":"IF($CA35>0,$CA35*KJ$76,0)+'(20) RES Detailed Adjustments'!KK35+'(20) RES Detailed Adjustments'!KK92","v":0},0,{"$f":"IF($CB35>0,$CB35*KL$76,0)+'(20) RES Detailed Adjustments'!KM35+'(20) RES Detailed Adjustments'!KM92","v":0},{"$f":"IF($CB35>0,$CB35*KM$76,0)+'(20) RES Detailed Adjustments'!KN35+'(20) RES Detailed Adjustments'!KN92","v":0},{"$f":"IF($CB35>0,$CB35*KN$76,0)+'(20) RES Detailed Adjustments'!KO35+'(20) RES Detailed Adjustments'!KO92","v":0},0,{"$f":"IF($CC35>0,$CC35*KP$76,0)+'(20) RES Detailed Adjustments'!KQ35+'(20) RES Detailed Adjustments'!KQ92","v":0},{"$f":"IF($CC35>0,$CC35*KQ$76,0)+'(20) RES Detailed Adjustments'!KR35+'(20) RES Detailed Adjustments'!KR92","v":0},{"$f":"IF($CC35>0,$CC35*KR$76,0)+'(20) RES Detailed Adjustments'!KS35+'(20) RES Detailed Adjustments'!KS92","v":0},0,{"$f":"IF($CD35>0,$CD35*KT$76,0)+'(20) RES Detailed Adjustments'!KU35+'(20) RES Detailed Adjustments'!KU92","v":0},{"$f":"IF($CD35>0,$CD35*KU$76,0)+'(20) RES Detailed Adjustments'!KV35+'(20) RES Detailed Adjustments'!KV92","v":0},{"$f":"IF($CD35>0,$CD35*KV$76,0)+'(20) RES Detailed Adjustments'!KW35+'(20) RES Detailed Adjustments'!KW92","v":0},0,{"$f":"IF($CE35>0,$CE35*KX$76,0)+'(20) RES Detailed Adjustments'!KY35+'(20) RES Detailed Adjustments'!KY92","v":0},{"$f":"IF($CE35>0,$CE35*KY$76,0)+'(20) RES Detailed Adjustments'!KZ35+'(20) RES Detailed Adjustments'!KZ92","v":0},{"$f":"IF($CE35>0,$CE35*KZ$76,0)+'(20) RES Detailed Adjustments'!LA35+'(20) RES Detailed Adjustments'!LA92","v":0},0,{"$f":"IF($CF35>0,$CF35*LB$76,0)+'(20) RES Detailed Adjustments'!LC35+'(20) RES Detailed Adjustments'!LC92","v":0},{"$f":"IF($CF35>0,$CF35*LC$76,0)+'(20) RES Detailed Adjustments'!LD35+'(20) RES Detailed Adjustments'!LD92","v":0},{"$f":"IF($CF35>0,$CF35*LD$76,0)+'(20) RES Detailed Adjustments'!LE35+'(20) RES Detailed Adjustments'!LE92","v":0},0,{"$f":"IF($CG35>0,$CG35*LF$76,0)+'(20) RES Detailed Adjustments'!LG35+'(20) RES Detailed Adjustments'!LG92","v":0},{"$f":"IF($CG35>0,$CG35*LG$76,0)+'(20) RES Detailed Adjustments'!LH35+'(20) RES Detailed Adjustments'!LH92","v":0},{"$f":"IF($CG35>0,$CG35*LH$76,0)+'(20) RES Detailed Adjustments'!LI35+'(20) RES Detailed Adjustments'!LI92","v":0},0,{"$f":"IF($CH35>0,$CH35*LJ$76,0)+'(20) RES Detailed Adjustments'!LK35+'(20) RES Detailed Adjustments'!LK92","v":0},{"$f":"IF($CH35>0,$CH35*LK$76,0)+'(20) RES Detailed Adjustments'!LL35+'(20) RES Detailed Adjustments'!LL92","v":0},{"$f":"IF($CH35>0,$CH35*LL$76,0)+'(20) RES Detailed Adjustments'!LM35+'(20) RES Detailed Adjustments'!LM92","v":0},0,{"$f":"IF($CI35>0,$CI35*LN$76,0)+'(20) RES Detailed Adjustments'!LO35+'(20) RES Detailed Adjustments'!LO92","v":0},{"$f":"IF($CI35>0,$CI35*LO$76,0)+'(20) RES Detailed Adjustments'!LP35+'(20) RES Detailed Adjustments'!LP92","v":0},{"$f":"IF($CI35>0,$CI35*LP$76,0)+'(20) RES Detailed Adjustments'!LQ35+'(20) RES Detailed Adjustments'!LQ92","v":0},0,{"$f":"IF($CJ35>0,$CJ35*LR$76,0)+'(20) RES Detailed Adjustments'!LS35+'(20) RES Detailed Adjustments'!LS92","v":0},{"$f":"IF($CJ35>0,$CJ35*LS$76,0)+'(20) RES Detailed Adjustments'!LT35+'(20) RES Detailed Adjustments'!LT92","v":0},{"$f":"IF($CJ35>0,$CJ35*LT$76,0)+'(20) RES Detailed Adjustments'!LU35+'(20) RES Detailed Adjustments'!LU92","v":0},0,{"$f":"IF($CK35>0,$CK35*LV$76,0)+'(20) RES Detailed Adjustments'!LW35+'(20) RES Detailed Adjustments'!LW92","v":0},{"$f":"IF($CK35>0,$CK35*LW$76,0)+'(20) RES Detailed Adjustments'!LX35+'(20) RES Detailed Adjustments'!LX92","v":0},{"$f":"IF($CK35>0,$CK35*LX$76,0)+'(20) RES Detailed Adjustments'!LY35+'(20) RES Detailed Adjustments'!LY92","v":0},0,{"$f":"IF($CL35>0,$CL35*LZ$76,0)+'(20) RES Detailed Adjustments'!MA35+'(20) RES Detailed Adjustments'!MA92","v":0},{"$f":"IF($CL35>0,$CL35*MA$76,0)+'(20) RES Detailed Adjustments'!MB35+'(20) RES Detailed Adjustments'!MB92","v":0},{"$f":"IF($CL35>0,$CL35*MB$76,0)+'(20) RES Detailed Adjustments'!MC35+'(20) RES Detailed Adjustments'!MC92","v":0},0,{"$f":"IF($CM35>0,$CM35*MD$76,0)+'(20) RES Detailed Adjustments'!ME35+'(20) RES Detailed Adjustments'!ME92","v":0},{"$f":"IF($CM35>0,$CM35*ME$76,0)+'(20) RES Detailed Adjustments'!MF35+'(20) RES Detailed Adjustments'!MF92","v":0},{"$f":"IF($CM35>0,$CM35*MF$76,0)+'(20) RES Detailed Adjustments'!MG35+'(20) RES Detailed Adjustments'!MG92","v":0},0,{"$f":"IF($CN35>0,$CN35*MH$76,0)+'(20) RES Detailed Adjustments'!MI35+'(20) RES Detailed Adjustments'!MI92","v":0},{"$f":"IF($CN35>0,$CN35*MI$76,0)+'(20) RES Detailed Adjustments'!MJ35+'(20) RES Detailed Adjustments'!MJ92","v":0},{"$f":"IF($CN35>0,$CN35*MJ$76,0)+'(20) RES Detailed Adjustments'!MK35+'(20) RES Detailed Adjustments'!MK92","v":0},0,{"$f":"IF($CO35>0,$CO35*ML$76,0)+'(20) RES Detailed Adjustments'!MM35+'(20) RES Detailed Adjustments'!MM92","v":0},{"$f":"IF($CO35>0,$CO35*MM$76,0)+'(20) RES Detailed Adjustments'!MN35+'(20) RES Detailed Adjustments'!MN92","v":0},{"$f":"IF($CO35>0,$CO35*MN$76,0)+'(20) RES Detailed Adjustments'!MO35+'(20) RES Detailed Adjustments'!MO92","v":0},0,{"$f":"IF($CP35>0,$CP35*MP$76,0)+'(20) RES Detailed Adjustments'!MQ35+'(20) RES Detailed Adjustments'!MQ92","v":0},{"$f":"IF($CP35>0,$CP35*MQ$76,0)+'(20) RES Detailed Adjustments'!MR35+'(20) RES Detailed Adjustments'!MR92","v":0},{"$f":"IF($CP35>0,$CP35*MR$76,0)+'(20) RES Detailed Adjustments'!MS35+'(20) RES Detailed Adjustments'!MS92","v":0},0,{"$f":"IF($CQ35>0,$CQ35*MT$76,0)+'(20) RES Detailed Adjustments'!MU35+'(20) RES Detailed Adjustments'!MU92","v":0},{"$f":"IF($CQ35>0,$CQ35*MU$76,0)+'(20) RES Detailed Adjustments'!MV35+'(20) RES Detailed Adjustments'!MV92","v":0},{"$f":"IF($CQ35>0,$CQ35*MV$76,0)+'(20) RES Detailed Adjustments'!MW35+'(20) RES Detailed Adjustments'!MW92","v":0},0,{"$f":"IF($CR35>0,$CR35*MX$76,0)+'(20) RES Detailed Adjustments'!MY35+'(20) RES Detailed Adjustments'!MY92","v":0},{"$f":"IF($CR35>0,$CR35*MY$76,0)+'(20) RES Detailed Adjustments'!MZ35+'(20) RES Detailed Adjustments'!MZ92","v":0},{"$f":"IF($CR35>0,$CR35*MZ$76,0)+'(20) RES Detailed Adjustments'!NA35+'(20) RES Detailed Adjustments'!NA92","v":0},0,{"$f":"IF($CS35>0,$CS35*NB$76,0)+'(20) RES Detailed Adjustments'!NC35+'(20) RES Detailed Adjustments'!NC92","v":0},{"$f":"IF($CS35>0,$CS35*NC$76,0)+'(20) RES Detailed Adjustments'!ND35+'(20) RES Detailed Adjustments'!ND92","v":0},{"$f":"IF($CS35>0,$CS35*ND$76,0)+'(20) RES Detailed Adjustments'!NE35+'(20) RES Detailed Adjustments'!NE92","v":0},0,{"$f":"IF($CT35>0,$CT35*NF$76,0)+'(20) RES Detailed Adjustments'!NG35+'(20) RES Detailed Adjustments'!NG92","v":0},{"$f":"IF($CT35>0,$CT35*NG$76,0)+'(20) RES Detailed Adjustments'!NH35+'(20) RES Detailed Adjustments'!NH92","v":0},{"$f":"IF($CT35>0,$CT35*NH$76,0)+'(20) RES Detailed Adjustments'!NI35+'(20) RES Detailed Adjustments'!NI92","v":0},0,{"$f":"IF($CU35>0,$CU35*NJ$76,0)+'(20) RES Detailed Adjustments'!NK35+'(20) RES Detailed Adjustments'!NK92","v":0},{"$f":"IF($CU35>0,$CU35*NK$76,0)+'(20) RES Detailed Adjustments'!NL35+'(20) RES Detailed Adjustments'!NL92","v":0},{"$f":"IF($CU35>0,$CU35*NL$76,0)+'(20) RES Detailed Adjustments'!NM35+'(20) RES Detailed Adjustments'!NM92","v":0},0,{"$f":"IF($CV35>0,$CV35*NN$76,0)+'(20) RES Detailed Adjustments'!NO35+'(20) RES Detailed Adjustments'!NO92","v":0},{"$f":"IF($CV35>0,$CV35*NO$76,0)+'(20) RES Detailed Adjustments'!NP35+'(20) RES Detailed Adjustments'!NP92","v":0},{"$f":"IF($CV35>0,$CV35*NP$76,0)+'(20) RES Detailed Adjustments'!NQ35+'(20) RES Detailed Adjustments'!NQ92","v":0},0,{"$f":"IF($CW35>0,$CW35*NR$76,0)+'(20) RES Detailed Adjustments'!NS35+'(20) RES Detailed Adjustments'!NS92","v":0},{"$f":"IF($CW35>0,$CW35*NS$76,0)+'(20) RES Detailed Adjustments'!NT35+'(20) RES Detailed Adjustments'!NT92","v":0},{"$f":"IF($CW35>0,$CW35*NT$76,0)+'(20) RES Detailed Adjustments'!NU35+'(20) RES Detailed Adjustments'!NU92","v":0},0]
["Maintenance - Structures, Improvements, and Grounds",{"$f":"IF($F36>0,$F36*B$76,0)+'(20) RES Detailed Adjustments'!C36+'(20) RES Detailed Adjustments'!C93","v":0},{"$f":"IF($F36>0,$F36*C$76,0)+'(20) RES Detailed Adjustments'!D36+'(20) RES Detailed Adjustments'!D93","v":0},{"$f":"IF($F36>0,$F36*D$76,0)+'(20) RES Detailed Adjustments'!E36+'(20) RES Detailed Adjustments'!E93","v":0},0,{"$f":"IF($G36>0,$G36*F$76,0)+'(20) RES Detailed Adjustments'!G36+'(20) RES Detailed Adjustments'!G93","v":0},{"$f":"IF($G36>0,$G36*G$76,0)+'(20) RES Detailed Adjustments'!H36+'(20) RES Detailed Adjustments'!H93","v":0},{"$f":"IF($G36>0,$G36*H$76,0)+'(20) RES Detailed Adjustments'!I36+'(20) RES Detailed Adjustments'!I93","v":0},0,{"$f":"IF($H36>0,$H36*J$76,0)+'(20) RES Detailed Adjustments'!K36+'(20) RES Detailed Adjustments'!K93","v":0},{"$f":"IF($H36>0,$H36*K$76,0)+'(20) RES Detailed Adjustments'!L36+'(20) RES Detailed Adjustments'!L93","v":0},{"$f":"IF($H36>0,$H36*L$76,0)+'(20) RES Detailed Adjustments'!M36+'(20) RES Detailed Adjustments'!M93","v":0},0,{"$f":"IF($I36>0,$I36*N$76,0)+'(20) RES Detailed Adjustments'!O36+'(20) RES Detailed Adjustments'!O93","v":0},{"$f":"IF($I36>0,$I36*O$76,0)+'(20) RES Detailed Adjustments'!P36+'(20) RES Detailed Adjustments'!P93","v":0},{"$f":"IF($I36>0,$I36*P$76,0)+'(20) RES Detailed Adjustments'!Q36+'(20) RES Detailed Adjustments'!Q93","v":0},0,{"$f":"IF($J36>0,$J36*R$76,0)+'(20) RES Detailed Adjustments'!S36+'(20) RES Detailed Adjustments'!S93","v":0},{"$f":"IF($J36>0,$J36*S$76,0)+'(20) RES Detailed Adjustments'!T36+'(20) RES Detailed Adjustments'!T93","v":0},{"$f":"IF($J36>0,$J36*T$76,0)+'(20) RES Detailed Adjustments'!U36+'(20) RES Detailed Adjustments'!U93","v":0},0,{"$f":"IF($K36>0,$K36*V$76,0)+'(20) RES Detailed Adjustments'!W36+'(20) RES Detailed Adjustments'!W93","v":0},{"$f":"IF($K36>0,$K36*W$76,0)+'(20) RES Detailed Adjustments'!X36+'(20) RES Detailed Adjustments'!X93","v":0},{"$f":"IF($K36>0,$K36*X$76,0)+'(20) RES Detailed Adjustments'!Y36+'(20) RES Detailed Adjustments'!Y93","v":0},0,{"$f":"IF($L36>0,$L36*Z$76,0)+'(20) RES Detailed Adjustments'!AA36+'(20) RES Detailed Adjustments'!AA93","v":0},{"$f":"IF($L36>0,$L36*AA$76,0)+'(20) RES Detailed Adjustments'!AB36+'(20) RES Detailed Adjustments'!AB93","v":0},{"$f":"IF($L36>0,$L36*AB$76,0)+'(20) RES Detailed Adjustments'!AC36+'(20) RES Detailed Adjustments'!AC93","v":0},0,{"$f":"IF($M36>0,$M36*AD$76,0)+'(20) RES Detailed Adjustments'!AE36+'(20) RES Detailed Adjustments'!AE93","v":0},{"$f":"IF($M36>0,$M36*AE$76,0)+'(20) RES Detailed Adjustments'!AF36+'(20) RES Detailed Adjustments'!AF93","v":0},{"$f":"IF($M36>0,$M36*AF$76,0)+'(20) RES Detailed Adjustments'!AG36+'(20) RES Detailed Adjustments'!AG93","v":0},0,{"$f":"IF($N36>0,$N36*AH$76,0)+'(20) RES Detailed Adjustments'!AI36+'(20) RES Detailed Adjustments'!AI93","v":0},{"$f":"IF($N36>0,$N36*AI$76,0)+'(20) RES Detailed Adjustments'!AJ36+'(20) RES Detailed Adjustments'!AJ93","v":0},{"$f":"IF($N36>0,$N36*AJ$76,0)+'(20) RES Detailed Adjustments'!AK36+'(20) RES Detailed Adjustments'!AK93","v":0},0,{"$f":"IF($O36>0,$O36*AL$76,0)+'(20) RES Detailed Adjustments'!AM36+'(20) RES Detailed Adjustments'!AM93","v":0},{"$f":"IF($O36>0,$O36*AM$76,0)+'(20) RES Detailed Adjustments'!AN36+'(20) RES Detailed Adjustments'!AN93","v":0},{"$f":"IF($O36>0,$O36*AN$76,0)+'(20) RES Detailed Adjustments'!AO36+'(20) RES Detailed Adjustments'!AO93","v":0},0,{"$f":"IF($P36>0,$P36*AP$76,0)+'(20) RES Detailed Adjustments'!AQ36+'(20) RES Detailed Adjustments'!AQ93","v":0},{"$f":"IF($P36>0,$P36*AQ$76,0)+'(20) RES Detailed Adjustments'!AR36+'(20) RES Detailed Adjustments'!AR93","v":0},{"$f":"IF($P36>0,$P36*AR$76,0)+'(20) RES Detailed Adjustments'!AS36+'(20) RES Detailed Adjustments'!AS93","v":0},0,{"$f":"IF($Q36>0,$Q36*AT$76,0)+'(20) RES Detailed Adjustments'!AU36+'(20) RES Detailed Adjustments'!AU93","v":0},{"$f":"IF($Q36>0,$Q36*AU$76,0)+'(20) RES Detailed Adjustments'!AV36+'(20) RES Detailed Adjustments'!AV93","v":0},{"$f":"IF($Q36>0,$Q36*AV$76,0)+'(20) RES Detailed Adjustments'!AW36+'(20) RES Detailed Adjustments'!AW93","v":0},0,{"$f":"IF($R36>0,$R36*AX$76,0)+'(20) RES Detailed Adjustments'!AY36+'(20) RES Detailed Adjustments'!AY93","v":0},{"$f":"IF($R36>0,$R36*AY$76,0)+'(20) RES Detailed Adjustments'!AZ36+'(20) RES Detailed Adjustments'!AZ93","v":0},{"$f":"IF($R36>0,$R36*AZ$76,0)+'(20) RES Detailed Adjustments'!BA36+'(20) RES Detailed Adjustments'!BA93","v":0},0,{"$f":"IF($S36>0,$S36*BB$76,0)+'(20) RES Detailed Adjustments'!BC36+'(20) RES Detailed Adjustments'!BC93","v":0},{"$f":"IF($S36>0,$S36*BC$76,0)+'(20) RES Detailed Adjustments'!BD36+'(20) RES Detailed Adjustments'!BD93","v":0},{"$f":"IF($S36>0,$S36*BD$76,0)+'(20) RES Detailed Adjustments'!BE36+'(20) RES Detailed Adjustments'!BE93","v":0},0,{"$f":"IF($T36>0,$T36*BF$76,0)+'(20) RES Detailed Adjustments'!BG36+'(20) RES Detailed Adjustments'!BG93","v":0},{"$f":"IF($T36>0,$T36*BG$76,0)+'(20) RES Detailed Adjustments'!BH36+'(20) RES Detailed Adjustments'!BH93","v":0},{"$f":"IF($T36>0,$T36*BH$76,0)+'(20) RES Detailed Adjustments'!BI36+'(20) RES Detailed Adjustments'!BI93","v":0},0,{"$f":"IF($U36>0,$U36*BJ$76,0)+'(20) RES Detailed Adjustments'!BK36+'(20) RES Detailed Adjustments'!BK93","v":0},{"$f":"IF($U36>0,$U36*BK$76,0)+'(20) RES Detailed Adjustments'!BL36+'(20) RES Detailed Adjustments'!BL93","v":0},{"$f":"IF($U36>0,$U36*BL$76,0)+'(20) RES Detailed Adjustments'!BM36+'(20) RES Detailed Adjustments'!BM93","v":0},0,{"$f":"IF($V36>0,$V36*BN$76,0)+'(20) RES Detailed Adjustments'!BO36+'(20) RES Detailed Adjustments'!BO93","v":0},{"$f":"IF($V36>0,$V36*BO$76,0)+'(20) RES Detailed Adjustments'!BP36+'(20) RES Detailed Adjustments'!BP93","v":0},{"$f":"IF($V36>0,$V36*BP$76,0)+'(20) RES Detailed Adjustments'!BQ36+'(20) RES Detailed Adjustments'!BQ93","v":0},0,{"$f":"IF($W36>0,$W36*BR$76,0)+'(20) RES Detailed Adjustments'!BS36+'(20) RES Detailed Adjustments'!BS93","v":0},{"$f":"IF($W36>0,$W36*BS$76,0)+'(20) RES Detailed Adjustments'!BT36+'(20) RES Detailed Adjustments'!BT93","v":0},{"$f":"IF($W36>0,$W36*BT$76,0)+'(20) RES Detailed Adjustments'!BU36+'(20) RES Detailed Adjustments'!BU93","v":0},0,{"$f":"IF($X36>0,$X36*BV$76,0)+'(20) RES Detailed Adjustments'!BW36+'(20) RES Detailed Adjustments'!BW93","v":0},{"$f":"IF($X36>0,$X36*BW$76,0)+'(20) RES Detailed Adjustments'!BX36+'(20) RES Detailed Adjustments'!BX93","v":0},{"$f":"IF($X36>0,$X36*BX$76,0)+'(20) RES Detailed Adjustments'!BY36+'(20) RES Detailed Adjustments'!BY93","v":0},0,{"$f":"IF($Y36>0,$Y36*BZ$76,0)+'(20) RES Detailed Adjustments'!CA36+'(20) RES Detailed Adjustments'!CA93","v":0},{"$f":"IF($Y36>0,$Y36*CA$76,0)+'(20) RES Detailed Adjustments'!CB36+'(20) RES Detailed Adjustments'!CB93","v":0},{"$f":"IF($Y36>0,$Y36*CB$76,0)+'(20) RES Detailed Adjustments'!CC36+'(20) RES Detailed Adjustments'!CC93","v":0},0,{"$f":"IF($Z36>0,$Z36*CD$76,0)+'(20) RES Detailed Adjustments'!CE36+'(20) RES Detailed Adjustments'!CE93","v":0},{"$f":"IF($Z36>0,$Z36*CE$76,0)+'(20) RES Detailed Adjustments'!CF36+'(20) RES Detailed Adjustments'!CF93","v":0},{"$f":"IF($Z36>0,$Z36*CF$76,0)+'(20) RES Detailed Adjustments'!CG36+'(20) RES Detailed Adjustments'!CG93","v":0},0,{"$f":"IF($AA36>0,$AA36*CH$76,0)+'(20) RES Detailed Adjustments'!CI36+'(20) RES Detailed Adjustments'!CI93","v":0},{"$f":"IF($AA36>0,$AA36*CI$76,0)+'(20) RES Detailed Adjustments'!CJ36+'(20) RES Detailed Adjustments'!CJ93","v":0},{"$f":"IF($AA36>0,$AA36*CJ$76,0)+'(20) RES Detailed Adjustments'!CK36+'(20) RES Detailed Adjustments'!CK93","v":0},0,{"$f":"IF($AB36>0,$AB36*CL$76,0)+'(20) RES Detailed Adjustments'!CM36+'(20) RES Detailed Adjustments'!CM93","v":0},{"$f":"IF($AB36>0,$AB36*CM$76,0)+'(20) RES Detailed Adjustments'!CN36+'(20) RES Detailed Adjustments'!CN93","v":0},{"$f":"IF($AB36>0,$AB36*CN$76,0)+'(20) RES Detailed Adjustments'!CO36+'(20) RES Detailed Adjustments'!CO93","v":0},0,{"$f":"IF($AC36>0,$AC36*CP$76,0)+'(20) RES Detailed Adjustments'!CQ36+'(20) RES Detailed Adjustments'!CQ93","v":0},{"$f":"IF($AC36>0,$AC36*CQ$76,0)+'(20) RES Detailed Adjustments'!CR36+'(20) RES Detailed Adjustments'!CR93","v":0},{"$f":"IF($AC36>0,$AC36*CR$76,0)+'(20) RES Detailed Adjustments'!CS36+'(20) RES Detailed Adjustments'!CS93","v":0},0,{"$f":"IF($AD36>0,$AD36*CT$76,0)+'(20) RES Detailed Adjustments'!CU36+'(20) RES Detailed Adjustments'!CU93","v":0},{"$f":"IF($AD36>0,$AD36*CU$76,0)+'(20) RES Detailed Adjustments'!CV36+'(20) RES Detailed Adjustments'!CV93","v":0},{"$f":"IF($AD36>0,$AD36*CV$76,0)+'(20) RES Detailed Adjustments'!CW36+'(20) RES Detailed Adjustments'!CW93","v":0},0,{"$f":"IF($AE36>0,$AE36*CX$76,0)+'(20) RES Detailed Adjustments'!CY36+'(20) RES Detailed Adjustments'!CY93","v":0},{"$f":"IF($AE36>0,$AE36*CY$76,0)+'(20) RES Detailed Adjustments'!CZ36+'(20) RES Detailed Adjustments'!CZ93","v":0},{"$f":"IF($AE36>0,$AE36*CZ$76,0)+'(20) RES Detailed Adjustments'!DA36+'(20) RES Detailed Adjustments'!DA93","v":0},0,{"$f":"IF($AF36>0,$AF36*DB$76,0)+'(20) RES Detailed Adjustments'!DC36+'(20) RES Detailed Adjustments'!DC93","v":0},{"$f":"IF($AF36>0,$AF36*DC$76,0)+'(20) RES Detailed Adjustments'!DD36+'(20) RES Detailed Adjustments'!DD93","v":0},{"$f":"IF($AF36>0,$AF36*DD$76,0)+'(20) RES Detailed Adjustments'!DE36+'(20) RES Detailed Adjustments'!DE93","v":0},0,{"$f":"IF($AG36>0,$AG36*DF$76,0)+'(20) RES Detailed Adjustments'!DG36+'(20) RES Detailed Adjustments'!DG93","v":0},{"$f":"IF($AG36>0,$AG36*DG$76,0)+'(20) RES Detailed Adjustments'!DH36+'(20) RES Detailed Adjustments'!DH93","v":0},{"$f":"IF($AG36>0,$AG36*DH$76,0)+'(20) RES Detailed Adjustments'!DI36+'(20) RES Detailed Adjustments'!DI93","v":0},0,{"$f":"IF($AH36>0,$AH36*DJ$76,0)+'(20) RES Detailed Adjustments'!DK36+'(20) RES Detailed Adjustments'!DK93","v":0},{"$f":"IF($AH36>0,$AH36*DK$76,0)+'(20) RES Detailed Adjustments'!DL36+'(20) RES Detailed Adjustments'!DL93","v":0},{"$f":"IF($AH36>0,$AH36*DL$76,0)+'(20) RES Detailed Adjustments'!DM36+'(20) RES Detailed Adjustments'!DM93","v":0},0,{"$f":"IF($AI36>0,$AI36*DN$76,0)+'(20) RES Detailed Adjustments'!DO36+'(20) RES Detailed Adjustments'!DO93","v":0},{"$f":"IF($AI36>0,$AI36*DO$76,0)+'(20) RES Detailed Adjustments'!DP36+'(20) RES Detailed Adjustments'!DP93","v":0},{"$f":"IF($AI36>0,$AI36*DP$76,0)+'(20) RES Detailed Adjustments'!DQ36+'(20) RES Detailed Adjustments'!DQ93","v":0},0,{"$f":"IF($AJ36>0,$AJ36*DR$76,0)+'(20) RES Detailed Adjustments'!DS36+'(20) RES Detailed Adjustments'!DS93","v":0},{"$f":"IF($AJ36>0,$AJ36*DS$76,0)+'(20) RES Detailed Adjustments'!DT36+'(20) RES Detailed Adjustments'!DT93","v":0},{"$f":"IF($AJ36>0,$AJ36*DT$76,0)+'(20) RES Detailed Adjustments'!DU36+'(20) RES Detailed Adjustments'!DU93","v":0},0,{"$f":"IF($AK36>0,$AK36*DV$76,0)+'(20) RES Detailed Adjustments'!DW36+'(20) RES Detailed Adjustments'!DW93","v":0},{"$f":"IF($AK36>0,$AK36*DW$76,0)+'(20) RES Detailed Adjustments'!DX36+'(20) RES Detailed Adjustments'!DX93","v":0},{"$f":"IF($AK36>0,$AK36*DX$76,0)+'(20) RES Detailed Adjustments'!DY36+'(20) RES Detailed Adjustments'!DY93","v":0},0,{"$f":"IF($AL36>0,$AL36*DZ$76,0)+'(20) RES Detailed Adjustments'!EA36+'(20) RES Detailed Adjustments'!EA93","v":0},{"$f":"IF($AL36>0,$AL36*EA$76,0)+'(20) RES Detailed Adjustments'!EB36+'(20) RES Detailed Adjustments'!EB93","v":0},{"$f":"IF($AL36>0,$AL36*EB$76,0)+'(20) RES Detailed Adjustments'!EC36+'(20) RES Detailed Adjustments'!EC93","v":0},0,{"$f":"IF($AM36>0,$AM36*ED$76,0)+'(20) RES Detailed Adjustments'!EE36+'(20) RES Detailed Adjustments'!EE93","v":0},{"$f":"IF($AM36>0,$AM36*EE$76,0)+'(20) RES Detailed Adjustments'!EF36+'(20) RES Detailed Adjustments'!EF93","v":0},{"$f":"IF($AM36>0,$AM36*EF$76,0)+'(20) RES Detailed Adjustments'!EG36+'(20) RES Detailed Adjustments'!EG93","v":0},0,{"$f":"IF($AN36>0,$AN36*EH$76,0)+'(20) RES Detailed Adjustments'!EI36+'(20) RES Detailed Adjustments'!EI93","v":0},{"$f":"IF($AN36>0,$AN36*EI$76,0)+'(20) RES Detailed Adjustments'!EJ36+'(20) RES Detailed Adjustments'!EJ93","v":0},{"$f":"IF($AN36>0,$AN36*EJ$76,0)+'(20) RES Detailed Adjustments'!EK36+'(20) RES Detailed Adjustments'!EK93","v":0},0,{"$f":"IF($AO36>0,$AO36*EL$76,0)+'(20) RES Detailed Adjustments'!EM36+'(20) RES Detailed Adjustments'!EM93","v":0},{"$f":"IF($AO36>0,$AO36*EM$76,0)+'(20) RES Detailed Adjustments'!EN36+'(20) RES Detailed Adjustments'!EN93","v":0},{"$f":"IF($AO36>0,$AO36*EN$76,0)+'(20) RES Detailed Adjustments'!EO36+'(20) RES Detailed Adjustments'!EO93","v":0},0,{"$f":"IF($AP36>0,$AP36*EP$76,0)+'(20) RES Detailed Adjustments'!EQ36+'(20) RES Detailed Adjustments'!EQ93","v":0},{"$f":"IF($AP36>0,$AP36*EQ$76,0)+'(20) RES Detailed Adjustments'!ER36+'(20) RES Detailed Adjustments'!ER93","v":0},{"$f":"IF($AP36>0,$AP36*ER$76,0)+'(20) RES Detailed Adjustments'!ES36+'(20) RES Detailed Adjustments'!ES93","v":0},0,{"$f":"IF($AQ36>0,$AQ36*ET$76,0)+'(20) RES Detailed Adjustments'!EU36+'(20) RES Detailed Adjustments'!EU93","v":0},{"$f":"IF($AQ36>0,$AQ36*EU$76,0)+'(20) RES Detailed Adjustments'!EV36+'(20) RES Detailed Adjustments'!EV93","v":0},{"$f":"IF($AQ36>0,$AQ36*EV$76,0)+'(20) RES Detailed Adjustments'!EW36+'(20) RES Detailed Adjustments'!EW93","v":0},0,{"$f":"IF($AR36>0,$AR36*EX$76,0)+'(20) RES Detailed Adjustments'!EY36+'(20) RES Detailed Adjustments'!EY93","v":0},{"$f":"IF($AR36>0,$AR36*EY$76,0)+'(20) RES Detailed Adjustments'!EZ36+'(20) RES Detailed Adjustments'!EZ93","v":0},{"$f":"IF($AR36>0,$AR36*EZ$76,0)+'(20) RES Detailed Adjustments'!FA36+'(20) RES Detailed Adjustments'!FA93","v":0},0,{"$f":"IF($AS36>0,$AS36*FB$76,0)+'(20) RES Detailed Adjustments'!FC36+'(20) RES Detailed Adjustments'!FC93","v":0},{"$f":"IF($AS36>0,$AS36*FC$76,0)+'(20) RES Detailed Adjustments'!FD36+'(20) RES Detailed Adjustments'!FD93","v":0},{"$f":"IF($AS36>0,$AS36*FD$76,0)+'(20) RES Detailed Adjustments'!FE36+'(20) RES Detailed Adjustments'!FE93","v":0},0,{"$f":"IF($AT36>0,$AT36*FF$76,0)+'(20) RES Detailed Adjustments'!FG36+'(20) RES Detailed Adjustments'!FG93","v":0},{"$f":"IF($AT36>0,$AT36*FG$76,0)+'(20) RES Detailed Adjustments'!FH36+'(20) RES Detailed Adjustments'!FH93","v":0},{"$f":"IF($AT36>0,$AT36*FH$76,0)+'(20) RES Detailed Adjustments'!FI36+'(20) RES Detailed Adjustments'!FI93","v":0},0,{"$f":"IF($AU36>0,$AU36*FJ$76,0)+'(20) RES Detailed Adjustments'!FK36+'(20) RES Detailed Adjustments'!FK93","v":0},{"$f":"IF($AU36>0,$AU36*FK$76,0)+'(20) RES Detailed Adjustments'!FL36+'(20) RES Detailed Adjustments'!FL93","v":0},{"$f":"IF($AU36>0,$AU36*FL$76,0)+'(20) RES Detailed Adjustments'!FM36+'(20) RES Detailed Adjustments'!FM93","v":0},0,{"$f":"IF($AV36>0,$AV36*FN$76,0)+'(20) RES Detailed Adjustments'!FO36+'(20) RES Detailed Adjustments'!FO93","v":0},{"$f":"IF($AV36>0,$AV36*FO$76,0)+'(20) RES Detailed Adjustments'!FP36+'(20) RES Detailed Adjustments'!FP93","v":0},{"$f":"IF($AV36>0,$AV36*FP$76,0)+'(20) RES Detailed Adjustments'!FQ36+'(20) RES Detailed Adjustments'!FQ93","v":0},0,{"$f":"IF($AW36>0,$AW36*FR$76,0)+'(20) RES Detailed Adjustments'!FS36+'(20) RES Detailed Adjustments'!FS93","v":0},{"$f":"IF($AW36>0,$AW36*FS$76,0)+'(20) RES Detailed Adjustments'!FT36+'(20) RES Detailed Adjustments'!FT93","v":0},{"$f":"IF($AW36>0,$AW36*FT$76,0)+'(20) RES Detailed Adjustments'!FU36+'(20) RES Detailed Adjustments'!FU93","v":0},0,{"$f":"IF($AX36>0,$AX36*FV$76,0)+'(20) RES Detailed Adjustments'!FW36+'(20) RES Detailed Adjustments'!FW93","v":0},{"$f":"IF($AX36>0,$AX36*FW$76,0)+'(20) RES Detailed Adjustments'!FX36+'(20) RES Detailed Adjustments'!FX93","v":0},{"$f":"IF($AX36>0,$AX36*FX$76,0)+'(20) RES Detailed Adjustments'!FY36+'(20) RES Detailed Adjustments'!FY93","v":0},0,{"$f":"IF($AY36>0,$AY36*FZ$76,0)+'(20) RES Detailed Adjustments'!GA36+'(20) RES Detailed Adjustments'!GA93","v":0},{"$f":"IF($AY36>0,$AY36*GA$76,0)+'(20) RES Detailed Adjustments'!GB36+'(20) RES Detailed Adjustments'!GB93","v":0},{"$f":"IF($AY36>0,$AY36*GB$76,0)+'(20) RES Detailed Adjustments'!GC36+'(20) RES Detailed Adjustments'!GC93","v":0},0,{"$f":"IF($AZ36>0,$AZ36*GD$76,0)+'(20) RES Detailed Adjustments'!GE36+'(20) RES Detailed Adjustments'!GE93","v":0},{"$f":"IF($AZ36>0,$AZ36*GE$76,0)+'(20) RES Detailed Adjustments'!GF36+'(20) RES Detailed Adjustments'!GF93","v":0},{"$f":"IF($AZ36>0,$AZ36*GF$76,0)+'(20) RES Detailed Adjustments'!GG36+'(20) RES Detailed Adjustments'!GG93","v":0},0,{"$f":"IF($BA36>0,$BA36*GH$76,0)+'(20) RES Detailed Adjustments'!GI36+'(20) RES Detailed Adjustments'!GI93","v":0},{"$f":"IF($BA36>0,$BA36*GI$76,0)+'(20) RES Detailed Adjustments'!GJ36+'(20) RES Detailed Adjustments'!GJ93","v":0},{"$f":"IF($BA36>0,$BA36*GJ$76,0)+'(20) RES Detailed Adjustments'!GK36+'(20) RES Detailed Adjustments'!GK93","v":0},0,{"$f":"IF($BB36>0,$BB36*GL$76,0)+'(20) RES Detailed Adjustments'!GM36+'(20) RES Detailed Adjustments'!GM93","v":0},{"$f":"IF($BB36>0,$BB36*GM$76,0)+'(20) RES Detailed Adjustments'!GN36+'(20) RES Detailed Adjustments'!GN93","v":0},{"$f":"IF($BB36>0,$BB36*GN$76,0)+'(20) RES Detailed Adjustments'!GO36+'(20) RES Detailed Adjustments'!GO93","v":0},0,{"$f":"IF($BC36>0,$BC36*GP$76,0)+'(20) RES Detailed Adjustments'!GQ36+'(20) RES Detailed Adjustments'!GQ93","v":0},{"$f":"IF($BC36>0,$BC36*GQ$76,0)+'(20) RES Detailed Adjustments'!GR36+'(20) RES Detailed Adjustments'!GR93","v":0},{"$f":"IF($BC36>0,$BC36*GR$76,0)+'(20) RES Detailed Adjustments'!GS36+'(20) RES Detailed Adjustments'!GS93","v":0},0,{"$f":"IF($BD36>0,$BD36*GT$76,0)+'(20) RES Detailed Adjustments'!GU36+'(20) RES Detailed Adjustments'!GU93","v":0},{"$f":"IF($BD36>0,$BD36*GU$76,0)+'(20) RES Detailed Adjustments'!GV36+'(20) RES Detailed Adjustments'!GV93","v":0},{"$f":"IF($BD36>0,$BD36*GV$76,0)+'(20) RES Detailed Adjustments'!GW36+'(20) RES Detailed Adjustments'!GW93","v":0},0,{"$f":"IF($BE36>0,$BE36*GX$76,0)+'(20) RES Detailed Adjustments'!GY36+'(20) RES Detailed Adjustments'!GY93","v":0},{"$f":"IF($BE36>0,$BE36*GY$76,0)+'(20) RES Detailed Adjustments'!GZ36+'(20) RES Detailed Adjustments'!GZ93","v":0},{"$f":"IF($BE36>0,$BE36*GZ$76,0)+'(20) RES Detailed Adjustments'!HA36+'(20) RES Detailed Adjustments'!HA93","v":0},0,{"$f":"IF($BF36>0,$BF36*HB$76,0)+'(20) RES Detailed Adjustments'!HC36+'(20) RES Detailed Adjustments'!HC93","v":0},{"$f":"IF($BF36>0,$BF36*HC$76,0)+'(20) RES Detailed Adjustments'!HD36+'(20) RES Detailed Adjustments'!HD93","v":0},{"$f":"IF($BF36>0,$BF36*HD$76,0)+'(20) RES Detailed Adjustments'!HE36+'(20) RES Detailed Adjustments'!HE93","v":0},0,{"$f":"IF($BG36>0,$BG36*HF$76,0)+'(20) RES Detailed Adjustments'!HG36+'(20) RES Detailed Adjustments'!HG93","v":0},{"$f":"IF($BG36>0,$BG36*HG$76,0)+'(20) RES Detailed Adjustments'!HH36+'(20) RES Detailed Adjustments'!HH93","v":0},{"$f":"IF($BG36>0,$BG36*HH$76,0)+'(20) RES Detailed Adjustments'!HI36+'(20) RES Detailed Adjustments'!HI93","v":0},0,{"$f":"IF($BH36>0,$BH36*HJ$76,0)+'(20) RES Detailed Adjustments'!HK36+'(20) RES Detailed Adjustments'!HK93","v":0},{"$f":"IF($BH36>0,$BH36*HK$76,0)+'(20) RES Detailed Adjustments'!HL36+'(20) RES Detailed Adjustments'!HL93","v":0},{"$f":"IF($BH36>0,$BH36*HL$76,0)+'(20) RES Detailed Adjustments'!HM36+'(20) RES Detailed Adjustments'!HM93","v":0},0,{"$f":"IF($BI36>0,$BI36*HN$76,0)+'(20) RES Detailed Adjustments'!HO36+'(20) RES Detailed Adjustments'!HO93","v":0},{"$f":"IF($BI36>0,$BI36*HO$76,0)+'(20) RES Detailed Adjustments'!HP36+'(20) RES Detailed Adjustments'!HP93","v":0},{"$f":"IF($BI36>0,$BI36*HP$76,0)+'(20) RES Detailed Adjustments'!HQ36+'(20) RES Detailed Adjustments'!HQ93","v":0},0,{"$f":"IF($BJ36>0,$BJ36*HR$76,0)+'(20) RES Detailed Adjustments'!HS36+'(20) RES Detailed Adjustments'!HS93","v":0},{"$f":"IF($BJ36>0,$BJ36*HS$76,0)+'(20) RES Detailed Adjustments'!HT36+'(20) RES Detailed Adjustments'!HT93","v":0},{"$f":"IF($BJ36>0,$BJ36*HT$76,0)+'(20) RES Detailed Adjustments'!HU36+'(20) RES Detailed Adjustments'!HU93","v":0},0,{"$f":"IF($BK36>0,$BK36*HV$76,0)+'(20) RES Detailed Adjustments'!HW36+'(20) RES Detailed Adjustments'!HW93","v":0},{"$f":"IF($BK36>0,$BK36*HW$76,0)+'(20) RES Detailed Adjustments'!HX36+'(20) RES Detailed Adjustments'!HX93","v":0},{"$f":"IF($BK36>0,$BK36*HX$76,0)+'(20) RES Detailed Adjustments'!HY36+'(20) RES Detailed Adjustments'!HY93","v":0},0,{"$f":"IF($BL36>0,$BL36*HZ$76,0)+'(20) RES Detailed Adjustments'!IA36+'(20) RES Detailed Adjustments'!IA93","v":0},{"$f":"IF($BL36>0,$BL36*IA$76,0)+'(20) RES Detailed Adjustments'!IB36+'(20) RES Detailed Adjustments'!IB93","v":0},{"$f":"IF($BL36>0,$BL36*IB$76,0)+'(20) RES Detailed Adjustments'!IC36+'(20) RES Detailed Adjustments'!IC93","v":0},0,{"$f":"IF($BM36>0,$BM36*ID$76,0)+'(20) RES Detailed Adjustments'!IE36+'(20) RES Detailed Adjustments'!IE93","v":0},{"$f":"IF($BM36>0,$BM36*IE$76,0)+'(20) RES Detailed Adjustments'!IF36+'(20) RES Detailed Adjustments'!IF93","v":0},{"$f":"IF($BM36>0,$BM36*IF$76,0)+'(20) RES Detailed Adjustments'!IG36+'(20) RES Detailed Adjustments'!IG93","v":0},0,{"$f":"IF($BN36>0,$BN36*IH$76,0)+'(20) RES Detailed Adjustments'!II36+'(20) RES Detailed Adjustments'!II93","v":0},{"$f":"IF($BN36>0,$BN36*II$76,0)+'(20) RES Detailed Adjustments'!IJ36+'(20) RES Detailed Adjustments'!IJ93","v":0},{"$f":"IF($BN36>0,$BN36*IJ$76,0)+'(20) RES Detailed Adjustments'!IK36+'(20) RES Detailed Adjustments'!IK93","v":0},0,{"$f":"IF($BO36>0,$BO36*IL$76,0)+'(20) RES Detailed Adjustments'!IM36+'(20) RES Detailed Adjustments'!IM93","v":0},{"$f":"IF($BO36>0,$BO36*IM$76,0)+'(20) RES Detailed Adjustments'!IN36+'(20) RES Detailed Adjustments'!IN93","v":0},{"$f":"IF($BO36>0,$BO36*IN$76,0)+'(20) RES Detailed Adjustments'!IO36+'(20) RES Detailed Adjustments'!IO93","v":0},0,{"$f":"IF($BP36>0,$BP36*IP$76,0)+'(20) RES Detailed Adjustments'!IQ36+'(20) RES Detailed Adjustments'!IQ93","v":0},{"$f":"IF($BP36>0,$BP36*IQ$76,0)+'(20) RES Detailed Adjustments'!IR36+'(20) RES Detailed Adjustments'!IR93","v":0},{"$f":"IF($BP36>0,$BP36*IR$76,0)+'(20) RES Detailed Adjustments'!IS36+'(20) RES Detailed Adjustments'!IS93","v":0},0,{"$f":"IF($BQ36>0,$BQ36*IT$76,0)+'(20) RES Detailed Adjustments'!IU36+'(20) RES Detailed Adjustments'!IU93","v":0},{"$f":"IF($BQ36>0,$BQ36*IU$76,0)+'(20) RES Detailed Adjustments'!IV36+'(20) RES Detailed Adjustments'!IV93","v":0},{"$f":"IF($BQ36>0,$BQ36*IV$76,0)+'(20) RES Detailed Adjustments'!IW36+'(20) RES Detailed Adjustments'!IW93","v":0},0,{"$f":"IF($BR36>0,$BR36*IX$76,0)+'(20) RES Detailed Adjustments'!IY36+'(20) RES Detailed Adjustments'!IY93","v":0},{"$f":"IF($BR36>0,$BR36*IY$76,0)+'(20) RES Detailed Adjustments'!IZ36+'(20) RES Detailed Adjustments'!IZ93","v":0},{"$f":"IF($BR36>0,$BR36*IZ$76,0)+'(20) RES Detailed Adjustments'!JA36+'(20) RES Detailed Adjustments'!JA93","v":0},0,{"$f":"IF($BS36>0,$BS36*JB$76,0)+'(20) RES Detailed Adjustments'!JC36+'(20) RES Detailed Adjustments'!JC93","v":0},{"$f":"IF($BS36>0,$BS36*JC$76,0)+'(20) RES Detailed Adjustments'!JD36+'(20) RES Detailed Adjustments'!JD93","v":0},{"$f":"IF($BS36>0,$BS36*JD$76,0)+'(20) RES Detailed Adjustments'!JE36+'(20) RES Detailed Adjustments'!JE93","v":0},0,{"$f":"IF($BT36>0,$BT36*JF$76,0)+'(20) RES Detailed Adjustments'!JG36+'(20) RES Detailed Adjustments'!JG93","v":0},{"$f":"IF($BT36>0,$BT36*JG$76,0)+'(20) RES Detailed Adjustments'!JH36+'(20) RES Detailed Adjustments'!JH93","v":0},{"$f":"IF($BT36>0,$BT36*JH$76,0)+'(20) RES Detailed Adjustments'!JI36+'(20) RES Detailed Adjustments'!JI93","v":0},0,{"$f":"IF($BU36>0,$BU36*JJ$76,0)+'(20) RES Detailed Adjustments'!JK36+'(20) RES Detailed Adjustments'!JK93","v":0},{"$f":"IF($BU36>0,$BU36*JK$76,0)+'(20) RES Detailed Adjustments'!JL36+'(20) RES Detailed Adjustments'!JL93","v":0},{"$f":"IF($BU36>0,$BU36*JL$76,0)+'(20) RES Detailed Adjustments'!JM36+'(20) RES Detailed Adjustments'!JM93","v":0},0,{"$f":"IF($BV36>0,$BV36*JN$76,0)+'(20) RES Detailed Adjustments'!JO36+'(20) RES Detailed Adjustments'!JO93","v":0},{"$f":"IF($BV36>0,$BV36*JO$76,0)+'(20) RES Detailed Adjustments'!JP36+'(20) RES Detailed Adjustments'!JP93","v":0},{"$f":"IF($BV36>0,$BV36*JP$76,0)+'(20) RES Detailed Adjustments'!JQ36+'(20) RES Detailed Adjustments'!JQ93","v":0},0,{"$f":"IF($BW36>0,$BW36*JR$76,0)+'(20) RES Detailed Adjustments'!JS36+'(20) RES Detailed Adjustments'!JS93","v":0},{"$f":"IF($BW36>0,$BW36*JS$76,0)+'(20) RES Detailed Adjustments'!JT36+'(20) RES Detailed Adjustments'!JT93","v":0},{"$f":"IF($BW36>0,$BW36*JT$76,0)+'(20) RES Detailed Adjustments'!JU36+'(20) RES Detailed Adjustments'!JU93","v":0},0,{"$f":"IF($BX36>0,$BX36*JV$76,0)+'(20) RES Detailed Adjustments'!JW36+'(20) RES Detailed Adjustments'!JW93","v":0},{"$f":"IF($BX36>0,$BX36*JW$76,0)+'(20) RES Detailed Adjustments'!JX36+'(20) RES Detailed Adjustments'!JX93","v":0},{"$f":"IF($BX36>0,$BX36*JX$76,0)+'(20) RES Detailed Adjustments'!JY36+'(20) RES Detailed Adjustments'!JY93","v":0},0,{"$f":"IF($BY36>0,$BY36*JZ$76,0)+'(20) RES Detailed Adjustments'!KA36+'(20) RES Detailed Adjustments'!KA93","v":0},{"$f":"IF($BY36>0,$BY36*KA$76,0)+'(20) RES Detailed Adjustments'!KB36+'(20) RES Detailed Adjustments'!KB93","v":0},{"$f":"IF($BY36>0,$BY36*KB$76,0)+'(20) RES Detailed Adjustments'!KC36+'(20) RES Detailed Adjustments'!KC93","v":0},0,{"$f":"IF($BZ36>0,$BZ36*KD$76,0)+'(20) RES Detailed Adjustments'!KE36+'(20) RES Detailed Adjustments'!KE93","v":0},{"$f":"IF($BZ36>0,$BZ36*KE$76,0)+'(20) RES Detailed Adjustments'!KF36+'(20) RES Detailed Adjustments'!KF93","v":0},{"$f":"IF($BZ36>0,$BZ36*KF$76,0)+'(20) RES Detailed Adjustments'!KG36+'(20) RES Detailed Adjustments'!KG93","v":0},0,{"$f":"IF($CA36>0,$CA36*KH$76,0)+'(20) RES Detailed Adjustments'!KI36+'(20) RES Detailed Adjustments'!KI93","v":0},{"$f":"IF($CA36>0,$CA36*KI$76,0)+'(20) RES Detailed Adjustments'!KJ36+'(20) RES Detailed Adjustments'!KJ93","v":0},{"$f":"IF($CA36>0,$CA36*KJ$76,0)+'(20) RES Detailed Adjustments'!KK36+'(20) RES Detailed Adjustments'!KK93","v":0},0,{"$f":"IF($CB36>0,$CB36*KL$76,0)+'(20) RES Detailed Adjustments'!KM36+'(20) RES Detailed Adjustments'!KM93","v":0},{"$f":"IF($CB36>0,$CB36*KM$76,0)+'(20) RES Detailed Adjustments'!KN36+'(20) RES Detailed Adjustments'!KN93","v":0},{"$f":"IF($CB36>0,$CB36*KN$76,0)+'(20) RES Detailed Adjustments'!KO36+'(20) RES Detailed Adjustments'!KO93","v":0},0,{"$f":"IF($CC36>0,$CC36*KP$76,0)+'(20) RES Detailed Adjustments'!KQ36+'(20) RES Detailed Adjustments'!KQ93","v":0},{"$f":"IF($CC36>0,$CC36*KQ$76,0)+'(20) RES Detailed Adjustments'!KR36+'(20) RES Detailed Adjustments'!KR93","v":0},{"$f":"IF($CC36>0,$CC36*KR$76,0)+'(20) RES Detailed Adjustments'!KS36+'(20) RES Detailed Adjustments'!KS93","v":0},0,{"$f":"IF($CD36>0,$CD36*KT$76,0)+'(20) RES Detailed Adjustments'!KU36+'(20) RES Detailed Adjustments'!KU93","v":0},{"$f":"IF($CD36>0,$CD36*KU$76,0)+'(20) RES Detailed Adjustments'!KV36+'(20) RES Detailed Adjustments'!KV93","v":0},{"$f":"IF($CD36>0,$CD36*KV$76,0)+'(20) RES Detailed Adjustments'!KW36+'(20) RES Detailed Adjustments'!KW93","v":0},0,{"$f":"IF($CE36>0,$CE36*KX$76,0)+'(20) RES Detailed Adjustments'!KY36+'(20) RES Detailed Adjustments'!KY93","v":0},{"$f":"IF($CE36>0,$CE36*KY$76,0)+'(20) RES Detailed Adjustments'!KZ36+'(20) RES Detailed Adjustments'!KZ93","v":0},{"$f":"IF($CE36>0,$CE36*KZ$76,0)+'(20) RES Detailed Adjustments'!LA36+'(20) RES Detailed Adjustments'!LA93","v":0},0,{"$f":"IF($CF36>0,$CF36*LB$76,0)+'(20) RES Detailed Adjustments'!LC36+'(20) RES Detailed Adjustments'!LC93","v":0},{"$f":"IF($CF36>0,$CF36*LC$76,0)+'(20) RES Detailed Adjustments'!LD36+'(20) RES Detailed Adjustments'!LD93","v":0},{"$f":"IF($CF36>0,$CF36*LD$76,0)+'(20) RES Detailed Adjustments'!LE36+'(20) RES Detailed Adjustments'!LE93","v":0},0,{"$f":"IF($CG36>0,$CG36*LF$76,0)+'(20) RES Detailed Adjustments'!LG36+'(20) RES Detailed Adjustments'!LG93","v":0},{"$f":"IF($CG36>0,$CG36*LG$76,0)+'(20) RES Detailed Adjustments'!LH36+'(20) RES Detailed Adjustments'!LH93","v":0},{"$f":"IF($CG36>0,$CG36*LH$76,0)+'(20) RES Detailed Adjustments'!LI36+'(20) RES Detailed Adjustments'!LI93","v":0},0,{"$f":"IF($CH36>0,$CH36*LJ$76,0)+'(20) RES Detailed Adjustments'!LK36+'(20) RES Detailed Adjustments'!LK93","v":0},{"$f":"IF($CH36>0,$CH36*LK$76,0)+'(20) RES Detailed Adjustments'!LL36+'(20) RES Detailed Adjustments'!LL93","v":0},{"$f":"IF($CH36>0,$CH36*LL$76,0)+'(20) RES Detailed Adjustments'!LM36+'(20) RES Detailed Adjustments'!LM93","v":0},0,{"$f":"IF($CI36>0,$CI36*LN$76,0)+'(20) RES Detailed Adjustments'!LO36+'(20) RES Detailed Adjustments'!LO93","v":0},{"$f":"IF($CI36>0,$CI36*LO$76,0)+'(20) RES Detailed Adjustments'!LP36+'(20) RES Detailed Adjustments'!LP93","v":0},{"$f":"IF($CI36>0,$CI36*LP$76,0)+'(20) RES Detailed Adjustments'!LQ36+'(20) RES Detailed Adjustments'!LQ93","v":0},0,{"$f":"IF($CJ36>0,$CJ36*LR$76,0)+'(20) RES Detailed Adjustments'!LS36+'(20) RES Detailed Adjustments'!LS93","v":0},{"$f":"IF($CJ36>0,$CJ36*LS$76,0)+'(20) RES Detailed Adjustments'!LT36+'(20) RES Detailed Adjustments'!LT93","v":0},{"$f":"IF($CJ36>0,$CJ36*LT$76,0)+'(20) RES Detailed Adjustments'!LU36+'(20) RES Detailed Adjustments'!LU93","v":0},0,{"$f":"IF($CK36>0,$CK36*LV$76,0)+'(20) RES Detailed Adjustments'!LW36+'(20) RES Detailed Adjustments'!LW93","v":0},{"$f":"IF($CK36>0,$CK36*LW$76,0)+'(20) RES Detailed Adjustments'!LX36+'(20) RES Detailed Adjustments'!LX93","v":0},{"$f":"IF($CK36>0,$CK36*LX$76,0)+'(20) RES Detailed Adjustments'!LY36+'(20) RES Detailed Adjustments'!LY93","v":0},0,{"$f":"IF($CL36>0,$CL36*LZ$76,0)+'(20) RES Detailed Adjustments'!MA36+'(20) RES Detailed Adjustments'!MA93","v":0},{"$f":"IF($CL36>0,$CL36*MA$76,0)+'(20) RES Detailed Adjustments'!MB36+'(20) RES Detailed Adjustments'!MB93","v":0},{"$f":"IF($CL36>0,$CL36*MB$76,0)+'(20) RES Detailed Adjustments'!MC36+'(20) RES Detailed Adjustments'!MC93","v":0},0,{"$f":"IF($CM36>0,$CM36*MD$76,0)+'(20) RES Detailed Adjustments'!ME36+'(20) RES Detailed Adjustments'!ME93","v":0},{"$f":"IF($CM36>0,$CM36*ME$76,0)+'(20) RES Detailed Adjustments'!MF36+'(20) RES Detailed Adjustments'!MF93","v":0},{"$f":"IF($CM36>0,$CM36*MF$76,0)+'(20) RES Detailed Adjustments'!MG36+'(20) RES Detailed Adjustments'!MG93","v":0},0,{"$f":"IF($CN36>0,$CN36*MH$76,0)+'(20) RES Detailed Adjustments'!MI36+'(20) RES Detailed Adjustments'!MI93","v":0},{"$f":"IF($CN36>0,$CN36*MI$76,0)+'(20) RES Detailed Adjustments'!MJ36+'(20) RES Detailed Adjustments'!MJ93","v":0},{"$f":"IF($CN36>0,$CN36*MJ$76,0)+'(20) RES Detailed Adjustments'!MK36+'(20) RES Detailed Adjustments'!MK93","v":0},0,{"$f":"IF($CO36>0,$CO36*ML$76,0)+'(20) RES Detailed Adjustments'!MM36+'(20) RES Detailed Adjustments'!MM93","v":0},{"$f":"IF($CO36>0,$CO36*MM$76,0)+'(20) RES Detailed Adjustments'!MN36+'(20) RES Detailed Adjustments'!MN93","v":0},{"$f":"IF($CO36>0,$CO36*MN$76,0)+'(20) RES Detailed Adjustments'!MO36+'(20) RES Detailed Adjustments'!MO93","v":0},0,{"$f":"IF($CP36>0,$CP36*MP$76,0)+'(20) RES Detailed Adjustments'!MQ36+'(20) RES Detailed Adjustments'!MQ93","v":0},{"$f":"IF($CP36>0,$CP36*MQ$76,0)+'(20) RES Detailed Adjustments'!MR36+'(20) RES Detailed Adjustments'!MR93","v":0},{"$f":"IF($CP36>0,$CP36*MR$76,0)+'(20) RES Detailed Adjustments'!MS36+'(20) RES Detailed Adjustments'!MS93","v":0},0,{"$f":"IF($CQ36>0,$CQ36*MT$76,0)+'(20) RES Detailed Adjustments'!MU36+'(20) RES Detailed Adjustments'!MU93","v":0},{"$f":"IF($CQ36>0,$CQ36*MU$76,0)+'(20) RES Detailed Adjustments'!MV36+'(20) RES Detailed Adjustments'!MV93","v":0},{"$f":"IF($CQ36>0,$CQ36*MV$76,0)+'(20) RES Detailed Adjustments'!MW36+'(20) RES Detailed Adjustments'!MW93","v":0},0,{"$f":"IF($CR36>0,$CR36*MX$76,0)+'(20) RES Detailed Adjustments'!MY36+'(20) RES Detailed Adjustments'!MY93","v":0},{"$f":"IF($CR36>0,$CR36*MY$76,0)+'(20) RES Detailed Adjustments'!MZ36+'(20) RES Detailed Adjustments'!MZ93","v":0},{"$f":"IF($CR36>0,$CR36*MZ$76,0)+'(20) RES Detailed Adjustments'!NA36+'(20) RES Detailed Adjustments'!NA93","v":0},0,{"$f":"IF($CS36>0,$CS36*NB$76,0)+'(20) RES Detailed Adjustments'!NC36+'(20) RES Detailed Adjustments'!NC93","v":0},{"$f":"IF($CS36>0,$CS36*NC$76,0)+'(20) RES Detailed Adjustments'!ND36+'(20) RES Detailed Adjustments'!ND93","v":0},{"$f":"IF($CS36>0,$CS36*ND$76,0)+'(20) RES Detailed Adjustments'!NE36+'(20) RES Detailed Adjustments'!NE93","v":0},0,{"$f":"IF($CT36>0,$CT36*NF$76,0)+'(20) RES Detailed Adjustments'!NG36+'(20) RES Detailed Adjustments'!NG93","v":0},{"$f":"IF($CT36>0,$CT36*NG$76,0)+'(20) RES Detailed Adjustments'!NH36+'(20) RES Detailed Adjustments'!NH93","v":0},{"$f":"IF($CT36>0,$CT36*NH$76,0)+'(20) RES Detailed Adjustments'!NI36+'(20) RES Detailed Adjustments'!NI93","v":0},0,{"$f":"IF($CU36>0,$CU36*NJ$76,0)+'(20) RES Detailed Adjustments'!NK36+'(20) RES Detailed Adjustments'!NK93","v":0},{"$f":"IF($CU36>0,$CU36*NK$76,0)+'(20) RES Detailed Adjustments'!NL36+'(20) RES Detailed Adjustments'!NL93","v":0},{"$f":"IF($CU36>0,$CU36*NL$76,0)+'(20) RES Detailed Adjustments'!NM36+'(20) RES Detailed Adjustments'!NM93","v":0},0,{"$f":"IF($CV36>0,$CV36*NN$76,0)+'(20) RES Detailed Adjustments'!NO36+'(20) RES Detailed Adjustments'!NO93","v":0},{"$f":"IF($CV36>0,$CV36*NO$76,0)+'(20) RES Detailed Adjustments'!NP36+'(20) RES Detailed Adjustments'!NP93","v":0},{"$f":"IF($CV36>0,$CV36*NP$76,0)+'(20) RES Detailed Adjustments'!NQ36+'(20) RES Detailed Adjustments'!NQ93","v":0},0,{"$f":"IF($CW36>0,$CW36*NR$76,0)+'(20) RES Detailed Adjustments'!NS36+'(20) RES Detailed Adjustments'!NS93","v":0},{"$f":"IF($CW36>0,$CW36*NS$76,0)+'(20) RES Detailed Adjustments'!NT36+'(20) RES Detailed Adjustments'!NT93","v":0},{"$f":"IF($CW36>0,$CW36*NT$76,0)+'(20) RES Detailed Adjustments'!NU36+'(20) RES Detailed Adjustments'!NU93","v":0},0]
["Miscellaneous Expense",{"$f":"IF($F37>0,$F37*B$76,0)+'(20) RES Detailed Adjustments'!C37+'(20) RES Detailed Adjustments'!C94","v":0},{"$f":"IF($F37>0,$F37*C$76,0)+'(20) RES Detailed Adjustments'!D37+'(20) RES Detailed Adjustments'!D94","v":0},{"$f":"IF($F37>0,$F37*D$76,0)+'(20) RES Detailed Adjustments'!E37+'(20) RES Detailed Adjustments'!E94","v":0},0,{"$f":"IF($G37>0,$G37*F$76,0)+'(20) RES Detailed Adjustments'!G37+'(20) RES Detailed Adjustments'!G94","v":0},{"$f":"IF($G37>0,$G37*G$76,0)+'(20) RES Detailed Adjustments'!H37+'(20) RES Detailed Adjustments'!H94","v":0},{"$f":"IF($G37>0,$G37*H$76,0)+'(20) RES Detailed Adjustments'!I37+'(20) RES Detailed Adjustments'!I94","v":0},0,{"$f":"IF($H37>0,$H37*J$76,0)+'(20) RES Detailed Adjustments'!K37+'(20) RES Detailed Adjustments'!K94","v":0},{"$f":"IF($H37>0,$H37*K$76,0)+'(20) RES Detailed Adjustments'!L37+'(20) RES Detailed Adjustments'!L94","v":0},{"$f":"IF($H37>0,$H37*L$76,0)+'(20) RES Detailed Adjustments'!M37+'(20) RES Detailed Adjustments'!M94","v":0},0,{"$f":"IF($I37>0,$I37*N$76,0)+'(20) RES Detailed Adjustments'!O37+'(20) RES Detailed Adjustments'!O94","v":0},{"$f":"IF($I37>0,$I37*O$76,0)+'(20) RES Detailed Adjustments'!P37+'(20) RES Detailed Adjustments'!P94","v":0},{"$f":"IF($I37>0,$I37*P$76,0)+'(20) RES Detailed Adjustments'!Q37+'(20) RES Detailed Adjustments'!Q94","v":0},0,{"$f":"IF($J37>0,$J37*R$76,0)+'(20) RES Detailed Adjustments'!S37+'(20) RES Detailed Adjustments'!S94","v":0},{"$f":"IF($J37>0,$J37*S$76,0)+'(20) RES Detailed Adjustments'!T37+'(20) RES Detailed Adjustments'!T94","v":0},{"$f":"IF($J37>0,$J37*T$76,0)+'(20) RES Detailed Adjustments'!U37+'(20) RES Detailed Adjustments'!U94","v":0},0,{"$f":"IF($K37>0,$K37*V$76,0)+'(20) RES Detailed Adjustments'!W37+'(20) RES Detailed Adjustments'!W94","v":0},{"$f":"IF($K37>0,$K37*W$76,0)+'(20) RES Detailed Adjustments'!X37+'(20) RES Detailed Adjustments'!X94","v":0},{"$f":"IF($K37>0,$K37*X$76,0)+'(20) RES Detailed Adjustments'!Y37+'(20) RES Detailed Adjustments'!Y94","v":0},0,{"$f":"IF($L37>0,$L37*Z$76,0)+'(20) RES Detailed Adjustments'!AA37+'(20) RES Detailed Adjustments'!AA94","v":0},{"$f":"IF($L37>0,$L37*AA$76,0)+'(20) RES Detailed Adjustments'!AB37+'(20) RES Detailed Adjustments'!AB94","v":0},{"$f":"IF($L37>0,$L37*AB$76,0)+'(20) RES Detailed Adjustments'!AC37+'(20) RES Detailed Adjustments'!AC94","v":0},0,{"$f":"IF($M37>0,$M37*AD$76,0)+'(20) RES Detailed Adjustments'!AE37+'(20) RES Detailed Adjustments'!AE94","v":0},{"$f":"IF($M37>0,$M37*AE$76,0)+'(20) RES Detailed Adjustments'!AF37+'(20) RES Detailed Adjustments'!AF94","v":0},{"$f":"IF($M37>0,$M37*AF$76,0)+'(20) RES Detailed Adjustments'!AG37+'(20) RES Detailed Adjustments'!AG94","v":0},0,{"$f":"IF($N37>0,$N37*AH$76,0)+'(20) RES Detailed Adjustments'!AI37+'(20) RES Detailed Adjustments'!AI94","v":0},{"$f":"IF($N37>0,$N37*AI$76,0)+'(20) RES Detailed Adjustments'!AJ37+'(20) RES Detailed Adjustments'!AJ94","v":0},{"$f":"IF($N37>0,$N37*AJ$76,0)+'(20) RES Detailed Adjustments'!AK37+'(20) RES Detailed Adjustments'!AK94","v":0},0,{"$f":"IF($O37>0,$O37*AL$76,0)+'(20) RES Detailed Adjustments'!AM37+'(20) RES Detailed Adjustments'!AM94","v":0},{"$f":"IF($O37>0,$O37*AM$76,0)+'(20) RES Detailed Adjustments'!AN37+'(20) RES Detailed Adjustments'!AN94","v":0},{"$f":"IF($O37>0,$O37*AN$76,0)+'(20) RES Detailed Adjustments'!AO37+'(20) RES Detailed Adjustments'!AO94","v":0},0,{"$f":"IF($P37>0,$P37*AP$76,0)+'(20) RES Detailed Adjustments'!AQ37+'(20) RES Detailed Adjustments'!AQ94","v":0},{"$f":"IF($P37>0,$P37*AQ$76,0)+'(20) RES Detailed Adjustments'!AR37+'(20) RES Detailed Adjustments'!AR94","v":0},{"$f":"IF($P37>0,$P37*AR$76,0)+'(20) RES Detailed Adjustments'!AS37+'(20) RES Detailed Adjustments'!AS94","v":0},0,{"$f":"IF($Q37>0,$Q37*AT$76,0)+'(20) RES Detailed Adjustments'!AU37+'(20) RES Detailed Adjustments'!AU94","v":0},{"$f":"IF($Q37>0,$Q37*AU$76,0)+'(20) RES Detailed Adjustments'!AV37+'(20) RES Detailed Adjustments'!AV94","v":0},{"$f":"IF($Q37>0,$Q37*AV$76,0)+'(20) RES Detailed Adjustments'!AW37+'(20) RES Detailed Adjustments'!AW94","v":0},0,{"$f":"IF($R37>0,$R37*AX$76,0)+'(20) RES Detailed Adjustments'!AY37+'(20) RES Detailed Adjustments'!AY94","v":0},{"$f":"IF($R37>0,$R37*AY$76,0)+'(20) RES Detailed Adjustments'!AZ37+'(20) RES Detailed Adjustments'!AZ94","v":0},{"$f":"IF($R37>0,$R37*AZ$76,0)+'(20) RES Detailed Adjustments'!BA37+'(20) RES Detailed Adjustments'!BA94","v":0},0,{"$f":"IF($S37>0,$S37*BB$76,0)+'(20) RES Detailed Adjustments'!BC37+'(20) RES Detailed Adjustments'!BC94","v":0},{"$f":"IF($S37>0,$S37*BC$76,0)+'(20) RES Detailed Adjustments'!BD37+'(20) RES Detailed Adjustments'!BD94","v":0},{"$f":"IF($S37>0,$S37*BD$76,0)+'(20) RES Detailed Adjustments'!BE37+'(20) RES Detailed Adjustments'!BE94","v":0},0,{"$f":"IF($T37>0,$T37*BF$76,0)+'(20) RES Detailed Adjustments'!BG37+'(20) RES Detailed Adjustments'!BG94","v":0},{"$f":"IF($T37>0,$T37*BG$76,0)+'(20) RES Detailed Adjustments'!BH37+'(20) RES Detailed Adjustments'!BH94","v":0},{"$f":"IF($T37>0,$T37*BH$76,0)+'(20) RES Detailed Adjustments'!BI37+'(20) RES Detailed Adjustments'!BI94","v":0},0,{"$f":"IF($U37>0,$U37*BJ$76,0)+'(20) RES Detailed Adjustments'!BK37+'(20) RES Detailed Adjustments'!BK94","v":0},{"$f":"IF($U37>0,$U37*BK$76,0)+'(20) RES Detailed Adjustments'!BL37+'(20) RES Detailed Adjustments'!BL94","v":0},{"$f":"IF($U37>0,$U37*BL$76,0)+'(20) RES Detailed Adjustments'!BM37+'(20) RES Detailed Adjustments'!BM94","v":0},0,{"$f":"IF($V37>0,$V37*BN$76,0)+'(20) RES Detailed Adjustments'!BO37+'(20) RES Detailed Adjustments'!BO94","v":0},{"$f":"IF($V37>0,$V37*BO$76,0)+'(20) RES Detailed Adjustments'!BP37+'(20) RES Detailed Adjustments'!BP94","v":0},{"$f":"IF($V37>0,$V37*BP$76,0)+'(20) RES Detailed Adjustments'!BQ37+'(20) RES Detailed Adjustments'!BQ94","v":0},0,{"$f":"IF($W37>0,$W37*BR$76,0)+'(20) RES Detailed Adjustments'!BS37+'(20) RES Detailed Adjustments'!BS94","v":0},{"$f":"IF($W37>0,$W37*BS$76,0)+'(20) RES Detailed Adjustments'!BT37+'(20) RES Detailed Adjustments'!BT94","v":0},{"$f":"IF($W37>0,$W37*BT$76,0)+'(20) RES Detailed Adjustments'!BU37+'(20) RES Detailed Adjustments'!BU94","v":0},0,{"$f":"IF($X37>0,$X37*BV$76,0)+'(20) RES Detailed Adjustments'!BW37+'(20) RES Detailed Adjustments'!BW94","v":0},{"$f":"IF($X37>0,$X37*BW$76,0)+'(20) RES Detailed Adjustments'!BX37+'(20) RES Detailed Adjustments'!BX94","v":0},{"$f":"IF($X37>0,$X37*BX$76,0)+'(20) RES Detailed Adjustments'!BY37+'(20) RES Detailed Adjustments'!BY94","v":0},0,{"$f":"IF($Y37>0,$Y37*BZ$76,0)+'(20) RES Detailed Adjustments'!CA37+'(20) RES Detailed Adjustments'!CA94","v":0},{"$f":"IF($Y37>0,$Y37*CA$76,0)+'(20) RES Detailed Adjustments'!CB37+'(20) RES Detailed Adjustments'!CB94","v":0},{"$f":"IF($Y37>0,$Y37*CB$76,0)+'(20) RES Detailed Adjustments'!CC37+'(20) RES Detailed Adjustments'!CC94","v":0},0,{"$f":"IF($Z37>0,$Z37*CD$76,0)+'(20) RES Detailed Adjustments'!CE37+'(20) RES Detailed Adjustments'!CE94","v":0},{"$f":"IF($Z37>0,$Z37*CE$76,0)+'(20) RES Detailed Adjustments'!CF37+'(20) RES Detailed Adjustments'!CF94","v":0},{"$f":"IF($Z37>0,$Z37*CF$76,0)+'(20) RES Detailed Adjustments'!CG37+'(20) RES Detailed Adjustments'!CG94","v":0},0,{"$f":"IF($AA37>0,$AA37*CH$76,0)+'(20) RES Detailed Adjustments'!CI37+'(20) RES Detailed Adjustments'!CI94","v":0},{"$f":"IF($AA37>0,$AA37*CI$76,0)+'(20) RES Detailed Adjustments'!CJ37+'(20) RES Detailed Adjustments'!CJ94","v":0},{"$f":"IF($AA37>0,$AA37*CJ$76,0)+'(20) RES Detailed Adjustments'!CK37+'(20) RES Detailed Adjustments'!CK94","v":0},0,{"$f":"IF($AB37>0,$AB37*CL$76,0)+'(20) RES Detailed Adjustments'!CM37+'(20) RES Detailed Adjustments'!CM94","v":0},{"$f":"IF($AB37>0,$AB37*CM$76,0)+'(20) RES Detailed Adjustments'!CN37+'(20) RES Detailed Adjustments'!CN94","v":0},{"$f":"IF($AB37>0,$AB37*CN$76,0)+'(20) RES Detailed Adjustments'!CO37+'(20) RES Detailed Adjustments'!CO94","v":0},0,{"$f":"IF($AC37>0,$AC37*CP$76,0)+'(20) RES Detailed Adjustments'!CQ37+'(20) RES Detailed Adjustments'!CQ94","v":0},{"$f":"IF($AC37>0,$AC37*CQ$76,0)+'(20) RES Detailed Adjustments'!CR37+'(20) RES Detailed Adjustments'!CR94","v":0},{"$f":"IF($AC37>0,$AC37*CR$76,0)+'(20) RES Detailed Adjustments'!CS37+'(20) RES Detailed Adjustments'!CS94","v":0},0,{"$f":"IF($AD37>0,$AD37*CT$76,0)+'(20) RES Detailed Adjustments'!CU37+'(20) RES Detailed Adjustments'!CU94","v":0},{"$f":"IF($AD37>0,$AD37*CU$76,0)+'(20) RES Detailed Adjustments'!CV37+'(20) RES Detailed Adjustments'!CV94","v":0},{"$f":"IF($AD37>0,$AD37*CV$76,0)+'(20) RES Detailed Adjustments'!CW37+'(20) RES Detailed Adjustments'!CW94","v":0},0,{"$f":"IF($AE37>0,$AE37*CX$76,0)+'(20) RES Detailed Adjustments'!CY37+'(20) RES Detailed Adjustments'!CY94","v":0},{"$f":"IF($AE37>0,$AE37*CY$76,0)+'(20) RES Detailed Adjustments'!CZ37+'(20) RES Detailed Adjustments'!CZ94","v":0},{"$f":"IF($AE37>0,$AE37*CZ$76,0)+'(20) RES Detailed Adjustments'!DA37+'(20) RES Detailed Adjustments'!DA94","v":0},0,{"$f":"IF($AF37>0,$AF37*DB$76,0)+'(20) RES Detailed Adjustments'!DC37+'(20) RES Detailed Adjustments'!DC94","v":0},{"$f":"IF($AF37>0,$AF37*DC$76,0)+'(20) RES Detailed Adjustments'!DD37+'(20) RES Detailed Adjustments'!DD94","v":0},{"$f":"IF($AF37>0,$AF37*DD$76,0)+'(20) RES Detailed Adjustments'!DE37+'(20) RES Detailed Adjustments'!DE94","v":0},0,{"$f":"IF($AG37>0,$AG37*DF$76,0)+'(20) RES Detailed Adjustments'!DG37+'(20) RES Detailed Adjustments'!DG94","v":0},{"$f":"IF($AG37>0,$AG37*DG$76,0)+'(20) RES Detailed Adjustments'!DH37+'(20) RES Detailed Adjustments'!DH94","v":0},{"$f":"IF($AG37>0,$AG37*DH$76,0)+'(20) RES Detailed Adjustments'!DI37+'(20) RES Detailed Adjustments'!DI94","v":0},0,{"$f":"IF($AH37>0,$AH37*DJ$76,0)+'(20) RES Detailed Adjustments'!DK37+'(20) RES Detailed Adjustments'!DK94","v":0},{"$f":"IF($AH37>0,$AH37*DK$76,0)+'(20) RES Detailed Adjustments'!DL37+'(20) RES Detailed Adjustments'!DL94","v":0},{"$f":"IF($AH37>0,$AH37*DL$76,0)+'(20) RES Detailed Adjustments'!DM37+'(20) RES Detailed Adjustments'!DM94","v":0},0,{"$f":"IF($AI37>0,$AI37*DN$76,0)+'(20) RES Detailed Adjustments'!DO37+'(20) RES Detailed Adjustments'!DO94","v":0},{"$f":"IF($AI37>0,$AI37*DO$76,0)+'(20) RES Detailed Adjustments'!DP37+'(20) RES Detailed Adjustments'!DP94","v":0},{"$f":"IF($AI37>0,$AI37*DP$76,0)+'(20) RES Detailed Adjustments'!DQ37+'(20) RES Detailed Adjustments'!DQ94","v":0},0,{"$f":"IF($AJ37>0,$AJ37*DR$76,0)+'(20) RES Detailed Adjustments'!DS37+'(20) RES Detailed Adjustments'!DS94","v":0},{"$f":"IF($AJ37>0,$AJ37*DS$76,0)+'(20) RES Detailed Adjustments'!DT37+'(20) RES Detailed Adjustments'!DT94","v":0},{"$f":"IF($AJ37>0,$AJ37*DT$76,0)+'(20) RES Detailed Adjustments'!DU37+'(20) RES Detailed Adjustments'!DU94","v":0},0,{"$f":"IF($AK37>0,$AK37*DV$76,0)+'(20) RES Detailed Adjustments'!DW37+'(20) RES Detailed Adjustments'!DW94","v":0},{"$f":"IF($AK37>0,$AK37*DW$76,0)+'(20) RES Detailed Adjustments'!DX37+'(20) RES Detailed Adjustments'!DX94","v":0},{"$f":"IF($AK37>0,$AK37*DX$76,0)+'(20) RES Detailed Adjustments'!DY37+'(20) RES Detailed Adjustments'!DY94","v":0},0,{"$f":"IF($AL37>0,$AL37*DZ$76,0)+'(20) RES Detailed Adjustments'!EA37+'(20) RES Detailed Adjustments'!EA94","v":0},{"$f":"IF($AL37>0,$AL37*EA$76,0)+'(20) RES Detailed Adjustments'!EB37+'(20) RES Detailed Adjustments'!EB94","v":0},{"$f":"IF($AL37>0,$AL37*EB$76,0)+'(20) RES Detailed Adjustments'!EC37+'(20) RES Detailed Adjustments'!EC94","v":0},0,{"$f":"IF($AM37>0,$AM37*ED$76,0)+'(20) RES Detailed Adjustments'!EE37+'(20) RES Detailed Adjustments'!EE94","v":0},{"$f":"IF($AM37>0,$AM37*EE$76,0)+'(20) RES Detailed Adjustments'!EF37+'(20) RES Detailed Adjustments'!EF94","v":0},{"$f":"IF($AM37>0,$AM37*EF$76,0)+'(20) RES Detailed Adjustments'!EG37+'(20) RES Detailed Adjustments'!EG94","v":0},0,{"$f":"IF($AN37>0,$AN37*EH$76,0)+'(20) RES Detailed Adjustments'!EI37+'(20) RES Detailed Adjustments'!EI94","v":0},{"$f":"IF($AN37>0,$AN37*EI$76,0)+'(20) RES Detailed Adjustments'!EJ37+'(20) RES Detailed Adjustments'!EJ94","v":0},{"$f":"IF($AN37>0,$AN37*EJ$76,0)+'(20) RES Detailed Adjustments'!EK37+'(20) RES Detailed Adjustments'!EK94","v":0},0,{"$f":"IF($AO37>0,$AO37*EL$76,0)+'(20) RES Detailed Adjustments'!EM37+'(20) RES Detailed Adjustments'!EM94","v":0},{"$f":"IF($AO37>0,$AO37*EM$76,0)+'(20) RES Detailed Adjustments'!EN37+'(20) RES Detailed Adjustments'!EN94","v":0},{"$f":"IF($AO37>0,$AO37*EN$76,0)+'(20) RES Detailed Adjustments'!EO37+'(20) RES Detailed Adjustments'!EO94","v":0},0,{"$f":"IF($AP37>0,$AP37*EP$76,0)+'(20) RES Detailed Adjustments'!EQ37+'(20) RES Detailed Adjustments'!EQ94","v":0},{"$f":"IF($AP37>0,$AP37*EQ$76,0)+'(20) RES Detailed Adjustments'!ER37+'(20) RES Detailed Adjustments'!ER94","v":0},{"$f":"IF($AP37>0,$AP37*ER$76,0)+'(20) RES Detailed Adjustments'!ES37+'(20) RES Detailed Adjustments'!ES94","v":0},0,{"$f":"IF($AQ37>0,$AQ37*ET$76,0)+'(20) RES Detailed Adjustments'!EU37+'(20) RES Detailed Adjustments'!EU94","v":0},{"$f":"IF($AQ37>0,$AQ37*EU$76,0)+'(20) RES Detailed Adjustments'!EV37+'(20) RES Detailed Adjustments'!EV94","v":0},{"$f":"IF($AQ37>0,$AQ37*EV$76,0)+'(20) RES Detailed Adjustments'!EW37+'(20) RES Detailed Adjustments'!EW94","v":0},0,{"$f":"IF($AR37>0,$AR37*EX$76,0)+'(20) RES Detailed Adjustments'!EY37+'(20) RES Detailed Adjustments'!EY94","v":0},{"$f":"IF($AR37>0,$AR37*EY$76,0)+'(20) RES Detailed Adjustments'!EZ37+'(20) RES Detailed Adjustments'!EZ94","v":0},{"$f":"IF($AR37>0,$AR37*EZ$76,0)+'(20) RES Detailed Adjustments'!FA37+'(20) RES Detailed Adjustments'!FA94","v":0},0,{"$f":"IF($AS37>0,$AS37*FB$76,0)+'(20) RES Detailed Adjustments'!FC37+'(20) RES Detailed Adjustments'!FC94","v":0},{"$f":"IF($AS37>0,$AS37*FC$76,0)+'(20) RES Detailed Adjustments'!FD37+'(20) RES Detailed Adjustments'!FD94","v":0},{"$f":"IF($AS37>0,$AS37*FD$76,0)+'(20) RES Detailed Adjustments'!FE37+'(20) RES Detailed Adjustments'!FE94","v":0},0,{"$f":"IF($AT37>0,$AT37*FF$76,0)+'(20) RES Detailed Adjustments'!FG37+'(20) RES Detailed Adjustments'!FG94","v":0},{"$f":"IF($AT37>0,$AT37*FG$76,0)+'(20) RES Detailed Adjustments'!FH37+'(20) RES Detailed Adjustments'!FH94","v":0},{"$f":"IF($AT37>0,$AT37*FH$76,0)+'(20) RES Detailed Adjustments'!FI37+'(20) RES Detailed Adjustments'!FI94","v":0},0,{"$f":"IF($AU37>0,$AU37*FJ$76,0)+'(20) RES Detailed Adjustments'!FK37+'(20) RES Detailed Adjustments'!FK94","v":0},{"$f":"IF($AU37>0,$AU37*FK$76,0)+'(20) RES Detailed Adjustments'!FL37+'(20) RES Detailed Adjustments'!FL94","v":0},{"$f":"IF($AU37>0,$AU37*FL$76,0)+'(20) RES Detailed Adjustments'!FM37+'(20) RES Detailed Adjustments'!FM94","v":0},0,{"$f":"IF($AV37>0,$AV37*FN$76,0)+'(20) RES Detailed Adjustments'!FO37+'(20) RES Detailed Adjustments'!FO94","v":0},{"$f":"IF($AV37>0,$AV37*FO$76,0)+'(20) RES Detailed Adjustments'!FP37+'(20) RES Detailed Adjustments'!FP94","v":0},{"$f":"IF($AV37>0,$AV37*FP$76,0)+'(20) RES Detailed Adjustments'!FQ37+'(20) RES Detailed Adjustments'!FQ94","v":0},0,{"$f":"IF($AW37>0,$AW37*FR$76,0)+'(20) RES Detailed Adjustments'!FS37+'(20) RES Detailed Adjustments'!FS94","v":0},{"$f":"IF($AW37>0,$AW37*FS$76,0)+'(20) RES Detailed Adjustments'!FT37+'(20) RES Detailed Adjustments'!FT94","v":0},{"$f":"IF($AW37>0,$AW37*FT$76,0)+'(20) RES Detailed Adjustments'!FU37+'(20) RES Detailed Adjustments'!FU94","v":0},0,{"$f":"IF($AX37>0,$AX37*FV$76,0)+'(20) RES Detailed Adjustments'!FW37+'(20) RES Detailed Adjustments'!FW94","v":0},{"$f":"IF($AX37>0,$AX37*FW$76,0)+'(20) RES Detailed Adjustments'!FX37+'(20) RES Detailed Adjustments'!FX94","v":0},{"$f":"IF($AX37>0,$AX37*FX$76,0)+'(20) RES Detailed Adjustments'!FY37+'(20) RES Detailed Adjustments'!FY94","v":0},0,{"$f":"IF($AY37>0,$AY37*FZ$76,0)+'(20) RES Detailed Adjustments'!GA37+'(20) RES Detailed Adjustments'!GA94","v":0},{"$f":"IF($AY37>0,$AY37*GA$76,0)+'(20) RES Detailed Adjustments'!GB37+'(20) RES Detailed Adjustments'!GB94","v":0},{"$f":"IF($AY37>0,$AY37*GB$76,0)+'(20) RES Detailed Adjustments'!GC37+'(20) RES Detailed Adjustments'!GC94","v":0},0,{"$f":"IF($AZ37>0,$AZ37*GD$76,0)+'(20) RES Detailed Adjustments'!GE37+'(20) RES Detailed Adjustments'!GE94","v":0},{"$f":"IF($AZ37>0,$AZ37*GE$76,0)+'(20) RES Detailed Adjustments'!GF37+'(20) RES Detailed Adjustments'!GF94","v":0},{"$f":"IF($AZ37>0,$AZ37*GF$76,0)+'(20) RES Detailed Adjustments'!GG37+'(20) RES Detailed Adjustments'!GG94","v":0},0,{"$f":"IF($BA37>0,$BA37*GH$76,0)+'(20) RES Detailed Adjustments'!GI37+'(20) RES Detailed Adjustments'!GI94","v":0},{"$f":"IF($BA37>0,$BA37*GI$76,0)+'(20) RES Detailed Adjustments'!GJ37+'(20) RES Detailed Adjustments'!GJ94","v":0},{"$f":"IF($BA37>0,$BA37*GJ$76,0)+'(20) RES Detailed Adjustments'!GK37+'(20) RES Detailed Adjustments'!GK94","v":0},0,{"$f":"IF($BB37>0,$BB37*GL$76,0)+'(20) RES Detailed Adjustments'!GM37+'(20) RES Detailed Adjustments'!GM94","v":0},{"$f":"IF($BB37>0,$BB37*GM$76,0)+'(20) RES Detailed Adjustments'!GN37+'(20) RES Detailed Adjustments'!GN94","v":0},{"$f":"IF($BB37>0,$BB37*GN$76,0)+'(20) RES Detailed Adjustments'!GO37+'(20) RES Detailed Adjustments'!GO94","v":0},0,{"$f":"IF($BC37>0,$BC37*GP$76,0)+'(20) RES Detailed Adjustments'!GQ37+'(20) RES Detailed Adjustments'!GQ94","v":0},{"$f":"IF($BC37>0,$BC37*GQ$76,0)+'(20) RES Detailed Adjustments'!GR37+'(20) RES Detailed Adjustments'!GR94","v":0},{"$f":"IF($BC37>0,$BC37*GR$76,0)+'(20) RES Detailed Adjustments'!GS37+'(20) RES Detailed Adjustments'!GS94","v":0},0,{"$f":"IF($BD37>0,$BD37*GT$76,0)+'(20) RES Detailed Adjustments'!GU37+'(20) RES Detailed Adjustments'!GU94","v":0},{"$f":"IF($BD37>0,$BD37*GU$76,0)+'(20) RES Detailed Adjustments'!GV37+'(20) RES Detailed Adjustments'!GV94","v":0},{"$f":"IF($BD37>0,$BD37*GV$76,0)+'(20) RES Detailed Adjustments'!GW37+'(20) RES Detailed Adjustments'!GW94","v":0},0,{"$f":"IF($BE37>0,$BE37*GX$76,0)+'(20) RES Detailed Adjustments'!GY37+'(20) RES Detailed Adjustments'!GY94","v":0},{"$f":"IF($BE37>0,$BE37*GY$76,0)+'(20) RES Detailed Adjustments'!GZ37+'(20) RES Detailed Adjustments'!GZ94","v":0},{"$f":"IF($BE37>0,$BE37*GZ$76,0)+'(20) RES Detailed Adjustments'!HA37+'(20) RES Detailed Adjustments'!HA94","v":0},0,{"$f":"IF($BF37>0,$BF37*HB$76,0)+'(20) RES Detailed Adjustments'!HC37+'(20) RES Detailed Adjustments'!HC94","v":0},{"$f":"IF($BF37>0,$BF37*HC$76,0)+'(20) RES Detailed Adjustments'!HD37+'(20) RES Detailed Adjustments'!HD94","v":0},{"$f":"IF($BF37>0,$BF37*HD$76,0)+'(20) RES Detailed Adjustments'!HE37+'(20) RES Detailed Adjustments'!HE94","v":0},0,{"$f":"IF($BG37>0,$BG37*HF$76,0)+'(20) RES Detailed Adjustments'!HG37+'(20) RES Detailed Adjustments'!HG94","v":0},{"$f":"IF($BG37>0,$BG37*HG$76,0)+'(20) RES Detailed Adjustments'!HH37+'(20) RES Detailed Adjustments'!HH94","v":0},{"$f":"IF($BG37>0,$BG37*HH$76,0)+'(20) RES Detailed Adjustments'!HI37+'(20) RES Detailed Adjustments'!HI94","v":0},0,{"$f":"IF($BH37>0,$BH37*HJ$76,0)+'(20) RES Detailed Adjustments'!HK37+'(20) RES Detailed Adjustments'!HK94","v":0},{"$f":"IF($BH37>0,$BH37*HK$76,0)+'(20) RES Detailed Adjustments'!HL37+'(20) RES Detailed Adjustments'!HL94","v":0},{"$f":"IF($BH37>0,$BH37*HL$76,0)+'(20) RES Detailed Adjustments'!HM37+'(20) RES Detailed Adjustments'!HM94","v":0},0,{"$f":"IF($BI37>0,$BI37*HN$76,0)+'(20) RES Detailed Adjustments'!HO37+'(20) RES Detailed Adjustments'!HO94","v":0},{"$f":"IF($BI37>0,$BI37*HO$76,0)+'(20) RES Detailed Adjustments'!HP37+'(20) RES Detailed Adjustments'!HP94","v":0},{"$f":"IF($BI37>0,$BI37*HP$76,0)+'(20) RES Detailed Adjustments'!HQ37+'(20) RES Detailed Adjustments'!HQ94","v":0},0,{"$f":"IF($BJ37>0,$BJ37*HR$76,0)+'(20) RES Detailed Adjustments'!HS37+'(20) RES Detailed Adjustments'!HS94","v":0},{"$f":"IF($BJ37>0,$BJ37*HS$76,0)+'(20) RES Detailed Adjustments'!HT37+'(20) RES Detailed Adjustments'!HT94","v":0},{"$f":"IF($BJ37>0,$BJ37*HT$76,0)+'(20) RES Detailed Adjustments'!HU37+'(20) RES Detailed Adjustments'!HU94","v":0},0,{"$f":"IF($BK37>0,$BK37*HV$76,0)+'(20) RES Detailed Adjustments'!HW37+'(20) RES Detailed Adjustments'!HW94","v":0},{"$f":"IF($BK37>0,$BK37*HW$76,0)+'(20) RES Detailed Adjustments'!HX37+'(20) RES Detailed Adjustments'!HX94","v":0},{"$f":"IF($BK37>0,$BK37*HX$76,0)+'(20) RES Detailed Adjustments'!HY37+'(20) RES Detailed Adjustments'!HY94","v":0},0,{"$f":"IF($BL37>0,$BL37*HZ$76,0)+'(20) RES Detailed Adjustments'!IA37+'(20) RES Detailed Adjustments'!IA94","v":0},{"$f":"IF($BL37>0,$BL37*IA$76,0)+'(20) RES Detailed Adjustments'!IB37+'(20) RES Detailed Adjustments'!IB94","v":0},{"$f":"IF($BL37>0,$BL37*IB$76,0)+'(20) RES Detailed Adjustments'!IC37+'(20) RES Detailed Adjustments'!IC94","v":0},0,{"$f":"IF($BM37>0,$BM37*ID$76,0)+'(20) RES Detailed Adjustments'!IE37+'(20) RES Detailed Adjustments'!IE94","v":0},{"$f":"IF($BM37>0,$BM37*IE$76,0)+'(20) RES Detailed Adjustments'!IF37+'(20) RES Detailed Adjustments'!IF94","v":0},{"$f":"IF($BM37>0,$BM37*IF$76,0)+'(20) RES Detailed Adjustments'!IG37+'(20) RES Detailed Adjustments'!IG94","v":0},0,{"$f":"IF($BN37>0,$BN37*IH$76,0)+'(20) RES Detailed Adjustments'!II37+'(20) RES Detailed Adjustments'!II94","v":0},{"$f":"IF($BN37>0,$BN37*II$76,0)+'(20) RES Detailed Adjustments'!IJ37+'(20) RES Detailed Adjustments'!IJ94","v":0},{"$f":"IF($BN37>0,$BN37*IJ$76,0)+'(20) RES Detailed Adjustments'!IK37+'(20) RES Detailed Adjustments'!IK94","v":0},0,{"$f":"IF($BO37>0,$BO37*IL$76,0)+'(20) RES Detailed Adjustments'!IM37+'(20) RES Detailed Adjustments'!IM94","v":0},{"$f":"IF($BO37>0,$BO37*IM$76,0)+'(20) RES Detailed Adjustments'!IN37+'(20) RES Detailed Adjustments'!IN94","v":0},{"$f":"IF($BO37>0,$BO37*IN$76,0)+'(20) RES Detailed Adjustments'!IO37+'(20) RES Detailed Adjustments'!IO94","v":0},0,{"$f":"IF($BP37>0,$BP37*IP$76,0)+'(20) RES Detailed Adjustments'!IQ37+'(20) RES Detailed Adjustments'!IQ94","v":0},{"$f":"IF($BP37>0,$BP37*IQ$76,0)+'(20) RES Detailed Adjustments'!IR37+'(20) RES Detailed Adjustments'!IR94","v":0},{"$f":"IF($BP37>0,$BP37*IR$76,0)+'(20) RES Detailed Adjustments'!IS37+'(20) RES Detailed Adjustments'!IS94","v":0},0,{"$f":"IF($BQ37>0,$BQ37*IT$76,0)+'(20) RES Detailed Adjustments'!IU37+'(20) RES Detailed Adjustments'!IU94","v":0},{"$f":"IF($BQ37>0,$BQ37*IU$76,0)+'(20) RES Detailed Adjustments'!IV37+'(20) RES Detailed Adjustments'!IV94","v":0},{"$f":"IF($BQ37>0,$BQ37*IV$76,0)+'(20) RES Detailed Adjustments'!IW37+'(20) RES Detailed Adjustments'!IW94","v":0},0,{"$f":"IF($BR37>0,$BR37*IX$76,0)+'(20) RES Detailed Adjustments'!IY37+'(20) RES Detailed Adjustments'!IY94","v":0},{"$f":"IF($BR37>0,$BR37*IY$76,0)+'(20) RES Detailed Adjustments'!IZ37+'(20) RES Detailed Adjustments'!IZ94","v":0},{"$f":"IF($BR37>0,$BR37*IZ$76,0)+'(20) RES Detailed Adjustments'!JA37+'(20) RES Detailed Adjustments'!JA94","v":0},0,{"$f":"IF($BS37>0,$BS37*JB$76,0)+'(20) RES Detailed Adjustments'!JC37+'(20) RES Detailed Adjustments'!JC94","v":0},{"$f":"IF($BS37>0,$BS37*JC$76,0)+'(20) RES Detailed Adjustments'!JD37+'(20) RES Detailed Adjustments'!JD94","v":0},{"$f":"IF($BS37>0,$BS37*JD$76,0)+'(20) RES Detailed Adjustments'!JE37+'(20) RES Detailed Adjustments'!JE94","v":0},0,{"$f":"IF($BT37>0,$BT37*JF$76,0)+'(20) RES Detailed Adjustments'!JG37+'(20) RES Detailed Adjustments'!JG94","v":0},{"$f":"IF($BT37>0,$BT37*JG$76,0)+'(20) RES Detailed Adjustments'!JH37+'(20) RES Detailed Adjustments'!JH94","v":0},{"$f":"IF($BT37>0,$BT37*JH$76,0)+'(20) RES Detailed Adjustments'!JI37+'(20) RES Detailed Adjustments'!JI94","v":0},0,{"$f":"IF($BU37>0,$BU37*JJ$76,0)+'(20) RES Detailed Adjustments'!JK37+'(20) RES Detailed Adjustments'!JK94","v":0},{"$f":"IF($BU37>0,$BU37*JK$76,0)+'(20) RES Detailed Adjustments'!JL37+'(20) RES Detailed Adjustments'!JL94","v":0},{"$f":"IF($BU37>0,$BU37*JL$76,0)+'(20) RES Detailed Adjustments'!JM37+'(20) RES Detailed Adjustments'!JM94","v":0},0,{"$f":"IF($BV37>0,$BV37*JN$76,0)+'(20) RES Detailed Adjustments'!JO37+'(20) RES Detailed Adjustments'!JO94","v":0},{"$f":"IF($BV37>0,$BV37*JO$76,0)+'(20) RES Detailed Adjustments'!JP37+'(20) RES Detailed Adjustments'!JP94","v":0},{"$f":"IF($BV37>0,$BV37*JP$76,0)+'(20) RES Detailed Adjustments'!JQ37+'(20) RES Detailed Adjustments'!JQ94","v":0},0,{"$f":"IF($BW37>0,$BW37*JR$76,0)+'(20) RES Detailed Adjustments'!JS37+'(20) RES Detailed Adjustments'!JS94","v":0},{"$f":"IF($BW37>0,$BW37*JS$76,0)+'(20) RES Detailed Adjustments'!JT37+'(20) RES Detailed Adjustments'!JT94","v":0},{"$f":"IF($BW37>0,$BW37*JT$76,0)+'(20) RES Detailed Adjustments'!JU37+'(20) RES Detailed Adjustments'!JU94","v":0},0,{"$f":"IF($BX37>0,$BX37*JV$76,0)+'(20) RES Detailed Adjustments'!JW37+'(20) RES Detailed Adjustments'!JW94","v":0},{"$f":"IF($BX37>0,$BX37*JW$76,0)+'(20) RES Detailed Adjustments'!JX37+'(20) RES Detailed Adjustments'!JX94","v":0},{"$f":"IF($BX37>0,$BX37*JX$76,0)+'(20) RES Detailed Adjustments'!JY37+'(20) RES Detailed Adjustments'!JY94","v":0},0,{"$f":"IF($BY37>0,$BY37*JZ$76,0)+'(20) RES Detailed Adjustments'!KA37+'(20) RES Detailed Adjustments'!KA94","v":0},{"$f":"IF($BY37>0,$BY37*KA$76,0)+'(20) RES Detailed Adjustments'!KB37+'(20) RES Detailed Adjustments'!KB94","v":0},{"$f":"IF($BY37>0,$BY37*KB$76,0)+'(20) RES Detailed Adjustments'!KC37+'(20) RES Detailed Adjustments'!KC94","v":0},0,{"$f":"IF($BZ37>0,$BZ37*KD$76,0)+'(20) RES Detailed Adjustments'!KE37+'(20) RES Detailed Adjustments'!KE94","v":0},{"$f":"IF($BZ37>0,$BZ37*KE$76,0)+'(20) RES Detailed Adjustments'!KF37+'(20) RES Detailed Adjustments'!KF94","v":0},{"$f":"IF($BZ37>0,$BZ37*KF$76,0)+'(20) RES Detailed Adjustments'!KG37+'(20) RES Detailed Adjustments'!KG94","v":0},0,{"$f":"IF($CA37>0,$CA37*KH$76,0)+'(20) RES Detailed Adjustments'!KI37+'(20) RES Detailed Adjustments'!KI94","v":0},{"$f":"IF($CA37>0,$CA37*KI$76,0)+'(20) RES Detailed Adjustments'!KJ37+'(20) RES Detailed Adjustments'!KJ94","v":0},{"$f":"IF($CA37>0,$CA37*KJ$76,0)+'(20) RES Detailed Adjustments'!KK37+'(20) RES Detailed Adjustments'!KK94","v":0},0,{"$f":"IF($CB37>0,$CB37*KL$76,0)+'(20) RES Detailed Adjustments'!KM37+'(20) RES Detailed Adjustments'!KM94","v":0},{"$f":"IF($CB37>0,$CB37*KM$76,0)+'(20) RES Detailed Adjustments'!KN37+'(20) RES Detailed Adjustments'!KN94","v":0},{"$f":"IF($CB37>0,$CB37*KN$76,0)+'(20) RES Detailed Adjustments'!KO37+'(20) RES Detailed Adjustments'!KO94","v":0},0,{"$f":"IF($CC37>0,$CC37*KP$76,0)+'(20) RES Detailed Adjustments'!KQ37+'(20) RES Detailed Adjustments'!KQ94","v":0},{"$f":"IF($CC37>0,$CC37*KQ$76,0)+'(20) RES Detailed Adjustments'!KR37+'(20) RES Detailed Adjustments'!KR94","v":0},{"$f":"IF($CC37>0,$CC37*KR$76,0)+'(20) RES Detailed Adjustments'!KS37+'(20) RES Detailed Adjustments'!KS94","v":0},0,{"$f":"IF($CD37>0,$CD37*KT$76,0)+'(20) RES Detailed Adjustments'!KU37+'(20) RES Detailed Adjustments'!KU94","v":0},{"$f":"IF($CD37>0,$CD37*KU$76,0)+'(20) RES Detailed Adjustments'!KV37+'(20) RES Detailed Adjustments'!KV94","v":0},{"$f":"IF($CD37>0,$CD37*KV$76,0)+'(20) RES Detailed Adjustments'!KW37+'(20) RES Detailed Adjustments'!KW94","v":0},0,{"$f":"IF($CE37>0,$CE37*KX$76,0)+'(20) RES Detailed Adjustments'!KY37+'(20) RES Detailed Adjustments'!KY94","v":0},{"$f":"IF($CE37>0,$CE37*KY$76,0)+'(20) RES Detailed Adjustments'!KZ37+'(20) RES Detailed Adjustments'!KZ94","v":0},{"$f":"IF($CE37>0,$CE37*KZ$76,0)+'(20) RES Detailed Adjustments'!LA37+'(20) RES Detailed Adjustments'!LA94","v":0},0,{"$f":"IF($CF37>0,$CF37*LB$76,0)+'(20) RES Detailed Adjustments'!LC37+'(20) RES Detailed Adjustments'!LC94","v":0},{"$f":"IF($CF37>0,$CF37*LC$76,0)+'(20) RES Detailed Adjustments'!LD37+'(20) RES Detailed Adjustments'!LD94","v":0},{"$f":"IF($CF37>0,$CF37*LD$76,0)+'(20) RES Detailed Adjustments'!LE37+'(20) RES Detailed Adjustments'!LE94","v":0},0,{"$f":"IF($CG37>0,$CG37*LF$76,0)+'(20) RES Detailed Adjustments'!LG37+'(20) RES Detailed Adjustments'!LG94","v":0},{"$f":"IF($CG37>0,$CG37*LG$76,0)+'(20) RES Detailed Adjustments'!LH37+'(20) RES Detailed Adjustments'!LH94","v":0},{"$f":"IF($CG37>0,$CG37*LH$76,0)+'(20) RES Detailed Adjustments'!LI37+'(20) RES Detailed Adjustments'!LI94","v":0},0,{"$f":"IF($CH37>0,$CH37*LJ$76,0)+'(20) RES Detailed Adjustments'!LK37+'(20) RES Detailed Adjustments'!LK94","v":0},{"$f":"IF($CH37>0,$CH37*LK$76,0)+'(20) RES Detailed Adjustments'!LL37+'(20) RES Detailed Adjustments'!LL94","v":0},{"$f":"IF($CH37>0,$CH37*LL$76,0)+'(20) RES Detailed Adjustments'!LM37+'(20) RES Detailed Adjustments'!LM94","v":0},0,{"$f":"IF($CI37>0,$CI37*LN$76,0)+'(20) RES Detailed Adjustments'!LO37+'(20) RES Detailed Adjustments'!LO94","v":0},{"$f":"IF($CI37>0,$CI37*LO$76,0)+'(20) RES Detailed Adjustments'!LP37+'(20) RES Detailed Adjustments'!LP94","v":0},{"$f":"IF($CI37>0,$CI37*LP$76,0)+'(20) RES Detailed Adjustments'!LQ37+'(20) RES Detailed Adjustments'!LQ94","v":0},0,{"$f":"IF($CJ37>0,$CJ37*LR$76,0)+'(20) RES Detailed Adjustments'!LS37+'(20) RES Detailed Adjustments'!LS94","v":0},{"$f":"IF($CJ37>0,$CJ37*LS$76,0)+'(20) RES Detailed Adjustments'!LT37+'(20) RES Detailed Adjustments'!LT94","v":0},{"$f":"IF($CJ37>0,$CJ37*LT$76,0)+'(20) RES Detailed Adjustments'!LU37+'(20) RES Detailed Adjustments'!LU94","v":0},0,{"$f":"IF($CK37>0,$CK37*LV$76,0)+'(20) RES Detailed Adjustments'!LW37+'(20) RES Detailed Adjustments'!LW94","v":0},{"$f":"IF($CK37>0,$CK37*LW$76,0)+'(20) RES Detailed Adjustments'!LX37+'(20) RES Detailed Adjustments'!LX94","v":0},{"$f":"IF($CK37>0,$CK37*LX$76,0)+'(20) RES Detailed Adjustments'!LY37+'(20) RES Detailed Adjustments'!LY94","v":0},0,{"$f":"IF($CL37>0,$CL37*LZ$76,0)+'(20) RES Detailed Adjustments'!MA37+'(20) RES Detailed Adjustments'!MA94","v":0},{"$f":"IF($CL37>0,$CL37*MA$76,0)+'(20) RES Detailed Adjustments'!MB37+'(20) RES Detailed Adjustments'!MB94","v":0},{"$f":"IF($CL37>0,$CL37*MB$76,0)+'(20) RES Detailed Adjustments'!MC37+'(20) RES Detailed Adjustments'!MC94","v":0},0,{"$f":"IF($CM37>0,$CM37*MD$76,0)+'(20) RES Detailed Adjustments'!ME37+'(20) RES Detailed Adjustments'!ME94","v":0},{"$f":"IF($CM37>0,$CM37*ME$76,0)+'(20) RES Detailed Adjustments'!MF37+'(20) RES Detailed Adjustments'!MF94","v":0},{"$f":"IF($CM37>0,$CM37*MF$76,0)+'(20) RES Detailed Adjustments'!MG37+'(20) RES Detailed Adjustments'!MG94","v":0},0,{"$f":"IF($CN37>0,$CN37*MH$76,0)+'(20) RES Detailed Adjustments'!MI37+'(20) RES Detailed Adjustments'!MI94","v":0},{"$f":"IF($CN37>0,$CN37*MI$76,0)+'(20) RES Detailed Adjustments'!MJ37+'(20) RES Detailed Adjustments'!MJ94","v":0},{"$f":"IF($CN37>0,$CN37*MJ$76,0)+'(20) RES Detailed Adjustments'!MK37+'(20) RES Detailed Adjustments'!MK94","v":0},0,{"$f":"IF($CO37>0,$CO37*ML$76,0)+'(20) RES Detailed Adjustments'!MM37+'(20) RES Detailed Adjustments'!MM94","v":0},{"$f":"IF($CO37>0,$CO37*MM$76,0)+'(20) RES Detailed Adjustments'!MN37+'(20) RES Detailed Adjustments'!MN94","v":0},{"$f":"IF($CO37>0,$CO37*MN$76,0)+'(20) RES Detailed Adjustments'!MO37+'(20) RES Detailed Adjustments'!MO94","v":0},0,{"$f":"IF($CP37>0,$CP37*MP$76,0)+'(20) RES Detailed Adjustments'!MQ37+'(20) RES Detailed Adjustments'!MQ94","v":0},{"$f":"IF($CP37>0,$CP37*MQ$76,0)+'(20) RES Detailed Adjustments'!MR37+'(20) RES Detailed Adjustments'!MR94","v":0},{"$f":"IF($CP37>0,$CP37*MR$76,0)+'(20) RES Detailed Adjustments'!MS37+'(20) RES Detailed Adjustments'!MS94","v":0},0,{"$f":"IF($CQ37>0,$CQ37*MT$76,0)+'(20) RES Detailed Adjustments'!MU37+'(20) RES Detailed Adjustments'!MU94","v":0},{"$f":"IF($CQ37>0,$CQ37*MU$76,0)+'(20) RES Detailed Adjustments'!MV37+'(20) RES Detailed Adjustments'!MV94","v":0},{"$f":"IF($CQ37>0,$CQ37*MV$76,0)+'(20) RES Detailed Adjustments'!MW37+'(20) RES Detailed Adjustments'!MW94","v":0},0,{"$f":"IF($CR37>0,$CR37*MX$76,0)+'(20) RES Detailed Adjustments'!MY37+'(20) RES Detailed Adjustments'!MY94","v":0},{"$f":"IF($CR37>0,$CR37*MY$76,0)+'(20) RES Detailed Adjustments'!MZ37+'(20) RES Detailed Adjustments'!MZ94","v":0},{"$f":"IF($CR37>0,$CR37*MZ$76,0)+'(20) RES Detailed Adjustments'!NA37+'(20) RES Detailed Adjustments'!NA94","v":0},0,{"$f":"IF($CS37>0,$CS37*NB$76,0)+'(20) RES Detailed Adjustments'!NC37+'(20) RES Detailed Adjustments'!NC94","v":0},{"$f":"IF($CS37>0,$CS37*NC$76,0)+'(20) RES Detailed Adjustments'!ND37+'(20) RES Detailed Adjustments'!ND94","v":0},{"$f":"IF($CS37>0,$CS37*ND$76,0)+'(20) RES Detailed Adjustments'!NE37+'(20) RES Detailed Adjustments'!NE94","v":0},0,{"$f":"IF($CT37>0,$CT37*NF$76,0)+'(20) RES Detailed Adjustments'!NG37+'(20) RES Detailed Adjustments'!NG94","v":0},{"$f":"IF($CT37>0,$CT37*NG$76,0)+'(20) RES Detailed Adjustments'!NH37+'(20) RES Detailed Adjustments'!NH94","v":0},{"$f":"IF($CT37>0,$CT37*NH$76,0)+'(20) RES Detailed Adjustments'!NI37+'(20) RES Detailed Adjustments'!NI94","v":0},0,{"$f":"IF($CU37>0,$CU37*NJ$76,0)+'(20) RES Detailed Adjustments'!NK37+'(20) RES Detailed Adjustments'!NK94","v":0},{"$f":"IF($CU37>0,$CU37*NK$76,0)+'(20) RES Detailed Adjustments'!NL37+'(20) RES Detailed Adjustments'!NL94","v":0},{"$f":"IF($CU37>0,$CU37*NL$76,0)+'(20) RES Detailed Adjustments'!NM37+'(20) RES Detailed Adjustments'!NM94","v":0},0,{"$f":"IF($CV37>0,$CV37*NN$76,0)+'(20) RES Detailed Adjustments'!NO37+'(20) RES Detailed Adjustments'!NO94","v":0},{"$f":"IF($CV37>0,$CV37*NO$76,0)+'(20) RES Detailed Adjustments'!NP37+'(20) RES Detailed Adjustments'!NP94","v":0},{"$f":"IF($CV37>0,$CV37*NP$76,0)+'(20) RES Detailed Adjustments'!NQ37+'(20) RES Detailed Adjustments'!NQ94","v":0},0,{"$f":"IF($CW37>0,$CW37*NR$76,0)+'(20) RES Detailed Adjustments'!NS37+'(20) RES Detailed Adjustments'!NS94","v":0},{"$f":"IF($CW37>0,$CW37*NS$76,0)+'(20) RES Detailed Adjustments'!NT37+'(20) RES Detailed Adjustments'!NT94","v":0},{"$f":"IF($CW37>0,$CW37*NT$76,0)+'(20) RES Detailed Adjustments'!NU37+'(20) RES Detailed Adjustments'!NU94","v":0},0]
["Office Expense",{"$f":"IF($F38>0,$F38*B$76,0)+'(20) RES Detailed Adjustments'!C38+'(20) RES Detailed Adjustments'!C95","v":0},{"$f":"IF($F38>0,$F38*C$76,0)+'(20) RES Detailed Adjustments'!D38+'(20) RES Detailed Adjustments'!D95","v":0},{"$f":"IF($F38>0,$F38*D$76,0)+'(20) RES Detailed Adjustments'!E38+'(20) RES Detailed Adjustments'!E95","v":0},0,{"$f":"IF($G38>0,$G38*F$76,0)+'(20) RES Detailed Adjustments'!G38+'(20) RES Detailed Adjustments'!G95","v":0},{"$f":"IF($G38>0,$G38*G$76,0)+'(20) RES Detailed Adjustments'!H38+'(20) RES Detailed Adjustments'!H95","v":0},{"$f":"IF($G38>0,$G38*H$76,0)+'(20) RES Detailed Adjustments'!I38+'(20) RES Detailed Adjustments'!I95","v":0},0,{"$f":"IF($H38>0,$H38*J$76,0)+'(20) RES Detailed Adjustments'!K38+'(20) RES Detailed Adjustments'!K95","v":0},{"$f":"IF($H38>0,$H38*K$76,0)+'(20) RES Detailed Adjustments'!L38+'(20) RES Detailed Adjustments'!L95","v":0},{"$f":"IF($H38>0,$H38*L$76,0)+'(20) RES Detailed Adjustments'!M38+'(20) RES Detailed Adjustments'!M95","v":0},0,{"$f":"IF($I38>0,$I38*N$76,0)+'(20) RES Detailed Adjustments'!O38+'(20) RES Detailed Adjustments'!O95","v":0},{"$f":"IF($I38>0,$I38*O$76,0)+'(20) RES Detailed Adjustments'!P38+'(20) RES Detailed Adjustments'!P95","v":0},{"$f":"IF($I38>0,$I38*P$76,0)+'(20) RES Detailed Adjustments'!Q38+'(20) RES Detailed Adjustments'!Q95","v":0},0,{"$f":"IF($J38>0,$J38*R$76,0)+'(20) RES Detailed Adjustments'!S38+'(20) RES Detailed Adjustments'!S95","v":0},{"$f":"IF($J38>0,$J38*S$76,0)+'(20) RES Detailed Adjustments'!T38+'(20) RES Detailed Adjustments'!T95","v":0},{"$f":"IF($J38>0,$J38*T$76,0)+'(20) RES Detailed Adjustments'!U38+'(20) RES Detailed Adjustments'!U95","v":0},0,{"$f":"IF($K38>0,$K38*V$76,0)+'(20) RES Detailed Adjustments'!W38+'(20) RES Detailed Adjustments'!W95","v":0},{"$f":"IF($K38>0,$K38*W$76,0)+'(20) RES Detailed Adjustments'!X38+'(20) RES Detailed Adjustments'!X95","v":0},{"$f":"IF($K38>0,$K38*X$76,0)+'(20) RES Detailed Adjustments'!Y38+'(20) RES Detailed Adjustments'!Y95","v":0},0,{"$f":"IF($L38>0,$L38*Z$76,0)+'(20) RES Detailed Adjustments'!AA38+'(20) RES Detailed Adjustments'!AA95","v":0},{"$f":"IF($L38>0,$L38*AA$76,0)+'(20) RES Detailed Adjustments'!AB38+'(20) RES Detailed Adjustments'!AB95","v":0},{"$f":"IF($L38>0,$L38*AB$76,0)+'(20) RES Detailed Adjustments'!AC38+'(20) RES Detailed Adjustments'!AC95","v":0},0,{"$f":"IF($M38>0,$M38*AD$76,0)+'(20) RES Detailed Adjustments'!AE38+'(20) RES Detailed Adjustments'!AE95","v":0},{"$f":"IF($M38>0,$M38*AE$76,0)+'(20) RES Detailed Adjustments'!AF38+'(20) RES Detailed Adjustments'!AF95","v":0},{"$f":"IF($M38>0,$M38*AF$76,0)+'(20) RES Detailed Adjustments'!AG38+'(20) RES Detailed Adjustments'!AG95","v":0},0,{"$f":"IF($N38>0,$N38*AH$76,0)+'(20) RES Detailed Adjustments'!AI38+'(20) RES Detailed Adjustments'!AI95","v":0},{"$f":"IF($N38>0,$N38*AI$76,0)+'(20) RES Detailed Adjustments'!AJ38+'(20) RES Detailed Adjustments'!AJ95","v":0},{"$f":"IF($N38>0,$N38*AJ$76,0)+'(20) RES Detailed Adjustments'!AK38+'(20) RES Detailed Adjustments'!AK95","v":0},0,{"$f":"IF($O38>0,$O38*AL$76,0)+'(20) RES Detailed Adjustments'!AM38+'(20) RES Detailed Adjustments'!AM95","v":0},{"$f":"IF($O38>0,$O38*AM$76,0)+'(20) RES Detailed Adjustments'!AN38+'(20) RES Detailed Adjustments'!AN95","v":0},{"$f":"IF($O38>0,$O38*AN$76,0)+'(20) RES Detailed Adjustments'!AO38+'(20) RES Detailed Adjustments'!AO95","v":0},0,{"$f":"IF($P38>0,$P38*AP$76,0)+'(20) RES Detailed Adjustments'!AQ38+'(20) RES Detailed Adjustments'!AQ95","v":0},{"$f":"IF($P38>0,$P38*AQ$76,0)+'(20) RES Detailed Adjustments'!AR38+'(20) RES Detailed Adjustments'!AR95","v":0},{"$f":"IF($P38>0,$P38*AR$76,0)+'(20) RES Detailed Adjustments'!AS38+'(20) RES Detailed Adjustments'!AS95","v":0},0,{"$f":"IF($Q38>0,$Q38*AT$76,0)+'(20) RES Detailed Adjustments'!AU38+'(20) RES Detailed Adjustments'!AU95","v":0},{"$f":"IF($Q38>0,$Q38*AU$76,0)+'(20) RES Detailed Adjustments'!AV38+'(20) RES Detailed Adjustments'!AV95","v":0},{"$f":"IF($Q38>0,$Q38*AV$76,0)+'(20) RES Detailed Adjustments'!AW38+'(20) RES Detailed Adjustments'!AW95","v":0},0,{"$f":"IF($R38>0,$R38*AX$76,0)+'(20) RES Detailed Adjustments'!AY38+'(20) RES Detailed Adjustments'!AY95","v":0},{"$f":"IF($R38>0,$R38*AY$76,0)+'(20) RES Detailed Adjustments'!AZ38+'(20) RES Detailed Adjustments'!AZ95","v":0},{"$f":"IF($R38>0,$R38*AZ$76,0)+'(20) RES Detailed Adjustments'!BA38+'(20) RES Detailed Adjustments'!BA95","v":0},0,{"$f":"IF($S38>0,$S38*BB$76,0)+'(20) RES Detailed Adjustments'!BC38+'(20) RES Detailed Adjustments'!BC95","v":0},{"$f":"IF($S38>0,$S38*BC$76,0)+'(20) RES Detailed Adjustments'!BD38+'(20) RES Detailed Adjustments'!BD95","v":0},{"$f":"IF($S38>0,$S38*BD$76,0)+'(20) RES Detailed Adjustments'!BE38+'(20) RES Detailed Adjustments'!BE95","v":0},0,{"$f":"IF($T38>0,$T38*BF$76,0)+'(20) RES Detailed Adjustments'!BG38+'(20) RES Detailed Adjustments'!BG95","v":0},{"$f":"IF($T38>0,$T38*BG$76,0)+'(20) RES Detailed Adjustments'!BH38+'(20) RES Detailed Adjustments'!BH95","v":0},{"$f":"IF($T38>0,$T38*BH$76,0)+'(20) RES Detailed Adjustments'!BI38+'(20) RES Detailed Adjustments'!BI95","v":0},0,{"$f":"IF($U38>0,$U38*BJ$76,0)+'(20) RES Detailed Adjustments'!BK38+'(20) RES Detailed Adjustments'!BK95","v":0},{"$f":"IF($U38>0,$U38*BK$76,0)+'(20) RES Detailed Adjustments'!BL38+'(20) RES Detailed Adjustments'!BL95","v":0},{"$f":"IF($U38>0,$U38*BL$76,0)+'(20) RES Detailed Adjustments'!BM38+'(20) RES Detailed Adjustments'!BM95","v":0},0,{"$f":"IF($V38>0,$V38*BN$76,0)+'(20) RES Detailed Adjustments'!BO38+'(20) RES Detailed Adjustments'!BO95","v":0},{"$f":"IF($V38>0,$V38*BO$76,0)+'(20) RES Detailed Adjustments'!BP38+'(20) RES Detailed Adjustments'!BP95","v":0},{"$f":"IF($V38>0,$V38*BP$76,0)+'(20) RES Detailed Adjustments'!BQ38+'(20) RES Detailed Adjustments'!BQ95","v":0},0,{"$f":"IF($W38>0,$W38*BR$76,0)+'(20) RES Detailed Adjustments'!BS38+'(20) RES Detailed Adjustments'!BS95","v":0},{"$f":"IF($W38>0,$W38*BS$76,0)+'(20) RES Detailed Adjustments'!BT38+'(20) RES Detailed Adjustments'!BT95","v":0},{"$f":"IF($W38>0,$W38*BT$76,0)+'(20) RES Detailed Adjustments'!BU38+'(20) RES Detailed Adjustments'!BU95","v":0},0,{"$f":"IF($X38>0,$X38*BV$76,0)+'(20) RES Detailed Adjustments'!BW38+'(20) RES Detailed Adjustments'!BW95","v":0},{"$f":"IF($X38>0,$X38*BW$76,0)+'(20) RES Detailed Adjustments'!BX38+'(20) RES Detailed Adjustments'!BX95","v":0},{"$f":"IF($X38>0,$X38*BX$76,0)+'(20) RES Detailed Adjustments'!BY38+'(20) RES Detailed Adjustments'!BY95","v":0},0,{"$f":"IF($Y38>0,$Y38*BZ$76,0)+'(20) RES Detailed Adjustments'!CA38+'(20) RES Detailed Adjustments'!CA95","v":0},{"$f":"IF($Y38>0,$Y38*CA$76,0)+'(20) RES Detailed Adjustments'!CB38+'(20) RES Detailed Adjustments'!CB95","v":0},{"$f":"IF($Y38>0,$Y38*CB$76,0)+'(20) RES Detailed Adjustments'!CC38+'(20) RES Detailed Adjustments'!CC95","v":0},0,{"$f":"IF($Z38>0,$Z38*CD$76,0)+'(20) RES Detailed Adjustments'!CE38+'(20) RES Detailed Adjustments'!CE95","v":0},{"$f":"IF($Z38>0,$Z38*CE$76,0)+'(20) RES Detailed Adjustments'!CF38+'(20) RES Detailed Adjustments'!CF95","v":0},{"$f":"IF($Z38>0,$Z38*CF$76,0)+'(20) RES Detailed Adjustments'!CG38+'(20) RES Detailed Adjustments'!CG95","v":0},0,{"$f":"IF($AA38>0,$AA38*CH$76,0)+'(20) RES Detailed Adjustments'!CI38+'(20) RES Detailed Adjustments'!CI95","v":0},{"$f":"IF($AA38>0,$AA38*CI$76,0)+'(20) RES Detailed Adjustments'!CJ38+'(20) RES Detailed Adjustments'!CJ95","v":0},{"$f":"IF($AA38>0,$AA38*CJ$76,0)+'(20) RES Detailed Adjustments'!CK38+'(20) RES Detailed Adjustments'!CK95","v":0},0,{"$f":"IF($AB38>0,$AB38*CL$76,0)+'(20) RES Detailed Adjustments'!CM38+'(20) RES Detailed Adjustments'!CM95","v":0},{"$f":"IF($AB38>0,$AB38*CM$76,0)+'(20) RES Detailed Adjustments'!CN38+'(20) RES Detailed Adjustments'!CN95","v":0},{"$f":"IF($AB38>0,$AB38*CN$76,0)+'(20) RES Detailed Adjustments'!CO38+'(20) RES Detailed Adjustments'!CO95","v":0},0,{"$f":"IF($AC38>0,$AC38*CP$76,0)+'(20) RES Detailed Adjustments'!CQ38+'(20) RES Detailed Adjustments'!CQ95","v":0},{"$f":"IF($AC38>0,$AC38*CQ$76,0)+'(20) RES Detailed Adjustments'!CR38+'(20) RES Detailed Adjustments'!CR95","v":0},{"$f":"IF($AC38>0,$AC38*CR$76,0)+'(20) RES Detailed Adjustments'!CS38+'(20) RES Detailed Adjustments'!CS95","v":0},0,{"$f":"IF($AD38>0,$AD38*CT$76,0)+'(20) RES Detailed Adjustments'!CU38+'(20) RES Detailed Adjustments'!CU95","v":0},{"$f":"IF($AD38>0,$AD38*CU$76,0)+'(20) RES Detailed Adjustments'!CV38+'(20) RES Detailed Adjustments'!CV95","v":0},{"$f":"IF($AD38>0,$AD38*CV$76,0)+'(20) RES Detailed Adjustments'!CW38+'(20) RES Detailed Adjustments'!CW95","v":0},0,{"$f":"IF($AE38>0,$AE38*CX$76,0)+'(20) RES Detailed Adjustments'!CY38+'(20) RES Detailed Adjustments'!CY95","v":0},{"$f":"IF($AE38>0,$AE38*CY$76,0)+'(20) RES Detailed Adjustments'!CZ38+'(20) RES Detailed Adjustments'!CZ95","v":0},{"$f":"IF($AE38>0,$AE38*CZ$76,0)+'(20) RES Detailed Adjustments'!DA38+'(20) RES Detailed Adjustments'!DA95","v":0},0,{"$f":"IF($AF38>0,$AF38*DB$76,0)+'(20) RES Detailed Adjustments'!DC38+'(20) RES Detailed Adjustments'!DC95","v":0},{"$f":"IF($AF38>0,$AF38*DC$76,0)+'(20) RES Detailed Adjustments'!DD38+'(20) RES Detailed Adjustments'!DD95","v":0},{"$f":"IF($AF38>0,$AF38*DD$76,0)+'(20) RES Detailed Adjustments'!DE38+'(20) RES Detailed Adjustments'!DE95","v":0},0,{"$f":"IF($AG38>0,$AG38*DF$76,0)+'(20) RES Detailed Adjustments'!DG38+'(20) RES Detailed Adjustments'!DG95","v":0},{"$f":"IF($AG38>0,$AG38*DG$76,0)+'(20) RES Detailed Adjustments'!DH38+'(20) RES Detailed Adjustments'!DH95","v":0},{"$f":"IF($AG38>0,$AG38*DH$76,0)+'(20) RES Detailed Adjustments'!DI38+'(20) RES Detailed Adjustments'!DI95","v":0},0,{"$f":"IF($AH38>0,$AH38*DJ$76,0)+'(20) RES Detailed Adjustments'!DK38+'(20) RES Detailed Adjustments'!DK95","v":0},{"$f":"IF($AH38>0,$AH38*DK$76,0)+'(20) RES Detailed Adjustments'!DL38+'(20) RES Detailed Adjustments'!DL95","v":0},{"$f":"IF($AH38>0,$AH38*DL$76,0)+'(20) RES Detailed Adjustments'!DM38+'(20) RES Detailed Adjustments'!DM95","v":0},0,{"$f":"IF($AI38>0,$AI38*DN$76,0)+'(20) RES Detailed Adjustments'!DO38+'(20) RES Detailed Adjustments'!DO95","v":0},{"$f":"IF($AI38>0,$AI38*DO$76,0)+'(20) RES Detailed Adjustments'!DP38+'(20) RES Detailed Adjustments'!DP95","v":0},{"$f":"IF($AI38>0,$AI38*DP$76,0)+'(20) RES Detailed Adjustments'!DQ38+'(20) RES Detailed Adjustments'!DQ95","v":0},0,{"$f":"IF($AJ38>0,$AJ38*DR$76,0)+'(20) RES Detailed Adjustments'!DS38+'(20) RES Detailed Adjustments'!DS95","v":0},{"$f":"IF($AJ38>0,$AJ38*DS$76,0)+'(20) RES Detailed Adjustments'!DT38+'(20) RES Detailed Adjustments'!DT95","v":0},{"$f":"IF($AJ38>0,$AJ38*DT$76,0)+'(20) RES Detailed Adjustments'!DU38+'(20) RES Detailed Adjustments'!DU95","v":0},0,{"$f":"IF($AK38>0,$AK38*DV$76,0)+'(20) RES Detailed Adjustments'!DW38+'(20) RES Detailed Adjustments'!DW95","v":0},{"$f":"IF($AK38>0,$AK38*DW$76,0)+'(20) RES Detailed Adjustments'!DX38+'(20) RES Detailed Adjustments'!DX95","v":0},{"$f":"IF($AK38>0,$AK38*DX$76,0)+'(20) RES Detailed Adjustments'!DY38+'(20) RES Detailed Adjustments'!DY95","v":0},0,{"$f":"IF($AL38>0,$AL38*DZ$76,0)+'(20) RES Detailed Adjustments'!EA38+'(20) RES Detailed Adjustments'!EA95","v":0},{"$f":"IF($AL38>0,$AL38*EA$76,0)+'(20) RES Detailed Adjustments'!EB38+'(20) RES Detailed Adjustments'!EB95","v":0},{"$f":"IF($AL38>0,$AL38*EB$76,0)+'(20) RES Detailed Adjustments'!EC38+'(20) RES Detailed Adjustments'!EC95","v":0},0,{"$f":"IF($AM38>0,$AM38*ED$76,0)+'(20) RES Detailed Adjustments'!EE38+'(20) RES Detailed Adjustments'!EE95","v":0},{"$f":"IF($AM38>0,$AM38*EE$76,0)+'(20) RES Detailed Adjustments'!EF38+'(20) RES Detailed Adjustments'!EF95","v":0},{"$f":"IF($AM38>0,$AM38*EF$76,0)+'(20) RES Detailed Adjustments'!EG38+'(20) RES Detailed Adjustments'!EG95","v":0},0,{"$f":"IF($AN38>0,$AN38*EH$76,0)+'(20) RES Detailed Adjustments'!EI38+'(20) RES Detailed Adjustments'!EI95","v":0},{"$f":"IF($AN38>0,$AN38*EI$76,0)+'(20) RES Detailed Adjustments'!EJ38+'(20) RES Detailed Adjustments'!EJ95","v":0},{"$f":"IF($AN38>0,$AN38*EJ$76,0)+'(20) RES Detailed Adjustments'!EK38+'(20) RES Detailed Adjustments'!EK95","v":0},0,{"$f":"IF($AO38>0,$AO38*EL$76,0)+'(20) RES Detailed Adjustments'!EM38+'(20) RES Detailed Adjustments'!EM95","v":0},{"$f":"IF($AO38>0,$AO38*EM$76,0)+'(20) RES Detailed Adjustments'!EN38+'(20) RES Detailed Adjustments'!EN95","v":0},{"$f":"IF($AO38>0,$AO38*EN$76,0)+'(20) RES Detailed Adjustments'!EO38+'(20) RES Detailed Adjustments'!EO95","v":0},0,{"$f":"IF($AP38>0,$AP38*EP$76,0)+'(20) RES Detailed Adjustments'!EQ38+'(20) RES Detailed Adjustments'!EQ95","v":0},{"$f":"IF($AP38>0,$AP38*EQ$76,0)+'(20) RES Detailed Adjustments'!ER38+'(20) RES Detailed Adjustments'!ER95","v":0},{"$f":"IF($AP38>0,$AP38*ER$76,0)+'(20) RES Detailed Adjustments'!ES38+'(20) RES Detailed Adjustments'!ES95","v":0},0,{"$f":"IF($AQ38>0,$AQ38*ET$76,0)+'(20) RES Detailed Adjustments'!EU38+'(20) RES Detailed Adjustments'!EU95","v":0},{"$f":"IF($AQ38>0,$AQ38*EU$76,0)+'(20) RES Detailed Adjustments'!EV38+'(20) RES Detailed Adjustments'!EV95","v":0},{"$f":"IF($AQ38>0,$AQ38*EV$76,0)+'(20) RES Detailed Adjustments'!EW38+'(20) RES Detailed Adjustments'!EW95","v":0},0,{"$f":"IF($AR38>0,$AR38*EX$76,0)+'(20) RES Detailed Adjustments'!EY38+'(20) RES Detailed Adjustments'!EY95","v":0},{"$f":"IF($AR38>0,$AR38*EY$76,0)+'(20) RES Detailed Adjustments'!EZ38+'(20) RES Detailed Adjustments'!EZ95","v":0},{"$f":"IF($AR38>0,$AR38*EZ$76,0)+'(20) RES Detailed Adjustments'!FA38+'(20) RES Detailed Adjustments'!FA95","v":0},0,{"$f":"IF($AS38>0,$AS38*FB$76,0)+'(20) RES Detailed Adjustments'!FC38+'(20) RES Detailed Adjustments'!FC95","v":0},{"$f":"IF($AS38>0,$AS38*FC$76,0)+'(20) RES Detailed Adjustments'!FD38+'(20) RES Detailed Adjustments'!FD95","v":0},{"$f":"IF($AS38>0,$AS38*FD$76,0)+'(20) RES Detailed Adjustments'!FE38+'(20) RES Detailed Adjustments'!FE95","v":0},0,{"$f":"IF($AT38>0,$AT38*FF$76,0)+'(20) RES Detailed Adjustments'!FG38+'(20) RES Detailed Adjustments'!FG95","v":0},{"$f":"IF($AT38>0,$AT38*FG$76,0)+'(20) RES Detailed Adjustments'!FH38+'(20) RES Detailed Adjustments'!FH95","v":0},{"$f":"IF($AT38>0,$AT38*FH$76,0)+'(20) RES Detailed Adjustments'!FI38+'(20) RES Detailed Adjustments'!FI95","v":0},0,{"$f":"IF($AU38>0,$AU38*FJ$76,0)+'(20) RES Detailed Adjustments'!FK38+'(20) RES Detailed Adjustments'!FK95","v":0},{"$f":"IF($AU38>0,$AU38*FK$76,0)+'(20) RES Detailed Adjustments'!FL38+'(20) RES Detailed Adjustments'!FL95","v":0},{"$f":"IF($AU38>0,$AU38*FL$76,0)+'(20) RES Detailed Adjustments'!FM38+'(20) RES Detailed Adjustments'!FM95","v":0},0,{"$f":"IF($AV38>0,$AV38*FN$76,0)+'(20) RES Detailed Adjustments'!FO38+'(20) RES Detailed Adjustments'!FO95","v":0},{"$f":"IF($AV38>0,$AV38*FO$76,0)+'(20) RES Detailed Adjustments'!FP38+'(20) RES Detailed Adjustments'!FP95","v":0},{"$f":"IF($AV38>0,$AV38*FP$76,0)+'(20) RES Detailed Adjustments'!FQ38+'(20) RES Detailed Adjustments'!FQ95","v":0},0,{"$f":"IF($AW38>0,$AW38*FR$76,0)+'(20) RES Detailed Adjustments'!FS38+'(20) RES Detailed Adjustments'!FS95","v":0},{"$f":"IF($AW38>0,$AW38*FS$76,0)+'(20) RES Detailed Adjustments'!FT38+'(20) RES Detailed Adjustments'!FT95","v":0},{"$f":"IF($AW38>0,$AW38*FT$76,0)+'(20) RES Detailed Adjustments'!FU38+'(20) RES Detailed Adjustments'!FU95","v":0},0,{"$f":"IF($AX38>0,$AX38*FV$76,0)+'(20) RES Detailed Adjustments'!FW38+'(20) RES Detailed Adjustments'!FW95","v":0},{"$f":"IF($AX38>0,$AX38*FW$76,0)+'(20) RES Detailed Adjustments'!FX38+'(20) RES Detailed Adjustments'!FX95","v":0},{"$f":"IF($AX38>0,$AX38*FX$76,0)+'(20) RES Detailed Adjustments'!FY38+'(20) RES Detailed Adjustments'!FY95","v":0},0,{"$f":"IF($AY38>0,$AY38*FZ$76,0)+'(20) RES Detailed Adjustments'!GA38+'(20) RES Detailed Adjustments'!GA95","v":0},{"$f":"IF($AY38>0,$AY38*GA$76,0)+'(20) RES Detailed Adjustments'!GB38+'(20) RES Detailed Adjustments'!GB95","v":0},{"$f":"IF($AY38>0,$AY38*GB$76,0)+'(20) RES Detailed Adjustments'!GC38+'(20) RES Detailed Adjustments'!GC95","v":0},0,{"$f":"IF($AZ38>0,$AZ38*GD$76,0)+'(20) RES Detailed Adjustments'!GE38+'(20) RES Detailed Adjustments'!GE95","v":0},{"$f":"IF($AZ38>0,$AZ38*GE$76,0)+'(20) RES Detailed Adjustments'!GF38+'(20) RES Detailed Adjustments'!GF95","v":0},{"$f":"IF($AZ38>0,$AZ38*GF$76,0)+'(20) RES Detailed Adjustments'!GG38+'(20) RES Detailed Adjustments'!GG95","v":0},0,{"$f":"IF($BA38>0,$BA38*GH$76,0)+'(20) RES Detailed Adjustments'!GI38+'(20) RES Detailed Adjustments'!GI95","v":0},{"$f":"IF($BA38>0,$BA38*GI$76,0)+'(20) RES Detailed Adjustments'!GJ38+'(20) RES Detailed Adjustments'!GJ95","v":0},{"$f":"IF($BA38>0,$BA38*GJ$76,0)+'(20) RES Detailed Adjustments'!GK38+'(20) RES Detailed Adjustments'!GK95","v":0},0,{"$f":"IF($BB38>0,$BB38*GL$76,0)+'(20) RES Detailed Adjustments'!GM38+'(20) RES Detailed Adjustments'!GM95","v":0},{"$f":"IF($BB38>0,$BB38*GM$76,0)+'(20) RES Detailed Adjustments'!GN38+'(20) RES Detailed Adjustments'!GN95","v":0},{"$f":"IF($BB38>0,$BB38*GN$76,0)+'(20) RES Detailed Adjustments'!GO38+'(20) RES Detailed Adjustments'!GO95","v":0},0,{"$f":"IF($BC38>0,$BC38*GP$76,0)+'(20) RES Detailed Adjustments'!GQ38+'(20) RES Detailed Adjustments'!GQ95","v":0},{"$f":"IF($BC38>0,$BC38*GQ$76,0)+'(20) RES Detailed Adjustments'!GR38+'(20) RES Detailed Adjustments'!GR95","v":0},{"$f":"IF($BC38>0,$BC38*GR$76,0)+'(20) RES Detailed Adjustments'!GS38+'(20) RES Detailed Adjustments'!GS95","v":0},0,{"$f":"IF($BD38>0,$BD38*GT$76,0)+'(20) RES Detailed Adjustments'!GU38+'(20) RES Detailed Adjustments'!GU95","v":0},{"$f":"IF($BD38>0,$BD38*GU$76,0)+'(20) RES Detailed Adjustments'!GV38+'(20) RES Detailed Adjustments'!GV95","v":0},{"$f":"IF($BD38>0,$BD38*GV$76,0)+'(20) RES Detailed Adjustments'!GW38+'(20) RES Detailed Adjustments'!GW95","v":0},0,{"$f":"IF($BE38>0,$BE38*GX$76,0)+'(20) RES Detailed Adjustments'!GY38+'(20) RES Detailed Adjustments'!GY95","v":0},{"$f":"IF($BE38>0,$BE38*GY$76,0)+'(20) RES Detailed Adjustments'!GZ38+'(20) RES Detailed Adjustments'!GZ95","v":0},{"$f":"IF($BE38>0,$BE38*GZ$76,0)+'(20) RES Detailed Adjustments'!HA38+'(20) RES Detailed Adjustments'!HA95","v":0},0,{"$f":"IF($BF38>0,$BF38*HB$76,0)+'(20) RES Detailed Adjustments'!HC38+'(20) RES Detailed Adjustments'!HC95","v":0},{"$f":"IF($BF38>0,$BF38*HC$76,0)+'(20) RES Detailed Adjustments'!HD38+'(20) RES Detailed Adjustments'!HD95","v":0},{"$f":"IF($BF38>0,$BF38*HD$76,0)+'(20) RES Detailed Adjustments'!HE38+'(20) RES Detailed Adjustments'!HE95","v":0},0,{"$f":"IF($BG38>0,$BG38*HF$76,0)+'(20) RES Detailed Adjustments'!HG38+'(20) RES Detailed Adjustments'!HG95","v":0},{"$f":"IF($BG38>0,$BG38*HG$76,0)+'(20) RES Detailed Adjustments'!HH38+'(20) RES Detailed Adjustments'!HH95","v":0},{"$f":"IF($BG38>0,$BG38*HH$76,0)+'(20) RES Detailed Adjustments'!HI38+'(20) RES Detailed Adjustments'!HI95","v":0},0,{"$f":"IF($BH38>0,$BH38*HJ$76,0)+'(20) RES Detailed Adjustments'!HK38+'(20) RES Detailed Adjustments'!HK95","v":0},{"$f":"IF($BH38>0,$BH38*HK$76,0)+'(20) RES Detailed Adjustments'!HL38+'(20) RES Detailed Adjustments'!HL95","v":0},{"$f":"IF($BH38>0,$BH38*HL$76,0)+'(20) RES Detailed Adjustments'!HM38+'(20) RES Detailed Adjustments'!HM95","v":0},0,{"$f":"IF($BI38>0,$BI38*HN$76,0)+'(20) RES Detailed Adjustments'!HO38+'(20) RES Detailed Adjustments'!HO95","v":0},{"$f":"IF($BI38>0,$BI38*HO$76,0)+'(20) RES Detailed Adjustments'!HP38+'(20) RES Detailed Adjustments'!HP95","v":0},{"$f":"IF($BI38>0,$BI38*HP$76,0)+'(20) RES Detailed Adjustments'!HQ38+'(20) RES Detailed Adjustments'!HQ95","v":0},0,{"$f":"IF($BJ38>0,$BJ38*HR$76,0)+'(20) RES Detailed Adjustments'!HS38+'(20) RES Detailed Adjustments'!HS95","v":0},{"$f":"IF($BJ38>0,$BJ38*HS$76,0)+'(20) RES Detailed Adjustments'!HT38+'(20) RES Detailed Adjustments'!HT95","v":0},{"$f":"IF($BJ38>0,$BJ38*HT$76,0)+'(20) RES Detailed Adjustments'!HU38+'(20) RES Detailed Adjustments'!HU95","v":0},0,{"$f":"IF($BK38>0,$BK38*HV$76,0)+'(20) RES Detailed Adjustments'!HW38+'(20) RES Detailed Adjustments'!HW95","v":0},{"$f":"IF($BK38>0,$BK38*HW$76,0)+'(20) RES Detailed Adjustments'!HX38+'(20) RES Detailed Adjustments'!HX95","v":0},{"$f":"IF($BK38>0,$BK38*HX$76,0)+'(20) RES Detailed Adjustments'!HY38+'(20) RES Detailed Adjustments'!HY95","v":0},0,{"$f":"IF($BL38>0,$BL38*HZ$76,0)+'(20) RES Detailed Adjustments'!IA38+'(20) RES Detailed Adjustments'!IA95","v":0},{"$f":"IF($BL38>0,$BL38*IA$76,0)+'(20) RES Detailed Adjustments'!IB38+'(20) RES Detailed Adjustments'!IB95","v":0},{"$f":"IF($BL38>0,$BL38*IB$76,0)+'(20) RES Detailed Adjustments'!IC38+'(20) RES Detailed Adjustments'!IC95","v":0},0,{"$f":"IF($BM38>0,$BM38*ID$76,0)+'(20) RES Detailed Adjustments'!IE38+'(20) RES Detailed Adjustments'!IE95","v":0},{"$f":"IF($BM38>0,$BM38*IE$76,0)+'(20) RES Detailed Adjustments'!IF38+'(20) RES Detailed Adjustments'!IF95","v":0},{"$f":"IF($BM38>0,$BM38*IF$76,0)+'(20) RES Detailed Adjustments'!IG38+'(20) RES Detailed Adjustments'!IG95","v":0},0,{"$f":"IF($BN38>0,$BN38*IH$76,0)+'(20) RES Detailed Adjustments'!II38+'(20) RES Detailed Adjustments'!II95","v":0},{"$f":"IF($BN38>0,$BN38*II$76,0)+'(20) RES Detailed Adjustments'!IJ38+'(20) RES Detailed Adjustments'!IJ95","v":0},{"$f":"IF($BN38>0,$BN38*IJ$76,0)+'(20) RES Detailed Adjustments'!IK38+'(20) RES Detailed Adjustments'!IK95","v":0},0,{"$f":"IF($BO38>0,$BO38*IL$76,0)+'(20) RES Detailed Adjustments'!IM38+'(20) RES Detailed Adjustments'!IM95","v":0},{"$f":"IF($BO38>0,$BO38*IM$76,0)+'(20) RES Detailed Adjustments'!IN38+'(20) RES Detailed Adjustments'!IN95","v":0},{"$f":"IF($BO38>0,$BO38*IN$76,0)+'(20) RES Detailed Adjustments'!IO38+'(20) RES Detailed Adjustments'!IO95","v":0},0,{"$f":"IF($BP38>0,$BP38*IP$76,0)+'(20) RES Detailed Adjustments'!IQ38+'(20) RES Detailed Adjustments'!IQ95","v":0},{"$f":"IF($BP38>0,$BP38*IQ$76,0)+'(20) RES Detailed Adjustments'!IR38+'(20) RES Detailed Adjustments'!IR95","v":0},{"$f":"IF($BP38>0,$BP38*IR$76,0)+'(20) RES Detailed Adjustments'!IS38+'(20) RES Detailed Adjustments'!IS95","v":0},0,{"$f":"IF($BQ38>0,$BQ38*IT$76,0)+'(20) RES Detailed Adjustments'!IU38+'(20) RES Detailed Adjustments'!IU95","v":0},{"$f":"IF($BQ38>0,$BQ38*IU$76,0)+'(20) RES Detailed Adjustments'!IV38+'(20) RES Detailed Adjustments'!IV95","v":0},{"$f":"IF($BQ38>0,$BQ38*IV$76,0)+'(20) RES Detailed Adjustments'!IW38+'(20) RES Detailed Adjustments'!IW95","v":0},0,{"$f":"IF($BR38>0,$BR38*IX$76,0)+'(20) RES Detailed Adjustments'!IY38+'(20) RES Detailed Adjustments'!IY95","v":0},{"$f":"IF($BR38>0,$BR38*IY$76,0)+'(20) RES Detailed Adjustments'!IZ38+'(20) RES Detailed Adjustments'!IZ95","v":0},{"$f":"IF($BR38>0,$BR38*IZ$76,0)+'(20) RES Detailed Adjustments'!JA38+'(20) RES Detailed Adjustments'!JA95","v":0},0,{"$f":"IF($BS38>0,$BS38*JB$76,0)+'(20) RES Detailed Adjustments'!JC38+'(20) RES Detailed Adjustments'!JC95","v":0},{"$f":"IF($BS38>0,$BS38*JC$76,0)+'(20) RES Detailed Adjustments'!JD38+'(20) RES Detailed Adjustments'!JD95","v":0},{"$f":"IF($BS38>0,$BS38*JD$76,0)+'(20) RES Detailed Adjustments'!JE38+'(20) RES Detailed Adjustments'!JE95","v":0},0,{"$f":"IF($BT38>0,$BT38*JF$76,0)+'(20) RES Detailed Adjustments'!JG38+'(20) RES Detailed Adjustments'!JG95","v":0},{"$f":"IF($BT38>0,$BT38*JG$76,0)+'(20) RES Detailed Adjustments'!JH38+'(20) RES Detailed Adjustments'!JH95","v":0},{"$f":"IF($BT38>0,$BT38*JH$76,0)+'(20) RES Detailed Adjustments'!JI38+'(20) RES Detailed Adjustments'!JI95","v":0},0,{"$f":"IF($BU38>0,$BU38*JJ$76,0)+'(20) RES Detailed Adjustments'!JK38+'(20) RES Detailed Adjustments'!JK95","v":0},{"$f":"IF($BU38>0,$BU38*JK$76,0)+'(20) RES Detailed Adjustments'!JL38+'(20) RES Detailed Adjustments'!JL95","v":0},{"$f":"IF($BU38>0,$BU38*JL$76,0)+'(20) RES Detailed Adjustments'!JM38+'(20) RES Detailed Adjustments'!JM95","v":0},0,{"$f":"IF($BV38>0,$BV38*JN$76,0)+'(20) RES Detailed Adjustments'!JO38+'(20) RES Detailed Adjustments'!JO95","v":0},{"$f":"IF($BV38>0,$BV38*JO$76,0)+'(20) RES Detailed Adjustments'!JP38+'(20) RES Detailed Adjustments'!JP95","v":0},{"$f":"IF($BV38>0,$BV38*JP$76,0)+'(20) RES Detailed Adjustments'!JQ38+'(20) RES Detailed Adjustments'!JQ95","v":0},0,{"$f":"IF($BW38>0,$BW38*JR$76,0)+'(20) RES Detailed Adjustments'!JS38+'(20) RES Detailed Adjustments'!JS95","v":0},{"$f":"IF($BW38>0,$BW38*JS$76,0)+'(20) RES Detailed Adjustments'!JT38+'(20) RES Detailed Adjustments'!JT95","v":0},{"$f":"IF($BW38>0,$BW38*JT$76,0)+'(20) RES Detailed Adjustments'!JU38+'(20) RES Detailed Adjustments'!JU95","v":0},0,{"$f":"IF($BX38>0,$BX38*JV$76,0)+'(20) RES Detailed Adjustments'!JW38+'(20) RES Detailed Adjustments'!JW95","v":0},{"$f":"IF($BX38>0,$BX38*JW$76,0)+'(20) RES Detailed Adjustments'!JX38+'(20) RES Detailed Adjustments'!JX95","v":0},{"$f":"IF($BX38>0,$BX38*JX$76,0)+'(20) RES Detailed Adjustments'!JY38+'(20) RES Detailed Adjustments'!JY95","v":0},0,{"$f":"IF($BY38>0,$BY38*JZ$76,0)+'(20) RES Detailed Adjustments'!KA38+'(20) RES Detailed Adjustments'!KA95","v":0},{"$f":"IF($BY38>0,$BY38*KA$76,0)+'(20) RES Detailed Adjustments'!KB38+'(20) RES Detailed Adjustments'!KB95","v":0},{"$f":"IF($BY38>0,$BY38*KB$76,0)+'(20) RES Detailed Adjustments'!KC38+'(20) RES Detailed Adjustments'!KC95","v":0},0,{"$f":"IF($BZ38>0,$BZ38*KD$76,0)+'(20) RES Detailed Adjustments'!KE38+'(20) RES Detailed Adjustments'!KE95","v":0},{"$f":"IF($BZ38>0,$BZ38*KE$76,0)+'(20) RES Detailed Adjustments'!KF38+'(20) RES Detailed Adjustments'!KF95","v":0},{"$f":"IF($BZ38>0,$BZ38*KF$76,0)+'(20) RES Detailed Adjustments'!KG38+'(20) RES Detailed Adjustments'!KG95","v":0},0,{"$f":"IF($CA38>0,$CA38*KH$76,0)+'(20) RES Detailed Adjustments'!KI38+'(20) RES Detailed Adjustments'!KI95","v":0},{"$f":"IF($CA38>0,$CA38*KI$76,0)+'(20) RES Detailed Adjustments'!KJ38+'(20) RES Detailed Adjustments'!KJ95","v":0},{"$f":"IF($CA38>0,$CA38*KJ$76,0)+'(20) RES Detailed Adjustments'!KK38+'(20) RES Detailed Adjustments'!KK95","v":0},0,{"$f":"IF($CB38>0,$CB38*KL$76,0)+'(20) RES Detailed Adjustments'!KM38+'(20) RES Detailed Adjustments'!KM95","v":0},{"$f":"IF($CB38>0,$CB38*KM$76,0)+'(20) RES Detailed Adjustments'!KN38+'(20) RES Detailed Adjustments'!KN95","v":0},{"$f":"IF($CB38>0,$CB38*KN$76,0)+'(20) RES Detailed Adjustments'!KO38+'(20) RES Detailed Adjustments'!KO95","v":0},0,{"$f":"IF($CC38>0,$CC38*KP$76,0)+'(20) RES Detailed Adjustments'!KQ38+'(20) RES Detailed Adjustments'!KQ95","v":0},{"$f":"IF($CC38>0,$CC38*KQ$76,0)+'(20) RES Detailed Adjustments'!KR38+'(20) RES Detailed Adjustments'!KR95","v":0},{"$f":"IF($CC38>0,$CC38*KR$76,0)+'(20) RES Detailed Adjustments'!KS38+'(20) RES Detailed Adjustments'!KS95","v":0},0,{"$f":"IF($CD38>0,$CD38*KT$76,0)+'(20) RES Detailed Adjustments'!KU38+'(20) RES Detailed Adjustments'!KU95","v":0},{"$f":"IF($CD38>0,$CD38*KU$76,0)+'(20) RES Detailed Adjustments'!KV38+'(20) RES Detailed Adjustments'!KV95","v":0},{"$f":"IF($CD38>0,$CD38*KV$76,0)+'(20) RES Detailed Adjustments'!KW38+'(20) RES Detailed Adjustments'!KW95","v":0},0,{"$f":"IF($CE38>0,$CE38*KX$76,0)+'(20) RES Detailed Adjustments'!KY38+'(20) RES Detailed Adjustments'!KY95","v":0},{"$f":"IF($CE38>0,$CE38*KY$76,0)+'(20) RES Detailed Adjustments'!KZ38+'(20) RES Detailed Adjustments'!KZ95","v":0},{"$f":"IF($CE38>0,$CE38*KZ$76,0)+'(20) RES Detailed Adjustments'!LA38+'(20) RES Detailed Adjustments'!LA95","v":0},0,{"$f":"IF($CF38>0,$CF38*LB$76,0)+'(20) RES Detailed Adjustments'!LC38+'(20) RES Detailed Adjustments'!LC95","v":0},{"$f":"IF($CF38>0,$CF38*LC$76,0)+'(20) RES Detailed Adjustments'!LD38+'(20) RES Detailed Adjustments'!LD95","v":0},{"$f":"IF($CF38>0,$CF38*LD$76,0)+'(20) RES Detailed Adjustments'!LE38+'(20) RES Detailed Adjustments'!LE95","v":0},0,{"$f":"IF($CG38>0,$CG38*LF$76,0)+'(20) RES Detailed Adjustments'!LG38+'(20) RES Detailed Adjustments'!LG95","v":0},{"$f":"IF($CG38>0,$CG38*LG$76,0)+'(20) RES Detailed Adjustments'!LH38+'(20) RES Detailed Adjustments'!LH95","v":0},{"$f":"IF($CG38>0,$CG38*LH$76,0)+'(20) RES Detailed Adjustments'!LI38+'(20) RES Detailed Adjustments'!LI95","v":0},0,{"$f":"IF($CH38>0,$CH38*LJ$76,0)+'(20) RES Detailed Adjustments'!LK38+'(20) RES Detailed Adjustments'!LK95","v":0},{"$f":"IF($CH38>0,$CH38*LK$76,0)+'(20) RES Detailed Adjustments'!LL38+'(20) RES Detailed Adjustments'!LL95","v":0},{"$f":"IF($CH38>0,$CH38*LL$76,0)+'(20) RES Detailed Adjustments'!LM38+'(20) RES Detailed Adjustments'!LM95","v":0},0,{"$f":"IF($CI38>0,$CI38*LN$76,0)+'(20) RES Detailed Adjustments'!LO38+'(20) RES Detailed Adjustments'!LO95","v":0},{"$f":"IF($CI38>0,$CI38*LO$76,0)+'(20) RES Detailed Adjustments'!LP38+'(20) RES Detailed Adjustments'!LP95","v":0},{"$f":"IF($CI38>0,$CI38*LP$76,0)+'(20) RES Detailed Adjustments'!LQ38+'(20) RES Detailed Adjustments'!LQ95","v":0},0,{"$f":"IF($CJ38>0,$CJ38*LR$76,0)+'(20) RES Detailed Adjustments'!LS38+'(20) RES Detailed Adjustments'!LS95","v":0},{"$f":"IF($CJ38>0,$CJ38*LS$76,0)+'(20) RES Detailed Adjustments'!LT38+'(20) RES Detailed Adjustments'!LT95","v":0},{"$f":"IF($CJ38>0,$CJ38*LT$76,0)+'(20) RES Detailed Adjustments'!LU38+'(20) RES Detailed Adjustments'!LU95","v":0},0,{"$f":"IF($CK38>0,$CK38*LV$76,0)+'(20) RES Detailed Adjustments'!LW38+'(20) RES Detailed Adjustments'!LW95","v":0},{"$f":"IF($CK38>0,$CK38*LW$76,0)+'(20) RES Detailed Adjustments'!LX38+'(20) RES Detailed Adjustments'!LX95","v":0},{"$f":"IF($CK38>0,$CK38*LX$76,0)+'(20) RES Detailed Adjustments'!LY38+'(20) RES Detailed Adjustments'!LY95","v":0},0,{"$f":"IF($CL38>0,$CL38*LZ$76,0)+'(20) RES Detailed Adjustments'!MA38+'(20) RES Detailed Adjustments'!MA95","v":0},{"$f":"IF($CL38>0,$CL38*MA$76,0)+'(20) RES Detailed Adjustments'!MB38+'(20) RES Detailed Adjustments'!MB95","v":0},{"$f":"IF($CL38>0,$CL38*MB$76,0)+'(20) RES Detailed Adjustments'!MC38+'(20) RES Detailed Adjustments'!MC95","v":0},0,{"$f":"IF($CM38>0,$CM38*MD$76,0)+'(20) RES Detailed Adjustments'!ME38+'(20) RES Detailed Adjustments'!ME95","v":0},{"$f":"IF($CM38>0,$CM38*ME$76,0)+'(20) RES Detailed Adjustments'!MF38+'(20) RES Detailed Adjustments'!MF95","v":0},{"$f":"IF($CM38>0,$CM38*MF$76,0)+'(20) RES Detailed Adjustments'!MG38+'(20) RES Detailed Adjustments'!MG95","v":0},0,{"$f":"IF($CN38>0,$CN38*MH$76,0)+'(20) RES Detailed Adjustments'!MI38+'(20) RES Detailed Adjustments'!MI95","v":0},{"$f":"IF($CN38>0,$CN38*MI$76,0)+'(20) RES Detailed Adjustments'!MJ38+'(20) RES Detailed Adjustments'!MJ95","v":0},{"$f":"IF($CN38>0,$CN38*MJ$76,0)+'(20) RES Detailed Adjustments'!MK38+'(20) RES Detailed Adjustments'!MK95","v":0},0,{"$f":"IF($CO38>0,$CO38*ML$76,0)+'(20) RES Detailed Adjustments'!MM38+'(20) RES Detailed Adjustments'!MM95","v":0},{"$f":"IF($CO38>0,$CO38*MM$76,0)+'(20) RES Detailed Adjustments'!MN38+'(20) RES Detailed Adjustments'!MN95","v":0},{"$f":"IF($CO38>0,$CO38*MN$76,0)+'(20) RES Detailed Adjustments'!MO38+'(20) RES Detailed Adjustments'!MO95","v":0},0,{"$f":"IF($CP38>0,$CP38*MP$76,0)+'(20) RES Detailed Adjustments'!MQ38+'(20) RES Detailed Adjustments'!MQ95","v":0},{"$f":"IF($CP38>0,$CP38*MQ$76,0)+'(20) RES Detailed Adjustments'!MR38+'(20) RES Detailed Adjustments'!MR95","v":0},{"$f":"IF($CP38>0,$CP38*MR$76,0)+'(20) RES Detailed Adjustments'!MS38+'(20) RES Detailed Adjustments'!MS95","v":0},0,{"$f":"IF($CQ38>0,$CQ38*MT$76,0)+'(20) RES Detailed Adjustments'!MU38+'(20) RES Detailed Adjustments'!MU95","v":0},{"$f":"IF($CQ38>0,$CQ38*MU$76,0)+'(20) RES Detailed Adjustments'!MV38+'(20) RES Detailed Adjustments'!MV95","v":0},{"$f":"IF($CQ38>0,$CQ38*MV$76,0)+'(20) RES Detailed Adjustments'!MW38+'(20) RES Detailed Adjustments'!MW95","v":0},0,{"$f":"IF($CR38>0,$CR38*MX$76,0)+'(20) RES Detailed Adjustments'!MY38+'(20) RES Detailed Adjustments'!MY95","v":0},{"$f":"IF($CR38>0,$CR38*MY$76,0)+'(20) RES Detailed Adjustments'!MZ38+'(20) RES Detailed Adjustments'!MZ95","v":0},{"$f":"IF($CR38>0,$CR38*MZ$76,0)+'(20) RES Detailed Adjustments'!NA38+'(20) RES Detailed Adjustments'!NA95","v":0},0,{"$f":"IF($CS38>0,$CS38*NB$76,0)+'(20) RES Detailed Adjustments'!NC38+'(20) RES Detailed Adjustments'!NC95","v":0},{"$f":"IF($CS38>0,$CS38*NC$76,0)+'(20) RES Detailed Adjustments'!ND38+'(20) RES Detailed Adjustments'!ND95","v":0},{"$f":"IF($CS38>0,$CS38*ND$76,0)+'(20) RES Detailed Adjustments'!NE38+'(20) RES Detailed Adjustments'!NE95","v":0},0,{"$f":"IF($CT38>0,$CT38*NF$76,0)+'(20) RES Detailed Adjustments'!NG38+'(20) RES Detailed Adjustments'!NG95","v":0},{"$f":"IF($CT38>0,$CT38*NG$76,0)+'(20) RES Detailed Adjustments'!NH38+'(20) RES Detailed Adjustments'!NH95","v":0},{"$f":"IF($CT38>0,$CT38*NH$76,0)+'(20) RES Detailed Adjustments'!NI38+'(20) RES Detailed Adjustments'!NI95","v":0},0,{"$f":"IF($CU38>0,$CU38*NJ$76,0)+'(20) RES Detailed Adjustments'!NK38+'(20) RES Detailed Adjustments'!NK95","v":0},{"$f":"IF($CU38>0,$CU38*NK$76,0)+'(20) RES Detailed Adjustments'!NL38+'(20) RES Detailed Adjustments'!NL95","v":0},{"$f":"IF($CU38>0,$CU38*NL$76,0)+'(20) RES Detailed Adjustments'!NM38+'(20) RES Detailed Adjustments'!NM95","v":0},0,{"$f":"IF($CV38>0,$CV38*NN$76,0)+'(20) RES Detailed Adjustments'!NO38+'(20) RES Detailed Adjustments'!NO95","v":0},{"$f":"IF($CV38>0,$CV38*NO$76,0)+'(20) RES Detailed Adjustments'!NP38+'(20) RES Detailed Adjustments'!NP95","v":0},{"$f":"IF($CV38>0,$CV38*NP$76,0)+'(20) RES Detailed Adjustments'!NQ38+'(20) RES Detailed Adjustments'!NQ95","v":0},0,{"$f":"IF($CW38>0,$CW38*NR$76,0)+'(20) RES Detailed Adjustments'!NS38+'(20) RES Detailed Adjustments'!NS95","v":0},{"$f":"IF($CW38>0,$CW38*NS$76,0)+'(20) RES Detailed Adjustments'!NT38+'(20) RES Detailed Adjustments'!NT95","v":0},{"$f":"IF($CW38>0,$CW38*NT$76,0)+'(20) RES Detailed Adjustments'!NU38+'(20) RES Detailed Adjustments'!NU95","v":0},0]
["Publications and Legal Notices",{"$f":"IF($F39>0,$F39*B$76,0)+'(20) RES Detailed Adjustments'!C39+'(20) RES Detailed Adjustments'!C96","v":0},{"$f":"IF($F39>0,$F39*C$76,0)+'(20) RES Detailed Adjustments'!D39+'(20) RES Detailed Adjustments'!D96","v":0},{"$f":"IF($F39>0,$F39*D$76,0)+'(20) RES Detailed Adjustments'!E39+'(20) RES Detailed Adjustments'!E96","v":0},0,{"$f":"IF($G39>0,$G39*F$76,0)+'(20) RES Detailed Adjustments'!G39+'(20) RES Detailed Adjustments'!G96","v":0},{"$f":"IF($G39>0,$G39*G$76,0)+'(20) RES Detailed Adjustments'!H39+'(20) RES Detailed Adjustments'!H96","v":0},{"$f":"IF($G39>0,$G39*H$76,0)+'(20) RES Detailed Adjustments'!I39+'(20) RES Detailed Adjustments'!I96","v":0},0,{"$f":"IF($H39>0,$H39*J$76,0)+'(20) RES Detailed Adjustments'!K39+'(20) RES Detailed Adjustments'!K96","v":0},{"$f":"IF($H39>0,$H39*K$76,0)+'(20) RES Detailed Adjustments'!L39+'(20) RES Detailed Adjustments'!L96","v":0},{"$f":"IF($H39>0,$H39*L$76,0)+'(20) RES Detailed Adjustments'!M39+'(20) RES Detailed Adjustments'!M96","v":0},0,{"$f":"IF($I39>0,$I39*N$76,0)+'(20) RES Detailed Adjustments'!O39+'(20) RES Detailed Adjustments'!O96","v":0},{"$f":"IF($I39>0,$I39*O$76,0)+'(20) RES Detailed Adjustments'!P39+'(20) RES Detailed Adjustments'!P96","v":0},{"$f":"IF($I39>0,$I39*P$76,0)+'(20) RES Detailed Adjustments'!Q39+'(20) RES Detailed Adjustments'!Q96","v":0},0,{"$f":"IF($J39>0,$J39*R$76,0)+'(20) RES Detailed Adjustments'!S39+'(20) RES Detailed Adjustments'!S96","v":0},{"$f":"IF($J39>0,$J39*S$76,0)+'(20) RES Detailed Adjustments'!T39+'(20) RES Detailed Adjustments'!T96","v":0},{"$f":"IF($J39>0,$J39*T$76,0)+'(20) RES Detailed Adjustments'!U39+'(20) RES Detailed Adjustments'!U96","v":0},0,{"$f":"IF($K39>0,$K39*V$76,0)+'(20) RES Detailed Adjustments'!W39+'(20) RES Detailed Adjustments'!W96","v":0},{"$f":"IF($K39>0,$K39*W$76,0)+'(20) RES Detailed Adjustments'!X39+'(20) RES Detailed Adjustments'!X96","v":0},{"$f":"IF($K39>0,$K39*X$76,0)+'(20) RES Detailed Adjustments'!Y39+'(20) RES Detailed Adjustments'!Y96","v":0},0,{"$f":"IF($L39>0,$L39*Z$76,0)+'(20) RES Detailed Adjustments'!AA39+'(20) RES Detailed Adjustments'!AA96","v":0},{"$f":"IF($L39>0,$L39*AA$76,0)+'(20) RES Detailed Adjustments'!AB39+'(20) RES Detailed Adjustments'!AB96","v":0},{"$f":"IF($L39>0,$L39*AB$76,0)+'(20) RES Detailed Adjustments'!AC39+'(20) RES Detailed Adjustments'!AC96","v":0},0,{"$f":"IF($M39>0,$M39*AD$76,0)+'(20) RES Detailed Adjustments'!AE39+'(20) RES Detailed Adjustments'!AE96","v":0},{"$f":"IF($M39>0,$M39*AE$76,0)+'(20) RES Detailed Adjustments'!AF39+'(20) RES Detailed Adjustments'!AF96","v":0},{"$f":"IF($M39>0,$M39*AF$76,0)+'(20) RES Detailed Adjustments'!AG39+'(20) RES Detailed Adjustments'!AG96","v":0},0,{"$f":"IF($N39>0,$N39*AH$76,0)+'(20) RES Detailed Adjustments'!AI39+'(20) RES Detailed Adjustments'!AI96","v":0},{"$f":"IF($N39>0,$N39*AI$76,0)+'(20) RES Detailed Adjustments'!AJ39+'(20) RES Detailed Adjustments'!AJ96","v":0},{"$f":"IF($N39>0,$N39*AJ$76,0)+'(20) RES Detailed Adjustments'!AK39+'(20) RES Detailed Adjustments'!AK96","v":0},0,{"$f":"IF($O39>0,$O39*AL$76,0)+'(20) RES Detailed Adjustments'!AM39+'(20) RES Detailed Adjustments'!AM96","v":0},{"$f":"IF($O39>0,$O39*AM$76,0)+'(20) RES Detailed Adjustments'!AN39+'(20) RES Detailed Adjustments'!AN96","v":0},{"$f":"IF($O39>0,$O39*AN$76,0)+'(20) RES Detailed Adjustments'!AO39+'(20) RES Detailed Adjustments'!AO96","v":0},0,{"$f":"IF($P39>0,$P39*AP$76,0)+'(20) RES Detailed Adjustments'!AQ39+'(20) RES Detailed Adjustments'!AQ96","v":0},{"$f":"IF($P39>0,$P39*AQ$76,0)+'(20) RES Detailed Adjustments'!AR39+'(20) RES Detailed Adjustments'!AR96","v":0},{"$f":"IF($P39>0,$P39*AR$76,0)+'(20) RES Detailed Adjustments'!AS39+'(20) RES Detailed Adjustments'!AS96","v":0},0,{"$f":"IF($Q39>0,$Q39*AT$76,0)+'(20) RES Detailed Adjustments'!AU39+'(20) RES Detailed Adjustments'!AU96","v":0},{"$f":"IF($Q39>0,$Q39*AU$76,0)+'(20) RES Detailed Adjustments'!AV39+'(20) RES Detailed Adjustments'!AV96","v":0},{"$f":"IF($Q39>0,$Q39*AV$76,0)+'(20) RES Detailed Adjustments'!AW39+'(20) RES Detailed Adjustments'!AW96","v":0},0,{"$f":"IF($R39>0,$R39*AX$76,0)+'(20) RES Detailed Adjustments'!AY39+'(20) RES Detailed Adjustments'!AY96","v":0},{"$f":"IF($R39>0,$R39*AY$76,0)+'(20) RES Detailed Adjustments'!AZ39+'(20) RES Detailed Adjustments'!AZ96","v":0},{"$f":"IF($R39>0,$R39*AZ$76,0)+'(20) RES Detailed Adjustments'!BA39+'(20) RES Detailed Adjustments'!BA96","v":0},0,{"$f":"IF($S39>0,$S39*BB$76,0)+'(20) RES Detailed Adjustments'!BC39+'(20) RES Detailed Adjustments'!BC96","v":0},{"$f":"IF($S39>0,$S39*BC$76,0)+'(20) RES Detailed Adjustments'!BD39+'(20) RES Detailed Adjustments'!BD96","v":0},{"$f":"IF($S39>0,$S39*BD$76,0)+'(20) RES Detailed Adjustments'!BE39+'(20) RES Detailed Adjustments'!BE96","v":0},0,{"$f":"IF($T39>0,$T39*BF$76,0)+'(20) RES Detailed Adjustments'!BG39+'(20) RES Detailed Adjustments'!BG96","v":0},{"$f":"IF($T39>0,$T39*BG$76,0)+'(20) RES Detailed Adjustments'!BH39+'(20) RES Detailed Adjustments'!BH96","v":0},{"$f":"IF($T39>0,$T39*BH$76,0)+'(20) RES Detailed Adjustments'!BI39+'(20) RES Detailed Adjustments'!BI96","v":0},0,{"$f":"IF($U39>0,$U39*BJ$76,0)+'(20) RES Detailed Adjustments'!BK39+'(20) RES Detailed Adjustments'!BK96","v":0},{"$f":"IF($U39>0,$U39*BK$76,0)+'(20) RES Detailed Adjustments'!BL39+'(20) RES Detailed Adjustments'!BL96","v":0},{"$f":"IF($U39>0,$U39*BL$76,0)+'(20) RES Detailed Adjustments'!BM39+'(20) RES Detailed Adjustments'!BM96","v":0},0,{"$f":"IF($V39>0,$V39*BN$76,0)+'(20) RES Detailed Adjustments'!BO39+'(20) RES Detailed Adjustments'!BO96","v":0},{"$f":"IF($V39>0,$V39*BO$76,0)+'(20) RES Detailed Adjustments'!BP39+'(20) RES Detailed Adjustments'!BP96","v":0},{"$f":"IF($V39>0,$V39*BP$76,0)+'(20) RES Detailed Adjustments'!BQ39+'(20) RES Detailed Adjustments'!BQ96","v":0},0,{"$f":"IF($W39>0,$W39*BR$76,0)+'(20) RES Detailed Adjustments'!BS39+'(20) RES Detailed Adjustments'!BS96","v":0},{"$f":"IF($W39>0,$W39*BS$76,0)+'(20) RES Detailed Adjustments'!BT39+'(20) RES Detailed Adjustments'!BT96","v":0},{"$f":"IF($W39>0,$W39*BT$76,0)+'(20) RES Detailed Adjustments'!BU39+'(20) RES Detailed Adjustments'!BU96","v":0},0,{"$f":"IF($X39>0,$X39*BV$76,0)+'(20) RES Detailed Adjustments'!BW39+'(20) RES Detailed Adjustments'!BW96","v":0},{"$f":"IF($X39>0,$X39*BW$76,0)+'(20) RES Detailed Adjustments'!BX39+'(20) RES Detailed Adjustments'!BX96","v":0},{"$f":"IF($X39>0,$X39*BX$76,0)+'(20) RES Detailed Adjustments'!BY39+'(20) RES Detailed Adjustments'!BY96","v":0},0,{"$f":"IF($Y39>0,$Y39*BZ$76,0)+'(20) RES Detailed Adjustments'!CA39+'(20) RES Detailed Adjustments'!CA96","v":0},{"$f":"IF($Y39>0,$Y39*CA$76,0)+'(20) RES Detailed Adjustments'!CB39+'(20) RES Detailed Adjustments'!CB96","v":0},{"$f":"IF($Y39>0,$Y39*CB$76,0)+'(20) RES Detailed Adjustments'!CC39+'(20) RES Detailed Adjustments'!CC96","v":0},0,{"$f":"IF($Z39>0,$Z39*CD$76,0)+'(20) RES Detailed Adjustments'!CE39+'(20) RES Detailed Adjustments'!CE96","v":0},{"$f":"IF($Z39>0,$Z39*CE$76,0)+'(20) RES Detailed Adjustments'!CF39+'(20) RES Detailed Adjustments'!CF96","v":0},{"$f":"IF($Z39>0,$Z39*CF$76,0)+'(20) RES Detailed Adjustments'!CG39+'(20) RES Detailed Adjustments'!CG96","v":0},0,{"$f":"IF($AA39>0,$AA39*CH$76,0)+'(20) RES Detailed Adjustments'!CI39+'(20) RES Detailed Adjustments'!CI96","v":0},{"$f":"IF($AA39>0,$AA39*CI$76,0)+'(20) RES Detailed Adjustments'!CJ39+'(20) RES Detailed Adjustments'!CJ96","v":0},{"$f":"IF($AA39>0,$AA39*CJ$76,0)+'(20) RES Detailed Adjustments'!CK39+'(20) RES Detailed Adjustments'!CK96","v":0},0,{"$f":"IF($AB39>0,$AB39*CL$76,0)+'(20) RES Detailed Adjustments'!CM39+'(20) RES Detailed Adjustments'!CM96","v":0},{"$f":"IF($AB39>0,$AB39*CM$76,0)+'(20) RES Detailed Adjustments'!CN39+'(20) RES Detailed Adjustments'!CN96","v":0},{"$f":"IF($AB39>0,$AB39*CN$76,0)+'(20) RES Detailed Adjustments'!CO39+'(20) RES Detailed Adjustments'!CO96","v":0},0,{"$f":"IF($AC39>0,$AC39*CP$76,0)+'(20) RES Detailed Adjustments'!CQ39+'(20) RES Detailed Adjustments'!CQ96","v":0},{"$f":"IF($AC39>0,$AC39*CQ$76,0)+'(20) RES Detailed Adjustments'!CR39+'(20) RES Detailed Adjustments'!CR96","v":0},{"$f":"IF($AC39>0,$AC39*CR$76,0)+'(20) RES Detailed Adjustments'!CS39+'(20) RES Detailed Adjustments'!CS96","v":0},0,{"$f":"IF($AD39>0,$AD39*CT$76,0)+'(20) RES Detailed Adjustments'!CU39+'(20) RES Detailed Adjustments'!CU96","v":0},{"$f":"IF($AD39>0,$AD39*CU$76,0)+'(20) RES Detailed Adjustments'!CV39+'(20) RES Detailed Adjustments'!CV96","v":0},{"$f":"IF($AD39>0,$AD39*CV$76,0)+'(20) RES Detailed Adjustments'!CW39+'(20) RES Detailed Adjustments'!CW96","v":0},0,{"$f":"IF($AE39>0,$AE39*CX$76,0)+'(20) RES Detailed Adjustments'!CY39+'(20) RES Detailed Adjustments'!CY96","v":0},{"$f":"IF($AE39>0,$AE39*CY$76,0)+'(20) RES Detailed Adjustments'!CZ39+'(20) RES Detailed Adjustments'!CZ96","v":0},{"$f":"IF($AE39>0,$AE39*CZ$76,0)+'(20) RES Detailed Adjustments'!DA39+'(20) RES Detailed Adjustments'!DA96","v":0},0,{"$f":"IF($AF39>0,$AF39*DB$76,0)+'(20) RES Detailed Adjustments'!DC39+'(20) RES Detailed Adjustments'!DC96","v":0},{"$f":"IF($AF39>0,$AF39*DC$76,0)+'(20) RES Detailed Adjustments'!DD39+'(20) RES Detailed Adjustments'!DD96","v":0},{"$f":"IF($AF39>0,$AF39*DD$76,0)+'(20) RES Detailed Adjustments'!DE39+'(20) RES Detailed Adjustments'!DE96","v":0},0,{"$f":"IF($AG39>0,$AG39*DF$76,0)+'(20) RES Detailed Adjustments'!DG39+'(20) RES Detailed Adjustments'!DG96","v":0},{"$f":"IF($AG39>0,$AG39*DG$76,0)+'(20) RES Detailed Adjustments'!DH39+'(20) RES Detailed Adjustments'!DH96","v":0},{"$f":"IF($AG39>0,$AG39*DH$76,0)+'(20) RES Detailed Adjustments'!DI39+'(20) RES Detailed Adjustments'!DI96","v":0},0,{"$f":"IF($AH39>0,$AH39*DJ$76,0)+'(20) RES Detailed Adjustments'!DK39+'(20) RES Detailed Adjustments'!DK96","v":0},{"$f":"IF($AH39>0,$AH39*DK$76,0)+'(20) RES Detailed Adjustments'!DL39+'(20) RES Detailed Adjustments'!DL96","v":0},{"$f":"IF($AH39>0,$AH39*DL$76,0)+'(20) RES Detailed Adjustments'!DM39+'(20) RES Detailed Adjustments'!DM96","v":0},0,{"$f":"IF($AI39>0,$AI39*DN$76,0)+'(20) RES Detailed Adjustments'!DO39+'(20) RES Detailed Adjustments'!DO96","v":0},{"$f":"IF($AI39>0,$AI39*DO$76,0)+'(20) RES Detailed Adjustments'!DP39+'(20) RES Detailed Adjustments'!DP96","v":0},{"$f":"IF($AI39>0,$AI39*DP$76,0)+'(20) RES Detailed Adjustments'!DQ39+'(20) RES Detailed Adjustments'!DQ96","v":0},0,{"$f":"IF($AJ39>0,$AJ39*DR$76,0)+'(20) RES Detailed Adjustments'!DS39+'(20) RES Detailed Adjustments'!DS96","v":0},{"$f":"IF($AJ39>0,$AJ39*DS$76,0)+'(20) RES Detailed Adjustments'!DT39+'(20) RES Detailed Adjustments'!DT96","v":0},{"$f":"IF($AJ39>0,$AJ39*DT$76,0)+'(20) RES Detailed Adjustments'!DU39+'(20) RES Detailed Adjustments'!DU96","v":0},0,{"$f":"IF($AK39>0,$AK39*DV$76,0)+'(20) RES Detailed Adjustments'!DW39+'(20) RES Detailed Adjustments'!DW96","v":0},{"$f":"IF($AK39>0,$AK39*DW$76,0)+'(20) RES Detailed Adjustments'!DX39+'(20) RES Detailed Adjustments'!DX96","v":0},{"$f":"IF($AK39>0,$AK39*DX$76,0)+'(20) RES Detailed Adjustments'!DY39+'(20) RES Detailed Adjustments'!DY96","v":0},0,{"$f":"IF($AL39>0,$AL39*DZ$76,0)+'(20) RES Detailed Adjustments'!EA39+'(20) RES Detailed Adjustments'!EA96","v":0},{"$f":"IF($AL39>0,$AL39*EA$76,0)+'(20) RES Detailed Adjustments'!EB39+'(20) RES Detailed Adjustments'!EB96","v":0},{"$f":"IF($AL39>0,$AL39*EB$76,0)+'(20) RES Detailed Adjustments'!EC39+'(20) RES Detailed Adjustments'!EC96","v":0},0,{"$f":"IF($AM39>0,$AM39*ED$76,0)+'(20) RES Detailed Adjustments'!EE39+'(20) RES Detailed Adjustments'!EE96","v":0},{"$f":"IF($AM39>0,$AM39*EE$76,0)+'(20) RES Detailed Adjustments'!EF39+'(20) RES Detailed Adjustments'!EF96","v":0},{"$f":"IF($AM39>0,$AM39*EF$76,0)+'(20) RES Detailed Adjustments'!EG39+'(20) RES Detailed Adjustments'!EG96","v":0},0,{"$f":"IF($AN39>0,$AN39*EH$76,0)+'(20) RES Detailed Adjustments'!EI39+'(20) RES Detailed Adjustments'!EI96","v":0},{"$f":"IF($AN39>0,$AN39*EI$76,0)+'(20) RES Detailed Adjustments'!EJ39+'(20) RES Detailed Adjustments'!EJ96","v":0},{"$f":"IF($AN39>0,$AN39*EJ$76,0)+'(20) RES Detailed Adjustments'!EK39+'(20) RES Detailed Adjustments'!EK96","v":0},0,{"$f":"IF($AO39>0,$AO39*EL$76,0)+'(20) RES Detailed Adjustments'!EM39+'(20) RES Detailed Adjustments'!EM96","v":0},{"$f":"IF($AO39>0,$AO39*EM$76,0)+'(20) RES Detailed Adjustments'!EN39+'(20) RES Detailed Adjustments'!EN96","v":0},{"$f":"IF($AO39>0,$AO39*EN$76,0)+'(20) RES Detailed Adjustments'!EO39+'(20) RES Detailed Adjustments'!EO96","v":0},0,{"$f":"IF($AP39>0,$AP39*EP$76,0)+'(20) RES Detailed Adjustments'!EQ39+'(20) RES Detailed Adjustments'!EQ96","v":0},{"$f":"IF($AP39>0,$AP39*EQ$76,0)+'(20) RES Detailed Adjustments'!ER39+'(20) RES Detailed Adjustments'!ER96","v":0},{"$f":"IF($AP39>0,$AP39*ER$76,0)+'(20) RES Detailed Adjustments'!ES39+'(20) RES Detailed Adjustments'!ES96","v":0},0,{"$f":"IF($AQ39>0,$AQ39*ET$76,0)+'(20) RES Detailed Adjustments'!EU39+'(20) RES Detailed Adjustments'!EU96","v":0},{"$f":"IF($AQ39>0,$AQ39*EU$76,0)+'(20) RES Detailed Adjustments'!EV39+'(20) RES Detailed Adjustments'!EV96","v":0},{"$f":"IF($AQ39>0,$AQ39*EV$76,0)+'(20) RES Detailed Adjustments'!EW39+'(20) RES Detailed Adjustments'!EW96","v":0},0,{"$f":"IF($AR39>0,$AR39*EX$76,0)+'(20) RES Detailed Adjustments'!EY39+'(20) RES Detailed Adjustments'!EY96","v":0},{"$f":"IF($AR39>0,$AR39*EY$76,0)+'(20) RES Detailed Adjustments'!EZ39+'(20) RES Detailed Adjustments'!EZ96","v":0},{"$f":"IF($AR39>0,$AR39*EZ$76,0)+'(20) RES Detailed Adjustments'!FA39+'(20) RES Detailed Adjustments'!FA96","v":0},0,{"$f":"IF($AS39>0,$AS39*FB$76,0)+'(20) RES Detailed Adjustments'!FC39+'(20) RES Detailed Adjustments'!FC96","v":0},{"$f":"IF($AS39>0,$AS39*FC$76,0)+'(20) RES Detailed Adjustments'!FD39+'(20) RES Detailed Adjustments'!FD96","v":0},{"$f":"IF($AS39>0,$AS39*FD$76,0)+'(20) RES Detailed Adjustments'!FE39+'(20) RES Detailed Adjustments'!FE96","v":0},0,{"$f":"IF($AT39>0,$AT39*FF$76,0)+'(20) RES Detailed Adjustments'!FG39+'(20) RES Detailed Adjustments'!FG96","v":0},{"$f":"IF($AT39>0,$AT39*FG$76,0)+'(20) RES Detailed Adjustments'!FH39+'(20) RES Detailed Adjustments'!FH96","v":0},{"$f":"IF($AT39>0,$AT39*FH$76,0)+'(20) RES Detailed Adjustments'!FI39+'(20) RES Detailed Adjustments'!FI96","v":0},0,{"$f":"IF($AU39>0,$AU39*FJ$76,0)+'(20) RES Detailed Adjustments'!FK39+'(20) RES Detailed Adjustments'!FK96","v":0},{"$f":"IF($AU39>0,$AU39*FK$76,0)+'(20) RES Detailed Adjustments'!FL39+'(20) RES Detailed Adjustments'!FL96","v":0},{"$f":"IF($AU39>0,$AU39*FL$76,0)+'(20) RES Detailed Adjustments'!FM39+'(20) RES Detailed Adjustments'!FM96","v":0},0,{"$f":"IF($AV39>0,$AV39*FN$76,0)+'(20) RES Detailed Adjustments'!FO39+'(20) RES Detailed Adjustments'!FO96","v":0},{"$f":"IF($AV39>0,$AV39*FO$76,0)+'(20) RES Detailed Adjustments'!FP39+'(20) RES Detailed Adjustments'!FP96","v":0},{"$f":"IF($AV39>0,$AV39*FP$76,0)+'(20) RES Detailed Adjustments'!FQ39+'(20) RES Detailed Adjustments'!FQ96","v":0},0,{"$f":"IF($AW39>0,$AW39*FR$76,0)+'(20) RES Detailed Adjustments'!FS39+'(20) RES Detailed Adjustments'!FS96","v":0},{"$f":"IF($AW39>0,$AW39*FS$76,0)+'(20) RES Detailed Adjustments'!FT39+'(20) RES Detailed Adjustments'!FT96","v":0},{"$f":"IF($AW39>0,$AW39*FT$76,0)+'(20) RES Detailed Adjustments'!FU39+'(20) RES Detailed Adjustments'!FU96","v":0},0,{"$f":"IF($AX39>0,$AX39*FV$76,0)+'(20) RES Detailed Adjustments'!FW39+'(20) RES Detailed Adjustments'!FW96","v":0},{"$f":"IF($AX39>0,$AX39*FW$76,0)+'(20) RES Detailed Adjustments'!FX39+'(20) RES Detailed Adjustments'!FX96","v":0},{"$f":"IF($AX39>0,$AX39*FX$76,0)+'(20) RES Detailed Adjustments'!FY39+'(20) RES Detailed Adjustments'!FY96","v":0},0,{"$f":"IF($AY39>0,$AY39*FZ$76,0)+'(20) RES Detailed Adjustments'!GA39+'(20) RES Detailed Adjustments'!GA96","v":0},{"$f":"IF($AY39>0,$AY39*GA$76,0)+'(20) RES Detailed Adjustments'!GB39+'(20) RES Detailed Adjustments'!GB96","v":0},{"$f":"IF($AY39>0,$AY39*GB$76,0)+'(20) RES Detailed Adjustments'!GC39+'(20) RES Detailed Adjustments'!GC96","v":0},0,{"$f":"IF($AZ39>0,$AZ39*GD$76,0)+'(20) RES Detailed Adjustments'!GE39+'(20) RES Detailed Adjustments'!GE96","v":0},{"$f":"IF($AZ39>0,$AZ39*GE$76,0)+'(20) RES Detailed Adjustments'!GF39+'(20) RES Detailed Adjustments'!GF96","v":0},{"$f":"IF($AZ39>0,$AZ39*GF$76,0)+'(20) RES Detailed Adjustments'!GG39+'(20) RES Detailed Adjustments'!GG96","v":0},0,{"$f":"IF($BA39>0,$BA39*GH$76,0)+'(20) RES Detailed Adjustments'!GI39+'(20) RES Detailed Adjustments'!GI96","v":0},{"$f":"IF($BA39>0,$BA39*GI$76,0)+'(20) RES Detailed Adjustments'!GJ39+'(20) RES Detailed Adjustments'!GJ96","v":0},{"$f":"IF($BA39>0,$BA39*GJ$76,0)+'(20) RES Detailed Adjustments'!GK39+'(20) RES Detailed Adjustments'!GK96","v":0},0,{"$f":"IF($BB39>0,$BB39*GL$76,0)+'(20) RES Detailed Adjustments'!GM39+'(20) RES Detailed Adjustments'!GM96","v":0},{"$f":"IF($BB39>0,$BB39*GM$76,0)+'(20) RES Detailed Adjustments'!GN39+'(20) RES Detailed Adjustments'!GN96","v":0},{"$f":"IF($BB39>0,$BB39*GN$76,0)+'(20) RES Detailed Adjustments'!GO39+'(20) RES Detailed Adjustments'!GO96","v":0},0,{"$f":"IF($BC39>0,$BC39*GP$76,0)+'(20) RES Detailed Adjustments'!GQ39+'(20) RES Detailed Adjustments'!GQ96","v":0},{"$f":"IF($BC39>0,$BC39*GQ$76,0)+'(20) RES Detailed Adjustments'!GR39+'(20) RES Detailed Adjustments'!GR96","v":0},{"$f":"IF($BC39>0,$BC39*GR$76,0)+'(20) RES Detailed Adjustments'!GS39+'(20) RES Detailed Adjustments'!GS96","v":0},0,{"$f":"IF($BD39>0,$BD39*GT$76,0)+'(20) RES Detailed Adjustments'!GU39+'(20) RES Detailed Adjustments'!GU96","v":0},{"$f":"IF($BD39>0,$BD39*GU$76,0)+'(20) RES Detailed Adjustments'!GV39+'(20) RES Detailed Adjustments'!GV96","v":0},{"$f":"IF($BD39>0,$BD39*GV$76,0)+'(20) RES Detailed Adjustments'!GW39+'(20) RES Detailed Adjustments'!GW96","v":0},0,{"$f":"IF($BE39>0,$BE39*GX$76,0)+'(20) RES Detailed Adjustments'!GY39+'(20) RES Detailed Adjustments'!GY96","v":0},{"$f":"IF($BE39>0,$BE39*GY$76,0)+'(20) RES Detailed Adjustments'!GZ39+'(20) RES Detailed Adjustments'!GZ96","v":0},{"$f":"IF($BE39>0,$BE39*GZ$76,0)+'(20) RES Detailed Adjustments'!HA39+'(20) RES Detailed Adjustments'!HA96","v":0},0,{"$f":"IF($BF39>0,$BF39*HB$76,0)+'(20) RES Detailed Adjustments'!HC39+'(20) RES Detailed Adjustments'!HC96","v":0},{"$f":"IF($BF39>0,$BF39*HC$76,0)+'(20) RES Detailed Adjustments'!HD39+'(20) RES Detailed Adjustments'!HD96","v":0},{"$f":"IF($BF39>0,$BF39*HD$76,0)+'(20) RES Detailed Adjustments'!HE39+'(20) RES Detailed Adjustments'!HE96","v":0},0,{"$f":"IF($BG39>0,$BG39*HF$76,0)+'(20) RES Detailed Adjustments'!HG39+'(20) RES Detailed Adjustments'!HG96","v":0},{"$f":"IF($BG39>0,$BG39*HG$76,0)+'(20) RES Detailed Adjustments'!HH39+'(20) RES Detailed Adjustments'!HH96","v":0},{"$f":"IF($BG39>0,$BG39*HH$76,0)+'(20) RES Detailed Adjustments'!HI39+'(20) RES Detailed Adjustments'!HI96","v":0},0,{"$f":"IF($BH39>0,$BH39*HJ$76,0)+'(20) RES Detailed Adjustments'!HK39+'(20) RES Detailed Adjustments'!HK96","v":0},{"$f":"IF($BH39>0,$BH39*HK$76,0)+'(20) RES Detailed Adjustments'!HL39+'(20) RES Detailed Adjustments'!HL96","v":0},{"$f":"IF($BH39>0,$BH39*HL$76,0)+'(20) RES Detailed Adjustments'!HM39+'(20) RES Detailed Adjustments'!HM96","v":0},0,{"$f":"IF($BI39>0,$BI39*HN$76,0)+'(20) RES Detailed Adjustments'!HO39+'(20) RES Detailed Adjustments'!HO96","v":0},{"$f":"IF($BI39>0,$BI39*HO$76,0)+'(20) RES Detailed Adjustments'!HP39+'(20) RES Detailed Adjustments'!HP96","v":0},{"$f":"IF($BI39>0,$BI39*HP$76,0)+'(20) RES Detailed Adjustments'!HQ39+'(20) RES Detailed Adjustments'!HQ96","v":0},0,{"$f":"IF($BJ39>0,$BJ39*HR$76,0)+'(20) RES Detailed Adjustments'!HS39+'(20) RES Detailed Adjustments'!HS96","v":0},{"$f":"IF($BJ39>0,$BJ39*HS$76,0)+'(20) RES Detailed Adjustments'!HT39+'(20) RES Detailed Adjustments'!HT96","v":0},{"$f":"IF($BJ39>0,$BJ39*HT$76,0)+'(20) RES Detailed Adjustments'!HU39+'(20) RES Detailed Adjustments'!HU96","v":0},0,{"$f":"IF($BK39>0,$BK39*HV$76,0)+'(20) RES Detailed Adjustments'!HW39+'(20) RES Detailed Adjustments'!HW96","v":0},{"$f":"IF($BK39>0,$BK39*HW$76,0)+'(20) RES Detailed Adjustments'!HX39+'(20) RES Detailed Adjustments'!HX96","v":0},{"$f":"IF($BK39>0,$BK39*HX$76,0)+'(20) RES Detailed Adjustments'!HY39+'(20) RES Detailed Adjustments'!HY96","v":0},0,{"$f":"IF($BL39>0,$BL39*HZ$76,0)+'(20) RES Detailed Adjustments'!IA39+'(20) RES Detailed Adjustments'!IA96","v":0},{"$f":"IF($BL39>0,$BL39*IA$76,0)+'(20) RES Detailed Adjustments'!IB39+'(20) RES Detailed Adjustments'!IB96","v":0},{"$f":"IF($BL39>0,$BL39*IB$76,0)+'(20) RES Detailed Adjustments'!IC39+'(20) RES Detailed Adjustments'!IC96","v":0},0,{"$f":"IF($BM39>0,$BM39*ID$76,0)+'(20) RES Detailed Adjustments'!IE39+'(20) RES Detailed Adjustments'!IE96","v":0},{"$f":"IF($BM39>0,$BM39*IE$76,0)+'(20) RES Detailed Adjustments'!IF39+'(20) RES Detailed Adjustments'!IF96","v":0},{"$f":"IF($BM39>0,$BM39*IF$76,0)+'(20) RES Detailed Adjustments'!IG39+'(20) RES Detailed Adjustments'!IG96","v":0},0,{"$f":"IF($BN39>0,$BN39*IH$76,0)+'(20) RES Detailed Adjustments'!II39+'(20) RES Detailed Adjustments'!II96","v":0},{"$f":"IF($BN39>0,$BN39*II$76,0)+'(20) RES Detailed Adjustments'!IJ39+'(20) RES Detailed Adjustments'!IJ96","v":0},{"$f":"IF($BN39>0,$BN39*IJ$76,0)+'(20) RES Detailed Adjustments'!IK39+'(20) RES Detailed Adjustments'!IK96","v":0},0,{"$f":"IF($BO39>0,$BO39*IL$76,0)+'(20) RES Detailed Adjustments'!IM39+'(20) RES Detailed Adjustments'!IM96","v":0},{"$f":"IF($BO39>0,$BO39*IM$76,0)+'(20) RES Detailed Adjustments'!IN39+'(20) RES Detailed Adjustments'!IN96","v":0},{"$f":"IF($BO39>0,$BO39*IN$76,0)+'(20) RES Detailed Adjustments'!IO39+'(20) RES Detailed Adjustments'!IO96","v":0},0,{"$f":"IF($BP39>0,$BP39*IP$76,0)+'(20) RES Detailed Adjustments'!IQ39+'(20) RES Detailed Adjustments'!IQ96","v":0},{"$f":"IF($BP39>0,$BP39*IQ$76,0)+'(20) RES Detailed Adjustments'!IR39+'(20) RES Detailed Adjustments'!IR96","v":0},{"$f":"IF($BP39>0,$BP39*IR$76,0)+'(20) RES Detailed Adjustments'!IS39+'(20) RES Detailed Adjustments'!IS96","v":0},0,{"$f":"IF($BQ39>0,$BQ39*IT$76,0)+'(20) RES Detailed Adjustments'!IU39+'(20) RES Detailed Adjustments'!IU96","v":0},{"$f":"IF($BQ39>0,$BQ39*IU$76,0)+'(20) RES Detailed Adjustments'!IV39+'(20) RES Detailed Adjustments'!IV96","v":0},{"$f":"IF($BQ39>0,$BQ39*IV$76,0)+'(20) RES Detailed Adjustments'!IW39+'(20) RES Detailed Adjustments'!IW96","v":0},0,{"$f":"IF($BR39>0,$BR39*IX$76,0)+'(20) RES Detailed Adjustments'!IY39+'(20) RES Detailed Adjustments'!IY96","v":0},{"$f":"IF($BR39>0,$BR39*IY$76,0)+'(20) RES Detailed Adjustments'!IZ39+'(20) RES Detailed Adjustments'!IZ96","v":0},{"$f":"IF($BR39>0,$BR39*IZ$76,0)+'(20) RES Detailed Adjustments'!JA39+'(20) RES Detailed Adjustments'!JA96","v":0},0,{"$f":"IF($BS39>0,$BS39*JB$76,0)+'(20) RES Detailed Adjustments'!JC39+'(20) RES Detailed Adjustments'!JC96","v":0},{"$f":"IF($BS39>0,$BS39*JC$76,0)+'(20) RES Detailed Adjustments'!JD39+'(20) RES Detailed Adjustments'!JD96","v":0},{"$f":"IF($BS39>0,$BS39*JD$76,0)+'(20) RES Detailed Adjustments'!JE39+'(20) RES Detailed Adjustments'!JE96","v":0},0,{"$f":"IF($BT39>0,$BT39*JF$76,0)+'(20) RES Detailed Adjustments'!JG39+'(20) RES Detailed Adjustments'!JG96","v":0},{"$f":"IF($BT39>0,$BT39*JG$76,0)+'(20) RES Detailed Adjustments'!JH39+'(20) RES Detailed Adjustments'!JH96","v":0},{"$f":"IF($BT39>0,$BT39*JH$76,0)+'(20) RES Detailed Adjustments'!JI39+'(20) RES Detailed Adjustments'!JI96","v":0},0,{"$f":"IF($BU39>0,$BU39*JJ$76,0)+'(20) RES Detailed Adjustments'!JK39+'(20) RES Detailed Adjustments'!JK96","v":0},{"$f":"IF($BU39>0,$BU39*JK$76,0)+'(20) RES Detailed Adjustments'!JL39+'(20) RES Detailed Adjustments'!JL96","v":0},{"$f":"IF($BU39>0,$BU39*JL$76,0)+'(20) RES Detailed Adjustments'!JM39+'(20) RES Detailed Adjustments'!JM96","v":0},0,{"$f":"IF($BV39>0,$BV39*JN$76,0)+'(20) RES Detailed Adjustments'!JO39+'(20) RES Detailed Adjustments'!JO96","v":0},{"$f":"IF($BV39>0,$BV39*JO$76,0)+'(20) RES Detailed Adjustments'!JP39+'(20) RES Detailed Adjustments'!JP96","v":0},{"$f":"IF($BV39>0,$BV39*JP$76,0)+'(20) RES Detailed Adjustments'!JQ39+'(20) RES Detailed Adjustments'!JQ96","v":0},0,{"$f":"IF($BW39>0,$BW39*JR$76,0)+'(20) RES Detailed Adjustments'!JS39+'(20) RES Detailed Adjustments'!JS96","v":0},{"$f":"IF($BW39>0,$BW39*JS$76,0)+'(20) RES Detailed Adjustments'!JT39+'(20) RES Detailed Adjustments'!JT96","v":0},{"$f":"IF($BW39>0,$BW39*JT$76,0)+'(20) RES Detailed Adjustments'!JU39+'(20) RES Detailed Adjustments'!JU96","v":0},0,{"$f":"IF($BX39>0,$BX39*JV$76,0)+'(20) RES Detailed Adjustments'!JW39+'(20) RES Detailed Adjustments'!JW96","v":0},{"$f":"IF($BX39>0,$BX39*JW$76,0)+'(20) RES Detailed Adjustments'!JX39+'(20) RES Detailed Adjustments'!JX96","v":0},{"$f":"IF($BX39>0,$BX39*JX$76,0)+'(20) RES Detailed Adjustments'!JY39+'(20) RES Detailed Adjustments'!JY96","v":0},0,{"$f":"IF($BY39>0,$BY39*JZ$76,0)+'(20) RES Detailed Adjustments'!KA39+'(20) RES Detailed Adjustments'!KA96","v":0},{"$f":"IF($BY39>0,$BY39*KA$76,0)+'(20) RES Detailed Adjustments'!KB39+'(20) RES Detailed Adjustments'!KB96","v":0},{"$f":"IF($BY39>0,$BY39*KB$76,0)+'(20) RES Detailed Adjustments'!KC39+'(20) RES Detailed Adjustments'!KC96","v":0},0,{"$f":"IF($BZ39>0,$BZ39*KD$76,0)+'(20) RES Detailed Adjustments'!KE39+'(20) RES Detailed Adjustments'!KE96","v":0},{"$f":"IF($BZ39>0,$BZ39*KE$76,0)+'(20) RES Detailed Adjustments'!KF39+'(20) RES Detailed Adjustments'!KF96","v":0},{"$f":"IF($BZ39>0,$BZ39*KF$76,0)+'(20) RES Detailed Adjustments'!KG39+'(20) RES Detailed Adjustments'!KG96","v":0},0,{"$f":"IF($CA39>0,$CA39*KH$76,0)+'(20) RES Detailed Adjustments'!KI39+'(20) RES Detailed Adjustments'!KI96","v":0},{"$f":"IF($CA39>0,$CA39*KI$76,0)+'(20) RES Detailed Adjustments'!KJ39+'(20) RES Detailed Adjustments'!KJ96","v":0},{"$f":"IF($CA39>0,$CA39*KJ$76,0)+'(20) RES Detailed Adjustments'!KK39+'(20) RES Detailed Adjustments'!KK96","v":0},0,{"$f":"IF($CB39>0,$CB39*KL$76,0)+'(20) RES Detailed Adjustments'!KM39+'(20) RES Detailed Adjustments'!KM96","v":0},{"$f":"IF($CB39>0,$CB39*KM$76,0)+'(20) RES Detailed Adjustments'!KN39+'(20) RES Detailed Adjustments'!KN96","v":0},{"$f":"IF($CB39>0,$CB39*KN$76,0)+'(20) RES Detailed Adjustments'!KO39+'(20) RES Detailed Adjustments'!KO96","v":0},0,{"$f":"IF($CC39>0,$CC39*KP$76,0)+'(20) RES Detailed Adjustments'!KQ39+'(20) RES Detailed Adjustments'!KQ96","v":0},{"$f":"IF($CC39>0,$CC39*KQ$76,0)+'(20) RES Detailed Adjustments'!KR39+'(20) RES Detailed Adjustments'!KR96","v":0},{"$f":"IF($CC39>0,$CC39*KR$76,0)+'(20) RES Detailed Adjustments'!KS39+'(20) RES Detailed Adjustments'!KS96","v":0},0,{"$f":"IF($CD39>0,$CD39*KT$76,0)+'(20) RES Detailed Adjustments'!KU39+'(20) RES Detailed Adjustments'!KU96","v":0},{"$f":"IF($CD39>0,$CD39*KU$76,0)+'(20) RES Detailed Adjustments'!KV39+'(20) RES Detailed Adjustments'!KV96","v":0},{"$f":"IF($CD39>0,$CD39*KV$76,0)+'(20) RES Detailed Adjustments'!KW39+'(20) RES Detailed Adjustments'!KW96","v":0},0,{"$f":"IF($CE39>0,$CE39*KX$76,0)+'(20) RES Detailed Adjustments'!KY39+'(20) RES Detailed Adjustments'!KY96","v":0},{"$f":"IF($CE39>0,$CE39*KY$76,0)+'(20) RES Detailed Adjustments'!KZ39+'(20) RES Detailed Adjustments'!KZ96","v":0},{"$f":"IF($CE39>0,$CE39*KZ$76,0)+'(20) RES Detailed Adjustments'!LA39+'(20) RES Detailed Adjustments'!LA96","v":0},0,{"$f":"IF($CF39>0,$CF39*LB$76,0)+'(20) RES Detailed Adjustments'!LC39+'(20) RES Detailed Adjustments'!LC96","v":0},{"$f":"IF($CF39>0,$CF39*LC$76,0)+'(20) RES Detailed Adjustments'!LD39+'(20) RES Detailed Adjustments'!LD96","v":0},{"$f":"IF($CF39>0,$CF39*LD$76,0)+'(20) RES Detailed Adjustments'!LE39+'(20) RES Detailed Adjustments'!LE96","v":0},0,{"$f":"IF($CG39>0,$CG39*LF$76,0)+'(20) RES Detailed Adjustments'!LG39+'(20) RES Detailed Adjustments'!LG96","v":0},{"$f":"IF($CG39>0,$CG39*LG$76,0)+'(20) RES Detailed Adjustments'!LH39+'(20) RES Detailed Adjustments'!LH96","v":0},{"$f":"IF($CG39>0,$CG39*LH$76,0)+'(20) RES Detailed Adjustments'!LI39+'(20) RES Detailed Adjustments'!LI96","v":0},0,{"$f":"IF($CH39>0,$CH39*LJ$76,0)+'(20) RES Detailed Adjustments'!LK39+'(20) RES Detailed Adjustments'!LK96","v":0},{"$f":"IF($CH39>0,$CH39*LK$76,0)+'(20) RES Detailed Adjustments'!LL39+'(20) RES Detailed Adjustments'!LL96","v":0},{"$f":"IF($CH39>0,$CH39*LL$76,0)+'(20) RES Detailed Adjustments'!LM39+'(20) RES Detailed Adjustments'!LM96","v":0},0,{"$f":"IF($CI39>0,$CI39*LN$76,0)+'(20) RES Detailed Adjustments'!LO39+'(20) RES Detailed Adjustments'!LO96","v":0},{"$f":"IF($CI39>0,$CI39*LO$76,0)+'(20) RES Detailed Adjustments'!LP39+'(20) RES Detailed Adjustments'!LP96","v":0},{"$f":"IF($CI39>0,$CI39*LP$76,0)+'(20) RES Detailed Adjustments'!LQ39+'(20) RES Detailed Adjustments'!LQ96","v":0},0,{"$f":"IF($CJ39>0,$CJ39*LR$76,0)+'(20) RES Detailed Adjustments'!LS39+'(20) RES Detailed Adjustments'!LS96","v":0},{"$f":"IF($CJ39>0,$CJ39*LS$76,0)+'(20) RES Detailed Adjustments'!LT39+'(20) RES Detailed Adjustments'!LT96","v":0},{"$f":"IF($CJ39>0,$CJ39*LT$76,0)+'(20) RES Detailed Adjustments'!LU39+'(20) RES Detailed Adjustments'!LU96","v":0},0,{"$f":"IF($CK39>0,$CK39*LV$76,0)+'(20) RES Detailed Adjustments'!LW39+'(20) RES Detailed Adjustments'!LW96","v":0},{"$f":"IF($CK39>0,$CK39*LW$76,0)+'(20) RES Detailed Adjustments'!LX39+'(20) RES Detailed Adjustments'!LX96","v":0},{"$f":"IF($CK39>0,$CK39*LX$76,0)+'(20) RES Detailed Adjustments'!LY39+'(20) RES Detailed Adjustments'!LY96","v":0},0,{"$f":"IF($CL39>0,$CL39*LZ$76,0)+'(20) RES Detailed Adjustments'!MA39+'(20) RES Detailed Adjustments'!MA96","v":0},{"$f":"IF($CL39>0,$CL39*MA$76,0)+'(20) RES Detailed Adjustments'!MB39+'(20) RES Detailed Adjustments'!MB96","v":0},{"$f":"IF($CL39>0,$CL39*MB$76,0)+'(20) RES Detailed Adjustments'!MC39+'(20) RES Detailed Adjustments'!MC96","v":0},0,{"$f":"IF($CM39>0,$CM39*MD$76,0)+'(20) RES Detailed Adjustments'!ME39+'(20) RES Detailed Adjustments'!ME96","v":0},{"$f":"IF($CM39>0,$CM39*ME$76,0)+'(20) RES Detailed Adjustments'!MF39+'(20) RES Detailed Adjustments'!MF96","v":0},{"$f":"IF($CM39>0,$CM39*MF$76,0)+'(20) RES Detailed Adjustments'!MG39+'(20) RES Detailed Adjustments'!MG96","v":0},0,{"$f":"IF($CN39>0,$CN39*MH$76,0)+'(20) RES Detailed Adjustments'!MI39+'(20) RES Detailed Adjustments'!MI96","v":0},{"$f":"IF($CN39>0,$CN39*MI$76,0)+'(20) RES Detailed Adjustments'!MJ39+'(20) RES Detailed Adjustments'!MJ96","v":0},{"$f":"IF($CN39>0,$CN39*MJ$76,0)+'(20) RES Detailed Adjustments'!MK39+'(20) RES Detailed Adjustments'!MK96","v":0},0,{"$f":"IF($CO39>0,$CO39*ML$76,0)+'(20) RES Detailed Adjustments'!MM39+'(20) RES Detailed Adjustments'!MM96","v":0},{"$f":"IF($CO39>0,$CO39*MM$76,0)+'(20) RES Detailed Adjustments'!MN39+'(20) RES Detailed Adjustments'!MN96","v":0},{"$f":"IF($CO39>0,$CO39*MN$76,0)+'(20) RES Detailed Adjustments'!MO39+'(20) RES Detailed Adjustments'!MO96","v":0},0,{"$f":"IF($CP39>0,$CP39*MP$76,0)+'(20) RES Detailed Adjustments'!MQ39+'(20) RES Detailed Adjustments'!MQ96","v":0},{"$f":"IF($CP39>0,$CP39*MQ$76,0)+'(20) RES Detailed Adjustments'!MR39+'(20) RES Detailed Adjustments'!MR96","v":0},{"$f":"IF($CP39>0,$CP39*MR$76,0)+'(20) RES Detailed Adjustments'!MS39+'(20) RES Detailed Adjustments'!MS96","v":0},0,{"$f":"IF($CQ39>0,$CQ39*MT$76,0)+'(20) RES Detailed Adjustments'!MU39+'(20) RES Detailed Adjustments'!MU96","v":0},{"$f":"IF($CQ39>0,$CQ39*MU$76,0)+'(20) RES Detailed Adjustments'!MV39+'(20) RES Detailed Adjustments'!MV96","v":0},{"$f":"IF($CQ39>0,$CQ39*MV$76,0)+'(20) RES Detailed Adjustments'!MW39+'(20) RES Detailed Adjustments'!MW96","v":0},0,{"$f":"IF($CR39>0,$CR39*MX$76,0)+'(20) RES Detailed Adjustments'!MY39+'(20) RES Detailed Adjustments'!MY96","v":0},{"$f":"IF($CR39>0,$CR39*MY$76,0)+'(20) RES Detailed Adjustments'!MZ39+'(20) RES Detailed Adjustments'!MZ96","v":0},{"$f":"IF($CR39>0,$CR39*MZ$76,0)+'(20) RES Detailed Adjustments'!NA39+'(20) RES Detailed Adjustments'!NA96","v":0},0,{"$f":"IF($CS39>0,$CS39*NB$76,0)+'(20) RES Detailed Adjustments'!NC39+'(20) RES Detailed Adjustments'!NC96","v":0},{"$f":"IF($CS39>0,$CS39*NC$76,0)+'(20) RES Detailed Adjustments'!ND39+'(20) RES Detailed Adjustments'!ND96","v":0},{"$f":"IF($CS39>0,$CS39*ND$76,0)+'(20) RES Detailed Adjustments'!NE39+'(20) RES Detailed Adjustments'!NE96","v":0},0,{"$f":"IF($CT39>0,$CT39*NF$76,0)+'(20) RES Detailed Adjustments'!NG39+'(20) RES Detailed Adjustments'!NG96","v":0},{"$f":"IF($CT39>0,$CT39*NG$76,0)+'(20) RES Detailed Adjustments'!NH39+'(20) RES Detailed Adjustments'!NH96","v":0},{"$f":"IF($CT39>0,$CT39*NH$76,0)+'(20) RES Detailed Adjustments'!NI39+'(20) RES Detailed Adjustments'!NI96","v":0},0,{"$f":"IF($CU39>0,$CU39*NJ$76,0)+'(20) RES Detailed Adjustments'!NK39+'(20) RES Detailed Adjustments'!NK96","v":0},{"$f":"IF($CU39>0,$CU39*NK$76,0)+'(20) RES Detailed Adjustments'!NL39+'(20) RES Detailed Adjustments'!NL96","v":0},{"$f":"IF($CU39>0,$CU39*NL$76,0)+'(20) RES Detailed Adjustments'!NM39+'(20) RES Detailed Adjustments'!NM96","v":0},0,{"$f":"IF($CV39>0,$CV39*NN$76,0)+'(20) RES Detailed Adjustments'!NO39+'(20) RES Detailed Adjustments'!NO96","v":0},{"$f":"IF($CV39>0,$CV39*NO$76,0)+'(20) RES Detailed Adjustments'!NP39+'(20) RES Detailed Adjustments'!NP96","v":0},{"$f":"IF($CV39>0,$CV39*NP$76,0)+'(20) RES Detailed Adjustments'!NQ39+'(20) RES Detailed Adjustments'!NQ96","v":0},0,{"$f":"IF($CW39>0,$CW39*NR$76,0)+'(20) RES Detailed Adjustments'!NS39+'(20) RES Detailed Adjustments'!NS96","v":0},{"$f":"IF($CW39>0,$CW39*NS$76,0)+'(20) RES Detailed Adjustments'!NT39+'(20) RES Detailed Adjustments'!NT96","v":0},{"$f":"IF($CW39>0,$CW39*NT$76,0)+'(20) RES Detailed Adjustments'!NU39+'(20) RES Detailed Adjustments'!NU96","v":0},0]
["Rents & Leases - Land, Structure, and Improvements",{"$f":"IF($F40>0,$F40*B$76,0)+'(20) RES Detailed Adjustments'!C40+'(20) RES Detailed Adjustments'!C97","v":0},{"$f":"IF($F40>0,$F40*C$76,0)+'(20) RES Detailed Adjustments'!D40+'(20) RES Detailed Adjustments'!D97","v":0},{"$f":"IF($F40>0,$F40*D$76,0)+'(20) RES Detailed Adjustments'!E40+'(20) RES Detailed Adjustments'!E97","v":0},0,{"$f":"IF($G40>0,$G40*F$76,0)+'(20) RES Detailed Adjustments'!G40+'(20) RES Detailed Adjustments'!G97","v":0},{"$f":"IF($G40>0,$G40*G$76,0)+'(20) RES Detailed Adjustments'!H40+'(20) RES Detailed Adjustments'!H97","v":0},{"$f":"IF($G40>0,$G40*H$76,0)+'(20) RES Detailed Adjustments'!I40+'(20) RES Detailed Adjustments'!I97","v":0},0,{"$f":"IF($H40>0,$H40*J$76,0)+'(20) RES Detailed Adjustments'!K40+'(20) RES Detailed Adjustments'!K97","v":0},{"$f":"IF($H40>0,$H40*K$76,0)+'(20) RES Detailed Adjustments'!L40+'(20) RES Detailed Adjustments'!L97","v":0},{"$f":"IF($H40>0,$H40*L$76,0)+'(20) RES Detailed Adjustments'!M40+'(20) RES Detailed Adjustments'!M97","v":0},0,{"$f":"IF($I40>0,$I40*N$76,0)+'(20) RES Detailed Adjustments'!O40+'(20) RES Detailed Adjustments'!O97","v":0},{"$f":"IF($I40>0,$I40*O$76,0)+'(20) RES Detailed Adjustments'!P40+'(20) RES Detailed Adjustments'!P97","v":0},{"$f":"IF($I40>0,$I40*P$76,0)+'(20) RES Detailed Adjustments'!Q40+'(20) RES Detailed Adjustments'!Q97","v":0},0,{"$f":"IF($J40>0,$J40*R$76,0)+'(20) RES Detailed Adjustments'!S40+'(20) RES Detailed Adjustments'!S97","v":0},{"$f":"IF($J40>0,$J40*S$76,0)+'(20) RES Detailed Adjustments'!T40+'(20) RES Detailed Adjustments'!T97","v":0},{"$f":"IF($J40>0,$J40*T$76,0)+'(20) RES Detailed Adjustments'!U40+'(20) RES Detailed Adjustments'!U97","v":0},0,{"$f":"IF($K40>0,$K40*V$76,0)+'(20) RES Detailed Adjustments'!W40+'(20) RES Detailed Adjustments'!W97","v":0},{"$f":"IF($K40>0,$K40*W$76,0)+'(20) RES Detailed Adjustments'!X40+'(20) RES Detailed Adjustments'!X97","v":0},{"$f":"IF($K40>0,$K40*X$76,0)+'(20) RES Detailed Adjustments'!Y40+'(20) RES Detailed Adjustments'!Y97","v":0},0,{"$f":"IF($L40>0,$L40*Z$76,0)+'(20) RES Detailed Adjustments'!AA40+'(20) RES Detailed Adjustments'!AA97","v":0},{"$f":"IF($L40>0,$L40*AA$76,0)+'(20) RES Detailed Adjustments'!AB40+'(20) RES Detailed Adjustments'!AB97","v":0},{"$f":"IF($L40>0,$L40*AB$76,0)+'(20) RES Detailed Adjustments'!AC40+'(20) RES Detailed Adjustments'!AC97","v":0},0,{"$f":"IF($M40>0,$M40*AD$76,0)+'(20) RES Detailed Adjustments'!AE40+'(20) RES Detailed Adjustments'!AE97","v":0},{"$f":"IF($M40>0,$M40*AE$76,0)+'(20) RES Detailed Adjustments'!AF40+'(20) RES Detailed Adjustments'!AF97","v":0},{"$f":"IF($M40>0,$M40*AF$76,0)+'(20) RES Detailed Adjustments'!AG40+'(20) RES Detailed Adjustments'!AG97","v":0},0,{"$f":"IF($N40>0,$N40*AH$76,0)+'(20) RES Detailed Adjustments'!AI40+'(20) RES Detailed Adjustments'!AI97","v":0},{"$f":"IF($N40>0,$N40*AI$76,0)+'(20) RES Detailed Adjustments'!AJ40+'(20) RES Detailed Adjustments'!AJ97","v":0},{"$f":"IF($N40>0,$N40*AJ$76,0)+'(20) RES Detailed Adjustments'!AK40+'(20) RES Detailed Adjustments'!AK97","v":0},0,{"$f":"IF($O40>0,$O40*AL$76,0)+'(20) RES Detailed Adjustments'!AM40+'(20) RES Detailed Adjustments'!AM97","v":0},{"$f":"IF($O40>0,$O40*AM$76,0)+'(20) RES Detailed Adjustments'!AN40+'(20) RES Detailed Adjustments'!AN97","v":0},{"$f":"IF($O40>0,$O40*AN$76,0)+'(20) RES Detailed Adjustments'!AO40+'(20) RES Detailed Adjustments'!AO97","v":0},0,{"$f":"IF($P40>0,$P40*AP$76,0)+'(20) RES Detailed Adjustments'!AQ40+'(20) RES Detailed Adjustments'!AQ97","v":0},{"$f":"IF($P40>0,$P40*AQ$76,0)+'(20) RES Detailed Adjustments'!AR40+'(20) RES Detailed Adjustments'!AR97","v":0},{"$f":"IF($P40>0,$P40*AR$76,0)+'(20) RES Detailed Adjustments'!AS40+'(20) RES Detailed Adjustments'!AS97","v":0},0,{"$f":"IF($Q40>0,$Q40*AT$76,0)+'(20) RES Detailed Adjustments'!AU40+'(20) RES Detailed Adjustments'!AU97","v":0},{"$f":"IF($Q40>0,$Q40*AU$76,0)+'(20) RES Detailed Adjustments'!AV40+'(20) RES Detailed Adjustments'!AV97","v":0},{"$f":"IF($Q40>0,$Q40*AV$76,0)+'(20) RES Detailed Adjustments'!AW40+'(20) RES Detailed Adjustments'!AW97","v":0},0,{"$f":"IF($R40>0,$R40*AX$76,0)+'(20) RES Detailed Adjustments'!AY40+'(20) RES Detailed Adjustments'!AY97","v":0},{"$f":"IF($R40>0,$R40*AY$76,0)+'(20) RES Detailed Adjustments'!AZ40+'(20) RES Detailed Adjustments'!AZ97","v":0},{"$f":"IF($R40>0,$R40*AZ$76,0)+'(20) RES Detailed Adjustments'!BA40+'(20) RES Detailed Adjustments'!BA97","v":0},0,{"$f":"IF($S40>0,$S40*BB$76,0)+'(20) RES Detailed Adjustments'!BC40+'(20) RES Detailed Adjustments'!BC97","v":0},{"$f":"IF($S40>0,$S40*BC$76,0)+'(20) RES Detailed Adjustments'!BD40+'(20) RES Detailed Adjustments'!BD97","v":0},{"$f":"IF($S40>0,$S40*BD$76,0)+'(20) RES Detailed Adjustments'!BE40+'(20) RES Detailed Adjustments'!BE97","v":0},0,{"$f":"IF($T40>0,$T40*BF$76,0)+'(20) RES Detailed Adjustments'!BG40+'(20) RES Detailed Adjustments'!BG97","v":0},{"$f":"IF($T40>0,$T40*BG$76,0)+'(20) RES Detailed Adjustments'!BH40+'(20) RES Detailed Adjustments'!BH97","v":0},{"$f":"IF($T40>0,$T40*BH$76,0)+'(20) RES Detailed Adjustments'!BI40+'(20) RES Detailed Adjustments'!BI97","v":0},0,{"$f":"IF($U40>0,$U40*BJ$76,0)+'(20) RES Detailed Adjustments'!BK40+'(20) RES Detailed Adjustments'!BK97","v":0},{"$f":"IF($U40>0,$U40*BK$76,0)+'(20) RES Detailed Adjustments'!BL40+'(20) RES Detailed Adjustments'!BL97","v":0},{"$f":"IF($U40>0,$U40*BL$76,0)+'(20) RES Detailed Adjustments'!BM40+'(20) RES Detailed Adjustments'!BM97","v":0},0,{"$f":"IF($V40>0,$V40*BN$76,0)+'(20) RES Detailed Adjustments'!BO40+'(20) RES Detailed Adjustments'!BO97","v":0},{"$f":"IF($V40>0,$V40*BO$76,0)+'(20) RES Detailed Adjustments'!BP40+'(20) RES Detailed Adjustments'!BP97","v":0},{"$f":"IF($V40>0,$V40*BP$76,0)+'(20) RES Detailed Adjustments'!BQ40+'(20) RES Detailed Adjustments'!BQ97","v":0},0,{"$f":"IF($W40>0,$W40*BR$76,0)+'(20) RES Detailed Adjustments'!BS40+'(20) RES Detailed Adjustments'!BS97","v":0},{"$f":"IF($W40>0,$W40*BS$76,0)+'(20) RES Detailed Adjustments'!BT40+'(20) RES Detailed Adjustments'!BT97","v":0},{"$f":"IF($W40>0,$W40*BT$76,0)+'(20) RES Detailed Adjustments'!BU40+'(20) RES Detailed Adjustments'!BU97","v":0},0,{"$f":"IF($X40>0,$X40*BV$76,0)+'(20) RES Detailed Adjustments'!BW40+'(20) RES Detailed Adjustments'!BW97","v":0},{"$f":"IF($X40>0,$X40*BW$76,0)+'(20) RES Detailed Adjustments'!BX40+'(20) RES Detailed Adjustments'!BX97","v":0},{"$f":"IF($X40>0,$X40*BX$76,0)+'(20) RES Detailed Adjustments'!BY40+'(20) RES Detailed Adjustments'!BY97","v":0},0,{"$f":"IF($Y40>0,$Y40*BZ$76,0)+'(20) RES Detailed Adjustments'!CA40+'(20) RES Detailed Adjustments'!CA97","v":0},{"$f":"IF($Y40>0,$Y40*CA$76,0)+'(20) RES Detailed Adjustments'!CB40+'(20) RES Detailed Adjustments'!CB97","v":0},{"$f":"IF($Y40>0,$Y40*CB$76,0)+'(20) RES Detailed Adjustments'!CC40+'(20) RES Detailed Adjustments'!CC97","v":0},0,{"$f":"IF($Z40>0,$Z40*CD$76,0)+'(20) RES Detailed Adjustments'!CE40+'(20) RES Detailed Adjustments'!CE97","v":0},{"$f":"IF($Z40>0,$Z40*CE$76,0)+'(20) RES Detailed Adjustments'!CF40+'(20) RES Detailed Adjustments'!CF97","v":0},{"$f":"IF($Z40>0,$Z40*CF$76,0)+'(20) RES Detailed Adjustments'!CG40+'(20) RES Detailed Adjustments'!CG97","v":0},0,{"$f":"IF($AA40>0,$AA40*CH$76,0)+'(20) RES Detailed Adjustments'!CI40+'(20) RES Detailed Adjustments'!CI97","v":0},{"$f":"IF($AA40>0,$AA40*CI$76,0)+'(20) RES Detailed Adjustments'!CJ40+'(20) RES Detailed Adjustments'!CJ97","v":0},{"$f":"IF($AA40>0,$AA40*CJ$76,0)+'(20) RES Detailed Adjustments'!CK40+'(20) RES Detailed Adjustments'!CK97","v":0},0,{"$f":"IF($AB40>0,$AB40*CL$76,0)+'(20) RES Detailed Adjustments'!CM40+'(20) RES Detailed Adjustments'!CM97","v":0},{"$f":"IF($AB40>0,$AB40*CM$76,0)+'(20) RES Detailed Adjustments'!CN40+'(20) RES Detailed Adjustments'!CN97","v":0},{"$f":"IF($AB40>0,$AB40*CN$76,0)+'(20) RES Detailed Adjustments'!CO40+'(20) RES Detailed Adjustments'!CO97","v":0},0,{"$f":"IF($AC40>0,$AC40*CP$76,0)+'(20) RES Detailed Adjustments'!CQ40+'(20) RES Detailed Adjustments'!CQ97","v":0},{"$f":"IF($AC40>0,$AC40*CQ$76,0)+'(20) RES Detailed Adjustments'!CR40+'(20) RES Detailed Adjustments'!CR97","v":0},{"$f":"IF($AC40>0,$AC40*CR$76,0)+'(20) RES Detailed Adjustments'!CS40+'(20) RES Detailed Adjustments'!CS97","v":0},0,{"$f":"IF($AD40>0,$AD40*CT$76,0)+'(20) RES Detailed Adjustments'!CU40+'(20) RES Detailed Adjustments'!CU97","v":0},{"$f":"IF($AD40>0,$AD40*CU$76,0)+'(20) RES Detailed Adjustments'!CV40+'(20) RES Detailed Adjustments'!CV97","v":0},{"$f":"IF($AD40>0,$AD40*CV$76,0)+'(20) RES Detailed Adjustments'!CW40+'(20) RES Detailed Adjustments'!CW97","v":0},0,{"$f":"IF($AE40>0,$AE40*CX$76,0)+'(20) RES Detailed Adjustments'!CY40+'(20) RES Detailed Adjustments'!CY97","v":0},{"$f":"IF($AE40>0,$AE40*CY$76,0)+'(20) RES Detailed Adjustments'!CZ40+'(20) RES Detailed Adjustments'!CZ97","v":0},{"$f":"IF($AE40>0,$AE40*CZ$76,0)+'(20) RES Detailed Adjustments'!DA40+'(20) RES Detailed Adjustments'!DA97","v":0},0,{"$f":"IF($AF40>0,$AF40*DB$76,0)+'(20) RES Detailed Adjustments'!DC40+'(20) RES Detailed Adjustments'!DC97","v":0},{"$f":"IF($AF40>0,$AF40*DC$76,0)+'(20) RES Detailed Adjustments'!DD40+'(20) RES Detailed Adjustments'!DD97","v":0},{"$f":"IF($AF40>0,$AF40*DD$76,0)+'(20) RES Detailed Adjustments'!DE40+'(20) RES Detailed Adjustments'!DE97","v":0},0,{"$f":"IF($AG40>0,$AG40*DF$76,0)+'(20) RES Detailed Adjustments'!DG40+'(20) RES Detailed Adjustments'!DG97","v":0},{"$f":"IF($AG40>0,$AG40*DG$76,0)+'(20) RES Detailed Adjustments'!DH40+'(20) RES Detailed Adjustments'!DH97","v":0},{"$f":"IF($AG40>0,$AG40*DH$76,0)+'(20) RES Detailed Adjustments'!DI40+'(20) RES Detailed Adjustments'!DI97","v":0},0,{"$f":"IF($AH40>0,$AH40*DJ$76,0)+'(20) RES Detailed Adjustments'!DK40+'(20) RES Detailed Adjustments'!DK97","v":0},{"$f":"IF($AH40>0,$AH40*DK$76,0)+'(20) RES Detailed Adjustments'!DL40+'(20) RES Detailed Adjustments'!DL97","v":0},{"$f":"IF($AH40>0,$AH40*DL$76,0)+'(20) RES Detailed Adjustments'!DM40+'(20) RES Detailed Adjustments'!DM97","v":0},0,{"$f":"IF($AI40>0,$AI40*DN$76,0)+'(20) RES Detailed Adjustments'!DO40+'(20) RES Detailed Adjustments'!DO97","v":0},{"$f":"IF($AI40>0,$AI40*DO$76,0)+'(20) RES Detailed Adjustments'!DP40+'(20) RES Detailed Adjustments'!DP97","v":0},{"$f":"IF($AI40>0,$AI40*DP$76,0)+'(20) RES Detailed Adjustments'!DQ40+'(20) RES Detailed Adjustments'!DQ97","v":0},0,{"$f":"IF($AJ40>0,$AJ40*DR$76,0)+'(20) RES Detailed Adjustments'!DS40+'(20) RES Detailed Adjustments'!DS97","v":0},{"$f":"IF($AJ40>0,$AJ40*DS$76,0)+'(20) RES Detailed Adjustments'!DT40+'(20) RES Detailed Adjustments'!DT97","v":0},{"$f":"IF($AJ40>0,$AJ40*DT$76,0)+'(20) RES Detailed Adjustments'!DU40+'(20) RES Detailed Adjustments'!DU97","v":0},0,{"$f":"IF($AK40>0,$AK40*DV$76,0)+'(20) RES Detailed Adjustments'!DW40+'(20) RES Detailed Adjustments'!DW97","v":0},{"$f":"IF($AK40>0,$AK40*DW$76,0)+'(20) RES Detailed Adjustments'!DX40+'(20) RES Detailed Adjustments'!DX97","v":0},{"$f":"IF($AK40>0,$AK40*DX$76,0)+'(20) RES Detailed Adjustments'!DY40+'(20) RES Detailed Adjustments'!DY97","v":0},0,{"$f":"IF($AL40>0,$AL40*DZ$76,0)+'(20) RES Detailed Adjustments'!EA40+'(20) RES Detailed Adjustments'!EA97","v":0},{"$f":"IF($AL40>0,$AL40*EA$76,0)+'(20) RES Detailed Adjustments'!EB40+'(20) RES Detailed Adjustments'!EB97","v":0},{"$f":"IF($AL40>0,$AL40*EB$76,0)+'(20) RES Detailed Adjustments'!EC40+'(20) RES Detailed Adjustments'!EC97","v":0},0,{"$f":"IF($AM40>0,$AM40*ED$76,0)+'(20) RES Detailed Adjustments'!EE40+'(20) RES Detailed Adjustments'!EE97","v":0},{"$f":"IF($AM40>0,$AM40*EE$76,0)+'(20) RES Detailed Adjustments'!EF40+'(20) RES Detailed Adjustments'!EF97","v":0},{"$f":"IF($AM40>0,$AM40*EF$76,0)+'(20) RES Detailed Adjustments'!EG40+'(20) RES Detailed Adjustments'!EG97","v":0},0,{"$f":"IF($AN40>0,$AN40*EH$76,0)+'(20) RES Detailed Adjustments'!EI40+'(20) RES Detailed Adjustments'!EI97","v":0},{"$f":"IF($AN40>0,$AN40*EI$76,0)+'(20) RES Detailed Adjustments'!EJ40+'(20) RES Detailed Adjustments'!EJ97","v":0},{"$f":"IF($AN40>0,$AN40*EJ$76,0)+'(20) RES Detailed Adjustments'!EK40+'(20) RES Detailed Adjustments'!EK97","v":0},0,{"$f":"IF($AO40>0,$AO40*EL$76,0)+'(20) RES Detailed Adjustments'!EM40+'(20) RES Detailed Adjustments'!EM97","v":0},{"$f":"IF($AO40>0,$AO40*EM$76,0)+'(20) RES Detailed Adjustments'!EN40+'(20) RES Detailed Adjustments'!EN97","v":0},{"$f":"IF($AO40>0,$AO40*EN$76,0)+'(20) RES Detailed Adjustments'!EO40+'(20) RES Detailed Adjustments'!EO97","v":0},0,{"$f":"IF($AP40>0,$AP40*EP$76,0)+'(20) RES Detailed Adjustments'!EQ40+'(20) RES Detailed Adjustments'!EQ97","v":0},{"$f":"IF($AP40>0,$AP40*EQ$76,0)+'(20) RES Detailed Adjustments'!ER40+'(20) RES Detailed Adjustments'!ER97","v":0},{"$f":"IF($AP40>0,$AP40*ER$76,0)+'(20) RES Detailed Adjustments'!ES40+'(20) RES Detailed Adjustments'!ES97","v":0},0,{"$f":"IF($AQ40>0,$AQ40*ET$76,0)+'(20) RES Detailed Adjustments'!EU40+'(20) RES Detailed Adjustments'!EU97","v":0},{"$f":"IF($AQ40>0,$AQ40*EU$76,0)+'(20) RES Detailed Adjustments'!EV40+'(20) RES Detailed Adjustments'!EV97","v":0},{"$f":"IF($AQ40>0,$AQ40*EV$76,0)+'(20) RES Detailed Adjustments'!EW40+'(20) RES Detailed Adjustments'!EW97","v":0},0,{"$f":"IF($AR40>0,$AR40*EX$76,0)+'(20) RES Detailed Adjustments'!EY40+'(20) RES Detailed Adjustments'!EY97","v":0},{"$f":"IF($AR40>0,$AR40*EY$76,0)+'(20) RES Detailed Adjustments'!EZ40+'(20) RES Detailed Adjustments'!EZ97","v":0},{"$f":"IF($AR40>0,$AR40*EZ$76,0)+'(20) RES Detailed Adjustments'!FA40+'(20) RES Detailed Adjustments'!FA97","v":0},0,{"$f":"IF($AS40>0,$AS40*FB$76,0)+'(20) RES Detailed Adjustments'!FC40+'(20) RES Detailed Adjustments'!FC97","v":0},{"$f":"IF($AS40>0,$AS40*FC$76,0)+'(20) RES Detailed Adjustments'!FD40+'(20) RES Detailed Adjustments'!FD97","v":0},{"$f":"IF($AS40>0,$AS40*FD$76,0)+'(20) RES Detailed Adjustments'!FE40+'(20) RES Detailed Adjustments'!FE97","v":0},0,{"$f":"IF($AT40>0,$AT40*FF$76,0)+'(20) RES Detailed Adjustments'!FG40+'(20) RES Detailed Adjustments'!FG97","v":0},{"$f":"IF($AT40>0,$AT40*FG$76,0)+'(20) RES Detailed Adjustments'!FH40+'(20) RES Detailed Adjustments'!FH97","v":0},{"$f":"IF($AT40>0,$AT40*FH$76,0)+'(20) RES Detailed Adjustments'!FI40+'(20) RES Detailed Adjustments'!FI97","v":0},0,{"$f":"IF($AU40>0,$AU40*FJ$76,0)+'(20) RES Detailed Adjustments'!FK40+'(20) RES Detailed Adjustments'!FK97","v":0},{"$f":"IF($AU40>0,$AU40*FK$76,0)+'(20) RES Detailed Adjustments'!FL40+'(20) RES Detailed Adjustments'!FL97","v":0},{"$f":"IF($AU40>0,$AU40*FL$76,0)+'(20) RES Detailed Adjustments'!FM40+'(20) RES Detailed Adjustments'!FM97","v":0},0,{"$f":"IF($AV40>0,$AV40*FN$76,0)+'(20) RES Detailed Adjustments'!FO40+'(20) RES Detailed Adjustments'!FO97","v":0},{"$f":"IF($AV40>0,$AV40*FO$76,0)+'(20) RES Detailed Adjustments'!FP40+'(20) RES Detailed Adjustments'!FP97","v":0},{"$f":"IF($AV40>0,$AV40*FP$76,0)+'(20) RES Detailed Adjustments'!FQ40+'(20) RES Detailed Adjustments'!FQ97","v":0},0,{"$f":"IF($AW40>0,$AW40*FR$76,0)+'(20) RES Detailed Adjustments'!FS40+'(20) RES Detailed Adjustments'!FS97","v":0},{"$f":"IF($AW40>0,$AW40*FS$76,0)+'(20) RES Detailed Adjustments'!FT40+'(20) RES Detailed Adjustments'!FT97","v":0},{"$f":"IF($AW40>0,$AW40*FT$76,0)+'(20) RES Detailed Adjustments'!FU40+'(20) RES Detailed Adjustments'!FU97","v":0},0,{"$f":"IF($AX40>0,$AX40*FV$76,0)+'(20) RES Detailed Adjustments'!FW40+'(20) RES Detailed Adjustments'!FW97","v":0},{"$f":"IF($AX40>0,$AX40*FW$76,0)+'(20) RES Detailed Adjustments'!FX40+'(20) RES Detailed Adjustments'!FX97","v":0},{"$f":"IF($AX40>0,$AX40*FX$76,0)+'(20) RES Detailed Adjustments'!FY40+'(20) RES Detailed Adjustments'!FY97","v":0},0,{"$f":"IF($AY40>0,$AY40*FZ$76,0)+'(20) RES Detailed Adjustments'!GA40+'(20) RES Detailed Adjustments'!GA97","v":0},{"$f":"IF($AY40>0,$AY40*GA$76,0)+'(20) RES Detailed Adjustments'!GB40+'(20) RES Detailed Adjustments'!GB97","v":0},{"$f":"IF($AY40>0,$AY40*GB$76,0)+'(20) RES Detailed Adjustments'!GC40+'(20) RES Detailed Adjustments'!GC97","v":0},0,{"$f":"IF($AZ40>0,$AZ40*GD$76,0)+'(20) RES Detailed Adjustments'!GE40+'(20) RES Detailed Adjustments'!GE97","v":0},{"$f":"IF($AZ40>0,$AZ40*GE$76,0)+'(20) RES Detailed Adjustments'!GF40+'(20) RES Detailed Adjustments'!GF97","v":0},{"$f":"IF($AZ40>0,$AZ40*GF$76,0)+'(20) RES Detailed Adjustments'!GG40+'(20) RES Detailed Adjustments'!GG97","v":0},0,{"$f":"IF($BA40>0,$BA40*GH$76,0)+'(20) RES Detailed Adjustments'!GI40+'(20) RES Detailed Adjustments'!GI97","v":0},{"$f":"IF($BA40>0,$BA40*GI$76,0)+'(20) RES Detailed Adjustments'!GJ40+'(20) RES Detailed Adjustments'!GJ97","v":0},{"$f":"IF($BA40>0,$BA40*GJ$76,0)+'(20) RES Detailed Adjustments'!GK40+'(20) RES Detailed Adjustments'!GK97","v":0},0,{"$f":"IF($BB40>0,$BB40*GL$76,0)+'(20) RES Detailed Adjustments'!GM40+'(20) RES Detailed Adjustments'!GM97","v":0},{"$f":"IF($BB40>0,$BB40*GM$76,0)+'(20) RES Detailed Adjustments'!GN40+'(20) RES Detailed Adjustments'!GN97","v":0},{"$f":"IF($BB40>0,$BB40*GN$76,0)+'(20) RES Detailed Adjustments'!GO40+'(20) RES Detailed Adjustments'!GO97","v":0},0,{"$f":"IF($BC40>0,$BC40*GP$76,0)+'(20) RES Detailed Adjustments'!GQ40+'(20) RES Detailed Adjustments'!GQ97","v":0},{"$f":"IF($BC40>0,$BC40*GQ$76,0)+'(20) RES Detailed Adjustments'!GR40+'(20) RES Detailed Adjustments'!GR97","v":0},{"$f":"IF($BC40>0,$BC40*GR$76,0)+'(20) RES Detailed Adjustments'!GS40+'(20) RES Detailed Adjustments'!GS97","v":0},0,{"$f":"IF($BD40>0,$BD40*GT$76,0)+'(20) RES Detailed Adjustments'!GU40+'(20) RES Detailed Adjustments'!GU97","v":0},{"$f":"IF($BD40>0,$BD40*GU$76,0)+'(20) RES Detailed Adjustments'!GV40+'(20) RES Detailed Adjustments'!GV97","v":0},{"$f":"IF($BD40>0,$BD40*GV$76,0)+'(20) RES Detailed Adjustments'!GW40+'(20) RES Detailed Adjustments'!GW97","v":0},0,{"$f":"IF($BE40>0,$BE40*GX$76,0)+'(20) RES Detailed Adjustments'!GY40+'(20) RES Detailed Adjustments'!GY97","v":0},{"$f":"IF($BE40>0,$BE40*GY$76,0)+'(20) RES Detailed Adjustments'!GZ40+'(20) RES Detailed Adjustments'!GZ97","v":0},{"$f":"IF($BE40>0,$BE40*GZ$76,0)+'(20) RES Detailed Adjustments'!HA40+'(20) RES Detailed Adjustments'!HA97","v":0},0,{"$f":"IF($BF40>0,$BF40*HB$76,0)+'(20) RES Detailed Adjustments'!HC40+'(20) RES Detailed Adjustments'!HC97","v":0},{"$f":"IF($BF40>0,$BF40*HC$76,0)+'(20) RES Detailed Adjustments'!HD40+'(20) RES Detailed Adjustments'!HD97","v":0},{"$f":"IF($BF40>0,$BF40*HD$76,0)+'(20) RES Detailed Adjustments'!HE40+'(20) RES Detailed Adjustments'!HE97","v":0},0,{"$f":"IF($BG40>0,$BG40*HF$76,0)+'(20) RES Detailed Adjustments'!HG40+'(20) RES Detailed Adjustments'!HG97","v":0},{"$f":"IF($BG40>0,$BG40*HG$76,0)+'(20) RES Detailed Adjustments'!HH40+'(20) RES Detailed Adjustments'!HH97","v":0},{"$f":"IF($BG40>0,$BG40*HH$76,0)+'(20) RES Detailed Adjustments'!HI40+'(20) RES Detailed Adjustments'!HI97","v":0},0,{"$f":"IF($BH40>0,$BH40*HJ$76,0)+'(20) RES Detailed Adjustments'!HK40+'(20) RES Detailed Adjustments'!HK97","v":0},{"$f":"IF($BH40>0,$BH40*HK$76,0)+'(20) RES Detailed Adjustments'!HL40+'(20) RES Detailed Adjustments'!HL97","v":0},{"$f":"IF($BH40>0,$BH40*HL$76,0)+'(20) RES Detailed Adjustments'!HM40+'(20) RES Detailed Adjustments'!HM97","v":0},0,{"$f":"IF($BI40>0,$BI40*HN$76,0)+'(20) RES Detailed Adjustments'!HO40+'(20) RES Detailed Adjustments'!HO97","v":0},{"$f":"IF($BI40>0,$BI40*HO$76,0)+'(20) RES Detailed Adjustments'!HP40+'(20) RES Detailed Adjustments'!HP97","v":0},{"$f":"IF($BI40>0,$BI40*HP$76,0)+'(20) RES Detailed Adjustments'!HQ40+'(20) RES Detailed Adjustments'!HQ97","v":0},0,{"$f":"IF($BJ40>0,$BJ40*HR$76,0)+'(20) RES Detailed Adjustments'!HS40+'(20) RES Detailed Adjustments'!HS97","v":0},{"$f":"IF($BJ40>0,$BJ40*HS$76,0)+'(20) RES Detailed Adjustments'!HT40+'(20) RES Detailed Adjustments'!HT97","v":0},{"$f":"IF($BJ40>0,$BJ40*HT$76,0)+'(20) RES Detailed Adjustments'!HU40+'(20) RES Detailed Adjustments'!HU97","v":0},0,{"$f":"IF($BK40>0,$BK40*HV$76,0)+'(20) RES Detailed Adjustments'!HW40+'(20) RES Detailed Adjustments'!HW97","v":0},{"$f":"IF($BK40>0,$BK40*HW$76,0)+'(20) RES Detailed Adjustments'!HX40+'(20) RES Detailed Adjustments'!HX97","v":0},{"$f":"IF($BK40>0,$BK40*HX$76,0)+'(20) RES Detailed Adjustments'!HY40+'(20) RES Detailed Adjustments'!HY97","v":0},0,{"$f":"IF($BL40>0,$BL40*HZ$76,0)+'(20) RES Detailed Adjustments'!IA40+'(20) RES Detailed Adjustments'!IA97","v":0},{"$f":"IF($BL40>0,$BL40*IA$76,0)+'(20) RES Detailed Adjustments'!IB40+'(20) RES Detailed Adjustments'!IB97","v":0},{"$f":"IF($BL40>0,$BL40*IB$76,0)+'(20) RES Detailed Adjustments'!IC40+'(20) RES Detailed Adjustments'!IC97","v":0},0,{"$f":"IF($BM40>0,$BM40*ID$76,0)+'(20) RES Detailed Adjustments'!IE40+'(20) RES Detailed Adjustments'!IE97","v":0},{"$f":"IF($BM40>0,$BM40*IE$76,0)+'(20) RES Detailed Adjustments'!IF40+'(20) RES Detailed Adjustments'!IF97","v":0},{"$f":"IF($BM40>0,$BM40*IF$76,0)+'(20) RES Detailed Adjustments'!IG40+'(20) RES Detailed Adjustments'!IG97","v":0},0,{"$f":"IF($BN40>0,$BN40*IH$76,0)+'(20) RES Detailed Adjustments'!II40+'(20) RES Detailed Adjustments'!II97","v":0},{"$f":"IF($BN40>0,$BN40*II$76,0)+'(20) RES Detailed Adjustments'!IJ40+'(20) RES Detailed Adjustments'!IJ97","v":0},{"$f":"IF($BN40>0,$BN40*IJ$76,0)+'(20) RES Detailed Adjustments'!IK40+'(20) RES Detailed Adjustments'!IK97","v":0},0,{"$f":"IF($BO40>0,$BO40*IL$76,0)+'(20) RES Detailed Adjustments'!IM40+'(20) RES Detailed Adjustments'!IM97","v":0},{"$f":"IF($BO40>0,$BO40*IM$76,0)+'(20) RES Detailed Adjustments'!IN40+'(20) RES Detailed Adjustments'!IN97","v":0},{"$f":"IF($BO40>0,$BO40*IN$76,0)+'(20) RES Detailed Adjustments'!IO40+'(20) RES Detailed Adjustments'!IO97","v":0},0,{"$f":"IF($BP40>0,$BP40*IP$76,0)+'(20) RES Detailed Adjustments'!IQ40+'(20) RES Detailed Adjustments'!IQ97","v":0},{"$f":"IF($BP40>0,$BP40*IQ$76,0)+'(20) RES Detailed Adjustments'!IR40+'(20) RES Detailed Adjustments'!IR97","v":0},{"$f":"IF($BP40>0,$BP40*IR$76,0)+'(20) RES Detailed Adjustments'!IS40+'(20) RES Detailed Adjustments'!IS97","v":0},0,{"$f":"IF($BQ40>0,$BQ40*IT$76,0)+'(20) RES Detailed Adjustments'!IU40+'(20) RES Detailed Adjustments'!IU97","v":0},{"$f":"IF($BQ40>0,$BQ40*IU$76,0)+'(20) RES Detailed Adjustments'!IV40+'(20) RES Detailed Adjustments'!IV97","v":0},{"$f":"IF($BQ40>0,$BQ40*IV$76,0)+'(20) RES Detailed Adjustments'!IW40+'(20) RES Detailed Adjustments'!IW97","v":0},0,{"$f":"IF($BR40>0,$BR40*IX$76,0)+'(20) RES Detailed Adjustments'!IY40+'(20) RES Detailed Adjustments'!IY97","v":0},{"$f":"IF($BR40>0,$BR40*IY$76,0)+'(20) RES Detailed Adjustments'!IZ40+'(20) RES Detailed Adjustments'!IZ97","v":0},{"$f":"IF($BR40>0,$BR40*IZ$76,0)+'(20) RES Detailed Adjustments'!JA40+'(20) RES Detailed Adjustments'!JA97","v":0},0,{"$f":"IF($BS40>0,$BS40*JB$76,0)+'(20) RES Detailed Adjustments'!JC40+'(20) RES Detailed Adjustments'!JC97","v":0},{"$f":"IF($BS40>0,$BS40*JC$76,0)+'(20) RES Detailed Adjustments'!JD40+'(20) RES Detailed Adjustments'!JD97","v":0},{"$f":"IF($BS40>0,$BS40*JD$76,0)+'(20) RES Detailed Adjustments'!JE40+'(20) RES Detailed Adjustments'!JE97","v":0},0,{"$f":"IF($BT40>0,$BT40*JF$76,0)+'(20) RES Detailed Adjustments'!JG40+'(20) RES Detailed Adjustments'!JG97","v":0},{"$f":"IF($BT40>0,$BT40*JG$76,0)+'(20) RES Detailed Adjustments'!JH40+'(20) RES Detailed Adjustments'!JH97","v":0},{"$f":"IF($BT40>0,$BT40*JH$76,0)+'(20) RES Detailed Adjustments'!JI40+'(20) RES Detailed Adjustments'!JI97","v":0},0,{"$f":"IF($BU40>0,$BU40*JJ$76,0)+'(20) RES Detailed Adjustments'!JK40+'(20) RES Detailed Adjustments'!JK97","v":0},{"$f":"IF($BU40>0,$BU40*JK$76,0)+'(20) RES Detailed Adjustments'!JL40+'(20) RES Detailed Adjustments'!JL97","v":0},{"$f":"IF($BU40>0,$BU40*JL$76,0)+'(20) RES Detailed Adjustments'!JM40+'(20) RES Detailed Adjustments'!JM97","v":0},0,{"$f":"IF($BV40>0,$BV40*JN$76,0)+'(20) RES Detailed Adjustments'!JO40+'(20) RES Detailed Adjustments'!JO97","v":0},{"$f":"IF($BV40>0,$BV40*JO$76,0)+'(20) RES Detailed Adjustments'!JP40+'(20) RES Detailed Adjustments'!JP97","v":0},{"$f":"IF($BV40>0,$BV40*JP$76,0)+'(20) RES Detailed Adjustments'!JQ40+'(20) RES Detailed Adjustments'!JQ97","v":0},0,{"$f":"IF($BW40>0,$BW40*JR$76,0)+'(20) RES Detailed Adjustments'!JS40+'(20) RES Detailed Adjustments'!JS97","v":0},{"$f":"IF($BW40>0,$BW40*JS$76,0)+'(20) RES Detailed Adjustments'!JT40+'(20) RES Detailed Adjustments'!JT97","v":0},{"$f":"IF($BW40>0,$BW40*JT$76,0)+'(20) RES Detailed Adjustments'!JU40+'(20) RES Detailed Adjustments'!JU97","v":0},0,{"$f":"IF($BX40>0,$BX40*JV$76,0)+'(20) RES Detailed Adjustments'!JW40+'(20) RES Detailed Adjustments'!JW97","v":0},{"$f":"IF($BX40>0,$BX40*JW$76,0)+'(20) RES Detailed Adjustments'!JX40+'(20) RES Detailed Adjustments'!JX97","v":0},{"$f":"IF($BX40>0,$BX40*JX$76,0)+'(20) RES Detailed Adjustments'!JY40+'(20) RES Detailed Adjustments'!JY97","v":0},0,{"$f":"IF($BY40>0,$BY40*JZ$76,0)+'(20) RES Detailed Adjustments'!KA40+'(20) RES Detailed Adjustments'!KA97","v":0},{"$f":"IF($BY40>0,$BY40*KA$76,0)+'(20) RES Detailed Adjustments'!KB40+'(20) RES Detailed Adjustments'!KB97","v":0},{"$f":"IF($BY40>0,$BY40*KB$76,0)+'(20) RES Detailed Adjustments'!KC40+'(20) RES Detailed Adjustments'!KC97","v":0},0,{"$f":"IF($BZ40>0,$BZ40*KD$76,0)+'(20) RES Detailed Adjustments'!KE40+'(20) RES Detailed Adjustments'!KE97","v":0},{"$f":"IF($BZ40>0,$BZ40*KE$76,0)+'(20) RES Detailed Adjustments'!KF40+'(20) RES Detailed Adjustments'!KF97","v":0},{"$f":"IF($BZ40>0,$BZ40*KF$76,0)+'(20) RES Detailed Adjustments'!KG40+'(20) RES Detailed Adjustments'!KG97","v":0},0,{"$f":"IF($CA40>0,$CA40*KH$76,0)+'(20) RES Detailed Adjustments'!KI40+'(20) RES Detailed Adjustments'!KI97","v":0},{"$f":"IF($CA40>0,$CA40*KI$76,0)+'(20) RES Detailed Adjustments'!KJ40+'(20) RES Detailed Adjustments'!KJ97","v":0},{"$f":"IF($CA40>0,$CA40*KJ$76,0)+'(20) RES Detailed Adjustments'!KK40+'(20) RES Detailed Adjustments'!KK97","v":0},0,{"$f":"IF($CB40>0,$CB40*KL$76,0)+'(20) RES Detailed Adjustments'!KM40+'(20) RES Detailed Adjustments'!KM97","v":0},{"$f":"IF($CB40>0,$CB40*KM$76,0)+'(20) RES Detailed Adjustments'!KN40+'(20) RES Detailed Adjustments'!KN97","v":0},{"$f":"IF($CB40>0,$CB40*KN$76,0)+'(20) RES Detailed Adjustments'!KO40+'(20) RES Detailed Adjustments'!KO97","v":0},0,{"$f":"IF($CC40>0,$CC40*KP$76,0)+'(20) RES Detailed Adjustments'!KQ40+'(20) RES Detailed Adjustments'!KQ97","v":0},{"$f":"IF($CC40>0,$CC40*KQ$76,0)+'(20) RES Detailed Adjustments'!KR40+'(20) RES Detailed Adjustments'!KR97","v":0},{"$f":"IF($CC40>0,$CC40*KR$76,0)+'(20) RES Detailed Adjustments'!KS40+'(20) RES Detailed Adjustments'!KS97","v":0},0,{"$f":"IF($CD40>0,$CD40*KT$76,0)+'(20) RES Detailed Adjustments'!KU40+'(20) RES Detailed Adjustments'!KU97","v":0},{"$f":"IF($CD40>0,$CD40*KU$76,0)+'(20) RES Detailed Adjustments'!KV40+'(20) RES Detailed Adjustments'!KV97","v":0},{"$f":"IF($CD40>0,$CD40*KV$76,0)+'(20) RES Detailed Adjustments'!KW40+'(20) RES Detailed Adjustments'!KW97","v":0},0,{"$f":"IF($CE40>0,$CE40*KX$76,0)+'(20) RES Detailed Adjustments'!KY40+'(20) RES Detailed Adjustments'!KY97","v":0},{"$f":"IF($CE40>0,$CE40*KY$76,0)+'(20) RES Detailed Adjustments'!KZ40+'(20) RES Detailed Adjustments'!KZ97","v":0},{"$f":"IF($CE40>0,$CE40*KZ$76,0)+'(20) RES Detailed Adjustments'!LA40+'(20) RES Detailed Adjustments'!LA97","v":0},0,{"$f":"IF($CF40>0,$CF40*LB$76,0)+'(20) RES Detailed Adjustments'!LC40+'(20) RES Detailed Adjustments'!LC97","v":0},{"$f":"IF($CF40>0,$CF40*LC$76,0)+'(20) RES Detailed Adjustments'!LD40+'(20) RES Detailed Adjustments'!LD97","v":0},{"$f":"IF($CF40>0,$CF40*LD$76,0)+'(20) RES Detailed Adjustments'!LE40+'(20) RES Detailed Adjustments'!LE97","v":0},0,{"$f":"IF($CG40>0,$CG40*LF$76,0)+'(20) RES Detailed Adjustments'!LG40+'(20) RES Detailed Adjustments'!LG97","v":0},{"$f":"IF($CG40>0,$CG40*LG$76,0)+'(20) RES Detailed Adjustments'!LH40+'(20) RES Detailed Adjustments'!LH97","v":0},{"$f":"IF($CG40>0,$CG40*LH$76,0)+'(20) RES Detailed Adjustments'!LI40+'(20) RES Detailed Adjustments'!LI97","v":0},0,{"$f":"IF($CH40>0,$CH40*LJ$76,0)+'(20) RES Detailed Adjustments'!LK40+'(20) RES Detailed Adjustments'!LK97","v":0},{"$f":"IF($CH40>0,$CH40*LK$76,0)+'(20) RES Detailed Adjustments'!LL40+'(20) RES Detailed Adjustments'!LL97","v":0},{"$f":"IF($CH40>0,$CH40*LL$76,0)+'(20) RES Detailed Adjustments'!LM40+'(20) RES Detailed Adjustments'!LM97","v":0},0,{"$f":"IF($CI40>0,$CI40*LN$76,0)+'(20) RES Detailed Adjustments'!LO40+'(20) RES Detailed Adjustments'!LO97","v":0},{"$f":"IF($CI40>0,$CI40*LO$76,0)+'(20) RES Detailed Adjustments'!LP40+'(20) RES Detailed Adjustments'!LP97","v":0},{"$f":"IF($CI40>0,$CI40*LP$76,0)+'(20) RES Detailed Adjustments'!LQ40+'(20) RES Detailed Adjustments'!LQ97","v":0},0,{"$f":"IF($CJ40>0,$CJ40*LR$76,0)+'(20) RES Detailed Adjustments'!LS40+'(20) RES Detailed Adjustments'!LS97","v":0},{"$f":"IF($CJ40>0,$CJ40*LS$76,0)+'(20) RES Detailed Adjustments'!LT40+'(20) RES Detailed Adjustments'!LT97","v":0},{"$f":"IF($CJ40>0,$CJ40*LT$76,0)+'(20) RES Detailed Adjustments'!LU40+'(20) RES Detailed Adjustments'!LU97","v":0},0,{"$f":"IF($CK40>0,$CK40*LV$76,0)+'(20) RES Detailed Adjustments'!LW40+'(20) RES Detailed Adjustments'!LW97","v":0},{"$f":"IF($CK40>0,$CK40*LW$76,0)+'(20) RES Detailed Adjustments'!LX40+'(20) RES Detailed Adjustments'!LX97","v":0},{"$f":"IF($CK40>0,$CK40*LX$76,0)+'(20) RES Detailed Adjustments'!LY40+'(20) RES Detailed Adjustments'!LY97","v":0},0,{"$f":"IF($CL40>0,$CL40*LZ$76,0)+'(20) RES Detailed Adjustments'!MA40+'(20) RES Detailed Adjustments'!MA97","v":0},{"$f":"IF($CL40>0,$CL40*MA$76,0)+'(20) RES Detailed Adjustments'!MB40+'(20) RES Detailed Adjustments'!MB97","v":0},{"$f":"IF($CL40>0,$CL40*MB$76,0)+'(20) RES Detailed Adjustments'!MC40+'(20) RES Detailed Adjustments'!MC97","v":0},0,{"$f":"IF($CM40>0,$CM40*MD$76,0)+'(20) RES Detailed Adjustments'!ME40+'(20) RES Detailed Adjustments'!ME97","v":0},{"$f":"IF($CM40>0,$CM40*ME$76,0)+'(20) RES Detailed Adjustments'!MF40+'(20) RES Detailed Adjustments'!MF97","v":0},{"$f":"IF($CM40>0,$CM40*MF$76,0)+'(20) RES Detailed Adjustments'!MG40+'(20) RES Detailed Adjustments'!MG97","v":0},0,{"$f":"IF($CN40>0,$CN40*MH$76,0)+'(20) RES Detailed Adjustments'!MI40+'(20) RES Detailed Adjustments'!MI97","v":0},{"$f":"IF($CN40>0,$CN40*MI$76,0)+'(20) RES Detailed Adjustments'!MJ40+'(20) RES Detailed Adjustments'!MJ97","v":0},{"$f":"IF($CN40>0,$CN40*MJ$76,0)+'(20) RES Detailed Adjustments'!MK40+'(20) RES Detailed Adjustments'!MK97","v":0},0,{"$f":"IF($CO40>0,$CO40*ML$76,0)+'(20) RES Detailed Adjustments'!MM40+'(20) RES Detailed Adjustments'!MM97","v":0},{"$f":"IF($CO40>0,$CO40*MM$76,0)+'(20) RES Detailed Adjustments'!MN40+'(20) RES Detailed Adjustments'!MN97","v":0},{"$f":"IF($CO40>0,$CO40*MN$76,0)+'(20) RES Detailed Adjustments'!MO40+'(20) RES Detailed Adjustments'!MO97","v":0},0,{"$f":"IF($CP40>0,$CP40*MP$76,0)+'(20) RES Detailed Adjustments'!MQ40+'(20) RES Detailed Adjustments'!MQ97","v":0},{"$f":"IF($CP40>0,$CP40*MQ$76,0)+'(20) RES Detailed Adjustments'!MR40+'(20) RES Detailed Adjustments'!MR97","v":0},{"$f":"IF($CP40>0,$CP40*MR$76,0)+'(20) RES Detailed Adjustments'!MS40+'(20) RES Detailed Adjustments'!MS97","v":0},0,{"$f":"IF($CQ40>0,$CQ40*MT$76,0)+'(20) RES Detailed Adjustments'!MU40+'(20) RES Detailed Adjustments'!MU97","v":0},{"$f":"IF($CQ40>0,$CQ40*MU$76,0)+'(20) RES Detailed Adjustments'!MV40+'(20) RES Detailed Adjustments'!MV97","v":0},{"$f":"IF($CQ40>0,$CQ40*MV$76,0)+'(20) RES Detailed Adjustments'!MW40+'(20) RES Detailed Adjustments'!MW97","v":0},0,{"$f":"IF($CR40>0,$CR40*MX$76,0)+'(20) RES Detailed Adjustments'!MY40+'(20) RES Detailed Adjustments'!MY97","v":0},{"$f":"IF($CR40>0,$CR40*MY$76,0)+'(20) RES Detailed Adjustments'!MZ40+'(20) RES Detailed Adjustments'!MZ97","v":0},{"$f":"IF($CR40>0,$CR40*MZ$76,0)+'(20) RES Detailed Adjustments'!NA40+'(20) RES Detailed Adjustments'!NA97","v":0},0,{"$f":"IF($CS40>0,$CS40*NB$76,0)+'(20) RES Detailed Adjustments'!NC40+'(20) RES Detailed Adjustments'!NC97","v":0},{"$f":"IF($CS40>0,$CS40*NC$76,0)+'(20) RES Detailed Adjustments'!ND40+'(20) RES Detailed Adjustments'!ND97","v":0},{"$f":"IF($CS40>0,$CS40*ND$76,0)+'(20) RES Detailed Adjustments'!NE40+'(20) RES Detailed Adjustments'!NE97","v":0},0,{"$f":"IF($CT40>0,$CT40*NF$76,0)+'(20) RES Detailed Adjustments'!NG40+'(20) RES Detailed Adjustments'!NG97","v":0},{"$f":"IF($CT40>0,$CT40*NG$76,0)+'(20) RES Detailed Adjustments'!NH40+'(20) RES Detailed Adjustments'!NH97","v":0},{"$f":"IF($CT40>0,$CT40*NH$76,0)+'(20) RES Detailed Adjustments'!NI40+'(20) RES Detailed Adjustments'!NI97","v":0},0,{"$f":"IF($CU40>0,$CU40*NJ$76,0)+'(20) RES Detailed Adjustments'!NK40+'(20) RES Detailed Adjustments'!NK97","v":0},{"$f":"IF($CU40>0,$CU40*NK$76,0)+'(20) RES Detailed Adjustments'!NL40+'(20) RES Detailed Adjustments'!NL97","v":0},{"$f":"IF($CU40>0,$CU40*NL$76,0)+'(20) RES Detailed Adjustments'!NM40+'(20) RES Detailed Adjustments'!NM97","v":0},0,{"$f":"IF($CV40>0,$CV40*NN$76,0)+'(20) RES Detailed Adjustments'!NO40+'(20) RES Detailed Adjustments'!NO97","v":0},{"$f":"IF($CV40>0,$CV40*NO$76,0)+'(20) RES Detailed Adjustments'!NP40+'(20) RES Detailed Adjustments'!NP97","v":0},{"$f":"IF($CV40>0,$CV40*NP$76,0)+'(20) RES Detailed Adjustments'!NQ40+'(20) RES Detailed Adjustments'!NQ97","v":0},0,{"$f":"IF($CW40>0,$CW40*NR$76,0)+'(20) RES Detailed Adjustments'!NS40+'(20) RES Detailed Adjustments'!NS97","v":0},{"$f":"IF($CW40>0,$CW40*NS$76,0)+'(20) RES Detailed Adjustments'!NT40+'(20) RES Detailed Adjustments'!NT97","v":0},{"$f":"IF($CW40>0,$CW40*NT$76,0)+'(20) RES Detailed Adjustments'!NU40+'(20) RES Detailed Adjustments'!NU97","v":0},0]
["Taxes and Licenses",{"$f":"IF($F41>0,$F41*B$76,0)+'(20) RES Detailed Adjustments'!C41+'(20) RES Detailed Adjustments'!C98","v":0},{"$f":"IF($F41>0,$F41*C$76,0)+'(20) RES Detailed Adjustments'!D41+'(20) RES Detailed Adjustments'!D98","v":0},{"$f":"IF($F41>0,$F41*D$76,0)+'(20) RES Detailed Adjustments'!E41+'(20) RES Detailed Adjustments'!E98","v":0},0,{"$f":"IF($G41>0,$G41*F$76,0)+'(20) RES Detailed Adjustments'!G41+'(20) RES Detailed Adjustments'!G98","v":0},{"$f":"IF($G41>0,$G41*G$76,0)+'(20) RES Detailed Adjustments'!H41+'(20) RES Detailed Adjustments'!H98","v":0},{"$f":"IF($G41>0,$G41*H$76,0)+'(20) RES Detailed Adjustments'!I41+'(20) RES Detailed Adjustments'!I98","v":0},0,{"$f":"IF($H41>0,$H41*J$76,0)+'(20) RES Detailed Adjustments'!K41+'(20) RES Detailed Adjustments'!K98","v":0},{"$f":"IF($H41>0,$H41*K$76,0)+'(20) RES Detailed Adjustments'!L41+'(20) RES Detailed Adjustments'!L98","v":0},{"$f":"IF($H41>0,$H41*L$76,0)+'(20) RES Detailed Adjustments'!M41+'(20) RES Detailed Adjustments'!M98","v":0},0,{"$f":"IF($I41>0,$I41*N$76,0)+'(20) RES Detailed Adjustments'!O41+'(20) RES Detailed Adjustments'!O98","v":0},{"$f":"IF($I41>0,$I41*O$76,0)+'(20) RES Detailed Adjustments'!P41+'(20) RES Detailed Adjustments'!P98","v":0},{"$f":"IF($I41>0,$I41*P$76,0)+'(20) RES Detailed Adjustments'!Q41+'(20) RES Detailed Adjustments'!Q98","v":0},0,{"$f":"IF($J41>0,$J41*R$76,0)+'(20) RES Detailed Adjustments'!S41+'(20) RES Detailed Adjustments'!S98","v":0},{"$f":"IF($J41>0,$J41*S$76,0)+'(20) RES Detailed Adjustments'!T41+'(20) RES Detailed Adjustments'!T98","v":0},{"$f":"IF($J41>0,$J41*T$76,0)+'(20) RES Detailed Adjustments'!U41+'(20) RES Detailed Adjustments'!U98","v":0},0,{"$f":"IF($K41>0,$K41*V$76,0)+'(20) RES Detailed Adjustments'!W41+'(20) RES Detailed Adjustments'!W98","v":0},{"$f":"IF($K41>0,$K41*W$76,0)+'(20) RES Detailed Adjustments'!X41+'(20) RES Detailed Adjustments'!X98","v":0},{"$f":"IF($K41>0,$K41*X$76,0)+'(20) RES Detailed Adjustments'!Y41+'(20) RES Detailed Adjustments'!Y98","v":0},0,{"$f":"IF($L41>0,$L41*Z$76,0)+'(20) RES Detailed Adjustments'!AA41+'(20) RES Detailed Adjustments'!AA98","v":0},{"$f":"IF($L41>0,$L41*AA$76,0)+'(20) RES Detailed Adjustments'!AB41+'(20) RES Detailed Adjustments'!AB98","v":0},{"$f":"IF($L41>0,$L41*AB$76,0)+'(20) RES Detailed Adjustments'!AC41+'(20) RES Detailed Adjustments'!AC98","v":0},0,{"$f":"IF($M41>0,$M41*AD$76,0)+'(20) RES Detailed Adjustments'!AE41+'(20) RES Detailed Adjustments'!AE98","v":0},{"$f":"IF($M41>0,$M41*AE$76,0)+'(20) RES Detailed Adjustments'!AF41+'(20) RES Detailed Adjustments'!AF98","v":0},{"$f":"IF($M41>0,$M41*AF$76,0)+'(20) RES Detailed Adjustments'!AG41+'(20) RES Detailed Adjustments'!AG98","v":0},0,{"$f":"IF($N41>0,$N41*AH$76,0)+'(20) RES Detailed Adjustments'!AI41+'(20) RES Detailed Adjustments'!AI98","v":0},{"$f":"IF($N41>0,$N41*AI$76,0)+'(20) RES Detailed Adjustments'!AJ41+'(20) RES Detailed Adjustments'!AJ98","v":0},{"$f":"IF($N41>0,$N41*AJ$76,0)+'(20) RES Detailed Adjustments'!AK41+'(20) RES Detailed Adjustments'!AK98","v":0},0,{"$f":"IF($O41>0,$O41*AL$76,0)+'(20) RES Detailed Adjustments'!AM41+'(20) RES Detailed Adjustments'!AM98","v":0},{"$f":"IF($O41>0,$O41*AM$76,0)+'(20) RES Detailed Adjustments'!AN41+'(20) RES Detailed Adjustments'!AN98","v":0},{"$f":"IF($O41>0,$O41*AN$76,0)+'(20) RES Detailed Adjustments'!AO41+'(20) RES Detailed Adjustments'!AO98","v":0},0,{"$f":"IF($P41>0,$P41*AP$76,0)+'(20) RES Detailed Adjustments'!AQ41+'(20) RES Detailed Adjustments'!AQ98","v":0},{"$f":"IF($P41>0,$P41*AQ$76,0)+'(20) RES Detailed Adjustments'!AR41+'(20) RES Detailed Adjustments'!AR98","v":0},{"$f":"IF($P41>0,$P41*AR$76,0)+'(20) RES Detailed Adjustments'!AS41+'(20) RES Detailed Adjustments'!AS98","v":0},0,{"$f":"IF($Q41>0,$Q41*AT$76,0)+'(20) RES Detailed Adjustments'!AU41+'(20) RES Detailed Adjustments'!AU98","v":0},{"$f":"IF($Q41>0,$Q41*AU$76,0)+'(20) RES Detailed Adjustments'!AV41+'(20) RES Detailed Adjustments'!AV98","v":0},{"$f":"IF($Q41>0,$Q41*AV$76,0)+'(20) RES Detailed Adjustments'!AW41+'(20) RES Detailed Adjustments'!AW98","v":0},0,{"$f":"IF($R41>0,$R41*AX$76,0)+'(20) RES Detailed Adjustments'!AY41+'(20) RES Detailed Adjustments'!AY98","v":0},{"$f":"IF($R41>0,$R41*AY$76,0)+'(20) RES Detailed Adjustments'!AZ41+'(20) RES Detailed Adjustments'!AZ98","v":0},{"$f":"IF($R41>0,$R41*AZ$76,0)+'(20) RES Detailed Adjustments'!BA41+'(20) RES Detailed Adjustments'!BA98","v":0},0,{"$f":"IF($S41>0,$S41*BB$76,0)+'(20) RES Detailed Adjustments'!BC41+'(20) RES Detailed Adjustments'!BC98","v":0},{"$f":"IF($S41>0,$S41*BC$76,0)+'(20) RES Detailed Adjustments'!BD41+'(20) RES Detailed Adjustments'!BD98","v":0},{"$f":"IF($S41>0,$S41*BD$76,0)+'(20) RES Detailed Adjustments'!BE41+'(20) RES Detailed Adjustments'!BE98","v":0},0,{"$f":"IF($T41>0,$T41*BF$76,0)+'(20) RES Detailed Adjustments'!BG41+'(20) RES Detailed Adjustments'!BG98","v":0},{"$f":"IF($T41>0,$T41*BG$76,0)+'(20) RES Detailed Adjustments'!BH41+'(20) RES Detailed Adjustments'!BH98","v":0},{"$f":"IF($T41>0,$T41*BH$76,0)+'(20) RES Detailed Adjustments'!BI41+'(20) RES Detailed Adjustments'!BI98","v":0},0,{"$f":"IF($U41>0,$U41*BJ$76,0)+'(20) RES Detailed Adjustments'!BK41+'(20) RES Detailed Adjustments'!BK98","v":0},{"$f":"IF($U41>0,$U41*BK$76,0)+'(20) RES Detailed Adjustments'!BL41+'(20) RES Detailed Adjustments'!BL98","v":0},{"$f":"IF($U41>0,$U41*BL$76,0)+'(20) RES Detailed Adjustments'!BM41+'(20) RES Detailed Adjustments'!BM98","v":0},0,{"$f":"IF($V41>0,$V41*BN$76,0)+'(20) RES Detailed Adjustments'!BO41+'(20) RES Detailed Adjustments'!BO98","v":0},{"$f":"IF($V41>0,$V41*BO$76,0)+'(20) RES Detailed Adjustments'!BP41+'(20) RES Detailed Adjustments'!BP98","v":0},{"$f":"IF($V41>0,$V41*BP$76,0)+'(20) RES Detailed Adjustments'!BQ41+'(20) RES Detailed Adjustments'!BQ98","v":0},0,{"$f":"IF($W41>0,$W41*BR$76,0)+'(20) RES Detailed Adjustments'!BS41+'(20) RES Detailed Adjustments'!BS98","v":0},{"$f":"IF($W41>0,$W41*BS$76,0)+'(20) RES Detailed Adjustments'!BT41+'(20) RES Detailed Adjustments'!BT98","v":0},{"$f":"IF($W41>0,$W41*BT$76,0)+'(20) RES Detailed Adjustments'!BU41+'(20) RES Detailed Adjustments'!BU98","v":0},0,{"$f":"IF($X41>0,$X41*BV$76,0)+'(20) RES Detailed Adjustments'!BW41+'(20) RES Detailed Adjustments'!BW98","v":0},{"$f":"IF($X41>0,$X41*BW$76,0)+'(20) RES Detailed Adjustments'!BX41+'(20) RES Detailed Adjustments'!BX98","v":0},{"$f":"IF($X41>0,$X41*BX$76,0)+'(20) RES Detailed Adjustments'!BY41+'(20) RES Detailed Adjustments'!BY98","v":0},0,{"$f":"IF($Y41>0,$Y41*BZ$76,0)+'(20) RES Detailed Adjustments'!CA41+'(20) RES Detailed Adjustments'!CA98","v":0},{"$f":"IF($Y41>0,$Y41*CA$76,0)+'(20) RES Detailed Adjustments'!CB41+'(20) RES Detailed Adjustments'!CB98","v":0},{"$f":"IF($Y41>0,$Y41*CB$76,0)+'(20) RES Detailed Adjustments'!CC41+'(20) RES Detailed Adjustments'!CC98","v":0},0,{"$f":"IF($Z41>0,$Z41*CD$76,0)+'(20) RES Detailed Adjustments'!CE41+'(20) RES Detailed Adjustments'!CE98","v":0},{"$f":"IF($Z41>0,$Z41*CE$76,0)+'(20) RES Detailed Adjustments'!CF41+'(20) RES Detailed Adjustments'!CF98","v":0},{"$f":"IF($Z41>0,$Z41*CF$76,0)+'(20) RES Detailed Adjustments'!CG41+'(20) RES Detailed Adjustments'!CG98","v":0},0,{"$f":"IF($AA41>0,$AA41*CH$76,0)+'(20) RES Detailed Adjustments'!CI41+'(20) RES Detailed Adjustments'!CI98","v":0},{"$f":"IF($AA41>0,$AA41*CI$76,0)+'(20) RES Detailed Adjustments'!CJ41+'(20) RES Detailed Adjustments'!CJ98","v":0},{"$f":"IF($AA41>0,$AA41*CJ$76,0)+'(20) RES Detailed Adjustments'!CK41+'(20) RES Detailed Adjustments'!CK98","v":0},0,{"$f":"IF($AB41>0,$AB41*CL$76,0)+'(20) RES Detailed Adjustments'!CM41+'(20) RES Detailed Adjustments'!CM98","v":0},{"$f":"IF($AB41>0,$AB41*CM$76,0)+'(20) RES Detailed Adjustments'!CN41+'(20) RES Detailed Adjustments'!CN98","v":0},{"$f":"IF($AB41>0,$AB41*CN$76,0)+'(20) RES Detailed Adjustments'!CO41+'(20) RES Detailed Adjustments'!CO98","v":0},0,{"$f":"IF($AC41>0,$AC41*CP$76,0)+'(20) RES Detailed Adjustments'!CQ41+'(20) RES Detailed Adjustments'!CQ98","v":0},{"$f":"IF($AC41>0,$AC41*CQ$76,0)+'(20) RES Detailed Adjustments'!CR41+'(20) RES Detailed Adjustments'!CR98","v":0},{"$f":"IF($AC41>0,$AC41*CR$76,0)+'(20) RES Detailed Adjustments'!CS41+'(20) RES Detailed Adjustments'!CS98","v":0},0,{"$f":"IF($AD41>0,$AD41*CT$76,0)+'(20) RES Detailed Adjustments'!CU41+'(20) RES Detailed Adjustments'!CU98","v":0},{"$f":"IF($AD41>0,$AD41*CU$76,0)+'(20) RES Detailed Adjustments'!CV41+'(20) RES Detailed Adjustments'!CV98","v":0},{"$f":"IF($AD41>0,$AD41*CV$76,0)+'(20) RES Detailed Adjustments'!CW41+'(20) RES Detailed Adjustments'!CW98","v":0},0,{"$f":"IF($AE41>0,$AE41*CX$76,0)+'(20) RES Detailed Adjustments'!CY41+'(20) RES Detailed Adjustments'!CY98","v":0},{"$f":"IF($AE41>0,$AE41*CY$76,0)+'(20) RES Detailed Adjustments'!CZ41+'(20) RES Detailed Adjustments'!CZ98","v":0},{"$f":"IF($AE41>0,$AE41*CZ$76,0)+'(20) RES Detailed Adjustments'!DA41+'(20) RES Detailed Adjustments'!DA98","v":0},0,{"$f":"IF($AF41>0,$AF41*DB$76,0)+'(20) RES Detailed Adjustments'!DC41+'(20) RES Detailed Adjustments'!DC98","v":0},{"$f":"IF($AF41>0,$AF41*DC$76,0)+'(20) RES Detailed Adjustments'!DD41+'(20) RES Detailed Adjustments'!DD98","v":0},{"$f":"IF($AF41>0,$AF41*DD$76,0)+'(20) RES Detailed Adjustments'!DE41+'(20) RES Detailed Adjustments'!DE98","v":0},0,{"$f":"IF($AG41>0,$AG41*DF$76,0)+'(20) RES Detailed Adjustments'!DG41+'(20) RES Detailed Adjustments'!DG98","v":0},{"$f":"IF($AG41>0,$AG41*DG$76,0)+'(20) RES Detailed Adjustments'!DH41+'(20) RES Detailed Adjustments'!DH98","v":0},{"$f":"IF($AG41>0,$AG41*DH$76,0)+'(20) RES Detailed Adjustments'!DI41+'(20) RES Detailed Adjustments'!DI98","v":0},0,{"$f":"IF($AH41>0,$AH41*DJ$76,0)+'(20) RES Detailed Adjustments'!DK41+'(20) RES Detailed Adjustments'!DK98","v":0},{"$f":"IF($AH41>0,$AH41*DK$76,0)+'(20) RES Detailed Adjustments'!DL41+'(20) RES Detailed Adjustments'!DL98","v":0},{"$f":"IF($AH41>0,$AH41*DL$76,0)+'(20) RES Detailed Adjustments'!DM41+'(20) RES Detailed Adjustments'!DM98","v":0},0,{"$f":"IF($AI41>0,$AI41*DN$76,0)+'(20) RES Detailed Adjustments'!DO41+'(20) RES Detailed Adjustments'!DO98","v":0},{"$f":"IF($AI41>0,$AI41*DO$76,0)+'(20) RES Detailed Adjustments'!DP41+'(20) RES Detailed Adjustments'!DP98","v":0},{"$f":"IF($AI41>0,$AI41*DP$76,0)+'(20) RES Detailed Adjustments'!DQ41+'(20) RES Detailed Adjustments'!DQ98","v":0},0,{"$f":"IF($AJ41>0,$AJ41*DR$76,0)+'(20) RES Detailed Adjustments'!DS41+'(20) RES Detailed Adjustments'!DS98","v":0},{"$f":"IF($AJ41>0,$AJ41*DS$76,0)+'(20) RES Detailed Adjustments'!DT41+'(20) RES Detailed Adjustments'!DT98","v":0},{"$f":"IF($AJ41>0,$AJ41*DT$76,0)+'(20) RES Detailed Adjustments'!DU41+'(20) RES Detailed Adjustments'!DU98","v":0},0,{"$f":"IF($AK41>0,$AK41*DV$76,0)+'(20) RES Detailed Adjustments'!DW41+'(20) RES Detailed Adjustments'!DW98","v":0},{"$f":"IF($AK41>0,$AK41*DW$76,0)+'(20) RES Detailed Adjustments'!DX41+'(20) RES Detailed Adjustments'!DX98","v":0},{"$f":"IF($AK41>0,$AK41*DX$76,0)+'(20) RES Detailed Adjustments'!DY41+'(20) RES Detailed Adjustments'!DY98","v":0},0,{"$f":"IF($AL41>0,$AL41*DZ$76,0)+'(20) RES Detailed Adjustments'!EA41+'(20) RES Detailed Adjustments'!EA98","v":0},{"$f":"IF($AL41>0,$AL41*EA$76,0)+'(20) RES Detailed Adjustments'!EB41+'(20) RES Detailed Adjustments'!EB98","v":0},{"$f":"IF($AL41>0,$AL41*EB$76,0)+'(20) RES Detailed Adjustments'!EC41+'(20) RES Detailed Adjustments'!EC98","v":0},0,{"$f":"IF($AM41>0,$AM41*ED$76,0)+'(20) RES Detailed Adjustments'!EE41+'(20) RES Detailed Adjustments'!EE98","v":0},{"$f":"IF($AM41>0,$AM41*EE$76,0)+'(20) RES Detailed Adjustments'!EF41+'(20) RES Detailed Adjustments'!EF98","v":0},{"$f":"IF($AM41>0,$AM41*EF$76,0)+'(20) RES Detailed Adjustments'!EG41+'(20) RES Detailed Adjustments'!EG98","v":0},0,{"$f":"IF($AN41>0,$AN41*EH$76,0)+'(20) RES Detailed Adjustments'!EI41+'(20) RES Detailed Adjustments'!EI98","v":0},{"$f":"IF($AN41>0,$AN41*EI$76,0)+'(20) RES Detailed Adjustments'!EJ41+'(20) RES Detailed Adjustments'!EJ98","v":0},{"$f":"IF($AN41>0,$AN41*EJ$76,0)+'(20) RES Detailed Adjustments'!EK41+'(20) RES Detailed Adjustments'!EK98","v":0},0,{"$f":"IF($AO41>0,$AO41*EL$76,0)+'(20) RES Detailed Adjustments'!EM41+'(20) RES Detailed Adjustments'!EM98","v":0},{"$f":"IF($AO41>0,$AO41*EM$76,0)+'(20) RES Detailed Adjustments'!EN41+'(20) RES Detailed Adjustments'!EN98","v":0},{"$f":"IF($AO41>0,$AO41*EN$76,0)+'(20) RES Detailed Adjustments'!EO41+'(20) RES Detailed Adjustments'!EO98","v":0},0,{"$f":"IF($AP41>0,$AP41*EP$76,0)+'(20) RES Detailed Adjustments'!EQ41+'(20) RES Detailed Adjustments'!EQ98","v":0},{"$f":"IF($AP41>0,$AP41*EQ$76,0)+'(20) RES Detailed Adjustments'!ER41+'(20) RES Detailed Adjustments'!ER98","v":0},{"$f":"IF($AP41>0,$AP41*ER$76,0)+'(20) RES Detailed Adjustments'!ES41+'(20) RES Detailed Adjustments'!ES98","v":0},0,{"$f":"IF($AQ41>0,$AQ41*ET$76,0)+'(20) RES Detailed Adjustments'!EU41+'(20) RES Detailed Adjustments'!EU98","v":0},{"$f":"IF($AQ41>0,$AQ41*EU$76,0)+'(20) RES Detailed Adjustments'!EV41+'(20) RES Detailed Adjustments'!EV98","v":0},{"$f":"IF($AQ41>0,$AQ41*EV$76,0)+'(20) RES Detailed Adjustments'!EW41+'(20) RES Detailed Adjustments'!EW98","v":0},0,{"$f":"IF($AR41>0,$AR41*EX$76,0)+'(20) RES Detailed Adjustments'!EY41+'(20) RES Detailed Adjustments'!EY98","v":0},{"$f":"IF($AR41>0,$AR41*EY$76,0)+'(20) RES Detailed Adjustments'!EZ41+'(20) RES Detailed Adjustments'!EZ98","v":0},{"$f":"IF($AR41>0,$AR41*EZ$76,0)+'(20) RES Detailed Adjustments'!FA41+'(20) RES Detailed Adjustments'!FA98","v":0},0,{"$f":"IF($AS41>0,$AS41*FB$76,0)+'(20) RES Detailed Adjustments'!FC41+'(20) RES Detailed Adjustments'!FC98","v":0},{"$f":"IF($AS41>0,$AS41*FC$76,0)+'(20) RES Detailed Adjustments'!FD41+'(20) RES Detailed Adjustments'!FD98","v":0},{"$f":"IF($AS41>0,$AS41*FD$76,0)+'(20) RES Detailed Adjustments'!FE41+'(20) RES Detailed Adjustments'!FE98","v":0},0,{"$f":"IF($AT41>0,$AT41*FF$76,0)+'(20) RES Detailed Adjustments'!FG41+'(20) RES Detailed Adjustments'!FG98","v":0},{"$f":"IF($AT41>0,$AT41*FG$76,0)+'(20) RES Detailed Adjustments'!FH41+'(20) RES Detailed Adjustments'!FH98","v":0},{"$f":"IF($AT41>0,$AT41*FH$76,0)+'(20) RES Detailed Adjustments'!FI41+'(20) RES Detailed Adjustments'!FI98","v":0},0,{"$f":"IF($AU41>0,$AU41*FJ$76,0)+'(20) RES Detailed Adjustments'!FK41+'(20) RES Detailed Adjustments'!FK98","v":0},{"$f":"IF($AU41>0,$AU41*FK$76,0)+'(20) RES Detailed Adjustments'!FL41+'(20) RES Detailed Adjustments'!FL98","v":0},{"$f":"IF($AU41>0,$AU41*FL$76,0)+'(20) RES Detailed Adjustments'!FM41+'(20) RES Detailed Adjustments'!FM98","v":0},0,{"$f":"IF($AV41>0,$AV41*FN$76,0)+'(20) RES Detailed Adjustments'!FO41+'(20) RES Detailed Adjustments'!FO98","v":0},{"$f":"IF($AV41>0,$AV41*FO$76,0)+'(20) RES Detailed Adjustments'!FP41+'(20) RES Detailed Adjustments'!FP98","v":0},{"$f":"IF($AV41>0,$AV41*FP$76,0)+'(20) RES Detailed Adjustments'!FQ41+'(20) RES Detailed Adjustments'!FQ98","v":0},0,{"$f":"IF($AW41>0,$AW41*FR$76,0)+'(20) RES Detailed Adjustments'!FS41+'(20) RES Detailed Adjustments'!FS98","v":0},{"$f":"IF($AW41>0,$AW41*FS$76,0)+'(20) RES Detailed Adjustments'!FT41+'(20) RES Detailed Adjustments'!FT98","v":0},{"$f":"IF($AW41>0,$AW41*FT$76,0)+'(20) RES Detailed Adjustments'!FU41+'(20) RES Detailed Adjustments'!FU98","v":0},0,{"$f":"IF($AX41>0,$AX41*FV$76,0)+'(20) RES Detailed Adjustments'!FW41+'(20) RES Detailed Adjustments'!FW98","v":0},{"$f":"IF($AX41>0,$AX41*FW$76,0)+'(20) RES Detailed Adjustments'!FX41+'(20) RES Detailed Adjustments'!FX98","v":0},{"$f":"IF($AX41>0,$AX41*FX$76,0)+'(20) RES Detailed Adjustments'!FY41+'(20) RES Detailed Adjustments'!FY98","v":0},0,{"$f":"IF($AY41>0,$AY41*FZ$76,0)+'(20) RES Detailed Adjustments'!GA41+'(20) RES Detailed Adjustments'!GA98","v":0},{"$f":"IF($AY41>0,$AY41*GA$76,0)+'(20) RES Detailed Adjustments'!GB41+'(20) RES Detailed Adjustments'!GB98","v":0},{"$f":"IF($AY41>0,$AY41*GB$76,0)+'(20) RES Detailed Adjustments'!GC41+'(20) RES Detailed Adjustments'!GC98","v":0},0,{"$f":"IF($AZ41>0,$AZ41*GD$76,0)+'(20) RES Detailed Adjustments'!GE41+'(20) RES Detailed Adjustments'!GE98","v":0},{"$f":"IF($AZ41>0,$AZ41*GE$76,0)+'(20) RES Detailed Adjustments'!GF41+'(20) RES Detailed Adjustments'!GF98","v":0},{"$f":"IF($AZ41>0,$AZ41*GF$76,0)+'(20) RES Detailed Adjustments'!GG41+'(20) RES Detailed Adjustments'!GG98","v":0},0,{"$f":"IF($BA41>0,$BA41*GH$76,0)+'(20) RES Detailed Adjustments'!GI41+'(20) RES Detailed Adjustments'!GI98","v":0},{"$f":"IF($BA41>0,$BA41*GI$76,0)+'(20) RES Detailed Adjustments'!GJ41+'(20) RES Detailed Adjustments'!GJ98","v":0},{"$f":"IF($BA41>0,$BA41*GJ$76,0)+'(20) RES Detailed Adjustments'!GK41+'(20) RES Detailed Adjustments'!GK98","v":0},0,{"$f":"IF($BB41>0,$BB41*GL$76,0)+'(20) RES Detailed Adjustments'!GM41+'(20) RES Detailed Adjustments'!GM98","v":0},{"$f":"IF($BB41>0,$BB41*GM$76,0)+'(20) RES Detailed Adjustments'!GN41+'(20) RES Detailed Adjustments'!GN98","v":0},{"$f":"IF($BB41>0,$BB41*GN$76,0)+'(20) RES Detailed Adjustments'!GO41+'(20) RES Detailed Adjustments'!GO98","v":0},0,{"$f":"IF($BC41>0,$BC41*GP$76,0)+'(20) RES Detailed Adjustments'!GQ41+'(20) RES Detailed Adjustments'!GQ98","v":0},{"$f":"IF($BC41>0,$BC41*GQ$76,0)+'(20) RES Detailed Adjustments'!GR41+'(20) RES Detailed Adjustments'!GR98","v":0},{"$f":"IF($BC41>0,$BC41*GR$76,0)+'(20) RES Detailed Adjustments'!GS41+'(20) RES Detailed Adjustments'!GS98","v":0},0,{"$f":"IF($BD41>0,$BD41*GT$76,0)+'(20) RES Detailed Adjustments'!GU41+'(20) RES Detailed Adjustments'!GU98","v":0},{"$f":"IF($BD41>0,$BD41*GU$76,0)+'(20) RES Detailed Adjustments'!GV41+'(20) RES Detailed Adjustments'!GV98","v":0},{"$f":"IF($BD41>0,$BD41*GV$76,0)+'(20) RES Detailed Adjustments'!GW41+'(20) RES Detailed Adjustments'!GW98","v":0},0,{"$f":"IF($BE41>0,$BE41*GX$76,0)+'(20) RES Detailed Adjustments'!GY41+'(20) RES Detailed Adjustments'!GY98","v":0},{"$f":"IF($BE41>0,$BE41*GY$76,0)+'(20) RES Detailed Adjustments'!GZ41+'(20) RES Detailed Adjustments'!GZ98","v":0},{"$f":"IF($BE41>0,$BE41*GZ$76,0)+'(20) RES Detailed Adjustments'!HA41+'(20) RES Detailed Adjustments'!HA98","v":0},0,{"$f":"IF($BF41>0,$BF41*HB$76,0)+'(20) RES Detailed Adjustments'!HC41+'(20) RES Detailed Adjustments'!HC98","v":0},{"$f":"IF($BF41>0,$BF41*HC$76,0)+'(20) RES Detailed Adjustments'!HD41+'(20) RES Detailed Adjustments'!HD98","v":0},{"$f":"IF($BF41>0,$BF41*HD$76,0)+'(20) RES Detailed Adjustments'!HE41+'(20) RES Detailed Adjustments'!HE98","v":0},0,{"$f":"IF($BG41>0,$BG41*HF$76,0)+'(20) RES Detailed Adjustments'!HG41+'(20) RES Detailed Adjustments'!HG98","v":0},{"$f":"IF($BG41>0,$BG41*HG$76,0)+'(20) RES Detailed Adjustments'!HH41+'(20) RES Detailed Adjustments'!HH98","v":0},{"$f":"IF($BG41>0,$BG41*HH$76,0)+'(20) RES Detailed Adjustments'!HI41+'(20) RES Detailed Adjustments'!HI98","v":0},0,{"$f":"IF($BH41>0,$BH41*HJ$76,0)+'(20) RES Detailed Adjustments'!HK41+'(20) RES Detailed Adjustments'!HK98","v":0},{"$f":"IF($BH41>0,$BH41*HK$76,0)+'(20) RES Detailed Adjustments'!HL41+'(20) RES Detailed Adjustments'!HL98","v":0},{"$f":"IF($BH41>0,$BH41*HL$76,0)+'(20) RES Detailed Adjustments'!HM41+'(20) RES Detailed Adjustments'!HM98","v":0},0,{"$f":"IF($BI41>0,$BI41*HN$76,0)+'(20) RES Detailed Adjustments'!HO41+'(20) RES Detailed Adjustments'!HO98","v":0},{"$f":"IF($BI41>0,$BI41*HO$76,0)+'(20) RES Detailed Adjustments'!HP41+'(20) RES Detailed Adjustments'!HP98","v":0},{"$f":"IF($BI41>0,$BI41*HP$76,0)+'(20) RES Detailed Adjustments'!HQ41+'(20) RES Detailed Adjustments'!HQ98","v":0},0,{"$f":"IF($BJ41>0,$BJ41*HR$76,0)+'(20) RES Detailed Adjustments'!HS41+'(20) RES Detailed Adjustments'!HS98","v":0},{"$f":"IF($BJ41>0,$BJ41*HS$76,0)+'(20) RES Detailed Adjustments'!HT41+'(20) RES Detailed Adjustments'!HT98","v":0},{"$f":"IF($BJ41>0,$BJ41*HT$76,0)+'(20) RES Detailed Adjustments'!HU41+'(20) RES Detailed Adjustments'!HU98","v":0},0,{"$f":"IF($BK41>0,$BK41*HV$76,0)+'(20) RES Detailed Adjustments'!HW41+'(20) RES Detailed Adjustments'!HW98","v":0},{"$f":"IF($BK41>0,$BK41*HW$76,0)+'(20) RES Detailed Adjustments'!HX41+'(20) RES Detailed Adjustments'!HX98","v":0},{"$f":"IF($BK41>0,$BK41*HX$76,0)+'(20) RES Detailed Adjustments'!HY41+'(20) RES Detailed Adjustments'!HY98","v":0},0,{"$f":"IF($BL41>0,$BL41*HZ$76,0)+'(20) RES Detailed Adjustments'!IA41+'(20) RES Detailed Adjustments'!IA98","v":0},{"$f":"IF($BL41>0,$BL41*IA$76,0)+'(20) RES Detailed Adjustments'!IB41+'(20) RES Detailed Adjustments'!IB98","v":0},{"$f":"IF($BL41>0,$BL41*IB$76,0)+'(20) RES Detailed Adjustments'!IC41+'(20) RES Detailed Adjustments'!IC98","v":0},0,{"$f":"IF($BM41>0,$BM41*ID$76,0)+'(20) RES Detailed Adjustments'!IE41+'(20) RES Detailed Adjustments'!IE98","v":0},{"$f":"IF($BM41>0,$BM41*IE$76,0)+'(20) RES Detailed Adjustments'!IF41+'(20) RES Detailed Adjustments'!IF98","v":0},{"$f":"IF($BM41>0,$BM41*IF$76,0)+'(20) RES Detailed Adjustments'!IG41+'(20) RES Detailed Adjustments'!IG98","v":0},0,{"$f":"IF($BN41>0,$BN41*IH$76,0)+'(20) RES Detailed Adjustments'!II41+'(20) RES Detailed Adjustments'!II98","v":0},{"$f":"IF($BN41>0,$BN41*II$76,0)+'(20) RES Detailed Adjustments'!IJ41+'(20) RES Detailed Adjustments'!IJ98","v":0},{"$f":"IF($BN41>0,$BN41*IJ$76,0)+'(20) RES Detailed Adjustments'!IK41+'(20) RES Detailed Adjustments'!IK98","v":0},0,{"$f":"IF($BO41>0,$BO41*IL$76,0)+'(20) RES Detailed Adjustments'!IM41+'(20) RES Detailed Adjustments'!IM98","v":0},{"$f":"IF($BO41>0,$BO41*IM$76,0)+'(20) RES Detailed Adjustments'!IN41+'(20) RES Detailed Adjustments'!IN98","v":0},{"$f":"IF($BO41>0,$BO41*IN$76,0)+'(20) RES Detailed Adjustments'!IO41+'(20) RES Detailed Adjustments'!IO98","v":0},0,{"$f":"IF($BP41>0,$BP41*IP$76,0)+'(20) RES Detailed Adjustments'!IQ41+'(20) RES Detailed Adjustments'!IQ98","v":0},{"$f":"IF($BP41>0,$BP41*IQ$76,0)+'(20) RES Detailed Adjustments'!IR41+'(20) RES Detailed Adjustments'!IR98","v":0},{"$f":"IF($BP41>0,$BP41*IR$76,0)+'(20) RES Detailed Adjustments'!IS41+'(20) RES Detailed Adjustments'!IS98","v":0},0,{"$f":"IF($BQ41>0,$BQ41*IT$76,0)+'(20) RES Detailed Adjustments'!IU41+'(20) RES Detailed Adjustments'!IU98","v":0},{"$f":"IF($BQ41>0,$BQ41*IU$76,0)+'(20) RES Detailed Adjustments'!IV41+'(20) RES Detailed Adjustments'!IV98","v":0},{"$f":"IF($BQ41>0,$BQ41*IV$76,0)+'(20) RES Detailed Adjustments'!IW41+'(20) RES Detailed Adjustments'!IW98","v":0},0,{"$f":"IF($BR41>0,$BR41*IX$76,0)+'(20) RES Detailed Adjustments'!IY41+'(20) RES Detailed Adjustments'!IY98","v":0},{"$f":"IF($BR41>0,$BR41*IY$76,0)+'(20) RES Detailed Adjustments'!IZ41+'(20) RES Detailed Adjustments'!IZ98","v":0},{"$f":"IF($BR41>0,$BR41*IZ$76,0)+'(20) RES Detailed Adjustments'!JA41+'(20) RES Detailed Adjustments'!JA98","v":0},0,{"$f":"IF($BS41>0,$BS41*JB$76,0)+'(20) RES Detailed Adjustments'!JC41+'(20) RES Detailed Adjustments'!JC98","v":0},{"$f":"IF($BS41>0,$BS41*JC$76,0)+'(20) RES Detailed Adjustments'!JD41+'(20) RES Detailed Adjustments'!JD98","v":0},{"$f":"IF($BS41>0,$BS41*JD$76,0)+'(20) RES Detailed Adjustments'!JE41+'(20) RES Detailed Adjustments'!JE98","v":0},0,{"$f":"IF($BT41>0,$BT41*JF$76,0)+'(20) RES Detailed Adjustments'!JG41+'(20) RES Detailed Adjustments'!JG98","v":0},{"$f":"IF($BT41>0,$BT41*JG$76,0)+'(20) RES Detailed Adjustments'!JH41+'(20) RES Detailed Adjustments'!JH98","v":0},{"$f":"IF($BT41>0,$BT41*JH$76,0)+'(20) RES Detailed Adjustments'!JI41+'(20) RES Detailed Adjustments'!JI98","v":0},0,{"$f":"IF($BU41>0,$BU41*JJ$76,0)+'(20) RES Detailed Adjustments'!JK41+'(20) RES Detailed Adjustments'!JK98","v":0},{"$f":"IF($BU41>0,$BU41*JK$76,0)+'(20) RES Detailed Adjustments'!JL41+'(20) RES Detailed Adjustments'!JL98","v":0},{"$f":"IF($BU41>0,$BU41*JL$76,0)+'(20) RES Detailed Adjustments'!JM41+'(20) RES Detailed Adjustments'!JM98","v":0},0,{"$f":"IF($BV41>0,$BV41*JN$76,0)+'(20) RES Detailed Adjustments'!JO41+'(20) RES Detailed Adjustments'!JO98","v":0},{"$f":"IF($BV41>0,$BV41*JO$76,0)+'(20) RES Detailed Adjustments'!JP41+'(20) RES Detailed Adjustments'!JP98","v":0},{"$f":"IF($BV41>0,$BV41*JP$76,0)+'(20) RES Detailed Adjustments'!JQ41+'(20) RES Detailed Adjustments'!JQ98","v":0},0,{"$f":"IF($BW41>0,$BW41*JR$76,0)+'(20) RES Detailed Adjustments'!JS41+'(20) RES Detailed Adjustments'!JS98","v":0},{"$f":"IF($BW41>0,$BW41*JS$76,0)+'(20) RES Detailed Adjustments'!JT41+'(20) RES Detailed Adjustments'!JT98","v":0},{"$f":"IF($BW41>0,$BW41*JT$76,0)+'(20) RES Detailed Adjustments'!JU41+'(20) RES Detailed Adjustments'!JU98","v":0},0,{"$f":"IF($BX41>0,$BX41*JV$76,0)+'(20) RES Detailed Adjustments'!JW41+'(20) RES Detailed Adjustments'!JW98","v":0},{"$f":"IF($BX41>0,$BX41*JW$76,0)+'(20) RES Detailed Adjustments'!JX41+'(20) RES Detailed Adjustments'!JX98","v":0},{"$f":"IF($BX41>0,$BX41*JX$76,0)+'(20) RES Detailed Adjustments'!JY41+'(20) RES Detailed Adjustments'!JY98","v":0},0,{"$f":"IF($BY41>0,$BY41*JZ$76,0)+'(20) RES Detailed Adjustments'!KA41+'(20) RES Detailed Adjustments'!KA98","v":0},{"$f":"IF($BY41>0,$BY41*KA$76,0)+'(20) RES Detailed Adjustments'!KB41+'(20) RES Detailed Adjustments'!KB98","v":0},{"$f":"IF($BY41>0,$BY41*KB$76,0)+'(20) RES Detailed Adjustments'!KC41+'(20) RES Detailed Adjustments'!KC98","v":0},0,{"$f":"IF($BZ41>0,$BZ41*KD$76,0)+'(20) RES Detailed Adjustments'!KE41+'(20) RES Detailed Adjustments'!KE98","v":0},{"$f":"IF($BZ41>0,$BZ41*KE$76,0)+'(20) RES Detailed Adjustments'!KF41+'(20) RES Detailed Adjustments'!KF98","v":0},{"$f":"IF($BZ41>0,$BZ41*KF$76,0)+'(20) RES Detailed Adjustments'!KG41+'(20) RES Detailed Adjustments'!KG98","v":0},0,{"$f":"IF($CA41>0,$CA41*KH$76,0)+'(20) RES Detailed Adjustments'!KI41+'(20) RES Detailed Adjustments'!KI98","v":0},{"$f":"IF($CA41>0,$CA41*KI$76,0)+'(20) RES Detailed Adjustments'!KJ41+'(20) RES Detailed Adjustments'!KJ98","v":0},{"$f":"IF($CA41>0,$CA41*KJ$76,0)+'(20) RES Detailed Adjustments'!KK41+'(20) RES Detailed Adjustments'!KK98","v":0},0,{"$f":"IF($CB41>0,$CB41*KL$76,0)+'(20) RES Detailed Adjustments'!KM41+'(20) RES Detailed Adjustments'!KM98","v":0},{"$f":"IF($CB41>0,$CB41*KM$76,0)+'(20) RES Detailed Adjustments'!KN41+'(20) RES Detailed Adjustments'!KN98","v":0},{"$f":"IF($CB41>0,$CB41*KN$76,0)+'(20) RES Detailed Adjustments'!KO41+'(20) RES Detailed Adjustments'!KO98","v":0},0,{"$f":"IF($CC41>0,$CC41*KP$76,0)+'(20) RES Detailed Adjustments'!KQ41+'(20) RES Detailed Adjustments'!KQ98","v":0},{"$f":"IF($CC41>0,$CC41*KQ$76,0)+'(20) RES Detailed Adjustments'!KR41+'(20) RES Detailed Adjustments'!KR98","v":0},{"$f":"IF($CC41>0,$CC41*KR$76,0)+'(20) RES Detailed Adjustments'!KS41+'(20) RES Detailed Adjustments'!KS98","v":0},0,{"$f":"IF($CD41>0,$CD41*KT$76,0)+'(20) RES Detailed Adjustments'!KU41+'(20) RES Detailed Adjustments'!KU98","v":0},{"$f":"IF($CD41>0,$CD41*KU$76,0)+'(20) RES Detailed Adjustments'!KV41+'(20) RES Detailed Adjustments'!KV98","v":0},{"$f":"IF($CD41>0,$CD41*KV$76,0)+'(20) RES Detailed Adjustments'!KW41+'(20) RES Detailed Adjustments'!KW98","v":0},0,{"$f":"IF($CE41>0,$CE41*KX$76,0)+'(20) RES Detailed Adjustments'!KY41+'(20) RES Detailed Adjustments'!KY98","v":0},{"$f":"IF($CE41>0,$CE41*KY$76,0)+'(20) RES Detailed Adjustments'!KZ41+'(20) RES Detailed Adjustments'!KZ98","v":0},{"$f":"IF($CE41>0,$CE41*KZ$76,0)+'(20) RES Detailed Adjustments'!LA41+'(20) RES Detailed Adjustments'!LA98","v":0},0,{"$f":"IF($CF41>0,$CF41*LB$76,0)+'(20) RES Detailed Adjustments'!LC41+'(20) RES Detailed Adjustments'!LC98","v":0},{"$f":"IF($CF41>0,$CF41*LC$76,0)+'(20) RES Detailed Adjustments'!LD41+'(20) RES Detailed Adjustments'!LD98","v":0},{"$f":"IF($CF41>0,$CF41*LD$76,0)+'(20) RES Detailed Adjustments'!LE41+'(20) RES Detailed Adjustments'!LE98","v":0},0,{"$f":"IF($CG41>0,$CG41*LF$76,0)+'(20) RES Detailed Adjustments'!LG41+'(20) RES Detailed Adjustments'!LG98","v":0},{"$f":"IF($CG41>0,$CG41*LG$76,0)+'(20) RES Detailed Adjustments'!LH41+'(20) RES Detailed Adjustments'!LH98","v":0},{"$f":"IF($CG41>0,$CG41*LH$76,0)+'(20) RES Detailed Adjustments'!LI41+'(20) RES Detailed Adjustments'!LI98","v":0},0,{"$f":"IF($CH41>0,$CH41*LJ$76,0)+'(20) RES Detailed Adjustments'!LK41+'(20) RES Detailed Adjustments'!LK98","v":0},{"$f":"IF($CH41>0,$CH41*LK$76,0)+'(20) RES Detailed Adjustments'!LL41+'(20) RES Detailed Adjustments'!LL98","v":0},{"$f":"IF($CH41>0,$CH41*LL$76,0)+'(20) RES Detailed Adjustments'!LM41+'(20) RES Detailed Adjustments'!LM98","v":0},0,{"$f":"IF($CI41>0,$CI41*LN$76,0)+'(20) RES Detailed Adjustments'!LO41+'(20) RES Detailed Adjustments'!LO98","v":0},{"$f":"IF($CI41>0,$CI41*LO$76,0)+'(20) RES Detailed Adjustments'!LP41+'(20) RES Detailed Adjustments'!LP98","v":0},{"$f":"IF($CI41>0,$CI41*LP$76,0)+'(20) RES Detailed Adjustments'!LQ41+'(20) RES Detailed Adjustments'!LQ98","v":0},0,{"$f":"IF($CJ41>0,$CJ41*LR$76,0)+'(20) RES Detailed Adjustments'!LS41+'(20) RES Detailed Adjustments'!LS98","v":0},{"$f":"IF($CJ41>0,$CJ41*LS$76,0)+'(20) RES Detailed Adjustments'!LT41+'(20) RES Detailed Adjustments'!LT98","v":0},{"$f":"IF($CJ41>0,$CJ41*LT$76,0)+'(20) RES Detailed Adjustments'!LU41+'(20) RES Detailed Adjustments'!LU98","v":0},0,{"$f":"IF($CK41>0,$CK41*LV$76,0)+'(20) RES Detailed Adjustments'!LW41+'(20) RES Detailed Adjustments'!LW98","v":0},{"$f":"IF($CK41>0,$CK41*LW$76,0)+'(20) RES Detailed Adjustments'!LX41+'(20) RES Detailed Adjustments'!LX98","v":0},{"$f":"IF($CK41>0,$CK41*LX$76,0)+'(20) RES Detailed Adjustments'!LY41+'(20) RES Detailed Adjustments'!LY98","v":0},0,{"$f":"IF($CL41>0,$CL41*LZ$76,0)+'(20) RES Detailed Adjustments'!MA41+'(20) RES Detailed Adjustments'!MA98","v":0},{"$f":"IF($CL41>0,$CL41*MA$76,0)+'(20) RES Detailed Adjustments'!MB41+'(20) RES Detailed Adjustments'!MB98","v":0},{"$f":"IF($CL41>0,$CL41*MB$76,0)+'(20) RES Detailed Adjustments'!MC41+'(20) RES Detailed Adjustments'!MC98","v":0},0,{"$f":"IF($CM41>0,$CM41*MD$76,0)+'(20) RES Detailed Adjustments'!ME41+'(20) RES Detailed Adjustments'!ME98","v":0},{"$f":"IF($CM41>0,$CM41*ME$76,0)+'(20) RES Detailed Adjustments'!MF41+'(20) RES Detailed Adjustments'!MF98","v":0},{"$f":"IF($CM41>0,$CM41*MF$76,0)+'(20) RES Detailed Adjustments'!MG41+'(20) RES Detailed Adjustments'!MG98","v":0},0,{"$f":"IF($CN41>0,$CN41*MH$76,0)+'(20) RES Detailed Adjustments'!MI41+'(20) RES Detailed Adjustments'!MI98","v":0},{"$f":"IF($CN41>0,$CN41*MI$76,0)+'(20) RES Detailed Adjustments'!MJ41+'(20) RES Detailed Adjustments'!MJ98","v":0},{"$f":"IF($CN41>0,$CN41*MJ$76,0)+'(20) RES Detailed Adjustments'!MK41+'(20) RES Detailed Adjustments'!MK98","v":0},0,{"$f":"IF($CO41>0,$CO41*ML$76,0)+'(20) RES Detailed Adjustments'!MM41+'(20) RES Detailed Adjustments'!MM98","v":0},{"$f":"IF($CO41>0,$CO41*MM$76,0)+'(20) RES Detailed Adjustments'!MN41+'(20) RES Detailed Adjustments'!MN98","v":0},{"$f":"IF($CO41>0,$CO41*MN$76,0)+'(20) RES Detailed Adjustments'!MO41+'(20) RES Detailed Adjustments'!MO98","v":0},0,{"$f":"IF($CP41>0,$CP41*MP$76,0)+'(20) RES Detailed Adjustments'!MQ41+'(20) RES Detailed Adjustments'!MQ98","v":0},{"$f":"IF($CP41>0,$CP41*MQ$76,0)+'(20) RES Detailed Adjustments'!MR41+'(20) RES Detailed Adjustments'!MR98","v":0},{"$f":"IF($CP41>0,$CP41*MR$76,0)+'(20) RES Detailed Adjustments'!MS41+'(20) RES Detailed Adjustments'!MS98","v":0},0,{"$f":"IF($CQ41>0,$CQ41*MT$76,0)+'(20) RES Detailed Adjustments'!MU41+'(20) RES Detailed Adjustments'!MU98","v":0},{"$f":"IF($CQ41>0,$CQ41*MU$76,0)+'(20) RES Detailed Adjustments'!MV41+'(20) RES Detailed Adjustments'!MV98","v":0},{"$f":"IF($CQ41>0,$CQ41*MV$76,0)+'(20) RES Detailed Adjustments'!MW41+'(20) RES Detailed Adjustments'!MW98","v":0},0,{"$f":"IF($CR41>0,$CR41*MX$76,0)+'(20) RES Detailed Adjustments'!MY41+'(20) RES Detailed Adjustments'!MY98","v":0},{"$f":"IF($CR41>0,$CR41*MY$76,0)+'(20) RES Detailed Adjustments'!MZ41+'(20) RES Detailed Adjustments'!MZ98","v":0},{"$f":"IF($CR41>0,$CR41*MZ$76,0)+'(20) RES Detailed Adjustments'!NA41+'(20) RES Detailed Adjustments'!NA98","v":0},0,{"$f":"IF($CS41>0,$CS41*NB$76,0)+'(20) RES Detailed Adjustments'!NC41+'(20) RES Detailed Adjustments'!NC98","v":0},{"$f":"IF($CS41>0,$CS41*NC$76,0)+'(20) RES Detailed Adjustments'!ND41+'(20) RES Detailed Adjustments'!ND98","v":0},{"$f":"IF($CS41>0,$CS41*ND$76,0)+'(20) RES Detailed Adjustments'!NE41+'(20) RES Detailed Adjustments'!NE98","v":0},0,{"$f":"IF($CT41>0,$CT41*NF$76,0)+'(20) RES Detailed Adjustments'!NG41+'(20) RES Detailed Adjustments'!NG98","v":0},{"$f":"IF($CT41>0,$CT41*NG$76,0)+'(20) RES Detailed Adjustments'!NH41+'(20) RES Detailed Adjustments'!NH98","v":0},{"$f":"IF($CT41>0,$CT41*NH$76,0)+'(20) RES Detailed Adjustments'!NI41+'(20) RES Detailed Adjustments'!NI98","v":0},0,{"$f":"IF($CU41>0,$CU41*NJ$76,0)+'(20) RES Detailed Adjustments'!NK41+'(20) RES Detailed Adjustments'!NK98","v":0},{"$f":"IF($CU41>0,$CU41*NK$76,0)+'(20) RES Detailed Adjustments'!NL41+'(20) RES Detailed Adjustments'!NL98","v":0},{"$f":"IF($CU41>0,$CU41*NL$76,0)+'(20) RES Detailed Adjustments'!NM41+'(20) RES Detailed Adjustments'!NM98","v":0},0,{"$f":"IF($CV41>0,$CV41*NN$76,0)+'(20) RES Detailed Adjustments'!NO41+'(20) RES Detailed Adjustments'!NO98","v":0},{"$f":"IF($CV41>0,$CV41*NO$76,0)+'(20) RES Detailed Adjustments'!NP41+'(20) RES Detailed Adjustments'!NP98","v":0},{"$f":"IF($CV41>0,$CV41*NP$76,0)+'(20) RES Detailed Adjustments'!NQ41+'(20) RES Detailed Adjustments'!NQ98","v":0},0,{"$f":"IF($CW41>0,$CW41*NR$76,0)+'(20) RES Detailed Adjustments'!NS41+'(20) RES Detailed Adjustments'!NS98","v":0},{"$f":"IF($CW41>0,$CW41*NS$76,0)+'(20) RES Detailed Adjustments'!NT41+'(20) RES Detailed Adjustments'!NT98","v":0},{"$f":"IF($CW41>0,$CW41*NT$76,0)+'(20) RES Detailed Adjustments'!NU41+'(20) RES Detailed Adjustments'!NU98","v":0},0]
["Drug Screening and Other Testing",{"$f":"IF($F42>0,$F42*B$76,0)+'(20) RES Detailed Adjustments'!C42+'(20) RES Detailed Adjustments'!C99","v":0},{"$f":"IF($F42>0,$F42*C$76,0)+'(20) RES Detailed Adjustments'!D42+'(20) RES Detailed Adjustments'!D99","v":0},{"$f":"IF($F42>0,$F42*D$76,0)+'(20) RES Detailed Adjustments'!E42+'(20) RES Detailed Adjustments'!E99","v":0},0,{"$f":"IF($G42>0,$G42*F$76,0)+'(20) RES Detailed Adjustments'!G42+'(20) RES Detailed Adjustments'!G99","v":0},{"$f":"IF($G42>0,$G42*G$76,0)+'(20) RES Detailed Adjustments'!H42+'(20) RES Detailed Adjustments'!H99","v":0},{"$f":"IF($G42>0,$G42*H$76,0)+'(20) RES Detailed Adjustments'!I42+'(20) RES Detailed Adjustments'!I99","v":0},0,{"$f":"IF($H42>0,$H42*J$76,0)+'(20) RES Detailed Adjustments'!K42+'(20) RES Detailed Adjustments'!K99","v":0},{"$f":"IF($H42>0,$H42*K$76,0)+'(20) RES Detailed Adjustments'!L42+'(20) RES Detailed Adjustments'!L99","v":0},{"$f":"IF($H42>0,$H42*L$76,0)+'(20) RES Detailed Adjustments'!M42+'(20) RES Detailed Adjustments'!M99","v":0},0,{"$f":"IF($I42>0,$I42*N$76,0)+'(20) RES Detailed Adjustments'!O42+'(20) RES Detailed Adjustments'!O99","v":0},{"$f":"IF($I42>0,$I42*O$76,0)+'(20) RES Detailed Adjustments'!P42+'(20) RES Detailed Adjustments'!P99","v":0},{"$f":"IF($I42>0,$I42*P$76,0)+'(20) RES Detailed Adjustments'!Q42+'(20) RES Detailed Adjustments'!Q99","v":0},0,{"$f":"IF($J42>0,$J42*R$76,0)+'(20) RES Detailed Adjustments'!S42+'(20) RES Detailed Adjustments'!S99","v":0},{"$f":"IF($J42>0,$J42*S$76,0)+'(20) RES Detailed Adjustments'!T42+'(20) RES Detailed Adjustments'!T99","v":0},{"$f":"IF($J42>0,$J42*T$76,0)+'(20) RES Detailed Adjustments'!U42+'(20) RES Detailed Adjustments'!U99","v":0},0,{"$f":"IF($K42>0,$K42*V$76,0)+'(20) RES Detailed Adjustments'!W42+'(20) RES Detailed Adjustments'!W99","v":0},{"$f":"IF($K42>0,$K42*W$76,0)+'(20) RES Detailed Adjustments'!X42+'(20) RES Detailed Adjustments'!X99","v":0},{"$f":"IF($K42>0,$K42*X$76,0)+'(20) RES Detailed Adjustments'!Y42+'(20) RES Detailed Adjustments'!Y99","v":0},0,{"$f":"IF($L42>0,$L42*Z$76,0)+'(20) RES Detailed Adjustments'!AA42+'(20) RES Detailed Adjustments'!AA99","v":0},{"$f":"IF($L42>0,$L42*AA$76,0)+'(20) RES Detailed Adjustments'!AB42+'(20) RES Detailed Adjustments'!AB99","v":0},{"$f":"IF($L42>0,$L42*AB$76,0)+'(20) RES Detailed Adjustments'!AC42+'(20) RES Detailed Adjustments'!AC99","v":0},0,{"$f":"IF($M42>0,$M42*AD$76,0)+'(20) RES Detailed Adjustments'!AE42+'(20) RES Detailed Adjustments'!AE99","v":0},{"$f":"IF($M42>0,$M42*AE$76,0)+'(20) RES Detailed Adjustments'!AF42+'(20) RES Detailed Adjustments'!AF99","v":0},{"$f":"IF($M42>0,$M42*AF$76,0)+'(20) RES Detailed Adjustments'!AG42+'(20) RES Detailed Adjustments'!AG99","v":0},0,{"$f":"IF($N42>0,$N42*AH$76,0)+'(20) RES Detailed Adjustments'!AI42+'(20) RES Detailed Adjustments'!AI99","v":0},{"$f":"IF($N42>0,$N42*AI$76,0)+'(20) RES Detailed Adjustments'!AJ42+'(20) RES Detailed Adjustments'!AJ99","v":0},{"$f":"IF($N42>0,$N42*AJ$76,0)+'(20) RES Detailed Adjustments'!AK42+'(20) RES Detailed Adjustments'!AK99","v":0},0,{"$f":"IF($O42>0,$O42*AL$76,0)+'(20) RES Detailed Adjustments'!AM42+'(20) RES Detailed Adjustments'!AM99","v":0},{"$f":"IF($O42>0,$O42*AM$76,0)+'(20) RES Detailed Adjustments'!AN42+'(20) RES Detailed Adjustments'!AN99","v":0},{"$f":"IF($O42>0,$O42*AN$76,0)+'(20) RES Detailed Adjustments'!AO42+'(20) RES Detailed Adjustments'!AO99","v":0},0,{"$f":"IF($P42>0,$P42*AP$76,0)+'(20) RES Detailed Adjustments'!AQ42+'(20) RES Detailed Adjustments'!AQ99","v":0},{"$f":"IF($P42>0,$P42*AQ$76,0)+'(20) RES Detailed Adjustments'!AR42+'(20) RES Detailed Adjustments'!AR99","v":0},{"$f":"IF($P42>0,$P42*AR$76,0)+'(20) RES Detailed Adjustments'!AS42+'(20) RES Detailed Adjustments'!AS99","v":0},0,{"$f":"IF($Q42>0,$Q42*AT$76,0)+'(20) RES Detailed Adjustments'!AU42+'(20) RES Detailed Adjustments'!AU99","v":0},{"$f":"IF($Q42>0,$Q42*AU$76,0)+'(20) RES Detailed Adjustments'!AV42+'(20) RES Detailed Adjustments'!AV99","v":0},{"$f":"IF($Q42>0,$Q42*AV$76,0)+'(20) RES Detailed Adjustments'!AW42+'(20) RES Detailed Adjustments'!AW99","v":0},0,{"$f":"IF($R42>0,$R42*AX$76,0)+'(20) RES Detailed Adjustments'!AY42+'(20) RES Detailed Adjustments'!AY99","v":0},{"$f":"IF($R42>0,$R42*AY$76,0)+'(20) RES Detailed Adjustments'!AZ42+'(20) RES Detailed Adjustments'!AZ99","v":0},{"$f":"IF($R42>0,$R42*AZ$76,0)+'(20) RES Detailed Adjustments'!BA42+'(20) RES Detailed Adjustments'!BA99","v":0},0,{"$f":"IF($S42>0,$S42*BB$76,0)+'(20) RES Detailed Adjustments'!BC42+'(20) RES Detailed Adjustments'!BC99","v":0},{"$f":"IF($S42>0,$S42*BC$76,0)+'(20) RES Detailed Adjustments'!BD42+'(20) RES Detailed Adjustments'!BD99","v":0},{"$f":"IF($S42>0,$S42*BD$76,0)+'(20) RES Detailed Adjustments'!BE42+'(20) RES Detailed Adjustments'!BE99","v":0},0,{"$f":"IF($T42>0,$T42*BF$76,0)+'(20) RES Detailed Adjustments'!BG42+'(20) RES Detailed Adjustments'!BG99","v":0},{"$f":"IF($T42>0,$T42*BG$76,0)+'(20) RES Detailed Adjustments'!BH42+'(20) RES Detailed Adjustments'!BH99","v":0},{"$f":"IF($T42>0,$T42*BH$76,0)+'(20) RES Detailed Adjustments'!BI42+'(20) RES Detailed Adjustments'!BI99","v":0},0,{"$f":"IF($U42>0,$U42*BJ$76,0)+'(20) RES Detailed Adjustments'!BK42+'(20) RES Detailed Adjustments'!BK99","v":0},{"$f":"IF($U42>0,$U42*BK$76,0)+'(20) RES Detailed Adjustments'!BL42+'(20) RES Detailed Adjustments'!BL99","v":0},{"$f":"IF($U42>0,$U42*BL$76,0)+'(20) RES Detailed Adjustments'!BM42+'(20) RES Detailed Adjustments'!BM99","v":0},0,{"$f":"IF($V42>0,$V42*BN$76,0)+'(20) RES Detailed Adjustments'!BO42+'(20) RES Detailed Adjustments'!BO99","v":0},{"$f":"IF($V42>0,$V42*BO$76,0)+'(20) RES Detailed Adjustments'!BP42+'(20) RES Detailed Adjustments'!BP99","v":0},{"$f":"IF($V42>0,$V42*BP$76,0)+'(20) RES Detailed Adjustments'!BQ42+'(20) RES Detailed Adjustments'!BQ99","v":0},0,{"$f":"IF($W42>0,$W42*BR$76,0)+'(20) RES Detailed Adjustments'!BS42+'(20) RES Detailed Adjustments'!BS99","v":0},{"$f":"IF($W42>0,$W42*BS$76,0)+'(20) RES Detailed Adjustments'!BT42+'(20) RES Detailed Adjustments'!BT99","v":0},{"$f":"IF($W42>0,$W42*BT$76,0)+'(20) RES Detailed Adjustments'!BU42+'(20) RES Detailed Adjustments'!BU99","v":0},0,{"$f":"IF($X42>0,$X42*BV$76,0)+'(20) RES Detailed Adjustments'!BW42+'(20) RES Detailed Adjustments'!BW99","v":0},{"$f":"IF($X42>0,$X42*BW$76,0)+'(20) RES Detailed Adjustments'!BX42+'(20) RES Detailed Adjustments'!BX99","v":0},{"$f":"IF($X42>0,$X42*BX$76,0)+'(20) RES Detailed Adjustments'!BY42+'(20) RES Detailed Adjustments'!BY99","v":0},0,{"$f":"IF($Y42>0,$Y42*BZ$76,0)+'(20) RES Detailed Adjustments'!CA42+'(20) RES Detailed Adjustments'!CA99","v":0},{"$f":"IF($Y42>0,$Y42*CA$76,0)+'(20) RES Detailed Adjustments'!CB42+'(20) RES Detailed Adjustments'!CB99","v":0},{"$f":"IF($Y42>0,$Y42*CB$76,0)+'(20) RES Detailed Adjustments'!CC42+'(20) RES Detailed Adjustments'!CC99","v":0},0,{"$f":"IF($Z42>0,$Z42*CD$76,0)+'(20) RES Detailed Adjustments'!CE42+'(20) RES Detailed Adjustments'!CE99","v":0},{"$f":"IF($Z42>0,$Z42*CE$76,0)+'(20) RES Detailed Adjustments'!CF42+'(20) RES Detailed Adjustments'!CF99","v":0},{"$f":"IF($Z42>0,$Z42*CF$76,0)+'(20) RES Detailed Adjustments'!CG42+'(20) RES Detailed Adjustments'!CG99","v":0},0,{"$f":"IF($AA42>0,$AA42*CH$76,0)+'(20) RES Detailed Adjustments'!CI42+'(20) RES Detailed Adjustments'!CI99","v":0},{"$f":"IF($AA42>0,$AA42*CI$76,0)+'(20) RES Detailed Adjustments'!CJ42+'(20) RES Detailed Adjustments'!CJ99","v":0},{"$f":"IF($AA42>0,$AA42*CJ$76,0)+'(20) RES Detailed Adjustments'!CK42+'(20) RES Detailed Adjustments'!CK99","v":0},0,{"$f":"IF($AB42>0,$AB42*CL$76,0)+'(20) RES Detailed Adjustments'!CM42+'(20) RES Detailed Adjustments'!CM99","v":0},{"$f":"IF($AB42>0,$AB42*CM$76,0)+'(20) RES Detailed Adjustments'!CN42+'(20) RES Detailed Adjustments'!CN99","v":0},{"$f":"IF($AB42>0,$AB42*CN$76,0)+'(20) RES Detailed Adjustments'!CO42+'(20) RES Detailed Adjustments'!CO99","v":0},0,{"$f":"IF($AC42>0,$AC42*CP$76,0)+'(20) RES Detailed Adjustments'!CQ42+'(20) RES Detailed Adjustments'!CQ99","v":0},{"$f":"IF($AC42>0,$AC42*CQ$76,0)+'(20) RES Detailed Adjustments'!CR42+'(20) RES Detailed Adjustments'!CR99","v":0},{"$f":"IF($AC42>0,$AC42*CR$76,0)+'(20) RES Detailed Adjustments'!CS42+'(20) RES Detailed Adjustments'!CS99","v":0},0,{"$f":"IF($AD42>0,$AD42*CT$76,0)+'(20) RES Detailed Adjustments'!CU42+'(20) RES Detailed Adjustments'!CU99","v":0},{"$f":"IF($AD42>0,$AD42*CU$76,0)+'(20) RES Detailed Adjustments'!CV42+'(20) RES Detailed Adjustments'!CV99","v":0},{"$f":"IF($AD42>0,$AD42*CV$76,0)+'(20) RES Detailed Adjustments'!CW42+'(20) RES Detailed Adjustments'!CW99","v":0},0,{"$f":"IF($AE42>0,$AE42*CX$76,0)+'(20) RES Detailed Adjustments'!CY42+'(20) RES Detailed Adjustments'!CY99","v":0},{"$f":"IF($AE42>0,$AE42*CY$76,0)+'(20) RES Detailed Adjustments'!CZ42+'(20) RES Detailed Adjustments'!CZ99","v":0},{"$f":"IF($AE42>0,$AE42*CZ$76,0)+'(20) RES Detailed Adjustments'!DA42+'(20) RES Detailed Adjustments'!DA99","v":0},0,{"$f":"IF($AF42>0,$AF42*DB$76,0)+'(20) RES Detailed Adjustments'!DC42+'(20) RES Detailed Adjustments'!DC99","v":0},{"$f":"IF($AF42>0,$AF42*DC$76,0)+'(20) RES Detailed Adjustments'!DD42+'(20) RES Detailed Adjustments'!DD99","v":0},{"$f":"IF($AF42>0,$AF42*DD$76,0)+'(20) RES Detailed Adjustments'!DE42+'(20) RES Detailed Adjustments'!DE99","v":0},0,{"$f":"IF($AG42>0,$AG42*DF$76,0)+'(20) RES Detailed Adjustments'!DG42+'(20) RES Detailed Adjustments'!DG99","v":0},{"$f":"IF($AG42>0,$AG42*DG$76,0)+'(20) RES Detailed Adjustments'!DH42+'(20) RES Detailed Adjustments'!DH99","v":0},{"$f":"IF($AG42>0,$AG42*DH$76,0)+'(20) RES Detailed Adjustments'!DI42+'(20) RES Detailed Adjustments'!DI99","v":0},0,{"$f":"IF($AH42>0,$AH42*DJ$76,0)+'(20) RES Detailed Adjustments'!DK42+'(20) RES Detailed Adjustments'!DK99","v":0},{"$f":"IF($AH42>0,$AH42*DK$76,0)+'(20) RES Detailed Adjustments'!DL42+'(20) RES Detailed Adjustments'!DL99","v":0},{"$f":"IF($AH42>0,$AH42*DL$76,0)+'(20) RES Detailed Adjustments'!DM42+'(20) RES Detailed Adjustments'!DM99","v":0},0,{"$f":"IF($AI42>0,$AI42*DN$76,0)+'(20) RES Detailed Adjustments'!DO42+'(20) RES Detailed Adjustments'!DO99","v":0},{"$f":"IF($AI42>0,$AI42*DO$76,0)+'(20) RES Detailed Adjustments'!DP42+'(20) RES Detailed Adjustments'!DP99","v":0},{"$f":"IF($AI42>0,$AI42*DP$76,0)+'(20) RES Detailed Adjustments'!DQ42+'(20) RES Detailed Adjustments'!DQ99","v":0},0,{"$f":"IF($AJ42>0,$AJ42*DR$76,0)+'(20) RES Detailed Adjustments'!DS42+'(20) RES Detailed Adjustments'!DS99","v":0},{"$f":"IF($AJ42>0,$AJ42*DS$76,0)+'(20) RES Detailed Adjustments'!DT42+'(20) RES Detailed Adjustments'!DT99","v":0},{"$f":"IF($AJ42>0,$AJ42*DT$76,0)+'(20) RES Detailed Adjustments'!DU42+'(20) RES Detailed Adjustments'!DU99","v":0},0,{"$f":"IF($AK42>0,$AK42*DV$76,0)+'(20) RES Detailed Adjustments'!DW42+'(20) RES Detailed Adjustments'!DW99","v":0},{"$f":"IF($AK42>0,$AK42*DW$76,0)+'(20) RES Detailed Adjustments'!DX42+'(20) RES Detailed Adjustments'!DX99","v":0},{"$f":"IF($AK42>0,$AK42*DX$76,0)+'(20) RES Detailed Adjustments'!DY42+'(20) RES Detailed Adjustments'!DY99","v":0},0,{"$f":"IF($AL42>0,$AL42*DZ$76,0)+'(20) RES Detailed Adjustments'!EA42+'(20) RES Detailed Adjustments'!EA99","v":0},{"$f":"IF($AL42>0,$AL42*EA$76,0)+'(20) RES Detailed Adjustments'!EB42+'(20) RES Detailed Adjustments'!EB99","v":0},{"$f":"IF($AL42>0,$AL42*EB$76,0)+'(20) RES Detailed Adjustments'!EC42+'(20) RES Detailed Adjustments'!EC99","v":0},0,{"$f":"IF($AM42>0,$AM42*ED$76,0)+'(20) RES Detailed Adjustments'!EE42+'(20) RES Detailed Adjustments'!EE99","v":0},{"$f":"IF($AM42>0,$AM42*EE$76,0)+'(20) RES Detailed Adjustments'!EF42+'(20) RES Detailed Adjustments'!EF99","v":0},{"$f":"IF($AM42>0,$AM42*EF$76,0)+'(20) RES Detailed Adjustments'!EG42+'(20) RES Detailed Adjustments'!EG99","v":0},0,{"$f":"IF($AN42>0,$AN42*EH$76,0)+'(20) RES Detailed Adjustments'!EI42+'(20) RES Detailed Adjustments'!EI99","v":0},{"$f":"IF($AN42>0,$AN42*EI$76,0)+'(20) RES Detailed Adjustments'!EJ42+'(20) RES Detailed Adjustments'!EJ99","v":0},{"$f":"IF($AN42>0,$AN42*EJ$76,0)+'(20) RES Detailed Adjustments'!EK42+'(20) RES Detailed Adjustments'!EK99","v":0},0,{"$f":"IF($AO42>0,$AO42*EL$76,0)+'(20) RES Detailed Adjustments'!EM42+'(20) RES Detailed Adjustments'!EM99","v":0},{"$f":"IF($AO42>0,$AO42*EM$76,0)+'(20) RES Detailed Adjustments'!EN42+'(20) RES Detailed Adjustments'!EN99","v":0},{"$f":"IF($AO42>0,$AO42*EN$76,0)+'(20) RES Detailed Adjustments'!EO42+'(20) RES Detailed Adjustments'!EO99","v":0},0,{"$f":"IF($AP42>0,$AP42*EP$76,0)+'(20) RES Detailed Adjustments'!EQ42+'(20) RES Detailed Adjustments'!EQ99","v":0},{"$f":"IF($AP42>0,$AP42*EQ$76,0)+'(20) RES Detailed Adjustments'!ER42+'(20) RES Detailed Adjustments'!ER99","v":0},{"$f":"IF($AP42>0,$AP42*ER$76,0)+'(20) RES Detailed Adjustments'!ES42+'(20) RES Detailed Adjustments'!ES99","v":0},0,{"$f":"IF($AQ42>0,$AQ42*ET$76,0)+'(20) RES Detailed Adjustments'!EU42+'(20) RES Detailed Adjustments'!EU99","v":0},{"$f":"IF($AQ42>0,$AQ42*EU$76,0)+'(20) RES Detailed Adjustments'!EV42+'(20) RES Detailed Adjustments'!EV99","v":0},{"$f":"IF($AQ42>0,$AQ42*EV$76,0)+'(20) RES Detailed Adjustments'!EW42+'(20) RES Detailed Adjustments'!EW99","v":0},0,{"$f":"IF($AR42>0,$AR42*EX$76,0)+'(20) RES Detailed Adjustments'!EY42+'(20) RES Detailed Adjustments'!EY99","v":0},{"$f":"IF($AR42>0,$AR42*EY$76,0)+'(20) RES Detailed Adjustments'!EZ42+'(20) RES Detailed Adjustments'!EZ99","v":0},{"$f":"IF($AR42>0,$AR42*EZ$76,0)+'(20) RES Detailed Adjustments'!FA42+'(20) RES Detailed Adjustments'!FA99","v":0},0,{"$f":"IF($AS42>0,$AS42*FB$76,0)+'(20) RES Detailed Adjustments'!FC42+'(20) RES Detailed Adjustments'!FC99","v":0},{"$f":"IF($AS42>0,$AS42*FC$76,0)+'(20) RES Detailed Adjustments'!FD42+'(20) RES Detailed Adjustments'!FD99","v":0},{"$f":"IF($AS42>0,$AS42*FD$76,0)+'(20) RES Detailed Adjustments'!FE42+'(20) RES Detailed Adjustments'!FE99","v":0},0,{"$f":"IF($AT42>0,$AT42*FF$76,0)+'(20) RES Detailed Adjustments'!FG42+'(20) RES Detailed Adjustments'!FG99","v":0},{"$f":"IF($AT42>0,$AT42*FG$76,0)+'(20) RES Detailed Adjustments'!FH42+'(20) RES Detailed Adjustments'!FH99","v":0},{"$f":"IF($AT42>0,$AT42*FH$76,0)+'(20) RES Detailed Adjustments'!FI42+'(20) RES Detailed Adjustments'!FI99","v":0},0,{"$f":"IF($AU42>0,$AU42*FJ$76,0)+'(20) RES Detailed Adjustments'!FK42+'(20) RES Detailed Adjustments'!FK99","v":0},{"$f":"IF($AU42>0,$AU42*FK$76,0)+'(20) RES Detailed Adjustments'!FL42+'(20) RES Detailed Adjustments'!FL99","v":0},{"$f":"IF($AU42>0,$AU42*FL$76,0)+'(20) RES Detailed Adjustments'!FM42+'(20) RES Detailed Adjustments'!FM99","v":0},0,{"$f":"IF($AV42>0,$AV42*FN$76,0)+'(20) RES Detailed Adjustments'!FO42+'(20) RES Detailed Adjustments'!FO99","v":0},{"$f":"IF($AV42>0,$AV42*FO$76,0)+'(20) RES Detailed Adjustments'!FP42+'(20) RES Detailed Adjustments'!FP99","v":0},{"$f":"IF($AV42>0,$AV42*FP$76,0)+'(20) RES Detailed Adjustments'!FQ42+'(20) RES Detailed Adjustments'!FQ99","v":0},0,{"$f":"IF($AW42>0,$AW42*FR$76,0)+'(20) RES Detailed Adjustments'!FS42+'(20) RES Detailed Adjustments'!FS99","v":0},{"$f":"IF($AW42>0,$AW42*FS$76,0)+'(20) RES Detailed Adjustments'!FT42+'(20) RES Detailed Adjustments'!FT99","v":0},{"$f":"IF($AW42>0,$AW42*FT$76,0)+'(20) RES Detailed Adjustments'!FU42+'(20) RES Detailed Adjustments'!FU99","v":0},0,{"$f":"IF($AX42>0,$AX42*FV$76,0)+'(20) RES Detailed Adjustments'!FW42+'(20) RES Detailed Adjustments'!FW99","v":0},{"$f":"IF($AX42>0,$AX42*FW$76,0)+'(20) RES Detailed Adjustments'!FX42+'(20) RES Detailed Adjustments'!FX99","v":0},{"$f":"IF($AX42>0,$AX42*FX$76,0)+'(20) RES Detailed Adjustments'!FY42+'(20) RES Detailed Adjustments'!FY99","v":0},0,{"$f":"IF($AY42>0,$AY42*FZ$76,0)+'(20) RES Detailed Adjustments'!GA42+'(20) RES Detailed Adjustments'!GA99","v":0},{"$f":"IF($AY42>0,$AY42*GA$76,0)+'(20) RES Detailed Adjustments'!GB42+'(20) RES Detailed Adjustments'!GB99","v":0},{"$f":"IF($AY42>0,$AY42*GB$76,0)+'(20) RES Detailed Adjustments'!GC42+'(20) RES Detailed Adjustments'!GC99","v":0},0,{"$f":"IF($AZ42>0,$AZ42*GD$76,0)+'(20) RES Detailed Adjustments'!GE42+'(20) RES Detailed Adjustments'!GE99","v":0},{"$f":"IF($AZ42>0,$AZ42*GE$76,0)+'(20) RES Detailed Adjustments'!GF42+'(20) RES Detailed Adjustments'!GF99","v":0},{"$f":"IF($AZ42>0,$AZ42*GF$76,0)+'(20) RES Detailed Adjustments'!GG42+'(20) RES Detailed Adjustments'!GG99","v":0},0,{"$f":"IF($BA42>0,$BA42*GH$76,0)+'(20) RES Detailed Adjustments'!GI42+'(20) RES Detailed Adjustments'!GI99","v":0},{"$f":"IF($BA42>0,$BA42*GI$76,0)+'(20) RES Detailed Adjustments'!GJ42+'(20) RES Detailed Adjustments'!GJ99","v":0},{"$f":"IF($BA42>0,$BA42*GJ$76,0)+'(20) RES Detailed Adjustments'!GK42+'(20) RES Detailed Adjustments'!GK99","v":0},0,{"$f":"IF($BB42>0,$BB42*GL$76,0)+'(20) RES Detailed Adjustments'!GM42+'(20) RES Detailed Adjustments'!GM99","v":0},{"$f":"IF($BB42>0,$BB42*GM$76,0)+'(20) RES Detailed Adjustments'!GN42+'(20) RES Detailed Adjustments'!GN99","v":0},{"$f":"IF($BB42>0,$BB42*GN$76,0)+'(20) RES Detailed Adjustments'!GO42+'(20) RES Detailed Adjustments'!GO99","v":0},0,{"$f":"IF($BC42>0,$BC42*GP$76,0)+'(20) RES Detailed Adjustments'!GQ42+'(20) RES Detailed Adjustments'!GQ99","v":0},{"$f":"IF($BC42>0,$BC42*GQ$76,0)+'(20) RES Detailed Adjustments'!GR42+'(20) RES Detailed Adjustments'!GR99","v":0},{"$f":"IF($BC42>0,$BC42*GR$76,0)+'(20) RES Detailed Adjustments'!GS42+'(20) RES Detailed Adjustments'!GS99","v":0},0,{"$f":"IF($BD42>0,$BD42*GT$76,0)+'(20) RES Detailed Adjustments'!GU42+'(20) RES Detailed Adjustments'!GU99","v":0},{"$f":"IF($BD42>0,$BD42*GU$76,0)+'(20) RES Detailed Adjustments'!GV42+'(20) RES Detailed Adjustments'!GV99","v":0},{"$f":"IF($BD42>0,$BD42*GV$76,0)+'(20) RES Detailed Adjustments'!GW42+'(20) RES Detailed Adjustments'!GW99","v":0},0,{"$f":"IF($BE42>0,$BE42*GX$76,0)+'(20) RES Detailed Adjustments'!GY42+'(20) RES Detailed Adjustments'!GY99","v":0},{"$f":"IF($BE42>0,$BE42*GY$76,0)+'(20) RES Detailed Adjustments'!GZ42+'(20) RES Detailed Adjustments'!GZ99","v":0},{"$f":"IF($BE42>0,$BE42*GZ$76,0)+'(20) RES Detailed Adjustments'!HA42+'(20) RES Detailed Adjustments'!HA99","v":0},0,{"$f":"IF($BF42>0,$BF42*HB$76,0)+'(20) RES Detailed Adjustments'!HC42+'(20) RES Detailed Adjustments'!HC99","v":0},{"$f":"IF($BF42>0,$BF42*HC$76,0)+'(20) RES Detailed Adjustments'!HD42+'(20) RES Detailed Adjustments'!HD99","v":0},{"$f":"IF($BF42>0,$BF42*HD$76,0)+'(20) RES Detailed Adjustments'!HE42+'(20) RES Detailed Adjustments'!HE99","v":0},0,{"$f":"IF($BG42>0,$BG42*HF$76,0)+'(20) RES Detailed Adjustments'!HG42+'(20) RES Detailed Adjustments'!HG99","v":0},{"$f":"IF($BG42>0,$BG42*HG$76,0)+'(20) RES Detailed Adjustments'!HH42+'(20) RES Detailed Adjustments'!HH99","v":0},{"$f":"IF($BG42>0,$BG42*HH$76,0)+'(20) RES Detailed Adjustments'!HI42+'(20) RES Detailed Adjustments'!HI99","v":0},0,{"$f":"IF($BH42>0,$BH42*HJ$76,0)+'(20) RES Detailed Adjustments'!HK42+'(20) RES Detailed Adjustments'!HK99","v":0},{"$f":"IF($BH42>0,$BH42*HK$76,0)+'(20) RES Detailed Adjustments'!HL42+'(20) RES Detailed Adjustments'!HL99","v":0},{"$f":"IF($BH42>0,$BH42*HL$76,0)+'(20) RES Detailed Adjustments'!HM42+'(20) RES Detailed Adjustments'!HM99","v":0},0,{"$f":"IF($BI42>0,$BI42*HN$76,0)+'(20) RES Detailed Adjustments'!HO42+'(20) RES Detailed Adjustments'!HO99","v":0},{"$f":"IF($BI42>0,$BI42*HO$76,0)+'(20) RES Detailed Adjustments'!HP42+'(20) RES Detailed Adjustments'!HP99","v":0},{"$f":"IF($BI42>0,$BI42*HP$76,0)+'(20) RES Detailed Adjustments'!HQ42+'(20) RES Detailed Adjustments'!HQ99","v":0},0,{"$f":"IF($BJ42>0,$BJ42*HR$76,0)+'(20) RES Detailed Adjustments'!HS42+'(20) RES Detailed Adjustments'!HS99","v":0},{"$f":"IF($BJ42>0,$BJ42*HS$76,0)+'(20) RES Detailed Adjustments'!HT42+'(20) RES Detailed Adjustments'!HT99","v":0},{"$f":"IF($BJ42>0,$BJ42*HT$76,0)+'(20) RES Detailed Adjustments'!HU42+'(20) RES Detailed Adjustments'!HU99","v":0},0,{"$f":"IF($BK42>0,$BK42*HV$76,0)+'(20) RES Detailed Adjustments'!HW42+'(20) RES Detailed Adjustments'!HW99","v":0},{"$f":"IF($BK42>0,$BK42*HW$76,0)+'(20) RES Detailed Adjustments'!HX42+'(20) RES Detailed Adjustments'!HX99","v":0},{"$f":"IF($BK42>0,$BK42*HX$76,0)+'(20) RES Detailed Adjustments'!HY42+'(20) RES Detailed Adjustments'!HY99","v":0},0,{"$f":"IF($BL42>0,$BL42*HZ$76,0)+'(20) RES Detailed Adjustments'!IA42+'(20) RES Detailed Adjustments'!IA99","v":0},{"$f":"IF($BL42>0,$BL42*IA$76,0)+'(20) RES Detailed Adjustments'!IB42+'(20) RES Detailed Adjustments'!IB99","v":0},{"$f":"IF($BL42>0,$BL42*IB$76,0)+'(20) RES Detailed Adjustments'!IC42+'(20) RES Detailed Adjustments'!IC99","v":0},0,{"$f":"IF($BM42>0,$BM42*ID$76,0)+'(20) RES Detailed Adjustments'!IE42+'(20) RES Detailed Adjustments'!IE99","v":0},{"$f":"IF($BM42>0,$BM42*IE$76,0)+'(20) RES Detailed Adjustments'!IF42+'(20) RES Detailed Adjustments'!IF99","v":0},{"$f":"IF($BM42>0,$BM42*IF$76,0)+'(20) RES Detailed Adjustments'!IG42+'(20) RES Detailed Adjustments'!IG99","v":0},0,{"$f":"IF($BN42>0,$BN42*IH$76,0)+'(20) RES Detailed Adjustments'!II42+'(20) RES Detailed Adjustments'!II99","v":0},{"$f":"IF($BN42>0,$BN42*II$76,0)+'(20) RES Detailed Adjustments'!IJ42+'(20) RES Detailed Adjustments'!IJ99","v":0},{"$f":"IF($BN42>0,$BN42*IJ$76,0)+'(20) RES Detailed Adjustments'!IK42+'(20) RES Detailed Adjustments'!IK99","v":0},0,{"$f":"IF($BO42>0,$BO42*IL$76,0)+'(20) RES Detailed Adjustments'!IM42+'(20) RES Detailed Adjustments'!IM99","v":0},{"$f":"IF($BO42>0,$BO42*IM$76,0)+'(20) RES Detailed Adjustments'!IN42+'(20) RES Detailed Adjustments'!IN99","v":0},{"$f":"IF($BO42>0,$BO42*IN$76,0)+'(20) RES Detailed Adjustments'!IO42+'(20) RES Detailed Adjustments'!IO99","v":0},0,{"$f":"IF($BP42>0,$BP42*IP$76,0)+'(20) RES Detailed Adjustments'!IQ42+'(20) RES Detailed Adjustments'!IQ99","v":0},{"$f":"IF($BP42>0,$BP42*IQ$76,0)+'(20) RES Detailed Adjustments'!IR42+'(20) RES Detailed Adjustments'!IR99","v":0},{"$f":"IF($BP42>0,$BP42*IR$76,0)+'(20) RES Detailed Adjustments'!IS42+'(20) RES Detailed Adjustments'!IS99","v":0},0,{"$f":"IF($BQ42>0,$BQ42*IT$76,0)+'(20) RES Detailed Adjustments'!IU42+'(20) RES Detailed Adjustments'!IU99","v":0},{"$f":"IF($BQ42>0,$BQ42*IU$76,0)+'(20) RES Detailed Adjustments'!IV42+'(20) RES Detailed Adjustments'!IV99","v":0},{"$f":"IF($BQ42>0,$BQ42*IV$76,0)+'(20) RES Detailed Adjustments'!IW42+'(20) RES Detailed Adjustments'!IW99","v":0},0,{"$f":"IF($BR42>0,$BR42*IX$76,0)+'(20) RES Detailed Adjustments'!IY42+'(20) RES Detailed Adjustments'!IY99","v":0},{"$f":"IF($BR42>0,$BR42*IY$76,0)+'(20) RES Detailed Adjustments'!IZ42+'(20) RES Detailed Adjustments'!IZ99","v":0},{"$f":"IF($BR42>0,$BR42*IZ$76,0)+'(20) RES Detailed Adjustments'!JA42+'(20) RES Detailed Adjustments'!JA99","v":0},0,{"$f":"IF($BS42>0,$BS42*JB$76,0)+'(20) RES Detailed Adjustments'!JC42+'(20) RES Detailed Adjustments'!JC99","v":0},{"$f":"IF($BS42>0,$BS42*JC$76,0)+'(20) RES Detailed Adjustments'!JD42+'(20) RES Detailed Adjustments'!JD99","v":0},{"$f":"IF($BS42>0,$BS42*JD$76,0)+'(20) RES Detailed Adjustments'!JE42+'(20) RES Detailed Adjustments'!JE99","v":0},0,{"$f":"IF($BT42>0,$BT42*JF$76,0)+'(20) RES Detailed Adjustments'!JG42+'(20) RES Detailed Adjustments'!JG99","v":0},{"$f":"IF($BT42>0,$BT42*JG$76,0)+'(20) RES Detailed Adjustments'!JH42+'(20) RES Detailed Adjustments'!JH99","v":0},{"$f":"IF($BT42>0,$BT42*JH$76,0)+'(20) RES Detailed Adjustments'!JI42+'(20) RES Detailed Adjustments'!JI99","v":0},0,{"$f":"IF($BU42>0,$BU42*JJ$76,0)+'(20) RES Detailed Adjustments'!JK42+'(20) RES Detailed Adjustments'!JK99","v":0},{"$f":"IF($BU42>0,$BU42*JK$76,0)+'(20) RES Detailed Adjustments'!JL42+'(20) RES Detailed Adjustments'!JL99","v":0},{"$f":"IF($BU42>0,$BU42*JL$76,0)+'(20) RES Detailed Adjustments'!JM42+'(20) RES Detailed Adjustments'!JM99","v":0},0,{"$f":"IF($BV42>0,$BV42*JN$76,0)+'(20) RES Detailed Adjustments'!JO42+'(20) RES Detailed Adjustments'!JO99","v":0},{"$f":"IF($BV42>0,$BV42*JO$76,0)+'(20) RES Detailed Adjustments'!JP42+'(20) RES Detailed Adjustments'!JP99","v":0},{"$f":"IF($BV42>0,$BV42*JP$76,0)+'(20) RES Detailed Adjustments'!JQ42+'(20) RES Detailed Adjustments'!JQ99","v":0},0,{"$f":"IF($BW42>0,$BW42*JR$76,0)+'(20) RES Detailed Adjustments'!JS42+'(20) RES Detailed Adjustments'!JS99","v":0},{"$f":"IF($BW42>0,$BW42*JS$76,0)+'(20) RES Detailed Adjustments'!JT42+'(20) RES Detailed Adjustments'!JT99","v":0},{"$f":"IF($BW42>0,$BW42*JT$76,0)+'(20) RES Detailed Adjustments'!JU42+'(20) RES Detailed Adjustments'!JU99","v":0},0,{"$f":"IF($BX42>0,$BX42*JV$76,0)+'(20) RES Detailed Adjustments'!JW42+'(20) RES Detailed Adjustments'!JW99","v":0},{"$f":"IF($BX42>0,$BX42*JW$76,0)+'(20) RES Detailed Adjustments'!JX42+'(20) RES Detailed Adjustments'!JX99","v":0},{"$f":"IF($BX42>0,$BX42*JX$76,0)+'(20) RES Detailed Adjustments'!JY42+'(20) RES Detailed Adjustments'!JY99","v":0},0,{"$f":"IF($BY42>0,$BY42*JZ$76,0)+'(20) RES Detailed Adjustments'!KA42+'(20) RES Detailed Adjustments'!KA99","v":0},{"$f":"IF($BY42>0,$BY42*KA$76,0)+'(20) RES Detailed Adjustments'!KB42+'(20) RES Detailed Adjustments'!KB99","v":0},{"$f":"IF($BY42>0,$BY42*KB$76,0)+'(20) RES Detailed Adjustments'!KC42+'(20) RES Detailed Adjustments'!KC99","v":0},0,{"$f":"IF($BZ42>0,$BZ42*KD$76,0)+'(20) RES Detailed Adjustments'!KE42+'(20) RES Detailed Adjustments'!KE99","v":0},{"$f":"IF($BZ42>0,$BZ42*KE$76,0)+'(20) RES Detailed Adjustments'!KF42+'(20) RES Detailed Adjustments'!KF99","v":0},{"$f":"IF($BZ42>0,$BZ42*KF$76,0)+'(20) RES Detailed Adjustments'!KG42+'(20) RES Detailed Adjustments'!KG99","v":0},0,{"$f":"IF($CA42>0,$CA42*KH$76,0)+'(20) RES Detailed Adjustments'!KI42+'(20) RES Detailed Adjustments'!KI99","v":0},{"$f":"IF($CA42>0,$CA42*KI$76,0)+'(20) RES Detailed Adjustments'!KJ42+'(20) RES Detailed Adjustments'!KJ99","v":0},{"$f":"IF($CA42>0,$CA42*KJ$76,0)+'(20) RES Detailed Adjustments'!KK42+'(20) RES Detailed Adjustments'!KK99","v":0},0,{"$f":"IF($CB42>0,$CB42*KL$76,0)+'(20) RES Detailed Adjustments'!KM42+'(20) RES Detailed Adjustments'!KM99","v":0},{"$f":"IF($CB42>0,$CB42*KM$76,0)+'(20) RES Detailed Adjustments'!KN42+'(20) RES Detailed Adjustments'!KN99","v":0},{"$f":"IF($CB42>0,$CB42*KN$76,0)+'(20) RES Detailed Adjustments'!KO42+'(20) RES Detailed Adjustments'!KO99","v":0},0,{"$f":"IF($CC42>0,$CC42*KP$76,0)+'(20) RES Detailed Adjustments'!KQ42+'(20) RES Detailed Adjustments'!KQ99","v":0},{"$f":"IF($CC42>0,$CC42*KQ$76,0)+'(20) RES Detailed Adjustments'!KR42+'(20) RES Detailed Adjustments'!KR99","v":0},{"$f":"IF($CC42>0,$CC42*KR$76,0)+'(20) RES Detailed Adjustments'!KS42+'(20) RES Detailed Adjustments'!KS99","v":0},0,{"$f":"IF($CD42>0,$CD42*KT$76,0)+'(20) RES Detailed Adjustments'!KU42+'(20) RES Detailed Adjustments'!KU99","v":0},{"$f":"IF($CD42>0,$CD42*KU$76,0)+'(20) RES Detailed Adjustments'!KV42+'(20) RES Detailed Adjustments'!KV99","v":0},{"$f":"IF($CD42>0,$CD42*KV$76,0)+'(20) RES Detailed Adjustments'!KW42+'(20) RES Detailed Adjustments'!KW99","v":0},0,{"$f":"IF($CE42>0,$CE42*KX$76,0)+'(20) RES Detailed Adjustments'!KY42+'(20) RES Detailed Adjustments'!KY99","v":0},{"$f":"IF($CE42>0,$CE42*KY$76,0)+'(20) RES Detailed Adjustments'!KZ42+'(20) RES Detailed Adjustments'!KZ99","v":0},{"$f":"IF($CE42>0,$CE42*KZ$76,0)+'(20) RES Detailed Adjustments'!LA42+'(20) RES Detailed Adjustments'!LA99","v":0},0,{"$f":"IF($CF42>0,$CF42*LB$76,0)+'(20) RES Detailed Adjustments'!LC42+'(20) RES Detailed Adjustments'!LC99","v":0},{"$f":"IF($CF42>0,$CF42*LC$76,0)+'(20) RES Detailed Adjustments'!LD42+'(20) RES Detailed Adjustments'!LD99","v":0},{"$f":"IF($CF42>0,$CF42*LD$76,0)+'(20) RES Detailed Adjustments'!LE42+'(20) RES Detailed Adjustments'!LE99","v":0},0,{"$f":"IF($CG42>0,$CG42*LF$76,0)+'(20) RES Detailed Adjustments'!LG42+'(20) RES Detailed Adjustments'!LG99","v":0},{"$f":"IF($CG42>0,$CG42*LG$76,0)+'(20) RES Detailed Adjustments'!LH42+'(20) RES Detailed Adjustments'!LH99","v":0},{"$f":"IF($CG42>0,$CG42*LH$76,0)+'(20) RES Detailed Adjustments'!LI42+'(20) RES Detailed Adjustments'!LI99","v":0},0,{"$f":"IF($CH42>0,$CH42*LJ$76,0)+'(20) RES Detailed Adjustments'!LK42+'(20) RES Detailed Adjustments'!LK99","v":0},{"$f":"IF($CH42>0,$CH42*LK$76,0)+'(20) RES Detailed Adjustments'!LL42+'(20) RES Detailed Adjustments'!LL99","v":0},{"$f":"IF($CH42>0,$CH42*LL$76,0)+'(20) RES Detailed Adjustments'!LM42+'(20) RES Detailed Adjustments'!LM99","v":0},0,{"$f":"IF($CI42>0,$CI42*LN$76,0)+'(20) RES Detailed Adjustments'!LO42+'(20) RES Detailed Adjustments'!LO99","v":0},{"$f":"IF($CI42>0,$CI42*LO$76,0)+'(20) RES Detailed Adjustments'!LP42+'(20) RES Detailed Adjustments'!LP99","v":0},{"$f":"IF($CI42>0,$CI42*LP$76,0)+'(20) RES Detailed Adjustments'!LQ42+'(20) RES Detailed Adjustments'!LQ99","v":0},0,{"$f":"IF($CJ42>0,$CJ42*LR$76,0)+'(20) RES Detailed Adjustments'!LS42+'(20) RES Detailed Adjustments'!LS99","v":0},{"$f":"IF($CJ42>0,$CJ42*LS$76,0)+'(20) RES Detailed Adjustments'!LT42+'(20) RES Detailed Adjustments'!LT99","v":0},{"$f":"IF($CJ42>0,$CJ42*LT$76,0)+'(20) RES Detailed Adjustments'!LU42+'(20) RES Detailed Adjustments'!LU99","v":0},0,{"$f":"IF($CK42>0,$CK42*LV$76,0)+'(20) RES Detailed Adjustments'!LW42+'(20) RES Detailed Adjustments'!LW99","v":0},{"$f":"IF($CK42>0,$CK42*LW$76,0)+'(20) RES Detailed Adjustments'!LX42+'(20) RES Detailed Adjustments'!LX99","v":0},{"$f":"IF($CK42>0,$CK42*LX$76,0)+'(20) RES Detailed Adjustments'!LY42+'(20) RES Detailed Adjustments'!LY99","v":0},0,{"$f":"IF($CL42>0,$CL42*LZ$76,0)+'(20) RES Detailed Adjustments'!MA42+'(20) RES Detailed Adjustments'!MA99","v":0},{"$f":"IF($CL42>0,$CL42*MA$76,0)+'(20) RES Detailed Adjustments'!MB42+'(20) RES Detailed Adjustments'!MB99","v":0},{"$f":"IF($CL42>0,$CL42*MB$76,0)+'(20) RES Detailed Adjustments'!MC42+'(20) RES Detailed Adjustments'!MC99","v":0},0,{"$f":"IF($CM42>0,$CM42*MD$76,0)+'(20) RES Detailed Adjustments'!ME42+'(20) RES Detailed Adjustments'!ME99","v":0},{"$f":"IF($CM42>0,$CM42*ME$76,0)+'(20) RES Detailed Adjustments'!MF42+'(20) RES Detailed Adjustments'!MF99","v":0},{"$f":"IF($CM42>0,$CM42*MF$76,0)+'(20) RES Detailed Adjustments'!MG42+'(20) RES Detailed Adjustments'!MG99","v":0},0,{"$f":"IF($CN42>0,$CN42*MH$76,0)+'(20) RES Detailed Adjustments'!MI42+'(20) RES Detailed Adjustments'!MI99","v":0},{"$f":"IF($CN42>0,$CN42*MI$76,0)+'(20) RES Detailed Adjustments'!MJ42+'(20) RES Detailed Adjustments'!MJ99","v":0},{"$f":"IF($CN42>0,$CN42*MJ$76,0)+'(20) RES Detailed Adjustments'!MK42+'(20) RES Detailed Adjustments'!MK99","v":0},0,{"$f":"IF($CO42>0,$CO42*ML$76,0)+'(20) RES Detailed Adjustments'!MM42+'(20) RES Detailed Adjustments'!MM99","v":0},{"$f":"IF($CO42>0,$CO42*MM$76,0)+'(20) RES Detailed Adjustments'!MN42+'(20) RES Detailed Adjustments'!MN99","v":0},{"$f":"IF($CO42>0,$CO42*MN$76,0)+'(20) RES Detailed Adjustments'!MO42+'(20) RES Detailed Adjustments'!MO99","v":0},0,{"$f":"IF($CP42>0,$CP42*MP$76,0)+'(20) RES Detailed Adjustments'!MQ42+'(20) RES Detailed Adjustments'!MQ99","v":0},{"$f":"IF($CP42>0,$CP42*MQ$76,0)+'(20) RES Detailed Adjustments'!MR42+'(20) RES Detailed Adjustments'!MR99","v":0},{"$f":"IF($CP42>0,$CP42*MR$76,0)+'(20) RES Detailed Adjustments'!MS42+'(20) RES Detailed Adjustments'!MS99","v":0},0,{"$f":"IF($CQ42>0,$CQ42*MT$76,0)+'(20) RES Detailed Adjustments'!MU42+'(20) RES Detailed Adjustments'!MU99","v":0},{"$f":"IF($CQ42>0,$CQ42*MU$76,0)+'(20) RES Detailed Adjustments'!MV42+'(20) RES Detailed Adjustments'!MV99","v":0},{"$f":"IF($CQ42>0,$CQ42*MV$76,0)+'(20) RES Detailed Adjustments'!MW42+'(20) RES Detailed Adjustments'!MW99","v":0},0,{"$f":"IF($CR42>0,$CR42*MX$76,0)+'(20) RES Detailed Adjustments'!MY42+'(20) RES Detailed Adjustments'!MY99","v":0},{"$f":"IF($CR42>0,$CR42*MY$76,0)+'(20) RES Detailed Adjustments'!MZ42+'(20) RES Detailed Adjustments'!MZ99","v":0},{"$f":"IF($CR42>0,$CR42*MZ$76,0)+'(20) RES Detailed Adjustments'!NA42+'(20) RES Detailed Adjustments'!NA99","v":0},0,{"$f":"IF($CS42>0,$CS42*NB$76,0)+'(20) RES Detailed Adjustments'!NC42+'(20) RES Detailed Adjustments'!NC99","v":0},{"$f":"IF($CS42>0,$CS42*NC$76,0)+'(20) RES Detailed Adjustments'!ND42+'(20) RES Detailed Adjustments'!ND99","v":0},{"$f":"IF($CS42>0,$CS42*ND$76,0)+'(20) RES Detailed Adjustments'!NE42+'(20) RES Detailed Adjustments'!NE99","v":0},0,{"$f":"IF($CT42>0,$CT42*NF$76,0)+'(20) RES Detailed Adjustments'!NG42+'(20) RES Detailed Adjustments'!NG99","v":0},{"$f":"IF($CT42>0,$CT42*NG$76,0)+'(20) RES Detailed Adjustments'!NH42+'(20) RES Detailed Adjustments'!NH99","v":0},{"$f":"IF($CT42>0,$CT42*NH$76,0)+'(20) RES Detailed Adjustments'!NI42+'(20) RES Detailed Adjustments'!NI99","v":0},0,{"$f":"IF($CU42>0,$CU42*NJ$76,0)+'(20) RES Detailed Adjustments'!NK42+'(20) RES Detailed Adjustments'!NK99","v":0},{"$f":"IF($CU42>0,$CU42*NK$76,0)+'(20) RES Detailed Adjustments'!NL42+'(20) RES Detailed Adjustments'!NL99","v":0},{"$f":"IF($CU42>0,$CU42*NL$76,0)+'(20) RES Detailed Adjustments'!NM42+'(20) RES Detailed Adjustments'!NM99","v":0},0,{"$f":"IF($CV42>0,$CV42*NN$76,0)+'(20) RES Detailed Adjustments'!NO42+'(20) RES Detailed Adjustments'!NO99","v":0},{"$f":"IF($CV42>0,$CV42*NO$76,0)+'(20) RES Detailed Adjustments'!NP42+'(20) RES Detailed Adjustments'!NP99","v":0},{"$f":"IF($CV42>0,$CV42*NP$76,0)+'(20) RES Detailed Adjustments'!NQ42+'(20) RES Detailed Adjustments'!NQ99","v":0},0,{"$f":"IF($CW42>0,$CW42*NR$76,0)+'(20) RES Detailed Adjustments'!NS42+'(20) RES Detailed Adjustments'!NS99","v":0},{"$f":"IF($CW42>0,$CW42*NS$76,0)+'(20) RES Detailed Adjustments'!NT42+'(20) RES Detailed Adjustments'!NT99","v":0},{"$f":"IF($CW42>0,$CW42*NT$76,0)+'(20) RES Detailed Adjustments'!NU42+'(20) RES Detailed Adjustments'!NU99","v":0},0]
["Utilities",{"$f":"IF($F43>0,$F43*B$76,0)+'(20) RES Detailed Adjustments'!C43+'(20) RES Detailed Adjustments'!C100","v":0},{"$f":"IF($F43>0,$F43*C$76,0)+'(20) RES Detailed Adjustments'!D43+'(20) RES Detailed Adjustments'!D100","v":0},{"$f":"IF($F43>0,$F43*D$76,0)+'(20) RES Detailed Adjustments'!E43+'(20) RES Detailed Adjustments'!E100","v":0},0,{"$f":"IF($G43>0,$G43*F$76,0)+'(20) RES Detailed Adjustments'!G43+'(20) RES Detailed Adjustments'!G100","v":0},{"$f":"IF($G43>0,$G43*G$76,0)+'(20) RES Detailed Adjustments'!H43+'(20) RES Detailed Adjustments'!H100","v":0},{"$f":"IF($G43>0,$G43*H$76,0)+'(20) RES Detailed Adjustments'!I43+'(20) RES Detailed Adjustments'!I100","v":0},0,{"$f":"IF($H43>0,$H43*J$76,0)+'(20) RES Detailed Adjustments'!K43+'(20) RES Detailed Adjustments'!K100","v":0},{"$f":"IF($H43>0,$H43*K$76,0)+'(20) RES Detailed Adjustments'!L43+'(20) RES Detailed Adjustments'!L100","v":0},{"$f":"IF($H43>0,$H43*L$76,0)+'(20) RES Detailed Adjustments'!M43+'(20) RES Detailed Adjustments'!M100","v":0},0,{"$f":"IF($I43>0,$I43*N$76,0)+'(20) RES Detailed Adjustments'!O43+'(20) RES Detailed Adjustments'!O100","v":0},{"$f":"IF($I43>0,$I43*O$76,0)+'(20) RES Detailed Adjustments'!P43+'(20) RES Detailed Adjustments'!P100","v":0},{"$f":"IF($I43>0,$I43*P$76,0)+'(20) RES Detailed Adjustments'!Q43+'(20) RES Detailed Adjustments'!Q100","v":0},0,{"$f":"IF($J43>0,$J43*R$76,0)+'(20) RES Detailed Adjustments'!S43+'(20) RES Detailed Adjustments'!S100","v":0},{"$f":"IF($J43>0,$J43*S$76,0)+'(20) RES Detailed Adjustments'!T43+'(20) RES Detailed Adjustments'!T100","v":0},{"$f":"IF($J43>0,$J43*T$76,0)+'(20) RES Detailed Adjustments'!U43+'(20) RES Detailed Adjustments'!U100","v":0},0,{"$f":"IF($K43>0,$K43*V$76,0)+'(20) RES Detailed Adjustments'!W43+'(20) RES Detailed Adjustments'!W100","v":0},{"$f":"IF($K43>0,$K43*W$76,0)+'(20) RES Detailed Adjustments'!X43+'(20) RES Detailed Adjustments'!X100","v":0},{"$f":"IF($K43>0,$K43*X$76,0)+'(20) RES Detailed Adjustments'!Y43+'(20) RES Detailed Adjustments'!Y100","v":0},0,{"$f":"IF($L43>0,$L43*Z$76,0)+'(20) RES Detailed Adjustments'!AA43+'(20) RES Detailed Adjustments'!AA100","v":0},{"$f":"IF($L43>0,$L43*AA$76,0)+'(20) RES Detailed Adjustments'!AB43+'(20) RES Detailed Adjustments'!AB100","v":0},{"$f":"IF($L43>0,$L43*AB$76,0)+'(20) RES Detailed Adjustments'!AC43+'(20) RES Detailed Adjustments'!AC100","v":0},0,{"$f":"IF($M43>0,$M43*AD$76,0)+'(20) RES Detailed Adjustments'!AE43+'(20) RES Detailed Adjustments'!AE100","v":0},{"$f":"IF($M43>0,$M43*AE$76,0)+'(20) RES Detailed Adjustments'!AF43+'(20) RES Detailed Adjustments'!AF100","v":0},{"$f":"IF($M43>0,$M43*AF$76,0)+'(20) RES Detailed Adjustments'!AG43+'(20) RES Detailed Adjustments'!AG100","v":0},0,{"$f":"IF($N43>0,$N43*AH$76,0)+'(20) RES Detailed Adjustments'!AI43+'(20) RES Detailed Adjustments'!AI100","v":0},{"$f":"IF($N43>0,$N43*AI$76,0)+'(20) RES Detailed Adjustments'!AJ43+'(20) RES Detailed Adjustments'!AJ100","v":0},{"$f":"IF($N43>0,$N43*AJ$76,0)+'(20) RES Detailed Adjustments'!AK43+'(20) RES Detailed Adjustments'!AK100","v":0},0,{"$f":"IF($O43>0,$O43*AL$76,0)+'(20) RES Detailed Adjustments'!AM43+'(20) RES Detailed Adjustments'!AM100","v":0},{"$f":"IF($O43>0,$O43*AM$76,0)+'(20) RES Detailed Adjustments'!AN43+'(20) RES Detailed Adjustments'!AN100","v":0},{"$f":"IF($O43>0,$O43*AN$76,0)+'(20) RES Detailed Adjustments'!AO43+'(20) RES Detailed Adjustments'!AO100","v":0},0,{"$f":"IF($P43>0,$P43*AP$76,0)+'(20) RES Detailed Adjustments'!AQ43+'(20) RES Detailed Adjustments'!AQ100","v":0},{"$f":"IF($P43>0,$P43*AQ$76,0)+'(20) RES Detailed Adjustments'!AR43+'(20) RES Detailed Adjustments'!AR100","v":0},{"$f":"IF($P43>0,$P43*AR$76,0)+'(20) RES Detailed Adjustments'!AS43+'(20) RES Detailed Adjustments'!AS100","v":0},0,{"$f":"IF($Q43>0,$Q43*AT$76,0)+'(20) RES Detailed Adjustments'!AU43+'(20) RES Detailed Adjustments'!AU100","v":0},{"$f":"IF($Q43>0,$Q43*AU$76,0)+'(20) RES Detailed Adjustments'!AV43+'(20) RES Detailed Adjustments'!AV100","v":0},{"$f":"IF($Q43>0,$Q43*AV$76,0)+'(20) RES Detailed Adjustments'!AW43+'(20) RES Detailed Adjustments'!AW100","v":0},0,{"$f":"IF($R43>0,$R43*AX$76,0)+'(20) RES Detailed Adjustments'!AY43+'(20) RES Detailed Adjustments'!AY100","v":0},{"$f":"IF($R43>0,$R43*AY$76,0)+'(20) RES Detailed Adjustments'!AZ43+'(20) RES Detailed Adjustments'!AZ100","v":0},{"$f":"IF($R43>0,$R43*AZ$76,0)+'(20) RES Detailed Adjustments'!BA43+'(20) RES Detailed Adjustments'!BA100","v":0},0,{"$f":"IF($S43>0,$S43*BB$76,0)+'(20) RES Detailed Adjustments'!BC43+'(20) RES Detailed Adjustments'!BC100","v":0},{"$f":"IF($S43>0,$S43*BC$76,0)+'(20) RES Detailed Adjustments'!BD43+'(20) RES Detailed Adjustments'!BD100","v":0},{"$f":"IF($S43>0,$S43*BD$76,0)+'(20) RES Detailed Adjustments'!BE43+'(20) RES Detailed Adjustments'!BE100","v":0},0,{"$f":"IF($T43>0,$T43*BF$76,0)+'(20) RES Detailed Adjustments'!BG43+'(20) RES Detailed Adjustments'!BG100","v":0},{"$f":"IF($T43>0,$T43*BG$76,0)+'(20) RES Detailed Adjustments'!BH43+'(20) RES Detailed Adjustments'!BH100","v":0},{"$f":"IF($T43>0,$T43*BH$76,0)+'(20) RES Detailed Adjustments'!BI43+'(20) RES Detailed Adjustments'!BI100","v":0},0,{"$f":"IF($U43>0,$U43*BJ$76,0)+'(20) RES Detailed Adjustments'!BK43+'(20) RES Detailed Adjustments'!BK100","v":0},{"$f":"IF($U43>0,$U43*BK$76,0)+'(20) RES Detailed Adjustments'!BL43+'(20) RES Detailed Adjustments'!BL100","v":0},{"$f":"IF($U43>0,$U43*BL$76,0)+'(20) RES Detailed Adjustments'!BM43+'(20) RES Detailed Adjustments'!BM100","v":0},0,{"$f":"IF($V43>0,$V43*BN$76,0)+'(20) RES Detailed Adjustments'!BO43+'(20) RES Detailed Adjustments'!BO100","v":0},{"$f":"IF($V43>0,$V43*BO$76,0)+'(20) RES Detailed Adjustments'!BP43+'(20) RES Detailed Adjustments'!BP100","v":0},{"$f":"IF($V43>0,$V43*BP$76,0)+'(20) RES Detailed Adjustments'!BQ43+'(20) RES Detailed Adjustments'!BQ100","v":0},0,{"$f":"IF($W43>0,$W43*BR$76,0)+'(20) RES Detailed Adjustments'!BS43+'(20) RES Detailed Adjustments'!BS100","v":0},{"$f":"IF($W43>0,$W43*BS$76,0)+'(20) RES Detailed Adjustments'!BT43+'(20) RES Detailed Adjustments'!BT100","v":0},{"$f":"IF($W43>0,$W43*BT$76,0)+'(20) RES Detailed Adjustments'!BU43+'(20) RES Detailed Adjustments'!BU100","v":0},0,{"$f":"IF($X43>0,$X43*BV$76,0)+'(20) RES Detailed Adjustments'!BW43+'(20) RES Detailed Adjustments'!BW100","v":0},{"$f":"IF($X43>0,$X43*BW$76,0)+'(20) RES Detailed Adjustments'!BX43+'(20) RES Detailed Adjustments'!BX100","v":0},{"$f":"IF($X43>0,$X43*BX$76,0)+'(20) RES Detailed Adjustments'!BY43+'(20) RES Detailed Adjustments'!BY100","v":0},0,{"$f":"IF($Y43>0,$Y43*BZ$76,0)+'(20) RES Detailed Adjustments'!CA43+'(20) RES Detailed Adjustments'!CA100","v":0},{"$f":"IF($Y43>0,$Y43*CA$76,0)+'(20) RES Detailed Adjustments'!CB43+'(20) RES Detailed Adjustments'!CB100","v":0},{"$f":"IF($Y43>0,$Y43*CB$76,0)+'(20) RES Detailed Adjustments'!CC43+'(20) RES Detailed Adjustments'!CC100","v":0},0,{"$f":"IF($Z43>0,$Z43*CD$76,0)+'(20) RES Detailed Adjustments'!CE43+'(20) RES Detailed Adjustments'!CE100","v":0},{"$f":"IF($Z43>0,$Z43*CE$76,0)+'(20) RES Detailed Adjustments'!CF43+'(20) RES Detailed Adjustments'!CF100","v":0},{"$f":"IF($Z43>0,$Z43*CF$76,0)+'(20) RES Detailed Adjustments'!CG43+'(20) RES Detailed Adjustments'!CG100","v":0},0,{"$f":"IF($AA43>0,$AA43*CH$76,0)+'(20) RES Detailed Adjustments'!CI43+'(20) RES Detailed Adjustments'!CI100","v":0},{"$f":"IF($AA43>0,$AA43*CI$76,0)+'(20) RES Detailed Adjustments'!CJ43+'(20) RES Detailed Adjustments'!CJ100","v":0},{"$f":"IF($AA43>0,$AA43*CJ$76,0)+'(20) RES Detailed Adjustments'!CK43+'(20) RES Detailed Adjustments'!CK100","v":0},0,{"$f":"IF($AB43>0,$AB43*CL$76,0)+'(20) RES Detailed Adjustments'!CM43+'(20) RES Detailed Adjustments'!CM100","v":0},{"$f":"IF($AB43>0,$AB43*CM$76,0)+'(20) RES Detailed Adjustments'!CN43+'(20) RES Detailed Adjustments'!CN100","v":0},{"$f":"IF($AB43>0,$AB43*CN$76,0)+'(20) RES Detailed Adjustments'!CO43+'(20) RES Detailed Adjustments'!CO100","v":0},0,{"$f":"IF($AC43>0,$AC43*CP$76,0)+'(20) RES Detailed Adjustments'!CQ43+'(20) RES Detailed Adjustments'!CQ100","v":0},{"$f":"IF($AC43>0,$AC43*CQ$76,0)+'(20) RES Detailed Adjustments'!CR43+'(20) RES Detailed Adjustments'!CR100","v":0},{"$f":"IF($AC43>0,$AC43*CR$76,0)+'(20) RES Detailed Adjustments'!CS43+'(20) RES Detailed Adjustments'!CS100","v":0},0,{"$f":"IF($AD43>0,$AD43*CT$76,0)+'(20) RES Detailed Adjustments'!CU43+'(20) RES Detailed Adjustments'!CU100","v":0},{"$f":"IF($AD43>0,$AD43*CU$76,0)+'(20) RES Detailed Adjustments'!CV43+'(20) RES Detailed Adjustments'!CV100","v":0},{"$f":"IF($AD43>0,$AD43*CV$76,0)+'(20) RES Detailed Adjustments'!CW43+'(20) RES Detailed Adjustments'!CW100","v":0},0,{"$f":"IF($AE43>0,$AE43*CX$76,0)+'(20) RES Detailed Adjustments'!CY43+'(20) RES Detailed Adjustments'!CY100","v":0},{"$f":"IF($AE43>0,$AE43*CY$76,0)+'(20) RES Detailed Adjustments'!CZ43+'(20) RES Detailed Adjustments'!CZ100","v":0},{"$f":"IF($AE43>0,$AE43*CZ$76,0)+'(20) RES Detailed Adjustments'!DA43+'(20) RES Detailed Adjustments'!DA100","v":0},0,{"$f":"IF($AF43>0,$AF43*DB$76,0)+'(20) RES Detailed Adjustments'!DC43+'(20) RES Detailed Adjustments'!DC100","v":0},{"$f":"IF($AF43>0,$AF43*DC$76,0)+'(20) RES Detailed Adjustments'!DD43+'(20) RES Detailed Adjustments'!DD100","v":0},{"$f":"IF($AF43>0,$AF43*DD$76,0)+'(20) RES Detailed Adjustments'!DE43+'(20) RES Detailed Adjustments'!DE100","v":0},0,{"$f":"IF($AG43>0,$AG43*DF$76,0)+'(20) RES Detailed Adjustments'!DG43+'(20) RES Detailed Adjustments'!DG100","v":0},{"$f":"IF($AG43>0,$AG43*DG$76,0)+'(20) RES Detailed Adjustments'!DH43+'(20) RES Detailed Adjustments'!DH100","v":0},{"$f":"IF($AG43>0,$AG43*DH$76,0)+'(20) RES Detailed Adjustments'!DI43+'(20) RES Detailed Adjustments'!DI100","v":0},0,{"$f":"IF($AH43>0,$AH43*DJ$76,0)+'(20) RES Detailed Adjustments'!DK43+'(20) RES Detailed Adjustments'!DK100","v":0},{"$f":"IF($AH43>0,$AH43*DK$76,0)+'(20) RES Detailed Adjustments'!DL43+'(20) RES Detailed Adjustments'!DL100","v":0},{"$f":"IF($AH43>0,$AH43*DL$76,0)+'(20) RES Detailed Adjustments'!DM43+'(20) RES Detailed Adjustments'!DM100","v":0},0,{"$f":"IF($AI43>0,$AI43*DN$76,0)+'(20) RES Detailed Adjustments'!DO43+'(20) RES Detailed Adjustments'!DO100","v":0},{"$f":"IF($AI43>0,$AI43*DO$76,0)+'(20) RES Detailed Adjustments'!DP43+'(20) RES Detailed Adjustments'!DP100","v":0},{"$f":"IF($AI43>0,$AI43*DP$76,0)+'(20) RES Detailed Adjustments'!DQ43+'(20) RES Detailed Adjustments'!DQ100","v":0},0,{"$f":"IF($AJ43>0,$AJ43*DR$76,0)+'(20) RES Detailed Adjustments'!DS43+'(20) RES Detailed Adjustments'!DS100","v":0},{"$f":"IF($AJ43>0,$AJ43*DS$76,0)+'(20) RES Detailed Adjustments'!DT43+'(20) RES Detailed Adjustments'!DT100","v":0},{"$f":"IF($AJ43>0,$AJ43*DT$76,0)+'(20) RES Detailed Adjustments'!DU43+'(20) RES Detailed Adjustments'!DU100","v":0},0,{"$f":"IF($AK43>0,$AK43*DV$76,0)+'(20) RES Detailed Adjustments'!DW43+'(20) RES Detailed Adjustments'!DW100","v":0},{"$f":"IF($AK43>0,$AK43*DW$76,0)+'(20) RES Detailed Adjustments'!DX43+'(20) RES Detailed Adjustments'!DX100","v":0},{"$f":"IF($AK43>0,$AK43*DX$76,0)+'(20) RES Detailed Adjustments'!DY43+'(20) RES Detailed Adjustments'!DY100","v":0},0,{"$f":"IF($AL43>0,$AL43*DZ$76,0)+'(20) RES Detailed Adjustments'!EA43+'(20) RES Detailed Adjustments'!EA100","v":0},{"$f":"IF($AL43>0,$AL43*EA$76,0)+'(20) RES Detailed Adjustments'!EB43+'(20) RES Detailed Adjustments'!EB100","v":0},{"$f":"IF($AL43>0,$AL43*EB$76,0)+'(20) RES Detailed Adjustments'!EC43+'(20) RES Detailed Adjustments'!EC100","v":0},0,{"$f":"IF($AM43>0,$AM43*ED$76,0)+'(20) RES Detailed Adjustments'!EE43+'(20) RES Detailed Adjustments'!EE100","v":0},{"$f":"IF($AM43>0,$AM43*EE$76,0)+'(20) RES Detailed Adjustments'!EF43+'(20) RES Detailed Adjustments'!EF100","v":0},{"$f":"IF($AM43>0,$AM43*EF$76,0)+'(20) RES Detailed Adjustments'!EG43+'(20) RES Detailed Adjustments'!EG100","v":0},0,{"$f":"IF($AN43>0,$AN43*EH$76,0)+'(20) RES Detailed Adjustments'!EI43+'(20) RES Detailed Adjustments'!EI100","v":0},{"$f":"IF($AN43>0,$AN43*EI$76,0)+'(20) RES Detailed Adjustments'!EJ43+'(20) RES Detailed Adjustments'!EJ100","v":0},{"$f":"IF($AN43>0,$AN43*EJ$76,0)+'(20) RES Detailed Adjustments'!EK43+'(20) RES Detailed Adjustments'!EK100","v":0},0,{"$f":"IF($AO43>0,$AO43*EL$76,0)+'(20) RES Detailed Adjustments'!EM43+'(20) RES Detailed Adjustments'!EM100","v":0},{"$f":"IF($AO43>0,$AO43*EM$76,0)+'(20) RES Detailed Adjustments'!EN43+'(20) RES Detailed Adjustments'!EN100","v":0},{"$f":"IF($AO43>0,$AO43*EN$76,0)+'(20) RES Detailed Adjustments'!EO43+'(20) RES Detailed Adjustments'!EO100","v":0},0,{"$f":"IF($AP43>0,$AP43*EP$76,0)+'(20) RES Detailed Adjustments'!EQ43+'(20) RES Detailed Adjustments'!EQ100","v":0},{"$f":"IF($AP43>0,$AP43*EQ$76,0)+'(20) RES Detailed Adjustments'!ER43+'(20) RES Detailed Adjustments'!ER100","v":0},{"$f":"IF($AP43>0,$AP43*ER$76,0)+'(20) RES Detailed Adjustments'!ES43+'(20) RES Detailed Adjustments'!ES100","v":0},0,{"$f":"IF($AQ43>0,$AQ43*ET$76,0)+'(20) RES Detailed Adjustments'!EU43+'(20) RES Detailed Adjustments'!EU100","v":0},{"$f":"IF($AQ43>0,$AQ43*EU$76,0)+'(20) RES Detailed Adjustments'!EV43+'(20) RES Detailed Adjustments'!EV100","v":0},{"$f":"IF($AQ43>0,$AQ43*EV$76,0)+'(20) RES Detailed Adjustments'!EW43+'(20) RES Detailed Adjustments'!EW100","v":0},0,{"$f":"IF($AR43>0,$AR43*EX$76,0)+'(20) RES Detailed Adjustments'!EY43+'(20) RES Detailed Adjustments'!EY100","v":0},{"$f":"IF($AR43>0,$AR43*EY$76,0)+'(20) RES Detailed Adjustments'!EZ43+'(20) RES Detailed Adjustments'!EZ100","v":0},{"$f":"IF($AR43>0,$AR43*EZ$76,0)+'(20) RES Detailed Adjustments'!FA43+'(20) RES Detailed Adjustments'!FA100","v":0},0,{"$f":"IF($AS43>0,$AS43*FB$76,0)+'(20) RES Detailed Adjustments'!FC43+'(20) RES Detailed Adjustments'!FC100","v":0},{"$f":"IF($AS43>0,$AS43*FC$76,0)+'(20) RES Detailed Adjustments'!FD43+'(20) RES Detailed Adjustments'!FD100","v":0},{"$f":"IF($AS43>0,$AS43*FD$76,0)+'(20) RES Detailed Adjustments'!FE43+'(20) RES Detailed Adjustments'!FE100","v":0},0,{"$f":"IF($AT43>0,$AT43*FF$76,0)+'(20) RES Detailed Adjustments'!FG43+'(20) RES Detailed Adjustments'!FG100","v":0},{"$f":"IF($AT43>0,$AT43*FG$76,0)+'(20) RES Detailed Adjustments'!FH43+'(20) RES Detailed Adjustments'!FH100","v":0},{"$f":"IF($AT43>0,$AT43*FH$76,0)+'(20) RES Detailed Adjustments'!FI43+'(20) RES Detailed Adjustments'!FI100","v":0},0,{"$f":"IF($AU43>0,$AU43*FJ$76,0)+'(20) RES Detailed Adjustments'!FK43+'(20) RES Detailed Adjustments'!FK100","v":0},{"$f":"IF($AU43>0,$AU43*FK$76,0)+'(20) RES Detailed Adjustments'!FL43+'(20) RES Detailed Adjustments'!FL100","v":0},{"$f":"IF($AU43>0,$AU43*FL$76,0)+'(20) RES Detailed Adjustments'!FM43+'(20) RES Detailed Adjustments'!FM100","v":0},0,{"$f":"IF($AV43>0,$AV43*FN$76,0)+'(20) RES Detailed Adjustments'!FO43+'(20) RES Detailed Adjustments'!FO100","v":0},{"$f":"IF($AV43>0,$AV43*FO$76,0)+'(20) RES Detailed Adjustments'!FP43+'(20) RES Detailed Adjustments'!FP100","v":0},{"$f":"IF($AV43>0,$AV43*FP$76,0)+'(20) RES Detailed Adjustments'!FQ43+'(20) RES Detailed Adjustments'!FQ100","v":0},0,{"$f":"IF($AW43>0,$AW43*FR$76,0)+'(20) RES Detailed Adjustments'!FS43+'(20) RES Detailed Adjustments'!FS100","v":0},{"$f":"IF($AW43>0,$AW43*FS$76,0)+'(20) RES Detailed Adjustments'!FT43+'(20) RES Detailed Adjustments'!FT100","v":0},{"$f":"IF($AW43>0,$AW43*FT$76,0)+'(20) RES Detailed Adjustments'!FU43+'(20) RES Detailed Adjustments'!FU100","v":0},0,{"$f":"IF($AX43>0,$AX43*FV$76,0)+'(20) RES Detailed Adjustments'!FW43+'(20) RES Detailed Adjustments'!FW100","v":0},{"$f":"IF($AX43>0,$AX43*FW$76,0)+'(20) RES Detailed Adjustments'!FX43+'(20) RES Detailed Adjustments'!FX100","v":0},{"$f":"IF($AX43>0,$AX43*FX$76,0)+'(20) RES Detailed Adjustments'!FY43+'(20) RES Detailed Adjustments'!FY100","v":0},0,{"$f":"IF($AY43>0,$AY43*FZ$76,0)+'(20) RES Detailed Adjustments'!GA43+'(20) RES Detailed Adjustments'!GA100","v":0},{"$f":"IF($AY43>0,$AY43*GA$76,0)+'(20) RES Detailed Adjustments'!GB43+'(20) RES Detailed Adjustments'!GB100","v":0},{"$f":"IF($AY43>0,$AY43*GB$76,0)+'(20) RES Detailed Adjustments'!GC43+'(20) RES Detailed Adjustments'!GC100","v":0},0,{"$f":"IF($AZ43>0,$AZ43*GD$76,0)+'(20) RES Detailed Adjustments'!GE43+'(20) RES Detailed Adjustments'!GE100","v":0},{"$f":"IF($AZ43>0,$AZ43*GE$76,0)+'(20) RES Detailed Adjustments'!GF43+'(20) RES Detailed Adjustments'!GF100","v":0},{"$f":"IF($AZ43>0,$AZ43*GF$76,0)+'(20) RES Detailed Adjustments'!GG43+'(20) RES Detailed Adjustments'!GG100","v":0},0,{"$f":"IF($BA43>0,$BA43*GH$76,0)+'(20) RES Detailed Adjustments'!GI43+'(20) RES Detailed Adjustments'!GI100","v":0},{"$f":"IF($BA43>0,$BA43*GI$76,0)+'(20) RES Detailed Adjustments'!GJ43+'(20) RES Detailed Adjustments'!GJ100","v":0},{"$f":"IF($BA43>0,$BA43*GJ$76,0)+'(20) RES Detailed Adjustments'!GK43+'(20) RES Detailed Adjustments'!GK100","v":0},0,{"$f":"IF($BB43>0,$BB43*GL$76,0)+'(20) RES Detailed Adjustments'!GM43+'(20) RES Detailed Adjustments'!GM100","v":0},{"$f":"IF($BB43>0,$BB43*GM$76,0)+'(20) RES Detailed Adjustments'!GN43+'(20) RES Detailed Adjustments'!GN100","v":0},{"$f":"IF($BB43>0,$BB43*GN$76,0)+'(20) RES Detailed Adjustments'!GO43+'(20) RES Detailed Adjustments'!GO100","v":0},0,{"$f":"IF($BC43>0,$BC43*GP$76,0)+'(20) RES Detailed Adjustments'!GQ43+'(20) RES Detailed Adjustments'!GQ100","v":0},{"$f":"IF($BC43>0,$BC43*GQ$76,0)+'(20) RES Detailed Adjustments'!GR43+'(20) RES Detailed Adjustments'!GR100","v":0},{"$f":"IF($BC43>0,$BC43*GR$76,0)+'(20) RES Detailed Adjustments'!GS43+'(20) RES Detailed Adjustments'!GS100","v":0},0,{"$f":"IF($BD43>0,$BD43*GT$76,0)+'(20) RES Detailed Adjustments'!GU43+'(20) RES Detailed Adjustments'!GU100","v":0},{"$f":"IF($BD43>0,$BD43*GU$76,0)+'(20) RES Detailed Adjustments'!GV43+'(20) RES Detailed Adjustments'!GV100","v":0},{"$f":"IF($BD43>0,$BD43*GV$76,0)+'(20) RES Detailed Adjustments'!GW43+'(20) RES Detailed Adjustments'!GW100","v":0},0,{"$f":"IF($BE43>0,$BE43*GX$76,0)+'(20) RES Detailed Adjustments'!GY43+'(20) RES Detailed Adjustments'!GY100","v":0},{"$f":"IF($BE43>0,$BE43*GY$76,0)+'(20) RES Detailed Adjustments'!GZ43+'(20) RES Detailed Adjustments'!GZ100","v":0},{"$f":"IF($BE43>0,$BE43*GZ$76,0)+'(20) RES Detailed Adjustments'!HA43+'(20) RES Detailed Adjustments'!HA100","v":0},0,{"$f":"IF($BF43>0,$BF43*HB$76,0)+'(20) RES Detailed Adjustments'!HC43+'(20) RES Detailed Adjustments'!HC100","v":0},{"$f":"IF($BF43>0,$BF43*HC$76,0)+'(20) RES Detailed Adjustments'!HD43+'(20) RES Detailed Adjustments'!HD100","v":0},{"$f":"IF($BF43>0,$BF43*HD$76,0)+'(20) RES Detailed Adjustments'!HE43+'(20) RES Detailed Adjustments'!HE100","v":0},0,{"$f":"IF($BG43>0,$BG43*HF$76,0)+'(20) RES Detailed Adjustments'!HG43+'(20) RES Detailed Adjustments'!HG100","v":0},{"$f":"IF($BG43>0,$BG43*HG$76,0)+'(20) RES Detailed Adjustments'!HH43+'(20) RES Detailed Adjustments'!HH100","v":0},{"$f":"IF($BG43>0,$BG43*HH$76,0)+'(20) RES Detailed Adjustments'!HI43+'(20) RES Detailed Adjustments'!HI100","v":0},0,{"$f":"IF($BH43>0,$BH43*HJ$76,0)+'(20) RES Detailed Adjustments'!HK43+'(20) RES Detailed Adjustments'!HK100","v":0},{"$f":"IF($BH43>0,$BH43*HK$76,0)+'(20) RES Detailed Adjustments'!HL43+'(20) RES Detailed Adjustments'!HL100","v":0},{"$f":"IF($BH43>0,$BH43*HL$76,0)+'(20) RES Detailed Adjustments'!HM43+'(20) RES Detailed Adjustments'!HM100","v":0},0,{"$f":"IF($BI43>0,$BI43*HN$76,0)+'(20) RES Detailed Adjustments'!HO43+'(20) RES Detailed Adjustments'!HO100","v":0},{"$f":"IF($BI43>0,$BI43*HO$76,0)+'(20) RES Detailed Adjustments'!HP43+'(20) RES Detailed Adjustments'!HP100","v":0},{"$f":"IF($BI43>0,$BI43*HP$76,0)+'(20) RES Detailed Adjustments'!HQ43+'(20) RES Detailed Adjustments'!HQ100","v":0},0,{"$f":"IF($BJ43>0,$BJ43*HR$76,0)+'(20) RES Detailed Adjustments'!HS43+'(20) RES Detailed Adjustments'!HS100","v":0},{"$f":"IF($BJ43>0,$BJ43*HS$76,0)+'(20) RES Detailed Adjustments'!HT43+'(20) RES Detailed Adjustments'!HT100","v":0},{"$f":"IF($BJ43>0,$BJ43*HT$76,0)+'(20) RES Detailed Adjustments'!HU43+'(20) RES Detailed Adjustments'!HU100","v":0},0,{"$f":"IF($BK43>0,$BK43*HV$76,0)+'(20) RES Detailed Adjustments'!HW43+'(20) RES Detailed Adjustments'!HW100","v":0},{"$f":"IF($BK43>0,$BK43*HW$76,0)+'(20) RES Detailed Adjustments'!HX43+'(20) RES Detailed Adjustments'!HX100","v":0},{"$f":"IF($BK43>0,$BK43*HX$76,0)+'(20) RES Detailed Adjustments'!HY43+'(20) RES Detailed Adjustments'!HY100","v":0},0,{"$f":"IF($BL43>0,$BL43*HZ$76,0)+'(20) RES Detailed Adjustments'!IA43+'(20) RES Detailed Adjustments'!IA100","v":0},{"$f":"IF($BL43>0,$BL43*IA$76,0)+'(20) RES Detailed Adjustments'!IB43+'(20) RES Detailed Adjustments'!IB100","v":0},{"$f":"IF($BL43>0,$BL43*IB$76,0)+'(20) RES Detailed Adjustments'!IC43+'(20) RES Detailed Adjustments'!IC100","v":0},0,{"$f":"IF($BM43>0,$BM43*ID$76,0)+'(20) RES Detailed Adjustments'!IE43+'(20) RES Detailed Adjustments'!IE100","v":0},{"$f":"IF($BM43>0,$BM43*IE$76,0)+'(20) RES Detailed Adjustments'!IF43+'(20) RES Detailed Adjustments'!IF100","v":0},{"$f":"IF($BM43>0,$BM43*IF$76,0)+'(20) RES Detailed Adjustments'!IG43+'(20) RES Detailed Adjustments'!IG100","v":0},0,{"$f":"IF($BN43>0,$BN43*IH$76,0)+'(20) RES Detailed Adjustments'!II43+'(20) RES Detailed Adjustments'!II100","v":0},{"$f":"IF($BN43>0,$BN43*II$76,0)+'(20) RES Detailed Adjustments'!IJ43+'(20) RES Detailed Adjustments'!IJ100","v":0},{"$f":"IF($BN43>0,$BN43*IJ$76,0)+'(20) RES Detailed Adjustments'!IK43+'(20) RES Detailed Adjustments'!IK100","v":0},0,{"$f":"IF($BO43>0,$BO43*IL$76,0)+'(20) RES Detailed Adjustments'!IM43+'(20) RES Detailed Adjustments'!IM100","v":0},{"$f":"IF($BO43>0,$BO43*IM$76,0)+'(20) RES Detailed Adjustments'!IN43+'(20) RES Detailed Adjustments'!IN100","v":0},{"$f":"IF($BO43>0,$BO43*IN$76,0)+'(20) RES Detailed Adjustments'!IO43+'(20) RES Detailed Adjustments'!IO100","v":0},0,{"$f":"IF($BP43>0,$BP43*IP$76,0)+'(20) RES Detailed Adjustments'!IQ43+'(20) RES Detailed Adjustments'!IQ100","v":0},{"$f":"IF($BP43>0,$BP43*IQ$76,0)+'(20) RES Detailed Adjustments'!IR43+'(20) RES Detailed Adjustments'!IR100","v":0},{"$f":"IF($BP43>0,$BP43*IR$76,0)+'(20) RES Detailed Adjustments'!IS43+'(20) RES Detailed Adjustments'!IS100","v":0},0,{"$f":"IF($BQ43>0,$BQ43*IT$76,0)+'(20) RES Detailed Adjustments'!IU43+'(20) RES Detailed Adjustments'!IU100","v":0},{"$f":"IF($BQ43>0,$BQ43*IU$76,0)+'(20) RES Detailed Adjustments'!IV43+'(20) RES Detailed Adjustments'!IV100","v":0},{"$f":"IF($BQ43>0,$BQ43*IV$76,0)+'(20) RES Detailed Adjustments'!IW43+'(20) RES Detailed Adjustments'!IW100","v":0},0,{"$f":"IF($BR43>0,$BR43*IX$76,0)+'(20) RES Detailed Adjustments'!IY43+'(20) RES Detailed Adjustments'!IY100","v":0},{"$f":"IF($BR43>0,$BR43*IY$76,0)+'(20) RES Detailed Adjustments'!IZ43+'(20) RES Detailed Adjustments'!IZ100","v":0},{"$f":"IF($BR43>0,$BR43*IZ$76,0)+'(20) RES Detailed Adjustments'!JA43+'(20) RES Detailed Adjustments'!JA100","v":0},0,{"$f":"IF($BS43>0,$BS43*JB$76,0)+'(20) RES Detailed Adjustments'!JC43+'(20) RES Detailed Adjustments'!JC100","v":0},{"$f":"IF($BS43>0,$BS43*JC$76,0)+'(20) RES Detailed Adjustments'!JD43+'(20) RES Detailed Adjustments'!JD100","v":0},{"$f":"IF($BS43>0,$BS43*JD$76,0)+'(20) RES Detailed Adjustments'!JE43+'(20) RES Detailed Adjustments'!JE100","v":0},0,{"$f":"IF($BT43>0,$BT43*JF$76,0)+'(20) RES Detailed Adjustments'!JG43+'(20) RES Detailed Adjustments'!JG100","v":0},{"$f":"IF($BT43>0,$BT43*JG$76,0)+'(20) RES Detailed Adjustments'!JH43+'(20) RES Detailed Adjustments'!JH100","v":0},{"$f":"IF($BT43>0,$BT43*JH$76,0)+'(20) RES Detailed Adjustments'!JI43+'(20) RES Detailed Adjustments'!JI100","v":0},0,{"$f":"IF($BU43>0,$BU43*JJ$76,0)+'(20) RES Detailed Adjustments'!JK43+'(20) RES Detailed Adjustments'!JK100","v":0},{"$f":"IF($BU43>0,$BU43*JK$76,0)+'(20) RES Detailed Adjustments'!JL43+'(20) RES Detailed Adjustments'!JL100","v":0},{"$f":"IF($BU43>0,$BU43*JL$76,0)+'(20) RES Detailed Adjustments'!JM43+'(20) RES Detailed Adjustments'!JM100","v":0},0,{"$f":"IF($BV43>0,$BV43*JN$76,0)+'(20) RES Detailed Adjustments'!JO43+'(20) RES Detailed Adjustments'!JO100","v":0},{"$f":"IF($BV43>0,$BV43*JO$76,0)+'(20) RES Detailed Adjustments'!JP43+'(20) RES Detailed Adjustments'!JP100","v":0},{"$f":"IF($BV43>0,$BV43*JP$76,0)+'(20) RES Detailed Adjustments'!JQ43+'(20) RES Detailed Adjustments'!JQ100","v":0},0,{"$f":"IF($BW43>0,$BW43*JR$76,0)+'(20) RES Detailed Adjustments'!JS43+'(20) RES Detailed Adjustments'!JS100","v":0},{"$f":"IF($BW43>0,$BW43*JS$76,0)+'(20) RES Detailed Adjustments'!JT43+'(20) RES Detailed Adjustments'!JT100","v":0},{"$f":"IF($BW43>0,$BW43*JT$76,0)+'(20) RES Detailed Adjustments'!JU43+'(20) RES Detailed Adjustments'!JU100","v":0},0,{"$f":"IF($BX43>0,$BX43*JV$76,0)+'(20) RES Detailed Adjustments'!JW43+'(20) RES Detailed Adjustments'!JW100","v":0},{"$f":"IF($BX43>0,$BX43*JW$76,0)+'(20) RES Detailed Adjustments'!JX43+'(20) RES Detailed Adjustments'!JX100","v":0},{"$f":"IF($BX43>0,$BX43*JX$76,0)+'(20) RES Detailed Adjustments'!JY43+'(20) RES Detailed Adjustments'!JY100","v":0},0,{"$f":"IF($BY43>0,$BY43*JZ$76,0)+'(20) RES Detailed Adjustments'!KA43+'(20) RES Detailed Adjustments'!KA100","v":0},{"$f":"IF($BY43>0,$BY43*KA$76,0)+'(20) RES Detailed Adjustments'!KB43+'(20) RES Detailed Adjustments'!KB100","v":0},{"$f":"IF($BY43>0,$BY43*KB$76,0)+'(20) RES Detailed Adjustments'!KC43+'(20) RES Detailed Adjustments'!KC100","v":0},0,{"$f":"IF($BZ43>0,$BZ43*KD$76,0)+'(20) RES Detailed Adjustments'!KE43+'(20) RES Detailed Adjustments'!KE100","v":0},{"$f":"IF($BZ43>0,$BZ43*KE$76,0)+'(20) RES Detailed Adjustments'!KF43+'(20) RES Detailed Adjustments'!KF100","v":0},{"$f":"IF($BZ43>0,$BZ43*KF$76,0)+'(20) RES Detailed Adjustments'!KG43+'(20) RES Detailed Adjustments'!KG100","v":0},0,{"$f":"IF($CA43>0,$CA43*KH$76,0)+'(20) RES Detailed Adjustments'!KI43+'(20) RES Detailed Adjustments'!KI100","v":0},{"$f":"IF($CA43>0,$CA43*KI$76,0)+'(20) RES Detailed Adjustments'!KJ43+'(20) RES Detailed Adjustments'!KJ100","v":0},{"$f":"IF($CA43>0,$CA43*KJ$76,0)+'(20) RES Detailed Adjustments'!KK43+'(20) RES Detailed Adjustments'!KK100","v":0},0,{"$f":"IF($CB43>0,$CB43*KL$76,0)+'(20) RES Detailed Adjustments'!KM43+'(20) RES Detailed Adjustments'!KM100","v":0},{"$f":"IF($CB43>0,$CB43*KM$76,0)+'(20) RES Detailed Adjustments'!KN43+'(20) RES Detailed Adjustments'!KN100","v":0},{"$f":"IF($CB43>0,$CB43*KN$76,0)+'(20) RES Detailed Adjustments'!KO43+'(20) RES Detailed Adjustments'!KO100","v":0},0,{"$f":"IF($CC43>0,$CC43*KP$76,0)+'(20) RES Detailed Adjustments'!KQ43+'(20) RES Detailed Adjustments'!KQ100","v":0},{"$f":"IF($CC43>0,$CC43*KQ$76,0)+'(20) RES Detailed Adjustments'!KR43+'(20) RES Detailed Adjustments'!KR100","v":0},{"$f":"IF($CC43>0,$CC43*KR$76,0)+'(20) RES Detailed Adjustments'!KS43+'(20) RES Detailed Adjustments'!KS100","v":0},0,{"$f":"IF($CD43>0,$CD43*KT$76,0)+'(20) RES Detailed Adjustments'!KU43+'(20) RES Detailed Adjustments'!KU100","v":0},{"$f":"IF($CD43>0,$CD43*KU$76,0)+'(20) RES Detailed Adjustments'!KV43+'(20) RES Detailed Adjustments'!KV100","v":0},{"$f":"IF($CD43>0,$CD43*KV$76,0)+'(20) RES Detailed Adjustments'!KW43+'(20) RES Detailed Adjustments'!KW100","v":0},0,{"$f":"IF($CE43>0,$CE43*KX$76,0)+'(20) RES Detailed Adjustments'!KY43+'(20) RES Detailed Adjustments'!KY100","v":0},{"$f":"IF($CE43>0,$CE43*KY$76,0)+'(20) RES Detailed Adjustments'!KZ43+'(20) RES Detailed Adjustments'!KZ100","v":0},{"$f":"IF($CE43>0,$CE43*KZ$76,0)+'(20) RES Detailed Adjustments'!LA43+'(20) RES Detailed Adjustments'!LA100","v":0},0,{"$f":"IF($CF43>0,$CF43*LB$76,0)+'(20) RES Detailed Adjustments'!LC43+'(20) RES Detailed Adjustments'!LC100","v":0},{"$f":"IF($CF43>0,$CF43*LC$76,0)+'(20) RES Detailed Adjustments'!LD43+'(20) RES Detailed Adjustments'!LD100","v":0},{"$f":"IF($CF43>0,$CF43*LD$76,0)+'(20) RES Detailed Adjustments'!LE43+'(20) RES Detailed Adjustments'!LE100","v":0},0,{"$f":"IF($CG43>0,$CG43*LF$76,0)+'(20) RES Detailed Adjustments'!LG43+'(20) RES Detailed Adjustments'!LG100","v":0},{"$f":"IF($CG43>0,$CG43*LG$76,0)+'(20) RES Detailed Adjustments'!LH43+'(20) RES Detailed Adjustments'!LH100","v":0},{"$f":"IF($CG43>0,$CG43*LH$76,0)+'(20) RES Detailed Adjustments'!LI43+'(20) RES Detailed Adjustments'!LI100","v":0},0,{"$f":"IF($CH43>0,$CH43*LJ$76,0)+'(20) RES Detailed Adjustments'!LK43+'(20) RES Detailed Adjustments'!LK100","v":0},{"$f":"IF($CH43>0,$CH43*LK$76,0)+'(20) RES Detailed Adjustments'!LL43+'(20) RES Detailed Adjustments'!LL100","v":0},{"$f":"IF($CH43>0,$CH43*LL$76,0)+'(20) RES Detailed Adjustments'!LM43+'(20) RES Detailed Adjustments'!LM100","v":0},0,{"$f":"IF($CI43>0,$CI43*LN$76,0)+'(20) RES Detailed Adjustments'!LO43+'(20) RES Detailed Adjustments'!LO100","v":0},{"$f":"IF($CI43>0,$CI43*LO$76,0)+'(20) RES Detailed Adjustments'!LP43+'(20) RES Detailed Adjustments'!LP100","v":0},{"$f":"IF($CI43>0,$CI43*LP$76,0)+'(20) RES Detailed Adjustments'!LQ43+'(20) RES Detailed Adjustments'!LQ100","v":0},0,{"$f":"IF($CJ43>0,$CJ43*LR$76,0)+'(20) RES Detailed Adjustments'!LS43+'(20) RES Detailed Adjustments'!LS100","v":0},{"$f":"IF($CJ43>0,$CJ43*LS$76,0)+'(20) RES Detailed Adjustments'!LT43+'(20) RES Detailed Adjustments'!LT100","v":0},{"$f":"IF($CJ43>0,$CJ43*LT$76,0)+'(20) RES Detailed Adjustments'!LU43+'(20) RES Detailed Adjustments'!LU100","v":0},0,{"$f":"IF($CK43>0,$CK43*LV$76,0)+'(20) RES Detailed Adjustments'!LW43+'(20) RES Detailed Adjustments'!LW100","v":0},{"$f":"IF($CK43>0,$CK43*LW$76,0)+'(20) RES Detailed Adjustments'!LX43+'(20) RES Detailed Adjustments'!LX100","v":0},{"$f":"IF($CK43>0,$CK43*LX$76,0)+'(20) RES Detailed Adjustments'!LY43+'(20) RES Detailed Adjustments'!LY100","v":0},0,{"$f":"IF($CL43>0,$CL43*LZ$76,0)+'(20) RES Detailed Adjustments'!MA43+'(20) RES Detailed Adjustments'!MA100","v":0},{"$f":"IF($CL43>0,$CL43*MA$76,0)+'(20) RES Detailed Adjustments'!MB43+'(20) RES Detailed Adjustments'!MB100","v":0},{"$f":"IF($CL43>0,$CL43*MB$76,0)+'(20) RES Detailed Adjustments'!MC43+'(20) RES Detailed Adjustments'!MC100","v":0},0,{"$f":"IF($CM43>0,$CM43*MD$76,0)+'(20) RES Detailed Adjustments'!ME43+'(20) RES Detailed Adjustments'!ME100","v":0},{"$f":"IF($CM43>0,$CM43*ME$76,0)+'(20) RES Detailed Adjustments'!MF43+'(20) RES Detailed Adjustments'!MF100","v":0},{"$f":"IF($CM43>0,$CM43*MF$76,0)+'(20) RES Detailed Adjustments'!MG43+'(20) RES Detailed Adjustments'!MG100","v":0},0,{"$f":"IF($CN43>0,$CN43*MH$76,0)+'(20) RES Detailed Adjustments'!MI43+'(20) RES Detailed Adjustments'!MI100","v":0},{"$f":"IF($CN43>0,$CN43*MI$76,0)+'(20) RES Detailed Adjustments'!MJ43+'(20) RES Detailed Adjustments'!MJ100","v":0},{"$f":"IF($CN43>0,$CN43*MJ$76,0)+'(20) RES Detailed Adjustments'!MK43+'(20) RES Detailed Adjustments'!MK100","v":0},0,{"$f":"IF($CO43>0,$CO43*ML$76,0)+'(20) RES Detailed Adjustments'!MM43+'(20) RES Detailed Adjustments'!MM100","v":0},{"$f":"IF($CO43>0,$CO43*MM$76,0)+'(20) RES Detailed Adjustments'!MN43+'(20) RES Detailed Adjustments'!MN100","v":0},{"$f":"IF($CO43>0,$CO43*MN$76,0)+'(20) RES Detailed Adjustments'!MO43+'(20) RES Detailed Adjustments'!MO100","v":0},0,{"$f":"IF($CP43>0,$CP43*MP$76,0)+'(20) RES Detailed Adjustments'!MQ43+'(20) RES Detailed Adjustments'!MQ100","v":0},{"$f":"IF($CP43>0,$CP43*MQ$76,0)+'(20) RES Detailed Adjustments'!MR43+'(20) RES Detailed Adjustments'!MR100","v":0},{"$f":"IF($CP43>0,$CP43*MR$76,0)+'(20) RES Detailed Adjustments'!MS43+'(20) RES Detailed Adjustments'!MS100","v":0},0,{"$f":"IF($CQ43>0,$CQ43*MT$76,0)+'(20) RES Detailed Adjustments'!MU43+'(20) RES Detailed Adjustments'!MU100","v":0},{"$f":"IF($CQ43>0,$CQ43*MU$76,0)+'(20) RES Detailed Adjustments'!MV43+'(20) RES Detailed Adjustments'!MV100","v":0},{"$f":"IF($CQ43>0,$CQ43*MV$76,0)+'(20) RES Detailed Adjustments'!MW43+'(20) RES Detailed Adjustments'!MW100","v":0},0,{"$f":"IF($CR43>0,$CR43*MX$76,0)+'(20) RES Detailed Adjustments'!MY43+'(20) RES Detailed Adjustments'!MY100","v":0},{"$f":"IF($CR43>0,$CR43*MY$76,0)+'(20) RES Detailed Adjustments'!MZ43+'(20) RES Detailed Adjustments'!MZ100","v":0},{"$f":"IF($CR43>0,$CR43*MZ$76,0)+'(20) RES Detailed Adjustments'!NA43+'(20) RES Detailed Adjustments'!NA100","v":0},0,{"$f":"IF($CS43>0,$CS43*NB$76,0)+'(20) RES Detailed Adjustments'!NC43+'(20) RES Detailed Adjustments'!NC100","v":0},{"$f":"IF($CS43>0,$CS43*NC$76,0)+'(20) RES Detailed Adjustments'!ND43+'(20) RES Detailed Adjustments'!ND100","v":0},{"$f":"IF($CS43>0,$CS43*ND$76,0)+'(20) RES Detailed Adjustments'!NE43+'(20) RES Detailed Adjustments'!NE100","v":0},0,{"$f":"IF($CT43>0,$CT43*NF$76,0)+'(20) RES Detailed Adjustments'!NG43+'(20) RES Detailed Adjustments'!NG100","v":0},{"$f":"IF($CT43>0,$CT43*NG$76,0)+'(20) RES Detailed Adjustments'!NH43+'(20) RES Detailed Adjustments'!NH100","v":0},{"$f":"IF($CT43>0,$CT43*NH$76,0)+'(20) RES Detailed Adjustments'!NI43+'(20) RES Detailed Adjustments'!NI100","v":0},0,{"$f":"IF($CU43>0,$CU43*NJ$76,0)+'(20) RES Detailed Adjustments'!NK43+'(20) RES Detailed Adjustments'!NK100","v":0},{"$f":"IF($CU43>0,$CU43*NK$76,0)+'(20) RES Detailed Adjustments'!NL43+'(20) RES Detailed Adjustments'!NL100","v":0},{"$f":"IF($CU43>0,$CU43*NL$76,0)+'(20) RES Detailed Adjustments'!NM43+'(20) RES Detailed Adjustments'!NM100","v":0},0,{"$f":"IF($CV43>0,$CV43*NN$76,0)+'(20) RES Detailed Adjustments'!NO43+'(20) RES Detailed Adjustments'!NO100","v":0},{"$f":"IF($CV43>0,$CV43*NO$76,0)+'(20) RES Detailed Adjustments'!NP43+'(20) RES Detailed Adjustments'!NP100","v":0},{"$f":"IF($CV43>0,$CV43*NP$76,0)+'(20) RES Detailed Adjustments'!NQ43+'(20) RES Detailed Adjustments'!NQ100","v":0},0,{"$f":"IF($CW43>0,$CW43*NR$76,0)+'(20) RES Detailed Adjustments'!NS43+'(20) RES Detailed Adjustments'!NS100","v":0},{"$f":"IF($CW43>0,$CW43*NS$76,0)+'(20) RES Detailed Adjustments'!NT43+'(20) RES Detailed Adjustments'!NT100","v":0},{"$f":"IF($CW43>0,$CW43*NT$76,0)+'(20) RES Detailed Adjustments'!NU43+'(20) RES Detailed Adjustments'!NU100","v":0},0]
["Other",{"$f":"IF($F44>0,$F44*B$76,0)+'(20) RES Detailed Adjustments'!C44+'(20) RES Detailed Adjustments'!C101","v":0},{"$f":"IF($F44>0,$F44*C$76,0)+'(20) RES Detailed Adjustments'!D44+'(20) RES Detailed Adjustments'!D101","v":0},{"$f":"IF($F44>0,$F44*D$76,0)+'(20) RES Detailed Adjustments'!E44+'(20) RES Detailed Adjustments'!E101","v":0},0,{"$f":"IF($G44>0,$G44*F$76,0)+'(20) RES Detailed Adjustments'!G44+'(20) RES Detailed Adjustments'!G101","v":0},{"$f":"IF($G44>0,$G44*G$76,0)+'(20) RES Detailed Adjustments'!H44+'(20) RES Detailed Adjustments'!H101","v":0},{"$f":"IF($G44>0,$G44*H$76,0)+'(20) RES Detailed Adjustments'!I44+'(20) RES Detailed Adjustments'!I101","v":0},0,{"$f":"IF($H44>0,$H44*J$76,0)+'(20) RES Detailed Adjustments'!K44+'(20) RES Detailed Adjustments'!K101","v":0},{"$f":"IF($H44>0,$H44*K$76,0)+'(20) RES Detailed Adjustments'!L44+'(20) RES Detailed Adjustments'!L101","v":0},{"$f":"IF($H44>0,$H44*L$76,0)+'(20) RES Detailed Adjustments'!M44+'(20) RES Detailed Adjustments'!M101","v":0},0,{"$f":"IF($I44>0,$I44*N$76,0)+'(20) RES Detailed Adjustments'!O44+'(20) RES Detailed Adjustments'!O101","v":0},{"$f":"IF($I44>0,$I44*O$76,0)+'(20) RES Detailed Adjustments'!P44+'(20) RES Detailed Adjustments'!P101","v":0},{"$f":"IF($I44>0,$I44*P$76,0)+'(20) RES Detailed Adjustments'!Q44+'(20) RES Detailed Adjustments'!Q101","v":0},0,{"$f":"IF($J44>0,$J44*R$76,0)+'(20) RES Detailed Adjustments'!S44+'(20) RES Detailed Adjustments'!S101","v":0},{"$f":"IF($J44>0,$J44*S$76,0)+'(20) RES Detailed Adjustments'!T44+'(20) RES Detailed Adjustments'!T101","v":0},{"$f":"IF($J44>0,$J44*T$76,0)+'(20) RES Detailed Adjustments'!U44+'(20) RES Detailed Adjustments'!U101","v":0},0,{"$f":"IF($K44>0,$K44*V$76,0)+'(20) RES Detailed Adjustments'!W44+'(20) RES Detailed Adjustments'!W101","v":0},{"$f":"IF($K44>0,$K44*W$76,0)+'(20) RES Detailed Adjustments'!X44+'(20) RES Detailed Adjustments'!X101","v":0},{"$f":"IF($K44>0,$K44*X$76,0)+'(20) RES Detailed Adjustments'!Y44+'(20) RES Detailed Adjustments'!Y101","v":0},0,{"$f":"IF($L44>0,$L44*Z$76,0)+'(20) RES Detailed Adjustments'!AA44+'(20) RES Detailed Adjustments'!AA101","v":0},{"$f":"IF($L44>0,$L44*AA$76,0)+'(20) RES Detailed Adjustments'!AB44+'(20) RES Detailed Adjustments'!AB101","v":0},{"$f":"IF($L44>0,$L44*AB$76,0)+'(20) RES Detailed Adjustments'!AC44+'(20) RES Detailed Adjustments'!AC101","v":0},0,{"$f":"IF($M44>0,$M44*AD$76,0)+'(20) RES Detailed Adjustments'!AE44+'(20) RES Detailed Adjustments'!AE101","v":0},{"$f":"IF($M44>0,$M44*AE$76,0)+'(20) RES Detailed Adjustments'!AF44+'(20) RES Detailed Adjustments'!AF101","v":0},{"$f":"IF($M44>0,$M44*AF$76,0)+'(20) RES Detailed Adjustments'!AG44+'(20) RES Detailed Adjustments'!AG101","v":0},0,{"$f":"IF($N44>0,$N44*AH$76,0)+'(20) RES Detailed Adjustments'!AI44+'(20) RES Detailed Adjustments'!AI101","v":0},{"$f":"IF($N44>0,$N44*AI$76,0)+'(20) RES Detailed Adjustments'!AJ44+'(20) RES Detailed Adjustments'!AJ101","v":0},{"$f":"IF($N44>0,$N44*AJ$76,0)+'(20) RES Detailed Adjustments'!AK44+'(20) RES Detailed Adjustments'!AK101","v":0},0,{"$f":"IF($O44>0,$O44*AL$76,0)+'(20) RES Detailed Adjustments'!AM44+'(20) RES Detailed Adjustments'!AM101","v":0},{"$f":"IF($O44>0,$O44*AM$76,0)+'(20) RES Detailed Adjustments'!AN44+'(20) RES Detailed Adjustments'!AN101","v":0},{"$f":"IF($O44>0,$O44*AN$76,0)+'(20) RES Detailed Adjustments'!AO44+'(20) RES Detailed Adjustments'!AO101","v":0},0,{"$f":"IF($P44>0,$P44*AP$76,0)+'(20) RES Detailed Adjustments'!AQ44+'(20) RES Detailed Adjustments'!AQ101","v":0},{"$f":"IF($P44>0,$P44*AQ$76,0)+'(20) RES Detailed Adjustments'!AR44+'(20) RES Detailed Adjustments'!AR101","v":0},{"$f":"IF($P44>0,$P44*AR$76,0)+'(20) RES Detailed Adjustments'!AS44+'(20) RES Detailed Adjustments'!AS101","v":0},0,{"$f":"IF($Q44>0,$Q44*AT$76,0)+'(20) RES Detailed Adjustments'!AU44+'(20) RES Detailed Adjustments'!AU101","v":0},{"$f":"IF($Q44>0,$Q44*AU$76,0)+'(20) RES Detailed Adjustments'!AV44+'(20) RES Detailed Adjustments'!AV101","v":0},{"$f":"IF($Q44>0,$Q44*AV$76,0)+'(20) RES Detailed Adjustments'!AW44+'(20) RES Detailed Adjustments'!AW101","v":0},0,{"$f":"IF($R44>0,$R44*AX$76,0)+'(20) RES Detailed Adjustments'!AY44+'(20) RES Detailed Adjustments'!AY101","v":0},{"$f":"IF($R44>0,$R44*AY$76,0)+'(20) RES Detailed Adjustments'!AZ44+'(20) RES Detailed Adjustments'!AZ101","v":0},{"$f":"IF($R44>0,$R44*AZ$76,0)+'(20) RES Detailed Adjustments'!BA44+'(20) RES Detailed Adjustments'!BA101","v":0},0,{"$f":"IF($S44>0,$S44*BB$76,0)+'(20) RES Detailed Adjustments'!BC44+'(20) RES Detailed Adjustments'!BC101","v":0},{"$f":"IF($S44>0,$S44*BC$76,0)+'(20) RES Detailed Adjustments'!BD44+'(20) RES Detailed Adjustments'!BD101","v":0},{"$f":"IF($S44>0,$S44*BD$76,0)+'(20) RES Detailed Adjustments'!BE44+'(20) RES Detailed Adjustments'!BE101","v":0},0,{"$f":"IF($T44>0,$T44*BF$76,0)+'(20) RES Detailed Adjustments'!BG44+'(20) RES Detailed Adjustments'!BG101","v":0},{"$f":"IF($T44>0,$T44*BG$76,0)+'(20) RES Detailed Adjustments'!BH44+'(20) RES Detailed Adjustments'!BH101","v":0},{"$f":"IF($T44>0,$T44*BH$76,0)+'(20) RES Detailed Adjustments'!BI44+'(20) RES Detailed Adjustments'!BI101","v":0},0,{"$f":"IF($U44>0,$U44*BJ$76,0)+'(20) RES Detailed Adjustments'!BK44+'(20) RES Detailed Adjustments'!BK101","v":0},{"$f":"IF($U44>0,$U44*BK$76,0)+'(20) RES Detailed Adjustments'!BL44+'(20) RES Detailed Adjustments'!BL101","v":0},{"$f":"IF($U44>0,$U44*BL$76,0)+'(20) RES Detailed Adjustments'!BM44+'(20) RES Detailed Adjustments'!BM101","v":0},0,{"$f":"IF($V44>0,$V44*BN$76,0)+'(20) RES Detailed Adjustments'!BO44+'(20) RES Detailed Adjustments'!BO101","v":0},{"$f":"IF($V44>0,$V44*BO$76,0)+'(20) RES Detailed Adjustments'!BP44+'(20) RES Detailed Adjustments'!BP101","v":0},{"$f":"IF($V44>0,$V44*BP$76,0)+'(20) RES Detailed Adjustments'!BQ44+'(20) RES Detailed Adjustments'!BQ101","v":0},0,{"$f":"IF($W44>0,$W44*BR$76,0)+'(20) RES Detailed Adjustments'!BS44+'(20) RES Detailed Adjustments'!BS101","v":0},{"$f":"IF($W44>0,$W44*BS$76,0)+'(20) RES Detailed Adjustments'!BT44+'(20) RES Detailed Adjustments'!BT101","v":0},{"$f":"IF($W44>0,$W44*BT$76,0)+'(20) RES Detailed Adjustments'!BU44+'(20) RES Detailed Adjustments'!BU101","v":0},0,{"$f":"IF($X44>0,$X44*BV$76,0)+'(20) RES Detailed Adjustments'!BW44+'(20) RES Detailed Adjustments'!BW101","v":0},{"$f":"IF($X44>0,$X44*BW$76,0)+'(20) RES Detailed Adjustments'!BX44+'(20) RES Detailed Adjustments'!BX101","v":0},{"$f":"IF($X44>0,$X44*BX$76,0)+'(20) RES Detailed Adjustments'!BY44+'(20) RES Detailed Adjustments'!BY101","v":0},0,{"$f":"IF($Y44>0,$Y44*BZ$76,0)+'(20) RES Detailed Adjustments'!CA44+'(20) RES Detailed Adjustments'!CA101","v":0},{"$f":"IF($Y44>0,$Y44*CA$76,0)+'(20) RES Detailed Adjustments'!CB44+'(20) RES Detailed Adjustments'!CB101","v":0},{"$f":"IF($Y44>0,$Y44*CB$76,0)+'(20) RES Detailed Adjustments'!CC44+'(20) RES Detailed Adjustments'!CC101","v":0},0,{"$f":"IF($Z44>0,$Z44*CD$76,0)+'(20) RES Detailed Adjustments'!CE44+'(20) RES Detailed Adjustments'!CE101","v":0},{"$f":"IF($Z44>0,$Z44*CE$76,0)+'(20) RES Detailed Adjustments'!CF44+'(20) RES Detailed Adjustments'!CF101","v":0},{"$f":"IF($Z44>0,$Z44*CF$76,0)+'(20) RES Detailed Adjustments'!CG44+'(20) RES Detailed Adjustments'!CG101","v":0},0,{"$f":"IF($AA44>0,$AA44*CH$76,0)+'(20) RES Detailed Adjustments'!CI44+'(20) RES Detailed Adjustments'!CI101","v":0},{"$f":"IF($AA44>0,$AA44*CI$76,0)+'(20) RES Detailed Adjustments'!CJ44+'(20) RES Detailed Adjustments'!CJ101","v":0},{"$f":"IF($AA44>0,$AA44*CJ$76,0)+'(20) RES Detailed Adjustments'!CK44+'(20) RES Detailed Adjustments'!CK101","v":0},0,{"$f":"IF($AB44>0,$AB44*CL$76,0)+'(20) RES Detailed Adjustments'!CM44+'(20) RES Detailed Adjustments'!CM101","v":0},{"$f":"IF($AB44>0,$AB44*CM$76,0)+'(20) RES Detailed Adjustments'!CN44+'(20) RES Detailed Adjustments'!CN101","v":0},{"$f":"IF($AB44>0,$AB44*CN$76,0)+'(20) RES Detailed Adjustments'!CO44+'(20) RES Detailed Adjustments'!CO101","v":0},0,{"$f":"IF($AC44>0,$AC44*CP$76,0)+'(20) RES Detailed Adjustments'!CQ44+'(20) RES Detailed Adjustments'!CQ101","v":0},{"$f":"IF($AC44>0,$AC44*CQ$76,0)+'(20) RES Detailed Adjustments'!CR44+'(20) RES Detailed Adjustments'!CR101","v":0},{"$f":"IF($AC44>0,$AC44*CR$76,0)+'(20) RES Detailed Adjustments'!CS44+'(20) RES Detailed Adjustments'!CS101","v":0},0,{"$f":"IF($AD44>0,$AD44*CT$76,0)+'(20) RES Detailed Adjustments'!CU44+'(20) RES Detailed Adjustments'!CU101","v":0},{"$f":"IF($AD44>0,$AD44*CU$76,0)+'(20) RES Detailed Adjustments'!CV44+'(20) RES Detailed Adjustments'!CV101","v":0},{"$f":"IF($AD44>0,$AD44*CV$76,0)+'(20) RES Detailed Adjustments'!CW44+'(20) RES Detailed Adjustments'!CW101","v":0},0,{"$f":"IF($AE44>0,$AE44*CX$76,0)+'(20) RES Detailed Adjustments'!CY44+'(20) RES Detailed Adjustments'!CY101","v":0},{"$f":"IF($AE44>0,$AE44*CY$76,0)+'(20) RES Detailed Adjustments'!CZ44+'(20) RES Detailed Adjustments'!CZ101","v":0},{"$f":"IF($AE44>0,$AE44*CZ$76,0)+'(20) RES Detailed Adjustments'!DA44+'(20) RES Detailed Adjustments'!DA101","v":0},0,{"$f":"IF($AF44>0,$AF44*DB$76,0)+'(20) RES Detailed Adjustments'!DC44+'(20) RES Detailed Adjustments'!DC101","v":0},{"$f":"IF($AF44>0,$AF44*DC$76,0)+'(20) RES Detailed Adjustments'!DD44+'(20) RES Detailed Adjustments'!DD101","v":0},{"$f":"IF($AF44>0,$AF44*DD$76,0)+'(20) RES Detailed Adjustments'!DE44+'(20) RES Detailed Adjustments'!DE101","v":0},0,{"$f":"IF($AG44>0,$AG44*DF$76,0)+'(20) RES Detailed Adjustments'!DG44+'(20) RES Detailed Adjustments'!DG101","v":0},{"$f":"IF($AG44>0,$AG44*DG$76,0)+'(20) RES Detailed Adjustments'!DH44+'(20) RES Detailed Adjustments'!DH101","v":0},{"$f":"IF($AG44>0,$AG44*DH$76,0)+'(20) RES Detailed Adjustments'!DI44+'(20) RES Detailed Adjustments'!DI101","v":0},0,{"$f":"IF($AH44>0,$AH44*DJ$76,0)+'(20) RES Detailed Adjustments'!DK44+'(20) RES Detailed Adjustments'!DK101","v":0},{"$f":"IF($AH44>0,$AH44*DK$76,0)+'(20) RES Detailed Adjustments'!DL44+'(20) RES Detailed Adjustments'!DL101","v":0},{"$f":"IF($AH44>0,$AH44*DL$76,0)+'(20) RES Detailed Adjustments'!DM44+'(20) RES Detailed Adjustments'!DM101","v":0},0,{"$f":"IF($AI44>0,$AI44*DN$76,0)+'(20) RES Detailed Adjustments'!DO44+'(20) RES Detailed Adjustments'!DO101","v":0},{"$f":"IF($AI44>0,$AI44*DO$76,0)+'(20) RES Detailed Adjustments'!DP44+'(20) RES Detailed Adjustments'!DP101","v":0},{"$f":"IF($AI44>0,$AI44*DP$76,0)+'(20) RES Detailed Adjustments'!DQ44+'(20) RES Detailed Adjustments'!DQ101","v":0},0,{"$f":"IF($AJ44>0,$AJ44*DR$76,0)+'(20) RES Detailed Adjustments'!DS44+'(20) RES Detailed Adjustments'!DS101","v":0},{"$f":"IF($AJ44>0,$AJ44*DS$76,0)+'(20) RES Detailed Adjustments'!DT44+'(20) RES Detailed Adjustments'!DT101","v":0},{"$f":"IF($AJ44>0,$AJ44*DT$76,0)+'(20) RES Detailed Adjustments'!DU44+'(20) RES Detailed Adjustments'!DU101","v":0},0,{"$f":"IF($AK44>0,$AK44*DV$76,0)+'(20) RES Detailed Adjustments'!DW44+'(20) RES Detailed Adjustments'!DW101","v":0},{"$f":"IF($AK44>0,$AK44*DW$76,0)+'(20) RES Detailed Adjustments'!DX44+'(20) RES Detailed Adjustments'!DX101","v":0},{"$f":"IF($AK44>0,$AK44*DX$76,0)+'(20) RES Detailed Adjustments'!DY44+'(20) RES Detailed Adjustments'!DY101","v":0},0,{"$f":"IF($AL44>0,$AL44*DZ$76,0)+'(20) RES Detailed Adjustments'!EA44+'(20) RES Detailed Adjustments'!EA101","v":0},{"$f":"IF($AL44>0,$AL44*EA$76,0)+'(20) RES Detailed Adjustments'!EB44+'(20) RES Detailed Adjustments'!EB101","v":0},{"$f":"IF($AL44>0,$AL44*EB$76,0)+'(20) RES Detailed Adjustments'!EC44+'(20) RES Detailed Adjustments'!EC101","v":0},0,{"$f":"IF($AM44>0,$AM44*ED$76,0)+'(20) RES Detailed Adjustments'!EE44+'(20) RES Detailed Adjustments'!EE101","v":0},{"$f":"IF($AM44>0,$AM44*EE$76,0)+'(20) RES Detailed Adjustments'!EF44+'(20) RES Detailed Adjustments'!EF101","v":0},{"$f":"IF($AM44>0,$AM44*EF$76,0)+'(20) RES Detailed Adjustments'!EG44+'(20) RES Detailed Adjustments'!EG101","v":0},0,{"$f":"IF($AN44>0,$AN44*EH$76,0)+'(20) RES Detailed Adjustments'!EI44+'(20) RES Detailed Adjustments'!EI101","v":0},{"$f":"IF($AN44>0,$AN44*EI$76,0)+'(20) RES Detailed Adjustments'!EJ44+'(20) RES Detailed Adjustments'!EJ101","v":0},{"$f":"IF($AN44>0,$AN44*EJ$76,0)+'(20) RES Detailed Adjustments'!EK44+'(20) RES Detailed Adjustments'!EK101","v":0},0,{"$f":"IF($AO44>0,$AO44*EL$76,0)+'(20) RES Detailed Adjustments'!EM44+'(20) RES Detailed Adjustments'!EM101","v":0},{"$f":"IF($AO44>0,$AO44*EM$76,0)+'(20) RES Detailed Adjustments'!EN44+'(20) RES Detailed Adjustments'!EN101","v":0},{"$f":"IF($AO44>0,$AO44*EN$76,0)+'(20) RES Detailed Adjustments'!EO44+'(20) RES Detailed Adjustments'!EO101","v":0},0,{"$f":"IF($AP44>0,$AP44*EP$76,0)+'(20) RES Detailed Adjustments'!EQ44+'(20) RES Detailed Adjustments'!EQ101","v":0},{"$f":"IF($AP44>0,$AP44*EQ$76,0)+'(20) RES Detailed Adjustments'!ER44+'(20) RES Detailed Adjustments'!ER101","v":0},{"$f":"IF($AP44>0,$AP44*ER$76,0)+'(20) RES Detailed Adjustments'!ES44+'(20) RES Detailed Adjustments'!ES101","v":0},0,{"$f":"IF($AQ44>0,$AQ44*ET$76,0)+'(20) RES Detailed Adjustments'!EU44+'(20) RES Detailed Adjustments'!EU101","v":0},{"$f":"IF($AQ44>0,$AQ44*EU$76,0)+'(20) RES Detailed Adjustments'!EV44+'(20) RES Detailed Adjustments'!EV101","v":0},{"$f":"IF($AQ44>0,$AQ44*EV$76,0)+'(20) RES Detailed Adjustments'!EW44+'(20) RES Detailed Adjustments'!EW101","v":0},0,{"$f":"IF($AR44>0,$AR44*EX$76,0)+'(20) RES Detailed Adjustments'!EY44+'(20) RES Detailed Adjustments'!EY101","v":0},{"$f":"IF($AR44>0,$AR44*EY$76,0)+'(20) RES Detailed Adjustments'!EZ44+'(20) RES Detailed Adjustments'!EZ101","v":0},{"$f":"IF($AR44>0,$AR44*EZ$76,0)+'(20) RES Detailed Adjustments'!FA44+'(20) RES Detailed Adjustments'!FA101","v":0},0,{"$f":"IF($AS44>0,$AS44*FB$76,0)+'(20) RES Detailed Adjustments'!FC44+'(20) RES Detailed Adjustments'!FC101","v":0},{"$f":"IF($AS44>0,$AS44*FC$76,0)+'(20) RES Detailed Adjustments'!FD44+'(20) RES Detailed Adjustments'!FD101","v":0},{"$f":"IF($AS44>0,$AS44*FD$76,0)+'(20) RES Detailed Adjustments'!FE44+'(20) RES Detailed Adjustments'!FE101","v":0},0,{"$f":"IF($AT44>0,$AT44*FF$76,0)+'(20) RES Detailed Adjustments'!FG44+'(20) RES Detailed Adjustments'!FG101","v":0},{"$f":"IF($AT44>0,$AT44*FG$76,0)+'(20) RES Detailed Adjustments'!FH44+'(20) RES Detailed Adjustments'!FH101","v":0},{"$f":"IF($AT44>0,$AT44*FH$76,0)+'(20) RES Detailed Adjustments'!FI44+'(20) RES Detailed Adjustments'!FI101","v":0},0,{"$f":"IF($AU44>0,$AU44*FJ$76,0)+'(20) RES Detailed Adjustments'!FK44+'(20) RES Detailed Adjustments'!FK101","v":0},{"$f":"IF($AU44>0,$AU44*FK$76,0)+'(20) RES Detailed Adjustments'!FL44+'(20) RES Detailed Adjustments'!FL101","v":0},{"$f":"IF($AU44>0,$AU44*FL$76,0)+'(20) RES Detailed Adjustments'!FM44+'(20) RES Detailed Adjustments'!FM101","v":0},0,{"$f":"IF($AV44>0,$AV44*FN$76,0)+'(20) RES Detailed Adjustments'!FO44+'(20) RES Detailed Adjustments'!FO101","v":0},{"$f":"IF($AV44>0,$AV44*FO$76,0)+'(20) RES Detailed Adjustments'!FP44+'(20) RES Detailed Adjustments'!FP101","v":0},{"$f":"IF($AV44>0,$AV44*FP$76,0)+'(20) RES Detailed Adjustments'!FQ44+'(20) RES Detailed Adjustments'!FQ101","v":0},0,{"$f":"IF($AW44>0,$AW44*FR$76,0)+'(20) RES Detailed Adjustments'!FS44+'(20) RES Detailed Adjustments'!FS101","v":0},{"$f":"IF($AW44>0,$AW44*FS$76,0)+'(20) RES Detailed Adjustments'!FT44+'(20) RES Detailed Adjustments'!FT101","v":0},{"$f":"IF($AW44>0,$AW44*FT$76,0)+'(20) RES Detailed Adjustments'!FU44+'(20) RES Detailed Adjustments'!FU101","v":0},0,{"$f":"IF($AX44>0,$AX44*FV$76,0)+'(20) RES Detailed Adjustments'!FW44+'(20) RES Detailed Adjustments'!FW101","v":0},{"$f":"IF($AX44>0,$AX44*FW$76,0)+'(20) RES Detailed Adjustments'!FX44+'(20) RES Detailed Adjustments'!FX101","v":0},{"$f":"IF($AX44>0,$AX44*FX$76,0)+'(20) RES Detailed Adjustments'!FY44+'(20) RES Detailed Adjustments'!FY101","v":0},0,{"$f":"IF($AY44>0,$AY44*FZ$76,0)+'(20) RES Detailed Adjustments'!GA44+'(20) RES Detailed Adjustments'!GA101","v":0},{"$f":"IF($AY44>0,$AY44*GA$76,0)+'(20) RES Detailed Adjustments'!GB44+'(20) RES Detailed Adjustments'!GB101","v":0},{"$f":"IF($AY44>0,$AY44*GB$76,0)+'(20) RES Detailed Adjustments'!GC44+'(20) RES Detailed Adjustments'!GC101","v":0},0,{"$f":"IF($AZ44>0,$AZ44*GD$76,0)+'(20) RES Detailed Adjustments'!GE44+'(20) RES Detailed Adjustments'!GE101","v":0},{"$f":"IF($AZ44>0,$AZ44*GE$76,0)+'(20) RES Detailed Adjustments'!GF44+'(20) RES Detailed Adjustments'!GF101","v":0},{"$f":"IF($AZ44>0,$AZ44*GF$76,0)+'(20) RES Detailed Adjustments'!GG44+'(20) RES Detailed Adjustments'!GG101","v":0},0,{"$f":"IF($BA44>0,$BA44*GH$76,0)+'(20) RES Detailed Adjustments'!GI44+'(20) RES Detailed Adjustments'!GI101","v":0},{"$f":"IF($BA44>0,$BA44*GI$76,0)+'(20) RES Detailed Adjustments'!GJ44+'(20) RES Detailed Adjustments'!GJ101","v":0},{"$f":"IF($BA44>0,$BA44*GJ$76,0)+'(20) RES Detailed Adjustments'!GK44+'(20) RES Detailed Adjustments'!GK101","v":0},0,{"$f":"IF($BB44>0,$BB44*GL$76,0)+'(20) RES Detailed Adjustments'!GM44+'(20) RES Detailed Adjustments'!GM101","v":0},{"$f":"IF($BB44>0,$BB44*GM$76,0)+'(20) RES Detailed Adjustments'!GN44+'(20) RES Detailed Adjustments'!GN101","v":0},{"$f":"IF($BB44>0,$BB44*GN$76,0)+'(20) RES Detailed Adjustments'!GO44+'(20) RES Detailed Adjustments'!GO101","v":0},0,{"$f":"IF($BC44>0,$BC44*GP$76,0)+'(20) RES Detailed Adjustments'!GQ44+'(20) RES Detailed Adjustments'!GQ101","v":0},{"$f":"IF($BC44>0,$BC44*GQ$76,0)+'(20) RES Detailed Adjustments'!GR44+'(20) RES Detailed Adjustments'!GR101","v":0},{"$f":"IF($BC44>0,$BC44*GR$76,0)+'(20) RES Detailed Adjustments'!GS44+'(20) RES Detailed Adjustments'!GS101","v":0},0,{"$f":"IF($BD44>0,$BD44*GT$76,0)+'(20) RES Detailed Adjustments'!GU44+'(20) RES Detailed Adjustments'!GU101","v":0},{"$f":"IF($BD44>0,$BD44*GU$76,0)+'(20) RES Detailed Adjustments'!GV44+'(20) RES Detailed Adjustments'!GV101","v":0},{"$f":"IF($BD44>0,$BD44*GV$76,0)+'(20) RES Detailed Adjustments'!GW44+'(20) RES Detailed Adjustments'!GW101","v":0},0,{"$f":"IF($BE44>0,$BE44*GX$76,0)+'(20) RES Detailed Adjustments'!GY44+'(20) RES Detailed Adjustments'!GY101","v":0},{"$f":"IF($BE44>0,$BE44*GY$76,0)+'(20) RES Detailed Adjustments'!GZ44+'(20) RES Detailed Adjustments'!GZ101","v":0},{"$f":"IF($BE44>0,$BE44*GZ$76,0)+'(20) RES Detailed Adjustments'!HA44+'(20) RES Detailed Adjustments'!HA101","v":0},0,{"$f":"IF($BF44>0,$BF44*HB$76,0)+'(20) RES Detailed Adjustments'!HC44+'(20) RES Detailed Adjustments'!HC101","v":0},{"$f":"IF($BF44>0,$BF44*HC$76,0)+'(20) RES Detailed Adjustments'!HD44+'(20) RES Detailed Adjustments'!HD101","v":0},{"$f":"IF($BF44>0,$BF44*HD$76,0)+'(20) RES Detailed Adjustments'!HE44+'(20) RES Detailed Adjustments'!HE101","v":0},0,{"$f":"IF($BG44>0,$BG44*HF$76,0)+'(20) RES Detailed Adjustments'!HG44+'(20) RES Detailed Adjustments'!HG101","v":0},{"$f":"IF($BG44>0,$BG44*HG$76,0)+'(20) RES Detailed Adjustments'!HH44+'(20) RES Detailed Adjustments'!HH101","v":0},{"$f":"IF($BG44>0,$BG44*HH$76,0)+'(20) RES Detailed Adjustments'!HI44+'(20) RES Detailed Adjustments'!HI101","v":0},0,{"$f":"IF($BH44>0,$BH44*HJ$76,0)+'(20) RES Detailed Adjustments'!HK44+'(20) RES Detailed Adjustments'!HK101","v":0},{"$f":"IF($BH44>0,$BH44*HK$76,0)+'(20) RES Detailed Adjustments'!HL44+'(20) RES Detailed Adjustments'!HL101","v":0},{"$f":"IF($BH44>0,$BH44*HL$76,0)+'(20) RES Detailed Adjustments'!HM44+'(20) RES Detailed Adjustments'!HM101","v":0},0,{"$f":"IF($BI44>0,$BI44*HN$76,0)+'(20) RES Detailed Adjustments'!HO44+'(20) RES Detailed Adjustments'!HO101","v":0},{"$f":"IF($BI44>0,$BI44*HO$76,0)+'(20) RES Detailed Adjustments'!HP44+'(20) RES Detailed Adjustments'!HP101","v":0},{"$f":"IF($BI44>0,$BI44*HP$76,0)+'(20) RES Detailed Adjustments'!HQ44+'(20) RES Detailed Adjustments'!HQ101","v":0},0,{"$f":"IF($BJ44>0,$BJ44*HR$76,0)+'(20) RES Detailed Adjustments'!HS44+'(20) RES Detailed Adjustments'!HS101","v":0},{"$f":"IF($BJ44>0,$BJ44*HS$76,0)+'(20) RES Detailed Adjustments'!HT44+'(20) RES Detailed Adjustments'!HT101","v":0},{"$f":"IF($BJ44>0,$BJ44*HT$76,0)+'(20) RES Detailed Adjustments'!HU44+'(20) RES Detailed Adjustments'!HU101","v":0},0,{"$f":"IF($BK44>0,$BK44*HV$76,0)+'(20) RES Detailed Adjustments'!HW44+'(20) RES Detailed Adjustments'!HW101","v":0},{"$f":"IF($BK44>0,$BK44*HW$76,0)+'(20) RES Detailed Adjustments'!HX44+'(20) RES Detailed Adjustments'!HX101","v":0},{"$f":"IF($BK44>0,$BK44*HX$76,0)+'(20) RES Detailed Adjustments'!HY44+'(20) RES Detailed Adjustments'!HY101","v":0},0,{"$f":"IF($BL44>0,$BL44*HZ$76,0)+'(20) RES Detailed Adjustments'!IA44+'(20) RES Detailed Adjustments'!IA101","v":0},{"$f":"IF($BL44>0,$BL44*IA$76,0)+'(20) RES Detailed Adjustments'!IB44+'(20) RES Detailed Adjustments'!IB101","v":0},{"$f":"IF($BL44>0,$BL44*IB$76,0)+'(20) RES Detailed Adjustments'!IC44+'(20) RES Detailed Adjustments'!IC101","v":0},0,{"$f":"IF($BM44>0,$BM44*ID$76,0)+'(20) RES Detailed Adjustments'!IE44+'(20) RES Detailed Adjustments'!IE101","v":0},{"$f":"IF($BM44>0,$BM44*IE$76,0)+'(20) RES Detailed Adjustments'!IF44+'(20) RES Detailed Adjustments'!IF101","v":0},{"$f":"IF($BM44>0,$BM44*IF$76,0)+'(20) RES Detailed Adjustments'!IG44+'(20) RES Detailed Adjustments'!IG101","v":0},0,{"$f":"IF($BN44>0,$BN44*IH$76,0)+'(20) RES Detailed Adjustments'!II44+'(20) RES Detailed Adjustments'!II101","v":0},{"$f":"IF($BN44>0,$BN44*II$76,0)+'(20) RES Detailed Adjustments'!IJ44+'(20) RES Detailed Adjustments'!IJ101","v":0},{"$f":"IF($BN44>0,$BN44*IJ$76,0)+'(20) RES Detailed Adjustments'!IK44+'(20) RES Detailed Adjustments'!IK101","v":0},0,{"$f":"IF($BO44>0,$BO44*IL$76,0)+'(20) RES Detailed Adjustments'!IM44+'(20) RES Detailed Adjustments'!IM101","v":0},{"$f":"IF($BO44>0,$BO44*IM$76,0)+'(20) RES Detailed Adjustments'!IN44+'(20) RES Detailed Adjustments'!IN101","v":0},{"$f":"IF($BO44>0,$BO44*IN$76,0)+'(20) RES Detailed Adjustments'!IO44+'(20) RES Detailed Adjustments'!IO101","v":0},0,{"$f":"IF($BP44>0,$BP44*IP$76,0)+'(20) RES Detailed Adjustments'!IQ44+'(20) RES Detailed Adjustments'!IQ101","v":0},{"$f":"IF($BP44>0,$BP44*IQ$76,0)+'(20) RES Detailed Adjustments'!IR44+'(20) RES Detailed Adjustments'!IR101","v":0},{"$f":"IF($BP44>0,$BP44*IR$76,0)+'(20) RES Detailed Adjustments'!IS44+'(20) RES Detailed Adjustments'!IS101","v":0},0,{"$f":"IF($BQ44>0,$BQ44*IT$76,0)+'(20) RES Detailed Adjustments'!IU44+'(20) RES Detailed Adjustments'!IU101","v":0},{"$f":"IF($BQ44>0,$BQ44*IU$76,0)+'(20) RES Detailed Adjustments'!IV44+'(20) RES Detailed Adjustments'!IV101","v":0},{"$f":"IF($BQ44>0,$BQ44*IV$76,0)+'(20) RES Detailed Adjustments'!IW44+'(20) RES Detailed Adjustments'!IW101","v":0},0,{"$f":"IF($BR44>0,$BR44*IX$76,0)+'(20) RES Detailed Adjustments'!IY44+'(20) RES Detailed Adjustments'!IY101","v":0},{"$f":"IF($BR44>0,$BR44*IY$76,0)+'(20) RES Detailed Adjustments'!IZ44+'(20) RES Detailed Adjustments'!IZ101","v":0},{"$f":"IF($BR44>0,$BR44*IZ$76,0)+'(20) RES Detailed Adjustments'!JA44+'(20) RES Detailed Adjustments'!JA101","v":0},0,{"$f":"IF($BS44>0,$BS44*JB$76,0)+'(20) RES Detailed Adjustments'!JC44+'(20) RES Detailed Adjustments'!JC101","v":0},{"$f":"IF($BS44>0,$BS44*JC$76,0)+'(20) RES Detailed Adjustments'!JD44+'(20) RES Detailed Adjustments'!JD101","v":0},{"$f":"IF($BS44>0,$BS44*JD$76,0)+'(20) RES Detailed Adjustments'!JE44+'(20) RES Detailed Adjustments'!JE101","v":0},0,{"$f":"IF($BT44>0,$BT44*JF$76,0)+'(20) RES Detailed Adjustments'!JG44+'(20) RES Detailed Adjustments'!JG101","v":0},{"$f":"IF($BT44>0,$BT44*JG$76,0)+'(20) RES Detailed Adjustments'!JH44+'(20) RES Detailed Adjustments'!JH101","v":0},{"$f":"IF($BT44>0,$BT44*JH$76,0)+'(20) RES Detailed Adjustments'!JI44+'(20) RES Detailed Adjustments'!JI101","v":0},0,{"$f":"IF($BU44>0,$BU44*JJ$76,0)+'(20) RES Detailed Adjustments'!JK44+'(20) RES Detailed Adjustments'!JK101","v":0},{"$f":"IF($BU44>0,$BU44*JK$76,0)+'(20) RES Detailed Adjustments'!JL44+'(20) RES Detailed Adjustments'!JL101","v":0},{"$f":"IF($BU44>0,$BU44*JL$76,0)+'(20) RES Detailed Adjustments'!JM44+'(20) RES Detailed Adjustments'!JM101","v":0},0,{"$f":"IF($BV44>0,$BV44*JN$76,0)+'(20) RES Detailed Adjustments'!JO44+'(20) RES Detailed Adjustments'!JO101","v":0},{"$f":"IF($BV44>0,$BV44*JO$76,0)+'(20) RES Detailed Adjustments'!JP44+'(20) RES Detailed Adjustments'!JP101","v":0},{"$f":"IF($BV44>0,$BV44*JP$76,0)+'(20) RES Detailed Adjustments'!JQ44+'(20) RES Detailed Adjustments'!JQ101","v":0},0,{"$f":"IF($BW44>0,$BW44*JR$76,0)+'(20) RES Detailed Adjustments'!JS44+'(20) RES Detailed Adjustments'!JS101","v":0},{"$f":"IF($BW44>0,$BW44*JS$76,0)+'(20) RES Detailed Adjustments'!JT44+'(20) RES Detailed Adjustments'!JT101","v":0},{"$f":"IF($BW44>0,$BW44*JT$76,0)+'(20) RES Detailed Adjustments'!JU44+'(20) RES Detailed Adjustments'!JU101","v":0},0,{"$f":"IF($BX44>0,$BX44*JV$76,0)+'(20) RES Detailed Adjustments'!JW44+'(20) RES Detailed Adjustments'!JW101","v":0},{"$f":"IF($BX44>0,$BX44*JW$76,0)+'(20) RES Detailed Adjustments'!JX44+'(20) RES Detailed Adjustments'!JX101","v":0},{"$f":"IF($BX44>0,$BX44*JX$76,0)+'(20) RES Detailed Adjustments'!JY44+'(20) RES Detailed Adjustments'!JY101","v":0},0,{"$f":"IF($BY44>0,$BY44*JZ$76,0)+'(20) RES Detailed Adjustments'!KA44+'(20) RES Detailed Adjustments'!KA101","v":0},{"$f":"IF($BY44>0,$BY44*KA$76,0)+'(20) RES Detailed Adjustments'!KB44+'(20) RES Detailed Adjustments'!KB101","v":0},{"$f":"IF($BY44>0,$BY44*KB$76,0)+'(20) RES Detailed Adjustments'!KC44+'(20) RES Detailed Adjustments'!KC101","v":0},0,{"$f":"IF($BZ44>0,$BZ44*KD$76,0)+'(20) RES Detailed Adjustments'!KE44+'(20) RES Detailed Adjustments'!KE101","v":0},{"$f":"IF($BZ44>0,$BZ44*KE$76,0)+'(20) RES Detailed Adjustments'!KF44+'(20) RES Detailed Adjustments'!KF101","v":0},{"$f":"IF($BZ44>0,$BZ44*KF$76,0)+'(20) RES Detailed Adjustments'!KG44+'(20) RES Detailed Adjustments'!KG101","v":0},0,{"$f":"IF($CA44>0,$CA44*KH$76,0)+'(20) RES Detailed Adjustments'!KI44+'(20) RES Detailed Adjustments'!KI101","v":0},{"$f":"IF($CA44>0,$CA44*KI$76,0)+'(20) RES Detailed Adjustments'!KJ44+'(20) RES Detailed Adjustments'!KJ101","v":0},{"$f":"IF($CA44>0,$CA44*KJ$76,0)+'(20) RES Detailed Adjustments'!KK44+'(20) RES Detailed Adjustments'!KK101","v":0},0,{"$f":"IF($CB44>0,$CB44*KL$76,0)+'(20) RES Detailed Adjustments'!KM44+'(20) RES Detailed Adjustments'!KM101","v":0},{"$f":"IF($CB44>0,$CB44*KM$76,0)+'(20) RES Detailed Adjustments'!KN44+'(20) RES Detailed Adjustments'!KN101","v":0},{"$f":"IF($CB44>0,$CB44*KN$76,0)+'(20) RES Detailed Adjustments'!KO44+'(20) RES Detailed Adjustments'!KO101","v":0},0,{"$f":"IF($CC44>0,$CC44*KP$76,0)+'(20) RES Detailed Adjustments'!KQ44+'(20) RES Detailed Adjustments'!KQ101","v":0},{"$f":"IF($CC44>0,$CC44*KQ$76,0)+'(20) RES Detailed Adjustments'!KR44+'(20) RES Detailed Adjustments'!KR101","v":0},{"$f":"IF($CC44>0,$CC44*KR$76,0)+'(20) RES Detailed Adjustments'!KS44+'(20) RES Detailed Adjustments'!KS101","v":0},0,{"$f":"IF($CD44>0,$CD44*KT$76,0)+'(20) RES Detailed Adjustments'!KU44+'(20) RES Detailed Adjustments'!KU101","v":0},{"$f":"IF($CD44>0,$CD44*KU$76,0)+'(20) RES Detailed Adjustments'!KV44+'(20) RES Detailed Adjustments'!KV101","v":0},{"$f":"IF($CD44>0,$CD44*KV$76,0)+'(20) RES Detailed Adjustments'!KW44+'(20) RES Detailed Adjustments'!KW101","v":0},0,{"$f":"IF($CE44>0,$CE44*KX$76,0)+'(20) RES Detailed Adjustments'!KY44+'(20) RES Detailed Adjustments'!KY101","v":0},{"$f":"IF($CE44>0,$CE44*KY$76,0)+'(20) RES Detailed Adjustments'!KZ44+'(20) RES Detailed Adjustments'!KZ101","v":0},{"$f":"IF($CE44>0,$CE44*KZ$76,0)+'(20) RES Detailed Adjustments'!LA44+'(20) RES Detailed Adjustments'!LA101","v":0},0,{"$f":"IF($CF44>0,$CF44*LB$76,0)+'(20) RES Detailed Adjustments'!LC44+'(20) RES Detailed Adjustments'!LC101","v":0},{"$f":"IF($CF44>0,$CF44*LC$76,0)+'(20) RES Detailed Adjustments'!LD44+'(20) RES Detailed Adjustments'!LD101","v":0},{"$f":"IF($CF44>0,$CF44*LD$76,0)+'(20) RES Detailed Adjustments'!LE44+'(20) RES Detailed Adjustments'!LE101","v":0},0,{"$f":"IF($CG44>0,$CG44*LF$76,0)+'(20) RES Detailed Adjustments'!LG44+'(20) RES Detailed Adjustments'!LG101","v":0},{"$f":"IF($CG44>0,$CG44*LG$76,0)+'(20) RES Detailed Adjustments'!LH44+'(20) RES Detailed Adjustments'!LH101","v":0},{"$f":"IF($CG44>0,$CG44*LH$76,0)+'(20) RES Detailed Adjustments'!LI44+'(20) RES Detailed Adjustments'!LI101","v":0},0,{"$f":"IF($CH44>0,$CH44*LJ$76,0)+'(20) RES Detailed Adjustments'!LK44+'(20) RES Detailed Adjustments'!LK101","v":0},{"$f":"IF($CH44>0,$CH44*LK$76,0)+'(20) RES Detailed Adjustments'!LL44+'(20) RES Detailed Adjustments'!LL101","v":0},{"$f":"IF($CH44>0,$CH44*LL$76,0)+'(20) RES Detailed Adjustments'!LM44+'(20) RES Detailed Adjustments'!LM101","v":0},0,{"$f":"IF($CI44>0,$CI44*LN$76,0)+'(20) RES Detailed Adjustments'!LO44+'(20) RES Detailed Adjustments'!LO101","v":0},{"$f":"IF($CI44>0,$CI44*LO$76,0)+'(20) RES Detailed Adjustments'!LP44+'(20) RES Detailed Adjustments'!LP101","v":0},{"$f":"IF($CI44>0,$CI44*LP$76,0)+'(20) RES Detailed Adjustments'!LQ44+'(20) RES Detailed Adjustments'!LQ101","v":0},0,{"$f":"IF($CJ44>0,$CJ44*LR$76,0)+'(20) RES Detailed Adjustments'!LS44+'(20) RES Detailed Adjustments'!LS101","v":0},{"$f":"IF($CJ44>0,$CJ44*LS$76,0)+'(20) RES Detailed Adjustments'!LT44+'(20) RES Detailed Adjustments'!LT101","v":0},{"$f":"IF($CJ44>0,$CJ44*LT$76,0)+'(20) RES Detailed Adjustments'!LU44+'(20) RES Detailed Adjustments'!LU101","v":0},0,{"$f":"IF($CK44>0,$CK44*LV$76,0)+'(20) RES Detailed Adjustments'!LW44+'(20) RES Detailed Adjustments'!LW101","v":0},{"$f":"IF($CK44>0,$CK44*LW$76,0)+'(20) RES Detailed Adjustments'!LX44+'(20) RES Detailed Adjustments'!LX101","v":0},{"$f":"IF($CK44>0,$CK44*LX$76,0)+'(20) RES Detailed Adjustments'!LY44+'(20) RES Detailed Adjustments'!LY101","v":0},0,{"$f":"IF($CL44>0,$CL44*LZ$76,0)+'(20) RES Detailed Adjustments'!MA44+'(20) RES Detailed Adjustments'!MA101","v":0},{"$f":"IF($CL44>0,$CL44*MA$76,0)+'(20) RES Detailed Adjustments'!MB44+'(20) RES Detailed Adjustments'!MB101","v":0},{"$f":"IF($CL44>0,$CL44*MB$76,0)+'(20) RES Detailed Adjustments'!MC44+'(20) RES Detailed Adjustments'!MC101","v":0},0,{"$f":"IF($CM44>0,$CM44*MD$76,0)+'(20) RES Detailed Adjustments'!ME44+'(20) RES Detailed Adjustments'!ME101","v":0},{"$f":"IF($CM44>0,$CM44*ME$76,0)+'(20) RES Detailed Adjustments'!MF44+'(20) RES Detailed Adjustments'!MF101","v":0},{"$f":"IF($CM44>0,$CM44*MF$76,0)+'(20) RES Detailed Adjustments'!MG44+'(20) RES Detailed Adjustments'!MG101","v":0},0,{"$f":"IF($CN44>0,$CN44*MH$76,0)+'(20) RES Detailed Adjustments'!MI44+'(20) RES Detailed Adjustments'!MI101","v":0},{"$f":"IF($CN44>0,$CN44*MI$76,0)+'(20) RES Detailed Adjustments'!MJ44+'(20) RES Detailed Adjustments'!MJ101","v":0},{"$f":"IF($CN44>0,$CN44*MJ$76,0)+'(20) RES Detailed Adjustments'!MK44+'(20) RES Detailed Adjustments'!MK101","v":0},0,{"$f":"IF($CO44>0,$CO44*ML$76,0)+'(20) RES Detailed Adjustments'!MM44+'(20) RES Detailed Adjustments'!MM101","v":0},{"$f":"IF($CO44>0,$CO44*MM$76,0)+'(20) RES Detailed Adjustments'!MN44+'(20) RES Detailed Adjustments'!MN101","v":0},{"$f":"IF($CO44>0,$CO44*MN$76,0)+'(20) RES Detailed Adjustments'!MO44+'(20) RES Detailed Adjustments'!MO101","v":0},0,{"$f":"IF($CP44>0,$CP44*MP$76,0)+'(20) RES Detailed Adjustments'!MQ44+'(20) RES Detailed Adjustments'!MQ101","v":0},{"$f":"IF($CP44>0,$CP44*MQ$76,0)+'(20) RES Detailed Adjustments'!MR44+'(20) RES Detailed Adjustments'!MR101","v":0},{"$f":"IF($CP44>0,$CP44*MR$76,0)+'(20) RES Detailed Adjustments'!MS44+'(20) RES Detailed Adjustments'!MS101","v":0},0,{"$f":"IF($CQ44>0,$CQ44*MT$76,0)+'(20) RES Detailed Adjustments'!MU44+'(20) RES Detailed Adjustments'!MU101","v":0},{"$f":"IF($CQ44>0,$CQ44*MU$76,0)+'(20) RES Detailed Adjustments'!MV44+'(20) RES Detailed Adjustments'!MV101","v":0},{"$f":"IF($CQ44>0,$CQ44*MV$76,0)+'(20) RES Detailed Adjustments'!MW44+'(20) RES Detailed Adjustments'!MW101","v":0},0,{"$f":"IF($CR44>0,$CR44*MX$76,0)+'(20) RES Detailed Adjustments'!MY44+'(20) RES Detailed Adjustments'!MY101","v":0},{"$f":"IF($CR44>0,$CR44*MY$76,0)+'(20) RES Detailed Adjustments'!MZ44+'(20) RES Detailed Adjustments'!MZ101","v":0},{"$f":"IF($CR44>0,$CR44*MZ$76,0)+'(20) RES Detailed Adjustments'!NA44+'(20) RES Detailed Adjustments'!NA101","v":0},0,{"$f":"IF($CS44>0,$CS44*NB$76,0)+'(20) RES Detailed Adjustments'!NC44+'(20) RES Detailed Adjustments'!NC101","v":0},{"$f":"IF($CS44>0,$CS44*NC$76,0)+'(20) RES Detailed Adjustments'!ND44+'(20) RES Detailed Adjustments'!ND101","v":0},{"$f":"IF($CS44>0,$CS44*ND$76,0)+'(20) RES Detailed Adjustments'!NE44+'(20) RES Detailed Adjustments'!NE101","v":0},0,{"$f":"IF($CT44>0,$CT44*NF$76,0)+'(20) RES Detailed Adjustments'!NG44+'(20) RES Detailed Adjustments'!NG101","v":0},{"$f":"IF($CT44>0,$CT44*NG$76,0)+'(20) RES Detailed Adjustments'!NH44+'(20) RES Detailed Adjustments'!NH101","v":0},{"$f":"IF($CT44>0,$CT44*NH$76,0)+'(20) RES Detailed Adjustments'!NI44+'(20) RES Detailed Adjustments'!NI101","v":0},0,{"$f":"IF($CU44>0,$CU44*NJ$76,0)+'(20) RES Detailed Adjustments'!NK44+'(20) RES Detailed Adjustments'!NK101","v":0},{"$f":"IF($CU44>0,$CU44*NK$76,0)+'(20) RES Detailed Adjustments'!NL44+'(20) RES Detailed Adjustments'!NL101","v":0},{"$f":"IF($CU44>0,$CU44*NL$76,0)+'(20) RES Detailed Adjustments'!NM44+'(20) RES Detailed Adjustments'!NM101","v":0},0,{"$f":"IF($CV44>0,$CV44*NN$76,0)+'(20) RES Detailed Adjustments'!NO44+'(20) RES Detailed Adjustments'!NO101","v":0},{"$f":"IF($CV44>0,$CV44*NO$76,0)+'(20) RES Detailed Adjustments'!NP44+'(20) RES Detailed Adjustments'!NP101","v":0},{"$f":"IF($CV44>0,$CV44*NP$76,0)+'(20) RES Detailed Adjustments'!NQ44+'(20) RES Detailed Adjustments'!NQ101","v":0},0,{"$f":"IF($CW44>0,$CW44*NR$76,0)+'(20) RES Detailed Adjustments'!NS44+'(20) RES Detailed Adjustments'!NS101","v":0},{"$f":"IF($CW44>0,$CW44*NS$76,0)+'(20) RES Detailed Adjustments'!NT44+'(20) RES Detailed Adjustments'!NT101","v":0},{"$f":"IF($CW44>0,$CW44*NT$76,0)+'(20) RES Detailed Adjustments'!NU44+'(20) RES Detailed Adjustments'!NU101","v":0},0]
["Professional and Special Services"]
["Pharmaceutical",{"$f":"IF($F46>0,$F46*B$76,0)+'(20) RES Detailed Adjustments'!C46+'(20) RES Detailed Adjustments'!C103","v":0},{"$f":"IF($F46>0,$F46*C$76,0)+'(20) RES Detailed Adjustments'!D46+'(20) RES Detailed Adjustments'!D103","v":0},{"$f":"IF($F46>0,$F46*D$76,0)+'(20) RES Detailed Adjustments'!E46+'(20) RES Detailed Adjustments'!E103","v":0},{"$f":"SUM(B109:D109)","v":0},{"$f":"IF($G46>0,$G46*F$76,0)+'(20) RES Detailed Adjustments'!G46+'(20) RES Detailed Adjustments'!G103","v":0},{"$f":"IF($G46>0,$G46*G$76,0)+'(20) RES Detailed Adjustments'!H46+'(20) RES Detailed Adjustments'!H103","v":0},{"$f":"IF($G46>0,$G46*H$76,0)+'(20) RES Detailed Adjustments'!I46+'(20) RES Detailed Adjustments'!I103","v":0},{"$f":"SUM(F109:H109)","v":0},{"$f":"IF($H46>0,$H46*J$76,0)+'(20) RES Detailed Adjustments'!K46+'(20) RES Detailed Adjustments'!K103","v":0},{"$f":"IF($H46>0,$H46*K$76,0)+'(20) RES Detailed Adjustments'!L46+'(20) RES Detailed Adjustments'!L103","v":0},{"$f":"IF($H46>0,$H46*L$76,0)+'(20) RES Detailed Adjustments'!M46+'(20) RES Detailed Adjustments'!M103","v":0},{"$f":"SUM(J109:L109)","v":0},{"$f":"IF($I46>0,$I46*N$76,0)+'(20) RES Detailed Adjustments'!O46+'(20) RES Detailed Adjustments'!O103","v":0},{"$f":"IF($I46>0,$I46*O$76,0)+'(20) RES Detailed Adjustments'!P46+'(20) RES Detailed Adjustments'!P103","v":0},{"$f":"IF($I46>0,$I46*P$76,0)+'(20) RES Detailed Adjustments'!Q46+'(20) RES Detailed Adjustments'!Q103","v":0},{"$f":"SUM(N109:P109)","v":0},{"$f":"IF($J46>0,$J46*R$76,0)+'(20) RES Detailed Adjustments'!S46+'(20) RES Detailed Adjustments'!S103","v":0},{"$f":"IF($J46>0,$J46*S$76,0)+'(20) RES Detailed Adjustments'!T46+'(20) RES Detailed Adjustments'!T103","v":0},{"$f":"IF($J46>0,$J46*T$76,0)+'(20) RES Detailed Adjustments'!U46+'(20) RES Detailed Adjustments'!U103","v":0},{"$f":"SUM(R109:T109)","v":0},{"$f":"IF($K46>0,$K46*V$76,0)+'(20) RES Detailed Adjustments'!W46+'(20) RES Detailed Adjustments'!W103","v":0},{"$f":"IF($K46>0,$K46*W$76,0)+'(20) RES Detailed Adjustments'!X46+'(20) RES Detailed Adjustments'!X103","v":0},{"$f":"IF($K46>0,$K46*X$76,0)+'(20) RES Detailed Adjustments'!Y46+'(20) RES Detailed Adjustments'!Y103","v":0},{"$f":"SUM(V109:X109)","v":0},{"$f":"IF($L46>0,$L46*Z$76,0)+'(20) RES Detailed Adjustments'!AA46+'(20) RES Detailed Adjustments'!AA103","v":0},{"$f":"IF($L46>0,$L46*AA$76,0)+'(20) RES Detailed Adjustments'!AB46+'(20) RES Detailed Adjustments'!AB103","v":0},{"$f":"IF($L46>0,$L46*AB$76,0)+'(20) RES Detailed Adjustments'!AC46+'(20) RES Detailed Adjustments'!AC103","v":0},{"$f":"SUM(Z109:AB109)","v":0},{"$f":"IF($M46>0,$M46*AD$76,0)+'(20) RES Detailed Adjustments'!AE46+'(20) RES Detailed Adjustments'!AE103","v":0},{"$f":"IF($M46>0,$M46*AE$76,0)+'(20) RES Detailed Adjustments'!AF46+'(20) RES Detailed Adjustments'!AF103","v":0},{"$f":"IF($M46>0,$M46*AF$76,0)+'(20) RES Detailed Adjustments'!AG46+'(20) RES Detailed Adjustments'!AG103","v":0},{"$f":"SUM(AD109:AF109)","v":0},{"$f":"IF($N46>0,$N46*AH$76,0)+'(20) RES Detailed Adjustments'!AI46+'(20) RES Detailed Adjustments'!AI103","v":0},{"$f":"IF($N46>0,$N46*AI$76,0)+'(20) RES Detailed Adjustments'!AJ46+'(20) RES Detailed Adjustments'!AJ103","v":0},{"$f":"IF($N46>0,$N46*AJ$76,0)+'(20) RES Detailed Adjustments'!AK46+'(20) RES Detailed Adjustments'!AK103","v":0},{"$f":"SUM(AH109:AJ109)","v":0},{"$f":"IF($O46>0,$O46*AL$76,0)+'(20) RES Detailed Adjustments'!AM46+'(20) RES Detailed Adjustments'!AM103","v":0},{"$f":"IF($O46>0,$O46*AM$76,0)+'(20) RES Detailed Adjustments'!AN46+'(20) RES Detailed Adjustments'!AN103","v":0},{"$f":"IF($O46>0,$O46*AN$76,0)+'(20) RES Detailed Adjustments'!AO46+'(20) RES Detailed Adjustments'!AO103","v":0},{"$f":"SUM(AL109:AN109)","v":0},{"$f":"IF($P46>0,$P46*AP$76,0)+'(20) RES Detailed Adjustments'!AQ46+'(20) RES Detailed Adjustments'!AQ103","v":0},{"$f":"IF($P46>0,$P46*AQ$76,0)+'(20) RES Detailed Adjustments'!AR46+'(20) RES Detailed Adjustments'!AR103","v":0},{"$f":"IF($P46>0,$P46*AR$76,0)+'(20) RES Detailed Adjustments'!AS46+'(20) RES Detailed Adjustments'!AS103","v":0},{"$f":"SUM(AP109:AR109)","v":0},{"$f":"IF($Q46>0,$Q46*AT$76,0)+'(20) RES Detailed Adjustments'!AU46+'(20) RES Detailed Adjustments'!AU103","v":0},{"$f":"IF($Q46>0,$Q46*AU$76,0)+'(20) RES Detailed Adjustments'!AV46+'(20) RES Detailed Adjustments'!AV103","v":0},{"$f":"IF($Q46>0,$Q46*AV$76,0)+'(20) RES Detailed Adjustments'!AW46+'(20) RES Detailed Adjustments'!AW103","v":0},{"$f":"SUM(AT109:AV109)","v":0},{"$f":"IF($R46>0,$R46*AX$76,0)+'(20) RES Detailed Adjustments'!AY46+'(20) RES Detailed Adjustments'!AY103","v":0},{"$f":"IF($R46>0,$R46*AY$76,0)+'(20) RES Detailed Adjustments'!AZ46+'(20) RES Detailed Adjustments'!AZ103","v":0},{"$f":"IF($R46>0,$R46*AZ$76,0)+'(20) RES Detailed Adjustments'!BA46+'(20) RES Detailed Adjustments'!BA103","v":0},{"$f":"SUM(AX109:AZ109)","v":0},{"$f":"IF($S46>0,$S46*BB$76,0)+'(20) RES Detailed Adjustments'!BC46+'(20) RES Detailed Adjustments'!BC103","v":0},{"$f":"IF($S46>0,$S46*BC$76,0)+'(20) RES Detailed Adjustments'!BD46+'(20) RES Detailed Adjustments'!BD103","v":0},{"$f":"IF($S46>0,$S46*BD$76,0)+'(20) RES Detailed Adjustments'!BE46+'(20) RES Detailed Adjustments'!BE103","v":0},{"$f":"SUM(BB109:BD109)","v":0},{"$f":"IF($T46>0,$T46*BF$76,0)+'(20) RES Detailed Adjustments'!BG46+'(20) RES Detailed Adjustments'!BG103","v":0},{"$f":"IF($T46>0,$T46*BG$76,0)+'(20) RES Detailed Adjustments'!BH46+'(20) RES Detailed Adjustments'!BH103","v":0},{"$f":"IF($T46>0,$T46*BH$76,0)+'(20) RES Detailed Adjustments'!BI46+'(20) RES Detailed Adjustments'!BI103","v":0},{"$f":"SUM(BF109:BH109)","v":0},{"$f":"IF($U46>0,$U46*BJ$76,0)+'(20) RES Detailed Adjustments'!BK46+'(20) RES Detailed Adjustments'!BK103","v":0},{"$f":"IF($U46>0,$U46*BK$76,0)+'(20) RES Detailed Adjustments'!BL46+'(20) RES Detailed Adjustments'!BL103","v":0},{"$f":"IF($U46>0,$U46*BL$76,0)+'(20) RES Detailed Adjustments'!BM46+'(20) RES Detailed Adjustments'!BM103","v":0},{"$f":"SUM(BJ109:BL109)","v":0},{"$f":"IF($V46>0,$V46*BN$76,0)+'(20) RES Detailed Adjustments'!BO46+'(20) RES Detailed Adjustments'!BO103","v":0},{"$f":"IF($V46>0,$V46*BO$76,0)+'(20) RES Detailed Adjustments'!BP46+'(20) RES Detailed Adjustments'!BP103","v":0},{"$f":"IF($V46>0,$V46*BP$76,0)+'(20) RES Detailed Adjustments'!BQ46+'(20) RES Detailed Adjustments'!BQ103","v":0},{"$f":"SUM(BN109:BP109)","v":0},{"$f":"IF($W46>0,$W46*BR$76,0)+'(20) RES Detailed Adjustments'!BS46+'(20) RES Detailed Adjustments'!BS103","v":0},{"$f":"IF($W46>0,$W46*BS$76,0)+'(20) RES Detailed Adjustments'!BT46+'(20) RES Detailed Adjustments'!BT103","v":0},{"$f":"IF($W46>0,$W46*BT$76,0)+'(20) RES Detailed Adjustments'!BU46+'(20) RES Detailed Adjustments'!BU103","v":0},{"$f":"SUM(BR109:BT109)","v":0},{"$f":"IF($X46>0,$X46*BV$76,0)+'(20) RES Detailed Adjustments'!BW46+'(20) RES Detailed Adjustments'!BW103","v":0},{"$f":"IF($X46>0,$X46*BW$76,0)+'(20) RES Detailed Adjustments'!BX46+'(20) RES Detailed Adjustments'!BX103","v":0},{"$f":"IF($X46>0,$X46*BX$76,0)+'(20) RES Detailed Adjustments'!BY46+'(20) RES Detailed Adjustments'!BY103","v":0},{"$f":"SUM(BV109:BX109)","v":0},{"$f":"IF($Y46>0,$Y46*BZ$76,0)+'(20) RES Detailed Adjustments'!CA46+'(20) RES Detailed Adjustments'!CA103","v":0},{"$f":"IF($Y46>0,$Y46*CA$76,0)+'(20) RES Detailed Adjustments'!CB46+'(20) RES Detailed Adjustments'!CB103","v":0},{"$f":"IF($Y46>0,$Y46*CB$76,0)+'(20) RES Detailed Adjustments'!CC46+'(20) RES Detailed Adjustments'!CC103","v":0},{"$f":"SUM(BZ109:CB109)","v":0},{"$f":"IF($Z46>0,$Z46*CD$76,0)+'(20) RES Detailed Adjustments'!CE46+'(20) RES Detailed Adjustments'!CE103","v":0},{"$f":"IF($Z46>0,$Z46*CE$76,0)+'(20) RES Detailed Adjustments'!CF46+'(20) RES Detailed Adjustments'!CF103","v":0},{"$f":"IF($Z46>0,$Z46*CF$76,0)+'(20) RES Detailed Adjustments'!CG46+'(20) RES Detailed Adjustments'!CG103","v":0},{"$f":"SUM(CD109:CF109)","v":0},{"$f":"IF($AA46>0,$AA46*CH$76,0)+'(20) RES Detailed Adjustments'!CI46+'(20) RES Detailed Adjustments'!CI103","v":0},{"$f":"IF($AA46>0,$AA46*CI$76,0)+'(20) RES Detailed Adjustments'!CJ46+'(20) RES Detailed Adjustments'!CJ103","v":0},{"$f":"IF($AA46>0,$AA46*CJ$76,0)+'(20) RES Detailed Adjustments'!CK46+'(20) RES Detailed Adjustments'!CK103","v":0},{"$f":"SUM(CH109:CJ109)","v":0},{"$f":"IF($AB46>0,$AB46*CL$76,0)+'(20) RES Detailed Adjustments'!CM46+'(20) RES Detailed Adjustments'!CM103","v":0},{"$f":"IF($AB46>0,$AB46*CM$76,0)+'(20) RES Detailed Adjustments'!CN46+'(20) RES Detailed Adjustments'!CN103","v":0},{"$f":"IF($AB46>0,$AB46*CN$76,0)+'(20) RES Detailed Adjustments'!CO46+'(20) RES Detailed Adjustments'!CO103","v":0},{"$f":"SUM(CL109:CN109)","v":0},{"$f":"IF($AC46>0,$AC46*CP$76,0)+'(20) RES Detailed Adjustments'!CQ46+'(20) RES Detailed Adjustments'!CQ103","v":0},{"$f":"IF($AC46>0,$AC46*CQ$76,0)+'(20) RES Detailed Adjustments'!CR46+'(20) RES Detailed Adjustments'!CR103","v":0},{"$f":"IF($AC46>0,$AC46*CR$76,0)+'(20) RES Detailed Adjustments'!CS46+'(20) RES Detailed Adjustments'!CS103","v":0},{"$f":"SUM(CP109:CR109)","v":0},{"$f":"IF($AD46>0,$AD46*CT$76,0)+'(20) RES Detailed Adjustments'!CU46+'(20) RES Detailed Adjustments'!CU103","v":0},{"$f":"IF($AD46>0,$AD46*CU$76,0)+'(20) RES Detailed Adjustments'!CV46+'(20) RES Detailed Adjustments'!CV103","v":0},{"$f":"IF($AD46>0,$AD46*CV$76,0)+'(20) RES Detailed Adjustments'!CW46+'(20) RES Detailed Adjustments'!CW103","v":0},{"$f":"SUM(CT109:CV109)","v":0},{"$f":"IF($AE46>0,$AE46*CX$76,0)+'(20) RES Detailed Adjustments'!CY46+'(20) RES Detailed Adjustments'!CY103","v":0},{"$f":"IF($AE46>0,$AE46*CY$76,0)+'(20) RES Detailed Adjustments'!CZ46+'(20) RES Detailed Adjustments'!CZ103","v":0},{"$f":"IF($AE46>0,$AE46*CZ$76,0)+'(20) RES Detailed Adjustments'!DA46+'(20) RES Detailed Adjustments'!DA103","v":0},{"$f":"SUM(CX109:CZ109)","v":0},{"$f":"IF($AF46>0,$AF46*DB$76,0)+'(20) RES Detailed Adjustments'!DC46+'(20) RES Detailed Adjustments'!DC103","v":0},{"$f":"IF($AF46>0,$AF46*DC$76,0)+'(20) RES Detailed Adjustments'!DD46+'(20) RES Detailed Adjustments'!DD103","v":0},{"$f":"IF($AF46>0,$AF46*DD$76,0)+'(20) RES Detailed Adjustments'!DE46+'(20) RES Detailed Adjustments'!DE103","v":0},{"$f":"SUM(DB109:DD109)","v":0},{"$f":"IF($AG46>0,$AG46*DF$76,0)+'(20) RES Detailed Adjustments'!DG46+'(20) RES Detailed Adjustments'!DG103","v":0},{"$f":"IF($AG46>0,$AG46*DG$76,0)+'(20) RES Detailed Adjustments'!DH46+'(20) RES Detailed Adjustments'!DH103","v":0},{"$f":"IF($AG46>0,$AG46*DH$76,0)+'(20) RES Detailed Adjustments'!DI46+'(20) RES Detailed Adjustments'!DI103","v":0},{"$f":"SUM(DF109:DH109)","v":0},{"$f":"IF($AH46>0,$AH46*DJ$76,0)+'(20) RES Detailed Adjustments'!DK46+'(20) RES Detailed Adjustments'!DK103","v":0},{"$f":"IF($AH46>0,$AH46*DK$76,0)+'(20) RES Detailed Adjustments'!DL46+'(20) RES Detailed Adjustments'!DL103","v":0},{"$f":"IF($AH46>0,$AH46*DL$76,0)+'(20) RES Detailed Adjustments'!DM46+'(20) RES Detailed Adjustments'!DM103","v":0},{"$f":"SUM(DJ109:DL109)","v":0},{"$f":"IF($AI46>0,$AI46*DN$76,0)+'(20) RES Detailed Adjustments'!DO46+'(20) RES Detailed Adjustments'!DO103","v":0},{"$f":"IF($AI46>0,$AI46*DO$76,0)+'(20) RES Detailed Adjustments'!DP46+'(20) RES Detailed Adjustments'!DP103","v":0},{"$f":"IF($AI46>0,$AI46*DP$76,0)+'(20) RES Detailed Adjustments'!DQ46+'(20) RES Detailed Adjustments'!DQ103","v":0},{"$f":"SUM(DN109:DP109)","v":0},{"$f":"IF($AJ46>0,$AJ46*DR$76,0)+'(20) RES Detailed Adjustments'!DS46+'(20) RES Detailed Adjustments'!DS103","v":0},{"$f":"IF($AJ46>0,$AJ46*DS$76,0)+'(20) RES Detailed Adjustments'!DT46+'(20) RES Detailed Adjustments'!DT103","v":0},{"$f":"IF($AJ46>0,$AJ46*DT$76,0)+'(20) RES Detailed Adjustments'!DU46+'(20) RES Detailed Adjustments'!DU103","v":0},{"$f":"SUM(DR109:DT109)","v":0},{"$f":"IF($AK46>0,$AK46*DV$76,0)+'(20) RES Detailed Adjustments'!DW46+'(20) RES Detailed Adjustments'!DW103","v":0},{"$f":"IF($AK46>0,$AK46*DW$76,0)+'(20) RES Detailed Adjustments'!DX46+'(20) RES Detailed Adjustments'!DX103","v":0},{"$f":"IF($AK46>0,$AK46*DX$76,0)+'(20) RES Detailed Adjustments'!DY46+'(20) RES Detailed Adjustments'!DY103","v":0},{"$f":"SUM(DV109:DX109)","v":0},{"$f":"IF($AL46>0,$AL46*DZ$76,0)+'(20) RES Detailed Adjustments'!EA46+'(20) RES Detailed Adjustments'!EA103","v":0},{"$f":"IF($AL46>0,$AL46*EA$76,0)+'(20) RES Detailed Adjustments'!EB46+'(20) RES Detailed Adjustments'!EB103","v":0},{"$f":"IF($AL46>0,$AL46*EB$76,0)+'(20) RES Detailed Adjustments'!EC46+'(20) RES Detailed Adjustments'!EC103","v":0},{"$f":"SUM(DZ109:EB109)","v":0},{"$f":"IF($AM46>0,$AM46*ED$76,0)+'(20) RES Detailed Adjustments'!EE46+'(20) RES Detailed Adjustments'!EE103","v":0},{"$f":"IF($AM46>0,$AM46*EE$76,0)+'(20) RES Detailed Adjustments'!EF46+'(20) RES Detailed Adjustments'!EF103","v":0},{"$f":"IF($AM46>0,$AM46*EF$76,0)+'(20) RES Detailed Adjustments'!EG46+'(20) RES Detailed Adjustments'!EG103","v":0},{"$f":"SUM(ED109:EF109)","v":0},{"$f":"IF($AN46>0,$AN46*EH$76,0)+'(20) RES Detailed Adjustments'!EI46+'(20) RES Detailed Adjustments'!EI103","v":0},{"$f":"IF($AN46>0,$AN46*EI$76,0)+'(20) RES Detailed Adjustments'!EJ46+'(20) RES Detailed Adjustments'!EJ103","v":0},{"$f":"IF($AN46>0,$AN46*EJ$76,0)+'(20) RES Detailed Adjustments'!EK46+'(20) RES Detailed Adjustments'!EK103","v":0},{"$f":"SUM(EH109:EJ109)","v":0},{"$f":"IF($AO46>0,$AO46*EL$76,0)+'(20) RES Detailed Adjustments'!EM46+'(20) RES Detailed Adjustments'!EM103","v":0},{"$f":"IF($AO46>0,$AO46*EM$76,0)+'(20) RES Detailed Adjustments'!EN46+'(20) RES Detailed Adjustments'!EN103","v":0},{"$f":"IF($AO46>0,$AO46*EN$76,0)+'(20) RES Detailed Adjustments'!EO46+'(20) RES Detailed Adjustments'!EO103","v":0},{"$f":"SUM(EL109:EN109)","v":0},{"$f":"IF($AP46>0,$AP46*EP$76,0)+'(20) RES Detailed Adjustments'!EQ46+'(20) RES Detailed Adjustments'!EQ103","v":0},{"$f":"IF($AP46>0,$AP46*EQ$76,0)+'(20) RES Detailed Adjustments'!ER46+'(20) RES Detailed Adjustments'!ER103","v":0},{"$f":"IF($AP46>0,$AP46*ER$76,0)+'(20) RES Detailed Adjustments'!ES46+'(20) RES Detailed Adjustments'!ES103","v":0},{"$f":"SUM(EP109:ER109)","v":0},{"$f":"IF($AQ46>0,$AQ46*ET$76,0)+'(20) RES Detailed Adjustments'!EU46+'(20) RES Detailed Adjustments'!EU103","v":0},{"$f":"IF($AQ46>0,$AQ46*EU$76,0)+'(20) RES Detailed Adjustments'!EV46+'(20) RES Detailed Adjustments'!EV103","v":0},{"$f":"IF($AQ46>0,$AQ46*EV$76,0)+'(20) RES Detailed Adjustments'!EW46+'(20) RES Detailed Adjustments'!EW103","v":0},{"$f":"SUM(ET109:EV109)","v":0},{"$f":"IF($AR46>0,$AR46*EX$76,0)+'(20) RES Detailed Adjustments'!EY46+'(20) RES Detailed Adjustments'!EY103","v":0},{"$f":"IF($AR46>0,$AR46*EY$76,0)+'(20) RES Detailed Adjustments'!EZ46+'(20) RES Detailed Adjustments'!EZ103","v":0},{"$f":"IF($AR46>0,$AR46*EZ$76,0)+'(20) RES Detailed Adjustments'!FA46+'(20) RES Detailed Adjustments'!FA103","v":0},{"$f":"SUM(EX109:EZ109)","v":0},{"$f":"IF($AS46>0,$AS46*FB$76,0)+'(20) RES Detailed Adjustments'!FC46+'(20) RES Detailed Adjustments'!FC103","v":0},{"$f":"IF($AS46>0,$AS46*FC$76,0)+'(20) RES Detailed Adjustments'!FD46+'(20) RES Detailed Adjustments'!FD103","v":0},{"$f":"IF($AS46>0,$AS46*FD$76,0)+'(20) RES Detailed Adjustments'!FE46+'(20) RES Detailed Adjustments'!FE103","v":0},{"$f":"SUM(FB109:FD109)","v":0},{"$f":"IF($AT46>0,$AT46*FF$76,0)+'(20) RES Detailed Adjustments'!FG46+'(20) RES Detailed Adjustments'!FG103","v":0},{"$f":"IF($AT46>0,$AT46*FG$76,0)+'(20) RES Detailed Adjustments'!FH46+'(20) RES Detailed Adjustments'!FH103","v":0},{"$f":"IF($AT46>0,$AT46*FH$76,0)+'(20) RES Detailed Adjustments'!FI46+'(20) RES Detailed Adjustments'!FI103","v":0},{"$f":"SUM(FF109:FH109)","v":0},{"$f":"IF($AU46>0,$AU46*FJ$76,0)+'(20) RES Detailed Adjustments'!FK46+'(20) RES Detailed Adjustments'!FK103","v":0},{"$f":"IF($AU46>0,$AU46*FK$76,0)+'(20) RES Detailed Adjustments'!FL46+'(20) RES Detailed Adjustments'!FL103","v":0},{"$f":"IF($AU46>0,$AU46*FL$76,0)+'(20) RES Detailed Adjustments'!FM46+'(20) RES Detailed Adjustments'!FM103","v":0},{"$f":"SUM(FJ109:FL109)","v":0},{"$f":"IF($AV46>0,$AV46*FN$76,0)+'(20) RES Detailed Adjustments'!FO46+'(20) RES Detailed Adjustments'!FO103","v":0},{"$f":"IF($AV46>0,$AV46*FO$76,0)+'(20) RES Detailed Adjustments'!FP46+'(20) RES Detailed Adjustments'!FP103","v":0},{"$f":"IF($AV46>0,$AV46*FP$76,0)+'(20) RES Detailed Adjustments'!FQ46+'(20) RES Detailed Adjustments'!FQ103","v":0},{"$f":"SUM(FN109:FP109)","v":0},{"$f":"IF($AW46>0,$AW46*FR$76,0)+'(20) RES Detailed Adjustments'!FS46+'(20) RES Detailed Adjustments'!FS103","v":0},{"$f":"IF($AW46>0,$AW46*FS$76,0)+'(20) RES Detailed Adjustments'!FT46+'(20) RES Detailed Adjustments'!FT103","v":0},{"$f":"IF($AW46>0,$AW46*FT$76,0)+'(20) RES Detailed Adjustments'!FU46+'(20) RES Detailed Adjustments'!FU103","v":0},{"$f":"SUM(FR109:FT109)","v":0},{"$f":"IF($AX46>0,$AX46*FV$76,0)+'(20) RES Detailed Adjustments'!FW46+'(20) RES Detailed Adjustments'!FW103","v":0},{"$f":"IF($AX46>0,$AX46*FW$76,0)+'(20) RES Detailed Adjustments'!FX46+'(20) RES Detailed Adjustments'!FX103","v":0},{"$f":"IF($AX46>0,$AX46*FX$76,0)+'(20) RES Detailed Adjustments'!FY46+'(20) RES Detailed Adjustments'!FY103","v":0},{"$f":"SUM(FV109:FX109)","v":0},{"$f":"IF($AY46>0,$AY46*FZ$76,0)+'(20) RES Detailed Adjustments'!GA46+'(20) RES Detailed Adjustments'!GA103","v":0},{"$f":"IF($AY46>0,$AY46*GA$76,0)+'(20) RES Detailed Adjustments'!GB46+'(20) RES Detailed Adjustments'!GB103","v":0},{"$f":"IF($AY46>0,$AY46*GB$76,0)+'(20) RES Detailed Adjustments'!GC46+'(20) RES Detailed Adjustments'!GC103","v":0},{"$f":"SUM(FZ109:GB109)","v":0},{"$f":"IF($AZ46>0,$AZ46*GD$76,0)+'(20) RES Detailed Adjustments'!GE46+'(20) RES Detailed Adjustments'!GE103","v":0},{"$f":"IF($AZ46>0,$AZ46*GE$76,0)+'(20) RES Detailed Adjustments'!GF46+'(20) RES Detailed Adjustments'!GF103","v":0},{"$f":"IF($AZ46>0,$AZ46*GF$76,0)+'(20) RES Detailed Adjustments'!GG46+'(20) RES Detailed Adjustments'!GG103","v":0},{"$f":"SUM(GD109:GF109)","v":0},{"$f":"IF($BA46>0,$BA46*GH$76,0)+'(20) RES Detailed Adjustments'!GI46+'(20) RES Detailed Adjustments'!GI103","v":0},{"$f":"IF($BA46>0,$BA46*GI$76,0)+'(20) RES Detailed Adjustments'!GJ46+'(20) RES Detailed Adjustments'!GJ103","v":0},{"$f":"IF($BA46>0,$BA46*GJ$76,0)+'(20) RES Detailed Adjustments'!GK46+'(20) RES Detailed Adjustments'!GK103","v":0},{"$f":"SUM(GH109:GJ109)","v":0},{"$f":"IF($BB46>0,$BB46*GL$76,0)+'(20) RES Detailed Adjustments'!GM46+'(20) RES Detailed Adjustments'!GM103","v":0},{"$f":"IF($BB46>0,$BB46*GM$76,0)+'(20) RES Detailed Adjustments'!GN46+'(20) RES Detailed Adjustments'!GN103","v":0},{"$f":"IF($BB46>0,$BB46*GN$76,0)+'(20) RES Detailed Adjustments'!GO46+'(20) RES Detailed Adjustments'!GO103","v":0},{"$f":"SUM(GL109:GN109)","v":0},{"$f":"IF($BC46>0,$BC46*GP$76,0)+'(20) RES Detailed Adjustments'!GQ46+'(20) RES Detailed Adjustments'!GQ103","v":0},{"$f":"IF($BC46>0,$BC46*GQ$76,0)+'(20) RES Detailed Adjustments'!GR46+'(20) RES Detailed Adjustments'!GR103","v":0},{"$f":"IF($BC46>0,$BC46*GR$76,0)+'(20) RES Detailed Adjustments'!GS46+'(20) RES Detailed Adjustments'!GS103","v":0},{"$f":"SUM(GP109:GR109)","v":0},{"$f":"IF($BD46>0,$BD46*GT$76,0)+'(20) RES Detailed Adjustments'!GU46+'(20) RES Detailed Adjustments'!GU103","v":0},{"$f":"IF($BD46>0,$BD46*GU$76,0)+'(20) RES Detailed Adjustments'!GV46+'(20) RES Detailed Adjustments'!GV103","v":0},{"$f":"IF($BD46>0,$BD46*GV$76,0)+'(20) RES Detailed Adjustments'!GW46+'(20) RES Detailed Adjustments'!GW103","v":0},{"$f":"SUM(GT109:GV109)","v":0},{"$f":"IF($BE46>0,$BE46*GX$76,0)+'(20) RES Detailed Adjustments'!GY46+'(20) RES Detailed Adjustments'!GY103","v":0},{"$f":"IF($BE46>0,$BE46*GY$76,0)+'(20) RES Detailed Adjustments'!GZ46+'(20) RES Detailed Adjustments'!GZ103","v":0},{"$f":"IF($BE46>0,$BE46*GZ$76,0)+'(20) RES Detailed Adjustments'!HA46+'(20) RES Detailed Adjustments'!HA103","v":0},{"$f":"SUM(GX109:GZ109)","v":0},{"$f":"IF($BF46>0,$BF46*HB$76,0)+'(20) RES Detailed Adjustments'!HC46+'(20) RES Detailed Adjustments'!HC103","v":0},{"$f":"IF($BF46>0,$BF46*HC$76,0)+'(20) RES Detailed Adjustments'!HD46+'(20) RES Detailed Adjustments'!HD103","v":0},{"$f":"IF($BF46>0,$BF46*HD$76,0)+'(20) RES Detailed Adjustments'!HE46+'(20) RES Detailed Adjustments'!HE103","v":0},{"$f":"SUM(HB109:HD109)","v":0},{"$f":"IF($BG46>0,$BG46*HF$76,0)+'(20) RES Detailed Adjustments'!HG46+'(20) RES Detailed Adjustments'!HG103","v":0},{"$f":"IF($BG46>0,$BG46*HG$76,0)+'(20) RES Detailed Adjustments'!HH46+'(20) RES Detailed Adjustments'!HH103","v":0},{"$f":"IF($BG46>0,$BG46*HH$76,0)+'(20) RES Detailed Adjustments'!HI46+'(20) RES Detailed Adjustments'!HI103","v":0},{"$f":"SUM(HF109:HH109)","v":0},{"$f":"IF($BH46>0,$BH46*HJ$76,0)+'(20) RES Detailed Adjustments'!HK46+'(20) RES Detailed Adjustments'!HK103","v":0},{"$f":"IF($BH46>0,$BH46*HK$76,0)+'(20) RES Detailed Adjustments'!HL46+'(20) RES Detailed Adjustments'!HL103","v":0},{"$f":"IF($BH46>0,$BH46*HL$76,0)+'(20) RES Detailed Adjustments'!HM46+'(20) RES Detailed Adjustments'!HM103","v":0},{"$f":"SUM(HJ109:HL109)","v":0},{"$f":"IF($BI46>0,$BI46*HN$76,0)+'(20) RES Detailed Adjustments'!HO46+'(20) RES Detailed Adjustments'!HO103","v":0},{"$f":"IF($BI46>0,$BI46*HO$76,0)+'(20) RES Detailed Adjustments'!HP46+'(20) RES Detailed Adjustments'!HP103","v":0},{"$f":"IF($BI46>0,$BI46*HP$76,0)+'(20) RES Detailed Adjustments'!HQ46+'(20) RES Detailed Adjustments'!HQ103","v":0},{"$f":"SUM(HN109:HP109)","v":0},{"$f":"IF($BJ46>0,$BJ46*HR$76,0)+'(20) RES Detailed Adjustments'!HS46+'(20) RES Detailed Adjustments'!HS103","v":0},{"$f":"IF($BJ46>0,$BJ46*HS$76,0)+'(20) RES Detailed Adjustments'!HT46+'(20) RES Detailed Adjustments'!HT103","v":0},{"$f":"IF($BJ46>0,$BJ46*HT$76,0)+'(20) RES Detailed Adjustments'!HU46+'(20) RES Detailed Adjustments'!HU103","v":0},{"$f":"SUM(HR109:HT109)","v":0},{"$f":"IF($BK46>0,$BK46*HV$76,0)+'(20) RES Detailed Adjustments'!HW46+'(20) RES Detailed Adjustments'!HW103","v":0},{"$f":"IF($BK46>0,$BK46*HW$76,0)+'(20) RES Detailed Adjustments'!HX46+'(20) RES Detailed Adjustments'!HX103","v":0},{"$f":"IF($BK46>0,$BK46*HX$76,0)+'(20) RES Detailed Adjustments'!HY46+'(20) RES Detailed Adjustments'!HY103","v":0},{"$f":"SUM(HV109:HX109)","v":0},{"$f":"IF($BL46>0,$BL46*HZ$76,0)+'(20) RES Detailed Adjustments'!IA46+'(20) RES Detailed Adjustments'!IA103","v":0},{"$f":"IF($BL46>0,$BL46*IA$76,0)+'(20) RES Detailed Adjustments'!IB46+'(20) RES Detailed Adjustments'!IB103","v":0},{"$f":"IF($BL46>0,$BL46*IB$76,0)+'(20) RES Detailed Adjustments'!IC46+'(20) RES Detailed Adjustments'!IC103","v":0},{"$f":"SUM(HZ109:IB109)","v":0},{"$f":"IF($BM46>0,$BM46*ID$76,0)+'(20) RES Detailed Adjustments'!IE46+'(20) RES Detailed Adjustments'!IE103","v":0},{"$f":"IF($BM46>0,$BM46*IE$76,0)+'(20) RES Detailed Adjustments'!IF46+'(20) RES Detailed Adjustments'!IF103","v":0},{"$f":"IF($BM46>0,$BM46*IF$76,0)+'(20) RES Detailed Adjustments'!IG46+'(20) RES Detailed Adjustments'!IG103","v":0},{"$f":"SUM(ID109:IF109)","v":0},{"$f":"IF($BN46>0,$BN46*IH$76,0)+'(20) RES Detailed Adjustments'!II46+'(20) RES Detailed Adjustments'!II103","v":0},{"$f":"IF($BN46>0,$BN46*II$76,0)+'(20) RES Detailed Adjustments'!IJ46+'(20) RES Detailed Adjustments'!IJ103","v":0},{"$f":"IF($BN46>0,$BN46*IJ$76,0)+'(20) RES Detailed Adjustments'!IK46+'(20) RES Detailed Adjustments'!IK103","v":0},{"$f":"SUM(IH109:IJ109)","v":0},{"$f":"IF($BO46>0,$BO46*IL$76,0)+'(20) RES Detailed Adjustments'!IM46+'(20) RES Detailed Adjustments'!IM103","v":0},{"$f":"IF($BO46>0,$BO46*IM$76,0)+'(20) RES Detailed Adjustments'!IN46+'(20) RES Detailed Adjustments'!IN103","v":0},{"$f":"IF($BO46>0,$BO46*IN$76,0)+'(20) RES Detailed Adjustments'!IO46+'(20) RES Detailed Adjustments'!IO103","v":0},{"$f":"SUM(IL109:IN109)","v":0},{"$f":"IF($BP46>0,$BP46*IP$76,0)+'(20) RES Detailed Adjustments'!IQ46+'(20) RES Detailed Adjustments'!IQ103","v":0},{"$f":"IF($BP46>0,$BP46*IQ$76,0)+'(20) RES Detailed Adjustments'!IR46+'(20) RES Detailed Adjustments'!IR103","v":0},{"$f":"IF($BP46>0,$BP46*IR$76,0)+'(20) RES Detailed Adjustments'!IS46+'(20) RES Detailed Adjustments'!IS103","v":0},{"$f":"SUM(IP109:IR109)","v":0},{"$f":"IF($BQ46>0,$BQ46*IT$76,0)+'(20) RES Detailed Adjustments'!IU46+'(20) RES Detailed Adjustments'!IU103","v":0},{"$f":"IF($BQ46>0,$BQ46*IU$76,0)+'(20) RES Detailed Adjustments'!IV46+'(20) RES Detailed Adjustments'!IV103","v":0},{"$f":"IF($BQ46>0,$BQ46*IV$76,0)+'(20) RES Detailed Adjustments'!IW46+'(20) RES Detailed Adjustments'!IW103","v":0},{"$f":"SUM(IT109:IV109)","v":0},{"$f":"IF($BR46>0,$BR46*IX$76,0)+'(20) RES Detailed Adjustments'!IY46+'(20) RES Detailed Adjustments'!IY103","v":0},{"$f":"IF($BR46>0,$BR46*IY$76,0)+'(20) RES Detailed Adjustments'!IZ46+'(20) RES Detailed Adjustments'!IZ103","v":0},{"$f":"IF($BR46>0,$BR46*IZ$76,0)+'(20) RES Detailed Adjustments'!JA46+'(20) RES Detailed Adjustments'!JA103","v":0},{"$f":"SUM(IX109:IZ109)","v":0},{"$f":"IF($BS46>0,$BS46*JB$76,0)+'(20) RES Detailed Adjustments'!JC46+'(20) RES Detailed Adjustments'!JC103","v":0},{"$f":"IF($BS46>0,$BS46*JC$76,0)+'(20) RES Detailed Adjustments'!JD46+'(20) RES Detailed Adjustments'!JD103","v":0},{"$f":"IF($BS46>0,$BS46*JD$76,0)+'(20) RES Detailed Adjustments'!JE46+'(20) RES Detailed Adjustments'!JE103","v":0},{"$f":"SUM(JB109:JD109)","v":0},{"$f":"IF($BT46>0,$BT46*JF$76,0)+'(20) RES Detailed Adjustments'!JG46+'(20) RES Detailed Adjustments'!JG103","v":0},{"$f":"IF($BT46>0,$BT46*JG$76,0)+'(20) RES Detailed Adjustments'!JH46+'(20) RES Detailed Adjustments'!JH103","v":0},{"$f":"IF($BT46>0,$BT46*JH$76,0)+'(20) RES Detailed Adjustments'!JI46+'(20) RES Detailed Adjustments'!JI103","v":0},{"$f":"SUM(JF109:JH109)","v":0},{"$f":"IF($BU46>0,$BU46*JJ$76,0)+'(20) RES Detailed Adjustments'!JK46+'(20) RES Detailed Adjustments'!JK103","v":0},{"$f":"IF($BU46>0,$BU46*JK$76,0)+'(20) RES Detailed Adjustments'!JL46+'(20) RES Detailed Adjustments'!JL103","v":0},{"$f":"IF($BU46>0,$BU46*JL$76,0)+'(20) RES Detailed Adjustments'!JM46+'(20) RES Detailed Adjustments'!JM103","v":0},{"$f":"SUM(JJ109:JL109)","v":0},{"$f":"IF($BV46>0,$BV46*JN$76,0)+'(20) RES Detailed Adjustments'!JO46+'(20) RES Detailed Adjustments'!JO103","v":0},{"$f":"IF($BV46>0,$BV46*JO$76,0)+'(20) RES Detailed Adjustments'!JP46+'(20) RES Detailed Adjustments'!JP103","v":0},{"$f":"IF($BV46>0,$BV46*JP$76,0)+'(20) RES Detailed Adjustments'!JQ46+'(20) RES Detailed Adjustments'!JQ103","v":0},{"$f":"SUM(JN109:JP109)","v":0},{"$f":"IF($BW46>0,$BW46*JR$76,0)+'(20) RES Detailed Adjustments'!JS46+'(20) RES Detailed Adjustments'!JS103","v":0},{"$f":"IF($BW46>0,$BW46*JS$76,0)+'(20) RES Detailed Adjustments'!JT46+'(20) RES Detailed Adjustments'!JT103","v":0},{"$f":"IF($BW46>0,$BW46*JT$76,0)+'(20) RES Detailed Adjustments'!JU46+'(20) RES Detailed Adjustments'!JU103","v":0},{"$f":"SUM(JR109:JT109)","v":0},{"$f":"IF($BX46>0,$BX46*JV$76,0)+'(20) RES Detailed Adjustments'!JW46+'(20) RES Detailed Adjustments'!JW103","v":0},{"$f":"IF($BX46>0,$BX46*JW$76,0)+'(20) RES Detailed Adjustments'!JX46+'(20) RES Detailed Adjustments'!JX103","v":0},{"$f":"IF($BX46>0,$BX46*JX$76,0)+'(20) RES Detailed Adjustments'!JY46+'(20) RES Detailed Adjustments'!JY103","v":0},{"$f":"SUM(JV109:JX109)","v":0},{"$f":"IF($BY46>0,$BY46*JZ$76,0)+'(20) RES Detailed Adjustments'!KA46+'(20) RES Detailed Adjustments'!KA103","v":0},{"$f":"IF($BY46>0,$BY46*KA$76,0)+'(20) RES Detailed Adjustments'!KB46+'(20) RES Detailed Adjustments'!KB103","v":0},{"$f":"IF($BY46>0,$BY46*KB$76,0)+'(20) RES Detailed Adjustments'!KC46+'(20) RES Detailed Adjustments'!KC103","v":0},{"$f":"SUM(JZ109:KB109)","v":0},{"$f":"IF($BZ46>0,$BZ46*KD$76,0)+'(20) RES Detailed Adjustments'!KE46+'(20) RES Detailed Adjustments'!KE103","v":0},{"$f":"IF($BZ46>0,$BZ46*KE$76,0)+'(20) RES Detailed Adjustments'!KF46+'(20) RES Detailed Adjustments'!KF103","v":0},{"$f":"IF($BZ46>0,$BZ46*KF$76,0)+'(20) RES Detailed Adjustments'!KG46+'(20) RES Detailed Adjustments'!KG103","v":0},{"$f":"SUM(KD109:KF109)","v":0},{"$f":"IF($CA46>0,$CA46*KH$76,0)+'(20) RES Detailed Adjustments'!KI46+'(20) RES Detailed Adjustments'!KI103","v":0},{"$f":"IF($CA46>0,$CA46*KI$76,0)+'(20) RES Detailed Adjustments'!KJ46+'(20) RES Detailed Adjustments'!KJ103","v":0},{"$f":"IF($CA46>0,$CA46*KJ$76,0)+'(20) RES Detailed Adjustments'!KK46+'(20) RES Detailed Adjustments'!KK103","v":0},{"$f":"SUM(KH109:KJ109)","v":0},{"$f":"IF($CB46>0,$CB46*KL$76,0)+'(20) RES Detailed Adjustments'!KM46+'(20) RES Detailed Adjustments'!KM103","v":0},{"$f":"IF($CB46>0,$CB46*KM$76,0)+'(20) RES Detailed Adjustments'!KN46+'(20) RES Detailed Adjustments'!KN103","v":0},{"$f":"IF($CB46>0,$CB46*KN$76,0)+'(20) RES Detailed Adjustments'!KO46+'(20) RES Detailed Adjustments'!KO103","v":0},{"$f":"SUM(KL109:KN109)","v":0},{"$f":"IF($CC46>0,$CC46*KP$76,0)+'(20) RES Detailed Adjustments'!KQ46+'(20) RES Detailed Adjustments'!KQ103","v":0},{"$f":"IF($CC46>0,$CC46*KQ$76,0)+'(20) RES Detailed Adjustments'!KR46+'(20) RES Detailed Adjustments'!KR103","v":0},{"$f":"IF($CC46>0,$CC46*KR$76,0)+'(20) RES Detailed Adjustments'!KS46+'(20) RES Detailed Adjustments'!KS103","v":0},{"$f":"SUM(KP109:KR109)","v":0},{"$f":"IF($CD46>0,$CD46*KT$76,0)+'(20) RES Detailed Adjustments'!KU46+'(20) RES Detailed Adjustments'!KU103","v":0},{"$f":"IF($CD46>0,$CD46*KU$76,0)+'(20) RES Detailed Adjustments'!KV46+'(20) RES Detailed Adjustments'!KV103","v":0},{"$f":"IF($CD46>0,$CD46*KV$76,0)+'(20) RES Detailed Adjustments'!KW46+'(20) RES Detailed Adjustments'!KW103","v":0},{"$f":"SUM(KT109:KV109)","v":0},{"$f":"IF($CE46>0,$CE46*KX$76,0)+'(20) RES Detailed Adjustments'!KY46+'(20) RES Detailed Adjustments'!KY103","v":0},{"$f":"IF($CE46>0,$CE46*KY$76,0)+'(20) RES Detailed Adjustments'!KZ46+'(20) RES Detailed Adjustments'!KZ103","v":0},{"$f":"IF($CE46>0,$CE46*KZ$76,0)+'(20) RES Detailed Adjustments'!LA46+'(20) RES Detailed Adjustments'!LA103","v":0},{"$f":"SUM(KX109:KZ109)","v":0},{"$f":"IF($CF46>0,$CF46*LB$76,0)+'(20) RES Detailed Adjustments'!LC46+'(20) RES Detailed Adjustments'!LC103","v":0},{"$f":"IF($CF46>0,$CF46*LC$76,0)+'(20) RES Detailed Adjustments'!LD46+'(20) RES Detailed Adjustments'!LD103","v":0},{"$f":"IF($CF46>0,$CF46*LD$76,0)+'(20) RES Detailed Adjustments'!LE46+'(20) RES Detailed Adjustments'!LE103","v":0},{"$f":"SUM(LB109:LD109)","v":0},{"$f":"IF($CG46>0,$CG46*LF$76,0)+'(20) RES Detailed Adjustments'!LG46+'(20) RES Detailed Adjustments'!LG103","v":0},{"$f":"IF($CG46>0,$CG46*LG$76,0)+'(20) RES Detailed Adjustments'!LH46+'(20) RES Detailed Adjustments'!LH103","v":0},{"$f":"IF($CG46>0,$CG46*LH$76,0)+'(20) RES Detailed Adjustments'!LI46+'(20) RES Detailed Adjustments'!LI103","v":0},{"$f":"SUM(LF109:LH109)","v":0},{"$f":"IF($CH46>0,$CH46*LJ$76,0)+'(20) RES Detailed Adjustments'!LK46+'(20) RES Detailed Adjustments'!LK103","v":0},{"$f":"IF($CH46>0,$CH46*LK$76,0)+'(20) RES Detailed Adjustments'!LL46+'(20) RES Detailed Adjustments'!LL103","v":0},{"$f":"IF($CH46>0,$CH46*LL$76,0)+'(20) RES Detailed Adjustments'!LM46+'(20) RES Detailed Adjustments'!LM103","v":0},{"$f":"SUM(LJ109:LL109)","v":0},{"$f":"IF($CI46>0,$CI46*LN$76,0)+'(20) RES Detailed Adjustments'!LO46+'(20) RES Detailed Adjustments'!LO103","v":0},{"$f":"IF($CI46>0,$CI46*LO$76,0)+'(20) RES Detailed Adjustments'!LP46+'(20) RES Detailed Adjustments'!LP103","v":0},{"$f":"IF($CI46>0,$CI46*LP$76,0)+'(20) RES Detailed Adjustments'!LQ46+'(20) RES Detailed Adjustments'!LQ103","v":0},{"$f":"SUM(LN109:LP109)","v":0},{"$f":"IF($CJ46>0,$CJ46*LR$76,0)+'(20) RES Detailed Adjustments'!LS46+'(20) RES Detailed Adjustments'!LS103","v":0},{"$f":"IF($CJ46>0,$CJ46*LS$76,0)+'(20) RES Detailed Adjustments'!LT46+'(20) RES Detailed Adjustments'!LT103","v":0},{"$f":"IF($CJ46>0,$CJ46*LT$76,0)+'(20) RES Detailed Adjustments'!LU46+'(20) RES Detailed Adjustments'!LU103","v":0},{"$f":"SUM(LR109:LT109)","v":0},{"$f":"IF($CK46>0,$CK46*LV$76,0)+'(20) RES Detailed Adjustments'!LW46+'(20) RES Detailed Adjustments'!LW103","v":0},{"$f":"IF($CK46>0,$CK46*LW$76,0)+'(20) RES Detailed Adjustments'!LX46+'(20) RES Detailed Adjustments'!LX103","v":0},{"$f":"IF($CK46>0,$CK46*LX$76,0)+'(20) RES Detailed Adjustments'!LY46+'(20) RES Detailed Adjustments'!LY103","v":0},{"$f":"SUM(LV109:LX109)","v":0},{"$f":"IF($CL46>0,$CL46*LZ$76,0)+'(20) RES Detailed Adjustments'!MA46+'(20) RES Detailed Adjustments'!MA103","v":0},{"$f":"IF($CL46>0,$CL46*MA$76,0)+'(20) RES Detailed Adjustments'!MB46+'(20) RES Detailed Adjustments'!MB103","v":0},{"$f":"IF($CL46>0,$CL46*MB$76,0)+'(20) RES Detailed Adjustments'!MC46+'(20) RES Detailed Adjustments'!MC103","v":0},{"$f":"SUM(LZ109:MB109)","v":0},{"$f":"IF($CM46>0,$CM46*MD$76,0)+'(20) RES Detailed Adjustments'!ME46+'(20) RES Detailed Adjustments'!ME103","v":0},{"$f":"IF($CM46>0,$CM46*ME$76,0)+'(20) RES Detailed Adjustments'!MF46+'(20) RES Detailed Adjustments'!MF103","v":0},{"$f":"IF($CM46>0,$CM46*MF$76,0)+'(20) RES Detailed Adjustments'!MG46+'(20) RES Detailed Adjustments'!MG103","v":0},{"$f":"SUM(MD109:MF109)","v":0},{"$f":"IF($CN46>0,$CN46*MH$76,0)+'(20) RES Detailed Adjustments'!MI46+'(20) RES Detailed Adjustments'!MI103","v":0},{"$f":"IF($CN46>0,$CN46*MI$76,0)+'(20) RES Detailed Adjustments'!MJ46+'(20) RES Detailed Adjustments'!MJ103","v":0},{"$f":"IF($CN46>0,$CN46*MJ$76,0)+'(20) RES Detailed Adjustments'!MK46+'(20) RES Detailed Adjustments'!MK103","v":0},{"$f":"SUM(MH109:MJ109)","v":0},{"$f":"IF($CO46>0,$CO46*ML$76,0)+'(20) RES Detailed Adjustments'!MM46+'(20) RES Detailed Adjustments'!MM103","v":0},{"$f":"IF($CO46>0,$CO46*MM$76,0)+'(20) RES Detailed Adjustments'!MN46+'(20) RES Detailed Adjustments'!MN103","v":0},{"$f":"IF($CO46>0,$CO46*MN$76,0)+'(20) RES Detailed Adjustments'!MO46+'(20) RES Detailed Adjustments'!MO103","v":0},{"$f":"SUM(ML109:MN109)","v":0},{"$f":"IF($CP46>0,$CP46*MP$76,0)+'(20) RES Detailed Adjustments'!MQ46+'(20) RES Detailed Adjustments'!MQ103","v":0},{"$f":"IF($CP46>0,$CP46*MQ$76,0)+'(20) RES Detailed Adjustments'!MR46+'(20) RES Detailed Adjustments'!MR103","v":0},{"$f":"IF($CP46>0,$CP46*MR$76,0)+'(20) RES Detailed Adjustments'!MS46+'(20) RES Detailed Adjustments'!MS103","v":0},{"$f":"SUM(MP109:MR109)","v":0},{"$f":"IF($CQ46>0,$CQ46*MT$76,0)+'(20) RES Detailed Adjustments'!MU46+'(20) RES Detailed Adjustments'!MU103","v":0},{"$f":"IF($CQ46>0,$CQ46*MU$76,0)+'(20) RES Detailed Adjustments'!MV46+'(20) RES Detailed Adjustments'!MV103","v":0},{"$f":"IF($CQ46>0,$CQ46*MV$76,0)+'(20) RES Detailed Adjustments'!MW46+'(20) RES Detailed Adjustments'!MW103","v":0},{"$f":"SUM(MT109:MV109)","v":0},{"$f":"IF($CR46>0,$CR46*MX$76,0)+'(20) RES Detailed Adjustments'!MY46+'(20) RES Detailed Adjustments'!MY103","v":0},{"$f":"IF($CR46>0,$CR46*MY$76,0)+'(20) RES Detailed Adjustments'!MZ46+'(20) RES Detailed Adjustments'!MZ103","v":0},{"$f":"IF($CR46>0,$CR46*MZ$76,0)+'(20) RES Detailed Adjustments'!NA46+'(20) RES Detailed Adjustments'!NA103","v":0},{"$f":"SUM(MX109:MZ109)","v":0},{"$f":"IF($CS46>0,$CS46*NB$76,0)+'(20) RES Detailed Adjustments'!NC46+'(20) RES Detailed Adjustments'!NC103","v":0},{"$f":"IF($CS46>0,$CS46*NC$76,0)+'(20) RES Detailed Adjustments'!ND46+'(20) RES Detailed Adjustments'!ND103","v":0},{"$f":"IF($CS46>0,$CS46*ND$76,0)+'(20) RES Detailed Adjustments'!NE46+'(20) RES Detailed Adjustments'!NE103","v":0},{"$f":"SUM(NB109:ND109)","v":0},{"$f":"IF($CT46>0,$CT46*NF$76,0)+'(20) RES Detailed Adjustments'!NG46+'(20) RES Detailed Adjustments'!NG103","v":0},{"$f":"IF($CT46>0,$CT46*NG$76,0)+'(20) RES Detailed Adjustments'!NH46+'(20) RES Detailed Adjustments'!NH103","v":0},{"$f":"IF($CT46>0,$CT46*NH$76,0)+'(20) RES Detailed Adjustments'!NI46+'(20) RES Detailed Adjustments'!NI103","v":0},{"$f":"SUM(NF109:NH109)","v":0},{"$f":"IF($CU46>0,$CU46*NJ$76,0)+'(20) RES Detailed Adjustments'!NK46+'(20) RES Detailed Adjustments'!NK103","v":0},{"$f":"IF($CU46>0,$CU46*NK$76,0)+'(20) RES Detailed Adjustments'!NL46+'(20) RES Detailed Adjustments'!NL103","v":0},{"$f":"IF($CU46>0,$CU46*NL$76,0)+'(20) RES Detailed Adjustments'!NM46+'(20) RES Detailed Adjustments'!NM103","v":0},{"$f":"SUM(NJ109:NL109)","v":0},{"$f":"IF($CV46>0,$CV46*NN$76,0)+'(20) RES Detailed Adjustments'!NO46+'(20) RES Detailed Adjustments'!NO103","v":0},{"$f":"IF($CV46>0,$CV46*NO$76,0)+'(20) RES Detailed Adjustments'!NP46+'(20) RES Detailed Adjustments'!NP103","v":0},{"$f":"IF($CV46>0,$CV46*NP$76,0)+'(20) RES Detailed Adjustments'!NQ46+'(20) RES Detailed Adjustments'!NQ103","v":0},{"$f":"SUM(NN109:NP109)","v":0},{"$f":"IF($CW46>0,$CW46*NR$76,0)+'(20) RES Detailed Adjustments'!NS46+'(20) RES Detailed Adjustments'!NS103","v":0},{"$f":"IF($CW46>0,$CW46*NS$76,0)+'(20) RES Detailed Adjustments'!NT46+'(20) RES Detailed Adjustments'!NT103","v":0},{"$f":"IF($CW46>0,$CW46*NT$76,0)+'(20) RES Detailed Adjustments'!NU46+'(20) RES Detailed Adjustments'!NU103","v":0},{"$f":"SUM(NR109:NT109)","v":0}]
["Dosing - Methadone (NTP Only)"]
["Dosing - Buprenorphine (NTP Only)"]
["Dosing - Disulfiram (NTP Only)"]
["Dosing - Naloxone (NTP Only)"]
["Non NTP Dosing - Buprenorphine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AH51>0,$AH51*DJ$76,0)+'(20) RES Detailed Adjustments'!DK51+'(20) RES Detailed Adjustments'!DK108","v":0},{"$f":"IF($AH51>0,$AH51*DK$76,0)+'(20) RES Detailed Adjustments'!DL51+'(20) RES Detailed Adjustments'!DL108","v":0},{"$f":"IF($AH51>0,$AH51*DL$76,0)+'(20) RES Detailed Adjustments'!DM51+'(20) RES Detailed Adjustments'!DM108","v":0},{"$f":"SUM(DJ114:DL114)","v":0},{"$f":"IF($AI51>0,$AI51*DN$76,0)+'(20) RES Detailed Adjustments'!DO51+'(20) RES Detailed Adjustments'!DO108","v":0},{"$f":"IF($AI51>0,$AI51*DO$76,0)+'(20) RES Detailed Adjustments'!DP51+'(20) RES Detailed Adjustments'!DP108","v":0},{"$f":"IF($AI51>0,$AI51*DP$76,0)+'(20) RES Detailed Adjustments'!DQ51+'(20) RES Detailed Adjustments'!DQ108","v":0},{"$f":"SUM(DN114:DP114)","v":0},{"$f":"IF($AJ51>0,$AJ51*DR$76,0)+'(20) RES Detailed Adjustments'!DS51+'(20) RES Detailed Adjustments'!DS108","v":0},{"$f":"IF($AJ51>0,$AJ51*DS$76,0)+'(20) RES Detailed Adjustments'!DT51+'(20) RES Detailed Adjustments'!DT108","v":0},{"$f":"IF($AJ51>0,$AJ51*DT$76,0)+'(20) RES Detailed Adjustments'!DU51+'(20) RES Detailed Adjustments'!DU108","v":0},{"$f":"SUM(DR114:DT114)","v":0},{"$f":"IF($AK51>0,$AK51*DV$76,0)+'(20) RES Detailed Adjustments'!DW51+'(20) RES Detailed Adjustments'!DW108","v":0},{"$f":"IF($AK51>0,$AK51*DW$76,0)+'(20) RES Detailed Adjustments'!DX51+'(20) RES Detailed Adjustments'!DX108","v":0},{"$f":"IF($AK51>0,$AK51*DX$76,0)+'(20) RES Detailed Adjustments'!DY51+'(20) RES Detailed Adjustments'!DY108","v":0},{"$f":"SUM(DV114:DX114)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AH51>0,$AH51*KT$76,0)+'(20) RES Detailed Adjustments'!KU51+'(20) RES Detailed Adjustments'!KU108","v":0},{"$f":"IF($AH51>0,$AH51*KU$76,0)+'(20) RES Detailed Adjustments'!KV51+'(20) RES Detailed Adjustments'!KV108","v":0},{"$f":"IF($AH51>0,$AH51*KV$76,0)+'(20) RES Detailed Adjustments'!KW51+'(20) RES Detailed Adjustments'!KW108","v":0},{"$f":"SUM(KT114:KV114)","v":0},{"$f":"IF($AI51>0,$AI51*KX$76,0)+'(20) RES Detailed Adjustments'!KY51+'(20) RES Detailed Adjustments'!KY108","v":0},{"$f":"IF($AI51>0,$AI51*KY$76,0)+'(20) RES Detailed Adjustments'!KZ51+'(20) RES Detailed Adjustments'!KZ108","v":0},{"$f":"IF($AI51>0,$AI51*KZ$76,0)+'(20) RES Detailed Adjustments'!LA51+'(20) RES Detailed Adjustments'!LA108","v":0},{"$f":"SUM(KX114:KZ114)","v":0},{"$f":"IF($AJ51>0,$AJ51*LB$76,0)+'(20) RES Detailed Adjustments'!LC51+'(20) RES Detailed Adjustments'!LC108","v":0},{"$f":"IF($AJ51>0,$AJ51*LC$76,0)+'(20) RES Detailed Adjustments'!LD51+'(20) RES Detailed Adjustments'!LD108","v":0},{"$f":"IF($AJ51>0,$AJ51*LD$76,0)+'(20) RES Detailed Adjustments'!LE51+'(20) RES Detailed Adjustments'!LE108","v":0},{"$f":"SUM(LB114:LD114)","v":0},{"$f":"IF($AK51>0,$AK51*LF$76,0)+'(20) RES Detailed Adjustments'!LG51+'(20) RES Detailed Adjustments'!LG108","v":0},{"$f":"IF($AK51>0,$AK51*LG$76,0)+'(20) RES Detailed Adjustments'!LH51+'(20) RES Detailed Adjustments'!LH108","v":0},{"$f":"IF($AK51>0,$AK51*LH$76,0)+'(20) RES Detailed Adjustments'!LI51+'(20) RES Detailed Adjustments'!LI108","v":0},{"$f":"SUM(LF114:LH114)","v":0}]
["Non NTP Dosing - Disulfiram",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AL52>0,$AL52*DZ$76,0)+'(20) RES Detailed Adjustments'!EA52+'(20) RES Detailed Adjustments'!EA109","v":0},{"$f":"IF($AL52>0,$AL52*EA$76,0)+'(20) RES Detailed Adjustments'!EB52+'(20) RES Detailed Adjustments'!EB109","v":0},{"$f":"IF($AL52>0,$AL52*EB$76,0)+'(20) RES Detailed Adjustments'!EC52+'(20) RES Detailed Adjustments'!EC109","v":0},{"$f":"SUM(DZ115:EB115)","v":0},{"$f":"IF($AM52>0,$AM52*ED$76,0)+'(20) RES Detailed Adjustments'!EE52+'(20) RES Detailed Adjustments'!EE109","v":0},{"$f":"IF($AM52>0,$AM52*EE$76,0)+'(20) RES Detailed Adjustments'!EF52+'(20) RES Detailed Adjustments'!EF109","v":0},{"$f":"IF($AM52>0,$AM52*EF$76,0)+'(20) RES Detailed Adjustments'!EG52+'(20) RES Detailed Adjustments'!EG109","v":0},{"$f":"SUM(ED115:EF115)","v":0},{"$f":"IF($AN52>0,$AN52*EH$76,0)+'(20) RES Detailed Adjustments'!EI52+'(20) RES Detailed Adjustments'!EI109","v":0},{"$f":"IF($AN52>0,$AN52*EI$76,0)+'(20) RES Detailed Adjustments'!EJ52+'(20) RES Detailed Adjustments'!EJ109","v":0},{"$f":"IF($AN52>0,$AN52*EJ$76,0)+'(20) RES Detailed Adjustments'!EK52+'(20) RES Detailed Adjustments'!EK109","v":0},{"$f":"SUM(EH115:EJ115)","v":0},{"$f":"IF($AO52>0,$AO52*EL$76,0)+'(20) RES Detailed Adjustments'!EM52+'(20) RES Detailed Adjustments'!EM109","v":0},{"$f":"IF($AO52>0,$AO52*EM$76,0)+'(20) RES Detailed Adjustments'!EN52+'(20) RES Detailed Adjustments'!EN109","v":0},{"$f":"IF($AO52>0,$AO52*EN$76,0)+'(20) RES Detailed Adjustments'!EO52+'(20) RES Detailed Adjustments'!EO109","v":0},{"$f":"SUM(EL115:EN115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AL52>0,$AL52*LJ$76,0)+'(20) RES Detailed Adjustments'!LK52+'(20) RES Detailed Adjustments'!LK109","v":0},{"$f":"IF($AL52>0,$AL52*LK$76,0)+'(20) RES Detailed Adjustments'!LL52+'(20) RES Detailed Adjustments'!LL109","v":0},{"$f":"IF($AL52>0,$AL52*LL$76,0)+'(20) RES Detailed Adjustments'!LM52+'(20) RES Detailed Adjustments'!LM109","v":0},{"$f":"SUM(LJ115:LL115)","v":0},{"$f":"IF($AM52>0,$AM52*LN$76,0)+'(20) RES Detailed Adjustments'!LO52+'(20) RES Detailed Adjustments'!LO109","v":0},{"$f":"IF($AM52>0,$AM52*LO$76,0)+'(20) RES Detailed Adjustments'!LP52+'(20) RES Detailed Adjustments'!LP109","v":0},{"$f":"IF($AM52>0,$AM52*LP$76,0)+'(20) RES Detailed Adjustments'!LQ52+'(20) RES Detailed Adjustments'!LQ109","v":0},{"$f":"SUM(LN115:LP115)","v":0},{"$f":"IF($AN52>0,$AN52*LR$76,0)+'(20) RES Detailed Adjustments'!LS52+'(20) RES Detailed Adjustments'!LS109","v":0},{"$f":"IF($AN52>0,$AN52*LS$76,0)+'(20) RES Detailed Adjustments'!LT52+'(20) RES Detailed Adjustments'!LT109","v":0},{"$f":"IF($AN52>0,$AN52*LT$76,0)+'(20) RES Detailed Adjustments'!LU52+'(20) RES Detailed Adjustments'!LU109","v":0},{"$f":"SUM(LR115:LT115)","v":0},{"$f":"IF($AO52>0,$AO52*LV$76,0)+'(20) RES Detailed Adjustments'!LW52+'(20) RES Detailed Adjustments'!LW109","v":0},{"$f":"IF($AO52>0,$AO52*LW$76,0)+'(20) RES Detailed Adjustments'!LX52+'(20) RES Detailed Adjustments'!LX109","v":0},{"$f":"IF($AO52>0,$AO52*LX$76,0)+'(20) RES Detailed Adjustments'!LY52+'(20) RES Detailed Adjustments'!LY109","v":0},{"$f":"SUM(LV115:LX115)","v":0}]
["Non NTP Dosing - Naloxone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AP53>0,$AP53*EP$76,0)+'(20) RES Detailed Adjustments'!EQ53+'(20) RES Detailed Adjustments'!EQ110","v":0},{"$f":"IF($AP53>0,$AP53*EQ$76,0)+'(20) RES Detailed Adjustments'!ER53+'(20) RES Detailed Adjustments'!ER110","v":0},{"$f":"IF($AP53>0,$AP53*ER$76,0)+'(20) RES Detailed Adjustments'!ES53+'(20) RES Detailed Adjustments'!ES110","v":0},{"$f":"SUM(EP116:ER116)","v":0},{"$f":"IF($AQ53>0,$AQ53*ET$76,0)+'(20) RES Detailed Adjustments'!EU53+'(20) RES Detailed Adjustments'!EU110","v":0},{"$f":"IF($AQ53>0,$AQ53*EU$76,0)+'(20) RES Detailed Adjustments'!EV53+'(20) RES Detailed Adjustments'!EV110","v":0},{"$f":"IF($AQ53>0,$AQ53*EV$76,0)+'(20) RES Detailed Adjustments'!EW53+'(20) RES Detailed Adjustments'!EW110","v":0},{"$f":"SUM(ET116:EV116)","v":0},{"$f":"IF($AR53>0,$AR53*EX$76,0)+'(20) RES Detailed Adjustments'!EY53+'(20) RES Detailed Adjustments'!EY110","v":0},{"$f":"IF($AR53>0,$AR53*EY$76,0)+'(20) RES Detailed Adjustments'!EZ53+'(20) RES Detailed Adjustments'!EZ110","v":0},{"$f":"IF($AR53>0,$AR53*EZ$76,0)+'(20) RES Detailed Adjustments'!FA53+'(20) RES Detailed Adjustments'!FA110","v":0},{"$f":"SUM(EX116:EZ116)","v":0},{"$f":"IF($AS53>0,$AS53*FB$76,0)+'(20) RES Detailed Adjustments'!FC53+'(20) RES Detailed Adjustments'!FC110","v":0},{"$f":"IF($AS53>0,$AS53*FC$76,0)+'(20) RES Detailed Adjustments'!FD53+'(20) RES Detailed Adjustments'!FD110","v":0},{"$f":"IF($AS53>0,$AS53*FD$76,0)+'(20) RES Detailed Adjustments'!FE53+'(20) RES Detailed Adjustments'!FE110","v":0},{"$f":"SUM(FB116:FD116)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AP53>0,$AP53*LZ$76,0)+'(20) RES Detailed Adjustments'!MA53+'(20) RES Detailed Adjustments'!MA110","v":0},{"$f":"IF($AP53>0,$AP53*MA$76,0)+'(20) RES Detailed Adjustments'!MB53+'(20) RES Detailed Adjustments'!MB110","v":0},{"$f":"IF($AP53>0,$AP53*MB$76,0)+'(20) RES Detailed Adjustments'!MC53+'(20) RES Detailed Adjustments'!MC110","v":0},{"$f":"SUM(LZ116:MB116)","v":0},{"$f":"IF($AQ53>0,$AQ53*MD$76,0)+'(20) RES Detailed Adjustments'!ME53+'(20) RES Detailed Adjustments'!ME110","v":0},{"$f":"IF($AQ53>0,$AQ53*ME$76,0)+'(20) RES Detailed Adjustments'!MF53+'(20) RES Detailed Adjustments'!MF110","v":0},{"$f":"IF($AQ53>0,$AQ53*MF$76,0)+'(20) RES Detailed Adjustments'!MG53+'(20) RES Detailed Adjustments'!MG110","v":0},{"$f":"SUM(MD116:MF116)","v":0},{"$f":"IF($AR53>0,$AR53*MH$76,0)+'(20) RES Detailed Adjustments'!MI53+'(20) RES Detailed Adjustments'!MI110","v":0},{"$f":"IF($AR53>0,$AR53*MI$76,0)+'(20) RES Detailed Adjustments'!MJ53+'(20) RES Detailed Adjustments'!MJ110","v":0},{"$f":"IF($AR53>0,$AR53*MJ$76,0)+'(20) RES Detailed Adjustments'!MK53+'(20) RES Detailed Adjustments'!MK110","v":0},{"$f":"SUM(MH116:MJ116)","v":0},{"$f":"IF($AS53>0,$AS53*ML$76,0)+'(20) RES Detailed Adjustments'!MM53+'(20) RES Detailed Adjustments'!MM110","v":0},{"$f":"IF($AS53>0,$AS53*MM$76,0)+'(20) RES Detailed Adjustments'!MN53+'(20) RES Detailed Adjustments'!MN110","v":0},{"$f":"IF($AS53>0,$AS53*MN$76,0)+'(20) RES Detailed Adjustments'!MO53+'(20) RES Detailed Adjustments'!MO110","v":0},{"$f":"SUM(ML116:MN116)","v":0}]
["Non NTP Dosing - Vivitrol",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AT54>0,$AT54*FF$76,0)+'(20) RES Detailed Adjustments'!FG54+'(20) RES Detailed Adjustments'!FG111","v":0},{"$f":"IF($AT54>0,$AT54*FG$76,0)+'(20) RES Detailed Adjustments'!FH54+'(20) RES Detailed Adjustments'!FH111","v":0},{"$f":"IF($AT54>0,$AT54*FH$76,0)+'(20) RES Detailed Adjustments'!FI54+'(20) RES Detailed Adjustments'!FI111","v":0},{"$f":"SUM(FF117:FH117)","v":0},{"$f":"IF($AU54>0,$AU54*FJ$76,0)+'(20) RES Detailed Adjustments'!FK54+'(20) RES Detailed Adjustments'!FK111","v":0},{"$f":"IF($AU54>0,$AU54*FK$76,0)+'(20) RES Detailed Adjustments'!FL54+'(20) RES Detailed Adjustments'!FL111","v":0},{"$f":"IF($AU54>0,$AU54*FL$76,0)+'(20) RES Detailed Adjustments'!FM54+'(20) RES Detailed Adjustments'!FM111","v":0},{"$f":"SUM(FJ117:FL117)","v":0},{"$f":"IF($AV54>0,$AV54*FN$76,0)+'(20) RES Detailed Adjustments'!FO54+'(20) RES Detailed Adjustments'!FO111","v":0},{"$f":"IF($AV54>0,$AV54*FO$76,0)+'(20) RES Detailed Adjustments'!FP54+'(20) RES Detailed Adjustments'!FP111","v":0},{"$f":"IF($AV54>0,$AV54*FP$76,0)+'(20) RES Detailed Adjustments'!FQ54+'(20) RES Detailed Adjustments'!FQ111","v":0},{"$f":"SUM(FN117:FP117)","v":0},{"$f":"IF($AW54>0,$AW54*FR$76,0)+'(20) RES Detailed Adjustments'!FS54+'(20) RES Detailed Adjustments'!FS111","v":0},{"$f":"IF($AW54>0,$AW54*FS$76,0)+'(20) RES Detailed Adjustments'!FT54+'(20) RES Detailed Adjustments'!FT111","v":0},{"$f":"IF($AW54>0,$AW54*FT$76,0)+'(20) RES Detailed Adjustments'!FU54+'(20) RES Detailed Adjustments'!FU111","v":0},{"$f":"SUM(FR117:FT117)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AT54>0,$AT54*MP$76,0)+'(20) RES Detailed Adjustments'!MQ54+'(20) RES Detailed Adjustments'!MQ111","v":0},{"$f":"IF($AT54>0,$AT54*MQ$76,0)+'(20) RES Detailed Adjustments'!MR54+'(20) RES Detailed Adjustments'!MR111","v":0},{"$f":"IF($AT54>0,$AT54*MR$76,0)+'(20) RES Detailed Adjustments'!MS54+'(20) RES Detailed Adjustments'!MS111","v":0},{"$f":"SUM(MP117:MR117)","v":0},{"$f":"IF($AU54>0,$AU54*MT$76,0)+'(20) RES Detailed Adjustments'!MU54+'(20) RES Detailed Adjustments'!MU111","v":0},{"$f":"IF($AU54>0,$AU54*MU$76,0)+'(20) RES Detailed Adjustments'!MV54+'(20) RES Detailed Adjustments'!MV111","v":0},{"$f":"IF($AU54>0,$AU54*MV$76,0)+'(20) RES Detailed Adjustments'!MW54+'(20) RES Detailed Adjustments'!MW111","v":0},{"$f":"SUM(MT117:MV117)","v":0},{"$f":"IF($AV54>0,$AV54*MX$76,0)+'(20) RES Detailed Adjustments'!MY54+'(20) RES Detailed Adjustments'!MY111","v":0},{"$f":"IF($AV54>0,$AV54*MY$76,0)+'(20) RES Detailed Adjustments'!MZ54+'(20) RES Detailed Adjustments'!MZ111","v":0},{"$f":"IF($AV54>0,$AV54*MZ$76,0)+'(20) RES Detailed Adjustments'!NA54+'(20) RES Detailed Adjustments'!NA111","v":0},{"$f":"SUM(MX117:MZ117)","v":0},{"$f":"IF($AW54>0,$AW54*NB$76,0)+'(20) RES Detailed Adjustments'!NC54+'(20) RES Detailed Adjustments'!NC111","v":0},{"$f":"IF($AW54>0,$AW54*NC$76,0)+'(20) RES Detailed Adjustments'!ND54+'(20) RES Detailed Adjustments'!ND111","v":0},{"$f":"IF($AW54>0,$AW54*ND$76,0)+'(20) RES Detailed Adjustments'!NE54+'(20) RES Detailed Adjustments'!NE111","v":0},{"$f":"SUM(NB117:ND117)","v":0}]
["Non NTP Dosing - Acamprosate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AX55>0,$AX55*FV$76,0)+'(20) RES Detailed Adjustments'!FW55+'(20) RES Detailed Adjustments'!FW112","v":0},{"$f":"IF($AX55>0,$AX55*FW$76,0)+'(20) RES Detailed Adjustments'!FX55+'(20) RES Detailed Adjustments'!FX112","v":0},{"$f":"IF($AX55>0,$AX55*FX$76,0)+'(20) RES Detailed Adjustments'!FY55+'(20) RES Detailed Adjustments'!FY112","v":0},{"$f":"SUM(FV118:FX118)","v":0},{"$f":"IF($AY55>0,$AY55*FZ$76,0)+'(20) RES Detailed Adjustments'!GA55+'(20) RES Detailed Adjustments'!GA112","v":0},{"$f":"IF($AY55>0,$AY55*GA$76,0)+'(20) RES Detailed Adjustments'!GB55+'(20) RES Detailed Adjustments'!GB112","v":0},{"$f":"IF($AY55>0,$AY55*GB$76,0)+'(20) RES Detailed Adjustments'!GC55+'(20) RES Detailed Adjustments'!GC112","v":0},{"$f":"SUM(FZ118:GB118)","v":0},{"$f":"IF($AZ55>0,$AZ55*GD$76,0)+'(20) RES Detailed Adjustments'!GE55+'(20) RES Detailed Adjustments'!GE112","v":0},{"$f":"IF($AZ55>0,$AZ55*GE$76,0)+'(20) RES Detailed Adjustments'!GF55+'(20) RES Detailed Adjustments'!GF112","v":0},{"$f":"IF($AZ55>0,$AZ55*GF$76,0)+'(20) RES Detailed Adjustments'!GG55+'(20) RES Detailed Adjustments'!GG112","v":0},{"$f":"SUM(GD118:GF118)","v":0},{"$f":"IF($BA55>0,$BA55*GH$76,0)+'(20) RES Detailed Adjustments'!GI55+'(20) RES Detailed Adjustments'!GI112","v":0},{"$f":"IF($BA55>0,$BA55*GI$76,0)+'(20) RES Detailed Adjustments'!GJ55+'(20) RES Detailed Adjustments'!GJ112","v":0},{"$f":"IF($BA55>0,$BA55*GJ$76,0)+'(20) RES Detailed Adjustments'!GK55+'(20) RES Detailed Adjustments'!GK112","v":0},{"$f":"SUM(GH118:GJ118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AX55>0,$AX55*NF$76,0)+'(20) RES Detailed Adjustments'!NG55+'(20) RES Detailed Adjustments'!NG112","v":0},{"$f":"IF($AX55>0,$AX55*NG$76,0)+'(20) RES Detailed Adjustments'!NH55+'(20) RES Detailed Adjustments'!NH112","v":0},{"$f":"IF($AX55>0,$AX55*NH$76,0)+'(20) RES Detailed Adjustments'!NI55+'(20) RES Detailed Adjustments'!NI112","v":0},{"$f":"SUM(NF118:NH118)","v":0},{"$f":"IF($AY55>0,$AY55*NJ$76,0)+'(20) RES Detailed Adjustments'!NK55+'(20) RES Detailed Adjustments'!NK112","v":0},{"$f":"IF($AY55>0,$AY55*NK$76,0)+'(20) RES Detailed Adjustments'!NL55+'(20) RES Detailed Adjustments'!NL112","v":0},{"$f":"IF($AY55>0,$AY55*NL$76,0)+'(20) RES Detailed Adjustments'!NM55+'(20) RES Detailed Adjustments'!NM112","v":0},{"$f":"SUM(NJ118:NL118)","v":0},{"$f":"IF($AZ55>0,$AZ55*NN$76,0)+'(20) RES Detailed Adjustments'!NO55+'(20) RES Detailed Adjustments'!NO112","v":0},{"$f":"IF($AZ55>0,$AZ55*NO$76,0)+'(20) RES Detailed Adjustments'!NP55+'(20) RES Detailed Adjustments'!NP112","v":0},{"$f":"IF($AZ55>0,$AZ55*NP$76,0)+'(20) RES Detailed Adjustments'!NQ55+'(20) RES Detailed Adjustments'!NQ112","v":0},{"$f":"SUM(NN118:NP118)","v":0},{"$f":"IF($BA55>0,$BA55*NR$76,0)+'(20) RES Detailed Adjustments'!NS55+'(20) RES Detailed Adjustments'!NS112","v":0},{"$f":"IF($BA55>0,$BA55*NS$76,0)+'(20) RES Detailed Adjustments'!NT55+'(20) RES Detailed Adjustments'!NT112","v":0},{"$f":"IF($BA55>0,$BA55*NT$76,0)+'(20) RES Detailed Adjustments'!NU55+'(20) RES Detailed Adjustments'!NU112","v":0},{"$f":"SUM(NR118:NT118)","v":0}]
["Physician Consultation",{"$f":"IF($F56>0,$F56*B$76,0)+'(20) RES Detailed Adjustments'!C56+'(20) RES Detailed Adjustments'!C113","v":0},{"$f":"IF($F56>0,$F56*C$76,0)+'(20) RES Detailed Adjustments'!D56+'(20) RES Detailed Adjustments'!D113","v":0},{"$f":"IF($F56>0,$F56*D$76,0)+'(20) RES Detailed Adjustments'!E56+'(20) RES Detailed Adjustments'!E113","v":0},{"$f":"SUM(B119:D119)","v":0},{"$f":"IF($G56>0,$G56*F$76,0)+'(20) RES Detailed Adjustments'!G56+'(20) RES Detailed Adjustments'!G113","v":0},{"$f":"IF($G56>0,$G56*G$76,0)+'(20) RES Detailed Adjustments'!H56+'(20) RES Detailed Adjustments'!H113","v":0},{"$f":"IF($G56>0,$G56*H$76,0)+'(20) RES Detailed Adjustments'!I56+'(20) RES Detailed Adjustments'!I113","v":0},{"$f":"SUM(F119:H119)","v":0},{"$f":"IF($H56>0,$H56*J$76,0)+'(20) RES Detailed Adjustments'!K56+'(20) RES Detailed Adjustments'!K113","v":0},{"$f":"IF($H56>0,$H56*K$76,0)+'(20) RES Detailed Adjustments'!L56+'(20) RES Detailed Adjustments'!L113","v":0},{"$f":"IF($H56>0,$H56*L$76,0)+'(20) RES Detailed Adjustments'!M56+'(20) RES Detailed Adjustments'!M113","v":0},{"$f":"SUM(J119:L119)","v":0},{"$f":"IF($I56>0,$I56*N$76,0)+'(20) RES Detailed Adjustments'!O56+'(20) RES Detailed Adjustments'!O113","v":0},{"$f":"IF($I56>0,$I56*O$76,0)+'(20) RES Detailed Adjustments'!P56+'(20) RES Detailed Adjustments'!P113","v":0},{"$f":"IF($I56>0,$I56*P$76,0)+'(20) RES Detailed Adjustments'!Q56+'(20) RES Detailed Adjustments'!Q113","v":0},{"$f":"SUM(N119:P119)","v":0},{"$f":"IF($J56>0,$J56*R$76,0)+'(20) RES Detailed Adjustments'!S56+'(20) RES Detailed Adjustments'!S113","v":0},{"$f":"IF($J56>0,$J56*S$76,0)+'(20) RES Detailed Adjustments'!T56+'(20) RES Detailed Adjustments'!T113","v":0},{"$f":"IF($J56>0,$J56*T$76,0)+'(20) RES Detailed Adjustments'!U56+'(20) RES Detailed Adjustments'!U113","v":0},{"$f":"SUM(R119:T119)","v":0},{"$f":"IF($K56>0,$K56*V$76,0)+'(20) RES Detailed Adjustments'!W56+'(20) RES Detailed Adjustments'!W113","v":0},{"$f":"IF($K56>0,$K56*W$76,0)+'(20) RES Detailed Adjustments'!X56+'(20) RES Detailed Adjustments'!X113","v":0},{"$f":"IF($K56>0,$K56*X$76,0)+'(20) RES Detailed Adjustments'!Y56+'(20) RES Detailed Adjustments'!Y113","v":0},{"$f":"SUM(V119:X119)","v":0},{"$f":"IF($L56>0,$L56*Z$76,0)+'(20) RES Detailed Adjustments'!AA56+'(20) RES Detailed Adjustments'!AA113","v":0},{"$f":"IF($L56>0,$L56*AA$76,0)+'(20) RES Detailed Adjustments'!AB56+'(20) RES Detailed Adjustments'!AB113","v":0},{"$f":"IF($L56>0,$L56*AB$76,0)+'(20) RES Detailed Adjustments'!AC56+'(20) RES Detailed Adjustments'!AC113","v":0},{"$f":"SUM(Z119:AB119)","v":0},{"$f":"IF($M56>0,$M56*AD$76,0)+'(20) RES Detailed Adjustments'!AE56+'(20) RES Detailed Adjustments'!AE113","v":0},{"$f":"IF($M56>0,$M56*AE$76,0)+'(20) RES Detailed Adjustments'!AF56+'(20) RES Detailed Adjustments'!AF113","v":0},{"$f":"IF($M56>0,$M56*AF$76,0)+'(20) RES Detailed Adjustments'!AG56+'(20) RES Detailed Adjustments'!AG113","v":0},{"$f":"SUM(AD119:AF119)","v":0},{"$f":"IF($N56>0,$N56*AH$76,0)+'(20) RES Detailed Adjustments'!AI56+'(20) RES Detailed Adjustments'!AI113","v":0},{"$f":"IF($N56>0,$N56*AI$76,0)+'(20) RES Detailed Adjustments'!AJ56+'(20) RES Detailed Adjustments'!AJ113","v":0},{"$f":"IF($N56>0,$N56*AJ$76,0)+'(20) RES Detailed Adjustments'!AK56+'(20) RES Detailed Adjustments'!AK113","v":0},{"$f":"SUM(AH119:AJ119)","v":0},{"$f":"IF($O56>0,$O56*AL$76,0)+'(20) RES Detailed Adjustments'!AM56+'(20) RES Detailed Adjustments'!AM113","v":0},{"$f":"IF($O56>0,$O56*AM$76,0)+'(20) RES Detailed Adjustments'!AN56+'(20) RES Detailed Adjustments'!AN113","v":0},{"$f":"IF($O56>0,$O56*AN$76,0)+'(20) RES Detailed Adjustments'!AO56+'(20) RES Detailed Adjustments'!AO113","v":0},{"$f":"SUM(AL119:AN119)","v":0},{"$f":"IF($P56>0,$P56*AP$76,0)+'(20) RES Detailed Adjustments'!AQ56+'(20) RES Detailed Adjustments'!AQ113","v":0},{"$f":"IF($P56>0,$P56*AQ$76,0)+'(20) RES Detailed Adjustments'!AR56+'(20) RES Detailed Adjustments'!AR113","v":0},{"$f":"IF($P56>0,$P56*AR$76,0)+'(20) RES Detailed Adjustments'!AS56+'(20) RES Detailed Adjustments'!AS113","v":0},{"$f":"SUM(AP119:AR119)","v":0},{"$f":"IF($Q56>0,$Q56*AT$76,0)+'(20) RES Detailed Adjustments'!AU56+'(20) RES Detailed Adjustments'!AU113","v":0},{"$f":"IF($Q56>0,$Q56*AU$76,0)+'(20) RES Detailed Adjustments'!AV56+'(20) RES Detailed Adjustments'!AV113","v":0},{"$f":"IF($Q56>0,$Q56*AV$76,0)+'(20) RES Detailed Adjustments'!AW56+'(20) RES Detailed Adjustments'!AW113","v":0},{"$f":"SUM(AT119:AV119)","v":0},{"$f":"IF($R56>0,$R56*AX$76,0)+'(20) RES Detailed Adjustments'!AY56+'(20) RES Detailed Adjustments'!AY113","v":0},{"$f":"IF($R56>0,$R56*AY$76,0)+'(20) RES Detailed Adjustments'!AZ56+'(20) RES Detailed Adjustments'!AZ113","v":0},{"$f":"IF($R56>0,$R56*AZ$76,0)+'(20) RES Detailed Adjustments'!BA56+'(20) RES Detailed Adjustments'!BA113","v":0},{"$f":"SUM(AX119:AZ119)","v":0},{"$f":"IF($S56>0,$S56*BB$76,0)+'(20) RES Detailed Adjustments'!BC56+'(20) RES Detailed Adjustments'!BC113","v":0},{"$f":"IF($S56>0,$S56*BC$76,0)+'(20) RES Detailed Adjustments'!BD56+'(20) RES Detailed Adjustments'!BD113","v":0},{"$f":"IF($S56>0,$S56*BD$76,0)+'(20) RES Detailed Adjustments'!BE56+'(20) RES Detailed Adjustments'!BE113","v":0},{"$f":"SUM(BB119:BD119)","v":0},{"$f":"IF($T56>0,$T56*BF$76,0)+'(20) RES Detailed Adjustments'!BG56+'(20) RES Detailed Adjustments'!BG113","v":0},{"$f":"IF($T56>0,$T56*BG$76,0)+'(20) RES Detailed Adjustments'!BH56+'(20) RES Detailed Adjustments'!BH113","v":0},{"$f":"IF($T56>0,$T56*BH$76,0)+'(20) RES Detailed Adjustments'!BI56+'(20) RES Detailed Adjustments'!BI113","v":0},{"$f":"SUM(BF119:BH119)","v":0},{"$f":"IF($U56>0,$U56*BJ$76,0)+'(20) RES Detailed Adjustments'!BK56+'(20) RES Detailed Adjustments'!BK113","v":0},{"$f":"IF($U56>0,$U56*BK$76,0)+'(20) RES Detailed Adjustments'!BL56+'(20) RES Detailed Adjustments'!BL113","v":0},{"$f":"IF($U56>0,$U56*BL$76,0)+'(20) RES Detailed Adjustments'!BM56+'(20) RES Detailed Adjustments'!BM113","v":0},{"$f":"SUM(BJ119:BL119)","v":0},{"$f":"IF($V56>0,$V56*BN$76,0)+'(20) RES Detailed Adjustments'!BO56+'(20) RES Detailed Adjustments'!BO113","v":0},{"$f":"IF($V56>0,$V56*BO$76,0)+'(20) RES Detailed Adjustments'!BP56+'(20) RES Detailed Adjustments'!BP113","v":0},{"$f":"IF($V56>0,$V56*BP$76,0)+'(20) RES Detailed Adjustments'!BQ56+'(20) RES Detailed Adjustments'!BQ113","v":0},{"$f":"SUM(BN119:BP119)","v":0},{"$f":"IF($W56>0,$W56*BR$76,0)+'(20) RES Detailed Adjustments'!BS56+'(20) RES Detailed Adjustments'!BS113","v":0},{"$f":"IF($W56>0,$W56*BS$76,0)+'(20) RES Detailed Adjustments'!BT56+'(20) RES Detailed Adjustments'!BT113","v":0},{"$f":"IF($W56>0,$W56*BT$76,0)+'(20) RES Detailed Adjustments'!BU56+'(20) RES Detailed Adjustments'!BU113","v":0},{"$f":"SUM(BR119:BT119)","v":0},{"$f":"IF($X56>0,$X56*BV$76,0)+'(20) RES Detailed Adjustments'!BW56+'(20) RES Detailed Adjustments'!BW113","v":0},{"$f":"IF($X56>0,$X56*BW$76,0)+'(20) RES Detailed Adjustments'!BX56+'(20) RES Detailed Adjustments'!BX113","v":0},{"$f":"IF($X56>0,$X56*BX$76,0)+'(20) RES Detailed Adjustments'!BY56+'(20) RES Detailed Adjustments'!BY113","v":0},{"$f":"SUM(BV119:BX119)","v":0},{"$f":"IF($Y56>0,$Y56*BZ$76,0)+'(20) RES Detailed Adjustments'!CA56+'(20) RES Detailed Adjustments'!CA113","v":0},{"$f":"IF($Y56>0,$Y56*CA$76,0)+'(20) RES Detailed Adjustments'!CB56+'(20) RES Detailed Adjustments'!CB113","v":0},{"$f":"IF($Y56>0,$Y56*CB$76,0)+'(20) RES Detailed Adjustments'!CC56+'(20) RES Detailed Adjustments'!CC113","v":0},{"$f":"SUM(BZ119:CB119)","v":0},{"$f":"IF($Z56>0,$Z56*CD$76,0)+'(20) RES Detailed Adjustments'!CE56+'(20) RES Detailed Adjustments'!CE113","v":0},{"$f":"IF($Z56>0,$Z56*CE$76,0)+'(20) RES Detailed Adjustments'!CF56+'(20) RES Detailed Adjustments'!CF113","v":0},{"$f":"IF($Z56>0,$Z56*CF$76,0)+'(20) RES Detailed Adjustments'!CG56+'(20) RES Detailed Adjustments'!CG113","v":0},{"$f":"SUM(CD119:CF119)","v":0},{"$f":"IF($AA56>0,$AA56*CH$76,0)+'(20) RES Detailed Adjustments'!CI56+'(20) RES Detailed Adjustments'!CI113","v":0},{"$f":"IF($AA56>0,$AA56*CI$76,0)+'(20) RES Detailed Adjustments'!CJ56+'(20) RES Detailed Adjustments'!CJ113","v":0},{"$f":"IF($AA56>0,$AA56*CJ$76,0)+'(20) RES Detailed Adjustments'!CK56+'(20) RES Detailed Adjustments'!CK113","v":0},{"$f":"SUM(CH119:CJ119)","v":0},{"$f":"IF($AB56>0,$AB56*CL$76,0)+'(20) RES Detailed Adjustments'!CM56+'(20) RES Detailed Adjustments'!CM113","v":0},{"$f":"IF($AB56>0,$AB56*CM$76,0)+'(20) RES Detailed Adjustments'!CN56+'(20) RES Detailed Adjustments'!CN113","v":0},{"$f":"IF($AB56>0,$AB56*CN$76,0)+'(20) RES Detailed Adjustments'!CO56+'(20) RES Detailed Adjustments'!CO113","v":0},{"$f":"SUM(CL119:CN119)","v":0},{"$f":"IF($AC56>0,$AC56*CP$76,0)+'(20) RES Detailed Adjustments'!CQ56+'(20) RES Detailed Adjustments'!CQ113","v":0},{"$f":"IF($AC56>0,$AC56*CQ$76,0)+'(20) RES Detailed Adjustments'!CR56+'(20) RES Detailed Adjustments'!CR113","v":0},{"$f":"IF($AC56>0,$AC56*CR$76,0)+'(20) RES Detailed Adjustments'!CS56+'(20) RES Detailed Adjustments'!CS113","v":0},{"$f":"SUM(CP119:CR119)","v":0},{"$f":"IF($AD56>0,$AD56*CT$76,0)+'(20) RES Detailed Adjustments'!CU56+'(20) RES Detailed Adjustments'!CU113","v":0},{"$f":"IF($AD56>0,$AD56*CU$76,0)+'(20) RES Detailed Adjustments'!CV56+'(20) RES Detailed Adjustments'!CV113","v":0},{"$f":"IF($AD56>0,$AD56*CV$76,0)+'(20) RES Detailed Adjustments'!CW56+'(20) RES Detailed Adjustments'!CW113","v":0},{"$f":"SUM(CT119:CV119)","v":0},{"$f":"IF($AE56>0,$AE56*CX$76,0)+'(20) RES Detailed Adjustments'!CY56+'(20) RES Detailed Adjustments'!CY113","v":0},{"$f":"IF($AE56>0,$AE56*CY$76,0)+'(20) RES Detailed Adjustments'!CZ56+'(20) RES Detailed Adjustments'!CZ113","v":0},{"$f":"IF($AE56>0,$AE56*CZ$76,0)+'(20) RES Detailed Adjustments'!DA56+'(20) RES Detailed Adjustments'!DA113","v":0},{"$f":"SUM(CX119:CZ119)","v":0},{"$f":"IF($AF56>0,$AF56*DB$76,0)+'(20) RES Detailed Adjustments'!DC56+'(20) RES Detailed Adjustments'!DC113","v":0},{"$f":"IF($AF56>0,$AF56*DC$76,0)+'(20) RES Detailed Adjustments'!DD56+'(20) RES Detailed Adjustments'!DD113","v":0},{"$f":"IF($AF56>0,$AF56*DD$76,0)+'(20) RES Detailed Adjustments'!DE56+'(20) RES Detailed Adjustments'!DE113","v":0},{"$f":"SUM(DB119:DD119)","v":0},{"$f":"IF($AG56>0,$AG56*DF$76,0)+'(20) RES Detailed Adjustments'!DG56+'(20) RES Detailed Adjustments'!DG113","v":0},{"$f":"IF($AG56>0,$AG56*DG$76,0)+'(20) RES Detailed Adjustments'!DH56+'(20) RES Detailed Adjustments'!DH113","v":0},{"$f":"IF($AG56>0,$AG56*DH$76,0)+'(20) RES Detailed Adjustments'!DI56+'(20) RES Detailed Adjustments'!DI113","v":0},{"$f":"SUM(DF119:DH119)","v":0},{"$f":"IF($AH56>0,$AH56*DJ$76,0)+'(20) RES Detailed Adjustments'!DK56+'(20) RES Detailed Adjustments'!DK113","v":0},{"$f":"IF($AH56>0,$AH56*DK$76,0)+'(20) RES Detailed Adjustments'!DL56+'(20) RES Detailed Adjustments'!DL113","v":0},{"$f":"IF($AH56>0,$AH56*DL$76,0)+'(20) RES Detailed Adjustments'!DM56+'(20) RES Detailed Adjustments'!DM113","v":0},{"$f":"SUM(DJ119:DL119)","v":0},{"$f":"IF($AI56>0,$AI56*DN$76,0)+'(20) RES Detailed Adjustments'!DO56+'(20) RES Detailed Adjustments'!DO113","v":0},{"$f":"IF($AI56>0,$AI56*DO$76,0)+'(20) RES Detailed Adjustments'!DP56+'(20) RES Detailed Adjustments'!DP113","v":0},{"$f":"IF($AI56>0,$AI56*DP$76,0)+'(20) RES Detailed Adjustments'!DQ56+'(20) RES Detailed Adjustments'!DQ113","v":0},{"$f":"SUM(DN119:DP119)","v":0},{"$f":"IF($AJ56>0,$AJ56*DR$76,0)+'(20) RES Detailed Adjustments'!DS56+'(20) RES Detailed Adjustments'!DS113","v":0},{"$f":"IF($AJ56>0,$AJ56*DS$76,0)+'(20) RES Detailed Adjustments'!DT56+'(20) RES Detailed Adjustments'!DT113","v":0},{"$f":"IF($AJ56>0,$AJ56*DT$76,0)+'(20) RES Detailed Adjustments'!DU56+'(20) RES Detailed Adjustments'!DU113","v":0},{"$f":"SUM(DR119:DT119)","v":0},{"$f":"IF($AK56>0,$AK56*DV$76,0)+'(20) RES Detailed Adjustments'!DW56+'(20) RES Detailed Adjustments'!DW113","v":0},{"$f":"IF($AK56>0,$AK56*DW$76,0)+'(20) RES Detailed Adjustments'!DX56+'(20) RES Detailed Adjustments'!DX113","v":0},{"$f":"IF($AK56>0,$AK56*DX$76,0)+'(20) RES Detailed Adjustments'!DY56+'(20) RES Detailed Adjustments'!DY113","v":0},{"$f":"SUM(DV119:DX119)","v":0},{"$f":"IF($AL56>0,$AL56*DZ$76,0)+'(20) RES Detailed Adjustments'!EA56+'(20) RES Detailed Adjustments'!EA113","v":0},{"$f":"IF($AL56>0,$AL56*EA$76,0)+'(20) RES Detailed Adjustments'!EB56+'(20) RES Detailed Adjustments'!EB113","v":0},{"$f":"IF($AL56>0,$AL56*EB$76,0)+'(20) RES Detailed Adjustments'!EC56+'(20) RES Detailed Adjustments'!EC113","v":0},{"$f":"SUM(DZ119:EB119)","v":0},{"$f":"IF($AM56>0,$AM56*ED$76,0)+'(20) RES Detailed Adjustments'!EE56+'(20) RES Detailed Adjustments'!EE113","v":0},{"$f":"IF($AM56>0,$AM56*EE$76,0)+'(20) RES Detailed Adjustments'!EF56+'(20) RES Detailed Adjustments'!EF113","v":0},{"$f":"IF($AM56>0,$AM56*EF$76,0)+'(20) RES Detailed Adjustments'!EG56+'(20) RES Detailed Adjustments'!EG113","v":0},{"$f":"SUM(ED119:EF119)","v":0},{"$f":"IF($AN56>0,$AN56*EH$76,0)+'(20) RES Detailed Adjustments'!EI56+'(20) RES Detailed Adjustments'!EI113","v":0},{"$f":"IF($AN56>0,$AN56*EI$76,0)+'(20) RES Detailed Adjustments'!EJ56+'(20) RES Detailed Adjustments'!EJ113","v":0},{"$f":"IF($AN56>0,$AN56*EJ$76,0)+'(20) RES Detailed Adjustments'!EK56+'(20) RES Detailed Adjustments'!EK113","v":0},{"$f":"SUM(EH119:EJ119)","v":0},{"$f":"IF($AO56>0,$AO56*EL$76,0)+'(20) RES Detailed Adjustments'!EM56+'(20) RES Detailed Adjustments'!EM113","v":0},{"$f":"IF($AO56>0,$AO56*EM$76,0)+'(20) RES Detailed Adjustments'!EN56+'(20) RES Detailed Adjustments'!EN113","v":0},{"$f":"IF($AO56>0,$AO56*EN$76,0)+'(20) RES Detailed Adjustments'!EO56+'(20) RES Detailed Adjustments'!EO113","v":0},{"$f":"SUM(EL119:EN119)","v":0},{"$f":"IF($AP56>0,$AP56*EP$76,0)+'(20) RES Detailed Adjustments'!EQ56+'(20) RES Detailed Adjustments'!EQ113","v":0},{"$f":"IF($AP56>0,$AP56*EQ$76,0)+'(20) RES Detailed Adjustments'!ER56+'(20) RES Detailed Adjustments'!ER113","v":0},{"$f":"IF($AP56>0,$AP56*ER$76,0)+'(20) RES Detailed Adjustments'!ES56+'(20) RES Detailed Adjustments'!ES113","v":0},{"$f":"SUM(EP119:ER119)","v":0},{"$f":"IF($AQ56>0,$AQ56*ET$76,0)+'(20) RES Detailed Adjustments'!EU56+'(20) RES Detailed Adjustments'!EU113","v":0},{"$f":"IF($AQ56>0,$AQ56*EU$76,0)+'(20) RES Detailed Adjustments'!EV56+'(20) RES Detailed Adjustments'!EV113","v":0},{"$f":"IF($AQ56>0,$AQ56*EV$76,0)+'(20) RES Detailed Adjustments'!EW56+'(20) RES Detailed Adjustments'!EW113","v":0},{"$f":"SUM(ET119:EV119)","v":0},{"$f":"IF($AR56>0,$AR56*EX$76,0)+'(20) RES Detailed Adjustments'!EY56+'(20) RES Detailed Adjustments'!EY113","v":0},{"$f":"IF($AR56>0,$AR56*EY$76,0)+'(20) RES Detailed Adjustments'!EZ56+'(20) RES Detailed Adjustments'!EZ113","v":0},{"$f":"IF($AR56>0,$AR56*EZ$76,0)+'(20) RES Detailed Adjustments'!FA56+'(20) RES Detailed Adjustments'!FA113","v":0},{"$f":"SUM(EX119:EZ119)","v":0},{"$f":"IF($AS56>0,$AS56*FB$76,0)+'(20) RES Detailed Adjustments'!FC56+'(20) RES Detailed Adjustments'!FC113","v":0},{"$f":"IF($AS56>0,$AS56*FC$76,0)+'(20) RES Detailed Adjustments'!FD56+'(20) RES Detailed Adjustments'!FD113","v":0},{"$f":"IF($AS56>0,$AS56*FD$76,0)+'(20) RES Detailed Adjustments'!FE56+'(20) RES Detailed Adjustments'!FE113","v":0},{"$f":"SUM(FB119:FD119)","v":0},{"$f":"IF($AT56>0,$AT56*FF$76,0)+'(20) RES Detailed Adjustments'!FG56+'(20) RES Detailed Adjustments'!FG113","v":0},{"$f":"IF($AT56>0,$AT56*FG$76,0)+'(20) RES Detailed Adjustments'!FH56+'(20) RES Detailed Adjustments'!FH113","v":0},{"$f":"IF($AT56>0,$AT56*FH$76,0)+'(20) RES Detailed Adjustments'!FI56+'(20) RES Detailed Adjustments'!FI113","v":0},{"$f":"SUM(FF119:FH119)","v":0},{"$f":"IF($AU56>0,$AU56*FJ$76,0)+'(20) RES Detailed Adjustments'!FK56+'(20) RES Detailed Adjustments'!FK113","v":0},{"$f":"IF($AU56>0,$AU56*FK$76,0)+'(20) RES Detailed Adjustments'!FL56+'(20) RES Detailed Adjustments'!FL113","v":0},{"$f":"IF($AU56>0,$AU56*FL$76,0)+'(20) RES Detailed Adjustments'!FM56+'(20) RES Detailed Adjustments'!FM113","v":0},{"$f":"SUM(FJ119:FL119)","v":0},{"$f":"IF($AV56>0,$AV56*FN$76,0)+'(20) RES Detailed Adjustments'!FO56+'(20) RES Detailed Adjustments'!FO113","v":0},{"$f":"IF($AV56>0,$AV56*FO$76,0)+'(20) RES Detailed Adjustments'!FP56+'(20) RES Detailed Adjustments'!FP113","v":0},{"$f":"IF($AV56>0,$AV56*FP$76,0)+'(20) RES Detailed Adjustments'!FQ56+'(20) RES Detailed Adjustments'!FQ113","v":0},{"$f":"SUM(FN119:FP119)","v":0},{"$f":"IF($AW56>0,$AW56*FR$76,0)+'(20) RES Detailed Adjustments'!FS56+'(20) RES Detailed Adjustments'!FS113","v":0},{"$f":"IF($AW56>0,$AW56*FS$76,0)+'(20) RES Detailed Adjustments'!FT56+'(20) RES Detailed Adjustments'!FT113","v":0},{"$f":"IF($AW56>0,$AW56*FT$76,0)+'(20) RES Detailed Adjustments'!FU56+'(20) RES Detailed Adjustments'!FU113","v":0},{"$f":"SUM(FR119:FT119)","v":0},{"$f":"IF($AX56>0,$AX56*FV$76,0)+'(20) RES Detailed Adjustments'!FW56+'(20) RES Detailed Adjustments'!FW113","v":0},{"$f":"IF($AX56>0,$AX56*FW$76,0)+'(20) RES Detailed Adjustments'!FX56+'(20) RES Detailed Adjustments'!FX113","v":0},{"$f":"IF($AX56>0,$AX56*FX$76,0)+'(20) RES Detailed Adjustments'!FY56+'(20) RES Detailed Adjustments'!FY113","v":0},{"$f":"SUM(FV119:FX119)","v":0},{"$f":"IF($AY56>0,$AY56*FZ$76,0)+'(20) RES Detailed Adjustments'!GA56+'(20) RES Detailed Adjustments'!GA113","v":0},{"$f":"IF($AY56>0,$AY56*GA$76,0)+'(20) RES Detailed Adjustments'!GB56+'(20) RES Detailed Adjustments'!GB113","v":0},{"$f":"IF($AY56>0,$AY56*GB$76,0)+'(20) RES Detailed Adjustments'!GC56+'(20) RES Detailed Adjustments'!GC113","v":0},{"$f":"SUM(FZ119:GB119)","v":0},{"$f":"IF($AZ56>0,$AZ56*GD$76,0)+'(20) RES Detailed Adjustments'!GE56+'(20) RES Detailed Adjustments'!GE113","v":0},{"$f":"IF($AZ56>0,$AZ56*GE$76,0)+'(20) RES Detailed Adjustments'!GF56+'(20) RES Detailed Adjustments'!GF113","v":0},{"$f":"IF($AZ56>0,$AZ56*GF$76,0)+'(20) RES Detailed Adjustments'!GG56+'(20) RES Detailed Adjustments'!GG113","v":0},{"$f":"SUM(GD119:GF119)","v":0},{"$f":"IF($BA56>0,$BA56*GH$76,0)+'(20) RES Detailed Adjustments'!GI56+'(20) RES Detailed Adjustments'!GI113","v":0},{"$f":"IF($BA56>0,$BA56*GI$76,0)+'(20) RES Detailed Adjustments'!GJ56+'(20) RES Detailed Adjustments'!GJ113","v":0},{"$f":"IF($BA56>0,$BA56*GJ$76,0)+'(20) RES Detailed Adjustments'!GK56+'(20) RES Detailed Adjustments'!GK113","v":0},{"$f":"SUM(GH119:GJ119)","v":0},{"$f":"IF($BB56>0,$BB56*GL$76,0)+'(20) RES Detailed Adjustments'!GM56+'(20) RES Detailed Adjustments'!GM113","v":0},{"$f":"IF($BB56>0,$BB56*GM$76,0)+'(20) RES Detailed Adjustments'!GN56+'(20) RES Detailed Adjustments'!GN113","v":0},{"$f":"IF($BB56>0,$BB56*GN$76,0)+'(20) RES Detailed Adjustments'!GO56+'(20) RES Detailed Adjustments'!GO113","v":0},{"$f":"SUM(GL119:GN119)","v":0},{"$f":"IF($BC56>0,$BC56*GP$76,0)+'(20) RES Detailed Adjustments'!GQ56+'(20) RES Detailed Adjustments'!GQ113","v":0},{"$f":"IF($BC56>0,$BC56*GQ$76,0)+'(20) RES Detailed Adjustments'!GR56+'(20) RES Detailed Adjustments'!GR113","v":0},{"$f":"IF($BC56>0,$BC56*GR$76,0)+'(20) RES Detailed Adjustments'!GS56+'(20) RES Detailed Adjustments'!GS113","v":0},{"$f":"SUM(GP119:GR119)","v":0},{"$f":"IF($BD56>0,$BD56*GT$76,0)+'(20) RES Detailed Adjustments'!GU56+'(20) RES Detailed Adjustments'!GU113","v":0},{"$f":"IF($BD56>0,$BD56*GU$76,0)+'(20) RES Detailed Adjustments'!GV56+'(20) RES Detailed Adjustments'!GV113","v":0},{"$f":"IF($BD56>0,$BD56*GV$76,0)+'(20) RES Detailed Adjustments'!GW56+'(20) RES Detailed Adjustments'!GW113","v":0},{"$f":"SUM(GT119:GV119)","v":0},{"$f":"IF($BE56>0,$BE56*GX$76,0)+'(20) RES Detailed Adjustments'!GY56+'(20) RES Detailed Adjustments'!GY113","v":0},{"$f":"IF($BE56>0,$BE56*GY$76,0)+'(20) RES Detailed Adjustments'!GZ56+'(20) RES Detailed Adjustments'!GZ113","v":0},{"$f":"IF($BE56>0,$BE56*GZ$76,0)+'(20) RES Detailed Adjustments'!HA56+'(20) RES Detailed Adjustments'!HA113","v":0},{"$f":"SUM(GX119:GZ119)","v":0},{"$f":"IF($BF56>0,$BF56*HB$76,0)+'(20) RES Detailed Adjustments'!HC56+'(20) RES Detailed Adjustments'!HC113","v":0},{"$f":"IF($BF56>0,$BF56*HC$76,0)+'(20) RES Detailed Adjustments'!HD56+'(20) RES Detailed Adjustments'!HD113","v":0},{"$f":"IF($BF56>0,$BF56*HD$76,0)+'(20) RES Detailed Adjustments'!HE56+'(20) RES Detailed Adjustments'!HE113","v":0},{"$f":"SUM(HB119:HD119)","v":0},{"$f":"IF($BG56>0,$BG56*HF$76,0)+'(20) RES Detailed Adjustments'!HG56+'(20) RES Detailed Adjustments'!HG113","v":0},{"$f":"IF($BG56>0,$BG56*HG$76,0)+'(20) RES Detailed Adjustments'!HH56+'(20) RES Detailed Adjustments'!HH113","v":0},{"$f":"IF($BG56>0,$BG56*HH$76,0)+'(20) RES Detailed Adjustments'!HI56+'(20) RES Detailed Adjustments'!HI113","v":0},{"$f":"SUM(HF119:HH119)","v":0},{"$f":"IF($BH56>0,$BH56*HJ$76,0)+'(20) RES Detailed Adjustments'!HK56+'(20) RES Detailed Adjustments'!HK113","v":0},{"$f":"IF($BH56>0,$BH56*HK$76,0)+'(20) RES Detailed Adjustments'!HL56+'(20) RES Detailed Adjustments'!HL113","v":0},{"$f":"IF($BH56>0,$BH56*HL$76,0)+'(20) RES Detailed Adjustments'!HM56+'(20) RES Detailed Adjustments'!HM113","v":0},{"$f":"SUM(HJ119:HL119)","v":0},{"$f":"IF($BI56>0,$BI56*HN$76,0)+'(20) RES Detailed Adjustments'!HO56+'(20) RES Detailed Adjustments'!HO113","v":0},{"$f":"IF($BI56>0,$BI56*HO$76,0)+'(20) RES Detailed Adjustments'!HP56+'(20) RES Detailed Adjustments'!HP113","v":0},{"$f":"IF($BI56>0,$BI56*HP$76,0)+'(20) RES Detailed Adjustments'!HQ56+'(20) RES Detailed Adjustments'!HQ113","v":0},{"$f":"SUM(HN119:HP119)","v":0},{"$f":"IF($BJ56>0,$BJ56*HR$76,0)+'(20) RES Detailed Adjustments'!HS56+'(20) RES Detailed Adjustments'!HS113","v":0},{"$f":"IF($BJ56>0,$BJ56*HS$76,0)+'(20) RES Detailed Adjustments'!HT56+'(20) RES Detailed Adjustments'!HT113","v":0},{"$f":"IF($BJ56>0,$BJ56*HT$76,0)+'(20) RES Detailed Adjustments'!HU56+'(20) RES Detailed Adjustments'!HU113","v":0},{"$f":"SUM(HR119:HT119)","v":0},{"$f":"IF($BK56>0,$BK56*HV$76,0)+'(20) RES Detailed Adjustments'!HW56+'(20) RES Detailed Adjustments'!HW113","v":0},{"$f":"IF($BK56>0,$BK56*HW$76,0)+'(20) RES Detailed Adjustments'!HX56+'(20) RES Detailed Adjustments'!HX113","v":0},{"$f":"IF($BK56>0,$BK56*HX$76,0)+'(20) RES Detailed Adjustments'!HY56+'(20) RES Detailed Adjustments'!HY113","v":0},{"$f":"SUM(HV119:HX119)","v":0},{"$f":"IF($BL56>0,$BL56*HZ$76,0)+'(20) RES Detailed Adjustments'!IA56+'(20) RES Detailed Adjustments'!IA113","v":0},{"$f":"IF($BL56>0,$BL56*IA$76,0)+'(20) RES Detailed Adjustments'!IB56+'(20) RES Detailed Adjustments'!IB113","v":0},{"$f":"IF($BL56>0,$BL56*IB$76,0)+'(20) RES Detailed Adjustments'!IC56+'(20) RES Detailed Adjustments'!IC113","v":0},{"$f":"SUM(HZ119:IB119)","v":0},{"$f":"IF($BM56>0,$BM56*ID$76,0)+'(20) RES Detailed Adjustments'!IE56+'(20) RES Detailed Adjustments'!IE113","v":0},{"$f":"IF($BM56>0,$BM56*IE$76,0)+'(20) RES Detailed Adjustments'!IF56+'(20) RES Detailed Adjustments'!IF113","v":0},{"$f":"IF($BM56>0,$BM56*IF$76,0)+'(20) RES Detailed Adjustments'!IG56+'(20) RES Detailed Adjustments'!IG113","v":0},{"$f":"SUM(ID119:IF119)","v":0},{"$f":"IF($BN56>0,$BN56*IH$76,0)+'(20) RES Detailed Adjustments'!II56+'(20) RES Detailed Adjustments'!II113","v":0},{"$f":"IF($BN56>0,$BN56*II$76,0)+'(20) RES Detailed Adjustments'!IJ56+'(20) RES Detailed Adjustments'!IJ113","v":0},{"$f":"IF($BN56>0,$BN56*IJ$76,0)+'(20) RES Detailed Adjustments'!IK56+'(20) RES Detailed Adjustments'!IK113","v":0},{"$f":"SUM(IH119:IJ119)","v":0},{"$f":"IF($BO56>0,$BO56*IL$76,0)+'(20) RES Detailed Adjustments'!IM56+'(20) RES Detailed Adjustments'!IM113","v":0},{"$f":"IF($BO56>0,$BO56*IM$76,0)+'(20) RES Detailed Adjustments'!IN56+'(20) RES Detailed Adjustments'!IN113","v":0},{"$f":"IF($BO56>0,$BO56*IN$76,0)+'(20) RES Detailed Adjustments'!IO56+'(20) RES Detailed Adjustments'!IO113","v":0},{"$f":"SUM(IL119:IN119)","v":0},{"$f":"IF($BP56>0,$BP56*IP$76,0)+'(20) RES Detailed Adjustments'!IQ56+'(20) RES Detailed Adjustments'!IQ113","v":0},{"$f":"IF($BP56>0,$BP56*IQ$76,0)+'(20) RES Detailed Adjustments'!IR56+'(20) RES Detailed Adjustments'!IR113","v":0},{"$f":"IF($BP56>0,$BP56*IR$76,0)+'(20) RES Detailed Adjustments'!IS56+'(20) RES Detailed Adjustments'!IS113","v":0},{"$f":"SUM(IP119:IR119)","v":0},{"$f":"IF($BQ56>0,$BQ56*IT$76,0)+'(20) RES Detailed Adjustments'!IU56+'(20) RES Detailed Adjustments'!IU113","v":0},{"$f":"IF($BQ56>0,$BQ56*IU$76,0)+'(20) RES Detailed Adjustments'!IV56+'(20) RES Detailed Adjustments'!IV113","v":0},{"$f":"IF($BQ56>0,$BQ56*IV$76,0)+'(20) RES Detailed Adjustments'!IW56+'(20) RES Detailed Adjustments'!IW113","v":0},{"$f":"SUM(IT119:IV119)","v":0},{"$f":"IF($BR56>0,$BR56*IX$76,0)+'(20) RES Detailed Adjustments'!IY56+'(20) RES Detailed Adjustments'!IY113","v":0},{"$f":"IF($BR56>0,$BR56*IY$76,0)+'(20) RES Detailed Adjustments'!IZ56+'(20) RES Detailed Adjustments'!IZ113","v":0},{"$f":"IF($BR56>0,$BR56*IZ$76,0)+'(20) RES Detailed Adjustments'!JA56+'(20) RES Detailed Adjustments'!JA113","v":0},{"$f":"SUM(IX119:IZ119)","v":0},{"$f":"IF($BS56>0,$BS56*JB$76,0)+'(20) RES Detailed Adjustments'!JC56+'(20) RES Detailed Adjustments'!JC113","v":0},{"$f":"IF($BS56>0,$BS56*JC$76,0)+'(20) RES Detailed Adjustments'!JD56+'(20) RES Detailed Adjustments'!JD113","v":0},{"$f":"IF($BS56>0,$BS56*JD$76,0)+'(20) RES Detailed Adjustments'!JE56+'(20) RES Detailed Adjustments'!JE113","v":0},{"$f":"SUM(JB119:JD119)","v":0},{"$f":"IF($BT56>0,$BT56*JF$76,0)+'(20) RES Detailed Adjustments'!JG56+'(20) RES Detailed Adjustments'!JG113","v":0},{"$f":"IF($BT56>0,$BT56*JG$76,0)+'(20) RES Detailed Adjustments'!JH56+'(20) RES Detailed Adjustments'!JH113","v":0},{"$f":"IF($BT56>0,$BT56*JH$76,0)+'(20) RES Detailed Adjustments'!JI56+'(20) RES Detailed Adjustments'!JI113","v":0},{"$f":"SUM(JF119:JH119)","v":0},{"$f":"IF($BU56>0,$BU56*JJ$76,0)+'(20) RES Detailed Adjustments'!JK56+'(20) RES Detailed Adjustments'!JK113","v":0},{"$f":"IF($BU56>0,$BU56*JK$76,0)+'(20) RES Detailed Adjustments'!JL56+'(20) RES Detailed Adjustments'!JL113","v":0},{"$f":"IF($BU56>0,$BU56*JL$76,0)+'(20) RES Detailed Adjustments'!JM56+'(20) RES Detailed Adjustments'!JM113","v":0},{"$f":"SUM(JJ119:JL119)","v":0},{"$f":"IF($BV56>0,$BV56*JN$76,0)+'(20) RES Detailed Adjustments'!JO56+'(20) RES Detailed Adjustments'!JO113","v":0},{"$f":"IF($BV56>0,$BV56*JO$76,0)+'(20) RES Detailed Adjustments'!JP56+'(20) RES Detailed Adjustments'!JP113","v":0},{"$f":"IF($BV56>0,$BV56*JP$76,0)+'(20) RES Detailed Adjustments'!JQ56+'(20) RES Detailed Adjustments'!JQ113","v":0},{"$f":"SUM(JN119:JP119)","v":0},{"$f":"IF($BW56>0,$BW56*JR$76,0)+'(20) RES Detailed Adjustments'!JS56+'(20) RES Detailed Adjustments'!JS113","v":0},{"$f":"IF($BW56>0,$BW56*JS$76,0)+'(20) RES Detailed Adjustments'!JT56+'(20) RES Detailed Adjustments'!JT113","v":0},{"$f":"IF($BW56>0,$BW56*JT$76,0)+'(20) RES Detailed Adjustments'!JU56+'(20) RES Detailed Adjustments'!JU113","v":0},{"$f":"SUM(JR119:JT119)","v":0},{"$f":"IF($BX56>0,$BX56*JV$76,0)+'(20) RES Detailed Adjustments'!JW56+'(20) RES Detailed Adjustments'!JW113","v":0},{"$f":"IF($BX56>0,$BX56*JW$76,0)+'(20) RES Detailed Adjustments'!JX56+'(20) RES Detailed Adjustments'!JX113","v":0},{"$f":"IF($BX56>0,$BX56*JX$76,0)+'(20) RES Detailed Adjustments'!JY56+'(20) RES Detailed Adjustments'!JY113","v":0},{"$f":"SUM(JV119:JX119)","v":0},{"$f":"IF($BY56>0,$BY56*JZ$76,0)+'(20) RES Detailed Adjustments'!KA56+'(20) RES Detailed Adjustments'!KA113","v":0},{"$f":"IF($BY56>0,$BY56*KA$76,0)+'(20) RES Detailed Adjustments'!KB56+'(20) RES Detailed Adjustments'!KB113","v":0},{"$f":"IF($BY56>0,$BY56*KB$76,0)+'(20) RES Detailed Adjustments'!KC56+'(20) RES Detailed Adjustments'!KC113","v":0},{"$f":"SUM(JZ119:KB119)","v":0},{"$f":"IF($BZ56>0,$BZ56*KD$76,0)+'(20) RES Detailed Adjustments'!KE56+'(20) RES Detailed Adjustments'!KE113","v":0},{"$f":"IF($BZ56>0,$BZ56*KE$76,0)+'(20) RES Detailed Adjustments'!KF56+'(20) RES Detailed Adjustments'!KF113","v":0},{"$f":"IF($BZ56>0,$BZ56*KF$76,0)+'(20) RES Detailed Adjustments'!KG56+'(20) RES Detailed Adjustments'!KG113","v":0},{"$f":"SUM(KD119:KF119)","v":0},{"$f":"IF($CA56>0,$CA56*KH$76,0)+'(20) RES Detailed Adjustments'!KI56+'(20) RES Detailed Adjustments'!KI113","v":0},{"$f":"IF($CA56>0,$CA56*KI$76,0)+'(20) RES Detailed Adjustments'!KJ56+'(20) RES Detailed Adjustments'!KJ113","v":0},{"$f":"IF($CA56>0,$CA56*KJ$76,0)+'(20) RES Detailed Adjustments'!KK56+'(20) RES Detailed Adjustments'!KK113","v":0},{"$f":"SUM(KH119:KJ119)","v":0},{"$f":"IF($CB56>0,$CB56*KL$76,0)+'(20) RES Detailed Adjustments'!KM56+'(20) RES Detailed Adjustments'!KM113","v":0},{"$f":"IF($CB56>0,$CB56*KM$76,0)+'(20) RES Detailed Adjustments'!KN56+'(20) RES Detailed Adjustments'!KN113","v":0},{"$f":"IF($CB56>0,$CB56*KN$76,0)+'(20) RES Detailed Adjustments'!KO56+'(20) RES Detailed Adjustments'!KO113","v":0},{"$f":"SUM(KL119:KN119)","v":0},{"$f":"IF($CC56>0,$CC56*KP$76,0)+'(20) RES Detailed Adjustments'!KQ56+'(20) RES Detailed Adjustments'!KQ113","v":0},{"$f":"IF($CC56>0,$CC56*KQ$76,0)+'(20) RES Detailed Adjustments'!KR56+'(20) RES Detailed Adjustments'!KR113","v":0},{"$f":"IF($CC56>0,$CC56*KR$76,0)+'(20) RES Detailed Adjustments'!KS56+'(20) RES Detailed Adjustments'!KS113","v":0},{"$f":"SUM(KP119:KR119)","v":0},{"$f":"IF($CD56>0,$CD56*KT$76,0)+'(20) RES Detailed Adjustments'!KU56+'(20) RES Detailed Adjustments'!KU113","v":0},{"$f":"IF($CD56>0,$CD56*KU$76,0)+'(20) RES Detailed Adjustments'!KV56+'(20) RES Detailed Adjustments'!KV113","v":0},{"$f":"IF($CD56>0,$CD56*KV$76,0)+'(20) RES Detailed Adjustments'!KW56+'(20) RES Detailed Adjustments'!KW113","v":0},{"$f":"SUM(KT119:KV119)","v":0},{"$f":"IF($CE56>0,$CE56*KX$76,0)+'(20) RES Detailed Adjustments'!KY56+'(20) RES Detailed Adjustments'!KY113","v":0},{"$f":"IF($CE56>0,$CE56*KY$76,0)+'(20) RES Detailed Adjustments'!KZ56+'(20) RES Detailed Adjustments'!KZ113","v":0},{"$f":"IF($CE56>0,$CE56*KZ$76,0)+'(20) RES Detailed Adjustments'!LA56+'(20) RES Detailed Adjustments'!LA113","v":0},{"$f":"SUM(KX119:KZ119)","v":0},{"$f":"IF($CF56>0,$CF56*LB$76,0)+'(20) RES Detailed Adjustments'!LC56+'(20) RES Detailed Adjustments'!LC113","v":0},{"$f":"IF($CF56>0,$CF56*LC$76,0)+'(20) RES Detailed Adjustments'!LD56+'(20) RES Detailed Adjustments'!LD113","v":0},{"$f":"IF($CF56>0,$CF56*LD$76,0)+'(20) RES Detailed Adjustments'!LE56+'(20) RES Detailed Adjustments'!LE113","v":0},{"$f":"SUM(LB119:LD119)","v":0},{"$f":"IF($CG56>0,$CG56*LF$76,0)+'(20) RES Detailed Adjustments'!LG56+'(20) RES Detailed Adjustments'!LG113","v":0},{"$f":"IF($CG56>0,$CG56*LG$76,0)+'(20) RES Detailed Adjustments'!LH56+'(20) RES Detailed Adjustments'!LH113","v":0},{"$f":"IF($CG56>0,$CG56*LH$76,0)+'(20) RES Detailed Adjustments'!LI56+'(20) RES Detailed Adjustments'!LI113","v":0},{"$f":"SUM(LF119:LH119)","v":0},{"$f":"IF($CH56>0,$CH56*LJ$76,0)+'(20) RES Detailed Adjustments'!LK56+'(20) RES Detailed Adjustments'!LK113","v":0},{"$f":"IF($CH56>0,$CH56*LK$76,0)+'(20) RES Detailed Adjustments'!LL56+'(20) RES Detailed Adjustments'!LL113","v":0},{"$f":"IF($CH56>0,$CH56*LL$76,0)+'(20) RES Detailed Adjustments'!LM56+'(20) RES Detailed Adjustments'!LM113","v":0},{"$f":"SUM(LJ119:LL119)","v":0},{"$f":"IF($CI56>0,$CI56*LN$76,0)+'(20) RES Detailed Adjustments'!LO56+'(20) RES Detailed Adjustments'!LO113","v":0},{"$f":"IF($CI56>0,$CI56*LO$76,0)+'(20) RES Detailed Adjustments'!LP56+'(20) RES Detailed Adjustments'!LP113","v":0},{"$f":"IF($CI56>0,$CI56*LP$76,0)+'(20) RES Detailed Adjustments'!LQ56+'(20) RES Detailed Adjustments'!LQ113","v":0},{"$f":"SUM(LN119:LP119)","v":0},{"$f":"IF($CJ56>0,$CJ56*LR$76,0)+'(20) RES Detailed Adjustments'!LS56+'(20) RES Detailed Adjustments'!LS113","v":0},{"$f":"IF($CJ56>0,$CJ56*LS$76,0)+'(20) RES Detailed Adjustments'!LT56+'(20) RES Detailed Adjustments'!LT113","v":0},{"$f":"IF($CJ56>0,$CJ56*LT$76,0)+'(20) RES Detailed Adjustments'!LU56+'(20) RES Detailed Adjustments'!LU113","v":0},{"$f":"SUM(LR119:LT119)","v":0},{"$f":"IF($CK56>0,$CK56*LV$76,0)+'(20) RES Detailed Adjustments'!LW56+'(20) RES Detailed Adjustments'!LW113","v":0},{"$f":"IF($CK56>0,$CK56*LW$76,0)+'(20) RES Detailed Adjustments'!LX56+'(20) RES Detailed Adjustments'!LX113","v":0},{"$f":"IF($CK56>0,$CK56*LX$76,0)+'(20) RES Detailed Adjustments'!LY56+'(20) RES Detailed Adjustments'!LY113","v":0},{"$f":"SUM(LV119:LX119)","v":0},{"$f":"IF($CL56>0,$CL56*LZ$76,0)+'(20) RES Detailed Adjustments'!MA56+'(20) RES Detailed Adjustments'!MA113","v":0},{"$f":"IF($CL56>0,$CL56*MA$76,0)+'(20) RES Detailed Adjustments'!MB56+'(20) RES Detailed Adjustments'!MB113","v":0},{"$f":"IF($CL56>0,$CL56*MB$76,0)+'(20) RES Detailed Adjustments'!MC56+'(20) RES Detailed Adjustments'!MC113","v":0},{"$f":"SUM(LZ119:MB119)","v":0},{"$f":"IF($CM56>0,$CM56*MD$76,0)+'(20) RES Detailed Adjustments'!ME56+'(20) RES Detailed Adjustments'!ME113","v":0},{"$f":"IF($CM56>0,$CM56*ME$76,0)+'(20) RES Detailed Adjustments'!MF56+'(20) RES Detailed Adjustments'!MF113","v":0},{"$f":"IF($CM56>0,$CM56*MF$76,0)+'(20) RES Detailed Adjustments'!MG56+'(20) RES Detailed Adjustments'!MG113","v":0},{"$f":"SUM(MD119:MF119)","v":0},{"$f":"IF($CN56>0,$CN56*MH$76,0)+'(20) RES Detailed Adjustments'!MI56+'(20) RES Detailed Adjustments'!MI113","v":0},{"$f":"IF($CN56>0,$CN56*MI$76,0)+'(20) RES Detailed Adjustments'!MJ56+'(20) RES Detailed Adjustments'!MJ113","v":0},{"$f":"IF($CN56>0,$CN56*MJ$76,0)+'(20) RES Detailed Adjustments'!MK56+'(20) RES Detailed Adjustments'!MK113","v":0},{"$f":"SUM(MH119:MJ119)","v":0},{"$f":"IF($CO56>0,$CO56*ML$76,0)+'(20) RES Detailed Adjustments'!MM56+'(20) RES Detailed Adjustments'!MM113","v":0},{"$f":"IF($CO56>0,$CO56*MM$76,0)+'(20) RES Detailed Adjustments'!MN56+'(20) RES Detailed Adjustments'!MN113","v":0},{"$f":"IF($CO56>0,$CO56*MN$76,0)+'(20) RES Detailed Adjustments'!MO56+'(20) RES Detailed Adjustments'!MO113","v":0},{"$f":"SUM(ML119:MN119)","v":0},{"$f":"IF($CP56>0,$CP56*MP$76,0)+'(20) RES Detailed Adjustments'!MQ56+'(20) RES Detailed Adjustments'!MQ113","v":0},{"$f":"IF($CP56>0,$CP56*MQ$76,0)+'(20) RES Detailed Adjustments'!MR56+'(20) RES Detailed Adjustments'!MR113","v":0},{"$f":"IF($CP56>0,$CP56*MR$76,0)+'(20) RES Detailed Adjustments'!MS56+'(20) RES Detailed Adjustments'!MS113","v":0},{"$f":"SUM(MP119:MR119)","v":0},{"$f":"IF($CQ56>0,$CQ56*MT$76,0)+'(20) RES Detailed Adjustments'!MU56+'(20) RES Detailed Adjustments'!MU113","v":0},{"$f":"IF($CQ56>0,$CQ56*MU$76,0)+'(20) RES Detailed Adjustments'!MV56+'(20) RES Detailed Adjustments'!MV113","v":0},{"$f":"IF($CQ56>0,$CQ56*MV$76,0)+'(20) RES Detailed Adjustments'!MW56+'(20) RES Detailed Adjustments'!MW113","v":0},{"$f":"SUM(MT119:MV119)","v":0},{"$f":"IF($CR56>0,$CR56*MX$76,0)+'(20) RES Detailed Adjustments'!MY56+'(20) RES Detailed Adjustments'!MY113","v":0},{"$f":"IF($CR56>0,$CR56*MY$76,0)+'(20) RES Detailed Adjustments'!MZ56+'(20) RES Detailed Adjustments'!MZ113","v":0},{"$f":"IF($CR56>0,$CR56*MZ$76,0)+'(20) RES Detailed Adjustments'!NA56+'(20) RES Detailed Adjustments'!NA113","v":0},{"$f":"SUM(MX119:MZ119)","v":0},{"$f":"IF($CS56>0,$CS56*NB$76,0)+'(20) RES Detailed Adjustments'!NC56+'(20) RES Detailed Adjustments'!NC113","v":0},{"$f":"IF($CS56>0,$CS56*NC$76,0)+'(20) RES Detailed Adjustments'!ND56+'(20) RES Detailed Adjustments'!ND113","v":0},{"$f":"IF($CS56>0,$CS56*ND$76,0)+'(20) RES Detailed Adjustments'!NE56+'(20) RES Detailed Adjustments'!NE113","v":0},{"$f":"SUM(NB119:ND119)","v":0},{"$f":"IF($CT56>0,$CT56*NF$76,0)+'(20) RES Detailed Adjustments'!NG56+'(20) RES Detailed Adjustments'!NG113","v":0},{"$f":"IF($CT56>0,$CT56*NG$76,0)+'(20) RES Detailed Adjustments'!NH56+'(20) RES Detailed Adjustments'!NH113","v":0},{"$f":"IF($CT56>0,$CT56*NH$76,0)+'(20) RES Detailed Adjustments'!NI56+'(20) RES Detailed Adjustments'!NI113","v":0},{"$f":"SUM(NF119:NH119)","v":0},{"$f":"IF($CU56>0,$CU56*NJ$76,0)+'(20) RES Detailed Adjustments'!NK56+'(20) RES Detailed Adjustments'!NK113","v":0},{"$f":"IF($CU56>0,$CU56*NK$76,0)+'(20) RES Detailed Adjustments'!NL56+'(20) RES Detailed Adjustments'!NL113","v":0},{"$f":"IF($CU56>0,$CU56*NL$76,0)+'(20) RES Detailed Adjustments'!NM56+'(20) RES Detailed Adjustments'!NM113","v":0},{"$f":"SUM(NJ119:NL119)","v":0},{"$f":"IF($CV56>0,$CV56*NN$76,0)+'(20) RES Detailed Adjustments'!NO56+'(20) RES Detailed Adjustments'!NO113","v":0},{"$f":"IF($CV56>0,$CV56*NO$76,0)+'(20) RES Detailed Adjustments'!NP56+'(20) RES Detailed Adjustments'!NP113","v":0},{"$f":"IF($CV56>0,$CV56*NP$76,0)+'(20) RES Detailed Adjustments'!NQ56+'(20) RES Detailed Adjustments'!NQ113","v":0},{"$f":"SUM(NN119:NP119)","v":0},{"$f":"IF($CW56>0,$CW56*NR$76,0)+'(20) RES Detailed Adjustments'!NS56+'(20) RES Detailed Adjustments'!NS113","v":0},{"$f":"IF($CW56>0,$CW56*NS$76,0)+'(20) RES Detailed Adjustments'!NT56+'(20) RES Detailed Adjustments'!NT113","v":0},{"$f":"IF($CW56>0,$CW56*NT$76,0)+'(20) RES Detailed Adjustments'!NU56+'(20) RES Detailed Adjustments'!NU113","v":0},{"$f":"SUM(NR119:NT119)","v":0}]
["Professional and Special Services",{"$f":"IF($F57>0,$F57*B$76,0)+'(20) RES Detailed Adjustments'!C57+'(20) RES Detailed Adjustments'!C114","v":0},{"$f":"IF($F57>0,$F57*C$76,0)+'(20) RES Detailed Adjustments'!D57+'(20) RES Detailed Adjustments'!D114","v":0},{"$f":"IF($F57>0,$F57*D$76,0)+'(20) RES Detailed Adjustments'!E57+'(20) RES Detailed Adjustments'!E114","v":0},{"$f":"SUM(B120:D120)","v":0},{"$f":"IF($G57>0,$G57*F$76,0)+'(20) RES Detailed Adjustments'!G57+'(20) RES Detailed Adjustments'!G114","v":0},{"$f":"IF($G57>0,$G57*G$76,0)+'(20) RES Detailed Adjustments'!H57+'(20) RES Detailed Adjustments'!H114","v":0},{"$f":"IF($G57>0,$G57*H$76,0)+'(20) RES Detailed Adjustments'!I57+'(20) RES Detailed Adjustments'!I114","v":0},{"$f":"SUM(F120:H120)","v":0},{"$f":"IF($H57>0,$H57*J$76,0)+'(20) RES Detailed Adjustments'!K57+'(20) RES Detailed Adjustments'!K114","v":0},{"$f":"IF($H57>0,$H57*K$76,0)+'(20) RES Detailed Adjustments'!L57+'(20) RES Detailed Adjustments'!L114","v":0},{"$f":"IF($H57>0,$H57*L$76,0)+'(20) RES Detailed Adjustments'!M57+'(20) RES Detailed Adjustments'!M114","v":0},{"$f":"SUM(J120:L120)","v":0},{"$f":"IF($I57>0,$I57*N$76,0)+'(20) RES Detailed Adjustments'!O57+'(20) RES Detailed Adjustments'!O114","v":0},{"$f":"IF($I57>0,$I57*O$76,0)+'(20) RES Detailed Adjustments'!P57+'(20) RES Detailed Adjustments'!P114","v":0},{"$f":"IF($I57>0,$I57*P$76,0)+'(20) RES Detailed Adjustments'!Q57+'(20) RES Detailed Adjustments'!Q114","v":0},{"$f":"SUM(N120:P120)","v":0},{"$f":"IF($J57>0,$J57*R$76,0)+'(20) RES Detailed Adjustments'!S57+'(20) RES Detailed Adjustments'!S114","v":0},{"$f":"IF($J57>0,$J57*S$76,0)+'(20) RES Detailed Adjustments'!T57+'(20) RES Detailed Adjustments'!T114","v":0},{"$f":"IF($J57>0,$J57*T$76,0)+'(20) RES Detailed Adjustments'!U57+'(20) RES Detailed Adjustments'!U114","v":0},{"$f":"SUM(R120:T120)","v":0},{"$f":"IF($K57>0,$K57*V$76,0)+'(20) RES Detailed Adjustments'!W57+'(20) RES Detailed Adjustments'!W114","v":0},{"$f":"IF($K57>0,$K57*W$76,0)+'(20) RES Detailed Adjustments'!X57+'(20) RES Detailed Adjustments'!X114","v":0},{"$f":"IF($K57>0,$K57*X$76,0)+'(20) RES Detailed Adjustments'!Y57+'(20) RES Detailed Adjustments'!Y114","v":0},{"$f":"SUM(V120:X120)","v":0},{"$f":"IF($L57>0,$L57*Z$76,0)+'(20) RES Detailed Adjustments'!AA57+'(20) RES Detailed Adjustments'!AA114","v":0},{"$f":"IF($L57>0,$L57*AA$76,0)+'(20) RES Detailed Adjustments'!AB57+'(20) RES Detailed Adjustments'!AB114","v":0},{"$f":"IF($L57>0,$L57*AB$76,0)+'(20) RES Detailed Adjustments'!AC57+'(20) RES Detailed Adjustments'!AC114","v":0},{"$f":"SUM(Z120:AB120)","v":0},{"$f":"IF($M57>0,$M57*AD$76,0)+'(20) RES Detailed Adjustments'!AE57+'(20) RES Detailed Adjustments'!AE114","v":0},{"$f":"IF($M57>0,$M57*AE$76,0)+'(20) RES Detailed Adjustments'!AF57+'(20) RES Detailed Adjustments'!AF114","v":0},{"$f":"IF($M57>0,$M57*AF$76,0)+'(20) RES Detailed Adjustments'!AG57+'(20) RES Detailed Adjustments'!AG114","v":0},{"$f":"SUM(AD120:AF120)","v":0},{"$f":"IF($N57>0,$N57*AH$76,0)+'(20) RES Detailed Adjustments'!AI57+'(20) RES Detailed Adjustments'!AI114","v":0},{"$f":"IF($N57>0,$N57*AI$76,0)+'(20) RES Detailed Adjustments'!AJ57+'(20) RES Detailed Adjustments'!AJ114","v":0},{"$f":"IF($N57>0,$N57*AJ$76,0)+'(20) RES Detailed Adjustments'!AK57+'(20) RES Detailed Adjustments'!AK114","v":0},{"$f":"SUM(AH120:AJ120)","v":0},{"$f":"IF($O57>0,$O57*AL$76,0)+'(20) RES Detailed Adjustments'!AM57+'(20) RES Detailed Adjustments'!AM114","v":0},{"$f":"IF($O57>0,$O57*AM$76,0)+'(20) RES Detailed Adjustments'!AN57+'(20) RES Detailed Adjustments'!AN114","v":0},{"$f":"IF($O57>0,$O57*AN$76,0)+'(20) RES Detailed Adjustments'!AO57+'(20) RES Detailed Adjustments'!AO114","v":0},{"$f":"SUM(AL120:AN120)","v":0},{"$f":"IF($P57>0,$P57*AP$76,0)+'(20) RES Detailed Adjustments'!AQ57+'(20) RES Detailed Adjustments'!AQ114","v":0},{"$f":"IF($P57>0,$P57*AQ$76,0)+'(20) RES Detailed Adjustments'!AR57+'(20) RES Detailed Adjustments'!AR114","v":0},{"$f":"IF($P57>0,$P57*AR$76,0)+'(20) RES Detailed Adjustments'!AS57+'(20) RES Detailed Adjustments'!AS114","v":0},{"$f":"SUM(AP120:AR120)","v":0},{"$f":"IF($Q57>0,$Q57*AT$76,0)+'(20) RES Detailed Adjustments'!AU57+'(20) RES Detailed Adjustments'!AU114","v":0},{"$f":"IF($Q57>0,$Q57*AU$76,0)+'(20) RES Detailed Adjustments'!AV57+'(20) RES Detailed Adjustments'!AV114","v":0},{"$f":"IF($Q57>0,$Q57*AV$76,0)+'(20) RES Detailed Adjustments'!AW57+'(20) RES Detailed Adjustments'!AW114","v":0},{"$f":"SUM(AT120:AV120)","v":0},{"$f":"IF($R57>0,$R57*AX$76,0)+'(20) RES Detailed Adjustments'!AY57+'(20) RES Detailed Adjustments'!AY114","v":0},{"$f":"IF($R57>0,$R57*AY$76,0)+'(20) RES Detailed Adjustments'!AZ57+'(20) RES Detailed Adjustments'!AZ114","v":0},{"$f":"IF($R57>0,$R57*AZ$76,0)+'(20) RES Detailed Adjustments'!BA57+'(20) RES Detailed Adjustments'!BA114","v":0},{"$f":"SUM(AX120:AZ120)","v":0},{"$f":"IF($S57>0,$S57*BB$76,0)+'(20) RES Detailed Adjustments'!BC57+'(20) RES Detailed Adjustments'!BC114","v":0},{"$f":"IF($S57>0,$S57*BC$76,0)+'(20) RES Detailed Adjustments'!BD57+'(20) RES Detailed Adjustments'!BD114","v":0},{"$f":"IF($S57>0,$S57*BD$76,0)+'(20) RES Detailed Adjustments'!BE57+'(20) RES Detailed Adjustments'!BE114","v":0},{"$f":"SUM(BB120:BD120)","v":0},{"$f":"IF($T57>0,$T57*BF$76,0)+'(20) RES Detailed Adjustments'!BG57+'(20) RES Detailed Adjustments'!BG114","v":0},{"$f":"IF($T57>0,$T57*BG$76,0)+'(20) RES Detailed Adjustments'!BH57+'(20) RES Detailed Adjustments'!BH114","v":0},{"$f":"IF($T57>0,$T57*BH$76,0)+'(20) RES Detailed Adjustments'!BI57+'(20) RES Detailed Adjustments'!BI114","v":0},{"$f":"SUM(BF120:BH120)","v":0},{"$f":"IF($U57>0,$U57*BJ$76,0)+'(20) RES Detailed Adjustments'!BK57+'(20) RES Detailed Adjustments'!BK114","v":0},{"$f":"IF($U57>0,$U57*BK$76,0)+'(20) RES Detailed Adjustments'!BL57+'(20) RES Detailed Adjustments'!BL114","v":0},{"$f":"IF($U57>0,$U57*BL$76,0)+'(20) RES Detailed Adjustments'!BM57+'(20) RES Detailed Adjustments'!BM114","v":0},{"$f":"SUM(BJ120:BL120)","v":0},{"$f":"IF($V57>0,$V57*BN$76,0)+'(20) RES Detailed Adjustments'!BO57+'(20) RES Detailed Adjustments'!BO114","v":0},{"$f":"IF($V57>0,$V57*BO$76,0)+'(20) RES Detailed Adjustments'!BP57+'(20) RES Detailed Adjustments'!BP114","v":0},{"$f":"IF($V57>0,$V57*BP$76,0)+'(20) RES Detailed Adjustments'!BQ57+'(20) RES Detailed Adjustments'!BQ114","v":0},{"$f":"SUM(BN120:BP120)","v":0},{"$f":"IF($W57>0,$W57*BR$76,0)+'(20) RES Detailed Adjustments'!BS57+'(20) RES Detailed Adjustments'!BS114","v":0},{"$f":"IF($W57>0,$W57*BS$76,0)+'(20) RES Detailed Adjustments'!BT57+'(20) RES Detailed Adjustments'!BT114","v":0},{"$f":"IF($W57>0,$W57*BT$76,0)+'(20) RES Detailed Adjustments'!BU57+'(20) RES Detailed Adjustments'!BU114","v":0},{"$f":"SUM(BR120:BT120)","v":0},{"$f":"IF($X57>0,$X57*BV$76,0)+'(20) RES Detailed Adjustments'!BW57+'(20) RES Detailed Adjustments'!BW114","v":0},{"$f":"IF($X57>0,$X57*BW$76,0)+'(20) RES Detailed Adjustments'!BX57+'(20) RES Detailed Adjustments'!BX114","v":0},{"$f":"IF($X57>0,$X57*BX$76,0)+'(20) RES Detailed Adjustments'!BY57+'(20) RES Detailed Adjustments'!BY114","v":0},{"$f":"SUM(BV120:BX120)","v":0},{"$f":"IF($Y57>0,$Y57*BZ$76,0)+'(20) RES Detailed Adjustments'!CA57+'(20) RES Detailed Adjustments'!CA114","v":0},{"$f":"IF($Y57>0,$Y57*CA$76,0)+'(20) RES Detailed Adjustments'!CB57+'(20) RES Detailed Adjustments'!CB114","v":0},{"$f":"IF($Y57>0,$Y57*CB$76,0)+'(20) RES Detailed Adjustments'!CC57+'(20) RES Detailed Adjustments'!CC114","v":0},{"$f":"SUM(BZ120:CB120)","v":0},{"$f":"IF($Z57>0,$Z57*CD$76,0)+'(20) RES Detailed Adjustments'!CE57+'(20) RES Detailed Adjustments'!CE114","v":0},{"$f":"IF($Z57>0,$Z57*CE$76,0)+'(20) RES Detailed Adjustments'!CF57+'(20) RES Detailed Adjustments'!CF114","v":0},{"$f":"IF($Z57>0,$Z57*CF$76,0)+'(20) RES Detailed Adjustments'!CG57+'(20) RES Detailed Adjustments'!CG114","v":0},{"$f":"SUM(CD120:CF120)","v":0},{"$f":"IF($AA57>0,$AA57*CH$76,0)+'(20) RES Detailed Adjustments'!CI57+'(20) RES Detailed Adjustments'!CI114","v":0},{"$f":"IF($AA57>0,$AA57*CI$76,0)+'(20) RES Detailed Adjustments'!CJ57+'(20) RES Detailed Adjustments'!CJ114","v":0},{"$f":"IF($AA57>0,$AA57*CJ$76,0)+'(20) RES Detailed Adjustments'!CK57+'(20) RES Detailed Adjustments'!CK114","v":0},{"$f":"SUM(CH120:CJ120)","v":0},{"$f":"IF($AB57>0,$AB57*CL$76,0)+'(20) RES Detailed Adjustments'!CM57+'(20) RES Detailed Adjustments'!CM114","v":0},{"$f":"IF($AB57>0,$AB57*CM$76,0)+'(20) RES Detailed Adjustments'!CN57+'(20) RES Detailed Adjustments'!CN114","v":0},{"$f":"IF($AB57>0,$AB57*CN$76,0)+'(20) RES Detailed Adjustments'!CO57+'(20) RES Detailed Adjustments'!CO114","v":0},{"$f":"SUM(CL120:CN120)","v":0},{"$f":"IF($AC57>0,$AC57*CP$76,0)+'(20) RES Detailed Adjustments'!CQ57+'(20) RES Detailed Adjustments'!CQ114","v":0},{"$f":"IF($AC57>0,$AC57*CQ$76,0)+'(20) RES Detailed Adjustments'!CR57+'(20) RES Detailed Adjustments'!CR114","v":0},{"$f":"IF($AC57>0,$AC57*CR$76,0)+'(20) RES Detailed Adjustments'!CS57+'(20) RES Detailed Adjustments'!CS114","v":0},{"$f":"SUM(CP120:CR120)","v":0},{"$f":"IF($AD57>0,$AD57*CT$76,0)+'(20) RES Detailed Adjustments'!CU57+'(20) RES Detailed Adjustments'!CU114","v":0},{"$f":"IF($AD57>0,$AD57*CU$76,0)+'(20) RES Detailed Adjustments'!CV57+'(20) RES Detailed Adjustments'!CV114","v":0},{"$f":"IF($AD57>0,$AD57*CV$76,0)+'(20) RES Detailed Adjustments'!CW57+'(20) RES Detailed Adjustments'!CW114","v":0},{"$f":"SUM(CT120:CV120)","v":0},{"$f":"IF($AE57>0,$AE57*CX$76,0)+'(20) RES Detailed Adjustments'!CY57+'(20) RES Detailed Adjustments'!CY114","v":0},{"$f":"IF($AE57>0,$AE57*CY$76,0)+'(20) RES Detailed Adjustments'!CZ57+'(20) RES Detailed Adjustments'!CZ114","v":0},{"$f":"IF($AE57>0,$AE57*CZ$76,0)+'(20) RES Detailed Adjustments'!DA57+'(20) RES Detailed Adjustments'!DA114","v":0},{"$f":"SUM(CX120:CZ120)","v":0},{"$f":"IF($AF57>0,$AF57*DB$76,0)+'(20) RES Detailed Adjustments'!DC57+'(20) RES Detailed Adjustments'!DC114","v":0},{"$f":"IF($AF57>0,$AF57*DC$76,0)+'(20) RES Detailed Adjustments'!DD57+'(20) RES Detailed Adjustments'!DD114","v":0},{"$f":"IF($AF57>0,$AF57*DD$76,0)+'(20) RES Detailed Adjustments'!DE57+'(20) RES Detailed Adjustments'!DE114","v":0},{"$f":"SUM(DB120:DD120)","v":0},{"$f":"IF($AG57>0,$AG57*DF$76,0)+'(20) RES Detailed Adjustments'!DG57+'(20) RES Detailed Adjustments'!DG114","v":0},{"$f":"IF($AG57>0,$AG57*DG$76,0)+'(20) RES Detailed Adjustments'!DH57+'(20) RES Detailed Adjustments'!DH114","v":0},{"$f":"IF($AG57>0,$AG57*DH$76,0)+'(20) RES Detailed Adjustments'!DI57+'(20) RES Detailed Adjustments'!DI114","v":0},{"$f":"SUM(DF120:DH120)","v":0},{"$f":"IF($AH57>0,$AH57*DJ$76,0)+'(20) RES Detailed Adjustments'!DK57+'(20) RES Detailed Adjustments'!DK114","v":0},{"$f":"IF($AH57>0,$AH57*DK$76,0)+'(20) RES Detailed Adjustments'!DL57+'(20) RES Detailed Adjustments'!DL114","v":0},{"$f":"IF($AH57>0,$AH57*DL$76,0)+'(20) RES Detailed Adjustments'!DM57+'(20) RES Detailed Adjustments'!DM114","v":0},{"$f":"SUM(DJ120:DL120)","v":0},{"$f":"IF($AI57>0,$AI57*DN$76,0)+'(20) RES Detailed Adjustments'!DO57+'(20) RES Detailed Adjustments'!DO114","v":0},{"$f":"IF($AI57>0,$AI57*DO$76,0)+'(20) RES Detailed Adjustments'!DP57+'(20) RES Detailed Adjustments'!DP114","v":0},{"$f":"IF($AI57>0,$AI57*DP$76,0)+'(20) RES Detailed Adjustments'!DQ57+'(20) RES Detailed Adjustments'!DQ114","v":0},{"$f":"SUM(DN120:DP120)","v":0},{"$f":"IF($AJ57>0,$AJ57*DR$76,0)+'(20) RES Detailed Adjustments'!DS57+'(20) RES Detailed Adjustments'!DS114","v":0},{"$f":"IF($AJ57>0,$AJ57*DS$76,0)+'(20) RES Detailed Adjustments'!DT57+'(20) RES Detailed Adjustments'!DT114","v":0},{"$f":"IF($AJ57>0,$AJ57*DT$76,0)+'(20) RES Detailed Adjustments'!DU57+'(20) RES Detailed Adjustments'!DU114","v":0},{"$f":"SUM(DR120:DT120)","v":0},{"$f":"IF($AK57>0,$AK57*DV$76,0)+'(20) RES Detailed Adjustments'!DW57+'(20) RES Detailed Adjustments'!DW114","v":0},{"$f":"IF($AK57>0,$AK57*DW$76,0)+'(20) RES Detailed Adjustments'!DX57+'(20) RES Detailed Adjustments'!DX114","v":0},{"$f":"IF($AK57>0,$AK57*DX$76,0)+'(20) RES Detailed Adjustments'!DY57+'(20) RES Detailed Adjustments'!DY114","v":0},{"$f":"SUM(DV120:DX120)","v":0},{"$f":"IF($AL57>0,$AL57*DZ$76,0)+'(20) RES Detailed Adjustments'!EA57+'(20) RES Detailed Adjustments'!EA114","v":0},{"$f":"IF($AL57>0,$AL57*EA$76,0)+'(20) RES Detailed Adjustments'!EB57+'(20) RES Detailed Adjustments'!EB114","v":0},{"$f":"IF($AL57>0,$AL57*EB$76,0)+'(20) RES Detailed Adjustments'!EC57+'(20) RES Detailed Adjustments'!EC114","v":0},{"$f":"SUM(DZ120:EB120)","v":0},{"$f":"IF($AM57>0,$AM57*ED$76,0)+'(20) RES Detailed Adjustments'!EE57+'(20) RES Detailed Adjustments'!EE114","v":0},{"$f":"IF($AM57>0,$AM57*EE$76,0)+'(20) RES Detailed Adjustments'!EF57+'(20) RES Detailed Adjustments'!EF114","v":0},{"$f":"IF($AM57>0,$AM57*EF$76,0)+'(20) RES Detailed Adjustments'!EG57+'(20) RES Detailed Adjustments'!EG114","v":0},{"$f":"SUM(ED120:EF120)","v":0},{"$f":"IF($AN57>0,$AN57*EH$76,0)+'(20) RES Detailed Adjustments'!EI57+'(20) RES Detailed Adjustments'!EI114","v":0},{"$f":"IF($AN57>0,$AN57*EI$76,0)+'(20) RES Detailed Adjustments'!EJ57+'(20) RES Detailed Adjustments'!EJ114","v":0},{"$f":"IF($AN57>0,$AN57*EJ$76,0)+'(20) RES Detailed Adjustments'!EK57+'(20) RES Detailed Adjustments'!EK114","v":0},{"$f":"SUM(EH120:EJ120)","v":0},{"$f":"IF($AO57>0,$AO57*EL$76,0)+'(20) RES Detailed Adjustments'!EM57+'(20) RES Detailed Adjustments'!EM114","v":0},{"$f":"IF($AO57>0,$AO57*EM$76,0)+'(20) RES Detailed Adjustments'!EN57+'(20) RES Detailed Adjustments'!EN114","v":0},{"$f":"IF($AO57>0,$AO57*EN$76,0)+'(20) RES Detailed Adjustments'!EO57+'(20) RES Detailed Adjustments'!EO114","v":0},{"$f":"SUM(EL120:EN120)","v":0},{"$f":"IF($AP57>0,$AP57*EP$76,0)+'(20) RES Detailed Adjustments'!EQ57+'(20) RES Detailed Adjustments'!EQ114","v":0},{"$f":"IF($AP57>0,$AP57*EQ$76,0)+'(20) RES Detailed Adjustments'!ER57+'(20) RES Detailed Adjustments'!ER114","v":0},{"$f":"IF($AP57>0,$AP57*ER$76,0)+'(20) RES Detailed Adjustments'!ES57+'(20) RES Detailed Adjustments'!ES114","v":0},{"$f":"SUM(EP120:ER120)","v":0},{"$f":"IF($AQ57>0,$AQ57*ET$76,0)+'(20) RES Detailed Adjustments'!EU57+'(20) RES Detailed Adjustments'!EU114","v":0},{"$f":"IF($AQ57>0,$AQ57*EU$76,0)+'(20) RES Detailed Adjustments'!EV57+'(20) RES Detailed Adjustments'!EV114","v":0},{"$f":"IF($AQ57>0,$AQ57*EV$76,0)+'(20) RES Detailed Adjustments'!EW57+'(20) RES Detailed Adjustments'!EW114","v":0},{"$f":"SUM(ET120:EV120)","v":0},{"$f":"IF($AR57>0,$AR57*EX$76,0)+'(20) RES Detailed Adjustments'!EY57+'(20) RES Detailed Adjustments'!EY114","v":0},{"$f":"IF($AR57>0,$AR57*EY$76,0)+'(20) RES Detailed Adjustments'!EZ57+'(20) RES Detailed Adjustments'!EZ114","v":0},{"$f":"IF($AR57>0,$AR57*EZ$76,0)+'(20) RES Detailed Adjustments'!FA57+'(20) RES Detailed Adjustments'!FA114","v":0},{"$f":"SUM(EX120:EZ120)","v":0},{"$f":"IF($AS57>0,$AS57*FB$76,0)+'(20) RES Detailed Adjustments'!FC57+'(20) RES Detailed Adjustments'!FC114","v":0},{"$f":"IF($AS57>0,$AS57*FC$76,0)+'(20) RES Detailed Adjustments'!FD57+'(20) RES Detailed Adjustments'!FD114","v":0},{"$f":"IF($AS57>0,$AS57*FD$76,0)+'(20) RES Detailed Adjustments'!FE57+'(20) RES Detailed Adjustments'!FE114","v":0},{"$f":"SUM(FB120:FD120)","v":0},{"$f":"IF($AT57>0,$AT57*FF$76,0)+'(20) RES Detailed Adjustments'!FG57+'(20) RES Detailed Adjustments'!FG114","v":0},{"$f":"IF($AT57>0,$AT57*FG$76,0)+'(20) RES Detailed Adjustments'!FH57+'(20) RES Detailed Adjustments'!FH114","v":0},{"$f":"IF($AT57>0,$AT57*FH$76,0)+'(20) RES Detailed Adjustments'!FI57+'(20) RES Detailed Adjustments'!FI114","v":0},{"$f":"SUM(FF120:FH120)","v":0},{"$f":"IF($AU57>0,$AU57*FJ$76,0)+'(20) RES Detailed Adjustments'!FK57+'(20) RES Detailed Adjustments'!FK114","v":0},{"$f":"IF($AU57>0,$AU57*FK$76,0)+'(20) RES Detailed Adjustments'!FL57+'(20) RES Detailed Adjustments'!FL114","v":0},{"$f":"IF($AU57>0,$AU57*FL$76,0)+'(20) RES Detailed Adjustments'!FM57+'(20) RES Detailed Adjustments'!FM114","v":0},{"$f":"SUM(FJ120:FL120)","v":0},{"$f":"IF($AV57>0,$AV57*FN$76,0)+'(20) RES Detailed Adjustments'!FO57+'(20) RES Detailed Adjustments'!FO114","v":0},{"$f":"IF($AV57>0,$AV57*FO$76,0)+'(20) RES Detailed Adjustments'!FP57+'(20) RES Detailed Adjustments'!FP114","v":0},{"$f":"IF($AV57>0,$AV57*FP$76,0)+'(20) RES Detailed Adjustments'!FQ57+'(20) RES Detailed Adjustments'!FQ114","v":0},{"$f":"SUM(FN120:FP120)","v":0},{"$f":"IF($AW57>0,$AW57*FR$76,0)+'(20) RES Detailed Adjustments'!FS57+'(20) RES Detailed Adjustments'!FS114","v":0},{"$f":"IF($AW57>0,$AW57*FS$76,0)+'(20) RES Detailed Adjustments'!FT57+'(20) RES Detailed Adjustments'!FT114","v":0},{"$f":"IF($AW57>0,$AW57*FT$76,0)+'(20) RES Detailed Adjustments'!FU57+'(20) RES Detailed Adjustments'!FU114","v":0},{"$f":"SUM(FR120:FT120)","v":0},{"$f":"IF($AX57>0,$AX57*FV$76,0)+'(20) RES Detailed Adjustments'!FW57+'(20) RES Detailed Adjustments'!FW114","v":0},{"$f":"IF($AX57>0,$AX57*FW$76,0)+'(20) RES Detailed Adjustments'!FX57+'(20) RES Detailed Adjustments'!FX114","v":0},{"$f":"IF($AX57>0,$AX57*FX$76,0)+'(20) RES Detailed Adjustments'!FY57+'(20) RES Detailed Adjustments'!FY114","v":0},{"$f":"SUM(FV120:FX120)","v":0},{"$f":"IF($AY57>0,$AY57*FZ$76,0)+'(20) RES Detailed Adjustments'!GA57+'(20) RES Detailed Adjustments'!GA114","v":0},{"$f":"IF($AY57>0,$AY57*GA$76,0)+'(20) RES Detailed Adjustments'!GB57+'(20) RES Detailed Adjustments'!GB114","v":0},{"$f":"IF($AY57>0,$AY57*GB$76,0)+'(20) RES Detailed Adjustments'!GC57+'(20) RES Detailed Adjustments'!GC114","v":0},{"$f":"SUM(FZ120:GB120)","v":0},{"$f":"IF($AZ57>0,$AZ57*GD$76,0)+'(20) RES Detailed Adjustments'!GE57+'(20) RES Detailed Adjustments'!GE114","v":0},{"$f":"IF($AZ57>0,$AZ57*GE$76,0)+'(20) RES Detailed Adjustments'!GF57+'(20) RES Detailed Adjustments'!GF114","v":0},{"$f":"IF($AZ57>0,$AZ57*GF$76,0)+'(20) RES Detailed Adjustments'!GG57+'(20) RES Detailed Adjustments'!GG114","v":0},{"$f":"SUM(GD120:GF120)","v":0},{"$f":"IF($BA57>0,$BA57*GH$76,0)+'(20) RES Detailed Adjustments'!GI57+'(20) RES Detailed Adjustments'!GI114","v":0},{"$f":"IF($BA57>0,$BA57*GI$76,0)+'(20) RES Detailed Adjustments'!GJ57+'(20) RES Detailed Adjustments'!GJ114","v":0},{"$f":"IF($BA57>0,$BA57*GJ$76,0)+'(20) RES Detailed Adjustments'!GK57+'(20) RES Detailed Adjustments'!GK114","v":0},{"$f":"SUM(GH120:GJ120)","v":0},{"$f":"IF($BB57>0,$BB57*GL$76,0)+'(20) RES Detailed Adjustments'!GM57+'(20) RES Detailed Adjustments'!GM114","v":0},{"$f":"IF($BB57>0,$BB57*GM$76,0)+'(20) RES Detailed Adjustments'!GN57+'(20) RES Detailed Adjustments'!GN114","v":0},{"$f":"IF($BB57>0,$BB57*GN$76,0)+'(20) RES Detailed Adjustments'!GO57+'(20) RES Detailed Adjustments'!GO114","v":0},{"$f":"SUM(GL120:GN120)","v":0},{"$f":"IF($BC57>0,$BC57*GP$76,0)+'(20) RES Detailed Adjustments'!GQ57+'(20) RES Detailed Adjustments'!GQ114","v":0},{"$f":"IF($BC57>0,$BC57*GQ$76,0)+'(20) RES Detailed Adjustments'!GR57+'(20) RES Detailed Adjustments'!GR114","v":0},{"$f":"IF($BC57>0,$BC57*GR$76,0)+'(20) RES Detailed Adjustments'!GS57+'(20) RES Detailed Adjustments'!GS114","v":0},{"$f":"SUM(GP120:GR120)","v":0},{"$f":"IF($BD57>0,$BD57*GT$76,0)+'(20) RES Detailed Adjustments'!GU57+'(20) RES Detailed Adjustments'!GU114","v":0},{"$f":"IF($BD57>0,$BD57*GU$76,0)+'(20) RES Detailed Adjustments'!GV57+'(20) RES Detailed Adjustments'!GV114","v":0},{"$f":"IF($BD57>0,$BD57*GV$76,0)+'(20) RES Detailed Adjustments'!GW57+'(20) RES Detailed Adjustments'!GW114","v":0},{"$f":"SUM(GT120:GV120)","v":0},{"$f":"IF($BE57>0,$BE57*GX$76,0)+'(20) RES Detailed Adjustments'!GY57+'(20) RES Detailed Adjustments'!GY114","v":0},{"$f":"IF($BE57>0,$BE57*GY$76,0)+'(20) RES Detailed Adjustments'!GZ57+'(20) RES Detailed Adjustments'!GZ114","v":0},{"$f":"IF($BE57>0,$BE57*GZ$76,0)+'(20) RES Detailed Adjustments'!HA57+'(20) RES Detailed Adjustments'!HA114","v":0},{"$f":"SUM(GX120:GZ120)","v":0},{"$f":"IF($BF57>0,$BF57*HB$76,0)+'(20) RES Detailed Adjustments'!HC57+'(20) RES Detailed Adjustments'!HC114","v":0},{"$f":"IF($BF57>0,$BF57*HC$76,0)+'(20) RES Detailed Adjustments'!HD57+'(20) RES Detailed Adjustments'!HD114","v":0},{"$f":"IF($BF57>0,$BF57*HD$76,0)+'(20) RES Detailed Adjustments'!HE57+'(20) RES Detailed Adjustments'!HE114","v":0},{"$f":"SUM(HB120:HD120)","v":0},{"$f":"IF($BG57>0,$BG57*HF$76,0)+'(20) RES Detailed Adjustments'!HG57+'(20) RES Detailed Adjustments'!HG114","v":0},{"$f":"IF($BG57>0,$BG57*HG$76,0)+'(20) RES Detailed Adjustments'!HH57+'(20) RES Detailed Adjustments'!HH114","v":0},{"$f":"IF($BG57>0,$BG57*HH$76,0)+'(20) RES Detailed Adjustments'!HI57+'(20) RES Detailed Adjustments'!HI114","v":0},{"$f":"SUM(HF120:HH120)","v":0},{"$f":"IF($BH57>0,$BH57*HJ$76,0)+'(20) RES Detailed Adjustments'!HK57+'(20) RES Detailed Adjustments'!HK114","v":0},{"$f":"IF($BH57>0,$BH57*HK$76,0)+'(20) RES Detailed Adjustments'!HL57+'(20) RES Detailed Adjustments'!HL114","v":0},{"$f":"IF($BH57>0,$BH57*HL$76,0)+'(20) RES Detailed Adjustments'!HM57+'(20) RES Detailed Adjustments'!HM114","v":0},{"$f":"SUM(HJ120:HL120)","v":0},{"$f":"IF($BI57>0,$BI57*HN$76,0)+'(20) RES Detailed Adjustments'!HO57+'(20) RES Detailed Adjustments'!HO114","v":0},{"$f":"IF($BI57>0,$BI57*HO$76,0)+'(20) RES Detailed Adjustments'!HP57+'(20) RES Detailed Adjustments'!HP114","v":0},{"$f":"IF($BI57>0,$BI57*HP$76,0)+'(20) RES Detailed Adjustments'!HQ57+'(20) RES Detailed Adjustments'!HQ114","v":0},{"$f":"SUM(HN120:HP120)","v":0},{"$f":"IF($BJ57>0,$BJ57*HR$76,0)+'(20) RES Detailed Adjustments'!HS57+'(20) RES Detailed Adjustments'!HS114","v":0},{"$f":"IF($BJ57>0,$BJ57*HS$76,0)+'(20) RES Detailed Adjustments'!HT57+'(20) RES Detailed Adjustments'!HT114","v":0},{"$f":"IF($BJ57>0,$BJ57*HT$76,0)+'(20) RES Detailed Adjustments'!HU57+'(20) RES Detailed Adjustments'!HU114","v":0},{"$f":"SUM(HR120:HT120)","v":0},{"$f":"IF($BK57>0,$BK57*HV$76,0)+'(20) RES Detailed Adjustments'!HW57+'(20) RES Detailed Adjustments'!HW114","v":0},{"$f":"IF($BK57>0,$BK57*HW$76,0)+'(20) RES Detailed Adjustments'!HX57+'(20) RES Detailed Adjustments'!HX114","v":0},{"$f":"IF($BK57>0,$BK57*HX$76,0)+'(20) RES Detailed Adjustments'!HY57+'(20) RES Detailed Adjustments'!HY114","v":0},{"$f":"SUM(HV120:HX120)","v":0},{"$f":"IF($BL57>0,$BL57*HZ$76,0)+'(20) RES Detailed Adjustments'!IA57+'(20) RES Detailed Adjustments'!IA114","v":0},{"$f":"IF($BL57>0,$BL57*IA$76,0)+'(20) RES Detailed Adjustments'!IB57+'(20) RES Detailed Adjustments'!IB114","v":0},{"$f":"IF($BL57>0,$BL57*IB$76,0)+'(20) RES Detailed Adjustments'!IC57+'(20) RES Detailed Adjustments'!IC114","v":0},{"$f":"SUM(HZ120:IB120)","v":0},{"$f":"IF($BM57>0,$BM57*ID$76,0)+'(20) RES Detailed Adjustments'!IE57+'(20) RES Detailed Adjustments'!IE114","v":0},{"$f":"IF($BM57>0,$BM57*IE$76,0)+'(20) RES Detailed Adjustments'!IF57+'(20) RES Detailed Adjustments'!IF114","v":0},{"$f":"IF($BM57>0,$BM57*IF$76,0)+'(20) RES Detailed Adjustments'!IG57+'(20) RES Detailed Adjustments'!IG114","v":0},{"$f":"SUM(ID120:IF120)","v":0},{"$f":"IF($BN57>0,$BN57*IH$76,0)+'(20) RES Detailed Adjustments'!II57+'(20) RES Detailed Adjustments'!II114","v":0},{"$f":"IF($BN57>0,$BN57*II$76,0)+'(20) RES Detailed Adjustments'!IJ57+'(20) RES Detailed Adjustments'!IJ114","v":0},{"$f":"IF($BN57>0,$BN57*IJ$76,0)+'(20) RES Detailed Adjustments'!IK57+'(20) RES Detailed Adjustments'!IK114","v":0},{"$f":"SUM(IH120:IJ120)","v":0},{"$f":"IF($BO57>0,$BO57*IL$76,0)+'(20) RES Detailed Adjustments'!IM57+'(20) RES Detailed Adjustments'!IM114","v":0},{"$f":"IF($BO57>0,$BO57*IM$76,0)+'(20) RES Detailed Adjustments'!IN57+'(20) RES Detailed Adjustments'!IN114","v":0},{"$f":"IF($BO57>0,$BO57*IN$76,0)+'(20) RES Detailed Adjustments'!IO57+'(20) RES Detailed Adjustments'!IO114","v":0},{"$f":"SUM(IL120:IN120)","v":0},{"$f":"IF($BP57>0,$BP57*IP$76,0)+'(20) RES Detailed Adjustments'!IQ57+'(20) RES Detailed Adjustments'!IQ114","v":0},{"$f":"IF($BP57>0,$BP57*IQ$76,0)+'(20) RES Detailed Adjustments'!IR57+'(20) RES Detailed Adjustments'!IR114","v":0},{"$f":"IF($BP57>0,$BP57*IR$76,0)+'(20) RES Detailed Adjustments'!IS57+'(20) RES Detailed Adjustments'!IS114","v":0},{"$f":"SUM(IP120:IR120)","v":0},{"$f":"IF($BQ57>0,$BQ57*IT$76,0)+'(20) RES Detailed Adjustments'!IU57+'(20) RES Detailed Adjustments'!IU114","v":0},{"$f":"IF($BQ57>0,$BQ57*IU$76,0)+'(20) RES Detailed Adjustments'!IV57+'(20) RES Detailed Adjustments'!IV114","v":0},{"$f":"IF($BQ57>0,$BQ57*IV$76,0)+'(20) RES Detailed Adjustments'!IW57+'(20) RES Detailed Adjustments'!IW114","v":0},{"$f":"SUM(IT120:IV120)","v":0},{"$f":"IF($BR57>0,$BR57*IX$76,0)+'(20) RES Detailed Adjustments'!IY57+'(20) RES Detailed Adjustments'!IY114","v":0},{"$f":"IF($BR57>0,$BR57*IY$76,0)+'(20) RES Detailed Adjustments'!IZ57+'(20) RES Detailed Adjustments'!IZ114","v":0},{"$f":"IF($BR57>0,$BR57*IZ$76,0)+'(20) RES Detailed Adjustments'!JA57+'(20) RES Detailed Adjustments'!JA114","v":0},{"$f":"SUM(IX120:IZ120)","v":0},{"$f":"IF($BS57>0,$BS57*JB$76,0)+'(20) RES Detailed Adjustments'!JC57+'(20) RES Detailed Adjustments'!JC114","v":0},{"$f":"IF($BS57>0,$BS57*JC$76,0)+'(20) RES Detailed Adjustments'!JD57+'(20) RES Detailed Adjustments'!JD114","v":0},{"$f":"IF($BS57>0,$BS57*JD$76,0)+'(20) RES Detailed Adjustments'!JE57+'(20) RES Detailed Adjustments'!JE114","v":0},{"$f":"SUM(JB120:JD120)","v":0},{"$f":"IF($BT57>0,$BT57*JF$76,0)+'(20) RES Detailed Adjustments'!JG57+'(20) RES Detailed Adjustments'!JG114","v":0},{"$f":"IF($BT57>0,$BT57*JG$76,0)+'(20) RES Detailed Adjustments'!JH57+'(20) RES Detailed Adjustments'!JH114","v":0},{"$f":"IF($BT57>0,$BT57*JH$76,0)+'(20) RES Detailed Adjustments'!JI57+'(20) RES Detailed Adjustments'!JI114","v":0},{"$f":"SUM(JF120:JH120)","v":0},{"$f":"IF($BU57>0,$BU57*JJ$76,0)+'(20) RES Detailed Adjustments'!JK57+'(20) RES Detailed Adjustments'!JK114","v":0},{"$f":"IF($BU57>0,$BU57*JK$76,0)+'(20) RES Detailed Adjustments'!JL57+'(20) RES Detailed Adjustments'!JL114","v":0},{"$f":"IF($BU57>0,$BU57*JL$76,0)+'(20) RES Detailed Adjustments'!JM57+'(20) RES Detailed Adjustments'!JM114","v":0},{"$f":"SUM(JJ120:JL120)","v":0},{"$f":"IF($BV57>0,$BV57*JN$76,0)+'(20) RES Detailed Adjustments'!JO57+'(20) RES Detailed Adjustments'!JO114","v":0},{"$f":"IF($BV57>0,$BV57*JO$76,0)+'(20) RES Detailed Adjustments'!JP57+'(20) RES Detailed Adjustments'!JP114","v":0},{"$f":"IF($BV57>0,$BV57*JP$76,0)+'(20) RES Detailed Adjustments'!JQ57+'(20) RES Detailed Adjustments'!JQ114","v":0},{"$f":"SUM(JN120:JP120)","v":0},{"$f":"IF($BW57>0,$BW57*JR$76,0)+'(20) RES Detailed Adjustments'!JS57+'(20) RES Detailed Adjustments'!JS114","v":0},{"$f":"IF($BW57>0,$BW57*JS$76,0)+'(20) RES Detailed Adjustments'!JT57+'(20) RES Detailed Adjustments'!JT114","v":0},{"$f":"IF($BW57>0,$BW57*JT$76,0)+'(20) RES Detailed Adjustments'!JU57+'(20) RES Detailed Adjustments'!JU114","v":0},{"$f":"SUM(JR120:JT120)","v":0},{"$f":"IF($BX57>0,$BX57*JV$76,0)+'(20) RES Detailed Adjustments'!JW57+'(20) RES Detailed Adjustments'!JW114","v":0},{"$f":"IF($BX57>0,$BX57*JW$76,0)+'(20) RES Detailed Adjustments'!JX57+'(20) RES Detailed Adjustments'!JX114","v":0},{"$f":"IF($BX57>0,$BX57*JX$76,0)+'(20) RES Detailed Adjustments'!JY57+'(20) RES Detailed Adjustments'!JY114","v":0},{"$f":"SUM(JV120:JX120)","v":0},{"$f":"IF($BY57>0,$BY57*JZ$76,0)+'(20) RES Detailed Adjustments'!KA57+'(20) RES Detailed Adjustments'!KA114","v":0},{"$f":"IF($BY57>0,$BY57*KA$76,0)+'(20) RES Detailed Adjustments'!KB57+'(20) RES Detailed Adjustments'!KB114","v":0},{"$f":"IF($BY57>0,$BY57*KB$76,0)+'(20) RES Detailed Adjustments'!KC57+'(20) RES Detailed Adjustments'!KC114","v":0},{"$f":"SUM(JZ120:KB120)","v":0},{"$f":"IF($BZ57>0,$BZ57*KD$76,0)+'(20) RES Detailed Adjustments'!KE57+'(20) RES Detailed Adjustments'!KE114","v":0},{"$f":"IF($BZ57>0,$BZ57*KE$76,0)+'(20) RES Detailed Adjustments'!KF57+'(20) RES Detailed Adjustments'!KF114","v":0},{"$f":"IF($BZ57>0,$BZ57*KF$76,0)+'(20) RES Detailed Adjustments'!KG57+'(20) RES Detailed Adjustments'!KG114","v":0},{"$f":"SUM(KD120:KF120)","v":0},{"$f":"IF($CA57>0,$CA57*KH$76,0)+'(20) RES Detailed Adjustments'!KI57+'(20) RES Detailed Adjustments'!KI114","v":0},{"$f":"IF($CA57>0,$CA57*KI$76,0)+'(20) RES Detailed Adjustments'!KJ57+'(20) RES Detailed Adjustments'!KJ114","v":0},{"$f":"IF($CA57>0,$CA57*KJ$76,0)+'(20) RES Detailed Adjustments'!KK57+'(20) RES Detailed Adjustments'!KK114","v":0},{"$f":"SUM(KH120:KJ120)","v":0},{"$f":"IF($CB57>0,$CB57*KL$76,0)+'(20) RES Detailed Adjustments'!KM57+'(20) RES Detailed Adjustments'!KM114","v":0},{"$f":"IF($CB57>0,$CB57*KM$76,0)+'(20) RES Detailed Adjustments'!KN57+'(20) RES Detailed Adjustments'!KN114","v":0},{"$f":"IF($CB57>0,$CB57*KN$76,0)+'(20) RES Detailed Adjustments'!KO57+'(20) RES Detailed Adjustments'!KO114","v":0},{"$f":"SUM(KL120:KN120)","v":0},{"$f":"IF($CC57>0,$CC57*KP$76,0)+'(20) RES Detailed Adjustments'!KQ57+'(20) RES Detailed Adjustments'!KQ114","v":0},{"$f":"IF($CC57>0,$CC57*KQ$76,0)+'(20) RES Detailed Adjustments'!KR57+'(20) RES Detailed Adjustments'!KR114","v":0},{"$f":"IF($CC57>0,$CC57*KR$76,0)+'(20) RES Detailed Adjustments'!KS57+'(20) RES Detailed Adjustments'!KS114","v":0},{"$f":"SUM(KP120:KR120)","v":0},{"$f":"IF($CD57>0,$CD57*KT$76,0)+'(20) RES Detailed Adjustments'!KU57+'(20) RES Detailed Adjustments'!KU114","v":0},{"$f":"IF($CD57>0,$CD57*KU$76,0)+'(20) RES Detailed Adjustments'!KV57+'(20) RES Detailed Adjustments'!KV114","v":0},{"$f":"IF($CD57>0,$CD57*KV$76,0)+'(20) RES Detailed Adjustments'!KW57+'(20) RES Detailed Adjustments'!KW114","v":0},{"$f":"SUM(KT120:KV120)","v":0},{"$f":"IF($CE57>0,$CE57*KX$76,0)+'(20) RES Detailed Adjustments'!KY57+'(20) RES Detailed Adjustments'!KY114","v":0},{"$f":"IF($CE57>0,$CE57*KY$76,0)+'(20) RES Detailed Adjustments'!KZ57+'(20) RES Detailed Adjustments'!KZ114","v":0},{"$f":"IF($CE57>0,$CE57*KZ$76,0)+'(20) RES Detailed Adjustments'!LA57+'(20) RES Detailed Adjustments'!LA114","v":0},{"$f":"SUM(KX120:KZ120)","v":0},{"$f":"IF($CF57>0,$CF57*LB$76,0)+'(20) RES Detailed Adjustments'!LC57+'(20) RES Detailed Adjustments'!LC114","v":0},{"$f":"IF($CF57>0,$CF57*LC$76,0)+'(20) RES Detailed Adjustments'!LD57+'(20) RES Detailed Adjustments'!LD114","v":0},{"$f":"IF($CF57>0,$CF57*LD$76,0)+'(20) RES Detailed Adjustments'!LE57+'(20) RES Detailed Adjustments'!LE114","v":0},{"$f":"SUM(LB120:LD120)","v":0},{"$f":"IF($CG57>0,$CG57*LF$76,0)+'(20) RES Detailed Adjustments'!LG57+'(20) RES Detailed Adjustments'!LG114","v":0},{"$f":"IF($CG57>0,$CG57*LG$76,0)+'(20) RES Detailed Adjustments'!LH57+'(20) RES Detailed Adjustments'!LH114","v":0},{"$f":"IF($CG57>0,$CG57*LH$76,0)+'(20) RES Detailed Adjustments'!LI57+'(20) RES Detailed Adjustments'!LI114","v":0},{"$f":"SUM(LF120:LH120)","v":0},{"$f":"IF($CH57>0,$CH57*LJ$76,0)+'(20) RES Detailed Adjustments'!LK57+'(20) RES Detailed Adjustments'!LK114","v":0},{"$f":"IF($CH57>0,$CH57*LK$76,0)+'(20) RES Detailed Adjustments'!LL57+'(20) RES Detailed Adjustments'!LL114","v":0},{"$f":"IF($CH57>0,$CH57*LL$76,0)+'(20) RES Detailed Adjustments'!LM57+'(20) RES Detailed Adjustments'!LM114","v":0},{"$f":"SUM(LJ120:LL120)","v":0},{"$f":"IF($CI57>0,$CI57*LN$76,0)+'(20) RES Detailed Adjustments'!LO57+'(20) RES Detailed Adjustments'!LO114","v":0},{"$f":"IF($CI57>0,$CI57*LO$76,0)+'(20) RES Detailed Adjustments'!LP57+'(20) RES Detailed Adjustments'!LP114","v":0},{"$f":"IF($CI57>0,$CI57*LP$76,0)+'(20) RES Detailed Adjustments'!LQ57+'(20) RES Detailed Adjustments'!LQ114","v":0},{"$f":"SUM(LN120:LP120)","v":0},{"$f":"IF($CJ57>0,$CJ57*LR$76,0)+'(20) RES Detailed Adjustments'!LS57+'(20) RES Detailed Adjustments'!LS114","v":0},{"$f":"IF($CJ57>0,$CJ57*LS$76,0)+'(20) RES Detailed Adjustments'!LT57+'(20) RES Detailed Adjustments'!LT114","v":0},{"$f":"IF($CJ57>0,$CJ57*LT$76,0)+'(20) RES Detailed Adjustments'!LU57+'(20) RES Detailed Adjustments'!LU114","v":0},{"$f":"SUM(LR120:LT120)","v":0},{"$f":"IF($CK57>0,$CK57*LV$76,0)+'(20) RES Detailed Adjustments'!LW57+'(20) RES Detailed Adjustments'!LW114","v":0},{"$f":"IF($CK57>0,$CK57*LW$76,0)+'(20) RES Detailed Adjustments'!LX57+'(20) RES Detailed Adjustments'!LX114","v":0},{"$f":"IF($CK57>0,$CK57*LX$76,0)+'(20) RES Detailed Adjustments'!LY57+'(20) RES Detailed Adjustments'!LY114","v":0},{"$f":"SUM(LV120:LX120)","v":0},{"$f":"IF($CL57>0,$CL57*LZ$76,0)+'(20) RES Detailed Adjustments'!MA57+'(20) RES Detailed Adjustments'!MA114","v":0},{"$f":"IF($CL57>0,$CL57*MA$76,0)+'(20) RES Detailed Adjustments'!MB57+'(20) RES Detailed Adjustments'!MB114","v":0},{"$f":"IF($CL57>0,$CL57*MB$76,0)+'(20) RES Detailed Adjustments'!MC57+'(20) RES Detailed Adjustments'!MC114","v":0},{"$f":"SUM(LZ120:MB120)","v":0},{"$f":"IF($CM57>0,$CM57*MD$76,0)+'(20) RES Detailed Adjustments'!ME57+'(20) RES Detailed Adjustments'!ME114","v":0},{"$f":"IF($CM57>0,$CM57*ME$76,0)+'(20) RES Detailed Adjustments'!MF57+'(20) RES Detailed Adjustments'!MF114","v":0},{"$f":"IF($CM57>0,$CM57*MF$76,0)+'(20) RES Detailed Adjustments'!MG57+'(20) RES Detailed Adjustments'!MG114","v":0},{"$f":"SUM(MD120:MF120)","v":0},{"$f":"IF($CN57>0,$CN57*MH$76,0)+'(20) RES Detailed Adjustments'!MI57+'(20) RES Detailed Adjustments'!MI114","v":0},{"$f":"IF($CN57>0,$CN57*MI$76,0)+'(20) RES Detailed Adjustments'!MJ57+'(20) RES Detailed Adjustments'!MJ114","v":0},{"$f":"IF($CN57>0,$CN57*MJ$76,0)+'(20) RES Detailed Adjustments'!MK57+'(20) RES Detailed Adjustments'!MK114","v":0},{"$f":"SUM(MH120:MJ120)","v":0},{"$f":"IF($CO57>0,$CO57*ML$76,0)+'(20) RES Detailed Adjustments'!MM57+'(20) RES Detailed Adjustments'!MM114","v":0},{"$f":"IF($CO57>0,$CO57*MM$76,0)+'(20) RES Detailed Adjustments'!MN57+'(20) RES Detailed Adjustments'!MN114","v":0},{"$f":"IF($CO57>0,$CO57*MN$76,0)+'(20) RES Detailed Adjustments'!MO57+'(20) RES Detailed Adjustments'!MO114","v":0},{"$f":"SUM(ML120:MN120)","v":0},{"$f":"IF($CP57>0,$CP57*MP$76,0)+'(20) RES Detailed Adjustments'!MQ57+'(20) RES Detailed Adjustments'!MQ114","v":0},{"$f":"IF($CP57>0,$CP57*MQ$76,0)+'(20) RES Detailed Adjustments'!MR57+'(20) RES Detailed Adjustments'!MR114","v":0},{"$f":"IF($CP57>0,$CP57*MR$76,0)+'(20) RES Detailed Adjustments'!MS57+'(20) RES Detailed Adjustments'!MS114","v":0},{"$f":"SUM(MP120:MR120)","v":0},{"$f":"IF($CQ57>0,$CQ57*MT$76,0)+'(20) RES Detailed Adjustments'!MU57+'(20) RES Detailed Adjustments'!MU114","v":0},{"$f":"IF($CQ57>0,$CQ57*MU$76,0)+'(20) RES Detailed Adjustments'!MV57+'(20) RES Detailed Adjustments'!MV114","v":0},{"$f":"IF($CQ57>0,$CQ57*MV$76,0)+'(20) RES Detailed Adjustments'!MW57+'(20) RES Detailed Adjustments'!MW114","v":0},{"$f":"SUM(MT120:MV120)","v":0},{"$f":"IF($CR57>0,$CR57*MX$76,0)+'(20) RES Detailed Adjustments'!MY57+'(20) RES Detailed Adjustments'!MY114","v":0},{"$f":"IF($CR57>0,$CR57*MY$76,0)+'(20) RES Detailed Adjustments'!MZ57+'(20) RES Detailed Adjustments'!MZ114","v":0},{"$f":"IF($CR57>0,$CR57*MZ$76,0)+'(20) RES Detailed Adjustments'!NA57+'(20) RES Detailed Adjustments'!NA114","v":0},{"$f":"SUM(MX120:MZ120)","v":0},{"$f":"IF($CS57>0,$CS57*NB$76,0)+'(20) RES Detailed Adjustments'!NC57+'(20) RES Detailed Adjustments'!NC114","v":0},{"$f":"IF($CS57>0,$CS57*NC$76,0)+'(20) RES Detailed Adjustments'!ND57+'(20) RES Detailed Adjustments'!ND114","v":0},{"$f":"IF($CS57>0,$CS57*ND$76,0)+'(20) RES Detailed Adjustments'!NE57+'(20) RES Detailed Adjustments'!NE114","v":0},{"$f":"SUM(NB120:ND120)","v":0},{"$f":"IF($CT57>0,$CT57*NF$76,0)+'(20) RES Detailed Adjustments'!NG57+'(20) RES Detailed Adjustments'!NG114","v":0},{"$f":"IF($CT57>0,$CT57*NG$76,0)+'(20) RES Detailed Adjustments'!NH57+'(20) RES Detailed Adjustments'!NH114","v":0},{"$f":"IF($CT57>0,$CT57*NH$76,0)+'(20) RES Detailed Adjustments'!NI57+'(20) RES Detailed Adjustments'!NI114","v":0},{"$f":"SUM(NF120:NH120)","v":0},{"$f":"IF($CU57>0,$CU57*NJ$76,0)+'(20) RES Detailed Adjustments'!NK57+'(20) RES Detailed Adjustments'!NK114","v":0},{"$f":"IF($CU57>0,$CU57*NK$76,0)+'(20) RES Detailed Adjustments'!NL57+'(20) RES Detailed Adjustments'!NL114","v":0},{"$f":"IF($CU57>0,$CU57*NL$76,0)+'(20) RES Detailed Adjustments'!NM57+'(20) RES Detailed Adjustments'!NM114","v":0},{"$f":"SUM(NJ120:NL120)","v":0},{"$f":"IF($CV57>0,$CV57*NN$76,0)+'(20) RES Detailed Adjustments'!NO57+'(20) RES Detailed Adjustments'!NO114","v":0},{"$f":"IF($CV57>0,$CV57*NO$76,0)+'(20) RES Detailed Adjustments'!NP57+'(20) RES Detailed Adjustments'!NP114","v":0},{"$f":"IF($CV57>0,$CV57*NP$76,0)+'(20) RES Detailed Adjustments'!NQ57+'(20) RES Detailed Adjustments'!NQ114","v":0},{"$f":"SUM(NN120:NP120)","v":0},{"$f":"IF($CW57>0,$CW57*NR$76,0)+'(20) RES Detailed Adjustments'!NS57+'(20) RES Detailed Adjustments'!NS114","v":0},{"$f":"IF($CW57>0,$CW57*NS$76,0)+'(20) RES Detailed Adjustments'!NT57+'(20) RES Detailed Adjustments'!NT114","v":0},{"$f":"IF($CW57>0,$CW57*NT$76,0)+'(20) RES Detailed Adjustments'!NU57+'(20) RES Detailed Adjustments'!NU114","v":0},{"$f":"SUM(NR120:NT120)","v":0}]
["Transportation"]
["Transportation",{"$f":"IF($F59>0,$F59*B$76,0)+'(20) RES Detailed Adjustments'!C59+'(20) RES Detailed Adjustments'!C116","v":0},{"$f":"IF($F59>0,$F59*C$76,0)+'(20) RES Detailed Adjustments'!D59+'(20) RES Detailed Adjustments'!D116","v":0},{"$f":"IF($F59>0,$F59*D$76,0)+'(20) RES Detailed Adjustments'!E59+'(20) RES Detailed Adjustments'!E116","v":0},{"$f":"SUM(B122:D122)","v":0},{"$f":"IF($G59>0,$G59*F$76,0)+'(20) RES Detailed Adjustments'!G59+'(20) RES Detailed Adjustments'!G116","v":0},{"$f":"IF($G59>0,$G59*G$76,0)+'(20) RES Detailed Adjustments'!H59+'(20) RES Detailed Adjustments'!H116","v":0},{"$f":"IF($G59>0,$G59*H$76,0)+'(20) RES Detailed Adjustments'!I59+'(20) RES Detailed Adjustments'!I116","v":0},{"$f":"SUM(F122:H122)","v":0},{"$f":"IF($H59>0,$H59*J$76,0)+'(20) RES Detailed Adjustments'!K59+'(20) RES Detailed Adjustments'!K116","v":0},{"$f":"IF($H59>0,$H59*K$76,0)+'(20) RES Detailed Adjustments'!L59+'(20) RES Detailed Adjustments'!L116","v":0},{"$f":"IF($H59>0,$H59*L$76,0)+'(20) RES Detailed Adjustments'!M59+'(20) RES Detailed Adjustments'!M116","v":0},{"$f":"SUM(J122:L122)","v":0},{"$f":"IF($I59>0,$I59*N$76,0)+'(20) RES Detailed Adjustments'!O59+'(20) RES Detailed Adjustments'!O116","v":0},{"$f":"IF($I59>0,$I59*O$76,0)+'(20) RES Detailed Adjustments'!P59+'(20) RES Detailed Adjustments'!P116","v":0},{"$f":"IF($I59>0,$I59*P$76,0)+'(20) RES Detailed Adjustments'!Q59+'(20) RES Detailed Adjustments'!Q116","v":0},{"$f":"SUM(N122:P122)","v":0},{"$f":"IF($J59>0,$J59*R$76,0)+'(20) RES Detailed Adjustments'!S59+'(20) RES Detailed Adjustments'!S116","v":0},{"$f":"IF($J59>0,$J59*S$76,0)+'(20) RES Detailed Adjustments'!T59+'(20) RES Detailed Adjustments'!T116","v":0},{"$f":"IF($J59>0,$J59*T$76,0)+'(20) RES Detailed Adjustments'!U59+'(20) RES Detailed Adjustments'!U116","v":0},{"$f":"SUM(R122:T122)","v":0},{"$f":"IF($K59>0,$K59*V$76,0)+'(20) RES Detailed Adjustments'!W59+'(20) RES Detailed Adjustments'!W116","v":0},{"$f":"IF($K59>0,$K59*W$76,0)+'(20) RES Detailed Adjustments'!X59+'(20) RES Detailed Adjustments'!X116","v":0},{"$f":"IF($K59>0,$K59*X$76,0)+'(20) RES Detailed Adjustments'!Y59+'(20) RES Detailed Adjustments'!Y116","v":0},{"$f":"SUM(V122:X122)","v":0},{"$f":"IF($L59>0,$L59*Z$76,0)+'(20) RES Detailed Adjustments'!AA59+'(20) RES Detailed Adjustments'!AA116","v":0},{"$f":"IF($L59>0,$L59*AA$76,0)+'(20) RES Detailed Adjustments'!AB59+'(20) RES Detailed Adjustments'!AB116","v":0},{"$f":"IF($L59>0,$L59*AB$76,0)+'(20) RES Detailed Adjustments'!AC59+'(20) RES Detailed Adjustments'!AC116","v":0},{"$f":"SUM(Z122:AB122)","v":0},{"$f":"IF($M59>0,$M59*AD$76,0)+'(20) RES Detailed Adjustments'!AE59+'(20) RES Detailed Adjustments'!AE116","v":0},{"$f":"IF($M59>0,$M59*AE$76,0)+'(20) RES Detailed Adjustments'!AF59+'(20) RES Detailed Adjustments'!AF116","v":0},{"$f":"IF($M59>0,$M59*AF$76,0)+'(20) RES Detailed Adjustments'!AG59+'(20) RES Detailed Adjustments'!AG116","v":0},{"$f":"SUM(AD122:AF122)","v":0},{"$f":"IF($N59>0,$N59*AH$76,0)+'(20) RES Detailed Adjustments'!AI59+'(20) RES Detailed Adjustments'!AI116","v":0},{"$f":"IF($N59>0,$N59*AI$76,0)+'(20) RES Detailed Adjustments'!AJ59+'(20) RES Detailed Adjustments'!AJ116","v":0},{"$f":"IF($N59>0,$N59*AJ$76,0)+'(20) RES Detailed Adjustments'!AK59+'(20) RES Detailed Adjustments'!AK116","v":0},{"$f":"SUM(AH122:AJ122)","v":0},{"$f":"IF($O59>0,$O59*AL$76,0)+'(20) RES Detailed Adjustments'!AM59+'(20) RES Detailed Adjustments'!AM116","v":0},{"$f":"IF($O59>0,$O59*AM$76,0)+'(20) RES Detailed Adjustments'!AN59+'(20) RES Detailed Adjustments'!AN116","v":0},{"$f":"IF($O59>0,$O59*AN$76,0)+'(20) RES Detailed Adjustments'!AO59+'(20) RES Detailed Adjustments'!AO116","v":0},{"$f":"SUM(AL122:AN122)","v":0},{"$f":"IF($P59>0,$P59*AP$76,0)+'(20) RES Detailed Adjustments'!AQ59+'(20) RES Detailed Adjustments'!AQ116","v":0},{"$f":"IF($P59>0,$P59*AQ$76,0)+'(20) RES Detailed Adjustments'!AR59+'(20) RES Detailed Adjustments'!AR116","v":0},{"$f":"IF($P59>0,$P59*AR$76,0)+'(20) RES Detailed Adjustments'!AS59+'(20) RES Detailed Adjustments'!AS116","v":0},{"$f":"SUM(AP122:AR122)","v":0},{"$f":"IF($Q59>0,$Q59*AT$76,0)+'(20) RES Detailed Adjustments'!AU59+'(20) RES Detailed Adjustments'!AU116","v":0},{"$f":"IF($Q59>0,$Q59*AU$76,0)+'(20) RES Detailed Adjustments'!AV59+'(20) RES Detailed Adjustments'!AV116","v":0},{"$f":"IF($Q59>0,$Q59*AV$76,0)+'(20) RES Detailed Adjustments'!AW59+'(20) RES Detailed Adjustments'!AW116","v":0},{"$f":"SUM(AT122:AV122)","v":0},{"$f":"IF($R59>0,$R59*AX$76,0)+'(20) RES Detailed Adjustments'!AY59+'(20) RES Detailed Adjustments'!AY116","v":0},{"$f":"IF($R59>0,$R59*AY$76,0)+'(20) RES Detailed Adjustments'!AZ59+'(20) RES Detailed Adjustments'!AZ116","v":0},{"$f":"IF($R59>0,$R59*AZ$76,0)+'(20) RES Detailed Adjustments'!BA59+'(20) RES Detailed Adjustments'!BA116","v":0},{"$f":"SUM(AX122:AZ122)","v":0},{"$f":"IF($S59>0,$S59*BB$76,0)+'(20) RES Detailed Adjustments'!BC59+'(20) RES Detailed Adjustments'!BC116","v":0},{"$f":"IF($S59>0,$S59*BC$76,0)+'(20) RES Detailed Adjustments'!BD59+'(20) RES Detailed Adjustments'!BD116","v":0},{"$f":"IF($S59>0,$S59*BD$76,0)+'(20) RES Detailed Adjustments'!BE59+'(20) RES Detailed Adjustments'!BE116","v":0},{"$f":"SUM(BB122:BD122)","v":0},{"$f":"IF($T59>0,$T59*BF$76,0)+'(20) RES Detailed Adjustments'!BG59+'(20) RES Detailed Adjustments'!BG116","v":0},{"$f":"IF($T59>0,$T59*BG$76,0)+'(20) RES Detailed Adjustments'!BH59+'(20) RES Detailed Adjustments'!BH116","v":0},{"$f":"IF($T59>0,$T59*BH$76,0)+'(20) RES Detailed Adjustments'!BI59+'(20) RES Detailed Adjustments'!BI116","v":0},{"$f":"SUM(BF122:BH122)","v":0},{"$f":"IF($U59>0,$U59*BJ$76,0)+'(20) RES Detailed Adjustments'!BK59+'(20) RES Detailed Adjustments'!BK116","v":0},{"$f":"IF($U59>0,$U59*BK$76,0)+'(20) RES Detailed Adjustments'!BL59+'(20) RES Detailed Adjustments'!BL116","v":0},{"$f":"IF($U59>0,$U59*BL$76,0)+'(20) RES Detailed Adjustments'!BM59+'(20) RES Detailed Adjustments'!BM116","v":0},{"$f":"SUM(BJ122:BL122)","v":0},{"$f":"IF($V59>0,$V59*BN$76,0)+'(20) RES Detailed Adjustments'!BO59+'(20) RES Detailed Adjustments'!BO116","v":0},{"$f":"IF($V59>0,$V59*BO$76,0)+'(20) RES Detailed Adjustments'!BP59+'(20) RES Detailed Adjustments'!BP116","v":0},{"$f":"IF($V59>0,$V59*BP$76,0)+'(20) RES Detailed Adjustments'!BQ59+'(20) RES Detailed Adjustments'!BQ116","v":0},{"$f":"SUM(BN122:BP122)","v":0},{"$f":"IF($W59>0,$W59*BR$76,0)+'(20) RES Detailed Adjustments'!BS59+'(20) RES Detailed Adjustments'!BS116","v":0},{"$f":"IF($W59>0,$W59*BS$76,0)+'(20) RES Detailed Adjustments'!BT59+'(20) RES Detailed Adjustments'!BT116","v":0},{"$f":"IF($W59>0,$W59*BT$76,0)+'(20) RES Detailed Adjustments'!BU59+'(20) RES Detailed Adjustments'!BU116","v":0},{"$f":"SUM(BR122:BT122)","v":0},{"$f":"IF($X59>0,$X59*BV$76,0)+'(20) RES Detailed Adjustments'!BW59+'(20) RES Detailed Adjustments'!BW116","v":0},{"$f":"IF($X59>0,$X59*BW$76,0)+'(20) RES Detailed Adjustments'!BX59+'(20) RES Detailed Adjustments'!BX116","v":0},{"$f":"IF($X59>0,$X59*BX$76,0)+'(20) RES Detailed Adjustments'!BY59+'(20) RES Detailed Adjustments'!BY116","v":0},{"$f":"SUM(BV122:BX122)","v":0},{"$f":"IF($Y59>0,$Y59*BZ$76,0)+'(20) RES Detailed Adjustments'!CA59+'(20) RES Detailed Adjustments'!CA116","v":0},{"$f":"IF($Y59>0,$Y59*CA$76,0)+'(20) RES Detailed Adjustments'!CB59+'(20) RES Detailed Adjustments'!CB116","v":0},{"$f":"IF($Y59>0,$Y59*CB$76,0)+'(20) RES Detailed Adjustments'!CC59+'(20) RES Detailed Adjustments'!CC116","v":0},{"$f":"SUM(BZ122:CB122)","v":0},{"$f":"IF($Z59>0,$Z59*CD$76,0)+'(20) RES Detailed Adjustments'!CE59+'(20) RES Detailed Adjustments'!CE116","v":0},{"$f":"IF($Z59>0,$Z59*CE$76,0)+'(20) RES Detailed Adjustments'!CF59+'(20) RES Detailed Adjustments'!CF116","v":0},{"$f":"IF($Z59>0,$Z59*CF$76,0)+'(20) RES Detailed Adjustments'!CG59+'(20) RES Detailed Adjustments'!CG116","v":0},{"$f":"SUM(CD122:CF122)","v":0},{"$f":"IF($AA59>0,$AA59*CH$76,0)+'(20) RES Detailed Adjustments'!CI59+'(20) RES Detailed Adjustments'!CI116","v":0},{"$f":"IF($AA59>0,$AA59*CI$76,0)+'(20) RES Detailed Adjustments'!CJ59+'(20) RES Detailed Adjustments'!CJ116","v":0},{"$f":"IF($AA59>0,$AA59*CJ$76,0)+'(20) RES Detailed Adjustments'!CK59+'(20) RES Detailed Adjustments'!CK116","v":0},{"$f":"SUM(CH122:CJ122)","v":0},{"$f":"IF($AB59>0,$AB59*CL$76,0)+'(20) RES Detailed Adjustments'!CM59+'(20) RES Detailed Adjustments'!CM116","v":0},{"$f":"IF($AB59>0,$AB59*CM$76,0)+'(20) RES Detailed Adjustments'!CN59+'(20) RES Detailed Adjustments'!CN116","v":0},{"$f":"IF($AB59>0,$AB59*CN$76,0)+'(20) RES Detailed Adjustments'!CO59+'(20) RES Detailed Adjustments'!CO116","v":0},{"$f":"SUM(CL122:CN122)","v":0},{"$f":"IF($AC59>0,$AC59*CP$76,0)+'(20) RES Detailed Adjustments'!CQ59+'(20) RES Detailed Adjustments'!CQ116","v":0},{"$f":"IF($AC59>0,$AC59*CQ$76,0)+'(20) RES Detailed Adjustments'!CR59+'(20) RES Detailed Adjustments'!CR116","v":0},{"$f":"IF($AC59>0,$AC59*CR$76,0)+'(20) RES Detailed Adjustments'!CS59+'(20) RES Detailed Adjustments'!CS116","v":0},{"$f":"SUM(CP122:CR122)","v":0},{"$f":"IF($AD59>0,$AD59*CT$76,0)+'(20) RES Detailed Adjustments'!CU59+'(20) RES Detailed Adjustments'!CU116","v":0},{"$f":"IF($AD59>0,$AD59*CU$76,0)+'(20) RES Detailed Adjustments'!CV59+'(20) RES Detailed Adjustments'!CV116","v":0},{"$f":"IF($AD59>0,$AD59*CV$76,0)+'(20) RES Detailed Adjustments'!CW59+'(20) RES Detailed Adjustments'!CW116","v":0},{"$f":"SUM(CT122:CV122)","v":0},{"$f":"IF($AE59>0,$AE59*CX$76,0)+'(20) RES Detailed Adjustments'!CY59+'(20) RES Detailed Adjustments'!CY116","v":0},{"$f":"IF($AE59>0,$AE59*CY$76,0)+'(20) RES Detailed Adjustments'!CZ59+'(20) RES Detailed Adjustments'!CZ116","v":0},{"$f":"IF($AE59>0,$AE59*CZ$76,0)+'(20) RES Detailed Adjustments'!DA59+'(20) RES Detailed Adjustments'!DA116","v":0},{"$f":"SUM(CX122:CZ122)","v":0},{"$f":"IF($AF59>0,$AF59*DB$76,0)+'(20) RES Detailed Adjustments'!DC59+'(20) RES Detailed Adjustments'!DC116","v":0},{"$f":"IF($AF59>0,$AF59*DC$76,0)+'(20) RES Detailed Adjustments'!DD59+'(20) RES Detailed Adjustments'!DD116","v":0},{"$f":"IF($AF59>0,$AF59*DD$76,0)+'(20) RES Detailed Adjustments'!DE59+'(20) RES Detailed Adjustments'!DE116","v":0},{"$f":"SUM(DB122:DD122)","v":0},{"$f":"IF($AG59>0,$AG59*DF$76,0)+'(20) RES Detailed Adjustments'!DG59+'(20) RES Detailed Adjustments'!DG116","v":0},{"$f":"IF($AG59>0,$AG59*DG$76,0)+'(20) RES Detailed Adjustments'!DH59+'(20) RES Detailed Adjustments'!DH116","v":0},{"$f":"IF($AG59>0,$AG59*DH$76,0)+'(20) RES Detailed Adjustments'!DI59+'(20) RES Detailed Adjustments'!DI116","v":0},{"$f":"SUM(DF122:DH122)","v":0},{"$f":"IF($AH59>0,$AH59*DJ$76,0)+'(20) RES Detailed Adjustments'!DK59+'(20) RES Detailed Adjustments'!DK116","v":0},{"$f":"IF($AH59>0,$AH59*DK$76,0)+'(20) RES Detailed Adjustments'!DL59+'(20) RES Detailed Adjustments'!DL116","v":0},{"$f":"IF($AH59>0,$AH59*DL$76,0)+'(20) RES Detailed Adjustments'!DM59+'(20) RES Detailed Adjustments'!DM116","v":0},{"$f":"SUM(DJ122:DL122)","v":0},{"$f":"IF($AI59>0,$AI59*DN$76,0)+'(20) RES Detailed Adjustments'!DO59+'(20) RES Detailed Adjustments'!DO116","v":0},{"$f":"IF($AI59>0,$AI59*DO$76,0)+'(20) RES Detailed Adjustments'!DP59+'(20) RES Detailed Adjustments'!DP116","v":0},{"$f":"IF($AI59>0,$AI59*DP$76,0)+'(20) RES Detailed Adjustments'!DQ59+'(20) RES Detailed Adjustments'!DQ116","v":0},{"$f":"SUM(DN122:DP122)","v":0},{"$f":"IF($AJ59>0,$AJ59*DR$76,0)+'(20) RES Detailed Adjustments'!DS59+'(20) RES Detailed Adjustments'!DS116","v":0},{"$f":"IF($AJ59>0,$AJ59*DS$76,0)+'(20) RES Detailed Adjustments'!DT59+'(20) RES Detailed Adjustments'!DT116","v":0},{"$f":"IF($AJ59>0,$AJ59*DT$76,0)+'(20) RES Detailed Adjustments'!DU59+'(20) RES Detailed Adjustments'!DU116","v":0},{"$f":"SUM(DR122:DT122)","v":0},{"$f":"IF($AK59>0,$AK59*DV$76,0)+'(20) RES Detailed Adjustments'!DW59+'(20) RES Detailed Adjustments'!DW116","v":0},{"$f":"IF($AK59>0,$AK59*DW$76,0)+'(20) RES Detailed Adjustments'!DX59+'(20) RES Detailed Adjustments'!DX116","v":0},{"$f":"IF($AK59>0,$AK59*DX$76,0)+'(20) RES Detailed Adjustments'!DY59+'(20) RES Detailed Adjustments'!DY116","v":0},{"$f":"SUM(DV122:DX122)","v":0},{"$f":"IF($AL59>0,$AL59*DZ$76,0)+'(20) RES Detailed Adjustments'!EA59+'(20) RES Detailed Adjustments'!EA116","v":0},{"$f":"IF($AL59>0,$AL59*EA$76,0)+'(20) RES Detailed Adjustments'!EB59+'(20) RES Detailed Adjustments'!EB116","v":0},{"$f":"IF($AL59>0,$AL59*EB$76,0)+'(20) RES Detailed Adjustments'!EC59+'(20) RES Detailed Adjustments'!EC116","v":0},{"$f":"SUM(DZ122:EB122)","v":0},{"$f":"IF($AM59>0,$AM59*ED$76,0)+'(20) RES Detailed Adjustments'!EE59+'(20) RES Detailed Adjustments'!EE116","v":0},{"$f":"IF($AM59>0,$AM59*EE$76,0)+'(20) RES Detailed Adjustments'!EF59+'(20) RES Detailed Adjustments'!EF116","v":0},{"$f":"IF($AM59>0,$AM59*EF$76,0)+'(20) RES Detailed Adjustments'!EG59+'(20) RES Detailed Adjustments'!EG116","v":0},{"$f":"SUM(ED122:EF122)","v":0},{"$f":"IF($AN59>0,$AN59*EH$76,0)+'(20) RES Detailed Adjustments'!EI59+'(20) RES Detailed Adjustments'!EI116","v":0},{"$f":"IF($AN59>0,$AN59*EI$76,0)+'(20) RES Detailed Adjustments'!EJ59+'(20) RES Detailed Adjustments'!EJ116","v":0},{"$f":"IF($AN59>0,$AN59*EJ$76,0)+'(20) RES Detailed Adjustments'!EK59+'(20) RES Detailed Adjustments'!EK116","v":0},{"$f":"SUM(EH122:EJ122)","v":0},{"$f":"IF($AO59>0,$AO59*EL$76,0)+'(20) RES Detailed Adjustments'!EM59+'(20) RES Detailed Adjustments'!EM116","v":0},{"$f":"IF($AO59>0,$AO59*EM$76,0)+'(20) RES Detailed Adjustments'!EN59+'(20) RES Detailed Adjustments'!EN116","v":0},{"$f":"IF($AO59>0,$AO59*EN$76,0)+'(20) RES Detailed Adjustments'!EO59+'(20) RES Detailed Adjustments'!EO116","v":0},{"$f":"SUM(EL122:EN122)","v":0},{"$f":"IF($AP59>0,$AP59*EP$76,0)+'(20) RES Detailed Adjustments'!EQ59+'(20) RES Detailed Adjustments'!EQ116","v":0},{"$f":"IF($AP59>0,$AP59*EQ$76,0)+'(20) RES Detailed Adjustments'!ER59+'(20) RES Detailed Adjustments'!ER116","v":0},{"$f":"IF($AP59>0,$AP59*ER$76,0)+'(20) RES Detailed Adjustments'!ES59+'(20) RES Detailed Adjustments'!ES116","v":0},{"$f":"SUM(EP122:ER122)","v":0},{"$f":"IF($AQ59>0,$AQ59*ET$76,0)+'(20) RES Detailed Adjustments'!EU59+'(20) RES Detailed Adjustments'!EU116","v":0},{"$f":"IF($AQ59>0,$AQ59*EU$76,0)+'(20) RES Detailed Adjustments'!EV59+'(20) RES Detailed Adjustments'!EV116","v":0},{"$f":"IF($AQ59>0,$AQ59*EV$76,0)+'(20) RES Detailed Adjustments'!EW59+'(20) RES Detailed Adjustments'!EW116","v":0},{"$f":"SUM(ET122:EV122)","v":0},{"$f":"IF($AR59>0,$AR59*EX$76,0)+'(20) RES Detailed Adjustments'!EY59+'(20) RES Detailed Adjustments'!EY116","v":0},{"$f":"IF($AR59>0,$AR59*EY$76,0)+'(20) RES Detailed Adjustments'!EZ59+'(20) RES Detailed Adjustments'!EZ116","v":0},{"$f":"IF($AR59>0,$AR59*EZ$76,0)+'(20) RES Detailed Adjustments'!FA59+'(20) RES Detailed Adjustments'!FA116","v":0},{"$f":"SUM(EX122:EZ122)","v":0},{"$f":"IF($AS59>0,$AS59*FB$76,0)+'(20) RES Detailed Adjustments'!FC59+'(20) RES Detailed Adjustments'!FC116","v":0},{"$f":"IF($AS59>0,$AS59*FC$76,0)+'(20) RES Detailed Adjustments'!FD59+'(20) RES Detailed Adjustments'!FD116","v":0},{"$f":"IF($AS59>0,$AS59*FD$76,0)+'(20) RES Detailed Adjustments'!FE59+'(20) RES Detailed Adjustments'!FE116","v":0},{"$f":"SUM(FB122:FD122)","v":0},{"$f":"IF($AT59>0,$AT59*FF$76,0)+'(20) RES Detailed Adjustments'!FG59+'(20) RES Detailed Adjustments'!FG116","v":0},{"$f":"IF($AT59>0,$AT59*FG$76,0)+'(20) RES Detailed Adjustments'!FH59+'(20) RES Detailed Adjustments'!FH116","v":0},{"$f":"IF($AT59>0,$AT59*FH$76,0)+'(20) RES Detailed Adjustments'!FI59+'(20) RES Detailed Adjustments'!FI116","v":0},{"$f":"SUM(FF122:FH122)","v":0},{"$f":"IF($AU59>0,$AU59*FJ$76,0)+'(20) RES Detailed Adjustments'!FK59+'(20) RES Detailed Adjustments'!FK116","v":0},{"$f":"IF($AU59>0,$AU59*FK$76,0)+'(20) RES Detailed Adjustments'!FL59+'(20) RES Detailed Adjustments'!FL116","v":0},{"$f":"IF($AU59>0,$AU59*FL$76,0)+'(20) RES Detailed Adjustments'!FM59+'(20) RES Detailed Adjustments'!FM116","v":0},{"$f":"SUM(FJ122:FL122)","v":0},{"$f":"IF($AV59>0,$AV59*FN$76,0)+'(20) RES Detailed Adjustments'!FO59+'(20) RES Detailed Adjustments'!FO116","v":0},{"$f":"IF($AV59>0,$AV59*FO$76,0)+'(20) RES Detailed Adjustments'!FP59+'(20) RES Detailed Adjustments'!FP116","v":0},{"$f":"IF($AV59>0,$AV59*FP$76,0)+'(20) RES Detailed Adjustments'!FQ59+'(20) RES Detailed Adjustments'!FQ116","v":0},{"$f":"SUM(FN122:FP122)","v":0},{"$f":"IF($AW59>0,$AW59*FR$76,0)+'(20) RES Detailed Adjustments'!FS59+'(20) RES Detailed Adjustments'!FS116","v":0},{"$f":"IF($AW59>0,$AW59*FS$76,0)+'(20) RES Detailed Adjustments'!FT59+'(20) RES Detailed Adjustments'!FT116","v":0},{"$f":"IF($AW59>0,$AW59*FT$76,0)+'(20) RES Detailed Adjustments'!FU59+'(20) RES Detailed Adjustments'!FU116","v":0},{"$f":"SUM(FR122:FT122)","v":0},{"$f":"IF($AX59>0,$AX59*FV$76,0)+'(20) RES Detailed Adjustments'!FW59+'(20) RES Detailed Adjustments'!FW116","v":0},{"$f":"IF($AX59>0,$AX59*FW$76,0)+'(20) RES Detailed Adjustments'!FX59+'(20) RES Detailed Adjustments'!FX116","v":0},{"$f":"IF($AX59>0,$AX59*FX$76,0)+'(20) RES Detailed Adjustments'!FY59+'(20) RES Detailed Adjustments'!FY116","v":0},{"$f":"SUM(FV122:FX122)","v":0},{"$f":"IF($AY59>0,$AY59*FZ$76,0)+'(20) RES Detailed Adjustments'!GA59+'(20) RES Detailed Adjustments'!GA116","v":0},{"$f":"IF($AY59>0,$AY59*GA$76,0)+'(20) RES Detailed Adjustments'!GB59+'(20) RES Detailed Adjustments'!GB116","v":0},{"$f":"IF($AY59>0,$AY59*GB$76,0)+'(20) RES Detailed Adjustments'!GC59+'(20) RES Detailed Adjustments'!GC116","v":0},{"$f":"SUM(FZ122:GB122)","v":0},{"$f":"IF($AZ59>0,$AZ59*GD$76,0)+'(20) RES Detailed Adjustments'!GE59+'(20) RES Detailed Adjustments'!GE116","v":0},{"$f":"IF($AZ59>0,$AZ59*GE$76,0)+'(20) RES Detailed Adjustments'!GF59+'(20) RES Detailed Adjustments'!GF116","v":0},{"$f":"IF($AZ59>0,$AZ59*GF$76,0)+'(20) RES Detailed Adjustments'!GG59+'(20) RES Detailed Adjustments'!GG116","v":0},{"$f":"SUM(GD122:GF122)","v":0},{"$f":"IF($BA59>0,$BA59*GH$76,0)+'(20) RES Detailed Adjustments'!GI59+'(20) RES Detailed Adjustments'!GI116","v":0},{"$f":"IF($BA59>0,$BA59*GI$76,0)+'(20) RES Detailed Adjustments'!GJ59+'(20) RES Detailed Adjustments'!GJ116","v":0},{"$f":"IF($BA59>0,$BA59*GJ$76,0)+'(20) RES Detailed Adjustments'!GK59+'(20) RES Detailed Adjustments'!GK116","v":0},{"$f":"SUM(GH122:GJ122)","v":0},{"$f":"IF($BB59>0,$BB59*GL$76,0)+'(20) RES Detailed Adjustments'!GM59+'(20) RES Detailed Adjustments'!GM116","v":0},{"$f":"IF($BB59>0,$BB59*GM$76,0)+'(20) RES Detailed Adjustments'!GN59+'(20) RES Detailed Adjustments'!GN116","v":0},{"$f":"IF($BB59>0,$BB59*GN$76,0)+'(20) RES Detailed Adjustments'!GO59+'(20) RES Detailed Adjustments'!GO116","v":0},{"$f":"SUM(GL122:GN122)","v":0},{"$f":"IF($BC59>0,$BC59*GP$76,0)+'(20) RES Detailed Adjustments'!GQ59+'(20) RES Detailed Adjustments'!GQ116","v":0},{"$f":"IF($BC59>0,$BC59*GQ$76,0)+'(20) RES Detailed Adjustments'!GR59+'(20) RES Detailed Adjustments'!GR116","v":0},{"$f":"IF($BC59>0,$BC59*GR$76,0)+'(20) RES Detailed Adjustments'!GS59+'(20) RES Detailed Adjustments'!GS116","v":0},{"$f":"SUM(GP122:GR122)","v":0},{"$f":"IF($BD59>0,$BD59*GT$76,0)+'(20) RES Detailed Adjustments'!GU59+'(20) RES Detailed Adjustments'!GU116","v":0},{"$f":"IF($BD59>0,$BD59*GU$76,0)+'(20) RES Detailed Adjustments'!GV59+'(20) RES Detailed Adjustments'!GV116","v":0},{"$f":"IF($BD59>0,$BD59*GV$76,0)+'(20) RES Detailed Adjustments'!GW59+'(20) RES Detailed Adjustments'!GW116","v":0},{"$f":"SUM(GT122:GV122)","v":0},{"$f":"IF($BE59>0,$BE59*GX$76,0)+'(20) RES Detailed Adjustments'!GY59+'(20) RES Detailed Adjustments'!GY116","v":0},{"$f":"IF($BE59>0,$BE59*GY$76,0)+'(20) RES Detailed Adjustments'!GZ59+'(20) RES Detailed Adjustments'!GZ116","v":0},{"$f":"IF($BE59>0,$BE59*GZ$76,0)+'(20) RES Detailed Adjustments'!HA59+'(20) RES Detailed Adjustments'!HA116","v":0},{"$f":"SUM(GX122:GZ122)","v":0},{"$f":"IF($BF59>0,$BF59*HB$76,0)+'(20) RES Detailed Adjustments'!HC59+'(20) RES Detailed Adjustments'!HC116","v":0},{"$f":"IF($BF59>0,$BF59*HC$76,0)+'(20) RES Detailed Adjustments'!HD59+'(20) RES Detailed Adjustments'!HD116","v":0},{"$f":"IF($BF59>0,$BF59*HD$76,0)+'(20) RES Detailed Adjustments'!HE59+'(20) RES Detailed Adjustments'!HE116","v":0},{"$f":"SUM(HB122:HD122)","v":0},{"$f":"IF($BG59>0,$BG59*HF$76,0)+'(20) RES Detailed Adjustments'!HG59+'(20) RES Detailed Adjustments'!HG116","v":0},{"$f":"IF($BG59>0,$BG59*HG$76,0)+'(20) RES Detailed Adjustments'!HH59+'(20) RES Detailed Adjustments'!HH116","v":0},{"$f":"IF($BG59>0,$BG59*HH$76,0)+'(20) RES Detailed Adjustments'!HI59+'(20) RES Detailed Adjustments'!HI116","v":0},{"$f":"SUM(HF122:HH122)","v":0},{"$f":"IF($BH59>0,$BH59*HJ$76,0)+'(20) RES Detailed Adjustments'!HK59+'(20) RES Detailed Adjustments'!HK116","v":0},{"$f":"IF($BH59>0,$BH59*HK$76,0)+'(20) RES Detailed Adjustments'!HL59+'(20) RES Detailed Adjustments'!HL116","v":0},{"$f":"IF($BH59>0,$BH59*HL$76,0)+'(20) RES Detailed Adjustments'!HM59+'(20) RES Detailed Adjustments'!HM116","v":0},{"$f":"SUM(HJ122:HL122)","v":0},{"$f":"IF($BI59>0,$BI59*HN$76,0)+'(20) RES Detailed Adjustments'!HO59+'(20) RES Detailed Adjustments'!HO116","v":0},{"$f":"IF($BI59>0,$BI59*HO$76,0)+'(20) RES Detailed Adjustments'!HP59+'(20) RES Detailed Adjustments'!HP116","v":0},{"$f":"IF($BI59>0,$BI59*HP$76,0)+'(20) RES Detailed Adjustments'!HQ59+'(20) RES Detailed Adjustments'!HQ116","v":0},{"$f":"SUM(HN122:HP122)","v":0},{"$f":"IF($BJ59>0,$BJ59*HR$76,0)+'(20) RES Detailed Adjustments'!HS59+'(20) RES Detailed Adjustments'!HS116","v":0},{"$f":"IF($BJ59>0,$BJ59*HS$76,0)+'(20) RES Detailed Adjustments'!HT59+'(20) RES Detailed Adjustments'!HT116","v":0},{"$f":"IF($BJ59>0,$BJ59*HT$76,0)+'(20) RES Detailed Adjustments'!HU59+'(20) RES Detailed Adjustments'!HU116","v":0},{"$f":"SUM(HR122:HT122)","v":0},{"$f":"IF($BK59>0,$BK59*HV$76,0)+'(20) RES Detailed Adjustments'!HW59+'(20) RES Detailed Adjustments'!HW116","v":0},{"$f":"IF($BK59>0,$BK59*HW$76,0)+'(20) RES Detailed Adjustments'!HX59+'(20) RES Detailed Adjustments'!HX116","v":0},{"$f":"IF($BK59>0,$BK59*HX$76,0)+'(20) RES Detailed Adjustments'!HY59+'(20) RES Detailed Adjustments'!HY116","v":0},{"$f":"SUM(HV122:HX122)","v":0},{"$f":"IF($BL59>0,$BL59*HZ$76,0)+'(20) RES Detailed Adjustments'!IA59+'(20) RES Detailed Adjustments'!IA116","v":0},{"$f":"IF($BL59>0,$BL59*IA$76,0)+'(20) RES Detailed Adjustments'!IB59+'(20) RES Detailed Adjustments'!IB116","v":0},{"$f":"IF($BL59>0,$BL59*IB$76,0)+'(20) RES Detailed Adjustments'!IC59+'(20) RES Detailed Adjustments'!IC116","v":0},{"$f":"SUM(HZ122:IB122)","v":0},{"$f":"IF($BM59>0,$BM59*ID$76,0)+'(20) RES Detailed Adjustments'!IE59+'(20) RES Detailed Adjustments'!IE116","v":0},{"$f":"IF($BM59>0,$BM59*IE$76,0)+'(20) RES Detailed Adjustments'!IF59+'(20) RES Detailed Adjustments'!IF116","v":0},{"$f":"IF($BM59>0,$BM59*IF$76,0)+'(20) RES Detailed Adjustments'!IG59+'(20) RES Detailed Adjustments'!IG116","v":0},{"$f":"SUM(ID122:IF122)","v":0},{"$f":"IF($BN59>0,$BN59*IH$76,0)+'(20) RES Detailed Adjustments'!II59+'(20) RES Detailed Adjustments'!II116","v":0},{"$f":"IF($BN59>0,$BN59*II$76,0)+'(20) RES Detailed Adjustments'!IJ59+'(20) RES Detailed Adjustments'!IJ116","v":0},{"$f":"IF($BN59>0,$BN59*IJ$76,0)+'(20) RES Detailed Adjustments'!IK59+'(20) RES Detailed Adjustments'!IK116","v":0},{"$f":"SUM(IH122:IJ122)","v":0},{"$f":"IF($BO59>0,$BO59*IL$76,0)+'(20) RES Detailed Adjustments'!IM59+'(20) RES Detailed Adjustments'!IM116","v":0},{"$f":"IF($BO59>0,$BO59*IM$76,0)+'(20) RES Detailed Adjustments'!IN59+'(20) RES Detailed Adjustments'!IN116","v":0},{"$f":"IF($BO59>0,$BO59*IN$76,0)+'(20) RES Detailed Adjustments'!IO59+'(20) RES Detailed Adjustments'!IO116","v":0},{"$f":"SUM(IL122:IN122)","v":0},{"$f":"IF($BP59>0,$BP59*IP$76,0)+'(20) RES Detailed Adjustments'!IQ59+'(20) RES Detailed Adjustments'!IQ116","v":0},{"$f":"IF($BP59>0,$BP59*IQ$76,0)+'(20) RES Detailed Adjustments'!IR59+'(20) RES Detailed Adjustments'!IR116","v":0},{"$f":"IF($BP59>0,$BP59*IR$76,0)+'(20) RES Detailed Adjustments'!IS59+'(20) RES Detailed Adjustments'!IS116","v":0},{"$f":"SUM(IP122:IR122)","v":0},{"$f":"IF($BQ59>0,$BQ59*IT$76,0)+'(20) RES Detailed Adjustments'!IU59+'(20) RES Detailed Adjustments'!IU116","v":0},{"$f":"IF($BQ59>0,$BQ59*IU$76,0)+'(20) RES Detailed Adjustments'!IV59+'(20) RES Detailed Adjustments'!IV116","v":0},{"$f":"IF($BQ59>0,$BQ59*IV$76,0)+'(20) RES Detailed Adjustments'!IW59+'(20) RES Detailed Adjustments'!IW116","v":0},{"$f":"SUM(IT122:IV122)","v":0},{"$f":"IF($BR59>0,$BR59*IX$76,0)+'(20) RES Detailed Adjustments'!IY59+'(20) RES Detailed Adjustments'!IY116","v":0},{"$f":"IF($BR59>0,$BR59*IY$76,0)+'(20) RES Detailed Adjustments'!IZ59+'(20) RES Detailed Adjustments'!IZ116","v":0},{"$f":"IF($BR59>0,$BR59*IZ$76,0)+'(20) RES Detailed Adjustments'!JA59+'(20) RES Detailed Adjustments'!JA116","v":0},{"$f":"SUM(IX122:IZ122)","v":0},{"$f":"IF($BS59>0,$BS59*JB$76,0)+'(20) RES Detailed Adjustments'!JC59+'(20) RES Detailed Adjustments'!JC116","v":0},{"$f":"IF($BS59>0,$BS59*JC$76,0)+'(20) RES Detailed Adjustments'!JD59+'(20) RES Detailed Adjustments'!JD116","v":0},{"$f":"IF($BS59>0,$BS59*JD$76,0)+'(20) RES Detailed Adjustments'!JE59+'(20) RES Detailed Adjustments'!JE116","v":0},{"$f":"SUM(JB122:JD122)","v":0},{"$f":"IF($BT59>0,$BT59*JF$76,0)+'(20) RES Detailed Adjustments'!JG59+'(20) RES Detailed Adjustments'!JG116","v":0},{"$f":"IF($BT59>0,$BT59*JG$76,0)+'(20) RES Detailed Adjustments'!JH59+'(20) RES Detailed Adjustments'!JH116","v":0},{"$f":"IF($BT59>0,$BT59*JH$76,0)+'(20) RES Detailed Adjustments'!JI59+'(20) RES Detailed Adjustments'!JI116","v":0},{"$f":"SUM(JF122:JH122)","v":0},{"$f":"IF($BU59>0,$BU59*JJ$76,0)+'(20) RES Detailed Adjustments'!JK59+'(20) RES Detailed Adjustments'!JK116","v":0},{"$f":"IF($BU59>0,$BU59*JK$76,0)+'(20) RES Detailed Adjustments'!JL59+'(20) RES Detailed Adjustments'!JL116","v":0},{"$f":"IF($BU59>0,$BU59*JL$76,0)+'(20) RES Detailed Adjustments'!JM59+'(20) RES Detailed Adjustments'!JM116","v":0},{"$f":"SUM(JJ122:JL122)","v":0},{"$f":"IF($BV59>0,$BV59*JN$76,0)+'(20) RES Detailed Adjustments'!JO59+'(20) RES Detailed Adjustments'!JO116","v":0},{"$f":"IF($BV59>0,$BV59*JO$76,0)+'(20) RES Detailed Adjustments'!JP59+'(20) RES Detailed Adjustments'!JP116","v":0},{"$f":"IF($BV59>0,$BV59*JP$76,0)+'(20) RES Detailed Adjustments'!JQ59+'(20) RES Detailed Adjustments'!JQ116","v":0},{"$f":"SUM(JN122:JP122)","v":0},{"$f":"IF($BW59>0,$BW59*JR$76,0)+'(20) RES Detailed Adjustments'!JS59+'(20) RES Detailed Adjustments'!JS116","v":0},{"$f":"IF($BW59>0,$BW59*JS$76,0)+'(20) RES Detailed Adjustments'!JT59+'(20) RES Detailed Adjustments'!JT116","v":0},{"$f":"IF($BW59>0,$BW59*JT$76,0)+'(20) RES Detailed Adjustments'!JU59+'(20) RES Detailed Adjustments'!JU116","v":0},{"$f":"SUM(JR122:JT122)","v":0},{"$f":"IF($BX59>0,$BX59*JV$76,0)+'(20) RES Detailed Adjustments'!JW59+'(20) RES Detailed Adjustments'!JW116","v":0},{"$f":"IF($BX59>0,$BX59*JW$76,0)+'(20) RES Detailed Adjustments'!JX59+'(20) RES Detailed Adjustments'!JX116","v":0},{"$f":"IF($BX59>0,$BX59*JX$76,0)+'(20) RES Detailed Adjustments'!JY59+'(20) RES Detailed Adjustments'!JY116","v":0},{"$f":"SUM(JV122:JX122)","v":0},{"$f":"IF($BY59>0,$BY59*JZ$76,0)+'(20) RES Detailed Adjustments'!KA59+'(20) RES Detailed Adjustments'!KA116","v":0},{"$f":"IF($BY59>0,$BY59*KA$76,0)+'(20) RES Detailed Adjustments'!KB59+'(20) RES Detailed Adjustments'!KB116","v":0},{"$f":"IF($BY59>0,$BY59*KB$76,0)+'(20) RES Detailed Adjustments'!KC59+'(20) RES Detailed Adjustments'!KC116","v":0},{"$f":"SUM(JZ122:KB122)","v":0},{"$f":"IF($BZ59>0,$BZ59*KD$76,0)+'(20) RES Detailed Adjustments'!KE59+'(20) RES Detailed Adjustments'!KE116","v":0},{"$f":"IF($BZ59>0,$BZ59*KE$76,0)+'(20) RES Detailed Adjustments'!KF59+'(20) RES Detailed Adjustments'!KF116","v":0},{"$f":"IF($BZ59>0,$BZ59*KF$76,0)+'(20) RES Detailed Adjustments'!KG59+'(20) RES Detailed Adjustments'!KG116","v":0},{"$f":"SUM(KD122:KF122)","v":0},{"$f":"IF($CA59>0,$CA59*KH$76,0)+'(20) RES Detailed Adjustments'!KI59+'(20) RES Detailed Adjustments'!KI116","v":0},{"$f":"IF($CA59>0,$CA59*KI$76,0)+'(20) RES Detailed Adjustments'!KJ59+'(20) RES Detailed Adjustments'!KJ116","v":0},{"$f":"IF($CA59>0,$CA59*KJ$76,0)+'(20) RES Detailed Adjustments'!KK59+'(20) RES Detailed Adjustments'!KK116","v":0},{"$f":"SUM(KH122:KJ122)","v":0},{"$f":"IF($CB59>0,$CB59*KL$76,0)+'(20) RES Detailed Adjustments'!KM59+'(20) RES Detailed Adjustments'!KM116","v":0},{"$f":"IF($CB59>0,$CB59*KM$76,0)+'(20) RES Detailed Adjustments'!KN59+'(20) RES Detailed Adjustments'!KN116","v":0},{"$f":"IF($CB59>0,$CB59*KN$76,0)+'(20) RES Detailed Adjustments'!KO59+'(20) RES Detailed Adjustments'!KO116","v":0},{"$f":"SUM(KL122:KN122)","v":0},{"$f":"IF($CC59>0,$CC59*KP$76,0)+'(20) RES Detailed Adjustments'!KQ59+'(20) RES Detailed Adjustments'!KQ116","v":0},{"$f":"IF($CC59>0,$CC59*KQ$76,0)+'(20) RES Detailed Adjustments'!KR59+'(20) RES Detailed Adjustments'!KR116","v":0},{"$f":"IF($CC59>0,$CC59*KR$76,0)+'(20) RES Detailed Adjustments'!KS59+'(20) RES Detailed Adjustments'!KS116","v":0},{"$f":"SUM(KP122:KR122)","v":0},{"$f":"IF($CD59>0,$CD59*KT$76,0)+'(20) RES Detailed Adjustments'!KU59+'(20) RES Detailed Adjustments'!KU116","v":0},{"$f":"IF($CD59>0,$CD59*KU$76,0)+'(20) RES Detailed Adjustments'!KV59+'(20) RES Detailed Adjustments'!KV116","v":0},{"$f":"IF($CD59>0,$CD59*KV$76,0)+'(20) RES Detailed Adjustments'!KW59+'(20) RES Detailed Adjustments'!KW116","v":0},{"$f":"SUM(KT122:KV122)","v":0},{"$f":"IF($CE59>0,$CE59*KX$76,0)+'(20) RES Detailed Adjustments'!KY59+'(20) RES Detailed Adjustments'!KY116","v":0},{"$f":"IF($CE59>0,$CE59*KY$76,0)+'(20) RES Detailed Adjustments'!KZ59+'(20) RES Detailed Adjustments'!KZ116","v":0},{"$f":"IF($CE59>0,$CE59*KZ$76,0)+'(20) RES Detailed Adjustments'!LA59+'(20) RES Detailed Adjustments'!LA116","v":0},{"$f":"SUM(KX122:KZ122)","v":0},{"$f":"IF($CF59>0,$CF59*LB$76,0)+'(20) RES Detailed Adjustments'!LC59+'(20) RES Detailed Adjustments'!LC116","v":0},{"$f":"IF($CF59>0,$CF59*LC$76,0)+'(20) RES Detailed Adjustments'!LD59+'(20) RES Detailed Adjustments'!LD116","v":0},{"$f":"IF($CF59>0,$CF59*LD$76,0)+'(20) RES Detailed Adjustments'!LE59+'(20) RES Detailed Adjustments'!LE116","v":0},{"$f":"SUM(LB122:LD122)","v":0},{"$f":"IF($CG59>0,$CG59*LF$76,0)+'(20) RES Detailed Adjustments'!LG59+'(20) RES Detailed Adjustments'!LG116","v":0},{"$f":"IF($CG59>0,$CG59*LG$76,0)+'(20) RES Detailed Adjustments'!LH59+'(20) RES Detailed Adjustments'!LH116","v":0},{"$f":"IF($CG59>0,$CG59*LH$76,0)+'(20) RES Detailed Adjustments'!LI59+'(20) RES Detailed Adjustments'!LI116","v":0},{"$f":"SUM(LF122:LH122)","v":0},{"$f":"IF($CH59>0,$CH59*LJ$76,0)+'(20) RES Detailed Adjustments'!LK59+'(20) RES Detailed Adjustments'!LK116","v":0},{"$f":"IF($CH59>0,$CH59*LK$76,0)+'(20) RES Detailed Adjustments'!LL59+'(20) RES Detailed Adjustments'!LL116","v":0},{"$f":"IF($CH59>0,$CH59*LL$76,0)+'(20) RES Detailed Adjustments'!LM59+'(20) RES Detailed Adjustments'!LM116","v":0},{"$f":"SUM(LJ122:LL122)","v":0},{"$f":"IF($CI59>0,$CI59*LN$76,0)+'(20) RES Detailed Adjustments'!LO59+'(20) RES Detailed Adjustments'!LO116","v":0},{"$f":"IF($CI59>0,$CI59*LO$76,0)+'(20) RES Detailed Adjustments'!LP59+'(20) RES Detailed Adjustments'!LP116","v":0},{"$f":"IF($CI59>0,$CI59*LP$76,0)+'(20) RES Detailed Adjustments'!LQ59+'(20) RES Detailed Adjustments'!LQ116","v":0},{"$f":"SUM(LN122:LP122)","v":0},{"$f":"IF($CJ59>0,$CJ59*LR$76,0)+'(20) RES Detailed Adjustments'!LS59+'(20) RES Detailed Adjustments'!LS116","v":0},{"$f":"IF($CJ59>0,$CJ59*LS$76,0)+'(20) RES Detailed Adjustments'!LT59+'(20) RES Detailed Adjustments'!LT116","v":0},{"$f":"IF($CJ59>0,$CJ59*LT$76,0)+'(20) RES Detailed Adjustments'!LU59+'(20) RES Detailed Adjustments'!LU116","v":0},{"$f":"SUM(LR122:LT122)","v":0},{"$f":"IF($CK59>0,$CK59*LV$76,0)+'(20) RES Detailed Adjustments'!LW59+'(20) RES Detailed Adjustments'!LW116","v":0},{"$f":"IF($CK59>0,$CK59*LW$76,0)+'(20) RES Detailed Adjustments'!LX59+'(20) RES Detailed Adjustments'!LX116","v":0},{"$f":"IF($CK59>0,$CK59*LX$76,0)+'(20) RES Detailed Adjustments'!LY59+'(20) RES Detailed Adjustments'!LY116","v":0},{"$f":"SUM(LV122:LX122)","v":0},{"$f":"IF($CL59>0,$CL59*LZ$76,0)+'(20) RES Detailed Adjustments'!MA59+'(20) RES Detailed Adjustments'!MA116","v":0},{"$f":"IF($CL59>0,$CL59*MA$76,0)+'(20) RES Detailed Adjustments'!MB59+'(20) RES Detailed Adjustments'!MB116","v":0},{"$f":"IF($CL59>0,$CL59*MB$76,0)+'(20) RES Detailed Adjustments'!MC59+'(20) RES Detailed Adjustments'!MC116","v":0},{"$f":"SUM(LZ122:MB122)","v":0},{"$f":"IF($CM59>0,$CM59*MD$76,0)+'(20) RES Detailed Adjustments'!ME59+'(20) RES Detailed Adjustments'!ME116","v":0},{"$f":"IF($CM59>0,$CM59*ME$76,0)+'(20) RES Detailed Adjustments'!MF59+'(20) RES Detailed Adjustments'!MF116","v":0},{"$f":"IF($CM59>0,$CM59*MF$76,0)+'(20) RES Detailed Adjustments'!MG59+'(20) RES Detailed Adjustments'!MG116","v":0},{"$f":"SUM(MD122:MF122)","v":0},{"$f":"IF($CN59>0,$CN59*MH$76,0)+'(20) RES Detailed Adjustments'!MI59+'(20) RES Detailed Adjustments'!MI116","v":0},{"$f":"IF($CN59>0,$CN59*MI$76,0)+'(20) RES Detailed Adjustments'!MJ59+'(20) RES Detailed Adjustments'!MJ116","v":0},{"$f":"IF($CN59>0,$CN59*MJ$76,0)+'(20) RES Detailed Adjustments'!MK59+'(20) RES Detailed Adjustments'!MK116","v":0},{"$f":"SUM(MH122:MJ122)","v":0},{"$f":"IF($CO59>0,$CO59*ML$76,0)+'(20) RES Detailed Adjustments'!MM59+'(20) RES Detailed Adjustments'!MM116","v":0},{"$f":"IF($CO59>0,$CO59*MM$76,0)+'(20) RES Detailed Adjustments'!MN59+'(20) RES Detailed Adjustments'!MN116","v":0},{"$f":"IF($CO59>0,$CO59*MN$76,0)+'(20) RES Detailed Adjustments'!MO59+'(20) RES Detailed Adjustments'!MO116","v":0},{"$f":"SUM(ML122:MN122)","v":0},{"$f":"IF($CP59>0,$CP59*MP$76,0)+'(20) RES Detailed Adjustments'!MQ59+'(20) RES Detailed Adjustments'!MQ116","v":0},{"$f":"IF($CP59>0,$CP59*MQ$76,0)+'(20) RES Detailed Adjustments'!MR59+'(20) RES Detailed Adjustments'!MR116","v":0},{"$f":"IF($CP59>0,$CP59*MR$76,0)+'(20) RES Detailed Adjustments'!MS59+'(20) RES Detailed Adjustments'!MS116","v":0},{"$f":"SUM(MP122:MR122)","v":0},{"$f":"IF($CQ59>0,$CQ59*MT$76,0)+'(20) RES Detailed Adjustments'!MU59+'(20) RES Detailed Adjustments'!MU116","v":0},{"$f":"IF($CQ59>0,$CQ59*MU$76,0)+'(20) RES Detailed Adjustments'!MV59+'(20) RES Detailed Adjustments'!MV116","v":0},{"$f":"IF($CQ59>0,$CQ59*MV$76,0)+'(20) RES Detailed Adjustments'!MW59+'(20) RES Detailed Adjustments'!MW116","v":0},{"$f":"SUM(MT122:MV122)","v":0},{"$f":"IF($CR59>0,$CR59*MX$76,0)+'(20) RES Detailed Adjustments'!MY59+'(20) RES Detailed Adjustments'!MY116","v":0},{"$f":"IF($CR59>0,$CR59*MY$76,0)+'(20) RES Detailed Adjustments'!MZ59+'(20) RES Detailed Adjustments'!MZ116","v":0},{"$f":"IF($CR59>0,$CR59*MZ$76,0)+'(20) RES Detailed Adjustments'!NA59+'(20) RES Detailed Adjustments'!NA116","v":0},{"$f":"SUM(MX122:MZ122)","v":0},{"$f":"IF($CS59>0,$CS59*NB$76,0)+'(20) RES Detailed Adjustments'!NC59+'(20) RES Detailed Adjustments'!NC116","v":0},{"$f":"IF($CS59>0,$CS59*NC$76,0)+'(20) RES Detailed Adjustments'!ND59+'(20) RES Detailed Adjustments'!ND116","v":0},{"$f":"IF($CS59>0,$CS59*ND$76,0)+'(20) RES Detailed Adjustments'!NE59+'(20) RES Detailed Adjustments'!NE116","v":0},{"$f":"SUM(NB122:ND122)","v":0},{"$f":"IF($CT59>0,$CT59*NF$76,0)+'(20) RES Detailed Adjustments'!NG59+'(20) RES Detailed Adjustments'!NG116","v":0},{"$f":"IF($CT59>0,$CT59*NG$76,0)+'(20) RES Detailed Adjustments'!NH59+'(20) RES Detailed Adjustments'!NH116","v":0},{"$f":"IF($CT59>0,$CT59*NH$76,0)+'(20) RES Detailed Adjustments'!NI59+'(20) RES Detailed Adjustments'!NI116","v":0},{"$f":"SUM(NF122:NH122)","v":0},{"$f":"IF($CU59>0,$CU59*NJ$76,0)+'(20) RES Detailed Adjustments'!NK59+'(20) RES Detailed Adjustments'!NK116","v":0},{"$f":"IF($CU59>0,$CU59*NK$76,0)+'(20) RES Detailed Adjustments'!NL59+'(20) RES Detailed Adjustments'!NL116","v":0},{"$f":"IF($CU59>0,$CU59*NL$76,0)+'(20) RES Detailed Adjustments'!NM59+'(20) RES Detailed Adjustments'!NM116","v":0},{"$f":"SUM(NJ122:NL122)","v":0},{"$f":"IF($CV59>0,$CV59*NN$76,0)+'(20) RES Detailed Adjustments'!NO59+'(20) RES Detailed Adjustments'!NO116","v":0},{"$f":"IF($CV59>0,$CV59*NO$76,0)+'(20) RES Detailed Adjustments'!NP59+'(20) RES Detailed Adjustments'!NP116","v":0},{"$f":"IF($CV59>0,$CV59*NP$76,0)+'(20) RES Detailed Adjustments'!NQ59+'(20) RES Detailed Adjustments'!NQ116","v":0},{"$f":"SUM(NN122:NP122)","v":0},{"$f":"IF($CW59>0,$CW59*NR$76,0)+'(20) RES Detailed Adjustments'!NS59+'(20) RES Detailed Adjustments'!NS116","v":0},{"$f":"IF($CW59>0,$CW59*NS$76,0)+'(20) RES Detailed Adjustments'!NT59+'(20) RES Detailed Adjustments'!NT116","v":0},{"$f":"IF($CW59>0,$CW59*NT$76,0)+'(20) RES Detailed Adjustments'!NU59+'(20) RES Detailed Adjustments'!NU116","v":0},{"$f":"SUM(NR122:NT122)","v":0}]
["Travel",{"$f":"IF($F60>0,$F60*B$76,0)+'(20) RES Detailed Adjustments'!C60+'(20) RES Detailed Adjustments'!C117","v":0},{"$f":"IF($F60>0,$F60*C$76,0)+'(20) RES Detailed Adjustments'!D60+'(20) RES Detailed Adjustments'!D117","v":0},{"$f":"IF($F60>0,$F60*D$76,0)+'(20) RES Detailed Adjustments'!E60+'(20) RES Detailed Adjustments'!E117","v":0},{"$f":"SUM(B123:D123)","v":0},{"$f":"IF($G60>0,$G60*F$76,0)+'(20) RES Detailed Adjustments'!G60+'(20) RES Detailed Adjustments'!G117","v":0},{"$f":"IF($G60>0,$G60*G$76,0)+'(20) RES Detailed Adjustments'!H60+'(20) RES Detailed Adjustments'!H117","v":0},{"$f":"IF($G60>0,$G60*H$76,0)+'(20) RES Detailed Adjustments'!I60+'(20) RES Detailed Adjustments'!I117","v":0},{"$f":"SUM(F123:H123)","v":0},{"$f":"IF($H60>0,$H60*J$76,0)+'(20) RES Detailed Adjustments'!K60+'(20) RES Detailed Adjustments'!K117","v":0},{"$f":"IF($H60>0,$H60*K$76,0)+'(20) RES Detailed Adjustments'!L60+'(20) RES Detailed Adjustments'!L117","v":0},{"$f":"IF($H60>0,$H60*L$76,0)+'(20) RES Detailed Adjustments'!M60+'(20) RES Detailed Adjustments'!M117","v":0},{"$f":"SUM(J123:L123)","v":0},{"$f":"IF($I60>0,$I60*N$76,0)+'(20) RES Detailed Adjustments'!O60+'(20) RES Detailed Adjustments'!O117","v":0},{"$f":"IF($I60>0,$I60*O$76,0)+'(20) RES Detailed Adjustments'!P60+'(20) RES Detailed Adjustments'!P117","v":0},{"$f":"IF($I60>0,$I60*P$76,0)+'(20) RES Detailed Adjustments'!Q60+'(20) RES Detailed Adjustments'!Q117","v":0},{"$f":"SUM(N123:P123)","v":0},{"$f":"IF($J60>0,$J60*R$76,0)+'(20) RES Detailed Adjustments'!S60+'(20) RES Detailed Adjustments'!S117","v":0},{"$f":"IF($J60>0,$J60*S$76,0)+'(20) RES Detailed Adjustments'!T60+'(20) RES Detailed Adjustments'!T117","v":0},{"$f":"IF($J60>0,$J60*T$76,0)+'(20) RES Detailed Adjustments'!U60+'(20) RES Detailed Adjustments'!U117","v":0},{"$f":"SUM(R123:T123)","v":0},{"$f":"IF($K60>0,$K60*V$76,0)+'(20) RES Detailed Adjustments'!W60+'(20) RES Detailed Adjustments'!W117","v":0},{"$f":"IF($K60>0,$K60*W$76,0)+'(20) RES Detailed Adjustments'!X60+'(20) RES Detailed Adjustments'!X117","v":0},{"$f":"IF($K60>0,$K60*X$76,0)+'(20) RES Detailed Adjustments'!Y60+'(20) RES Detailed Adjustments'!Y117","v":0},{"$f":"SUM(V123:X123)","v":0},{"$f":"IF($L60>0,$L60*Z$76,0)+'(20) RES Detailed Adjustments'!AA60+'(20) RES Detailed Adjustments'!AA117","v":0},{"$f":"IF($L60>0,$L60*AA$76,0)+'(20) RES Detailed Adjustments'!AB60+'(20) RES Detailed Adjustments'!AB117","v":0},{"$f":"IF($L60>0,$L60*AB$76,0)+'(20) RES Detailed Adjustments'!AC60+'(20) RES Detailed Adjustments'!AC117","v":0},{"$f":"SUM(Z123:AB123)","v":0},{"$f":"IF($M60>0,$M60*AD$76,0)+'(20) RES Detailed Adjustments'!AE60+'(20) RES Detailed Adjustments'!AE117","v":0},{"$f":"IF($M60>0,$M60*AE$76,0)+'(20) RES Detailed Adjustments'!AF60+'(20) RES Detailed Adjustments'!AF117","v":0},{"$f":"IF($M60>0,$M60*AF$76,0)+'(20) RES Detailed Adjustments'!AG60+'(20) RES Detailed Adjustments'!AG117","v":0},{"$f":"SUM(AD123:AF123)","v":0},{"$f":"IF($N60>0,$N60*AH$76,0)+'(20) RES Detailed Adjustments'!AI60+'(20) RES Detailed Adjustments'!AI117","v":0},{"$f":"IF($N60>0,$N60*AI$76,0)+'(20) RES Detailed Adjustments'!AJ60+'(20) RES Detailed Adjustments'!AJ117","v":0},{"$f":"IF($N60>0,$N60*AJ$76,0)+'(20) RES Detailed Adjustments'!AK60+'(20) RES Detailed Adjustments'!AK117","v":0},{"$f":"SUM(AH123:AJ123)","v":0},{"$f":"IF($O60>0,$O60*AL$76,0)+'(20) RES Detailed Adjustments'!AM60+'(20) RES Detailed Adjustments'!AM117","v":0},{"$f":"IF($O60>0,$O60*AM$76,0)+'(20) RES Detailed Adjustments'!AN60+'(20) RES Detailed Adjustments'!AN117","v":0},{"$f":"IF($O60>0,$O60*AN$76,0)+'(20) RES Detailed Adjustments'!AO60+'(20) RES Detailed Adjustments'!AO117","v":0},{"$f":"SUM(AL123:AN123)","v":0},{"$f":"IF($P60>0,$P60*AP$76,0)+'(20) RES Detailed Adjustments'!AQ60+'(20) RES Detailed Adjustments'!AQ117","v":0},{"$f":"IF($P60>0,$P60*AQ$76,0)+'(20) RES Detailed Adjustments'!AR60+'(20) RES Detailed Adjustments'!AR117","v":0},{"$f":"IF($P60>0,$P60*AR$76,0)+'(20) RES Detailed Adjustments'!AS60+'(20) RES Detailed Adjustments'!AS117","v":0},{"$f":"SUM(AP123:AR123)","v":0},{"$f":"IF($Q60>0,$Q60*AT$76,0)+'(20) RES Detailed Adjustments'!AU60+'(20) RES Detailed Adjustments'!AU117","v":0},{"$f":"IF($Q60>0,$Q60*AU$76,0)+'(20) RES Detailed Adjustments'!AV60+'(20) RES Detailed Adjustments'!AV117","v":0},{"$f":"IF($Q60>0,$Q60*AV$76,0)+'(20) RES Detailed Adjustments'!AW60+'(20) RES Detailed Adjustments'!AW117","v":0},{"$f":"SUM(AT123:AV123)","v":0},{"$f":"IF($R60>0,$R60*AX$76,0)+'(20) RES Detailed Adjustments'!AY60+'(20) RES Detailed Adjustments'!AY117","v":0},{"$f":"IF($R60>0,$R60*AY$76,0)+'(20) RES Detailed Adjustments'!AZ60+'(20) RES Detailed Adjustments'!AZ117","v":0},{"$f":"IF($R60>0,$R60*AZ$76,0)+'(20) RES Detailed Adjustments'!BA60+'(20) RES Detailed Adjustments'!BA117","v":0},{"$f":"SUM(AX123:AZ123)","v":0},{"$f":"IF($S60>0,$S60*BB$76,0)+'(20) RES Detailed Adjustments'!BC60+'(20) RES Detailed Adjustments'!BC117","v":0},{"$f":"IF($S60>0,$S60*BC$76,0)+'(20) RES Detailed Adjustments'!BD60+'(20) RES Detailed Adjustments'!BD117","v":0},{"$f":"IF($S60>0,$S60*BD$76,0)+'(20) RES Detailed Adjustments'!BE60+'(20) RES Detailed Adjustments'!BE117","v":0},{"$f":"SUM(BB123:BD123)","v":0},{"$f":"IF($T60>0,$T60*BF$76,0)+'(20) RES Detailed Adjustments'!BG60+'(20) RES Detailed Adjustments'!BG117","v":0},{"$f":"IF($T60>0,$T60*BG$76,0)+'(20) RES Detailed Adjustments'!BH60+'(20) RES Detailed Adjustments'!BH117","v":0},{"$f":"IF($T60>0,$T60*BH$76,0)+'(20) RES Detailed Adjustments'!BI60+'(20) RES Detailed Adjustments'!BI117","v":0},{"$f":"SUM(BF123:BH123)","v":0},{"$f":"IF($U60>0,$U60*BJ$76,0)+'(20) RES Detailed Adjustments'!BK60+'(20) RES Detailed Adjustments'!BK117","v":0},{"$f":"IF($U60>0,$U60*BK$76,0)+'(20) RES Detailed Adjustments'!BL60+'(20) RES Detailed Adjustments'!BL117","v":0},{"$f":"IF($U60>0,$U60*BL$76,0)+'(20) RES Detailed Adjustments'!BM60+'(20) RES Detailed Adjustments'!BM117","v":0},{"$f":"SUM(BJ123:BL123)","v":0},{"$f":"IF($V60>0,$V60*BN$76,0)+'(20) RES Detailed Adjustments'!BO60+'(20) RES Detailed Adjustments'!BO117","v":0},{"$f":"IF($V60>0,$V60*BO$76,0)+'(20) RES Detailed Adjustments'!BP60+'(20) RES Detailed Adjustments'!BP117","v":0},{"$f":"IF($V60>0,$V60*BP$76,0)+'(20) RES Detailed Adjustments'!BQ60+'(20) RES Detailed Adjustments'!BQ117","v":0},{"$f":"SUM(BN123:BP123)","v":0},{"$f":"IF($W60>0,$W60*BR$76,0)+'(20) RES Detailed Adjustments'!BS60+'(20) RES Detailed Adjustments'!BS117","v":0},{"$f":"IF($W60>0,$W60*BS$76,0)+'(20) RES Detailed Adjustments'!BT60+'(20) RES Detailed Adjustments'!BT117","v":0},{"$f":"IF($W60>0,$W60*BT$76,0)+'(20) RES Detailed Adjustments'!BU60+'(20) RES Detailed Adjustments'!BU117","v":0},{"$f":"SUM(BR123:BT123)","v":0},{"$f":"IF($X60>0,$X60*BV$76,0)+'(20) RES Detailed Adjustments'!BW60+'(20) RES Detailed Adjustments'!BW117","v":0},{"$f":"IF($X60>0,$X60*BW$76,0)+'(20) RES Detailed Adjustments'!BX60+'(20) RES Detailed Adjustments'!BX117","v":0},{"$f":"IF($X60>0,$X60*BX$76,0)+'(20) RES Detailed Adjustments'!BY60+'(20) RES Detailed Adjustments'!BY117","v":0},{"$f":"SUM(BV123:BX123)","v":0},{"$f":"IF($Y60>0,$Y60*BZ$76,0)+'(20) RES Detailed Adjustments'!CA60+'(20) RES Detailed Adjustments'!CA117","v":0},{"$f":"IF($Y60>0,$Y60*CA$76,0)+'(20) RES Detailed Adjustments'!CB60+'(20) RES Detailed Adjustments'!CB117","v":0},{"$f":"IF($Y60>0,$Y60*CB$76,0)+'(20) RES Detailed Adjustments'!CC60+'(20) RES Detailed Adjustments'!CC117","v":0},{"$f":"SUM(BZ123:CB123)","v":0},{"$f":"IF($Z60>0,$Z60*CD$76,0)+'(20) RES Detailed Adjustments'!CE60+'(20) RES Detailed Adjustments'!CE117","v":0},{"$f":"IF($Z60>0,$Z60*CE$76,0)+'(20) RES Detailed Adjustments'!CF60+'(20) RES Detailed Adjustments'!CF117","v":0},{"$f":"IF($Z60>0,$Z60*CF$76,0)+'(20) RES Detailed Adjustments'!CG60+'(20) RES Detailed Adjustments'!CG117","v":0},{"$f":"SUM(CD123:CF123)","v":0},{"$f":"IF($AA60>0,$AA60*CH$76,0)+'(20) RES Detailed Adjustments'!CI60+'(20) RES Detailed Adjustments'!CI117","v":0},{"$f":"IF($AA60>0,$AA60*CI$76,0)+'(20) RES Detailed Adjustments'!CJ60+'(20) RES Detailed Adjustments'!CJ117","v":0},{"$f":"IF($AA60>0,$AA60*CJ$76,0)+'(20) RES Detailed Adjustments'!CK60+'(20) RES Detailed Adjustments'!CK117","v":0},{"$f":"SUM(CH123:CJ123)","v":0},{"$f":"IF($AB60>0,$AB60*CL$76,0)+'(20) RES Detailed Adjustments'!CM60+'(20) RES Detailed Adjustments'!CM117","v":0},{"$f":"IF($AB60>0,$AB60*CM$76,0)+'(20) RES Detailed Adjustments'!CN60+'(20) RES Detailed Adjustments'!CN117","v":0},{"$f":"IF($AB60>0,$AB60*CN$76,0)+'(20) RES Detailed Adjustments'!CO60+'(20) RES Detailed Adjustments'!CO117","v":0},{"$f":"SUM(CL123:CN123)","v":0},{"$f":"IF($AC60>0,$AC60*CP$76,0)+'(20) RES Detailed Adjustments'!CQ60+'(20) RES Detailed Adjustments'!CQ117","v":0},{"$f":"IF($AC60>0,$AC60*CQ$76,0)+'(20) RES Detailed Adjustments'!CR60+'(20) RES Detailed Adjustments'!CR117","v":0},{"$f":"IF($AC60>0,$AC60*CR$76,0)+'(20) RES Detailed Adjustments'!CS60+'(20) RES Detailed Adjustments'!CS117","v":0},{"$f":"SUM(CP123:CR123)","v":0},{"$f":"IF($AD60>0,$AD60*CT$76,0)+'(20) RES Detailed Adjustments'!CU60+'(20) RES Detailed Adjustments'!CU117","v":0},{"$f":"IF($AD60>0,$AD60*CU$76,0)+'(20) RES Detailed Adjustments'!CV60+'(20) RES Detailed Adjustments'!CV117","v":0},{"$f":"IF($AD60>0,$AD60*CV$76,0)+'(20) RES Detailed Adjustments'!CW60+'(20) RES Detailed Adjustments'!CW117","v":0},{"$f":"SUM(CT123:CV123)","v":0},{"$f":"IF($AE60>0,$AE60*CX$76,0)+'(20) RES Detailed Adjustments'!CY60+'(20) RES Detailed Adjustments'!CY117","v":0},{"$f":"IF($AE60>0,$AE60*CY$76,0)+'(20) RES Detailed Adjustments'!CZ60+'(20) RES Detailed Adjustments'!CZ117","v":0},{"$f":"IF($AE60>0,$AE60*CZ$76,0)+'(20) RES Detailed Adjustments'!DA60+'(20) RES Detailed Adjustments'!DA117","v":0},{"$f":"SUM(CX123:CZ123)","v":0},{"$f":"IF($AF60>0,$AF60*DB$76,0)+'(20) RES Detailed Adjustments'!DC60+'(20) RES Detailed Adjustments'!DC117","v":0},{"$f":"IF($AF60>0,$AF60*DC$76,0)+'(20) RES Detailed Adjustments'!DD60+'(20) RES Detailed Adjustments'!DD117","v":0},{"$f":"IF($AF60>0,$AF60*DD$76,0)+'(20) RES Detailed Adjustments'!DE60+'(20) RES Detailed Adjustments'!DE117","v":0},{"$f":"SUM(DB123:DD123)","v":0},{"$f":"IF($AG60>0,$AG60*DF$76,0)+'(20) RES Detailed Adjustments'!DG60+'(20) RES Detailed Adjustments'!DG117","v":0},{"$f":"IF($AG60>0,$AG60*DG$76,0)+'(20) RES Detailed Adjustments'!DH60+'(20) RES Detailed Adjustments'!DH117","v":0},{"$f":"IF($AG60>0,$AG60*DH$76,0)+'(20) RES Detailed Adjustments'!DI60+'(20) RES Detailed Adjustments'!DI117","v":0},{"$f":"SUM(DF123:DH123)","v":0},{"$f":"IF($AH60>0,$AH60*DJ$76,0)+'(20) RES Detailed Adjustments'!DK60+'(20) RES Detailed Adjustments'!DK117","v":0},{"$f":"IF($AH60>0,$AH60*DK$76,0)+'(20) RES Detailed Adjustments'!DL60+'(20) RES Detailed Adjustments'!DL117","v":0},{"$f":"IF($AH60>0,$AH60*DL$76,0)+'(20) RES Detailed Adjustments'!DM60+'(20) RES Detailed Adjustments'!DM117","v":0},{"$f":"SUM(DJ123:DL123)","v":0},{"$f":"IF($AI60>0,$AI60*DN$76,0)+'(20) RES Detailed Adjustments'!DO60+'(20) RES Detailed Adjustments'!DO117","v":0},{"$f":"IF($AI60>0,$AI60*DO$76,0)+'(20) RES Detailed Adjustments'!DP60+'(20) RES Detailed Adjustments'!DP117","v":0},{"$f":"IF($AI60>0,$AI60*DP$76,0)+'(20) RES Detailed Adjustments'!DQ60+'(20) RES Detailed Adjustments'!DQ117","v":0},{"$f":"SUM(DN123:DP123)","v":0},{"$f":"IF($AJ60>0,$AJ60*DR$76,0)+'(20) RES Detailed Adjustments'!DS60+'(20) RES Detailed Adjustments'!DS117","v":0},{"$f":"IF($AJ60>0,$AJ60*DS$76,0)+'(20) RES Detailed Adjustments'!DT60+'(20) RES Detailed Adjustments'!DT117","v":0},{"$f":"IF($AJ60>0,$AJ60*DT$76,0)+'(20) RES Detailed Adjustments'!DU60+'(20) RES Detailed Adjustments'!DU117","v":0},{"$f":"SUM(DR123:DT123)","v":0},{"$f":"IF($AK60>0,$AK60*DV$76,0)+'(20) RES Detailed Adjustments'!DW60+'(20) RES Detailed Adjustments'!DW117","v":0},{"$f":"IF($AK60>0,$AK60*DW$76,0)+'(20) RES Detailed Adjustments'!DX60+'(20) RES Detailed Adjustments'!DX117","v":0},{"$f":"IF($AK60>0,$AK60*DX$76,0)+'(20) RES Detailed Adjustments'!DY60+'(20) RES Detailed Adjustments'!DY117","v":0},{"$f":"SUM(DV123:DX123)","v":0},{"$f":"IF($AL60>0,$AL60*DZ$76,0)+'(20) RES Detailed Adjustments'!EA60+'(20) RES Detailed Adjustments'!EA117","v":0},{"$f":"IF($AL60>0,$AL60*EA$76,0)+'(20) RES Detailed Adjustments'!EB60+'(20) RES Detailed Adjustments'!EB117","v":0},{"$f":"IF($AL60>0,$AL60*EB$76,0)+'(20) RES Detailed Adjustments'!EC60+'(20) RES Detailed Adjustments'!EC117","v":0},{"$f":"SUM(DZ123:EB123)","v":0},{"$f":"IF($AM60>0,$AM60*ED$76,0)+'(20) RES Detailed Adjustments'!EE60+'(20) RES Detailed Adjustments'!EE117","v":0},{"$f":"IF($AM60>0,$AM60*EE$76,0)+'(20) RES Detailed Adjustments'!EF60+'(20) RES Detailed Adjustments'!EF117","v":0},{"$f":"IF($AM60>0,$AM60*EF$76,0)+'(20) RES Detailed Adjustments'!EG60+'(20) RES Detailed Adjustments'!EG117","v":0},{"$f":"SUM(ED123:EF123)","v":0},{"$f":"IF($AN60>0,$AN60*EH$76,0)+'(20) RES Detailed Adjustments'!EI60+'(20) RES Detailed Adjustments'!EI117","v":0},{"$f":"IF($AN60>0,$AN60*EI$76,0)+'(20) RES Detailed Adjustments'!EJ60+'(20) RES Detailed Adjustments'!EJ117","v":0},{"$f":"IF($AN60>0,$AN60*EJ$76,0)+'(20) RES Detailed Adjustments'!EK60+'(20) RES Detailed Adjustments'!EK117","v":0},{"$f":"SUM(EH123:EJ123)","v":0},{"$f":"IF($AO60>0,$AO60*EL$76,0)+'(20) RES Detailed Adjustments'!EM60+'(20) RES Detailed Adjustments'!EM117","v":0},{"$f":"IF($AO60>0,$AO60*EM$76,0)+'(20) RES Detailed Adjustments'!EN60+'(20) RES Detailed Adjustments'!EN117","v":0},{"$f":"IF($AO60>0,$AO60*EN$76,0)+'(20) RES Detailed Adjustments'!EO60+'(20) RES Detailed Adjustments'!EO117","v":0},{"$f":"SUM(EL123:EN123)","v":0},{"$f":"IF($AP60>0,$AP60*EP$76,0)+'(20) RES Detailed Adjustments'!EQ60+'(20) RES Detailed Adjustments'!EQ117","v":0},{"$f":"IF($AP60>0,$AP60*EQ$76,0)+'(20) RES Detailed Adjustments'!ER60+'(20) RES Detailed Adjustments'!ER117","v":0},{"$f":"IF($AP60>0,$AP60*ER$76,0)+'(20) RES Detailed Adjustments'!ES60+'(20) RES Detailed Adjustments'!ES117","v":0},{"$f":"SUM(EP123:ER123)","v":0},{"$f":"IF($AQ60>0,$AQ60*ET$76,0)+'(20) RES Detailed Adjustments'!EU60+'(20) RES Detailed Adjustments'!EU117","v":0},{"$f":"IF($AQ60>0,$AQ60*EU$76,0)+'(20) RES Detailed Adjustments'!EV60+'(20) RES Detailed Adjustments'!EV117","v":0},{"$f":"IF($AQ60>0,$AQ60*EV$76,0)+'(20) RES Detailed Adjustments'!EW60+'(20) RES Detailed Adjustments'!EW117","v":0},{"$f":"SUM(ET123:EV123)","v":0},{"$f":"IF($AR60>0,$AR60*EX$76,0)+'(20) RES Detailed Adjustments'!EY60+'(20) RES Detailed Adjustments'!EY117","v":0},{"$f":"IF($AR60>0,$AR60*EY$76,0)+'(20) RES Detailed Adjustments'!EZ60+'(20) RES Detailed Adjustments'!EZ117","v":0},{"$f":"IF($AR60>0,$AR60*EZ$76,0)+'(20) RES Detailed Adjustments'!FA60+'(20) RES Detailed Adjustments'!FA117","v":0},{"$f":"SUM(EX123:EZ123)","v":0},{"$f":"IF($AS60>0,$AS60*FB$76,0)+'(20) RES Detailed Adjustments'!FC60+'(20) RES Detailed Adjustments'!FC117","v":0},{"$f":"IF($AS60>0,$AS60*FC$76,0)+'(20) RES Detailed Adjustments'!FD60+'(20) RES Detailed Adjustments'!FD117","v":0},{"$f":"IF($AS60>0,$AS60*FD$76,0)+'(20) RES Detailed Adjustments'!FE60+'(20) RES Detailed Adjustments'!FE117","v":0},{"$f":"SUM(FB123:FD123)","v":0},{"$f":"IF($AT60>0,$AT60*FF$76,0)+'(20) RES Detailed Adjustments'!FG60+'(20) RES Detailed Adjustments'!FG117","v":0},{"$f":"IF($AT60>0,$AT60*FG$76,0)+'(20) RES Detailed Adjustments'!FH60+'(20) RES Detailed Adjustments'!FH117","v":0},{"$f":"IF($AT60>0,$AT60*FH$76,0)+'(20) RES Detailed Adjustments'!FI60+'(20) RES Detailed Adjustments'!FI117","v":0},{"$f":"SUM(FF123:FH123)","v":0},{"$f":"IF($AU60>0,$AU60*FJ$76,0)+'(20) RES Detailed Adjustments'!FK60+'(20) RES Detailed Adjustments'!FK117","v":0},{"$f":"IF($AU60>0,$AU60*FK$76,0)+'(20) RES Detailed Adjustments'!FL60+'(20) RES Detailed Adjustments'!FL117","v":0},{"$f":"IF($AU60>0,$AU60*FL$76,0)+'(20) RES Detailed Adjustments'!FM60+'(20) RES Detailed Adjustments'!FM117","v":0},{"$f":"SUM(FJ123:FL123)","v":0},{"$f":"IF($AV60>0,$AV60*FN$76,0)+'(20) RES Detailed Adjustments'!FO60+'(20) RES Detailed Adjustments'!FO117","v":0},{"$f":"IF($AV60>0,$AV60*FO$76,0)+'(20) RES Detailed Adjustments'!FP60+'(20) RES Detailed Adjustments'!FP117","v":0},{"$f":"IF($AV60>0,$AV60*FP$76,0)+'(20) RES Detailed Adjustments'!FQ60+'(20) RES Detailed Adjustments'!FQ117","v":0},{"$f":"SUM(FN123:FP123)","v":0},{"$f":"IF($AW60>0,$AW60*FR$76,0)+'(20) RES Detailed Adjustments'!FS60+'(20) RES Detailed Adjustments'!FS117","v":0},{"$f":"IF($AW60>0,$AW60*FS$76,0)+'(20) RES Detailed Adjustments'!FT60+'(20) RES Detailed Adjustments'!FT117","v":0},{"$f":"IF($AW60>0,$AW60*FT$76,0)+'(20) RES Detailed Adjustments'!FU60+'(20) RES Detailed Adjustments'!FU117","v":0},{"$f":"SUM(FR123:FT123)","v":0},{"$f":"IF($AX60>0,$AX60*FV$76,0)+'(20) RES Detailed Adjustments'!FW60+'(20) RES Detailed Adjustments'!FW117","v":0},{"$f":"IF($AX60>0,$AX60*FW$76,0)+'(20) RES Detailed Adjustments'!FX60+'(20) RES Detailed Adjustments'!FX117","v":0},{"$f":"IF($AX60>0,$AX60*FX$76,0)+'(20) RES Detailed Adjustments'!FY60+'(20) RES Detailed Adjustments'!FY117","v":0},{"$f":"SUM(FV123:FX123)","v":0},{"$f":"IF($AY60>0,$AY60*FZ$76,0)+'(20) RES Detailed Adjustments'!GA60+'(20) RES Detailed Adjustments'!GA117","v":0},{"$f":"IF($AY60>0,$AY60*GA$76,0)+'(20) RES Detailed Adjustments'!GB60+'(20) RES Detailed Adjustments'!GB117","v":0},{"$f":"IF($AY60>0,$AY60*GB$76,0)+'(20) RES Detailed Adjustments'!GC60+'(20) RES Detailed Adjustments'!GC117","v":0},{"$f":"SUM(FZ123:GB123)","v":0},{"$f":"IF($AZ60>0,$AZ60*GD$76,0)+'(20) RES Detailed Adjustments'!GE60+'(20) RES Detailed Adjustments'!GE117","v":0},{"$f":"IF($AZ60>0,$AZ60*GE$76,0)+'(20) RES Detailed Adjustments'!GF60+'(20) RES Detailed Adjustments'!GF117","v":0},{"$f":"IF($AZ60>0,$AZ60*GF$76,0)+'(20) RES Detailed Adjustments'!GG60+'(20) RES Detailed Adjustments'!GG117","v":0},{"$f":"SUM(GD123:GF123)","v":0},{"$f":"IF($BA60>0,$BA60*GH$76,0)+'(20) RES Detailed Adjustments'!GI60+'(20) RES Detailed Adjustments'!GI117","v":0},{"$f":"IF($BA60>0,$BA60*GI$76,0)+'(20) RES Detailed Adjustments'!GJ60+'(20) RES Detailed Adjustments'!GJ117","v":0},{"$f":"IF($BA60>0,$BA60*GJ$76,0)+'(20) RES Detailed Adjustments'!GK60+'(20) RES Detailed Adjustments'!GK117","v":0},{"$f":"SUM(GH123:GJ123)","v":0},{"$f":"IF($BB60>0,$BB60*GL$76,0)+'(20) RES Detailed Adjustments'!GM60+'(20) RES Detailed Adjustments'!GM117","v":0},{"$f":"IF($BB60>0,$BB60*GM$76,0)+'(20) RES Detailed Adjustments'!GN60+'(20) RES Detailed Adjustments'!GN117","v":0},{"$f":"IF($BB60>0,$BB60*GN$76,0)+'(20) RES Detailed Adjustments'!GO60+'(20) RES Detailed Adjustments'!GO117","v":0},{"$f":"SUM(GL123:GN123)","v":0},{"$f":"IF($BC60>0,$BC60*GP$76,0)+'(20) RES Detailed Adjustments'!GQ60+'(20) RES Detailed Adjustments'!GQ117","v":0},{"$f":"IF($BC60>0,$BC60*GQ$76,0)+'(20) RES Detailed Adjustments'!GR60+'(20) RES Detailed Adjustments'!GR117","v":0},{"$f":"IF($BC60>0,$BC60*GR$76,0)+'(20) RES Detailed Adjustments'!GS60+'(20) RES Detailed Adjustments'!GS117","v":0},{"$f":"SUM(GP123:GR123)","v":0},{"$f":"IF($BD60>0,$BD60*GT$76,0)+'(20) RES Detailed Adjustments'!GU60+'(20) RES Detailed Adjustments'!GU117","v":0},{"$f":"IF($BD60>0,$BD60*GU$76,0)+'(20) RES Detailed Adjustments'!GV60+'(20) RES Detailed Adjustments'!GV117","v":0},{"$f":"IF($BD60>0,$BD60*GV$76,0)+'(20) RES Detailed Adjustments'!GW60+'(20) RES Detailed Adjustments'!GW117","v":0},{"$f":"SUM(GT123:GV123)","v":0},{"$f":"IF($BE60>0,$BE60*GX$76,0)+'(20) RES Detailed Adjustments'!GY60+'(20) RES Detailed Adjustments'!GY117","v":0},{"$f":"IF($BE60>0,$BE60*GY$76,0)+'(20) RES Detailed Adjustments'!GZ60+'(20) RES Detailed Adjustments'!GZ117","v":0},{"$f":"IF($BE60>0,$BE60*GZ$76,0)+'(20) RES Detailed Adjustments'!HA60+'(20) RES Detailed Adjustments'!HA117","v":0},{"$f":"SUM(GX123:GZ123)","v":0},{"$f":"IF($BF60>0,$BF60*HB$76,0)+'(20) RES Detailed Adjustments'!HC60+'(20) RES Detailed Adjustments'!HC117","v":0},{"$f":"IF($BF60>0,$BF60*HC$76,0)+'(20) RES Detailed Adjustments'!HD60+'(20) RES Detailed Adjustments'!HD117","v":0},{"$f":"IF($BF60>0,$BF60*HD$76,0)+'(20) RES Detailed Adjustments'!HE60+'(20) RES Detailed Adjustments'!HE117","v":0},{"$f":"SUM(HB123:HD123)","v":0},{"$f":"IF($BG60>0,$BG60*HF$76,0)+'(20) RES Detailed Adjustments'!HG60+'(20) RES Detailed Adjustments'!HG117","v":0},{"$f":"IF($BG60>0,$BG60*HG$76,0)+'(20) RES Detailed Adjustments'!HH60+'(20) RES Detailed Adjustments'!HH117","v":0},{"$f":"IF($BG60>0,$BG60*HH$76,0)+'(20) RES Detailed Adjustments'!HI60+'(20) RES Detailed Adjustments'!HI117","v":0},{"$f":"SUM(HF123:HH123)","v":0},{"$f":"IF($BH60>0,$BH60*HJ$76,0)+'(20) RES Detailed Adjustments'!HK60+'(20) RES Detailed Adjustments'!HK117","v":0},{"$f":"IF($BH60>0,$BH60*HK$76,0)+'(20) RES Detailed Adjustments'!HL60+'(20) RES Detailed Adjustments'!HL117","v":0},{"$f":"IF($BH60>0,$BH60*HL$76,0)+'(20) RES Detailed Adjustments'!HM60+'(20) RES Detailed Adjustments'!HM117","v":0},{"$f":"SUM(HJ123:HL123)","v":0},{"$f":"IF($BI60>0,$BI60*HN$76,0)+'(20) RES Detailed Adjustments'!HO60+'(20) RES Detailed Adjustments'!HO117","v":0},{"$f":"IF($BI60>0,$BI60*HO$76,0)+'(20) RES Detailed Adjustments'!HP60+'(20) RES Detailed Adjustments'!HP117","v":0},{"$f":"IF($BI60>0,$BI60*HP$76,0)+'(20) RES Detailed Adjustments'!HQ60+'(20) RES Detailed Adjustments'!HQ117","v":0},{"$f":"SUM(HN123:HP123)","v":0},{"$f":"IF($BJ60>0,$BJ60*HR$76,0)+'(20) RES Detailed Adjustments'!HS60+'(20) RES Detailed Adjustments'!HS117","v":0},{"$f":"IF($BJ60>0,$BJ60*HS$76,0)+'(20) RES Detailed Adjustments'!HT60+'(20) RES Detailed Adjustments'!HT117","v":0},{"$f":"IF($BJ60>0,$BJ60*HT$76,0)+'(20) RES Detailed Adjustments'!HU60+'(20) RES Detailed Adjustments'!HU117","v":0},{"$f":"SUM(HR123:HT123)","v":0},{"$f":"IF($BK60>0,$BK60*HV$76,0)+'(20) RES Detailed Adjustments'!HW60+'(20) RES Detailed Adjustments'!HW117","v":0},{"$f":"IF($BK60>0,$BK60*HW$76,0)+'(20) RES Detailed Adjustments'!HX60+'(20) RES Detailed Adjustments'!HX117","v":0},{"$f":"IF($BK60>0,$BK60*HX$76,0)+'(20) RES Detailed Adjustments'!HY60+'(20) RES Detailed Adjustments'!HY117","v":0},{"$f":"SUM(HV123:HX123)","v":0},{"$f":"IF($BL60>0,$BL60*HZ$76,0)+'(20) RES Detailed Adjustments'!IA60+'(20) RES Detailed Adjustments'!IA117","v":0},{"$f":"IF($BL60>0,$BL60*IA$76,0)+'(20) RES Detailed Adjustments'!IB60+'(20) RES Detailed Adjustments'!IB117","v":0},{"$f":"IF($BL60>0,$BL60*IB$76,0)+'(20) RES Detailed Adjustments'!IC60+'(20) RES Detailed Adjustments'!IC117","v":0},{"$f":"SUM(HZ123:IB123)","v":0},{"$f":"IF($BM60>0,$BM60*ID$76,0)+'(20) RES Detailed Adjustments'!IE60+'(20) RES Detailed Adjustments'!IE117","v":0},{"$f":"IF($BM60>0,$BM60*IE$76,0)+'(20) RES Detailed Adjustments'!IF60+'(20) RES Detailed Adjustments'!IF117","v":0},{"$f":"IF($BM60>0,$BM60*IF$76,0)+'(20) RES Detailed Adjustments'!IG60+'(20) RES Detailed Adjustments'!IG117","v":0},{"$f":"SUM(ID123:IF123)","v":0},{"$f":"IF($BN60>0,$BN60*IH$76,0)+'(20) RES Detailed Adjustments'!II60+'(20) RES Detailed Adjustments'!II117","v":0},{"$f":"IF($BN60>0,$BN60*II$76,0)+'(20) RES Detailed Adjustments'!IJ60+'(20) RES Detailed Adjustments'!IJ117","v":0},{"$f":"IF($BN60>0,$BN60*IJ$76,0)+'(20) RES Detailed Adjustments'!IK60+'(20) RES Detailed Adjustments'!IK117","v":0},{"$f":"SUM(IH123:IJ123)","v":0},{"$f":"IF($BO60>0,$BO60*IL$76,0)+'(20) RES Detailed Adjustments'!IM60+'(20) RES Detailed Adjustments'!IM117","v":0},{"$f":"IF($BO60>0,$BO60*IM$76,0)+'(20) RES Detailed Adjustments'!IN60+'(20) RES Detailed Adjustments'!IN117","v":0},{"$f":"IF($BO60>0,$BO60*IN$76,0)+'(20) RES Detailed Adjustments'!IO60+'(20) RES Detailed Adjustments'!IO117","v":0},{"$f":"SUM(IL123:IN123)","v":0},{"$f":"IF($BP60>0,$BP60*IP$76,0)+'(20) RES Detailed Adjustments'!IQ60+'(20) RES Detailed Adjustments'!IQ117","v":0},{"$f":"IF($BP60>0,$BP60*IQ$76,0)+'(20) RES Detailed Adjustments'!IR60+'(20) RES Detailed Adjustments'!IR117","v":0},{"$f":"IF($BP60>0,$BP60*IR$76,0)+'(20) RES Detailed Adjustments'!IS60+'(20) RES Detailed Adjustments'!IS117","v":0},{"$f":"SUM(IP123:IR123)","v":0},{"$f":"IF($BQ60>0,$BQ60*IT$76,0)+'(20) RES Detailed Adjustments'!IU60+'(20) RES Detailed Adjustments'!IU117","v":0},{"$f":"IF($BQ60>0,$BQ60*IU$76,0)+'(20) RES Detailed Adjustments'!IV60+'(20) RES Detailed Adjustments'!IV117","v":0},{"$f":"IF($BQ60>0,$BQ60*IV$76,0)+'(20) RES Detailed Adjustments'!IW60+'(20) RES Detailed Adjustments'!IW117","v":0},{"$f":"SUM(IT123:IV123)","v":0},{"$f":"IF($BR60>0,$BR60*IX$76,0)+'(20) RES Detailed Adjustments'!IY60+'(20) RES Detailed Adjustments'!IY117","v":0},{"$f":"IF($BR60>0,$BR60*IY$76,0)+'(20) RES Detailed Adjustments'!IZ60+'(20) RES Detailed Adjustments'!IZ117","v":0},{"$f":"IF($BR60>0,$BR60*IZ$76,0)+'(20) RES Detailed Adjustments'!JA60+'(20) RES Detailed Adjustments'!JA117","v":0},{"$f":"SUM(IX123:IZ123)","v":0},{"$f":"IF($BS60>0,$BS60*JB$76,0)+'(20) RES Detailed Adjustments'!JC60+'(20) RES Detailed Adjustments'!JC117","v":0},{"$f":"IF($BS60>0,$BS60*JC$76,0)+'(20) RES Detailed Adjustments'!JD60+'(20) RES Detailed Adjustments'!JD117","v":0},{"$f":"IF($BS60>0,$BS60*JD$76,0)+'(20) RES Detailed Adjustments'!JE60+'(20) RES Detailed Adjustments'!JE117","v":0},{"$f":"SUM(JB123:JD123)","v":0},{"$f":"IF($BT60>0,$BT60*JF$76,0)+'(20) RES Detailed Adjustments'!JG60+'(20) RES Detailed Adjustments'!JG117","v":0},{"$f":"IF($BT60>0,$BT60*JG$76,0)+'(20) RES Detailed Adjustments'!JH60+'(20) RES Detailed Adjustments'!JH117","v":0},{"$f":"IF($BT60>0,$BT60*JH$76,0)+'(20) RES Detailed Adjustments'!JI60+'(20) RES Detailed Adjustments'!JI117","v":0},{"$f":"SUM(JF123:JH123)","v":0},{"$f":"IF($BU60>0,$BU60*JJ$76,0)+'(20) RES Detailed Adjustments'!JK60+'(20) RES Detailed Adjustments'!JK117","v":0},{"$f":"IF($BU60>0,$BU60*JK$76,0)+'(20) RES Detailed Adjustments'!JL60+'(20) RES Detailed Adjustments'!JL117","v":0},{"$f":"IF($BU60>0,$BU60*JL$76,0)+'(20) RES Detailed Adjustments'!JM60+'(20) RES Detailed Adjustments'!JM117","v":0},{"$f":"SUM(JJ123:JL123)","v":0},{"$f":"IF($BV60>0,$BV60*JN$76,0)+'(20) RES Detailed Adjustments'!JO60+'(20) RES Detailed Adjustments'!JO117","v":0},{"$f":"IF($BV60>0,$BV60*JO$76,0)+'(20) RES Detailed Adjustments'!JP60+'(20) RES Detailed Adjustments'!JP117","v":0},{"$f":"IF($BV60>0,$BV60*JP$76,0)+'(20) RES Detailed Adjustments'!JQ60+'(20) RES Detailed Adjustments'!JQ117","v":0},{"$f":"SUM(JN123:JP123)","v":0},{"$f":"IF($BW60>0,$BW60*JR$76,0)+'(20) RES Detailed Adjustments'!JS60+'(20) RES Detailed Adjustments'!JS117","v":0},{"$f":"IF($BW60>0,$BW60*JS$76,0)+'(20) RES Detailed Adjustments'!JT60+'(20) RES Detailed Adjustments'!JT117","v":0},{"$f":"IF($BW60>0,$BW60*JT$76,0)+'(20) RES Detailed Adjustments'!JU60+'(20) RES Detailed Adjustments'!JU117","v":0},{"$f":"SUM(JR123:JT123)","v":0},{"$f":"IF($BX60>0,$BX60*JV$76,0)+'(20) RES Detailed Adjustments'!JW60+'(20) RES Detailed Adjustments'!JW117","v":0},{"$f":"IF($BX60>0,$BX60*JW$76,0)+'(20) RES Detailed Adjustments'!JX60+'(20) RES Detailed Adjustments'!JX117","v":0},{"$f":"IF($BX60>0,$BX60*JX$76,0)+'(20) RES Detailed Adjustments'!JY60+'(20) RES Detailed Adjustments'!JY117","v":0},{"$f":"SUM(JV123:JX123)","v":0},{"$f":"IF($BY60>0,$BY60*JZ$76,0)+'(20) RES Detailed Adjustments'!KA60+'(20) RES Detailed Adjustments'!KA117","v":0},{"$f":"IF($BY60>0,$BY60*KA$76,0)+'(20) RES Detailed Adjustments'!KB60+'(20) RES Detailed Adjustments'!KB117","v":0},{"$f":"IF($BY60>0,$BY60*KB$76,0)+'(20) RES Detailed Adjustments'!KC60+'(20) RES Detailed Adjustments'!KC117","v":0},{"$f":"SUM(JZ123:KB123)","v":0},{"$f":"IF($BZ60>0,$BZ60*KD$76,0)+'(20) RES Detailed Adjustments'!KE60+'(20) RES Detailed Adjustments'!KE117","v":0},{"$f":"IF($BZ60>0,$BZ60*KE$76,0)+'(20) RES Detailed Adjustments'!KF60+'(20) RES Detailed Adjustments'!KF117","v":0},{"$f":"IF($BZ60>0,$BZ60*KF$76,0)+'(20) RES Detailed Adjustments'!KG60+'(20) RES Detailed Adjustments'!KG117","v":0},{"$f":"SUM(KD123:KF123)","v":0},{"$f":"IF($CA60>0,$CA60*KH$76,0)+'(20) RES Detailed Adjustments'!KI60+'(20) RES Detailed Adjustments'!KI117","v":0},{"$f":"IF($CA60>0,$CA60*KI$76,0)+'(20) RES Detailed Adjustments'!KJ60+'(20) RES Detailed Adjustments'!KJ117","v":0},{"$f":"IF($CA60>0,$CA60*KJ$76,0)+'(20) RES Detailed Adjustments'!KK60+'(20) RES Detailed Adjustments'!KK117","v":0},{"$f":"SUM(KH123:KJ123)","v":0},{"$f":"IF($CB60>0,$CB60*KL$76,0)+'(20) RES Detailed Adjustments'!KM60+'(20) RES Detailed Adjustments'!KM117","v":0},{"$f":"IF($CB60>0,$CB60*KM$76,0)+'(20) RES Detailed Adjustments'!KN60+'(20) RES Detailed Adjustments'!KN117","v":0},{"$f":"IF($CB60>0,$CB60*KN$76,0)+'(20) RES Detailed Adjustments'!KO60+'(20) RES Detailed Adjustments'!KO117","v":0},{"$f":"SUM(KL123:KN123)","v":0},{"$f":"IF($CC60>0,$CC60*KP$76,0)+'(20) RES Detailed Adjustments'!KQ60+'(20) RES Detailed Adjustments'!KQ117","v":0},{"$f":"IF($CC60>0,$CC60*KQ$76,0)+'(20) RES Detailed Adjustments'!KR60+'(20) RES Detailed Adjustments'!KR117","v":0},{"$f":"IF($CC60>0,$CC60*KR$76,0)+'(20) RES Detailed Adjustments'!KS60+'(20) RES Detailed Adjustments'!KS117","v":0},{"$f":"SUM(KP123:KR123)","v":0},{"$f":"IF($CD60>0,$CD60*KT$76,0)+'(20) RES Detailed Adjustments'!KU60+'(20) RES Detailed Adjustments'!KU117","v":0},{"$f":"IF($CD60>0,$CD60*KU$76,0)+'(20) RES Detailed Adjustments'!KV60+'(20) RES Detailed Adjustments'!KV117","v":0},{"$f":"IF($CD60>0,$CD60*KV$76,0)+'(20) RES Detailed Adjustments'!KW60+'(20) RES Detailed Adjustments'!KW117","v":0},{"$f":"SUM(KT123:KV123)","v":0},{"$f":"IF($CE60>0,$CE60*KX$76,0)+'(20) RES Detailed Adjustments'!KY60+'(20) RES Detailed Adjustments'!KY117","v":0},{"$f":"IF($CE60>0,$CE60*KY$76,0)+'(20) RES Detailed Adjustments'!KZ60+'(20) RES Detailed Adjustments'!KZ117","v":0},{"$f":"IF($CE60>0,$CE60*KZ$76,0)+'(20) RES Detailed Adjustments'!LA60+'(20) RES Detailed Adjustments'!LA117","v":0},{"$f":"SUM(KX123:KZ123)","v":0},{"$f":"IF($CF60>0,$CF60*LB$76,0)+'(20) RES Detailed Adjustments'!LC60+'(20) RES Detailed Adjustments'!LC117","v":0},{"$f":"IF($CF60>0,$CF60*LC$76,0)+'(20) RES Detailed Adjustments'!LD60+'(20) RES Detailed Adjustments'!LD117","v":0},{"$f":"IF($CF60>0,$CF60*LD$76,0)+'(20) RES Detailed Adjustments'!LE60+'(20) RES Detailed Adjustments'!LE117","v":0},{"$f":"SUM(LB123:LD123)","v":0},{"$f":"IF($CG60>0,$CG60*LF$76,0)+'(20) RES Detailed Adjustments'!LG60+'(20) RES Detailed Adjustments'!LG117","v":0},{"$f":"IF($CG60>0,$CG60*LG$76,0)+'(20) RES Detailed Adjustments'!LH60+'(20) RES Detailed Adjustments'!LH117","v":0},{"$f":"IF($CG60>0,$CG60*LH$76,0)+'(20) RES Detailed Adjustments'!LI60+'(20) RES Detailed Adjustments'!LI117","v":0},{"$f":"SUM(LF123:LH123)","v":0},{"$f":"IF($CH60>0,$CH60*LJ$76,0)+'(20) RES Detailed Adjustments'!LK60+'(20) RES Detailed Adjustments'!LK117","v":0},{"$f":"IF($CH60>0,$CH60*LK$76,0)+'(20) RES Detailed Adjustments'!LL60+'(20) RES Detailed Adjustments'!LL117","v":0},{"$f":"IF($CH60>0,$CH60*LL$76,0)+'(20) RES Detailed Adjustments'!LM60+'(20) RES Detailed Adjustments'!LM117","v":0},{"$f":"SUM(LJ123:LL123)","v":0},{"$f":"IF($CI60>0,$CI60*LN$76,0)+'(20) RES Detailed Adjustments'!LO60+'(20) RES Detailed Adjustments'!LO117","v":0},{"$f":"IF($CI60>0,$CI60*LO$76,0)+'(20) RES Detailed Adjustments'!LP60+'(20) RES Detailed Adjustments'!LP117","v":0},{"$f":"IF($CI60>0,$CI60*LP$76,0)+'(20) RES Detailed Adjustments'!LQ60+'(20) RES Detailed Adjustments'!LQ117","v":0},{"$f":"SUM(LN123:LP123)","v":0},{"$f":"IF($CJ60>0,$CJ60*LR$76,0)+'(20) RES Detailed Adjustments'!LS60+'(20) RES Detailed Adjustments'!LS117","v":0},{"$f":"IF($CJ60>0,$CJ60*LS$76,0)+'(20) RES Detailed Adjustments'!LT60+'(20) RES Detailed Adjustments'!LT117","v":0},{"$f":"IF($CJ60>0,$CJ60*LT$76,0)+'(20) RES Detailed Adjustments'!LU60+'(20) RES Detailed Adjustments'!LU117","v":0},{"$f":"SUM(LR123:LT123)","v":0},{"$f":"IF($CK60>0,$CK60*LV$76,0)+'(20) RES Detailed Adjustments'!LW60+'(20) RES Detailed Adjustments'!LW117","v":0},{"$f":"IF($CK60>0,$CK60*LW$76,0)+'(20) RES Detailed Adjustments'!LX60+'(20) RES Detailed Adjustments'!LX117","v":0},{"$f":"IF($CK60>0,$CK60*LX$76,0)+'(20) RES Detailed Adjustments'!LY60+'(20) RES Detailed Adjustments'!LY117","v":0},{"$f":"SUM(LV123:LX123)","v":0},{"$f":"IF($CL60>0,$CL60*LZ$76,0)+'(20) RES Detailed Adjustments'!MA60+'(20) RES Detailed Adjustments'!MA117","v":0},{"$f":"IF($CL60>0,$CL60*MA$76,0)+'(20) RES Detailed Adjustments'!MB60+'(20) RES Detailed Adjustments'!MB117","v":0},{"$f":"IF($CL60>0,$CL60*MB$76,0)+'(20) RES Detailed Adjustments'!MC60+'(20) RES Detailed Adjustments'!MC117","v":0},{"$f":"SUM(LZ123:MB123)","v":0},{"$f":"IF($CM60>0,$CM60*MD$76,0)+'(20) RES Detailed Adjustments'!ME60+'(20) RES Detailed Adjustments'!ME117","v":0},{"$f":"IF($CM60>0,$CM60*ME$76,0)+'(20) RES Detailed Adjustments'!MF60+'(20) RES Detailed Adjustments'!MF117","v":0},{"$f":"IF($CM60>0,$CM60*MF$76,0)+'(20) RES Detailed Adjustments'!MG60+'(20) RES Detailed Adjustments'!MG117","v":0},{"$f":"SUM(MD123:MF123)","v":0},{"$f":"IF($CN60>0,$CN60*MH$76,0)+'(20) RES Detailed Adjustments'!MI60+'(20) RES Detailed Adjustments'!MI117","v":0},{"$f":"IF($CN60>0,$CN60*MI$76,0)+'(20) RES Detailed Adjustments'!MJ60+'(20) RES Detailed Adjustments'!MJ117","v":0},{"$f":"IF($CN60>0,$CN60*MJ$76,0)+'(20) RES Detailed Adjustments'!MK60+'(20) RES Detailed Adjustments'!MK117","v":0},{"$f":"SUM(MH123:MJ123)","v":0},{"$f":"IF($CO60>0,$CO60*ML$76,0)+'(20) RES Detailed Adjustments'!MM60+'(20) RES Detailed Adjustments'!MM117","v":0},{"$f":"IF($CO60>0,$CO60*MM$76,0)+'(20) RES Detailed Adjustments'!MN60+'(20) RES Detailed Adjustments'!MN117","v":0},{"$f":"IF($CO60>0,$CO60*MN$76,0)+'(20) RES Detailed Adjustments'!MO60+'(20) RES Detailed Adjustments'!MO117","v":0},{"$f":"SUM(ML123:MN123)","v":0},{"$f":"IF($CP60>0,$CP60*MP$76,0)+'(20) RES Detailed Adjustments'!MQ60+'(20) RES Detailed Adjustments'!MQ117","v":0},{"$f":"IF($CP60>0,$CP60*MQ$76,0)+'(20) RES Detailed Adjustments'!MR60+'(20) RES Detailed Adjustments'!MR117","v":0},{"$f":"IF($CP60>0,$CP60*MR$76,0)+'(20) RES Detailed Adjustments'!MS60+'(20) RES Detailed Adjustments'!MS117","v":0},{"$f":"SUM(MP123:MR123)","v":0},{"$f":"IF($CQ60>0,$CQ60*MT$76,0)+'(20) RES Detailed Adjustments'!MU60+'(20) RES Detailed Adjustments'!MU117","v":0},{"$f":"IF($CQ60>0,$CQ60*MU$76,0)+'(20) RES Detailed Adjustments'!MV60+'(20) RES Detailed Adjustments'!MV117","v":0},{"$f":"IF($CQ60>0,$CQ60*MV$76,0)+'(20) RES Detailed Adjustments'!MW60+'(20) RES Detailed Adjustments'!MW117","v":0},{"$f":"SUM(MT123:MV123)","v":0},{"$f":"IF($CR60>0,$CR60*MX$76,0)+'(20) RES Detailed Adjustments'!MY60+'(20) RES Detailed Adjustments'!MY117","v":0},{"$f":"IF($CR60>0,$CR60*MY$76,0)+'(20) RES Detailed Adjustments'!MZ60+'(20) RES Detailed Adjustments'!MZ117","v":0},{"$f":"IF($CR60>0,$CR60*MZ$76,0)+'(20) RES Detailed Adjustments'!NA60+'(20) RES Detailed Adjustments'!NA117","v":0},{"$f":"SUM(MX123:MZ123)","v":0},{"$f":"IF($CS60>0,$CS60*NB$76,0)+'(20) RES Detailed Adjustments'!NC60+'(20) RES Detailed Adjustments'!NC117","v":0},{"$f":"IF($CS60>0,$CS60*NC$76,0)+'(20) RES Detailed Adjustments'!ND60+'(20) RES Detailed Adjustments'!ND117","v":0},{"$f":"IF($CS60>0,$CS60*ND$76,0)+'(20) RES Detailed Adjustments'!NE60+'(20) RES Detailed Adjustments'!NE117","v":0},{"$f":"SUM(NB123:ND123)","v":0},{"$f":"IF($CT60>0,$CT60*NF$76,0)+'(20) RES Detailed Adjustments'!NG60+'(20) RES Detailed Adjustments'!NG117","v":0},{"$f":"IF($CT60>0,$CT60*NG$76,0)+'(20) RES Detailed Adjustments'!NH60+'(20) RES Detailed Adjustments'!NH117","v":0},{"$f":"IF($CT60>0,$CT60*NH$76,0)+'(20) RES Detailed Adjustments'!NI60+'(20) RES Detailed Adjustments'!NI117","v":0},{"$f":"SUM(NF123:NH123)","v":0},{"$f":"IF($CU60>0,$CU60*NJ$76,0)+'(20) RES Detailed Adjustments'!NK60+'(20) RES Detailed Adjustments'!NK117","v":0},{"$f":"IF($CU60>0,$CU60*NK$76,0)+'(20) RES Detailed Adjustments'!NL60+'(20) RES Detailed Adjustments'!NL117","v":0},{"$f":"IF($CU60>0,$CU60*NL$76,0)+'(20) RES Detailed Adjustments'!NM60+'(20) RES Detailed Adjustments'!NM117","v":0},{"$f":"SUM(NJ123:NL123)","v":0},{"$f":"IF($CV60>0,$CV60*NN$76,0)+'(20) RES Detailed Adjustments'!NO60+'(20) RES Detailed Adjustments'!NO117","v":0},{"$f":"IF($CV60>0,$CV60*NO$76,0)+'(20) RES Detailed Adjustments'!NP60+'(20) RES Detailed Adjustments'!NP117","v":0},{"$f":"IF($CV60>0,$CV60*NP$76,0)+'(20) RES Detailed Adjustments'!NQ60+'(20) RES Detailed Adjustments'!NQ117","v":0},{"$f":"SUM(NN123:NP123)","v":0},{"$f":"IF($CW60>0,$CW60*NR$76,0)+'(20) RES Detailed Adjustments'!NS60+'(20) RES Detailed Adjustments'!NS117","v":0},{"$f":"IF($CW60>0,$CW60*NS$76,0)+'(20) RES Detailed Adjustments'!NT60+'(20) RES Detailed Adjustments'!NT117","v":0},{"$f":"IF($CW60>0,$CW60*NT$76,0)+'(20) RES Detailed Adjustments'!NU60+'(20) RES Detailed Adjustments'!NU117","v":0},{"$f":"SUM(NR123:NT123)","v":0}]
["Gas, Oil, & Maintenance - Vehicles",{"$f":"IF($F61>0,$F61*B$76,0)+'(20) RES Detailed Adjustments'!C61+'(20) RES Detailed Adjustments'!C118","v":0},{"$f":"IF($F61>0,$F61*C$76,0)+'(20) RES Detailed Adjustments'!D61+'(20) RES Detailed Adjustments'!D118","v":0},{"$f":"IF($F61>0,$F61*D$76,0)+'(20) RES Detailed Adjustments'!E61+'(20) RES Detailed Adjustments'!E118","v":0},{"$f":"SUM(B124:D124)","v":0},{"$f":"IF($G61>0,$G61*F$76,0)+'(20) RES Detailed Adjustments'!G61+'(20) RES Detailed Adjustments'!G118","v":0},{"$f":"IF($G61>0,$G61*G$76,0)+'(20) RES Detailed Adjustments'!H61+'(20) RES Detailed Adjustments'!H118","v":0},{"$f":"IF($G61>0,$G61*H$76,0)+'(20) RES Detailed Adjustments'!I61+'(20) RES Detailed Adjustments'!I118","v":0},{"$f":"SUM(F124:H124)","v":0},{"$f":"IF($H61>0,$H61*J$76,0)+'(20) RES Detailed Adjustments'!K61+'(20) RES Detailed Adjustments'!K118","v":0},{"$f":"IF($H61>0,$H61*K$76,0)+'(20) RES Detailed Adjustments'!L61+'(20) RES Detailed Adjustments'!L118","v":0},{"$f":"IF($H61>0,$H61*L$76,0)+'(20) RES Detailed Adjustments'!M61+'(20) RES Detailed Adjustments'!M118","v":0},{"$f":"SUM(J124:L124)","v":0},{"$f":"IF($I61>0,$I61*N$76,0)+'(20) RES Detailed Adjustments'!O61+'(20) RES Detailed Adjustments'!O118","v":0},{"$f":"IF($I61>0,$I61*O$76,0)+'(20) RES Detailed Adjustments'!P61+'(20) RES Detailed Adjustments'!P118","v":0},{"$f":"IF($I61>0,$I61*P$76,0)+'(20) RES Detailed Adjustments'!Q61+'(20) RES Detailed Adjustments'!Q118","v":0},{"$f":"SUM(N124:P124)","v":0},{"$f":"IF($J61>0,$J61*R$76,0)+'(20) RES Detailed Adjustments'!S61+'(20) RES Detailed Adjustments'!S118","v":0},{"$f":"IF($J61>0,$J61*S$76,0)+'(20) RES Detailed Adjustments'!T61+'(20) RES Detailed Adjustments'!T118","v":0},{"$f":"IF($J61>0,$J61*T$76,0)+'(20) RES Detailed Adjustments'!U61+'(20) RES Detailed Adjustments'!U118","v":0},{"$f":"SUM(R124:T124)","v":0},{"$f":"IF($K61>0,$K61*V$76,0)+'(20) RES Detailed Adjustments'!W61+'(20) RES Detailed Adjustments'!W118","v":0},{"$f":"IF($K61>0,$K61*W$76,0)+'(20) RES Detailed Adjustments'!X61+'(20) RES Detailed Adjustments'!X118","v":0},{"$f":"IF($K61>0,$K61*X$76,0)+'(20) RES Detailed Adjustments'!Y61+'(20) RES Detailed Adjustments'!Y118","v":0},{"$f":"SUM(V124:X124)","v":0},{"$f":"IF($L61>0,$L61*Z$76,0)+'(20) RES Detailed Adjustments'!AA61+'(20) RES Detailed Adjustments'!AA118","v":0},{"$f":"IF($L61>0,$L61*AA$76,0)+'(20) RES Detailed Adjustments'!AB61+'(20) RES Detailed Adjustments'!AB118","v":0},{"$f":"IF($L61>0,$L61*AB$76,0)+'(20) RES Detailed Adjustments'!AC61+'(20) RES Detailed Adjustments'!AC118","v":0},{"$f":"SUM(Z124:AB124)","v":0},{"$f":"IF($M61>0,$M61*AD$76,0)+'(20) RES Detailed Adjustments'!AE61+'(20) RES Detailed Adjustments'!AE118","v":0},{"$f":"IF($M61>0,$M61*AE$76,0)+'(20) RES Detailed Adjustments'!AF61+'(20) RES Detailed Adjustments'!AF118","v":0},{"$f":"IF($M61>0,$M61*AF$76,0)+'(20) RES Detailed Adjustments'!AG61+'(20) RES Detailed Adjustments'!AG118","v":0},{"$f":"SUM(AD124:AF124)","v":0},{"$f":"IF($N61>0,$N61*AH$76,0)+'(20) RES Detailed Adjustments'!AI61+'(20) RES Detailed Adjustments'!AI118","v":0},{"$f":"IF($N61>0,$N61*AI$76,0)+'(20) RES Detailed Adjustments'!AJ61+'(20) RES Detailed Adjustments'!AJ118","v":0},{"$f":"IF($N61>0,$N61*AJ$76,0)+'(20) RES Detailed Adjustments'!AK61+'(20) RES Detailed Adjustments'!AK118","v":0},{"$f":"SUM(AH124:AJ124)","v":0},{"$f":"IF($O61>0,$O61*AL$76,0)+'(20) RES Detailed Adjustments'!AM61+'(20) RES Detailed Adjustments'!AM118","v":0},{"$f":"IF($O61>0,$O61*AM$76,0)+'(20) RES Detailed Adjustments'!AN61+'(20) RES Detailed Adjustments'!AN118","v":0},{"$f":"IF($O61>0,$O61*AN$76,0)+'(20) RES Detailed Adjustments'!AO61+'(20) RES Detailed Adjustments'!AO118","v":0},{"$f":"SUM(AL124:AN124)","v":0},{"$f":"IF($P61>0,$P61*AP$76,0)+'(20) RES Detailed Adjustments'!AQ61+'(20) RES Detailed Adjustments'!AQ118","v":0},{"$f":"IF($P61>0,$P61*AQ$76,0)+'(20) RES Detailed Adjustments'!AR61+'(20) RES Detailed Adjustments'!AR118","v":0},{"$f":"IF($P61>0,$P61*AR$76,0)+'(20) RES Detailed Adjustments'!AS61+'(20) RES Detailed Adjustments'!AS118","v":0},{"$f":"SUM(AP124:AR124)","v":0},{"$f":"IF($Q61>0,$Q61*AT$76,0)+'(20) RES Detailed Adjustments'!AU61+'(20) RES Detailed Adjustments'!AU118","v":0},{"$f":"IF($Q61>0,$Q61*AU$76,0)+'(20) RES Detailed Adjustments'!AV61+'(20) RES Detailed Adjustments'!AV118","v":0},{"$f":"IF($Q61>0,$Q61*AV$76,0)+'(20) RES Detailed Adjustments'!AW61+'(20) RES Detailed Adjustments'!AW118","v":0},{"$f":"SUM(AT124:AV124)","v":0},{"$f":"IF($R61>0,$R61*AX$76,0)+'(20) RES Detailed Adjustments'!AY61+'(20) RES Detailed Adjustments'!AY118","v":0},{"$f":"IF($R61>0,$R61*AY$76,0)+'(20) RES Detailed Adjustments'!AZ61+'(20) RES Detailed Adjustments'!AZ118","v":0},{"$f":"IF($R61>0,$R61*AZ$76,0)+'(20) RES Detailed Adjustments'!BA61+'(20) RES Detailed Adjustments'!BA118","v":0},{"$f":"SUM(AX124:AZ124)","v":0},{"$f":"IF($S61>0,$S61*BB$76,0)+'(20) RES Detailed Adjustments'!BC61+'(20) RES Detailed Adjustments'!BC118","v":0},{"$f":"IF($S61>0,$S61*BC$76,0)+'(20) RES Detailed Adjustments'!BD61+'(20) RES Detailed Adjustments'!BD118","v":0},{"$f":"IF($S61>0,$S61*BD$76,0)+'(20) RES Detailed Adjustments'!BE61+'(20) RES Detailed Adjustments'!BE118","v":0},{"$f":"SUM(BB124:BD124)","v":0},{"$f":"IF($T61>0,$T61*BF$76,0)+'(20) RES Detailed Adjustments'!BG61+'(20) RES Detailed Adjustments'!BG118","v":0},{"$f":"IF($T61>0,$T61*BG$76,0)+'(20) RES Detailed Adjustments'!BH61+'(20) RES Detailed Adjustments'!BH118","v":0},{"$f":"IF($T61>0,$T61*BH$76,0)+'(20) RES Detailed Adjustments'!BI61+'(20) RES Detailed Adjustments'!BI118","v":0},{"$f":"SUM(BF124:BH124)","v":0},{"$f":"IF($U61>0,$U61*BJ$76,0)+'(20) RES Detailed Adjustments'!BK61+'(20) RES Detailed Adjustments'!BK118","v":0},{"$f":"IF($U61>0,$U61*BK$76,0)+'(20) RES Detailed Adjustments'!BL61+'(20) RES Detailed Adjustments'!BL118","v":0},{"$f":"IF($U61>0,$U61*BL$76,0)+'(20) RES Detailed Adjustments'!BM61+'(20) RES Detailed Adjustments'!BM118","v":0},{"$f":"SUM(BJ124:BL124)","v":0},{"$f":"IF($V61>0,$V61*BN$76,0)+'(20) RES Detailed Adjustments'!BO61+'(20) RES Detailed Adjustments'!BO118","v":0},{"$f":"IF($V61>0,$V61*BO$76,0)+'(20) RES Detailed Adjustments'!BP61+'(20) RES Detailed Adjustments'!BP118","v":0},{"$f":"IF($V61>0,$V61*BP$76,0)+'(20) RES Detailed Adjustments'!BQ61+'(20) RES Detailed Adjustments'!BQ118","v":0},{"$f":"SUM(BN124:BP124)","v":0},{"$f":"IF($W61>0,$W61*BR$76,0)+'(20) RES Detailed Adjustments'!BS61+'(20) RES Detailed Adjustments'!BS118","v":0},{"$f":"IF($W61>0,$W61*BS$76,0)+'(20) RES Detailed Adjustments'!BT61+'(20) RES Detailed Adjustments'!BT118","v":0},{"$f":"IF($W61>0,$W61*BT$76,0)+'(20) RES Detailed Adjustments'!BU61+'(20) RES Detailed Adjustments'!BU118","v":0},{"$f":"SUM(BR124:BT124)","v":0},{"$f":"IF($X61>0,$X61*BV$76,0)+'(20) RES Detailed Adjustments'!BW61+'(20) RES Detailed Adjustments'!BW118","v":0},{"$f":"IF($X61>0,$X61*BW$76,0)+'(20) RES Detailed Adjustments'!BX61+'(20) RES Detailed Adjustments'!BX118","v":0},{"$f":"IF($X61>0,$X61*BX$76,0)+'(20) RES Detailed Adjustments'!BY61+'(20) RES Detailed Adjustments'!BY118","v":0},{"$f":"SUM(BV124:BX124)","v":0},{"$f":"IF($Y61>0,$Y61*BZ$76,0)+'(20) RES Detailed Adjustments'!CA61+'(20) RES Detailed Adjustments'!CA118","v":0},{"$f":"IF($Y61>0,$Y61*CA$76,0)+'(20) RES Detailed Adjustments'!CB61+'(20) RES Detailed Adjustments'!CB118","v":0},{"$f":"IF($Y61>0,$Y61*CB$76,0)+'(20) RES Detailed Adjustments'!CC61+'(20) RES Detailed Adjustments'!CC118","v":0},{"$f":"SUM(BZ124:CB124)","v":0},{"$f":"IF($Z61>0,$Z61*CD$76,0)+'(20) RES Detailed Adjustments'!CE61+'(20) RES Detailed Adjustments'!CE118","v":0},{"$f":"IF($Z61>0,$Z61*CE$76,0)+'(20) RES Detailed Adjustments'!CF61+'(20) RES Detailed Adjustments'!CF118","v":0},{"$f":"IF($Z61>0,$Z61*CF$76,0)+'(20) RES Detailed Adjustments'!CG61+'(20) RES Detailed Adjustments'!CG118","v":0},{"$f":"SUM(CD124:CF124)","v":0},{"$f":"IF($AA61>0,$AA61*CH$76,0)+'(20) RES Detailed Adjustments'!CI61+'(20) RES Detailed Adjustments'!CI118","v":0},{"$f":"IF($AA61>0,$AA61*CI$76,0)+'(20) RES Detailed Adjustments'!CJ61+'(20) RES Detailed Adjustments'!CJ118","v":0},{"$f":"IF($AA61>0,$AA61*CJ$76,0)+'(20) RES Detailed Adjustments'!CK61+'(20) RES Detailed Adjustments'!CK118","v":0},{"$f":"SUM(CH124:CJ124)","v":0},{"$f":"IF($AB61>0,$AB61*CL$76,0)+'(20) RES Detailed Adjustments'!CM61+'(20) RES Detailed Adjustments'!CM118","v":0},{"$f":"IF($AB61>0,$AB61*CM$76,0)+'(20) RES Detailed Adjustments'!CN61+'(20) RES Detailed Adjustments'!CN118","v":0},{"$f":"IF($AB61>0,$AB61*CN$76,0)+'(20) RES Detailed Adjustments'!CO61+'(20) RES Detailed Adjustments'!CO118","v":0},{"$f":"SUM(CL124:CN124)","v":0},{"$f":"IF($AC61>0,$AC61*CP$76,0)+'(20) RES Detailed Adjustments'!CQ61+'(20) RES Detailed Adjustments'!CQ118","v":0},{"$f":"IF($AC61>0,$AC61*CQ$76,0)+'(20) RES Detailed Adjustments'!CR61+'(20) RES Detailed Adjustments'!CR118","v":0},{"$f":"IF($AC61>0,$AC61*CR$76,0)+'(20) RES Detailed Adjustments'!CS61+'(20) RES Detailed Adjustments'!CS118","v":0},{"$f":"SUM(CP124:CR124)","v":0},{"$f":"IF($AD61>0,$AD61*CT$76,0)+'(20) RES Detailed Adjustments'!CU61+'(20) RES Detailed Adjustments'!CU118","v":0},{"$f":"IF($AD61>0,$AD61*CU$76,0)+'(20) RES Detailed Adjustments'!CV61+'(20) RES Detailed Adjustments'!CV118","v":0},{"$f":"IF($AD61>0,$AD61*CV$76,0)+'(20) RES Detailed Adjustments'!CW61+'(20) RES Detailed Adjustments'!CW118","v":0},{"$f":"SUM(CT124:CV124)","v":0},{"$f":"IF($AE61>0,$AE61*CX$76,0)+'(20) RES Detailed Adjustments'!CY61+'(20) RES Detailed Adjustments'!CY118","v":0},{"$f":"IF($AE61>0,$AE61*CY$76,0)+'(20) RES Detailed Adjustments'!CZ61+'(20) RES Detailed Adjustments'!CZ118","v":0},{"$f":"IF($AE61>0,$AE61*CZ$76,0)+'(20) RES Detailed Adjustments'!DA61+'(20) RES Detailed Adjustments'!DA118","v":0},{"$f":"SUM(CX124:CZ124)","v":0},{"$f":"IF($AF61>0,$AF61*DB$76,0)+'(20) RES Detailed Adjustments'!DC61+'(20) RES Detailed Adjustments'!DC118","v":0},{"$f":"IF($AF61>0,$AF61*DC$76,0)+'(20) RES Detailed Adjustments'!DD61+'(20) RES Detailed Adjustments'!DD118","v":0},{"$f":"IF($AF61>0,$AF61*DD$76,0)+'(20) RES Detailed Adjustments'!DE61+'(20) RES Detailed Adjustments'!DE118","v":0},{"$f":"SUM(DB124:DD124)","v":0},{"$f":"IF($AG61>0,$AG61*DF$76,0)+'(20) RES Detailed Adjustments'!DG61+'(20) RES Detailed Adjustments'!DG118","v":0},{"$f":"IF($AG61>0,$AG61*DG$76,0)+'(20) RES Detailed Adjustments'!DH61+'(20) RES Detailed Adjustments'!DH118","v":0},{"$f":"IF($AG61>0,$AG61*DH$76,0)+'(20) RES Detailed Adjustments'!DI61+'(20) RES Detailed Adjustments'!DI118","v":0},{"$f":"SUM(DF124:DH124)","v":0},{"$f":"IF($AH61>0,$AH61*DJ$76,0)+'(20) RES Detailed Adjustments'!DK61+'(20) RES Detailed Adjustments'!DK118","v":0},{"$f":"IF($AH61>0,$AH61*DK$76,0)+'(20) RES Detailed Adjustments'!DL61+'(20) RES Detailed Adjustments'!DL118","v":0},{"$f":"IF($AH61>0,$AH61*DL$76,0)+'(20) RES Detailed Adjustments'!DM61+'(20) RES Detailed Adjustments'!DM118","v":0},{"$f":"SUM(DJ124:DL124)","v":0},{"$f":"IF($AI61>0,$AI61*DN$76,0)+'(20) RES Detailed Adjustments'!DO61+'(20) RES Detailed Adjustments'!DO118","v":0},{"$f":"IF($AI61>0,$AI61*DO$76,0)+'(20) RES Detailed Adjustments'!DP61+'(20) RES Detailed Adjustments'!DP118","v":0},{"$f":"IF($AI61>0,$AI61*DP$76,0)+'(20) RES Detailed Adjustments'!DQ61+'(20) RES Detailed Adjustments'!DQ118","v":0},{"$f":"SUM(DN124:DP124)","v":0},{"$f":"IF($AJ61>0,$AJ61*DR$76,0)+'(20) RES Detailed Adjustments'!DS61+'(20) RES Detailed Adjustments'!DS118","v":0},{"$f":"IF($AJ61>0,$AJ61*DS$76,0)+'(20) RES Detailed Adjustments'!DT61+'(20) RES Detailed Adjustments'!DT118","v":0},{"$f":"IF($AJ61>0,$AJ61*DT$76,0)+'(20) RES Detailed Adjustments'!DU61+'(20) RES Detailed Adjustments'!DU118","v":0},{"$f":"SUM(DR124:DT124)","v":0},{"$f":"IF($AK61>0,$AK61*DV$76,0)+'(20) RES Detailed Adjustments'!DW61+'(20) RES Detailed Adjustments'!DW118","v":0},{"$f":"IF($AK61>0,$AK61*DW$76,0)+'(20) RES Detailed Adjustments'!DX61+'(20) RES Detailed Adjustments'!DX118","v":0},{"$f":"IF($AK61>0,$AK61*DX$76,0)+'(20) RES Detailed Adjustments'!DY61+'(20) RES Detailed Adjustments'!DY118","v":0},{"$f":"SUM(DV124:DX124)","v":0},{"$f":"IF($AL61>0,$AL61*DZ$76,0)+'(20) RES Detailed Adjustments'!EA61+'(20) RES Detailed Adjustments'!EA118","v":0},{"$f":"IF($AL61>0,$AL61*EA$76,0)+'(20) RES Detailed Adjustments'!EB61+'(20) RES Detailed Adjustments'!EB118","v":0},{"$f":"IF($AL61>0,$AL61*EB$76,0)+'(20) RES Detailed Adjustments'!EC61+'(20) RES Detailed Adjustments'!EC118","v":0},{"$f":"SUM(DZ124:EB124)","v":0},{"$f":"IF($AM61>0,$AM61*ED$76,0)+'(20) RES Detailed Adjustments'!EE61+'(20) RES Detailed Adjustments'!EE118","v":0},{"$f":"IF($AM61>0,$AM61*EE$76,0)+'(20) RES Detailed Adjustments'!EF61+'(20) RES Detailed Adjustments'!EF118","v":0},{"$f":"IF($AM61>0,$AM61*EF$76,0)+'(20) RES Detailed Adjustments'!EG61+'(20) RES Detailed Adjustments'!EG118","v":0},{"$f":"SUM(ED124:EF124)","v":0},{"$f":"IF($AN61>0,$AN61*EH$76,0)+'(20) RES Detailed Adjustments'!EI61+'(20) RES Detailed Adjustments'!EI118","v":0},{"$f":"IF($AN61>0,$AN61*EI$76,0)+'(20) RES Detailed Adjustments'!EJ61+'(20) RES Detailed Adjustments'!EJ118","v":0},{"$f":"IF($AN61>0,$AN61*EJ$76,0)+'(20) RES Detailed Adjustments'!EK61+'(20) RES Detailed Adjustments'!EK118","v":0},{"$f":"SUM(EH124:EJ124)","v":0},{"$f":"IF($AO61>0,$AO61*EL$76,0)+'(20) RES Detailed Adjustments'!EM61+'(20) RES Detailed Adjustments'!EM118","v":0},{"$f":"IF($AO61>0,$AO61*EM$76,0)+'(20) RES Detailed Adjustments'!EN61+'(20) RES Detailed Adjustments'!EN118","v":0},{"$f":"IF($AO61>0,$AO61*EN$76,0)+'(20) RES Detailed Adjustments'!EO61+'(20) RES Detailed Adjustments'!EO118","v":0},{"$f":"SUM(EL124:EN124)","v":0},{"$f":"IF($AP61>0,$AP61*EP$76,0)+'(20) RES Detailed Adjustments'!EQ61+'(20) RES Detailed Adjustments'!EQ118","v":0},{"$f":"IF($AP61>0,$AP61*EQ$76,0)+'(20) RES Detailed Adjustments'!ER61+'(20) RES Detailed Adjustments'!ER118","v":0},{"$f":"IF($AP61>0,$AP61*ER$76,0)+'(20) RES Detailed Adjustments'!ES61+'(20) RES Detailed Adjustments'!ES118","v":0},{"$f":"SUM(EP124:ER124)","v":0},{"$f":"IF($AQ61>0,$AQ61*ET$76,0)+'(20) RES Detailed Adjustments'!EU61+'(20) RES Detailed Adjustments'!EU118","v":0},{"$f":"IF($AQ61>0,$AQ61*EU$76,0)+'(20) RES Detailed Adjustments'!EV61+'(20) RES Detailed Adjustments'!EV118","v":0},{"$f":"IF($AQ61>0,$AQ61*EV$76,0)+'(20) RES Detailed Adjustments'!EW61+'(20) RES Detailed Adjustments'!EW118","v":0},{"$f":"SUM(ET124:EV124)","v":0},{"$f":"IF($AR61>0,$AR61*EX$76,0)+'(20) RES Detailed Adjustments'!EY61+'(20) RES Detailed Adjustments'!EY118","v":0},{"$f":"IF($AR61>0,$AR61*EY$76,0)+'(20) RES Detailed Adjustments'!EZ61+'(20) RES Detailed Adjustments'!EZ118","v":0},{"$f":"IF($AR61>0,$AR61*EZ$76,0)+'(20) RES Detailed Adjustments'!FA61+'(20) RES Detailed Adjustments'!FA118","v":0},{"$f":"SUM(EX124:EZ124)","v":0},{"$f":"IF($AS61>0,$AS61*FB$76,0)+'(20) RES Detailed Adjustments'!FC61+'(20) RES Detailed Adjustments'!FC118","v":0},{"$f":"IF($AS61>0,$AS61*FC$76,0)+'(20) RES Detailed Adjustments'!FD61+'(20) RES Detailed Adjustments'!FD118","v":0},{"$f":"IF($AS61>0,$AS61*FD$76,0)+'(20) RES Detailed Adjustments'!FE61+'(20) RES Detailed Adjustments'!FE118","v":0},{"$f":"SUM(FB124:FD124)","v":0},{"$f":"IF($AT61>0,$AT61*FF$76,0)+'(20) RES Detailed Adjustments'!FG61+'(20) RES Detailed Adjustments'!FG118","v":0},{"$f":"IF($AT61>0,$AT61*FG$76,0)+'(20) RES Detailed Adjustments'!FH61+'(20) RES Detailed Adjustments'!FH118","v":0},{"$f":"IF($AT61>0,$AT61*FH$76,0)+'(20) RES Detailed Adjustments'!FI61+'(20) RES Detailed Adjustments'!FI118","v":0},{"$f":"SUM(FF124:FH124)","v":0},{"$f":"IF($AU61>0,$AU61*FJ$76,0)+'(20) RES Detailed Adjustments'!FK61+'(20) RES Detailed Adjustments'!FK118","v":0},{"$f":"IF($AU61>0,$AU61*FK$76,0)+'(20) RES Detailed Adjustments'!FL61+'(20) RES Detailed Adjustments'!FL118","v":0},{"$f":"IF($AU61>0,$AU61*FL$76,0)+'(20) RES Detailed Adjustments'!FM61+'(20) RES Detailed Adjustments'!FM118","v":0},{"$f":"SUM(FJ124:FL124)","v":0},{"$f":"IF($AV61>0,$AV61*FN$76,0)+'(20) RES Detailed Adjustments'!FO61+'(20) RES Detailed Adjustments'!FO118","v":0},{"$f":"IF($AV61>0,$AV61*FO$76,0)+'(20) RES Detailed Adjustments'!FP61+'(20) RES Detailed Adjustments'!FP118","v":0},{"$f":"IF($AV61>0,$AV61*FP$76,0)+'(20) RES Detailed Adjustments'!FQ61+'(20) RES Detailed Adjustments'!FQ118","v":0},{"$f":"SUM(FN124:FP124)","v":0},{"$f":"IF($AW61>0,$AW61*FR$76,0)+'(20) RES Detailed Adjustments'!FS61+'(20) RES Detailed Adjustments'!FS118","v":0},{"$f":"IF($AW61>0,$AW61*FS$76,0)+'(20) RES Detailed Adjustments'!FT61+'(20) RES Detailed Adjustments'!FT118","v":0},{"$f":"IF($AW61>0,$AW61*FT$76,0)+'(20) RES Detailed Adjustments'!FU61+'(20) RES Detailed Adjustments'!FU118","v":0},{"$f":"SUM(FR124:FT124)","v":0},{"$f":"IF($AX61>0,$AX61*FV$76,0)+'(20) RES Detailed Adjustments'!FW61+'(20) RES Detailed Adjustments'!FW118","v":0},{"$f":"IF($AX61>0,$AX61*FW$76,0)+'(20) RES Detailed Adjustments'!FX61+'(20) RES Detailed Adjustments'!FX118","v":0},{"$f":"IF($AX61>0,$AX61*FX$76,0)+'(20) RES Detailed Adjustments'!FY61+'(20) RES Detailed Adjustments'!FY118","v":0},{"$f":"SUM(FV124:FX124)","v":0},{"$f":"IF($AY61>0,$AY61*FZ$76,0)+'(20) RES Detailed Adjustments'!GA61+'(20) RES Detailed Adjustments'!GA118","v":0},{"$f":"IF($AY61>0,$AY61*GA$76,0)+'(20) RES Detailed Adjustments'!GB61+'(20) RES Detailed Adjustments'!GB118","v":0},{"$f":"IF($AY61>0,$AY61*GB$76,0)+'(20) RES Detailed Adjustments'!GC61+'(20) RES Detailed Adjustments'!GC118","v":0},{"$f":"SUM(FZ124:GB124)","v":0},{"$f":"IF($AZ61>0,$AZ61*GD$76,0)+'(20) RES Detailed Adjustments'!GE61+'(20) RES Detailed Adjustments'!GE118","v":0},{"$f":"IF($AZ61>0,$AZ61*GE$76,0)+'(20) RES Detailed Adjustments'!GF61+'(20) RES Detailed Adjustments'!GF118","v":0},{"$f":"IF($AZ61>0,$AZ61*GF$76,0)+'(20) RES Detailed Adjustments'!GG61+'(20) RES Detailed Adjustments'!GG118","v":0},{"$f":"SUM(GD124:GF124)","v":0},{"$f":"IF($BA61>0,$BA61*GH$76,0)+'(20) RES Detailed Adjustments'!GI61+'(20) RES Detailed Adjustments'!GI118","v":0},{"$f":"IF($BA61>0,$BA61*GI$76,0)+'(20) RES Detailed Adjustments'!GJ61+'(20) RES Detailed Adjustments'!GJ118","v":0},{"$f":"IF($BA61>0,$BA61*GJ$76,0)+'(20) RES Detailed Adjustments'!GK61+'(20) RES Detailed Adjustments'!GK118","v":0},{"$f":"SUM(GH124:GJ124)","v":0},{"$f":"IF($BB61>0,$BB61*GL$76,0)+'(20) RES Detailed Adjustments'!GM61+'(20) RES Detailed Adjustments'!GM118","v":0},{"$f":"IF($BB61>0,$BB61*GM$76,0)+'(20) RES Detailed Adjustments'!GN61+'(20) RES Detailed Adjustments'!GN118","v":0},{"$f":"IF($BB61>0,$BB61*GN$76,0)+'(20) RES Detailed Adjustments'!GO61+'(20) RES Detailed Adjustments'!GO118","v":0},{"$f":"SUM(GL124:GN124)","v":0},{"$f":"IF($BC61>0,$BC61*GP$76,0)+'(20) RES Detailed Adjustments'!GQ61+'(20) RES Detailed Adjustments'!GQ118","v":0},{"$f":"IF($BC61>0,$BC61*GQ$76,0)+'(20) RES Detailed Adjustments'!GR61+'(20) RES Detailed Adjustments'!GR118","v":0},{"$f":"IF($BC61>0,$BC61*GR$76,0)+'(20) RES Detailed Adjustments'!GS61+'(20) RES Detailed Adjustments'!GS118","v":0},{"$f":"SUM(GP124:GR124)","v":0},{"$f":"IF($BD61>0,$BD61*GT$76,0)+'(20) RES Detailed Adjustments'!GU61+'(20) RES Detailed Adjustments'!GU118","v":0},{"$f":"IF($BD61>0,$BD61*GU$76,0)+'(20) RES Detailed Adjustments'!GV61+'(20) RES Detailed Adjustments'!GV118","v":0},{"$f":"IF($BD61>0,$BD61*GV$76,0)+'(20) RES Detailed Adjustments'!GW61+'(20) RES Detailed Adjustments'!GW118","v":0},{"$f":"SUM(GT124:GV124)","v":0},{"$f":"IF($BE61>0,$BE61*GX$76,0)+'(20) RES Detailed Adjustments'!GY61+'(20) RES Detailed Adjustments'!GY118","v":0},{"$f":"IF($BE61>0,$BE61*GY$76,0)+'(20) RES Detailed Adjustments'!GZ61+'(20) RES Detailed Adjustments'!GZ118","v":0},{"$f":"IF($BE61>0,$BE61*GZ$76,0)+'(20) RES Detailed Adjustments'!HA61+'(20) RES Detailed Adjustments'!HA118","v":0},{"$f":"SUM(GX124:GZ124)","v":0},{"$f":"IF($BF61>0,$BF61*HB$76,0)+'(20) RES Detailed Adjustments'!HC61+'(20) RES Detailed Adjustments'!HC118","v":0},{"$f":"IF($BF61>0,$BF61*HC$76,0)+'(20) RES Detailed Adjustments'!HD61+'(20) RES Detailed Adjustments'!HD118","v":0},{"$f":"IF($BF61>0,$BF61*HD$76,0)+'(20) RES Detailed Adjustments'!HE61+'(20) RES Detailed Adjustments'!HE118","v":0},{"$f":"SUM(HB124:HD124)","v":0},{"$f":"IF($BG61>0,$BG61*HF$76,0)+'(20) RES Detailed Adjustments'!HG61+'(20) RES Detailed Adjustments'!HG118","v":0},{"$f":"IF($BG61>0,$BG61*HG$76,0)+'(20) RES Detailed Adjustments'!HH61+'(20) RES Detailed Adjustments'!HH118","v":0},{"$f":"IF($BG61>0,$BG61*HH$76,0)+'(20) RES Detailed Adjustments'!HI61+'(20) RES Detailed Adjustments'!HI118","v":0},{"$f":"SUM(HF124:HH124)","v":0},{"$f":"IF($BH61>0,$BH61*HJ$76,0)+'(20) RES Detailed Adjustments'!HK61+'(20) RES Detailed Adjustments'!HK118","v":0},{"$f":"IF($BH61>0,$BH61*HK$76,0)+'(20) RES Detailed Adjustments'!HL61+'(20) RES Detailed Adjustments'!HL118","v":0},{"$f":"IF($BH61>0,$BH61*HL$76,0)+'(20) RES Detailed Adjustments'!HM61+'(20) RES Detailed Adjustments'!HM118","v":0},{"$f":"SUM(HJ124:HL124)","v":0},{"$f":"IF($BI61>0,$BI61*HN$76,0)+'(20) RES Detailed Adjustments'!HO61+'(20) RES Detailed Adjustments'!HO118","v":0},{"$f":"IF($BI61>0,$BI61*HO$76,0)+'(20) RES Detailed Adjustments'!HP61+'(20) RES Detailed Adjustments'!HP118","v":0},{"$f":"IF($BI61>0,$BI61*HP$76,0)+'(20) RES Detailed Adjustments'!HQ61+'(20) RES Detailed Adjustments'!HQ118","v":0},{"$f":"SUM(HN124:HP124)","v":0},{"$f":"IF($BJ61>0,$BJ61*HR$76,0)+'(20) RES Detailed Adjustments'!HS61+'(20) RES Detailed Adjustments'!HS118","v":0},{"$f":"IF($BJ61>0,$BJ61*HS$76,0)+'(20) RES Detailed Adjustments'!HT61+'(20) RES Detailed Adjustments'!HT118","v":0},{"$f":"IF($BJ61>0,$BJ61*HT$76,0)+'(20) RES Detailed Adjustments'!HU61+'(20) RES Detailed Adjustments'!HU118","v":0},{"$f":"SUM(HR124:HT124)","v":0},{"$f":"IF($BK61>0,$BK61*HV$76,0)+'(20) RES Detailed Adjustments'!HW61+'(20) RES Detailed Adjustments'!HW118","v":0},{"$f":"IF($BK61>0,$BK61*HW$76,0)+'(20) RES Detailed Adjustments'!HX61+'(20) RES Detailed Adjustments'!HX118","v":0},{"$f":"IF($BK61>0,$BK61*HX$76,0)+'(20) RES Detailed Adjustments'!HY61+'(20) RES Detailed Adjustments'!HY118","v":0},{"$f":"SUM(HV124:HX124)","v":0},{"$f":"IF($BL61>0,$BL61*HZ$76,0)+'(20) RES Detailed Adjustments'!IA61+'(20) RES Detailed Adjustments'!IA118","v":0},{"$f":"IF($BL61>0,$BL61*IA$76,0)+'(20) RES Detailed Adjustments'!IB61+'(20) RES Detailed Adjustments'!IB118","v":0},{"$f":"IF($BL61>0,$BL61*IB$76,0)+'(20) RES Detailed Adjustments'!IC61+'(20) RES Detailed Adjustments'!IC118","v":0},{"$f":"SUM(HZ124:IB124)","v":0},{"$f":"IF($BM61>0,$BM61*ID$76,0)+'(20) RES Detailed Adjustments'!IE61+'(20) RES Detailed Adjustments'!IE118","v":0},{"$f":"IF($BM61>0,$BM61*IE$76,0)+'(20) RES Detailed Adjustments'!IF61+'(20) RES Detailed Adjustments'!IF118","v":0},{"$f":"IF($BM61>0,$BM61*IF$76,0)+'(20) RES Detailed Adjustments'!IG61+'(20) RES Detailed Adjustments'!IG118","v":0},{"$f":"SUM(ID124:IF124)","v":0},{"$f":"IF($BN61>0,$BN61*IH$76,0)+'(20) RES Detailed Adjustments'!II61+'(20) RES Detailed Adjustments'!II118","v":0},{"$f":"IF($BN61>0,$BN61*II$76,0)+'(20) RES Detailed Adjustments'!IJ61+'(20) RES Detailed Adjustments'!IJ118","v":0},{"$f":"IF($BN61>0,$BN61*IJ$76,0)+'(20) RES Detailed Adjustments'!IK61+'(20) RES Detailed Adjustments'!IK118","v":0},{"$f":"SUM(IH124:IJ124)","v":0},{"$f":"IF($BO61>0,$BO61*IL$76,0)+'(20) RES Detailed Adjustments'!IM61+'(20) RES Detailed Adjustments'!IM118","v":0},{"$f":"IF($BO61>0,$BO61*IM$76,0)+'(20) RES Detailed Adjustments'!IN61+'(20) RES Detailed Adjustments'!IN118","v":0},{"$f":"IF($BO61>0,$BO61*IN$76,0)+'(20) RES Detailed Adjustments'!IO61+'(20) RES Detailed Adjustments'!IO118","v":0},{"$f":"SUM(IL124:IN124)","v":0},{"$f":"IF($BP61>0,$BP61*IP$76,0)+'(20) RES Detailed Adjustments'!IQ61+'(20) RES Detailed Adjustments'!IQ118","v":0},{"$f":"IF($BP61>0,$BP61*IQ$76,0)+'(20) RES Detailed Adjustments'!IR61+'(20) RES Detailed Adjustments'!IR118","v":0},{"$f":"IF($BP61>0,$BP61*IR$76,0)+'(20) RES Detailed Adjustments'!IS61+'(20) RES Detailed Adjustments'!IS118","v":0},{"$f":"SUM(IP124:IR124)","v":0},{"$f":"IF($BQ61>0,$BQ61*IT$76,0)+'(20) RES Detailed Adjustments'!IU61+'(20) RES Detailed Adjustments'!IU118","v":0},{"$f":"IF($BQ61>0,$BQ61*IU$76,0)+'(20) RES Detailed Adjustments'!IV61+'(20) RES Detailed Adjustments'!IV118","v":0},{"$f":"IF($BQ61>0,$BQ61*IV$76,0)+'(20) RES Detailed Adjustments'!IW61+'(20) RES Detailed Adjustments'!IW118","v":0},{"$f":"SUM(IT124:IV124)","v":0},{"$f":"IF($BR61>0,$BR61*IX$76,0)+'(20) RES Detailed Adjustments'!IY61+'(20) RES Detailed Adjustments'!IY118","v":0},{"$f":"IF($BR61>0,$BR61*IY$76,0)+'(20) RES Detailed Adjustments'!IZ61+'(20) RES Detailed Adjustments'!IZ118","v":0},{"$f":"IF($BR61>0,$BR61*IZ$76,0)+'(20) RES Detailed Adjustments'!JA61+'(20) RES Detailed Adjustments'!JA118","v":0},{"$f":"SUM(IX124:IZ124)","v":0},{"$f":"IF($BS61>0,$BS61*JB$76,0)+'(20) RES Detailed Adjustments'!JC61+'(20) RES Detailed Adjustments'!JC118","v":0},{"$f":"IF($BS61>0,$BS61*JC$76,0)+'(20) RES Detailed Adjustments'!JD61+'(20) RES Detailed Adjustments'!JD118","v":0},{"$f":"IF($BS61>0,$BS61*JD$76,0)+'(20) RES Detailed Adjustments'!JE61+'(20) RES Detailed Adjustments'!JE118","v":0},{"$f":"SUM(JB124:JD124)","v":0},{"$f":"IF($BT61>0,$BT61*JF$76,0)+'(20) RES Detailed Adjustments'!JG61+'(20) RES Detailed Adjustments'!JG118","v":0},{"$f":"IF($BT61>0,$BT61*JG$76,0)+'(20) RES Detailed Adjustments'!JH61+'(20) RES Detailed Adjustments'!JH118","v":0},{"$f":"IF($BT61>0,$BT61*JH$76,0)+'(20) RES Detailed Adjustments'!JI61+'(20) RES Detailed Adjustments'!JI118","v":0},{"$f":"SUM(JF124:JH124)","v":0},{"$f":"IF($BU61>0,$BU61*JJ$76,0)+'(20) RES Detailed Adjustments'!JK61+'(20) RES Detailed Adjustments'!JK118","v":0},{"$f":"IF($BU61>0,$BU61*JK$76,0)+'(20) RES Detailed Adjustments'!JL61+'(20) RES Detailed Adjustments'!JL118","v":0},{"$f":"IF($BU61>0,$BU61*JL$76,0)+'(20) RES Detailed Adjustments'!JM61+'(20) RES Detailed Adjustments'!JM118","v":0},{"$f":"SUM(JJ124:JL124)","v":0},{"$f":"IF($BV61>0,$BV61*JN$76,0)+'(20) RES Detailed Adjustments'!JO61+'(20) RES Detailed Adjustments'!JO118","v":0},{"$f":"IF($BV61>0,$BV61*JO$76,0)+'(20) RES Detailed Adjustments'!JP61+'(20) RES Detailed Adjustments'!JP118","v":0},{"$f":"IF($BV61>0,$BV61*JP$76,0)+'(20) RES Detailed Adjustments'!JQ61+'(20) RES Detailed Adjustments'!JQ118","v":0},{"$f":"SUM(JN124:JP124)","v":0},{"$f":"IF($BW61>0,$BW61*JR$76,0)+'(20) RES Detailed Adjustments'!JS61+'(20) RES Detailed Adjustments'!JS118","v":0},{"$f":"IF($BW61>0,$BW61*JS$76,0)+'(20) RES Detailed Adjustments'!JT61+'(20) RES Detailed Adjustments'!JT118","v":0},{"$f":"IF($BW61>0,$BW61*JT$76,0)+'(20) RES Detailed Adjustments'!JU61+'(20) RES Detailed Adjustments'!JU118","v":0},{"$f":"SUM(JR124:JT124)","v":0},{"$f":"IF($BX61>0,$BX61*JV$76,0)+'(20) RES Detailed Adjustments'!JW61+'(20) RES Detailed Adjustments'!JW118","v":0},{"$f":"IF($BX61>0,$BX61*JW$76,0)+'(20) RES Detailed Adjustments'!JX61+'(20) RES Detailed Adjustments'!JX118","v":0},{"$f":"IF($BX61>0,$BX61*JX$76,0)+'(20) RES Detailed Adjustments'!JY61+'(20) RES Detailed Adjustments'!JY118","v":0},{"$f":"SUM(JV124:JX124)","v":0},{"$f":"IF($BY61>0,$BY61*JZ$76,0)+'(20) RES Detailed Adjustments'!KA61+'(20) RES Detailed Adjustments'!KA118","v":0},{"$f":"IF($BY61>0,$BY61*KA$76,0)+'(20) RES Detailed Adjustments'!KB61+'(20) RES Detailed Adjustments'!KB118","v":0},{"$f":"IF($BY61>0,$BY61*KB$76,0)+'(20) RES Detailed Adjustments'!KC61+'(20) RES Detailed Adjustments'!KC118","v":0},{"$f":"SUM(JZ124:KB124)","v":0},{"$f":"IF($BZ61>0,$BZ61*KD$76,0)+'(20) RES Detailed Adjustments'!KE61+'(20) RES Detailed Adjustments'!KE118","v":0},{"$f":"IF($BZ61>0,$BZ61*KE$76,0)+'(20) RES Detailed Adjustments'!KF61+'(20) RES Detailed Adjustments'!KF118","v":0},{"$f":"IF($BZ61>0,$BZ61*KF$76,0)+'(20) RES Detailed Adjustments'!KG61+'(20) RES Detailed Adjustments'!KG118","v":0},{"$f":"SUM(KD124:KF124)","v":0},{"$f":"IF($CA61>0,$CA61*KH$76,0)+'(20) RES Detailed Adjustments'!KI61+'(20) RES Detailed Adjustments'!KI118","v":0},{"$f":"IF($CA61>0,$CA61*KI$76,0)+'(20) RES Detailed Adjustments'!KJ61+'(20) RES Detailed Adjustments'!KJ118","v":0},{"$f":"IF($CA61>0,$CA61*KJ$76,0)+'(20) RES Detailed Adjustments'!KK61+'(20) RES Detailed Adjustments'!KK118","v":0},{"$f":"SUM(KH124:KJ124)","v":0},{"$f":"IF($CB61>0,$CB61*KL$76,0)+'(20) RES Detailed Adjustments'!KM61+'(20) RES Detailed Adjustments'!KM118","v":0},{"$f":"IF($CB61>0,$CB61*KM$76,0)+'(20) RES Detailed Adjustments'!KN61+'(20) RES Detailed Adjustments'!KN118","v":0},{"$f":"IF($CB61>0,$CB61*KN$76,0)+'(20) RES Detailed Adjustments'!KO61+'(20) RES Detailed Adjustments'!KO118","v":0},{"$f":"SUM(KL124:KN124)","v":0},{"$f":"IF($CC61>0,$CC61*KP$76,0)+'(20) RES Detailed Adjustments'!KQ61+'(20) RES Detailed Adjustments'!KQ118","v":0},{"$f":"IF($CC61>0,$CC61*KQ$76,0)+'(20) RES Detailed Adjustments'!KR61+'(20) RES Detailed Adjustments'!KR118","v":0},{"$f":"IF($CC61>0,$CC61*KR$76,0)+'(20) RES Detailed Adjustments'!KS61+'(20) RES Detailed Adjustments'!KS118","v":0},{"$f":"SUM(KP124:KR124)","v":0},{"$f":"IF($CD61>0,$CD61*KT$76,0)+'(20) RES Detailed Adjustments'!KU61+'(20) RES Detailed Adjustments'!KU118","v":0},{"$f":"IF($CD61>0,$CD61*KU$76,0)+'(20) RES Detailed Adjustments'!KV61+'(20) RES Detailed Adjustments'!KV118","v":0},{"$f":"IF($CD61>0,$CD61*KV$76,0)+'(20) RES Detailed Adjustments'!KW61+'(20) RES Detailed Adjustments'!KW118","v":0},{"$f":"SUM(KT124:KV124)","v":0},{"$f":"IF($CE61>0,$CE61*KX$76,0)+'(20) RES Detailed Adjustments'!KY61+'(20) RES Detailed Adjustments'!KY118","v":0},{"$f":"IF($CE61>0,$CE61*KY$76,0)+'(20) RES Detailed Adjustments'!KZ61+'(20) RES Detailed Adjustments'!KZ118","v":0},{"$f":"IF($CE61>0,$CE61*KZ$76,0)+'(20) RES Detailed Adjustments'!LA61+'(20) RES Detailed Adjustments'!LA118","v":0},{"$f":"SUM(KX124:KZ124)","v":0},{"$f":"IF($CF61>0,$CF61*LB$76,0)+'(20) RES Detailed Adjustments'!LC61+'(20) RES Detailed Adjustments'!LC118","v":0},{"$f":"IF($CF61>0,$CF61*LC$76,0)+'(20) RES Detailed Adjustments'!LD61+'(20) RES Detailed Adjustments'!LD118","v":0},{"$f":"IF($CF61>0,$CF61*LD$76,0)+'(20) RES Detailed Adjustments'!LE61+'(20) RES Detailed Adjustments'!LE118","v":0},{"$f":"SUM(LB124:LD124)","v":0},{"$f":"IF($CG61>0,$CG61*LF$76,0)+'(20) RES Detailed Adjustments'!LG61+'(20) RES Detailed Adjustments'!LG118","v":0},{"$f":"IF($CG61>0,$CG61*LG$76,0)+'(20) RES Detailed Adjustments'!LH61+'(20) RES Detailed Adjustments'!LH118","v":0},{"$f":"IF($CG61>0,$CG61*LH$76,0)+'(20) RES Detailed Adjustments'!LI61+'(20) RES Detailed Adjustments'!LI118","v":0},{"$f":"SUM(LF124:LH124)","v":0},{"$f":"IF($CH61>0,$CH61*LJ$76,0)+'(20) RES Detailed Adjustments'!LK61+'(20) RES Detailed Adjustments'!LK118","v":0},{"$f":"IF($CH61>0,$CH61*LK$76,0)+'(20) RES Detailed Adjustments'!LL61+'(20) RES Detailed Adjustments'!LL118","v":0},{"$f":"IF($CH61>0,$CH61*LL$76,0)+'(20) RES Detailed Adjustments'!LM61+'(20) RES Detailed Adjustments'!LM118","v":0},{"$f":"SUM(LJ124:LL124)","v":0},{"$f":"IF($CI61>0,$CI61*LN$76,0)+'(20) RES Detailed Adjustments'!LO61+'(20) RES Detailed Adjustments'!LO118","v":0},{"$f":"IF($CI61>0,$CI61*LO$76,0)+'(20) RES Detailed Adjustments'!LP61+'(20) RES Detailed Adjustments'!LP118","v":0},{"$f":"IF($CI61>0,$CI61*LP$76,0)+'(20) RES Detailed Adjustments'!LQ61+'(20) RES Detailed Adjustments'!LQ118","v":0},{"$f":"SUM(LN124:LP124)","v":0},{"$f":"IF($CJ61>0,$CJ61*LR$76,0)+'(20) RES Detailed Adjustments'!LS61+'(20) RES Detailed Adjustments'!LS118","v":0},{"$f":"IF($CJ61>0,$CJ61*LS$76,0)+'(20) RES Detailed Adjustments'!LT61+'(20) RES Detailed Adjustments'!LT118","v":0},{"$f":"IF($CJ61>0,$CJ61*LT$76,0)+'(20) RES Detailed Adjustments'!LU61+'(20) RES Detailed Adjustments'!LU118","v":0},{"$f":"SUM(LR124:LT124)","v":0},{"$f":"IF($CK61>0,$CK61*LV$76,0)+'(20) RES Detailed Adjustments'!LW61+'(20) RES Detailed Adjustments'!LW118","v":0},{"$f":"IF($CK61>0,$CK61*LW$76,0)+'(20) RES Detailed Adjustments'!LX61+'(20) RES Detailed Adjustments'!LX118","v":0},{"$f":"IF($CK61>0,$CK61*LX$76,0)+'(20) RES Detailed Adjustments'!LY61+'(20) RES Detailed Adjustments'!LY118","v":0},{"$f":"SUM(LV124:LX124)","v":0},{"$f":"IF($CL61>0,$CL61*LZ$76,0)+'(20) RES Detailed Adjustments'!MA61+'(20) RES Detailed Adjustments'!MA118","v":0},{"$f":"IF($CL61>0,$CL61*MA$76,0)+'(20) RES Detailed Adjustments'!MB61+'(20) RES Detailed Adjustments'!MB118","v":0},{"$f":"IF($CL61>0,$CL61*MB$76,0)+'(20) RES Detailed Adjustments'!MC61+'(20) RES Detailed Adjustments'!MC118","v":0},{"$f":"SUM(LZ124:MB124)","v":0},{"$f":"IF($CM61>0,$CM61*MD$76,0)+'(20) RES Detailed Adjustments'!ME61+'(20) RES Detailed Adjustments'!ME118","v":0},{"$f":"IF($CM61>0,$CM61*ME$76,0)+'(20) RES Detailed Adjustments'!MF61+'(20) RES Detailed Adjustments'!MF118","v":0},{"$f":"IF($CM61>0,$CM61*MF$76,0)+'(20) RES Detailed Adjustments'!MG61+'(20) RES Detailed Adjustments'!MG118","v":0},{"$f":"SUM(MD124:MF124)","v":0},{"$f":"IF($CN61>0,$CN61*MH$76,0)+'(20) RES Detailed Adjustments'!MI61+'(20) RES Detailed Adjustments'!MI118","v":0},{"$f":"IF($CN61>0,$CN61*MI$76,0)+'(20) RES Detailed Adjustments'!MJ61+'(20) RES Detailed Adjustments'!MJ118","v":0},{"$f":"IF($CN61>0,$CN61*MJ$76,0)+'(20) RES Detailed Adjustments'!MK61+'(20) RES Detailed Adjustments'!MK118","v":0},{"$f":"SUM(MH124:MJ124)","v":0},{"$f":"IF($CO61>0,$CO61*ML$76,0)+'(20) RES Detailed Adjustments'!MM61+'(20) RES Detailed Adjustments'!MM118","v":0},{"$f":"IF($CO61>0,$CO61*MM$76,0)+'(20) RES Detailed Adjustments'!MN61+'(20) RES Detailed Adjustments'!MN118","v":0},{"$f":"IF($CO61>0,$CO61*MN$76,0)+'(20) RES Detailed Adjustments'!MO61+'(20) RES Detailed Adjustments'!MO118","v":0},{"$f":"SUM(ML124:MN124)","v":0},{"$f":"IF($CP61>0,$CP61*MP$76,0)+'(20) RES Detailed Adjustments'!MQ61+'(20) RES Detailed Adjustments'!MQ118","v":0},{"$f":"IF($CP61>0,$CP61*MQ$76,0)+'(20) RES Detailed Adjustments'!MR61+'(20) RES Detailed Adjustments'!MR118","v":0},{"$f":"IF($CP61>0,$CP61*MR$76,0)+'(20) RES Detailed Adjustments'!MS61+'(20) RES Detailed Adjustments'!MS118","v":0},{"$f":"SUM(MP124:MR124)","v":0},{"$f":"IF($CQ61>0,$CQ61*MT$76,0)+'(20) RES Detailed Adjustments'!MU61+'(20) RES Detailed Adjustments'!MU118","v":0},{"$f":"IF($CQ61>0,$CQ61*MU$76,0)+'(20) RES Detailed Adjustments'!MV61+'(20) RES Detailed Adjustments'!MV118","v":0},{"$f":"IF($CQ61>0,$CQ61*MV$76,0)+'(20) RES Detailed Adjustments'!MW61+'(20) RES Detailed Adjustments'!MW118","v":0},{"$f":"SUM(MT124:MV124)","v":0},{"$f":"IF($CR61>0,$CR61*MX$76,0)+'(20) RES Detailed Adjustments'!MY61+'(20) RES Detailed Adjustments'!MY118","v":0},{"$f":"IF($CR61>0,$CR61*MY$76,0)+'(20) RES Detailed Adjustments'!MZ61+'(20) RES Detailed Adjustments'!MZ118","v":0},{"$f":"IF($CR61>0,$CR61*MZ$76,0)+'(20) RES Detailed Adjustments'!NA61+'(20) RES Detailed Adjustments'!NA118","v":0},{"$f":"SUM(MX124:MZ124)","v":0},{"$f":"IF($CS61>0,$CS61*NB$76,0)+'(20) RES Detailed Adjustments'!NC61+'(20) RES Detailed Adjustments'!NC118","v":0},{"$f":"IF($CS61>0,$CS61*NC$76,0)+'(20) RES Detailed Adjustments'!ND61+'(20) RES Detailed Adjustments'!ND118","v":0},{"$f":"IF($CS61>0,$CS61*ND$76,0)+'(20) RES Detailed Adjustments'!NE61+'(20) RES Detailed Adjustments'!NE118","v":0},{"$f":"SUM(NB124:ND124)","v":0},{"$f":"IF($CT61>0,$CT61*NF$76,0)+'(20) RES Detailed Adjustments'!NG61+'(20) RES Detailed Adjustments'!NG118","v":0},{"$f":"IF($CT61>0,$CT61*NG$76,0)+'(20) RES Detailed Adjustments'!NH61+'(20) RES Detailed Adjustments'!NH118","v":0},{"$f":"IF($CT61>0,$CT61*NH$76,0)+'(20) RES Detailed Adjustments'!NI61+'(20) RES Detailed Adjustments'!NI118","v":0},{"$f":"SUM(NF124:NH124)","v":0},{"$f":"IF($CU61>0,$CU61*NJ$76,0)+'(20) RES Detailed Adjustments'!NK61+'(20) RES Detailed Adjustments'!NK118","v":0},{"$f":"IF($CU61>0,$CU61*NK$76,0)+'(20) RES Detailed Adjustments'!NL61+'(20) RES Detailed Adjustments'!NL118","v":0},{"$f":"IF($CU61>0,$CU61*NL$76,0)+'(20) RES Detailed Adjustments'!NM61+'(20) RES Detailed Adjustments'!NM118","v":0},{"$f":"SUM(NJ124:NL124)","v":0},{"$f":"IF($CV61>0,$CV61*NN$76,0)+'(20) RES Detailed Adjustments'!NO61+'(20) RES Detailed Adjustments'!NO118","v":0},{"$f":"IF($CV61>0,$CV61*NO$76,0)+'(20) RES Detailed Adjustments'!NP61+'(20) RES Detailed Adjustments'!NP118","v":0},{"$f":"IF($CV61>0,$CV61*NP$76,0)+'(20) RES Detailed Adjustments'!NQ61+'(20) RES Detailed Adjustments'!NQ118","v":0},{"$f":"SUM(NN124:NP124)","v":0},{"$f":"IF($CW61>0,$CW61*NR$76,0)+'(20) RES Detailed Adjustments'!NS61+'(20) RES Detailed Adjustments'!NS118","v":0},{"$f":"IF($CW61>0,$CW61*NS$76,0)+'(20) RES Detailed Adjustments'!NT61+'(20) RES Detailed Adjustments'!NT118","v":0},{"$f":"IF($CW61>0,$CW61*NT$76,0)+'(20) RES Detailed Adjustments'!NU61+'(20) RES Detailed Adjustments'!NU118","v":0},{"$f":"SUM(NR124:NT124)","v":0}]
["Rents & Leases - Vehicles",{"$f":"IF($F62>0,$F62*B$76,0)+'(20) RES Detailed Adjustments'!C62+'(20) RES Detailed Adjustments'!C119","v":0},{"$f":"IF($F62>0,$F62*C$76,0)+'(20) RES Detailed Adjustments'!D62+'(20) RES Detailed Adjustments'!D119","v":0},{"$f":"IF($F62>0,$F62*D$76,0)+'(20) RES Detailed Adjustments'!E62+'(20) RES Detailed Adjustments'!E119","v":0},{"$f":"SUM(B125:D125)","v":0},{"$f":"IF($G62>0,$G62*F$76,0)+'(20) RES Detailed Adjustments'!G62+'(20) RES Detailed Adjustments'!G119","v":0},{"$f":"IF($G62>0,$G62*G$76,0)+'(20) RES Detailed Adjustments'!H62+'(20) RES Detailed Adjustments'!H119","v":0},{"$f":"IF($G62>0,$G62*H$76,0)+'(20) RES Detailed Adjustments'!I62+'(20) RES Detailed Adjustments'!I119","v":0},{"$f":"SUM(F125:H125)","v":0},{"$f":"IF($H62>0,$H62*J$76,0)+'(20) RES Detailed Adjustments'!K62+'(20) RES Detailed Adjustments'!K119","v":0},{"$f":"IF($H62>0,$H62*K$76,0)+'(20) RES Detailed Adjustments'!L62+'(20) RES Detailed Adjustments'!L119","v":0},{"$f":"IF($H62>0,$H62*L$76,0)+'(20) RES Detailed Adjustments'!M62+'(20) RES Detailed Adjustments'!M119","v":0},{"$f":"SUM(J125:L125)","v":0},{"$f":"IF($I62>0,$I62*N$76,0)+'(20) RES Detailed Adjustments'!O62+'(20) RES Detailed Adjustments'!O119","v":0},{"$f":"IF($I62>0,$I62*O$76,0)+'(20) RES Detailed Adjustments'!P62+'(20) RES Detailed Adjustments'!P119","v":0},{"$f":"IF($I62>0,$I62*P$76,0)+'(20) RES Detailed Adjustments'!Q62+'(20) RES Detailed Adjustments'!Q119","v":0},{"$f":"SUM(N125:P125)","v":0},{"$f":"IF($J62>0,$J62*R$76,0)+'(20) RES Detailed Adjustments'!S62+'(20) RES Detailed Adjustments'!S119","v":0},{"$f":"IF($J62>0,$J62*S$76,0)+'(20) RES Detailed Adjustments'!T62+'(20) RES Detailed Adjustments'!T119","v":0},{"$f":"IF($J62>0,$J62*T$76,0)+'(20) RES Detailed Adjustments'!U62+'(20) RES Detailed Adjustments'!U119","v":0},{"$f":"SUM(R125:T125)","v":0},{"$f":"IF($K62>0,$K62*V$76,0)+'(20) RES Detailed Adjustments'!W62+'(20) RES Detailed Adjustments'!W119","v":0},{"$f":"IF($K62>0,$K62*W$76,0)+'(20) RES Detailed Adjustments'!X62+'(20) RES Detailed Adjustments'!X119","v":0},{"$f":"IF($K62>0,$K62*X$76,0)+'(20) RES Detailed Adjustments'!Y62+'(20) RES Detailed Adjustments'!Y119","v":0},{"$f":"SUM(V125:X125)","v":0},{"$f":"IF($L62>0,$L62*Z$76,0)+'(20) RES Detailed Adjustments'!AA62+'(20) RES Detailed Adjustments'!AA119","v":0},{"$f":"IF($L62>0,$L62*AA$76,0)+'(20) RES Detailed Adjustments'!AB62+'(20) RES Detailed Adjustments'!AB119","v":0},{"$f":"IF($L62>0,$L62*AB$76,0)+'(20) RES Detailed Adjustments'!AC62+'(20) RES Detailed Adjustments'!AC119","v":0},{"$f":"SUM(Z125:AB125)","v":0},{"$f":"IF($M62>0,$M62*AD$76,0)+'(20) RES Detailed Adjustments'!AE62+'(20) RES Detailed Adjustments'!AE119","v":0},{"$f":"IF($M62>0,$M62*AE$76,0)+'(20) RES Detailed Adjustments'!AF62+'(20) RES Detailed Adjustments'!AF119","v":0},{"$f":"IF($M62>0,$M62*AF$76,0)+'(20) RES Detailed Adjustments'!AG62+'(20) RES Detailed Adjustments'!AG119","v":0},{"$f":"SUM(AD125:AF125)","v":0},{"$f":"IF($N62>0,$N62*AH$76,0)+'(20) RES Detailed Adjustments'!AI62+'(20) RES Detailed Adjustments'!AI119","v":0},{"$f":"IF($N62>0,$N62*AI$76,0)+'(20) RES Detailed Adjustments'!AJ62+'(20) RES Detailed Adjustments'!AJ119","v":0},{"$f":"IF($N62>0,$N62*AJ$76,0)+'(20) RES Detailed Adjustments'!AK62+'(20) RES Detailed Adjustments'!AK119","v":0},{"$f":"SUM(AH125:AJ125)","v":0},{"$f":"IF($O62>0,$O62*AL$76,0)+'(20) RES Detailed Adjustments'!AM62+'(20) RES Detailed Adjustments'!AM119","v":0},{"$f":"IF($O62>0,$O62*AM$76,0)+'(20) RES Detailed Adjustments'!AN62+'(20) RES Detailed Adjustments'!AN119","v":0},{"$f":"IF($O62>0,$O62*AN$76,0)+'(20) RES Detailed Adjustments'!AO62+'(20) RES Detailed Adjustments'!AO119","v":0},{"$f":"SUM(AL125:AN125)","v":0},{"$f":"IF($P62>0,$P62*AP$76,0)+'(20) RES Detailed Adjustments'!AQ62+'(20) RES Detailed Adjustments'!AQ119","v":0},{"$f":"IF($P62>0,$P62*AQ$76,0)+'(20) RES Detailed Adjustments'!AR62+'(20) RES Detailed Adjustments'!AR119","v":0},{"$f":"IF($P62>0,$P62*AR$76,0)+'(20) RES Detailed Adjustments'!AS62+'(20) RES Detailed Adjustments'!AS119","v":0},{"$f":"SUM(AP125:AR125)","v":0},{"$f":"IF($Q62>0,$Q62*AT$76,0)+'(20) RES Detailed Adjustments'!AU62+'(20) RES Detailed Adjustments'!AU119","v":0},{"$f":"IF($Q62>0,$Q62*AU$76,0)+'(20) RES Detailed Adjustments'!AV62+'(20) RES Detailed Adjustments'!AV119","v":0},{"$f":"IF($Q62>0,$Q62*AV$76,0)+'(20) RES Detailed Adjustments'!AW62+'(20) RES Detailed Adjustments'!AW119","v":0},{"$f":"SUM(AT125:AV125)","v":0},{"$f":"IF($R62>0,$R62*AX$76,0)+'(20) RES Detailed Adjustments'!AY62+'(20) RES Detailed Adjustments'!AY119","v":0},{"$f":"IF($R62>0,$R62*AY$76,0)+'(20) RES Detailed Adjustments'!AZ62+'(20) RES Detailed Adjustments'!AZ119","v":0},{"$f":"IF($R62>0,$R62*AZ$76,0)+'(20) RES Detailed Adjustments'!BA62+'(20) RES Detailed Adjustments'!BA119","v":0},{"$f":"SUM(AX125:AZ125)","v":0},{"$f":"IF($S62>0,$S62*BB$76,0)+'(20) RES Detailed Adjustments'!BC62+'(20) RES Detailed Adjustments'!BC119","v":0},{"$f":"IF($S62>0,$S62*BC$76,0)+'(20) RES Detailed Adjustments'!BD62+'(20) RES Detailed Adjustments'!BD119","v":0},{"$f":"IF($S62>0,$S62*BD$76,0)+'(20) RES Detailed Adjustments'!BE62+'(20) RES Detailed Adjustments'!BE119","v":0},{"$f":"SUM(BB125:BD125)","v":0},{"$f":"IF($T62>0,$T62*BF$76,0)+'(20) RES Detailed Adjustments'!BG62+'(20) RES Detailed Adjustments'!BG119","v":0},{"$f":"IF($T62>0,$T62*BG$76,0)+'(20) RES Detailed Adjustments'!BH62+'(20) RES Detailed Adjustments'!BH119","v":0},{"$f":"IF($T62>0,$T62*BH$76,0)+'(20) RES Detailed Adjustments'!BI62+'(20) RES Detailed Adjustments'!BI119","v":0},{"$f":"SUM(BF125:BH125)","v":0},{"$f":"IF($U62>0,$U62*BJ$76,0)+'(20) RES Detailed Adjustments'!BK62+'(20) RES Detailed Adjustments'!BK119","v":0},{"$f":"IF($U62>0,$U62*BK$76,0)+'(20) RES Detailed Adjustments'!BL62+'(20) RES Detailed Adjustments'!BL119","v":0},{"$f":"IF($U62>0,$U62*BL$76,0)+'(20) RES Detailed Adjustments'!BM62+'(20) RES Detailed Adjustments'!BM119","v":0},{"$f":"SUM(BJ125:BL125)","v":0},{"$f":"IF($V62>0,$V62*BN$76,0)+'(20) RES Detailed Adjustments'!BO62+'(20) RES Detailed Adjustments'!BO119","v":0},{"$f":"IF($V62>0,$V62*BO$76,0)+'(20) RES Detailed Adjustments'!BP62+'(20) RES Detailed Adjustments'!BP119","v":0},{"$f":"IF($V62>0,$V62*BP$76,0)+'(20) RES Detailed Adjustments'!BQ62+'(20) RES Detailed Adjustments'!BQ119","v":0},{"$f":"SUM(BN125:BP125)","v":0},{"$f":"IF($W62>0,$W62*BR$76,0)+'(20) RES Detailed Adjustments'!BS62+'(20) RES Detailed Adjustments'!BS119","v":0},{"$f":"IF($W62>0,$W62*BS$76,0)+'(20) RES Detailed Adjustments'!BT62+'(20) RES Detailed Adjustments'!BT119","v":0},{"$f":"IF($W62>0,$W62*BT$76,0)+'(20) RES Detailed Adjustments'!BU62+'(20) RES Detailed Adjustments'!BU119","v":0},{"$f":"SUM(BR125:BT125)","v":0},{"$f":"IF($X62>0,$X62*BV$76,0)+'(20) RES Detailed Adjustments'!BW62+'(20) RES Detailed Adjustments'!BW119","v":0},{"$f":"IF($X62>0,$X62*BW$76,0)+'(20) RES Detailed Adjustments'!BX62+'(20) RES Detailed Adjustments'!BX119","v":0},{"$f":"IF($X62>0,$X62*BX$76,0)+'(20) RES Detailed Adjustments'!BY62+'(20) RES Detailed Adjustments'!BY119","v":0},{"$f":"SUM(BV125:BX125)","v":0},{"$f":"IF($Y62>0,$Y62*BZ$76,0)+'(20) RES Detailed Adjustments'!CA62+'(20) RES Detailed Adjustments'!CA119","v":0},{"$f":"IF($Y62>0,$Y62*CA$76,0)+'(20) RES Detailed Adjustments'!CB62+'(20) RES Detailed Adjustments'!CB119","v":0},{"$f":"IF($Y62>0,$Y62*CB$76,0)+'(20) RES Detailed Adjustments'!CC62+'(20) RES Detailed Adjustments'!CC119","v":0},{"$f":"SUM(BZ125:CB125)","v":0},{"$f":"IF($Z62>0,$Z62*CD$76,0)+'(20) RES Detailed Adjustments'!CE62+'(20) RES Detailed Adjustments'!CE119","v":0},{"$f":"IF($Z62>0,$Z62*CE$76,0)+'(20) RES Detailed Adjustments'!CF62+'(20) RES Detailed Adjustments'!CF119","v":0},{"$f":"IF($Z62>0,$Z62*CF$76,0)+'(20) RES Detailed Adjustments'!CG62+'(20) RES Detailed Adjustments'!CG119","v":0},{"$f":"SUM(CD125:CF125)","v":0},{"$f":"IF($AA62>0,$AA62*CH$76,0)+'(20) RES Detailed Adjustments'!CI62+'(20) RES Detailed Adjustments'!CI119","v":0},{"$f":"IF($AA62>0,$AA62*CI$76,0)+'(20) RES Detailed Adjustments'!CJ62+'(20) RES Detailed Adjustments'!CJ119","v":0},{"$f":"IF($AA62>0,$AA62*CJ$76,0)+'(20) RES Detailed Adjustments'!CK62+'(20) RES Detailed Adjustments'!CK119","v":0},{"$f":"SUM(CH125:CJ125)","v":0},{"$f":"IF($AB62>0,$AB62*CL$76,0)+'(20) RES Detailed Adjustments'!CM62+'(20) RES Detailed Adjustments'!CM119","v":0},{"$f":"IF($AB62>0,$AB62*CM$76,0)+'(20) RES Detailed Adjustments'!CN62+'(20) RES Detailed Adjustments'!CN119","v":0},{"$f":"IF($AB62>0,$AB62*CN$76,0)+'(20) RES Detailed Adjustments'!CO62+'(20) RES Detailed Adjustments'!CO119","v":0},{"$f":"SUM(CL125:CN125)","v":0},{"$f":"IF($AC62>0,$AC62*CP$76,0)+'(20) RES Detailed Adjustments'!CQ62+'(20) RES Detailed Adjustments'!CQ119","v":0},{"$f":"IF($AC62>0,$AC62*CQ$76,0)+'(20) RES Detailed Adjustments'!CR62+'(20) RES Detailed Adjustments'!CR119","v":0},{"$f":"IF($AC62>0,$AC62*CR$76,0)+'(20) RES Detailed Adjustments'!CS62+'(20) RES Detailed Adjustments'!CS119","v":0},{"$f":"SUM(CP125:CR125)","v":0},{"$f":"IF($AD62>0,$AD62*CT$76,0)+'(20) RES Detailed Adjustments'!CU62+'(20) RES Detailed Adjustments'!CU119","v":0},{"$f":"IF($AD62>0,$AD62*CU$76,0)+'(20) RES Detailed Adjustments'!CV62+'(20) RES Detailed Adjustments'!CV119","v":0},{"$f":"IF($AD62>0,$AD62*CV$76,0)+'(20) RES Detailed Adjustments'!CW62+'(20) RES Detailed Adjustments'!CW119","v":0},{"$f":"SUM(CT125:CV125)","v":0},{"$f":"IF($AE62>0,$AE62*CX$76,0)+'(20) RES Detailed Adjustments'!CY62+'(20) RES Detailed Adjustments'!CY119","v":0},{"$f":"IF($AE62>0,$AE62*CY$76,0)+'(20) RES Detailed Adjustments'!CZ62+'(20) RES Detailed Adjustments'!CZ119","v":0},{"$f":"IF($AE62>0,$AE62*CZ$76,0)+'(20) RES Detailed Adjustments'!DA62+'(20) RES Detailed Adjustments'!DA119","v":0},{"$f":"SUM(CX125:CZ125)","v":0},{"$f":"IF($AF62>0,$AF62*DB$76,0)+'(20) RES Detailed Adjustments'!DC62+'(20) RES Detailed Adjustments'!DC119","v":0},{"$f":"IF($AF62>0,$AF62*DC$76,0)+'(20) RES Detailed Adjustments'!DD62+'(20) RES Detailed Adjustments'!DD119","v":0},{"$f":"IF($AF62>0,$AF62*DD$76,0)+'(20) RES Detailed Adjustments'!DE62+'(20) RES Detailed Adjustments'!DE119","v":0},{"$f":"SUM(DB125:DD125)","v":0},{"$f":"IF($AG62>0,$AG62*DF$76,0)+'(20) RES Detailed Adjustments'!DG62+'(20) RES Detailed Adjustments'!DG119","v":0},{"$f":"IF($AG62>0,$AG62*DG$76,0)+'(20) RES Detailed Adjustments'!DH62+'(20) RES Detailed Adjustments'!DH119","v":0},{"$f":"IF($AG62>0,$AG62*DH$76,0)+'(20) RES Detailed Adjustments'!DI62+'(20) RES Detailed Adjustments'!DI119","v":0},{"$f":"SUM(DF125:DH125)","v":0},{"$f":"IF($AH62>0,$AH62*DJ$76,0)+'(20) RES Detailed Adjustments'!DK62+'(20) RES Detailed Adjustments'!DK119","v":0},{"$f":"IF($AH62>0,$AH62*DK$76,0)+'(20) RES Detailed Adjustments'!DL62+'(20) RES Detailed Adjustments'!DL119","v":0},{"$f":"IF($AH62>0,$AH62*DL$76,0)+'(20) RES Detailed Adjustments'!DM62+'(20) RES Detailed Adjustments'!DM119","v":0},{"$f":"SUM(DJ125:DL125)","v":0},{"$f":"IF($AI62>0,$AI62*DN$76,0)+'(20) RES Detailed Adjustments'!DO62+'(20) RES Detailed Adjustments'!DO119","v":0},{"$f":"IF($AI62>0,$AI62*DO$76,0)+'(20) RES Detailed Adjustments'!DP62+'(20) RES Detailed Adjustments'!DP119","v":0},{"$f":"IF($AI62>0,$AI62*DP$76,0)+'(20) RES Detailed Adjustments'!DQ62+'(20) RES Detailed Adjustments'!DQ119","v":0},{"$f":"SUM(DN125:DP125)","v":0},{"$f":"IF($AJ62>0,$AJ62*DR$76,0)+'(20) RES Detailed Adjustments'!DS62+'(20) RES Detailed Adjustments'!DS119","v":0},{"$f":"IF($AJ62>0,$AJ62*DS$76,0)+'(20) RES Detailed Adjustments'!DT62+'(20) RES Detailed Adjustments'!DT119","v":0},{"$f":"IF($AJ62>0,$AJ62*DT$76,0)+'(20) RES Detailed Adjustments'!DU62+'(20) RES Detailed Adjustments'!DU119","v":0},{"$f":"SUM(DR125:DT125)","v":0},{"$f":"IF($AK62>0,$AK62*DV$76,0)+'(20) RES Detailed Adjustments'!DW62+'(20) RES Detailed Adjustments'!DW119","v":0},{"$f":"IF($AK62>0,$AK62*DW$76,0)+'(20) RES Detailed Adjustments'!DX62+'(20) RES Detailed Adjustments'!DX119","v":0},{"$f":"IF($AK62>0,$AK62*DX$76,0)+'(20) RES Detailed Adjustments'!DY62+'(20) RES Detailed Adjustments'!DY119","v":0},{"$f":"SUM(DV125:DX125)","v":0},{"$f":"IF($AL62>0,$AL62*DZ$76,0)+'(20) RES Detailed Adjustments'!EA62+'(20) RES Detailed Adjustments'!EA119","v":0},{"$f":"IF($AL62>0,$AL62*EA$76,0)+'(20) RES Detailed Adjustments'!EB62+'(20) RES Detailed Adjustments'!EB119","v":0},{"$f":"IF($AL62>0,$AL62*EB$76,0)+'(20) RES Detailed Adjustments'!EC62+'(20) RES Detailed Adjustments'!EC119","v":0},{"$f":"SUM(DZ125:EB125)","v":0},{"$f":"IF($AM62>0,$AM62*ED$76,0)+'(20) RES Detailed Adjustments'!EE62+'(20) RES Detailed Adjustments'!EE119","v":0},{"$f":"IF($AM62>0,$AM62*EE$76,0)+'(20) RES Detailed Adjustments'!EF62+'(20) RES Detailed Adjustments'!EF119","v":0},{"$f":"IF($AM62>0,$AM62*EF$76,0)+'(20) RES Detailed Adjustments'!EG62+'(20) RES Detailed Adjustments'!EG119","v":0},{"$f":"SUM(ED125:EF125)","v":0},{"$f":"IF($AN62>0,$AN62*EH$76,0)+'(20) RES Detailed Adjustments'!EI62+'(20) RES Detailed Adjustments'!EI119","v":0},{"$f":"IF($AN62>0,$AN62*EI$76,0)+'(20) RES Detailed Adjustments'!EJ62+'(20) RES Detailed Adjustments'!EJ119","v":0},{"$f":"IF($AN62>0,$AN62*EJ$76,0)+'(20) RES Detailed Adjustments'!EK62+'(20) RES Detailed Adjustments'!EK119","v":0},{"$f":"SUM(EH125:EJ125)","v":0},{"$f":"IF($AO62>0,$AO62*EL$76,0)+'(20) RES Detailed Adjustments'!EM62+'(20) RES Detailed Adjustments'!EM119","v":0},{"$f":"IF($AO62>0,$AO62*EM$76,0)+'(20) RES Detailed Adjustments'!EN62+'(20) RES Detailed Adjustments'!EN119","v":0},{"$f":"IF($AO62>0,$AO62*EN$76,0)+'(20) RES Detailed Adjustments'!EO62+'(20) RES Detailed Adjustments'!EO119","v":0},{"$f":"SUM(EL125:EN125)","v":0},{"$f":"IF($AP62>0,$AP62*EP$76,0)+'(20) RES Detailed Adjustments'!EQ62+'(20) RES Detailed Adjustments'!EQ119","v":0},{"$f":"IF($AP62>0,$AP62*EQ$76,0)+'(20) RES Detailed Adjustments'!ER62+'(20) RES Detailed Adjustments'!ER119","v":0},{"$f":"IF($AP62>0,$AP62*ER$76,0)+'(20) RES Detailed Adjustments'!ES62+'(20) RES Detailed Adjustments'!ES119","v":0},{"$f":"SUM(EP125:ER125)","v":0},{"$f":"IF($AQ62>0,$AQ62*ET$76,0)+'(20) RES Detailed Adjustments'!EU62+'(20) RES Detailed Adjustments'!EU119","v":0},{"$f":"IF($AQ62>0,$AQ62*EU$76,0)+'(20) RES Detailed Adjustments'!EV62+'(20) RES Detailed Adjustments'!EV119","v":0},{"$f":"IF($AQ62>0,$AQ62*EV$76,0)+'(20) RES Detailed Adjustments'!EW62+'(20) RES Detailed Adjustments'!EW119","v":0},{"$f":"SUM(ET125:EV125)","v":0},{"$f":"IF($AR62>0,$AR62*EX$76,0)+'(20) RES Detailed Adjustments'!EY62+'(20) RES Detailed Adjustments'!EY119","v":0},{"$f":"IF($AR62>0,$AR62*EY$76,0)+'(20) RES Detailed Adjustments'!EZ62+'(20) RES Detailed Adjustments'!EZ119","v":0},{"$f":"IF($AR62>0,$AR62*EZ$76,0)+'(20) RES Detailed Adjustments'!FA62+'(20) RES Detailed Adjustments'!FA119","v":0},{"$f":"SUM(EX125:EZ125)","v":0},{"$f":"IF($AS62>0,$AS62*FB$76,0)+'(20) RES Detailed Adjustments'!FC62+'(20) RES Detailed Adjustments'!FC119","v":0},{"$f":"IF($AS62>0,$AS62*FC$76,0)+'(20) RES Detailed Adjustments'!FD62+'(20) RES Detailed Adjustments'!FD119","v":0},{"$f":"IF($AS62>0,$AS62*FD$76,0)+'(20) RES Detailed Adjustments'!FE62+'(20) RES Detailed Adjustments'!FE119","v":0},{"$f":"SUM(FB125:FD125)","v":0},{"$f":"IF($AT62>0,$AT62*FF$76,0)+'(20) RES Detailed Adjustments'!FG62+'(20) RES Detailed Adjustments'!FG119","v":0},{"$f":"IF($AT62>0,$AT62*FG$76,0)+'(20) RES Detailed Adjustments'!FH62+'(20) RES Detailed Adjustments'!FH119","v":0},{"$f":"IF($AT62>0,$AT62*FH$76,0)+'(20) RES Detailed Adjustments'!FI62+'(20) RES Detailed Adjustments'!FI119","v":0},{"$f":"SUM(FF125:FH125)","v":0},{"$f":"IF($AU62>0,$AU62*FJ$76,0)+'(20) RES Detailed Adjustments'!FK62+'(20) RES Detailed Adjustments'!FK119","v":0},{"$f":"IF($AU62>0,$AU62*FK$76,0)+'(20) RES Detailed Adjustments'!FL62+'(20) RES Detailed Adjustments'!FL119","v":0},{"$f":"IF($AU62>0,$AU62*FL$76,0)+'(20) RES Detailed Adjustments'!FM62+'(20) RES Detailed Adjustments'!FM119","v":0},{"$f":"SUM(FJ125:FL125)","v":0},{"$f":"IF($AV62>0,$AV62*FN$76,0)+'(20) RES Detailed Adjustments'!FO62+'(20) RES Detailed Adjustments'!FO119","v":0},{"$f":"IF($AV62>0,$AV62*FO$76,0)+'(20) RES Detailed Adjustments'!FP62+'(20) RES Detailed Adjustments'!FP119","v":0},{"$f":"IF($AV62>0,$AV62*FP$76,0)+'(20) RES Detailed Adjustments'!FQ62+'(20) RES Detailed Adjustments'!FQ119","v":0},{"$f":"SUM(FN125:FP125)","v":0},{"$f":"IF($AW62>0,$AW62*FR$76,0)+'(20) RES Detailed Adjustments'!FS62+'(20) RES Detailed Adjustments'!FS119","v":0},{"$f":"IF($AW62>0,$AW62*FS$76,0)+'(20) RES Detailed Adjustments'!FT62+'(20) RES Detailed Adjustments'!FT119","v":0},{"$f":"IF($AW62>0,$AW62*FT$76,0)+'(20) RES Detailed Adjustments'!FU62+'(20) RES Detailed Adjustments'!FU119","v":0},{"$f":"SUM(FR125:FT125)","v":0},{"$f":"IF($AX62>0,$AX62*FV$76,0)+'(20) RES Detailed Adjustments'!FW62+'(20) RES Detailed Adjustments'!FW119","v":0},{"$f":"IF($AX62>0,$AX62*FW$76,0)+'(20) RES Detailed Adjustments'!FX62+'(20) RES Detailed Adjustments'!FX119","v":0},{"$f":"IF($AX62>0,$AX62*FX$76,0)+'(20) RES Detailed Adjustments'!FY62+'(20) RES Detailed Adjustments'!FY119","v":0},{"$f":"SUM(FV125:FX125)","v":0},{"$f":"IF($AY62>0,$AY62*FZ$76,0)+'(20) RES Detailed Adjustments'!GA62+'(20) RES Detailed Adjustments'!GA119","v":0},{"$f":"IF($AY62>0,$AY62*GA$76,0)+'(20) RES Detailed Adjustments'!GB62+'(20) RES Detailed Adjustments'!GB119","v":0},{"$f":"IF($AY62>0,$AY62*GB$76,0)+'(20) RES Detailed Adjustments'!GC62+'(20) RES Detailed Adjustments'!GC119","v":0},{"$f":"SUM(FZ125:GB125)","v":0},{"$f":"IF($AZ62>0,$AZ62*GD$76,0)+'(20) RES Detailed Adjustments'!GE62+'(20) RES Detailed Adjustments'!GE119","v":0},{"$f":"IF($AZ62>0,$AZ62*GE$76,0)+'(20) RES Detailed Adjustments'!GF62+'(20) RES Detailed Adjustments'!GF119","v":0},{"$f":"IF($AZ62>0,$AZ62*GF$76,0)+'(20) RES Detailed Adjustments'!GG62+'(20) RES Detailed Adjustments'!GG119","v":0},{"$f":"SUM(GD125:GF125)","v":0},{"$f":"IF($BA62>0,$BA62*GH$76,0)+'(20) RES Detailed Adjustments'!GI62+'(20) RES Detailed Adjustments'!GI119","v":0},{"$f":"IF($BA62>0,$BA62*GI$76,0)+'(20) RES Detailed Adjustments'!GJ62+'(20) RES Detailed Adjustments'!GJ119","v":0},{"$f":"IF($BA62>0,$BA62*GJ$76,0)+'(20) RES Detailed Adjustments'!GK62+'(20) RES Detailed Adjustments'!GK119","v":0},{"$f":"SUM(GH125:GJ125)","v":0},{"$f":"IF($BB62>0,$BB62*GL$76,0)+'(20) RES Detailed Adjustments'!GM62+'(20) RES Detailed Adjustments'!GM119","v":0},{"$f":"IF($BB62>0,$BB62*GM$76,0)+'(20) RES Detailed Adjustments'!GN62+'(20) RES Detailed Adjustments'!GN119","v":0},{"$f":"IF($BB62>0,$BB62*GN$76,0)+'(20) RES Detailed Adjustments'!GO62+'(20) RES Detailed Adjustments'!GO119","v":0},{"$f":"SUM(GL125:GN125)","v":0},{"$f":"IF($BC62>0,$BC62*GP$76,0)+'(20) RES Detailed Adjustments'!GQ62+'(20) RES Detailed Adjustments'!GQ119","v":0},{"$f":"IF($BC62>0,$BC62*GQ$76,0)+'(20) RES Detailed Adjustments'!GR62+'(20) RES Detailed Adjustments'!GR119","v":0},{"$f":"IF($BC62>0,$BC62*GR$76,0)+'(20) RES Detailed Adjustments'!GS62+'(20) RES Detailed Adjustments'!GS119","v":0},{"$f":"SUM(GP125:GR125)","v":0},{"$f":"IF($BD62>0,$BD62*GT$76,0)+'(20) RES Detailed Adjustments'!GU62+'(20) RES Detailed Adjustments'!GU119","v":0},{"$f":"IF($BD62>0,$BD62*GU$76,0)+'(20) RES Detailed Adjustments'!GV62+'(20) RES Detailed Adjustments'!GV119","v":0},{"$f":"IF($BD62>0,$BD62*GV$76,0)+'(20) RES Detailed Adjustments'!GW62+'(20) RES Detailed Adjustments'!GW119","v":0},{"$f":"SUM(GT125:GV125)","v":0},{"$f":"IF($BE62>0,$BE62*GX$76,0)+'(20) RES Detailed Adjustments'!GY62+'(20) RES Detailed Adjustments'!GY119","v":0},{"$f":"IF($BE62>0,$BE62*GY$76,0)+'(20) RES Detailed Adjustments'!GZ62+'(20) RES Detailed Adjustments'!GZ119","v":0},{"$f":"IF($BE62>0,$BE62*GZ$76,0)+'(20) RES Detailed Adjustments'!HA62+'(20) RES Detailed Adjustments'!HA119","v":0},{"$f":"SUM(GX125:GZ125)","v":0},{"$f":"IF($BF62>0,$BF62*HB$76,0)+'(20) RES Detailed Adjustments'!HC62+'(20) RES Detailed Adjustments'!HC119","v":0},{"$f":"IF($BF62>0,$BF62*HC$76,0)+'(20) RES Detailed Adjustments'!HD62+'(20) RES Detailed Adjustments'!HD119","v":0},{"$f":"IF($BF62>0,$BF62*HD$76,0)+'(20) RES Detailed Adjustments'!HE62+'(20) RES Detailed Adjustments'!HE119","v":0},{"$f":"SUM(HB125:HD125)","v":0},{"$f":"IF($BG62>0,$BG62*HF$76,0)+'(20) RES Detailed Adjustments'!HG62+'(20) RES Detailed Adjustments'!HG119","v":0},{"$f":"IF($BG62>0,$BG62*HG$76,0)+'(20) RES Detailed Adjustments'!HH62+'(20) RES Detailed Adjustments'!HH119","v":0},{"$f":"IF($BG62>0,$BG62*HH$76,0)+'(20) RES Detailed Adjustments'!HI62+'(20) RES Detailed Adjustments'!HI119","v":0},{"$f":"SUM(HF125:HH125)","v":0},{"$f":"IF($BH62>0,$BH62*HJ$76,0)+'(20) RES Detailed Adjustments'!HK62+'(20) RES Detailed Adjustments'!HK119","v":0},{"$f":"IF($BH62>0,$BH62*HK$76,0)+'(20) RES Detailed Adjustments'!HL62+'(20) RES Detailed Adjustments'!HL119","v":0},{"$f":"IF($BH62>0,$BH62*HL$76,0)+'(20) RES Detailed Adjustments'!HM62+'(20) RES Detailed Adjustments'!HM119","v":0},{"$f":"SUM(HJ125:HL125)","v":0},{"$f":"IF($BI62>0,$BI62*HN$76,0)+'(20) RES Detailed Adjustments'!HO62+'(20) RES Detailed Adjustments'!HO119","v":0},{"$f":"IF($BI62>0,$BI62*HO$76,0)+'(20) RES Detailed Adjustments'!HP62+'(20) RES Detailed Adjustments'!HP119","v":0},{"$f":"IF($BI62>0,$BI62*HP$76,0)+'(20) RES Detailed Adjustments'!HQ62+'(20) RES Detailed Adjustments'!HQ119","v":0},{"$f":"SUM(HN125:HP125)","v":0},{"$f":"IF($BJ62>0,$BJ62*HR$76,0)+'(20) RES Detailed Adjustments'!HS62+'(20) RES Detailed Adjustments'!HS119","v":0},{"$f":"IF($BJ62>0,$BJ62*HS$76,0)+'(20) RES Detailed Adjustments'!HT62+'(20) RES Detailed Adjustments'!HT119","v":0},{"$f":"IF($BJ62>0,$BJ62*HT$76,0)+'(20) RES Detailed Adjustments'!HU62+'(20) RES Detailed Adjustments'!HU119","v":0},{"$f":"SUM(HR125:HT125)","v":0},{"$f":"IF($BK62>0,$BK62*HV$76,0)+'(20) RES Detailed Adjustments'!HW62+'(20) RES Detailed Adjustments'!HW119","v":0},{"$f":"IF($BK62>0,$BK62*HW$76,0)+'(20) RES Detailed Adjustments'!HX62+'(20) RES Detailed Adjustments'!HX119","v":0},{"$f":"IF($BK62>0,$BK62*HX$76,0)+'(20) RES Detailed Adjustments'!HY62+'(20) RES Detailed Adjustments'!HY119","v":0},{"$f":"SUM(HV125:HX125)","v":0},{"$f":"IF($BL62>0,$BL62*HZ$76,0)+'(20) RES Detailed Adjustments'!IA62+'(20) RES Detailed Adjustments'!IA119","v":0},{"$f":"IF($BL62>0,$BL62*IA$76,0)+'(20) RES Detailed Adjustments'!IB62+'(20) RES Detailed Adjustments'!IB119","v":0},{"$f":"IF($BL62>0,$BL62*IB$76,0)+'(20) RES Detailed Adjustments'!IC62+'(20) RES Detailed Adjustments'!IC119","v":0},{"$f":"SUM(HZ125:IB125)","v":0},{"$f":"IF($BM62>0,$BM62*ID$76,0)+'(20) RES Detailed Adjustments'!IE62+'(20) RES Detailed Adjustments'!IE119","v":0},{"$f":"IF($BM62>0,$BM62*IE$76,0)+'(20) RES Detailed Adjustments'!IF62+'(20) RES Detailed Adjustments'!IF119","v":0},{"$f":"IF($BM62>0,$BM62*IF$76,0)+'(20) RES Detailed Adjustments'!IG62+'(20) RES Detailed Adjustments'!IG119","v":0},{"$f":"SUM(ID125:IF125)","v":0},{"$f":"IF($BN62>0,$BN62*IH$76,0)+'(20) RES Detailed Adjustments'!II62+'(20) RES Detailed Adjustments'!II119","v":0},{"$f":"IF($BN62>0,$BN62*II$76,0)+'(20) RES Detailed Adjustments'!IJ62+'(20) RES Detailed Adjustments'!IJ119","v":0},{"$f":"IF($BN62>0,$BN62*IJ$76,0)+'(20) RES Detailed Adjustments'!IK62+'(20) RES Detailed Adjustments'!IK119","v":0},{"$f":"SUM(IH125:IJ125)","v":0},{"$f":"IF($BO62>0,$BO62*IL$76,0)+'(20) RES Detailed Adjustments'!IM62+'(20) RES Detailed Adjustments'!IM119","v":0},{"$f":"IF($BO62>0,$BO62*IM$76,0)+'(20) RES Detailed Adjustments'!IN62+'(20) RES Detailed Adjustments'!IN119","v":0},{"$f":"IF($BO62>0,$BO62*IN$76,0)+'(20) RES Detailed Adjustments'!IO62+'(20) RES Detailed Adjustments'!IO119","v":0},{"$f":"SUM(IL125:IN125)","v":0},{"$f":"IF($BP62>0,$BP62*IP$76,0)+'(20) RES Detailed Adjustments'!IQ62+'(20) RES Detailed Adjustments'!IQ119","v":0},{"$f":"IF($BP62>0,$BP62*IQ$76,0)+'(20) RES Detailed Adjustments'!IR62+'(20) RES Detailed Adjustments'!IR119","v":0},{"$f":"IF($BP62>0,$BP62*IR$76,0)+'(20) RES Detailed Adjustments'!IS62+'(20) RES Detailed Adjustments'!IS119","v":0},{"$f":"SUM(IP125:IR125)","v":0},{"$f":"IF($BQ62>0,$BQ62*IT$76,0)+'(20) RES Detailed Adjustments'!IU62+'(20) RES Detailed Adjustments'!IU119","v":0},{"$f":"IF($BQ62>0,$BQ62*IU$76,0)+'(20) RES Detailed Adjustments'!IV62+'(20) RES Detailed Adjustments'!IV119","v":0},{"$f":"IF($BQ62>0,$BQ62*IV$76,0)+'(20) RES Detailed Adjustments'!IW62+'(20) RES Detailed Adjustments'!IW119","v":0},{"$f":"SUM(IT125:IV125)","v":0},{"$f":"IF($BR62>0,$BR62*IX$76,0)+'(20) RES Detailed Adjustments'!IY62+'(20) RES Detailed Adjustments'!IY119","v":0},{"$f":"IF($BR62>0,$BR62*IY$76,0)+'(20) RES Detailed Adjustments'!IZ62+'(20) RES Detailed Adjustments'!IZ119","v":0},{"$f":"IF($BR62>0,$BR62*IZ$76,0)+'(20) RES Detailed Adjustments'!JA62+'(20) RES Detailed Adjustments'!JA119","v":0},{"$f":"SUM(IX125:IZ125)","v":0},{"$f":"IF($BS62>0,$BS62*JB$76,0)+'(20) RES Detailed Adjustments'!JC62+'(20) RES Detailed Adjustments'!JC119","v":0},{"$f":"IF($BS62>0,$BS62*JC$76,0)+'(20) RES Detailed Adjustments'!JD62+'(20) RES Detailed Adjustments'!JD119","v":0},{"$f":"IF($BS62>0,$BS62*JD$76,0)+'(20) RES Detailed Adjustments'!JE62+'(20) RES Detailed Adjustments'!JE119","v":0},{"$f":"SUM(JB125:JD125)","v":0},{"$f":"IF($BT62>0,$BT62*JF$76,0)+'(20) RES Detailed Adjustments'!JG62+'(20) RES Detailed Adjustments'!JG119","v":0},{"$f":"IF($BT62>0,$BT62*JG$76,0)+'(20) RES Detailed Adjustments'!JH62+'(20) RES Detailed Adjustments'!JH119","v":0},{"$f":"IF($BT62>0,$BT62*JH$76,0)+'(20) RES Detailed Adjustments'!JI62+'(20) RES Detailed Adjustments'!JI119","v":0},{"$f":"SUM(JF125:JH125)","v":0},{"$f":"IF($BU62>0,$BU62*JJ$76,0)+'(20) RES Detailed Adjustments'!JK62+'(20) RES Detailed Adjustments'!JK119","v":0},{"$f":"IF($BU62>0,$BU62*JK$76,0)+'(20) RES Detailed Adjustments'!JL62+'(20) RES Detailed Adjustments'!JL119","v":0},{"$f":"IF($BU62>0,$BU62*JL$76,0)+'(20) RES Detailed Adjustments'!JM62+'(20) RES Detailed Adjustments'!JM119","v":0},{"$f":"SUM(JJ125:JL125)","v":0},{"$f":"IF($BV62>0,$BV62*JN$76,0)+'(20) RES Detailed Adjustments'!JO62+'(20) RES Detailed Adjustments'!JO119","v":0},{"$f":"IF($BV62>0,$BV62*JO$76,0)+'(20) RES Detailed Adjustments'!JP62+'(20) RES Detailed Adjustments'!JP119","v":0},{"$f":"IF($BV62>0,$BV62*JP$76,0)+'(20) RES Detailed Adjustments'!JQ62+'(20) RES Detailed Adjustments'!JQ119","v":0},{"$f":"SUM(JN125:JP125)","v":0},{"$f":"IF($BW62>0,$BW62*JR$76,0)+'(20) RES Detailed Adjustments'!JS62+'(20) RES Detailed Adjustments'!JS119","v":0},{"$f":"IF($BW62>0,$BW62*JS$76,0)+'(20) RES Detailed Adjustments'!JT62+'(20) RES Detailed Adjustments'!JT119","v":0},{"$f":"IF($BW62>0,$BW62*JT$76,0)+'(20) RES Detailed Adjustments'!JU62+'(20) RES Detailed Adjustments'!JU119","v":0},{"$f":"SUM(JR125:JT125)","v":0},{"$f":"IF($BX62>0,$BX62*JV$76,0)+'(20) RES Detailed Adjustments'!JW62+'(20) RES Detailed Adjustments'!JW119","v":0},{"$f":"IF($BX62>0,$BX62*JW$76,0)+'(20) RES Detailed Adjustments'!JX62+'(20) RES Detailed Adjustments'!JX119","v":0},{"$f":"IF($BX62>0,$BX62*JX$76,0)+'(20) RES Detailed Adjustments'!JY62+'(20) RES Detailed Adjustments'!JY119","v":0},{"$f":"SUM(JV125:JX125)","v":0},{"$f":"IF($BY62>0,$BY62*JZ$76,0)+'(20) RES Detailed Adjustments'!KA62+'(20) RES Detailed Adjustments'!KA119","v":0},{"$f":"IF($BY62>0,$BY62*KA$76,0)+'(20) RES Detailed Adjustments'!KB62+'(20) RES Detailed Adjustments'!KB119","v":0},{"$f":"IF($BY62>0,$BY62*KB$76,0)+'(20) RES Detailed Adjustments'!KC62+'(20) RES Detailed Adjustments'!KC119","v":0},{"$f":"SUM(JZ125:KB125)","v":0},{"$f":"IF($BZ62>0,$BZ62*KD$76,0)+'(20) RES Detailed Adjustments'!KE62+'(20) RES Detailed Adjustments'!KE119","v":0},{"$f":"IF($BZ62>0,$BZ62*KE$76,0)+'(20) RES Detailed Adjustments'!KF62+'(20) RES Detailed Adjustments'!KF119","v":0},{"$f":"IF($BZ62>0,$BZ62*KF$76,0)+'(20) RES Detailed Adjustments'!KG62+'(20) RES Detailed Adjustments'!KG119","v":0},{"$f":"SUM(KD125:KF125)","v":0},{"$f":"IF($CA62>0,$CA62*KH$76,0)+'(20) RES Detailed Adjustments'!KI62+'(20) RES Detailed Adjustments'!KI119","v":0},{"$f":"IF($CA62>0,$CA62*KI$76,0)+'(20) RES Detailed Adjustments'!KJ62+'(20) RES Detailed Adjustments'!KJ119","v":0},{"$f":"IF($CA62>0,$CA62*KJ$76,0)+'(20) RES Detailed Adjustments'!KK62+'(20) RES Detailed Adjustments'!KK119","v":0},{"$f":"SUM(KH125:KJ125)","v":0},{"$f":"IF($CB62>0,$CB62*KL$76,0)+'(20) RES Detailed Adjustments'!KM62+'(20) RES Detailed Adjustments'!KM119","v":0},{"$f":"IF($CB62>0,$CB62*KM$76,0)+'(20) RES Detailed Adjustments'!KN62+'(20) RES Detailed Adjustments'!KN119","v":0},{"$f":"IF($CB62>0,$CB62*KN$76,0)+'(20) RES Detailed Adjustments'!KO62+'(20) RES Detailed Adjustments'!KO119","v":0},{"$f":"SUM(KL125:KN125)","v":0},{"$f":"IF($CC62>0,$CC62*KP$76,0)+'(20) RES Detailed Adjustments'!KQ62+'(20) RES Detailed Adjustments'!KQ119","v":0},{"$f":"IF($CC62>0,$CC62*KQ$76,0)+'(20) RES Detailed Adjustments'!KR62+'(20) RES Detailed Adjustments'!KR119","v":0},{"$f":"IF($CC62>0,$CC62*KR$76,0)+'(20) RES Detailed Adjustments'!KS62+'(20) RES Detailed Adjustments'!KS119","v":0},{"$f":"SUM(KP125:KR125)","v":0},{"$f":"IF($CD62>0,$CD62*KT$76,0)+'(20) RES Detailed Adjustments'!KU62+'(20) RES Detailed Adjustments'!KU119","v":0},{"$f":"IF($CD62>0,$CD62*KU$76,0)+'(20) RES Detailed Adjustments'!KV62+'(20) RES Detailed Adjustments'!KV119","v":0},{"$f":"IF($CD62>0,$CD62*KV$76,0)+'(20) RES Detailed Adjustments'!KW62+'(20) RES Detailed Adjustments'!KW119","v":0},{"$f":"SUM(KT125:KV125)","v":0},{"$f":"IF($CE62>0,$CE62*KX$76,0)+'(20) RES Detailed Adjustments'!KY62+'(20) RES Detailed Adjustments'!KY119","v":0},{"$f":"IF($CE62>0,$CE62*KY$76,0)+'(20) RES Detailed Adjustments'!KZ62+'(20) RES Detailed Adjustments'!KZ119","v":0},{"$f":"IF($CE62>0,$CE62*KZ$76,0)+'(20) RES Detailed Adjustments'!LA62+'(20) RES Detailed Adjustments'!LA119","v":0},{"$f":"SUM(KX125:KZ125)","v":0},{"$f":"IF($CF62>0,$CF62*LB$76,0)+'(20) RES Detailed Adjustments'!LC62+'(20) RES Detailed Adjustments'!LC119","v":0},{"$f":"IF($CF62>0,$CF62*LC$76,0)+'(20) RES Detailed Adjustments'!LD62+'(20) RES Detailed Adjustments'!LD119","v":0},{"$f":"IF($CF62>0,$CF62*LD$76,0)+'(20) RES Detailed Adjustments'!LE62+'(20) RES Detailed Adjustments'!LE119","v":0},{"$f":"SUM(LB125:LD125)","v":0},{"$f":"IF($CG62>0,$CG62*LF$76,0)+'(20) RES Detailed Adjustments'!LG62+'(20) RES Detailed Adjustments'!LG119","v":0},{"$f":"IF($CG62>0,$CG62*LG$76,0)+'(20) RES Detailed Adjustments'!LH62+'(20) RES Detailed Adjustments'!LH119","v":0},{"$f":"IF($CG62>0,$CG62*LH$76,0)+'(20) RES Detailed Adjustments'!LI62+'(20) RES Detailed Adjustments'!LI119","v":0},{"$f":"SUM(LF125:LH125)","v":0},{"$f":"IF($CH62>0,$CH62*LJ$76,0)+'(20) RES Detailed Adjustments'!LK62+'(20) RES Detailed Adjustments'!LK119","v":0},{"$f":"IF($CH62>0,$CH62*LK$76,0)+'(20) RES Detailed Adjustments'!LL62+'(20) RES Detailed Adjustments'!LL119","v":0},{"$f":"IF($CH62>0,$CH62*LL$76,0)+'(20) RES Detailed Adjustments'!LM62+'(20) RES Detailed Adjustments'!LM119","v":0},{"$f":"SUM(LJ125:LL125)","v":0},{"$f":"IF($CI62>0,$CI62*LN$76,0)+'(20) RES Detailed Adjustments'!LO62+'(20) RES Detailed Adjustments'!LO119","v":0},{"$f":"IF($CI62>0,$CI62*LO$76,0)+'(20) RES Detailed Adjustments'!LP62+'(20) RES Detailed Adjustments'!LP119","v":0},{"$f":"IF($CI62>0,$CI62*LP$76,0)+'(20) RES Detailed Adjustments'!LQ62+'(20) RES Detailed Adjustments'!LQ119","v":0},{"$f":"SUM(LN125:LP125)","v":0},{"$f":"IF($CJ62>0,$CJ62*LR$76,0)+'(20) RES Detailed Adjustments'!LS62+'(20) RES Detailed Adjustments'!LS119","v":0},{"$f":"IF($CJ62>0,$CJ62*LS$76,0)+'(20) RES Detailed Adjustments'!LT62+'(20) RES Detailed Adjustments'!LT119","v":0},{"$f":"IF($CJ62>0,$CJ62*LT$76,0)+'(20) RES Detailed Adjustments'!LU62+'(20) RES Detailed Adjustments'!LU119","v":0},{"$f":"SUM(LR125:LT125)","v":0},{"$f":"IF($CK62>0,$CK62*LV$76,0)+'(20) RES Detailed Adjustments'!LW62+'(20) RES Detailed Adjustments'!LW119","v":0},{"$f":"IF($CK62>0,$CK62*LW$76,0)+'(20) RES Detailed Adjustments'!LX62+'(20) RES Detailed Adjustments'!LX119","v":0},{"$f":"IF($CK62>0,$CK62*LX$76,0)+'(20) RES Detailed Adjustments'!LY62+'(20) RES Detailed Adjustments'!LY119","v":0},{"$f":"SUM(LV125:LX125)","v":0},{"$f":"IF($CL62>0,$CL62*LZ$76,0)+'(20) RES Detailed Adjustments'!MA62+'(20) RES Detailed Adjustments'!MA119","v":0},{"$f":"IF($CL62>0,$CL62*MA$76,0)+'(20) RES Detailed Adjustments'!MB62+'(20) RES Detailed Adjustments'!MB119","v":0},{"$f":"IF($CL62>0,$CL62*MB$76,0)+'(20) RES Detailed Adjustments'!MC62+'(20) RES Detailed Adjustments'!MC119","v":0},{"$f":"SUM(LZ125:MB125)","v":0},{"$f":"IF($CM62>0,$CM62*MD$76,0)+'(20) RES Detailed Adjustments'!ME62+'(20) RES Detailed Adjustments'!ME119","v":0},{"$f":"IF($CM62>0,$CM62*ME$76,0)+'(20) RES Detailed Adjustments'!MF62+'(20) RES Detailed Adjustments'!MF119","v":0},{"$f":"IF($CM62>0,$CM62*MF$76,0)+'(20) RES Detailed Adjustments'!MG62+'(20) RES Detailed Adjustments'!MG119","v":0},{"$f":"SUM(MD125:MF125)","v":0},{"$f":"IF($CN62>0,$CN62*MH$76,0)+'(20) RES Detailed Adjustments'!MI62+'(20) RES Detailed Adjustments'!MI119","v":0},{"$f":"IF($CN62>0,$CN62*MI$76,0)+'(20) RES Detailed Adjustments'!MJ62+'(20) RES Detailed Adjustments'!MJ119","v":0},{"$f":"IF($CN62>0,$CN62*MJ$76,0)+'(20) RES Detailed Adjustments'!MK62+'(20) RES Detailed Adjustments'!MK119","v":0},{"$f":"SUM(MH125:MJ125)","v":0},{"$f":"IF($CO62>0,$CO62*ML$76,0)+'(20) RES Detailed Adjustments'!MM62+'(20) RES Detailed Adjustments'!MM119","v":0},{"$f":"IF($CO62>0,$CO62*MM$76,0)+'(20) RES Detailed Adjustments'!MN62+'(20) RES Detailed Adjustments'!MN119","v":0},{"$f":"IF($CO62>0,$CO62*MN$76,0)+'(20) RES Detailed Adjustments'!MO62+'(20) RES Detailed Adjustments'!MO119","v":0},{"$f":"SUM(ML125:MN125)","v":0},{"$f":"IF($CP62>0,$CP62*MP$76,0)+'(20) RES Detailed Adjustments'!MQ62+'(20) RES Detailed Adjustments'!MQ119","v":0},{"$f":"IF($CP62>0,$CP62*MQ$76,0)+'(20) RES Detailed Adjustments'!MR62+'(20) RES Detailed Adjustments'!MR119","v":0},{"$f":"IF($CP62>0,$CP62*MR$76,0)+'(20) RES Detailed Adjustments'!MS62+'(20) RES Detailed Adjustments'!MS119","v":0},{"$f":"SUM(MP125:MR125)","v":0},{"$f":"IF($CQ62>0,$CQ62*MT$76,0)+'(20) RES Detailed Adjustments'!MU62+'(20) RES Detailed Adjustments'!MU119","v":0},{"$f":"IF($CQ62>0,$CQ62*MU$76,0)+'(20) RES Detailed Adjustments'!MV62+'(20) RES Detailed Adjustments'!MV119","v":0},{"$f":"IF($CQ62>0,$CQ62*MV$76,0)+'(20) RES Detailed Adjustments'!MW62+'(20) RES Detailed Adjustments'!MW119","v":0},{"$f":"SUM(MT125:MV125)","v":0},{"$f":"IF($CR62>0,$CR62*MX$76,0)+'(20) RES Detailed Adjustments'!MY62+'(20) RES Detailed Adjustments'!MY119","v":0},{"$f":"IF($CR62>0,$CR62*MY$76,0)+'(20) RES Detailed Adjustments'!MZ62+'(20) RES Detailed Adjustments'!MZ119","v":0},{"$f":"IF($CR62>0,$CR62*MZ$76,0)+'(20) RES Detailed Adjustments'!NA62+'(20) RES Detailed Adjustments'!NA119","v":0},{"$f":"SUM(MX125:MZ125)","v":0},{"$f":"IF($CS62>0,$CS62*NB$76,0)+'(20) RES Detailed Adjustments'!NC62+'(20) RES Detailed Adjustments'!NC119","v":0},{"$f":"IF($CS62>0,$CS62*NC$76,0)+'(20) RES Detailed Adjustments'!ND62+'(20) RES Detailed Adjustments'!ND119","v":0},{"$f":"IF($CS62>0,$CS62*ND$76,0)+'(20) RES Detailed Adjustments'!NE62+'(20) RES Detailed Adjustments'!NE119","v":0},{"$f":"SUM(NB125:ND125)","v":0},{"$f":"IF($CT62>0,$CT62*NF$76,0)+'(20) RES Detailed Adjustments'!NG62+'(20) RES Detailed Adjustments'!NG119","v":0},{"$f":"IF($CT62>0,$CT62*NG$76,0)+'(20) RES Detailed Adjustments'!NH62+'(20) RES Detailed Adjustments'!NH119","v":0},{"$f":"IF($CT62>0,$CT62*NH$76,0)+'(20) RES Detailed Adjustments'!NI62+'(20) RES Detailed Adjustments'!NI119","v":0},{"$f":"SUM(NF125:NH125)","v":0},{"$f":"IF($CU62>0,$CU62*NJ$76,0)+'(20) RES Detailed Adjustments'!NK62+'(20) RES Detailed Adjustments'!NK119","v":0},{"$f":"IF($CU62>0,$CU62*NK$76,0)+'(20) RES Detailed Adjustments'!NL62+'(20) RES Detailed Adjustments'!NL119","v":0},{"$f":"IF($CU62>0,$CU62*NL$76,0)+'(20) RES Detailed Adjustments'!NM62+'(20) RES Detailed Adjustments'!NM119","v":0},{"$f":"SUM(NJ125:NL125)","v":0},{"$f":"IF($CV62>0,$CV62*NN$76,0)+'(20) RES Detailed Adjustments'!NO62+'(20) RES Detailed Adjustments'!NO119","v":0},{"$f":"IF($CV62>0,$CV62*NO$76,0)+'(20) RES Detailed Adjustments'!NP62+'(20) RES Detailed Adjustments'!NP119","v":0},{"$f":"IF($CV62>0,$CV62*NP$76,0)+'(20) RES Detailed Adjustments'!NQ62+'(20) RES Detailed Adjustments'!NQ119","v":0},{"$f":"SUM(NN125:NP125)","v":0},{"$f":"IF($CW62>0,$CW62*NR$76,0)+'(20) RES Detailed Adjustments'!NS62+'(20) RES Detailed Adjustments'!NS119","v":0},{"$f":"IF($CW62>0,$CW62*NS$76,0)+'(20) RES Detailed Adjustments'!NT62+'(20) RES Detailed Adjustments'!NT119","v":0},{"$f":"IF($CW62>0,$CW62*NT$76,0)+'(20) RES Detailed Adjustments'!NU62+'(20) RES Detailed Adjustments'!NU119","v":0},{"$f":"SUM(NR125:NT125)","v":0}]
["Depreciation - Vehicles",{"$f":"IF($F63>0,$F63*B$76,0)+'(20) RES Detailed Adjustments'!C63+'(20) RES Detailed Adjustments'!C120","v":0},{"$f":"IF($F63>0,$F63*C$76,0)+'(20) RES Detailed Adjustments'!D63+'(20) RES Detailed Adjustments'!D120","v":0},{"$f":"IF($F63>0,$F63*D$76,0)+'(20) RES Detailed Adjustments'!E63+'(20) RES Detailed Adjustments'!E120","v":0},{"$f":"SUM(B126:D126)","v":0},{"$f":"IF($G63>0,$G63*F$76,0)+'(20) RES Detailed Adjustments'!G63+'(20) RES Detailed Adjustments'!G120","v":0},{"$f":"IF($G63>0,$G63*G$76,0)+'(20) RES Detailed Adjustments'!H63+'(20) RES Detailed Adjustments'!H120","v":0},{"$f":"IF($G63>0,$G63*H$76,0)+'(20) RES Detailed Adjustments'!I63+'(20) RES Detailed Adjustments'!I120","v":0},{"$f":"SUM(F126:H126)","v":0},{"$f":"IF($H63>0,$H63*J$76,0)+'(20) RES Detailed Adjustments'!K63+'(20) RES Detailed Adjustments'!K120","v":0},{"$f":"IF($H63>0,$H63*K$76,0)+'(20) RES Detailed Adjustments'!L63+'(20) RES Detailed Adjustments'!L120","v":0},{"$f":"IF($H63>0,$H63*L$76,0)+'(20) RES Detailed Adjustments'!M63+'(20) RES Detailed Adjustments'!M120","v":0},{"$f":"SUM(J126:L126)","v":0},{"$f":"IF($I63>0,$I63*N$76,0)+'(20) RES Detailed Adjustments'!O63+'(20) RES Detailed Adjustments'!O120","v":0},{"$f":"IF($I63>0,$I63*O$76,0)+'(20) RES Detailed Adjustments'!P63+'(20) RES Detailed Adjustments'!P120","v":0},{"$f":"IF($I63>0,$I63*P$76,0)+'(20) RES Detailed Adjustments'!Q63+'(20) RES Detailed Adjustments'!Q120","v":0},{"$f":"SUM(N126:P126)","v":0},{"$f":"IF($J63>0,$J63*R$76,0)+'(20) RES Detailed Adjustments'!S63+'(20) RES Detailed Adjustments'!S120","v":0},{"$f":"IF($J63>0,$J63*S$76,0)+'(20) RES Detailed Adjustments'!T63+'(20) RES Detailed Adjustments'!T120","v":0},{"$f":"IF($J63>0,$J63*T$76,0)+'(20) RES Detailed Adjustments'!U63+'(20) RES Detailed Adjustments'!U120","v":0},{"$f":"SUM(R126:T126)","v":0},{"$f":"IF($K63>0,$K63*V$76,0)+'(20) RES Detailed Adjustments'!W63+'(20) RES Detailed Adjustments'!W120","v":0},{"$f":"IF($K63>0,$K63*W$76,0)+'(20) RES Detailed Adjustments'!X63+'(20) RES Detailed Adjustments'!X120","v":0},{"$f":"IF($K63>0,$K63*X$76,0)+'(20) RES Detailed Adjustments'!Y63+'(20) RES Detailed Adjustments'!Y120","v":0},{"$f":"SUM(V126:X126)","v":0},{"$f":"IF($L63>0,$L63*Z$76,0)+'(20) RES Detailed Adjustments'!AA63+'(20) RES Detailed Adjustments'!AA120","v":0},{"$f":"IF($L63>0,$L63*AA$76,0)+'(20) RES Detailed Adjustments'!AB63+'(20) RES Detailed Adjustments'!AB120","v":0},{"$f":"IF($L63>0,$L63*AB$76,0)+'(20) RES Detailed Adjustments'!AC63+'(20) RES Detailed Adjustments'!AC120","v":0},{"$f":"SUM(Z126:AB126)","v":0},{"$f":"IF($M63>0,$M63*AD$76,0)+'(20) RES Detailed Adjustments'!AE63+'(20) RES Detailed Adjustments'!AE120","v":0},{"$f":"IF($M63>0,$M63*AE$76,0)+'(20) RES Detailed Adjustments'!AF63+'(20) RES Detailed Adjustments'!AF120","v":0},{"$f":"IF($M63>0,$M63*AF$76,0)+'(20) RES Detailed Adjustments'!AG63+'(20) RES Detailed Adjustments'!AG120","v":0},{"$f":"SUM(AD126:AF126)","v":0},{"$f":"IF($N63>0,$N63*AH$76,0)+'(20) RES Detailed Adjustments'!AI63+'(20) RES Detailed Adjustments'!AI120","v":0},{"$f":"IF($N63>0,$N63*AI$76,0)+'(20) RES Detailed Adjustments'!AJ63+'(20) RES Detailed Adjustments'!AJ120","v":0},{"$f":"IF($N63>0,$N63*AJ$76,0)+'(20) RES Detailed Adjustments'!AK63+'(20) RES Detailed Adjustments'!AK120","v":0},{"$f":"SUM(AH126:AJ126)","v":0},{"$f":"IF($O63>0,$O63*AL$76,0)+'(20) RES Detailed Adjustments'!AM63+'(20) RES Detailed Adjustments'!AM120","v":0},{"$f":"IF($O63>0,$O63*AM$76,0)+'(20) RES Detailed Adjustments'!AN63+'(20) RES Detailed Adjustments'!AN120","v":0},{"$f":"IF($O63>0,$O63*AN$76,0)+'(20) RES Detailed Adjustments'!AO63+'(20) RES Detailed Adjustments'!AO120","v":0},{"$f":"SUM(AL126:AN126)","v":0},{"$f":"IF($P63>0,$P63*AP$76,0)+'(20) RES Detailed Adjustments'!AQ63+'(20) RES Detailed Adjustments'!AQ120","v":0},{"$f":"IF($P63>0,$P63*AQ$76,0)+'(20) RES Detailed Adjustments'!AR63+'(20) RES Detailed Adjustments'!AR120","v":0},{"$f":"IF($P63>0,$P63*AR$76,0)+'(20) RES Detailed Adjustments'!AS63+'(20) RES Detailed Adjustments'!AS120","v":0},{"$f":"SUM(AP126:AR126)","v":0},{"$f":"IF($Q63>0,$Q63*AT$76,0)+'(20) RES Detailed Adjustments'!AU63+'(20) RES Detailed Adjustments'!AU120","v":0},{"$f":"IF($Q63>0,$Q63*AU$76,0)+'(20) RES Detailed Adjustments'!AV63+'(20) RES Detailed Adjustments'!AV120","v":0},{"$f":"IF($Q63>0,$Q63*AV$76,0)+'(20) RES Detailed Adjustments'!AW63+'(20) RES Detailed Adjustments'!AW120","v":0},{"$f":"SUM(AT126:AV126)","v":0},{"$f":"IF($R63>0,$R63*AX$76,0)+'(20) RES Detailed Adjustments'!AY63+'(20) RES Detailed Adjustments'!AY120","v":0},{"$f":"IF($R63>0,$R63*AY$76,0)+'(20) RES Detailed Adjustments'!AZ63+'(20) RES Detailed Adjustments'!AZ120","v":0},{"$f":"IF($R63>0,$R63*AZ$76,0)+'(20) RES Detailed Adjustments'!BA63+'(20) RES Detailed Adjustments'!BA120","v":0},{"$f":"SUM(AX126:AZ126)","v":0},{"$f":"IF($S63>0,$S63*BB$76,0)+'(20) RES Detailed Adjustments'!BC63+'(20) RES Detailed Adjustments'!BC120","v":0},{"$f":"IF($S63>0,$S63*BC$76,0)+'(20) RES Detailed Adjustments'!BD63+'(20) RES Detailed Adjustments'!BD120","v":0},{"$f":"IF($S63>0,$S63*BD$76,0)+'(20) RES Detailed Adjustments'!BE63+'(20) RES Detailed Adjustments'!BE120","v":0},{"$f":"SUM(BB126:BD126)","v":0},{"$f":"IF($T63>0,$T63*BF$76,0)+'(20) RES Detailed Adjustments'!BG63+'(20) RES Detailed Adjustments'!BG120","v":0},{"$f":"IF($T63>0,$T63*BG$76,0)+'(20) RES Detailed Adjustments'!BH63+'(20) RES Detailed Adjustments'!BH120","v":0},{"$f":"IF($T63>0,$T63*BH$76,0)+'(20) RES Detailed Adjustments'!BI63+'(20) RES Detailed Adjustments'!BI120","v":0},{"$f":"SUM(BF126:BH126)","v":0},{"$f":"IF($U63>0,$U63*BJ$76,0)+'(20) RES Detailed Adjustments'!BK63+'(20) RES Detailed Adjustments'!BK120","v":0},{"$f":"IF($U63>0,$U63*BK$76,0)+'(20) RES Detailed Adjustments'!BL63+'(20) RES Detailed Adjustments'!BL120","v":0},{"$f":"IF($U63>0,$U63*BL$76,0)+'(20) RES Detailed Adjustments'!BM63+'(20) RES Detailed Adjustments'!BM120","v":0},{"$f":"SUM(BJ126:BL126)","v":0},{"$f":"IF($V63>0,$V63*BN$76,0)+'(20) RES Detailed Adjustments'!BO63+'(20) RES Detailed Adjustments'!BO120","v":0},{"$f":"IF($V63>0,$V63*BO$76,0)+'(20) RES Detailed Adjustments'!BP63+'(20) RES Detailed Adjustments'!BP120","v":0},{"$f":"IF($V63>0,$V63*BP$76,0)+'(20) RES Detailed Adjustments'!BQ63+'(20) RES Detailed Adjustments'!BQ120","v":0},{"$f":"SUM(BN126:BP126)","v":0},{"$f":"IF($W63>0,$W63*BR$76,0)+'(20) RES Detailed Adjustments'!BS63+'(20) RES Detailed Adjustments'!BS120","v":0},{"$f":"IF($W63>0,$W63*BS$76,0)+'(20) RES Detailed Adjustments'!BT63+'(20) RES Detailed Adjustments'!BT120","v":0},{"$f":"IF($W63>0,$W63*BT$76,0)+'(20) RES Detailed Adjustments'!BU63+'(20) RES Detailed Adjustments'!BU120","v":0},{"$f":"SUM(BR126:BT126)","v":0},{"$f":"IF($X63>0,$X63*BV$76,0)+'(20) RES Detailed Adjustments'!BW63+'(20) RES Detailed Adjustments'!BW120","v":0},{"$f":"IF($X63>0,$X63*BW$76,0)+'(20) RES Detailed Adjustments'!BX63+'(20) RES Detailed Adjustments'!BX120","v":0},{"$f":"IF($X63>0,$X63*BX$76,0)+'(20) RES Detailed Adjustments'!BY63+'(20) RES Detailed Adjustments'!BY120","v":0},{"$f":"SUM(BV126:BX126)","v":0},{"$f":"IF($Y63>0,$Y63*BZ$76,0)+'(20) RES Detailed Adjustments'!CA63+'(20) RES Detailed Adjustments'!CA120","v":0},{"$f":"IF($Y63>0,$Y63*CA$76,0)+'(20) RES Detailed Adjustments'!CB63+'(20) RES Detailed Adjustments'!CB120","v":0},{"$f":"IF($Y63>0,$Y63*CB$76,0)+'(20) RES Detailed Adjustments'!CC63+'(20) RES Detailed Adjustments'!CC120","v":0},{"$f":"SUM(BZ126:CB126)","v":0},{"$f":"IF($Z63>0,$Z63*CD$76,0)+'(20) RES Detailed Adjustments'!CE63+'(20) RES Detailed Adjustments'!CE120","v":0},{"$f":"IF($Z63>0,$Z63*CE$76,0)+'(20) RES Detailed Adjustments'!CF63+'(20) RES Detailed Adjustments'!CF120","v":0},{"$f":"IF($Z63>0,$Z63*CF$76,0)+'(20) RES Detailed Adjustments'!CG63+'(20) RES Detailed Adjustments'!CG120","v":0},{"$f":"SUM(CD126:CF126)","v":0},{"$f":"IF($AA63>0,$AA63*CH$76,0)+'(20) RES Detailed Adjustments'!CI63+'(20) RES Detailed Adjustments'!CI120","v":0},{"$f":"IF($AA63>0,$AA63*CI$76,0)+'(20) RES Detailed Adjustments'!CJ63+'(20) RES Detailed Adjustments'!CJ120","v":0},{"$f":"IF($AA63>0,$AA63*CJ$76,0)+'(20) RES Detailed Adjustments'!CK63+'(20) RES Detailed Adjustments'!CK120","v":0},{"$f":"SUM(CH126:CJ126)","v":0},{"$f":"IF($AB63>0,$AB63*CL$76,0)+'(20) RES Detailed Adjustments'!CM63+'(20) RES Detailed Adjustments'!CM120","v":0},{"$f":"IF($AB63>0,$AB63*CM$76,0)+'(20) RES Detailed Adjustments'!CN63+'(20) RES Detailed Adjustments'!CN120","v":0},{"$f":"IF($AB63>0,$AB63*CN$76,0)+'(20) RES Detailed Adjustments'!CO63+'(20) RES Detailed Adjustments'!CO120","v":0},{"$f":"SUM(CL126:CN126)","v":0},{"$f":"IF($AC63>0,$AC63*CP$76,0)+'(20) RES Detailed Adjustments'!CQ63+'(20) RES Detailed Adjustments'!CQ120","v":0},{"$f":"IF($AC63>0,$AC63*CQ$76,0)+'(20) RES Detailed Adjustments'!CR63+'(20) RES Detailed Adjustments'!CR120","v":0},{"$f":"IF($AC63>0,$AC63*CR$76,0)+'(20) RES Detailed Adjustments'!CS63+'(20) RES Detailed Adjustments'!CS120","v":0},{"$f":"SUM(CP126:CR126)","v":0},{"$f":"IF($AD63>0,$AD63*CT$76,0)+'(20) RES Detailed Adjustments'!CU63+'(20) RES Detailed Adjustments'!CU120","v":0},{"$f":"IF($AD63>0,$AD63*CU$76,0)+'(20) RES Detailed Adjustments'!CV63+'(20) RES Detailed Adjustments'!CV120","v":0},{"$f":"IF($AD63>0,$AD63*CV$76,0)+'(20) RES Detailed Adjustments'!CW63+'(20) RES Detailed Adjustments'!CW120","v":0},{"$f":"SUM(CT126:CV126)","v":0},{"$f":"IF($AE63>0,$AE63*CX$76,0)+'(20) RES Detailed Adjustments'!CY63+'(20) RES Detailed Adjustments'!CY120","v":0},{"$f":"IF($AE63>0,$AE63*CY$76,0)+'(20) RES Detailed Adjustments'!CZ63+'(20) RES Detailed Adjustments'!CZ120","v":0},{"$f":"IF($AE63>0,$AE63*CZ$76,0)+'(20) RES Detailed Adjustments'!DA63+'(20) RES Detailed Adjustments'!DA120","v":0},{"$f":"SUM(CX126:CZ126)","v":0},{"$f":"IF($AF63>0,$AF63*DB$76,0)+'(20) RES Detailed Adjustments'!DC63+'(20) RES Detailed Adjustments'!DC120","v":0},{"$f":"IF($AF63>0,$AF63*DC$76,0)+'(20) RES Detailed Adjustments'!DD63+'(20) RES Detailed Adjustments'!DD120","v":0},{"$f":"IF($AF63>0,$AF63*DD$76,0)+'(20) RES Detailed Adjustments'!DE63+'(20) RES Detailed Adjustments'!DE120","v":0},{"$f":"SUM(DB126:DD126)","v":0},{"$f":"IF($AG63>0,$AG63*DF$76,0)+'(20) RES Detailed Adjustments'!DG63+'(20) RES Detailed Adjustments'!DG120","v":0},{"$f":"IF($AG63>0,$AG63*DG$76,0)+'(20) RES Detailed Adjustments'!DH63+'(20) RES Detailed Adjustments'!DH120","v":0},{"$f":"IF($AG63>0,$AG63*DH$76,0)+'(20) RES Detailed Adjustments'!DI63+'(20) RES Detailed Adjustments'!DI120","v":0},{"$f":"SUM(DF126:DH126)","v":0},{"$f":"IF($AH63>0,$AH63*DJ$76,0)+'(20) RES Detailed Adjustments'!DK63+'(20) RES Detailed Adjustments'!DK120","v":0},{"$f":"IF($AH63>0,$AH63*DK$76,0)+'(20) RES Detailed Adjustments'!DL63+'(20) RES Detailed Adjustments'!DL120","v":0},{"$f":"IF($AH63>0,$AH63*DL$76,0)+'(20) RES Detailed Adjustments'!DM63+'(20) RES Detailed Adjustments'!DM120","v":0},{"$f":"SUM(DJ126:DL126)","v":0},{"$f":"IF($AI63>0,$AI63*DN$76,0)+'(20) RES Detailed Adjustments'!DO63+'(20) RES Detailed Adjustments'!DO120","v":0},{"$f":"IF($AI63>0,$AI63*DO$76,0)+'(20) RES Detailed Adjustments'!DP63+'(20) RES Detailed Adjustments'!DP120","v":0},{"$f":"IF($AI63>0,$AI63*DP$76,0)+'(20) RES Detailed Adjustments'!DQ63+'(20) RES Detailed Adjustments'!DQ120","v":0},{"$f":"SUM(DN126:DP126)","v":0},{"$f":"IF($AJ63>0,$AJ63*DR$76,0)+'(20) RES Detailed Adjustments'!DS63+'(20) RES Detailed Adjustments'!DS120","v":0},{"$f":"IF($AJ63>0,$AJ63*DS$76,0)+'(20) RES Detailed Adjustments'!DT63+'(20) RES Detailed Adjustments'!DT120","v":0},{"$f":"IF($AJ63>0,$AJ63*DT$76,0)+'(20) RES Detailed Adjustments'!DU63+'(20) RES Detailed Adjustments'!DU120","v":0},{"$f":"SUM(DR126:DT126)","v":0},{"$f":"IF($AK63>0,$AK63*DV$76,0)+'(20) RES Detailed Adjustments'!DW63+'(20) RES Detailed Adjustments'!DW120","v":0},{"$f":"IF($AK63>0,$AK63*DW$76,0)+'(20) RES Detailed Adjustments'!DX63+'(20) RES Detailed Adjustments'!DX120","v":0},{"$f":"IF($AK63>0,$AK63*DX$76,0)+'(20) RES Detailed Adjustments'!DY63+'(20) RES Detailed Adjustments'!DY120","v":0},{"$f":"SUM(DV126:DX126)","v":0},{"$f":"IF($AL63>0,$AL63*DZ$76,0)+'(20) RES Detailed Adjustments'!EA63+'(20) RES Detailed Adjustments'!EA120","v":0},{"$f":"IF($AL63>0,$AL63*EA$76,0)+'(20) RES Detailed Adjustments'!EB63+'(20) RES Detailed Adjustments'!EB120","v":0},{"$f":"IF($AL63>0,$AL63*EB$76,0)+'(20) RES Detailed Adjustments'!EC63+'(20) RES Detailed Adjustments'!EC120","v":0},{"$f":"SUM(DZ126:EB126)","v":0},{"$f":"IF($AM63>0,$AM63*ED$76,0)+'(20) RES Detailed Adjustments'!EE63+'(20) RES Detailed Adjustments'!EE120","v":0},{"$f":"IF($AM63>0,$AM63*EE$76,0)+'(20) RES Detailed Adjustments'!EF63+'(20) RES Detailed Adjustments'!EF120","v":0},{"$f":"IF($AM63>0,$AM63*EF$76,0)+'(20) RES Detailed Adjustments'!EG63+'(20) RES Detailed Adjustments'!EG120","v":0},{"$f":"SUM(ED126:EF126)","v":0},{"$f":"IF($AN63>0,$AN63*EH$76,0)+'(20) RES Detailed Adjustments'!EI63+'(20) RES Detailed Adjustments'!EI120","v":0},{"$f":"IF($AN63>0,$AN63*EI$76,0)+'(20) RES Detailed Adjustments'!EJ63+'(20) RES Detailed Adjustments'!EJ120","v":0},{"$f":"IF($AN63>0,$AN63*EJ$76,0)+'(20) RES Detailed Adjustments'!EK63+'(20) RES Detailed Adjustments'!EK120","v":0},{"$f":"SUM(EH126:EJ126)","v":0},{"$f":"IF($AO63>0,$AO63*EL$76,0)+'(20) RES Detailed Adjustments'!EM63+'(20) RES Detailed Adjustments'!EM120","v":0},{"$f":"IF($AO63>0,$AO63*EM$76,0)+'(20) RES Detailed Adjustments'!EN63+'(20) RES Detailed Adjustments'!EN120","v":0},{"$f":"IF($AO63>0,$AO63*EN$76,0)+'(20) RES Detailed Adjustments'!EO63+'(20) RES Detailed Adjustments'!EO120","v":0},{"$f":"SUM(EL126:EN126)","v":0},{"$f":"IF($AP63>0,$AP63*EP$76,0)+'(20) RES Detailed Adjustments'!EQ63+'(20) RES Detailed Adjustments'!EQ120","v":0},{"$f":"IF($AP63>0,$AP63*EQ$76,0)+'(20) RES Detailed Adjustments'!ER63+'(20) RES Detailed Adjustments'!ER120","v":0},{"$f":"IF($AP63>0,$AP63*ER$76,0)+'(20) RES Detailed Adjustments'!ES63+'(20) RES Detailed Adjustments'!ES120","v":0},{"$f":"SUM(EP126:ER126)","v":0},{"$f":"IF($AQ63>0,$AQ63*ET$76,0)+'(20) RES Detailed Adjustments'!EU63+'(20) RES Detailed Adjustments'!EU120","v":0},{"$f":"IF($AQ63>0,$AQ63*EU$76,0)+'(20) RES Detailed Adjustments'!EV63+'(20) RES Detailed Adjustments'!EV120","v":0},{"$f":"IF($AQ63>0,$AQ63*EV$76,0)+'(20) RES Detailed Adjustments'!EW63+'(20) RES Detailed Adjustments'!EW120","v":0},{"$f":"SUM(ET126:EV126)","v":0},{"$f":"IF($AR63>0,$AR63*EX$76,0)+'(20) RES Detailed Adjustments'!EY63+'(20) RES Detailed Adjustments'!EY120","v":0},{"$f":"IF($AR63>0,$AR63*EY$76,0)+'(20) RES Detailed Adjustments'!EZ63+'(20) RES Detailed Adjustments'!EZ120","v":0},{"$f":"IF($AR63>0,$AR63*EZ$76,0)+'(20) RES Detailed Adjustments'!FA63+'(20) RES Detailed Adjustments'!FA120","v":0},{"$f":"SUM(EX126:EZ126)","v":0},{"$f":"IF($AS63>0,$AS63*FB$76,0)+'(20) RES Detailed Adjustments'!FC63+'(20) RES Detailed Adjustments'!FC120","v":0},{"$f":"IF($AS63>0,$AS63*FC$76,0)+'(20) RES Detailed Adjustments'!FD63+'(20) RES Detailed Adjustments'!FD120","v":0},{"$f":"IF($AS63>0,$AS63*FD$76,0)+'(20) RES Detailed Adjustments'!FE63+'(20) RES Detailed Adjustments'!FE120","v":0},{"$f":"SUM(FB126:FD126)","v":0},{"$f":"IF($AT63>0,$AT63*FF$76,0)+'(20) RES Detailed Adjustments'!FG63+'(20) RES Detailed Adjustments'!FG120","v":0},{"$f":"IF($AT63>0,$AT63*FG$76,0)+'(20) RES Detailed Adjustments'!FH63+'(20) RES Detailed Adjustments'!FH120","v":0},{"$f":"IF($AT63>0,$AT63*FH$76,0)+'(20) RES Detailed Adjustments'!FI63+'(20) RES Detailed Adjustments'!FI120","v":0},{"$f":"SUM(FF126:FH126)","v":0},{"$f":"IF($AU63>0,$AU63*FJ$76,0)+'(20) RES Detailed Adjustments'!FK63+'(20) RES Detailed Adjustments'!FK120","v":0},{"$f":"IF($AU63>0,$AU63*FK$76,0)+'(20) RES Detailed Adjustments'!FL63+'(20) RES Detailed Adjustments'!FL120","v":0},{"$f":"IF($AU63>0,$AU63*FL$76,0)+'(20) RES Detailed Adjustments'!FM63+'(20) RES Detailed Adjustments'!FM120","v":0},{"$f":"SUM(FJ126:FL126)","v":0},{"$f":"IF($AV63>0,$AV63*FN$76,0)+'(20) RES Detailed Adjustments'!FO63+'(20) RES Detailed Adjustments'!FO120","v":0},{"$f":"IF($AV63>0,$AV63*FO$76,0)+'(20) RES Detailed Adjustments'!FP63+'(20) RES Detailed Adjustments'!FP120","v":0},{"$f":"IF($AV63>0,$AV63*FP$76,0)+'(20) RES Detailed Adjustments'!FQ63+'(20) RES Detailed Adjustments'!FQ120","v":0},{"$f":"SUM(FN126:FP126)","v":0},{"$f":"IF($AW63>0,$AW63*FR$76,0)+'(20) RES Detailed Adjustments'!FS63+'(20) RES Detailed Adjustments'!FS120","v":0},{"$f":"IF($AW63>0,$AW63*FS$76,0)+'(20) RES Detailed Adjustments'!FT63+'(20) RES Detailed Adjustments'!FT120","v":0},{"$f":"IF($AW63>0,$AW63*FT$76,0)+'(20) RES Detailed Adjustments'!FU63+'(20) RES Detailed Adjustments'!FU120","v":0},{"$f":"SUM(FR126:FT126)","v":0},{"$f":"IF($AX63>0,$AX63*FV$76,0)+'(20) RES Detailed Adjustments'!FW63+'(20) RES Detailed Adjustments'!FW120","v":0},{"$f":"IF($AX63>0,$AX63*FW$76,0)+'(20) RES Detailed Adjustments'!FX63+'(20) RES Detailed Adjustments'!FX120","v":0},{"$f":"IF($AX63>0,$AX63*FX$76,0)+'(20) RES Detailed Adjustments'!FY63+'(20) RES Detailed Adjustments'!FY120","v":0},{"$f":"SUM(FV126:FX126)","v":0},{"$f":"IF($AY63>0,$AY63*FZ$76,0)+'(20) RES Detailed Adjustments'!GA63+'(20) RES Detailed Adjustments'!GA120","v":0},{"$f":"IF($AY63>0,$AY63*GA$76,0)+'(20) RES Detailed Adjustments'!GB63+'(20) RES Detailed Adjustments'!GB120","v":0},{"$f":"IF($AY63>0,$AY63*GB$76,0)+'(20) RES Detailed Adjustments'!GC63+'(20) RES Detailed Adjustments'!GC120","v":0},{"$f":"SUM(FZ126:GB126)","v":0},{"$f":"IF($AZ63>0,$AZ63*GD$76,0)+'(20) RES Detailed Adjustments'!GE63+'(20) RES Detailed Adjustments'!GE120","v":0},{"$f":"IF($AZ63>0,$AZ63*GE$76,0)+'(20) RES Detailed Adjustments'!GF63+'(20) RES Detailed Adjustments'!GF120","v":0},{"$f":"IF($AZ63>0,$AZ63*GF$76,0)+'(20) RES Detailed Adjustments'!GG63+'(20) RES Detailed Adjustments'!GG120","v":0},{"$f":"SUM(GD126:GF126)","v":0},{"$f":"IF($BA63>0,$BA63*GH$76,0)+'(20) RES Detailed Adjustments'!GI63+'(20) RES Detailed Adjustments'!GI120","v":0},{"$f":"IF($BA63>0,$BA63*GI$76,0)+'(20) RES Detailed Adjustments'!GJ63+'(20) RES Detailed Adjustments'!GJ120","v":0},{"$f":"IF($BA63>0,$BA63*GJ$76,0)+'(20) RES Detailed Adjustments'!GK63+'(20) RES Detailed Adjustments'!GK120","v":0},{"$f":"SUM(GH126:GJ126)","v":0},{"$f":"IF($BB63>0,$BB63*GL$76,0)+'(20) RES Detailed Adjustments'!GM63+'(20) RES Detailed Adjustments'!GM120","v":0},{"$f":"IF($BB63>0,$BB63*GM$76,0)+'(20) RES Detailed Adjustments'!GN63+'(20) RES Detailed Adjustments'!GN120","v":0},{"$f":"IF($BB63>0,$BB63*GN$76,0)+'(20) RES Detailed Adjustments'!GO63+'(20) RES Detailed Adjustments'!GO120","v":0},{"$f":"SUM(GL126:GN126)","v":0},{"$f":"IF($BC63>0,$BC63*GP$76,0)+'(20) RES Detailed Adjustments'!GQ63+'(20) RES Detailed Adjustments'!GQ120","v":0},{"$f":"IF($BC63>0,$BC63*GQ$76,0)+'(20) RES Detailed Adjustments'!GR63+'(20) RES Detailed Adjustments'!GR120","v":0},{"$f":"IF($BC63>0,$BC63*GR$76,0)+'(20) RES Detailed Adjustments'!GS63+'(20) RES Detailed Adjustments'!GS120","v":0},{"$f":"SUM(GP126:GR126)","v":0},{"$f":"IF($BD63>0,$BD63*GT$76,0)+'(20) RES Detailed Adjustments'!GU63+'(20) RES Detailed Adjustments'!GU120","v":0},{"$f":"IF($BD63>0,$BD63*GU$76,0)+'(20) RES Detailed Adjustments'!GV63+'(20) RES Detailed Adjustments'!GV120","v":0},{"$f":"IF($BD63>0,$BD63*GV$76,0)+'(20) RES Detailed Adjustments'!GW63+'(20) RES Detailed Adjustments'!GW120","v":0},{"$f":"SUM(GT126:GV126)","v":0},{"$f":"IF($BE63>0,$BE63*GX$76,0)+'(20) RES Detailed Adjustments'!GY63+'(20) RES Detailed Adjustments'!GY120","v":0},{"$f":"IF($BE63>0,$BE63*GY$76,0)+'(20) RES Detailed Adjustments'!GZ63+'(20) RES Detailed Adjustments'!GZ120","v":0},{"$f":"IF($BE63>0,$BE63*GZ$76,0)+'(20) RES Detailed Adjustments'!HA63+'(20) RES Detailed Adjustments'!HA120","v":0},{"$f":"SUM(GX126:GZ126)","v":0},{"$f":"IF($BF63>0,$BF63*HB$76,0)+'(20) RES Detailed Adjustments'!HC63+'(20) RES Detailed Adjustments'!HC120","v":0},{"$f":"IF($BF63>0,$BF63*HC$76,0)+'(20) RES Detailed Adjustments'!HD63+'(20) RES Detailed Adjustments'!HD120","v":0},{"$f":"IF($BF63>0,$BF63*HD$76,0)+'(20) RES Detailed Adjustments'!HE63+'(20) RES Detailed Adjustments'!HE120","v":0},{"$f":"SUM(HB126:HD126)","v":0},{"$f":"IF($BG63>0,$BG63*HF$76,0)+'(20) RES Detailed Adjustments'!HG63+'(20) RES Detailed Adjustments'!HG120","v":0},{"$f":"IF($BG63>0,$BG63*HG$76,0)+'(20) RES Detailed Adjustments'!HH63+'(20) RES Detailed Adjustments'!HH120","v":0},{"$f":"IF($BG63>0,$BG63*HH$76,0)+'(20) RES Detailed Adjustments'!HI63+'(20) RES Detailed Adjustments'!HI120","v":0},{"$f":"SUM(HF126:HH126)","v":0},{"$f":"IF($BH63>0,$BH63*HJ$76,0)+'(20) RES Detailed Adjustments'!HK63+'(20) RES Detailed Adjustments'!HK120","v":0},{"$f":"IF($BH63>0,$BH63*HK$76,0)+'(20) RES Detailed Adjustments'!HL63+'(20) RES Detailed Adjustments'!HL120","v":0},{"$f":"IF($BH63>0,$BH63*HL$76,0)+'(20) RES Detailed Adjustments'!HM63+'(20) RES Detailed Adjustments'!HM120","v":0},{"$f":"SUM(HJ126:HL126)","v":0},{"$f":"IF($BI63>0,$BI63*HN$76,0)+'(20) RES Detailed Adjustments'!HO63+'(20) RES Detailed Adjustments'!HO120","v":0},{"$f":"IF($BI63>0,$BI63*HO$76,0)+'(20) RES Detailed Adjustments'!HP63+'(20) RES Detailed Adjustments'!HP120","v":0},{"$f":"IF($BI63>0,$BI63*HP$76,0)+'(20) RES Detailed Adjustments'!HQ63+'(20) RES Detailed Adjustments'!HQ120","v":0},{"$f":"SUM(HN126:HP126)","v":0},{"$f":"IF($BJ63>0,$BJ63*HR$76,0)+'(20) RES Detailed Adjustments'!HS63+'(20) RES Detailed Adjustments'!HS120","v":0},{"$f":"IF($BJ63>0,$BJ63*HS$76,0)+'(20) RES Detailed Adjustments'!HT63+'(20) RES Detailed Adjustments'!HT120","v":0},{"$f":"IF($BJ63>0,$BJ63*HT$76,0)+'(20) RES Detailed Adjustments'!HU63+'(20) RES Detailed Adjustments'!HU120","v":0},{"$f":"SUM(HR126:HT126)","v":0},{"$f":"IF($BK63>0,$BK63*HV$76,0)+'(20) RES Detailed Adjustments'!HW63+'(20) RES Detailed Adjustments'!HW120","v":0},{"$f":"IF($BK63>0,$BK63*HW$76,0)+'(20) RES Detailed Adjustments'!HX63+'(20) RES Detailed Adjustments'!HX120","v":0},{"$f":"IF($BK63>0,$BK63*HX$76,0)+'(20) RES Detailed Adjustments'!HY63+'(20) RES Detailed Adjustments'!HY120","v":0},{"$f":"SUM(HV126:HX126)","v":0},{"$f":"IF($BL63>0,$BL63*HZ$76,0)+'(20) RES Detailed Adjustments'!IA63+'(20) RES Detailed Adjustments'!IA120","v":0},{"$f":"IF($BL63>0,$BL63*IA$76,0)+'(20) RES Detailed Adjustments'!IB63+'(20) RES Detailed Adjustments'!IB120","v":0},{"$f":"IF($BL63>0,$BL63*IB$76,0)+'(20) RES Detailed Adjustments'!IC63+'(20) RES Detailed Adjustments'!IC120","v":0},{"$f":"SUM(HZ126:IB126)","v":0},{"$f":"IF($BM63>0,$BM63*ID$76,0)+'(20) RES Detailed Adjustments'!IE63+'(20) RES Detailed Adjustments'!IE120","v":0},{"$f":"IF($BM63>0,$BM63*IE$76,0)+'(20) RES Detailed Adjustments'!IF63+'(20) RES Detailed Adjustments'!IF120","v":0},{"$f":"IF($BM63>0,$BM63*IF$76,0)+'(20) RES Detailed Adjustments'!IG63+'(20) RES Detailed Adjustments'!IG120","v":0},{"$f":"SUM(ID126:IF126)","v":0},{"$f":"IF($BN63>0,$BN63*IH$76,0)+'(20) RES Detailed Adjustments'!II63+'(20) RES Detailed Adjustments'!II120","v":0},{"$f":"IF($BN63>0,$BN63*II$76,0)+'(20) RES Detailed Adjustments'!IJ63+'(20) RES Detailed Adjustments'!IJ120","v":0},{"$f":"IF($BN63>0,$BN63*IJ$76,0)+'(20) RES Detailed Adjustments'!IK63+'(20) RES Detailed Adjustments'!IK120","v":0},{"$f":"SUM(IH126:IJ126)","v":0},{"$f":"IF($BO63>0,$BO63*IL$76,0)+'(20) RES Detailed Adjustments'!IM63+'(20) RES Detailed Adjustments'!IM120","v":0},{"$f":"IF($BO63>0,$BO63*IM$76,0)+'(20) RES Detailed Adjustments'!IN63+'(20) RES Detailed Adjustments'!IN120","v":0},{"$f":"IF($BO63>0,$BO63*IN$76,0)+'(20) RES Detailed Adjustments'!IO63+'(20) RES Detailed Adjustments'!IO120","v":0},{"$f":"SUM(IL126:IN126)","v":0},{"$f":"IF($BP63>0,$BP63*IP$76,0)+'(20) RES Detailed Adjustments'!IQ63+'(20) RES Detailed Adjustments'!IQ120","v":0},{"$f":"IF($BP63>0,$BP63*IQ$76,0)+'(20) RES Detailed Adjustments'!IR63+'(20) RES Detailed Adjustments'!IR120","v":0},{"$f":"IF($BP63>0,$BP63*IR$76,0)+'(20) RES Detailed Adjustments'!IS63+'(20) RES Detailed Adjustments'!IS120","v":0},{"$f":"SUM(IP126:IR126)","v":0},{"$f":"IF($BQ63>0,$BQ63*IT$76,0)+'(20) RES Detailed Adjustments'!IU63+'(20) RES Detailed Adjustments'!IU120","v":0},{"$f":"IF($BQ63>0,$BQ63*IU$76,0)+'(20) RES Detailed Adjustments'!IV63+'(20) RES Detailed Adjustments'!IV120","v":0},{"$f":"IF($BQ63>0,$BQ63*IV$76,0)+'(20) RES Detailed Adjustments'!IW63+'(20) RES Detailed Adjustments'!IW120","v":0},{"$f":"SUM(IT126:IV126)","v":0},{"$f":"IF($BR63>0,$BR63*IX$76,0)+'(20) RES Detailed Adjustments'!IY63+'(20) RES Detailed Adjustments'!IY120","v":0},{"$f":"IF($BR63>0,$BR63*IY$76,0)+'(20) RES Detailed Adjustments'!IZ63+'(20) RES Detailed Adjustments'!IZ120","v":0},{"$f":"IF($BR63>0,$BR63*IZ$76,0)+'(20) RES Detailed Adjustments'!JA63+'(20) RES Detailed Adjustments'!JA120","v":0},{"$f":"SUM(IX126:IZ126)","v":0},{"$f":"IF($BS63>0,$BS63*JB$76,0)+'(20) RES Detailed Adjustments'!JC63+'(20) RES Detailed Adjustments'!JC120","v":0},{"$f":"IF($BS63>0,$BS63*JC$76,0)+'(20) RES Detailed Adjustments'!JD63+'(20) RES Detailed Adjustments'!JD120","v":0},{"$f":"IF($BS63>0,$BS63*JD$76,0)+'(20) RES Detailed Adjustments'!JE63+'(20) RES Detailed Adjustments'!JE120","v":0},{"$f":"SUM(JB126:JD126)","v":0},{"$f":"IF($BT63>0,$BT63*JF$76,0)+'(20) RES Detailed Adjustments'!JG63+'(20) RES Detailed Adjustments'!JG120","v":0},{"$f":"IF($BT63>0,$BT63*JG$76,0)+'(20) RES Detailed Adjustments'!JH63+'(20) RES Detailed Adjustments'!JH120","v":0},{"$f":"IF($BT63>0,$BT63*JH$76,0)+'(20) RES Detailed Adjustments'!JI63+'(20) RES Detailed Adjustments'!JI120","v":0},{"$f":"SUM(JF126:JH126)","v":0},{"$f":"IF($BU63>0,$BU63*JJ$76,0)+'(20) RES Detailed Adjustments'!JK63+'(20) RES Detailed Adjustments'!JK120","v":0},{"$f":"IF($BU63>0,$BU63*JK$76,0)+'(20) RES Detailed Adjustments'!JL63+'(20) RES Detailed Adjustments'!JL120","v":0},{"$f":"IF($BU63>0,$BU63*JL$76,0)+'(20) RES Detailed Adjustments'!JM63+'(20) RES Detailed Adjustments'!JM120","v":0},{"$f":"SUM(JJ126:JL126)","v":0},{"$f":"IF($BV63>0,$BV63*JN$76,0)+'(20) RES Detailed Adjustments'!JO63+'(20) RES Detailed Adjustments'!JO120","v":0},{"$f":"IF($BV63>0,$BV63*JO$76,0)+'(20) RES Detailed Adjustments'!JP63+'(20) RES Detailed Adjustments'!JP120","v":0},{"$f":"IF($BV63>0,$BV63*JP$76,0)+'(20) RES Detailed Adjustments'!JQ63+'(20) RES Detailed Adjustments'!JQ120","v":0},{"$f":"SUM(JN126:JP126)","v":0},{"$f":"IF($BW63>0,$BW63*JR$76,0)+'(20) RES Detailed Adjustments'!JS63+'(20) RES Detailed Adjustments'!JS120","v":0},{"$f":"IF($BW63>0,$BW63*JS$76,0)+'(20) RES Detailed Adjustments'!JT63+'(20) RES Detailed Adjustments'!JT120","v":0},{"$f":"IF($BW63>0,$BW63*JT$76,0)+'(20) RES Detailed Adjustments'!JU63+'(20) RES Detailed Adjustments'!JU120","v":0},{"$f":"SUM(JR126:JT126)","v":0},{"$f":"IF($BX63>0,$BX63*JV$76,0)+'(20) RES Detailed Adjustments'!JW63+'(20) RES Detailed Adjustments'!JW120","v":0},{"$f":"IF($BX63>0,$BX63*JW$76,0)+'(20) RES Detailed Adjustments'!JX63+'(20) RES Detailed Adjustments'!JX120","v":0},{"$f":"IF($BX63>0,$BX63*JX$76,0)+'(20) RES Detailed Adjustments'!JY63+'(20) RES Detailed Adjustments'!JY120","v":0},{"$f":"SUM(JV126:JX126)","v":0},{"$f":"IF($BY63>0,$BY63*JZ$76,0)+'(20) RES Detailed Adjustments'!KA63+'(20) RES Detailed Adjustments'!KA120","v":0},{"$f":"IF($BY63>0,$BY63*KA$76,0)+'(20) RES Detailed Adjustments'!KB63+'(20) RES Detailed Adjustments'!KB120","v":0},{"$f":"IF($BY63>0,$BY63*KB$76,0)+'(20) RES Detailed Adjustments'!KC63+'(20) RES Detailed Adjustments'!KC120","v":0},{"$f":"SUM(JZ126:KB126)","v":0},{"$f":"IF($BZ63>0,$BZ63*KD$76,0)+'(20) RES Detailed Adjustments'!KE63+'(20) RES Detailed Adjustments'!KE120","v":0},{"$f":"IF($BZ63>0,$BZ63*KE$76,0)+'(20) RES Detailed Adjustments'!KF63+'(20) RES Detailed Adjustments'!KF120","v":0},{"$f":"IF($BZ63>0,$BZ63*KF$76,0)+'(20) RES Detailed Adjustments'!KG63+'(20) RES Detailed Adjustments'!KG120","v":0},{"$f":"SUM(KD126:KF126)","v":0},{"$f":"IF($CA63>0,$CA63*KH$76,0)+'(20) RES Detailed Adjustments'!KI63+'(20) RES Detailed Adjustments'!KI120","v":0},{"$f":"IF($CA63>0,$CA63*KI$76,0)+'(20) RES Detailed Adjustments'!KJ63+'(20) RES Detailed Adjustments'!KJ120","v":0},{"$f":"IF($CA63>0,$CA63*KJ$76,0)+'(20) RES Detailed Adjustments'!KK63+'(20) RES Detailed Adjustments'!KK120","v":0},{"$f":"SUM(KH126:KJ126)","v":0},{"$f":"IF($CB63>0,$CB63*KL$76,0)+'(20) RES Detailed Adjustments'!KM63+'(20) RES Detailed Adjustments'!KM120","v":0},{"$f":"IF($CB63>0,$CB63*KM$76,0)+'(20) RES Detailed Adjustments'!KN63+'(20) RES Detailed Adjustments'!KN120","v":0},{"$f":"IF($CB63>0,$CB63*KN$76,0)+'(20) RES Detailed Adjustments'!KO63+'(20) RES Detailed Adjustments'!KO120","v":0},{"$f":"SUM(KL126:KN126)","v":0},{"$f":"IF($CC63>0,$CC63*KP$76,0)+'(20) RES Detailed Adjustments'!KQ63+'(20) RES Detailed Adjustments'!KQ120","v":0},{"$f":"IF($CC63>0,$CC63*KQ$76,0)+'(20) RES Detailed Adjustments'!KR63+'(20) RES Detailed Adjustments'!KR120","v":0},{"$f":"IF($CC63>0,$CC63*KR$76,0)+'(20) RES Detailed Adjustments'!KS63+'(20) RES Detailed Adjustments'!KS120","v":0},{"$f":"SUM(KP126:KR126)","v":0},{"$f":"IF($CD63>0,$CD63*KT$76,0)+'(20) RES Detailed Adjustments'!KU63+'(20) RES Detailed Adjustments'!KU120","v":0},{"$f":"IF($CD63>0,$CD63*KU$76,0)+'(20) RES Detailed Adjustments'!KV63+'(20) RES Detailed Adjustments'!KV120","v":0},{"$f":"IF($CD63>0,$CD63*KV$76,0)+'(20) RES Detailed Adjustments'!KW63+'(20) RES Detailed Adjustments'!KW120","v":0},{"$f":"SUM(KT126:KV126)","v":0},{"$f":"IF($CE63>0,$CE63*KX$76,0)+'(20) RES Detailed Adjustments'!KY63+'(20) RES Detailed Adjustments'!KY120","v":0},{"$f":"IF($CE63>0,$CE63*KY$76,0)+'(20) RES Detailed Adjustments'!KZ63+'(20) RES Detailed Adjustments'!KZ120","v":0},{"$f":"IF($CE63>0,$CE63*KZ$76,0)+'(20) RES Detailed Adjustments'!LA63+'(20) RES Detailed Adjustments'!LA120","v":0},{"$f":"SUM(KX126:KZ126)","v":0},{"$f":"IF($CF63>0,$CF63*LB$76,0)+'(20) RES Detailed Adjustments'!LC63+'(20) RES Detailed Adjustments'!LC120","v":0},{"$f":"IF($CF63>0,$CF63*LC$76,0)+'(20) RES Detailed Adjustments'!LD63+'(20) RES Detailed Adjustments'!LD120","v":0},{"$f":"IF($CF63>0,$CF63*LD$76,0)+'(20) RES Detailed Adjustments'!LE63+'(20) RES Detailed Adjustments'!LE120","v":0},{"$f":"SUM(LB126:LD126)","v":0},{"$f":"IF($CG63>0,$CG63*LF$76,0)+'(20) RES Detailed Adjustments'!LG63+'(20) RES Detailed Adjustments'!LG120","v":0},{"$f":"IF($CG63>0,$CG63*LG$76,0)+'(20) RES Detailed Adjustments'!LH63+'(20) RES Detailed Adjustments'!LH120","v":0},{"$f":"IF($CG63>0,$CG63*LH$76,0)+'(20) RES Detailed Adjustments'!LI63+'(20) RES Detailed Adjustments'!LI120","v":0},{"$f":"SUM(LF126:LH126)","v":0},{"$f":"IF($CH63>0,$CH63*LJ$76,0)+'(20) RES Detailed Adjustments'!LK63+'(20) RES Detailed Adjustments'!LK120","v":0},{"$f":"IF($CH63>0,$CH63*LK$76,0)+'(20) RES Detailed Adjustments'!LL63+'(20) RES Detailed Adjustments'!LL120","v":0},{"$f":"IF($CH63>0,$CH63*LL$76,0)+'(20) RES Detailed Adjustments'!LM63+'(20) RES Detailed Adjustments'!LM120","v":0},{"$f":"SUM(LJ126:LL126)","v":0},{"$f":"IF($CI63>0,$CI63*LN$76,0)+'(20) RES Detailed Adjustments'!LO63+'(20) RES Detailed Adjustments'!LO120","v":0},{"$f":"IF($CI63>0,$CI63*LO$76,0)+'(20) RES Detailed Adjustments'!LP63+'(20) RES Detailed Adjustments'!LP120","v":0},{"$f":"IF($CI63>0,$CI63*LP$76,0)+'(20) RES Detailed Adjustments'!LQ63+'(20) RES Detailed Adjustments'!LQ120","v":0},{"$f":"SUM(LN126:LP126)","v":0},{"$f":"IF($CJ63>0,$CJ63*LR$76,0)+'(20) RES Detailed Adjustments'!LS63+'(20) RES Detailed Adjustments'!LS120","v":0},{"$f":"IF($CJ63>0,$CJ63*LS$76,0)+'(20) RES Detailed Adjustments'!LT63+'(20) RES Detailed Adjustments'!LT120","v":0},{"$f":"IF($CJ63>0,$CJ63*LT$76,0)+'(20) RES Detailed Adjustments'!LU63+'(20) RES Detailed Adjustments'!LU120","v":0},{"$f":"SUM(LR126:LT126)","v":0},{"$f":"IF($CK63>0,$CK63*LV$76,0)+'(20) RES Detailed Adjustments'!LW63+'(20) RES Detailed Adjustments'!LW120","v":0},{"$f":"IF($CK63>0,$CK63*LW$76,0)+'(20) RES Detailed Adjustments'!LX63+'(20) RES Detailed Adjustments'!LX120","v":0},{"$f":"IF($CK63>0,$CK63*LX$76,0)+'(20) RES Detailed Adjustments'!LY63+'(20) RES Detailed Adjustments'!LY120","v":0},{"$f":"SUM(LV126:LX126)","v":0},{"$f":"IF($CL63>0,$CL63*LZ$76,0)+'(20) RES Detailed Adjustments'!MA63+'(20) RES Detailed Adjustments'!MA120","v":0},{"$f":"IF($CL63>0,$CL63*MA$76,0)+'(20) RES Detailed Adjustments'!MB63+'(20) RES Detailed Adjustments'!MB120","v":0},{"$f":"IF($CL63>0,$CL63*MB$76,0)+'(20) RES Detailed Adjustments'!MC63+'(20) RES Detailed Adjustments'!MC120","v":0},{"$f":"SUM(LZ126:MB126)","v":0},{"$f":"IF($CM63>0,$CM63*MD$76,0)+'(20) RES Detailed Adjustments'!ME63+'(20) RES Detailed Adjustments'!ME120","v":0},{"$f":"IF($CM63>0,$CM63*ME$76,0)+'(20) RES Detailed Adjustments'!MF63+'(20) RES Detailed Adjustments'!MF120","v":0},{"$f":"IF($CM63>0,$CM63*MF$76,0)+'(20) RES Detailed Adjustments'!MG63+'(20) RES Detailed Adjustments'!MG120","v":0},{"$f":"SUM(MD126:MF126)","v":0},{"$f":"IF($CN63>0,$CN63*MH$76,0)+'(20) RES Detailed Adjustments'!MI63+'(20) RES Detailed Adjustments'!MI120","v":0},{"$f":"IF($CN63>0,$CN63*MI$76,0)+'(20) RES Detailed Adjustments'!MJ63+'(20) RES Detailed Adjustments'!MJ120","v":0},{"$f":"IF($CN63>0,$CN63*MJ$76,0)+'(20) RES Detailed Adjustments'!MK63+'(20) RES Detailed Adjustments'!MK120","v":0},{"$f":"SUM(MH126:MJ126)","v":0},{"$f":"IF($CO63>0,$CO63*ML$76,0)+'(20) RES Detailed Adjustments'!MM63+'(20) RES Detailed Adjustments'!MM120","v":0},{"$f":"IF($CO63>0,$CO63*MM$76,0)+'(20) RES Detailed Adjustments'!MN63+'(20) RES Detailed Adjustments'!MN120","v":0},{"$f":"IF($CO63>0,$CO63*MN$76,0)+'(20) RES Detailed Adjustments'!MO63+'(20) RES Detailed Adjustments'!MO120","v":0},{"$f":"SUM(ML126:MN126)","v":0},{"$f":"IF($CP63>0,$CP63*MP$76,0)+'(20) RES Detailed Adjustments'!MQ63+'(20) RES Detailed Adjustments'!MQ120","v":0},{"$f":"IF($CP63>0,$CP63*MQ$76,0)+'(20) RES Detailed Adjustments'!MR63+'(20) RES Detailed Adjustments'!MR120","v":0},{"$f":"IF($CP63>0,$CP63*MR$76,0)+'(20) RES Detailed Adjustments'!MS63+'(20) RES Detailed Adjustments'!MS120","v":0},{"$f":"SUM(MP126:MR126)","v":0},{"$f":"IF($CQ63>0,$CQ63*MT$76,0)+'(20) RES Detailed Adjustments'!MU63+'(20) RES Detailed Adjustments'!MU120","v":0},{"$f":"IF($CQ63>0,$CQ63*MU$76,0)+'(20) RES Detailed Adjustments'!MV63+'(20) RES Detailed Adjustments'!MV120","v":0},{"$f":"IF($CQ63>0,$CQ63*MV$76,0)+'(20) RES Detailed Adjustments'!MW63+'(20) RES Detailed Adjustments'!MW120","v":0},{"$f":"SUM(MT126:MV126)","v":0},{"$f":"IF($CR63>0,$CR63*MX$76,0)+'(20) RES Detailed Adjustments'!MY63+'(20) RES Detailed Adjustments'!MY120","v":0},{"$f":"IF($CR63>0,$CR63*MY$76,0)+'(20) RES Detailed Adjustments'!MZ63+'(20) RES Detailed Adjustments'!MZ120","v":0},{"$f":"IF($CR63>0,$CR63*MZ$76,0)+'(20) RES Detailed Adjustments'!NA63+'(20) RES Detailed Adjustments'!NA120","v":0},{"$f":"SUM(MX126:MZ126)","v":0},{"$f":"IF($CS63>0,$CS63*NB$76,0)+'(20) RES Detailed Adjustments'!NC63+'(20) RES Detailed Adjustments'!NC120","v":0},{"$f":"IF($CS63>0,$CS63*NC$76,0)+'(20) RES Detailed Adjustments'!ND63+'(20) RES Detailed Adjustments'!ND120","v":0},{"$f":"IF($CS63>0,$CS63*ND$76,0)+'(20) RES Detailed Adjustments'!NE63+'(20) RES Detailed Adjustments'!NE120","v":0},{"$f":"SUM(NB126:ND126)","v":0},{"$f":"IF($CT63>0,$CT63*NF$76,0)+'(20) RES Detailed Adjustments'!NG63+'(20) RES Detailed Adjustments'!NG120","v":0},{"$f":"IF($CT63>0,$CT63*NG$76,0)+'(20) RES Detailed Adjustments'!NH63+'(20) RES Detailed Adjustments'!NH120","v":0},{"$f":"IF($CT63>0,$CT63*NH$76,0)+'(20) RES Detailed Adjustments'!NI63+'(20) RES Detailed Adjustments'!NI120","v":0},{"$f":"SUM(NF126:NH126)","v":0},{"$f":"IF($CU63>0,$CU63*NJ$76,0)+'(20) RES Detailed Adjustments'!NK63+'(20) RES Detailed Adjustments'!NK120","v":0},{"$f":"IF($CU63>0,$CU63*NK$76,0)+'(20) RES Detailed Adjustments'!NL63+'(20) RES Detailed Adjustments'!NL120","v":0},{"$f":"IF($CU63>0,$CU63*NL$76,0)+'(20) RES Detailed Adjustments'!NM63+'(20) RES Detailed Adjustments'!NM120","v":0},{"$f":"SUM(NJ126:NL126)","v":0},{"$f":"IF($CV63>0,$CV63*NN$76,0)+'(20) RES Detailed Adjustments'!NO63+'(20) RES Detailed Adjustments'!NO120","v":0},{"$f":"IF($CV63>0,$CV63*NO$76,0)+'(20) RES Detailed Adjustments'!NP63+'(20) RES Detailed Adjustments'!NP120","v":0},{"$f":"IF($CV63>0,$CV63*NP$76,0)+'(20) RES Detailed Adjustments'!NQ63+'(20) RES Detailed Adjustments'!NQ120","v":0},{"$f":"SUM(NN126:NP126)","v":0},{"$f":"IF($CW63>0,$CW63*NR$76,0)+'(20) RES Detailed Adjustments'!NS63+'(20) RES Detailed Adjustments'!NS120","v":0},{"$f":"IF($CW63>0,$CW63*NS$76,0)+'(20) RES Detailed Adjustments'!NT63+'(20) RES Detailed Adjustments'!NT120","v":0},{"$f":"IF($CW63>0,$CW63*NT$76,0)+'(20) RES Detailed Adjustments'!NU63+'(20) RES Detailed Adjustments'!NU120","v":0},{"$f":"SUM(NR126:NT126)","v":0}]
["Other Costs"]
["Administrative Indirect Costs",{"$f":"IF($F65>0,$F65*B$76,0)+'(20) RES Detailed Adjustments'!C65+'(20) RES Detailed Adjustments'!C122","v":0},{"$f":"IF($F65>0,$F65*C$76,0)+'(20) RES Detailed Adjustments'!D65+'(20) RES Detailed Adjustments'!D122","v":0},{"$f":"IF($F65>0,$F65*D$76,0)+'(20) RES Detailed Adjustments'!E65+'(20) RES Detailed Adjustments'!E122","v":0},{"$f":"SUM(B128:D128)","v":0},{"$f":"IF($G65>0,$G65*F$76,0)+'(20) RES Detailed Adjustments'!G65+'(20) RES Detailed Adjustments'!G122","v":0},{"$f":"IF($G65>0,$G65*G$76,0)+'(20) RES Detailed Adjustments'!H65+'(20) RES Detailed Adjustments'!H122","v":0},{"$f":"IF($G65>0,$G65*H$76,0)+'(20) RES Detailed Adjustments'!I65+'(20) RES Detailed Adjustments'!I122","v":0},{"$f":"SUM(F128:H128)","v":0},{"$f":"IF($H65>0,$H65*J$76,0)+'(20) RES Detailed Adjustments'!K65+'(20) RES Detailed Adjustments'!K122","v":0},{"$f":"IF($H65>0,$H65*K$76,0)+'(20) RES Detailed Adjustments'!L65+'(20) RES Detailed Adjustments'!L122","v":0},{"$f":"IF($H65>0,$H65*L$76,0)+'(20) RES Detailed Adjustments'!M65+'(20) RES Detailed Adjustments'!M122","v":0},{"$f":"SUM(J128:L128)","v":0},{"$f":"IF($I65>0,$I65*N$76,0)+'(20) RES Detailed Adjustments'!O65+'(20) RES Detailed Adjustments'!O122","v":0},{"$f":"IF($I65>0,$I65*O$76,0)+'(20) RES Detailed Adjustments'!P65+'(20) RES Detailed Adjustments'!P122","v":0},{"$f":"IF($I65>0,$I65*P$76,0)+'(20) RES Detailed Adjustments'!Q65+'(20) RES Detailed Adjustments'!Q122","v":0},{"$f":"SUM(N128:P128)","v":0},{"$f":"IF($J65>0,$J65*R$76,0)+'(20) RES Detailed Adjustments'!S65+'(20) RES Detailed Adjustments'!S122","v":0},{"$f":"IF($J65>0,$J65*S$76,0)+'(20) RES Detailed Adjustments'!T65+'(20) RES Detailed Adjustments'!T122","v":0},{"$f":"IF($J65>0,$J65*T$76,0)+'(20) RES Detailed Adjustments'!U65+'(20) RES Detailed Adjustments'!U122","v":0},{"$f":"SUM(R128:T128)","v":0},{"$f":"IF($K65>0,$K65*V$76,0)+'(20) RES Detailed Adjustments'!W65+'(20) RES Detailed Adjustments'!W122","v":0},{"$f":"IF($K65>0,$K65*W$76,0)+'(20) RES Detailed Adjustments'!X65+'(20) RES Detailed Adjustments'!X122","v":0},{"$f":"IF($K65>0,$K65*X$76,0)+'(20) RES Detailed Adjustments'!Y65+'(20) RES Detailed Adjustments'!Y122","v":0},{"$f":"SUM(V128:X128)","v":0},{"$f":"IF($L65>0,$L65*Z$76,0)+'(20) RES Detailed Adjustments'!AA65+'(20) RES Detailed Adjustments'!AA122","v":0},{"$f":"IF($L65>0,$L65*AA$76,0)+'(20) RES Detailed Adjustments'!AB65+'(20) RES Detailed Adjustments'!AB122","v":0},{"$f":"IF($L65>0,$L65*AB$76,0)+'(20) RES Detailed Adjustments'!AC65+'(20) RES Detailed Adjustments'!AC122","v":0},{"$f":"SUM(Z128:AB128)","v":0},{"$f":"IF($M65>0,$M65*AD$76,0)+'(20) RES Detailed Adjustments'!AE65+'(20) RES Detailed Adjustments'!AE122","v":0},{"$f":"IF($M65>0,$M65*AE$76,0)+'(20) RES Detailed Adjustments'!AF65+'(20) RES Detailed Adjustments'!AF122","v":0},{"$f":"IF($M65>0,$M65*AF$76,0)+'(20) RES Detailed Adjustments'!AG65+'(20) RES Detailed Adjustments'!AG122","v":0},{"$f":"SUM(AD128:AF128)","v":0},{"$f":"IF($N65>0,$N65*AH$76,0)+'(20) RES Detailed Adjustments'!AI65+'(20) RES Detailed Adjustments'!AI122","v":0},{"$f":"IF($N65>0,$N65*AI$76,0)+'(20) RES Detailed Adjustments'!AJ65+'(20) RES Detailed Adjustments'!AJ122","v":0},{"$f":"IF($N65>0,$N65*AJ$76,0)+'(20) RES Detailed Adjustments'!AK65+'(20) RES Detailed Adjustments'!AK122","v":0},{"$f":"SUM(AH128:AJ128)","v":0},{"$f":"IF($O65>0,$O65*AL$76,0)+'(20) RES Detailed Adjustments'!AM65+'(20) RES Detailed Adjustments'!AM122","v":0},{"$f":"IF($O65>0,$O65*AM$76,0)+'(20) RES Detailed Adjustments'!AN65+'(20) RES Detailed Adjustments'!AN122","v":0},{"$f":"IF($O65>0,$O65*AN$76,0)+'(20) RES Detailed Adjustments'!AO65+'(20) RES Detailed Adjustments'!AO122","v":0},{"$f":"SUM(AL128:AN128)","v":0},{"$f":"IF($P65>0,$P65*AP$76,0)+'(20) RES Detailed Adjustments'!AQ65+'(20) RES Detailed Adjustments'!AQ122","v":0},{"$f":"IF($P65>0,$P65*AQ$76,0)+'(20) RES Detailed Adjustments'!AR65+'(20) RES Detailed Adjustments'!AR122","v":0},{"$f":"IF($P65>0,$P65*AR$76,0)+'(20) RES Detailed Adjustments'!AS65+'(20) RES Detailed Adjustments'!AS122","v":0},{"$f":"SUM(AP128:AR128)","v":0},{"$f":"IF($Q65>0,$Q65*AT$76,0)+'(20) RES Detailed Adjustments'!AU65+'(20) RES Detailed Adjustments'!AU122","v":0},{"$f":"IF($Q65>0,$Q65*AU$76,0)+'(20) RES Detailed Adjustments'!AV65+'(20) RES Detailed Adjustments'!AV122","v":0},{"$f":"IF($Q65>0,$Q65*AV$76,0)+'(20) RES Detailed Adjustments'!AW65+'(20) RES Detailed Adjustments'!AW122","v":0},{"$f":"SUM(AT128:AV128)","v":0},{"$f":"IF($R65>0,$R65*AX$76,0)+'(20) RES Detailed Adjustments'!AY65+'(20) RES Detailed Adjustments'!AY122","v":0},{"$f":"IF($R65>0,$R65*AY$76,0)+'(20) RES Detailed Adjustments'!AZ65+'(20) RES Detailed Adjustments'!AZ122","v":0},{"$f":"IF($R65>0,$R65*AZ$76,0)+'(20) RES Detailed Adjustments'!BA65+'(20) RES Detailed Adjustments'!BA122","v":0},{"$f":"SUM(AX128:AZ128)","v":0},{"$f":"IF($S65>0,$S65*BB$76,0)+'(20) RES Detailed Adjustments'!BC65+'(20) RES Detailed Adjustments'!BC122","v":0},{"$f":"IF($S65>0,$S65*BC$76,0)+'(20) RES Detailed Adjustments'!BD65+'(20) RES Detailed Adjustments'!BD122","v":0},{"$f":"IF($S65>0,$S65*BD$76,0)+'(20) RES Detailed Adjustments'!BE65+'(20) RES Detailed Adjustments'!BE122","v":0},{"$f":"SUM(BB128:BD128)","v":0},{"$f":"IF($T65>0,$T65*BF$76,0)+'(20) RES Detailed Adjustments'!BG65+'(20) RES Detailed Adjustments'!BG122","v":0},{"$f":"IF($T65>0,$T65*BG$76,0)+'(20) RES Detailed Adjustments'!BH65+'(20) RES Detailed Adjustments'!BH122","v":0},{"$f":"IF($T65>0,$T65*BH$76,0)+'(20) RES Detailed Adjustments'!BI65+'(20) RES Detailed Adjustments'!BI122","v":0},{"$f":"SUM(BF128:BH128)","v":0},{"$f":"IF($U65>0,$U65*BJ$76,0)+'(20) RES Detailed Adjustments'!BK65+'(20) RES Detailed Adjustments'!BK122","v":0},{"$f":"IF($U65>0,$U65*BK$76,0)+'(20) RES Detailed Adjustments'!BL65+'(20) RES Detailed Adjustments'!BL122","v":0},{"$f":"IF($U65>0,$U65*BL$76,0)+'(20) RES Detailed Adjustments'!BM65+'(20) RES Detailed Adjustments'!BM122","v":0},{"$f":"SUM(BJ128:BL128)","v":0},{"$f":"IF($V65>0,$V65*BN$76,0)+'(20) RES Detailed Adjustments'!BO65+'(20) RES Detailed Adjustments'!BO122","v":0},{"$f":"IF($V65>0,$V65*BO$76,0)+'(20) RES Detailed Adjustments'!BP65+'(20) RES Detailed Adjustments'!BP122","v":0},{"$f":"IF($V65>0,$V65*BP$76,0)+'(20) RES Detailed Adjustments'!BQ65+'(20) RES Detailed Adjustments'!BQ122","v":0},{"$f":"SUM(BN128:BP128)","v":0},{"$f":"IF($W65>0,$W65*BR$76,0)+'(20) RES Detailed Adjustments'!BS65+'(20) RES Detailed Adjustments'!BS122","v":0},{"$f":"IF($W65>0,$W65*BS$76,0)+'(20) RES Detailed Adjustments'!BT65+'(20) RES Detailed Adjustments'!BT122","v":0},{"$f":"IF($W65>0,$W65*BT$76,0)+'(20) RES Detailed Adjustments'!BU65+'(20) RES Detailed Adjustments'!BU122","v":0},{"$f":"SUM(BR128:BT128)","v":0},{"$f":"IF($X65>0,$X65*BV$76,0)+'(20) RES Detailed Adjustments'!BW65+'(20) RES Detailed Adjustments'!BW122","v":0},{"$f":"IF($X65>0,$X65*BW$76,0)+'(20) RES Detailed Adjustments'!BX65+'(20) RES Detailed Adjustments'!BX122","v":0},{"$f":"IF($X65>0,$X65*BX$76,0)+'(20) RES Detailed Adjustments'!BY65+'(20) RES Detailed Adjustments'!BY122","v":0},{"$f":"SUM(BV128:BX128)","v":0},{"$f":"IF($Y65>0,$Y65*BZ$76,0)+'(20) RES Detailed Adjustments'!CA65+'(20) RES Detailed Adjustments'!CA122","v":0},{"$f":"IF($Y65>0,$Y65*CA$76,0)+'(20) RES Detailed Adjustments'!CB65+'(20) RES Detailed Adjustments'!CB122","v":0},{"$f":"IF($Y65>0,$Y65*CB$76,0)+'(20) RES Detailed Adjustments'!CC65+'(20) RES Detailed Adjustments'!CC122","v":0},{"$f":"SUM(BZ128:CB128)","v":0},{"$f":"IF($Z65>0,$Z65*CD$76,0)+'(20) RES Detailed Adjustments'!CE65+'(20) RES Detailed Adjustments'!CE122","v":0},{"$f":"IF($Z65>0,$Z65*CE$76,0)+'(20) RES Detailed Adjustments'!CF65+'(20) RES Detailed Adjustments'!CF122","v":0},{"$f":"IF($Z65>0,$Z65*CF$76,0)+'(20) RES Detailed Adjustments'!CG65+'(20) RES Detailed Adjustments'!CG122","v":0},{"$f":"SUM(CD128:CF128)","v":0},{"$f":"IF($AA65>0,$AA65*CH$76,0)+'(20) RES Detailed Adjustments'!CI65+'(20) RES Detailed Adjustments'!CI122","v":0},{"$f":"IF($AA65>0,$AA65*CI$76,0)+'(20) RES Detailed Adjustments'!CJ65+'(20) RES Detailed Adjustments'!CJ122","v":0},{"$f":"IF($AA65>0,$AA65*CJ$76,0)+'(20) RES Detailed Adjustments'!CK65+'(20) RES Detailed Adjustments'!CK122","v":0},{"$f":"SUM(CH128:CJ128)","v":0},{"$f":"IF($AB65>0,$AB65*CL$76,0)+'(20) RES Detailed Adjustments'!CM65+'(20) RES Detailed Adjustments'!CM122","v":0},{"$f":"IF($AB65>0,$AB65*CM$76,0)+'(20) RES Detailed Adjustments'!CN65+'(20) RES Detailed Adjustments'!CN122","v":0},{"$f":"IF($AB65>0,$AB65*CN$76,0)+'(20) RES Detailed Adjustments'!CO65+'(20) RES Detailed Adjustments'!CO122","v":0},{"$f":"SUM(CL128:CN128)","v":0},{"$f":"IF($AC65>0,$AC65*CP$76,0)+'(20) RES Detailed Adjustments'!CQ65+'(20) RES Detailed Adjustments'!CQ122","v":0},{"$f":"IF($AC65>0,$AC65*CQ$76,0)+'(20) RES Detailed Adjustments'!CR65+'(20) RES Detailed Adjustments'!CR122","v":0},{"$f":"IF($AC65>0,$AC65*CR$76,0)+'(20) RES Detailed Adjustments'!CS65+'(20) RES Detailed Adjustments'!CS122","v":0},{"$f":"SUM(CP128:CR128)","v":0},{"$f":"IF($AD65>0,$AD65*CT$76,0)+'(20) RES Detailed Adjustments'!CU65+'(20) RES Detailed Adjustments'!CU122","v":0},{"$f":"IF($AD65>0,$AD65*CU$76,0)+'(20) RES Detailed Adjustments'!CV65+'(20) RES Detailed Adjustments'!CV122","v":0},{"$f":"IF($AD65>0,$AD65*CV$76,0)+'(20) RES Detailed Adjustments'!CW65+'(20) RES Detailed Adjustments'!CW122","v":0},{"$f":"SUM(CT128:CV128)","v":0},{"$f":"IF($AE65>0,$AE65*CX$76,0)+'(20) RES Detailed Adjustments'!CY65+'(20) RES Detailed Adjustments'!CY122","v":0},{"$f":"IF($AE65>0,$AE65*CY$76,0)+'(20) RES Detailed Adjustments'!CZ65+'(20) RES Detailed Adjustments'!CZ122","v":0},{"$f":"IF($AE65>0,$AE65*CZ$76,0)+'(20) RES Detailed Adjustments'!DA65+'(20) RES Detailed Adjustments'!DA122","v":0},{"$f":"SUM(CX128:CZ128)","v":0},{"$f":"IF($AF65>0,$AF65*DB$76,0)+'(20) RES Detailed Adjustments'!DC65+'(20) RES Detailed Adjustments'!DC122","v":0},{"$f":"IF($AF65>0,$AF65*DC$76,0)+'(20) RES Detailed Adjustments'!DD65+'(20) RES Detailed Adjustments'!DD122","v":0},{"$f":"IF($AF65>0,$AF65*DD$76,0)+'(20) RES Detailed Adjustments'!DE65+'(20) RES Detailed Adjustments'!DE122","v":0},{"$f":"SUM(DB128:DD128)","v":0},{"$f":"IF($AG65>0,$AG65*DF$76,0)+'(20) RES Detailed Adjustments'!DG65+'(20) RES Detailed Adjustments'!DG122","v":0},{"$f":"IF($AG65>0,$AG65*DG$76,0)+'(20) RES Detailed Adjustments'!DH65+'(20) RES Detailed Adjustments'!DH122","v":0},{"$f":"IF($AG65>0,$AG65*DH$76,0)+'(20) RES Detailed Adjustments'!DI65+'(20) RES Detailed Adjustments'!DI122","v":0},{"$f":"SUM(DF128:DH128)","v":0},{"$f":"IF($AH65>0,$AH65*DJ$76,0)+'(20) RES Detailed Adjustments'!DK65+'(20) RES Detailed Adjustments'!DK122","v":0},{"$f":"IF($AH65>0,$AH65*DK$76,0)+'(20) RES Detailed Adjustments'!DL65+'(20) RES Detailed Adjustments'!DL122","v":0},{"$f":"IF($AH65>0,$AH65*DL$76,0)+'(20) RES Detailed Adjustments'!DM65+'(20) RES Detailed Adjustments'!DM122","v":0},{"$f":"SUM(DJ128:DL128)","v":0},{"$f":"IF($AI65>0,$AI65*DN$76,0)+'(20) RES Detailed Adjustments'!DO65+'(20) RES Detailed Adjustments'!DO122","v":0},{"$f":"IF($AI65>0,$AI65*DO$76,0)+'(20) RES Detailed Adjustments'!DP65+'(20) RES Detailed Adjustments'!DP122","v":0},{"$f":"IF($AI65>0,$AI65*DP$76,0)+'(20) RES Detailed Adjustments'!DQ65+'(20) RES Detailed Adjustments'!DQ122","v":0},{"$f":"SUM(DN128:DP128)","v":0},{"$f":"IF($AJ65>0,$AJ65*DR$76,0)+'(20) RES Detailed Adjustments'!DS65+'(20) RES Detailed Adjustments'!DS122","v":0},{"$f":"IF($AJ65>0,$AJ65*DS$76,0)+'(20) RES Detailed Adjustments'!DT65+'(20) RES Detailed Adjustments'!DT122","v":0},{"$f":"IF($AJ65>0,$AJ65*DT$76,0)+'(20) RES Detailed Adjustments'!DU65+'(20) RES Detailed Adjustments'!DU122","v":0},{"$f":"SUM(DR128:DT128)","v":0},{"$f":"IF($AK65>0,$AK65*DV$76,0)+'(20) RES Detailed Adjustments'!DW65+'(20) RES Detailed Adjustments'!DW122","v":0},{"$f":"IF($AK65>0,$AK65*DW$76,0)+'(20) RES Detailed Adjustments'!DX65+'(20) RES Detailed Adjustments'!DX122","v":0},{"$f":"IF($AK65>0,$AK65*DX$76,0)+'(20) RES Detailed Adjustments'!DY65+'(20) RES Detailed Adjustments'!DY122","v":0},{"$f":"SUM(DV128:DX128)","v":0},{"$f":"IF($AL65>0,$AL65*DZ$76,0)+'(20) RES Detailed Adjustments'!EA65+'(20) RES Detailed Adjustments'!EA122","v":0},{"$f":"IF($AL65>0,$AL65*EA$76,0)+'(20) RES Detailed Adjustments'!EB65+'(20) RES Detailed Adjustments'!EB122","v":0},{"$f":"IF($AL65>0,$AL65*EB$76,0)+'(20) RES Detailed Adjustments'!EC65+'(20) RES Detailed Adjustments'!EC122","v":0},{"$f":"SUM(DZ128:EB128)","v":0},{"$f":"IF($AM65>0,$AM65*ED$76,0)+'(20) RES Detailed Adjustments'!EE65+'(20) RES Detailed Adjustments'!EE122","v":0},{"$f":"IF($AM65>0,$AM65*EE$76,0)+'(20) RES Detailed Adjustments'!EF65+'(20) RES Detailed Adjustments'!EF122","v":0},{"$f":"IF($AM65>0,$AM65*EF$76,0)+'(20) RES Detailed Adjustments'!EG65+'(20) RES Detailed Adjustments'!EG122","v":0},{"$f":"SUM(ED128:EF128)","v":0},{"$f":"IF($AN65>0,$AN65*EH$76,0)+'(20) RES Detailed Adjustments'!EI65+'(20) RES Detailed Adjustments'!EI122","v":0},{"$f":"IF($AN65>0,$AN65*EI$76,0)+'(20) RES Detailed Adjustments'!EJ65+'(20) RES Detailed Adjustments'!EJ122","v":0},{"$f":"IF($AN65>0,$AN65*EJ$76,0)+'(20) RES Detailed Adjustments'!EK65+'(20) RES Detailed Adjustments'!EK122","v":0},{"$f":"SUM(EH128:EJ128)","v":0},{"$f":"IF($AO65>0,$AO65*EL$76,0)+'(20) RES Detailed Adjustments'!EM65+'(20) RES Detailed Adjustments'!EM122","v":0},{"$f":"IF($AO65>0,$AO65*EM$76,0)+'(20) RES Detailed Adjustments'!EN65+'(20) RES Detailed Adjustments'!EN122","v":0},{"$f":"IF($AO65>0,$AO65*EN$76,0)+'(20) RES Detailed Adjustments'!EO65+'(20) RES Detailed Adjustments'!EO122","v":0},{"$f":"SUM(EL128:EN128)","v":0},{"$f":"IF($AP65>0,$AP65*EP$76,0)+'(20) RES Detailed Adjustments'!EQ65+'(20) RES Detailed Adjustments'!EQ122","v":0},{"$f":"IF($AP65>0,$AP65*EQ$76,0)+'(20) RES Detailed Adjustments'!ER65+'(20) RES Detailed Adjustments'!ER122","v":0},{"$f":"IF($AP65>0,$AP65*ER$76,0)+'(20) RES Detailed Adjustments'!ES65+'(20) RES Detailed Adjustments'!ES122","v":0},{"$f":"SUM(EP128:ER128)","v":0},{"$f":"IF($AQ65>0,$AQ65*ET$76,0)+'(20) RES Detailed Adjustments'!EU65+'(20) RES Detailed Adjustments'!EU122","v":0},{"$f":"IF($AQ65>0,$AQ65*EU$76,0)+'(20) RES Detailed Adjustments'!EV65+'(20) RES Detailed Adjustments'!EV122","v":0},{"$f":"IF($AQ65>0,$AQ65*EV$76,0)+'(20) RES Detailed Adjustments'!EW65+'(20) RES Detailed Adjustments'!EW122","v":0},{"$f":"SUM(ET128:EV128)","v":0},{"$f":"IF($AR65>0,$AR65*EX$76,0)+'(20) RES Detailed Adjustments'!EY65+'(20) RES Detailed Adjustments'!EY122","v":0},{"$f":"IF($AR65>0,$AR65*EY$76,0)+'(20) RES Detailed Adjustments'!EZ65+'(20) RES Detailed Adjustments'!EZ122","v":0},{"$f":"IF($AR65>0,$AR65*EZ$76,0)+'(20) RES Detailed Adjustments'!FA65+'(20) RES Detailed Adjustments'!FA122","v":0},{"$f":"SUM(EX128:EZ128)","v":0},{"$f":"IF($AS65>0,$AS65*FB$76,0)+'(20) RES Detailed Adjustments'!FC65+'(20) RES Detailed Adjustments'!FC122","v":0},{"$f":"IF($AS65>0,$AS65*FC$76,0)+'(20) RES Detailed Adjustments'!FD65+'(20) RES Detailed Adjustments'!FD122","v":0},{"$f":"IF($AS65>0,$AS65*FD$76,0)+'(20) RES Detailed Adjustments'!FE65+'(20) RES Detailed Adjustments'!FE122","v":0},{"$f":"SUM(FB128:FD128)","v":0},{"$f":"IF($AT65>0,$AT65*FF$76,0)+'(20) RES Detailed Adjustments'!FG65+'(20) RES Detailed Adjustments'!FG122","v":0},{"$f":"IF($AT65>0,$AT65*FG$76,0)+'(20) RES Detailed Adjustments'!FH65+'(20) RES Detailed Adjustments'!FH122","v":0},{"$f":"IF($AT65>0,$AT65*FH$76,0)+'(20) RES Detailed Adjustments'!FI65+'(20) RES Detailed Adjustments'!FI122","v":0},{"$f":"SUM(FF128:FH128)","v":0},{"$f":"IF($AU65>0,$AU65*FJ$76,0)+'(20) RES Detailed Adjustments'!FK65+'(20) RES Detailed Adjustments'!FK122","v":0},{"$f":"IF($AU65>0,$AU65*FK$76,0)+'(20) RES Detailed Adjustments'!FL65+'(20) RES Detailed Adjustments'!FL122","v":0},{"$f":"IF($AU65>0,$AU65*FL$76,0)+'(20) RES Detailed Adjustments'!FM65+'(20) RES Detailed Adjustments'!FM122","v":0},{"$f":"SUM(FJ128:FL128)","v":0},{"$f":"IF($AV65>0,$AV65*FN$76,0)+'(20) RES Detailed Adjustments'!FO65+'(20) RES Detailed Adjustments'!FO122","v":0},{"$f":"IF($AV65>0,$AV65*FO$76,0)+'(20) RES Detailed Adjustments'!FP65+'(20) RES Detailed Adjustments'!FP122","v":0},{"$f":"IF($AV65>0,$AV65*FP$76,0)+'(20) RES Detailed Adjustments'!FQ65+'(20) RES Detailed Adjustments'!FQ122","v":0},{"$f":"SUM(FN128:FP128)","v":0},{"$f":"IF($AW65>0,$AW65*FR$76,0)+'(20) RES Detailed Adjustments'!FS65+'(20) RES Detailed Adjustments'!FS122","v":0},{"$f":"IF($AW65>0,$AW65*FS$76,0)+'(20) RES Detailed Adjustments'!FT65+'(20) RES Detailed Adjustments'!FT122","v":0},{"$f":"IF($AW65>0,$AW65*FT$76,0)+'(20) RES Detailed Adjustments'!FU65+'(20) RES Detailed Adjustments'!FU122","v":0},{"$f":"SUM(FR128:FT128)","v":0},{"$f":"IF($AX65>0,$AX65*FV$76,0)+'(20) RES Detailed Adjustments'!FW65+'(20) RES Detailed Adjustments'!FW122","v":0},{"$f":"IF($AX65>0,$AX65*FW$76,0)+'(20) RES Detailed Adjustments'!FX65+'(20) RES Detailed Adjustments'!FX122","v":0},{"$f":"IF($AX65>0,$AX65*FX$76,0)+'(20) RES Detailed Adjustments'!FY65+'(20) RES Detailed Adjustments'!FY122","v":0},{"$f":"SUM(FV128:FX128)","v":0},{"$f":"IF($AY65>0,$AY65*FZ$76,0)+'(20) RES Detailed Adjustments'!GA65+'(20) RES Detailed Adjustments'!GA122","v":0},{"$f":"IF($AY65>0,$AY65*GA$76,0)+'(20) RES Detailed Adjustments'!GB65+'(20) RES Detailed Adjustments'!GB122","v":0},{"$f":"IF($AY65>0,$AY65*GB$76,0)+'(20) RES Detailed Adjustments'!GC65+'(20) RES Detailed Adjustments'!GC122","v":0},{"$f":"SUM(FZ128:GB128)","v":0},{"$f":"IF($AZ65>0,$AZ65*GD$76,0)+'(20) RES Detailed Adjustments'!GE65+'(20) RES Detailed Adjustments'!GE122","v":0},{"$f":"IF($AZ65>0,$AZ65*GE$76,0)+'(20) RES Detailed Adjustments'!GF65+'(20) RES Detailed Adjustments'!GF122","v":0},{"$f":"IF($AZ65>0,$AZ65*GF$76,0)+'(20) RES Detailed Adjustments'!GG65+'(20) RES Detailed Adjustments'!GG122","v":0},{"$f":"SUM(GD128:GF128)","v":0},{"$f":"IF($BA65>0,$BA65*GH$76,0)+'(20) RES Detailed Adjustments'!GI65+'(20) RES Detailed Adjustments'!GI122","v":0},{"$f":"IF($BA65>0,$BA65*GI$76,0)+'(20) RES Detailed Adjustments'!GJ65+'(20) RES Detailed Adjustments'!GJ122","v":0},{"$f":"IF($BA65>0,$BA65*GJ$76,0)+'(20) RES Detailed Adjustments'!GK65+'(20) RES Detailed Adjustments'!GK122","v":0},{"$f":"SUM(GH128:GJ128)","v":0},{"$f":"IF($BB65>0,$BB65*GL$76,0)+'(20) RES Detailed Adjustments'!GM65+'(20) RES Detailed Adjustments'!GM122","v":0},{"$f":"IF($BB65>0,$BB65*GM$76,0)+'(20) RES Detailed Adjustments'!GN65+'(20) RES Detailed Adjustments'!GN122","v":0},{"$f":"IF($BB65>0,$BB65*GN$76,0)+'(20) RES Detailed Adjustments'!GO65+'(20) RES Detailed Adjustments'!GO122","v":0},{"$f":"SUM(GL128:GN128)","v":0},{"$f":"IF($BC65>0,$BC65*GP$76,0)+'(20) RES Detailed Adjustments'!GQ65+'(20) RES Detailed Adjustments'!GQ122","v":0},{"$f":"IF($BC65>0,$BC65*GQ$76,0)+'(20) RES Detailed Adjustments'!GR65+'(20) RES Detailed Adjustments'!GR122","v":0},{"$f":"IF($BC65>0,$BC65*GR$76,0)+'(20) RES Detailed Adjustments'!GS65+'(20) RES Detailed Adjustments'!GS122","v":0},{"$f":"SUM(GP128:GR128)","v":0},{"$f":"IF($BD65>0,$BD65*GT$76,0)+'(20) RES Detailed Adjustments'!GU65+'(20) RES Detailed Adjustments'!GU122","v":0},{"$f":"IF($BD65>0,$BD65*GU$76,0)+'(20) RES Detailed Adjustments'!GV65+'(20) RES Detailed Adjustments'!GV122","v":0},{"$f":"IF($BD65>0,$BD65*GV$76,0)+'(20) RES Detailed Adjustments'!GW65+'(20) RES Detailed Adjustments'!GW122","v":0},{"$f":"SUM(GT128:GV128)","v":0},{"$f":"IF($BE65>0,$BE65*GX$76,0)+'(20) RES Detailed Adjustments'!GY65+'(20) RES Detailed Adjustments'!GY122","v":0},{"$f":"IF($BE65>0,$BE65*GY$76,0)+'(20) RES Detailed Adjustments'!GZ65+'(20) RES Detailed Adjustments'!GZ122","v":0},{"$f":"IF($BE65>0,$BE65*GZ$76,0)+'(20) RES Detailed Adjustments'!HA65+'(20) RES Detailed Adjustments'!HA122","v":0},{"$f":"SUM(GX128:GZ128)","v":0},{"$f":"IF($BF65>0,$BF65*HB$76,0)+'(20) RES Detailed Adjustments'!HC65+'(20) RES Detailed Adjustments'!HC122","v":0},{"$f":"IF($BF65>0,$BF65*HC$76,0)+'(20) RES Detailed Adjustments'!HD65+'(20) RES Detailed Adjustments'!HD122","v":0},{"$f":"IF($BF65>0,$BF65*HD$76,0)+'(20) RES Detailed Adjustments'!HE65+'(20) RES Detailed Adjustments'!HE122","v":0},{"$f":"SUM(HB128:HD128)","v":0},{"$f":"IF($BG65>0,$BG65*HF$76,0)+'(20) RES Detailed Adjustments'!HG65+'(20) RES Detailed Adjustments'!HG122","v":0},{"$f":"IF($BG65>0,$BG65*HG$76,0)+'(20) RES Detailed Adjustments'!HH65+'(20) RES Detailed Adjustments'!HH122","v":0},{"$f":"IF($BG65>0,$BG65*HH$76,0)+'(20) RES Detailed Adjustments'!HI65+'(20) RES Detailed Adjustments'!HI122","v":0},{"$f":"SUM(HF128:HH128)","v":0},{"$f":"IF($BH65>0,$BH65*HJ$76,0)+'(20) RES Detailed Adjustments'!HK65+'(20) RES Detailed Adjustments'!HK122","v":0},{"$f":"IF($BH65>0,$BH65*HK$76,0)+'(20) RES Detailed Adjustments'!HL65+'(20) RES Detailed Adjustments'!HL122","v":0},{"$f":"IF($BH65>0,$BH65*HL$76,0)+'(20) RES Detailed Adjustments'!HM65+'(20) RES Detailed Adjustments'!HM122","v":0},{"$f":"SUM(HJ128:HL128)","v":0},{"$f":"IF($BI65>0,$BI65*HN$76,0)+'(20) RES Detailed Adjustments'!HO65+'(20) RES Detailed Adjustments'!HO122","v":0},{"$f":"IF($BI65>0,$BI65*HO$76,0)+'(20) RES Detailed Adjustments'!HP65+'(20) RES Detailed Adjustments'!HP122","v":0},{"$f":"IF($BI65>0,$BI65*HP$76,0)+'(20) RES Detailed Adjustments'!HQ65+'(20) RES Detailed Adjustments'!HQ122","v":0},{"$f":"SUM(HN128:HP128)","v":0},{"$f":"IF($BJ65>0,$BJ65*HR$76,0)+'(20) RES Detailed Adjustments'!HS65+'(20) RES Detailed Adjustments'!HS122","v":0},{"$f":"IF($BJ65>0,$BJ65*HS$76,0)+'(20) RES Detailed Adjustments'!HT65+'(20) RES Detailed Adjustments'!HT122","v":0},{"$f":"IF($BJ65>0,$BJ65*HT$76,0)+'(20) RES Detailed Adjustments'!HU65+'(20) RES Detailed Adjustments'!HU122","v":0},{"$f":"SUM(HR128:HT128)","v":0},{"$f":"IF($BK65>0,$BK65*HV$76,0)+'(20) RES Detailed Adjustments'!HW65+'(20) RES Detailed Adjustments'!HW122","v":0},{"$f":"IF($BK65>0,$BK65*HW$76,0)+'(20) RES Detailed Adjustments'!HX65+'(20) RES Detailed Adjustments'!HX122","v":0},{"$f":"IF($BK65>0,$BK65*HX$76,0)+'(20) RES Detailed Adjustments'!HY65+'(20) RES Detailed Adjustments'!HY122","v":0},{"$f":"SUM(HV128:HX128)","v":0},{"$f":"IF($BL65>0,$BL65*HZ$76,0)+'(20) RES Detailed Adjustments'!IA65+'(20) RES Detailed Adjustments'!IA122","v":0},{"$f":"IF($BL65>0,$BL65*IA$76,0)+'(20) RES Detailed Adjustments'!IB65+'(20) RES Detailed Adjustments'!IB122","v":0},{"$f":"IF($BL65>0,$BL65*IB$76,0)+'(20) RES Detailed Adjustments'!IC65+'(20) RES Detailed Adjustments'!IC122","v":0},{"$f":"SUM(HZ128:IB128)","v":0},{"$f":"IF($BM65>0,$BM65*ID$76,0)+'(20) RES Detailed Adjustments'!IE65+'(20) RES Detailed Adjustments'!IE122","v":0},{"$f":"IF($BM65>0,$BM65*IE$76,0)+'(20) RES Detailed Adjustments'!IF65+'(20) RES Detailed Adjustments'!IF122","v":0},{"$f":"IF($BM65>0,$BM65*IF$76,0)+'(20) RES Detailed Adjustments'!IG65+'(20) RES Detailed Adjustments'!IG122","v":0},{"$f":"SUM(ID128:IF128)","v":0},{"$f":"IF($BN65>0,$BN65*IH$76,0)+'(20) RES Detailed Adjustments'!II65+'(20) RES Detailed Adjustments'!II122","v":0},{"$f":"IF($BN65>0,$BN65*II$76,0)+'(20) RES Detailed Adjustments'!IJ65+'(20) RES Detailed Adjustments'!IJ122","v":0},{"$f":"IF($BN65>0,$BN65*IJ$76,0)+'(20) RES Detailed Adjustments'!IK65+'(20) RES Detailed Adjustments'!IK122","v":0},{"$f":"SUM(IH128:IJ128)","v":0},{"$f":"IF($BO65>0,$BO65*IL$76,0)+'(20) RES Detailed Adjustments'!IM65+'(20) RES Detailed Adjustments'!IM122","v":0},{"$f":"IF($BO65>0,$BO65*IM$76,0)+'(20) RES Detailed Adjustments'!IN65+'(20) RES Detailed Adjustments'!IN122","v":0},{"$f":"IF($BO65>0,$BO65*IN$76,0)+'(20) RES Detailed Adjustments'!IO65+'(20) RES Detailed Adjustments'!IO122","v":0},{"$f":"SUM(IL128:IN128)","v":0},{"$f":"IF($BP65>0,$BP65*IP$76,0)+'(20) RES Detailed Adjustments'!IQ65+'(20) RES Detailed Adjustments'!IQ122","v":0},{"$f":"IF($BP65>0,$BP65*IQ$76,0)+'(20) RES Detailed Adjustments'!IR65+'(20) RES Detailed Adjustments'!IR122","v":0},{"$f":"IF($BP65>0,$BP65*IR$76,0)+'(20) RES Detailed Adjustments'!IS65+'(20) RES Detailed Adjustments'!IS122","v":0},{"$f":"SUM(IP128:IR128)","v":0},{"$f":"IF($BQ65>0,$BQ65*IT$76,0)+'(20) RES Detailed Adjustments'!IU65+'(20) RES Detailed Adjustments'!IU122","v":0},{"$f":"IF($BQ65>0,$BQ65*IU$76,0)+'(20) RES Detailed Adjustments'!IV65+'(20) RES Detailed Adjustments'!IV122","v":0},{"$f":"IF($BQ65>0,$BQ65*IV$76,0)+'(20) RES Detailed Adjustments'!IW65+'(20) RES Detailed Adjustments'!IW122","v":0},{"$f":"SUM(IT128:IV128)","v":0},{"$f":"IF($BR65>0,$BR65*IX$76,0)+'(20) RES Detailed Adjustments'!IY65+'(20) RES Detailed Adjustments'!IY122","v":0},{"$f":"IF($BR65>0,$BR65*IY$76,0)+'(20) RES Detailed Adjustments'!IZ65+'(20) RES Detailed Adjustments'!IZ122","v":0},{"$f":"IF($BR65>0,$BR65*IZ$76,0)+'(20) RES Detailed Adjustments'!JA65+'(20) RES Detailed Adjustments'!JA122","v":0},{"$f":"SUM(IX128:IZ128)","v":0},{"$f":"IF($BS65>0,$BS65*JB$76,0)+'(20) RES Detailed Adjustments'!JC65+'(20) RES Detailed Adjustments'!JC122","v":0},{"$f":"IF($BS65>0,$BS65*JC$76,0)+'(20) RES Detailed Adjustments'!JD65+'(20) RES Detailed Adjustments'!JD122","v":0},{"$f":"IF($BS65>0,$BS65*JD$76,0)+'(20) RES Detailed Adjustments'!JE65+'(20) RES Detailed Adjustments'!JE122","v":0},{"$f":"SUM(JB128:JD128)","v":0},{"$f":"IF($BT65>0,$BT65*JF$76,0)+'(20) RES Detailed Adjustments'!JG65+'(20) RES Detailed Adjustments'!JG122","v":0},{"$f":"IF($BT65>0,$BT65*JG$76,0)+'(20) RES Detailed Adjustments'!JH65+'(20) RES Detailed Adjustments'!JH122","v":0},{"$f":"IF($BT65>0,$BT65*JH$76,0)+'(20) RES Detailed Adjustments'!JI65+'(20) RES Detailed Adjustments'!JI122","v":0},{"$f":"SUM(JF128:JH128)","v":0},{"$f":"IF($BU65>0,$BU65*JJ$76,0)+'(20) RES Detailed Adjustments'!JK65+'(20) RES Detailed Adjustments'!JK122","v":0},{"$f":"IF($BU65>0,$BU65*JK$76,0)+'(20) RES Detailed Adjustments'!JL65+'(20) RES Detailed Adjustments'!JL122","v":0},{"$f":"IF($BU65>0,$BU65*JL$76,0)+'(20) RES Detailed Adjustments'!JM65+'(20) RES Detailed Adjustments'!JM122","v":0},{"$f":"SUM(JJ128:JL128)","v":0},{"$f":"IF($BV65>0,$BV65*JN$76,0)+'(20) RES Detailed Adjustments'!JO65+'(20) RES Detailed Adjustments'!JO122","v":0},{"$f":"IF($BV65>0,$BV65*JO$76,0)+'(20) RES Detailed Adjustments'!JP65+'(20) RES Detailed Adjustments'!JP122","v":0},{"$f":"IF($BV65>0,$BV65*JP$76,0)+'(20) RES Detailed Adjustments'!JQ65+'(20) RES Detailed Adjustments'!JQ122","v":0},{"$f":"SUM(JN128:JP128)","v":0},{"$f":"IF($BW65>0,$BW65*JR$76,0)+'(20) RES Detailed Adjustments'!JS65+'(20) RES Detailed Adjustments'!JS122","v":0},{"$f":"IF($BW65>0,$BW65*JS$76,0)+'(20) RES Detailed Adjustments'!JT65+'(20) RES Detailed Adjustments'!JT122","v":0},{"$f":"IF($BW65>0,$BW65*JT$76,0)+'(20) RES Detailed Adjustments'!JU65+'(20) RES Detailed Adjustments'!JU122","v":0},{"$f":"SUM(JR128:JT128)","v":0},{"$f":"IF($BX65>0,$BX65*JV$76,0)+'(20) RES Detailed Adjustments'!JW65+'(20) RES Detailed Adjustments'!JW122","v":0},{"$f":"IF($BX65>0,$BX65*JW$76,0)+'(20) RES Detailed Adjustments'!JX65+'(20) RES Detailed Adjustments'!JX122","v":0},{"$f":"IF($BX65>0,$BX65*JX$76,0)+'(20) RES Detailed Adjustments'!JY65+'(20) RES Detailed Adjustments'!JY122","v":0},{"$f":"SUM(JV128:JX128)","v":0},{"$f":"IF($BY65>0,$BY65*JZ$76,0)+'(20) RES Detailed Adjustments'!KA65+'(20) RES Detailed Adjustments'!KA122","v":0},{"$f":"IF($BY65>0,$BY65*KA$76,0)+'(20) RES Detailed Adjustments'!KB65+'(20) RES Detailed Adjustments'!KB122","v":0},{"$f":"IF($BY65>0,$BY65*KB$76,0)+'(20) RES Detailed Adjustments'!KC65+'(20) RES Detailed Adjustments'!KC122","v":0},{"$f":"SUM(JZ128:KB128)","v":0},{"$f":"IF($BZ65>0,$BZ65*KD$76,0)+'(20) RES Detailed Adjustments'!KE65+'(20) RES Detailed Adjustments'!KE122","v":0},{"$f":"IF($BZ65>0,$BZ65*KE$76,0)+'(20) RES Detailed Adjustments'!KF65+'(20) RES Detailed Adjustments'!KF122","v":0},{"$f":"IF($BZ65>0,$BZ65*KF$76,0)+'(20) RES Detailed Adjustments'!KG65+'(20) RES Detailed Adjustments'!KG122","v":0},{"$f":"SUM(KD128:KF128)","v":0},{"$f":"IF($CA65>0,$CA65*KH$76,0)+'(20) RES Detailed Adjustments'!KI65+'(20) RES Detailed Adjustments'!KI122","v":0},{"$f":"IF($CA65>0,$CA65*KI$76,0)+'(20) RES Detailed Adjustments'!KJ65+'(20) RES Detailed Adjustments'!KJ122","v":0},{"$f":"IF($CA65>0,$CA65*KJ$76,0)+'(20) RES Detailed Adjustments'!KK65+'(20) RES Detailed Adjustments'!KK122","v":0},{"$f":"SUM(KH128:KJ128)","v":0},{"$f":"IF($CB65>0,$CB65*KL$76,0)+'(20) RES Detailed Adjustments'!KM65+'(20) RES Detailed Adjustments'!KM122","v":0},{"$f":"IF($CB65>0,$CB65*KM$76,0)+'(20) RES Detailed Adjustments'!KN65+'(20) RES Detailed Adjustments'!KN122","v":0},{"$f":"IF($CB65>0,$CB65*KN$76,0)+'(20) RES Detailed Adjustments'!KO65+'(20) RES Detailed Adjustments'!KO122","v":0},{"$f":"SUM(KL128:KN128)","v":0},{"$f":"IF($CC65>0,$CC65*KP$76,0)+'(20) RES Detailed Adjustments'!KQ65+'(20) RES Detailed Adjustments'!KQ122","v":0},{"$f":"IF($CC65>0,$CC65*KQ$76,0)+'(20) RES Detailed Adjustments'!KR65+'(20) RES Detailed Adjustments'!KR122","v":0},{"$f":"IF($CC65>0,$CC65*KR$76,0)+'(20) RES Detailed Adjustments'!KS65+'(20) RES Detailed Adjustments'!KS122","v":0},{"$f":"SUM(KP128:KR128)","v":0},{"$f":"IF($CD65>0,$CD65*KT$76,0)+'(20) RES Detailed Adjustments'!KU65+'(20) RES Detailed Adjustments'!KU122","v":0},{"$f":"IF($CD65>0,$CD65*KU$76,0)+'(20) RES Detailed Adjustments'!KV65+'(20) RES Detailed Adjustments'!KV122","v":0},{"$f":"IF($CD65>0,$CD65*KV$76,0)+'(20) RES Detailed Adjustments'!KW65+'(20) RES Detailed Adjustments'!KW122","v":0},{"$f":"SUM(KT128:KV128)","v":0},{"$f":"IF($CE65>0,$CE65*KX$76,0)+'(20) RES Detailed Adjustments'!KY65+'(20) RES Detailed Adjustments'!KY122","v":0},{"$f":"IF($CE65>0,$CE65*KY$76,0)+'(20) RES Detailed Adjustments'!KZ65+'(20) RES Detailed Adjustments'!KZ122","v":0},{"$f":"IF($CE65>0,$CE65*KZ$76,0)+'(20) RES Detailed Adjustments'!LA65+'(20) RES Detailed Adjustments'!LA122","v":0},{"$f":"SUM(KX128:KZ128)","v":0},{"$f":"IF($CF65>0,$CF65*LB$76,0)+'(20) RES Detailed Adjustments'!LC65+'(20) RES Detailed Adjustments'!LC122","v":0},{"$f":"IF($CF65>0,$CF65*LC$76,0)+'(20) RES Detailed Adjustments'!LD65+'(20) RES Detailed Adjustments'!LD122","v":0},{"$f":"IF($CF65>0,$CF65*LD$76,0)+'(20) RES Detailed Adjustments'!LE65+'(20) RES Detailed Adjustments'!LE122","v":0},{"$f":"SUM(LB128:LD128)","v":0},{"$f":"IF($CG65>0,$CG65*LF$76,0)+'(20) RES Detailed Adjustments'!LG65+'(20) RES Detailed Adjustments'!LG122","v":0},{"$f":"IF($CG65>0,$CG65*LG$76,0)+'(20) RES Detailed Adjustments'!LH65+'(20) RES Detailed Adjustments'!LH122","v":0},{"$f":"IF($CG65>0,$CG65*LH$76,0)+'(20) RES Detailed Adjustments'!LI65+'(20) RES Detailed Adjustments'!LI122","v":0},{"$f":"SUM(LF128:LH128)","v":0},{"$f":"IF($CH65>0,$CH65*LJ$76,0)+'(20) RES Detailed Adjustments'!LK65+'(20) RES Detailed Adjustments'!LK122","v":0},{"$f":"IF($CH65>0,$CH65*LK$76,0)+'(20) RES Detailed Adjustments'!LL65+'(20) RES Detailed Adjustments'!LL122","v":0},{"$f":"IF($CH65>0,$CH65*LL$76,0)+'(20) RES Detailed Adjustments'!LM65+'(20) RES Detailed Adjustments'!LM122","v":0},{"$f":"SUM(LJ128:LL128)","v":0},{"$f":"IF($CI65>0,$CI65*LN$76,0)+'(20) RES Detailed Adjustments'!LO65+'(20) RES Detailed Adjustments'!LO122","v":0},{"$f":"IF($CI65>0,$CI65*LO$76,0)+'(20) RES Detailed Adjustments'!LP65+'(20) RES Detailed Adjustments'!LP122","v":0},{"$f":"IF($CI65>0,$CI65*LP$76,0)+'(20) RES Detailed Adjustments'!LQ65+'(20) RES Detailed Adjustments'!LQ122","v":0},{"$f":"SUM(LN128:LP128)","v":0},{"$f":"IF($CJ65>0,$CJ65*LR$76,0)+'(20) RES Detailed Adjustments'!LS65+'(20) RES Detailed Adjustments'!LS122","v":0},{"$f":"IF($CJ65>0,$CJ65*LS$76,0)+'(20) RES Detailed Adjustments'!LT65+'(20) RES Detailed Adjustments'!LT122","v":0},{"$f":"IF($CJ65>0,$CJ65*LT$76,0)+'(20) RES Detailed Adjustments'!LU65+'(20) RES Detailed Adjustments'!LU122","v":0},{"$f":"SUM(LR128:LT128)","v":0},{"$f":"IF($CK65>0,$CK65*LV$76,0)+'(20) RES Detailed Adjustments'!LW65+'(20) RES Detailed Adjustments'!LW122","v":0},{"$f":"IF($CK65>0,$CK65*LW$76,0)+'(20) RES Detailed Adjustments'!LX65+'(20) RES Detailed Adjustments'!LX122","v":0},{"$f":"IF($CK65>0,$CK65*LX$76,0)+'(20) RES Detailed Adjustments'!LY65+'(20) RES Detailed Adjustments'!LY122","v":0},{"$f":"SUM(LV128:LX128)","v":0},{"$f":"IF($CL65>0,$CL65*LZ$76,0)+'(20) RES Detailed Adjustments'!MA65+'(20) RES Detailed Adjustments'!MA122","v":0},{"$f":"IF($CL65>0,$CL65*MA$76,0)+'(20) RES Detailed Adjustments'!MB65+'(20) RES Detailed Adjustments'!MB122","v":0},{"$f":"IF($CL65>0,$CL65*MB$76,0)+'(20) RES Detailed Adjustments'!MC65+'(20) RES Detailed Adjustments'!MC122","v":0},{"$f":"SUM(LZ128:MB128)","v":0},{"$f":"IF($CM65>0,$CM65*MD$76,0)+'(20) RES Detailed Adjustments'!ME65+'(20) RES Detailed Adjustments'!ME122","v":0},{"$f":"IF($CM65>0,$CM65*ME$76,0)+'(20) RES Detailed Adjustments'!MF65+'(20) RES Detailed Adjustments'!MF122","v":0},{"$f":"IF($CM65>0,$CM65*MF$76,0)+'(20) RES Detailed Adjustments'!MG65+'(20) RES Detailed Adjustments'!MG122","v":0},{"$f":"SUM(MD128:MF128)","v":0},{"$f":"IF($CN65>0,$CN65*MH$76,0)+'(20) RES Detailed Adjustments'!MI65+'(20) RES Detailed Adjustments'!MI122","v":0},{"$f":"IF($CN65>0,$CN65*MI$76,0)+'(20) RES Detailed Adjustments'!MJ65+'(20) RES Detailed Adjustments'!MJ122","v":0},{"$f":"IF($CN65>0,$CN65*MJ$76,0)+'(20) RES Detailed Adjustments'!MK65+'(20) RES Detailed Adjustments'!MK122","v":0},{"$f":"SUM(MH128:MJ128)","v":0},{"$f":"IF($CO65>0,$CO65*ML$76,0)+'(20) RES Detailed Adjustments'!MM65+'(20) RES Detailed Adjustments'!MM122","v":0},{"$f":"IF($CO65>0,$CO65*MM$76,0)+'(20) RES Detailed Adjustments'!MN65+'(20) RES Detailed Adjustments'!MN122","v":0},{"$f":"IF($CO65>0,$CO65*MN$76,0)+'(20) RES Detailed Adjustments'!MO65+'(20) RES Detailed Adjustments'!MO122","v":0},{"$f":"SUM(ML128:MN128)","v":0},{"$f":"IF($CP65>0,$CP65*MP$76,0)+'(20) RES Detailed Adjustments'!MQ65+'(20) RES Detailed Adjustments'!MQ122","v":0},{"$f":"IF($CP65>0,$CP65*MQ$76,0)+'(20) RES Detailed Adjustments'!MR65+'(20) RES Detailed Adjustments'!MR122","v":0},{"$f":"IF($CP65>0,$CP65*MR$76,0)+'(20) RES Detailed Adjustments'!MS65+'(20) RES Detailed Adjustments'!MS122","v":0},{"$f":"SUM(MP128:MR128)","v":0},{"$f":"IF($CQ65>0,$CQ65*MT$76,0)+'(20) RES Detailed Adjustments'!MU65+'(20) RES Detailed Adjustments'!MU122","v":0},{"$f":"IF($CQ65>0,$CQ65*MU$76,0)+'(20) RES Detailed Adjustments'!MV65+'(20) RES Detailed Adjustments'!MV122","v":0},{"$f":"IF($CQ65>0,$CQ65*MV$76,0)+'(20) RES Detailed Adjustments'!MW65+'(20) RES Detailed Adjustments'!MW122","v":0},{"$f":"SUM(MT128:MV128)","v":0},{"$f":"IF($CR65>0,$CR65*MX$76,0)+'(20) RES Detailed Adjustments'!MY65+'(20) RES Detailed Adjustments'!MY122","v":0},{"$f":"IF($CR65>0,$CR65*MY$76,0)+'(20) RES Detailed Adjustments'!MZ65+'(20) RES Detailed Adjustments'!MZ122","v":0},{"$f":"IF($CR65>0,$CR65*MZ$76,0)+'(20) RES Detailed Adjustments'!NA65+'(20) RES Detailed Adjustments'!NA122","v":0},{"$f":"SUM(MX128:MZ128)","v":0},{"$f":"IF($CS65>0,$CS65*NB$76,0)+'(20) RES Detailed Adjustments'!NC65+'(20) RES Detailed Adjustments'!NC122","v":0},{"$f":"IF($CS65>0,$CS65*NC$76,0)+'(20) RES Detailed Adjustments'!ND65+'(20) RES Detailed Adjustments'!ND122","v":0},{"$f":"IF($CS65>0,$CS65*ND$76,0)+'(20) RES Detailed Adjustments'!NE65+'(20) RES Detailed Adjustments'!NE122","v":0},{"$f":"SUM(NB128:ND128)","v":0},{"$f":"IF($CT65>0,$CT65*NF$76,0)+'(20) RES Detailed Adjustments'!NG65+'(20) RES Detailed Adjustments'!NG122","v":0},{"$f":"IF($CT65>0,$CT65*NG$76,0)+'(20) RES Detailed Adjustments'!NH65+'(20) RES Detailed Adjustments'!NH122","v":0},{"$f":"IF($CT65>0,$CT65*NH$76,0)+'(20) RES Detailed Adjustments'!NI65+'(20) RES Detailed Adjustments'!NI122","v":0},{"$f":"SUM(NF128:NH128)","v":0},{"$f":"IF($CU65>0,$CU65*NJ$76,0)+'(20) RES Detailed Adjustments'!NK65+'(20) RES Detailed Adjustments'!NK122","v":0},{"$f":"IF($CU65>0,$CU65*NK$76,0)+'(20) RES Detailed Adjustments'!NL65+'(20) RES Detailed Adjustments'!NL122","v":0},{"$f":"IF($CU65>0,$CU65*NL$76,0)+'(20) RES Detailed Adjustments'!NM65+'(20) RES Detailed Adjustments'!NM122","v":0},{"$f":"SUM(NJ128:NL128)","v":0},{"$f":"IF($CV65>0,$CV65*NN$76,0)+'(20) RES Detailed Adjustments'!NO65+'(20) RES Detailed Adjustments'!NO122","v":0},{"$f":"IF($CV65>0,$CV65*NO$76,0)+'(20) RES Detailed Adjustments'!NP65+'(20) RES Detailed Adjustments'!NP122","v":0},{"$f":"IF($CV65>0,$CV65*NP$76,0)+'(20) RES Detailed Adjustments'!NQ65+'(20) RES Detailed Adjustments'!NQ122","v":0},{"$f":"SUM(NN128:NP128)","v":0},{"$f":"IF($CW65>0,$CW65*NR$76,0)+'(20) RES Detailed Adjustments'!NS65+'(20) RES Detailed Adjustments'!NS122","v":0},{"$f":"IF($CW65>0,$CW65*NS$76,0)+'(20) RES Detailed Adjustments'!NT65+'(20) RES Detailed Adjustments'!NT122","v":0},{"$f":"IF($CW65>0,$CW65*NT$76,0)+'(20) RES Detailed Adjustments'!NU65+'(20) RES Detailed Adjustments'!NU122","v":0},{"$f":"SUM(NR128:NT128)","v":0}]
[]
["Total Costs",{"$f":"SUM(B76:B128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN76:BN128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DZ76:DZ128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GL76:GL128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IX76:IX128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LJ76:LJ128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"(20) RES Detailed Adjustments","index":19,"n_rows":124,"n_cols":388,"rows_kept":124,"cut":false,"hidden":false,"merged":[[9,382,9,385],[9,378,9,381],[9,26,9,29],[9,42,9,45],[9,110,9,113],[9,126,9,129],[9,142,9,145],[9,158,9,161],[9,174,9,177],[9,190,9,193],[9,218,9,221],[9,234,9,237],[9,302,9,305],[9,318,9,321],[9,334,9,337],[9,350,9,353],[9,374,9,377],[9,326,9,329],[9,330,9,333],[9,338,9,341],[9,342,9,345],[9,346,9,349],[9,366,9,369],[9,354,9,357],[9,358,9,361],[9,362,9,365],[9,370,9,373],[9,314,9,317],[9,322,9,325],[9,290,9,293],[9,294,9,297],[9,298,9,301],[9,202,9,205],[9,206,9,209],[9,210,9,213],[9,214,9,217],[9,222,9,225],[9,226,9,229],[9,230,9,233],[9,262,9,265],[9,306,9,309],[9,310,9,313],[9,286,9,289],[9,2,9,5],[9,6,9,9],[9,10,9,13],[9,14,9,17],[9,18,9,21],[9,98,9,101],[9,102,9,105],[9,106,9,109],[9,194,9,197],[9,134,9,137],[9,138,9,141],[9,146,9,149],[9,150,9,153],[9,154,9,157],[9,162,9,165],[9,166,9,169],[9,170,9,173],[9,178,9,181],[9,182,9,185],[9,186,9,189],[9,74,9,77],[9,78,9,81],[9,94,9,97],[9,82,9,85],[9,86,9,89],[9,90,9,93],[9,258,9,261],[9,274,9,277],[9,278,9,281],[9,282,9,285],[9,238,9,241],[9,114,9,117],[9,118,9,121],[9,122,9,125],[9,130,9,133],[9,198,9,201],[67,2,67,5],[67,6,67,9],[67,10,67,13],[67,14,67,17],[67,18,67,21],[3,2,3,5],[4,2,4,5],[9,270,9,273],[9,242,9,245],[9,246,9,249],[9,250,9,253],[9,254,9,257],[9,266,9,269],[9,22,9,25],[9,30,9,33],[9,34,9,37],[9,38,9,41],[9,70,9,73],[9,46,9,49],[9,50,9,53],[9,54,9,57],[9,58,9,61],[9,62,9,65],[9,66,9,69],[67,42,67,45],[67,46,67,49],[67,50,67,53],[67,54,67,57],[67,58,67,61],[67,22,67,25],[67,26,67,29],[67,30,67,33],[67,34,67,37],[67,38,67,41],[67,82,67,85],[67,86,67,89],[67,90,67,93],[67,94,67,97],[67,98,67,101],[67,62,67,65],[67,66,67,69],[67,70,67,73],[67,74,67,77],[67,78,67,81],[67,122,67,125],[67,126,67,129],[67,130,67,133],[67,134,67,137],[67,138,67,141],[67,102,67,105],[67,106,67,109],[67,110,67,113],[67,114,67,117],[67,118,67,121],[67,162,67,165],[67,166,67,169],[67,170,67,173],[67,174,67,177],[67,178,67,181],[67,142,67,145],[67,146,67,149],[67,150,67,153],[67,154,67,157],[67,158,67,161],[67,202,67,205],[67,206,67,209],[67,210,67,213],[67,214,67,217],[67,218,67,221],[67,182,67,185],[67,186,67,189],[67,190,67,193],[67,194,67,197],[67,198,67,201],[67,242,67,245],[67,246,67,249],[67,250,67,253],[67,254,67,257],[67,258,67,261],[67,222,67,225],[67,226,67,229],[67,230,67,233],[67,234,67,237],[67,238,67,241],[67,282,67,285],[67,286,67,289],[67,290,67,293],[67,294,67,297],[67,298,67,301],[67,262,67,265],[67,266,67,269],[67,270,67,273],[67,274,67,277],[67,278,67,281],[67,322,67,325],[67,326,67,329],[67,330,67,333],[67,334,67,337],[67,338,67,341],[67,302,67,305],[67,306,67,309],[67,310,67,313],[67,314,67,317],[67,318,67,321],[67,382,67,385],[67,362,67,365],[67,366,67,369],[67,370,67,373],[67,374,67,377],[67,378,67,381],[67,342,67,345],[67,346,67,349],[67,350,67,353],[67,354,67,357],[67,358,67,361]]}
["Department of Health Care Services"]
["Residential (RES) - Detailed Adjustments for DMC Unreimbursable & Direct Costs"]
[]
[null,"COUNTY",{"$f":"+'(1) Provider Info and Cert'!B6","v":0}]
[null,"PROVIDER NAME",{"$f":"+'(1) Provider Info and Cert'!B7","v":0}]
[null,"DRUG MEDI-CAL PROVIDER NO. (4 digits)",{"$f":"+'(1) Provider Info and Cert'!B14","v":0}]
[null,"PROVIDER NUMBER (6 digits)",{"$f":"+'(1) Provider Info and Cert'!B15","v":0}]
[null,"NATIONAL PROVIDER IDENTIFICATION (NPI) NO. (10 digit)",{"$f":"+'(1) Provider Info and Cert'!B16","v":0}]
[]
[null,null,"RES 3.1 - Non Perinatal",null,null,null,"RES 3.3 - Non Perinatal",null,null,null,"RES 3.5 - Non Perinatal",null,null,null,"RES 3.1 Case Management - Non Perinatal",null,null,null,"RES 3.3 Case Management - Non Perinatal",null,null,null,"RES 3.5 Case Management - Non Perinatal",null,null,null,"RES 3.2 WM Case Management - Non Perinatal",null,null,null,"RES 3.1 Physician Consultation - Non Perinatal",null,null,null,"RES 3.3 Physician Consultation - Non Perinatal",null,null,null,"RES 3.5 Physician Consultation - Non Perinatal",null,null,null,"RES 3.2 WM Physician Consultation - Non Perinatal",null,null,null,"RES 3.1 Recovery Services Individual - Non Perinatal",null,null,null,"RES 3.3 Recovery Services Individual - Non Perinatal",null,null,null,"RES 3.5 Recovery Services Individual - Non Perinatal",null,null,null,"RES 3.1 Recovery Services Group - Non Perinatal",null,null,null,"RES 3.3 Recovery Services Group - Non Perinatal",null,null,null,"RES 3.5 Recovery Services Group - Non Perinatal",null,null,null,"RES 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",null,null,null,"RES 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",null,null,null,"RES 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",null,null,null,"RES 3.1 Recovery Services - Case Management - Non Perinatal",null,null,null,"RES 3.3 Recovery Services - Case Management - Non Perinatal",null,null,null,"RES 3.5 Recovery Services - Case Management - Non Perinatal",null,null,null,"RES 3.2 WM - Clinically Managed Residential Withdrawal Management - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"RES 3.1 Perinatal",null,null,null,"RES 3.3 Perinatal",null,null,null,"RES 3.5 Perinatal",null,null,null,"RES 3.1 Case Management - Perinatal",null,null,null,"RES 3.3 Case Management - Perinatal",null,null,null,"RES 3.5 Case Management - Perinatal",null,null,null,"RES 3.2 WM Case Management - Perinatal",null,null,null,"RES 3.1 Physician Consultation - Perinatal",null,null,null,"RES 3.3 Physician Consultation - Perinatal",null,null,null,"RES 3.5 Physician Consultation - Perinatal",null,null,null,"RES 3.2 WM Physician Consultation - Perinatal",null,null,null,"RES 3.1 Recovery Services Individual - Perinatal",null,null,null,"RES 3.3 Recovery Services Individual - Perinatal",null,null,null,"RES 3.5 Recovery Services Individual - Perinatal",null,null,null,"RES 3.1 Recovery Services Group - Perinatal",null,null,null,"RES 3.3 Recovery Services Group - Perinatal",null,null,null,"RES 3.5 Recovery Services Group - Perinatal",null,null,null,"RES 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",null,null,null,"RES 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",null,null,null,"RES 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",null,null,null,"RES 3.1 Recovery Services - Case Management - Perinatal",null,null,null,"RES 3.3 Recovery Services - Case Management - Perinatal",null,null,null,"RES 3.5 Recovery Services - Case Management - Perinatal",null,null,null,"RES 3.2 WM - Clinically Managed Residential Withdrawal Management - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Acamprosate - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Acamprosate - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Acamprosate - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Acamprosate - Perinatal"]
[null,null,"A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D."]
[null,null,"PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL"]
[1,"DMC UNREIMBURSABLE COSTS"]
[null,"Personnel Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Personnel Services"]
["a.","Salary and Wages",null,null,null,{"$f":"SUM(C15:E15)","v":0},null,null,null,{"$f":"SUM(G15:I15)","v":0},null,null,null,{"$f":"SUM(K15:M15)","v":0},null,null,null,{"$f":"SUM(O15:Q15)","v":0},null,null,null,{"$f":"SUM(S15:U15)","v":0},null,null,null,{"$f":"SUM(W15:Y15)","v":0},null,null,null,{"$f":"SUM(AA15:AC15)","v":0},null,null,null,{"$f":"SUM(AE15:AG15)","v":0},null,null,null,{"$f":"SUM(AI15:AK15)","v":0},null,null,null,{"$f":"SUM(AM15:AO15)","v":0},null,null,null,{"$f":"SUM(AQ15:AS15)","v":0},null,null,null,{"$f":"SUM(AU15:AW15)","v":0},null,null,null,{"$f":"SUM(AY15:BA15)","v":0},null,null,null,{"$f":"SUM(BC15:BE15)","v":0},null,null,null,{"$f":"SUM(BG15:BI15)","v":0},null,null,null,{"$f":"SUM(BK15:BM15)","v":0},null,null,null,{"$f":"SUM(BO15:BQ15)","v":0},null,null,null,{"$f":"SUM(BS15:BU15)","v":0},null,null,null,{"$f":"SUM(BW15:BY15)","v":0},null,null,null,{"$f":"SUM(CA15:CC15)","v":0},null,null,null,{"$f":"SUM(CE15:CG15)","v":0},null,null,null,{"$f":"SUM(CI15:CK15)","v":0},null,null,null,{"$f":"SUM(CM15:CO15)","v":0},null,null,null,{"$f":"SUM(CQ15:CS15)","v":0},null,null,null,{"$f":"SUM(CU15:CW15)","v":0},null,null,null,{"$f":"SUM(CY15:DA15)","v":0},null,null,null,{"$f":"SUM(DC15:DE15)","v":0},null,null,null,{"$f":"SUM(DG15:DI15)","v":0},null,null,null,{"$f":"SUM(DK15:DM15)","v":0},null,null,null,{"$f":"SUM(DO15:DQ15)","v":0},null,null,null,{"$f":"SUM(DS15:DU15)","v":0},null,null,null,{"$f":"SUM(DW15:DY15)","v":0},null,null,null,{"$f":"SUM(EA15:EC15)","v":0},null,null,null,{"$f":"SUM(EE15:EG15)","v":0},null,null,null,{"$f":"SUM(EI15:EK15)","v":0},null,null,null,{"$f":"SUM(EM15:EO15)","v":0},null,null,null,{"$f":"SUM(EQ15:ES15)","v":0},null,null,null,{"$f":"SUM(EU15:EW15)","v":0},null,null,null,{"$f":"SUM(EY15:FA15)","v":0},null,null,null,{"$f":"SUM(FC15:FE15)","v":0},null,null,null,{"$f":"SUM(FG15:FI15)","v":0},null,null,null,{"$f":"SUM(FK15:FM15)","v":0},null,null,null,{"$f":"SUM(FO15:FQ15)","v":0},null,null,null,{"$f":"SUM(FS15:FU15)","v":0},null,null,null,{"$f":"SUM(FW15:FY15)","v":0},null,null,null,{"$f":"SUM(GA15:GC15)","v":0},null,null,null,{"$f":"SUM(GE15:GG15)","v":0},null,null,null,{"$f":"SUM(GI15:GK15)","v":0},null,null,null,{"$f":"SUM(GM15:GO15)","v":0},null,null,null,{"$f":"SUM(GQ15:GS15)","v":0},null,null,null,{"$f":"SUM(GU15:GW15)","v":0},null,null,null,{"$f":"SUM(GY15:HA15)","v":0},null,null,null,{"$f":"SUM(HC15:HE15)","v":0},null,null,null,{"$f":"SUM(HG15:HI15)","v":0},null,null,null,{"$f":"SUM(HK15:HM15)","v":0},null,null,null,{"$f":"SUM(HO15:HQ15)","v":0},null,null,null,{"$f":"SUM(HS15:HU15)","v":0},null,null,null,{"$f":"SUM(HW15:HY15)","v":0},null,null,null,{"$f":"SUM(IA15:IC15)","v":0},null,null,null,{"$f":"SUM(IE15:IG15)","v":0},null,null,null,{"$f":"SUM(II15:IK15)","v":0},null,null,null,{"$f":"SUM(IM15:IO15)","v":0},null,null,null,{"$f":"SUM(IQ15:IS15)","v":0},null,null,null,{"$f":"SUM(IU15:IW15)","v":0},null,null,null,{"$f":"SUM(IY15:JA15)","v":0},null,null,null,{"$f":"SUM(JC15:JE15)","v":0},null,null,null,{"$f":"SUM(JG15:JI15)","v":0},null,null,null,{"$f":"SUM(JK15:JM15)","v":0},null,null,null,{"$f":"SUM(JO15:JQ15)","v":0},null,null,null,{"$f":"SUM(JS15:JU15)","v":0},null,null,null,{"$f":"SUM(JW15:JY15)","v":0},null,null,null,{"$f":"SUM(KA15:KC15)","v":0},null,null,null,{"$f":"SUM(KE15:KG15)","v":0},null,null,null,{"$f":"SUM(KI15:KK15)","v":0},null,null,null,{"$f":"SUM(KM15:KO15)","v":0},null,null,null,{"$f":"SUM(KQ15:KS15)","v":0},null,null,null,{"$f":"SUM(KU15:KW15)","v":0},null,null,null,{"$f":"SUM(KY15:LA15)","v":0},null,null,null,{"$f":"SUM(LC15:LE15)","v":0},null,null,null,{"$f":"SUM(LG15:LI15)","v":0},null,null,null,{"$f":"SUM(LK15:LM15)","v":0},null,null,null,{"$f":"SUM(LO15:LQ15)","v":0},null,null,null,{"$f":"SUM(LS15:LU15)","v":0},null,null,null,{"$f":"SUM(LW15:LY15)","v":0},null,null,null,{"$f":"SUM(MA15:MC15)","v":0},null,null,null,{"$f":"SUM(ME15:MG15)","v":0},null,null,null,{"$f":"SUM(MI15:MK15)","v":0},null,null,null,{"$f":"SUM(MM15:MO15)","v":0},null,null,null,{"$f":"SUM(MQ15:MS15)","v":0},null,null,null,{"$f":"SUM(MU15:MW15)","v":0},null,null,null,{"$f":"SUM(MY15:NA15)","v":0},null,null,null,{"$f":"SUM(NC15:NE15)","v":0},null,null,null,{"$f":"SUM(NG15:NI15)","v":0},null,null,null,{"$f":"SUM(NK15:NM15)","v":0},null,null,null,{"$f":"SUM(NO15:NQ15)","v":0},null,null,null,{"$f":"SUM(NS15:NU15)","v":0},{"$f":"SUM(F15+J15+N15+R15+V15+Z15+AD15+AH15+AL15+AP15+AT15+AX15+BB15+BF15+BJ15+BN15+BR15+BV15+BZ15+CD15+CH15+CL15+CP15+CT15+CX15+DB15+DF15+DJ15+DN15+DR15+DV15+DZ15+ED15+EH15+EL15+EP15+ET15+EX15+FB15+FF15+FJ15+FN15+FR15+FV15+FZ15+GD15+GH15+GL15+GP15+GT15+GX15+HB15+HF15+HJ15+HN15+HR15+HV15+HZ15+ID15+IH15+IL15+IP15+IT15+IX15+JB15+JF15+JJ15+JN15+JR15+JV15+JZ15+KD15+KH15+KL15+KP15+KT15+KX15+LB15+LB15+LF15+LJ15+LN15+LR15+LV15+LZ15+MD15+MH15+ML15+MP15+MT15+MX15+NB15+NF15+NJ15+NN15+NR15+NV15)","v":0},"Salary and Wages"]
["b.","Employee Benefits",null,null,null,0,null,null,null,{"$f":"SUM(G16:I16)","v":0},null,null,null,{"$f":"SUM(K16:M16)","v":0},null,null,null,{"$f":"SUM(O16:Q16)","v":0},null,null,null,{"$f":"SUM(S16:U16)","v":0},null,null,null,{"$f":"SUM(W16:Y16)","v":0},null,null,null,{"$f":"SUM(AA16:AC16)","v":0},null,null,null,{"$f":"SUM(AE16:AG16)","v":0},null,null,null,{"$f":"SUM(AI16:AK16)","v":0},null,null,null,{"$f":"SUM(AM16:AO16)","v":0},null,null,null,{"$f":"SUM(AQ16:AS16)","v":0},null,null,null,{"$f":"SUM(AU16:AW16)","v":0},null,null,null,{"$f":"SUM(AY16:BA16)","v":0},null,null,null,{"$f":"SUM(BC16:BE16)","v":0},null,null,null,{"$f":"SUM(BG16:BI16)","v":0},null,null,null,{"$f":"SUM(BK16:BM16)","v":0},null,null,null,{"$f":"SUM(BO16:BQ16)","v":0},null,null,null,{"$f":"SUM(BS16:BU16)","v":0},null,null,null,{"$f":"SUM(BW16:BY16)","v":0},null,null,null,{"$f":"SUM(CA16:CC16)","v":0},null,null,null,{"$f":"SUM(CE16:CG16)","v":0},null,null,null,{"$f":"SUM(CI16:CK16)","v":0},null,null,null,{"$f":"SUM(CM16:CO16)","v":0},null,null,null,{"$f":"SUM(CQ16:CS16)","v":0},null,null,null,{"$f":"SUM(CU16:CW16)","v":0},null,null,null,{"$f":"SUM(CY16:DA16)","v":0},null,null,null,{"$f":"SUM(DC16:DE16)","v":0},null,null,null,{"$f":"SUM(DG16:DI16)","v":0},null,null,null,{"$f":"SUM(DK16:DM16)","v":0},null,null,null,{"$f":"SUM(DO16:DQ16)","v":0},null,null,null,{"$f":"SUM(DS16:DU16)","v":0},null,null,null,{"$f":"SUM(DW16:DY16)","v":0},null,null,null,{"$f":"SUM(EA16:EC16)","v":0},null,null,null,{"$f":"SUM(EE16:EG16)","v":0},null,null,null,{"$f":"SUM(EI16:EK16)","v":0},null,null,null,{"$f":"SUM(EM16:EO16)","v":0},null,null,null,{"$f":"SUM(EQ16:ES16)","v":0},null,null,null,{"$f":"SUM(EU16:EW16)","v":0},null,null,null,{"$f":"SUM(EY16:FA16)","v":0},null,null,null,{"$f":"SUM(FC16:FE16)","v":0},null,null,null,{"$f":"SUM(FG16:FI16)","v":0},null,null,null,{"$f":"SUM(FK16:FM16)","v":0},null,null,null,{"$f":"SUM(FO16:FQ16)","v":0},null,null,null,{"$f":"SUM(FS16:FU16)","v":0},null,null,null,{"$f":"SUM(FW16:FY16)","v":0},null,null,null,{"$f":"SUM(GA16:GC16)","v":0},null,null,null,{"$f":"SUM(GE16:GG16)","v":0},null,null,null,{"$f":"SUM(GI16:GK16)","v":0},null,null,null,{"$f":"SUM(GM16:GO16)","v":0},null,null,null,{"$f":"SUM(GQ16:GS16)","v":0},null,null,null,{"$f":"SUM(GU16:GW16)","v":0},null,null,null,{"$f":"SUM(GY16:HA16)","v":0},null,null,null,{"$f":"SUM(HC16:HE16)","v":0},null,null,null,{"$f":"SUM(HG16:HI16)","v":0},null,null,null,{"$f":"SUM(HK16:HM16)","v":0},null,null,null,{"$f":"SUM(HO16:HQ16)","v":0},null,null,null,{"$f":"SUM(HS16:HU16)","v":0},null,null,null,{"$f":"SUM(HW16:HY16)","v":0},null,null,null,{"$f":"SUM(IA16:IC16)","v":0},null,null,null,{"$f":"SUM(IE16:IG16)","v":0},null,null,null,{"$f":"SUM(II16:IK16)","v":0},null,null,null,{"$f":"SUM(IM16:IO16)","v":0},null,null,null,{"$f":"SUM(IQ16:IS16)","v":0},null,null,null,{"$f":"SUM(IU16:IW16)","v":0},null,null,null,{"$f":"SUM(IY16:JA16)","v":0},null,null,null,{"$f":"SUM(JC16:JE16)","v":0},null,null,null,{"$f":"SUM(JG16:JI16)","v":0},null,null,null,{"$f":"SUM(JK16:JM16)","v":0},null,null,null,{"$f":"SUM(JO16:JQ16)","v":0},null,null,null,{"$f":"SUM(JS16:JU16)","v":0},null,null,null,{"$f":"SUM(JW16:JY16)","v":0},null,null,null,{"$f":"SUM(KA16:KC16)","v":0},null,null,null,{"$f":"SUM(KE16:KG16)","v":0},null,null,null,{"$f":"SUM(KI16:KK16)","v":0},null,null,null,{"$f":"SUM(KM16:KO16)","v":0},null,null,null,{"$f":"SUM(KQ16:KS16)","v":0},null,null,null,{"$f":"SUM(KU16:KW16)","v":0},null,null,null,{"$f":"SUM(KY16:LA16)","v":0},null,null,null,{"$f":"SUM(LC16:LE16)","v":0},null,null,null,{"$f":"SUM(LG16:LI16)","v":0},null,null,null,{"$f":"SUM(LK16:LM16)","v":0},null,null,null,{"$f":"SUM(LO16:LQ16)","v":0},null,null,null,{"$f":"SUM(LS16:LU16)","v":0},null,null,null,{"$f":"SUM(LW16:LY16)","v":0},null,null,null,{"$f":"SUM(MA16:MC16)","v":0},null,null,null,{"$f":"SUM(ME16:MG16)","v":0},null,null,null,{"$f":"SUM(MI16:MK16)","v":0},null,null,null,{"$f":"SUM(MM16:MO16)","v":0},null,null,null,{"$f":"SUM(MQ16:MS16)","v":0},null,null,null,{"$f":"SUM(MU16:MW16)","v":0},null,null,null,{"$f":"SUM(MY16:NA16)","v":0},null,null,null,{"$f":"SUM(NC16:NE16)","v":0},null,null,null,{"$f":"SUM(NG16:NI16)","v":0},null,null,null,{"$f":"SUM(NK16:NM16)","v":0},null,null,null,{"$f":"SUM(NO16:NQ16)","v":0},null,null,null,{"$f":"SUM(NS16:NU16)","v":0},{"$f":"SUM(F16+J16+N16+R16+V16+Z16+AD16+AH16+AL16+AP16+AT16+AX16+BB16+BF16+BJ16+BN16+BR16+BV16+BZ16+CD16+CH16+CL16+CP16+CT16+CX16+DB16+DF16+DJ16+DN16+DR16+DV16+DZ16+ED16+EH16+EL16+EP16+ET16+EX16+FB16+FF16+FJ16+FN16+FR16+FV16+FZ16+GD16+GH16+GL16+GP16+GT16+GX16+HB16+HF16+HJ16+HN16+HR16+HV16+HZ16+ID16+IH16+IL16+IP16+IT16+IX16+JB16+JF16+JJ16+JN16+JR16+JV16+JZ16+KD16+KH16+KL16+KP16+KT16+KX16+LB16+LB16+LF16+LJ16+LN16+LR16+LV16+LZ16+MD16+MH16+ML16+MP16+MT16+MX16+NB16+NF16+NJ16+NN16+NR16+NV16)","v":0},"Employee Benefits"]
[null,"Equipment, Materials and Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment, Materials and Supplies"]
["h.","Depreciation - Equipment",null,null,null,0,null,null,null,{"$f":"SUM(G18:I18)","v":0},null,null,null,{"$f":"SUM(K18:M18)","v":0},null,null,null,{"$f":"SUM(O18:Q18)","v":0},null,null,null,{"$f":"SUM(S18:U18)","v":0},null,null,null,{"$f":"SUM(W18:Y18)","v":0},null,null,null,{"$f":"SUM(AA18:AC18)","v":0},null,null,null,{"$f":"SUM(AE18:AG18)","v":0},null,null,null,{"$f":"SUM(AI18:AK18)","v":0},null,null,null,{"$f":"SUM(AM18:AO18)","v":0},null,null,null,{"$f":"SUM(AQ18:AS18)","v":0},null,null,null,{"$f":"SUM(AU18:AW18)","v":0},null,null,null,{"$f":"SUM(AY18:BA18)","v":0},null,null,null,{"$f":"SUM(BC18:BE18)","v":0},null,null,null,{"$f":"SUM(BG18:BI18)","v":0},null,null,null,{"$f":"SUM(BK18:BM18)","v":0},null,null,null,{"$f":"SUM(BO18:BQ18)","v":0},null,null,null,{"$f":"SUM(BS18:BU18)","v":0},null,null,null,{"$f":"SUM(BW18:BY18)","v":0},null,null,null,{"$f":"SUM(CA18:CC18)","v":0},null,null,null,{"$f":"SUM(CE18:CG18)","v":0},null,null,null,{"$f":"SUM(CI18:CK18)","v":0},null,null,null,{"$f":"SUM(CM18:CO18)","v":0},null,null,null,{"$f":"SUM(CQ18:CS18)","v":0},null,null,null,{"$f":"SUM(CU18:CW18)","v":0},null,null,null,{"$f":"SUM(CY18:DA18)","v":0},null,null,null,{"$f":"SUM(DC18:DE18)","v":0},null,null,null,{"$f":"SUM(DG18:DI18)","v":0},null,null,null,{"$f":"SUM(DK18:DM18)","v":0},null,null,null,{"$f":"SUM(DO18:DQ18)","v":0},null,null,null,{"$f":"SUM(DS18:DU18)","v":0},null,null,null,{"$f":"SUM(DW18:DY18)","v":0},null,null,null,{"$f":"SUM(EA18:EC18)","v":0},null,null,null,{"$f":"SUM(EE18:EG18)","v":0},null,null,null,{"$f":"SUM(EI18:EK18)","v":0},null,null,null,{"$f":"SUM(EM18:EO18)","v":0},null,null,null,{"$f":"SUM(EQ18:ES18)","v":0},null,null,null,{"$f":"SUM(EU18:EW18)","v":0},null,null,null,{"$f":"SUM(EY18:FA18)","v":0},null,null,null,{"$f":"SUM(FC18:FE18)","v":0},null,null,null,{"$f":"SUM(FG18:FI18)","v":0},null,null,null,{"$f":"SUM(FK18:FM18)","v":0},null,null,null,{"$f":"SUM(FO18:FQ18)","v":0},null,null,null,{"$f":"SUM(FS18:FU18)","v":0},null,null,null,{"$f":"SUM(FW18:FY18)","v":0},null,null,null,{"$f":"SUM(GA18:GC18)","v":0},null,null,null,{"$f":"SUM(GE18:GG18)","v":0},null,null,null,{"$f":"SUM(GI18:GK18)","v":0},null,null,null,{"$f":"SUM(GM18:GO18)","v":0},null,null,null,{"$f":"SUM(GQ18:GS18)","v":0},null,null,null,{"$f":"SUM(GU18:GW18)","v":0},null,null,null,{"$f":"SUM(GY18:HA18)","v":0},null,null,null,{"$f":"SUM(HC18:HE18)","v":0},null,null,null,{"$f":"SUM(HG18:HI18)","v":0},null,null,null,{"$f":"SUM(HK18:HM18)","v":0},null,null,null,{"$f":"SUM(HO18:HQ18)","v":0},null,null,null,{"$f":"SUM(HS18:HU18)","v":0},null,null,null,{"$f":"SUM(HW18:HY18)","v":0},null,null,null,{"$f":"SUM(IA18:IC18)","v":0},null,null,null,{"$f":"SUM(IE18:IG18)","v":0},null,null,null,{"$f":"SUM(II18:IK18)","v":0},null,null,null,{"$f":"SUM(IM18:IO18)","v":0},null,null,null,{"$f":"SUM(IQ18:IS18)","v":0},null,null,null,{"$f":"SUM(IU18:IW18)","v":0},null,null,null,{"$f":"SUM(IY18:JA18)","v":0},null,null,null,{"$f":"SUM(JC18:JE18)","v":0},null,null,null,{"$f":"SUM(JG18:JI18)","v":0},null,null,null,{"$f":"SUM(JK18:JM18)","v":0},null,null,null,{"$f":"SUM(JO18:JQ18)","v":0},null,null,null,{"$f":"SUM(JS18:JU18)","v":0},null,null,null,{"$f":"SUM(JW18:JY18)","v":0},null,null,null,{"$f":"SUM(KA18:KC18)","v":0},null,null,null,{"$f":"SUM(KE18:KG18)","v":0},null,null,null,{"$f":"SUM(KI18:KK18)","v":0},null,null,null,{"$f":"SUM(KM18:KO18)","v":0},null,null,null,{"$f":"SUM(KQ18:KS18)","v":0},null,null,null,{"$f":"SUM(KU18:KW18)","v":0},null,null,null,{"$f":"SUM(KY18:LA18)","v":0},null,null,null,{"$f":"SUM(LC18:LE18)","v":0},null,null,null,{"$f":"SUM(LG18:LI18)","v":0},null,null,null,{"$f":"SUM(LK18:LM18)","v":0},null,null,null,{"$f":"SUM(LO18:LQ18)","v":0},null,null,null,{"$f":"SUM(LS18:LU18)","v":0},null,null,null,{"$f":"SUM(LW18:LY18)","v":0},null,null,null,{"$f":"SUM(MA18:MC18)","v":0},null,null,null,{"$f":"SUM(ME18:MG18)","v":0},null,null,null,{"$f":"SUM(MI18:MK18)","v":0},null,null,null,{"$f":"SUM(MM18:MO18)","v":0},null,null,null,{"$f":"SUM(MQ18:MS18)","v":0},null,null,null,{"$f":"SUM(MU18:MW18)","v":0},null,null,null,{"$f":"SUM(MY18:NA18)","v":0},null,null,null,{"$f":"SUM(NC18:NE18)","v":0},null,null,null,{"$f":"SUM(NG18:NI18)","v":0},null,null,null,{"$f":"SUM(NK18:NM18)","v":0},null,null,null,{"$f":"SUM(NO18:NQ18)","v":0},null,null,null,{"$f":"SUM(NS18:NU18)","v":0},{"$f":"SUM(F18+J18+N18+R18+V18+Z18+AD18+AH18+AL18+AP18+AT18+AX18+BB18+BF18+BJ18+BN18+BR18+BV18+BZ18+CD18+CH18+CL18+CP18+CT18+CX18+DB18+DF18+DJ18+DN18+DR18+DV18+DZ18+ED18+EH18+EL18+EP18+ET18+EX18+FB18+FF18+FJ18+FN18+FR18+FV18+FZ18+GD18+GH18+GL18+GP18+GT18+GX18+HB18+HF18+HJ18+HN18+HR18+HV18+HZ18+ID18+IH18+IL18+IP18+IT18+IX18+JB18+JF18+JJ18+JN18+JR18+JV18+JZ18+KD18+KH18+KL18+KP18+KT18+KX18+LB18+LB18+LF18+LJ18+LN18+LR18+LV18+LZ18+MD18+MH18+ML18+MP18+MT18+MX18+NB18+NF18+NJ18+NN18+NR18+NV18)","v":0},"Depreciation - Equipment"]
["i.","Maintenance - Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Maintenance - Equipment"]
["j.","Medical, Dental and Laboratory Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Medical, Dental and Laboratory Supplies"]
["k.","Membership Dues",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Membership Dues"]
["l.","Rent and Lease Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rent and Lease Equipment"]
["c.","Clothing and Personal Supplies",null,null,null,{"$f":"SUM(C23:E23)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Clothing and Personal Supplies"]
["d.","Food",null,null,null,{"$f":"SUM(C24:E24)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Food"]
["e.","Laundry Services and Supplies",null,null,null,{"$f":"SUM(C25:E25)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Laundry Services and Supplies"]
["m.","Small Tools and Instruments",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Small Tools and Instruments"]
["n.","Training",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Training"]
["o.","Miscellaneous Supplies ",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Supplies "]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenses"]
["p.","Communications",null,null,null,0,null,null,null,{"$f":"SUM(G30:I30)","v":0},null,null,null,{"$f":"SUM(K30:M30)","v":0},null,null,null,{"$f":"SUM(O30:Q30)","v":0},null,null,null,{"$f":"SUM(S30:U30)","v":0},null,null,null,{"$f":"SUM(W30:Y30)","v":0},null,null,null,{"$f":"SUM(AA30:AC30)","v":0},null,null,null,{"$f":"SUM(AE30:AG30)","v":0},null,null,null,{"$f":"SUM(AI30:AK30)","v":0},null,null,null,{"$f":"SUM(AM30:AO30)","v":0},null,null,null,{"$f":"SUM(AQ30:AS30)","v":0},null,null,null,{"$f":"SUM(AU30:AW30)","v":0},null,null,null,{"$f":"SUM(AY30:BA30)","v":0},null,null,null,{"$f":"SUM(BC30:BE30)","v":0},null,null,null,{"$f":"SUM(BG30:BI30)","v":0},null,null,null,{"$f":"SUM(BK30:BM30)","v":0},null,null,null,{"$f":"SUM(BO30:BQ30)","v":0},null,null,null,{"$f":"SUM(BS30:BU30)","v":0},null,null,null,{"$f":"SUM(BW30:BY30)","v":0},null,null,null,{"$f":"SUM(CA30:CC30)","v":0},null,null,null,{"$f":"SUM(CE30:CG30)","v":0},null,null,null,{"$f":"SUM(CI30:CK30)","v":0},null,null,null,{"$f":"SUM(CM30:CO30)","v":0},null,null,null,{"$f":"SUM(CQ30:CS30)","v":0},null,null,null,{"$f":"SUM(CU30:CW30)","v":0},null,null,null,{"$f":"SUM(CY30:DA30)","v":0},null,null,null,{"$f":"SUM(DC30:DE30)","v":0},null,null,null,{"$f":"SUM(DG30:DI30)","v":0},null,null,null,{"$f":"SUM(DK30:DM30)","v":0},null,null,null,{"$f":"SUM(DO30:DQ30)","v":0},null,null,null,{"$f":"SUM(DS30:DU30)","v":0},null,null,null,{"$f":"SUM(DW30:DY30)","v":0},null,null,null,{"$f":"SUM(EA30:EC30)","v":0},null,null,null,{"$f":"SUM(EE30:EG30)","v":0},null,null,null,{"$f":"SUM(EI30:EK30)","v":0},null,null,null,{"$f":"SUM(EM30:EO30)","v":0},null,null,null,{"$f":"SUM(EQ30:ES30)","v":0},null,null,null,{"$f":"SUM(EU30:EW30)","v":0},null,null,null,{"$f":"SUM(EY30:FA30)","v":0},null,null,null,{"$f":"SUM(FC30:FE30)","v":0},null,null,null,{"$f":"SUM(FG30:FI30)","v":0},null,null,null,{"$f":"SUM(FK30:FM30)","v":0},null,null,null,{"$f":"SUM(FO30:FQ30)","v":0},null,null,null,{"$f":"SUM(FS30:FU30)","v":0},null,null,null,{"$f":"SUM(FW30:FY30)","v":0},null,null,null,{"$f":"SUM(GA30:GC30)","v":0},null,null,null,{"$f":"SUM(GE30:GG30)","v":0},null,null,null,{"$f":"SUM(GI30:GK30)","v":0},null,null,null,{"$f":"SUM(GM30:GO30)","v":0},null,null,null,{"$f":"SUM(GQ30:GS30)","v":0},null,null,null,{"$f":"SUM(GU30:GW30)","v":0},null,null,null,{"$f":"SUM(GY30:HA30)","v":0},null,null,null,{"$f":"SUM(HC30:HE30)","v":0},null,null,null,{"$f":"SUM(HG30:HI30)","v":0},null,null,null,{"$f":"SUM(HK30:HM30)","v":0},null,null,null,{"$f":"SUM(HO30:HQ30)","v":0},null,null,null,{"$f":"SUM(HS30:HU30)","v":0},null,null,null,{"$f":"SUM(HW30:HY30)","v":0},null,null,null,{"$f":"SUM(IA30:IC30)","v":0},null,null,null,{"$f":"SUM(IE30:IG30)","v":0},null,null,null,{"$f":"SUM(II30:IK30)","v":0},null,null,null,{"$f":"SUM(IM30:IO30)","v":0},null,null,null,{"$f":"SUM(IQ30:IS30)","v":0},null,null,null,{"$f":"SUM(IU30:IW30)","v":0},null,null,null,{"$f":"SUM(IY30:JA30)","v":0},null,null,null,{"$f":"SUM(JC30:JE30)","v":0},null,null,null,{"$f":"SUM(JG30:JI30)","v":0},null,null,null,{"$f":"SUM(JK30:JM30)","v":0},null,null,null,{"$f":"SUM(JO30:JQ30)","v":0},null,null,null,{"$f":"SUM(JS30:JU30)","v":0},null,null,null,{"$f":"SUM(JW30:JY30)","v":0},null,null,null,{"$f":"SUM(KA30:KC30)","v":0},null,null,null,{"$f":"SUM(KE30:KG30)","v":0},null,null,null,{"$f":"SUM(KI30:KK30)","v":0},null,null,null,{"$f":"SUM(KM30:KO30)","v":0},null,null,null,{"$f":"SUM(KQ30:KS30)","v":0},null,null,null,{"$f":"SUM(KU30:KW30)","v":0},null,null,null,{"$f":"SUM(KY30:LA30)","v":0},null,null,null,{"$f":"SUM(LC30:LE30)","v":0},null,null,null,{"$f":"SUM(LG30:LI30)","v":0},null,null,null,{"$f":"SUM(LK30:LM30)","v":0},null,null,null,{"$f":"SUM(LO30:LQ30)","v":0},null,null,null,{"$f":"SUM(LS30:LU30)","v":0},null,null,null,{"$f":"SUM(LW30:LY30)","v":0},null,null,null,{"$f":"SUM(MA30:MC30)","v":0},null,null,null,{"$f":"SUM(ME30:MG30)","v":0},null,null,null,{"$f":"SUM(MI30:MK30)","v":0},null,null,null,{"$f":"SUM(MM30:MO30)","v":0},null,null,null,{"$f":"SUM(MQ30:MS30)","v":0},null,null,null,{"$f":"SUM(MU30:MW30)","v":0},null,null,null,{"$f":"SUM(MY30:NA30)","v":0},null,null,null,{"$f":"SUM(NC30:NE30)","v":0},null,null,null,{"$f":"SUM(NG30:NI30)","v":0},null,null,null,{"$f":"SUM(NK30:NM30)","v":0},null,null,null,{"$f":"SUM(NO30:NQ30)","v":0},null,null,null,{"$f":"SUM(NS30:NU30)","v":0},{"$f":"SUM(F30+J30+N30+R30+V30+Z30+AD30+AH30+AL30+AP30+AT30+AX30+BB30+BF30+BJ30+BN30+BR30+BV30+BZ30+CD30+CH30+CL30+CP30+CT30+CX30+DB30+DF30+DJ30+DN30+DR30+DV30+DZ30+ED30+EH30+EL30+EP30+ET30+EX30+FB30+FF30+FJ30+FN30+FR30+FV30+FZ30+GD30+GH30+GL30+GP30+GT30+GX30+HB30+HF30+HJ30+HN30+HR30+HV30+HZ30+ID30+IH30+IL30+IP30+IT30+IX30+JB30+JF30+JJ30+JN30+JR30+JV30+JZ30+KD30+KH30+KL30+KP30+KT30+KX30+LB30+LB30+LF30+LJ30+LN30+LR30+LV30+LZ30+MD30+MH30+ML30+MP30+MT30+MX30+NB30+NF30+NJ30+NN30+NR30+NV30)","v":0},"Communications"]
["q.","Depreciation - Structures and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Depreciation - Structures and Improvements"]
["r.","Household Expenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Household Expenses"]
["s.","Insurance",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Insurance"]
["t.","Interest Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Interest Expense"]
["u.","Lease Property Maintenance, Structures, Improvements and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Lease Property Maintenance, Structures, Improvements and Grounds"]
["v.","Maintenance - Structures, Improvements, and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Maintenance - Structures, Improvements, and Grounds"]
["w.","Miscellaneous Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Expense"]
["x.","Office Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Office Expense"]
["y.","Publications and Legal Notices",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Publications and Legal Notices"]
["z.","Rents & Leases - Land, Structure, and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rents & Leases - Land, Structure, and Improvements"]
["aa.","Taxes and Licenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Taxes and Licenses"]
["ab.","Drug Screening and Other Testing",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Drug Screening and Other Testing"]
["ac.","Utilities",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Utilities"]
["ab.","Other",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K44:M44)","v":0},null,null,null,{"$f":"SUM(O44:Q44)","v":0},null,null,null,{"$f":"SUM(S44:U44)","v":0},null,null,null,{"$f":"SUM(W44:Y44)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AE44:AG44)","v":0},null,null,null,{"$f":"SUM(AI44:AK44)","v":0},null,null,null,{"$f":"SUM(AM44:AO44)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AU44:AW44)","v":0},null,null,null,{"$f":"SUM(AY44:BA44)","v":0},null,null,null,{"$f":"SUM(BC44:BE44)","v":0},null,null,null,{"$f":"SUM(BG44:BI44)","v":0},null,null,null,{"$f":"SUM(BK44:BM44)","v":0},null,null,null,{"$f":"SUM(BO44:BQ44)","v":0},null,null,null,{"$f":"SUM(BS44:BU44)","v":0},null,null,null,{"$f":"SUM(BW44:BY44)","v":0},null,null,null,{"$f":"SUM(CA44:CC44)","v":0},null,null,null,{"$f":"SUM(CE44:CG44)","v":0},null,null,null,{"$f":"SUM(CI44:CK44)","v":0},null,null,null,{"$f":"SUM(CM44:CO44)","v":0},null,null,null,{"$f":"SUM(CQ44:CS44)","v":0},null,null,null,{"$f":"SUM(CU44:CW44)","v":0},null,null,null,{"$f":"SUM(CY44:DA44)","v":0},null,null,null,{"$f":"SUM(DC44:DE44)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(GM44:GO44)","v":0},null,null,null,{"$f":"SUM(GQ44:GS44)","v":0},null,null,null,{"$f":"SUM(GU44:GW44)","v":0},null,null,null,{"$f":"SUM(GY44:HA44)","v":0},null,null,null,{"$f":"SUM(HC44:HE44)","v":0},null,null,null,{"$f":"SUM(HG44:HI44)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(HO44:HQ44)","v":0},null,null,null,{"$f":"SUM(HS44:HU44)","v":0},null,null,null,{"$f":"SUM(HW44:HY44)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(IE44:IG44)","v":0},null,null,null,{"$f":"SUM(II44:IK44)","v":0},null,null,null,{"$f":"SUM(IM44:IO44)","v":0},null,null,null,{"$f":"SUM(IQ44:IS44)","v":0},null,null,null,{"$f":"SUM(IU44:IW44)","v":0},null,null,null,{"$f":"SUM(IY44:JA44)","v":0},null,null,null,{"$f":"SUM(JC44:JE44)","v":0},null,null,null,{"$f":"SUM(JG44:JI44)","v":0},null,null,null,{"$f":"SUM(JK44:JM44)","v":0},null,null,null,{"$f":"SUM(JO44:JQ44)","v":0},null,null,null,{"$f":"SUM(JS44:JU44)","v":0},null,null,null,{"$f":"SUM(JW44:JY44)","v":0},null,null,null,{"$f":"SUM(KA44:KC44)","v":0},null,null,null,{"$f":"SUM(KE44:KG44)","v":0},null,null,null,{"$f":"SUM(KI44:KK44)","v":0},null,null,null,{"$f":"SUM(KM44:KO44)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Other"]
[null,"Professional and Special Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Professional and Special Services"]
["ac.","Pharmaceutical",null,null,null,{"$f":"SUM(C46:E46)","v":0},null,null,null,{"$f":"SUM(G46:I46)","v":0},null,null,null,{"$f":"SUM(K46:M46)","v":0},null,null,null,{"$f":"SUM(O46:Q46)","v":0},null,null,null,{"$f":"SUM(S46:U46)","v":0},null,null,null,{"$f":"SUM(W46:Y46)","v":0},null,null,null,{"$f":"SUM(AA46:AC46)","v":0},null,null,null,{"$f":"SUM(AE46:AG46)","v":0},null,null,null,{"$f":"SUM(AI46:AK46)","v":0},null,null,null,{"$f":"SUM(AM46:AO46)","v":0},null,null,null,{"$f":"SUM(AQ46:AS46)","v":0},null,null,null,{"$f":"SUM(AU46:AW46)","v":0},null,null,null,{"$f":"SUM(AY46:BA46)","v":0},null,null,null,{"$f":"SUM(BC46:BE46)","v":0},null,null,null,{"$f":"SUM(BG46:BI46)","v":0},null,null,null,{"$f":"SUM(BK46:BM46)","v":0},null,null,null,{"$f":"SUM(BO46:BQ46)","v":0},null,null,null,{"$f":"SUM(BS46:BU46)","v":0},null,null,null,{"$f":"SUM(BW46:BY46)","v":0},null,null,null,{"$f":"SUM(CA46:CC46)","v":0},null,null,null,{"$f":"SUM(CE46:CG46)","v":0},null,null,null,{"$f":"SUM(CI46:CK46)","v":0},null,null,null,{"$f":"SUM(CM46:CO46)","v":0},null,null,null,{"$f":"SUM(CQ46:CS46)","v":0},null,null,null,{"$f":"SUM(CU46:CW46)","v":0},null,null,null,{"$f":"SUM(CY46:DA46)","v":0},null,null,null,{"$f":"SUM(DC46:DE46)","v":0},null,null,null,{"$f":"SUM(DG46:DI46)","v":0},null,null,null,{"$f":"SUM(DK46:DM46)","v":0},null,null,null,{"$f":"SUM(DO46:DQ46)","v":0},null,null,null,{"$f":"SUM(DS46:DU46)","v":0},null,null,null,{"$f":"SUM(DW46:DY46)","v":0},null,null,null,{"$f":"SUM(EA46:EC46)","v":0},null,null,null,{"$f":"SUM(EE46:EG46)","v":0},null,null,null,{"$f":"SUM(EI46:EK46)","v":0},null,null,null,{"$f":"SUM(EM46:EO46)","v":0},null,null,null,{"$f":"SUM(EQ46:ES46)","v":0},null,null,null,{"$f":"SUM(EU46:EW46)","v":0},null,null,null,{"$f":"SUM(EY46:FA46)","v":0},null,null,null,{"$f":"SUM(FC46:FE46)","v":0},null,null,null,{"$f":"SUM(FG46:FI46)","v":0},null,null,null,{"$f":"SUM(FK46:FM46)","v":0},null,null,null,{"$f":"SUM(FO46:FQ46)","v":0},null,null,null,{"$f":"SUM(FS46:FU46)","v":0},null,null,null,{"$f":"SUM(FW46:FY46)","v":0},null,null,null,{"$f":"SUM(GA46:GC46)","v":0},null,null,null,{"$f":"SUM(GE46:GG46)","v":0},null,null,null,{"$f":"SUM(GI46:GK46)","v":0},null,null,null,{"$f":"SUM(GM46:GO46)","v":0},null,null,null,{"$f":"SUM(GQ46:GS46)","v":0},null,null,null,{"$f":"SUM(GU46:GW46)","v":0},null,null,null,{"$f":"SUM(GY46:HA46)","v":0},null,null,null,{"$f":"SUM(HC46:HE46)","v":0},null,null,null,{"$f":"SUM(HG46:HI46)","v":0},null,null,null,{"$f":"SUM(HK46:HM46)","v":0},null,null,null,{"$f":"SUM(HO46:HQ46)","v":0},null,null,null,{"$f":"SUM(HS46:HU46)","v":0},null,null,null,{"$f":"SUM(HW46:HY46)","v":0},null,null,null,{"$f":"SUM(IA46:IC46)","v":0},null,null,null,{"$f":"SUM(IE46:IG46)","v":0},null,null,null,{"$f":"SUM(II46:IK46)","v":0},null,null,null,{"$f":"SUM(IM46:IO46)","v":0},null,null,null,{"$f":"SUM(IQ46:IS46)","v":0},null,null,null,{"$f":"SUM(IU46:IW46)","v":0},null,null,null,{"$f":"SUM(IY46:JA46)","v":0},null,null,null,{"$f":"SUM(JC46:JE46)","v":0},null,null,null,{"$f":"SUM(JG46:JI46)","v":0},null,null,null,{"$f":"SUM(JK46:JM46)","v":0},null,null,null,{"$f":"SUM(JO46:JQ46)","v":0},null,null,null,{"$f":"SUM(JS46:JU46)","v":0},null,null,null,{"$f":"SUM(JW46:JY46)","v":0},null,null,null,{"$f":"SUM(KA46:KC46)","v":0},null,null,null,{"$f":"SUM(KE46:KG46)","v":0},null,null,null,{"$f":"SUM(KI46:KK46)","v":0},null,null,null,{"$f":"SUM(KM46:KO46)","v":0},null,null,null,{"$f":"SUM(KQ46:KS46)","v":0},null,null,null,{"$f":"SUM(KU46:KW46)","v":0},null,null,null,{"$f":"SUM(KY46:LA46)","v":0},null,null,null,{"$f":"SUM(LC46:LE46)","v":0},null,null,null,{"$f":"SUM(LG46:LI46)","v":0},null,null,null,{"$f":"SUM(LK46:LM46)","v":0},null,null,null,{"$f":"SUM(LO46:LQ46)","v":0},null,null,null,{"$f":"SUM(LS46:LU46)","v":0},null,null,null,{"$f":"SUM(LW46:LY46)","v":0},null,null,null,{"$f":"SUM(MA46:MC46)","v":0},null,null,null,{"$f":"SUM(ME46:MG46)","v":0},null,null,null,{"$f":"SUM(MI46:MK46)","v":0},null,null,null,{"$f":"SUM(MM46:MO46)","v":0},null,null,null,{"$f":"SUM(MQ46:MS46)","v":0},null,null,null,{"$f":"SUM(MU46:MW46)","v":0},null,null,null,{"$f":"SUM(MY46:NA46)","v":0},null,null,null,{"$f":"SUM(NC46:NE46)","v":0},null,null,null,{"$f":"SUM(NG46:NI46)","v":0},null,null,null,{"$f":"SUM(NK46:NM46)","v":0},null,null,null,{"$f":"SUM(NO46:NQ46)","v":0},null,null,null,{"$f":"SUM(NS46:NU46)","v":0},{"$f":"SUM(F46+J46+N46+R46+V46+Z46+AD46+AH46+AL46+AP46+AT46+AX46+BB46+BF46+BJ46+BN46+BR46+BV46+BZ46+CD46+CH46+CL46+CP46+CT46+CX46+DB46+DF46+DJ46+DN46+DR46+DV46+DZ46+ED46+EH46+EL46+EP46+ET46+EX46+FB46+FF46+FJ46+FN46+FR46+FV46+FZ46+GD46+GH46+GL46+GP46+GT46+GX46+HB46+HF46+HJ46+HN46+HR46+HV46+HZ46+ID46+IH46+IL46+IP46+IT46+IX46+JB46+JF46+JJ46+JN46+JR46+JV46+JZ46+KD46+KH46+KL46+KP46+KT46+KX46+LB46+LB46+LF46+LJ46+LN46+LR46+LV46+LZ46+MD46+MH46+ML46+MP46+MT46+MX46+NB46+NF46+NJ46+NN46+NR46+NV46)","v":0},"Pharmaceutical"]
["ac1.","Dosing - Methadone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Methadone (NTP Only)"]
["ac2.","Dosing - Buprenorphine (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Buprenorphine (NTP Only)"]
["ac3.","Dosing - Disulfiram (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Disulfiram (NTP Only)"]
["ac4.","Dosing - Naloxone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Naloxone (NTP Only)"]
["ac5.","Non NTP Dosing - Buprenorphine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DK51:DM51)","v":0},null,null,null,{"$f":"SUM(DO51:DQ51)","v":0},null,null,null,{"$f":"SUM(DS51:DU51)","v":0},null,null,null,{"$f":"SUM(DW51:DY51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KU51:KW51)","v":0},null,null,null,{"$f":"SUM(KY51:LA51)","v":0},null,null,null,{"$f":"SUM(LC51:LE51)","v":0},null,null,null,{"$f":"SUM(LG51:LI51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F51+J51+N51+R51+V51+Z51+AD51+AH51+AL51+AP51+AT51+AX51+BB51+BF51+BJ51+BN51+BR51+BV51+BZ51+CD51+CH51+CL51+CP51+CT51+CX51+DB51+DF51+DJ51+DN51+DR51+DV51+DZ51+ED51+EH51+EL51+EP51+ET51+EX51+FB51+FF51+FJ51+FN51+FR51+FV51+FZ51+GD51+GH51+GL51+GP51+GT51+GX51+HB51+HF51+HJ51+HN51+HR51+HV51+HZ51+ID51+IH51+IL51+IP51+IT51+IX51+JB51+JF51+JJ51+JN51+JR51+JV51+JZ51+KD51+KH51+KL51+KP51+KT51+KX51+LB51+LB51+LF51+LJ51+LN51+LR51+LV51+LZ51+MD51+MH51+ML51+MP51+MT51+MX51+NB51+NF51+NJ51+NN51+NR51+NV51)","v":0},"Non NTP Dosing - Buprenorphine"]
["ac6.","Non NTP Dosing - Disulfiram",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EA52:EC52)","v":0},null,null,null,{"$f":"SUM(EE52:EG52)","v":0},null,null,null,{"$f":"SUM(EI52:EK52)","v":0},null,null,null,{"$f":"SUM(EM52:EO52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LK52:LM52)","v":0},null,null,null,{"$f":"SUM(LO52:LQ52)","v":0},null,null,null,{"$f":"SUM(LS52:LU52)","v":0},null,null,null,{"$f":"SUM(LW52:LY52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Disulfiram"]
["ac7.","Non NTP Dosing - Naloxone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EQ53:ES53)","v":0},null,null,null,{"$f":"SUM(EU53:EW53)","v":0},null,null,null,{"$f":"SUM(EY53:FA53)","v":0},null,null,null,{"$f":"SUM(FC53:FE53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MA53:MC53)","v":0},null,null,null,{"$f":"SUM(ME53:MG53)","v":0},null,null,null,{"$f":"SUM(MI53:MK53)","v":0},null,null,null,{"$f":"SUM(MM53:MO53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Naloxone"]
["ac8.","Non NTP Dosing - Vivitrol",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FG54:FI54)","v":0},null,null,null,{"$f":"SUM(FK54:FM54)","v":0},null,null,null,{"$f":"SUM(FO54:FQ54)","v":0},null,null,null,{"$f":"SUM(FS54:FU54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MQ54:MS54)","v":0},null,null,null,{"$f":"SUM(MU54:MW54)","v":0},null,null,null,{"$f":"SUM(MY54:NA54)","v":0},null,null,null,{"$f":"SUM(NC54:NE54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Vivitrol"]
["ac9.","Non NTP Dosing - Acamprosate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FW55:FY55)","v":0},null,null,null,{"$f":"SUM(GA55:GC55)","v":0},null,null,null,{"$f":"SUM(GE55:GG55)","v":0},null,null,null,{"$f":"SUM(GI55:GK55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(NG55:NI55)","v":0},null,null,null,{"$f":"SUM(NK55:NM55)","v":0},null,null,null,{"$f":"SUM(NO55:NQ55)","v":0},null,null,null,{"$f":"SUM(NS55:NU55)","v":0},0,"Non NTP Dosing - Acamprosate"]
["ad.","Physician Consultation",null,null,null,{"$f":"SUM(C56:E56)","v":0},null,null,null,{"$f":"SUM(G56:I56)","v":0},null,null,null,{"$f":"SUM(K56:M56)","v":0},null,null,null,{"$f":"SUM(O56:Q56)","v":0},null,null,null,{"$f":"SUM(S56:U56)","v":0},null,null,null,{"$f":"SUM(W56:Y56)","v":0},null,null,null,{"$f":"SUM(AA56:AC56)","v":0},null,null,null,{"$f":"SUM(AE56:AG56)","v":0},null,null,null,{"$f":"SUM(AI56:AK56)","v":0},null,null,null,{"$f":"SUM(AM56:AO56)","v":0},null,null,null,{"$f":"SUM(AQ56:AS56)","v":0},null,null,null,{"$f":"SUM(AU56:AW56)","v":0},null,null,null,{"$f":"SUM(AY56:BA56)","v":0},null,null,null,{"$f":"SUM(BC56:BE56)","v":0},null,null,null,{"$f":"SUM(BG56:BI56)","v":0},null,null,null,{"$f":"SUM(BK56:BM56)","v":0},null,null,null,{"$f":"SUM(BO56:BQ56)","v":0},null,null,null,{"$f":"SUM(BS56:BU56)","v":0},null,null,null,{"$f":"SUM(BW56:BY56)","v":0},null,null,null,{"$f":"SUM(CA56:CC56)","v":0},null,null,null,{"$f":"SUM(CE56:CG56)","v":0},null,null,null,{"$f":"SUM(CI56:CK56)","v":0},null,null,null,{"$f":"SUM(CM56:CO56)","v":0},null,null,null,{"$f":"SUM(CQ56:CS56)","v":0},null,null,null,{"$f":"SUM(CU56:CW56)","v":0},null,null,null,{"$f":"SUM(CY56:DA56)","v":0},null,null,null,{"$f":"SUM(DC56:DE56)","v":0},null,null,null,{"$f":"SUM(DG56:DI56)","v":0},null,null,null,{"$f":"SUM(DK56:DM56)","v":0},null,null,null,{"$f":"SUM(DO56:DQ56)","v":0},null,null,null,{"$f":"SUM(DS56:DU56)","v":0},null,null,null,{"$f":"SUM(DW56:DY56)","v":0},null,null,null,{"$f":"SUM(EA56:EC56)","v":0},null,null,null,{"$f":"SUM(EE56:EG56)","v":0},null,null,null,{"$f":"SUM(EI56:EK56)","v":0},null,null,null,{"$f":"SUM(EM56:EO56)","v":0},null,null,null,{"$f":"SUM(EQ56:ES56)","v":0},null,null,null,{"$f":"SUM(EU56:EW56)","v":0},null,null,null,{"$f":"SUM(EY56:FA56)","v":0},null,null,null,{"$f":"SUM(FC56:FE56)","v":0},null,null,null,{"$f":"SUM(FG56:FI56)","v":0},null,null,null,{"$f":"SUM(FK56:FM56)","v":0},null,null,null,{"$f":"SUM(FO56:FQ56)","v":0},null,null,null,{"$f":"SUM(FS56:FU56)","v":0},null,null,null,{"$f":"SUM(FW56:FY56)","v":0},null,null,null,{"$f":"SUM(GA56:GC56)","v":0},null,null,null,{"$f":"SUM(GE56:GG56)","v":0},null,null,null,{"$f":"SUM(GI56:GK56)","v":0},null,null,null,{"$f":"SUM(GM56:GO56)","v":0},null,null,null,{"$f":"SUM(GQ56:GS56)","v":0},null,null,null,{"$f":"SUM(GU56:GW56)","v":0},null,null,null,{"$f":"SUM(GY56:HA56)","v":0},null,null,null,{"$f":"SUM(HC56:HE56)","v":0},null,null,null,{"$f":"SUM(HG56:HI56)","v":0},null,null,null,{"$f":"SUM(HK56:HM56)","v":0},null,null,null,{"$f":"SUM(HO56:HQ56)","v":0},null,null,null,{"$f":"SUM(HS56:HU56)","v":0},null,null,null,{"$f":"SUM(HW56:HY56)","v":0},null,null,null,{"$f":"SUM(IA56:IC56)","v":0},null,null,null,{"$f":"SUM(IE56:IG56)","v":0},null,null,null,{"$f":"SUM(II56:IK56)","v":0},null,null,null,{"$f":"SUM(IM56:IO56)","v":0},null,null,null,{"$f":"SUM(IQ56:IS56)","v":0},null,null,null,{"$f":"SUM(IU56:IW56)","v":0},null,null,null,{"$f":"SUM(IY56:JA56)","v":0},null,null,null,{"$f":"SUM(JC56:JE56)","v":0},null,null,null,{"$f":"SUM(JG56:JI56)","v":0},null,null,null,{"$f":"SUM(JK56:JM56)","v":0},null,null,null,{"$f":"SUM(JO56:JQ56)","v":0},null,null,null,{"$f":"SUM(JS56:JU56)","v":0},null,null,null,{"$f":"SUM(JW56:JY56)","v":0},null,null,null,{"$f":"SUM(KA56:KC56)","v":0},null,null,null,{"$f":"SUM(KE56:KG56)","v":0},null,null,null,{"$f":"SUM(KI56:KK56)","v":0},null,null,null,{"$f":"SUM(KM56:KO56)","v":0},null,null,null,{"$f":"SUM(KQ56:KS56)","v":0},null,null,null,{"$f":"SUM(KU56:KW56)","v":0},null,null,null,{"$f":"SUM(KY56:LA56)","v":0},null,null,null,{"$f":"SUM(LC56:LE56)","v":0},null,null,null,{"$f":"SUM(LG56:LI56)","v":0},null,null,null,{"$f":"SUM(LK56:LM56)","v":0},null,null,null,{"$f":"SUM(LO56:LQ56)","v":0},null,null,null,{"$f":"SUM(LS56:LU56)","v":0},null,null,null,{"$f":"SUM(LW56:LY56)","v":0},null,null,null,{"$f":"SUM(MA56:MC56)","v":0},null,null,null,{"$f":"SUM(ME56:MG56)","v":0},null,null,null,{"$f":"SUM(MI56:MK56)","v":0},null,null,null,{"$f":"SUM(MM56:MO56)","v":0},null,null,null,{"$f":"SUM(MQ56:MS56)","v":0},null,null,null,{"$f":"SUM(MU56:MW56)","v":0},null,null,null,{"$f":"SUM(MY56:NA56)","v":0},null,null,null,{"$f":"SUM(NC56:NE56)","v":0},null,null,null,{"$f":"SUM(NG56:NI56)","v":0},null,null,null,{"$f":"SUM(NK56:NM56)","v":0},null,null,null,{"$f":"SUM(NO56:NQ56)","v":0},null,null,null,{"$f":"SUM(NS56:NU56)","v":0},0,"Physician Consultation"]
["ae.","Professional and Special Services",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K57:M57)","v":0},null,null,null,{"$f":"SUM(O57:Q57)","v":0},null,null,null,{"$f":"SUM(S57:U57)","v":0},null,null,null,{"$f":"SUM(W57:Y57)","v":0},null,null,null,{"$f":"SUM(AA57:AC57)","v":0},null,null,null,{"$f":"SUM(AE57:AG57)","v":0},null,null,null,{"$f":"SUM(AI57:AK57)","v":0},null,null,null,{"$f":"SUM(AM57:AO57)","v":0},null,null,null,{"$f":"SUM(AQ57:AS57)","v":0},null,null,null,{"$f":"SUM(AU57:AW57)","v":0},null,null,null,{"$f":"SUM(AY57:BA57)","v":0},null,null,null,{"$f":"SUM(BC57:BE57)","v":0},null,null,null,{"$f":"SUM(BG57:BI57)","v":0},null,null,null,{"$f":"SUM(BK57:BM57)","v":0},null,null,null,{"$f":"SUM(BO57:BQ57)","v":0},null,null,null,{"$f":"SUM(BS57:BU57)","v":0},null,null,null,{"$f":"SUM(BW57:BY57)","v":0},null,null,null,{"$f":"SUM(CA57:CC57)","v":0},null,null,null,{"$f":"SUM(CE57:CG57)","v":0},null,null,null,{"$f":"SUM(CI57:CK57)","v":0},null,null,null,{"$f":"SUM(CM57:CO57)","v":0},null,null,null,{"$f":"SUM(CQ57:CS57)","v":0},null,null,null,{"$f":"SUM(CU57:CW57)","v":0},null,null,null,{"$f":"SUM(CY57:DA57)","v":0},null,null,null,{"$f":"SUM(DC57:DE57)","v":0},null,null,null,{"$f":"SUM(DG57:DI57)","v":0},null,null,null,{"$f":"SUM(DK57:DM57)","v":0},null,null,null,{"$f":"SUM(DO57:DQ57)","v":0},null,null,null,{"$f":"SUM(DS57:DU57)","v":0},null,null,null,{"$f":"SUM(DW57:DY57)","v":0},null,null,null,{"$f":"SUM(EA57:EC57)","v":0},null,null,null,{"$f":"SUM(EE57:EG57)","v":0},null,null,null,{"$f":"SUM(EI57:EK57)","v":0},null,null,null,{"$f":"SUM(EM57:EO57)","v":0},null,null,null,{"$f":"SUM(EQ57:ES57)","v":0},null,null,null,{"$f":"SUM(EU57:EW57)","v":0},null,null,null,{"$f":"SUM(EY57:FA57)","v":0},null,null,null,{"$f":"SUM(FC57:FE57)","v":0},null,null,null,{"$f":"SUM(FG57:FI57)","v":0},null,null,null,{"$f":"SUM(FK57:FM57)","v":0},null,null,null,{"$f":"SUM(FO57:FQ57)","v":0},null,null,null,{"$f":"SUM(FS57:FU57)","v":0},null,null,null,{"$f":"SUM(FW57:FY57)","v":0},null,null,null,{"$f":"SUM(GA57:GC57)","v":0},null,null,null,{"$f":"SUM(GE57:GG57)","v":0},null,null,null,{"$f":"SUM(GI57:GK57)","v":0},null,null,null,{"$f":"SUM(GM57:GO57)","v":0},null,null,null,{"$f":"SUM(GQ57:GS57)","v":0},null,null,null,{"$f":"SUM(GU57:GW57)","v":0},null,null,null,{"$f":"SUM(GY57:HA57)","v":0},null,null,null,{"$f":"SUM(HC57:HE57)","v":0},null,null,null,{"$f":"SUM(HG57:HI57)","v":0},null,null,null,{"$f":"SUM(HK57:HM57)","v":0},null,null,null,{"$f":"SUM(HO57:HQ57)","v":0},null,null,null,{"$f":"SUM(HS57:HU57)","v":0},null,null,null,{"$f":"SUM(HW57:HY57)","v":0},null,null,null,{"$f":"SUM(IA57:IC57)","v":0},null,null,null,{"$f":"SUM(IE57:IG57)","v":0},null,null,null,{"$f":"SUM(II57:IK57)","v":0},null,null,null,{"$f":"SUM(IM57:IO57)","v":0},null,null,null,{"$f":"SUM(IQ57:IS57)","v":0},null,null,null,{"$f":"SUM(IU57:IW57)","v":0},null,null,null,{"$f":"SUM(IY57:JA57)","v":0},null,null,null,{"$f":"SUM(JC57:JE57)","v":0},null,null,null,{"$f":"SUM(JG57:JI57)","v":0},null,null,null,{"$f":"SUM(JK57:JM57)","v":0},null,null,null,{"$f":"SUM(JO57:JQ57)","v":0},null,null,null,{"$f":"SUM(JS57:JU57)","v":0},null,null,null,{"$f":"SUM(JW57:JY57)","v":0},null,null,null,{"$f":"SUM(KA57:KC57)","v":0},null,null,null,{"$f":"SUM(KE57:KG57)","v":0},null,null,null,{"$f":"SUM(KI57:KK57)","v":0},null,null,null,{"$f":"SUM(KM57:KO57)","v":0},null,null,null,{"$f":"SUM(KQ57:KS57)","v":0},null,null,null,{"$f":"SUM(KU57:KW57)","v":0},null,null,null,{"$f":"SUM(KY57:LA57)","v":0},null,null,null,{"$f":"SUM(LC57:LE57)","v":0},null,null,null,{"$f":"SUM(LG57:LI57)","v":0},null,null,null,{"$f":"SUM(LK57:LM57)","v":0},null,null,null,{"$f":"SUM(LO57:LQ57)","v":0},null,null,null,{"$f":"SUM(LS57:LU57)","v":0},null,null,null,{"$f":"SUM(LW57:LY57)","v":0},null,null,null,{"$f":"SUM(MA57:MC57)","v":0},null,null,null,{"$f":"SUM(ME57:MG57)","v":0},null,null,null,{"$f":"SUM(MI57:MK57)","v":0},null,null,null,{"$f":"SUM(MM57:MO57)","v":0},null,null,null,{"$f":"SUM(MQ57:MS57)","v":0},null,null,null,{"$f":"SUM(MU57:MW57)","v":0},null,null,null,{"$f":"SUM(MY57:NA57)","v":0},null,null,null,{"$f":"SUM(NC57:NE57)","v":0},null,null,null,{"$f":"SUM(NG57:NI57)","v":0},null,null,null,{"$f":"SUM(NK57:NM57)","v":0},null,null,null,{"$f":"SUM(NO57:NQ57)","v":0},null,null,null,{"$f":"SUM(NS57:NU57)","v":0},0,"Professional and Special Services"]
[null,"Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transportation"]
["af.","Transportation",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K59:M59)","v":0},null,null,null,{"$f":"SUM(O59:Q59)","v":0},null,null,null,{"$f":"SUM(S59:U59)","v":0},null,null,null,{"$f":"SUM(W59:Y59)","v":0},null,null,null,{"$f":"SUM(AA59:AC59)","v":0},null,null,null,{"$f":"SUM(AE59:AG59)","v":0},null,null,null,{"$f":"SUM(AI59:AK59)","v":0},null,null,null,{"$f":"SUM(AM59:AO59)","v":0},null,null,null,{"$f":"SUM(AQ59:AS59)","v":0},null,null,null,{"$f":"SUM(AU59:AW59)","v":0},null,null,null,{"$f":"SUM(AY59:BA59)","v":0},null,null,null,{"$f":"SUM(BC59:BE59)","v":0},null,null,null,{"$f":"SUM(BG59:BI59)","v":0},null,null,null,{"$f":"SUM(BK59:BM59)","v":0},null,null,null,{"$f":"SUM(BO59:BQ59)","v":0},null,null,null,{"$f":"SUM(BS59:BU59)","v":0},null,null,null,{"$f":"SUM(BW59:BY59)","v":0},null,null,null,{"$f":"SUM(CA59:CC59)","v":0},null,null,null,{"$f":"SUM(CE59:CG59)","v":0},null,null,null,{"$f":"SUM(CI59:CK59)","v":0},null,null,null,{"$f":"SUM(CM59:CO59)","v":0},null,null,null,{"$f":"SUM(CQ59:CS59)","v":0},null,null,null,{"$f":"SUM(CU59:CW59)","v":0},null,null,null,{"$f":"SUM(CY59:DA59)","v":0},null,null,null,{"$f":"SUM(DC59:DE59)","v":0},null,null,null,{"$f":"SUM(DG59:DI59)","v":0},null,null,null,{"$f":"SUM(DK59:DM59)","v":0},null,null,null,{"$f":"SUM(DO59:DQ59)","v":0},null,null,null,{"$f":"SUM(DS59:DU59)","v":0},null,null,null,{"$f":"SUM(DW59:DY59)","v":0},null,null,null,{"$f":"SUM(EA59:EC59)","v":0},null,null,null,{"$f":"SUM(EE59:EG59)","v":0},null,null,null,{"$f":"SUM(EI59:EK59)","v":0},null,null,null,{"$f":"SUM(EM59:EO59)","v":0},null,null,null,{"$f":"SUM(EQ59:ES59)","v":0},null,null,null,{"$f":"SUM(EU59:EW59)","v":0},null,null,null,{"$f":"SUM(EY59:FA59)","v":0},null,null,null,{"$f":"SUM(FC59:FE59)","v":0},null,null,null,{"$f":"SUM(FG59:FI59)","v":0},null,null,null,{"$f":"SUM(FK59:FM59)","v":0},null,null,null,{"$f":"SUM(FO59:FQ59)","v":0},null,null,null,{"$f":"SUM(FS59:FU59)","v":0},null,null,null,{"$f":"SUM(FW59:FY59)","v":0},null,null,null,{"$f":"SUM(GA59:GC59)","v":0},null,null,null,{"$f":"SUM(GE59:GG59)","v":0},null,null,null,{"$f":"SUM(GI59:GK59)","v":0},null,null,null,{"$f":"SUM(GM59:GO59)","v":0},null,null,null,{"$f":"SUM(GQ59:GS59)","v":0},null,null,null,{"$f":"SUM(GU59:GW59)","v":0},null,null,null,{"$f":"SUM(GY59:HA59)","v":0},null,null,null,{"$f":"SUM(HC59:HE59)","v":0},null,null,null,{"$f":"SUM(HG59:HI59)","v":0},null,null,null,{"$f":"SUM(HK59:HM59)","v":0},null,null,null,{"$f":"SUM(HO59:HQ59)","v":0},null,null,null,{"$f":"SUM(HS59:HU59)","v":0},null,null,null,{"$f":"SUM(HW59:HY59)","v":0},null,null,null,{"$f":"SUM(IA59:IC59)","v":0},null,null,null,{"$f":"SUM(IE59:IG59)","v":0},null,null,null,{"$f":"SUM(II59:IK59)","v":0},null,null,null,{"$f":"SUM(IM59:IO59)","v":0},null,null,null,{"$f":"SUM(IQ59:IS59)","v":0},null,null,null,{"$f":"SUM(IU59:IW59)","v":0},null,null,null,{"$f":"SUM(IY59:JA59)","v":0},null,null,null,{"$f":"SUM(JC59:JE59)","v":0},null,null,null,{"$f":"SUM(JG59:JI59)","v":0},null,null,null,{"$f":"SUM(JK59:JM59)","v":0},null,null,null,{"$f":"SUM(JO59:JQ59)","v":0},null,null,null,{"$f":"SUM(JS59:JU59)","v":0},null,null,null,{"$f":"SUM(JW59:JY59)","v":0},null,null,null,{"$f":"SUM(KA59:KC59)","v":0},null,null,null,{"$f":"SUM(KE59:KG59)","v":0},null,null,null,{"$f":"SUM(KI59:KK59)","v":0},null,null,null,{"$f":"SUM(KM59:KO59)","v":0},null,null,null,{"$f":"SUM(KQ59:KS59)","v":0},null,null,null,{"$f":"SUM(KU59:KW59)","v":0},null,null,null,{"$f":"SUM(KY59:LA59)","v":0},null,null,null,{"$f":"SUM(LC59:LE59)","v":0},null,null,null,{"$f":"SUM(LG59:LI59)","v":0},null,null,null,{"$f":"SUM(LK59:LM59)","v":0},null,null,null,{"$f":"SUM(LO59:LQ59)","v":0},null,null,null,{"$f":"SUM(LS59:LU59)","v":0},null,null,null,{"$f":"SUM(LW59:LY59)","v":0},null,null,null,{"$f":"SUM(MA59:MC59)","v":0},null,null,null,{"$f":"SUM(ME59:MG59)","v":0},null,null,null,{"$f":"SUM(MI59:MK59)","v":0},null,null,null,{"$f":"SUM(MM59:MO59)","v":0},null,null,null,{"$f":"SUM(MQ59:MS59)","v":0},null,null,null,{"$f":"SUM(MU59:MW59)","v":0},null,null,null,{"$f":"SUM(MY59:NA59)","v":0},null,null,null,{"$f":"SUM(NC59:NE59)","v":0},null,null,null,{"$f":"SUM(NG59:NI59)","v":0},null,null,null,{"$f":"SUM(NK59:NM59)","v":0},null,null,null,{"$f":"SUM(NO59:NQ59)","v":0},null,null,null,{"$f":"SUM(NS59:NU59)","v":0},{"$f":"SUM(F59+J59+N59+R59+V59+Z59+AD59+AH59+AL59+AP59+AT59+AX59+BB59+BF59+BJ59+BN59+BR59+BV59+BZ59+CD59+CH59+CL59+CP59+CT59+CX59+DB59+DF59+DJ59+DN59+DR59+DV59+DZ59+ED59+EH59+EL59+EP59+ET59+EX59+FB59+FF59+FJ59+FN59+FR59+FV59+FZ59+GD59+GH59+GL59+GP59+GT59+GX59+HB59+HF59+HJ59+HN59+HR59+HV59+HZ59+ID59+IH59+IL59+IP59+IT59+IX59+JB59+JF59+JJ59+JN59+JR59+JV59+JZ59+KD59+KH59+KL59+KP59+KT59+KX59+LB59+LB59+LF59+LJ59+LN59+LR59+LV59+LZ59+MD59+MH59+ML59+MP59+MT59+MX59+NB59+NF59+NJ59+NN59+NR59+NV59)","v":0},"Transportation"]
["ag.","Travel",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K60:M60)","v":0},null,null,null,{"$f":"SUM(O60:Q60)","v":0},null,null,null,{"$f":"SUM(S60:U60)","v":0},null,null,null,{"$f":"SUM(W60:Y60)","v":0},null,null,null,{"$f":"SUM(AA60:AC60)","v":0},null,null,null,{"$f":"SUM(AE60:AG60)","v":0},null,null,null,{"$f":"SUM(AI60:AK60)","v":0},null,null,null,{"$f":"SUM(AM60:AO60)","v":0},null,null,null,{"$f":"SUM(AQ60:AS60)","v":0},null,null,null,{"$f":"SUM(AU60:AW60)","v":0},null,null,null,{"$f":"SUM(AY60:BA60)","v":0},null,null,null,{"$f":"SUM(BC60:BE60)","v":0},null,null,null,{"$f":"SUM(BG60:BI60)","v":0},null,null,null,{"$f":"SUM(BK60:BM60)","v":0},null,null,null,{"$f":"SUM(BO60:BQ60)","v":0},null,null,null,{"$f":"SUM(BS60:BU60)","v":0},null,null,null,{"$f":"SUM(BW60:BY60)","v":0},null,null,null,{"$f":"SUM(CA60:CC60)","v":0},null,null,null,{"$f":"SUM(CE60:CG60)","v":0},null,null,null,{"$f":"SUM(CI60:CK60)","v":0},null,null,null,{"$f":"SUM(CM60:CO60)","v":0},null,null,null,{"$f":"SUM(CQ60:CS60)","v":0},null,null,null,{"$f":"SUM(CU60:CW60)","v":0},null,null,null,{"$f":"SUM(CY60:DA60)","v":0},null,null,null,{"$f":"SUM(DC60:DE60)","v":0},null,null,null,{"$f":"SUM(DG60:DI60)","v":0},null,null,null,{"$f":"SUM(DK60:DM60)","v":0},null,null,null,{"$f":"SUM(DO60:DQ60)","v":0},null,null,null,{"$f":"SUM(DS60:DU60)","v":0},null,null,null,{"$f":"SUM(DW60:DY60)","v":0},null,null,null,{"$f":"SUM(EA60:EC60)","v":0},null,null,null,{"$f":"SUM(EE60:EG60)","v":0},null,null,null,{"$f":"SUM(EI60:EK60)","v":0},null,null,null,{"$f":"SUM(EM60:EO60)","v":0},null,null,null,{"$f":"SUM(EQ60:ES60)","v":0},null,null,null,{"$f":"SUM(EU60:EW60)","v":0},null,null,null,{"$f":"SUM(EY60:FA60)","v":0},null,null,null,{"$f":"SUM(FC60:FE60)","v":0},null,null,null,{"$f":"SUM(FG60:FI60)","v":0},null,null,null,{"$f":"SUM(FK60:FM60)","v":0},null,null,null,{"$f":"SUM(FO60:FQ60)","v":0},null,null,null,{"$f":"SUM(FS60:FU60)","v":0},null,null,null,{"$f":"SUM(FW60:FY60)","v":0},null,null,null,{"$f":"SUM(GA60:GC60)","v":0},null,null,null,{"$f":"SUM(GE60:GG60)","v":0},null,null,null,{"$f":"SUM(GI60:GK60)","v":0},null,null,null,{"$f":"SUM(GM60:GO60)","v":0},null,null,null,{"$f":"SUM(GQ60:GS60)","v":0},null,null,null,{"$f":"SUM(GU60:GW60)","v":0},null,null,null,{"$f":"SUM(GY60:HA60)","v":0},null,null,null,{"$f":"SUM(HC60:HE60)","v":0},null,null,null,{"$f":"SUM(HG60:HI60)","v":0},null,null,null,{"$f":"SUM(HK60:HM60)","v":0},null,null,null,{"$f":"SUM(HO60:HQ60)","v":0},null,null,null,{"$f":"SUM(HS60:HU60)","v":0},null,null,null,{"$f":"SUM(HW60:HY60)","v":0},null,null,null,{"$f":"SUM(IA60:IC60)","v":0},null,null,null,{"$f":"SUM(IE60:IG60)","v":0},null,null,null,{"$f":"SUM(II60:IK60)","v":0},null,null,null,{"$f":"SUM(IM60:IO60)","v":0},null,null,null,{"$f":"SUM(IQ60:IS60)","v":0},null,null,null,{"$f":"SUM(IU60:IW60)","v":0},null,null,null,{"$f":"SUM(IY60:JA60)","v":0},null,null,null,{"$f":"SUM(JC60:JE60)","v":0},null,null,null,{"$f":"SUM(JG60:JI60)","v":0},null,null,null,{"$f":"SUM(JK60:JM60)","v":0},null,null,null,{"$f":"SUM(JO60:JQ60)","v":0},null,null,null,{"$f":"SUM(JS60:JU60)","v":0},null,null,null,{"$f":"SUM(JW60:JY60)","v":0},null,null,null,{"$f":"SUM(KA60:KC60)","v":0},null,null,null,{"$f":"SUM(KE60:KG60)","v":0},null,null,null,{"$f":"SUM(KI60:KK60)","v":0},null,null,null,{"$f":"SUM(KM60:KO60)","v":0},null,null,null,{"$f":"SUM(KQ60:KS60)","v":0},null,null,null,{"$f":"SUM(KU60:KW60)","v":0},null,null,null,{"$f":"SUM(KY60:LA60)","v":0},null,null,null,{"$f":"SUM(LC60:LE60)","v":0},null,null,null,{"$f":"SUM(LG60:LI60)","v":0},null,null,null,{"$f":"SUM(LK60:LM60)","v":0},null,null,null,{"$f":"SUM(LO60:LQ60)","v":0},null,null,null,{"$f":"SUM(LS60:LU60)","v":0},null,null,null,{"$f":"SUM(LW60:LY60)","v":0},null,null,null,{"$f":"SUM(MA60:MC60)","v":0},null,null,null,{"$f":"SUM(ME60:MG60)","v":0},null,null,null,{"$f":"SUM(MI60:MK60)","v":0},null,null,null,{"$f":"SUM(MM60:MO60)","v":0},null,null,null,{"$f":"SUM(MQ60:MS60)","v":0},null,null,null,{"$f":"SUM(MU60:MW60)","v":0},null,null,null,{"$f":"SUM(MY60:NA60)","v":0},null,null,null,{"$f":"SUM(NC60:NE60)","v":0},null,null,null,{"$f":"SUM(NG60:NI60)","v":0},null,null,null,{"$f":"SUM(NK60:NM60)","v":0},null,null,null,{"$f":"SUM(NO60:NQ60)","v":0},null,null,null,{"$f":"SUM(NS60:NU60)","v":0},0,"Travel"]
["ah.","Gas, Oil, & Maintenance - Vehicles",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K61:M61)","v":0},null,null,null,{"$f":"SUM(O61:Q61)","v":0},null,null,null,{"$f":"SUM(S61:U61)","v":0},null,null,null,{"$f":"SUM(W61:Y61)","v":0},null,null,null,{"$f":"SUM(AA61:AC61)","v":0},null,null,null,{"$f":"SUM(AE61:AG61)","v":0},null,null,null,{"$f":"SUM(AI61:AK61)","v":0},null,null,null,{"$f":"SUM(AM61:AO61)","v":0},null,null,null,{"$f":"SUM(AQ61:AS61)","v":0},null,null,null,{"$f":"SUM(AU61:AW61)","v":0},null,null,null,{"$f":"SUM(AY61:BA61)","v":0},null,null,null,{"$f":"SUM(BC61:BE61)","v":0},null,null,null,{"$f":"SUM(BG61:BI61)","v":0},null,null,null,{"$f":"SUM(BK61:BM61)","v":0},null,null,null,{"$f":"SUM(BO61:BQ61)","v":0},null,null,null,{"$f":"SUM(BS61:BU61)","v":0},null,null,null,{"$f":"SUM(BW61:BY61)","v":0},null,null,null,{"$f":"SUM(CA61:CC61)","v":0},null,null,null,{"$f":"SUM(CE61:CG61)","v":0},null,null,null,{"$f":"SUM(CI61:CK61)","v":0},null,null,null,{"$f":"SUM(CM61:CO61)","v":0},null,null,null,{"$f":"SUM(CQ61:CS61)","v":0},null,null,null,{"$f":"SUM(CU61:CW61)","v":0},null,null,null,{"$f":"SUM(CY61:DA61)","v":0},null,null,null,{"$f":"SUM(DC61:DE61)","v":0},null,null,null,{"$f":"SUM(DG61:DI61)","v":0},null,null,null,{"$f":"SUM(DK61:DM61)","v":0},null,null,null,{"$f":"SUM(DO61:DQ61)","v":0},null,null,null,{"$f":"SUM(DS61:DU61)","v":0},null,null,null,{"$f":"SUM(DW61:DY61)","v":0},null,null,null,{"$f":"SUM(EA61:EC61)","v":0},null,null,null,{"$f":"SUM(EE61:EG61)","v":0},null,null,null,{"$f":"SUM(EI61:EK61)","v":0},null,null,null,{"$f":"SUM(EM61:EO61)","v":0},null,null,null,{"$f":"SUM(EQ61:ES61)","v":0},null,null,null,{"$f":"SUM(EU61:EW61)","v":0},null,null,null,{"$f":"SUM(EY61:FA61)","v":0},null,null,null,{"$f":"SUM(FC61:FE61)","v":0},null,null,null,{"$f":"SUM(FG61:FI61)","v":0},null,null,null,{"$f":"SUM(FK61:FM61)","v":0},null,null,null,{"$f":"SUM(FO61:FQ61)","v":0},null,null,null,{"$f":"SUM(FS61:FU61)","v":0},null,null,null,{"$f":"SUM(FW61:FY61)","v":0},null,null,null,{"$f":"SUM(GA61:GC61)","v":0},null,null,null,{"$f":"SUM(GE61:GG61)","v":0},null,null,null,{"$f":"SUM(GI61:GK61)","v":0},null,null,null,{"$f":"SUM(GM61:GO61)","v":0},null,null,null,{"$f":"SUM(GQ61:GS61)","v":0},null,null,null,{"$f":"SUM(GU61:GW61)","v":0},null,null,null,{"$f":"SUM(GY61:HA61)","v":0},null,null,null,{"$f":"SUM(HC61:HE61)","v":0},null,null,null,{"$f":"SUM(HG61:HI61)","v":0},null,null,null,{"$f":"SUM(HK61:HM61)","v":0},null,null,null,{"$f":"SUM(HO61:HQ61)","v":0},null,null,null,{"$f":"SUM(HS61:HU61)","v":0},null,null,null,{"$f":"SUM(HW61:HY61)","v":0},null,null,null,{"$f":"SUM(IA61:IC61)","v":0},null,null,null,{"$f":"SUM(IE61:IG61)","v":0},null,null,null,{"$f":"SUM(II61:IK61)","v":0},null,null,null,{"$f":"SUM(IM61:IO61)","v":0},null,null,null,{"$f":"SUM(IQ61:IS61)","v":0},null,null,null,{"$f":"SUM(IU61:IW61)","v":0},null,null,null,{"$f":"SUM(IY61:JA61)","v":0},null,null,null,{"$f":"SUM(JC61:JE61)","v":0},null,null,null,{"$f":"SUM(JG61:JI61)","v":0},null,null,null,{"$f":"SUM(JK61:JM61)","v":0},null,null,null,{"$f":"SUM(JO61:JQ61)","v":0},null,null,null,{"$f":"SUM(JS61:JU61)","v":0},null,null,null,{"$f":"SUM(JW61:JY61)","v":0},null,null,null,{"$f":"SUM(KA61:KC61)","v":0},null,null,null,{"$f":"SUM(KE61:KG61)","v":0},null,null,null,{"$f":"SUM(KI61:KK61)","v":0},null,null,null,{"$f":"SUM(KM61:KO61)","v":0},null,null,null,{"$f":"SUM(KQ61:KS61)","v":0},null,null,null,{"$f":"SUM(KU61:KW61)","v":0},null,null,null,{"$f":"SUM(KY61:LA61)","v":0},null,null,null,{"$f":"SUM(LC61:LE61)","v":0},null,null,null,{"$f":"SUM(LG61:LI61)","v":0},null,null,null,{"$f":"SUM(LK61:LM61)","v":0},null,null,null,{"$f":"SUM(LO61:LQ61)","v":0},null,null,null,{"$f":"SUM(LS61:LU61)","v":0},null,null,null,{"$f":"SUM(LW61:LY61)","v":0},null,null,null,{"$f":"SUM(MA61:MC61)","v":0},null,null,null,{"$f":"SUM(ME61:MG61)","v":0},null,null,null,{"$f":"SUM(MI61:MK61)","v":0},null,null,null,{"$f":"SUM(MM61:MO61)","v":0},null,null,null,{"$f":"SUM(MQ61:MS61)","v":0},null,null,null,{"$f":"SUM(MU61:MW61)","v":0},null,null,null,{"$f":"SUM(MY61:NA61)","v":0},null,null,null,{"$f":"SUM(NC61:NE61)","v":0},null,null,null,{"$f":"SUM(NG61:NI61)","v":0},null,null,null,{"$f":"SUM(NK61:NM61)","v":0},null,null,null,{"$f":"SUM(NO61:NQ61)","v":0},null,null,null,{"$f":"SUM(NS61:NU61)","v":0},0,"Gas, Oil, & Maintenance - Vehicles"]
["ai.","Rents & Leases - Vehicles",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K62:M62)","v":0},null,null,null,{"$f":"SUM(O62:Q62)","v":0},null,null,null,{"$f":"SUM(S62:U62)","v":0},null,null,null,{"$f":"SUM(W62:Y62)","v":0},null,null,null,{"$f":"SUM(AA62:AC62)","v":0},null,null,null,{"$f":"SUM(AE62:AG62)","v":0},null,null,null,{"$f":"SUM(AI62:AK62)","v":0},null,null,null,{"$f":"SUM(AM62:AO62)","v":0},null,null,null,{"$f":"SUM(AQ62:AS62)","v":0},null,null,null,{"$f":"SUM(AU62:AW62)","v":0},null,null,null,{"$f":"SUM(AY62:BA62)","v":0},null,null,null,{"$f":"SUM(BC62:BE62)","v":0},null,null,null,{"$f":"SUM(BG62:BI62)","v":0},null,null,null,{"$f":"SUM(BK62:BM62)","v":0},null,null,null,{"$f":"SUM(BO62:BQ62)","v":0},null,null,null,{"$f":"SUM(BS62:BU62)","v":0},null,null,null,{"$f":"SUM(BW62:BY62)","v":0},null,null,null,{"$f":"SUM(CA62:CC62)","v":0},null,null,null,{"$f":"SUM(CE62:CG62)","v":0},null,null,null,{"$f":"SUM(CI62:CK62)","v":0},null,null,null,{"$f":"SUM(CM62:CO62)","v":0},null,null,null,{"$f":"SUM(CQ62:CS62)","v":0},null,null,null,{"$f":"SUM(CU62:CW62)","v":0},null,null,null,{"$f":"SUM(CY62:DA62)","v":0},null,null,null,{"$f":"SUM(DC62:DE62)","v":0},null,null,null,{"$f":"SUM(DG62:DI62)","v":0},null,null,null,{"$f":"SUM(DK62:DM62)","v":0},null,null,null,{"$f":"SUM(DO62:DQ62)","v":0},null,null,null,{"$f":"SUM(DS62:DU62)","v":0},null,null,null,{"$f":"SUM(DW62:DY62)","v":0},null,null,null,{"$f":"SUM(EA62:EC62)","v":0},null,null,null,{"$f":"SUM(EE62:EG62)","v":0},null,null,null,{"$f":"SUM(EI62:EK62)","v":0},null,null,null,{"$f":"SUM(EM62:EO62)","v":0},null,null,null,{"$f":"SUM(EQ62:ES62)","v":0},null,null,null,{"$f":"SUM(EU62:EW62)","v":0},null,null,null,{"$f":"SUM(EY62:FA62)","v":0},null,null,null,{"$f":"SUM(FC62:FE62)","v":0},null,null,null,{"$f":"SUM(FG62:FI62)","v":0},null,null,null,{"$f":"SUM(FK62:FM62)","v":0},null,null,null,{"$f":"SUM(FO62:FQ62)","v":0},null,null,null,{"$f":"SUM(FS62:FU62)","v":0},null,null,null,{"$f":"SUM(FW62:FY62)","v":0},null,null,null,{"$f":"SUM(GA62:GC62)","v":0},null,null,null,{"$f":"SUM(GE62:GG62)","v":0},null,null,null,{"$f":"SUM(GI62:GK62)","v":0},null,null,null,{"$f":"SUM(GM62:GO62)","v":0},null,null,null,{"$f":"SUM(GQ62:GS62)","v":0},null,null,null,{"$f":"SUM(GU62:GW62)","v":0},null,null,null,{"$f":"SUM(GY62:HA62)","v":0},null,null,null,{"$f":"SUM(HC62:HE62)","v":0},null,null,null,{"$f":"SUM(HG62:HI62)","v":0},null,null,null,{"$f":"SUM(HK62:HM62)","v":0},null,null,null,{"$f":"SUM(HO62:HQ62)","v":0},null,null,null,{"$f":"SUM(HS62:HU62)","v":0},null,null,null,{"$f":"SUM(HW62:HY62)","v":0},null,null,null,{"$f":"SUM(IA62:IC62)","v":0},null,null,null,{"$f":"SUM(IE62:IG62)","v":0},null,null,null,{"$f":"SUM(II62:IK62)","v":0},null,null,null,{"$f":"SUM(IM62:IO62)","v":0},null,null,null,{"$f":"SUM(IQ62:IS62)","v":0},null,null,null,{"$f":"SUM(IU62:IW62)","v":0},null,null,null,{"$f":"SUM(IY62:JA62)","v":0},null,null,null,{"$f":"SUM(JC62:JE62)","v":0},null,null,null,{"$f":"SUM(JG62:JI62)","v":0},null,null,null,{"$f":"SUM(JK62:JM62)","v":0},null,null,null,{"$f":"SUM(JO62:JQ62)","v":0},null,null,null,{"$f":"SUM(JS62:JU62)","v":0},null,null,null,{"$f":"SUM(JW62:JY62)","v":0},null,null,null,{"$f":"SUM(KA62:KC62)","v":0},null,null,null,{"$f":"SUM(KE62:KG62)","v":0},null,null,null,{"$f":"SUM(KI62:KK62)","v":0},null,null,null,{"$f":"SUM(KM62:KO62)","v":0},null,null,null,{"$f":"SUM(KQ62:KS62)","v":0},null,null,null,{"$f":"SUM(KU62:KW62)","v":0},null,null,null,{"$f":"SUM(KY62:LA62)","v":0},null,null,null,{"$f":"SUM(LC62:LE62)","v":0},null,null,null,{"$f":"SUM(LG62:LI62)","v":0},null,null,null,{"$f":"SUM(LK62:LM62)","v":0},null,null,null,{"$f":"SUM(LO62:LQ62)","v":0},null,null,null,{"$f":"SUM(LS62:LU62)","v":0},null,null,null,{"$f":"SUM(LW62:LY62)","v":0},null,null,null,{"$f":"SUM(MA62:MC62)","v":0},null,null,null,{"$f":"SUM(ME62:MG62)","v":0},null,null,null,{"$f":"SUM(MI62:MK62)","v":0},null,null,null,{"$f":"SUM(MM62:MO62)","v":0},null,null,null,{"$f":"SUM(MQ62:MS62)","v":0},null,null,null,{"$f":"SUM(MU62:MW62)","v":0},null,null,null,{"$f":"SUM(MY62:NA62)","v":0},null,null,null,{"$f":"SUM(NC62:NE62)","v":0},null,null,null,{"$f":"SUM(NG62:NI62)","v":0},null,null,null,{"$f":"SUM(NK62:NM62)","v":0},null,null,null,{"$f":"SUM(NO62:NQ62)","v":0},null,null,null,{"$f":"SUM(NS62:NU62)","v":0},0,"Rents & Leases - Vehicles"]
["aj.","Depreciation - Vehicles",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K63:M63)","v":0},null,null,null,{"$f":"SUM(O63:Q63)","v":0},null,null,null,{"$f":"SUM(S63:U63)","v":0},null,null,null,{"$f":"SUM(W63:Y63)","v":0},null,null,null,{"$f":"SUM(AA63:AC63)","v":0},null,null,null,{"$f":"SUM(AE63:AG63)","v":0},null,null,null,{"$f":"SUM(AI63:AK63)","v":0},null,null,null,{"$f":"SUM(AM63:AO63)","v":0},null,null,null,{"$f":"SUM(AQ63:AS63)","v":0},null,null,null,{"$f":"SUM(AU63:AW63)","v":0},null,null,null,{"$f":"SUM(AY63:BA63)","v":0},null,null,null,{"$f":"SUM(BC63:BE63)","v":0},null,null,null,{"$f":"SUM(BG63:BI63)","v":0},null,null,null,{"$f":"SUM(BK63:BM63)","v":0},null,null,null,{"$f":"SUM(BO63:BQ63)","v":0},null,null,null,{"$f":"SUM(BS63:BU63)","v":0},null,null,null,{"$f":"SUM(BW63:BY63)","v":0},null,null,null,{"$f":"SUM(CA63:CC63)","v":0},null,null,null,{"$f":"SUM(CE63:CG63)","v":0},null,null,null,{"$f":"SUM(CI63:CK63)","v":0},null,null,null,{"$f":"SUM(CM63:CO63)","v":0},null,null,null,{"$f":"SUM(CQ63:CS63)","v":0},null,null,null,{"$f":"SUM(CU63:CW63)","v":0},null,null,null,{"$f":"SUM(CY63:DA63)","v":0},null,null,null,{"$f":"SUM(DC63:DE63)","v":0},null,null,null,{"$f":"SUM(DG63:DI63)","v":0},null,null,null,{"$f":"SUM(DK63:DM63)","v":0},null,null,null,{"$f":"SUM(DO63:DQ63)","v":0},null,null,null,{"$f":"SUM(DS63:DU63)","v":0},null,null,null,{"$f":"SUM(DW63:DY63)","v":0},null,null,null,{"$f":"SUM(EA63:EC63)","v":0},null,null,null,{"$f":"SUM(EE63:EG63)","v":0},null,null,null,{"$f":"SUM(EI63:EK63)","v":0},null,null,null,{"$f":"SUM(EM63:EO63)","v":0},null,null,null,{"$f":"SUM(EQ63:ES63)","v":0},null,null,null,{"$f":"SUM(EU63:EW63)","v":0},null,null,null,{"$f":"SUM(EY63:FA63)","v":0},null,null,null,{"$f":"SUM(FC63:FE63)","v":0},null,null,null,{"$f":"SUM(FG63:FI63)","v":0},null,null,null,{"$f":"SUM(FK63:FM63)","v":0},null,null,null,{"$f":"SUM(FO63:FQ63)","v":0},null,null,null,{"$f":"SUM(FS63:FU63)","v":0},null,null,null,{"$f":"SUM(FW63:FY63)","v":0},null,null,null,{"$f":"SUM(GA63:GC63)","v":0},null,null,null,{"$f":"SUM(GE63:GG63)","v":0},null,null,null,{"$f":"SUM(GI63:GK63)","v":0},null,null,null,{"$f":"SUM(GM63:GO63)","v":0},null,null,null,{"$f":"SUM(GQ63:GS63)","v":0},null,null,null,{"$f":"SUM(GU63:GW63)","v":0},null,null,null,{"$f":"SUM(GY63:HA63)","v":0},null,null,null,{"$f":"SUM(HC63:HE63)","v":0},null,null,null,{"$f":"SUM(HG63:HI63)","v":0},null,null,null,{"$f":"SUM(HK63:HM63)","v":0},null,null,null,{"$f":"SUM(HO63:HQ63)","v":0},null,null,null,{"$f":"SUM(HS63:HU63)","v":0},null,null,null,{"$f":"SUM(HW63:HY63)","v":0},null,null,null,{"$f":"SUM(IA63:IC63)","v":0},null,null,null,{"$f":"SUM(IE63:IG63)","v":0},null,null,null,{"$f":"SUM(II63:IK63)","v":0},null,null,null,{"$f":"SUM(IM63:IO63)","v":0},null,null,null,{"$f":"SUM(IQ63:IS63)","v":0},null,null,null,{"$f":"SUM(IU63:IW63)","v":0},null,null,null,{"$f":"SUM(IY63:JA63)","v":0},null,null,null,{"$f":"SUM(JC63:JE63)","v":0},null,null,null,{"$f":"SUM(JG63:JI63)","v":0},null,null,null,{"$f":"SUM(JK63:JM63)","v":0},null,null,null,{"$f":"SUM(JO63:JQ63)","v":0},null,null,null,{"$f":"SUM(JS63:JU63)","v":0},null,null,null,{"$f":"SUM(JW63:JY63)","v":0},null,null,null,{"$f":"SUM(KA63:KC63)","v":0},null,null,null,{"$f":"SUM(KE63:KG63)","v":0},null,null,null,{"$f":"SUM(KI63:KK63)","v":0},null,null,null,{"$f":"SUM(KM63:KO63)","v":0},null,null,null,{"$f":"SUM(KQ63:KS63)","v":0},null,null,null,{"$f":"SUM(KU63:KW63)","v":0},null,null,null,{"$f":"SUM(KY63:LA63)","v":0},null,null,null,{"$f":"SUM(LC63:LE63)","v":0},null,null,null,{"$f":"SUM(LG63:LI63)","v":0},null,null,null,{"$f":"SUM(LK63:LM63)","v":0},null,null,null,{"$f":"SUM(LO63:LQ63)","v":0},null,null,null,{"$f":"SUM(LS63:LU63)","v":0},null,null,null,{"$f":"SUM(LW63:LY63)","v":0},null,null,null,{"$f":"SUM(MA63:MC63)","v":0},null,null,null,{"$f":"SUM(ME63:MG63)","v":0},null,null,null,{"$f":"SUM(MI63:MK63)","v":0},null,null,null,{"$f":"SUM(MM63:MO63)","v":0},null,null,null,{"$f":"SUM(MQ63:MS63)","v":0},null,null,null,{"$f":"SUM(MU63:MW63)","v":0},null,null,null,{"$f":"SUM(MY63:NA63)","v":0},null,null,null,{"$f":"SUM(NC63:NE63)","v":0},null,null,null,{"$f":"SUM(NG63:NI63)","v":0},null,null,null,{"$f":"SUM(NK63:NM63)","v":0},null,null,null,{"$f":"SUM(NO63:NQ63)","v":0},null,null,null,{"$f":"SUM(NS63:NU63)","v":0},{"$f":"SUM(F63+J63+N63+R63+V63+Z63+AD63+AH63+AL63+AP63+AT63+AX63+BB63+BF63+BJ63+BN63+BR63+BV63+BZ63+CD63+CH63+CL63+CP63+CT63+CX63+DB63+DF63+DJ63+DN63+DR63+DV63+DZ63+ED63+EH63+EL63+EP63+ET63+EX63+FB63+FF63+FJ63+FN63+FR63+FV63+FZ63+GD63+GH63+GL63+GP63+GT63+GX63+HB63+HF63+HJ63+HN63+HR63+HV63+HZ63+ID63+IH63+IL63+IP63+IT63+IX63+JB63+JF63+JJ63+JN63+JR63+JV63+JZ63+KD63+KH63+KL63+KP63+KT63+KX63+LB63+LF63+LJ63+LN63+LR63+LV63+LZ63+MD63+MH63+ML63+MP63+MT63+MX63+NB63+NF63+NJ63+NN63+NR63+NV63)","v":0},"Depreciation - Vehicles"]
[null,"Other Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
["ak.","Indirect Costs",null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(K65:M65)","v":0},null,null,null,{"$f":"SUM(O65:Q65)","v":0},null,null,null,{"$f":"SUM(S65:U65)","v":0},null,null,null,{"$f":"SUM(W65:Y65)","v":0},null,null,null,{"$f":"SUM(AA65:AC65)","v":0},null,null,null,{"$f":"SUM(AE65:AG65)","v":0},null,null,null,{"$f":"SUM(AI65:AK65)","v":0},null,null,null,{"$f":"SUM(AM65:AO65)","v":0},null,null,null,{"$f":"SUM(AQ65:AS65)","v":0},null,null,null,{"$f":"SUM(AU65:AW65)","v":0},null,null,null,{"$f":"SUM(AY65:BA65)","v":0},null,null,null,{"$f":"SUM(BC65:BE65)","v":0},null,null,null,{"$f":"SUM(BG65:BI65)","v":0},null,null,null,{"$f":"SUM(BK65:BM65)","v":0},null,null,null,{"$f":"SUM(BO65:BQ65)","v":0},null,null,null,{"$f":"SUM(BS65:BU65)","v":0},null,null,null,{"$f":"SUM(BW65:BY65)","v":0},null,null,null,{"$f":"SUM(CA65:CC65)","v":0},null,null,null,{"$f":"SUM(CE65:CG65)","v":0},null,null,null,{"$f":"SUM(CI65:CK65)","v":0},null,null,null,{"$f":"SUM(CM65:CO65)","v":0},null,null,null,{"$f":"SUM(CQ65:CS65)","v":0},null,null,null,{"$f":"SUM(CU65:CW65)","v":0},null,null,null,{"$f":"SUM(CY65:DA65)","v":0},null,null,null,{"$f":"SUM(DC65:DE65)","v":0},null,null,null,{"$f":"SUM(DG65:DI65)","v":0},null,null,null,{"$f":"SUM(DK65:DM65)","v":0},null,null,null,{"$f":"SUM(DO65:DQ65)","v":0},null,null,null,{"$f":"SUM(DS65:DU65)","v":0},null,null,null,{"$f":"SUM(DW65:DY65)","v":0},null,null,null,{"$f":"SUM(EA65:EC65)","v":0},null,null,null,{"$f":"SUM(EE65:EG65)","v":0},null,null,null,{"$f":"SUM(EI65:EK65)","v":0},null,null,null,{"$f":"SUM(EM65:EO65)","v":0},null,null,null,{"$f":"SUM(EQ65:ES65)","v":0},null,null,null,{"$f":"SUM(EU65:EW65)","v":0},null,null,null,{"$f":"SUM(EY65:FA65)","v":0},null,null,null,{"$f":"SUM(FC65:FE65)","v":0},null,null,null,{"$f":"SUM(FG65:FI65)","v":0},null,null,null,{"$f":"SUM(FK65:FM65)","v":0},null,null,null,{"$f":"SUM(FO65:FQ65)","v":0},null,null,null,{"$f":"SUM(FS65:FU65)","v":0},null,null,null,{"$f":"SUM(FW65:FY65)","v":0},null,null,null,{"$f":"SUM(GA65:GC65)","v":0},null,null,null,{"$f":"SUM(GE65:GG65)","v":0},null,null,null,{"$f":"SUM(GI65:GK65)","v":0},null,null,null,{"$f":"SUM(GM65:GO65)","v":0},null,null,null,{"$f":"SUM(GQ65:GS65)","v":0},null,null,null,{"$f":"SUM(GU65:GW65)","v":0},null,null,null,{"$f":"SUM(GY65:HA65)","v":0},null,null,null,{"$f":"SUM(HC65:HE65)","v":0},null,null,null,{"$f":"SUM(HG65:HI65)","v":0},null,null,null,{"$f":"SUM(HK65:HM65)","v":0},null,null,null,{"$f":"SUM(HO65:HQ65)","v":0},null,null,null,{"$f":"SUM(HS65:HU65)","v":0},null,null,null,{"$f":"SUM(HW65:HY65)","v":0},null,null,null,{"$f":"SUM(IA65:IC65)","v":0},null,null,null,{"$f":"SUM(IE65:IG65)","v":0},null,null,null,{"$f":"SUM(II65:IK65)","v":0},null,null,null,{"$f":"SUM(IM65:IO65)","v":0},null,null,null,{"$f":"SUM(IQ65:IS65)","v":0},null,null,null,{"$f":"SUM(IU65:IW65)","v":0},null,null,null,{"$f":"SUM(IY65:JA65)","v":0},null,null,null,{"$f":"SUM(JC65:JE65)","v":0},null,null,null,{"$f":"SUM(JG65:JI65)","v":0},null,null,null,{"$f":"SUM(JK65:JM65)","v":0},null,null,null,{"$f":"SUM(JO65:JQ65)","v":0},null,null,null,{"$f":"SUM(JS65:JU65)","v":0},null,null,null,{"$f":"SUM(JW65:JY65)","v":0},null,null,null,{"$f":"SUM(KA65:KC65)","v":0},null,null,null,{"$f":"SUM(KE65:KG65)","v":0},null,null,null,{"$f":"SUM(KI65:KK65)","v":0},null,null,null,{"$f":"SUM(KM65:KO65)","v":0},null,null,null,{"$f":"SUM(KQ65:KS65)","v":0},null,null,null,{"$f":"SUM(KU65:KW65)","v":0},null,null,null,{"$f":"SUM(KY65:LA65)","v":0},null,null,null,{"$f":"SUM(LC65:LE65)","v":0},null,null,null,{"$f":"SUM(LG65:LI65)","v":0},null,null,null,{"$f":"SUM(LK65:LM65)","v":0},null,null,null,{"$f":"SUM(LO65:LQ65)","v":0},null,null,null,{"$f":"SUM(LS65:LU65)","v":0},null,null,null,{"$f":"SUM(LW65:LY65)","v":0},null,null,null,{"$f":"SUM(MA65:MC65)","v":0},null,null,null,{"$f":"SUM(ME65:MG65)","v":0},null,null,null,{"$f":"SUM(MI65:MK65)","v":0},null,null,null,{"$f":"SUM(MM65:MO65)","v":0},null,null,null,{"$f":"SUM(MQ65:MS65)","v":0},null,null,null,{"$f":"SUM(MU65:MW65)","v":0},null,null,null,{"$f":"SUM(MY65:NA65)","v":0},null,null,null,{"$f":"SUM(NC65:NE65)","v":0},null,null,null,{"$f":"SUM(NG65:NI65)","v":0},null,null,null,{"$f":"SUM(NK65:NM65)","v":0},null,null,null,{"$f":"SUM(NO65:NQ65)","v":0},null,null,null,{"$f":"SUM(NS65:NU65)","v":0},0,"Indirect Costs"]
["al.","TOTAL  ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS",{"$f":"SUM(C15:C65)","v":0},{"$f":"SUM(D15:D65)","v":0},{"$f":"SUM(E15:E65)","v":0},{"$f":"SUM(C66:E66)","v":0},{"$f":"SUM(G15:G65)","v":0},{"$f":"SUM(H15:H65)","v":0},{"$f":"SUM(I15:I65)","v":0},{"$f":"SUM(G66:I66)","v":0},{"$f":"SUM(K15:K65)","v":0},{"$f":"SUM(L15:L65)","v":0},{"$f":"SUM(M15:M65)","v":0},{"$f":"SUM(K66:M66)","v":0},{"$f":"SUM(O15:O65)","v":0},{"$f":"SUM(P15:P65)","v":0},{"$f":"SUM(Q15:Q65)","v":0},{"$f":"SUM(O66:Q66)","v":0},{"$f":"SUM(S15:S65)","v":0},{"$f":"SUM(T15:T65)","v":0},{"$f":"SUM(U15:U65)","v":0},{"$f":"SUM(S66:U66)","v":0},{"$f":"SUM(W15:W65)","v":0},{"$f":"SUM(X15:X65)","v":0},{"$f":"SUM(Y15:Y65)","v":0},{"$f":"SUM(W66:Y66)","v":0},{"$f":"SUM(AA15:AA65)","v":0},{"$f":"SUM(AB15:AB65)","v":0},{"$f":"SUM(AC15:AC65)","v":0},{"$f":"SUM(AA66:AC66)","v":0},{"$f":"SUM(AE15:AE65)","v":0},{"$f":"SUM(AF15:AF65)","v":0},{"$f":"SUM(AG15:AG65)","v":0},{"$f":"SUM(AE66:AG66)","v":0},{"$f":"SUM(AI15:AI65)","v":0},{"$f":"SUM(AJ15:AJ65)","v":0},{"$f":"SUM(AK15:AK65)","v":0},{"$f":"SUM(AI66:AK66)","v":0},{"$f":"SUM(AM15:AM65)","v":0},{"$f":"SUM(AN15:AN65)","v":0},{"$f":"SUM(AO15:AO65)","v":0},{"$f":"SUM(AM66:AO66)","v":0},{"$f":"SUM(AQ15:AQ65)","v":0},{"$f":"SUM(AR15:AR65)","v":0},{"$f":"SUM(AS15:AS65)","v":0},{"$f":"SUM(AQ66:AS66)","v":0},{"$f":"SUM(AU15:AU65)","v":0},{"$f":"SUM(AV15:AV65)","v":0},{"$f":"SUM(AW15:AW65)","v":0},{"$f":"SUM(AU66:AW66)","v":0},{"$f":"SUM(AY15:AY65)","v":0},{"$f":"SUM(AZ15:AZ65)","v":0},{"$f":"SUM(BA15:BA65)","v":0},{"$f":"SUM(AY66:BA66)","v":0},{"$f":"SUM(BC15:BC65)","v":0},{"$f":"SUM(BD15:BD65)","v":0},{"$f":"SUM(BE15:BE65)","v":0},{"$f":"SUM(BC66:BE66)","v":0},{"$f":"SUM(BG15:BG65)","v":0},{"$f":"SUM(BH15:BH65)","v":0},{"$f":"SUM(BI15:BI65)","v":0},{"$f":"SUM(BG66:BI66)","v":0},{"$f":"SUM(BK15:BK65)","v":0},{"$f":"SUM(BL15:BL65)","v":0},{"$f":"SUM(BM15:BM65)","v":0},{"$f":"SUM(BK66:BM66)","v":0},{"$f":"SUM(BO15:BO65)","v":0},{"$f":"SUM(BP15:BP65)","v":0},{"$f":"SUM(BQ15:BQ65)","v":0},{"$f":"SUM(BO66:BQ66)","v":0},{"$f":"SUM(BS15:BS65)","v":0},{"$f":"SUM(BT15:BT65)","v":0},{"$f":"SUM(BU15:BU65)","v":0},{"$f":"SUM(BS66:BU66)","v":0},{"$f":"SUM(BW15:BW65)","v":0},{"$f":"SUM(BX15:BX65)","v":0},{"$f":"SUM(BY15:BY65)","v":0},{"$f":"SUM(BW66:BY66)","v":0},{"$f":"SUM(CA15:CA65)","v":0},{"$f":"SUM(CB15:CB65)","v":0},{"$f":"SUM(CC15:CC65)","v":0},{"$f":"SUM(CA66:CC66)","v":0},{"$f":"SUM(CE15:CE65)","v":0},{"$f":"SUM(CF15:CF65)","v":0},{"$f":"SUM(CG15:CG65)","v":0},{"$f":"SUM(CE66:CG66)","v":0},{"$f":"SUM(CI15:CI65)","v":0},{"$f":"SUM(CJ15:CJ65)","v":0},{"$f":"SUM(CK15:CK65)","v":0},{"$f":"SUM(CI66:CK66)","v":0},{"$f":"SUM(CM15:CM65)","v":0},{"$f":"SUM(CN15:CN65)","v":0},{"$f":"SUM(CO15:CO65)","v":0},{"$f":"SUM(CM66:CO66)","v":0},{"$f":"SUM(CQ15:CQ65)","v":0},{"$f":"SUM(CR15:CR65)","v":0},{"$f":"SUM(CS15:CS65)","v":0},{"$f":"SUM(CQ66:CS66)","v":0},{"$f":"SUM(CU15:CU65)","v":0},{"$f":"SUM(CV15:CV65)","v":0},{"$f":"SUM(CW15:CW65)","v":0},{"$f":"SUM(CU66:CW66)","v":0},{"$f":"SUM(CY15:CY65)","v":0},{"$f":"SUM(CZ15:CZ65)","v":0},{"$f":"SUM(DA15:DA65)","v":0},{"$f":"SUM(CY66:DA66)","v":0},{"$f":"SUM(DC15:DC65)","v":0},{"$f":"SUM(DD15:DD65)","v":0},{"$f":"SUM(DE15:DE65)","v":0},{"$f":"SUM(DC66:DE66)","v":0},{"$f":"SUM(DG15:DG65)","v":0},{"$f":"SUM(DH15:DH65)","v":0},{"$f":"SUM(DI15:DI65)","v":0},{"$f":"SUM(DG66:DI66)","v":0},{"$f":"SUM(DK15:DK65)","v":0},{"$f":"SUM(DL15:DL65)","v":0},{"$f":"SUM(DM15:DM65)","v":0},{"$f":"SUM(DK66:DM66)","v":0},{"$f":"SUM(DO15:DO65)","v":0},{"$f":"SUM(DP15:DP65)","v":0},{"$f":"SUM(DQ15:DQ65)","v":0},{"$f":"SUM(DO66:DQ66)","v":0},{"$f":"SUM(DS15:DS65)","v":0},{"$f":"SUM(DT15:DT65)","v":0},{"$f":"SUM(DU15:DU65)","v":0},{"$f":"SUM(DS66:DU66)","v":0},{"$f":"SUM(DW15:DW65)","v":0},{"$f":"SUM(DX15:DX65)","v":0},{"$f":"SUM(DY15:DY65)","v":0},{"$f":"SUM(DW66:DY66)","v":0},{"$f":"SUM(EA15:EA65)","v":0},{"$f":"SUM(EB15:EB65)","v":0},{"$f":"SUM(EC15:EC65)","v":0},{"$f":"SUM(EA66:EC66)","v":0},{"$f":"SUM(EE15:EE65)","v":0},{"$f":"SUM(EF15:EF65)","v":0},{"$f":"SUM(EG15:EG65)","v":0},{"$f":"SUM(EE66:EG66)","v":0},{"$f":"SUM(EI15:EI65)","v":0},{"$f":"SUM(EJ15:EJ65)","v":0},{"$f":"SUM(EK15:EK65)","v":0},{"$f":"SUM(EI66:EK66)","v":0},{"$f":"SUM(EM15:EM65)","v":0},{"$f":"SUM(EN15:EN65)","v":0},{"$f":"SUM(EO15:EO65)","v":0},{"$f":"SUM(EM66:EO66)","v":0},{"$f":"SUM(EQ15:EQ65)","v":0},{"$f":"SUM(ER15:ER65)","v":0},{"$f":"SUM(ES15:ES65)","v":0},{"$f":"SUM(EQ66:ES66)","v":0},{"$f":"SUM(EU15:EU65)","v":0},{"$f":"SUM(EV15:EV65)","v":0},{"$f":"SUM(EW15:EW65)","v":0},{"$f":"SUM(EU66:EW66)","v":0},{"$f":"SUM(EY15:EY65)","v":0},{"$f":"SUM(EZ15:EZ65)","v":0},{"$f":"SUM(FA15:FA65)","v":0},{"$f":"SUM(EY66:FA66)","v":0},{"$f":"SUM(FC15:FC65)","v":0},{"$f":"SUM(FD15:FD65)","v":0},{"$f":"SUM(FE15:FE65)","v":0},{"$f":"SUM(FC66:FE66)","v":0},{"$f":"SUM(FG15:FG65)","v":0},{"$f":"SUM(FH15:FH65)","v":0},{"$f":"SUM(FI15:FI65)","v":0},{"$f":"SUM(FG66:FI66)","v":0},{"$f":"SUM(FK15:FK65)","v":0},{"$f":"SUM(FL15:FL65)","v":0},{"$f":"SUM(FM15:FM65)","v":0},{"$f":"SUM(FK66:FM66)","v":0},{"$f":"SUM(FO15:FO65)","v":0},{"$f":"SUM(FP15:FP65)","v":0},{"$f":"SUM(FQ15:FQ65)","v":0},{"$f":"SUM(FO66:FQ66)","v":0},{"$f":"SUM(FS15:FS65)","v":0},{"$f":"SUM(FT15:FT65)","v":0},{"$f":"SUM(FU15:FU65)","v":0},{"$f":"SUM(FS66:FU66)","v":0},{"$f":"SUM(FW15:FW65)","v":0},{"$f":"SUM(FX15:FX65)","v":0},{"$f":"SUM(FY15:FY65)","v":0},{"$f":"SUM(FW66:FY66)","v":0},{"$f":"SUM(GA15:GA65)","v":0},{"$f":"SUM(GB15:GB65)","v":0},{"$f":"SUM(GC15:GC65)","v":0},{"$f":"SUM(GA66:GC66)","v":0},{"$f":"SUM(GE15:GE65)","v":0},{"$f":"SUM(GF15:GF65)","v":0},{"$f":"SUM(GG15:GG65)","v":0},{"$f":"SUM(GE66:GG66)","v":0},{"$f":"SUM(GI15:GI65)","v":0},{"$f":"SUM(GJ15:GJ65)","v":0},{"$f":"SUM(GK15:GK65)","v":0},{"$f":"SUM(GI66:GK66)","v":0},{"$f":"SUM(GM15:GM65)","v":0},{"$f":"SUM(GN15:GN65)","v":0},{"$f":"SUM(GO15:GO65)","v":0},{"$f":"SUM(GM66:GO66)","v":0},{"$f":"SUM(GQ15:GQ65)","v":0},{"$f":"SUM(GR15:GR65)","v":0},{"$f":"SUM(GS15:GS65)","v":0},{"$f":"SUM(GQ66:GS66)","v":0},{"$f":"SUM(GU15:GU65)","v":0},{"$f":"SUM(GV15:GV65)","v":0},{"$f":"SUM(GW15:GW65)","v":0},{"$f":"SUM(GU66:GW66)","v":0},{"$f":"SUM(GY15:GY65)","v":0},{"$f":"SUM(GZ15:GZ65)","v":0},{"$f":"SUM(HA15:HA65)","v":0},{"$f":"SUM(GY66:HA66)","v":0},{"$f":"SUM(HC15:HC65)","v":0},{"$f":"SUM(HD15:HD65)","v":0},{"$f":"SUM(HE15:HE65)","v":0},{"$f":"SUM(HC66:HE66)","v":0},{"$f":"SUM(HG15:HG65)","v":0},{"$f":"SUM(HH15:HH65)","v":0},{"$f":"SUM(HI15:HI65)","v":0},{"$f":"SUM(HG66:HI66)","v":0},{"$f":"SUM(HK15:HK65)","v":0},{"$f":"SUM(HL15:HL65)","v":0},{"$f":"SUM(HM15:HM65)","v":0},{"$f":"SUM(HK66:HM66)","v":0},{"$f":"SUM(HO15:HO65)","v":0},{"$f":"SUM(HP15:HP65)","v":0},{"$f":"SUM(HQ15:HQ65)","v":0},{"$f":"SUM(HO66:HQ66)","v":0},{"$f":"SUM(HS15:HS65)","v":0},{"$f":"SUM(HT15:HT65)","v":0},{"$f":"SUM(HU15:HU65)","v":0},{"$f":"SUM(HS66:HU66)","v":0},{"$f":"SUM(HW15:HW65)","v":0},{"$f":"SUM(HX15:HX65)","v":0},{"$f":"SUM(HY15:HY65)","v":0},{"$f":"SUM(HW66:HY66)","v":0},{"$f":"SUM(IA15:IA65)","v":0},{"$f":"SUM(IB15:IB65)","v":0},{"$f":"SUM(IC15:IC65)","v":0},{"$f":"SUM(IA66:IC66)","v":0},{"$f":"SUM(IE15:IE65)","v":0},{"$f":"SUM(IF15:IF65)","v":0},{"$f":"SUM(IG15:IG65)","v":0},{"$f":"SUM(IE66:IG66)","v":0},{"$f":"SUM(II15:II65)","v":0},{"$f":"SUM(IJ15:IJ65)","v":0},{"$f":"SUM(IK15:IK65)","v":0},{"$f":"SUM(II66:IK66)","v":0},{"$f":"SUM(IM15:IM65)","v":0},{"$f":"SUM(IN15:IN65)","v":0},{"$f":"SUM(IO15:IO65)","v":0},{"$f":"SUM(IM66:IO66)","v":0},{"$f":"SUM(IQ15:IQ65)","v":0},{"$f":"SUM(IR15:IR65)","v":0},{"$f":"SUM(IS15:IS65)","v":0},{"$f":"SUM(IQ66:IS66)","v":0},{"$f":"SUM(IU15:IU65)","v":0},{"$f":"SUM(IV15:IV65)","v":0},{"$f":"SUM(IW15:IW65)","v":0},{"$f":"SUM(IU66:IW66)","v":0},{"$f":"SUM(IY15:IY65)","v":0},{"$f":"SUM(IZ15:IZ65)","v":0},{"$f":"SUM(JA15:JA65)","v":0},{"$f":"SUM(IY66:JA66)","v":0},{"$f":"SUM(JC15:JC65)","v":0},{"$f":"SUM(JD15:JD65)","v":0},{"$f":"SUM(JE15:JE65)","v":0},{"$f":"SUM(JC66:JE66)","v":0},{"$f":"SUM(JG15:JG65)","v":0},{"$f":"SUM(JH15:JH65)","v":0},{"$f":"SUM(JI15:JI65)","v":0},{"$f":"SUM(JG66:JI66)","v":0},{"$f":"SUM(JK15:JK65)","v":0},{"$f":"SUM(JL15:JL65)","v":0},{"$f":"SUM(JM15:JM65)","v":0},{"$f":"SUM(JK66:JM66)","v":0},{"$f":"SUM(JO15:JO65)","v":0},{"$f":"SUM(JP15:JP65)","v":0},{"$f":"SUM(JQ15:JQ65)","v":0},{"$f":"SUM(JO66:JQ66)","v":0},{"$f":"SUM(JS15:JS65)","v":0},{"$f":"SUM(JT15:JT65)","v":0},{"$f":"SUM(JU15:JU65)","v":0},{"$f":"SUM(JS66:JU66)","v":0},{"$f":"SUM(JW15:JW65)","v":0},{"$f":"SUM(JX15:JX65)","v":0},{"$f":"SUM(JY15:JY65)","v":0},{"$f":"SUM(JW66:JY66)","v":0},{"$f":"SUM(KA15:KA65)","v":0},{"$f":"SUM(KB15:KB65)","v":0},{"$f":"SUM(KC15:KC65)","v":0},{"$f":"SUM(KA66:KC66)","v":0},{"$f":"SUM(KE15:KE65)","v":0},{"$f":"SUM(KF15:KF65)","v":0},{"$f":"SUM(KG15:KG65)","v":0},{"$f":"SUM(KE66:KG66)","v":0},{"$f":"SUM(KI15:KI65)","v":0},{"$f":"SUM(KJ15:KJ65)","v":0},{"$f":"SUM(KK15:KK65)","v":0},{"$f":"SUM(KI66:KK66)","v":0},{"$f":"SUM(KM15:KM65)","v":0},{"$f":"SUM(KN15:KN65)","v":0},{"$f":"SUM(KO15:KO65)","v":0},{"$f":"SUM(KM66:KO66)","v":0},{"$f":"SUM(KQ15:KQ65)","v":0},{"$f":"SUM(KR15:KR65)","v":0},{"$f":"SUM(KS15:KS65)","v":0},{"$f":"SUM(KQ66:KS66)","v":0},{"$f":"SUM(KU15:KU65)","v":0},{"$f":"SUM(KV15:KV65)","v":0},{"$f":"SUM(KW15:KW65)","v":0},{"$f":"SUM(KU66:KW66)","v":0},{"$f":"SUM(KY15:KY65)","v":0},{"$f":"SUM(KZ15:KZ65)","v":0},{"$f":"SUM(LA15:LA65)","v":0},{"$f":"SUM(KY66:LA66)","v":0},{"$f":"SUM(LC15:LC65)","v":0},{"$f":"SUM(LD15:LD65)","v":0},{"$f":"SUM(LE15:LE65)","v":0},{"$f":"SUM(LC66:LE66)","v":0},{"$f":"SUM(LG15:LG65)","v":0},{"$f":"SUM(LH15:LH65)","v":0},{"$f":"SUM(LI15:LI65)","v":0},{"$f":"SUM(LG66:LI66)","v":0},{"$f":"SUM(LK15:LK65)","v":0},{"$f":"SUM(LL15:LL65)","v":0},{"$f":"SUM(LM15:LM65)","v":0},{"$f":"SUM(LK66:LM66)","v":0},{"$f":"SUM(LO15:LO65)","v":0},{"$f":"SUM(LP15:LP65)","v":0},{"$f":"SUM(LQ15:LQ65)","v":0},{"$f":"SUM(LO66:LQ66)","v":0},{"$f":"SUM(LS15:LS65)","v":0},{"$f":"SUM(LT15:LT65)","v":0},{"$f":"SUM(LU15:LU65)","v":0},{"$f":"SUM(LS66:LU66)","v":0},{"$f":"SUM(LW15:LW65)","v":0},{"$f":"SUM(LX15:LX65)","v":0},{"$f":"SUM(LY15:LY65)","v":0},{"$f":"SUM(LW66:LY66)","v":0},{"$f":"SUM(MA15:MA65)","v":0},{"$f":"SUM(MB15:MB65)","v":0},{"$f":"SUM(MC15:MC65)","v":0},{"$f":"SUM(MA66:MC66)","v":0},{"$f":"SUM(ME15:ME65)","v":0},{"$f":"SUM(MF15:MF65)","v":0},{"$f":"SUM(MG15:MG65)","v":0},{"$f":"SUM(ME66:MG66)","v":0},{"$f":"SUM(MI15:MI65)","v":0},{"$f":"SUM(MJ15:MJ65)","v":0},{"$f":"SUM(MK15:MK65)","v":0},{"$f":"SUM(MI66:MK66)","v":0},{"$f":"SUM(MM15:MM65)","v":0},{"$f":"SUM(MN15:MN65)","v":0},{"$f":"SUM(MO15:MO65)","v":0},{"$f":"SUM(MM66:MO66)","v":0},{"$f":"SUM(MQ15:MQ65)","v":0},{"$f":"SUM(MR15:MR65)","v":0},{"$f":"SUM(MS15:MS65)","v":0},{"$f":"SUM(MQ66:MS66)","v":0},{"$f":"SUM(MU15:MU65)","v":0},{"$f":"SUM(MV15:MV65)","v":0},{"$f":"SUM(MW15:MW65)","v":0},{"$f":"SUM(MU66:MW66)","v":0},{"$f":"SUM(MY15:MY65)","v":0},{"$f":"SUM(MZ15:MZ65)","v":0},{"$f":"SUM(NA15:NA65)","v":0},{"$f":"SUM(MY66:NA66)","v":0},{"$f":"SUM(NC15:NC65)","v":0},{"$f":"SUM(ND15:ND65)","v":0},{"$f":"SUM(NE15:NE65)","v":0},{"$f":"SUM(NC66:NE66)","v":0},{"$f":"SUM(NG15:NG65)","v":0},{"$f":"SUM(NH15:NH65)","v":0},{"$f":"SUM(NI15:NI65)","v":0},{"$f":"SUM(NG66:NI66)","v":0},{"$f":"SUM(NK15:NK65)","v":0},{"$f":"SUM(NL15:NL65)","v":0},{"$f":"SUM(NM15:NM65)","v":0},{"$f":"SUM(NK66:NM66)","v":0},{"$f":"SUM(NO15:NO65)","v":0},{"$f":"SUM(NP15:NP65)","v":0},{"$f":"SUM(NQ15:NQ65)","v":0},{"$f":"SUM(NO66:NQ66)","v":0},{"$f":"SUM(NS15:NS65)","v":0},{"$f":"SUM(NT15:NT65)","v":0},{"$f":"SUM(NU15:NU65)","v":0},{"$f":"SUM(NS66:NU66)","v":0},0,"TOTAL  ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS"]
[]
[null,null,"RES 3.1 - Non Perinatal",null,null,null,"RES 3.3 - Non Perinatal",null,null,null,"RES 3.5 - Non Perinatal",null,null,null,"RES 3.1 Case Management - Non Perinatal",null,null,null,"RES 3.3 Case Management - Non Perinatal",null,null,null,"RES 3.5 Case Management - Non Perinatal",null,null,null,"RES 3.2 WM Case Management - Non Perinatal",null,null,null,"RES 3.1 Physician Consultation - Non Perinatal",null,null,null,"RES 3.3 Physician Consultation - Non Perinatal",null,null,null,"RES 3.5 Physician Consultation - Non Perinatal",null,null,null,"RES 3.2 WM Physician Consultation - Non Perinatal",null,null,null,"RES 3.1 Recovery Services Individual - Non Perinatal",null,null,null,"RES 3.3 Recovery Services Individual - Non Perinatal",null,null,null,"RES 3.5 Recovery Services Individual - Non Perinatal",null,null,null,"RES 3.1 Recovery Services Group - Non Perinatal",null,null,null,"RES 3.3 Recovery Services Group - Non Perinatal",null,null,null,"RES 3.5 Recovery Services Group - Non Perinatal",null,null,null,"RES 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",null,null,null,"RES 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",null,null,null,"RES 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",null,null,null,"RES 3.1 Recovery Services - Case Management - Non Perinatal",null,null,null,"RES 3.3 Recovery Services - Case Management - Non Perinatal",null,null,null,"RES 3.5 Recovery Services - Case Management - Non Perinatal",null,null,null,"RES 3.2 WM - Clinically Managed Residential Withdrawal Management - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Naloxone - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal",null,null,null,"RES 3.1 Perinatal",null,null,null,"RES 3.3 Perinatal",null,null,null,"RES 3.5 Perinatal",null,null,null,"RES 3.1 Case Management - Perinatal",null,null,null,"RES 3.3 Case Management - Perinatal",null,null,null,"RES 3.5 Case Management - Perinatal",null,null,null,"RES 3.2 WM Case Management - Perinatal",null,null,null,"RES 3.1 Physician Consultation - Perinatal",null,null,null,"RES 3.3 Physician Consultation - Perinatal",null,null,null,"RES 3.5 Physician Consultation - Perinatal",null,null,null,"RES 3.2 WM Physician Consultation - Perinatal",null,null,null,"RES 3.1 Recovery Services Individual - Perinatal",null,null,null,"RES 3.3 Recovery Services Individual - Perinatal",null,null,null,"RES 3.5 Recovery Services Individual - Perinatal",null,null,null,"RES 3.1 Recovery Services Group - Perinatal",null,null,null,"RES 3.3 Recovery Services Group - Perinatal",null,null,null,"RES 3.5 Recovery Services Group - Perinatal",null,null,null,"RES 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",null,null,null,"RES 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",null,null,null,"RES 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",null,null,null,"RES 3.1 Recovery Services - Case Management - Perinatal",null,null,null,"RES 3.3 Recovery Services - Case Management - Perinatal",null,null,null,"RES 3.5 Recovery Services - Case Management - Perinatal",null,null,null,"RES 3.2 WM - Clinically Managed Residential Withdrawal Management - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Buprenorphine - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Disulfiram - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Naloxone - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Vivitrol - Perinatal",null,null,null,"RES 3.1 - Medication Assisted Treatment Dosing Acamprosate - Perinatal",null,null,null,"RES 3.3 - Medication Assisted Treatment Dosing Acamprosate - Perinatal",null,null,null,"RES 3.5 - Medication Assisted Treatment Dosing Acamprosate - Perinatal",null,null,null,"RES 3.2 WM - Medication Assisted Treatment Dosing Acamprosate - Perinatal"]
[null,null,"PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL"]
[2,"DIRECT COSTS"]
[null,"Personnel Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Personnel Services"]
["a.","Salary and Wages",null,null,null,{"$f":"SUM(C72:E72)","v":0},null,null,null,{"$f":"SUM(G72:I72)","v":0},null,null,null,{"$f":"SUM(K72:M72)","v":0},null,null,null,{"$f":"SUM(O72:Q72)","v":0},null,null,null,{"$f":"SUM(S72:U72)","v":0},null,null,null,{"$f":"SUM(W72:Y72)","v":0},null,null,null,{"$f":"SUM(AA72:AC72)","v":0},null,null,null,{"$f":"SUM(AE72:AG72)","v":0},null,null,null,{"$f":"SUM(AI72:AK72)","v":0},null,null,null,{"$f":"SUM(AM72:AO72)","v":0},null,null,null,{"$f":"SUM(AQ72:AS72)","v":0},null,null,null,{"$f":"SUM(AU72:AW72)","v":0},null,null,null,{"$f":"SUM(AY72:BA72)","v":0},null,null,null,{"$f":"SUM(BC72:BE72)","v":0},null,null,null,{"$f":"SUM(BG72:BI72)","v":0},null,null,null,{"$f":"SUM(BK72:BM72)","v":0},null,null,null,{"$f":"SUM(BO72:BQ72)","v":0},null,null,null,{"$f":"SUM(BS72:BU72)","v":0},null,null,null,{"$f":"SUM(BW72:BY72)","v":0},null,null,null,{"$f":"SUM(CA72:CC72)","v":0},null,null,null,{"$f":"SUM(CE72:CG72)","v":0},null,null,null,{"$f":"SUM(CI72:CK72)","v":0},null,null,null,{"$f":"SUM(CM72:CO72)","v":0},null,null,null,{"$f":"SUM(CQ72:CS72)","v":0},null,null,null,{"$f":"SUM(CU72:CW72)","v":0},null,null,null,{"$f":"SUM(CY72:DA72)","v":0},null,null,null,{"$f":"SUM(DC72:DE72)","v":0},null,null,null,{"$f":"SUM(DG72:DI72)","v":0},null,null,null,{"$f":"SUM(DK72:DM72)","v":0},null,null,null,{"$f":"SUM(DO72:DQ72)","v":0},null,null,null,{"$f":"SUM(DS72:DU72)","v":0},null,null,null,{"$f":"SUM(DW72:DY72)","v":0},null,null,null,{"$f":"SUM(EA72:EC72)","v":0},null,null,null,{"$f":"SUM(EE72:EG72)","v":0},null,null,null,{"$f":"SUM(EI72:EK72)","v":0},null,null,null,{"$f":"SUM(EM72:EO72)","v":0},null,null,null,{"$f":"SUM(EQ72:ES72)","v":0},null,null,null,{"$f":"SUM(EU72:EW72)","v":0},null,null,null,{"$f":"SUM(EY72:FA72)","v":0},null,null,null,{"$f":"SUM(FC72:FE72)","v":0},null,null,null,{"$f":"SUM(FG72:FI72)","v":0},null,null,null,{"$f":"SUM(FK72:FM72)","v":0},null,null,null,{"$f":"SUM(FO72:FQ72)","v":0},null,null,null,{"$f":"SUM(FS72:FU72)","v":0},null,null,null,{"$f":"SUM(FW72:FY72)","v":0},null,null,null,{"$f":"SUM(GA72:GC72)","v":0},null,null,null,{"$f":"SUM(GE72:GG72)","v":0},null,null,null,{"$f":"SUM(GI72:GK72)","v":0},null,null,null,{"$f":"SUM(GM72:GO72)","v":0},null,null,null,{"$f":"SUM(GQ72:GS72)","v":0},null,null,null,{"$f":"SUM(GU72:GW72)","v":0},null,null,null,{"$f":"SUM(GY72:HA72)","v":0},null,null,null,{"$f":"SUM(HC72:HE72)","v":0},null,null,null,{"$f":"SUM(HG72:HI72)","v":0},null,null,null,{"$f":"SUM(HK72:HM72)","v":0},null,null,null,{"$f":"SUM(HO72:HQ72)","v":0},null,null,null,{"$f":"SUM(HS72:HU72)","v":0},null,null,null,{"$f":"SUM(HW72:HY72)","v":0},null,null,null,{"$f":"SUM(IA72:IC72)","v":0},null,null,null,{"$f":"SUM(IE72:IG72)","v":0},null,null,null,{"$f":"SUM(II72:IK72)","v":0},null,null,null,{"$f":"SUM(IM72:IO72)","v":0},null,null,null,{"$f":"SUM(IQ72:IS72)","v":0},null,null,null,{"$f":"SUM(IU72:IW72)","v":0},null,null,null,{"$f":"SUM(IY72:JA72)","v":0},null,null,null,{"$f":"SUM(JC72:JE72)","v":0},null,null,null,{"$f":"SUM(JG72:JI72)","v":0},null,null,null,{"$f":"SUM(JK72:JM72)","v":0},null,null,null,{"$f":"SUM(JO72:JQ72)","v":0},null,null,null,{"$f":"SUM(JS72:JU72)","v":0},null,null,null,{"$f":"SUM(JW72:JY72)","v":0},null,null,null,{"$f":"SUM(KA72:KC72)","v":0},null,null,null,{"$f":"SUM(KE72:KG72)","v":0},null,null,null,{"$f":"SUM(KI72:KK72)","v":0},null,null,null,{"$f":"SUM(KM72:KO72)","v":0},null,null,null,{"$f":"SUM(KQ72:KS72)","v":0},null,null,null,{"$f":"SUM(KU72:KW72)","v":0},null,null,null,{"$f":"SUM(KY72:LA72)","v":0},null,null,null,{"$f":"SUM(LC72:LE72)","v":0},null,null,null,{"$f":"SUM(LG72:LI72)","v":0},null,null,null,{"$f":"SUM(LK72:LM72)","v":0},null,null,null,{"$f":"SUM(LO72:LQ72)","v":0},null,null,null,{"$f":"SUM(LS72:LU72)","v":0},null,null,null,{"$f":"SUM(LW72:LY72)","v":0},null,null,null,{"$f":"SUM(MA72:MC72)","v":0},null,null,null,{"$f":"SUM(ME72:MG72)","v":0},null,null,null,{"$f":"SUM(MI72:MK72)","v":0},null,null,null,{"$f":"SUM(MM72:MO72)","v":0},null,null,null,{"$f":"SUM(MQ72:MS72)","v":0},null,null,null,{"$f":"SUM(MU72:MW72)","v":0},null,null,null,{"$f":"SUM(MY72:NA72)","v":0},null,null,null,{"$f":"SUM(NC72:NE72)","v":0},null,null,null,{"$f":"SUM(NG72:NI72)","v":0},null,null,null,{"$f":"SUM(NK72:NM72)","v":0},null,null,null,{"$f":"SUM(NO72:NQ72)","v":0},null,null,null,{"$f":"SUM(NS72:NU72)","v":0},{"$f":"SUM(F72+J72+N72+R72+V72+Z72+AD72+AH72+AL72+AP72+AT72+AX72+BB72+BF72+BJ72+BN72+BR72+BV72+BZ72+CD72+CH72+CL72+CP72+CT72+CX72+DB72+DF72+DJ72+DN72+DR72+DV72+DZ72+ED72+EH72+EL72+EP72+ET72+EX72+FB72+FF72+FJ72+FN72+FR72+FV72+FZ72+GD72+GH72+GL72+GP72+GT72+GX72+HB72+HF72+HJ72+HN72+HR72+HV72+HZ72+ID72+IH72+IL72+IP72+IT72+IX72+JB72+JF72+JJ72+JN72+JR72+JV72+JZ72+KD72+KH72+KL72+KP72+KT72+KX72+LB72+LB72+LF72+LJ72+LN72+LR72+LV72+LZ72+MD72+MH72+ML72+MP72+MT72+MX72+NB72+NF72+NJ72+NN72+NR72+NV72)","v":0},"Salary and Wages"]
["b.","Employee Benefits",null,null,null,{"$f":"SUM(C73:E73)","v":0},null,null,null,{"$f":"SUM(G73:I73)","v":0},null,null,null,{"$f":"SUM(K73:M73)","v":0},null,null,null,{"$f":"SUM(O73:Q73)","v":0},null,null,null,{"$f":"SUM(S73:U73)","v":0},null,null,null,{"$f":"SUM(W73:Y73)","v":0},null,null,null,{"$f":"SUM(AA73:AC73)","v":0},null,null,null,{"$f":"SUM(AE73:AG73)","v":0},null,null,null,{"$f":"SUM(AI73:AK73)","v":0},null,null,null,{"$f":"SUM(AM73:AO73)","v":0},null,null,null,{"$f":"SUM(AQ73:AS73)","v":0},null,null,null,{"$f":"SUM(AU73:AW73)","v":0},null,null,null,{"$f":"SUM(AY73:BA73)","v":0},null,null,null,{"$f":"SUM(BC73:BE73)","v":0},null,null,null,{"$f":"SUM(BG73:BI73)","v":0},null,null,null,{"$f":"SUM(BK73:BM73)","v":0},null,null,null,{"$f":"SUM(BO73:BQ73)","v":0},null,null,null,{"$f":"SUM(BS73:BU73)","v":0},null,null,null,{"$f":"SUM(BW73:BY73)","v":0},null,null,null,{"$f":"SUM(CA73:CC73)","v":0},null,null,null,{"$f":"SUM(CE73:CG73)","v":0},null,null,null,{"$f":"SUM(CI73:CK73)","v":0},null,null,null,{"$f":"SUM(CM73:CO73)","v":0},null,null,null,{"$f":"SUM(CQ73:CS73)","v":0},null,null,null,{"$f":"SUM(CU73:CW73)","v":0},null,null,null,{"$f":"SUM(CY73:DA73)","v":0},null,null,null,{"$f":"SUM(DC73:DE73)","v":0},null,null,null,{"$f":"SUM(DG73:DI73)","v":0},null,null,null,{"$f":"SUM(DK73:DM73)","v":0},null,null,null,{"$f":"SUM(DO73:DQ73)","v":0},null,null,null,{"$f":"SUM(DS73:DU73)","v":0},null,null,null,{"$f":"SUM(DW73:DY73)","v":0},null,null,null,{"$f":"SUM(EA73:EC73)","v":0},null,null,null,{"$f":"SUM(EE73:EG73)","v":0},null,null,null,{"$f":"SUM(EI73:EK73)","v":0},null,null,null,{"$f":"SUM(EM73:EO73)","v":0},null,null,null,{"$f":"SUM(EQ73:ES73)","v":0},null,null,null,{"$f":"SUM(EU73:EW73)","v":0},null,null,null,{"$f":"SUM(EY73:FA73)","v":0},null,null,null,{"$f":"SUM(FC73:FE73)","v":0},null,null,null,{"$f":"SUM(FG73:FI73)","v":0},null,null,null,{"$f":"SUM(FK73:FM73)","v":0},null,null,null,{"$f":"SUM(FO73:FQ73)","v":0},null,null,null,{"$f":"SUM(FS73:FU73)","v":0},null,null,null,{"$f":"SUM(FW73:FY73)","v":0},null,null,null,{"$f":"SUM(GA73:GC73)","v":0},null,null,null,{"$f":"SUM(GE73:GG73)","v":0},null,null,null,{"$f":"SUM(GI73:GK73)","v":0},null,null,null,{"$f":"SUM(GM73:GO73)","v":0},null,null,null,{"$f":"SUM(GQ73:GS73)","v":0},null,null,null,{"$f":"SUM(GU73:GW73)","v":0},null,null,null,{"$f":"SUM(GY73:HA73)","v":0},null,null,null,{"$f":"SUM(HC73:HE73)","v":0},null,null,null,{"$f":"SUM(HG73:HI73)","v":0},null,null,null,{"$f":"SUM(HK73:HM73)","v":0},null,null,null,{"$f":"SUM(HO73:HQ73)","v":0},null,null,null,{"$f":"SUM(HS73:HU73)","v":0},null,null,null,{"$f":"SUM(HW73:HY73)","v":0},null,null,null,{"$f":"SUM(IA73:IC73)","v":0},null,null,null,{"$f":"SUM(IE73:IG73)","v":0},null,null,null,{"$f":"SUM(II73:IK73)","v":0},null,null,null,{"$f":"SUM(IM73:IO73)","v":0},null,null,null,{"$f":"SUM(IQ73:IS73)","v":0},null,null,null,{"$f":"SUM(IU73:IW73)","v":0},null,null,null,{"$f":"SUM(IY73:JA73)","v":0},null,null,null,{"$f":"SUM(JC73:JE73)","v":0},null,null,null,{"$f":"SUM(JG73:JI73)","v":0},null,null,null,{"$f":"SUM(JK73:JM73)","v":0},null,null,null,{"$f":"SUM(JO73:JQ73)","v":0},null,null,null,{"$f":"SUM(JS73:JU73)","v":0},null,null,null,{"$f":"SUM(JW73:JY73)","v":0},null,null,null,{"$f":"SUM(KA73:KC73)","v":0},null,null,null,{"$f":"SUM(KE73:KG73)","v":0},null,null,null,{"$f":"SUM(KI73:KK73)","v":0},null,null,null,{"$f":"SUM(KM73:KO73)","v":0},null,null,null,{"$f":"SUM(KQ73:KS73)","v":0},null,null,null,{"$f":"SUM(KU73:KW73)","v":0},null,null,null,{"$f":"SUM(KY73:LA73)","v":0},null,null,null,{"$f":"SUM(LC73:LE73)","v":0},null,null,null,{"$f":"SUM(LG73:LI73)","v":0},null,null,null,{"$f":"SUM(LK73:LM73)","v":0},null,null,null,{"$f":"SUM(LO73:LQ73)","v":0},null,null,null,{"$f":"SUM(LS73:LU73)","v":0},null,null,null,{"$f":"SUM(LW73:LY73)","v":0},null,null,null,{"$f":"SUM(MA73:MC73)","v":0},null,null,null,{"$f":"SUM(ME73:MG73)","v":0},null,null,null,{"$f":"SUM(MI73:MK73)","v":0},null,null,null,{"$f":"SUM(MM73:MO73)","v":0},null,null,null,{"$f":"SUM(MQ73:MS73)","v":0},null,null,null,{"$f":"SUM(MU73:MW73)","v":0},null,null,null,{"$f":"SUM(MY73:NA73)","v":0},null,null,null,{"$f":"SUM(NC73:NE73)","v":0},null,null,null,{"$f":"SUM(NG73:NI73)","v":0},null,null,null,{"$f":"SUM(NK73:NM73)","v":0},null,null,null,{"$f":"SUM(NO73:NQ73)","v":0},null,null,null,{"$f":"SUM(NS73:NU73)","v":0},{"$f":"SUM(F73+J73+N73+R73+V73+Z73+AD73+AH73+AL73+AP73+AT73+AX73+BB73+BF73+BJ73+BN73+BR73+BV73+BZ73+CD73+CH73+CL73+CP73+CT73+CX73+DB73+DF73+DJ73+DN73+DR73+DV73+DZ73+ED73+EH73+EL73+EP73+ET73+EX73+FB73+FF73+FJ73+FN73+FR73+FV73+FZ73+GD73+GH73+GL73+GP73+GT73+GX73+HB73+HF73+HJ73+HN73+HR73+HV73+HZ73+ID73+IH73+IL73+IP73+IT73+IX73+JB73+JF73+JJ73+JN73+JR73+JV73+JZ73+KD73+KH73+KL73+KP73+KT73+KX73+LB73+LB73+LF73+LJ73+LN73+LR73+LV73+LZ73+MD73+MH73+ML73+MP73+MT73+MX73+NB73+NF73+NJ73+NN73+NR73+NV73)","v":0},"Employee Benefits"]
[null,"Equipment, Materials and Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment, Materials and Supplies"]
["h.","Depreciation - Equipment",null,null,null,{"$f":"SUM(C75:E75)","v":0},null,null,null,{"$f":"SUM(G75:I75)","v":0},null,null,null,{"$f":"SUM(K75:M75)","v":0},null,null,null,{"$f":"SUM(O75:Q75)","v":0},null,null,null,{"$f":"SUM(S75:U75)","v":0},null,null,null,{"$f":"SUM(W75:Y75)","v":0},null,null,null,{"$f":"SUM(AA75:AC75)","v":0},null,null,null,{"$f":"SUM(AE75:AG75)","v":0},null,null,null,{"$f":"SUM(AI75:AK75)","v":0},null,null,null,{"$f":"SUM(AM75:AO75)","v":0},null,null,null,{"$f":"SUM(AQ75:AS75)","v":0},null,null,null,{"$f":"SUM(AU75:AW75)","v":0},null,null,null,{"$f":"SUM(AY75:BA75)","v":0},null,null,null,{"$f":"SUM(BC75:BE75)","v":0},null,null,null,{"$f":"SUM(BG75:BI75)","v":0},null,null,null,{"$f":"SUM(BK75:BM75)","v":0},null,null,null,{"$f":"SUM(BO75:BQ75)","v":0},null,null,null,{"$f":"SUM(BS75:BU75)","v":0},null,null,null,{"$f":"SUM(BW75:BY75)","v":0},null,null,null,{"$f":"SUM(CA75:CC75)","v":0},null,null,null,{"$f":"SUM(CE75:CG75)","v":0},null,null,null,{"$f":"SUM(CI75:CK75)","v":0},null,null,null,{"$f":"SUM(CM75:CO75)","v":0},null,null,null,{"$f":"SUM(CQ75:CS75)","v":0},null,null,null,{"$f":"SUM(CU75:CW75)","v":0},null,null,null,{"$f":"SUM(CY75:DA75)","v":0},null,null,null,{"$f":"SUM(DC75:DE75)","v":0},null,null,null,{"$f":"SUM(DG75:DI75)","v":0},null,null,null,{"$f":"SUM(DK75:DM75)","v":0},null,null,null,{"$f":"SUM(DO75:DQ75)","v":0},null,null,null,{"$f":"SUM(DS75:DU75)","v":0},null,null,null,{"$f":"SUM(DW75:DY75)","v":0},null,null,null,{"$f":"SUM(EA75:EC75)","v":0},null,null,null,{"$f":"SUM(EE75:EG75)","v":0},null,null,null,{"$f":"SUM(EI75:EK75)","v":0},null,null,null,{"$f":"SUM(EM75:EO75)","v":0},null,null,null,{"$f":"SUM(EQ75:ES75)","v":0},null,null,null,{"$f":"SUM(EU75:EW75)","v":0},null,null,null,{"$f":"SUM(EY75:FA75)","v":0},null,null,null,{"$f":"SUM(FC75:FE75)","v":0},null,null,null,{"$f":"SUM(FG75:FI75)","v":0},null,null,null,{"$f":"SUM(FK75:FM75)","v":0},null,null,null,{"$f":"SUM(FO75:FQ75)","v":0},null,null,null,{"$f":"SUM(FS75:FU75)","v":0},null,null,null,{"$f":"SUM(FW75:FY75)","v":0},null,null,null,{"$f":"SUM(GA75:GC75)","v":0},null,null,null,{"$f":"SUM(GE75:GG75)","v":0},null,null,null,{"$f":"SUM(GI75:GK75)","v":0},null,null,null,{"$f":"SUM(GM75:GO75)","v":0},null,null,null,{"$f":"SUM(GQ75:GS75)","v":0},null,null,null,{"$f":"SUM(GU75:GW75)","v":0},null,null,null,{"$f":"SUM(GY75:HA75)","v":0},null,null,null,{"$f":"SUM(HC75:HE75)","v":0},null,null,null,{"$f":"SUM(HG75:HI75)","v":0},null,null,null,{"$f":"SUM(HK75:HM75)","v":0},null,null,null,{"$f":"SUM(HO75:HQ75)","v":0},null,null,null,{"$f":"SUM(HS75:HU75)","v":0},null,null,null,{"$f":"SUM(HW75:HY75)","v":0},null,null,null,{"$f":"SUM(IA75:IC75)","v":0},null,null,null,{"$f":"SUM(IE75:IG75)","v":0},null,null,null,{"$f":"SUM(II75:IK75)","v":0},null,null,null,{"$f":"SUM(IM75:IO75)","v":0},null,null,null,{"$f":"SUM(IQ75:IS75)","v":0},null,null,null,{"$f":"SUM(IU75:IW75)","v":0},null,null,null,{"$f":"SUM(IY75:JA75)","v":0},null,null,null,{"$f":"SUM(JC75:JE75)","v":0},null,null,null,{"$f":"SUM(JG75:JI75)","v":0},null,null,null,{"$f":"SUM(JK75:JM75)","v":0},null,null,null,{"$f":"SUM(JO75:JQ75)","v":0},null,null,null,{"$f":"SUM(JS75:JU75)","v":0},null,null,null,{"$f":"SUM(JW75:JY75)","v":0},null,null,null,{"$f":"SUM(KA75:KC75)","v":0},null,null,null,{"$f":"SUM(KE75:KG75)","v":0},null,null,null,{"$f":"SUM(KI75:KK75)","v":0},null,null,null,{"$f":"SUM(KM75:KO75)","v":0},null,null,null,{"$f":"SUM(KQ75:KS75)","v":0},null,null,null,{"$f":"SUM(KU75:KW75)","v":0},null,null,null,{"$f":"SUM(KY75:LA75)","v":0},null,null,null,{"$f":"SUM(LC75:LE75)","v":0},null,null,null,{"$f":"SUM(LG75:LI75)","v":0},null,null,null,{"$f":"SUM(LK75:LM75)","v":0},null,null,null,{"$f":"SUM(LO75:LQ75)","v":0},null,null,null,{"$f":"SUM(LS75:LU75)","v":0},null,null,null,{"$f":"SUM(LW75:LY75)","v":0},null,null,null,{"$f":"SUM(MA75:MC75)","v":0},null,null,null,{"$f":"SUM(ME75:MG75)","v":0},null,null,null,{"$f":"SUM(MI75:MK75)","v":0},null,null,null,{"$f":"SUM(MM75:MO75)","v":0},null,null,null,{"$f":"SUM(MQ75:MS75)","v":0},null,null,null,{"$f":"SUM(MU75:MW75)","v":0},null,null,null,{"$f":"SUM(MY75:NA75)","v":0},null,null,null,{"$f":"SUM(NC75:NE75)","v":0},null,null,null,{"$f":"SUM(NG75:NI75)","v":0},null,null,null,{"$f":"SUM(NK75:NM75)","v":0},null,null,null,{"$f":"SUM(NO75:NQ75)","v":0},null,null,null,{"$f":"SUM(NS75:NU75)","v":0},{"$f":"SUM(F75+J75+N75+R75+V75+Z75+AD75+AH75+AL75+AP75+AT75+AX75+BB75+BF75+BJ75+BN75+BR75+BV75+BZ75+CD75+CH75+CL75+CP75+CT75+CX75+DB75+DF75+DJ75+DN75+DR75+DV75+DZ75+ED75+EH75+EL75+EP75+ET75+EX75+FB75+FF75+FJ75+FN75+FR75+FV75+FZ75+GD75+GH75+GL75+GP75+GT75+GX75+HB75+HF75+HJ75+HN75+HR75+HV75+HZ75+ID75+IH75+IL75+IP75+IT75+IX75+JB75+JF75+JJ75+JN75+JR75+JV75+JZ75+KD75+KH75+KL75+KP75+KT75+KX75+LB75+LB75+LF75+LJ75+LN75+LR75+LV75+LZ75+MD75+MH75+ML75+MP75+MT75+MX75+NB75+NF75+NJ75+NN75+NR75+NV75)","v":0},"Depreciation - Equipment"]
["i.","Maintenance - Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Maintenance - Equipment"]
["j.","Medical, Dental and Laboratory Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Medical, Dental and Laboratory Supplies"]
["k.","Membership Dues",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Membership Dues"]
["l.","Rent and Lease Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rent and Lease Equipment"]
["c.","Clothing and Personal Supplies",null,null,null,{"$f":"SUM(C80:E80)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Clothing and Personal Supplies"]
["d.","Food",null,null,null,{"$f":"SUM(C81:E81)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Food"]
["e.","Laundry Services and Supplies",null,null,null,{"$f":"SUM(C82:E82)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Laundry Services and Supplies"]
["m.","Small Tools and Instruments",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Small Tools and Instruments"]
["n.","Training",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Training"]
["o.","Miscellaneous Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Supplies"]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenses"]
["p.","Communications",null,null,null,{"$f":"SUM(C87:E87)","v":0},null,null,null,{"$f":"SUM(G87:I87)","v":0},null,null,null,{"$f":"SUM(K87:M87)","v":0},null,null,null,{"$f":"SUM(O87:Q87)","v":0},null,null,null,{"$f":"SUM(S87:U87)","v":0},null,null,null,{"$f":"SUM(W87:Y87)","v":0},null,null,null,{"$f":"SUM(AA87:AC87)","v":0},null,null,null,{"$f":"SUM(AE87:AG87)","v":0},null,null,null,{"$f":"SUM(AI87:AK87)","v":0},null,null,null,{"$f":"SUM(AM87:AO87)","v":0},null,null,null,{"$f":"SUM(AQ87:AS87)","v":0},null,null,null,{"$f":"SUM(AU87:AW87)","v":0},null,null,null,{"$f":"SUM(AY87:BA87)","v":0},null,null,null,{"$f":"SUM(BC87:BE87)","v":0},null,null,null,{"$f":"SUM(BG87:BI87)","v":0},null,null,null,{"$f":"SUM(BK87:BM87)","v":0},null,null,null,{"$f":"SUM(BO87:BQ87)","v":0},null,null,null,{"$f":"SUM(BS87:BU87)","v":0},null,null,null,{"$f":"SUM(BW87:BY87)","v":0},null,null,null,{"$f":"SUM(CA87:CC87)","v":0},null,null,null,{"$f":"SUM(CE87:CG87)","v":0},null,null,null,{"$f":"SUM(CI87:CK87)","v":0},null,null,null,{"$f":"SUM(CM87:CO87)","v":0},null,null,null,{"$f":"SUM(CQ87:CS87)","v":0},null,null,null,{"$f":"SUM(CU87:CW87)","v":0},null,null,null,{"$f":"SUM(CY87:DA87)","v":0},null,null,null,{"$f":"SUM(DC87:DE87)","v":0},null,null,null,{"$f":"SUM(DG87:DI87)","v":0},null,null,null,{"$f":"SUM(DK87:DM87)","v":0},null,null,null,{"$f":"SUM(DO87:DQ87)","v":0},null,null,null,{"$f":"SUM(DS87:DU87)","v":0},null,null,null,{"$f":"SUM(DW87:DY87)","v":0},null,null,null,{"$f":"SUM(EA87:EC87)","v":0},null,null,null,{"$f":"SUM(EE87:EG87)","v":0},null,null,null,{"$f":"SUM(EI87:EK87)","v":0},null,null,null,{"$f":"SUM(EM87:EO87)","v":0},null,null,null,{"$f":"SUM(EQ87:ES87)","v":0},null,null,null,{"$f":"SUM(EU87:EW87)","v":0},null,null,null,{"$f":"SUM(EY87:FA87)","v":0},null,null,null,{"$f":"SUM(FC87:FE87)","v":0},null,null,null,{"$f":"SUM(FG87:FI87)","v":0},null,null,null,{"$f":"SUM(FK87:FM87)","v":0},null,null,null,{"$f":"SUM(FO87:FQ87)","v":0},null,null,null,{"$f":"SUM(FS87:FU87)","v":0},null,null,null,{"$f":"SUM(FW87:FY87)","v":0},null,null,null,{"$f":"SUM(GA87:GC87)","v":0},null,null,null,{"$f":"SUM(GE87:GG87)","v":0},null,null,null,{"$f":"SUM(GI87:GK87)","v":0},null,null,null,{"$f":"SUM(GM87:GO87)","v":0},null,null,null,{"$f":"SUM(GQ87:GS87)","v":0},null,null,null,{"$f":"SUM(GU87:GW87)","v":0},null,null,null,{"$f":"SUM(GY87:HA87)","v":0},null,null,null,{"$f":"SUM(HC87:HE87)","v":0},null,null,null,{"$f":"SUM(HG87:HI87)","v":0},null,null,null,{"$f":"SUM(HK87:HM87)","v":0},null,null,null,{"$f":"SUM(HO87:HQ87)","v":0},null,null,null,{"$f":"SUM(HS87:HU87)","v":0},null,null,null,{"$f":"SUM(HW87:HY87)","v":0},null,null,null,{"$f":"SUM(IA87:IC87)","v":0},null,null,null,{"$f":"SUM(IE87:IG87)","v":0},null,null,null,{"$f":"SUM(II87:IK87)","v":0},null,null,null,{"$f":"SUM(IM87:IO87)","v":0},null,null,null,{"$f":"SUM(IQ87:IS87)","v":0},null,null,null,{"$f":"SUM(IU87:IW87)","v":0},null,null,null,{"$f":"SUM(IY87:JA87)","v":0},null,null,null,{"$f":"SUM(JC87:JE87)","v":0},null,null,null,{"$f":"SUM(JG87:JI87)","v":0},null,null,null,{"$f":"SUM(JK87:JM87)","v":0},null,null,null,{"$f":"SUM(JO87:JQ87)","v":0},null,null,null,{"$f":"SUM(JS87:JU87)","v":0},null,null,null,{"$f":"SUM(JW87:JY87)","v":0},null,null,null,{"$f":"SUM(KA87:KC87)","v":0},null,null,null,{"$f":"SUM(KE87:KG87)","v":0},null,null,null,{"$f":"SUM(KI87:KK87)","v":0},null,null,null,{"$f":"SUM(KM87:KO87)","v":0},null,null,null,{"$f":"SUM(KQ87:KS87)","v":0},null,null,null,{"$f":"SUM(KU87:KW87)","v":0},null,null,null,{"$f":"SUM(KY87:LA87)","v":0},null,null,null,{"$f":"SUM(LC87:LE87)","v":0},null,null,null,{"$f":"SUM(LG87:LI87)","v":0},null,null,null,{"$f":"SUM(LK87:LM87)","v":0},null,null,null,{"$f":"SUM(LO87:LQ87)","v":0},null,null,null,{"$f":"SUM(LS87:LU87)","v":0},null,null,null,{"$f":"SUM(LW87:LY87)","v":0},null,null,null,{"$f":"SUM(MA87:MC87)","v":0},null,null,null,{"$f":"SUM(ME87:MG87)","v":0},null,null,null,{"$f":"SUM(MI87:MK87)","v":0},null,null,null,{"$f":"SUM(MM87:MO87)","v":0},null,null,null,{"$f":"SUM(MQ87:MS87)","v":0},null,null,null,{"$f":"SUM(MU87:MW87)","v":0},null,null,null,{"$f":"SUM(MY87:NA87)","v":0},null,null,null,{"$f":"SUM(NC87:NE87)","v":0},null,null,null,{"$f":"SUM(NG87:NI87)","v":0},null,null,null,{"$f":"SUM(NK87:NM87)","v":0},null,null,null,{"$f":"SUM(NO87:NQ87)","v":0},null,null,null,{"$f":"SUM(NS87:NU87)","v":0},{"$f":"SUM(F87+J87+N87+R87+V87+Z87+AD87+AH87+AL87+AP87+AT87+AX87+BB87+BF87+BJ87+BN87+BR87+BV87+BZ87+CD87+CH87+CL87+CP87+CT87+CX87+DB87+DF87+DJ87+DN87+DR87+DV87+DZ87+ED87+EH87+EL87+EP87+ET87+EX87+FB87+FF87+FJ87+FN87+FR87+FV87+FZ87+GD87+GH87+GL87+GP87+GT87+GX87+HB87+HF87+HJ87+HN87+HR87+HV87+HZ87+ID87+IH87+IL87+IP87+IT87+IX87+JB87+JF87+JJ87+JN87+JR87+JV87+JZ87+KD87+KH87+KL87+KP87+KT87+KX87+LB87+LB87+LF87+LJ87+LN87+LR87+LV87+LZ87+MD87+MH87+ML87+MP87+MT87+MX87+NB87+NF87+NJ87+NN87+NR87+NV87)","v":0},"Communications"]
["q.","Depreciation - Structures and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Depreciation - Structures and Improvements"]
["r.","Household Expenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Household Expenses"]
["s.","Insurance",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Insurance"]
["t.","Interest Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Interest Expense"]
["u.","Lease Property Maintenance, Structures, Improvements and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Lease Property Maintenance, Structures, Improvements and Grounds"]
["v.","Maintenance - Structures, Improvements, and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Maintenance - Structures, Improvements, and Grounds"]
["w.","Miscellaneous Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Expense"]
["x.","Office Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Office Expense"]
["y.","Publications and Legal Notices",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Publications and Legal Notices"]
["z.","Rents & Leases - Land, Structure, and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rents & Leases - Land, Structure, and Improvements"]
["aa.","Taxes and Licenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Taxes and Licenses"]
["ab.","Drug Screening and Other Testing",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Drug Screening and Other Testing"]
["ac.","Utilities",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Utilities"]
["ab.","Other",null,null,null,0,null,null,null,{"$f":"SUM(G101:I101)","v":0},null,null,null,{"$f":"SUM(K101:M101)","v":0},null,null,null,{"$f":"SUM(O101:Q101)","v":0},null,null,null,{"$f":"SUM(S101:U101)","v":0},null,null,null,{"$f":"SUM(W101:Y101)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AE101:AG101)","v":0},null,null,null,{"$f":"SUM(AI101:AK101)","v":0},null,null,null,{"$f":"SUM(AM101:AO101)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AU101:AW101)","v":0},null,null,null,{"$f":"SUM(AY101:BA101)","v":0},null,null,null,{"$f":"SUM(BC101:BE101)","v":0},null,null,null,{"$f":"SUM(BG101:BI101)","v":0},null,null,null,{"$f":"SUM(BK101:BM101)","v":0},null,null,null,{"$f":"SUM(BO101:BQ101)","v":0},null,null,null,{"$f":"SUM(BS101:BU101)","v":0},null,null,null,{"$f":"SUM(BW101:BY101)","v":0},null,null,null,{"$f":"SUM(CA101:CC101)","v":0},null,null,null,{"$f":"SUM(CE101:CG101)","v":0},null,null,null,{"$f":"SUM(CI101:CK101)","v":0},null,null,null,{"$f":"SUM(CM101:CO101)","v":0},null,null,null,{"$f":"SUM(CQ101:CS101)","v":0},null,null,null,{"$f":"SUM(CU101:CW101)","v":0},null,null,null,{"$f":"SUM(CY101:DA101)","v":0},null,null,null,{"$f":"SUM(DC101:DE101)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(GM101:GO101)","v":0},null,null,null,{"$f":"SUM(GQ101:GS101)","v":0},null,null,null,{"$f":"SUM(GU101:GW101)","v":0},null,null,null,{"$f":"SUM(GY101:HA101)","v":0},null,null,null,{"$f":"SUM(HC101:HE101)","v":0},null,null,null,{"$f":"SUM(HG101:HI101)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(HO101:HQ101)","v":0},null,null,null,{"$f":"SUM(HS101:HU101)","v":0},null,null,null,{"$f":"SUM(HW101:HY101)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(IE101:IG101)","v":0},null,null,null,{"$f":"SUM(II101:IK101)","v":0},null,null,null,{"$f":"SUM(IM101:IO101)","v":0},null,null,null,{"$f":"SUM(IQ101:IS101)","v":0},null,null,null,{"$f":"SUM(IU101:IW101)","v":0},null,null,null,{"$f":"SUM(IY101:JA101)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(JW101:JY101)","v":0},null,null,null,{"$f":"SUM(KA101:KC101)","v":0},null,null,null,{"$f":"SUM(KE101:KG101)","v":0},null,null,null,{"$f":"SUM(KI101:KK101)","v":0},null,null,null,{"$f":"SUM(KM101:KO101)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Other"]
[null,"Professional and Special Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Professional and Special Services"]
["ac.","Pharmaceutical",null,null,null,{"$f":"SUM(C103:E103)","v":0},null,null,null,{"$f":"SUM(G103:I103)","v":0},null,null,null,{"$f":"SUM(K103:M103)","v":0},null,null,null,{"$f":"SUM(O103:Q103)","v":0},null,null,null,{"$f":"SUM(S103:U103)","v":0},null,null,null,{"$f":"SUM(W103:Y103)","v":0},null,null,null,{"$f":"SUM(AA103:AC103)","v":0},null,null,null,{"$f":"SUM(AE103:AG103)","v":0},null,null,null,{"$f":"SUM(AI103:AK103)","v":0},null,null,null,{"$f":"SUM(AM103:AO103)","v":0},null,null,null,{"$f":"SUM(AQ103:AS103)","v":0},null,null,null,{"$f":"SUM(AU103:AW103)","v":0},null,null,null,{"$f":"SUM(AY103:BA103)","v":0},null,null,null,{"$f":"SUM(BC103:BE103)","v":0},null,null,null,{"$f":"SUM(BG103:BI103)","v":0},null,null,null,{"$f":"SUM(BK103:BM103)","v":0},null,null,null,{"$f":"SUM(BO103:BQ103)","v":0},null,null,null,{"$f":"SUM(BS103:BU103)","v":0},null,null,null,{"$f":"SUM(BW103:BY103)","v":0},null,null,null,{"$f":"SUM(CA103:CC103)","v":0},null,null,null,{"$f":"SUM(CE103:CG103)","v":0},null,null,null,{"$f":"SUM(CI103:CK103)","v":0},null,null,null,{"$f":"SUM(CM103:CO103)","v":0},null,null,null,{"$f":"SUM(CQ103:CS103)","v":0},null,null,null,{"$f":"SUM(CU103:CW103)","v":0},null,null,null,{"$f":"SUM(CY103:DA103)","v":0},null,null,null,{"$f":"SUM(DC103:DE103)","v":0},null,null,null,{"$f":"SUM(DG103:DI103)","v":0},null,null,null,{"$f":"SUM(DK103:DM103)","v":0},null,null,null,{"$f":"SUM(DO103:DQ103)","v":0},null,null,null,{"$f":"SUM(DS103:DU103)","v":0},null,null,null,{"$f":"SUM(DW103:DY103)","v":0},null,null,null,{"$f":"SUM(EA103:EC103)","v":0},null,null,null,{"$f":"SUM(EE103:EG103)","v":0},null,null,null,{"$f":"SUM(EI103:EK103)","v":0},null,null,null,{"$f":"SUM(EM103:EO103)","v":0},null,null,null,{"$f":"SUM(EQ103:ES103)","v":0},null,null,null,{"$f":"SUM(EU103:EW103)","v":0},null,null,null,{"$f":"SUM(EY103:FA103)","v":0},null,null,null,{"$f":"SUM(FC103:FE103)","v":0},null,null,null,{"$f":"SUM(FG103:FI103)","v":0},null,null,null,{"$f":"SUM(FK103:FM103)","v":0},null,null,null,{"$f":"SUM(FO103:FQ103)","v":0},null,null,null,{"$f":"SUM(FS103:FU103)","v":0},null,null,null,{"$f":"SUM(FW103:FY103)","v":0},null,null,null,{"$f":"SUM(GA103:GC103)","v":0},null,null,null,{"$f":"SUM(GE103:GG103)","v":0},null,null,null,{"$f":"SUM(GI103:GK103)","v":0},null,null,null,{"$f":"SUM(GM103:GO103)","v":0},null,null,null,{"$f":"SUM(GQ103:GS103)","v":0},null,null,null,{"$f":"SUM(GU103:GW103)","v":0},null,null,null,{"$f":"SUM(GY103:HA103)","v":0},null,null,null,{"$f":"SUM(HC103:HE103)","v":0},null,null,null,{"$f":"SUM(HG103:HI103)","v":0},null,null,null,{"$f":"SUM(HK103:HM103)","v":0},null,null,null,{"$f":"SUM(HO103:HQ103)","v":0},null,null,null,{"$f":"SUM(HS103:HU103)","v":0},null,null,null,{"$f":"SUM(HW103:HY103)","v":0},null,null,null,{"$f":"SUM(IA103:IC103)","v":0},null,null,null,{"$f":"SUM(IE103:IG103)","v":0},null,null,null,{"$f":"SUM(II103:IK103)","v":0},null,null,null,{"$f":"SUM(IM103:IO103)","v":0},null,null,null,{"$f":"SUM(IQ103:IS103)","v":0},null,null,null,{"$f":"SUM(IU103:IW103)","v":0},null,null,null,{"$f":"SUM(IY103:JA103)","v":0},null,null,null,{"$f":"SUM(JC103:JE103)","v":0},null,null,null,{"$f":"SUM(JG103:JI103)","v":0},null,null,null,{"$f":"SUM(JK103:JM103)","v":0},null,null,null,{"$f":"SUM(JO103:JQ103)","v":0},null,null,null,{"$f":"SUM(JS103:JU103)","v":0},null,null,null,{"$f":"SUM(JW103:JY103)","v":0},null,null,null,{"$f":"SUM(KA103:KC103)","v":0},null,null,null,{"$f":"SUM(KE103:KG103)","v":0},null,null,null,{"$f":"SUM(KI103:KK103)","v":0},null,null,null,{"$f":"SUM(KM103:KO103)","v":0},null,null,null,{"$f":"SUM(KQ103:KS103)","v":0},null,null,null,{"$f":"SUM(KU103:KW103)","v":0},null,null,null,{"$f":"SUM(KY103:LA103)","v":0},null,null,null,{"$f":"SUM(LC103:LE103)","v":0},null,null,null,{"$f":"SUM(LG103:LI103)","v":0},null,null,null,{"$f":"SUM(LK103:LM103)","v":0},null,null,null,{"$f":"SUM(LO103:LQ103)","v":0},null,null,null,{"$f":"SUM(LS103:LU103)","v":0},null,null,null,{"$f":"SUM(LW103:LY103)","v":0},null,null,null,{"$f":"SUM(MA103:MC103)","v":0},null,null,null,{"$f":"SUM(ME103:MG103)","v":0},null,null,null,{"$f":"SUM(MI103:MK103)","v":0},null,null,null,{"$f":"SUM(MM103:MO103)","v":0},null,null,null,{"$f":"SUM(MQ103:MS103)","v":0},null,null,null,{"$f":"SUM(MU103:MW103)","v":0},null,null,null,{"$f":"SUM(MY103:NA103)","v":0},null,null,null,{"$f":"SUM(NC103:NE103)","v":0},null,null,null,{"$f":"SUM(NG103:NI103)","v":0},null,null,null,{"$f":"SUM(NK103:NM103)","v":0},null,null,null,{"$f":"SUM(NO103:NQ103)","v":0},null,null,null,{"$f":"SUM(NS103:NU103)","v":0},{"$f":"SUM(F103+J103+N103+R103+V103+Z103+AD103+AH103+AL103+AP103+AT103+AX103+BB103+BF103+BJ103+BN103+BR103+BV103+BZ103+CD103+CH103+CL103+CP103+CT103+CX103+DB103+DF103+DJ103+DN103+DR103+DV103+DZ103+ED103+EH103+EL103+EP103+ET103+EX103+FB103+FF103+FJ103+FN103+FR103+FV103+FZ103+GD103+GH103+GL103+GP103+GT103+GX103+HB103+HF103+HJ103+HN103+HR103+HV103+HZ103+ID103+IH103+IL103+IP103+IT103+IX103+JB103+JF103+JJ103+JN103+JR103+JV103+JZ103+KD103+KH103+KL103+KP103+KT103+KX103+LB103+LB103+LF103+LJ103+LN103+LR103+LV103+LZ103+MD103+MH103+ML103+MP103+MT103+MX103+NB103+NF103+NJ103+NN103+NR103+NV103)","v":0},"Pharmaceutical"]
["ac1.","Dosing - Methadone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Methadone (NTP Only)"]
["ac2.","Dosing - Buprenorphine (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Buprenorphine (NTP Only)"]
["ac3.","Dosing - Disulfiram (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Disulfiram (NTP Only)"]
["ac4.","Dosing - Naloxone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dosing - Naloxone (NTP Only)"]
["ac5.","Non NTP Dosing - Buprenorphine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DK108:DM108)","v":0},null,null,null,{"$f":"SUM(DO108:DQ108)","v":0},null,null,null,{"$f":"SUM(DS108:DU108)","v":0},null,null,null,{"$f":"SUM(DW108:DY108)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KU108:KW108)","v":0},null,null,null,{"$f":"SUM(KY108:LA108)","v":0},null,null,null,{"$f":"SUM(LC108:LE108)","v":0},null,null,null,{"$f":"SUM(LG108:LI108)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F108+J108+N108+R108+V108+Z108+AD108+AH108+AL108+AP108+AT108+AX108+BB108+BF108+BJ108+BN108+BR108+BV108+BZ108+CD108+CH108+CL108+CP108+CT108+CX108+DB108+DF108+DJ108+DN108+DR108+DV108+DZ108+ED108+EH108+EL108+EP108+ET108+EX108+FB108+FF108+FJ108+FN108+FR108+FV108+FZ108+GD108+GH108+GL108+GP108+GT108+GX108+HB108+HF108+HJ108+HN108+HR108+HV108+HZ108+ID108+IH108+IL108+IP108+IT108+IX108+JB108+JF108+JJ108+JN108+JR108+JV108+JZ108+KD108+KH108+KL108+KP108+KT108+KX108+LB108+LB108+LF108+LJ108+LN108+LR108+LV108+LZ108+MD108+MH108+ML108+MP108+MT108+MX108+NB108+NF108+NJ108+NN108+NR108+NV108)","v":0},"Non NTP Dosing - Buprenorphine"]
["ac6.","Non NTP Dosing - Disulfiram",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EA109:EC109)","v":0},null,null,null,{"$f":"SUM(EE109:EG109)","v":0},null,null,null,{"$f":"SUM(EI109:EK109)","v":0},null,null,null,{"$f":"SUM(EM109:EO109)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LK109:LM109)","v":0},null,null,null,{"$f":"SUM(LO109:LQ109)","v":0},null,null,null,{"$f":"SUM(LS109:LU109)","v":0},null,null,null,{"$f":"SUM(LW109:LY109)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Disulfiram"]
["ac7.","Non NTP Dosing - Naloxone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EQ110:ES110)","v":0},null,null,null,{"$f":"SUM(EU110:EW110)","v":0},null,null,null,{"$f":"SUM(EY110:FA110)","v":0},null,null,null,{"$f":"SUM(FC110:FE110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MA110:MC110)","v":0},null,null,null,{"$f":"SUM(ME110:MG110)","v":0},null,null,null,{"$f":"SUM(MI110:MK110)","v":0},null,null,null,{"$f":"SUM(MM110:MO110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Naloxone"]
["ac8.","Non NTP Dosing - Vivitrol",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FG111:FI111)","v":0},null,null,null,{"$f":"SUM(FK111:FM111)","v":0},null,null,null,{"$f":"SUM(FO111:FQ111)","v":0},null,null,null,{"$f":"SUM(FS111:FU111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MQ111:MS111)","v":0},null,null,null,{"$f":"SUM(MU111:MW111)","v":0},null,null,null,{"$f":"SUM(MY111:NA111)","v":0},null,null,null,{"$f":"SUM(NC111:NE111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Non NTP Dosing - Vivitrol"]
["ac9.","Non NTP Dosing - Acamprosate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FW112:FY112)","v":0},null,null,null,{"$f":"SUM(GA112:GC112)","v":0},null,null,null,{"$f":"SUM(GE112:GG112)","v":0},null,null,null,{"$f":"SUM(GI112:GK112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(NG112:NI112)","v":0},null,null,null,{"$f":"SUM(NK112:NM112)","v":0},null,null,null,{"$f":"SUM(NO112:NQ112)","v":0},null,null,null,{"$f":"SUM(NS112:NU112)","v":0},0,"Non NTP Dosing - Acamprosate"]
["ad.","Physician Consultation",null,null,null,{"$f":"SUM(C113:E113)","v":0},null,null,null,{"$f":"SUM(G113:I113)","v":0},null,null,null,{"$f":"SUM(K113:M113)","v":0},null,null,null,{"$f":"SUM(O113:Q113)","v":0},null,null,null,{"$f":"SUM(S113:U113)","v":0},null,null,null,{"$f":"SUM(W113:Y113)","v":0},null,null,null,{"$f":"SUM(AA113:AC113)","v":0},null,null,null,{"$f":"SUM(AE113:AG113)","v":0},null,null,null,{"$f":"SUM(AI113:AK113)","v":0},null,null,null,{"$f":"SUM(AM113:AO113)","v":0},null,null,null,{"$f":"SUM(AQ113:AS113)","v":0},null,null,null,{"$f":"SUM(AU113:AW113)","v":0},null,null,null,{"$f":"SUM(AY113:BA113)","v":0},null,null,null,{"$f":"SUM(BC113:BE113)","v":0},null,null,null,{"$f":"SUM(BG113:BI113)","v":0},null,null,null,{"$f":"SUM(BK113:BM113)","v":0},null,null,null,{"$f":"SUM(BO113:BQ113)","v":0},null,null,null,{"$f":"SUM(BS113:BU113)","v":0},null,null,null,{"$f":"SUM(BW113:BY113)","v":0},null,null,null,{"$f":"SUM(CA113:CC113)","v":0},null,null,null,{"$f":"SUM(CE113:CG113)","v":0},null,null,null,{"$f":"SUM(CI113:CK113)","v":0},null,null,null,{"$f":"SUM(CM113:CO113)","v":0},null,null,null,{"$f":"SUM(CQ113:CS113)","v":0},null,null,null,{"$f":"SUM(CU113:CW113)","v":0},null,null,null,{"$f":"SUM(CY113:DA113)","v":0},null,null,null,{"$f":"SUM(DC113:DE113)","v":0},null,null,null,{"$f":"SUM(DG113:DI113)","v":0},null,null,null,{"$f":"SUM(DK113:DM113)","v":0},null,null,null,{"$f":"SUM(DO113:DQ113)","v":0},null,null,null,{"$f":"SUM(DS113:DU113)","v":0},null,null,null,{"$f":"SUM(DW113:DY113)","v":0},null,null,null,{"$f":"SUM(EA113:EC113)","v":0},null,null,null,{"$f":"SUM(EE113:EG113)","v":0},null,null,null,{"$f":"SUM(EI113:EK113)","v":0},null,null,null,{"$f":"SUM(EM113:EO113)","v":0},null,null,null,{"$f":"SUM(EQ113:ES113)","v":0},null,null,null,{"$f":"SUM(EU113:EW113)","v":0},null,null,null,{"$f":"SUM(EY113:FA113)","v":0},null,null,null,{"$f":"SUM(FC113:FE113)","v":0},null,null,null,{"$f":"SUM(FG113:FI113)","v":0},null,null,null,{"$f":"SUM(FK113:FM113)","v":0},null,null,null,{"$f":"SUM(FO113:FQ113)","v":0},null,null,null,{"$f":"SUM(FS113:FU113)","v":0},null,null,null,{"$f":"SUM(FW113:FY113)","v":0},null,null,null,{"$f":"SUM(GA113:GC113)","v":0},null,null,null,{"$f":"SUM(GE113:GG113)","v":0},null,null,null,{"$f":"SUM(GI113:GK113)","v":0},null,null,null,{"$f":"SUM(GM113:GO113)","v":0},null,null,null,{"$f":"SUM(GQ113:GS113)","v":0},null,null,null,{"$f":"SUM(GU113:GW113)","v":0},null,null,null,{"$f":"SUM(GY113:HA113)","v":0},null,null,null,{"$f":"SUM(HC113:HE113)","v":0},null,null,null,{"$f":"SUM(HG113:HI113)","v":0},null,null,null,{"$f":"SUM(HK113:HM113)","v":0},null,null,null,{"$f":"SUM(HO113:HQ113)","v":0},null,null,null,{"$f":"SUM(HS113:HU113)","v":0},null,null,null,{"$f":"SUM(HW113:HY113)","v":0},null,null,null,{"$f":"SUM(IA113:IC113)","v":0},null,null,null,{"$f":"SUM(IE113:IG113)","v":0},null,null,null,{"$f":"SUM(II113:IK113)","v":0},null,null,null,{"$f":"SUM(IM113:IO113)","v":0},null,null,null,{"$f":"SUM(IQ113:IS113)","v":0},null,null,null,{"$f":"SUM(IU113:IW113)","v":0},null,null,null,{"$f":"SUM(IY113:JA113)","v":0},null,null,null,{"$f":"SUM(JC113:JE113)","v":0},null,null,null,{"$f":"SUM(JG113:JI113)","v":0},null,null,null,{"$f":"SUM(JK113:JM113)","v":0},null,null,null,{"$f":"SUM(JO113:JQ113)","v":0},null,null,null,{"$f":"SUM(JS113:JU113)","v":0},null,null,null,{"$f":"SUM(JW113:JY113)","v":0},null,null,null,{"$f":"SUM(KA113:KC113)","v":0},null,null,null,{"$f":"SUM(KE113:KG113)","v":0},null,null,null,{"$f":"SUM(KI113:KK113)","v":0},null,null,null,{"$f":"SUM(KM113:KO113)","v":0},null,null,null,{"$f":"SUM(KQ113:KS113)","v":0},null,null,null,{"$f":"SUM(KU113:KW113)","v":0},null,null,null,{"$f":"SUM(KY113:LA113)","v":0},null,null,null,{"$f":"SUM(LC113:LE113)","v":0},null,null,null,{"$f":"SUM(LG113:LI113)","v":0},null,null,null,{"$f":"SUM(LK113:LM113)","v":0},null,null,null,{"$f":"SUM(LO113:LQ113)","v":0},null,null,null,{"$f":"SUM(LS113:LU113)","v":0},null,null,null,{"$f":"SUM(LW113:LY113)","v":0},null,null,null,{"$f":"SUM(MA113:MC113)","v":0},null,null,null,{"$f":"SUM(ME113:MG113)","v":0},null,null,null,{"$f":"SUM(MI113:MK113)","v":0},null,null,null,{"$f":"SUM(MM113:MO113)","v":0},null,null,null,{"$f":"SUM(MQ113:MS113)","v":0},null,null,null,{"$f":"SUM(MU113:MW113)","v":0},null,null,null,{"$f":"SUM(MY113:NA113)","v":0},null,null,null,{"$f":"SUM(NC113:NE113)","v":0},null,null,null,{"$f":"SUM(NG113:NI113)","v":0},null,null,null,{"$f":"SUM(NK113:NM113)","v":0},null,null,null,{"$f":"SUM(NO113:NQ113)","v":0},null,null,null,{"$f":"SUM(NS113:NU113)","v":0},0,"Physician Consultation"]
["ae.","Professional and Special Services",null,null,null,{"$f":"SUM(C114:E114)","v":0},null,null,null,{"$f":"SUM(G114:I114)","v":0},null,null,null,{"$f":"SUM(K114:M114)","v":0},null,null,null,{"$f":"SUM(O114:Q114)","v":0},null,null,null,{"$f":"SUM(S114:U114)","v":0},null,null,null,{"$f":"SUM(W114:Y114)","v":0},null,null,null,{"$f":"SUM(AA114:AC114)","v":0},null,null,null,{"$f":"SUM(AE114:AG114)","v":0},null,null,null,{"$f":"SUM(AI114:AK114)","v":0},null,null,null,{"$f":"SUM(AM114:AO114)","v":0},null,null,null,{"$f":"SUM(AQ114:AS114)","v":0},null,null,null,{"$f":"SUM(AU114:AW114)","v":0},null,null,null,{"$f":"SUM(AY114:BA114)","v":0},null,null,null,{"$f":"SUM(BC114:BE114)","v":0},null,null,null,{"$f":"SUM(BG114:BI114)","v":0},null,null,null,{"$f":"SUM(BK114:BM114)","v":0},null,null,null,{"$f":"SUM(BO114:BQ114)","v":0},null,null,null,{"$f":"SUM(BS114:BU114)","v":0},null,null,null,{"$f":"SUM(BW114:BY114)","v":0},null,null,null,{"$f":"SUM(CA114:CC114)","v":0},null,null,null,{"$f":"SUM(CE114:CG114)","v":0},null,null,null,{"$f":"SUM(CI114:CK114)","v":0},null,null,null,{"$f":"SUM(CM114:CO114)","v":0},null,null,null,{"$f":"SUM(CQ114:CS114)","v":0},null,null,null,{"$f":"SUM(CU114:CW114)","v":0},null,null,null,{"$f":"SUM(CY114:DA114)","v":0},null,null,null,{"$f":"SUM(DC114:DE114)","v":0},null,null,null,{"$f":"SUM(DG114:DI114)","v":0},null,null,null,{"$f":"SUM(DK114:DM114)","v":0},null,null,null,{"$f":"SUM(DO114:DQ114)","v":0},null,null,null,{"$f":"SUM(DS114:DU114)","v":0},null,null,null,{"$f":"SUM(DW114:DY114)","v":0},null,null,null,{"$f":"SUM(EA114:EC114)","v":0},null,null,null,{"$f":"SUM(EE114:EG114)","v":0},null,null,null,{"$f":"SUM(EI114:EK114)","v":0},null,null,null,{"$f":"SUM(EM114:EO114)","v":0},null,null,null,{"$f":"SUM(EQ114:ES114)","v":0},null,null,null,{"$f":"SUM(EU114:EW114)","v":0},null,null,null,{"$f":"SUM(EY114:FA114)","v":0},null,null,null,{"$f":"SUM(FC114:FE114)","v":0},null,null,null,{"$f":"SUM(FG114:FI114)","v":0},null,null,null,{"$f":"SUM(FK114:FM114)","v":0},null,null,null,{"$f":"SUM(FO114:FQ114)","v":0},null,null,null,{"$f":"SUM(FS114:FU114)","v":0},null,null,null,{"$f":"SUM(FW114:FY114)","v":0},null,null,null,{"$f":"SUM(GA114:GC114)","v":0},null,null,null,{"$f":"SUM(GE114:GG114)","v":0},null,null,null,{"$f":"SUM(GI114:GK114)","v":0},null,null,null,{"$f":"SUM(GM114:GO114)","v":0},null,null,null,{"$f":"SUM(GQ114:GS114)","v":0},null,null,null,{"$f":"SUM(GU114:GW114)","v":0},null,null,null,{"$f":"SUM(GY114:HA114)","v":0},null,null,null,{"$f":"SUM(HC114:HE114)","v":0},null,null,null,{"$f":"SUM(HG114:HI114)","v":0},null,null,null,{"$f":"SUM(HK114:HM114)","v":0},null,null,null,{"$f":"SUM(HO114:HQ114)","v":0},null,null,null,{"$f":"SUM(HS114:HU114)","v":0},null,null,null,{"$f":"SUM(HW114:HY114)","v":0},null,null,null,{"$f":"SUM(IA114:IC114)","v":0},null,null,null,{"$f":"SUM(IE114:IG114)","v":0},null,null,null,{"$f":"SUM(II114:IK114)","v":0},null,null,null,{"$f":"SUM(IM114:IO114)","v":0},null,null,null,{"$f":"SUM(IQ114:IS114)","v":0},null,null,null,{"$f":"SUM(IU114:IW114)","v":0},null,null,null,{"$f":"SUM(IY114:JA114)","v":0},null,null,null,{"$f":"SUM(JC114:JE114)","v":0},null,null,null,{"$f":"SUM(JG114:JI114)","v":0},null,null,null,{"$f":"SUM(JK114:JM114)","v":0},null,null,null,{"$f":"SUM(JO114:JQ114)","v":0},null,null,null,{"$f":"SUM(JS114:JU114)","v":0},null,null,null,{"$f":"SUM(JW114:JY114)","v":0},null,null,null,{"$f":"SUM(KA114:KC114)","v":0},null,null,null,{"$f":"SUM(KE114:KG114)","v":0},null,null,null,{"$f":"SUM(KI114:KK114)","v":0},null,null,null,{"$f":"SUM(KM114:KO114)","v":0},null,null,null,{"$f":"SUM(KQ114:KS114)","v":0},null,null,null,{"$f":"SUM(KU114:KW114)","v":0},null,null,null,{"$f":"SUM(KY114:LA114)","v":0},null,null,null,{"$f":"SUM(LC114:LE114)","v":0},null,null,null,{"$f":"SUM(LG114:LI114)","v":0},null,null,null,{"$f":"SUM(LK114:LM114)","v":0},null,null,null,{"$f":"SUM(LO114:LQ114)","v":0},null,null,null,{"$f":"SUM(LS114:LU114)","v":0},null,null,null,{"$f":"SUM(LW114:LY114)","v":0},null,null,null,{"$f":"SUM(MA114:MC114)","v":0},null,null,null,{"$f":"SUM(ME114:MG114)","v":0},null,null,null,{"$f":"SUM(MI114:MK114)","v":0},null,null,null,{"$f":"SUM(MM114:MO114)","v":0},null,null,null,{"$f":"SUM(MQ114:MS114)","v":0},null,null,null,{"$f":"SUM(MU114:MW114)","v":0},null,null,null,{"$f":"SUM(MY114:NA114)","v":0},null,null,null,{"$f":"SUM(NC114:NE114)","v":0},null,null,null,{"$f":"SUM(NG114:NI114)","v":0},null,null,null,{"$f":"SUM(NK114:NM114)","v":0},null,null,null,{"$f":"SUM(NO114:NQ114)","v":0},null,null,null,{"$f":"SUM(NS114:NU114)","v":0},0,"Professional and Special Services"]
[null,"Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transportation"]
["af.","Transportation",null,null,null,{"$f":"SUM(C116:E116)","v":0},null,null,null,{"$f":"SUM(G116:I116)","v":0},null,null,null,{"$f":"SUM(K116:M116)","v":0},null,null,null,{"$f":"SUM(O116:Q116)","v":0},null,null,null,{"$f":"SUM(S116:U116)","v":0},null,null,null,{"$f":"SUM(W116:Y116)","v":0},null,null,null,{"$f":"SUM(AA116:AC116)","v":0},null,null,null,{"$f":"SUM(AE116:AG116)","v":0},null,null,null,{"$f":"SUM(AI116:AK116)","v":0},null,null,null,{"$f":"SUM(AM116:AO116)","v":0},null,null,null,{"$f":"SUM(AQ116:AS116)","v":0},null,null,null,{"$f":"SUM(AU116:AW116)","v":0},null,null,null,{"$f":"SUM(AY116:BA116)","v":0},null,null,null,{"$f":"SUM(BC116:BE116)","v":0},null,null,null,{"$f":"SUM(BG116:BI116)","v":0},null,null,null,{"$f":"SUM(BK116:BM116)","v":0},null,null,null,{"$f":"SUM(BO116:BQ116)","v":0},null,null,null,{"$f":"SUM(BS116:BU116)","v":0},null,null,null,{"$f":"SUM(BW116:BY116)","v":0},null,null,null,{"$f":"SUM(CA116:CC116)","v":0},null,null,null,{"$f":"SUM(CE116:CG116)","v":0},null,null,null,{"$f":"SUM(CI116:CK116)","v":0},null,null,null,{"$f":"SUM(CM116:CO116)","v":0},null,null,null,{"$f":"SUM(CQ116:CS116)","v":0},null,null,null,{"$f":"SUM(CU116:CW116)","v":0},null,null,null,{"$f":"SUM(CY116:DA116)","v":0},null,null,null,{"$f":"SUM(DC116:DE116)","v":0},null,null,null,{"$f":"SUM(DG116:DI116)","v":0},null,null,null,{"$f":"SUM(DK116:DM116)","v":0},null,null,null,{"$f":"SUM(DO116:DQ116)","v":0},null,null,null,{"$f":"SUM(DS116:DU116)","v":0},null,null,null,{"$f":"SUM(DW116:DY116)","v":0},null,null,null,{"$f":"SUM(EA116:EC116)","v":0},null,null,null,{"$f":"SUM(EE116:EG116)","v":0},null,null,null,{"$f":"SUM(EI116:EK116)","v":0},null,null,null,{"$f":"SUM(EM116:EO116)","v":0},null,null,null,{"$f":"SUM(EQ116:ES116)","v":0},null,null,null,{"$f":"SUM(EU116:EW116)","v":0},null,null,null,{"$f":"SUM(EY116:FA116)","v":0},null,null,null,{"$f":"SUM(FC116:FE116)","v":0},null,null,null,{"$f":"SUM(FG116:FI116)","v":0},null,null,null,{"$f":"SUM(FK116:FM116)","v":0},null,null,null,{"$f":"SUM(FO116:FQ116)","v":0},null,null,null,{"$f":"SUM(FS116:FU116)","v":0},null,null,null,{"$f":"SUM(FW116:FY116)","v":0},null,null,null,{"$f":"SUM(GA116:GC116)","v":0},null,null,null,{"$f":"SUM(GE116:GG116)","v":0},null,null,null,{"$f":"SUM(GI116:GK116)","v":0},null,null,null,{"$f":"SUM(GM116:GO116)","v":0},null,null,null,{"$f":"SUM(GQ116:GS116)","v":0},null,null,null,{"$f":"SUM(GU116:GW116)","v":0},null,null,null,{"$f":"SUM(GY116:HA116)","v":0},null,null,null,{"$f":"SUM(HC116:HE116)","v":0},null,null,null,{"$f":"SUM(HG116:HI116)","v":0},null,null,null,{"$f":"SUM(HK116:HM116)","v":0},null,null,null,{"$f":"SUM(HO116:HQ116)","v":0},null,null,null,{"$f":"SUM(HS116:HU116)","v":0},null,null,null,{"$f":"SUM(HW116:HY116)","v":0},null,null,null,{"$f":"SUM(IA116:IC116)","v":0},null,null,null,{"$f":"SUM(IE116:IG116)","v":0},null,null,null,{"$f":"SUM(II116:IK116)","v":0},null,null,null,{"$f":"SUM(IM116:IO116)","v":0},null,null,null,{"$f":"SUM(IQ116:IS116)","v":0},null,null,null,{"$f":"SUM(IU116:IW116)","v":0},null,null,null,{"$f":"SUM(IY116:JA116)","v":0},null,null,null,{"$f":"SUM(JC116:JE116)","v":0},null,null,null,{"$f":"SUM(JG116:JI116)","v":0},null,null,null,{"$f":"SUM(JK116:JM116)","v":0},null,null,null,{"$f":"SUM(JO116:JQ116)","v":0},null,null,null,{"$f":"SUM(JS116:JU116)","v":0},null,null,null,{"$f":"SUM(JW116:JY116)","v":0},null,null,null,{"$f":"SUM(KA116:KC116)","v":0},null,null,null,{"$f":"SUM(KE116:KG116)","v":0},null,null,null,{"$f":"SUM(KI116:KK116)","v":0},null,null,null,{"$f":"SUM(KM116:KO116)","v":0},null,null,null,{"$f":"SUM(KQ116:KS116)","v":0},null,null,null,{"$f":"SUM(KU116:KW116)","v":0},null,null,null,{"$f":"SUM(KY116:LA116)","v":0},null,null,null,{"$f":"SUM(LC116:LE116)","v":0},null,null,null,{"$f":"SUM(LG116:LI116)","v":0},null,null,null,{"$f":"SUM(LK116:LM116)","v":0},null,null,null,{"$f":"SUM(LO116:LQ116)","v":0},null,null,null,{"$f":"SUM(LS116:LU116)","v":0},null,null,null,{"$f":"SUM(LW116:LY116)","v":0},null,null,null,{"$f":"SUM(MA116:MC116)","v":0},null,null,null,{"$f":"SUM(ME116:MG116)","v":0},null,null,null,{"$f":"SUM(MI116:MK116)","v":0},null,null,null,{"$f":"SUM(MM116:MO116)","v":0},null,null,null,{"$f":"SUM(MQ116:MS116)","v":0},null,null,null,{"$f":"SUM(MU116:MW116)","v":0},null,null,null,{"$f":"SUM(MY116:NA116)","v":0},null,null,null,{"$f":"SUM(NC116:NE116)","v":0},null,null,null,{"$f":"SUM(NG116:NI116)","v":0},null,null,null,{"$f":"SUM(NK116:NM116)","v":0},null,null,null,{"$f":"SUM(NO116:NQ116)","v":0},null,null,null,{"$f":"SUM(NS116:NU116)","v":0},{"$f":"SUM(F116+J116+N116+R116+V116+Z116+AD116+AH116+AL116+AP116+AT116+AX116+BB116+BF116+BJ116+BN116+BR116+BV116+BZ116+CD116+CH116+CL116+CP116+CT116+CX116+DB116+DF116+DJ116+DN116+DR116+DV116+DZ116+ED116+EH116+EL116+EP116+ET116+EX116+FB116+FF116+FJ116+FN116+FR116+FV116+FZ116+GD116+GH116+GL116+GP116+GT116+GX116+HB116+HF116+HJ116+HN116+HR116+HV116+HZ116+ID116+IH116+IL116+IP116+IT116+IX116+JB116+JF116+JJ116+JN116+JR116+JV116+JZ116+KD116+KH116+KL116+KP116+KT116+KX116+LB116+LB116+LF116+LJ116+LN116+LR116+LV116+LZ116+MD116+MH116+ML116+MP116+MT116+MX116+NB116+NF116+NJ116+NN116+NR116+NV116)","v":0},"Transportation"]
["ag.","Travel",null,null,null,{"$f":"SUM(C117:E117)","v":0},null,null,null,{"$f":"SUM(G117:I117)","v":0},null,null,null,{"$f":"SUM(K117:M117)","v":0},null,null,null,{"$f":"SUM(O117:Q117)","v":0},null,null,null,{"$f":"SUM(S117:U117)","v":0},null,null,null,{"$f":"SUM(W117:Y117)","v":0},null,null,null,{"$f":"SUM(AA117:AC117)","v":0},null,null,null,{"$f":"SUM(AE117:AG117)","v":0},null,null,null,{"$f":"SUM(AI117:AK117)","v":0},null,null,null,{"$f":"SUM(AM117:AO117)","v":0},null,null,null,{"$f":"SUM(AQ117:AS117)","v":0},null,null,null,{"$f":"SUM(AU117:AW117)","v":0},null,null,null,{"$f":"SUM(AY117:BA117)","v":0},null,null,null,{"$f":"SUM(BC117:BE117)","v":0},null,null,null,{"$f":"SUM(BG117:BI117)","v":0},null,null,null,{"$f":"SUM(BK117:BM117)","v":0},null,null,null,{"$f":"SUM(BO117:BQ117)","v":0},null,null,null,{"$f":"SUM(BS117:BU117)","v":0},null,null,null,{"$f":"SUM(BW117:BY117)","v":0},null,null,null,{"$f":"SUM(CA117:CC117)","v":0},null,null,null,{"$f":"SUM(CE117:CG117)","v":0},null,null,null,{"$f":"SUM(CI117:CK117)","v":0},null,null,null,{"$f":"SUM(CM117:CO117)","v":0},null,null,null,{"$f":"SUM(CQ117:CS117)","v":0},null,null,null,{"$f":"SUM(CU117:CW117)","v":0},null,null,null,{"$f":"SUM(CY117:DA117)","v":0},null,null,null,{"$f":"SUM(DC117:DE117)","v":0},null,null,null,{"$f":"SUM(DG117:DI117)","v":0},null,null,null,{"$f":"SUM(DK117:DM117)","v":0},null,null,null,{"$f":"SUM(DO117:DQ117)","v":0},null,null,null,{"$f":"SUM(DS117:DU117)","v":0},null,null,null,{"$f":"SUM(DW117:DY117)","v":0},null,null,null,{"$f":"SUM(EA117:EC117)","v":0},null,null,null,{"$f":"SUM(EE117:EG117)","v":0},null,null,null,{"$f":"SUM(EI117:EK117)","v":0},null,null,null,{"$f":"SUM(EM117:EO117)","v":0},null,null,null,{"$f":"SUM(EQ117:ES117)","v":0},null,null,null,{"$f":"SUM(EU117:EW117)","v":0},null,null,null,{"$f":"SUM(EY117:FA117)","v":0},null,null,null,{"$f":"SUM(FC117:FE117)","v":0},null,null,null,{"$f":"SUM(FG117:FI117)","v":0},null,null,null,{"$f":"SUM(FK117:FM117)","v":0},null,null,null,{"$f":"SUM(FO117:FQ117)","v":0},null,null,null,{"$f":"SUM(FS117:FU117)","v":0},null,null,null,{"$f":"SUM(FW117:FY117)","v":0},null,null,null,{"$f":"SUM(GA117:GC117)","v":0},null,null,null,{"$f":"SUM(GE117:GG117)","v":0},null,null,null,{"$f":"SUM(GI117:GK117)","v":0},null,null,null,{"$f":"SUM(GM117:GO117)","v":0},null,null,null,{"$f":"SUM(GQ117:GS117)","v":0},null,null,null,{"$f":"SUM(GU117:GW117)","v":0},null,null,null,{"$f":"SUM(GY117:HA117)","v":0},null,null,null,{"$f":"SUM(HC117:HE117)","v":0},null,null,null,{"$f":"SUM(HG117:HI117)","v":0},null,null,null,{"$f":"SUM(HK117:HM117)","v":0},null,null,null,{"$f":"SUM(HO117:HQ117)","v":0},null,null,null,{"$f":"SUM(HS117:HU117)","v":0},null,null,null,{"$f":"SUM(HW117:HY117)","v":0},null,null,null,{"$f":"SUM(IA117:IC117)","v":0},null,null,null,{"$f":"SUM(IE117:IG117)","v":0},null,null,null,{"$f":"SUM(II117:IK117)","v":0},null,null,null,{"$f":"SUM(IM117:IO117)","v":0},null,null,null,{"$f":"SUM(IQ117:IS117)","v":0},null,null,null,{"$f":"SUM(IU117:IW117)","v":0},null,null,null,{"$f":"SUM(IY117:JA117)","v":0},null,null,null,{"$f":"SUM(JC117:JE117)","v":0},null,null,null,{"$f":"SUM(JG117:JI117)","v":0},null,null,null,{"$f":"SUM(JK117:JM117)","v":0},null,null,null,{"$f":"SUM(JO117:JQ117)","v":0},null,null,null,{"$f":"SUM(JS117:JU117)","v":0},null,null,null,{"$f":"SUM(JW117:JY117)","v":0},null,null,null,{"$f":"SUM(KA117:KC117)","v":0},null,null,null,{"$f":"SUM(KE117:KG117)","v":0},null,null,null,{"$f":"SUM(KI117:KK117)","v":0},null,null,null,{"$f":"SUM(KM117:KO117)","v":0},null,null,null,{"$f":"SUM(KQ117:KS117)","v":0},null,null,null,{"$f":"SUM(KU117:KW117)","v":0},null,null,null,{"$f":"SUM(KY117:LA117)","v":0},null,null,null,{"$f":"SUM(LC117:LE117)","v":0},null,null,null,{"$f":"SUM(LG117:LI117)","v":0},null,null,null,{"$f":"SUM(LK117:LM117)","v":0},null,null,null,{"$f":"SUM(LO117:LQ117)","v":0},null,null,null,{"$f":"SUM(LS117:LU117)","v":0},null,null,null,{"$f":"SUM(LW117:LY117)","v":0},null,null,null,{"$f":"SUM(MA117:MC117)","v":0},null,null,null,{"$f":"SUM(ME117:MG117)","v":0},null,null,null,{"$f":"SUM(MI117:MK117)","v":0},null,null,null,{"$f":"SUM(MM117:MO117)","v":0},null,null,null,{"$f":"SUM(MQ117:MS117)","v":0},null,null,null,{"$f":"SUM(MU117:MW117)","v":0},null,null,null,{"$f":"SUM(MY117:NA117)","v":0},null,null,null,{"$f":"SUM(NC117:NE117)","v":0},null,null,null,{"$f":"SUM(NG117:NI117)","v":0},null,null,null,{"$f":"SUM(NK117:NM117)","v":0},null,null,null,{"$f":"SUM(NO117:NQ117)","v":0},null,null,null,{"$f":"SUM(NS117:NU117)","v":0},{"$f":"SUM(F117+J117+N117+R117+V117+Z117+AD117+AH117+AL117+AP117+AT117+AX117+BB117+BF117+BJ117+BN117+BR117+BV117+BZ117+CD117+CH117+CL117+CP117+CT117+CX117+DB117+DF117+DJ117+DN117+DR117+DV117+DZ117+ED117+EH117+EL117+EP117+ET117+EX117+FB117+FF117+FJ117+FN117+FR117+FV117+FZ117+GD117+GH117+GL117+GP117+GT117+GX117+HB117+HF117+HJ117+HN117+HR117+HV117+HZ117+ID117+IH117+IL117+IP117+IT117+IX117+JB117+JF117+JJ117+JN117+JR117+JV117+JZ117+KD117+KH117+KL117+KP117+KT117+KX117+LB117+LB117+LF117+LJ117+LN117+LR117+LV117+LZ117+MD117+MH117+ML117+MP117+MT117+MX117+NB117+NF117+NJ117+NN117+NR117+NV117)","v":0},"Travel"]
["ah.","Gas, Oil, & Maintenance - Vehicles",null,null,null,{"$f":"SUM(C118:E118)","v":0},null,null,null,{"$f":"SUM(G118:I118)","v":0},null,null,null,{"$f":"SUM(K118:M118)","v":0},null,null,null,{"$f":"SUM(O118:Q118)","v":0},null,null,null,{"$f":"SUM(S118:U118)","v":0},null,null,null,{"$f":"SUM(W118:Y118)","v":0},null,null,null,{"$f":"SUM(AA118:AC118)","v":0},null,null,null,{"$f":"SUM(AE118:AG118)","v":0},null,null,null,{"$f":"SUM(AI118:AK118)","v":0},null,null,null,{"$f":"SUM(AM118:AO118)","v":0},null,null,null,{"$f":"SUM(AQ118:AS118)","v":0},null,null,null,{"$f":"SUM(AU118:AW118)","v":0},null,null,null,{"$f":"SUM(AY118:BA118)","v":0},null,null,null,{"$f":"SUM(BC118:BE118)","v":0},null,null,null,{"$f":"SUM(BG118:BI118)","v":0},null,null,null,{"$f":"SUM(BK118:BM118)","v":0},null,null,null,{"$f":"SUM(BO118:BQ118)","v":0},null,null,null,{"$f":"SUM(BS118:BU118)","v":0},null,null,null,{"$f":"SUM(BW118:BY118)","v":0},null,null,null,{"$f":"SUM(CA118:CC118)","v":0},null,null,null,{"$f":"SUM(CE118:CG118)","v":0},null,null,null,{"$f":"SUM(CI118:CK118)","v":0},null,null,null,{"$f":"SUM(CM118:CO118)","v":0},null,null,null,{"$f":"SUM(CQ118:CS118)","v":0},null,null,null,{"$f":"SUM(CU118:CW118)","v":0},null,null,null,{"$f":"SUM(CY118:DA118)","v":0},null,null,null,{"$f":"SUM(DC118:DE118)","v":0},null,null,null,{"$f":"SUM(DG118:DI118)","v":0},null,null,null,{"$f":"SUM(DK118:DM118)","v":0},null,null,null,{"$f":"SUM(DO118:DQ118)","v":0},null,null,null,{"$f":"SUM(DS118:DU118)","v":0},null,null,null,{"$f":"SUM(DW118:DY118)","v":0},null,null,null,{"$f":"SUM(EA118:EC118)","v":0},null,null,null,{"$f":"SUM(EE118:EG118)","v":0},null,null,null,{"$f":"SUM(EI118:EK118)","v":0},null,null,null,{"$f":"SUM(EM118:EO118)","v":0},null,null,null,{"$f":"SUM(EQ118:ES118)","v":0},null,null,null,{"$f":"SUM(EU118:EW118)","v":0},null,null,null,{"$f":"SUM(EY118:FA118)","v":0},null,null,null,{"$f":"SUM(FC118:FE118)","v":0},null,null,null,{"$f":"SUM(FG118:FI118)","v":0},null,null,null,{"$f":"SUM(FK118:FM118)","v":0},null,null,null,{"$f":"SUM(FO118:FQ118)","v":0},null,null,null,{"$f":"SUM(FS118:FU118)","v":0},null,null,null,{"$f":"SUM(FW118:FY118)","v":0},null,null,null,{"$f":"SUM(GA118:GC118)","v":0},null,null,null,{"$f":"SUM(GE118:GG118)","v":0},null,null,null,{"$f":"SUM(GI118:GK118)","v":0},null,null,null,{"$f":"SUM(GM118:GO118)","v":0},null,null,null,{"$f":"SUM(GQ118:GS118)","v":0},null,null,null,{"$f":"SUM(GU118:GW118)","v":0},null,null,null,{"$f":"SUM(GY118:HA118)","v":0},null,null,null,{"$f":"SUM(HC118:HE118)","v":0},null,null,null,{"$f":"SUM(HG118:HI118)","v":0},null,null,null,{"$f":"SUM(HK118:HM118)","v":0},null,null,null,{"$f":"SUM(HO118:HQ118)","v":0},null,null,null,{"$f":"SUM(HS118:HU118)","v":0},null,null,null,{"$f":"SUM(HW118:HY118)","v":0},null,null,null,{"$f":"SUM(IA118:IC118)","v":0},null,null,null,{"$f":"SUM(IE118:IG118)","v":0},null,null,null,{"$f":"SUM(II118:IK118)","v":0},null,null,null,{"$f":"SUM(IM118:IO118)","v":0},null,null,null,{"$f":"SUM(IQ118:IS118)","v":0},null,null,null,{"$f":"SUM(IU118:IW118)","v":0},null,null,null,{"$f":"SUM(IY118:JA118)","v":0},null,null,null,{"$f":"SUM(JC118:JE118)","v":0},null,null,null,{"$f":"SUM(JG118:JI118)","v":0},null,null,null,{"$f":"SUM(JK118:JM118)","v":0},null,null,null,{"$f":"SUM(JO118:JQ118)","v":0},null,null,null,{"$f":"SUM(JS118:JU118)","v":0},null,null,null,{"$f":"SUM(JW118:JY118)","v":0},null,null,null,{"$f":"SUM(KA118:KC118)","v":0},null,null,null,{"$f":"SUM(KE118:KG118)","v":0},null,null,null,{"$f":"SUM(KI118:KK118)","v":0},null,null,null,{"$f":"SUM(KM118:KO118)","v":0},null,null,null,{"$f":"SUM(KQ118:KS118)","v":0},null,null,null,{"$f":"SUM(KU118:KW118)","v":0},null,null,null,{"$f":"SUM(KY118:LA118)","v":0},null,null,null,{"$f":"SUM(LC118:LE118)","v":0},null,null,null,{"$f":"SUM(LG118:LI118)","v":0},null,null,null,{"$f":"SUM(LK118:LM118)","v":0},null,null,null,{"$f":"SUM(LO118:LQ118)","v":0},null,null,null,{"$f":"SUM(LS118:LU118)","v":0},null,null,null,{"$f":"SUM(LW118:LY118)","v":0},null,null,null,{"$f":"SUM(MA118:MC118)","v":0},null,null,null,{"$f":"SUM(ME118:MG118)","v":0},null,null,null,{"$f":"SUM(MI118:MK118)","v":0},null,null,null,{"$f":"SUM(MM118:MO118)","v":0},null,null,null,{"$f":"SUM(MQ118:MS118)","v":0},null,null,null,{"$f":"SUM(MU118:MW118)","v":0},null,null,null,{"$f":"SUM(MY118:NA118)","v":0},null,null,null,{"$f":"SUM(NC118:NE118)","v":0},null,null,null,{"$f":"SUM(NG118:NI118)","v":0},null,null,null,{"$f":"SUM(NK118:NM118)","v":0},null,null,null,{"$f":"SUM(NO118:NQ118)","v":0},null,null,null,{"$f":"SUM(NS118:NU118)","v":0},{"$f":"SUM(F118+J118+N118+R118+V118+Z118+AD118+AH118+AL118+AP118+AT118+AX118+BB118+BF118+BJ118+BN118+BR118+BV118+BZ118+CD118+CH118+CL118+CP118+CT118+CX118+DB118+DF118+DJ118+DN118+DR118+DV118+DZ118+ED118+EH118+EL118+EP118+ET118+EX118+FB118+FF118+FJ118+FN118+FR118+FV118+FZ118+GD118+GH118+GL118+GP118+GT118+GX118+HB118+HF118+HJ118+HN118+HR118+HV118+HZ118+ID118+IH118+IL118+IP118+IT118+IX118+JB118+JF118+JJ118+JN118+JR118+JV118+JZ118+KD118+KH118+KL118+KP118+KT118+KX118+LB118+LB118+LF118+LJ118+LN118+LR118+LV118+LZ118+MD118+MH118+ML118+MP118+MT118+MX118+NB118+NF118+NJ118+NN118+NR118+NV118)","v":0},"Gas, Oil, & Maintenance - Vehicles"]
["ai.","Rents & Leases - Vehicles",null,null,null,{"$f":"SUM(C119:E119)","v":0},null,null,null,{"$f":"SUM(G119:I119)","v":0},null,null,null,{"$f":"SUM(K119:M119)","v":0},null,null,null,{"$f":"SUM(O119:Q119)","v":0},null,null,null,{"$f":"SUM(S119:U119)","v":0},null,null,null,{"$f":"SUM(W119:Y119)","v":0},null,null,null,{"$f":"SUM(AA119:AC119)","v":0},null,null,null,{"$f":"SUM(AE119:AG119)","v":0},null,null,null,{"$f":"SUM(AI119:AK119)","v":0},null,null,null,{"$f":"SUM(AM119:AO119)","v":0},null,null,null,{"$f":"SUM(AQ119:AS119)","v":0},null,null,null,{"$f":"SUM(AU119:AW119)","v":0},null,null,null,{"$f":"SUM(AY119:BA119)","v":0},null,null,null,{"$f":"SUM(BC119:BE119)","v":0},null,null,null,{"$f":"SUM(BG119:BI119)","v":0},null,null,null,{"$f":"SUM(BK119:BM119)","v":0},null,null,null,{"$f":"SUM(BO119:BQ119)","v":0},null,null,null,{"$f":"SUM(BS119:BU119)","v":0},null,null,null,{"$f":"SUM(BW119:BY119)","v":0},null,null,null,{"$f":"SUM(CA119:CC119)","v":0},null,null,null,{"$f":"SUM(CE119:CG119)","v":0},null,null,null,{"$f":"SUM(CI119:CK119)","v":0},null,null,null,{"$f":"SUM(CM119:CO119)","v":0},null,null,null,{"$f":"SUM(CQ119:CS119)","v":0},null,null,null,{"$f":"SUM(CU119:CW119)","v":0},null,null,null,{"$f":"SUM(CY119:DA119)","v":0},null,null,null,{"$f":"SUM(DC119:DE119)","v":0},null,null,null,{"$f":"SUM(DG119:DI119)","v":0},null,null,null,{"$f":"SUM(DK119:DM119)","v":0},null,null,null,{"$f":"SUM(DO119:DQ119)","v":0},null,null,null,{"$f":"SUM(DS119:DU119)","v":0},null,null,null,{"$f":"SUM(DW119:DY119)","v":0},null,null,null,{"$f":"SUM(EA119:EC119)","v":0},null,null,null,{"$f":"SUM(EE119:EG119)","v":0},null,null,null,{"$f":"SUM(EI119:EK119)","v":0},null,null,null,{"$f":"SUM(EM119:EO119)","v":0},null,null,null,{"$f":"SUM(EQ119:ES119)","v":0},null,null,null,{"$f":"SUM(EU119:EW119)","v":0},null,null,null,{"$f":"SUM(EY119:FA119)","v":0},null,null,null,{"$f":"SUM(FC119:FE119)","v":0},null,null,null,{"$f":"SUM(FG119:FI119)","v":0},null,null,null,{"$f":"SUM(FK119:FM119)","v":0},null,null,null,{"$f":"SUM(FO119:FQ119)","v":0},null,null,null,{"$f":"SUM(FS119:FU119)","v":0},null,null,null,{"$f":"SUM(FW119:FY119)","v":0},null,null,null,{"$f":"SUM(GA119:GC119)","v":0},null,null,null,{"$f":"SUM(GE119:GG119)","v":0},null,null,null,{"$f":"SUM(GI119:GK119)","v":0},null,null,null,{"$f":"SUM(GM119:GO119)","v":0},null,null,null,{"$f":"SUM(GQ119:GS119)","v":0},null,null,null,{"$f":"SUM(GU119:GW119)","v":0},null,null,null,{"$f":"SUM(GY119:HA119)","v":0},null,null,null,{"$f":"SUM(HC119:HE119)","v":0},null,null,null,{"$f":"SUM(HG119:HI119)","v":0},null,null,null,{"$f":"SUM(HK119:HM119)","v":0},null,null,null,{"$f":"SUM(HO119:HQ119)","v":0},null,null,null,{"$f":"SUM(HS119:HU119)","v":0},null,null,null,{"$f":"SUM(HW119:HY119)","v":0},null,null,null,{"$f":"SUM(IA119:IC119)","v":0},null,null,null,{"$f":"SUM(IE119:IG119)","v":0},null,null,null,{"$f":"SUM(II119:IK119)","v":0},null,null,null,{"$f":"SUM(IM119:IO119)","v":0},null,null,null,{"$f":"SUM(IQ119:IS119)","v":0},null,null,null,{"$f":"SUM(IU119:IW119)","v":0},null,null,null,{"$f":"SUM(IY119:JA119)","v":0},null,null,null,{"$f":"SUM(JC119:JE119)","v":0},null,null,null,{"$f":"SUM(JG119:JI119)","v":0},null,null,null,{"$f":"SUM(JK119:JM119)","v":0},null,null,null,{"$f":"SUM(JO119:JQ119)","v":0},null,null,null,{"$f":"SUM(JS119:JU119)","v":0},null,null,null,{"$f":"SUM(JW119:JY119)","v":0},null,null,null,{"$f":"SUM(KA119:KC119)","v":0},null,null,null,{"$f":"SUM(KE119:KG119)","v":0},null,null,null,{"$f":"SUM(KI119:KK119)","v":0},null,null,null,{"$f":"SUM(KM119:KO119)","v":0},null,null,null,{"$f":"SUM(KQ119:KS119)","v":0},null,null,null,{"$f":"SUM(KU119:KW119)","v":0},null,null,null,{"$f":"SUM(KY119:LA119)","v":0},null,null,null,{"$f":"SUM(LC119:LE119)","v":0},null,null,null,{"$f":"SUM(LG119:LI119)","v":0},null,null,null,{"$f":"SUM(LK119:LM119)","v":0},null,null,null,{"$f":"SUM(LO119:LQ119)","v":0},null,null,null,{"$f":"SUM(LS119:LU119)","v":0},null,null,null,{"$f":"SUM(LW119:LY119)","v":0},null,null,null,{"$f":"SUM(MA119:MC119)","v":0},null,null,null,{"$f":"SUM(ME119:MG119)","v":0},null,null,null,{"$f":"SUM(MI119:MK119)","v":0},null,null,null,{"$f":"SUM(MM119:MO119)","v":0},null,null,null,{"$f":"SUM(MQ119:MS119)","v":0},null,null,null,{"$f":"SUM(MU119:MW119)","v":0},null,null,null,{"$f":"SUM(MY119:NA119)","v":0},null,null,null,{"$f":"SUM(NC119:NE119)","v":0},null,null,null,{"$f":"SUM(NG119:NI119)","v":0},null,null,null,{"$f":"SUM(NK119:NM119)","v":0},null,null,null,{"$f":"SUM(NO119:NQ119)","v":0},null,null,null,{"$f":"SUM(NS119:NU119)","v":0},{"$f":"SUM(F119+J119+N119+R119+V119+Z119+AD119+AH119+AL119+AP119+AT119+AX119+BB119+BF119+BJ119+BN119+BR119+BV119+BZ119+CD119+CH119+CL119+CP119+CT119+CX119+DB119+DF119+DJ119+DN119+DR119+DV119+DZ119+ED119+EH119+EL119+EP119+ET119+EX119+FB119+FF119+FJ119+FN119+FR119+FV119+FZ119+GD119+GH119+GL119+GP119+GT119+GX119+HB119+HF119+HJ119+HN119+HR119+HV119+HZ119+ID119+IH119+IL119+IP119+IT119+IX119+JB119+JF119+JJ119+JN119+JR119+JV119+JZ119+KD119+KH119+KL119+KP119+KT119+KX119+LB119+LF119+LJ119+LN119+LR119+LV119+LZ119+MD119+MH119+ML119+MP119+MT119+MX119+NB119+NF119+NJ119+NN119+NR119+NV119)","v":0},"Rents & Leases - Vehicles"]
["aj.","Depreciation - Vehicles",null,null,null,{"$f":"SUM(C120:E120)","v":0},null,null,null,{"$f":"SUM(G120:I120)","v":0},null,null,null,{"$f":"SUM(K120:M120)","v":0},null,null,null,{"$f":"SUM(O120:Q120)","v":0},null,null,null,{"$f":"SUM(S120:U120)","v":0},null,null,null,{"$f":"SUM(W120:Y120)","v":0},null,null,null,{"$f":"SUM(AA120:AC120)","v":0},null,null,null,{"$f":"SUM(AE120:AG120)","v":0},null,null,null,{"$f":"SUM(AI120:AK120)","v":0},null,null,null,{"$f":"SUM(AM120:AO120)","v":0},null,null,null,{"$f":"SUM(AQ120:AS120)","v":0},null,null,null,{"$f":"SUM(AU120:AW120)","v":0},null,null,null,{"$f":"SUM(AY120:BA120)","v":0},null,null,null,{"$f":"SUM(BC120:BE120)","v":0},null,null,null,{"$f":"SUM(BG120:BI120)","v":0},null,null,null,{"$f":"SUM(BK120:BM120)","v":0},null,null,null,{"$f":"SUM(BO120:BQ120)","v":0},null,null,null,{"$f":"SUM(BS120:BU120)","v":0},null,null,null,{"$f":"SUM(BW120:BY120)","v":0},null,null,null,{"$f":"SUM(CA120:CC120)","v":0},null,null,null,{"$f":"SUM(CE120:CG120)","v":0},null,null,null,{"$f":"SUM(CI120:CK120)","v":0},null,null,null,{"$f":"SUM(CM120:CO120)","v":0},null,null,null,{"$f":"SUM(CQ120:CS120)","v":0},null,null,null,{"$f":"SUM(CU120:CW120)","v":0},null,null,null,{"$f":"SUM(CY120:DA120)","v":0},null,null,null,{"$f":"SUM(DC120:DE120)","v":0},null,null,null,{"$f":"SUM(DG120:DI120)","v":0},null,null,null,{"$f":"SUM(DK120:DM120)","v":0},null,null,null,{"$f":"SUM(DO120:DQ120)","v":0},null,null,null,{"$f":"SUM(DS120:DU120)","v":0},null,null,null,{"$f":"SUM(DW120:DY120)","v":0},null,null,null,{"$f":"SUM(EA120:EC120)","v":0},null,null,null,{"$f":"SUM(EE120:EG120)","v":0},null,null,null,{"$f":"SUM(EI120:EK120)","v":0},null,null,null,{"$f":"SUM(EM120:EO120)","v":0},null,null,null,{"$f":"SUM(EQ120:ES120)","v":0},null,null,null,{"$f":"SUM(EU120:EW120)","v":0},null,null,null,{"$f":"SUM(EY120:FA120)","v":0},null,null,null,{"$f":"SUM(FC120:FE120)","v":0},null,null,null,{"$f":"SUM(FG120:FI120)","v":0},null,null,null,{"$f":"SUM(FK120:FM120)","v":0},null,null,null,{"$f":"SUM(FO120:FQ120)","v":0},null,null,null,{"$f":"SUM(FS120:FU120)","v":0},null,null,null,{"$f":"SUM(FW120:FY120)","v":0},null,null,null,{"$f":"SUM(GA120:GC120)","v":0},null,null,null,{"$f":"SUM(GE120:GG120)","v":0},null,null,null,{"$f":"SUM(GI120:GK120)","v":0},null,null,null,{"$f":"SUM(GM120:GO120)","v":0},null,null,null,{"$f":"SUM(GQ120:GS120)","v":0},null,null,null,{"$f":"SUM(GU120:GW120)","v":0},null,null,null,{"$f":"SUM(GY120:HA120)","v":0},null,null,null,{"$f":"SUM(HC120:HE120)","v":0},null,null,null,{"$f":"SUM(HG120:HI120)","v":0},null,null,null,{"$f":"SUM(HK120:HM120)","v":0},null,null,null,{"$f":"SUM(HO120:HQ120)","v":0},null,null,null,{"$f":"SUM(HS120:HU120)","v":0},null,null,null,{"$f":"SUM(HW120:HY120)","v":0},null,null,null,{"$f":"SUM(IA120:IC120)","v":0},null,null,null,{"$f":"SUM(IE120:IG120)","v":0},null,null,null,{"$f":"SUM(II120:IK120)","v":0},null,null,null,{"$f":"SUM(IM120:IO120)","v":0},null,null,null,{"$f":"SUM(IQ120:IS120)","v":0},null,null,null,{"$f":"SUM(IU120:IW120)","v":0},null,null,null,{"$f":"SUM(IY120:JA120)","v":0},null,null,null,{"$f":"SUM(JC120:JE120)","v":0},null,null,null,{"$f":"SUM(JG120:JI120)","v":0},null,null,null,{"$f":"SUM(JK120:JM120)","v":0},null,null,null,{"$f":"SUM(JO120:JQ120)","v":0},null,null,null,{"$f":"SUM(JS120:JU120)","v":0},null,null,null,{"$f":"SUM(JW120:JY120)","v":0},null,null,null,{"$f":"SUM(KA120:KC120)","v":0},null,null,null,{"$f":"SUM(KE120:KG120)","v":0},null,null,null,{"$f":"SUM(KI120:KK120)","v":0},null,null,null,{"$f":"SUM(KM120:KO120)","v":0},null,null,null,{"$f":"SUM(KQ120:KS120)","v":0},null,null,null,{"$f":"SUM(KU120:KW120)","v":0},null,null,null,{"$f":"SUM(KY120:LA120)","v":0},null,null,null,{"$f":"SUM(LC120:LE120)","v":0},null,null,null,{"$f":"SUM(LG120:LI120)","v":0},null,null,null,{"$f":"SUM(LK120:LM120)","v":0},null,null,null,{"$f":"SUM(LO120:LQ120)","v":0},null,null,null,{"$f":"SUM(LS120:LU120)","v":0},null,null,null,{"$f":"SUM(LW120:LY120)","v":0},null,null,null,{"$f":"SUM(MA120:MC120)","v":0},null,null,null,{"$f":"SUM(ME120:MG120)","v":0},null,null,null,{"$f":"SUM(MI120:MK120)","v":0},null,null,null,{"$f":"SUM(MM120:MO120)","v":0},null,null,null,{"$f":"SUM(MQ120:MS120)","v":0},null,null,null,{"$f":"SUM(MU120:MW120)","v":0},null,null,null,{"$f":"SUM(MY120:NA120)","v":0},null,null,null,{"$f":"SUM(NC120:NE120)","v":0},null,null,null,{"$f":"SUM(NG120:NI120)","v":0},null,null,null,{"$f":"SUM(NK120:NM120)","v":0},null,null,null,{"$f":"SUM(NO120:NQ120)","v":0},null,null,null,{"$f":"SUM(NS120:NU120)","v":0},{"$f":"SUM(F120+J120+N120+R120+V120+Z120+AD120+AH120+AL120+AP120+AT120+AX120+BB120+BF120+BJ120+BN120+BR120+BV120+BZ120+CD120+CH120+CL120+CP120+CT120+CX120+DB120+DF120+DJ120+DN120+DR120+DV120+DZ120+ED120+EH120+EL120+EP120+ET120+EX120+FB120+FF120+FJ120+FN120+FR120+FV120+FZ120+GD120+GH120+GL120+GP120+GT120+GX120+HB120+HF120+HJ120+HN120+HR120+HV120+HZ120+ID120+IH120+IL120+IP120+IT120+IX120+JB120+JF120+JJ120+JN120+JR120+JV120+JZ120+KD120+KH120+KL120+KP120+KT120+KX120+LB120+LF120+LJ120+LN120+LR120+LV120+LZ120+MD120+MH120+ML120+MP120+MT120+MX120+NB120+NF120+NJ120+NN120+NR120+NV120)","v":0},"Depreciation - Vehicles"]
[null,"Other Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
["ak.","Indirect Costs",null,null,null,{"$f":"SUM(C122:E122)","v":0},null,null,null,{"$f":"SUM(G122:I122)","v":0},null,null,null,{"$f":"SUM(K122:M122)","v":0},null,null,null,{"$f":"SUM(O122:Q122)","v":0},null,null,null,{"$f":"SUM(S122:U122)","v":0},null,null,null,{"$f":"SUM(W122:Y122)","v":0},null,null,null,{"$f":"SUM(AA122:AC122)","v":0},null,null,null,{"$f":"SUM(AE122:AG122)","v":0},null,null,null,{"$f":"SUM(AI122:AK122)","v":0},null,null,null,{"$f":"SUM(AM122:AO122)","v":0},null,null,null,{"$f":"SUM(AQ122:AS122)","v":0},null,null,null,{"$f":"SUM(AU122:AW122)","v":0},null,null,null,{"$f":"SUM(AY122:BA122)","v":0},null,null,null,{"$f":"SUM(BC122:BE122)","v":0},null,null,null,{"$f":"SUM(BG122:BI122)","v":0},null,null,null,{"$f":"SUM(BK122:BM122)","v":0},null,null,null,{"$f":"SUM(BO122:BQ122)","v":0},null,null,null,{"$f":"SUM(BS122:BU122)","v":0},null,null,null,{"$f":"SUM(BW122:BY122)","v":0},null,null,null,{"$f":"SUM(CA122:CC122)","v":0},null,null,null,{"$f":"SUM(CE122:CG122)","v":0},null,null,null,{"$f":"SUM(CI122:CK122)","v":0},null,null,null,{"$f":"SUM(CM122:CO122)","v":0},null,null,null,{"$f":"SUM(CQ122:CS122)","v":0},null,null,null,{"$f":"SUM(CU122:CW122)","v":0},null,null,null,{"$f":"SUM(CY122:DA122)","v":0},null,null,null,{"$f":"SUM(DC122:DE122)","v":0},null,null,null,{"$f":"SUM(DG122:DI122)","v":0},null,null,null,{"$f":"SUM(DK122:DM122)","v":0},null,null,null,{"$f":"SUM(DO122:DQ122)","v":0},null,null,null,{"$f":"SUM(DS122:DU122)","v":0},null,null,null,{"$f":"SUM(DW122:DY122)","v":0},null,null,null,{"$f":"SUM(EA122:EC122)","v":0},null,null,null,{"$f":"SUM(EE122:EG122)","v":0},null,null,null,{"$f":"SUM(EI122:EK122)","v":0},null,null,null,{"$f":"SUM(EM122:EO122)","v":0},null,null,null,{"$f":"SUM(EQ122:ES122)","v":0},null,null,null,{"$f":"SUM(EU122:EW122)","v":0},null,null,null,{"$f":"SUM(EY122:FA122)","v":0},null,null,null,{"$f":"SUM(FC122:FE122)","v":0},null,null,null,{"$f":"SUM(FG122:FI122)","v":0},null,null,null,{"$f":"SUM(FK122:FM122)","v":0},null,null,null,{"$f":"SUM(FO122:FQ122)","v":0},null,null,null,{"$f":"SUM(FS122:FU122)","v":0},null,null,null,{"$f":"SUM(FW122:FY122)","v":0},null,null,null,{"$f":"SUM(GA122:GC122)","v":0},null,null,null,{"$f":"SUM(GE122:GG122)","v":0},null,null,null,{"$f":"SUM(GI122:GK122)","v":0},null,null,null,{"$f":"SUM(GM122:GO122)","v":0},null,null,null,{"$f":"SUM(GQ122:GS122)","v":0},null,null,null,{"$f":"SUM(GU122:GW122)","v":0},null,null,null,{"$f":"SUM(GY122:HA122)","v":0},null,null,null,{"$f":"SUM(HC122:HE122)","v":0},null,null,null,{"$f":"SUM(HG122:HI122)","v":0},null,null,null,{"$f":"SUM(HK122:HM122)","v":0},null,null,null,{"$f":"SUM(HO122:HQ122)","v":0},null,null,null,{"$f":"SUM(HS122:HU122)","v":0},null,null,null,{"$f":"SUM(HW122:HY122)","v":0},null,null,null,{"$f":"SUM(IA122:IC122)","v":0},null,null,null,{"$f":"SUM(IE122:IG122)","v":0},null,null,null,{"$f":"SUM(II122:IK122)","v":0},null,null,null,{"$f":"SUM(IM122:IO122)","v":0},null,null,null,{"$f":"SUM(IQ122:IS122)","v":0},null,null,null,{"$f":"SUM(IU122:IW122)","v":0},null,null,null,{"$f":"SUM(IY122:JA122)","v":0},null,null,null,{"$f":"SUM(JC122:JE122)","v":0},null,null,null,{"$f":"SUM(JG122:JI122)","v":0},null,null,null,{"$f":"SUM(JK122:JM122)","v":0},null,null,null,{"$f":"SUM(JO122:JQ122)","v":0},null,null,null,{"$f":"SUM(JS122:JU122)","v":0},null,null,null,{"$f":"SUM(JW122:JY122)","v":0},null,null,null,{"$f":"SUM(KA122:KC122)","v":0},null,null,null,{"$f":"SUM(KE122:KG122)","v":0},null,null,null,{"$f":"SUM(KI122:KK122)","v":0},null,null,null,{"$f":"SUM(KM122:KO122)","v":0},null,null,null,{"$f":"SUM(KQ122:KS122)","v":0},null,null,null,{"$f":"SUM(KU122:KW122)","v":0},null,null,null,{"$f":"SUM(KY122:LA122)","v":0},null,null,null,{"$f":"SUM(LC122:LE122)","v":0},null,null,null,{"$f":"SUM(LG122:LI122)","v":0},null,null,null,{"$f":"SUM(LK122:LM122)","v":0},null,null,null,{"$f":"SUM(LO122:LQ122)","v":0},null,null,null,{"$f":"SUM(LS122:LU122)","v":0},null,null,null,{"$f":"SUM(LW122:LY122)","v":0},null,null,null,{"$f":"SUM(MA122:MC122)","v":0},null,null,null,{"$f":"SUM(ME122:MG122)","v":0},null,null,null,{"$f":"SUM(MI122:MK122)","v":0},null,null,null,{"$f":"SUM(MM122:MO122)","v":0},null,null,null,{"$f":"SUM(MQ122:MS122)","v":0},null,null,null,{"$f":"SUM(MU122:MW122)","v":0},null,null,null,{"$f":"SUM(MY122:NA122)","v":0},null,null,null,{"$f":"SUM(NC122:NE122)","v":0},null,null,null,{"$f":"SUM(NG122:NI122)","v":0},null,null,null,{"$f":"SUM(NK122:NM122)","v":0},null,null,null,{"$f":"SUM(NO122:NQ122)","v":0},null,null,null,{"$f":"SUM(NS122:NU122)","v":0},{"$f":"SUM(F122+J122+N122+R122+V122+Z122+AD122+AH122+AL122+AP122+AT122+AX122+BB122+BF122+BJ122+BN122+BR122+BV122+BZ122+CD122+CH122+CL122+CP122+CT122+CX122+DB122+DF122+DJ122+DN122+DR122+DV122+DZ122+ED122+EH122+EL122+EP122+ET122+EX122+FB122+FF122+FJ122+FN122+FR122+FV122+FZ122+GD122+GH122+GL122+GP122+GT122+GX122+HB122+HF122+HJ122+HN122+HR122+HV122+HZ122+ID122+IH122+IL122+IP122+IT122+IX122+JB122+JF122+JJ122+JN122+JR122+JV122+JZ122+KD122+KH122+KL122+KP122+KT122+KX122+LB122+LB122+LF122+LJ122+LN122+LR122+LV122+LZ122+MD122+MH122+ML122+MP122+MT122+MX122+NB122+NF122+NJ122+NN122+NR122+NV122)","v":0},"Indirect Costs"]
["al.","TOTAL  ADJUSTMENTS FOR DIRECT COSTS",{"$f":"SUM(C72:C122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO72:BO122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EA72:EA122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GM72:GM122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IY72:IY122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LK72:LK122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(NW72:NW122)","v":0},"TOTAL ADJUSTMENTS FOR DIRECT COSTS"]
["3.","TOTAL ADJUSTMENTS",{"$f":"+C123+C66","v":0},{"$f":"+D123+D66","v":0},{"$f":"+E123+E66","v":0},{"$f":"SUM(C124:E124)","v":0},{"$f":"+G123+G66","v":0},{"$f":"+H123+H66","v":0},{"$f":"+I123+I66","v":0},{"$f":"SUM(G124:I124)","v":0},{"$f":"+K123+K66","v":0},{"$f":"+L123+L66","v":0},{"$f":"+M123+M66","v":0},{"$f":"SUM(K124:M124)","v":0},{"$f":"+O123+O66","v":0},{"$f":"+P123+P66","v":0},{"$f":"+Q123+Q66","v":0},{"$f":"SUM(O124:Q124)","v":0},{"$f":"+S123+S66","v":0},{"$f":"+T123+T66","v":0},{"$f":"+U123+U66","v":0},{"$f":"SUM(S124:U124)","v":0},{"$f":"+W123+W66","v":0},{"$f":"+X123+X66","v":0},{"$f":"+Y123+Y66","v":0},{"$f":"SUM(W124:Y124)","v":0},{"$f":"+AA123+AA66","v":0},{"$f":"+AB123+AB66","v":0},{"$f":"+AC123+AC66","v":0},{"$f":"SUM(AA124:AC124)","v":0},{"$f":"+AE123+AE66","v":0},{"$f":"+AF123+AF66","v":0},{"$f":"+AG123+AG66","v":0},{"$f":"SUM(AE124:AG124)","v":0},{"$f":"+AI123+AI66","v":0},{"$f":"+AJ123+AJ66","v":0},{"$f":"+AK123+AK66","v":0},{"$f":"SUM(AI124:AK124)","v":0},{"$f":"+AM123+AM66","v":0},{"$f":"+AN123+AN66","v":0},{"$f":"+AO123+AO66","v":0},{"$f":"SUM(AM124:AO124)","v":0},{"$f":"+AQ123+AQ66","v":0},{"$f":"+AR123+AR66","v":0},{"$f":"+AS123+AS66","v":0},{"$f":"SUM(AQ124:AS124)","v":0},{"$f":"+AU123+AU66","v":0},{"$f":"+AV123+AV66","v":0},{"$f":"+AW123+AW66","v":0},{"$f":"SUM(AU124:AW124)","v":0},{"$f":"+AY123+AY66","v":0},{"$f":"+AZ123+AZ66","v":0},{"$f":"+BA123+BA66","v":0},{"$f":"SUM(AY124:BA124)","v":0},{"$f":"+BC123+BC66","v":0},{"$f":"+BD123+BD66","v":0},{"$f":"+BE123+BE66","v":0},{"$f":"SUM(BC124:BE124)","v":0},{"$f":"+BG123+BG66","v":0},{"$f":"+BH123+BH66","v":0},{"$f":"+BI123+BI66","v":0},{"$f":"SUM(BG124:BI124)","v":0},{"$f":"+BK123+BK66","v":0},{"$f":"+BL123+BL66","v":0},{"$f":"+BM123+BM66","v":0},{"$f":"SUM(BK124:BM124)","v":0},{"$f":"+BO123+BO66","v":0},{"$f":"+BP123+BP66","v":0},{"$f":"+BQ123+BQ66","v":0},{"$f":"SUM(BO124:BQ124)","v":0},{"$f":"+BS123+BS66","v":0},{"$f":"+BT123+BT66","v":0},{"$f":"+BU123+BU66","v":0},{"$f":"SUM(BS124:BU124)","v":0},{"$f":"+BW123+BW66","v":0},{"$f":"+BX123+BX66","v":0},{"$f":"+BY123+BY66","v":0},{"$f":"SUM(BW124:BY124)","v":0},{"$f":"+CA123+CA66","v":0},{"$f":"+CB123+CB66","v":0},{"$f":"+CC123+CC66","v":0},{"$f":"SUM(CA124:CC124)","v":0},{"$f":"+CE123+CE66","v":0},{"$f":"+CF123+CF66","v":0},{"$f":"+CG123+CG66","v":0},{"$f":"SUM(CE124:CG124)","v":0},{"$f":"+CI123+CI66","v":0},{"$f":"+CJ123+CJ66","v":0},{"$f":"+CK123+CK66","v":0},{"$f":"SUM(CI124:CK124)","v":0},{"$f":"+CM123+CM66","v":0},{"$f":"+CN123+CN66","v":0},{"$f":"+CO123+CO66","v":0},{"$f":"SUM(CM124:CO124)","v":0},{"$f":"+CQ123+CQ66","v":0},{"$f":"+CR123+CR66","v":0},{"$f":"+CS123+CS66","v":0},{"$f":"SUM(CQ124:CS124)","v":0},{"$f":"+CU123+CU66","v":0},{"$f":"+CV123+CV66","v":0},{"$f":"+CW123+CW66","v":0},{"$f":"SUM(CU124:CW124)","v":0},{"$f":"+CY123+CY66","v":0},{"$f":"+CZ123+CZ66","v":0},{"$f":"+DA123+DA66","v":0},{"$f":"SUM(CY124:DA124)","v":0},{"$f":"+DC123+DC66","v":0},{"$f":"+DD123+DD66","v":0},{"$f":"+DE123+DE66","v":0},{"$f":"SUM(DC124:DE124)","v":0},{"$f":"+DG123+DG66","v":0},{"$f":"+DH123+DH66","v":0},{"$f":"+DI123+DI66","v":0},{"$f":"SUM(DG124:DI124)","v":0},{"$f":"+DK123+DK66","v":0},{"$f":"+DL123+DL66","v":0},{"$f":"+DM123+DM66","v":0},{"$f":"SUM(DK124:DM124)","v":0},{"$f":"+DO123+DO66","v":0},{"$f":"+DP123+DP66","v":0},{"$f":"+DQ123+DQ66","v":0},{"$f":"SUM(DO124:DQ124)","v":0},{"$f":"+DS123+DS66","v":0},{"$f":"+DT123+DT66","v":0},{"$f":"+DU123+DU66","v":0},{"$f":"SUM(DS124:DU124)","v":0},{"$f":"+DW123+DW66","v":0},{"$f":"+DX123+DX66","v":0},{"$f":"+DY123+DY66","v":0},{"$f":"SUM(DW124:DY124)","v":0},{"$f":"+EA123+EA66","v":0},{"$f":"+EB123+EB66","v":0},{"$f":"+EC123+EC66","v":0},{"$f":"SUM(EA124:EC124)","v":0},{"$f":"+EE123+EE66","v":0},{"$f":"+EF123+EF66","v":0},{"$f":"+EG123+EG66","v":0},{"$f":"SUM(EE124:EG124)","v":0},{"$f":"+EI123+EI66","v":0},{"$f":"+EJ123+EJ66","v":0},{"$f":"+EK123+EK66","v":0},{"$f":"SUM(EI124:EK124)","v":0},{"$f":"+EM123+EM66","v":0},{"$f":"+EN123+EN66","v":0},{"$f":"+EO123+EO66","v":0},{"$f":"SUM(EM124:EO124)","v":0},{"$f":"+EQ123+EQ66","v":0},{"$f":"+ER123+ER66","v":0},{"$f":"+ES123+ES66","v":0},{"$f":"SUM(EQ124:ES124)","v":0},{"$f":"+EU123+EU66","v":0},{"$f":"+EV123+EV66","v":0},{"$f":"+EW123+EW66","v":0},{"$f":"SUM(EU124:EW124)","v":0},{"$f":"+EY123+EY66","v":0},{"$f":"+EZ123+EZ66","v":0},{"$f":"+FA123+FA66","v":0},{"$f":"SUM(EY124:FA124)","v":0},{"$f":"+FC123+FC66","v":0},{"$f":"+FD123+FD66","v":0},{"$f":"+FE123+FE66","v":0},{"$f":"SUM(FC124:FE124)","v":0},{"$f":"+FG123+FG66","v":0},{"$f":"+FH123+FH66","v":0},{"$f":"+FI123+FI66","v":0},{"$f":"SUM(FG124:FI124)","v":0},{"$f":"+FK123+FK66","v":0},{"$f":"+FL123+FL66","v":0},{"$f":"+FM123+FM66","v":0},{"$f":"SUM(FK124:FM124)","v":0},{"$f":"+FO123+FO66","v":0},{"$f":"+FP123+FP66","v":0},{"$f":"+FQ123+FQ66","v":0},{"$f":"SUM(FO124:FQ124)","v":0},{"$f":"+FS123+FS66","v":0},{"$f":"+FT123+FT66","v":0},{"$f":"+FU123+FU66","v":0},{"$f":"SUM(FS124:FU124)","v":0},{"$f":"+FW123+FW66","v":0},{"$f":"+FX123+FX66","v":0},{"$f":"+FY123+FY66","v":0},{"$f":"SUM(FW124:FY124)","v":0},{"$f":"+GA123+GA66","v":0},{"$f":"+GB123+GB66","v":0},{"$f":"+GC123+GC66","v":0},{"$f":"SUM(GA124:GC124)","v":0},{"$f":"+GE123+GE66","v":0},{"$f":"+GF123+GF66","v":0},{"$f":"+GG123+GG66","v":0},{"$f":"SUM(GE124:GG124)","v":0},{"$f":"+GI123+GI66","v":0},{"$f":"+GJ123+GJ66","v":0},{"$f":"+GK123+GK66","v":0},{"$f":"SUM(GI124:GK124)","v":0},{"$f":"+GM123+GM66","v":0},{"$f":"+GN123+GN66","v":0},{"$f":"+GO123+GO66","v":0},{"$f":"SUM(GM124:GO124)","v":0},{"$f":"+GQ123+GQ66","v":0},{"$f":"+GR123+GR66","v":0},{"$f":"+GS123+GS66","v":0},{"$f":"SUM(GQ124:GS124)","v":0},{"$f":"+GU123+GU66","v":0},{"$f":"+GV123+GV66","v":0},{"$f":"+GW123+GW66","v":0},{"$f":"SUM(GU124:GW124)","v":0},{"$f":"+GY123+GY66","v":0},{"$f":"+GZ123+GZ66","v":0},{"$f":"+HA123+HA66","v":0},{"$f":"SUM(GY124:HA124)","v":0},{"$f":"+HC123+HC66","v":0},{"$f":"+HD123+HD66","v":0},{"$f":"+HE123+HE66","v":0},{"$f":"SUM(HC124:HE124)","v":0},{"$f":"+HG123+HG66","v":0},{"$f":"+HH123+HH66","v":0},{"$f":"+HI123+HI66","v":0},{"$f":"SUM(HG124:HI124)","v":0},{"$f":"+HK123+HK66","v":0},{"$f":"+HL123+HL66","v":0},{"$f":"+HM123+HM66","v":0},{"$f":"SUM(HK124:HM124)","v":0},{"$f":"+HO123+HO66","v":0},{"$f":"+HP123+HP66","v":0},{"$f":"+HQ123+HQ66","v":0},{"$f":"SUM(HO124:HQ124)","v":0},{"$f":"+HS123+HS66","v":0},{"$f":"+HT123+HT66","v":0},{"$f":"+HU123+HU66","v":0},{"$f":"SUM(HS124:HU124)","v":0},{"$f":"+HW123+HW66","v":0},{"$f":"+HX123+HX66","v":0},{"$f":"+HY123+HY66","v":0},{"$f":"SUM(HW124:HY124)","v":0},{"$f":"+IA123+IA66","v":0},{"$f":"+IB123+IB66","v":0},{"$f":"+IC123+IC66","v":0},{"$f":"SUM(IA124:IC124)","v":0},{"$f":"+IE123+IE66","v":0},{"$f":"+IF123+IF66","v":0},{"$f":"+IG123+IG66","v":0},{"$f":"SUM(IE124:IG124)","v":0},{"$f":"+II123+II66","v":0},{"$f":"+IJ123+IJ66","v":0},{"$f":"+IK123+IK66","v":0},{"$f":"SUM(II124:IK124)","v":0},{"$f":"+IM123+IM66","v":0},{"$f":"+IN123+IN66","v":0},{"$f":"+IO123+IO66","v":0},{"$f":"SUM(IM124:IO124)","v":0},{"$f":"+IQ123+IQ66","v":0},{"$f":"+IR123+IR66","v":0},{"$f":"+IS123+IS66","v":0},{"$f":"SUM(IQ124:IS124)","v":0},{"$f":"+IU123+IU66","v":0},{"$f":"+IV123+IV66","v":0},{"$f":"+IW123+IW66","v":0},{"$f":"SUM(IU124:IW124)","v":0},{"$f":"+IY123+IY66","v":0},{"$f":"+IZ123+IZ66","v":0},{"$f":"+JA123+JA66","v":0},{"$f":"SUM(IY124:JA124)","v":0},{"$f":"+JC123+JC66","v":0},{"$f":"+JD123+JD66","v":0},{"$f":"+JE123+JE66","v":0},{"$f":"SUM(JC124:JE124)","v":0},{"$f":"+JG123+JG66","v":0},{"$f":"+JH123+JH66","v":0},{"$f":"+JI123+JI66","v":0},{"$f":"SUM(JG124:JI124)","v":0},{"$f":"+JK123+JK66","v":0},{"$f":"+JL123+JL66","v":0},{"$f":"+JM123+JM66","v":0},{"$f":"SUM(JK124:JM124)","v":0},{"$f":"+JO123+JO66","v":0},{"$f":"+JP123+JP66","v":0},{"$f":"+JQ123+JQ66","v":0},{"$f":"SUM(JO124:JQ124)","v":0},{"$f":"+JS123+JS66","v":0},0,0,0,0,0,0,{"$f":"SUM(JW124:JY124)","v":0},{"$f":"+KA123+KA66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KM124:KO124)","v":0},{"$f":"+KQ123+KQ66","v":0},{"$f":"+KR123+KR66","v":0},{"$f":"+KS123+KS66","v":0},{"$f":"SUM(KQ124:KS124)","v":0},{"$f":"+KU123+KU66","v":0},{"$f":"+KV123+KV66","v":0},{"$f":"+KW123+KW66","v":0},{"$f":"SUM(KU124:KW124)","v":0},{"$f":"+KY123+KY66","v":0},{"$f":"+KZ123+KZ66","v":0},{"$f":"+LA123+LA66","v":0},{"$f":"SUM(KY124:LA124)","v":0},{"$f":"+LC123+LC66","v":0},{"$f":"+LD123+LD66","v":0},{"$f":"+LE123+LE66","v":0},{"$f":"SUM(LC124:LE124)","v":0},{"$f":"+LG123+LG66","v":0},{"$f":"+LH123+LH66","v":0},{"$f":"+LI123+LI66","v":0},{"$f":"SUM(LG124:LI124)","v":0},{"$f":"+LK123+LK66","v":0},{"$f":"+LL123+LL66","v":0},{"$f":"+LM123+LM66","v":0},{"$f":"SUM(LK124:LM124)","v":0},{"$f":"+LO123+LO66","v":0},{"$f":"+LP123+LP66","v":0},{"$f":"+LQ123+LQ66","v":0},{"$f":"SUM(LO124:LQ124)","v":0},{"$f":"+LS123+LS66","v":0},{"$f":"+LT123+LT66","v":0},{"$f":"+LU123+LU66","v":0},{"$f":"SUM(LS124:LU124)","v":0},{"$f":"+LW123+LW66","v":0},{"$f":"+LX123+LX66","v":0},{"$f":"+LY123+LY66","v":0},{"$f":"SUM(LW124:LY124)","v":0},{"$f":"+MA123+MA66","v":0},{"$f":"+MB123+MB66","v":0},{"$f":"+MC123+MC66","v":0},{"$f":"SUM(MA124:MC124)","v":0},{"$f":"+ME123+ME66","v":0},{"$f":"+MF123+MF66","v":0},{"$f":"+MG123+MG66","v":0},{"$f":"SUM(ME124:MG124)","v":0},{"$f":"+MI123+MI66","v":0},{"$f":"+MJ123+MJ66","v":0},{"$f":"+MK123+MK66","v":0},{"$f":"SUM(MI124:MK124)","v":0},{"$f":"+MM123+MM66","v":0},{"$f":"+MN123+MN66","v":0},{"$f":"+MO123+MO66","v":0},{"$f":"SUM(MM124:MO124)","v":0},{"$f":"+MQ123+MQ66","v":0},{"$f":"+MR123+MR66","v":0},{"$f":"+MS123+MS66","v":0},{"$f":"SUM(MQ124:MS124)","v":0},{"$f":"+MU123+MU66","v":0},{"$f":"+MV123+MV66","v":0},{"$f":"+MW123+MW66","v":0},{"$f":"SUM(MU124:MW124)","v":0},{"$f":"+MY123+MY66","v":0},{"$f":"+MZ123+MZ66","v":0},{"$f":"+NA123+NA66","v":0},{"$f":"SUM(MY124:NA124)","v":0},{"$f":"+NC123+NC66","v":0},{"$f":"+ND123+ND66","v":0},{"$f":"+NE123+NE66","v":0},{"$f":"SUM(NC124:NE124)","v":0},{"$f":"+NG123+NG66","v":0},{"$f":"+NH123+NH66","v":0},{"$f":"+NI123+NI66","v":0},{"$f":"SUM(NG124:NI124)","v":0},{"$f":"+NK123+NK66","v":0},{"$f":"+NL123+NL66","v":0},{"$f":"+NM123+NM66","v":0},{"$f":"SUM(NK124:NM124)","v":0},{"$f":"+NO123+NO66","v":0},{"$f":"+NP123+NP66","v":0},{"$f":"+NQ123+NQ66","v":0},{"$f":"SUM(NO124:NQ124)","v":0},{"$f":"+NS123+NS66","v":0},{"$f":"+NT123+NT66","v":0},{"$f":"+NU123+NU66","v":0},{"$f":"SUM(NS124:NU124)","v":0},{"$f":"+NW123+NW66","v":0},"TOTAL ADJUSTMENTS"]

{"sheet":"(21) RES Cost Allocation","index":20,"n_rows":963,"n_cols":104,"rows_kept":963,"cut":false,"hidden":false,"merged":[[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[960,1,960,2],[961,1,961,2],[962,1,962,2],[953,1,953,2],[956,1,956,2],[957,1,957,2],[958,1,958,2],[952,1,952,2],[12,1,12,5],[14,1,14,5],[112,1,112,5],[211,1,211,5],[951,1,951,2],[754,1,754,5]]}
["Department of Health Care Services "]
["Residential (RES) - Cost Allocation "]
[]
["County",{"$f":"'(1) Provider Info and Cert'!B6","v":0}]
["Provider Name",{"$f":"'(1) Provider Info and Cert'!B7","v":0}]
["DMC #",{"$f":"'(1) Provider Info and Cert'!B14","v":0}]
["Provider #",{"$f":"'(1) Provider Info and Cert'!B15","v":0}]
["NPI #",{"$f":"'(1) Provider Info and Cert'!B16","v":0}]
[]
[null,null,"TOTAL","NON SUD","SUD NON RES","SUD RES"]
["A.","TOTAL GENERAL LEDGER COSTS (ALL COST CENTERS)",{"$f":"'(2) Overall Cost Summary'!B22","v":0},{"$f":"'(2) Overall Cost Summary'!B27","v":0},{"$f":"C11-D11-F11","v":0},{"$f":"'(2) Overall Cost Summary'!B18","v":0}]
["B.","PERCENTAGES",{"$f":"SUM(D12:F12)","v":0},{"$f":"(IF(D11=0,0,(SUM(D11/$C11))))","v":0},{"$f":"(IF(E11=0,0,(SUM(E11/$C11))))","v":0},{"$f":"(IF(F11=0,0,(SUM(F11/$C11))))","v":0},"Check Point"]
["1.","TOTAL RES SUBSTANCE USE DISORDER SERVICES",null,null,null,null,{"$f":"F11","v":0},{"$f":"IF(G13='(3) Overall Detailed Costs'!E175,\"Match\",\"Error\")","v":"Match"},{"$f":"IF(H13=\"Error\",\"Please review Tab 3 of the data entry portion\",\"\")","v":""}]
[null,null,"PRIVATE","DMC","NON-DMC","TOTAL"]
["2.","ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS (BY SERVICE PROVIDED)"]
["a.","Residential 3.1 - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!C$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!D$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!E$66","v":0},{"$f":"SUM(C16:E16)","v":0}]
["b.","Residential 3.3 - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!G$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!H$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!I$66","v":0},{"$f":"SUM(C17:E17)","v":0}]
["c.","Residential 3.5 - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!K$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!L$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!M$66","v":0},0]
["d.","Residential 3.1 Case Management - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!O$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!P$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!Q$66","v":0},0]
["e.","Residential 3.3 Case Management - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!S$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!T$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!U$66","v":0},0]
["f.","Residential 3.5 Case Management - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!W$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!X$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!Y$66","v":0},0]
["g.","Residential 3.2 WM Case Management - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!AA$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!AB$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!AC$66","v":0},0]
["h.","Residential 3.1 Physician Consultation - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!AE$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!AF$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!AG$66","v":0},0]
["i.","Residential 3.3 Physician Consultation - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!AI$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!AJ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!AK$66","v":0},0]
["j.","Residential 3.5 Physician Consultation - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!AM$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!AN$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!AO$66","v":0},0]
["k.","Residential 3.2 WM Physician Consultation - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!AQ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!AR$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!AS$66","v":0},0]
["l.","Residential 3.1 Recovery Services - Individual - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!AU$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!AV$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!AW$66","v":0},0]
["m.","Residential 3.3 Recovery Services - Individual - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!AY$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!AZ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!BA$66","v":0},0]
["n.","Residential 3.5 Recovery Services - Individual - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!BC$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!BD$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!BE$66","v":0},0]
["o.","Residential 3.1 Recovery Services - Group - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!BG$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!BH$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!BI$66","v":0},0]
["p.","Residential 3.3 Recovery Services - Group - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!BK$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!BL$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!BM$66","v":0},0]
["q.","Residential 3.5 Recovery Services - Group - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!BO66","v":0},{"$f":"'(20) RES Detailed Adjustments'!BP$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!BQ$66","v":0},0]
["r.","Residential 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!BS$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!BT$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!BU$66","v":0},0]
["s.","Residential 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!BW$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!BX$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!BY$66","v":0},0]
["t.","Residential 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!CA$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!CB$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!CC$66","v":0},0]
["u.","Residential 3.1 Recovery Services - Case Management - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!CE$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!CF$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!CG$66","v":0},0]
["v.","Residential 3.3 Recovery Services - Case Management - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!CI$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!CJ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!CK$66","v":0},0]
["w.","Residential 3.5 Recovery Services - Case Management - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!CM$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!CN$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!CO$66","v":0},0]
["x.","Residential 3.2 WM - Clinically Managed Residential Withdrawal Management - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!CQ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!CR$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!CS$66","v":0},0]
["y.","Residential 3.1 Medication Assisted Treatment Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!CU$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!CV$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!CW$66","v":0},0]
["z.","Residential 3.3 Medication Assisted Treatment Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!CY$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!CZ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!DA$66","v":0},0]
["aa.","Residential 3.5 Medication Assisted Treatment Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!DC$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!DD$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!DE$66","v":0},0]
["ab.","Residential 3.2 WM Medication Assisted Treatment Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!DG$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!DH$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!DI$66","v":0},0]
["ac.","RES 3.1 Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!DK$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!DL$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!DM$66","v":0},0]
["ad.","RES 3.3  Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!DO$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!DP$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!DQ$66","v":0},0]
["ae.","RES 3.5 Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!DS$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!DT$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!DU$66","v":0},0]
["af.","RES 3.2 WM Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!DW$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!DX$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!DY$66","v":0},0]
["ag.","RES 3.1 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!EA$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!EB$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!EC$66","v":0},0]
["ah.","RES 3.3 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!EE$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!EF$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!EG$66","v":0},0]
["ai.","RES 3.5 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!EI$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!EJ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!EK$66","v":0},0]
["aj.","RES 3.2 WM Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!EM$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!EN$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!EO$66","v":0},0]
["ak.","RES 3.1 Medication Assisted Treatment - Dosing Naloxone Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!EQ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!ER$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!ES$66","v":0},0]
["al.","RES 3.3 Medication Assisted Treatment - Dosing Naloxone Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!EU$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!EV$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!EW$66","v":0},0]
["am.","RES 3.5 Medication Assisted Treatment - Dosing Naloxone Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!EY$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!EZ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!FA$66","v":0},0]
["an.","RES 3.2 WM Medication Assisted Treatment - Dosing Naloxone Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!FC$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!FD$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!FE$66","v":0},0]
["ao.","RES 3.1 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!FG$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!FH$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!FI$66","v":0},0]
["ap.","RES 3.3 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!FK$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!FL$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!FM$66","v":0},0]
["aq.","RES 3.5 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!FO$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!FP$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!FQ$66","v":0},0]
["ar.","RES 3.2 WM Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!FS$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!FT$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!FU$66","v":0},0]
["as.","RES 3.1 Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!FW$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!FX$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!FY$66","v":0},0]
["at.","RES 3.3 Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!GA$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!GB$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!GC$66","v":0},0]
["au.","RES 3.5 Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!GE$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!GF$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!GG$66","v":0},0]
["av.","RES 3.2 WM Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!GI$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!GJ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!GK$66","v":0},0]
["aw.","Residential 3.1 Perinatal",{"$f":"'(20) RES Detailed Adjustments'!GM$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!GN$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!GO$66","v":0},0]
["ax.","Residential 3.3 Perinatal",{"$f":"'(20) RES Detailed Adjustments'!GQ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!GR$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!GS$66","v":0},0]
["ay.","Residential 3.5 Perinatal",{"$f":"'(20) RES Detailed Adjustments'!GU$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!GV$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!GW$66","v":0},0]
["az.","Residential 3.1 Case Management - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!GY$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!GZ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!HA$66","v":0},0]
["ba.","Residential 3.3 Case Management - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!HC$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!HD$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!HE$66","v":0},0]
["bb.","Residential 3.5 Case Management - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!HG$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!HH$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!HI$66","v":0},0]
["bc.","Residential 3.2 WM Case Management - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!HK$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!HL$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!HM$66","v":0},0]
["bd.","Residential 3.1 Physician Consultation - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!HO$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!HP$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!HQ$66","v":0},0]
["be.","Residential 3.3 Physician Consultation - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!HS$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!HT$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!HU$66","v":0},0]
["bf.","Residential 3.5 Physician Consultation - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!HW$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!HX$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!HY$66","v":0},0]
["bg.","Residential 3.2 WM Physician Consultation - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!IA$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!IB$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!IC$66","v":0},0]
["bh.","Residential 3.1 Recovery Services - Individual - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!IE$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!IF$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!IG$66","v":0},0]
["bi.","Residential 3.3 Recovery Services - Individual - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!II$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!IJ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!IK$66","v":0},0]
["bj.","Residential 3.5 Recovery Services - Individual - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!IM$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!IN$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!IO$66","v":0},0]
["bk.","Residential 3.1 Recovery Services - Group - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!IQ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!IR$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!IS$66","v":0},0]
["bl.","Residential 3.3 Recovery Services - Group - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!IU$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!IV$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!IW$66","v":0},0]
["bm.","Residential 3.5 Recovery Services - Group - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!IY$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!IZ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!JA$66","v":0},0]
["bn.","Residential 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!JC$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!JD$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!JE$66","v":0},0]
["bo.","Residential 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!JG$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!JH$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!JI$66","v":0},0]
["bp.","Residential 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!JK$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!JL$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!JM$66","v":0},0]
["bq.","Residential 3.1 Recovery Services - Case Management - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!JO$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!JP$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!JQ$66","v":0},0]
["br.","Residential 3.3 Recovery Services - Case Management - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!JS$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!JT$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!JU$66","v":0},0]
["bs.","Residential 3.5 Recovery Services - Case Management - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!JW$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!JX$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!JY$66","v":0},0]
["bt.","Residential 3.2 WM - Clinically Managed Residential Withdrawal Management - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!KA$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!KB$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!KC$66","v":0},0]
["bu.","Residential 3.1 Medication Assisted Treatment Perinatal",{"$f":"'(20) RES Detailed Adjustments'!KE$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!KF$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!KG$66","v":0},0]
["bv.","Residential 3.3 Medication Assisted Treatment Perinatal",{"$f":"'(20) RES Detailed Adjustments'!KI$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!KJ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!KK$66","v":0},0]
["bw.","Residential 3.5 Medication Assisted Treatment Perinatal",{"$f":"'(20) RES Detailed Adjustments'!KM$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!KN$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!KO$66","v":0},0]
["bx.","Residential 3.2 WM Medication Assisted Treatment Perinatal",{"$f":"'(20) RES Detailed Adjustments'!KQ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!KR$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!KS$66","v":0},0]
["by.","RES 3.1 Medication Assisted Treatment - Dosing Buprenorphine Perinatal",{"$f":"'(20) RES Detailed Adjustments'!KU$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!KV$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!KW$66","v":0},0]
["bz.","RES 3.3  Medication Assisted Treatment - Dosing Buprenorphine Perinatal",{"$f":"'(20) RES Detailed Adjustments'!KY$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!KZ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!LA$66","v":0},0]
["ca.","RES 3.5 Medication Assisted Treatment - Dosing Buprenorphine Perinatal",{"$f":"'(20) RES Detailed Adjustments'!LC$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!LD$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!LE$66","v":0},0]
["cb.","RES 3.2 WM Medication Assisted Treatment - Dosing Buprenorphine Perinatal",{"$f":"'(20) RES Detailed Adjustments'!LG$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!LH$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!LI$66","v":0},0]
["cc.","RES 3.1 Medication Assisted Treatment - Dosing Disulfiram Perinatal",{"$f":"'(20) RES Detailed Adjustments'!LK$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!LL$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!LM$66","v":0},0]
["cd.","RES 3.3 Medication Assisted Treatment - Dosing Disulfiram Perinatal",{"$f":"'(20) RES Detailed Adjustments'!LO$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!LP$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!LQ$66","v":0},0]
["ce.","RES 3.5 Medication Assisted Treatment - Dosing Disulfiram Perinatal",{"$f":"'(20) RES Detailed Adjustments'!LS$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!LT$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!LU$66","v":0},0]
["cf.","RES 3.2 WM Medication Assisted Treatment - Dosing Disulfiram Perinatal",{"$f":"'(20) RES Detailed Adjustments'!LW$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!LX$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!LY$66","v":0},0]
["cg.","RES 3.1 Medication Assisted Treatment - Dosing Naloxone Perinatal",{"$f":"'(20) RES Detailed Adjustments'!MA$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!MB$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!MC$66","v":0},0]
["ch.","RES 3.3 Medication Assisted Treatment - Dosing Naloxone Perinatal",{"$f":"'(20) RES Detailed Adjustments'!ME$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!MF$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!MG$66","v":0},0]
["ci.","RES 3.5 Medication Assisted Treatment - Dosing Naloxone Perinatal",{"$f":"'(20) RES Detailed Adjustments'!MI$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!MJ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!MK$66","v":0},0]
["cj.","RES 3.2 WM Medication Assisted Treatment - Dosing Naloxone Perinatal",{"$f":"'(20) RES Detailed Adjustments'!MM$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!MN$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!MO$66","v":0},0]
["ck.","RES 3.1 Medication Assisted Treatment - Dosing Vivitrol Perinatal",{"$f":"'(20) RES Detailed Adjustments'!MQ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!MR$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!MS$66","v":0},0]
["cl.","RES 3.3 Medication Assisted Treatment - Dosing Vivitrol Perinatal",{"$f":"'(20) RES Detailed Adjustments'!MU$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!MV$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!MW$66","v":0},0]
["cm.","RES 3.5 Medication Assisted Treatment - Dosing Vivitrol Perinatal",{"$f":"'(20) RES Detailed Adjustments'!MY$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!MZ$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!NA$66","v":0},0]
["cn.","RES 3.2 WM Medication Assisted Treatment - Dosing Vivitrol Perinatal",{"$f":"'(20) RES Detailed Adjustments'!NC$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!ND$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!NE$66","v":0},0]
["co.","RES 3.1 Medication Assisted Treatment - Dosing Acamprosate Perinatal",{"$f":"'(20) RES Detailed Adjustments'!NG$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!NH$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!NI$66","v":0},0]
["cp.","RES 3.3 Medication Assisted Treatment - Dosing Acamprosate Perinatal",{"$f":"'(20) RES Detailed Adjustments'!NK$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!NL$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!NM$66","v":0},0]
["cq.","RES 3.5 Medication Assisted Treatment - Dosing Acamprosate Perinatal",{"$f":"'(20) RES Detailed Adjustments'!NO$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!NP$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!NQ$66","v":0},0]
["cr.","RES 3.2 WM Medication Assisted Treatment - Dosing Acamprosate Perinatal",{"$f":"'(20) RES Detailed Adjustments'!NS$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!NT$66","v":0},{"$f":"'(20) RES Detailed Adjustments'!NU$66","v":0},0]
[null,"TOTAL ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS",{"$f":"SUM(C16:C111)","v":0},{"$f":"SUM(D16:D111)","v":0},{"$f":"SUM(E16:E111)","v":0},{"$f":"SUM(F16:F111)","v":0}]
["3.","ADJUSTMENTS FOR DIRECT COSTS (IDENTIFY BY SERVICE PROVIDED)"]
["a.","Residential 3.1 - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!C$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!D$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!E$123","v":0},{"$f":"SUM(C114:E114)","v":0}]
["b.","Residential 3.3 - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!G$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!H$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!I$123","v":0},{"$f":"SUM(C115:E115)","v":0}]
["c.","Residential 3.5 - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!K$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!L$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!M$123","v":0},0]
["d.","Residential 3.1 Case Management - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!O$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!P$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!Q$123","v":0},0]
["e.","Residential 3.3 Case Management - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!S$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!T$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!U$123","v":0},0]
["f.","Residential 3.5 Case Management - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!W$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!X$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!Y$123","v":0},0]
["g.","Residential 3.2 WM Case Management - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!AA$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!AB$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!AC$123","v":0},0]
["h.","Residential 3.1 Physician Consultation - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!AE$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!AF$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!AG$123","v":0},0]
["i.","Residential 3.3 Physician Consultation - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!AI$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!AJ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!AK$123","v":0},0]
["j.","Residential 3.5 Physician Consultation - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!AM$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!AN$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!AO$123","v":0},0]
["k.","Residential 3.2 WM Physician Consultation - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!AQ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!AR$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!AS$123","v":0},0]
["l.","Residential 3.1 Recovery Services - Individual - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!AU$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!AV$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!AW$123","v":0},0]
["m.","Residential 3.3 Recovery Services - Individual - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!AY$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!AZ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!BA$123","v":0},0]
["n.","Residential 3.5 Recovery Services - Individual - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!BC$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!BD$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!BE$123","v":0},0]
["o.","Residential 3.1 Recovery Services - Group - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!BG$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!BH$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!BI$123","v":0},0]
["p.","Residential 3.3 Recovery Services - Group - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!BK$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!BL$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!BM$123","v":0},0]
["q.","Residential 3.5 Recovery Services - Group - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!BO$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!BP$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!BQ$123","v":0},0]
["r.","Residential 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!BS$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!BT$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!BU$123","v":0},0]
["s.","Residential 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!BW$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!BX$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!BY$123","v":0},0]
["t.","Residential 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!CA$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!CB$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!CC$123","v":0},0]
["u.","Residential 3.1 Recovery Services - Case Management - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!CE$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!CF$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!CG$123","v":0},0]
["v.","Residential 3.3 Recovery Services - Case Management - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!CI$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!CJ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!CK$123","v":0},0]
["w.","Residential 3.5 Recovery Services - Case Management - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!CM$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!CN$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!CO$123","v":0},0]
["x.","Residential 3.2 WM - Clinically Managed Residential Withdrawal Management - Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!CQ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!CR$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!CS$123","v":0},0]
["y.","Residential 3.1 Medication Assisted Treatment Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!CU$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!CV$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!CW$123","v":0},0]
["z.","Residential 3.3 Medication Assisted Treatment Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!CY$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!CZ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!DA$123","v":0},0]
["aa.","Residential 3.5 Medication Assisted Treatment Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!DC$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!DD$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!DE$123","v":0},0]
["ab.","Residential 3.2 WM Medication Assisted Treatment Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!DG$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!DH$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!DI$123","v":0},0]
["ac.","RES 3.1 Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!DK$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!DL$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!DM$123","v":0},0]
["ad.","RES 3.3  Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!DO$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!DP$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!DQ$123","v":0},0]
["ae.","RES 3.5 Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!DS$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!DT$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!DU$123","v":0},0]
["af.","RES 3.2 WM Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!DW$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!DX$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!DY$123","v":0},0]
["ag.","RES 3.1 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!EA$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!EB$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!EC$123","v":0},0]
["ah.","RES 3.3 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!EE$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!EF$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!EG$123","v":0},0]
["ai.","RES 3.5 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!EI$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!EJ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!EK$123","v":0},0]
["aj.","RES 3.2 WM Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!EM$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!EN$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!EO$123","v":0},0]
["ak.","RES 3.1 Medication Assisted Treatment - Dosing Naloxone Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!EQ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!ER$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!ES$123","v":0},0]
["al.","RES 3.3 Medication Assisted Treatment - Dosing Naloxone Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!EU$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!EV$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!EW$123","v":0},0]
["am.","RES 3.5 Medication Assisted Treatment - Dosing Naloxone Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!EY$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!EZ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!FA$123","v":0},0]
["an.","RES 3.2 WM Medication Assisted Treatment - Dosing Naloxone Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!FC$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!FD$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!FE$123","v":0},0]
["ao.","RES 3.1 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!FG$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!FH$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!FI$123","v":0},0]
["ap.","RES 3.3 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!FK$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!FL$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!FM$123","v":0},0]
["aq.","RES 3.5 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!FO$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!FP$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!FQ$123","v":0},0]
["ar.","RES 3.2 WM Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!FS$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!FT$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!FU$123","v":0},0]
["as.","RES 3.1 Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!FW$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!FX$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!FY$123","v":0},0]
["at.","RES 3.3 Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!GA$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!GB$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!GC$123","v":0},0]
["au.","RES 3.5 Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!GE$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!GF$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!GG$123","v":0},0]
["av.","RES 3.2 WM Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",{"$f":"'(20) RES Detailed Adjustments'!GI$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!GJ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!GK$123","v":0},0]
["aw.","Residential 3.1 Perinatal",{"$f":"'(20) RES Detailed Adjustments'!GM$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!GN$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!GO$123","v":0},0]
["ax.","Residential 3.3 Perinatal",{"$f":"'(20) RES Detailed Adjustments'!GQ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!GR$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!GS$123","v":0},0]
["ay.","Residential 3.5 Perinatal",{"$f":"'(20) RES Detailed Adjustments'!GU$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!GV$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!GW$123","v":0},0]
["az.","Residential 3.1 Case Management - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!GY$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!GZ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!HA$123","v":0},0]
["ba.","Residential 3.3 Case Management - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!HC$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!HD$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!HE$123","v":0},0]
["bb.","Residential 3.5 Case Management - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!HG$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!HH$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!HI$123","v":0},0]
["bc.","Residential 3.2 WM Case Management - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!HK$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!HL$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!HM$123","v":0},0]
["bd.","Residential 3.1 Physician Consultation - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!HO$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!HP$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!HQ$123","v":0},0]
["be.","Residential 3.3 Physician Consultation - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!HS$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!HT$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!HU$123","v":0},0]
["bf.","Residential 3.5 Physician Consultation - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!HW$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!HX$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!HY$123","v":0},0]
["bg.","Residential 3.2 WM Physician Consultation - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!IA$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!IB$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!IC$123","v":0},0]
["bh.","Residential 3.1 Recovery Services - Individual - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!IE$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!IF$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!IG$123","v":0},0]
["bi.","Residential 3.3 Recovery Services - Individual - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!II$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!IJ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!IK$123","v":0},0]
["bj.","Residential 3.5 Recovery Services - Individual - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!IM$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!IN$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!IO$123","v":0},0]
["bk.","Residential 3.1 Recovery Services - Group - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!IQ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!IR$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!IS$123","v":0},0]
["bl.","Residential 3.3 Recovery Services - Group - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!IU$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!IV$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!IW$123","v":0},0]
["bm.","Residential 3.5 Recovery Services - Group - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!IY$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!IZ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!JA$123","v":0},0]
["bn.","Residential 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!JC$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!JD$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!JE$123","v":0},0]
["bo.","Residential 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!JG$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!JH$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!JI$123","v":0},0]
["bp.","Residential 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!JK$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!JL$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!JM$123","v":0},0]
["bq.","Residential 3.1 Recovery Services - Case Management - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!JO$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!JP$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!JQ$123","v":0},0]
["br.","Residential 3.3 Recovery Services - Case Management - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!JS$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!JT$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!JU$123","v":0},0]
["bs.","Residential 3.5 Recovery Services - Case Management - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!JW$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!JX$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!JY$123","v":0},0]
["bt.","Residential 3.2 WM - Clinically Managed Residential Withdrawal Management - Perinatal",{"$f":"'(20) RES Detailed Adjustments'!KA$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!KB$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!KC$123","v":0},0]
["bu.","Residential 3.1 Medication Assisted Treatment Perinatal",{"$f":"'(20) RES Detailed Adjustments'!KE$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!KF$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!KG$123","v":0},0]
["bv.","Residential 3.3 Medication Assisted Treatment Perinatal",{"$f":"'(20) RES Detailed Adjustments'!KI$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!KJ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!KK$123","v":0},0]
["bw.","Residential 3.5 Medication Assisted Treatment Perinatal",{"$f":"'(20) RES Detailed Adjustments'!KM$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!KN$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!KO$123","v":0},0]
["bx.","Residential 3.2 WM Medication Assisted Treatment Perinatal",{"$f":"'(20) RES Detailed Adjustments'!KQ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!KR$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!KS$123","v":0},0]
["by.","RES 3.1 Medication Assisted Treatment - Dosing Buprenorphine Perinatal",{"$f":"'(20) RES Detailed Adjustments'!KU$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!KV$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!KW$123","v":0},0]
["bz.","RES 3.3  Medication Assisted Treatment - Dosing Buprenorphine Perinatal",{"$f":"'(20) RES Detailed Adjustments'!KY$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!KZ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!LA$123","v":0},0]
["ca.","RES 3.5 Medication Assisted Treatment - Dosing Buprenorphine Perinatal",{"$f":"'(20) RES Detailed Adjustments'!LC$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!LD$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!LE$123","v":0},0]
["cb.","RES 3.2 WM Medication Assisted Treatment - Dosing Buprenorphine Perinatal",{"$f":"'(20) RES Detailed Adjustments'!LG$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!LH$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!LI$123","v":0},0]
["cc.","RES 3.1 Medication Assisted Treatment - Dosing Disulfiram Perinatal",{"$f":"'(20) RES Detailed Adjustments'!LK$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!LL$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!LM$123","v":0},0]
["cd.","RES 3.3 Medication Assisted Treatment - Dosing Disulfiram Perinatal",{"$f":"'(20) RES Detailed Adjustments'!LO$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!LP$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!LQ$123","v":0},0]
["ce.","RES 3.5 Medication Assisted Treatment - Dosing Disulfiram Perinatal",{"$f":"'(20) RES Detailed Adjustments'!LS$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!LT$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!LU$123","v":0},0]
["cf.","RES 3.2 WM Medication Assisted Treatment - Dosing Disulfiram Perinatal",{"$f":"'(20) RES Detailed Adjustments'!LW$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!LX$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!LY$123","v":0},0]
["cg.","RES 3.1 Medication Assisted Treatment - Dosing Naloxone Perinatal",{"$f":"'(20) RES Detailed Adjustments'!MA$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!MB$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!MC$123","v":0},0]
["ch.","RES 3.3 Medication Assisted Treatment - Dosing Naloxone Perinatal",{"$f":"'(20) RES Detailed Adjustments'!ME$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!MF$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!MG$123","v":0},0]
["ci.","RES 3.5 Medication Assisted Treatment - Dosing Naloxone Perinatal",{"$f":"'(20) RES Detailed Adjustments'!MI$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!MJ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!MK$123","v":0},0]
["cj.","RES 3.2 WM Medication Assisted Treatment - Dosing Naloxone Perinatal",{"$f":"'(20) RES Detailed Adjustments'!MM$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!MN$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!MO$123","v":0},0]
["ck.","RES 3.1 Medication Assisted Treatment - Dosing Vivitrol Perinatal",{"$f":"'(20) RES Detailed Adjustments'!MQ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!MR$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!MS$123","v":0},0]
["cl.","RES 3.3 Medication Assisted Treatment - Dosing Vivitrol Perinatal",{"$f":"'(20) RES Detailed Adjustments'!MU$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!MV$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!MW$123","v":0},0]
["cm.","RES 3.5 Medication Assisted Treatment - Dosing Vivitrol Perinatal",{"$f":"'(20) RES Detailed Adjustments'!MY$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!MZ$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!NA$123","v":0},0]
["cn.","RES 3.2 WM Medication Assisted Treatment - Dosing Vivitrol Perinatal",{"$f":"'(20) RES Detailed Adjustments'!NC$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!ND$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!NE$123","v":0},0]
["co.","RES 3.1 Medication Assisted Treatment - Dosing Acamprosate Perinatal",{"$f":"'(20) RES Detailed Adjustments'!NG$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!NH$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!NI$123","v":0},0]
["cp.","RES 3.3 Medication Assisted Treatment - Dosing Acamprosate Perinatal",{"$f":"'(20) RES Detailed Adjustments'!NK$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!NL$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!NM$123","v":0},0]
["cq.","RES 3.5 Medication Assisted Treatment - Dosing Acamprosate Perinatal",{"$f":"'(20) RES Detailed Adjustments'!NO$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!NP$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!NQ$123","v":0},0]
["cr.","RES 3.2 WM Medication Assisted Treatment - Dosing Acamprosate Perinatal",{"$f":"'(20) RES Detailed Adjustments'!NS$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!NT$123","v":0},{"$f":"'(20) RES Detailed Adjustments'!NU$123","v":0},0]
["2./3.","TOTAL ADJUSTMENTS FOR DIRECT COSTS ",{"$f":"SUM(C114:C209)","v":0},{"$f":"SUM(D114:D209)","v":0},{"$f":"SUM(E114:E209)","v":0},{"$f":"SUM(F114:F209)","v":0}]
["4.","TOTAL ADJUSTMENTS",{"$f":"C112+C210","v":0},{"$f":"D112+D210","v":0},{"$f":"E112+E210","v":0},{"$f":"F112+F210","v":0}]
["5.","ADJUSTED RES GROSS COSTS TO BE DISTRIBUTED",null,null,null,null,{"$f":"F11-F211","v":0}]
["6.","ALLOCATE COSTS BETWEEN DIFFERENT MODALITIES","RES 3.1 NP","RES 3.3 NP","RES 3.5 NP","RES 3.1 CM NP","RES 3.3 CM NP","RES 3.5 CM NP","RES 3.2 WM CM NP","RES 3.1 PC NP","RES 3.3 PC NP","RES 3.5 PC NP","RES 3.2 WM PC NP","RES 3.1 RS I NP","RES 3.3 RS I NP","RES 3.5RS I NP","RES 3.1 RS G NP","RES 3.3 RS G NP","RES 3.5 RS G NP","RES 3.1 RS RM / SAA NP","RES 3.3 RS RM / SAA NP","RES 3.5 RS RM / SAA NP","RES 3.1 RS CM NP","RES 3.3 RS CM NP","RES 3.5 RS CM NP","RES 3.2 WM - CMRWM NP","RES 3.1 MAT NP","RES 3.3 MAT NP","RES 3.5 MAT NP","RES 3.2 WM MAT NP","RES 3.1 MAT DB NP","RES 3.3 MAT DB NP","RES 3.5 MAT DB NP","RES 3.2 WM MAT DB NP","RES 3.1 MAT DD NP","RES 3.3 MAT DD NP","RES 3.5 MAT DD NP","RES 3.2 WM MAT DD NP","RES 3.1 MAT DN NP","RES 3.3 MAT DN  NP","RES 3.5 MAT DN NP","RES 3.2 WM MAT DN NP","RES 3.1 MAT DV NP","RES 3.3 MAT DV NP","RES 3.5 MAT DV NP","RES 3.2 WM MAT DV NP","RES 3.1 MAT DA NP","RES 3.3 MAT DA NP","RES 3.5 MAT DA NP","RES 3.2 WM MAT DA NP","RES 3.1 P","RES 3.3 P","RES 3.5 P","RES 3.1 CM P","RES 3.3 CM P","RES 3.5 CM P","RES 3.2 WM CM P","RES 3.1 PC P","RES 3.3 PC P","RES 3.5 PC P","RES 3.2 WM PC P","RES 3.1 RS I P","RES 3.3 RS I P","RES 3.5 RS I P","RES 3.1 RS G P","RES 3.3 RS G P","RES 3.5 RS G P","RES 3.1 RS RM / SAA P","RES 3.3 RS RM / SAA P","RES 3.5 RS RM / SAA P","RES 3.1 RS- CM P","RES 3.3 RS- CM P","RES 3.5 RS- CM P","RES 3.2 WM - CMRWM P","RES 3.1 MAT P","RES 3.3 MAT P","RES 3.5 MAT P","RES 3.2 WM MAT P","RES 3.1 MAT DB P","RES 3.3 MAT DB P","RES 3.5 MAT DB P","RES 3.2 WM MAT DB P","RES 3.1 MAT DD P","RES 3.3 MAT DD P","RES 3.5 MAT DD P","RES 3.2 WM MAT DD P","RES 3.1 MAT DN P","RES 3.3 MAT DN  P","RES 3.5 MAT DN P","RES 3.2 WM MAT DN P","RES 3.1 MAT DV P","RES 3.3 MAT DV P","RES 3.5 MAT DV P","RES 3.2 WM MAT DV P","RES 3.1 MAT DA P","RES 3.3 MAT DA P","RES 3.5 MAT DA P","RES 3.2 WM MAT DA P","Total Bed Days Counseling","Total Enhanced Counseling","Total Dosing","Total Non-Dosing Staff Hours"]
["a.","RES Bed Days",{"$f":"$J854","v":0},{"$f":"$J855","v":0},{"$f":"$J856","v":0},{"$f":"$J857","v":0},{"$f":"$J858","v":0},{"$f":"$J859","v":0},{"$f":"$J860","v":0},{"$f":"$J861","v":0},{"$f":"$J862","v":0},{"$f":"$J863","v":0},{"$f":"$J864","v":0},{"$f":"$J865","v":0},{"$f":"$J866","v":0},{"$f":"$J867","v":0},{"$f":"$J868","v":0},{"$f":"$J869","v":0},{"$f":"$J870","v":0},{"$f":"$J871","v":0},{"$f":"$J872","v":0},{"$f":"$J873","v":0},{"$f":"$J874","v":0},{"$f":"$J875","v":0},{"$f":"$J876","v":0},{"$f":"$J877","v":0},{"$f":"$J878","v":0},{"$f":"$J879","v":0},{"$f":"$J880","v":0},{"$f":"$J881","v":0},{"$f":"$J882","v":0},{"$f":"$J883","v":0},{"$f":"$J884","v":0},{"$f":"$J885","v":0},{"$f":"$J886","v":0},{"$f":"$J887","v":0},{"$f":"$J888","v":0},{"$f":"$J889","v":0},{"$f":"$J890","v":0},{"$f":"$J891","v":0},{"$f":"$J892","v":0},{"$f":"$J893","v":0},{"$f":"$J894","v":0},{"$f":"$J895","v":0},{"$f":"$J896","v":0},{"$f":"$J897","v":0},{"$f":"$J898","v":0},{"$f":"$J899","v":0},{"$f":"$J900","v":0},{"$f":"$J901","v":0},{"$f":"$J902","v":0},{"$f":"$J903","v":0},{"$f":"$J904","v":0},{"$f":"$J905","v":0},{"$f":"$J906","v":0},{"$f":"$J907","v":0},{"$f":"$J908","v":0},{"$f":"$J909","v":0},{"$f":"$J910","v":0},{"$f":"$J911","v":0},{"$f":"$J912","v":0},{"$f":"$J913","v":0},{"$f":"$J914","v":0},{"$f":"$J915","v":0},{"$f":"$J916","v":0},{"$f":"$J917","v":0},{"$f":"$J918","v":0},{"$f":"$J919","v":0},{"$f":"$J920","v":0},{"$f":"$J921","v":0},{"$f":"$J922","v":0},{"$f":"$J923","v":0},{"$f":"$J924","v":0},{"$f":"$J925","v":0},{"$f":"$J926","v":0},{"$f":"$J927","v":0},{"$f":"$J928","v":0},{"$f":"$J929","v":0},{"$f":"$J930","v":0},{"$f":"$J931","v":0},{"$f":"$J932","v":0},{"$f":"$J933","v":0},{"$f":"$J934","v":0},{"$f":"$J935","v":0},{"$f":"$J936","v":0},{"$f":"$J937","v":0},{"$f":"$J938","v":0},{"$f":"$J939","v":0},{"$f":"$J940","v":0},{"$f":"$J941","v":0},{"$f":"$J942","v":0},{"$f":"$J943","v":0},{"$f":"$J944","v":0},{"$f":"$J945","v":0},{"$f":"$J946","v":0},{"$f":"$J947","v":0},{"$f":"$J948","v":0},{"$f":"$J949","v":0},{"$f":"SUM(C214:E214,Z214,AY214:BA214,BV214)","v":0},{"$f":"SUM($F214:$Y214,$AA214:$AD214,$BB214:$BU214,$BW214:$BZ214)","v":0},{"$f":"SUM($AE214:$AX214,$CA214:$CT214)","v":0},{"$f":"CU214+CV214","v":0}]
["b.","DMC Billing Unit of Services: Day, 15 Minutes, or Dosing",24,24,24,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,24,15,15,15,15,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,24,24,24,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,24,15,15,15,15,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["c.","Direct & Indirect staff hours",{"$f":"IF(C214>0,C214*C215,0)","v":0},{"$f":"IF(D214>0,D214*D215,0)","v":0},{"$f":"IF(E214>0,E214*E215,0)","v":0},{"$f":"IF(F214>0,F214*(F215/60),0)","v":0},{"$f":"IF(G214>0,G214*(G215/60),0)","v":0},{"$f":"IF(H214>0,H214*(H215/60),0)","v":0},{"$f":"IF(I214>0,I214*(I215/60),0)","v":0},{"$f":"IF(J214>0,J214*(J215/60),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z214>0,Z214*Z215,0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AY214>0,AY214*AY215,0)","v":0},{"$f":"IF(AZ214>0,AZ214*AZ215,0)","v":0},{"$f":"IF(BA214>0,BA214*BA215,0)","v":0},{"$f":"IF(BB214>0,BB214*(BB215/60),0)","v":0},{"$f":"IF(BC214>0,BC214*(BC215/60),0)","v":0},{"$f":"IF(BD214>0,BD214*(BD215/60),0)","v":0},{"$f":"IF(BE214>0,BE214*(BE215/60),0)","v":0},{"$f":"IF(BF214>0,BF214*(BF215/60),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV214>0,BV214*BV215,0)","v":0},{"$f":"IF(BW214>0,BW214*(BW215/60),0)","v":0},{"$f":"IF(BX214>0,BX214*(BX215/60),0)","v":0},{"$f":"IF(BY214>0,BY214*(BY215/60),0)","v":0},{"$f":"IF(BZ214>0,BZ214*(BZ215/60),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C216:E216,Z216,AY216:BA216,BV216)","v":0},{"$f":"SUM($F216:$Y216,$AA216:$AD216,$BB216:$BU216,$BW216:$BZ216)","v":0},null,{"$f":"CU216+CV216","v":0}]
["d.","Compute percentages",{"$f":"IF(C214>0,C216/$CX216,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AY214>0,AY216/$CX216,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C217:E217,Z217,AY217:BA217,BV217)","v":0},{"$f":"SUM($F217:$Y217,$AA217:$AD217,$BB217:$BU217,$BW217:$BZ217)","v":0},null,{"$f":"CU217+CV217","v":0},"Check Point"]
["e.","Direct Dosing costs or Allocated Non Dosing costs",{"$f":"SUM(C217*$G$212)","v":0},0,0,0,0,0,0,{"$f":"SUM(J217*$G$212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F142","v":0},{"$f":"F143","v":0},{"$f":"F144","v":0},{"$f":"F145","v":0},{"$f":"F146","v":0},{"$f":"F147","v":0},{"$f":"F148","v":0},{"$f":"F149","v":0},{"$f":"F150","v":0},{"$f":"F151","v":0},{"$f":"F152","v":0},{"$f":"F153","v":0},{"$f":"F154","v":0},{"$f":"F155","v":0},{"$f":"F156","v":0},{"$f":"F157","v":0},{"$f":"F158","v":0},{"$f":"F159","v":0},{"$f":"F160","v":0},{"$f":"F161","v":0},{"$f":"SUM(AY217*$G$212)","v":0},0,0,0,0,0,{"$f":"SUM(BE217*$G$212)","v":0},{"$f":"SUM(BF217*$G$212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"F190","v":0},{"$f":"F191","v":0},{"$f":"F192","v":0},{"$f":"F193","v":0},{"$f":"F194","v":0},{"$f":"F195","v":0},{"$f":"F196","v":0},{"$f":"F197","v":0},{"$f":"F198","v":0},{"$f":"F199","v":0},{"$f":"F200","v":0},{"$f":"F201","v":0},{"$f":"F202","v":0},{"$f":"F203","v":0},{"$f":"F204","v":0},{"$f":"F205","v":0},{"$f":"F206","v":0},{"$f":"F207","v":0},{"$f":"F208","v":0},{"$f":"F209","v":0},{"$f":"SUM(C218:E218,Z218,AY218:BA218,BV218)","v":0},{"$f":"SUM($F218:$Y218,$AA218:$AD218,$BB218:$BU218,$BW218:$BZ218)","v":0},{"$f":"SUM($AE218:$AX218,$CA218:$CT218)","v":0},{"$f":"CU218+CV218","v":0},{"$f":"IF(CX218=G212,\"Match\",\"Error\")","v":"Match"},{"$f":"IF(CY218=\"Error\",\"Please review Tab 20 of the data entry portion\",\"\")","v":""}]
["7.","Allocated RES 3.1 - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C854","v":0},{"$f":"F854","v":0},{"$f":"I854","v":0},{"$f":"SUM(C220:E220)","v":0}]
["b.","Compute percentages",{"$f":"IF(C220>0,C220/$F220,0)","v":0},{"$f":"IF(D220>0,D220/$F220,0)","v":0},{"$f":"IF(E220>0,E220/$F220,0)","v":0},{"$f":"SUM(C221:E221)","v":0}]
["c.","Allocate costs",{"$f":"$C$218*C221","v":0},{"$f":"$C$218*D221","v":0},{"$f":"$C$218*E221","v":0},{"$f":"SUM(C222:E222)","v":0}]
["d.","Distribute direct costs",{"$f":"C114","v":0},{"$f":"D114","v":0},{"$f":"E114","v":0},{"$f":"SUM(C223:E223)","v":0}]
["e.","Subtotal",{"$f":"SUM(C222:C223)","v":0},{"$f":"SUM(D222:D223)","v":0},{"$f":"SUM(E222:E223)","v":0},{"$f":"SUM(F222:F223)","v":0}]
["8.","Allocated RES 3.3 - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C855","v":0},{"$f":"F855","v":0},{"$f":"I855","v":0},{"$f":"SUM(C226:E226)","v":0}]
["b.","Compute percentages",{"$f":"IF(C226>0,C226/$F226,0)","v":0},{"$f":"IF(D226>0,D226/$F226,0)","v":0},{"$f":"IF(E226>0,E226/$F226,0)","v":0},{"$f":"SUM(C227:E227)","v":0}]
["c.","Allocate costs",{"$f":"$D$218*C227","v":0},{"$f":"$D$218*D227","v":0},{"$f":"$D$218*E227","v":0},{"$f":"SUM(C228:E228)","v":0}]
["d.","Distribute direct costs",{"$f":"C115","v":0},{"$f":"D115","v":0},{"$f":"E115","v":0},{"$f":"SUM(C229:E229)","v":0}]
["e.","Subtotal",{"$f":"SUM(C228:C229)","v":0},{"$f":"SUM(D228:D229)","v":0},{"$f":"SUM(E228:E229)","v":0},{"$f":"SUM(F228:F229)","v":0}]
["9.","Allocated RES 3.5 - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C856","v":0},{"$f":"F856","v":0},{"$f":"I856","v":0},{"$f":"SUM(C232:E232)","v":0}]
["b.","Compute percentages",{"$f":"IF(C232>0,C232/$F232,0)","v":0},{"$f":"IF(D232>0,D232/$F232,0)","v":0},{"$f":"IF(E232>0,E232/$F232,0)","v":0},{"$f":"SUM(C233:E233)","v":0}]
["c.","Allocate costs",{"$f":"$E$218*C233","v":0},{"$f":"$E$218*D233","v":0},{"$f":"$E$218*E233","v":0},{"$f":"SUM(C234:E234)","v":0}]
["d.","Distribute direct costs",{"$f":"C116","v":0},{"$f":"D116","v":0},{"$f":"E116","v":0},{"$f":"SUM(C235:E235)","v":0}]
["e.","Subtotal",{"$f":"SUM(C234:C235)","v":0},{"$f":"SUM(D234:D235)","v":0},{"$f":"SUM(E234:E235)","v":0},{"$f":"SUM(F234:F235)","v":0}]
["10.","Allocated RES 3.1 Case Management - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C857","v":0},{"$f":"F857","v":0},{"$f":"I857","v":0},{"$f":"SUM(C238:E238)","v":0}]
["b.","Compute percentages",{"$f":"IF(C238>0,C238/$F238,0)","v":0},{"$f":"IF(D238>0,D238/$F238,0)","v":0},{"$f":"IF(E238>0,E238/$F238,0)","v":0},{"$f":"SUM(C239:E239)","v":0}]
["c.","Allocate costs",{"$f":"$F$218*C239","v":0},{"$f":"$F$218*D239","v":0},{"$f":"$F$218*E239","v":0},{"$f":"SUM(C240:E240)","v":0}]
["d.","Distribute direct costs",{"$f":"C117","v":0},{"$f":"D117","v":0},{"$f":"E117","v":0},{"$f":"SUM(C241:E241)","v":0}]
["e.","Subtotal",{"$f":"SUM(C240:C241)","v":0},{"$f":"SUM(D240:D241)","v":0},{"$f":"SUM(E240:E241)","v":0},{"$f":"SUM(F240:F241)","v":0}]
["11.","Allocated RES 3.3 Case Management - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C858","v":0},{"$f":"F858","v":0},{"$f":"I858","v":0},{"$f":"SUM(C244:E244)","v":0}]
["b.","Compute percentages",{"$f":"IF(C244>0,C244/$F244,0)","v":0},{"$f":"IF(D244>0,D244/$F244,0)","v":0},{"$f":"IF(E244>0,E244/$F244,0)","v":0},{"$f":"SUM(C245:E245)","v":0}]
["c.","Allocate costs",{"$f":"$G$218*C245","v":0},{"$f":"$G$218*D245","v":0},{"$f":"$G$218*E245","v":0},{"$f":"SUM(C246:E246)","v":0}]
["d.","Distribute direct costs",{"$f":"C118","v":0},{"$f":"D118","v":0},{"$f":"E118","v":0},{"$f":"SUM(C247:E247)","v":0}]
["e.","Subtotal",{"$f":"SUM(C246:C247)","v":0},{"$f":"SUM(D246:D247)","v":0},{"$f":"SUM(E246:E247)","v":0},{"$f":"SUM(F246:F247)","v":0}]
["12.","Allocated RES 3.5 Case Management - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C859","v":0},{"$f":"F859","v":0},{"$f":"I859","v":0},{"$f":"SUM(C250:E250)","v":0}]
["b.","Compute percentages",{"$f":"IF(C250>0,C250/$F250,0)","v":0},{"$f":"IF(D250>0,D250/$F250,0)","v":0},{"$f":"IF(E250>0,E250/$F250,0)","v":0},{"$f":"SUM(C251:E251)","v":0}]
["c.","Allocate costs",{"$f":"$H$218*C251","v":0},{"$f":"$H$218*D251","v":0},{"$f":"$H$218*E251","v":0},{"$f":"SUM(C252:E252)","v":0}]
["d.","Distribute direct costs",{"$f":"C119","v":0},{"$f":"D119","v":0},{"$f":"E119","v":0},{"$f":"SUM(C253:E253)","v":0}]
["e.","Subtotal",{"$f":"SUM(C252:C253)","v":0},{"$f":"SUM(D252:D253)","v":0},{"$f":"SUM(E252:E253)","v":0},{"$f":"SUM(F252:F253)","v":0}]
["13.","Allocated RES 3.2 WM Case Management - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C860","v":0},{"$f":"F860","v":0},{"$f":"I860","v":0},{"$f":"SUM(C256:E256)","v":0}]
["b.","Compute percentages",{"$f":"IF(C256>0,C256/$F256,0)","v":0},{"$f":"IF(D256>0,D256/$F256,0)","v":0},{"$f":"IF(E256>0,E256/$F256,0)","v":0},{"$f":"SUM(C257:E257)","v":0}]
["c.","Allocate costs",{"$f":"$I$218*C257","v":0},{"$f":"$I$218*D257","v":0},{"$f":"$I$218*E257","v":0},{"$f":"SUM(C258:E258)","v":0}]
["d.","Distribute direct costs",{"$f":"C120","v":0},{"$f":"D120","v":0},{"$f":"E120","v":0},{"$f":"SUM(C259:E259)","v":0}]
["e.","Subtotal",{"$f":"SUM(C258:C259)","v":0},{"$f":"SUM(D258:D259)","v":0},{"$f":"SUM(E258:E259)","v":0},{"$f":"SUM(F258:F259)","v":0}]
["14.","Allocated RES 3.1 Physician Consultation - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C861","v":0},{"$f":"F861","v":0},{"$f":"I861","v":0},{"$f":"SUM(C262:E262)","v":0}]
["b.","Compute percentages",{"$f":"IF(C262>0,C262/$F262,0)","v":0},{"$f":"IF(D262>0,D262/$F262,0)","v":0},{"$f":"IF(E262>0,E262/$F262,0)","v":0},{"$f":"SUM(C263:E263)","v":0}]
["c.","Allocate costs",{"$f":"$J$218*C263","v":0},{"$f":"$J$218*D263","v":0},{"$f":"$J$218*E263","v":0},{"$f":"SUM(C264:E264)","v":0}]
["d.","Distribute direct costs",{"$f":"C121","v":0},{"$f":"D121","v":0},{"$f":"E121","v":0},{"$f":"SUM(C265:E265)","v":0}]
["e.","Subtotal",{"$f":"SUM(C264:C265)","v":0},{"$f":"SUM(D264:D265)","v":0},{"$f":"SUM(E264:E265)","v":0},{"$f":"SUM(F264:F265)","v":0}]
["15.","Allocated RES 3.3 Physician Consultation - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C862","v":0},{"$f":"F862","v":0},{"$f":"I862","v":0},{"$f":"SUM(C268:E268)","v":0}]
["b.","Compute percentages",{"$f":"IF(C268>0,C268/$F268,0)","v":0},{"$f":"IF(D268>0,D268/$F268,0)","v":0},{"$f":"IF(E268>0,E268/$F268,0)","v":0},{"$f":"SUM(C269:E269)","v":0}]
["c.","Allocate costs",{"$f":"$K$218*C269","v":0},{"$f":"$K$218*D269","v":0},{"$f":"$K$218*E269","v":0},{"$f":"SUM(C270:E270)","v":0}]
["d.","Distribute direct costs",{"$f":"C122","v":0},{"$f":"D122","v":0},{"$f":"E122","v":0},{"$f":"SUM(C271:E271)","v":0}]
["e.","Subtotal",{"$f":"SUM(C270:C271)","v":0},{"$f":"SUM(D270:D271)","v":0},{"$f":"SUM(E270:E271)","v":0},{"$f":"SUM(F270:F271)","v":0}]
["16.","Allocated RES 3.5 Physician Consultation - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C863","v":0},{"$f":"F863","v":0},{"$f":"I863","v":0},{"$f":"SUM(C274:E274)","v":0}]
["b.","Compute percentages",{"$f":"IF(C274>0,C274/$F274,0)","v":0},{"$f":"IF(D274>0,D274/$F274,0)","v":0},{"$f":"IF(E274>0,E274/$F274,0)","v":0},{"$f":"SUM(C275:E275)","v":0}]
["c.","Allocate costs",{"$f":"$L$218*C275","v":0},{"$f":"$L$218*D275","v":0},{"$f":"$L$218*E275","v":0},{"$f":"SUM(C276:E276)","v":0}]
["d.","Distribute direct costs",{"$f":"C123","v":0},{"$f":"D123","v":0},{"$f":"E123","v":0},{"$f":"SUM(C277:E277)","v":0}]
["e.","Subtotal",{"$f":"SUM(C276:C277)","v":0},{"$f":"SUM(D276:D277)","v":0},{"$f":"SUM(E276:E277)","v":0},{"$f":"SUM(F276:F277)","v":0}]
["17.","Allocated RES 3.2 WM Physician Consultation - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C864","v":0},{"$f":"F864","v":0},{"$f":"I864","v":0},{"$f":"SUM(C280:E280)","v":0}]
["b.","Compute percentages",{"$f":"IF(C280>0,C280/$F280,0)","v":0},{"$f":"IF(D280>0,D280/$F280,0)","v":0},{"$f":"IF(E280>0,E280/$F280,0)","v":0},{"$f":"SUM(C281:E281)","v":0}]
["c.","Allocate costs",{"$f":"$M$218*C281","v":0},{"$f":"$M$218*D281","v":0},{"$f":"$M$218*E281","v":0},{"$f":"SUM(C282:E282)","v":0}]
["d.","Distribute direct costs",{"$f":"C124","v":0},{"$f":"D124","v":0},{"$f":"E124","v":0},{"$f":"SUM(C283:E283)","v":0}]
["e.","Subtotal",{"$f":"SUM(C282:C283)","v":0},{"$f":"SUM(D282:D283)","v":0},{"$f":"SUM(E282:E283)","v":0},{"$f":"SUM(F282:F283)","v":0}]
["18.","Allocated RES 3.1 Recovery Services - Individual - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C865","v":0},{"$f":"F865","v":0},{"$f":"I865","v":0},{"$f":"SUM(C286:E286)","v":0}]
["b.","Compute percentages",{"$f":"IF(C286>0,C286/$F286,0)","v":0},{"$f":"IF(D286>0,D286/$F286,0)","v":0},{"$f":"IF(E286>0,E286/$F286,0)","v":0},{"$f":"SUM(C287:E287)","v":0}]
["c.","Allocate costs",{"$f":"$N$218*C287","v":0},{"$f":"$N$218*D287","v":0},{"$f":"$N$218*E287","v":0},{"$f":"SUM(C288:E288)","v":0}]
["d.","Distribute direct costs",{"$f":"C125","v":0},{"$f":"D125","v":0},{"$f":"E125","v":0},{"$f":"SUM(C289:E289)","v":0}]
["e.","Subtotal",{"$f":"SUM(C288:C289)","v":0},{"$f":"SUM(D288:D289)","v":0},{"$f":"SUM(E288:E289)","v":0},{"$f":"SUM(F288:F289)","v":0}]
["19.","Allocated RES 3.3 Recovery Services - Individual - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C866","v":0},{"$f":"F866","v":0},{"$f":"I866","v":0},{"$f":"SUM(C292:E292)","v":0}]
["b.","Compute percentages",{"$f":"IF(C292>0,C292/$F292,0)","v":0},{"$f":"IF(D292>0,D292/$F292,0)","v":0},{"$f":"IF(E292>0,E292/$F292,0)","v":0},{"$f":"SUM(C293:E293)","v":0}]
["c.","Allocate costs",{"$f":"$O$218*C293","v":0},{"$f":"$O$218*D293","v":0},{"$f":"$O$218*E293","v":0},{"$f":"SUM(C294:E294)","v":0}]
["d.","Distribute direct costs",{"$f":"C126","v":0},{"$f":"D126","v":0},{"$f":"E126","v":0},{"$f":"SUM(C295:E295)","v":0}]
["e.","Subtotal",{"$f":"SUM(C294:C295)","v":0},{"$f":"SUM(D294:D295)","v":0},{"$f":"SUM(E294:E295)","v":0},{"$f":"SUM(F294:F295)","v":0}]
["20.","Allocated RES 3.5 Recovery Services - Individual - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C867","v":0},{"$f":"F867","v":0},{"$f":"I867","v":0},{"$f":"SUM(C298:E298)","v":0}]
["b.","Compute percentages",{"$f":"IF(C298>0,C298/$F298,0)","v":0},{"$f":"IF(D298>0,D298/$F298,0)","v":0},{"$f":"IF(E298>0,E298/$F298,0)","v":0},{"$f":"SUM(C299:E299)","v":0}]
["c.","Allocate costs",{"$f":"$P$218*C299","v":0},{"$f":"$P$218*D299","v":0},{"$f":"$P$218*E299","v":0},{"$f":"SUM(C300:E300)","v":0}]
["d.","Distribute direct costs",{"$f":"C127","v":0},{"$f":"D127","v":0},{"$f":"E127","v":0},{"$f":"SUM(C301:E301)","v":0}]
["e.","Subtotal",{"$f":"SUM(C300:C301)","v":0},{"$f":"SUM(D300:D301)","v":0},{"$f":"SUM(E300:E301)","v":0},{"$f":"SUM(F300:F301)","v":0}]
["21.","Allocated RES 3.1 Recovery Services - Group - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C868","v":0},{"$f":"F868","v":0},{"$f":"I868","v":0},{"$f":"SUM(C304:E304)","v":0}]
["b.","Compute percentages",{"$f":"IF(C304>0,C304/$F304,0)","v":0},{"$f":"IF(D304>0,D304/$F304,0)","v":0},{"$f":"IF(E304>0,E304/$F304,0)","v":0},{"$f":"SUM(C305:E305)","v":0}]
["c.","Allocate costs",{"$f":"$Q$218*C305","v":0},{"$f":"$Q$218*D305","v":0},{"$f":"$Q$218*E305","v":0},{"$f":"SUM(C306:E306)","v":0}]
["d.","Distribute direct costs",{"$f":"C128","v":0},{"$f":"D128","v":0},{"$f":"E128","v":0},{"$f":"SUM(C307:E307)","v":0}]
["e.","Subtotal",{"$f":"SUM(C306:C307)","v":0},{"$f":"SUM(D306:D307)","v":0},{"$f":"SUM(E306:E307)","v":0},{"$f":"SUM(F306:F307)","v":0}]
["22.","Allocated RES 3.3 Recovery Services - Group - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C869","v":0},{"$f":"F869","v":0},{"$f":"I869","v":0},{"$f":"SUM(C310:E310)","v":0}]
["b.","Compute percentages",{"$f":"IF(C310>0,C310/$F310,0)","v":0},{"$f":"IF(D310>0,D310/$F310,0)","v":0},{"$f":"IF(E310>0,E310/$F310,0)","v":0},{"$f":"SUM(C311:E311)","v":0}]
["c.","Allocate costs",{"$f":"$R$218*C311","v":0},{"$f":"$R$218*D311","v":0},{"$f":"$R$218*E311","v":0},{"$f":"SUM(C312:E312)","v":0}]
["d.","Distribute direct costs",{"$f":"C129","v":0},{"$f":"D129","v":0},{"$f":"E129","v":0},{"$f":"SUM(C313:E313)","v":0}]
["e.","Subtotal",{"$f":"SUM(C312:C313)","v":0},{"$f":"SUM(D312:D313)","v":0},{"$f":"SUM(E312:E313)","v":0},{"$f":"SUM(F312:F313)","v":0}]
["23.","Allocated RES 3.5 Recovery Services - Group - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C870","v":0},{"$f":"F870","v":0},{"$f":"I870","v":0},{"$f":"SUM(C316:E316)","v":0}]
["b.","Compute percentages",{"$f":"IF(C316>0,C316/$F316,0)","v":0},{"$f":"IF(D316>0,D316/$F316,0)","v":0},{"$f":"IF(E316>0,E316/$F316,0)","v":0},{"$f":"SUM(C317:E317)","v":0}]
["c.","Allocate costs",{"$f":"$S$218*C317","v":0},{"$f":"$S$218*D317","v":0},{"$f":"$S$218*E317","v":0},{"$f":"SUM(C318:E318)","v":0}]
["d.","Distribute direct costs",{"$f":"C130","v":0},{"$f":"D130","v":0},{"$f":"E130","v":0},{"$f":"SUM(C319:E319)","v":0}]
["e.","Subtotal",{"$f":"SUM(C318:C319)","v":0},{"$f":"SUM(D318:D319)","v":0},{"$f":"SUM(E318:E319)","v":0},{"$f":"SUM(F318:F319)","v":0}]
["24.","Allocated RES 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C871","v":0},{"$f":"F871","v":0},{"$f":"I871","v":0},{"$f":"SUM(C322:E322)","v":0}]
["b.","Compute percentages",{"$f":"IF(C322>0,C322/$F322,0)","v":0},{"$f":"IF(D322>0,D322/$F322,0)","v":0},{"$f":"IF(E322>0,E322/$F322,0)","v":0},{"$f":"SUM(C323:E323)","v":0}]
["c.","Allocate costs",{"$f":"$T$218*C323","v":0},{"$f":"$T$218*D323","v":0},{"$f":"$T$218*E323","v":0},{"$f":"SUM(C324:E324)","v":0}]
["d.","Distribute direct costs",{"$f":"C131","v":0},{"$f":"D131","v":0},{"$f":"E131","v":0},{"$f":"SUM(C325:E325)","v":0}]
["e.","Subtotal",{"$f":"SUM(C324:C325)","v":0},{"$f":"SUM(D324:D325)","v":0},{"$f":"SUM(E324:E325)","v":0},{"$f":"SUM(F324:F325)","v":0}]
["25.","Allocated RES 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C872","v":0},{"$f":"F872","v":0},{"$f":"I872","v":0},{"$f":"SUM(C328:E328)","v":0}]
["b.","Compute percentages",{"$f":"IF(C328>0,C328/$F328,0)","v":0},{"$f":"IF(D328>0,D328/$F328,0)","v":0},{"$f":"IF(E328>0,E328/$F328,0)","v":0},{"$f":"SUM(C329:E329)","v":0}]
["c.","Allocate costs",{"$f":"$U$218*C329","v":0},{"$f":"$U$218*D329","v":0},{"$f":"$U$218*E329","v":0},{"$f":"SUM(C330:E330)","v":0}]
["d.","Distribute direct costs",{"$f":"C132","v":0},{"$f":"D132","v":0},{"$f":"E132","v":0},{"$f":"SUM(C331:E331)","v":0}]
["e.","Subtotal",{"$f":"SUM(C330:C331)","v":0},{"$f":"SUM(D330:D331)","v":0},{"$f":"SUM(E330:E331)","v":0},{"$f":"SUM(F330:F331)","v":0}]
["26.","Allocated RES 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C873","v":0},{"$f":"F873","v":0},{"$f":"I873","v":0},{"$f":"SUM(C334:E334)","v":0}]
["b.","Compute percentages",{"$f":"IF(C334>0,C334/$F334,0)","v":0},{"$f":"IF(D334>0,D334/$F334,0)","v":0},{"$f":"IF(E334>0,E334/$F334,0)","v":0},{"$f":"SUM(C335:E335)","v":0}]
["c.","Allocate costs",{"$f":"$V$218*C335","v":0},{"$f":"$V$218*D335","v":0},{"$f":"$V$218*E335","v":0},{"$f":"SUM(C336:E336)","v":0}]
["d.","Distribute direct costs",{"$f":"C133","v":0},{"$f":"D133","v":0},{"$f":"E133","v":0},{"$f":"SUM(C337:E337)","v":0}]
["e.","Subtotal",{"$f":"SUM(C336:C337)","v":0},{"$f":"SUM(D336:D337)","v":0},{"$f":"SUM(E336:E337)","v":0},{"$f":"SUM(F336:F337)","v":0}]
["27.","Allocated RES 3.1 Recovery Services - Case Management - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C874","v":0},{"$f":"F874","v":0},{"$f":"I874","v":0},{"$f":"SUM(C340:E340)","v":0}]
["b.","Compute percentages",{"$f":"IF(C340>0,C340/$F340,0)","v":0},{"$f":"IF(D340>0,D340/$F340,0)","v":0},{"$f":"IF(E340>0,E340/$F340,0)","v":0},{"$f":"SUM(C341:E341)","v":0}]
["c.","Allocate costs",{"$f":"$W$218*C341","v":0},{"$f":"$W$218*D341","v":0},{"$f":"$W$218*E341","v":0},{"$f":"SUM(C342:E342)","v":0}]
["d.","Distribute direct costs",{"$f":"C134","v":0},{"$f":"D134","v":0},{"$f":"E134","v":0},{"$f":"SUM(C343:E343)","v":0}]
["e.","Subtotal",{"$f":"SUM(C342:C343)","v":0},{"$f":"SUM(D342:D343)","v":0},{"$f":"SUM(E342:E343)","v":0},{"$f":"SUM(F342:F343)","v":0}]
["28.","Allocated RES 3.3 Recovery Services - Case Management - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C875","v":0},{"$f":"F875","v":0},{"$f":"I875","v":0},{"$f":"SUM(C346:E346)","v":0}]
["b.","Compute percentages",{"$f":"IF(C346>0,C346/$F346,0)","v":0},{"$f":"IF(D346>0,D346/$F346,0)","v":0},{"$f":"IF(E346>0,E346/$F346,0)","v":0},{"$f":"SUM(C347:E347)","v":0}]
["c.","Allocate costs",{"$f":"$X$218*C347","v":0},{"$f":"$X$218*D347","v":0},{"$f":"$X$218*E347","v":0},{"$f":"SUM(C348:E348)","v":0}]
["d.","Distribute direct costs",{"$f":"C135","v":0},{"$f":"D135","v":0},{"$f":"E135","v":0},{"$f":"SUM(C349:E349)","v":0}]
["e.","Subtotal",{"$f":"SUM(C348:C349)","v":0},{"$f":"SUM(D348:D349)","v":0},{"$f":"SUM(E348:E349)","v":0},{"$f":"SUM(F348:F349)","v":0}]
["29.","Allocated RES 3.5 Recovery Services - Case Management - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C876","v":0},{"$f":"F876","v":0},{"$f":"I876","v":0},{"$f":"SUM(C352:E352)","v":0}]
["b.","Compute percentages",{"$f":"IF(C352>0,C352/$F352,0)","v":0},{"$f":"IF(D352>0,D352/$F352,0)","v":0},{"$f":"IF(E352>0,E352/$F352,0)","v":0},{"$f":"SUM(C353:E353)","v":0}]
["c.","Allocate costs",{"$f":"$Y$218*C353","v":0},{"$f":"$Y$218*D353","v":0},{"$f":"$Y$218*E353","v":0},{"$f":"SUM(C354:E354)","v":0}]
["d.","Distribute direct costs",{"$f":"C136","v":0},{"$f":"D136","v":0},{"$f":"E136","v":0},{"$f":"SUM(C355:E355)","v":0}]
["e.","Subtotal",{"$f":"SUM(C354:C355)","v":0},{"$f":"SUM(D354:D355)","v":0},{"$f":"SUM(E354:E355)","v":0},{"$f":"SUM(F354:F355)","v":0}]
["30.","Allocated RES 3.2 WM - Clinically Managed Residential Withdrawal Management - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C877","v":0},{"$f":"F877","v":0},{"$f":"I877","v":0},{"$f":"SUM(C358:E358)","v":0}]
["b.","Compute percentages",{"$f":"IF(C358>0,C358/$F358,0)","v":0},{"$f":"IF(D358>0,D358/$F358,0)","v":0},{"$f":"IF(E358>0,E358/$F358,0)","v":0},{"$f":"SUM(C359:E359)","v":0}]
["c.","Allocate costs",{"$f":"$Z$218*C359","v":0},{"$f":"$Z$218*D359","v":0},{"$f":"$Z$218*E359","v":0},{"$f":"SUM(C360:E360)","v":0}]
["d.","Distribute direct costs",{"$f":"C137","v":0},{"$f":"D137","v":0},{"$f":"E137","v":0},{"$f":"SUM(C361:E361)","v":0}]
["e.","Subtotal",{"$f":"SUM(C360:C361)","v":0},{"$f":"SUM(D360:D361)","v":0},{"$f":"SUM(E360:E361)","v":0},{"$f":"SUM(F360:F361)","v":0}]
["31.","Allocated RES 3.1 - Medication Assisted Treatment - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C878","v":0},{"$f":"F878","v":0},{"$f":"I878","v":0},{"$f":"SUM(C364:E364)","v":0}]
["b.","Compute percentages",{"$f":"IF(C364>0,C364/$F364,0)","v":0},{"$f":"IF(D364>0,D364/$F364,0)","v":0},{"$f":"IF(E364>0,E364/$F364,0)","v":0},{"$f":"SUM(C365:E365)","v":0}]
["c.","Allocate costs",{"$f":"$AA$218*C365","v":0},{"$f":"$AA$218*D365","v":0},{"$f":"$AA$218*E365","v":0},{"$f":"SUM(C366:E366)","v":0}]
["d.","Distribute direct costs",{"$f":"C138","v":0},{"$f":"D138","v":0},{"$f":"E138","v":0},{"$f":"SUM(C367:E367)","v":0}]
["e.","Subtotal",{"$f":"SUM(C366:C367)","v":0},{"$f":"SUM(D366:D367)","v":0},{"$f":"SUM(E366:E367)","v":0},{"$f":"SUM(F366:F367)","v":0}]
["32.","Allocated RES 3.3 - Medication Assisted Treatment - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C879","v":0},{"$f":"F879","v":0},{"$f":"I879","v":0},{"$f":"SUM(C370:E370)","v":0}]
["b.","Compute percentages",{"$f":"IF(C370>0,C370/$F370,0)","v":0},{"$f":"IF(D370>0,D370/$F370,0)","v":0},{"$f":"IF(E370>0,E370/$F370,0)","v":0},{"$f":"SUM(C371:E371)","v":0}]
["c.","Allocate costs",{"$f":"$AB$218*C371","v":0},{"$f":"$AB$218*D371","v":0},{"$f":"$AB$218*E371","v":0},{"$f":"SUM(C372:E372)","v":0}]
["d.","Distribute direct costs",{"$f":"C139","v":0},{"$f":"D139","v":0},{"$f":"E139","v":0},{"$f":"SUM(C373:E373)","v":0}]
["e.","Subtotal",{"$f":"SUM(C372:C373)","v":0},{"$f":"SUM(D372:D373)","v":0},{"$f":"SUM(E372:E373)","v":0},{"$f":"SUM(F372:F373)","v":0}]
["33.","Allocated RES 3.5 - Medication Assisted Treatment - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C880","v":0},{"$f":"F880","v":0},{"$f":"I880","v":0},{"$f":"SUM(C376:E376)","v":0}]
["b.","Compute percentages",{"$f":"IF(C376>0,C376/$F376,0)","v":0},{"$f":"IF(D376>0,D376/$F376,0)","v":0},{"$f":"IF(E376>0,E376/$F376,0)","v":0},{"$f":"SUM(C377:E377)","v":0}]
["c.","Allocate costs",{"$f":"$AC$218*C377","v":0},{"$f":"$AC$218*D377","v":0},{"$f":"$AC$218*E377","v":0},{"$f":"SUM(C378:E378)","v":0}]
["d.","Distribute direct costs",{"$f":"C140","v":0},{"$f":"D140","v":0},{"$f":"E140","v":0},{"$f":"SUM(C379:E379)","v":0}]
["e.","Subtotal",{"$f":"SUM(C378:C379)","v":0},{"$f":"SUM(D378:D379)","v":0},{"$f":"SUM(E378:E379)","v":0},{"$f":"SUM(F378:F379)","v":0}]
["34.","Allocated RES 3.2 WM - Medication Assisted Treatment - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C881","v":0},{"$f":"F881","v":0},{"$f":"I881","v":0},{"$f":"SUM(C382:E382)","v":0}]
["b.","Compute percentages",{"$f":"IF(C382>0,C382/$F382,0)","v":0},{"$f":"IF(D382>0,D382/$F382,0)","v":0},{"$f":"IF(E382>0,E382/$F382,0)","v":0},{"$f":"SUM(C383:E383)","v":0}]
["c.","Allocate costs",{"$f":"$AD$218*C383","v":0},{"$f":"$AD$218*D383","v":0},{"$f":"$AD$218*E383","v":0},{"$f":"SUM(C384:E384)","v":0}]
["d.","Distribute direct costs",{"$f":"C141","v":0},{"$f":"D141","v":0},{"$f":"E141","v":0},{"$f":"SUM(C385:E385)","v":0}]
["e.","Subtotal",{"$f":"SUM(C384:C385)","v":0},{"$f":"SUM(D384:D385)","v":0},{"$f":"SUM(E384:E385)","v":0},{"$f":"SUM(F384:F385)","v":0}]
["35.","Allocated RES 3.1 - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C882","v":0},{"$f":"F882","v":0},{"$f":"I882","v":0},{"$f":"SUM(C388:E388)","v":0}]
["b.","Compute percentages",{"$f":"IF(C388>0,C388/$F388,0)","v":0},{"$f":"IF(D388>0,D388/$F388,0)","v":0},{"$f":"IF(E388>0,E388/$F388,0)","v":0},{"$f":"SUM(C389:E389)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AE$218*C389","v":0},{"$f":"$AE$218*D389","v":0},{"$f":"$AE$218*E389","v":0},{"$f":"SUM(C390:E390)","v":0}]
["d.","Subtotal",{"$f":"SUM(C390:C390)","v":0},{"$f":"SUM(D390:D390)","v":0},{"$f":"SUM(E390:E390)","v":0},{"$f":"SUM(F390:F390)","v":0}]
["36.","Allocated RES 3.3 - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C883","v":0},{"$f":"F883","v":0},{"$f":"I883","v":0},{"$f":"SUM(C393:E393)","v":0}]
["b.","Compute percentages",{"$f":"IF(C393>0,C393/$F393,0)","v":0},{"$f":"IF(D393>0,D393/$F393,0)","v":0},{"$f":"IF(E393>0,E393/$F393,0)","v":0},{"$f":"SUM(C394:E394)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AF$218*C394","v":0},{"$f":"$AF$218*D394","v":0},{"$f":"$AF$218*E394","v":0},{"$f":"SUM(C395:E395)","v":0}]
["d.","Subtotal",{"$f":"SUM(C395:C395)","v":0},{"$f":"SUM(D395:D395)","v":0},{"$f":"SUM(E395:E395)","v":0},{"$f":"SUM(F395:F395)","v":0}]
["37.","Allocated RES 3.5 - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C884","v":0},{"$f":"F884","v":0},{"$f":"I884","v":0},{"$f":"SUM(C398:E398)","v":0}]
["b.","Compute percentages",{"$f":"IF(C398>0,C398/$F398,0)","v":0},{"$f":"IF(D398>0,D398/$F398,0)","v":0},{"$f":"IF(E398>0,E398/$F398,0)","v":0},{"$f":"SUM(C399:E399)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AG$218*C399","v":0},{"$f":"$AG$218*D399","v":0},{"$f":"$AG$218*E399","v":0},{"$f":"SUM(C400:E400)","v":0}]
["d.","Subtotal",{"$f":"SUM(C400:C400)","v":0},{"$f":"SUM(D400:D400)","v":0},{"$f":"SUM(E400:E400)","v":0},{"$f":"SUM(F400:F400)","v":0}]
["38.","Allocated RES 3.2 WM - Medication Assisted Treatment Dosing Buprenorphine - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C885","v":0},{"$f":"F885","v":0},{"$f":"I885","v":0},{"$f":"SUM(C403:E403)","v":0}]
["b.","Compute percentages",{"$f":"IF(C403>0,C403/$F403,0)","v":0},{"$f":"IF(D403>0,D403/$F403,0)","v":0},{"$f":"IF(E403>0,E403/$F403,0)","v":0},{"$f":"SUM(C404:E404)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AH$218*C404","v":0},{"$f":"$AH$218*D404","v":0},{"$f":"$AH$218*E404","v":0},{"$f":"SUM(C405:E405)","v":0}]
["d.","Subtotal",{"$f":"SUM(C405:C405)","v":0},{"$f":"SUM(D405:D405)","v":0},{"$f":"SUM(E405:E405)","v":0},{"$f":"SUM(F405:F405)","v":0}]
["39.","Allocated RES 3.1 - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C886","v":0},{"$f":"F886","v":0},{"$f":"I886","v":0},{"$f":"SUM(C408:E408)","v":0}]
["b.","Compute percentages",{"$f":"IF(C408>0,C408/$F408,0)","v":0},{"$f":"IF(D408>0,D408/$F408,0)","v":0},{"$f":"IF(E408>0,E408/$F408,0)","v":0},{"$f":"SUM(C409:E409)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AI$218*C409","v":0},{"$f":"$AI$218*D409","v":0},{"$f":"$AI$218*E409","v":0},{"$f":"SUM(C410:E410)","v":0}]
["d.","Subtotal",{"$f":"SUM(C410:C410)","v":0},{"$f":"SUM(D410:D410)","v":0},{"$f":"SUM(E410:E410)","v":0},{"$f":"SUM(F410:F410)","v":0}]
["40.","Allocated RES 3.3 - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C887","v":0},{"$f":"F887","v":0},{"$f":"I887","v":0},{"$f":"SUM(C413:E413)","v":0}]
["b.","Compute percentages",{"$f":"IF(C413>0,C413/$F413,0)","v":0},{"$f":"IF(D413>0,D413/$F413,0)","v":0},{"$f":"IF(E413>0,E413/$F413,0)","v":0},{"$f":"SUM(C414:E414)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AJ$218*C414","v":0},{"$f":"$AJ$218*D414","v":0},{"$f":"$AJ$218*E414","v":0},{"$f":"SUM(C415:E415)","v":0}]
["d.","Subtotal",{"$f":"SUM(C415:C415)","v":0},{"$f":"SUM(D415:D415)","v":0},{"$f":"SUM(E415:E415)","v":0},{"$f":"SUM(F415:F415)","v":0}]
["41.","Allocated RES 3.5 - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C888","v":0},{"$f":"F888","v":0},{"$f":"I888","v":0},{"$f":"SUM(C418:E418)","v":0}]
["b.","Compute percentages",{"$f":"IF(C418>0,C418/$F418,0)","v":0},{"$f":"IF(D418>0,D418/$F418,0)","v":0},{"$f":"IF(E418>0,E418/$F418,0)","v":0},{"$f":"SUM(C419:E419)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AK$218*C419","v":0},{"$f":"$AK$218*D419","v":0},{"$f":"$AK$218*E419","v":0},{"$f":"SUM(C420:E420)","v":0}]
["d.","Subtotal",{"$f":"SUM(C420:C420)","v":0},{"$f":"SUM(D420:D420)","v":0},{"$f":"SUM(E420:E420)","v":0},{"$f":"SUM(F420:F420)","v":0}]
["42.","Allocated RES 3.2 WM - Medication Assisted Treatment Dosing Disulfiram - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C889","v":0},{"$f":"F889","v":0},{"$f":"I889","v":0},{"$f":"SUM(C423:E423)","v":0}]
["b.","Compute percentages",{"$f":"IF(C423>0,C423/$F423,0)","v":0},{"$f":"IF(D423>0,D423/$F423,0)","v":0},{"$f":"IF(E423>0,E423/$F423,0)","v":0},{"$f":"SUM(C424:E424)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AL$218*C424","v":0},{"$f":"$AL$218*D424","v":0},{"$f":"$AL$218*E424","v":0},{"$f":"SUM(C425:E425)","v":0}]
["d.","Subtotal",{"$f":"SUM(C425:C425)","v":0},{"$f":"SUM(D425:D425)","v":0},{"$f":"SUM(E425:E425)","v":0},{"$f":"SUM(F425:F425)","v":0}]
["43.","Allocated RES 3.1 - Medication Assisted Treatment Dosing Naloxone - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C890","v":0},{"$f":"F890","v":0},{"$f":"I890","v":0},{"$f":"SUM(C428:E428)","v":0}]
["b.","Compute percentages",{"$f":"IF(C428>0,C428/$F428,0)","v":0},{"$f":"IF(D428>0,D428/$F428,0)","v":0},{"$f":"IF(E428>0,E428/$F428,0)","v":0},{"$f":"SUM(C429:E429)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AM$218*C429","v":0},{"$f":"$AM$218*D429","v":0},{"$f":"$AM$218*E429","v":0},{"$f":"SUM(C430:E430)","v":0}]
["d.","Subtotal",{"$f":"SUM(C430:C430)","v":0},{"$f":"SUM(D430:D430)","v":0},{"$f":"SUM(E430:E430)","v":0},{"$f":"SUM(F430:F430)","v":0}]
["44.","Allocated RES 3.3 - Medication Assisted Treatment Dosing Naloxone - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C891","v":0},{"$f":"F891","v":0},{"$f":"I891","v":0},{"$f":"SUM(C433:E433)","v":0}]
["b.","Compute percentages",{"$f":"IF(C433>0,C433/$F433,0)","v":0},{"$f":"IF(D433>0,D433/$F433,0)","v":0},{"$f":"IF(E433>0,E433/$F433,0)","v":0},{"$f":"SUM(C434:E434)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AN$218*C434","v":0},{"$f":"$AN$218*D434","v":0},{"$f":"$AN$218*E434","v":0},{"$f":"SUM(C435:E435)","v":0}]
["d.","Subtotal",{"$f":"SUM(C435:C435)","v":0},{"$f":"SUM(D435:D435)","v":0},{"$f":"SUM(E435:E435)","v":0},{"$f":"SUM(F435:F435)","v":0}]
["45.","Allocated RES 3.5 - Medication Assisted Treatment Dosing Naloxone - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C892","v":0},{"$f":"F892","v":0},{"$f":"I892","v":0},{"$f":"SUM(C438:E438)","v":0}]
["b.","Compute percentages",{"$f":"IF(C438>0,C438/$F438,0)","v":0},{"$f":"IF(D438>0,D438/$F438,0)","v":0},{"$f":"IF(E438>0,E438/$F438,0)","v":0},{"$f":"SUM(C439:E439)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AO$218*C439","v":0},{"$f":"$AO$218*D439","v":0},{"$f":"$AO$218*E439","v":0},{"$f":"SUM(C440:E440)","v":0}]
["d.","Subtotal",{"$f":"SUM(C440:C440)","v":0},{"$f":"SUM(D440:D440)","v":0},{"$f":"SUM(E440:E440)","v":0},{"$f":"SUM(F440:F440)","v":0}]
["46.","Allocated RES 3.2 WM - Medication Assisted Treatment Dosing Naloxone - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C893","v":0},{"$f":"F893","v":0},{"$f":"I893","v":0},{"$f":"SUM(C443:E443)","v":0}]
["b.","Compute percentages",{"$f":"IF(C443>0,C443/$F443,0)","v":0},{"$f":"IF(D443>0,D443/$F443,0)","v":0},{"$f":"IF(E443>0,E443/$F443,0)","v":0},{"$f":"SUM(C444:E444)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AP$218*C444","v":0},{"$f":"$AP$218*D444","v":0},{"$f":"$AP$218*E444","v":0},{"$f":"SUM(C445:E445)","v":0}]
["d.","Subtotal",{"$f":"SUM(C445:C445)","v":0},{"$f":"SUM(D445:D445)","v":0},{"$f":"SUM(E445:E445)","v":0},{"$f":"SUM(F445:F445)","v":0}]
["47.","Allocated RES 3.1 - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C894","v":0},{"$f":"F894","v":0},{"$f":"I894","v":0},{"$f":"SUM(C448:E448)","v":0}]
["b.","Compute percentages",{"$f":"IF(C448>0,C448/$F448,0)","v":0},{"$f":"IF(D448>0,D448/$F448,0)","v":0},{"$f":"IF(E448>0,E448/$F448,0)","v":0},{"$f":"SUM(C449:E449)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AQ$218*C449","v":0},{"$f":"$AQ$218*D449","v":0},{"$f":"$AQ$218*E449","v":0},{"$f":"SUM(C450:E450)","v":0}]
["d.","Subtotal",{"$f":"SUM(C450:C450)","v":0},{"$f":"SUM(D450:D450)","v":0},{"$f":"SUM(E450:E450)","v":0},{"$f":"SUM(F450:F450)","v":0}]
["48.","Allocated RES 3.3 - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C895","v":0},{"$f":"F895","v":0},{"$f":"I895","v":0},{"$f":"SUM(C453:E453)","v":0}]
["b.","Compute percentages",{"$f":"IF(C453>0,C453/$F453,0)","v":0},{"$f":"IF(D453>0,D453/$F453,0)","v":0},{"$f":"IF(E453>0,E453/$F453,0)","v":0},{"$f":"SUM(C454:E454)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AR$218*C454","v":0},{"$f":"$AR$218*D454","v":0},{"$f":"$AR$218*E454","v":0},{"$f":"SUM(C455:E455)","v":0}]
["d.","Subtotal",{"$f":"SUM(C455:C455)","v":0},{"$f":"SUM(D455:D455)","v":0},{"$f":"SUM(E455:E455)","v":0},{"$f":"SUM(F455:F455)","v":0}]
["49.","Allocated RES 3.5 - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C896","v":0},{"$f":"F896","v":0},{"$f":"I896","v":0},{"$f":"SUM(C458:E458)","v":0}]
["b.","Compute percentages",{"$f":"IF(C458>0,C458/$F458,0)","v":0},{"$f":"IF(D458>0,D458/$F458,0)","v":0},{"$f":"IF(E458>0,E458/$F458,0)","v":0},{"$f":"SUM(C459:E459)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AS$218*C459","v":0},{"$f":"$AS$218*D459","v":0},{"$f":"$AS$218*E459","v":0},{"$f":"SUM(C460:E460)","v":0}]
["d.","Subtotal",{"$f":"SUM(C460:C460)","v":0},{"$f":"SUM(D460:D460)","v":0},{"$f":"SUM(E460:E460)","v":0},{"$f":"SUM(F460:F460)","v":0}]
["50.","Allocated RES 3.2 WM - Medication Assisted Treatment Dosing Vivitrol - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C897","v":0},{"$f":"F897","v":0},{"$f":"I897","v":0},{"$f":"SUM(C463:E463)","v":0}]
["b.","Compute percentages",{"$f":"IF(C463>0,C463/$F463,0)","v":0},{"$f":"IF(D463>0,D463/$F463,0)","v":0},{"$f":"IF(E463>0,E463/$F463,0)","v":0},{"$f":"SUM(C464:E464)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AT$218*C464","v":0},{"$f":"$AT$218*D464","v":0},{"$f":"$AT$218*E464","v":0},{"$f":"SUM(C465:E465)","v":0}]
["d.","Subtotal",{"$f":"SUM(C465:C465)","v":0},{"$f":"SUM(D465:D465)","v":0},{"$f":"SUM(E465:E465)","v":0},{"$f":"SUM(F465:F465)","v":0}]
["51.","Allocated RES 3.1 - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C898","v":0},{"$f":"F898","v":0},{"$f":"I898","v":0},{"$f":"SUM(C468:E468)","v":0}]
["b.","Compute percentages",{"$f":"IF(C468>0,C468/$F468,0)","v":0},{"$f":"IF(D468>0,D468/$F468,0)","v":0},{"$f":"IF(E468>0,E468/$F468,0)","v":0},{"$f":"SUM(C469:E469)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AU$218*C469","v":0},{"$f":"$AU$218*D469","v":0},{"$f":"$AU$218*E469","v":0},{"$f":"SUM(C470:E470)","v":0}]
["d.","Subtotal",{"$f":"SUM(C470:C470)","v":0},{"$f":"SUM(D470:D470)","v":0},{"$f":"SUM(E470:E470)","v":0},{"$f":"SUM(F470:F470)","v":0}]
["52.","Allocated RES 3.3 - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C899","v":0},{"$f":"F899","v":0},{"$f":"I899","v":0},{"$f":"SUM(C473:E473)","v":0}]
["b.","Compute percentages",{"$f":"IF(C473>0,C473/$F473,0)","v":0},{"$f":"IF(D473>0,D473/$F473,0)","v":0},{"$f":"IF(E473>0,E473/$F473,0)","v":0},{"$f":"SUM(C474:E474)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AV$218*C474","v":0},{"$f":"$AV$218*D474","v":0},{"$f":"$AV$218*E474","v":0},{"$f":"SUM(C475:E475)","v":0}]
["d.","Subtotal",{"$f":"SUM(C475:C475)","v":0},{"$f":"SUM(D475:D475)","v":0},{"$f":"SUM(E475:E475)","v":0},{"$f":"SUM(F475:F475)","v":0}]
["53.","Allocated RES 3.5 - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C900","v":0},{"$f":"F900","v":0},{"$f":"I900","v":0},{"$f":"SUM(C478:E478)","v":0}]
["b.","Compute percentages",{"$f":"IF(C478>0,C478/$F478,0)","v":0},{"$f":"IF(D478>0,D478/$F478,0)","v":0},{"$f":"IF(E478>0,E478/$F478,0)","v":0},{"$f":"SUM(C479:E479)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AW$218*C479","v":0},{"$f":"$AW$218*D479","v":0},{"$f":"$AW$218*E479","v":0},{"$f":"SUM(C480:E480)","v":0}]
["d.","Subtotal",{"$f":"SUM(C480:C480)","v":0},{"$f":"SUM(D480:D480)","v":0},{"$f":"SUM(E480:E480)","v":0},{"$f":"SUM(F480:F480)","v":0}]
["54.","Allocated RES 3.2 WM - Medication Assisted Treatment Dosing Acamprosate - Non Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C901","v":0},{"$f":"F901","v":0},{"$f":"I901","v":0},{"$f":"SUM(C483:E483)","v":0}]
["b.","Compute percentages",{"$f":"IF(C483>0,C483/$F483,0)","v":0},{"$f":"IF(D483>0,D483/$F483,0)","v":0},{"$f":"IF(E483>0,E483/$F483,0)","v":0},{"$f":"SUM(C484:E484)","v":0}]
["c.","Allocate Direct costs",{"$f":"$AX$218*C484","v":0},{"$f":"$AX$218*D484","v":0},{"$f":"$AX$218*E484","v":0},{"$f":"SUM(C485:E485)","v":0}]
["d.","Subtotal",{"$f":"SUM(C485:C485)","v":0},{"$f":"SUM(D485:D485)","v":0},{"$f":"SUM(E485:E485)","v":0},{"$f":"SUM(F485:F485)","v":0}]
["55.","Allocated RES 3.1 Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C902","v":0},{"$f":"F902","v":0},{"$f":"I902","v":0},{"$f":"SUM(C488:E488)","v":0}]
["b.","Compute percentages",{"$f":"IF(C488>0,C488/$F488,0)","v":0},{"$f":"IF(D488>0,D488/$F488,0)","v":0},{"$f":"IF(E488>0,E488/$F488,0)","v":0},{"$f":"SUM(C489:E489)","v":0}]
["c.","Allocate costs",{"$f":"$AY$218*C489","v":0},{"$f":"$AY$218*D489","v":0},{"$f":"$AY$218*E489","v":0},{"$f":"SUM(C490:E490)","v":0}]
["d.","Distribute direct costs",{"$f":"C162","v":0},{"$f":"D162","v":0},{"$f":"E162","v":0},{"$f":"SUM(C491:E491)","v":0}]
["e.","Subtotal",{"$f":"SUM(C490:C491)","v":0},{"$f":"SUM(D490:D491)","v":0},{"$f":"SUM(E490:E491)","v":0},{"$f":"SUM(F490:F491)","v":0}]
["56.","Allocated RES 3.3 Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C903","v":0},{"$f":"F903","v":0},{"$f":"I903","v":0},{"$f":"SUM(C494:E494)","v":0}]
["b.","Compute percentages",{"$f":"IF(C494>0,C494/$F494,0)","v":0},{"$f":"IF(D494>0,D494/$F494,0)","v":0},{"$f":"IF(E494>0,E494/$F494,0)","v":0},{"$f":"SUM(C495:E495)","v":0}]
["c.","Allocate costs",{"$f":"$AZ$218*C495","v":0},{"$f":"$AZ$218*D495","v":0},{"$f":"$AZ$218*E495","v":0},{"$f":"SUM(C496:E496)","v":0}]
["d.","Distribute direct costs",{"$f":"C163","v":0},{"$f":"D163","v":0},{"$f":"E163","v":0},{"$f":"SUM(C497:E497)","v":0}]
["e.","Subtotal",{"$f":"SUM(C496:C497)","v":0},{"$f":"SUM(D496:D497)","v":0},{"$f":"SUM(E496:E497)","v":0},{"$f":"SUM(F496:F497)","v":0}]
["57.","Allocated RES 3.5 Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C904","v":0},{"$f":"F904","v":0},{"$f":"I904","v":0},{"$f":"SUM(C500:E500)","v":0}]
["b.","Compute percentages",{"$f":"IF(C500>0,C500/$F500,0)","v":0},{"$f":"IF(D500>0,D500/$F500,0)","v":0},{"$f":"IF(E500>0,E500/$F500,0)","v":0},{"$f":"SUM(C501:E501)","v":0}]
["c.","Allocate costs",{"$f":"$BA$218*C501","v":0},{"$f":"$BA$218*D501","v":0},{"$f":"$BA$218*E501","v":0},{"$f":"SUM(C502:E502)","v":0}]
["d.","Distribute direct costs",{"$f":"C164","v":0},{"$f":"D164","v":0},{"$f":"E164","v":0},{"$f":"SUM(C503:E503)","v":0}]
["e.","Subtotal",{"$f":"SUM(C502:C503)","v":0},{"$f":"SUM(D502:D503)","v":0},{"$f":"SUM(E502:E503)","v":0},{"$f":"SUM(F502:F503)","v":0}]
["58.","Allocated RES 3.1 Case Management - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C905","v":0},{"$f":"F905","v":0},{"$f":"I905","v":0},{"$f":"SUM(C506:E506)","v":0}]
["b.","Compute percentages",{"$f":"IF(C506>0,C506/$F506,0)","v":0},{"$f":"IF(D506>0,D506/$F506,0)","v":0},{"$f":"IF(E506>0,E506/$F506,0)","v":0},{"$f":"SUM(C507:E507)","v":0}]
["c.","Allocate costs",{"$f":"$BB$218*C507","v":0},{"$f":"$BB$218*D507","v":0},{"$f":"$BB$218*E507","v":0},{"$f":"SUM(C508:E508)","v":0}]
["d.","Distribute direct costs",{"$f":"C165","v":0},{"$f":"D165","v":0},{"$f":"E165","v":0},{"$f":"SUM(C509:E509)","v":0}]
["e.","Subtotal",{"$f":"SUM(C508:C509)","v":0},{"$f":"SUM(D508:D509)","v":0},{"$f":"SUM(E508:E509)","v":0},{"$f":"SUM(F508:F509)","v":0}]
["59.","Allocated RES 3.3 Case Management - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C906","v":0},{"$f":"F906","v":0},{"$f":"I906","v":0},{"$f":"SUM(C512:E512)","v":0}]
["b.","Compute percentages",{"$f":"IF(C512>0,C512/$F512,0)","v":0},{"$f":"IF(D512>0,D512/$F512,0)","v":0},{"$f":"IF(E512>0,E512/$F512,0)","v":0},{"$f":"SUM(C513:E513)","v":0}]
["c.","Allocate costs",{"$f":"$BC$218*C513","v":0},{"$f":"$BC$218*D513","v":0},{"$f":"$BC$218*E513","v":0},{"$f":"SUM(C514:E514)","v":0}]
["d.","Distribute direct costs",{"$f":"C166","v":0},{"$f":"D166","v":0},{"$f":"E166","v":0},{"$f":"SUM(C515:E515)","v":0}]
["e.","Subtotal",{"$f":"SUM(C514:C515)","v":0},{"$f":"SUM(D514:D515)","v":0},{"$f":"SUM(E514:E515)","v":0},{"$f":"SUM(F514:F515)","v":0}]
["60.","Allocated RES 3.5 Case Management - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C907","v":0},{"$f":"F907","v":0},{"$f":"I907","v":0},{"$f":"SUM(C518:E518)","v":0}]
["b.","Compute percentages",{"$f":"IF(C518>0,C518/$F518,0)","v":0},{"$f":"IF(D518>0,D518/$F518,0)","v":0},{"$f":"IF(E518>0,E518/$F518,0)","v":0},{"$f":"SUM(C519:E519)","v":0}]
["c.","Allocate costs",{"$f":"$BD$218*C519","v":0},{"$f":"$BD$218*D519","v":0},{"$f":"$BD$218*E519","v":0},{"$f":"SUM(C520:E520)","v":0}]
["d.","Distribute direct costs",{"$f":"C167","v":0},{"$f":"D167","v":0},{"$f":"E167","v":0},{"$f":"SUM(C521:E521)","v":0}]
["e.","Subtotal",{"$f":"SUM(C520:C521)","v":0},{"$f":"SUM(D520:D521)","v":0},{"$f":"SUM(E520:E521)","v":0},{"$f":"SUM(F520:F521)","v":0}]
["61.","Allocated RES 3.2 WM Case Management - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C908","v":0},{"$f":"F908","v":0},{"$f":"I908","v":0},{"$f":"SUM(C524:E524)","v":0}]
["b.","Compute percentages",{"$f":"IF(C524>0,C524/$F524,0)","v":0},{"$f":"IF(D524>0,D524/$F524,0)","v":0},{"$f":"IF(E524>0,E524/$F524,0)","v":0},{"$f":"SUM(C525:E525)","v":0}]
["c.","Allocate costs",{"$f":"$BE$218*C525","v":0},{"$f":"$BE$218*D525","v":0},{"$f":"$BE$218*E525","v":0},{"$f":"SUM(C526:E526)","v":0}]
["d.","Distribute direct costs",{"$f":"C168","v":0},{"$f":"D168","v":0},{"$f":"E168","v":0},{"$f":"SUM(C527:E527)","v":0}]
["e.","Subtotal",{"$f":"SUM(C526:C527)","v":0},{"$f":"SUM(D526:D527)","v":0},{"$f":"SUM(E526:E527)","v":0},{"$f":"SUM(F526:F527)","v":0}]
["62.","Allocated RES 3.1 Physician Consultation - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C909","v":0},{"$f":"F909","v":0},{"$f":"I909","v":0},{"$f":"SUM(C530:E530)","v":0}]
["b.","Compute percentages",{"$f":"IF(C530>0,C530/$F530,0)","v":0},{"$f":"IF(D530>0,D530/$F530,0)","v":0},{"$f":"IF(E530>0,E530/$F530,0)","v":0},{"$f":"SUM(C531:E531)","v":0}]
["c.","Allocate costs",{"$f":"$BF$218*C531","v":0},{"$f":"$BF$218*D531","v":0},{"$f":"$BF$218*E531","v":0},{"$f":"SUM(C532:E532)","v":0}]
["d.","Distribute direct costs",{"$f":"C169","v":0},{"$f":"D169","v":0},{"$f":"E169","v":0},{"$f":"SUM(C533:E533)","v":0}]
["e.","Subtotal",{"$f":"SUM(C532:C533)","v":0},{"$f":"SUM(D532:D533)","v":0},{"$f":"SUM(E532:E533)","v":0},{"$f":"SUM(F532:F533)","v":0}]
["63.","Allocated RES 3.3 Physician Consultation - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C910","v":0},{"$f":"F910","v":0},{"$f":"I910","v":0},{"$f":"SUM(C536:E536)","v":0}]
["b.","Compute percentages",{"$f":"IF(C536>0,C536/$F536,0)","v":0},{"$f":"IF(D536>0,D536/$F536,0)","v":0},{"$f":"IF(E536>0,E536/$F536,0)","v":0},{"$f":"SUM(C537:E537)","v":0}]
["c.","Allocate costs",{"$f":"$BG$218*C537","v":0},{"$f":"$BG$218*D537","v":0},{"$f":"$BG$218*E537","v":0},{"$f":"SUM(C538:E538)","v":0}]
["d.","Distribute direct costs",{"$f":"C170","v":0},{"$f":"D170","v":0},{"$f":"E170","v":0},{"$f":"SUM(C539:E539)","v":0}]
["e.","Subtotal",{"$f":"SUM(C538:C539)","v":0},{"$f":"SUM(D538:D539)","v":0},{"$f":"SUM(E538:E539)","v":0},{"$f":"SUM(F538:F539)","v":0}]
["64.","Allocated RES 3.5 Physician Consultation - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C911","v":0},{"$f":"F911","v":0},{"$f":"I911","v":0},{"$f":"SUM(C542:E542)","v":0}]
["b.","Compute percentages",{"$f":"IF(C542>0,C542/$F542,0)","v":0},{"$f":"IF(D542>0,D542/$F542,0)","v":0},{"$f":"IF(E542>0,E542/$F542,0)","v":0},{"$f":"SUM(C543:E543)","v":0}]
["c.","Allocate costs",{"$f":"$BH$218*C543","v":0},{"$f":"$BH$218*D543","v":0},{"$f":"$BH$218*E543","v":0},{"$f":"SUM(C544:E544)","v":0}]
["d.","Distribute direct costs",{"$f":"C171","v":0},{"$f":"D171","v":0},{"$f":"E171","v":0},{"$f":"SUM(C545:E545)","v":0}]
["e.","Subtotal",{"$f":"SUM(C544:C545)","v":0},{"$f":"SUM(D544:D545)","v":0},{"$f":"SUM(E544:E545)","v":0},{"$f":"SUM(F544:F545)","v":0}]
["65","Allocated RES 3.2 WM Physician Consultation - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C912","v":0},{"$f":"F912","v":0},{"$f":"I912","v":0},{"$f":"SUM(C548:E548)","v":0}]
["b.","Compute percentages",{"$f":"IF(C548>0,C548/$F548,0)","v":0},{"$f":"IF(D548>0,D548/$F548,0)","v":0},{"$f":"IF(E548>0,E548/$F548,0)","v":0},{"$f":"SUM(C549:E549)","v":0}]
["c.","Allocate costs",{"$f":"$BI$218*C549","v":0},{"$f":"$BI$218*D549","v":0},{"$f":"$BI$218*E549","v":0},{"$f":"SUM(C550:E550)","v":0}]
["d.","Distribute direct costs",{"$f":"C172","v":0},{"$f":"D172","v":0},{"$f":"E172","v":0},{"$f":"SUM(C551:E551)","v":0}]
["e.","Subtotal",{"$f":"SUM(C550:C551)","v":0},{"$f":"SUM(D550:D551)","v":0},{"$f":"SUM(E550:E551)","v":0},{"$f":"SUM(F550:F551)","v":0}]
["66.","Allocated RES 3.1 Recovery Services - Individual - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C913","v":0},{"$f":"F913","v":0},{"$f":"I913","v":0},{"$f":"SUM(C554:E554)","v":0}]
["b.","Compute percentages",{"$f":"IF(C554>0,C554/$F554,0)","v":0},{"$f":"IF(D554>0,D554/$F554,0)","v":0},{"$f":"IF(E554>0,E554/$F554,0)","v":0},{"$f":"SUM(C555:E555)","v":0}]
["c.","Allocate costs",{"$f":"$BJ$218*C555","v":0},{"$f":"$BJ$218*D555","v":0},{"$f":"$BJ$218*E555","v":0},{"$f":"SUM(C556:E556)","v":0}]
["d.","Distribute direct costs",{"$f":"C173","v":0},{"$f":"D173","v":0},{"$f":"E173","v":0},{"$f":"SUM(C557:E557)","v":0}]
["e.","Subtotal",{"$f":"SUM(C556:C557)","v":0},{"$f":"SUM(D556:D557)","v":0},{"$f":"SUM(E556:E557)","v":0},{"$f":"SUM(F556:F557)","v":0}]
["67.","Allocated RES 3.3 Recovery Services - Individual - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C914","v":0},{"$f":"F914","v":0},{"$f":"I914","v":0},{"$f":"SUM(C560:E560)","v":0}]
["b.","Compute percentages",{"$f":"IF(C560>0,C560/$F560,0)","v":0},{"$f":"IF(D560>0,D560/$F560,0)","v":0},{"$f":"IF(E560>0,E560/$F560,0)","v":0},{"$f":"SUM(C561:E561)","v":0}]
["c.","Allocate costs",{"$f":"$BK$218*C561","v":0},{"$f":"$BK$218*D561","v":0},{"$f":"$BK$218*E561","v":0},{"$f":"SUM(C562:E562)","v":0}]
["d.","Distribute direct costs",{"$f":"C174","v":0},{"$f":"D174","v":0},{"$f":"E174","v":0},{"$f":"SUM(C563:E563)","v":0}]
["e.","Subtotal",{"$f":"SUM(C562:C563)","v":0},{"$f":"SUM(D562:D563)","v":0},{"$f":"SUM(E562:E563)","v":0},{"$f":"SUM(F562:F563)","v":0}]
["68.","Allocated RES 3.5 Recovery Services - Individual - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C915","v":0},{"$f":"F915","v":0},{"$f":"I915","v":0},{"$f":"SUM(C566:E566)","v":0}]
["b.","Compute percentages",{"$f":"IF(C566>0,C566/$F566,0)","v":0},{"$f":"IF(D566>0,D566/$F566,0)","v":0},{"$f":"IF(E566>0,E566/$F566,0)","v":0},{"$f":"SUM(C567:E567)","v":0}]
["c.","Allocate costs",{"$f":"$BL$218*C567","v":0},{"$f":"$BL$218*D567","v":0},{"$f":"$BL$218*E567","v":0},{"$f":"SUM(C568:E568)","v":0}]
["d.","Distribute direct costs",{"$f":"C175","v":0},{"$f":"D175","v":0},{"$f":"E175","v":0},{"$f":"SUM(C569:E569)","v":0}]
["e.","Subtotal",{"$f":"SUM(C568:C569)","v":0},{"$f":"SUM(D568:D569)","v":0},{"$f":"SUM(E568:E569)","v":0},{"$f":"SUM(F568:F569)","v":0}]
["69.","Allocated RES 3.1 Recovery Services - Group - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C916","v":0},{"$f":"F916","v":0},{"$f":"I916","v":0},{"$f":"SUM(C572:E572)","v":0}]
["b.","Compute percentages",{"$f":"IF(C572>0,C572/$F572,0)","v":0},{"$f":"IF(D572>0,D572/$F572,0)","v":0},{"$f":"IF(E572>0,E572/$F572,0)","v":0},{"$f":"SUM(C573:E573)","v":0}]
["c.","Allocate costs",{"$f":"$BM$218*C573","v":0},{"$f":"$BM$218*D573","v":0},{"$f":"$BM$218*E573","v":0},{"$f":"SUM(C574:E574)","v":0}]
["d.","Distribute direct costs",{"$f":"C176","v":0},{"$f":"D176","v":0},{"$f":"E176","v":0},{"$f":"SUM(C575:E575)","v":0}]
["e.","Subtotal",{"$f":"SUM(C574:C575)","v":0},{"$f":"SUM(D574:D575)","v":0},{"$f":"SUM(E574:E575)","v":0},{"$f":"SUM(F574:F575)","v":0}]
["70.","Allocated RES 3.3 Recovery Services - Group - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C917","v":0},{"$f":"F917","v":0},{"$f":"I917","v":0},{"$f":"SUM(C578:E578)","v":0}]
["b.","Compute percentages",{"$f":"IF(C578>0,C578/$F578,0)","v":0},{"$f":"IF(D578>0,D578/$F578,0)","v":0},{"$f":"IF(E578>0,E578/$F578,0)","v":0},{"$f":"SUM(C579:E579)","v":0}]
["c.","Allocate costs",{"$f":"$BN$218*C579","v":0},{"$f":"$BN$218*D579","v":0},{"$f":"$BN$218*E579","v":0},{"$f":"SUM(C580:E580)","v":0}]
["d.","Distribute direct costs",{"$f":"C177","v":0},{"$f":"D177","v":0},{"$f":"E177","v":0},{"$f":"SUM(C581:E581)","v":0}]
["e.","Subtotal",{"$f":"SUM(C580:C581)","v":0},{"$f":"SUM(D580:D581)","v":0},{"$f":"SUM(E580:E581)","v":0},{"$f":"SUM(F580:F581)","v":0}]
["71.","Allocated RES 3.5 Recovery Services - Group - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C918","v":0},{"$f":"F918","v":0},{"$f":"I918","v":0},{"$f":"SUM(C584:E584)","v":0}]
["b.","Compute percentages",{"$f":"IF(C584>0,C584/$F584,0)","v":0},{"$f":"IF(D584>0,D584/$F584,0)","v":0},{"$f":"IF(E584>0,E584/$F584,0)","v":0},{"$f":"SUM(C585:E585)","v":0}]
["c.","Allocate costs",{"$f":"$BO$218*C585","v":0},{"$f":"$BO$218*D585","v":0},{"$f":"$BO$218*E585","v":0},{"$f":"SUM(C586:E586)","v":0}]
["d.","Distribute direct costs",{"$f":"C178","v":0},{"$f":"D178","v":0},{"$f":"E178","v":0},{"$f":"SUM(C587:E587)","v":0}]
["e.","Subtotal",{"$f":"SUM(C586:C587)","v":0},{"$f":"SUM(D586:D587)","v":0},{"$f":"SUM(E586:E587)","v":0},{"$f":"SUM(F586:F587)","v":0}]
["72.","Allocated RES 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C919","v":0},{"$f":"F919","v":0},{"$f":"I919","v":0},{"$f":"SUM(C590:E590)","v":0}]
["b.","Compute percentages",{"$f":"IF(C590>0,C590/$F590,0)","v":0},{"$f":"IF(D590>0,D590/$F590,0)","v":0},{"$f":"IF(E590>0,E590/$F590,0)","v":0},{"$f":"SUM(C591:E591)","v":0}]
["c.","Allocate costs",{"$f":"$BP$218*C591","v":0},{"$f":"$BP$218*D591","v":0},{"$f":"$BP$218*E591","v":0},{"$f":"SUM(C592:E592)","v":0}]
["d.","Distribute direct costs",{"$f":"C179","v":0},{"$f":"D179","v":0},{"$f":"E179","v":0},{"$f":"SUM(C593:E593)","v":0}]
["e.","Subtotal",{"$f":"SUM(C592:C593)","v":0},{"$f":"SUM(D592:D593)","v":0},{"$f":"SUM(E592:E593)","v":0},{"$f":"SUM(F592:F593)","v":0}]
["73.","Allocated RES 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C920","v":0},{"$f":"F920","v":0},{"$f":"I920","v":0},{"$f":"SUM(C596:E596)","v":0}]
["b.","Compute percentages",{"$f":"IF(C596>0,C596/$F596,0)","v":0},{"$f":"IF(D596>0,D596/$F596,0)","v":0},{"$f":"IF(E596>0,E596/$F596,0)","v":0},{"$f":"SUM(C597:E597)","v":0}]
["c.","Allocate costs",{"$f":"$BQ$218*C597","v":0},{"$f":"$BQ$218*D597","v":0},{"$f":"$BQ$218*E597","v":0},{"$f":"SUM(C598:E598)","v":0}]
["d.","Distribute direct costs",{"$f":"C180","v":0},{"$f":"D180","v":0},{"$f":"E180","v":0},{"$f":"SUM(C599:E599)","v":0}]
["e.","Subtotal",{"$f":"SUM(C598:C599)","v":0},{"$f":"SUM(D598:D599)","v":0},{"$f":"SUM(E598:E599)","v":0},{"$f":"SUM(F598:F599)","v":0}]
["74.","Allocated RES 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C921","v":0},{"$f":"F921","v":0},{"$f":"I921","v":0},{"$f":"SUM(C602:E602)","v":0}]
["b.","Compute percentages",{"$f":"IF(C602>0,C602/$F602,0)","v":0},{"$f":"IF(D602>0,D602/$F602,0)","v":0},{"$f":"IF(E602>0,E602/$F602,0)","v":0},{"$f":"SUM(C603:E603)","v":0}]
["c.","Allocate costs",{"$f":"$BR$218*C603","v":0},{"$f":"$BR$218*D603","v":0},{"$f":"$BR$218*E603","v":0},{"$f":"SUM(C604:E604)","v":0}]
["d.","Distribute direct costs",{"$f":"C181","v":0},{"$f":"D181","v":0},{"$f":"E181","v":0},{"$f":"SUM(C605:E605)","v":0}]
["e.","Subtotal",{"$f":"SUM(C604:C605)","v":0},{"$f":"SUM(D604:D605)","v":0},{"$f":"SUM(E604:E605)","v":0},{"$f":"SUM(F604:F605)","v":0}]
["75.","Allocated RES 3.1 Recovery Services - Case Management - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C922","v":0},{"$f":"F922","v":0},{"$f":"I922","v":0},{"$f":"SUM(C608:E608)","v":0}]
["b.","Compute percentages",{"$f":"IF(C608>0,C608/$F608,0)","v":0},{"$f":"IF(D608>0,D608/$F608,0)","v":0},{"$f":"IF(E608>0,E608/$F608,0)","v":0},{"$f":"SUM(C609:E609)","v":0}]
["c.","Allocate costs",{"$f":"$BS$218*C609","v":0},{"$f":"$BS$218*D609","v":0},{"$f":"$BS$218*E609","v":0},{"$f":"SUM(C610:E610)","v":0}]
["d.","Distribute direct costs",{"$f":"C182","v":0},{"$f":"D182","v":0},{"$f":"E182","v":0},{"$f":"SUM(C611:E611)","v":0}]
["e.","Subtotal",{"$f":"SUM(C610:C611)","v":0},{"$f":"SUM(D610:D611)","v":0},{"$f":"SUM(E610:E611)","v":0},{"$f":"SUM(F610:F611)","v":0}]
["76.","Allocated RES 3.3 Recovery Services - Case Management - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C923","v":0},{"$f":"F923","v":0},{"$f":"I923","v":0},{"$f":"SUM(C614:E614)","v":0}]
["b.","Compute percentages",{"$f":"IF(C614>0,C614/$F614,0)","v":0},{"$f":"IF(D614>0,D614/$F614,0)","v":0},{"$f":"IF(E614>0,E614/$F614,0)","v":0},{"$f":"SUM(C615:E615)","v":0}]
["c.","Allocate costs",{"$f":"$BT$218*C615","v":0},{"$f":"$BT$218*D615","v":0},{"$f":"$BT$218*E615","v":0},{"$f":"SUM(C616:E616)","v":0}]
["d.","Distribute direct costs",{"$f":"C183","v":0},{"$f":"D183","v":0},{"$f":"E183","v":0},{"$f":"SUM(C617:E617)","v":0}]
["e.","Subtotal",{"$f":"SUM(C616:C617)","v":0},{"$f":"SUM(D616:D617)","v":0},{"$f":"SUM(E616:E617)","v":0},{"$f":"SUM(F616:F617)","v":0}]
["77.","Allocated RES 3.5 Recovery Services - Case Management - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C924","v":0},{"$f":"F924","v":0},{"$f":"I924","v":0},{"$f":"SUM(C620:E620)","v":0}]
["b.","Compute percentages",{"$f":"IF(C620>0,C620/$F620,0)","v":0},{"$f":"IF(D620>0,D620/$F620,0)","v":0},{"$f":"IF(E620>0,E620/$F620,0)","v":0},{"$f":"SUM(C621:E621)","v":0}]
["c.","Allocate costs",{"$f":"$BU$218*C621","v":0},{"$f":"$BU$218*D621","v":0},{"$f":"$BU$218*E621","v":0},{"$f":"SUM(C622:E622)","v":0}]
["d.","Distribute direct costs",{"$f":"C184","v":0},{"$f":"D184","v":0},{"$f":"E184","v":0},{"$f":"SUM(C623:E623)","v":0}]
["e.","Subtotal",{"$f":"SUM(C622:C623)","v":0},{"$f":"SUM(D622:D623)","v":0},{"$f":"SUM(E622:E623)","v":0},{"$f":"SUM(F622:F623)","v":0}]
["78.","Allocated RES 3.2 WM - Clinically Managed Residential Withdrawal Management - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C925","v":0},{"$f":"F925","v":0},{"$f":"I925","v":0},{"$f":"SUM(C626:E626)","v":0}]
["b.","Compute percentages",{"$f":"IF(C626>0,C626/$F626,0)","v":0},{"$f":"IF(D626>0,D626/$F626,0)","v":0},{"$f":"IF(E626>0,E626/$F626,0)","v":0},{"$f":"SUM(C627:E627)","v":0}]
["c.","Allocate costs",{"$f":"$BV$218*C627","v":0},{"$f":"$BV$218*D627","v":0},{"$f":"$BV$218*E627","v":0},{"$f":"SUM(C628:E628)","v":0}]
["d.","Distribute direct costs",{"$f":"C185","v":0},{"$f":"D185","v":0},{"$f":"E185","v":0},{"$f":"SUM(C629:E629)","v":0}]
["e.","Subtotal",{"$f":"SUM(C628:C629)","v":0},{"$f":"SUM(D628:D629)","v":0},{"$f":"SUM(E628:E629)","v":0},{"$f":"SUM(F628:F629)","v":0}]
["79.","Allocated RES 3.1 - Medication Assisted Treatment - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C926","v":0},{"$f":"F926","v":0},{"$f":"I926","v":0},{"$f":"SUM(C632:E632)","v":0}]
["b.","Compute percentages",{"$f":"IF(C632>0,C632/$F632,0)","v":0},{"$f":"IF(D632>0,D632/$F632,0)","v":0},{"$f":"IF(E632>0,E632/$F632,0)","v":0},{"$f":"SUM(C633:E633)","v":0}]
["c.","Allocate costs",{"$f":"$BW$218*C633","v":0},{"$f":"$BW$218*D633","v":0},{"$f":"$BW$218*E633","v":0},{"$f":"SUM(C634:E634)","v":0}]
["d.","Distribute direct costs",{"$f":"C186","v":0},{"$f":"D186","v":0},{"$f":"E186","v":0},{"$f":"SUM(C635:E635)","v":0}]
["e.","Subtotal",{"$f":"SUM(C634:C635)","v":0},{"$f":"SUM(D634:D635)","v":0},{"$f":"SUM(E634:E635)","v":0},{"$f":"SUM(F634:F635)","v":0}]
["80.","Allocated RES 3.3 - Medication Assisted Treatment - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C927","v":0},{"$f":"F927","v":0},{"$f":"I927","v":0},{"$f":"SUM(C638:E638)","v":0}]
["b.","Compute percentages",{"$f":"IF(C638>0,C638/$F638,0)","v":0},{"$f":"IF(D638>0,D638/$F638,0)","v":0},{"$f":"IF(E638>0,E638/$F638,0)","v":0},{"$f":"SUM(C639:E639)","v":0}]
["c.","Allocate costs",{"$f":"$BX$218*C639","v":0},{"$f":"$BX$218*D639","v":0},{"$f":"$BX$218*E639","v":0},{"$f":"SUM(C640:E640)","v":0}]
["d.","Distribute direct costs",{"$f":"C187","v":0},{"$f":"D187","v":0},{"$f":"E187","v":0},{"$f":"SUM(C641:E641)","v":0}]
["e.","Subtotal",{"$f":"SUM(C640:C641)","v":0},{"$f":"SUM(D640:D641)","v":0},{"$f":"SUM(E640:E641)","v":0},{"$f":"SUM(F640:F641)","v":0}]
["81.","Allocated RES 3.5 - Medication Assisted Treatment - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C928","v":0},{"$f":"F928","v":0},{"$f":"I928","v":0},{"$f":"SUM(C644:E644)","v":0}]
["b.","Compute percentages",{"$f":"IF(C644>0,C644/$F644,0)","v":0},{"$f":"IF(D644>0,D644/$F644,0)","v":0},{"$f":"IF(E644>0,E644/$F644,0)","v":0},{"$f":"SUM(C645:E645)","v":0}]
["c.","Allocate costs",{"$f":"$BY$218*C645","v":0},{"$f":"$BY$218*D645","v":0},{"$f":"$BY$218*E645","v":0},{"$f":"SUM(C646:E646)","v":0}]
["d.","Distribute direct costs",{"$f":"C188","v":0},{"$f":"D188","v":0},{"$f":"E188","v":0},{"$f":"SUM(C647:E647)","v":0}]
["e.","Subtotal",{"$f":"SUM(C646:C647)","v":0},{"$f":"SUM(D646:D647)","v":0},{"$f":"SUM(E646:E647)","v":0},{"$f":"SUM(F646:F647)","v":0}]
["82.","Allocated RES 3.2 WM - Medication Assisted Treatment - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C929","v":0},{"$f":"F929","v":0},{"$f":"I929","v":0},{"$f":"SUM(C650:E650)","v":0}]
["b.","Compute percentages",{"$f":"IF(C650>0,C650/$F650,0)","v":0},{"$f":"IF(D650>0,D650/$F650,0)","v":0},{"$f":"IF(E650>0,E650/$F650,0)","v":0},{"$f":"SUM(C651:E651)","v":0}]
["c.","Allocate costs",{"$f":"$BZ$218*C651","v":0},{"$f":"$BZ$218*D651","v":0},{"$f":"$BZ$218*E651","v":0},{"$f":"SUM(C652:E652)","v":0}]
["d.","Distribute direct costs",{"$f":"C189","v":0},{"$f":"D189","v":0},{"$f":"E189","v":0},{"$f":"SUM(C653:E653)","v":0}]
["e.","Subtotal",{"$f":"SUM(C652:C653)","v":0},{"$f":"SUM(D652:D653)","v":0},{"$f":"SUM(E652:E653)","v":0},{"$f":"SUM(F652:F653)","v":0}]
["83.","Allocated RES 3.1 - Medication Assisted Treatment Dosing Buprenorphine - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C930","v":0},{"$f":"F930","v":0},{"$f":"I930","v":0},{"$f":"SUM(C656:E656)","v":0}]
["b.","Compute percentages",{"$f":"IF(C656>0,C656/$F656,0)","v":0},{"$f":"IF(D656>0,D656/$F656,0)","v":0},{"$f":"IF(E656>0,E656/$F656,0)","v":0},{"$f":"SUM(C657:E657)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CA$218*C657","v":0},{"$f":"$CA$218*D657","v":0},{"$f":"$CA$218*E657","v":0},{"$f":"SUM(C658:E658)","v":0}]
["d.","Subtotal",{"$f":"SUM(C658:C658)","v":0},{"$f":"SUM(D658:D658)","v":0},{"$f":"SUM(E658:E658)","v":0},{"$f":"SUM(F658:F658)","v":0}]
["84.","Allocated RES 3.3 - Medication Assisted Treatment Dosing Buprenorphine - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C931","v":0},{"$f":"F931","v":0},{"$f":"I931","v":0},{"$f":"SUM(C661:E661)","v":0}]
["b.","Compute percentages",{"$f":"IF(C661>0,C661/$F661,0)","v":0},{"$f":"IF(D661>0,D661/$F661,0)","v":0},{"$f":"IF(E661>0,E661/$F661,0)","v":0},{"$f":"SUM(C662:E662)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CB$218*C662","v":0},{"$f":"$CB$218*D662","v":0},{"$f":"$CB$218*E662","v":0},{"$f":"SUM(C663:E663)","v":0}]
["d.","Subtotal",{"$f":"SUM(C663:C663)","v":0},{"$f":"SUM(D663:D663)","v":0},{"$f":"SUM(E663:E663)","v":0},{"$f":"SUM(F663:F663)","v":0}]
["85.","Allocated RES 3.5 - Medication Assisted Treatment Dosing Buprenorphine - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C932","v":0},{"$f":"F932","v":0},{"$f":"I932","v":0},{"$f":"SUM(C666:E666)","v":0}]
["b.","Compute percentages",{"$f":"IF(C666>0,C666/$F666,0)","v":0},{"$f":"IF(D666>0,D666/$F666,0)","v":0},{"$f":"IF(E666>0,E666/$F666,0)","v":0},{"$f":"SUM(C667:E667)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CC$218*C667","v":0},{"$f":"$CC$218*D667","v":0},{"$f":"$CC$218*E667","v":0},{"$f":"SUM(C668:E668)","v":0}]
["d.","Subtotal",{"$f":"SUM(C668:C668)","v":0},{"$f":"SUM(D668:D668)","v":0},{"$f":"SUM(E668:E668)","v":0},{"$f":"SUM(F668:F668)","v":0}]
["86.","Allocated RES 3.2 WM - Medication Assisted Treatment Dosing Buprenorphine - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C933","v":0},{"$f":"F933","v":0},{"$f":"I933","v":0},{"$f":"SUM(C671:E671)","v":0}]
["b.","Compute percentages",{"$f":"IF(C671>0,C671/$F671,0)","v":0},{"$f":"IF(D671>0,D671/$F671,0)","v":0},{"$f":"IF(E671>0,E671/$F671,0)","v":0},{"$f":"SUM(C672:E672)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CD$218*C672","v":0},{"$f":"$CD$218*D672","v":0},{"$f":"$CD$218*E672","v":0},{"$f":"SUM(C673:E673)","v":0}]
["d.","Subtotal",{"$f":"SUM(C673:C673)","v":0},{"$f":"SUM(D673:D673)","v":0},{"$f":"SUM(E673:E673)","v":0},{"$f":"SUM(F673:F673)","v":0}]
["87.","Allocated RES 3.1 - Medication Assisted Treatment Dosing Disulfiram - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C934","v":0},{"$f":"F934","v":0},{"$f":"I934","v":0},{"$f":"SUM(C676:E676)","v":0}]
["b.","Compute percentages",{"$f":"IF(C676>0,C676/$F676,0)","v":0},{"$f":"IF(D676>0,D676/$F676,0)","v":0},{"$f":"IF(E676>0,E676/$F676,0)","v":0},{"$f":"SUM(C677:E677)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CE$218*C677","v":0},{"$f":"$CE$218*D677","v":0},{"$f":"$CE$218*E677","v":0},{"$f":"SUM(C678:E678)","v":0}]
["d.","Subtotal",{"$f":"SUM(C678:C678)","v":0},{"$f":"SUM(D678:D678)","v":0},{"$f":"SUM(E678:E678)","v":0},{"$f":"SUM(F678:F678)","v":0}]
["88.","Allocated RES 3.3 - Medication Assisted Treatment Dosing Disulfiram - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C935","v":0},{"$f":"F935","v":0},{"$f":"I935","v":0},{"$f":"SUM(C681:E681)","v":0}]
["b.","Compute percentages",{"$f":"IF(C681>0,C681/$F681,0)","v":0},{"$f":"IF(D681>0,D681/$F681,0)","v":0},{"$f":"IF(E681>0,E681/$F681,0)","v":0},{"$f":"SUM(C682:E682)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CF$218*C682","v":0},{"$f":"$CF$218*D682","v":0},{"$f":"$CF$218*E682","v":0},{"$f":"SUM(C683:E683)","v":0}]
["d.","Subtotal",{"$f":"SUM(C683:C683)","v":0},{"$f":"SUM(D683:D683)","v":0},{"$f":"SUM(E683:E683)","v":0},{"$f":"SUM(F683:F683)","v":0}]
["89.","Allocated RES 3.5 - Medication Assisted Treatment Dosing Disulfiram - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C936","v":0},{"$f":"F936","v":0},{"$f":"I936","v":0},{"$f":"SUM(C686:E686)","v":0}]
["b.","Compute percentages",{"$f":"IF(C686>0,C686/$F686,0)","v":0},{"$f":"IF(D686>0,D686/$F686,0)","v":0},{"$f":"IF(E686>0,E686/$F686,0)","v":0},{"$f":"SUM(C687:E687)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CG$218*C687","v":0},{"$f":"$CG$218*D687","v":0},{"$f":"$CG$218*E687","v":0},{"$f":"SUM(C688:E688)","v":0}]
["d.","Subtotal",{"$f":"SUM(C688:C688)","v":0},{"$f":"SUM(D688:D688)","v":0},{"$f":"SUM(E688:E688)","v":0},{"$f":"SUM(F688:F688)","v":0}]
["90.","Allocated RES 3.2 WM - Medication Assisted Treatment Dosing Disulfiram - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C937","v":0},{"$f":"F937","v":0},{"$f":"I937","v":0},{"$f":"SUM(C691:E691)","v":0}]
["b.","Compute percentages",{"$f":"IF(C691>0,C691/$F691,0)","v":0},{"$f":"IF(D691>0,D691/$F691,0)","v":0},{"$f":"IF(E691>0,E691/$F691,0)","v":0},{"$f":"SUM(C692:E692)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CH$218*C692","v":0},{"$f":"$CH$218*D692","v":0},{"$f":"$CH$218*E692","v":0},{"$f":"SUM(C693:E693)","v":0}]
["d.","Subtotal",{"$f":"SUM(C693:C693)","v":0},{"$f":"SUM(D693:D693)","v":0},{"$f":"SUM(E693:E693)","v":0},{"$f":"SUM(F693:F693)","v":0}]
["91.","Allocated RES 3.1 - Medication Assisted Treatment Dosing Naloxone - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C938","v":0},{"$f":"F938","v":0},{"$f":"I938","v":0},{"$f":"SUM(C696:E696)","v":0}]
["b.","Compute percentages",{"$f":"IF(C696>0,C696/$F696,0)","v":0},{"$f":"IF(D696>0,D696/$F696,0)","v":0},{"$f":"IF(E696>0,E696/$F696,0)","v":0},{"$f":"SUM(C697:E697)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CI$218*C697","v":0},{"$f":"$CI$218*D697","v":0},{"$f":"$CI$218*E697","v":0},{"$f":"SUM(C698:E698)","v":0}]
["d.","Subtotal",{"$f":"SUM(C698:C698)","v":0},{"$f":"SUM(D698:D698)","v":0},{"$f":"SUM(E698:E698)","v":0},{"$f":"SUM(F698:F698)","v":0}]
["92.","Allocated RES 3.3 - Medication Assisted Treatment Dosing Naloxone - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C939","v":0},{"$f":"F939","v":0},{"$f":"I939","v":0},{"$f":"SUM(C701:E701)","v":0}]
["b.","Compute percentages",{"$f":"IF(C701>0,C701/$F701,0)","v":0},{"$f":"IF(D701>0,D701/$F701,0)","v":0},{"$f":"IF(E701>0,E701/$F701,0)","v":0},{"$f":"SUM(C702:E702)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CJ$218*C702","v":0},{"$f":"$CJ$218*D702","v":0},{"$f":"$CJ$218*E702","v":0},{"$f":"SUM(C703:E703)","v":0}]
["d.","Subtotal",{"$f":"SUM(C703:C703)","v":0},{"$f":"SUM(D703:D703)","v":0},{"$f":"SUM(E703:E703)","v":0},{"$f":"SUM(F703:F703)","v":0}]
["93.","Allocated RES 3.5 - Medication Assisted Treatment Dosing Naloxone - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C940","v":0},{"$f":"F940","v":0},{"$f":"I940","v":0},{"$f":"SUM(C706:E706)","v":0}]
["b.","Compute percentages",{"$f":"IF(C706>0,C706/$F706,0)","v":0},{"$f":"IF(D706>0,D706/$F706,0)","v":0},{"$f":"IF(E706>0,E706/$F706,0)","v":0},{"$f":"SUM(C707:E707)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CK$218*C707","v":0},{"$f":"$CK$218*D707","v":0},{"$f":"$CK$218*E707","v":0},{"$f":"SUM(C708:E708)","v":0}]
["d.","Subtotal",{"$f":"SUM(C708:C708)","v":0},{"$f":"SUM(D708:D708)","v":0},{"$f":"SUM(E708:E708)","v":0},{"$f":"SUM(F708:F708)","v":0}]
["94.","Allocated RES 3.2 WM - Medication Assisted Treatment Dosing Naloxone - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C941","v":0},{"$f":"F941","v":0},{"$f":"I941","v":0},{"$f":"SUM(C711:E711)","v":0}]
["b.","Compute percentages",{"$f":"IF(C711>0,C711/$F711,0)","v":0},{"$f":"IF(D711>0,D711/$F711,0)","v":0},{"$f":"IF(E711>0,E711/$F711,0)","v":0},{"$f":"SUM(C712:E712)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CL$218*C712","v":0},{"$f":"$CL$218*D712","v":0},{"$f":"$CL$218*E712","v":0},{"$f":"SUM(C713:E713)","v":0}]
["d.","Subtotal",{"$f":"SUM(C713:C713)","v":0},{"$f":"SUM(D713:D713)","v":0},{"$f":"SUM(E713:E713)","v":0},{"$f":"SUM(F713:F713)","v":0}]
["95.","Allocated RES 3.1 - Medication Assisted Treatment Dosing Vivitrol - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C942","v":0},{"$f":"F942","v":0},{"$f":"I942","v":0},{"$f":"SUM(C716:E716)","v":0}]
["b.","Compute percentages",{"$f":"IF(C716>0,C716/$F716,0)","v":0},{"$f":"IF(D716>0,D716/$F716,0)","v":0},{"$f":"IF(E716>0,E716/$F716,0)","v":0},{"$f":"SUM(C717:E717)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CM$218*C717","v":0},{"$f":"$CM$218*D717","v":0},{"$f":"$CM$218*E717","v":0},{"$f":"SUM(C718:E718)","v":0}]
["d.","Subtotal",{"$f":"SUM(C718:C718)","v":0},{"$f":"SUM(D718:D718)","v":0},{"$f":"SUM(E718:E718)","v":0},{"$f":"SUM(F718:F718)","v":0}]
["96.","Allocated RES 3.3 - Medication Assisted Treatment Dosing Vivitrol - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C943","v":0},{"$f":"F943","v":0},{"$f":"I943","v":0},{"$f":"SUM(C721:E721)","v":0}]
["b.","Compute percentages",{"$f":"IF(C721>0,C721/$F721,0)","v":0},{"$f":"IF(D721>0,D721/$F721,0)","v":0},{"$f":"IF(E721>0,E721/$F721,0)","v":0},{"$f":"SUM(C722:E722)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CN$218*C722","v":0},{"$f":"$CN$218*D722","v":0},{"$f":"$CN$218*E722","v":0},{"$f":"SUM(C723:E723)","v":0}]
["d.","Subtotal",{"$f":"SUM(C723:C723)","v":0},{"$f":"SUM(D723:D723)","v":0},{"$f":"SUM(E723:E723)","v":0},{"$f":"SUM(F723:F723)","v":0}]
["97.","Allocated RES 3.5 - Medication Assisted Treatment Dosing Vivitrol - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C944","v":0},{"$f":"F944","v":0},{"$f":"I944","v":0},{"$f":"SUM(C726:E726)","v":0}]
["b.","Compute percentages",{"$f":"IF(C726>0,C726/$F726,0)","v":0},{"$f":"IF(D726>0,D726/$F726,0)","v":0},{"$f":"IF(E726>0,E726/$F726,0)","v":0},{"$f":"SUM(C727:E727)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CO$218*C727","v":0},{"$f":"$CO$218*D727","v":0},{"$f":"$CO$218*E727","v":0},{"$f":"SUM(C728:E728)","v":0}]
["d.","Subtotal",{"$f":"SUM(C728:C728)","v":0},{"$f":"SUM(D728:D728)","v":0},{"$f":"SUM(E728:E728)","v":0},{"$f":"SUM(F728:F728)","v":0}]
["98.","Allocated RES 3.2 WM - Medication Assisted Treatment Dosing Vivitrol - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C945","v":0},{"$f":"F945","v":0},{"$f":"I945","v":0},{"$f":"SUM(C731:E731)","v":0}]
["b.","Compute percentages",{"$f":"IF(C731>0,C731/$F731,0)","v":0},{"$f":"IF(D731>0,D731/$F731,0)","v":0},{"$f":"IF(E731>0,E731/$F731,0)","v":0},{"$f":"SUM(C732:E732)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CP$218*C732","v":0},{"$f":"$CP$218*D732","v":0},{"$f":"$CP$218*E732","v":0},{"$f":"SUM(C733:E733)","v":0}]
["d.","Subtotal",{"$f":"SUM(C733:C733)","v":0},{"$f":"SUM(D733:D733)","v":0},{"$f":"SUM(E733:E733)","v":0},{"$f":"SUM(F733:F733)","v":0}]
["99.","Allocated RES 3.1 - Medication Assisted Treatment Dosing Acamprosate - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C946","v":0},{"$f":"F946","v":0},{"$f":"I946","v":0},{"$f":"SUM(C736:E736)","v":0}]
["b.","Compute percentages",{"$f":"IF(C736>0,C736/$F736,0)","v":0},{"$f":"IF(D736>0,D736/$F736,0)","v":0},{"$f":"IF(E736>0,E736/$F736,0)","v":0},{"$f":"SUM(C737:E737)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CQ$218*C737","v":0},{"$f":"$CQ$218*D737","v":0},{"$f":"$CQ$218*E737","v":0},{"$f":"SUM(C738:E738)","v":0}]
["d.","Subtotal",{"$f":"SUM(C738:C738)","v":0},{"$f":"SUM(D738:D738)","v":0},{"$f":"SUM(E738:E738)","v":0},{"$f":"SUM(F738:F738)","v":0}]
["100.","Allocated RES 3.3 - Medication Assisted Treatment Dosing Acamprosate - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C947","v":0},{"$f":"F947","v":0},{"$f":"I947","v":0},{"$f":"SUM(C741:E741)","v":0}]
["b.","Compute percentages",{"$f":"IF(C741>0,C741/$F741,0)","v":0},{"$f":"IF(D741>0,D741/$F741,0)","v":0},{"$f":"IF(E741>0,E741/$F741,0)","v":0},{"$f":"SUM(C742:E742)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CR$218*C742","v":0},{"$f":"$CR$218*D742","v":0},{"$f":"$CR$218*E742","v":0},{"$f":"SUM(C743:E743)","v":0}]
["d.","Subtotal",{"$f":"SUM(C743:C743)","v":0},{"$f":"SUM(D743:D743)","v":0},{"$f":"SUM(E743:E743)","v":0},{"$f":"SUM(F743:F743)","v":0}]
["101.","Allocated RES 3.5 - Medication Assisted Treatment Dosing Acamprosate - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C948","v":0},{"$f":"F948","v":0},{"$f":"I948","v":0},{"$f":"SUM(C746:E746)","v":0}]
["b.","Compute percentages",{"$f":"IF(C746>0,C746/$F746,0)","v":0},{"$f":"IF(D746>0,D746/$F746,0)","v":0},{"$f":"IF(E746>0,E746/$F746,0)","v":0},{"$f":"SUM(C747:E747)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CS$218*C747","v":0},{"$f":"$CS$218*D747","v":0},{"$f":"$CS$218*E747","v":0},{"$f":"SUM(C748:E748)","v":0}]
["d.","Subtotal",{"$f":"SUM(C748:C748)","v":0},{"$f":"SUM(D748:D748)","v":0},{"$f":"SUM(E748:E748)","v":0},{"$f":"SUM(F748:F748)","v":0}]
["102.","Allocated RES 3.2 WM - Medication Assisted Treatment Dosing Acamprosate - Perinatal Costs","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units",{"$f":"C949","v":0},{"$f":"F949","v":0},{"$f":"I949","v":0},{"$f":"SUM(C751:E751)","v":0}]
["b.","Compute percentages",{"$f":"IF(C751>0,C751/$F751,0)","v":0},{"$f":"IF(D751>0,D751/$F751,0)","v":0},{"$f":"IF(E751>0,E751/$F751,0)","v":0},{"$f":"SUM(C752:E752)","v":0}]
["c.","Allocate Direct costs",{"$f":"$CT$218*C752","v":0},{"$f":"$CT$218*D752","v":0},{"$f":"$CT$218*E752","v":0},{"$f":"SUM(C753:E753)","v":0}]
["d.","Subtotal",{"$f":"SUM(C753:C753)","v":0},{"$f":"SUM(D753:D753)","v":0},{"$f":"SUM(E753:E753)","v":0},{"$f":"SUM(F753:F753)","v":0},"Check Point"]
["7+8+9+10+11+12+13+14+15+16+17+18+19+20+21+22+23+24+25+26+27+28+29+30+31+32+33+34+35+36+37+38+39+40+41+42+43+44+45+46+47+48+49+50+51+52+53+54+55+56+57+58+59+60+61+62+63+64+65+66+67+68+69+70+71+72+73+74+75+76+77+78+79+80+81+82+83+84+85+86+87+88+89+90+91+92+93+94+95+96+97+98+99+100+101+102","OVERALL RES TOTAL COSTS AS ALLOCATED",null,null,null,null,{"$f":"(F224+F230+F236+F242+F248+F254+F260+F266+F272+F278+F284+F290+F296+F302+F308+F314+F320+F326+F332+F338+F344+F350+F356+F362+F368+F374+F380+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F486+F492+F498+F504+F510+F516+F522+F528+F534+F540+F546+F552+F558+F564+F570+F576+F582+F588+F594+F600+F606+F612+F618+F624+F630+F636+F642+F648+F654+F659+F664+F669+F674+F679+F684+F689+F694+F699+F704+F709+F714+F719+F724+F729+F734+F739+F744+F749+F754+F112)","v":0},{"$f":"IF(G755=F11,\"Match\",\"Error\")","v":"Match"},{"$f":"IF(H755=\"Error\",\"Please review Tab 3 or 20 of the data entry portion\",\"\")","v":""}]
[{"$f":"INDEX(Sheet1!$F:$F,MATCH(B756,Sheet1!$A:$A,0))","v":{"$error":"#N/A"}},"COST PER DIRECT & INDIRECT STAFF HOUR","PRIVATE","DMC","NON-DMC"]
["a.","Residential 3.1 - Non Perinatal",{"$f":"IF(C220>0,C224/($C$216*C221),0)","v":0},{"$f":"IF(D220>0,D224/($C$216*D221),0)","v":0},{"$f":"IF(E220>0,E224/($C$216*E221),0)","v":0}]
["b.","Residential 3.3 - Non Perinatal",{"$f":"IF(C226>0,C230/($D$216*C227),0)","v":0},{"$f":"IF(D226>0,D230/($D$216*D227),0)","v":0},{"$f":"IF(E226>0,E230/($D$216*E227),0)","v":0}]
["c.","Residential 3.5 - Non Perinatal",{"$f":"IF(C232>0,C236/($E$216*C233),0)","v":0},{"$f":"IF(D232>0,D236/($E$216*D233),0)","v":0},{"$f":"IF(E232>0,E236/($E$216*E233),0)","v":0}]
["d.","Residential 3.1 Case Management - Non Perinatal",{"$f":"IF(C238>0,C242/($F$216*C239),0)","v":0},{"$f":"IF(D238>0,D242/($F$216*D239),0)","v":0},{"$f":"IF(E238>0,E242/($F$216*E239),0)","v":0}]
["e.","Residential 3.3 Case Management - Non Perinatal",{"$f":"IF(C244>0,C248/($G$216*C245),0)","v":0},{"$f":"IF(D244>0,D248/($G$216*D245),0)","v":0},{"$f":"IF(E244>0,E248/($G$216*E245),0)","v":0}]
["f.","Residential 3.5 Case Management - Non Perinatal",{"$f":"IF(C250>0,C254/($H$216*C251),0)","v":0},{"$f":"IF(D250>0,D254/($H$216*D251),0)","v":0},{"$f":"IF(E250>0,E254/($H$216*E251),0)","v":0}]
["g.","Residential 3.2 WM Case Management - Non Perinatal",{"$f":"IF(C256>0,C260/($I$216*C257),0)","v":0},{"$f":"IF(D256>0,D260/($I$216*D257),0)","v":0},{"$f":"IF(E256>0,E260/($I$216*E257),0)","v":0}]
["h.","Residential 3.1 Physician Consultation - Non Perinatal",{"$f":"IF(C262>0,C266/($J$216*C263),0)","v":0},{"$f":"IF(D262>0,D266/($J$216*D263),0)","v":0},{"$f":"IF(E262>0,E266/($J$216*E263),0)","v":0}]
["i.","Residential 3.3 Physician Consultation - Non Perinatal",{"$f":"IF(C268>0,C272/($K$216*C269),0)","v":0},{"$f":"IF(D268>0,D272/($K$216*D269),0)","v":0},{"$f":"IF(E268>0,E272/($K$216*E269),0)","v":0}]
["j.","Residential 3.5 Physician Consultation - Non Perinatal",{"$f":"IF(C274>0,C278/($L$216*C275),0)","v":0},{"$f":"IF(D274>0,D278/($L$216*D275),0)","v":0},{"$f":"IF(E274>0,E278/($L$216*E275),0)","v":0}]
["k.","Residential 3.2 WM Physician Consultation - Non Perinatal",{"$f":"IF(C280>0,C284/($M$216*C281),0)","v":0},{"$f":"IF(D280>0,D284/($M$216*D281),0)","v":0},{"$f":"IF(E280>0,E284/($M$216*E281),0)","v":0}]
["l.","Residential 3.1 Recovery Services - Individual - Non Perinatal",{"$f":"IF(C286>0,C290/($N$216*C287),0)","v":0},{"$f":"IF(D286>0,D290/($N$216*D287),0)","v":0},{"$f":"IF(E286>0,E290/($N$216*E287),0)","v":0}]
["m.","Residential 3.3 Recovery Services - Individual - Non Perinatal",{"$f":"IF(C292>0,C296/($O$216*C293),0)","v":0},{"$f":"IF(D292>0,D296/($O$216*D293),0)","v":0},{"$f":"IF(E292>0,E296/($O$216*E293),0)","v":0}]
["n.","Residential 3.5 Recovery Services - Individual - Non Perinatal",{"$f":"IF(C298>0,C302/($P$216*C299),0)","v":0},{"$f":"IF(D298>0,D302/($P$216*D299),0)","v":0},{"$f":"IF(E298>0,E302/($P$216*E299),0)","v":0}]
["o.","Residential 3.1 Recovery Services - Group - Non Perinatal",{"$f":"IF(C304>0,C308/($Q$216*C305),0)","v":0},{"$f":"IF(D304>0,D308/($Q$216*D305),0)","v":0},{"$f":"IF(E304>0,E308/($Q$216*E305),0)","v":0}]
["p.","Residential 3.3 Recovery Services - Group - Non Perinatal",{"$f":"IF(C310>0,C314/($R$216*C311),0)","v":0},{"$f":"IF(D310>0,D314/($R$216*D311),0)","v":0},{"$f":"IF(E310>0,E314/($R$216*E311),0)","v":0}]
["q.","Residential 3.5 Recovery Services - Group - Non Perinatal",{"$f":"IF(C316>0,C320/($S$216*C317),0)","v":0},{"$f":"IF(D316>0,D320/($S$216*D317),0)","v":0},{"$f":"IF(E316>0,E320/($S$216*E317),0)","v":0}]
["r.","Residential 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",{"$f":"IF(C322>0,C326/($T$216*C323),0)","v":0},{"$f":"IF(D322>0,D326/($T$216*D323),0)","v":0},{"$f":"IF(E322>0,E326/($T$216*E323),0)","v":0}]
["s.","Residential 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",{"$f":"IF(C328>0,C332/($U$216*C329),0)","v":0},{"$f":"IF(D328>0,D332/($U$216*D329),0)","v":0},{"$f":"IF(E328>0,E332/($U$216*E329),0)","v":0}]
["t.","Residential 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",{"$f":"IF(C334>0,C338/($V$216*C335),0)","v":0},{"$f":"IF(D334>0,D338/($V$216*D335),0)","v":0},{"$f":"IF(E334>0,E338/($V$216*E335),0)","v":0}]
["u.","Residential 3.1 Recovery Services - Case Management - Non Perinatal",{"$f":"IF(C340>0,C344/($W$216*C341),0)","v":0},{"$f":"IF(D340>0,D344/($W$216*D341),0)","v":0},{"$f":"IF(E340>0,E344/($W$216*E341),0)","v":0}]
["v.","Residential 3.3 Recovery Services - Case Management - Non Perinatal",{"$f":"IF(C346>0,C350/($X$216*C347),0)","v":0},{"$f":"IF(D346>0,D350/($X$216*D347),0)","v":0},{"$f":"IF(E346>0,E350/($X$216*E347),0)","v":0}]
["w.","Residential 3.5 Recovery Services - Case Management - Non Perinatal",{"$f":"IF(C352>0,C356/($Y$216*C353),0)","v":0},{"$f":"IF(D352>0,D356/($Y$216*D353),0)","v":0},{"$f":"IF(E352>0,E356/($Y$216*E353),0)","v":0}]
["x.","Residential 3.2 WM - Clinically Managed Residential Withdrawal Management - Non Perinatal",{"$f":"IF(C358>0,C362/($Z$216*C359),0)","v":0},{"$f":"IF(D358>0,D362/($Z$216*D359),0)","v":0},{"$f":"IF(E358>0,E362/($Z$216*E359),0)","v":0}]
["y.","Residential 3.1 Medication Assisted Treatment Non Perinatal",{"$f":"IF(C364>0,C368/($AA$216*C365),0)","v":0},{"$f":"IF(D364>0,D368/($AA$216*D365),0)","v":0},{"$f":"IF(E364>0,E368/($AA$216*E365),0)","v":0}]
["z.","Residential 3.3 Medication Assisted Treatment Non Perinatal",{"$f":"IF(C370>0,C374/($AB$216*C371),0)","v":0},{"$f":"IF(D370>0,D374/($AB$216*D371),0)","v":0},{"$f":"IF(E370>0,E374/($AB$216*E371),0)","v":0}]
["aa.","Residential 3.5 Medication Assisted Treatment Non Perinatal",{"$f":"IF(C376>0,C380/($AC$216*C377),0)","v":0},{"$f":"IF(D376>0,D380/($AC$216*D377),0)","v":0},{"$f":"IF(E376>0,E380/($AC$216*E377),0)","v":0}]
["ab.","Residential 3.2 WM Medication Assisted Treatment Non Perinatal",{"$f":"IF(C382>0,C386/($AD$216*C383),0)","v":0},{"$f":"IF(D382>0,D386/($AD$216*D383),0)","v":0},{"$f":"IF(E382>0,E386/($AD$216*E383),0)","v":0}]
["ac.","RES 3.1 Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal"]
["ad.","RES 3.3  Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal"]
["ae.","RES 3.5 Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal"]
["af.","RES 3.2 WM Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal"]
["ag.","RES 3.1 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal"]
["ah.","RES 3.3 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal"]
["ai.","RES 3.5 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal"]
["aj.","RES 3.2 WM Medication Assisted Treatment - Dosing Disulfiram Non Perinatal"]
["ak.","RES 3.1 Medication Assisted Treatment - Dosing Naloxone Non Perinatal"]
["al.","RES 3.3 Medication Assisted Treatment - Dosing Naloxone Non Perinatal"]
["am.","RES 3.5 Medication Assisted Treatment - Dosing Naloxone Non Perinatal"]
["an.","RES 3.2 WM Medication Assisted Treatment - Dosing Naloxone Non Perinatal"]
["ao.","RES 3.1 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal"]
["ap.","RES 3.3 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal"]
["aq.","RES 3.5 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal"]
["ar.","RES 3.2 WM Medication Assisted Treatment - Dosing Vivitrol Non Perinatal"]
["as.","RES 3.1 Medication Assisted Treatment - Dosing Acamprosate Non Perinatal"]
["at.","RES 3.3 Medication Assisted Treatment - Dosing Acamprosate Non Perinatal"]
["au.","RES 3.5 Medication Assisted Treatment - Dosing Acamprosate Non Perinatal"]
["av.","RES 3.2 WM Medication Assisted Treatment - Dosing Acamprosate Non Perinatal"]
["aw.","Residential 3.1 Perinatal",{"$f":"IF(C488>0,C492/($AY$216*C489),0)","v":0},{"$f":"IF(D488>0,D492/($AY$216*D489),0)","v":0},{"$f":"IF(E488>0,E492/($AY$216*E489),0)","v":0}]
["ax.","Residential 3.3 Perinatal",{"$f":"IF(C494>0,C498/($AZ$216*C495),0)","v":0},{"$f":"IF(D494>0,D498/($AZ$216*D495),0)","v":0},{"$f":"IF(E494>0,E498/($AZ$216*E495),0)","v":0}]
["ay.","Residential 3.5 Perinatal",{"$f":"IF(C500>0,C504/($BA$216*C501),0)","v":0},{"$f":"IF(D500>0,D504/($BA$216*D501),0)","v":0},{"$f":"IF(E500>0,E504/($BA$216*E501),0)","v":0}]
["az.","Residential 3.1 Case Management - Perinatal",{"$f":"IF(C506>0,C510/($BB$216*C507),0)","v":0},{"$f":"IF(D506>0,D510/($BB$216*D507),0)","v":0},{"$f":"IF(E506>0,E510/($BB$216*E507),0)","v":0}]
["ba.","Residential 3.3 Case Management - Perinatal",{"$f":"IF(C512>0,C516/($BC$216*C513),0)","v":0},{"$f":"IF(D512>0,D516/($BC$216*D513),0)","v":0},{"$f":"IF(E512>0,E516/($BC$216*E513),0)","v":0}]
["bb.","Residential 3.5 Case Management - Perinatal",{"$f":"IF(C518>0,C522/($BD$216*C519),0)","v":0},{"$f":"IF(D518>0,D522/($BD$216*D519),0)","v":0},{"$f":"IF(E518>0,E522/($BD$216*E519),0)","v":0}]
["bc.","Residential 3.2 WM Case Management - Perinatal",{"$f":"IF(C524>0,C528/($BE$216*C525),0)","v":0},{"$f":"IF(D524>0,D528/($BE$216*D525),0)","v":0},{"$f":"IF(E524>0,E528/($BE$216*E525),0)","v":0}]
["bd.","Residential 3.1 Physician Consultation - Perinatal",{"$f":"IF(C530>0,C534/($BF$216*C531),0)","v":0},{"$f":"IF(D530>0,D534/($BF$216*D531),0)","v":0},{"$f":"IF(E530>0,E534/($BF$216*E531),0)","v":0}]
["be.","Residential 3.3 Physician Consultation - Perinatal",{"$f":"IF(C536>0,C540/($BG$216*C537),0)","v":0},{"$f":"IF(D536>0,D540/($BG$216*D537),0)","v":0},{"$f":"IF(E536>0,E540/($BG$216*E537),0)","v":0}]
["bf.","Residential 3.5 Physician Consultation - Perinatal",{"$f":"IF(C542>0,C546/($BH$216*C543),0)","v":0},{"$f":"IF(D542>0,D546/($BH$216*D543),0)","v":0},{"$f":"IF(E542>0,E546/($BH$216*E543),0)","v":0}]
["bg.","Residential 3.2 WM Physician Consultation - Perinatal",{"$f":"IF(C548>0,C552/($BI$216*C549),0)","v":0},{"$f":"IF(D548>0,D552/($BI$216*D549),0)","v":0},{"$f":"IF(E548>0,E552/($BI$216*E549),0)","v":0}]
["bh.","Residential 3.1 Recovery Services - Individual - Perinatal",{"$f":"IF(C554>0,C558/($BJ$216*C555),0)","v":0},{"$f":"IF(D554>0,D558/($BJ$216*D555),0)","v":0},{"$f":"IF(E554>0,E558/($BJ$216*E555),0)","v":0}]
["bi.","Residential 3.3 Recovery Services - Individual - Perinatal",{"$f":"IF(C560>0,C564/($BK$216*C561),0)","v":0},{"$f":"IF(D560>0,D564/($BK$216*D561),0)","v":0},{"$f":"IF(E560>0,E564/($BK$216*E561),0)","v":0}]
["bj.","Residential 3.5 Recovery Services - Individual - Perinatal",{"$f":"IF(C566>0,C570/($BL$216*C567),0)","v":0},{"$f":"IF(D566>0,D570/($BL$216*D567),0)","v":0},{"$f":"IF(E566>0,E570/($BL$216*E567),0)","v":0}]
["bk.","Residential 3.1 Recovery Services - Group - Perinatal",{"$f":"IF(C572>0,C576/($BM$216*C573),0)","v":0},{"$f":"IF(D572>0,D576/($BM$216*D573),0)","v":0},{"$f":"IF(E572>0,E576/($BM$216*E573),0)","v":0}]
["bl.","Residential 3.3 Recovery Services - Group - Perinatal",{"$f":"IF(C578>0,C582/($BN$216*C579),0)","v":0},{"$f":"IF(D578>0,D582/($BN$216*D579),0)","v":0},{"$f":"IF(E578>0,E582/($BN$216*E579),0)","v":0}]
["bm.","Residential 3.5 Recovery Services - Group - Perinatal",{"$f":"IF(C584>0,C588/($BO$216*C585),0)","v":0},{"$f":"IF(D584>0,D588/($BO$216*D585),0)","v":0},{"$f":"IF(E584>0,E588/($BO$216*E585),0)","v":0}]
["bn.","Residential 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",{"$f":"IF(C590>0,C594/($BP$216*C591),0)","v":0},{"$f":"IF(D590>0,D594/($BP$216*D591),0)","v":0},{"$f":"IF(E590>0,E594/($BP$216*E591),0)","v":0}]
["bo.","Residential 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",{"$f":"IF(C596>0,C600/($BQ$216*C597),0)","v":0},{"$f":"IF(D596>0,D600/($BQ$216*D597),0)","v":0},{"$f":"IF(E596>0,E600/($BQ$216*E597),0)","v":0}]
["bp.","Residential 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",{"$f":"IF(C602>0,C606/($BR$216*C603),0)","v":0},{"$f":"IF(D602>0,D606/($BR$216*D603),0)","v":0},{"$f":"IF(E602>0,E606/($BR$216*E603),0)","v":0}]
["bq.","Residential 3.1 Recovery Services - Case Management - Perinatal",{"$f":"IF(C608>0,C612/($BS$216*C609),0)","v":0},{"$f":"IF(D608>0,D612/($BS$216*D609),0)","v":0},{"$f":"IF(E608>0,E612/($BS$216*E609),0)","v":0}]
["br.","Residential 3.3 Recovery Services - Case Management - Perinatal",{"$f":"IF(C614>0,C618/($BT$216*C615),0)","v":0},{"$f":"IF(D614>0,D618/($BT$216*D615),0)","v":0},{"$f":"IF(E614>0,E618/($BT$216*E615),0)","v":0}]
["bs.","Residential 3.5 Recovery Services - Case Management - Perinatal",{"$f":"IF(C620>0,C624/($BU$216*C621),0)","v":0},{"$f":"IF(D620>0,D624/($BU$216*D621),0)","v":0},{"$f":"IF(E620>0,E624/($BU$216*E621),0)","v":0}]
["bt.","Residential 3.2 WM - Clinically Managed Residential Withdrawal Management - Perinatal",{"$f":"IF(C626>0,C630/($BV$216*C627),0)","v":0},{"$f":"IF(D626>0,D630/($BV$216*D627),0)","v":0},{"$f":"IF(E626>0,E630/($BV$216*E627),0)","v":0}]
["bu.","Residential 3.1 Medication Assisted Treatment Perinatal",{"$f":"IF(C632>0,C636/($BW$216*C633),0)","v":0},{"$f":"IF(D632>0,D636/($BW$216*D633),0)","v":0},{"$f":"IF(E632>0,E636/($BW$216*E633),0)","v":0}]
["bv.","Residential 3.3 Medication Assisted Treatment Perinatal",{"$f":"IF(C638>0,C642/($BX$216*C639),0)","v":0},{"$f":"IF(D638>0,D642/($BX$216*D639),0)","v":0},{"$f":"IF(E638>0,E642/($BX$216*E639),0)","v":0}]
["bw.","Residential 3.5 Medication Assisted Treatment Perinatal",{"$f":"IF(C644>0,C648/($BY$216*C645),0)","v":0},{"$f":"IF(D644>0,D648/($BY$216*D645),0)","v":0},{"$f":"IF(E644>0,E648/($BY$216*E645),0)","v":0}]
["bx.","Residential 3.2 WM Medication Assisted Treatment Perinatal",{"$f":"IF(C650>0,C654/($BZ$216*C651),0)","v":0},{"$f":"IF(D650>0,D654/($BZ$216*D651),0)","v":0},{"$f":"IF(E650>0,E654/($BZ$216*E651),0)","v":0}]
["by.","RES 3.1 Medication Assisted Treatment - Dosing Buprenorphine Perinatal"]
["bz.","RES 3.3  Medication Assisted Treatment - Dosing Buprenorphine Perinatal"]
["ca.","RES 3.5 Medication Assisted Treatment - Dosing Buprenorphine Perinatal"]
["cb.","RES 3.2 WM Medication Assisted Treatment - Dosing Buprenorphine Perinatal"]
["cc.","RES 3.1 Medication Assisted Treatment - Dosing Disulfiram Perinatal"]
["cd.","RES 3.3 Medication Assisted Treatment - Dosing Disulfiram Perinatal"]
["ce.","RES 3.5 Medication Assisted Treatment - Dosing Disulfiram Perinatal"]
["cf.","RES 3.2 WM Medication Assisted Treatment - Dosing Disulfiram Perinatal"]
["cg.","RES 3.1 Medication Assisted Treatment - Dosing Naloxone Perinatal"]
["ch.","RES 3.3 Medication Assisted Treatment - Dosing Naloxone Perinatal"]
["ci.","RES 3.5 Medication Assisted Treatment - Dosing Naloxone Perinatal"]
["cj.","RES 3.2 WM Medication Assisted Treatment - Dosing Naloxone Perinatal"]
["ck.","RES 3.1 Medication Assisted Treatment - Dosing Vivitrol Perinatal"]
["cl.","RES 3.3 Medication Assisted Treatment - Dosing Vivitrol Perinatal"]
["cm.","RES 3.5 Medication Assisted Treatment - Dosing Vivitrol Perinatal"]
["cn.","RES 3.2 WM Medication Assisted Treatment - Dosing Vivitrol Perinatal"]
["co.","RES 3.1 Medication Assisted Treatment - Dosing Acamprosate Perinatal"]
["cp.","RES 3.3 Medication Assisted Treatment - Dosing Acamprosate Perinatal"]
["cq.","RES 3.5 Medication Assisted Treatment - Dosing Acamprosate Perinatal"]
["cr.","RES 3.2 WM Medication Assisted Treatment - Dosing Acamprosate Perinatal"]
[{"$f":"INDEX(Sheet1!$F:$F,MATCH(B853,Sheet1!$A:$A,0))","v":{"$error":"#N/A"}},"    UNITS OF SERVICE","PRIVATE","DMC BILLED","DMC DENIED","NET DMC (DMC Billed Less DMC Denied = Approved DMC Units)","NON DMC","DMC DENIED","NET NON DMC (Non DMC Plus DMC Denied)","TOTAL  (PRIVATE, DMC, AND NON-DMC)","TOTAL  (DMC AND AND NON-DMC ONLY)"]
["a.","Residential 3.1 - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!C$47+'(22) RES Reimbursed Units'!C$49","v":0},{"$f":"'(22) RES Reimbursed Units'!C$49","v":0},{"$f":"D854-E854","v":0},null,{"$f":"E854","v":0},{"$f":"SUM(G854+H854)","v":0},{"$f":"C854+F854+I854","v":0},{"$f":"J854-C854","v":0}]
["b.","Residential 3.3 - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!D$47+'(22) RES Reimbursed Units'!D$49","v":0},{"$f":"'(22) RES Reimbursed Units'!D$49","v":0},{"$f":"D855-E855","v":0},null,{"$f":"E855","v":0},{"$f":"SUM(G855+H855)","v":0},{"$f":"C855+F855+I855","v":0},{"$f":"J855-C855","v":0}]
["c.","Residential 3.5 - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!E$47+'(22) RES Reimbursed Units'!E$49","v":0},{"$f":"'(22) RES Reimbursed Units'!E$49","v":0},0,null,0,0,0,0]
["d.","Residential 3.1 Case Management - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!F$47+'(22) RES Reimbursed Units'!F$49","v":0},{"$f":"'(22) RES Reimbursed Units'!F$49","v":0},0,null,0,0,0,0]
["e.","Residential 3.3 Case Management - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!G$47+'(22) RES Reimbursed Units'!G$49","v":0},{"$f":"'(22) RES Reimbursed Units'!G$49","v":0},0,null,0,0,0,0]
["f.","Residential 3.5 Case Management - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!H$47+'(22) RES Reimbursed Units'!H$49","v":0},{"$f":"'(22) RES Reimbursed Units'!H$49","v":0},0,null,0,0,0,0]
["g.","Residential 3.2 WM Case Management - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!I$47+'(22) RES Reimbursed Units'!I$49","v":0},{"$f":"'(22) RES Reimbursed Units'!I$49","v":0},0,null,0,0,0,0]
["h.","Residential 3.1 Physician Consultation - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!J$47+'(22) RES Reimbursed Units'!J$49","v":0},{"$f":"'(22) RES Reimbursed Units'!J$49","v":0},0,null,0,0,0,0]
["i.","Residential 3.3 Physician Consultation - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!K$47+'(22) RES Reimbursed Units'!K$49","v":0},{"$f":"'(22) RES Reimbursed Units'!K$49","v":0},0,null,0,0,0,0]
["j.","Residential 3.5 Physician Consultation - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!L$47+'(22) RES Reimbursed Units'!L$49","v":0},{"$f":"'(22) RES Reimbursed Units'!L$49","v":0},0,null,0,0,0,0]
["k.","Residential 3.2 WM Physician Consultation - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!M$47+'(22) RES Reimbursed Units'!M$49","v":0},{"$f":"'(22) RES Reimbursed Units'!M$49","v":0},0,null,0,0,0,0]
["l.","Residential 3.1 Recovery Services - Individual - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!N$47+'(22) RES Reimbursed Units'!N$49","v":0},{"$f":"'(22) RES Reimbursed Units'!N$49","v":0},0,null,0,0,0,0]
["m.","Residential 3.3 Recovery Services - Individual - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!O$47+'(22) RES Reimbursed Units'!O$49","v":0},{"$f":"'(22) RES Reimbursed Units'!O$49","v":0},0,null,0,0,0,0]
["n.","Residential 3.5 Recovery Services - Individual - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!P$47+'(22) RES Reimbursed Units'!P$49","v":0},{"$f":"'(22) RES Reimbursed Units'!P$49","v":0},0,null,0,0,0,0]
["o.","Residential 3.1 Recovery Services - Group - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!Q$47+'(22) RES Reimbursed Units'!Q$49","v":0},{"$f":"'(22) RES Reimbursed Units'!Q$49","v":0},0,null,0,0,0,0]
["p.","Residential 3.3 Recovery Services - Group - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!R$47+'(22) RES Reimbursed Units'!R$49","v":0},{"$f":"'(22) RES Reimbursed Units'!R$49","v":0},0,null,0,0,0,0]
["q.","Residential 3.5 Recovery Services - Group - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!S$47+'(22) RES Reimbursed Units'!S$49","v":0},{"$f":"'(22) RES Reimbursed Units'!S$49","v":0},0,null,0,0,0,0]
["r.","Residential 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!T$47+'(22) RES Reimbursed Units'!T$49","v":0},{"$f":"'(22) RES Reimbursed Units'!T$49","v":0},0,null,0,0,0,0]
["s.","Residential 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!U$47+'(22) RES Reimbursed Units'!U$49","v":0},{"$f":"'(22) RES Reimbursed Units'!U$49","v":0},0,null,0,0,0,0]
["t.","Residential 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!V$47+'(22) RES Reimbursed Units'!V$49","v":0},{"$f":"'(22) RES Reimbursed Units'!V$49","v":0},0,null,0,0,0,0]
["u.","Residential 3.1 Recovery Services - Case Management - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!W$47+'(22) RES Reimbursed Units'!W$49","v":0},{"$f":"'(22) RES Reimbursed Units'!W$49","v":0},0,null,0,0,0,0]
["v.","Residential 3.3 Recovery Services - Case Management - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!X$47+'(22) RES Reimbursed Units'!X$49","v":0},{"$f":"'(22) RES Reimbursed Units'!X$49","v":0},0,null,0,0,0,0]
["w.","Residential 3.5 Recovery Services - Case Management - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!Y$47+'(22) RES Reimbursed Units'!Y$49","v":0},{"$f":"'(22) RES Reimbursed Units'!Y$49","v":0},0,null,0,0,0,0]
["x.","Residential 3.2 WM - Clinically Managed Residential Withdrawal Management - Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!Z$47+'(22) RES Reimbursed Units'!Z$49","v":0},{"$f":"'(22) RES Reimbursed Units'!Z$49","v":0},0,null,0,0,0,0]
["y.","Residential 3.1 Medication Assisted Treatment Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AA$47+'(22) RES Reimbursed Units'!AA$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AA$49","v":0},0,null,0,0,0,0]
["z.","Residential 3.3 Medication Assisted Treatment Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AB$47+'(22) RES Reimbursed Units'!AB$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AB$49","v":0},0,null,0,0,0,0]
["aa.","Residential 3.5 Medication Assisted Treatment Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AC$47+'(22) RES Reimbursed Units'!AC$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AC$49","v":0},0,null,0,0,{"$f":"C880+F880+I880","v":0},0]
["ab.","Residential 3.2 WM Medication Assisted Treatment Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AD$47+'(22) RES Reimbursed Units'!AD$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AD$49","v":0},0,null,0,0,{"$f":"C881+F881+I881","v":0},0]
["ac.","RES 3.1 Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AE$47+'(22) RES Reimbursed Units'!AE$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AE$49","v":0},0,null,0,0,{"$f":"C882+F882+I882","v":0},0]
["ad.","RES 3.3  Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AF$47+'(22) RES Reimbursed Units'!AF$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AF$49","v":0},0,null,0,0,0,0]
["ae.","RES 3.5 Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AG$47+'(22) RES Reimbursed Units'!AG$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AG$49","v":0},0,null,0,0,0,0]
["af.","RES 3.2 WM Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AH$47+'(22) RES Reimbursed Units'!AH$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AH$49","v":0},0,null,0,0,0,0]
["ag.","RES 3.1 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AI$47+'(22) RES Reimbursed Units'!AI$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AI$49","v":0},0,null,0,0,0,0]
["ah.","RES 3.3 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AJ$47+'(22) RES Reimbursed Units'!AJ$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AJ$49","v":0},0,null,0,0,0,0]
["ai.","RES 3.5 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AK$47+'(22) RES Reimbursed Units'!AK$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AK$49","v":0},0,null,0,0,0,0]
["aj.","RES 3.2 WM Medication Assisted Treatment - Dosing Disulfiram Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AL$47+'(22) RES Reimbursed Units'!AL$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AL$49","v":0},0,null,0,0,0,0]
["ak.","RES 3.1 Medication Assisted Treatment - Dosing Naloxone Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AM$47+'(22) RES Reimbursed Units'!AM$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AM$49","v":0},0,null,0,0,0,0]
["al.","RES 3.3 Medication Assisted Treatment - Dosing Naloxone Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AN$47+'(22) RES Reimbursed Units'!AN$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AN$49","v":0},0,null,0,0,0,0]
["am.","RES 3.5 Medication Assisted Treatment - Dosing Naloxone Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AO$47+'(22) RES Reimbursed Units'!AO$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AO$49","v":0},0,null,0,0,0,0]
["an.","RES 3.2 WM Medication Assisted Treatment - Dosing Naloxone Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AP$47+'(22) RES Reimbursed Units'!AP$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AP$49","v":0},0,null,0,0,0,0]
["ao.","RES 3.1 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AQ$47+'(22) RES Reimbursed Units'!AQ$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AQ$49","v":0},0,null,0,0,0,0]
["ap.","RES 3.3 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AR$47+'(22) RES Reimbursed Units'!AR$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AR$49","v":0},0,null,0,0,0,0]
["aq.","RES 3.5 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AS$47+'(22) RES Reimbursed Units'!AS$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AS$49","v":0},0,null,0,0,0,0]
["ar.","RES 3.2 WM Medication Assisted Treatment - Dosing Vivitrol Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AT$47+'(22) RES Reimbursed Units'!AT$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AT$49","v":0},0,null,0,0,0,0]
["as.","RES 3.1 Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AU$47+'(22) RES Reimbursed Units'!AU$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AU$49","v":0},0,null,0,0,0,0]
["at.","RES 3.3 Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AV$47+'(22) RES Reimbursed Units'!AV$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AV$49","v":0},0,null,0,0,0,0]
["au.","RES 3.5 Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AW$47+'(22) RES Reimbursed Units'!AW$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AW$49","v":0},0,null,0,0,0,0]
["av.","RES 3.2 WM Medication Assisted Treatment - Dosing Acamprosate Non Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AX$47+'(22) RES Reimbursed Units'!AX$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AX$49","v":0},0,null,0,0,0,0]
["aw.","Residential 3.1 Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AY$47+'(22) RES Reimbursed Units'!AY$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AY$49","v":0},0,null,0,0,0,0]
["ax.","Residential 3.3 Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!AZ$47+'(22) RES Reimbursed Units'!AZ$49","v":0},{"$f":"'(22) RES Reimbursed Units'!AZ$49","v":0},0,null,0,0,0,0]
["ay.","Residential 3.5 Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BA$47+'(22) RES Reimbursed Units'!BA$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BA$49","v":0},0,null,0,0,0,0]
["az.","Residential 3.1 Case Management - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BB$47+'(22) RES Reimbursed Units'!BB$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BB$49","v":0},0,null,0,0,0,0]
["ba.","Residential 3.3 Case Management - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BC$47+'(22) RES Reimbursed Units'!BC$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BC$49","v":0},0,null,0,0,0,0]
["bb.","Residential 3.5 Case Management - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BD$47+'(22) RES Reimbursed Units'!BD$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BD$49","v":0},0,null,0,0,0,0]
["bc.","Residential 3.2 WM Case Management - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BE$47+'(22) RES Reimbursed Units'!BE$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BE$49","v":0},0,null,0,0,0,0]
["bd.","Residential 3.1 Physician Consultation - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BF$47+'(22) RES Reimbursed Units'!BF$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BF$49","v":0},0,null,0,0,0,0]
["be.","Residential 3.3 Physician Consultation - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BG$47+'(22) RES Reimbursed Units'!BG$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BG$49","v":0},0,null,0,0,0,0]
["bf.","Residential 3.5 Physician Consultation - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BH$47+'(22) RES Reimbursed Units'!BH$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BH$49","v":0},0,null,0,0,0,0]
["bg.","Residential 3.2 WM Physician Consultation - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BI$47+'(22) RES Reimbursed Units'!BI$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BI$49","v":0},0,null,0,0,0,0]
["bh.","Residential 3.1 Recovery Services - Individual - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BJ$47+'(22) RES Reimbursed Units'!BJ$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BJ$49","v":0},0,null,0,0,0,0]
["bi.","Residential 3.3 Recovery Services - Individual - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BK$47+'(22) RES Reimbursed Units'!BK$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BK$49","v":0},0,null,0,0,0,0]
["bj.","Residential 3.5 Recovery Services - Individual - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BL$47+'(22) RES Reimbursed Units'!BL$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BL$49","v":0},0,null,0,0,0,0]
["bk.","Residential 3.1 Recovery Services - Group - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BM$47+'(22) RES Reimbursed Units'!BM$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BM$49","v":0},0,null,0,0,0,0]
["bl.","Residential 3.3 Recovery Services - Group - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BN$47+'(22) RES Reimbursed Units'!BN$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BN$49","v":0},0,null,0,0,0,0]
["bm.","Residential 3.5 Recovery Services - Group - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BO$47+'(22) RES Reimbursed Units'!BO$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BO$49","v":0},0,null,0,0,0,0]
["bn.","Residential 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BP$47+'(22) RES Reimbursed Units'!BP$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BP$49","v":0},0,null,0,0,0,0]
["bo.","Residential 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BQ$47+'(22) RES Reimbursed Units'!BQ$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BQ$49","v":0},0,null,0,0,0,0]
["bp.","Residential 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BR$47+'(22) RES Reimbursed Units'!BR$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BR$49","v":0},0,null,0,0,0,0]
["bq.","Residential 3.1 Recovery Services - Case Management - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BS$47+'(22) RES Reimbursed Units'!BS$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BS$49","v":0},0,null,0,0,0,0]
["br.","Residential 3.3 Recovery Services - Case Management - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BT$47+'(22) RES Reimbursed Units'!BT$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BT$49","v":0},0,null,0,0,0,0]
["bs.","Residential 3.5 Recovery Services - Case Management - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BU$47+'(22) RES Reimbursed Units'!BU$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BU$49","v":0},0,null,0,0,0,0]
["bt.","Residential 3.2 WM - Clinically Managed Residential Withdrawal Management - Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BV$47+'(22) RES Reimbursed Units'!BV$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BV$49","v":0},0,null,0,0,0,0]
["bu.","Residential 3.1 Medication Assisted Treatment Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BW$47+'(22) RES Reimbursed Units'!BW$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BW$49","v":0},0,null,0,0,0,0]
["bv.","Residential 3.3 Medication Assisted Treatment Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BX$47+'(22) RES Reimbursed Units'!BX$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BX$49","v":0},0,null,0,0,0,0]
["bw.","Residential 3.5 Medication Assisted Treatment Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BY$47+'(22) RES Reimbursed Units'!BY$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BY$49","v":0},0,null,0,0,0,0]
["bx.","Residential 3.2 WM Medication Assisted Treatment Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!BZ$47+'(22) RES Reimbursed Units'!BZ$49","v":0},{"$f":"'(22) RES Reimbursed Units'!BZ$49","v":0},0,null,0,0,0,0]
["by.","RES 3.1 Medication Assisted Treatment - Dosing Buprenorphine Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CA$47+'(22) RES Reimbursed Units'!CA$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CA$49","v":0},0,null,0,0,{"$f":"C930+F930+I930","v":0},0]
["bz.","RES 3.3  Medication Assisted Treatment - Dosing Buprenorphine Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CB$47+'(22) RES Reimbursed Units'!CB$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CB$49","v":0},{"$f":"D931-E931","v":0},null,0,{"$f":"SUM(G931+H931)","v":0},0,{"$f":"J931-C931","v":0}]
["ca.","RES 3.5 Medication Assisted Treatment - Dosing Buprenorphine Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CC$47+'(22) RES Reimbursed Units'!CC$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CC$49","v":0},0,null,0,0,0,0]
["cb.","RES 3.2 WM Medication Assisted Treatment - Dosing Buprenorphine Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CD$47+'(22) RES Reimbursed Units'!CD$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CD$49","v":0},0,null,0,0,0,0]
["cc.","RES 3.1 Medication Assisted Treatment - Dosing Disulfiram Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CE$47+'(22) RES Reimbursed Units'!CE$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CE$49","v":0},0,null,{"$f":"E934","v":0},0,0,0]
["cd.","RES 3.3 Medication Assisted Treatment - Dosing Disulfiram Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CF$47+'(22) RES Reimbursed Units'!CF$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CF$49","v":0},0,null,0,0,0,0]
["ce.","RES 3.5 Medication Assisted Treatment - Dosing Disulfiram Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CG$47+'(22) RES Reimbursed Units'!CG$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CG$49","v":0},0,null,0,0,0,0]
["cf.","RES 3.2 WM Medication Assisted Treatment - Dosing Disulfiram Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CH$47+'(22) RES Reimbursed Units'!CH$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CH$49","v":0},0,null,0,0,0,0]
["cg.","RES 3.1 Medication Assisted Treatment - Dosing Naloxone Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CI$47+'(22) RES Reimbursed Units'!CI$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CI$49","v":0},0,null,0,0,0,0]
["ch.","RES 3.3 Medication Assisted Treatment - Dosing Naloxone Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CJ$47+'(22) RES Reimbursed Units'!CJ$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CJ$49","v":0},0,null,0,0,0,0]
["ci.","RES 3.5 Medication Assisted Treatment - Dosing Naloxone Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CK$47+'(22) RES Reimbursed Units'!CK$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CK$49","v":0},0,null,0,0,0,0]
["cj.","RES 3.2 WM Medication Assisted Treatment - Dosing Naloxone Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CL$47+'(22) RES Reimbursed Units'!CL$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CL$49","v":0},0,null,0,0,0,0]
["ck.","RES 3.1 Medication Assisted Treatment - Dosing Vivitrol Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CM$47+'(22) RES Reimbursed Units'!CM$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CM$49","v":0},0,null,0,0,0,0]
["cl.","RES 3.3 Medication Assisted Treatment - Dosing Vivitrol Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CN$47+'(22) RES Reimbursed Units'!CN$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CN$49","v":0},0,null,0,0,0,0]
["cm.","RES 3.5 Medication Assisted Treatment - Dosing Vivitrol Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CO$47+'(22) RES Reimbursed Units'!CO$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CO$49","v":0},0,null,0,0,0,0]
["cn.","RES 3.2 WM Medication Assisted Treatment - Dosing Vivitrol Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CP$47+'(22) RES Reimbursed Units'!CP$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CP$49","v":0},0,null,0,0,0,0]
["co.","RES 3.1 Medication Assisted Treatment - Dosing Acamprosate Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CQ$47+'(22) RES Reimbursed Units'!CQ$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CQ$49","v":0},0,null,0,0,0,0]
["cp.","RES 3.3 Medication Assisted Treatment - Dosing Acamprosate Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CR$47+'(22) RES Reimbursed Units'!CR$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CR$49","v":0},0,null,0,0,0,0]
["cq.","RES 3.5 Medication Assisted Treatment - Dosing Acamprosate Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CS$47+'(22) RES Reimbursed Units'!CS$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CS$49","v":0},0,null,0,0,0,0]
["cr.","RES 3.2 WM Medication Assisted Treatment - Dosing Acamprosate Perinatal",null,{"$f":"'(22) RES Reimbursed Units'!CT$47+'(22) RES Reimbursed Units'!CT$49","v":0},{"$f":"'(22) RES Reimbursed Units'!CT$49","v":0},0,null,0,0,0,0]
[]
[]
[{"$f":"INDEX(Sheet1!$F:$F,MATCH(B952,Sheet1!$A:$A,0))","v":{"$error":"#N/A"}},"Cost Per Unit of Service",null,"RES 3.1 NP","RES 3.3 NP","RES 3.5 NP","RES 3.1 CM NP","RES 3.3 CM NP","RES 3.5 CM NP","RES 3.2 WM CM NP","RES 3.1 PC NP","RES 3.3 PC NP","RES 3.5 PC NP","RES 3.2 WM PC NP","RES 3.1 RS I NP","RES 3.3 RS I NP","RES 3.5 RS I NP","RES 3.1 RS G NP","RES 3.3 RS G NP","RES 3.5 RS G NP","RES 3.1 RS RM / SAA NP","RES 3.3 RS RM / SAA NP","RES 3.5 RS RM / SAA NP","RES 3.1 RS CM NP","RES 3.3 RS CM NP","RES 3.5 RS CM NP","RES 3.1 - 3.2 WM - CMRWM NP","RES 3.1 MAT NP","RES 3.3 MAT NP","RES 3.5 MAT NP","RES 3.2 WM MAT NP","RES 3.1 MAT DB NP","RES 3.3 MAT DB NP","RES 3.5 MAT DB NP","RES 3.2 WM MAT DB NP","RES 3.1 MAT DD NP","RES 3.3 MAT DD NP","RES 3.5 MAT DD NP","RES 3.2 WM MAT DD NP","RES 3.1 MAT DN NP","RES 3.3 MAT DN NP","RES 3.5 MAT DN NP","RES 3.2 WM MAT DN NP","RES 3.1 MAT DV NP","RES 3.3 MAT DV NP","RES 3.5 MAT DV NP","RES 3.2 WM MAT DV NP","RES 3.1 MAT DA NP","RES 3.3 MAT DA NP","RES 3.5 MAT DA NP","RES 3.2 WM MAT DA NP","RES 3.1 P","RES 3.3 P","RES 3.5 P","RES 3.1 CM P","RES 3.3 CM P","RES 3.5 CM P","RES 3.2 WM CM P","RES 3.1 PC P","RES 3.3 PC P","RES 3.5 PC P","RES 3.2 WM PC P","RES 3.1 RS I P","RES 3.3 RS I P","RES 3.5 RS I P","RES 3.1 RS G P","RES 3.3 RS G P","RES 3.5 RS G P","RES 3.1 RS RM / SAA P","RES 3.3 RS RM / SAA P","RES 3.5 RS RM / SAA P","RES 3.1 RS CM P","RES 3.3 RS CM P","RES 3.5 RS- CM P","RES 3.1 - 3.2 WM - CMRWM P","RES 3.1 MAT P","RES 3.3 MAT P","RES 3.5 MAT P","RES 3.2 WM MAT P","RES 3.1 MAT DB P","RES 3.3 MAT DB P","RES 3.5 MAT DB P","RES 3.2 WM MAT DB P","RES 3.1 MAT DD P","RES 3.3 MAT DD P","RES 3.5 MAT DD P","RES 3.2 WM MAT DD P","RES 3.1 MAT DN  P","RES 3.3 MAT DN  P","RES 3.5 MAT DN  P","RES 3.2WM MAT DN  P","RES 3.1 MAT DV P","RES 3.3 MAT DV  P","RES 3.5 MAT DV P","RES 3.2 WM MAT DV P","RES 3.1 MAT DA P","RES 3.3 MAT DA P","RES 3.5 MAT DA P","RES 3.2 WM MAT DA P"]
["a.","Total Cost Per Unit of Sevice (Including Private Pay & Non DMC)",null,{"$f":"IF(AND(F224=0, F220=0),0,(SUM($F224/$F220)))","v":0},{"$f":"IF(AND(F230=0, F226=0),0,(SUM($F230/$F226)))","v":0},{"$f":"IF(AND(F236=0,F232=0),0,(SUM($F236/$F232)))","v":0},{"$f":"IF(AND(F242=0, F238=0),0,(SUM($F242/$F238)))","v":0},{"$f":"IF(AND(F248=0, F244=0),0,(SUM($F248/$F244)))","v":0},{"$f":"IF(AND(F254=0,F250=0),0,(SUM($F254/$F250)))","v":0},{"$f":"IF(AND(F260=0, F256=0),0,(SUM($F260/$F256)))","v":0},{"$f":"IF(AND(F266=0, F262=0),0,(SUM($F266/$F262)))","v":0},{"$f":"IF(AND(F272=0, F268=0),0,(SUM($F272/$F268)))","v":0},{"$f":"IF(AND(F278=0, F274=0),0,(SUM($F278/$F274)))","v":0},{"$f":"IF(AND(F284=0, F280=0),0,(SUM($F284/$F280)))","v":0},{"$f":"IF(AND(F290=0, F286=0),0,(SUM($F290/$F286)))","v":0},{"$f":"IF(AND(F296=0, F292=0),0, (SUM($F296/$F292)))","v":0},{"$f":"IF(AND(F302=0, F298=0),0,(SUM($F302/$F298)))","v":0},{"$f":"IF(AND(F308=0, F304=0),0,(SUM($F308/$F304)))","v":0},{"$f":"IF(AND(F314=0, F310=0),0,(SUM($F314/$F310)))","v":0},{"$f":"IF(AND(F320=0, F316=0),0,(SUM($F320/$F316)))","v":0},{"$f":"IF(AND(F326=0, F322=0),0,(SUM($F326/$F322)))","v":0},{"$f":"IF(AND(F332=0, F328=0),0,(SUM($F332/$F328)))","v":0},{"$f":"IF(AND(F338=0, F334=0),0,(SUM($F338/$F334)))","v":0},{"$f":"IF(AND(F344=0, F340=0),0,(SUM($F344/$F340)))","v":0},{"$f":"IF(AND(F350=0, F346=0),0,(SUM($F350/$F346)))","v":0},{"$f":"IF(AND(F356=0, F352=0),0,(SUM($F356/$F352)))","v":0},{"$f":"IF(AND(F362=0, F358=0),0,(SUM($F362/$F358)))","v":0},{"$f":"IF(AND(F368=0, F364=0),0,(SUM($F368/$F364)))","v":0},{"$f":"IF(AND(F374=0, F370=0),0,(SUM($F374/$F370)))","v":0},{"$f":"IF(AND(F380=0, F376=0),0,(SUM($F380/$F376)))","v":0},{"$f":"IF(AND(F386=0, F382=0),0,(SUM($F386/$F382)))","v":0},{"$f":"IF(AND(F391=0, F164=0),0,(SUM($F391/$F388)))","v":0},{"$f":"IF(AND(F396=0, F393=0),0,(SUM($F396/$F393)))","v":0},{"$f":"IF(AND(F401=0, F398=0),0,(SUM($F401/$F398)))","v":0},{"$f":"IF(AND(F406=0, F403=0),0,(SUM($F406/$F403)))","v":0},{"$f":"IF(AND(F411=0, F408=0),0,(SUM($F411/$F408)))","v":0},{"$f":"IF(AND(F416=0, F413=0),0,(SUM($F416/$F413)))","v":0},{"$f":"IF(AND(F421=0, F418=0),0,(SUM($F421/$F418)))","v":0},{"$f":"IF(AND(F426=0, F423=0),0,(SUM($F426/$F423)))","v":0},{"$f":"IF(AND(F431=0, F428=0),0,(SUM($F431/$F428)))","v":0},{"$f":"IF(AND(F436=0, F433=0),0,(SUM($F436/$F433)))","v":0},{"$f":"IF(AND(F441=0, F438=0),0,(SUM($F441/$F438)))","v":0},{"$f":"IF(AND(F446=0, F443=0),0,(SUM($F446/$F443)))","v":0},{"$f":"IF(AND(F451=0, F448=0),0,(SUM($F451/$F448)))","v":0},{"$f":"IF(AND(F456=0, F453=0),0,(SUM($F456/$F453)))","v":0},{"$f":"IF(AND(F461=0, F458=0),0,(SUM($F461/$F458)))","v":0},{"$f":"IF(AND(F466=0, F463=0),0,(SUM($F466/$F463)))","v":0},{"$f":"IF(AND(F471=0, F468=0),0,(SUM($F471/$F468)))","v":0},{"$f":"IF(AND(F476=0, F473=0),0,(SUM($F476/$F473)))","v":0},{"$f":"IF(AND(F481=0, F478=0),0,(SUM($F481/$F478)))","v":0},{"$f":"IF(AND(F486=0, F483=0),0,(SUM($F486/$F483)))","v":0},{"$f":"IF(AND(F492=0, F488=0),0,(SUM($F492/$F488)))","v":0},{"$f":"IF(AND(F498=0, F494=0),0,(SUM($F498/$F494)))","v":0},{"$f":"IF(AND(F504=0, F500=0),0,(SUM($F504/$F500)))","v":0},{"$f":"IF(AND(F510=0, F506=0),0,(SUM($F510/$F506)))","v":0},{"$f":"IF(AND(F516=0, F512=0),0,(SUM($F516/$F512)))","v":0},{"$f":"IF(AND(F522=0, F518=0),0,(SUM($F522/$F518)))","v":0},{"$f":"IF(AND(F528=0, F524=0),0,(SUM($F528/$F524)))","v":0},{"$f":"IF(AND(F534=0, F530=0),0,(SUM($F534/$F530)))","v":0},{"$f":"IF(AND(F540=0, F536=0),0,(SUM($F540/$F536)))","v":0},{"$f":"IF(AND(F546=0, F542=0),0,(SUM($F546/$F542)))","v":0},{"$f":"IF(AND(F552=0, F548=0),0,(SUM($F552/$F548)))","v":0},{"$f":"IF(AND(F558=0, F554=0),0,(SUM($F558/$F554)))","v":0},{"$f":"IF(AND(F564=0, F560=0),0,(SUM($F564/$F560)))","v":0},{"$f":"IF(AND(F570=0, F566=0),0,(SUM($F570/$F566)))","v":0},{"$f":"IF(AND(F576=0, F572=0),0,(SUM($F576/$F572)))","v":0},{"$f":"IF(AND(F582=0, F578=0),0,(SUM($F582/$F578)))","v":0},{"$f":"IF(AND(F588=0, F584=0),0,(SUM($F588/$F584)))","v":0},{"$f":"IF(AND(F594=0, F590=0),0,(SUM($F594/$F590)))","v":0},{"$f":"IF(AND(F600=0, F596=0),0,(SUM($F600/$F596)))","v":0},{"$f":"IF(AND(F606=0, F602=0),0,(SUM($F606/$F602)))","v":0},{"$f":"IF(AND(F612=0, F608=0),0,(SUM($F612/$F608)))","v":0},{"$f":"IF(AND(F618=0, F614=0),0,(SUM($F618/$F614)))","v":0},{"$f":"IF(AND(F624=0, F620=0),0,(SUM($F624/$F620)))","v":0},{"$f":"IF(AND(F630=0, F626=0),0,(SUM($F630/$F626)))","v":0},{"$f":"IF(AND(F636=0, F632=0),0,(SUM($F636/$F632)))","v":0},{"$f":"IF(AND(F642=0, F638=0),0,(SUM($F642/$F638)))","v":0},{"$f":"IF(AND(F648=0, F644=0),0,(SUM($F648/$F644)))","v":0},{"$f":"IF(AND(F654=0, F650=0),0,(SUM($F654/$F650)))","v":0},{"$f":"IF(AND(F659=0, F656=0),0,(SUM($F659/$F656)))","v":0},{"$f":"IF(AND(F664=0, F661=0),0,(SUM($F664/$F661)))","v":0},{"$f":"IF(AND(F669=0, F666=0),0,(SUM($F669/$F666)))","v":0},{"$f":"IF(AND(F674=0, F671=0),0,(SUM($F674/$F671)))","v":0},{"$f":"IF(AND(F679=0, F676=0),0,(SUM($F679/$F676)))","v":0},{"$f":"IF(AND(F684=0, F681=0),0,(SUM($F684/$F681)))","v":0},{"$f":"IF(AND(F689=0, F686=0),0,(SUM($F689/$F686)))","v":0},{"$f":"IF(AND(F694=0, F691=0),0,(SUM($F694/$F691)))","v":0},{"$f":"IF(AND(F699=0, F696=0),0,(SUM($F699/$F696)))","v":0},{"$f":"IF(AND(F704=0, F701=0),0,(SUM($F704/$F701)))","v":0},{"$f":"IF(AND(F709=0, F706=0),0,(SUM($F709/$F706)))","v":0},{"$f":"IF(AND(F714=0, F711=0),0,(SUM($F714/$F711)))","v":0},{"$f":"IF(AND(F719=0, F716=0),0,(SUM($F719/$F716)))","v":0},{"$f":"IF(AND(F724=0, F721=0),0,(SUM($F724/$F721)))","v":0},{"$f":"IF(AND(F729=0, F726=0),0,(SUM($F729/$F726)))","v":0},{"$f":"IF(AND(F734=0, F731=0),0,(SUM($F734/$F731)))","v":0},{"$f":"IF(AND(F739=0, F736=0),0,(SUM($F739/$F736)))","v":0},{"$f":"IF(AND(F744=0, F741=0),0,(SUM($F744/$F741)))","v":0},{"$f":"IF(AND(F749=0, F746=0),0,(SUM($F749/$F746)))","v":0},{"$f":"IF(AND(F754=0, F751=0),0,(SUM($F754/$F751)))","v":0}]
["b.","Provider's Customary Charge",null,109.28,140.88999999999999,125.23,33.83,33.83,33.83,33.83,0,0,0,0,29.63,29.63,29.63,29.63,29.63,29.63,20.89,20.89,20.89,33.83,33.83,33.83,286.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109.28,140.88999999999999,125.23,33.83,33.83,33.83,33.83,0,0,0,0,29.63,29.63,29.63,29.63,29.63,29.63,20.89,20.89,20.89,33.83,33.83,33.83,286.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"INDEX(Sheet1!$F:$F,MATCH(B957,Sheet1!$A:$A,0))","v":{"$error":"#N/A"}},"DMC Total Allowable Cost",null,"RES 3.1 NP","RES 3.3 NP","RES 3.5 NP","RES 3.1 CM NP","RES 3.3 CM NP","RES 3.5 CM NP","RES 3.2 WM CM NP","RES 3.1 PC NP","RES 3.3 PC NP","RES 3.5 PC NP","RES 3.2 WM PC NP","RES 3.1 RS I NP","RES 3.3 RS I NP","RES 3.5 RS I NP","RES 3.1 RS G NP","RES 3.3 RS G NP","RES 3.5 RS G NP","RES 3.1 RS RM / SAA NP","RES 3.3 RS RM / SAA NP","RES 3.5 RS RM / SAA NP","RES 3.1 RS CM NP","RES 3.3 RS CM NP","RES 3.5 RS CM NP","RES 3.1 - 3.2 WM - CMRWM NP","RES 3.1 MAT NP","RES 3.3 MAT NP","RES 3.5 MAT NP","RES 3.2 WM MAT NP","RES 3.1 MAT DB NP","RES 3.3 MAT DB NP","RES 3.5 MAT DB NP","RES 3.2 WM MAT DB NP","RES 3.1 MAT DD NP","RES 3.3 MAT DD NP","RES 3.5 MAT DD NP","RES 3.2 WM MAT DD NP","RES 3.1 MAT DN NP","RES 3.3 MAT DN NP","RES 3.5 MAT DN NP","RES 3.2 WM MAT DN NP","RES 3.1 MAT DV NP","RES 3.3 MAT DV NP","RES 3.5 MAT DV NP","RES 3.2 WM MAT DV NP","RES 3.1 MAT DA NP","RES 3.3 MAT DA NP","RES 3.5 MAT DA NP","RES 3.2 WM MAT DA NP","RES 3.1 P","RES 3.3 P","RES 3.5 P","RES 3.1 CM P","RES 3.3 CM P","RES 3.5 CM P","RES 3.2 WM CM P","RES 3.1 PC P","RES 3.3 PC P","RES 3.5 PC P","RES 3.2 WM PC P","RES 3.1 RS I P","RES 3.3 RS I P","RES 3.5 RS I P","RES 3.1 RS G P","RES 3.3 RS G P","RES 3.5 RS G P","RES 3.1 RS RM / SAA P","RES 3.3 RS RM / SAA P","RES 3.5 RS RM / SAA P","RES 3.1 RS CM P","RES 3.3 RS CM P","RES 3.5 RS- CM P","RES 3.1 - 3.2 WM - CMRWM P","RES 3.1 MAT P","RES 3.3 MAT P","RES 3.5 MAT P","RES 3.2 WM MAT P","RES 3.1 MAT DB P","RES 3.3 MAT DB P","RES 3.5 MAT DB P","RES 3.2 WM MAT DB P","RES 3.1 MAT DD P","RES 3.3 MAT DD P","RES 3.5 MAT DD P","RES 3.2 WM MAT DD P","RES 3.1 MAT DN  P","RES 3.3 MAT DN  P","RES 3.5 MAT DN  P","RES 3.2WM MAT DN  P","RES 3.1 MAT DV P","RES 3.3 MAT DV  P","RES 3.5 MAT DV P","RES 3.2 WM MAT DV P","RES 3.1 MAT DA P","RES 3.3 MAT DA P","RES 3.5 MAT DA P","RES 3.2 WM MAT DA P"]
["a.","DMC Maximum Allowable Cost Based on Total Cost per Unit of Service",null,{"$f":"SUM(D$953*$F854)","v":0},{"$f":"SUM(E$953*$F855)","v":0},{"$f":"SUM(F$953*$F856)","v":0},{"$f":"SUM(G$953*$F857)","v":0},{"$f":"SUM(H$953*$F858)","v":0},{"$f":"SUM(I$953*$F859)","v":0},{"$f":"SUM(J$953*$F860)","v":0},{"$f":"SUM(K$953*$F861)","v":0},{"$f":"SUM(L$953*$F862)","v":0},{"$f":"SUM(M$953*$F863)","v":0},{"$f":"SUM(N$953*$F864)","v":0},{"$f":"SUM(O$953*$F865)","v":0},{"$f":"SUM(P$953*$F866)","v":0},{"$f":"SUM(Q$953*$F867)","v":0},{"$f":"SUM(R$953*$F868)","v":0},{"$f":"SUM(S$953*$F869)","v":0},{"$f":"SUM(T$953*$F870)","v":0},{"$f":"SUM(U$953*$F871)","v":0},{"$f":"SUM(V$953*$F872)","v":0},{"$f":"SUM(W$953*$F873)","v":0},{"$f":"SUM(X$953*$F874)","v":0},{"$f":"SUM(Y$953*$F875)","v":0},{"$f":"SUM(Z$953*$F876)","v":0},{"$f":"SUM(AA$953*$F877)","v":0},{"$f":"SUM(AB$953*$F878)","v":0},{"$f":"SUM(AC$953*$F879)","v":0},{"$f":"SUM(AD$953*$F880)","v":0},{"$f":"SUM(AE$953*$F881)","v":0},{"$f":"SUM(AF$953*$F882)","v":0},{"$f":"SUM(AG$953*$F883)","v":0},{"$f":"SUM(AH$953*$F884)","v":0},{"$f":"SUM(AI$953*$F885)","v":0},{"$f":"SUM(AJ$953*$F886)","v":0},{"$f":"SUM(AK$953*$F887)","v":0},{"$f":"SUM(AL$953*$F888)","v":0},{"$f":"SUM(AM$953*$F889)","v":0},{"$f":"SUM(AN$953*$F890)","v":0},{"$f":"SUM(AO$953*$F891)","v":0},{"$f":"SUM(AP$953*$F892)","v":0},{"$f":"SUM(AQ$953*$F893)","v":0},{"$f":"SUM(AR$953*$F894)","v":0},{"$f":"SUM(AS$953*$F895)","v":0},{"$f":"SUM(AT$953*$F896)","v":0},{"$f":"SUM(AU$953*$F897)","v":0},{"$f":"SUM(AV$953*$F898)","v":0},{"$f":"SUM(AW$953*$F899)","v":0},{"$f":"SUM(AX$953*$F900)","v":0},{"$f":"SUM(AY$953*$F901)","v":0},{"$f":"SUM(AZ$953*$F902)","v":0},{"$f":"SUM(BA$953*$F903)","v":0},{"$f":"SUM(BB$953*$F904)","v":0},{"$f":"SUM(BC$953*$F905)","v":0},{"$f":"SUM(BD$953*$F906)","v":0},{"$f":"SUM(BE$953*$F907)","v":0},{"$f":"SUM(BF$953*$F908)","v":0},{"$f":"SUM(BG$953*$F909)","v":0},{"$f":"SUM(BH$953*$F910)","v":0},{"$f":"SUM(BI$953*$F911)","v":0},{"$f":"SUM(BJ$953*$F912)","v":0},{"$f":"SUM(BK$953*$F913)","v":0},{"$f":"SUM(BL$953*$F914)","v":0},{"$f":"SUM(BM$953*$F915)","v":0},{"$f":"SUM(BN$953*$F916)","v":0},{"$f":"SUM(BO$953*$F917)","v":0},{"$f":"SUM(BP$953*$F918)","v":0},{"$f":"SUM(BQ$953*$F919)","v":0},{"$f":"SUM(BR$953*$F920)","v":0},{"$f":"SUM(BS$953*$F921)","v":0},{"$f":"SUM(BT$953*$F922)","v":0},{"$f":"SUM(BU$953*$F923)","v":0},{"$f":"SUM(BV$953*$F924)","v":0},{"$f":"SUM(BW$953*$F925)","v":0},{"$f":"SUM(BX$953*$F926)","v":0},{"$f":"SUM(BY$953*$F927)","v":0},{"$f":"SUM(BZ$953*$F928)","v":0},{"$f":"SUM(CA$953*$F929)","v":0},{"$f":"SUM(CB$953*$F930)","v":0},{"$f":"SUM(CC$953*$F931)","v":0},{"$f":"SUM(CD$953*$F932)","v":0},{"$f":"SUM(CE$953*$F933)","v":0},{"$f":"SUM(CF$953*$F934)","v":0},{"$f":"SUM(CG$953*$F935)","v":0},{"$f":"SUM(CH$953*$F936)","v":0},{"$f":"SUM(CI$953*$F937)","v":0},{"$f":"SUM(CJ$953*$F938)","v":0},{"$f":"SUM(CK$953*$F939)","v":0},{"$f":"SUM(CL$953*$F940)","v":0},{"$f":"SUM(CM$953*$F941)","v":0},{"$f":"SUM(CN$953*$F942)","v":0},{"$f":"SUM(CO$953*$F943)","v":0},{"$f":"SUM(CP$953*$F944)","v":0},{"$f":"SUM(CQ$953*$F945)","v":0},{"$f":"SUM(CR$953*$F946)","v":0},{"$f":"SUM(CS$953*$F947)","v":0},{"$f":"SUM(CT$953*$F948)","v":0},{"$f":"SUM(CU$953*$F949)","v":0}]
["b.","DMC Maximum Allowable Cost  Based on Provider's Customary Charge",null,{"$f":"SUM(D$954*$F854)","v":0},{"$f":"SUM(E$954*$F855)","v":0},{"$f":"SUM(F$954*$F856)","v":0},{"$f":"SUM(G$954*$F857)","v":0},{"$f":"SUM(H$954*$F858)","v":0},{"$f":"SUM(I$954*$F859)","v":0},{"$f":"SUM(J$954*$F860)","v":0},{"$f":"SUM(K$954*$F861)","v":0},{"$f":"SUM(L$954*$F862)","v":0},{"$f":"SUM(M$954*$F863)","v":0},{"$f":"SUM(N$954*$F864)","v":0},{"$f":"SUM(O$954*$F865)","v":0},{"$f":"SUM(P$954*$F866)","v":0},{"$f":"SUM(Q$954*$F867)","v":0},{"$f":"SUM(R$954*$F868)","v":0},{"$f":"SUM(S$954*$F869)","v":0},{"$f":"SUM(T$954*$F870)","v":0},{"$f":"SUM(U$954*$F871)","v":0},{"$f":"SUM(V$954*$F872)","v":0},{"$f":"SUM(W$954*$F873)","v":0},{"$f":"SUM(X$954*$F874)","v":0},{"$f":"SUM(Y$954*$F875)","v":0},{"$f":"SUM(Z$954*$F876)","v":0},{"$f":"SUM(AA$954*$F877)","v":0},{"$f":"SUM(AB$954*$F878)","v":0},{"$f":"SUM(AC$954*$F879)","v":0},{"$f":"SUM(AD$954*$F880)","v":0},{"$f":"SUM(AE$954*$F881)","v":0},{"$f":"SUM(AF$954*$F882)","v":0},{"$f":"SUM(AG$954*$F883)","v":0},{"$f":"SUM(AH$954*$F884)","v":0},{"$f":"SUM(AI$954*$F885)","v":0},{"$f":"SUM(AJ$954*$F886)","v":0},{"$f":"SUM(AK$954*$F887)","v":0},{"$f":"SUM(AL$954*$F888)","v":0},{"$f":"SUM(AM$954*$F889)","v":0},{"$f":"SUM(AN$954*$F890)","v":0},{"$f":"SUM(AO$954*$F891)","v":0},{"$f":"SUM(AP$954*$F892)","v":0},{"$f":"SUM(AQ$954*$F893)","v":0},{"$f":"SUM(AR$954*$F894)","v":0},{"$f":"SUM(AS$954*$F895)","v":0},{"$f":"SUM(AT$954*$F896)","v":0},{"$f":"SUM(AU$954*$F897)","v":0},{"$f":"SUM(AV$954*$F898)","v":0},{"$f":"SUM(AW$954*$F899)","v":0},{"$f":"SUM(AX$954*$F900)","v":0},{"$f":"SUM(AY$954*$F901)","v":0},{"$f":"SUM(AZ$954*$F902)","v":0},{"$f":"SUM(BA$954*$F903)","v":0},{"$f":"SUM(BB$954*$F904)","v":0},{"$f":"SUM(BC$954*$F905)","v":0},{"$f":"SUM(BD$954*$F906)","v":0},{"$f":"SUM(BE$954*$F907)","v":0},{"$f":"SUM(BF$954*$F908)","v":0},{"$f":"SUM(BG$954*$F909)","v":0},{"$f":"SUM(BH$954*$F910)","v":0},{"$f":"SUM(BI$954*$F911)","v":0},{"$f":"SUM(BJ$954*$F912)","v":0},{"$f":"SUM(BK$954*$F913)","v":0},{"$f":"SUM(BL$954*$F914)","v":0},{"$f":"SUM(BM$954*$F915)","v":0},{"$f":"SUM(BN$954*$F916)","v":0},{"$f":"SUM(BO$954*$F917)","v":0},{"$f":"SUM(BP$954*$F918)","v":0},{"$f":"SUM(BQ$954*$F919)","v":0},{"$f":"SUM(BR$954*$F920)","v":0},{"$f":"SUM(BS$954*$F921)","v":0},{"$f":"SUM(BT$954*$F922)","v":0},{"$f":"SUM(BU$954*$F923)","v":0},{"$f":"SUM(BV$954*$F924)","v":0},{"$f":"SUM(BW$954*$F925)","v":0},{"$f":"SUM(BX$954*$F926)","v":0},{"$f":"SUM(BY$954*$F927)","v":0},{"$f":"SUM(BZ$954*$F928)","v":0},{"$f":"SUM(CA$954*$F929)","v":0},{"$f":"SUM(CB$954*$F930)","v":0},{"$f":"SUM(CC$954*$F931)","v":0},{"$f":"SUM(CD$954*$F932)","v":0},{"$f":"SUM(CE$954*$F933)","v":0},{"$f":"SUM(CF$954*$F934)","v":0},{"$f":"SUM(CG$954*$F935)","v":0},{"$f":"SUM(CH$954*$F936)","v":0},{"$f":"SUM(CI$954*$F937)","v":0},{"$f":"SUM(CJ$954*$F938)","v":0},{"$f":"SUM(CK$954*$F939)","v":0},{"$f":"SUM(CL$954*$F940)","v":0},{"$f":"SUM(CM$954*$F941)","v":0},{"$f":"SUM(CN$954*$F942)","v":0},{"$f":"SUM(CO$954*$F943)","v":0},{"$f":"SUM(CP$954*$F944)","v":0},{"$f":"SUM(CQ$954*$F945)","v":0},{"$f":"SUM(CR$954*$F946)","v":0},{"$f":"SUM(CS$954*$F947)","v":0},{"$f":"SUM(CT$954*$F948)","v":0},{"$f":"SUM(CU$954*$F949)","v":0}]
[]
[{"$f":"INDEX(Sheet1!$F:$F,MATCH(B961,Sheet1!$A:$A,0))","v":{"$error":"#N/A"}},"DMC Allowable Cost Eligible for Reimbursement ",null,"RES 3.1 NP","RES 3.3 NP","RES 3.5 NP","RES 3.1 CM NP","RES 3.3 CM NP","RES 3.5 CM NP","RES 3.2 WM CM NP","RES 3.1 PC NP","RES 3.3 PC NP","RES 3.5 PC NP","RES 3.2 WM PC NP","RES 3.1 RS I NP","RES 3.3 RS I NP","RES 3.5 RS I NP","RES 3.1 RS G NP","RES 3.3 RS G NP","RES 3.5 RS G NP","RES 3.1 RS RM / SAA NP","RES 3.3 RS RM / SAA NP","RES 3.5 RS RM / SAA NP","RES 3.1 RS CM NP","RES 3.3 RS CM NP","RES 3.5 RS CM NP","RES 3.1 - 3.2 WM - CMRWM NP","RES 3.1 MAT NP","RES 3.3 MAT NP","RES 3.5 MAT NP","RES 3.2 WM MAT NP","RES 3.1 MAT DB NP","RES 3.3 MAT DB NP","RES 3.5 MAT DB NP","RES 3.2 WM MAT DB NP","RES 3.1 MAT DD NP","RES 3.3 MAT DD NP","RES 3.5 MAT DD NP","RES 3.2 WM MAT DD NP","RES 3.1 MAT DN NP","RES 3.3 MAT DN NP","RES 3.5 MAT DN NP","RES 3.2 WM MAT DN NP","RES 3.1 MAT DV NP","RES 3.3 MAT DV NP","RES 3.5 MAT DV NP","RES 3.2 WM MAT DV NP","RES 3.1 MAT DA NP","RES 3.3 MAT DA NP","RES 3.5 MAT DA NP","RES 3.2 WM MAT DA NP","RES 3.1 P","RES 3.3 P","RES 3.5 P","RES 3.1 CM P","RES 3.3 CM P","RES 3.5 CM P","RES 3.2 WM CM P","RES 3.1 PC P","RES 3.3 PC P","RES 3.5 PC P","RES 3.2 WM PC P","RES 3.1 RS I P","RES 3.3 RS I P","RES 3.5 RS I P","RES 3.1 RS G P","RES 3.3 RS G P","RES 3.5 RS G P","RES 3.1 RS RM / SAA P","RES 3.3 RS RM / SAA P","RES 3.5 RS RM / SAA P","RES 3.1 RS CM P","RES 3.3 RS CM P","RES 3.5 RS- CM P","RES 3.1 - 3.2 WM - CMRWM P","RES 3.1 MAT P","RES 3.3 MAT P","RES 3.5 MAT P","RES 3.2 WM MAT P","RES 3.1 MAT DB P","RES 3.3 MAT DB P","RES 3.5 MAT DB P","RES 3.2 WM MAT DB P","RES 3.1 MAT DD P","RES 3.3 MAT DD P","RES 3.5 MAT DD P","RES 3.2 WM MAT DD P","RES 3.1 MAT DN  P","RES 3.3 MAT DN  P","RES 3.5 MAT DN  P","RES 3.2WM MAT DN  P","RES 3.1 MAT DV P","RES 3.3 MAT DV  P","RES 3.5 MAT DV P","RES 3.2 WM MAT DV P","RES 3.1 MAT DA P","RES 3.3 MAT DA P","RES 3.5 MAT DA P","RES 3.2 WM MAT DA P"]
["a.","Total DMC Per Unit of Service Cost Eligible for Reimbursement ",null,{"$f":"MIN(IF(D953:D954>0,D953:D954))","v":109.28},{"$f":"MIN(IF(E953:E954>0,E953:E954))","v":140.88999999999999},{"$f":"MIN(IF(F953:F954>0,F953:F954))","v":125.23},{"$f":"MIN(IF(G953:G954>0,G953:G954))","v":33.83},{"$f":"MIN(IF(H953:H954>0,H953:H954))","v":33.83},{"$f":"MIN(IF(I953:I954>0,I953:I954))","v":33.83},{"$f":"MIN(IF(J953:J954>0,J953:J954))","v":33.83},{"$f":"MIN(IF(K953:K954>0,K953:K954))","v":0},{"$f":"MIN(IF(L953:L954>0,L953:L954))","v":0},{"$f":"MIN(IF(M953:M954>0,M953:M954))","v":0},{"$f":"MIN(IF(N953:N954>0,N953:N954))","v":0},{"$f":"MIN(IF(O953:O954>0,O953:O954))","v":29.63},{"$f":"MIN(IF(P953:P954>0,P953:P954))","v":29.63},{"$f":"MIN(IF(Q953:Q954>0,Q953:Q954))","v":29.63},{"$f":"MIN(IF(R953:R954>0,R953:R954))","v":29.63},{"$f":"MIN(IF(S953:S954>0,S953:S954))","v":29.63},{"$f":"MIN(IF(T953:T954>0,T953:T954))","v":29.63},{"$f":"MIN(IF(U953:U954>0,U953:U954))","v":20.89},{"$f":"MIN(IF(V953:V954>0,V953:V954))","v":20.89},{"$f":"MIN(IF(W953:W954>0,W953:W954))","v":20.89},{"$f":"MIN(IF(X953:X954>0,X953:X954))","v":33.83},{"$f":"MIN(IF(Y953:Y954>0,Y953:Y954))","v":33.83},{"$f":"MIN(IF(Z953:Z954>0,Z953:Z954))","v":33.83},{"$f":"MIN(IF(AA953:AA954>0,AA953:AA954))","v":286.13},{"$f":"MIN(IF(AB953:AB954>0,AB953:AB954))","v":0},{"$f":"MIN(IF(AC953:AC954>0,AC953:AC954))","v":0},{"$f":"MIN(IF(AD953:AD954>0,AD953:AD954))","v":0},{"$f":"MIN(IF(AE953:AE954>0,AE953:AE954))","v":0},{"$f":"MIN(IF(AF953:AF954>0,AF953:AF954))","v":0},{"$f":"MIN(IF(AG953:AG954>0,AG953:AG954))","v":0},{"$f":"MIN(IF(AH953:AH954>0,AH953:AH954))","v":0},{"$f":"MIN(IF(AI953:AI954>0,AI953:AI954))","v":0},{"$f":"MIN(IF(AJ953:AJ954>0,AJ953:AJ954))","v":0},{"$f":"MIN(IF(AK953:AK954>0,AK953:AK954))","v":0},{"$f":"MIN(IF(AL953:AL954>0,AL953:AL954))","v":0},{"$f":"MIN(IF(AM953:AM954>0,AM953:AM954))","v":0},{"$f":"MIN(IF(AN953:AN954>0,AN953:AN954))","v":0},{"$f":"MIN(IF(AO953:AO954>0,AO953:AO954))","v":0},{"$f":"MIN(IF(AP953:AP954>0,AP953:AP954))","v":0},{"$f":"MIN(IF(AQ953:AQ954>0,AQ953:AQ954))","v":0},{"$f":"MIN(IF(AR953:AR954>0,AR953:AR954))","v":0},{"$f":"MIN(IF(AS953:AS954>0,AS953:AS954))","v":0},{"$f":"MIN(IF(AT953:AT954>0,AT953:AT954))","v":0},{"$f":"MIN(IF(AU953:AU954>0,AU953:AU954))","v":0},{"$f":"MIN(IF(AV953:AV954>0,AV953:AV954))","v":0},{"$f":"MIN(IF(AW953:AW954>0,AW953:AW954))","v":0},{"$f":"MIN(IF(AX953:AX954>0,AX953:AX954))","v":0},{"$f":"MIN(IF(AY953:AY954>0,AY953:AY954))","v":0},{"$f":"MIN(IF(AZ953:AZ954>0,AZ953:AZ954))","v":109.28},{"$f":"MIN(IF(BA953:BA954>0,BA953:BA954))","v":140.88999999999999},{"$f":"MIN(IF(BB953:BB954>0,BB953:BB954))","v":125.23},{"$f":"MIN(IF(BC953:BC954>0,BC953:BC954))","v":33.83},{"$f":"MIN(IF(BD953:BD954>0,BD953:BD954))","v":33.83},{"$f":"MIN(IF(BE953:BE954>0,BE953:BE954))","v":33.83},{"$f":"MIN(IF(BF953:BF954>0,BF953:BF954))","v":33.83},{"$f":"MIN(IF(BG953:BG954>0,BG953:BG954))","v":0},{"$f":"MIN(IF(BH953:BH954>0,BH953:BH954))","v":0},{"$f":"MIN(IF(BI953:BI954>0,BI953:BI954))","v":0},{"$f":"MIN(IF(BJ953:BJ954>0,BJ953:BJ954))","v":0},{"$f":"MIN(IF(BK953:BK954>0,BK953:BK954))","v":29.63},{"$f":"MIN(IF(BL953:BL954>0,BL953:BL954))","v":29.63},{"$f":"MIN(IF(BM953:BM954>0,BM953:BM954))","v":29.63},{"$f":"MIN(IF(BN953:BN954>0,BN953:BN954))","v":29.63},{"$f":"MIN(IF(BO953:BO954>0,BO953:BO954))","v":29.63},{"$f":"MIN(IF(BP953:BP954>0,BP953:BP954))","v":29.63},{"$f":"MIN(IF(BQ953:BQ954>0,BQ953:BQ954))","v":20.89},{"$f":"MIN(IF(BR953:BR954>0,BR953:BR954))","v":20.89},{"$f":"MIN(IF(BS953:BS954>0,BS953:BS954))","v":20.89},{"$f":"MIN(IF(BT953:BT954>0,BT953:BT954))","v":33.83},{"$f":"MIN(IF(BU953:BU954>0,BU953:BU954))","v":33.83},{"$f":"MIN(IF(BV953:BV954>0,BV953:BV954))","v":33.83},{"$f":"MIN(IF(BW953:BW954>0,BW953:BW954))","v":286.13},{"$f":"MIN(IF(BX953:BX954>0,BX953:BX954))","v":0},{"$f":"MIN(IF(BY953:BY954>0,BY953:BY954))","v":0},{"$f":"MIN(IF(BZ953:BZ954>0,BZ953:BZ954))","v":0},{"$f":"MIN(IF(CA953:CA954>0,CA953:CA954))","v":0},{"$f":"MIN(IF(CB953:CB954>0,CB953:CB954))","v":0},{"$f":"MIN(IF(CC953:CC954>0,CC953:CC954))","v":0},{"$f":"MIN(IF(CD953:CD954>0,CD953:CD954))","v":0},{"$f":"MIN(IF(CE953:CE954>0,CE953:CE954))","v":0},{"$f":"MIN(IF(CF953:CF954>0,CF953:CF954))","v":0},{"$f":"MIN(IF(CG953:CG954>0,CG953:CG954))","v":0},{"$f":"MIN(IF(CH953:CH954>0,CH953:CH954))","v":0},{"$f":"MIN(IF(CI953:CI954>0,CI953:CI954))","v":0},{"$f":"MIN(IF(CJ953:CJ954>0,CJ953:CJ954))","v":0},{"$f":"MIN(IF(CK953:CK954>0,CK953:CK954))","v":0},{"$f":"MIN(IF(CL953:CL954>0,CL953:CL954))","v":0},{"$f":"MIN(IF(CM953:CM954>0,CM953:CM954))","v":0},{"$f":"MIN(IF(CN953:CN954>0,CN953:CN954))","v":0},{"$f":"MIN(IF(CO953:CO954>0,CO953:CO954))","v":0},{"$f":"MIN(IF(CP953:CP954>0,CP953:CP954))","v":0},{"$f":"MIN(IF(CQ953:CQ954>0,CQ953:CQ954))","v":0},{"$f":"MIN(IF(CR953:CR954>0,CR953:CR954))","v":0},{"$f":"MIN(IF(CS953:CS954>0,CS953:CS954))","v":0},{"$f":"MIN(IF(CT953:CT954>0,CT953:CT954))","v":0},{"$f":"MIN(IF(CU953:CU954>0,CU953:CU954))","v":0}]
["b.","Total DMC Allowable Cost Eligible for Reimbursement",null,{"$f":"MIN(IF(D958:D959>0,D958:D959))","v":0},{"$f":"MIN(IF(E958:E959>0,E958:E959))","v":0},{"$f":"MIN(IF(F958:F959>0,F958:F959))","v":0},{"$f":"MIN(IF(G958:G959>0,G958:G959))","v":0},{"$f":"MIN(IF(H958:H959>0,H958:H959))","v":0},{"$f":"MIN(IF(I958:I959>0,I958:I959))","v":0},{"$f":"MIN(IF(J958:J959>0,J958:J959))","v":0},{"$f":"MIN(IF(K958:K959>0,K958:K959))","v":0},{"$f":"MIN(IF(L958:L959>0,L958:L959))","v":0},{"$f":"MIN(IF(M958:M959>0,M958:M959))","v":0},{"$f":"MIN(IF(N958:N959>0,N958:N959))","v":0},{"$f":"MIN(IF(O958:O959>0,O958:O959))","v":0},{"$f":"MIN(IF(P958:P959>0,P958:P959))","v":0},{"$f":"MIN(IF(Q958:Q959>0,Q958:Q959))","v":0},{"$f":"MIN(IF(R958:R959>0,R958:R959))","v":0},{"$f":"MIN(IF(S958:S959>0,S958:S959))","v":0},{"$f":"MIN(IF(T958:T959>0,T958:T959))","v":0},{"$f":"MIN(IF(U958:U959>0,U958:U959))","v":0},{"$f":"MIN(IF(V958:V959>0,V958:V959))","v":0},{"$f":"MIN(IF(W958:W959>0,W958:W959))","v":0},{"$f":"MIN(IF(X958:X959>0,X958:X959))","v":0},{"$f":"MIN(IF(Y958:Y959>0,Y958:Y959))","v":0},{"$f":"MIN(IF(Z958:Z959>0,Z958:Z959))","v":0},{"$f":"MIN(IF(AA958:AA959>0,AA958:AA959))","v":0},{"$f":"MIN(IF(AB958:AB959>0,AB958:AB959))","v":0},{"$f":"MIN(IF(AC958:AC959>0,AC958:AC959))","v":0},{"$f":"MIN(IF(AD958:AD959>0,AD958:AD959))","v":0},{"$f":"MIN(IF(AE958:AE959>0,AE958:AE959))","v":0},{"$f":"MIN(IF(AF958:AF959>0,AF958:AF959))","v":0},{"$f":"MIN(IF(AG958:AG959>0,AG958:AG959))","v":0},{"$f":"MIN(IF(AH958:AH959>0,AH958:AH959))","v":0},{"$f":"MIN(IF(AI958:AI959>0,AI958:AI959))","v":0},{"$f":"MIN(IF(AJ958:AJ959>0,AJ958:AJ959))","v":0},{"$f":"MIN(IF(AK958:AK959>0,AK958:AK959))","v":0},{"$f":"MIN(IF(AL958:AL959>0,AL958:AL959))","v":0},{"$f":"MIN(IF(AM958:AM959>0,AM958:AM959))","v":0},{"$f":"MIN(IF(AN958:AN959>0,AN958:AN959))","v":0},{"$f":"MIN(IF(AO958:AO959>0,AO958:AO959))","v":0},{"$f":"MIN(IF(AP958:AP959>0,AP958:AP959))","v":0},{"$f":"MIN(IF(AQ958:AQ959>0,AQ958:AQ959))","v":0},{"$f":"MIN(IF(AR958:AR959>0,AR958:AR959))","v":0},{"$f":"MIN(IF(AS958:AS959>0,AS958:AS959))","v":0},{"$f":"MIN(IF(AT958:AT959>0,AT958:AT959))","v":0},{"$f":"MIN(IF(AU958:AU959>0,AU958:AU959))","v":0},{"$f":"MIN(IF(AV958:AV959>0,AV958:AV959))","v":0},{"$f":"MIN(IF(AW958:AW959>0,AW958:AW959))","v":0},{"$f":"MIN(IF(AX958:AX959>0,AX958:AX959))","v":0},{"$f":"MIN(IF(AY958:AY959>0,AY958:AY959))","v":0},{"$f":"MIN(IF(AZ958:AZ959>0,AZ958:AZ959))","v":0},{"$f":"MIN(IF(BA958:BA959>0,BA958:BA959))","v":0},{"$f":"MIN(IF(BB958:BB959>0,BB958:BB959))","v":0},{"$f":"MIN(IF(BC958:BC959>0,BC958:BC959))","v":0},{"$f":"MIN(IF(BD958:BD959>0,BD958:BD959))","v":0},{"$f":"MIN(IF(BE958:BE959>0,BE958:BE959))","v":0},{"$f":"MIN(IF(BF958:BF959>0,BF958:BF959))","v":0},{"$f":"MIN(IF(BG958:BG959>0,BG958:BG959))","v":0},{"$f":"MIN(IF(BH958:BH959>0,BH958:BH959))","v":0},{"$f":"MIN(IF(BI958:BI959>0,BI958:BI959))","v":0},{"$f":"MIN(IF(BJ958:BJ959>0,BJ958:BJ959))","v":0},{"$f":"MIN(IF(BK958:BK959>0,BK958:BK959))","v":0},{"$f":"MIN(IF(BL958:BL959>0,BL958:BL959))","v":0},{"$f":"MIN(IF(BM958:BM959>0,BM958:BM959))","v":0},{"$f":"MIN(IF(BN958:BN959>0,BN958:BN959))","v":0},{"$f":"MIN(IF(BO958:BO959>0,BO958:BO959))","v":0},{"$f":"MIN(IF(BP958:BP959>0,BP958:BP959))","v":0},{"$f":"MIN(IF(BQ958:BQ959>0,BQ958:BQ959))","v":0},{"$f":"MIN(IF(BR958:BR959>0,BR958:BR959))","v":0},{"$f":"MIN(IF(BS958:BS959>0,BS958:BS959))","v":0},{"$f":"MIN(IF(BT958:BT959>0,BT958:BT959))","v":0},{"$f":"MIN(IF(BU958:BU959>0,BU958:BU959))","v":0},{"$f":"MIN(IF(BV958:BV959>0,BV958:BV959))","v":0},{"$f":"MIN(IF(BW958:BW959>0,BW958:BW959))","v":0},{"$f":"MIN(IF(BX958:BX959>0,BX958:BX959))","v":0},{"$f":"MIN(IF(BY958:BY959>0,BY958:BY959))","v":0},{"$f":"MIN(IF(BZ958:BZ959>0,BZ958:BZ959))","v":0},{"$f":"MIN(IF(CA958:CA959>0,CA958:CA959))","v":0},{"$f":"MIN(IF(CB958:CB959>0,CB958:CB959))","v":0},{"$f":"MIN(IF(CC958:CC959>0,CC958:CC959))","v":0},{"$f":"MIN(IF(CD958:CD959>0,CD958:CD959))","v":0},{"$f":"MIN(IF(CE958:CE959>0,CE958:CE959))","v":0},{"$f":"MIN(IF(CF958:CF959>0,CF958:CF959))","v":0},{"$f":"MIN(IF(CG958:CG959>0,CG958:CG959))","v":0},{"$f":"MIN(IF(CH958:CH959>0,CH958:CH959))","v":0},{"$f":"MIN(IF(CI958:CI959>0,CI958:CI959))","v":0},{"$f":"MIN(IF(CJ958:CJ959>0,CJ958:CJ959))","v":0},{"$f":"MIN(IF(CK958:CK959>0,CK958:CK959))","v":0},{"$f":"MIN(IF(CL958:CL959>0,CL958:CL959))","v":0},{"$f":"MIN(IF(CM958:CM959>0,CM958:CM959))","v":0},{"$f":"MIN(IF(CN958:CN959>0,CN958:CN959))","v":0},{"$f":"MIN(IF(CO958:CO959>0,CO958:CO959))","v":0},{"$f":"MIN(IF(CP958:CP959>0,CP958:CP959))","v":0},{"$f":"MIN(IF(CQ958:CQ959>0,CQ958:CQ959))","v":0},{"$f":"MIN(IF(CR958:CR959>0,CR958:CR959))","v":0},{"$f":"MIN(IF(CS958:CS959>0,CS958:CS959))","v":0},{"$f":"MIN(IF(CT958:CT959>0,CT958:CT959))","v":0},{"$f":"MIN(IF(CU958:CU959>0,CU958:CU959))","v":0},{"$f":"SUM(D963:CU963)","v":0}]

{"sheet":"(22) RES Reimbursed Units","index":21,"n_rows":10460,"n_cols":98,"rows_kept":10460,"cut":false,"hidden":false,"merged":[[3517,0,3517,4],[3625,1,3625,2],[3626,1,3626,2],[3069,0,3069,4],[3177,1,3177,2],[3178,1,3178,2],[1171,0,1171,4],[1279,1,1279,2],[1280,1,1280,2],[1504,1,1504,2],[1507,0,1507,4],[1615,1,1615,2],[1616,1,1616,2],[1619,0,1619,4],[1727,1,1727,2],[2061,1,2061,2],[2064,0,2064,4],[2172,1,2172,2],[2394,1,2394,2],[2397,0,2397,4],[2505,1,2505,2],[2506,1,2506,2],[2509,0,2509,4],[2617,1,2617,2],[5309,0,5309,4],[5417,1,5417,2],[5418,1,5418,2],[4861,0,4861,4],[4969,1,4969,2],[4970,1,4970,2],[4413,0,4413,4],[4521,1,4521,2],[4522,1,4522,2],[4857,1,4857,2],[4858,1,4858,2],[4973,0,4973,4],[5081,1,5081,2],[5082,1,5082,2],[5085,0,5085,4],[4633,1,4633,2],[4634,1,4634,2],[4637,0,4637,4],[4745,1,4745,2],[4746,1,4746,2],[4749,0,4749,4],[5193,1,5193,2],[5194,1,5194,2],[5197,0,5197,4],[8673,0,8673,4],[8774,1,8774,2],[8775,1,8775,2],[9093,0,9093,4],[9194,1,9194,2],[9195,1,9195,2],[8253,0,8253,4],[8354,1,8354,2],[8355,1,8355,2],[8883,0,8883,4],[8984,1,8984,2],[8985,1,8985,2],[8988,0,8988,4],[9089,1,9089,2],[10353,0,10353,4],[10454,1,10454,2],[10455,1,10455,2],[9933,0,9933,4],[10034,1,10034,2],[10035,1,10035,2],[9513,0,9513,4],[9614,1,9614,2],[9615,1,9615,2],[9720,1,9720,2],[9723,0,9723,4],[9824,1,9824,2],[9825,1,9825,2],[9828,0,9828,4],[9929,1,9929,2],[10350,1,10350,2],[11,2,11,81],[48,0,48,1],[51,0,51,4],[159,1,159,2],[384,1,384,2],[387,0,387,4],[495,1,495,2],[4,1,4,3],[5,1,5,3],[496,1,496,2],[499,0,499,4],[607,1,607,2],[160,1,160,2],[163,0,163,4],[271,1,271,2],[272,1,272,2],[275,0,275,4],[383,1,383,2],[944,1,944,2],[947,0,947,4],[1055,1,1055,2],[1056,1,1056,2],[1059,0,1059,4],[1167,1,1167,2],[608,1,608,2],[611,0,611,4],[719,1,719,2],[720,1,720,2],[835,0,835,4],[943,1,943,2],[723,0,723,4],[831,1,831,2],[832,1,832,2],[1168,1,1168,2],[1283,0,1283,4],[1391,1,1391,2],[1392,1,1392,2],[1395,0,1395,4],[1503,1,1503,2],[1949,1,1949,2],[1952,0,1952,4],[2060,1,2060,2],[1728,1,1728,2],[1731,0,1731,4],[1836,1,1836,2],[1837,1,1837,2],[1840,0,1840,4],[1948,1,1948,2],[2173,1,2173,2],[2176,0,2176,4],[2284,1,2284,2],[2285,1,2285,2],[2288,0,2288,4],[2393,1,2393,2],[2842,1,2842,2],[2845,0,2845,4],[2953,1,2953,2],[2954,1,2954,2],[2957,0,2957,4],[3065,1,3065,2],[2733,0,2733,4],[2841,1,2841,2],[2618,1,2618,2],[2621,0,2621,4],[2729,1,2729,2],[2730,1,2730,2],[3066,1,3066,2],[5421,0,5421,4],[5522,1,5522,2],[5523,1,5523,2],[5526,0,5526,4],[5627,1,5627,2],[3181,0,3181,4],[3289,1,3289,2],[3290,1,3290,2],[3293,0,3293,4],[3737,1,3737,2],[3738,1,3738,2],[3741,0,3741,4],[3849,1,3849,2],[3850,1,3850,2],[3853,0,3853,4],[3401,1,3401,2],[3402,1,3402,2],[3629,0,3629,4],[4297,1,4297,2],[4298,1,4298,2],[3405,0,3405,4],[3513,1,3513,2],[3514,1,3514,2],[5838,1,5838,2],[5841,0,5841,4],[5942,1,5942,2],[5943,1,5943,2],[5946,0,5946,4],[6047,1,6047,2],[5628,1,5628,2],[5631,0,5631,4],[5732,1,5732,2],[5733,1,5733,2],[5736,0,5736,4],[5837,1,5837,2],[6048,1,6048,2],[6156,0,6156,4],[6257,1,6257,2],[6258,1,6258,2],[6261,0,6261,4],[6359,1,6359,2],[6468,0,6468,4],[6569,1,6569,2],[6570,1,6570,2],[6051,0,6051,4],[6152,1,6152,2],[6153,1,6153,2],[6675,1,6675,2],[6678,0,6678,4],[6779,1,6779,2],[6780,1,6780,2],[6783,0,6783,4],[6884,1,6884,2],[6360,1,6360,2],[6363,0,6363,4],[6464,1,6464,2],[6465,1,6465,2],[6573,0,6573,4],[6674,1,6674,2],[7413,0,7413,4],[7514,1,7514,2],[7095,1,7095,2],[7098,0,7098,4],[7199,1,7199,2],[7200,1,7200,2],[7203,0,7203,4],[7304,1,7304,2],[6885,1,6885,2],[6888,0,6888,4],[6989,1,6989,2],[6990,1,6990,2],[6993,0,6993,4],[7094,1,7094,2],[10458,1,10458,2],[10459,1,10459,2],[8459,1,8459,2],[8460,1,8460,2],[8463,0,8463,4],[8564,1,8564,2],[7938,0,7938,4],[8039,1,8039,2],[8040,1,8040,2],[8043,0,8043,4],[8144,1,8144,2],[8565,1,8565,2],[8568,0,8568,4],[8669,1,8669,2],[8670,1,8670,2],[8778,0,8778,4],[8879,1,8879,2],[9090,1,9090,2],[9198,0,9198,4],[9299,1,9299,2],[9300,1,9300,2],[9303,0,9303,4],[9404,1,9404,2],[8880,1,8880,2],[4301,0,4301,4],[4409,1,4409,2],[4410,1,4410,2],[4525,0,4525,4],[3961,1,3961,2],[3962,1,3962,2],[4077,0,4077,4],[4185,1,4185,2],[4186,1,4186,2],[4189,0,4189,4],[3965,0,3965,4],[4073,1,4073,2],[4074,1,4074,2],[5305,1,5305,2],[5306,1,5306,2],[8358,0,8358,4],[8145,1,8145,2],[8148,0,8148,4],[8249,1,8249,2],[8250,1,8250,2],[7935,1,7935,2],[7725,1,7725,2],[7728,0,7728,4],[7829,1,7829,2],[7830,1,7830,2],[7833,0,7833,4],[7934,1,7934,2],[7515,1,7515,2],[7518,0,7518,4],[7619,1,7619,2],[7620,1,7620,2],[7623,0,7623,4],[7724,1,7724,2],[7305,1,7305,2],[7308,0,7308,4],[7409,1,7409,2],[7410,1,7410,2],[9405,1,9405,2],[9408,0,9408,4],[9509,1,9509,2],[9510,1,9510,2],[9618,0,9618,4],[9719,1,9719,2],[10245,1,10245,2],[10248,0,10248,4],[10349,1,10349,2],[9930,1,9930,2],[10038,0,10038,4],[10139,1,10139,2],[10140,1,10140,2],[10143,0,10143,4],[10244,1,10244,2]]}
["Department of Health Care Services "]
["Residential (RES) - Reimbursed Units"]
[]
[]
["COUNTY",{"$f":"+'(1) Provider Info and Cert'!B6","v":0}]
["PROVIDER NAME",{"$f":"+'(1) Provider Info and Cert'!B7","v":0}]
["DRUG MEDI-CAL PROVIDER NO. (4 digits)",{"$f":"+'(1) Provider Info and Cert'!B14","v":0}]
["PROVIDER NUMBER (6 digits)",{"$f":"+'(1) Provider Info and Cert'!B15","v":0}]
["NATIONAL PROVIDER IDENTIFICATION (NPI) NO. (10 digit)",{"$f":"+'(1) Provider Info and Cert'!B16","v":0}]
[]
[]
[null,null,"Approved DMC Units of Service from Reconciliation"]
["Unit Description","Aid Code Group Abbreviations","RES 3.1\nNon Perinatal","RES 3.3\nNon Perinatal","RES 3.5\nNon Perinatal","RES 3.1 Case Management \nNon Perinatal","RES 3.3 Case Management \nNon Perinatal","RES 3.5 Case Management Non Perinatal","RES 3.2 WM Case Management Non Perinatal","RES 3.1 Physician Consultation\nNon Perinatal","RES 3.3 Physician Consultation\nNon Perinatal","RES 3.5 Physician Consultation\nNon Perinatal","RES 3.2 WM Physician Consultation\nNon Perinatal","RES 3.1 Recovery Services - Individual\nNon Perinatal","RES 3.3 Recovery Services - Individual\nNon Perinatal","RES 3.5 Recovery Services - Individual\nNon Perinatal","RES 3.1 Recovery Services - Group\nNon Perinatal","RES 3.3 Recovery Services - Group\nNon Perinatal","RES 3.5 Recovery Services - Group\nNon Perinatal","RES 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance\nNon Perinatal","RES 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance\nNon Perinatal","RES 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance\nNon Perinatal","RES 3.1 Recovery Services - Case Management\nNon Perinatal","RES 3.3 Recovery Services - Case Management\nNon Perinatal","RES 3.5 Recovery Services - Case Management\nNon Perinatal","RES 3.2 WM - Clinically Managed Residential Withdrawal Management\nNon Perinatal","RES 3.1 - Medication Assisted Treatment Non Perinatal","RES 3.3 - Medication Assisted Treatment Non Perinatal","RES 3.5 - Medication Assisted Treatment Non Perinatal","RES 3.2 WM Medication Assisted Treatment Non Perinatal","RES 3.1 Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal","RES 3.3  Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal","RES 3.5 Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Buprenorphine Non Perinatal","RES 3.1 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal","RES 3.3 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal","RES 3.5 Medication Assisted Treatment - Dosing Disulfiram Non Perinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Disulfiram Non Perinatal","RES 3.1 Medication Assisted Treatment - Dosing Naloxone\nNon Perinatal","RES 3.3 Medication Assisted Treatment - Dosing Naloxone\nNon Perinatal","RES 3.5 Medication Assisted Treatment - Dosing Naloxone Non Perinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Naloxone Non Perinatal","RES 3.1 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal","RES 3.3 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal","RES 3.5 Medication Assisted Treatment - Dosing Vivitrol Non Perinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Vivitrol Non Perinatal","RES 3.1 Medication Assisted Treatment - Dosing Acamprosate Non Perinatal","RES 3.3 Medication Assisted Treatment - Dosing Acamprosate Non Perinatal","RES 3.5 Medication Assisted Treatment - Dosing Acamprosate\nNon Perinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Acamprosate Non Perinatal","RES 3.1\nPerinatal","RES 3.3\nPerinatal","RES 3.5\nPerinatal","RES 3.1 Case Management \nPerinatal","RES 3.3 Case Management \nPerinatal","RES 3.5 Case Management \nPerinatal","RES 3.2 WM Case Management \nPerinatal","RES 3.1 Physician Consultation\nPerinatal","RES 3.3 Physician Consultation\nPerinatal","RES 3.5 Physician Consultation\nPerinatal","RES 3.2 WM Physician Consultation\nPerinatal","RES 3.1 Recovery Services - Individual\nPerinatal","RES 3.3 Recovery Services - Individual\nPerinatal","RES 3.5 Recovery Services - Individual\nPerinatal","RES 3.1 Recovery Services - Group\nPerinatal","RES 3.3 Recovery Services - Group\nPerinatal","RES 3.5 Recovery Services - Group\nPerinatal","RES 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance\nPerinatal","RES 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance\nPerinatal","RES 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance\nPerinatal","RES 3.1 Recovery Services - Case Management\nPerinatal","RES 3.3 Recovery Services - Case Management\nPerinatal","RES 3.5 Recovery Services - Case Management\nPerinatal","RES 3.2 WM - Clinically Managed Residential Withdrawal Management Perinatal","RES 3.1 - Medication Assisted Treatment\nPerinatal","RES 3.3 - Medication Assisted Treatment\nPerinatal","RES 3.5 - Medication Assisted Treatment\nPerinatal","RES 3.2 WM Medication Assisted Treatment\nPerinatal","RES 3.1 Medication Assisted Treatment - Dosing Buprenorphine\nPerinatal","RES 3.3  Medication Assisted Treatment - Dosing Buprenorphine\nPerinatal","RES 3.5 Medication Assisted Treatment - Dosing Buprenorphine\nPerinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Buprenorphine\nPerinatal","RES 3.1 Medication Assisted Treatment - Dosing Disulfiram\nPerinatal","RES 3.3 Medication Assisted Treatment - Dosing Disulfiram\nPerinatal","RES 3.5 Medication Assisted Treatment - Dosing Disulfiram\nPerinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Disulfiram\nPerinatal","RES 3.1 Medication Assisted Treatment - Dosing Naloxone\nPerinatal","RES 3.3 Medication Assisted Treatment - Dosing Naloxone\nPerinatal","RES 3.5 Medication Assisted Treatment - Dosing Naloxone\nPerinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Naloxone\nPerinatal","RES 3.1 Medication Assisted Treatment - Dosing Vivitrol\nPerinatal","RES 3.3 Medication Assisted Treatment - Dosing Vivitrol\nPerinatal","RES 3.5 Medication Assisted Treatment - Dosing Vivitrol\nPerinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Vivitrol\nPerinatal","RES 3.1 Medication Assisted Treatment - Dosing Acamprosate\nPerinatal","RES 3.3 Medication Assisted Treatment - Dosing Acamprosate\nPerinatal","RES 3.5 Medication Assisted Treatment - Dosing Acamprosate\nPerinatal","RES 3.2 WM Medication Assisted Treatment - Dosing Acamprosate\nPerinatal"]
["DMC Fed 50% T19 - Regular","REG"]
["DMC SGF 100% or BHS 100% T19 - Regular for Undocumented Individuals < age 19","REGSB75"]
["DMC BHS 100% - Minor Consent Clients","MC"]
["DMC Fed 100% - Refugee","RRP"]
["DMC Fed 88% T21 - MCHIPE","MCHIPE"]
["DMC SGF 100% or BHS 100% T21 - MCHIP for Undocumented Individuals < age 19","MCHIPSB75"]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE"]
["DMC Fed 65% T19 - BCCTP","BCCTP"]
["DMC Fed 65% T21 - Pregnancy Only","AWPO"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV"]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE"]
["DMC SGF 100% or BHS 100% T19 - Targeted Low Income Children for Undocumented Individuals < age 19","TLICSB75"]
["DMC Fed 95% T19 - Low Income Health Program - Effective 1/1/17 - 12/31/17","LIHP 95/5"]
["DMC Fed 94% T19 - Low Income Health Program - Effective 1/1/18 - 12/31/18","LIHP 94/6"]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP"]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE"]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE"]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19"]
["DMC SGF 100% or BHS 100% T19 - ACA Infants/Children < age 19","ICUA19SB75"]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E"]
["DMC SGF100% or BHS 100% T21 - ACA MCHIP Infants/Children < age 19 SB75","MCHIPICUA19SB75"]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC"]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen - Effective 1/1/17 - 12/31/17","NECCRC 95/5"]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen - Effective 1/1/18 - 12/31/18","NECCRC 94/6"]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21"]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19"]
["DMC SGF 100% or BHS 100% T19 - ACA Parents/Other Caretakers for Undocumented Individuals < age 19","PAOCRT19SB75"]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19"]
["DMC SGF 100% or BHS 100% T19 - ACA Pregnant Women for Undocumented Individuals < age 19","PWT19SB75"]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21"]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19"]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64 - Effective 1/1/17 - 12/31/17","NEPNA1964 95/5"]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 - Effective 1/1/18 - 12/31/18","NEPNA1964 94/6"]
["Total Approved Units",null,{"$f":"SUM(C14:C46)","v":0},{"$f":"SUM(D14:D46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP14:BP46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Denied Units of Service for DMC Reimbursement"]
[]
[]
["RES 3.1 Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$224","v":0},{"$f":"'(21) RES Cost Allocation'!$E$220","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$224","v":0},{"$f":"'(21) RES Cost Allocation'!$C$220","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","206-b",{"$f":"ROUNDDOWN(MIN($E64*'(21) RES Cost Allocation'!D$962*0.5),2)","v":0},{"$f":"+C$14","v":0}]
["DMC SGF 50% - Regular","REG","103a-b",{"$f":"SUM($E64*'(21) RES Cost Allocation'!D$962)-D64","v":0}]
["DMC SGF 100% T19 - Regular SB 75","REGSB75","204-b",{"$f":"SUM($E66*'(21) RES Cost Allocation'!D$962*100%)","v":0},{"$f":"+C$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E68*'(21) RES Cost Allocation'!D$962*100%)","v":0},{"$f":"+C$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","206-d",{"$f":"ROUNDDOWN(MIN($E70*'(21) RES Cost Allocation'!D$962*0.88),2)","v":0},{"$f":"+C$18","v":0}]
["DMC SGF 12% - MCHIPE","MCHIPE","103a-d",{"$f":"SUM($E70*'(21) RES Cost Allocation'!D$962)-D70","v":0}]
["DMC SGF 100% T21 - MCHIP for SB 75","MCHIPSB75","204-d",{"$f":"SUM($E72*'(21) RES Cost Allocation'!D$962*100%)","v":0},{"$f":"+C$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","206-e",{"$f":"ROUNDDOWN(MIN($E74*'(21) RES Cost Allocation'!D$962*0.88),2)","v":0},{"$f":"+C$20","v":0}]
["DMC SGF 12% - MCHIPE Healthy Families Program Transition","HFE","103a-e",{"$f":"SUM($E74*'(21) RES Cost Allocation'!D$962)-D74","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","206-f",{"$f":"ROUNDDOWN(MIN($E77*'(21) RES Cost Allocation'!D$962*0.65),2)","v":0},{"$f":"+C$21","v":0}]
["DMC SGF 35% - BCCTP","BCCTP","103a-f",{"$f":"SUM($E77*'(21) RES Cost Allocation'!D$962)-D77","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","206-g",{"$f":"ROUNDDOWN(MIN($E80*'(21) RES Cost Allocation'!D$962*0.65),2)","v":0},{"$f":"+C$22","v":0}]
["DMC SGF 35% - Pregnancy Only","AWPO","103a-g",{"$f":"SUM($E80*'(21) RES Cost Allocation'!D$962)-D80","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","206-h",{"$f":"ROUNDDOWN(MIN($E83*'(21) RES Cost Allocation'!D$962*0.88),2)","v":0},{"$f":"+C$24","v":0}]
["DMC SGF 12% - MCHIPE Targeted Low Income Children","TLICE","103a-h",{"$f":"SUM($E83*'(21) RES Cost Allocation'!D$962)-D83","v":0}]
["DMC SGF 100% T19 - Targeted Low Income SB 75","TLICSB75","204-h",{"$f":"SUM($E85*'(21) RES Cost Allocation'!D$962*100%)","v":0},{"$f":"+C$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","206-i",{"$f":"ROUNDDOWN(MIN($E87*'(21) RES Cost Allocation'!D$962*0.95),2)","v":0},{"$f":"+C$26","v":0}]
["DMC SGF 5% T19 - Low Income Health Program","LIHP 95/5","103a-i",{"$f":"SUM($E87*'(21) RES Cost Allocation'!D$962)-D87","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","218-i",{"$f":"ROUNDDOWN(MIN($E89*'(21) RES Cost Allocation'!D$962*0.94),2)","v":0},{"$f":"+C$27","v":0}]
["DMC SGF 6% T19 - Low Income Health Program","LIHP 94/6","118a-i",{"$f":"SUM($E89*'(21) RES Cost Allocation'!D$962)-D89","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","206-j",{"$f":"ROUNDDOWN(MIN($E92*'(21) RES Cost Allocation'!D$962*0.88),2)","v":0},{"$f":"+C$28","v":0}]
["DMC SGF 12% - Medi-Cal Access Program","MCAP","103a-j",{"$f":"SUM($E92*'(21) RES Cost Allocation'!D$962)-D92","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","206-k",{"$f":"ROUNDDOWN(MIN($E95*'(21) RES Cost Allocation'!D$962*0.5),2)","v":0},{"$f":"+C$29","v":0}]
["DMC SGF 50% - Hospital Presumptive Eligibility","HPE","103a-k",{"$f":"SUM($E95*'(21) RES Cost Allocation'!D$962)-D95","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","206-m",{"$f":"ROUNDDOWN(MIN($E98*'(21) RES Cost Allocation'!D$962*0.88),2)","v":0},{"$f":"+C$30","v":0}]
["DMC SGF 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","103a-m",{"$f":"SUM($E98*'(21) RES Cost Allocation'!D$962)-D98","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","206-n",{"$f":"ROUNDDOWN(MIN($E101*'(21) RES Cost Allocation'!D$962*0.5),2)","v":0},{"$f":"+C$31","v":0}]
["DMC SGF 50% - ACA Infants/Children < age 19","ICUA19","103a-n",{"$f":"SUM($E101*'(21) RES Cost Allocation'!D$962)-D101","v":0}]
["DMC SGF 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","204-n",{"$f":"SUM($E103*'(21) RES Cost Allocation'!D$962*100%)","v":0},{"$f":"+C$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","206-r",{"$f":"ROUNDDOWN(MIN($E105*'(21) RES Cost Allocation'!D$962*0.88),2)","v":0},{"$f":"+C$33","v":0}]
["DMC SGF 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","103a-r",{"$f":"SUM($E105*'(21) RES Cost Allocation'!D$962)-D105","v":0}]
["DMC SGF 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","204-r",{"$f":"SUM($E107*'(21) RES Cost Allocation'!D$962*100%)","v":0},{"$f":"+C$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E109*'(21) RES Cost Allocation'!D$962*0.5),2)","v":0},{"$f":"+C$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E109*'(21) RES Cost Allocation'!D$962)-D109","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E112*'(21) RES Cost Allocation'!D$962*0.95),2)","v":0},{"$f":"+C$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E112*'(21) RES Cost Allocation'!D$962)-D112","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E114*'(21) RES Cost Allocation'!D$962*0.94),2)","v":0},{"$f":"+C$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E114*'(21) RES Cost Allocation'!D$962)-D114","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","206-s",{"$f":"ROUNDDOWN(MIN($E117*'(21) RES Cost Allocation'!D$962*0.65),2)","v":0},{"$f":"+C$38","v":0}]
["DMC SGF 35% - ACA Parents/Other Caretakers","PAOCRT21","103a-s",{"$f":"SUM($E117*'(21) RES Cost Allocation'!D$962)-D117","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","206-t",{"$f":"ROUNDDOWN(MIN($E120*'(21) RES Cost Allocation'!D$962*0.5),2)","v":0},{"$f":"+C$39","v":0}]
["DMC SGF 50% - ACA Parents/Other Caretakers","PAOCRT19","103a-t",{"$f":"SUM($E120*'(21) RES Cost Allocation'!D$962)-D120","v":0}]
["DMC SGF 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","204-t",{"$f":"SUM($E122*'(21) RES Cost Allocation'!D$962*100%)","v":0},{"$f":"+C$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","206-v",{"$f":"ROUNDDOWN(MIN($E124*'(21) RES Cost Allocation'!D$962*0.5),2)","v":0},{"$f":"+C$41","v":0}]
["DMC SGF 50% - ACA Pregnant Women","PWT19","103a-v",{"$f":"SUM($E124*'(21) RES Cost Allocation'!D$962)-D124","v":0}]
["DMC SGF 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","204-v",{"$f":"SUM($E126*'(21) RES Cost Allocation'!D$962*100%)","v":0},{"$f":"+C$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","206-w",{"$f":"ROUNDDOWN(MIN($E128*'(21) RES Cost Allocation'!D$962*0.65),2)","v":0},{"$f":"+C$43","v":0}]
["DMC SGF 35% - ACA Pregnant Women","PWT21","103a-w",{"$f":"SUM($E128*'(21) RES Cost Allocation'!D$962)-D128","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","206-x",{"$f":"ROUNDDOWN(MIN($E131*'(21) RES Cost Allocation'!D$962*0.65),2)","v":0},{"$f":"+C$44","v":0}]
["DMC SGF 35% - ACA CHIP","CHIPSITA19","103a-x",{"$f":"SUM($E131*'(21) RES Cost Allocation'!D$962)-D131","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN($E134*'(21) RES Cost Allocation'!D$962*0.95),2)","v":0},{"$f":"+C$45","v":0}]
["DMC SGF 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","103a-y",{"$f":"SUM($E134*'(21) RES Cost Allocation'!D$962)-D134","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E136*'(21) RES Cost Allocation'!D$962*0.94),2)","v":0},{"$f":"+C$46","v":0}]
["DMC SGF 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","118a-y",{"$f":"SUM($E136*'(21) RES Cost Allocation'!D$962)-D136","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E144*'(21) RES Cost Allocation'!D$953)-SUM(D64:D142)","v":0}]
[null,null,null,{"$f":"SUM(D64:D143)","v":0},{"$f":"SUM(E64:E143)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC SGF 100% - Minor Consent Clients","MC","103a-mc",{"$f":"SUM($E147*'(21) RES Cost Allocation'!D$962*100%)","v":0},{"$f":"+C$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E151*'(21) RES Cost Allocation'!D$953)-SUM(D147:D149)","v":0}]
[null,null,null,{"$f":"SUM(D147:D150)","v":0},{"$f":"SUM(E147:E150)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC SGF 100% - CalWorks Trafficking Victim","CWTCVAPTV","103a-cw",{"$f":"SUM($E154*'(21) RES Cost Allocation'!D$962*100%)","v":0},{"$f":"+C$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E158*'(21) RES Cost Allocation'!D$953)-SUM(D154:D156)","v":0}]
[null,null,null,{"$f":"SUM(D154:D157)","v":0},{"$f":"SUM(E154:E157)","v":0}]
[]
[null,"Total RES 3.1 Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F224","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!D$963","v":0}]
[]
[]
["RES 3.3 Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$230","v":0},{"$f":"'(21) RES Cost Allocation'!$E$226","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$230","v":0},{"$f":"'(21) RES Cost Allocation'!$C$226","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","206-b",{"$f":"ROUNDDOWN(MIN($E176*'(21) RES Cost Allocation'!E$962*0.5),2)","v":0},{"$f":"+D$14","v":0}]
["DMC SGF 50% - Regular","REG","103a-b",{"$f":"SUM($E176*'(21) RES Cost Allocation'!E$962)-D176","v":0}]
["DMC SGF 100% T19 - Regular SB 75","REGSB75","204-b",{"$f":"SUM($E178*'(21) RES Cost Allocation'!E$962*100%)","v":0},{"$f":"+D$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E180*'(21) RES Cost Allocation'!E$962*100%)","v":0},{"$f":"+D$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","206-d",{"$f":"ROUNDDOWN(MIN($E182*'(21) RES Cost Allocation'!$E$962*0.88),2)","v":0},{"$f":"+D$18","v":0}]
["DMC SGF 12% - MCHIPE","MCHIPE","103a-d",{"$f":"SUM($E182*'(21) RES Cost Allocation'!$E$962)-D182","v":0}]
["DMC SGF 100% T21 - MCHIP for SB 75","MCHIPSB75","204-d",{"$f":"SUM($E184*'(21) RES Cost Allocation'!E$962*100%)","v":0},{"$f":"+D$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","206-e",{"$f":"ROUNDDOWN(MIN($E186*'(21) RES Cost Allocation'!$E$962*0.88),2)","v":0},{"$f":"+D$20","v":0}]
["DMC SGF 12% - MCHIPE Healthy Families Program Transition","HFE","103a-e",{"$f":"SUM($E186*'(21) RES Cost Allocation'!$E$962)-D186","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","206-f",{"$f":"ROUNDDOWN(MIN($E189*'(21) RES Cost Allocation'!$E$962*0.65),2)","v":0},{"$f":"+D$21","v":0}]
["DMC SGF 35% - BCCTP","BCCTP","103a-f",{"$f":"SUM($E189*'(21) RES Cost Allocation'!E$962)-D189","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","206-g",{"$f":"ROUNDDOWN(MIN($E192*'(21) RES Cost Allocation'!$E$962*0.65),2)","v":0},{"$f":"+D$22","v":0}]
["DMC SGF 35% - Pregnancy Only","AWPO","103a-g",{"$f":"SUM($E192*'(21) RES Cost Allocation'!E$962)-D192","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","206-h",{"$f":"ROUNDDOWN(MIN($E195*'(21) RES Cost Allocation'!$E$962*0.88),2)","v":0},{"$f":"+D$24","v":0}]
["DMC SGF 12% - MCHIPE Targeted Low Income Children","TLICE","103a-h",{"$f":"SUM($E195*'(21) RES Cost Allocation'!$E$962)-D195","v":0}]
["DMC SGF 100% T19 - Targeted Low Income SB 75","TLICSB75","204-h",{"$f":"SUM($E197*'(21) RES Cost Allocation'!E$962*100%)","v":0},{"$f":"+D$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","206-i",{"$f":"ROUNDDOWN(MIN($E199*'(21) RES Cost Allocation'!$E$962*0.95),2)","v":0},{"$f":"+D$26","v":0}]
["DMC SGF 5% T19 - Low Income Health Program","LIHP 95/5","103a-i",{"$f":"SUM($E199*'(21) RES Cost Allocation'!$E$962)-D199","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","218-i",{"$f":"ROUNDDOWN(MIN($E$201*'(21) RES Cost Allocation'!$E$962*0.94),2)","v":0},{"$f":"+D27","v":0}]
["DMC SGF 6% T19 - Low Income Health Program","LIHP 94/6","118a-i",{"$f":"SUM($E201*'(21) RES Cost Allocation'!$E$962)-D201","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","206-j",{"$f":"ROUNDDOWN(MIN($E204*'(21) RES Cost Allocation'!$E$962*0.88),2)","v":0},{"$f":"+D$28","v":0}]
["DMC SGF 12% - Medi-Cal Access Program","MCAP","103a-j",{"$f":"SUM($E204*'(21) RES Cost Allocation'!$E$962)-D204","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","206-k",{"$f":"ROUNDDOWN(MIN($E207*'(21) RES Cost Allocation'!E$962*0.5),2)","v":0},{"$f":"+D$29","v":0}]
["DMC SGF 50% - Hospital Presumptive Eligibility","HPE","103a-k",{"$f":"SUM($E207*'(21) RES Cost Allocation'!E$962)-D207","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","206-m",{"$f":"ROUNDDOWN(MIN($E210*'(21) RES Cost Allocation'!$E$962*0.88),2)","v":0},{"$f":"+D$30","v":0}]
["DMC SGF 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","103a-m",{"$f":"SUM($E210*'(21) RES Cost Allocation'!$E$962)-D210","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","206-n",{"$f":"ROUNDDOWN(MIN($E213*'(21) RES Cost Allocation'!E$962*0.5),2)","v":0},{"$f":"+D$31","v":0}]
["DMC SGF 50% - ACA Infants/Children < age 19","ICUA19","103a-n",{"$f":"SUM($E213*'(21) RES Cost Allocation'!E$962)-D213","v":0}]
["DMC SGF 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","204-n",{"$f":"SUM($E215*'(21) RES Cost Allocation'!E$962*100%)","v":0},{"$f":"+D$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","206-r",{"$f":"ROUNDDOWN(MIN($E217*'(21) RES Cost Allocation'!$E$962*0.88),2)","v":0},{"$f":"+D$33","v":0}]
["DMC SGF 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","103a-r",{"$f":"SUM($E217*'(21) RES Cost Allocation'!$E$962)-D217","v":0}]
["DMC SGF 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","204-r",{"$f":"SUM($E219*'(21) RES Cost Allocation'!E$962*100%)","v":0},{"$f":"+D$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E221*'(21) RES Cost Allocation'!E$962*0.5),2)","v":0},{"$f":"+D$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E221*'(21) RES Cost Allocation'!E$962)-D221","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E224*'(21) RES Cost Allocation'!E$962*0.95),2)","v":0},{"$f":"+D$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E224*'(21) RES Cost Allocation'!E$962)-D224","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E226*'(21) RES Cost Allocation'!E$962*0.94),2)","v":0},{"$f":"+D$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E226*'(21) RES Cost Allocation'!E$962)-D226","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","206-s",{"$f":"ROUNDDOWN(MIN($E229*'(21) RES Cost Allocation'!$E$962*0.65),2)","v":0},{"$f":"+D$38","v":0}]
["DMC SGF 35% - ACA Parents/Other Caretakers","PAOCRT21","103a-s",{"$f":"SUM($E229*'(21) RES Cost Allocation'!$E$962)-D229","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","206-t",{"$f":"ROUNDDOWN(MIN($E232*'(21) RES Cost Allocation'!E$962*0.5),2)","v":0},{"$f":"+D$39","v":0}]
["DMC SGF 50% - ACA Parents/Other Caretakers","PAOCRT19","103a-t",{"$f":"SUM($E232*'(21) RES Cost Allocation'!E$962)-D232","v":0}]
["DMC SGF 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","204-t",{"$f":"SUM($E234*'(21) RES Cost Allocation'!E$962*100%)","v":0},{"$f":"+D$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","206-v",{"$f":"ROUNDDOWN(MIN($E236*'(21) RES Cost Allocation'!E$962*0.5),2)","v":0},{"$f":"+D$41","v":0}]
["DMC SGF 50% - ACA Pregnant Women","PWT19","103a-v",{"$f":"SUM($E236*'(21) RES Cost Allocation'!E$962)-D236","v":0}]
["DMC SGF 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","204-v",{"$f":"SUM($E238*'(21) RES Cost Allocation'!E$962*100%)","v":0},{"$f":"+D$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","206-w",{"$f":"ROUNDDOWN(MIN($E240*'(21) RES Cost Allocation'!$E$962*0.65),2)","v":0},{"$f":"+D$43","v":0}]
["DMC SGF 35% - ACA Pregnant Women","PWT21","103a-w",{"$f":"SUM($E240*'(21) RES Cost Allocation'!E$962)-D240","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","206-x",{"$f":"ROUNDDOWN(MIN($E243*'(21) RES Cost Allocation'!$E$962*0.65),2)","v":0},{"$f":"+D$44","v":0}]
["DMC SGF 35% - ACA CHIP","CHIPSITA19","103a-x",{"$f":"SUM($E243*'(21) RES Cost Allocation'!E$962)-D243","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN($E246*'(21) RES Cost Allocation'!$E$962*0.95),2)","v":0},{"$f":"+D$45","v":0}]
["DMC SGF 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","103a-y",{"$f":"SUM($E246*'(21) RES Cost Allocation'!E$962)-D246","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E248*'(21) RES Cost Allocation'!E$962*0.94),2)","v":0},{"$f":"+D$46","v":0}]
["DMC SGF 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","118a-y",{"$f":"SUM($E248*'(21) RES Cost Allocation'!E$962)-D248","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E256*'(21) RES Cost Allocation'!E$953)-SUM(D176:D254)","v":0}]
[null,null,null,{"$f":"SUM(D176:D255)","v":0},{"$f":"SUM(E176:E255)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC SGF 100% - Minor Consent Clients","MC","103a-mc",{"$f":"SUM($E259*'(21) RES Cost Allocation'!E$962*100%)","v":0},{"$f":"+D$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E263*'(21) RES Cost Allocation'!D$953)-SUM(D259:D261)","v":0}]
[null,null,null,{"$f":"SUM(D259:D262)","v":0},{"$f":"SUM(E259:E262)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC SGF 100% - CalWorks Trafficking Victim","CWTCVAPTV","103a-cw",{"$f":"SUM($E266*'(21) RES Cost Allocation'!E$962*100%)","v":0},{"$f":"+D$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E270*'(21) RES Cost Allocation'!E$953)-SUM(D266:D268)","v":0}]
[null,null,null,{"$f":"SUM(D266:D269)","v":0},{"$f":"SUM(E266:E269)","v":0}]
[]
[null,"Total RES 3.3 Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F230","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!E$963","v":0}]
[]
[]
["RES 3.5 Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$236","v":0},{"$f":"'(21) RES Cost Allocation'!$E$232","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$236","v":0},{"$f":"'(21) RES Cost Allocation'!$C$232","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","206-b",{"$f":"ROUNDDOWN(MIN($E288*'(21) RES Cost Allocation'!F$962*0.5),2)","v":0},{"$f":"+E$14","v":0}]
["DMC SGF 50% - Regular","REG","103a-b",{"$f":"SUM($E288*'(21) RES Cost Allocation'!F$962)-D288","v":0}]
["DMC SGF 100% T19 - Regular SB 75","REGSB75","204-b",{"$f":"SUM($E290*'(21) RES Cost Allocation'!F$962*100%)","v":0},{"$f":"+E$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E292*'(21) RES Cost Allocation'!F$962*100%)","v":0},{"$f":"+E$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","206-d",{"$f":"ROUNDDOWN(MIN($E294*'(21) RES Cost Allocation'!F$962*0.88),2)","v":0},{"$f":"+E$18","v":0}]
["DMC SGF 12% - MCHIPE","MCHIPE","103a-d",{"$f":"SUM($E294*'(21) RES Cost Allocation'!F$962)-D294","v":0}]
["DMC SGF 100% T21 - MCHIP for SB 75","MCHIPSB75","204-d",{"$f":"SUM($E296*'(21) RES Cost Allocation'!F$962*100%)","v":0},{"$f":"+E$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","206-e",{"$f":"ROUNDDOWN(MIN($E298*'(21) RES Cost Allocation'!F$962*0.88),2)","v":0},{"$f":"+E$20","v":0}]
["DMC SGF 12% - MCHIPE Healthy Families Program Transition","HFE","103a-e",{"$f":"SUM($E298*'(21) RES Cost Allocation'!F$962)-D298","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","206-f",{"$f":"ROUNDDOWN(MIN($E301*'(21) RES Cost Allocation'!F$962*0.65),2)","v":0},{"$f":"+E$21","v":0}]
["DMC SGF 35% - BCCTP","BCCTP","103a-f",{"$f":"SUM($E301*'(21) RES Cost Allocation'!F$962)-D301","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","206-g",{"$f":"ROUNDDOWN(MIN($E304*'(21) RES Cost Allocation'!F$962*0.65),2)","v":0},{"$f":"+E$22","v":0}]
["DMC SGF 35% - Pregnancy Only","AWPO","103a-g",{"$f":"SUM($E304*'(21) RES Cost Allocation'!F$962)-D304","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","206-h",{"$f":"ROUNDDOWN(MIN($E307*'(21) RES Cost Allocation'!F$962*0.88),2)","v":0},{"$f":"+E$24","v":0}]
["DMC SGF 12% - MCHIPE Targeted Low Income Children","TLICE","103a-h",{"$f":"SUM($E307*'(21) RES Cost Allocation'!F$962)-D307","v":0}]
["DMC SGF 100% T19 - Targeted Low Income SB 75","TLICSB75","204-h",{"$f":"SUM($E309*'(21) RES Cost Allocation'!F$962*100%)","v":0},{"$f":"+E$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","206-i",{"$f":"ROUNDDOWN(MIN($E311*'(21) RES Cost Allocation'!F$962*0.95),2)","v":0},{"$f":"+E$26","v":0}]
["DMC SGF 5% T19 - Low Income Health Program","LIHP 95/5","103a-i",{"$f":"SUM($E311*'(21) RES Cost Allocation'!F$962)-D311","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","218-i",{"$f":"ROUNDDOWN(MIN($E$313*'(21) RES Cost Allocation'!$F$962*0.94),2)","v":0},{"$f":"+E$27","v":0}]
["DMC SGF 6% T19 - Low Income Health Program","LIHP 94/6","118a-i",{"$f":"SUM($E313*'(21) RES Cost Allocation'!F$962)-D313","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","206-j",{"$f":"ROUNDDOWN(MIN($E316*'(21) RES Cost Allocation'!F$962*0.88),2)","v":0},{"$f":"+E$28","v":0}]
["DMC SGF 12% - Medi-Cal Access Program","MCAP","103a-j",{"$f":"SUM($E316*'(21) RES Cost Allocation'!F$962)-D316","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","206-k",{"$f":"ROUNDDOWN(MIN($E319*'(21) RES Cost Allocation'!F$962*0.5),2)","v":0},{"$f":"+E$29","v":0}]
["DMC SGF 50% - Hospital Presumptive Eligibility","HPE","103a-k",{"$f":"SUM($E319*'(21) RES Cost Allocation'!F$962)-D319","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","206-m",{"$f":"ROUNDDOWN(MIN($E322*'(21) RES Cost Allocation'!F$962*0.88),2)","v":0},{"$f":"+E$30","v":0}]
["DMC SGF 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","103a-m",{"$f":"SUM($E322*'(21) RES Cost Allocation'!F$962)-D322","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","206-n",{"$f":"ROUNDDOWN(MIN($E325*'(21) RES Cost Allocation'!F$962*0.5),2)","v":0},{"$f":"+E$31","v":0}]
["DMC SGF 50% - ACA Infants/Children < age 19","ICUA19","103a-n",{"$f":"SUM($E325*'(21) RES Cost Allocation'!F$962)-D325","v":0}]
["DMC SGF 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","204-n",{"$f":"SUM($E327*'(21) RES Cost Allocation'!F$962*100%)","v":0},{"$f":"+E$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","206-r",{"$f":"ROUNDDOWN(MIN($E329*'(21) RES Cost Allocation'!F$962*0.88),2)","v":0},{"$f":"+E$33","v":0}]
["DMC SGF 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","103a-r",{"$f":"SUM($E329*'(21) RES Cost Allocation'!F$962)-D329","v":0}]
["DMC SGF 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","204-r",{"$f":"SUM($E331*'(21) RES Cost Allocation'!F$962*100%)","v":0},{"$f":"+E$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E333*'(21) RES Cost Allocation'!F$962*0.5),2)","v":0},{"$f":"+E$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E333*'(21) RES Cost Allocation'!F$962)-D333","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E336*'(21) RES Cost Allocation'!F$962*0.95),2)","v":0},{"$f":"+E$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E336*'(21) RES Cost Allocation'!F$962)-D336","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E338*'(21) RES Cost Allocation'!F$962*0.94),2)","v":0},{"$f":"+E$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E338*'(21) RES Cost Allocation'!F$962)-D338","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","206-s",{"$f":"ROUNDDOWN(MIN($E341*'(21) RES Cost Allocation'!F$962*0.65),2)","v":0},{"$f":"+E$38","v":0}]
["DMC SGF 35% - ACA Parents/Other Caretakers","PAOCRT21","103a-s",{"$f":"SUM($E341*'(21) RES Cost Allocation'!F$962)-D341","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","206-t",{"$f":"ROUNDDOWN(MIN($E344*'(21) RES Cost Allocation'!F$962*0.5),2)","v":0},{"$f":"+E$39","v":0}]
["DMC SGF 50% - ACA Parents/Other Caretakers","PAOCRT19","103a-t",{"$f":"SUM($E344*'(21) RES Cost Allocation'!F$962)-D344","v":0}]
["DMC SGF 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","204-t",{"$f":"SUM($E346*'(21) RES Cost Allocation'!F$962*100%)","v":0},{"$f":"+E$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","206-v",{"$f":"ROUNDDOWN(MIN($E348*'(21) RES Cost Allocation'!F$962*0.5),2)","v":0},{"$f":"+E$41","v":0}]
["DMC SGF 50% - ACA Pregnant Women","PWT19","103a-v",{"$f":"SUM($E348*'(21) RES Cost Allocation'!F$962)-D348","v":0}]
["DMC SGF 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","204-v",{"$f":"SUM($E350*'(21) RES Cost Allocation'!F$962*100%)","v":0},{"$f":"+E$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","206-w",{"$f":"ROUNDDOWN(MIN($E352*'(21) RES Cost Allocation'!F$962*0.65),2)","v":0},{"$f":"+E$43","v":0}]
["DMC SGF 35% - ACA Pregnant Women","PWT21","103a-w",{"$f":"SUM($E352*'(21) RES Cost Allocation'!F$962)-D352","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","206-x",{"$f":"ROUNDDOWN(MIN($E355*'(21) RES Cost Allocation'!F$962*0.65),2)","v":0},{"$f":"+E$44","v":0}]
["DMC SGF 35% - ACA CHIP","CHIPSITA19","103a-x",{"$f":"SUM($E355*'(21) RES Cost Allocation'!F$962)-D355","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN($E358*'(21) RES Cost Allocation'!F$962*0.95),2)","v":0},{"$f":"+E$45","v":0}]
["DMC SGF 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","103a-y",{"$f":"SUM($E358*'(21) RES Cost Allocation'!F$962)-D358","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E360*'(21) RES Cost Allocation'!F$962*0.94),2)","v":0},{"$f":"+E$46","v":0}]
["DMC SGF 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","118a-y",{"$f":"SUM($E360*'(21) RES Cost Allocation'!F$962)-D360","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E368*'(21) RES Cost Allocation'!F$953)-SUM(D288:D366)","v":0}]
[null,null,null,{"$f":"SUM(D288:D367)","v":0},{"$f":"SUM(E288:E367)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC SGF 100% - Minor Consent Clients","MC","103a-mc",{"$f":"SUM($E371*'(21) RES Cost Allocation'!F$962*100%)","v":0},{"$f":"+E$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E375*'(21) RES Cost Allocation'!F$953)-SUM(D371:D373)","v":0}]
[null,null,null,{"$f":"SUM(D371:D374)","v":0},{"$f":"SUM(E371:E374)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC SGF 100% - CalWorks Trafficking Victim","CWTCVAPTV","103a-cw",{"$f":"SUM($E378*'(21) RES Cost Allocation'!F$962*100%)","v":0},{"$f":"+E$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E382*'(21) RES Cost Allocation'!F$953)-SUM(D378:D380)","v":0}]
[null,null,null,{"$f":"SUM(D378:D381)","v":0},{"$f":"SUM(E378:E381)","v":0}]
[]
[null,"Total RES 3.5 Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$236","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!F$963","v":0}]
[]
[]
["RES 3.1 Case Management Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$242","v":0},{"$f":"'(21) RES Cost Allocation'!$E$238","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$242","v":0},{"$f":"'(21) RES Cost Allocation'!$C$238","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E400*'(21) RES Cost Allocation'!G$962*0.5),2)","v":0},{"$f":"+F$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E400*'(21) RES Cost Allocation'!G$962)-D400","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E402*'(21) RES Cost Allocation'!G$962*100%)","v":0},{"$f":"+F$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E404*'(21) RES Cost Allocation'!G$962*100%)","v":0},{"$f":"+F$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E406*'(21) RES Cost Allocation'!G$962*0.88),2)","v":0},{"$f":"+F$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E406*'(21) RES Cost Allocation'!$G$962)-D406","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E408*'(21) RES Cost Allocation'!G$962*100%)","v":0},{"$f":"+F$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E410*'(21) RES Cost Allocation'!G$962*0.88),2)","v":0},{"$f":"+F$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E410*'(21) RES Cost Allocation'!$G$962)-D410","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E413*'(21) RES Cost Allocation'!G$962*0.65),2)","v":0},{"$f":"+F$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E413*'(21) RES Cost Allocation'!G$962)-D413","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E416*'(21) RES Cost Allocation'!G$962*0.65),2)","v":0},{"$f":"+F$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E416*'(21) RES Cost Allocation'!G$962)-D416","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E419*'(21) RES Cost Allocation'!G$962*0.88),2)","v":0},{"$f":"+F$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E419*'(21) RES Cost Allocation'!$G$962)-D419","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E421*'(21) RES Cost Allocation'!G$962*100%)","v":0},{"$f":"+F$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E423*'(21) RES Cost Allocation'!G$962*0.95),2)","v":0},{"$f":"+F$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E423*'(21) RES Cost Allocation'!$G$962)-D423","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$425*'(21) RES Cost Allocation'!$G$962*0.94),2)","v":0},{"$f":"+F$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E425*'(21) RES Cost Allocation'!$G$962)-D425","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E428*'(21) RES Cost Allocation'!G$962*0.88),2)","v":0},{"$f":"+F$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E428*'(21) RES Cost Allocation'!$G$962)-D428","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E431*'(21) RES Cost Allocation'!G$962*0.5),2)","v":0},{"$f":"+F$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E431*'(21) RES Cost Allocation'!G$962)-D431","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E434*'(21) RES Cost Allocation'!G$962*0.88),2)","v":0},{"$f":"+F$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E434*'(21) RES Cost Allocation'!$G$962)-D434","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E437*'(21) RES Cost Allocation'!G$962*0.5),2)","v":0},{"$f":"+F$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E437*'(21) RES Cost Allocation'!G$962)-D437","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E439*'(21) RES Cost Allocation'!G$962*100%)","v":0},{"$f":"+F$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E441*'(21) RES Cost Allocation'!$G$962*0.88),2)","v":0},{"$f":"+F$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E441*'(21) RES Cost Allocation'!$G$962)-D441","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E443*'(21) RES Cost Allocation'!G$962*100%)","v":0},{"$f":"+F$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E445*'(21) RES Cost Allocation'!G$962*0.5),2)","v":0},{"$f":"+F$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E445*'(21) RES Cost Allocation'!G$962)-D445","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E448*'(21) RES Cost Allocation'!G$962*0.95),2)","v":0},{"$f":"+F$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E448*'(21) RES Cost Allocation'!G$962)-D448","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E450*'(21) RES Cost Allocation'!G$962*0.94),2)","v":0},{"$f":"+F$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E450*'(21) RES Cost Allocation'!G$962)-D450","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E453*'(21) RES Cost Allocation'!$G$962*0.65),2)","v":0},{"$f":"+F$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E453*'(21) RES Cost Allocation'!$G$962)-D453","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E456*'(21) RES Cost Allocation'!G$962*0.5),2)","v":0},{"$f":"+F$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E456*'(21) RES Cost Allocation'!G$962)-D456","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E458*'(21) RES Cost Allocation'!G$962*100%)","v":0},{"$f":"+F$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E460*'(21) RES Cost Allocation'!G$962*0.5),2)","v":0},{"$f":"+F$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E460*'(21) RES Cost Allocation'!G$962)-D460","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E462*'(21) RES Cost Allocation'!G$962*100%)","v":0},{"$f":"+F$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E464*'(21) RES Cost Allocation'!G$962*0.65),2)","v":0},{"$f":"+F$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E464*'(21) RES Cost Allocation'!G$962)-D464","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E467*'(21) RES Cost Allocation'!G$962*0.65),2)","v":0},{"$f":"+F$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E467*'(21) RES Cost Allocation'!G$962)-D467","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E470*'(21) RES Cost Allocation'!G$962*0.95),2)","v":0},{"$f":"+F$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E470*'(21) RES Cost Allocation'!G$962)-D470","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E472*'(21) RES Cost Allocation'!G$962*0.94),2)","v":0},{"$f":"+F$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E472*'(21) RES Cost Allocation'!G$962)-D472","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E480*'(21) RES Cost Allocation'!G$953)-SUM(D400:D478)","v":0}]
[null,null,null,{"$f":"SUM(D400:D479)","v":0},{"$f":"SUM(E400:E479)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E483*'(21) RES Cost Allocation'!G$962*100%)","v":0},{"$f":"+F$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E487*'(21) RES Cost Allocation'!G$953)-SUM(D483:D485)","v":0}]
[null,null,null,{"$f":"SUM(D483:D486)","v":0},{"$f":"SUM(E483:E486)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E490*'(21) RES Cost Allocation'!G$962*100%)","v":0},{"$f":"+F$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E494*'(21) RES Cost Allocation'!G$953)-SUM(D490:D492)","v":0}]
[null,null,null,{"$f":"SUM(D490:D493)","v":0},{"$f":"SUM(E490:E493)","v":0}]
[]
[null,"Total RES 3.1 Case Management Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F242","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!G$963","v":0}]
[]
[]
["RES 3.3 Case Management Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$248","v":0},{"$f":"'(21) RES Cost Allocation'!$E$244","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$248","v":0},{"$f":"'(21) RES Cost Allocation'!$C$244","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E512*'(21) RES Cost Allocation'!H$962*0.5),2)","v":0},{"$f":"+G$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E512*'(21) RES Cost Allocation'!H$962)-D512","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E514*'(21) RES Cost Allocation'!H$962*100%)","v":0},{"$f":"+G$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E516*'(21) RES Cost Allocation'!H$962*100%)","v":0},{"$f":"+G$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E518*'(21) RES Cost Allocation'!H$962*0.88),2)","v":0},{"$f":"+G$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E518*'(21) RES Cost Allocation'!H$962)-D518","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E520*'(21) RES Cost Allocation'!H$962*100%)","v":0},{"$f":"+G$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E522*'(21) RES Cost Allocation'!H$962*0.88),2)","v":0},{"$f":"+G$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E522*'(21) RES Cost Allocation'!H$962)-D522","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E525*'(21) RES Cost Allocation'!H$962*0.65),2)","v":0},{"$f":"+G$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E525*'(21) RES Cost Allocation'!H$962)-D525","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E528*'(21) RES Cost Allocation'!H$962*0.65),2)","v":0},{"$f":"+G$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E528*'(21) RES Cost Allocation'!H$962)-D528","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E531*'(21) RES Cost Allocation'!H$962*0.88),2)","v":0},{"$f":"+G$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E531*'(21) RES Cost Allocation'!H$962)-D531","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E533*'(21) RES Cost Allocation'!H$962*100%)","v":0},{"$f":"+G$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E535*'(21) RES Cost Allocation'!H$962*0.95),2)","v":0},{"$f":"+G$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E535*'(21) RES Cost Allocation'!H$962)-D535","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$537*'(21) RES Cost Allocation'!$H$962*0.94),2)","v":0},{"$f":"+G$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E537*'(21) RES Cost Allocation'!H$962)-D537","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E540*'(21) RES Cost Allocation'!H$962*0.88),2)","v":0},{"$f":"+G$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E540*'(21) RES Cost Allocation'!H$962)-D540","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E543*'(21) RES Cost Allocation'!H$962*0.5),2)","v":0},{"$f":"+G$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E543*'(21) RES Cost Allocation'!H$962)-D543","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E546*'(21) RES Cost Allocation'!H$962*0.88),2)","v":0},{"$f":"+G$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E546*'(21) RES Cost Allocation'!H$962)-D546","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E549*'(21) RES Cost Allocation'!H$962*0.5),2)","v":0},{"$f":"+G$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E549*'(21) RES Cost Allocation'!H$962)-D549","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E551*'(21) RES Cost Allocation'!H$962*100%)","v":0},{"$f":"+G$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E553*'(21) RES Cost Allocation'!H$962*0.88),2)","v":0},{"$f":"+G$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E553*'(21) RES Cost Allocation'!H$962)-D553","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E555*'(21) RES Cost Allocation'!H$962*100%)","v":0},{"$f":"+D$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E557*'(21) RES Cost Allocation'!H$962*0.5),2)","v":0},{"$f":"+G$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E557*'(21) RES Cost Allocation'!H$962)-D557","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E560*'(21) RES Cost Allocation'!H$962*0.95),2)","v":0},{"$f":"+G$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E560*'(21) RES Cost Allocation'!H$962)-D560","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E562*'(21) RES Cost Allocation'!H$962*0.94),2)","v":0},{"$f":"+G$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E562*'(21) RES Cost Allocation'!H$962)-D562","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E565*'(21) RES Cost Allocation'!H$962*0.65),2)","v":0},{"$f":"+G$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E565*'(21) RES Cost Allocation'!H$962)-D565","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E568*'(21) RES Cost Allocation'!H$962*0.5),2)","v":0},{"$f":"+G$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E568*'(21) RES Cost Allocation'!H$962)-D568","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E570*'(21) RES Cost Allocation'!H$962*100%)","v":0},{"$f":"+G$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E572*'(21) RES Cost Allocation'!H$962*0.5),2)","v":0},{"$f":"+G$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E572*'(21) RES Cost Allocation'!H$962)-D572","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E574*'(21) RES Cost Allocation'!H$962*100%)","v":0},{"$f":"+G$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E576*'(21) RES Cost Allocation'!H$962*0.65),2)","v":0},{"$f":"+G$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E576*'(21) RES Cost Allocation'!H$962)-D576","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E579*'(21) RES Cost Allocation'!H$962*0.65),2)","v":0},{"$f":"+G$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E579*'(21) RES Cost Allocation'!H$962)-D579","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E582*'(21) RES Cost Allocation'!H$962*0.95),2)","v":0},{"$f":"+G$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E582*'(21) RES Cost Allocation'!H$962)-D582","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E584*'(21) RES Cost Allocation'!H$962*0.94),2)","v":0},{"$f":"+G$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E584*'(21) RES Cost Allocation'!H$962)-D584","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E592*'(21) RES Cost Allocation'!H$953)-SUM(D512:D590)","v":0}]
[null,null,null,{"$f":"SUM(D512:D591)","v":0},{"$f":"SUM(E512:E591)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E595*'(21) RES Cost Allocation'!H$962*100%)","v":0},{"$f":"+G$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E599*'(21) RES Cost Allocation'!H$953)-SUM(D595:D597)","v":0}]
[null,null,null,{"$f":"SUM(D595:D598)","v":0},{"$f":"SUM(E595:E598)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E602*'(21) RES Cost Allocation'!H$962*100%)","v":0},{"$f":"+G$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E606*'(21) RES Cost Allocation'!H$953)-SUM(D602:D604)","v":0}]
[null,null,null,{"$f":"SUM(D602:D605)","v":0},{"$f":"SUM(E602:E605)","v":0}]
[]
[null,"Total RES 3.3 Case Management Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F248","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!H$963","v":0}]
[]
[]
["RES 3.5 Case Management Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$254","v":0},{"$f":"'(21) RES Cost Allocation'!$E$250","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$254","v":0},{"$f":"'(21) RES Cost Allocation'!$C$250","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E624*'(21) RES Cost Allocation'!I$962*0.5),2)","v":0},{"$f":"+H$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E624*'(21) RES Cost Allocation'!I$962)-D624","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E626*'(21) RES Cost Allocation'!I$962*100%)","v":0},{"$f":"+H$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E628*'(21) RES Cost Allocation'!I$962*100%)","v":0},{"$f":"+H$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E630*'(21) RES Cost Allocation'!I$962*0.88),2)","v":0},{"$f":"+H$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E630*'(21) RES Cost Allocation'!$I$962)-D630","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E632*'(21) RES Cost Allocation'!I$962*100%)","v":0},{"$f":"+H$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E634*'(21) RES Cost Allocation'!I$962*0.88),2)","v":0},{"$f":"+H$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E634*'(21) RES Cost Allocation'!$I$962)-D634","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E637*'(21) RES Cost Allocation'!I$962*0.65),2)","v":0},{"$f":"+H$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E637*'(21) RES Cost Allocation'!I$962)-D637","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E640*'(21) RES Cost Allocation'!I$962*0.65),2)","v":0},{"$f":"+H$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E640*'(21) RES Cost Allocation'!I$962)-D640","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E643*'(21) RES Cost Allocation'!I$962*0.88),2)","v":0},{"$f":"+H$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E643*'(21) RES Cost Allocation'!$I$962)-D643","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E645*'(21) RES Cost Allocation'!I$962*100%)","v":0},{"$f":"+H$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E647*'(21) RES Cost Allocation'!I$962*0.95),2)","v":0},{"$f":"+H$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E647*'(21) RES Cost Allocation'!$I$962)-D647","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$649*'(21) RES Cost Allocation'!$I$962*0.94),2)","v":0},{"$f":"+H$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E649*'(21) RES Cost Allocation'!$I$962)-D649","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E652*'(21) RES Cost Allocation'!I$962*0.88),2)","v":0},{"$f":"+H$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E652*'(21) RES Cost Allocation'!$I$962)-D652","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E655*'(21) RES Cost Allocation'!I$962*0.5),2)","v":0},{"$f":"+H$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E655*'(21) RES Cost Allocation'!I$962)-D655","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E658*'(21) RES Cost Allocation'!I$962*0.88),2)","v":0},{"$f":"+H$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E658*'(21) RES Cost Allocation'!$I$962)-D658","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E661*'(21) RES Cost Allocation'!I$962*0.5),2)","v":0},{"$f":"+H$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E661*'(21) RES Cost Allocation'!I$962)-D661","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E663*'(21) RES Cost Allocation'!I$962*100%)","v":0},{"$f":"+H$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E665*'(21) RES Cost Allocation'!I$962*0.88),2)","v":0},{"$f":"+H$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E665*'(21) RES Cost Allocation'!$I$962)-D665","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E667*'(21) RES Cost Allocation'!I$962*100%)","v":0},{"$f":"+H$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E669*'(21) RES Cost Allocation'!I$962*0.5),2)","v":0},{"$f":"+H$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E669*'(21) RES Cost Allocation'!I$962)-D669","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E672*'(21) RES Cost Allocation'!I$962*0.95),2)","v":0},{"$f":"+H$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E672*'(21) RES Cost Allocation'!I$962)-D672","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E674*'(21) RES Cost Allocation'!I$962*0.94),2)","v":0},{"$f":"+H$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E674*'(21) RES Cost Allocation'!I$962)-D674","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E677*'(21) RES Cost Allocation'!I$962*0.65),2)","v":0},{"$f":"+H$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E677*'(21) RES Cost Allocation'!I$962)-D677","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E680*'(21) RES Cost Allocation'!I$962*0.5),2)","v":0},{"$f":"+H$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E680*'(21) RES Cost Allocation'!I$962)-D680","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E682*'(21) RES Cost Allocation'!I$962*100%)","v":0},{"$f":"+H$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E684*'(21) RES Cost Allocation'!I$962*0.5),2)","v":0},{"$f":"+H$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E684*'(21) RES Cost Allocation'!I$962)-D684","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E686*'(21) RES Cost Allocation'!I$962*100%)","v":0},{"$f":"+H$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E688*'(21) RES Cost Allocation'!I$962*0.65),2)","v":0},{"$f":"+H$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E688*'(21) RES Cost Allocation'!I$962)-D688","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E691*'(21) RES Cost Allocation'!I$962*0.65),2)","v":0},{"$f":"+H$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E691*'(21) RES Cost Allocation'!I$962)-D691","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E694*'(21) RES Cost Allocation'!I$962*0.95),2)","v":0},{"$f":"+H$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E694*'(21) RES Cost Allocation'!I$962)-D694","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E696*'(21) RES Cost Allocation'!I$962*0.94),2)","v":0},{"$f":"+H$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E696*'(21) RES Cost Allocation'!I$962)-D696","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E704*'(21) RES Cost Allocation'!I$953)-SUM(D624:D702)","v":0}]
[null,null,null,{"$f":"SUM(D624:D703)","v":0},{"$f":"SUM(E624:E702)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E707*'(21) RES Cost Allocation'!I$962*100%)","v":0},{"$f":"+H$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E711*'(21) RES Cost Allocation'!I$953)-SUM(D707:D709)","v":0}]
[null,null,null,{"$f":"SUM(D707:D710)","v":0},{"$f":"SUM(E707:E709)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E714*'(21) RES Cost Allocation'!I$962*100%)","v":0},{"$f":"+H$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E718*'(21) RES Cost Allocation'!I$953)-SUM(D714:D716)","v":0}]
[null,null,null,{"$f":"SUM(D714:D717)","v":0},{"$f":"SUM(E714:E716)","v":0}]
[]
[null,"Total RES 3.5 Case Management Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F254","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!I$963","v":0}]
[]
[]
["RES 3.2 WM Case Management Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$260","v":0},{"$f":"'(21) RES Cost Allocation'!$E$256","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$260","v":0},{"$f":"'(21) RES Cost Allocation'!$C$256","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E736*'(21) RES Cost Allocation'!J$962*0.5),2)","v":0},{"$f":"+I$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E736*'(21) RES Cost Allocation'!J$962)-D736","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E738*'(21) RES Cost Allocation'!J$962*100%)","v":0},{"$f":"+I$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E740*'(21) RES Cost Allocation'!J$962*100%)","v":0},{"$f":"+I$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E742*'(21) RES Cost Allocation'!J$962*0.88),2)","v":0},{"$f":"+I$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E742*'(21) RES Cost Allocation'!$J$962)-D742","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E744*'(21) RES Cost Allocation'!J$962*100%)","v":0},{"$f":"+I$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E746*'(21) RES Cost Allocation'!J$962*0.88),2)","v":0},{"$f":"+I$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E746*'(21) RES Cost Allocation'!$J$962)-D746","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E749*'(21) RES Cost Allocation'!J$962*0.65),2)","v":0},{"$f":"+I$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E749*'(21) RES Cost Allocation'!J$962)-D749","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E752*'(21) RES Cost Allocation'!J$962*0.65),2)","v":0},{"$f":"+I$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E752*'(21) RES Cost Allocation'!J$962)-D752","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E755*'(21) RES Cost Allocation'!J$962*0.88),2)","v":0},{"$f":"+I$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E755*'(21) RES Cost Allocation'!$J$962)-D755","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E757*'(21) RES Cost Allocation'!J$962*100%)","v":0},{"$f":"+I$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E759*'(21) RES Cost Allocation'!J$962*0.95),2)","v":0},{"$f":"+I$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E759*'(21) RES Cost Allocation'!$J$962)-D759","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$761*'(21) RES Cost Allocation'!$J$962*0.94),2)","v":0},{"$f":"+I$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E761*'(21) RES Cost Allocation'!$J$962)-D761","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E764*'(21) RES Cost Allocation'!J$962*0.88),2)","v":0},{"$f":"+I$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E764*'(21) RES Cost Allocation'!$J$962)-D764","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E767*'(21) RES Cost Allocation'!J$962*0.5),2)","v":0},{"$f":"+I$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E767*'(21) RES Cost Allocation'!J$962)-D767","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E770*'(21) RES Cost Allocation'!J$962*0.88),2)","v":0},{"$f":"+I$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E770*'(21) RES Cost Allocation'!$J$962)-D770","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E773*'(21) RES Cost Allocation'!J$962*0.5),2)","v":0},{"$f":"+I$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E773*'(21) RES Cost Allocation'!J$962)-D773","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E775*'(21) RES Cost Allocation'!J$962*100%)","v":0},{"$f":"+I$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E777*'(21) RES Cost Allocation'!J$962*0.88),2)","v":0},{"$f":"+I$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E777*'(21) RES Cost Allocation'!$J$962)-D777","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E779*'(21) RES Cost Allocation'!J$962*100%)","v":0},{"$f":"+I$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E781*'(21) RES Cost Allocation'!J$962*0.5),2)","v":0},{"$f":"+I$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E781*'(21) RES Cost Allocation'!J$962)-D781","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E784*'(21) RES Cost Allocation'!J$962*0.95),2)","v":0},{"$f":"+I$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E784*'(21) RES Cost Allocation'!J$962)-D784","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E786*'(21) RES Cost Allocation'!J$962*0.94),2)","v":0},{"$f":"+I$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E786*'(21) RES Cost Allocation'!J$962)-D786","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E789*'(21) RES Cost Allocation'!J$962*0.65),2)","v":0},{"$f":"+I$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E789*'(21) RES Cost Allocation'!J$962)-D789","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E792*'(21) RES Cost Allocation'!J$962*0.5),2)","v":0},{"$f":"+I$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E792*'(21) RES Cost Allocation'!J$962)-D792","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E794*'(21) RES Cost Allocation'!J$962*100%)","v":0},{"$f":"+I$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E796*'(21) RES Cost Allocation'!J$962*0.5),2)","v":0},{"$f":"+I$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E796*'(21) RES Cost Allocation'!J$962)-D796","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E798*'(21) RES Cost Allocation'!J$962*100%)","v":0},{"$f":"+I$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E800*'(21) RES Cost Allocation'!J$962*0.65),2)","v":0},{"$f":"+I$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E800*'(21) RES Cost Allocation'!J$962)-D800","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E803*'(21) RES Cost Allocation'!J$962*0.65),2)","v":0},{"$f":"+I$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E803*'(21) RES Cost Allocation'!J$962)-D803","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E806*'(21) RES Cost Allocation'!J$962*0.95),2)","v":0},{"$f":"+I$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E806*'(21) RES Cost Allocation'!J$962)-D806","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E808*'(21) RES Cost Allocation'!J$962*0.94),2)","v":0},{"$f":"+I$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E808*'(21) RES Cost Allocation'!J$962)-D808","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E816*'(21) RES Cost Allocation'!J$953)-SUM(D736:D814)","v":0}]
[null,null,null,{"$f":"SUM(D736:D815)","v":0},{"$f":"SUM(E736:E814)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E819*'(21) RES Cost Allocation'!J$962*100%)","v":0},{"$f":"+I$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E823*'(21) RES Cost Allocation'!J$953)-SUM(D819:D821)","v":0}]
[null,null,null,{"$f":"SUM(D819:D822)","v":0},{"$f":"SUM(E819:E821)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E826*'(21) RES Cost Allocation'!J$962*100%)","v":0},{"$f":"+I$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E830*'(21) RES Cost Allocation'!J$953)-SUM(D826:D828)","v":0}]
[null,null,null,{"$f":"SUM(D826:D829)","v":0},{"$f":"SUM(E826:E828)","v":0}]
[]
[null,"Total RES 3.2 WM Case Management Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F260","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!J$963","v":0}]
[]
[]
["RES 3.1 Physician Consultation Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$266","v":0},{"$f":"'(21) RES Cost Allocation'!$E$262","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$266","v":0},{"$f":"'(21) RES Cost Allocation'!$C$262","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E848*'(21) RES Cost Allocation'!K$962*0.5),2)","v":0},{"$f":"+J$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E848*'(21) RES Cost Allocation'!K$962)-D848","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E850*'(21) RES Cost Allocation'!K$962*100%)","v":0},{"$f":"+J$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E852*'(21) RES Cost Allocation'!K$962*100%)","v":0},{"$f":"+J$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E854*'(21) RES Cost Allocation'!K$962*0.88),2)","v":0},{"$f":"+J$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E854*'(21) RES Cost Allocation'!K$962)-D854","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E856*'(21) RES Cost Allocation'!K$962*100%)","v":0},{"$f":"+J$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E858*'(21) RES Cost Allocation'!K$962*0.88),2)","v":0},{"$f":"+J$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E858*'(21) RES Cost Allocation'!K$962)-D858","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E861*'(21) RES Cost Allocation'!K$962*0.65),2)","v":0},{"$f":"+J$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E861*'(21) RES Cost Allocation'!K$962)-D861","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E864*'(21) RES Cost Allocation'!K$962*0.65),2)","v":0},{"$f":"+J$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E864*'(21) RES Cost Allocation'!K$962)-D864","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E867*'(21) RES Cost Allocation'!K$962*0.88),2)","v":0},{"$f":"+J$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E867*'(21) RES Cost Allocation'!K$962)-D867","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E869*'(21) RES Cost Allocation'!K$962*100%)","v":0},{"$f":"+J$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E871*'(21) RES Cost Allocation'!K$962*0.95),2)","v":0},{"$f":"+J$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E871*'(21) RES Cost Allocation'!K$962)-D871","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$873*'(21) RES Cost Allocation'!$K$962*0.94),2)","v":0},{"$f":"+J$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E873*'(21) RES Cost Allocation'!K$962)-D873","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E876*'(21) RES Cost Allocation'!K$962*0.88),2)","v":0},{"$f":"+J$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E876*'(21) RES Cost Allocation'!K$962)-D876","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E879*'(21) RES Cost Allocation'!K$962*0.5),2)","v":0},{"$f":"+J$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E879*'(21) RES Cost Allocation'!K$962)-D879","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E882*'(21) RES Cost Allocation'!K$962*0.88),2)","v":0},{"$f":"+J$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E882*'(21) RES Cost Allocation'!K$962)-D882","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E885*'(21) RES Cost Allocation'!K$962*0.5),2)","v":0},{"$f":"+J$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E885*'(21) RES Cost Allocation'!K$962)-D885","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E887*'(21) RES Cost Allocation'!K$962*100%)","v":0},{"$f":"+J$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E889*'(21) RES Cost Allocation'!K$962*0.88),2)","v":0},{"$f":"+J$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E889*'(21) RES Cost Allocation'!K$962)-D889","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E891*'(21) RES Cost Allocation'!K$962*100%)","v":0},{"$f":"+J$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E893*'(21) RES Cost Allocation'!K$962*0.5),2)","v":0},{"$f":"+J$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E893*'(21) RES Cost Allocation'!K$962)-D893","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E896*'(21) RES Cost Allocation'!K$962*0.95),2)","v":0},{"$f":"+J$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E896*'(21) RES Cost Allocation'!K$962)-D896","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E898*'(21) RES Cost Allocation'!K$962*0.94),2)","v":0},{"$f":"+J$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E898*'(21) RES Cost Allocation'!K$962)-D898","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E901*'(21) RES Cost Allocation'!K$962*0.65),2)","v":0},{"$f":"+J$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E901*'(21) RES Cost Allocation'!K$962)-D901","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E904*'(21) RES Cost Allocation'!K$962*0.5),2)","v":0},{"$f":"+J$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E904*'(21) RES Cost Allocation'!K$962)-D904","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E906*'(21) RES Cost Allocation'!K$962*100%)","v":0},{"$f":"+J$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E908*'(21) RES Cost Allocation'!K$962*0.5),2)","v":0},{"$f":"+J$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E908*'(21) RES Cost Allocation'!K$962)-D908","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E910*'(21) RES Cost Allocation'!K$962*100%)","v":0},{"$f":"+J$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E912*'(21) RES Cost Allocation'!K$962*0.65),2)","v":0},{"$f":"+J$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E912*'(21) RES Cost Allocation'!K$962)-D912","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E915*'(21) RES Cost Allocation'!K$962*0.65),2)","v":0},{"$f":"+J$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E915*'(21) RES Cost Allocation'!K$962)-D915","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E918*'(21) RES Cost Allocation'!K$962*0.95),2)","v":0},{"$f":"+J$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E918*'(21) RES Cost Allocation'!K$962)-D918","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E920*'(21) RES Cost Allocation'!K$962*0.94),2)","v":0},{"$f":"+J$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E920*'(21) RES Cost Allocation'!K$962)-D920","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E928*'(21) RES Cost Allocation'!K$953)-SUM(D848:D926)","v":0}]
[null,null,null,{"$f":"SUM(D848:D927)","v":0},{"$f":"SUM(E848:E926)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E931*'(21) RES Cost Allocation'!K$962*100%)","v":0},{"$f":"+J$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E935*'(21) RES Cost Allocation'!K$953)-SUM(D931:D933)","v":0}]
[null,null,null,{"$f":"SUM(D931:D934)","v":0},{"$f":"SUM(E931:E933)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E938*'(21) RES Cost Allocation'!K$962*100%)","v":0},{"$f":"+J$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E942*'(21) RES Cost Allocation'!K$953)-SUM(D938:D940)","v":0}]
[null,null,null,{"$f":"SUM(D938:D941)","v":0},{"$f":"SUM(E938:E940)","v":0}]
[]
[null,"Total RES 3.1 Physician Consultation Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F266","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!K$963","v":0}]
[]
[]
["RES 3.3 Physician Consultation Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$272","v":0},{"$f":"'(21) RES Cost Allocation'!$E$268","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$272","v":0},{"$f":"'(21) RES Cost Allocation'!$C$268","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E960*'(21) RES Cost Allocation'!L$962*0.5),2)","v":0},{"$f":"+K$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E960*'(21) RES Cost Allocation'!L$962)-D960","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E962*'(21) RES Cost Allocation'!L$962*100%)","v":0},{"$f":"+K$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E964*'(21) RES Cost Allocation'!L$962*100%)","v":0},{"$f":"+K$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E966*'(21) RES Cost Allocation'!L$962*0.88),2)","v":0},{"$f":"+K$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E966*'(21) RES Cost Allocation'!L$962)-D966","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E968*'(21) RES Cost Allocation'!L$962*100%)","v":0},{"$f":"+K$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E970*'(21) RES Cost Allocation'!L$962*0.88),2)","v":0},{"$f":"+K$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E970*'(21) RES Cost Allocation'!L$962)-D970","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E973*'(21) RES Cost Allocation'!L$962*0.65),2)","v":0},{"$f":"+K$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E973*'(21) RES Cost Allocation'!L$962)-D973","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E976*'(21) RES Cost Allocation'!L$962*0.65),2)","v":0},{"$f":"+K$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E976*'(21) RES Cost Allocation'!L$962)-D976","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E979*'(21) RES Cost Allocation'!L$962*0.88),2)","v":0},{"$f":"+K$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E979*'(21) RES Cost Allocation'!L$962)-D979","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E981*'(21) RES Cost Allocation'!L$962*100%)","v":0},{"$f":"+K$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E983*'(21) RES Cost Allocation'!L$962*0.95),2)","v":0},{"$f":"+K$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E983*'(21) RES Cost Allocation'!L$962)-D983","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$985*'(21) RES Cost Allocation'!$L$962*0.94),2)","v":0},{"$f":"+K$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E985*'(21) RES Cost Allocation'!L$962)-D985","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E988*'(21) RES Cost Allocation'!L$962*0.88),2)","v":0},{"$f":"+K$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E988*'(21) RES Cost Allocation'!L$962)-D988","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E991*'(21) RES Cost Allocation'!L$962*0.5),2)","v":0},{"$f":"+K$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E991*'(21) RES Cost Allocation'!L$962)-D991","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E994*'(21) RES Cost Allocation'!$L$962*0.88),2)","v":0},{"$f":"+K$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E994*'(21) RES Cost Allocation'!$L$962)-D994","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E997*'(21) RES Cost Allocation'!L$962*0.5),2)","v":0},{"$f":"+K$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E997*'(21) RES Cost Allocation'!L$962)-D997","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E999*'(21) RES Cost Allocation'!L$962*100%)","v":0},{"$f":"+K$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1001*'(21) RES Cost Allocation'!L$962*0.88),2)","v":0},{"$f":"+K$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1001*'(21) RES Cost Allocation'!L$962)-D1001","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1003*'(21) RES Cost Allocation'!L$962*100%)","v":0},{"$f":"+K$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1005*'(21) RES Cost Allocation'!L$962*0.5),2)","v":0},{"$f":"+K$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1005*'(21) RES Cost Allocation'!L$962)-D1005","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1008*'(21) RES Cost Allocation'!L$962*0.95),2)","v":0},{"$f":"+K$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1008*'(21) RES Cost Allocation'!L$962)-D1008","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1010*'(21) RES Cost Allocation'!L$962*0.94),2)","v":0},{"$f":"+K$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1010*'(21) RES Cost Allocation'!L$962)-D1010","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1013*'(21) RES Cost Allocation'!L$962*0.65),2)","v":0},{"$f":"+K$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1013*'(21) RES Cost Allocation'!L$962)-D1013","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1016*'(21) RES Cost Allocation'!L$962*0.5),2)","v":0},{"$f":"+K$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1016*'(21) RES Cost Allocation'!L$962)-D1016","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1018*'(21) RES Cost Allocation'!L$962*100%)","v":0},{"$f":"+K$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1020*'(21) RES Cost Allocation'!L$962*0.5),2)","v":0},{"$f":"+K$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1020*'(21) RES Cost Allocation'!L$962)-D1020","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1022*'(21) RES Cost Allocation'!L$962*100%)","v":0},{"$f":"+K$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1024*'(21) RES Cost Allocation'!L$962*0.65),2)","v":0},{"$f":"+K$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1024*'(21) RES Cost Allocation'!L$962)-D1024","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1027*'(21) RES Cost Allocation'!L$962*0.65),2)","v":0},{"$f":"+K$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1027*'(21) RES Cost Allocation'!L$962)-D1027","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1030*'(21) RES Cost Allocation'!L$962*0.95),2)","v":0},{"$f":"+K$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1030*'(21) RES Cost Allocation'!L$962)-D1030","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1032*'(21) RES Cost Allocation'!L$962*0.94),2)","v":0},{"$f":"+K$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1032*'(21) RES Cost Allocation'!L$962)-D1032","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1040*'(21) RES Cost Allocation'!L$953)-SUM(D960:D1038)","v":0}]
[null,null,null,{"$f":"SUM(D960:D1039)","v":0},{"$f":"SUM(E960:E1038)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1043*'(21) RES Cost Allocation'!L$962*100%)","v":0},{"$f":"+K$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1047*'(21) RES Cost Allocation'!L$953)-SUM(D1043:D1045)","v":0}]
[null,null,null,{"$f":"SUM(D1043:D1046)","v":0},{"$f":"SUM(E1043:E1045)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1050*'(21) RES Cost Allocation'!L$962*100%)","v":0},{"$f":"+K$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1054*'(21) RES Cost Allocation'!L$953)-SUM(D1050:D1052)","v":0}]
[null,null,null,{"$f":"SUM(D1050:D1053)","v":0},{"$f":"SUM(E1050:E1052)","v":0}]
[]
[null,"Total RES 3.3 Physician Consultation Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F272","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!L$963","v":0}]
[]
[]
["RES 3.5 Physician Consultation Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$278","v":0},{"$f":"'(21) RES Cost Allocation'!$E$274","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$278","v":0},{"$f":"'(21) RES Cost Allocation'!C$274","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1072*'(21) RES Cost Allocation'!M$962*0.5),2)","v":0},{"$f":"+L$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1072*'(21) RES Cost Allocation'!M$962)-D1072","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1074*'(21) RES Cost Allocation'!M$962*100%)","v":0},{"$f":"+L$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1076*'(21) RES Cost Allocation'!M$962*100%)","v":0},{"$f":"+L$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1078*'(21) RES Cost Allocation'!M$962*0.88),2)","v":0},{"$f":"+L$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1078*'(21) RES Cost Allocation'!M$962)-D1078","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1080*'(21) RES Cost Allocation'!M$962*100%)","v":0},{"$f":"+L$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1082*'(21) RES Cost Allocation'!M$962*0.88),2)","v":0},{"$f":"+L$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1082*'(21) RES Cost Allocation'!M$962)-D1082","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1085*'(21) RES Cost Allocation'!M$962*0.65),2)","v":0},{"$f":"+L$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1085*'(21) RES Cost Allocation'!M$962)-D1085","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1088*'(21) RES Cost Allocation'!M$962*0.65),2)","v":0},{"$f":"+L$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1088*'(21) RES Cost Allocation'!M$962)-D1088","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1091*'(21) RES Cost Allocation'!M$962*0.88),2)","v":0},{"$f":"+L$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1091*'(21) RES Cost Allocation'!M$962)-D1091","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1093*'(21) RES Cost Allocation'!M$962*100%)","v":0},{"$f":"+L$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1095*'(21) RES Cost Allocation'!M$962*0.95),2)","v":0},{"$f":"+L$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1095*'(21) RES Cost Allocation'!M$962)-D1095","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1097*'(21) RES Cost Allocation'!$M$962*0.94),2)","v":0},{"$f":"+L$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1097*'(21) RES Cost Allocation'!M$962)-D1097","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1100*'(21) RES Cost Allocation'!M$962*0.88),2)","v":0},{"$f":"+L$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1100*'(21) RES Cost Allocation'!M$962)-D1100","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1103*'(21) RES Cost Allocation'!M$962*0.5),2)","v":0},{"$f":"+L$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1103*'(21) RES Cost Allocation'!M$962)-D1103","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1106*'(21) RES Cost Allocation'!M$962*0.88),2)","v":0},{"$f":"+L$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1106*'(21) RES Cost Allocation'!M$962)-D1106","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1109*'(21) RES Cost Allocation'!M$962*0.5),2)","v":0},{"$f":"+L$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1109*'(21) RES Cost Allocation'!M$962)-D1109","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1111*'(21) RES Cost Allocation'!M$962*100%)","v":0},{"$f":"+L$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1113*'(21) RES Cost Allocation'!M$962*0.88),2)","v":0},{"$f":"+L$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1113*'(21) RES Cost Allocation'!M$962)-D1113","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1115*'(21) RES Cost Allocation'!M$962*100%)","v":0},{"$f":"+L$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1117*'(21) RES Cost Allocation'!M$962*0.5),2)","v":0},{"$f":"+L$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1117*'(21) RES Cost Allocation'!M$962)-D1117","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1120*'(21) RES Cost Allocation'!M$962*0.95),2)","v":0},{"$f":"+L$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1120*'(21) RES Cost Allocation'!M$962)-D1120","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1122*'(21) RES Cost Allocation'!M$962*0.94),2)","v":0},{"$f":"+L$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1122*'(21) RES Cost Allocation'!M$962)-D1122","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1125*'(21) RES Cost Allocation'!M$962*0.65),2)","v":0},{"$f":"+L$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1125*'(21) RES Cost Allocation'!M$962)-D1125","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1128*'(21) RES Cost Allocation'!M$962*0.5),2)","v":0},{"$f":"+L$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1128*'(21) RES Cost Allocation'!M$962)-D1128","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1130*'(21) RES Cost Allocation'!M$962*100%)","v":0},{"$f":"+L$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1132*'(21) RES Cost Allocation'!M$962*0.5),2)","v":0},{"$f":"+L$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1132*'(21) RES Cost Allocation'!M$962)-D1132","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1134*'(21) RES Cost Allocation'!M$962*100%)","v":0},{"$f":"+L$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1136*'(21) RES Cost Allocation'!M$962*0.65),2)","v":0},{"$f":"+L$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1136*'(21) RES Cost Allocation'!M$962)-D1136","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1139*'(21) RES Cost Allocation'!M$962*0.65),2)","v":0},{"$f":"+L$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1139*'(21) RES Cost Allocation'!M$962)-D1139","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1142*'(21) RES Cost Allocation'!M$962*0.95),2)","v":0},{"$f":"+L$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1142*'(21) RES Cost Allocation'!M$962)-D1142","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1144*'(21) RES Cost Allocation'!M$962*0.94),2)","v":0},{"$f":"+L$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1144*'(21) RES Cost Allocation'!M$962)-D1144","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1152*'(21) RES Cost Allocation'!M$953)-SUM(D1072:D1150)","v":0}]
[null,null,null,{"$f":"SUM(D1072:D1151)","v":0},{"$f":"SUM(E1072:E1150)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1155*'(21) RES Cost Allocation'!M$962*100%)","v":0},{"$f":"+L$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1159*'(21) RES Cost Allocation'!M$953)-SUM(D1155:D1157)","v":0}]
[null,null,null,{"$f":"SUM(D1155:D1158)","v":0},{"$f":"SUM(E1155:E1157)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1162*'(21) RES Cost Allocation'!M$962*100%)","v":0},{"$f":"+L$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1166*'(21) RES Cost Allocation'!M$953)-SUM(D1162:D1164)","v":0}]
[null,null,null,{"$f":"SUM(D1162:D1165)","v":0},{"$f":"SUM(E1162:E1164)","v":0}]
[]
[null,"Total RES 3.5 Physician Consultation Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F278","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!M$963","v":0}]
[]
[]
["RES 3.2 WM Physician Consultation Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$284","v":0},{"$f":"'(21) RES Cost Allocation'!$E$280","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$284","v":0},{"$f":"'(21) RES Cost Allocation'!C$280","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1184*'(21) RES Cost Allocation'!N$962*0.5),2)","v":0},{"$f":"+M$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1184*'(21) RES Cost Allocation'!N$962)-D1184","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1186*'(21) RES Cost Allocation'!N$962*100%)","v":0},{"$f":"+M$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1188*'(21) RES Cost Allocation'!N$962*100%)","v":0},{"$f":"+M$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1190*'(21) RES Cost Allocation'!N$962*0.88),2)","v":0},{"$f":"+M$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1190*'(21) RES Cost Allocation'!N$962)-D1190","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1192*'(21) RES Cost Allocation'!N$962*100%)","v":0},{"$f":"+M$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1194*'(21) RES Cost Allocation'!N$962*0.88),2)","v":0},{"$f":"+M$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1194*'(21) RES Cost Allocation'!N$962)-D1194","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1197*'(21) RES Cost Allocation'!N$962*0.65),2)","v":0},{"$f":"+M$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1197*'(21) RES Cost Allocation'!N$962)-D1197","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1200*'(21) RES Cost Allocation'!N$962*0.65),2)","v":0},{"$f":"+M$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1200*'(21) RES Cost Allocation'!N$962)-D1200","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1203*'(21) RES Cost Allocation'!N$962*0.88),2)","v":0},{"$f":"+M$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1203*'(21) RES Cost Allocation'!N$962)-D1203","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1205*'(21) RES Cost Allocation'!N$962*100%)","v":0},{"$f":"+M$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1207*'(21) RES Cost Allocation'!N$962*0.95),2)","v":0},{"$f":"+M$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1207*'(21) RES Cost Allocation'!N$962)-D1207","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1209*'(21) RES Cost Allocation'!$N$962*0.94),2)","v":0},{"$f":"+M$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1209*'(21) RES Cost Allocation'!N$962)-D1209","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1212*'(21) RES Cost Allocation'!N$962*0.88),2)","v":0},{"$f":"+M$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1212*'(21) RES Cost Allocation'!N$962)-D1212","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1215*'(21) RES Cost Allocation'!N$962*0.5),2)","v":0},{"$f":"+M$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1215*'(21) RES Cost Allocation'!N$962)-D1215","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1218*'(21) RES Cost Allocation'!N$962*0.88),2)","v":0},{"$f":"+M$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1218*'(21) RES Cost Allocation'!N$962)-D1218","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1221*'(21) RES Cost Allocation'!N$962*0.5),2)","v":0},{"$f":"+M$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1221*'(21) RES Cost Allocation'!N$962)-D1221","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1223*'(21) RES Cost Allocation'!N$962*100%)","v":0},{"$f":"+M$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1225*'(21) RES Cost Allocation'!N$962*0.88),2)","v":0},{"$f":"+M$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1225*'(21) RES Cost Allocation'!N$962)-D1225","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1227*'(21) RES Cost Allocation'!N$962*100%)","v":0},{"$f":"+M$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1229*'(21) RES Cost Allocation'!N$962*0.5),2)","v":0},{"$f":"+M$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1229*'(21) RES Cost Allocation'!N$962)-D1229","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1232*'(21) RES Cost Allocation'!N$962*0.95),2)","v":0},{"$f":"+M$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1232*'(21) RES Cost Allocation'!N$962)-D1232","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1234*'(21) RES Cost Allocation'!N$962*0.94),2)","v":0},{"$f":"+M$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1234*'(21) RES Cost Allocation'!N$962)-D1234","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1237*'(21) RES Cost Allocation'!N$962*0.65),2)","v":0},{"$f":"+M$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1237*'(21) RES Cost Allocation'!N$962)-D1237","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1240*'(21) RES Cost Allocation'!N$962*0.5),2)","v":0},{"$f":"+M$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1240*'(21) RES Cost Allocation'!N$962)-D1240","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1242*'(21) RES Cost Allocation'!N$962*100%)","v":0},{"$f":"+M$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1244*'(21) RES Cost Allocation'!N$962*0.5),2)","v":0},{"$f":"+M$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1244*'(21) RES Cost Allocation'!N$962)-D1244","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1246*'(21) RES Cost Allocation'!N$962*100%)","v":0},{"$f":"+M$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1248*'(21) RES Cost Allocation'!N$962*0.65),2)","v":0},{"$f":"+M$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1248*'(21) RES Cost Allocation'!N$962)-D1248","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1251*'(21) RES Cost Allocation'!N$962*0.65),2)","v":0},{"$f":"+M$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1251*'(21) RES Cost Allocation'!N$962)-D1251","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1254*'(21) RES Cost Allocation'!N$962*0.95),2)","v":0},{"$f":"+M$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1254*'(21) RES Cost Allocation'!N$962)-D1254","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1256*'(21) RES Cost Allocation'!N$962*0.94),2)","v":0},{"$f":"+M$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1256*'(21) RES Cost Allocation'!N$962)-D1256","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1264*'(21) RES Cost Allocation'!N$953)-SUM(D1184:D1262)","v":0}]
[null,null,null,{"$f":"SUM(D1184:D1263)","v":0},{"$f":"SUM(E1184:E1262)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1267*'(21) RES Cost Allocation'!N$962*100%)","v":0},{"$f":"+M$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1271*'(21) RES Cost Allocation'!N$953)-SUM(D1267:D1269)","v":0}]
[null,null,null,{"$f":"SUM(D1267:D1270)","v":0},{"$f":"SUM(E1267:E1269)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1274*'(21) RES Cost Allocation'!N$962*100%)","v":0},{"$f":"+M$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1278*'(21) RES Cost Allocation'!N$953)-SUM(D1274:D1276)","v":0}]
[null,null,null,{"$f":"SUM(D1274:D1277)","v":0},{"$f":"SUM(E1274:E1276)","v":0}]
[]
[null,"Total RES 3.2 WM Physician Consultation Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F284","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!N$963","v":0}]
[]
[]
["RES 3.1 Recovery Services - Individual - Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$290","v":0},{"$f":"'(21) RES Cost Allocation'!$E$286","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$290","v":0},{"$f":"'(21) RES Cost Allocation'!$C$286","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1296*'(21) RES Cost Allocation'!O$962*0.5),2)","v":0},{"$f":"+N$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1296*'(21) RES Cost Allocation'!O$962)-D1296","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1298*'(21) RES Cost Allocation'!O$962*100%)","v":0},{"$f":"+N$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1300*'(21) RES Cost Allocation'!O$962*100%)","v":0},{"$f":"+N$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1302*'(21) RES Cost Allocation'!O$962*0.88),2)","v":0},{"$f":"+N$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1302*'(21) RES Cost Allocation'!O$962)-D1302","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1304*'(21) RES Cost Allocation'!O$962*100%)","v":0},{"$f":"+N$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1306*'(21) RES Cost Allocation'!O$962*0.88),2)","v":0},{"$f":"+N$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1306*'(21) RES Cost Allocation'!O$962)-D1306","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1309*'(21) RES Cost Allocation'!O$962*0.65),2)","v":0},{"$f":"+N$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1309*'(21) RES Cost Allocation'!O$962)-D1309","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1312*'(21) RES Cost Allocation'!O$962*0.65),2)","v":0},{"$f":"+N$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1312*'(21) RES Cost Allocation'!O$962)-D1312","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1315*'(21) RES Cost Allocation'!O$962*0.88),2)","v":0},{"$f":"+N$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1315*'(21) RES Cost Allocation'!O$962)-D1315","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1317*'(21) RES Cost Allocation'!O$962*100%)","v":0},{"$f":"+N$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1319*'(21) RES Cost Allocation'!O$962*0.95),2)","v":0},{"$f":"+N$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1319*'(21) RES Cost Allocation'!O$962)-D1319","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1321*'(21) RES Cost Allocation'!$O$962*0.94),2)","v":0},{"$f":"+N$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1321*'(21) RES Cost Allocation'!O$962)-D1321","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1324*'(21) RES Cost Allocation'!O$962*0.88),2)","v":0},{"$f":"+N$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1324*'(21) RES Cost Allocation'!O$962)-D1324","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1327*'(21) RES Cost Allocation'!O$962*0.5),2)","v":0},{"$f":"+N$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1327*'(21) RES Cost Allocation'!O$962)-D1327","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1330*'(21) RES Cost Allocation'!O$962*0.88),2)","v":0},{"$f":"+N$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1330*'(21) RES Cost Allocation'!O$962)-D1330","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1333*'(21) RES Cost Allocation'!O$962*0.5),2)","v":0},{"$f":"+N$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1333*'(21) RES Cost Allocation'!O$962)-D1333","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1335*'(21) RES Cost Allocation'!O$962*100%)","v":0},{"$f":"+N$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1337*'(21) RES Cost Allocation'!O$962*0.88),2)","v":0},{"$f":"+N$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1337*'(21) RES Cost Allocation'!O$962)-D1337","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1339*'(21) RES Cost Allocation'!O$962*100%)","v":0},{"$f":"+N$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1341*'(21) RES Cost Allocation'!O$962*0.5),2)","v":0},{"$f":"+N$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1341*'(21) RES Cost Allocation'!O$962)-D1341","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1344*'(21) RES Cost Allocation'!O$962*0.95),2)","v":0},{"$f":"+N$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1344*'(21) RES Cost Allocation'!O$962)-D1344","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1346*'(21) RES Cost Allocation'!O$962*0.94),2)","v":0},{"$f":"+N$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1346*'(21) RES Cost Allocation'!O$962)-D1346","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1349*'(21) RES Cost Allocation'!O$962*0.65),2)","v":0},{"$f":"+N$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1349*'(21) RES Cost Allocation'!O$962)-D1349","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1352*'(21) RES Cost Allocation'!O$962*0.5),2)","v":0},{"$f":"+N$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1352*'(21) RES Cost Allocation'!O$962)-D1352","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1354*'(21) RES Cost Allocation'!O$962*100%)","v":0},{"$f":"+N$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1356*'(21) RES Cost Allocation'!O$962*0.5),2)","v":0},{"$f":"+N$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1356*'(21) RES Cost Allocation'!O$962)-D1356","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1358*'(21) RES Cost Allocation'!O$962*100%)","v":0},{"$f":"+N$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1360*'(21) RES Cost Allocation'!O$962*0.65),2)","v":0},{"$f":"+N$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1360*'(21) RES Cost Allocation'!O$962)-D1360","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1363*'(21) RES Cost Allocation'!O$962*0.65),2)","v":0},{"$f":"+N$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1363*'(21) RES Cost Allocation'!O$962)-D1363","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1366*'(21) RES Cost Allocation'!O$962*0.95),2)","v":0},{"$f":"+N$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1366*'(21) RES Cost Allocation'!O$962)-D1366","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1368*'(21) RES Cost Allocation'!O$962*0.94),2)","v":0},{"$f":"+N$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1368*'(21) RES Cost Allocation'!O$962)-D1368","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1376*'(21) RES Cost Allocation'!O$953)-SUM(D1296:D1374)","v":0}]
[null,null,null,{"$f":"SUM(D1296:D1375)","v":0},{"$f":"SUM(E1296:E1374)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1379*'(21) RES Cost Allocation'!O$962*100%)","v":0},{"$f":"+N$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1383*'(21) RES Cost Allocation'!O$953)-D1379-D1380-D1381","v":0}]
[null,null,null,{"$f":"SUM(D1379:D1382)","v":0},{"$f":"SUM(E1379:E1381)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1386*'(21) RES Cost Allocation'!O$962*100%)","v":0},{"$f":"+N$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1390*'(21) RES Cost Allocation'!O$953)-D1386-D1387-D1388","v":0}]
[null,null,null,{"$f":"SUM(D1386:D1389)","v":0},{"$f":"SUM(E1386:E1389)","v":0}]
[]
[null,"Total RES 3.1 Recovery Services - Individual Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F290","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!O$963","v":0}]
[]
[]
["RES 3.3 Recovery Services - Individual Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$296","v":0},{"$f":"'(21) RES Cost Allocation'!$E$292","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$296","v":0},{"$f":"'(21) RES Cost Allocation'!$C$292","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1408*'(21) RES Cost Allocation'!P$962*0.5),2)","v":0},{"$f":"+O$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1408*'(21) RES Cost Allocation'!P$962)-D1408","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1410*'(21) RES Cost Allocation'!P$962*100%)","v":0},{"$f":"+O$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1412*'(21) RES Cost Allocation'!P$962*100%)","v":0},{"$f":"+O$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1414*'(21) RES Cost Allocation'!P$962*0.88),2)","v":0},{"$f":"+O$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1414*'(21) RES Cost Allocation'!P$962)-D1414","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1416*'(21) RES Cost Allocation'!P$962*100%)","v":0},{"$f":"+O$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1418*'(21) RES Cost Allocation'!P$962*0.88),2)","v":0},{"$f":"+O$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1418*'(21) RES Cost Allocation'!P$962)-D1418","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1421*'(21) RES Cost Allocation'!P$962*0.65),2)","v":0},{"$f":"+O$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1421*'(21) RES Cost Allocation'!P$962)-D1421","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1424*'(21) RES Cost Allocation'!P$962*0.65),2)","v":0},{"$f":"+O$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1424*'(21) RES Cost Allocation'!P$962)-D1424","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1427*'(21) RES Cost Allocation'!P$962*0.88),2)","v":0},{"$f":"+O$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1427*'(21) RES Cost Allocation'!P$962)-D1427","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1429*'(21) RES Cost Allocation'!P$962*100%)","v":0},{"$f":"+O$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1431*'(21) RES Cost Allocation'!P$962*0.95),2)","v":0},{"$f":"+O$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1431*'(21) RES Cost Allocation'!P$962)-D1431","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1433*'(21) RES Cost Allocation'!$P$962*0.94),2)","v":0},{"$f":"+O$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1433*'(21) RES Cost Allocation'!P$962)-D1433","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1436*'(21) RES Cost Allocation'!P$962*0.88),2)","v":0},{"$f":"+O$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1436*'(21) RES Cost Allocation'!P$962)-D1436","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1439*'(21) RES Cost Allocation'!P$962*0.5),2)","v":0},{"$f":"+O$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1439*'(21) RES Cost Allocation'!P$962)-D1439","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1442*'(21) RES Cost Allocation'!P$962*0.88),2)","v":0},{"$f":"+O$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1442*'(21) RES Cost Allocation'!P$962)-D1442","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1445*'(21) RES Cost Allocation'!P$962*0.5),2)","v":0},{"$f":"+O$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1445*'(21) RES Cost Allocation'!P$962)-D1445","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1447*'(21) RES Cost Allocation'!P$962*100%)","v":0},{"$f":"+O$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1449*'(21) RES Cost Allocation'!P$962*0.88),2)","v":0},{"$f":"+O$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1449*'(21) RES Cost Allocation'!P$962)-D1449","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1451*'(21) RES Cost Allocation'!P$962*100%)","v":0},{"$f":"+O$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1453*'(21) RES Cost Allocation'!P$962*0.5),2)","v":0},{"$f":"+O$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1453*'(21) RES Cost Allocation'!P$962)-D1453","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1456*'(21) RES Cost Allocation'!P$962*0.95),2)","v":0},{"$f":"+O$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1456*'(21) RES Cost Allocation'!P$962)-D1456","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1458*'(21) RES Cost Allocation'!P$962*0.94),2)","v":0},{"$f":"+O$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1458*'(21) RES Cost Allocation'!P$962)-D1458","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1461*'(21) RES Cost Allocation'!P$962*0.65),2)","v":0},{"$f":"+O$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1461*'(21) RES Cost Allocation'!P$962)-D1461","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1464*'(21) RES Cost Allocation'!P$962*0.5),2)","v":0},{"$f":"+O$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1464*'(21) RES Cost Allocation'!P$962)-D1464","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1466*'(21) RES Cost Allocation'!P$962*100%)","v":0},{"$f":"+O$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1468*'(21) RES Cost Allocation'!P$962*0.5),2)","v":0},{"$f":"+O$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1468*'(21) RES Cost Allocation'!P$962)-D1468","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1470*'(21) RES Cost Allocation'!P$962*100%)","v":0},{"$f":"+O$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1472*'(21) RES Cost Allocation'!P$962*0.65),2)","v":0},{"$f":"+O$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1472*'(21) RES Cost Allocation'!P$962)-D1472","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1475*'(21) RES Cost Allocation'!P$962*0.65),2)","v":0},{"$f":"+O$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1475*'(21) RES Cost Allocation'!P$962)-D1475","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1478*'(21) RES Cost Allocation'!P$962*0.95),2)","v":0},{"$f":"+O$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1478*'(21) RES Cost Allocation'!P$962)-D1478","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1480*'(21) RES Cost Allocation'!P$962*0.94),2)","v":0},{"$f":"+O$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1480*'(21) RES Cost Allocation'!P$962)-D1480","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1488*'(21) RES Cost Allocation'!P$953)-SUM(D1408:D1486)","v":0}]
[null,null,null,{"$f":"SUM(D1408:D1487)","v":0},{"$f":"SUM(E1408:E1486)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1491*'(21) RES Cost Allocation'!P$962*100%)","v":0},{"$f":"+O$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1495*'(21) RES Cost Allocation'!P$953)-D1491-D1492-D1493","v":0}]
[null,null,null,{"$f":"SUM(D1491:D1494)","v":0},{"$f":"SUM(E1491:E1493)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1498*'(21) RES Cost Allocation'!P$962*100%)","v":0},{"$f":"+O$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1502*'(21) RES Cost Allocation'!P$953)-D1498-D1499-D1500","v":0}]
[null,null,null,{"$f":"SUM(D1498:D1501)","v":0},{"$f":"SUM(E1498:E1501)","v":0}]
[]
[null,"Total RES 3.3 Recovery Services - Individual Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F296","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!P$963","v":0}]
[]
[]
["RES 3.5 Recovery Services - Individual Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$302","v":0},{"$f":"'(21) RES Cost Allocation'!$E$298","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$302","v":0},{"$f":"'(21) RES Cost Allocation'!$C$298","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1520*'(21) RES Cost Allocation'!Q$962*0.5),2)","v":0},{"$f":"+P$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1520*'(21) RES Cost Allocation'!Q$962)-D1520","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1522*'(21) RES Cost Allocation'!Q$962*100%)","v":0},{"$f":"+P$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1524*'(21) RES Cost Allocation'!Q$962*100%)","v":0},{"$f":"+P$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1526*'(21) RES Cost Allocation'!Q$962*0.88),2)","v":0},{"$f":"+P$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1526*'(21) RES Cost Allocation'!Q$962)-D1526","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1528*'(21) RES Cost Allocation'!Q$962*100%)","v":0},{"$f":"+P$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1530*'(21) RES Cost Allocation'!Q$962*0.88),2)","v":0},{"$f":"+P$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1530*'(21) RES Cost Allocation'!Q$962)-D1530","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1533*'(21) RES Cost Allocation'!Q$962*0.65),2)","v":0},{"$f":"+P$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1533*'(21) RES Cost Allocation'!Q$962)-D1533","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1536*'(21) RES Cost Allocation'!Q$962*0.65),2)","v":0},{"$f":"+P$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1536*'(21) RES Cost Allocation'!Q$962)-D1536","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1539*'(21) RES Cost Allocation'!Q$962*0.88),2)","v":0},{"$f":"+P$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1539*'(21) RES Cost Allocation'!Q$962)-D1539","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1541*'(21) RES Cost Allocation'!Q$962*100%)","v":0},{"$f":"+P$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1543*'(21) RES Cost Allocation'!Q$962*0.95),2)","v":0},{"$f":"+P$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1543*'(21) RES Cost Allocation'!Q$962)-D1543","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1545*'(21) RES Cost Allocation'!$Q$962*0.94),2)","v":0},{"$f":"+P$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1545*'(21) RES Cost Allocation'!Q$962)-D1545","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1548*'(21) RES Cost Allocation'!Q$962*0.88),2)","v":0},{"$f":"+P$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1548*'(21) RES Cost Allocation'!Q$962)-D1548","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1551*'(21) RES Cost Allocation'!Q$962*0.5),2)","v":0},{"$f":"+P$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1551*'(21) RES Cost Allocation'!Q$962)-D1551","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1554*'(21) RES Cost Allocation'!Q$962*0.88),2)","v":0},{"$f":"+P$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1554*'(21) RES Cost Allocation'!Q$962)-D1554","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1557*'(21) RES Cost Allocation'!Q$962*0.5),2)","v":0},{"$f":"+P$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1557*'(21) RES Cost Allocation'!Q$962)-D1557","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1559*'(21) RES Cost Allocation'!Q$962*100%)","v":0},{"$f":"+P$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1561*'(21) RES Cost Allocation'!$Q$962*0.88),2)","v":0},{"$f":"+P$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1561*'(21) RES Cost Allocation'!$Q$962)-D1561","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1563*'(21) RES Cost Allocation'!Q$962*100%)","v":0},{"$f":"+P$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1565*'(21) RES Cost Allocation'!Q$962*0.5),2)","v":0},{"$f":"+P$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1565*'(21) RES Cost Allocation'!Q$962)-D1565","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1568*'(21) RES Cost Allocation'!Q$962*0.95),2)","v":0},{"$f":"+P$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1568*'(21) RES Cost Allocation'!Q$962)-D1568","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1570*'(21) RES Cost Allocation'!Q$962*0.94),2)","v":0},{"$f":"+P$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1570*'(21) RES Cost Allocation'!Q$962)-D1570","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1573*'(21) RES Cost Allocation'!$Q$962*0.65),2)","v":0},{"$f":"+P$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1573*'(21) RES Cost Allocation'!$Q$962)-D1573","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1576*'(21) RES Cost Allocation'!Q$962*0.5),2)","v":0},{"$f":"+P$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1576*'(21) RES Cost Allocation'!Q$962)-D1576","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1578*'(21) RES Cost Allocation'!Q$962*100%)","v":0},{"$f":"+P$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1580*'(21) RES Cost Allocation'!Q$962*0.5),2)","v":0},{"$f":"+P$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1580*'(21) RES Cost Allocation'!Q$962)-D1580","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1582*'(21) RES Cost Allocation'!Q$962*100%)","v":0},{"$f":"+P$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1584*'(21) RES Cost Allocation'!Q$962*0.65),2)","v":0},{"$f":"+P$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1584*'(21) RES Cost Allocation'!Q$962)-D1584","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1587*'(21) RES Cost Allocation'!Q$962*0.65),2)","v":0},{"$f":"+P$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1587*'(21) RES Cost Allocation'!Q$962)-D1587","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1590*'(21) RES Cost Allocation'!Q$962*0.95),2)","v":0},{"$f":"+P$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1590*'(21) RES Cost Allocation'!Q$962)-D1590","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1592*'(21) RES Cost Allocation'!Q$962*0.94),2)","v":0},{"$f":"+P$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1592*'(21) RES Cost Allocation'!Q$962)-D1592","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1600*'(21) RES Cost Allocation'!Q$953)-SUM(D1520:D1598)","v":0}]
[null,null,null,{"$f":"SUM(D1520:D1599)","v":0},{"$f":"SUM(E1520:E1598)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1603*'(21) RES Cost Allocation'!Q$962*100%)","v":0},{"$f":"+P$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1607*'(21) RES Cost Allocation'!Q$953)-D1603-D1604-D1605","v":0}]
[null,null,null,{"$f":"SUM(D1603:D1606)","v":0},{"$f":"SUM(E1603:E1605)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1610*'(21) RES Cost Allocation'!Q$962*100%)","v":0},{"$f":"+P$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1614*'(21) RES Cost Allocation'!Q$953)-D1610-D1611-D1612","v":0}]
[null,null,null,{"$f":"SUM(D1610:D1613)","v":0},{"$f":"SUM(E1610:E1613)","v":0}]
[]
[null,"Total RES 3.5 Recovery Services - Individual Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F302","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!Q$963","v":0}]
[]
[]
["RES 3.1 Recovery Services - Group Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$308","v":0},{"$f":"'(21) RES Cost Allocation'!$E$304","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$308","v":0},{"$f":"'(21) RES Cost Allocation'!$C$304","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1632*'(21) RES Cost Allocation'!R$962*0.5),2)","v":0},{"$f":"+Q$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1632*'(21) RES Cost Allocation'!R$962)-D1632","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1634*'(21) RES Cost Allocation'!R$962*100%)","v":0},{"$f":"+Q$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1636*'(21) RES Cost Allocation'!R$962*100%)","v":0},{"$f":"+Q$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1638*'(21) RES Cost Allocation'!R$962*0.88),2)","v":0},{"$f":"+Q$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1638*'(21) RES Cost Allocation'!R$962)-D1638","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1640*'(21) RES Cost Allocation'!R$962*100%)","v":0},{"$f":"+Q$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1642*'(21) RES Cost Allocation'!R$962*0.88),2)","v":0},{"$f":"+Q$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1642*'(21) RES Cost Allocation'!R$962)-D1642","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1645*'(21) RES Cost Allocation'!R$962*0.65),2)","v":0},{"$f":"+Q$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1645*'(21) RES Cost Allocation'!R$962)-D1645","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1648*'(21) RES Cost Allocation'!R$962*0.65),2)","v":0},{"$f":"+Q$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1648*'(21) RES Cost Allocation'!R$962)-D1648","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1651*'(21) RES Cost Allocation'!R$962*0.88),2)","v":0},{"$f":"+Q$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1651*'(21) RES Cost Allocation'!R$962)-D1651","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1653*'(21) RES Cost Allocation'!R$962*100%)","v":0},{"$f":"+Q$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1655*'(21) RES Cost Allocation'!R$962*0.95),2)","v":0},{"$f":"+Q$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1655*'(21) RES Cost Allocation'!R$962)-D1655","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1657*'(21) RES Cost Allocation'!$R$962*0.94),2)","v":0},{"$f":"+Q$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1657*'(21) RES Cost Allocation'!R$962)-D1657","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1660*'(21) RES Cost Allocation'!R$962*0.88),2)","v":0},{"$f":"+Q$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1660*'(21) RES Cost Allocation'!R$962)-D1660","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1663*'(21) RES Cost Allocation'!R$962*0.5),2)","v":0},{"$f":"+Q$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1663*'(21) RES Cost Allocation'!R$962)-D1663","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1666*'(21) RES Cost Allocation'!R$962*0.88),2)","v":0},{"$f":"+Q$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1666*'(21) RES Cost Allocation'!R$962)-D1666","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1669*'(21) RES Cost Allocation'!R$962*0.5),2)","v":0},{"$f":"+Q$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1669*'(21) RES Cost Allocation'!R$962)-D1669","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1671*'(21) RES Cost Allocation'!R$962*100%)","v":0},{"$f":"+Q$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1673*'(21) RES Cost Allocation'!R$962*0.88),2)","v":0},{"$f":"+Q$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1673*'(21) RES Cost Allocation'!R$962)-D1673","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1675*'(21) RES Cost Allocation'!R$962*100%)","v":0},{"$f":"+Q$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1677*'(21) RES Cost Allocation'!R$962*0.5),2)","v":0},{"$f":"+Q$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1677*'(21) RES Cost Allocation'!R$962)-D1677","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1680*'(21) RES Cost Allocation'!R$962*0.95),2)","v":0},{"$f":"+Q$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1680*'(21) RES Cost Allocation'!R$962)-D1680","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1682*'(21) RES Cost Allocation'!R$962*0.94),2)","v":0},{"$f":"+Q$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1682*'(21) RES Cost Allocation'!R$962)-D1682","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1685*'(21) RES Cost Allocation'!R$962*0.65),2)","v":0},{"$f":"+Q$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1685*'(21) RES Cost Allocation'!R$962)-D1685","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1688*'(21) RES Cost Allocation'!R$962*0.5),2)","v":0},{"$f":"+Q$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1688*'(21) RES Cost Allocation'!R$962)-D1688","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1690*'(21) RES Cost Allocation'!R$962*100%)","v":0},{"$f":"+Q$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1692*'(21) RES Cost Allocation'!R$962*0.5),2)","v":0},{"$f":"+Q$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1692*'(21) RES Cost Allocation'!R$962)-D1692","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1694*'(21) RES Cost Allocation'!R$962*100%)","v":0},{"$f":"+Q$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1696*'(21) RES Cost Allocation'!R$962*0.65),2)","v":0},{"$f":"+Q$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1696*'(21) RES Cost Allocation'!R$962)-D1696","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1699*'(21) RES Cost Allocation'!R$962*0.65),2)","v":0},{"$f":"+Q$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1699*'(21) RES Cost Allocation'!R$962)-D1699","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1702*'(21) RES Cost Allocation'!R$962*0.95),2)","v":0},{"$f":"+Q$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1702*'(21) RES Cost Allocation'!R$962)-D1702","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1704*'(21) RES Cost Allocation'!R$962*0.94),2)","v":0},{"$f":"+Q$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1704*'(21) RES Cost Allocation'!R$962)-D1704","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1712*'(21) RES Cost Allocation'!R$953)-SUM(D1632:D1710)","v":0}]
[null,null,null,{"$f":"SUM(D1632:D1711)","v":0},{"$f":"SUM(E1632:E1710)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1715*'(21) RES Cost Allocation'!R$962*100%)","v":0},{"$f":"+Q$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1719*'(21) RES Cost Allocation'!R$953)-D1715-D1716-D1717","v":0}]
[null,null,null,{"$f":"SUM(D1715:D1718)","v":0},{"$f":"SUM(E1715:E1717)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1722*'(21) RES Cost Allocation'!R$962*100%)","v":0},{"$f":"+Q$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1726*'(21) RES Cost Allocation'!R$953)-D1722-D1723-D1724","v":0}]
[null,null,null,{"$f":"SUM(D1722:D1725)","v":0},{"$f":"SUM(E1722:E1725)","v":0}]
[]
[null,"Total RES 3.1 Recovery Services - Group Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F308","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!R$963","v":0}]
[]
[]
["RES 3.3 Recovery Services - Group Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$314","v":0},{"$f":"'(21) RES Cost Allocation'!$E$310","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$314","v":0},{"$f":"'(21) RES Cost Allocation'!$C$310","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1744*'(21) RES Cost Allocation'!S$962*0.5),2)","v":0},{"$f":"+R$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1744*'(21) RES Cost Allocation'!S$962)-D1744","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1746*'(21) RES Cost Allocation'!S$962*100%)","v":0},{"$f":"+R$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1748*'(21) RES Cost Allocation'!S$962*100%)","v":0},{"$f":"+R$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1750*'(21) RES Cost Allocation'!$S$962*0.88),2)","v":0},{"$f":"+R$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1750*'(21) RES Cost Allocation'!S$962)-D1750","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1752*'(21) RES Cost Allocation'!S$962*100%)","v":0},{"$f":"+R$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1754*'(21) RES Cost Allocation'!$S$962*0.88),2)","v":0},{"$f":"+R$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1754*'(21) RES Cost Allocation'!$S$962)-D1754","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1757*'(21) RES Cost Allocation'!S$962*0.65),2)","v":0},{"$f":"+R$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1757*'(21) RES Cost Allocation'!S$962)-D1757","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1760*'(21) RES Cost Allocation'!S$962*0.65),2)","v":0},{"$f":"+R$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1760*'(21) RES Cost Allocation'!S$962)-D1760","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1763*'(21) RES Cost Allocation'!$S$962*0.88),2)","v":0},{"$f":"+R$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1763*'(21) RES Cost Allocation'!S$962)-D1763","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1765*'(21) RES Cost Allocation'!S$962*100%)","v":0},{"$f":"+R$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1767*'(21) RES Cost Allocation'!$S$962*0.95),2)","v":0},{"$f":"+R$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1767*'(21) RES Cost Allocation'!S$962)-D1767","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1769*'(21) RES Cost Allocation'!$S$962*0.94),2)","v":0},{"$f":"+R$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1769*'(21) RES Cost Allocation'!S$962)-D1769","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1772*'(21) RES Cost Allocation'!$S$962*0.88),2)","v":0},{"$f":"+R$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1772*'(21) RES Cost Allocation'!S$962)-D1772","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1775*'(21) RES Cost Allocation'!S$962*0.5),2)","v":0},{"$f":"+R$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1775*'(21) RES Cost Allocation'!S$962)-D1775","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1778*'(21) RES Cost Allocation'!$S$962*0.88),2)","v":0},{"$f":"+R$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1778*'(21) RES Cost Allocation'!S$962)-D1778","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1781*'(21) RES Cost Allocation'!S$962*0.5),2)","v":0},{"$f":"+R$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1781*'(21) RES Cost Allocation'!S$962)-D1781","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1783*'(21) RES Cost Allocation'!S$962*100%)","v":0},{"$f":"+R$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1785*'(21) RES Cost Allocation'!$S$962*0.88),2)","v":0},{"$f":"+R$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1785*'(21) RES Cost Allocation'!$S$962)-D1785","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1787*'(21) RES Cost Allocation'!S$962*100%)","v":0},{"$f":"+R$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1789*'(21) RES Cost Allocation'!S$962*0.5),2)","v":0},{"$f":"+R$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1789*'(21) RES Cost Allocation'!S$962)-D1789","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1792*'(21) RES Cost Allocation'!S$962*0.95),2)","v":0},{"$f":"+R$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1792*'(21) RES Cost Allocation'!S$962)-D1792","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1794*'(21) RES Cost Allocation'!S$962*0.94),2)","v":0},{"$f":"+R$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1794*'(21) RES Cost Allocation'!S$962)-D1794","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1797*'(21) RES Cost Allocation'!S$962*0.5),2)","v":0},{"$f":"+R$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1797*'(21) RES Cost Allocation'!S$962)-D1797","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1799*'(21) RES Cost Allocation'!S$962*100%)","v":0},{"$f":"+R$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1801*'(21) RES Cost Allocation'!S$962*0.5),2)","v":0},{"$f":"+R$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1801*'(21) RES Cost Allocation'!S$962)-D1801","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1803*'(21) RES Cost Allocation'!S$962*100%)","v":0},{"$f":"+R$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1805*'(21) RES Cost Allocation'!S$962*0.65),2)","v":0},{"$f":"+R$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1805*'(21) RES Cost Allocation'!S$962)-D1805","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1808*'(21) RES Cost Allocation'!S$962*0.65),2)","v":0},{"$f":"+R$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1808*'(21) RES Cost Allocation'!S$962)-D1808","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1811*'(21) RES Cost Allocation'!S$962*0.95),2)","v":0},{"$f":"+R$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1811*'(21) RES Cost Allocation'!S$962)-D1811","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1813*'(21) RES Cost Allocation'!S$962*0.94),2)","v":0},{"$f":"+R$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1813*'(21) RES Cost Allocation'!S$962)-D1813","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1821*'(21) RES Cost Allocation'!S$953)-SUM(D1744:D1819)","v":0}]
[null,null,null,{"$f":"SUM(D1744:D1820)","v":0},{"$f":"SUM(E1744:E1819)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1824*'(21) RES Cost Allocation'!S$962*100%)","v":0},{"$f":"+R$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1828*'(21) RES Cost Allocation'!S$953)-D1824-D1825-D1826","v":0}]
[null,null,null,{"$f":"SUM(D1824:D1827)","v":0},{"$f":"SUM(E1824:E1826)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1831*'(21) RES Cost Allocation'!S$962*100%)","v":0},{"$f":"+R$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1835*'(21) RES Cost Allocation'!S$953)-D1831-D1832-D1833","v":0}]
[null,null,null,{"$f":"SUM(D1831:D1834)","v":0},{"$f":"SUM(E1831:E1834)","v":0}]
[]
[null,"Total RES 3.3 Recovery Services - Group Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F314","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!S$963","v":0}]
[]
[]
["RES 3.5 Recovery Services - Group Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$320","v":0},{"$f":"'(21) RES Cost Allocation'!$E$316","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$320","v":0},{"$f":"'(21) RES Cost Allocation'!$C$316","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1853*'(21) RES Cost Allocation'!T$962*0.5),2)","v":0},{"$f":"+S$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1853*'(21) RES Cost Allocation'!T$962)-D1853","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1855*'(21) RES Cost Allocation'!T$962*100%)","v":0},{"$f":"+S$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1857*'(21) RES Cost Allocation'!T$962*100%)","v":0},{"$f":"+S$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1859*'(21) RES Cost Allocation'!T$962*0.88),2)","v":0},{"$f":"+S$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1859*'(21) RES Cost Allocation'!T$962)-D1859","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1861*'(21) RES Cost Allocation'!T$962*100%)","v":0},{"$f":"+S$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1863*'(21) RES Cost Allocation'!T$962*0.88),2)","v":0},{"$f":"+S$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1863*'(21) RES Cost Allocation'!T$962)-D1863","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1866*'(21) RES Cost Allocation'!T$962*0.65),2)","v":0},{"$f":"+S$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1866*'(21) RES Cost Allocation'!T$962)-D1866","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1869*'(21) RES Cost Allocation'!T$962*0.65),2)","v":0},{"$f":"+S$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1869*'(21) RES Cost Allocation'!T$962)-D1869","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1872*'(21) RES Cost Allocation'!T$962*0.88),2)","v":0},{"$f":"+S$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1872*'(21) RES Cost Allocation'!T$962)-D1872","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1874*'(21) RES Cost Allocation'!T$962*100%)","v":0},{"$f":"+S$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1876*'(21) RES Cost Allocation'!T$962*0.95),2)","v":0},{"$f":"+S$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1876*'(21) RES Cost Allocation'!T$962)-D1876","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1878*'(21) RES Cost Allocation'!$T$962*0.94),2)","v":0},{"$f":"+S$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1878*'(21) RES Cost Allocation'!T$962)-D1878","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1881*'(21) RES Cost Allocation'!T$962*0.88),2)","v":0},{"$f":"+S$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1881*'(21) RES Cost Allocation'!T$962)-D1881","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1884*'(21) RES Cost Allocation'!T$962*0.5),2)","v":0},{"$f":"+S$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1884*'(21) RES Cost Allocation'!T$962)-D1884","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1887*'(21) RES Cost Allocation'!T$962*0.88),2)","v":0},{"$f":"+S$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1887*'(21) RES Cost Allocation'!T$962)-D1887","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1890*'(21) RES Cost Allocation'!T$962*0.5),2)","v":0},{"$f":"+S$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1890*'(21) RES Cost Allocation'!T$962)-D1890","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1892*'(21) RES Cost Allocation'!T$962*100%)","v":0},{"$f":"+S$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1894*'(21) RES Cost Allocation'!T$962*0.88),2)","v":0},{"$f":"+S$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1894*'(21) RES Cost Allocation'!T$962)-D1894","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1896*'(21) RES Cost Allocation'!T$962*100%)","v":0},{"$f":"+S$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1898*'(21) RES Cost Allocation'!T$962*0.5),2)","v":0},{"$f":"+S$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1898*'(21) RES Cost Allocation'!T$962)-D1898","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1901*'(21) RES Cost Allocation'!T$962*0.95),2)","v":0},{"$f":"+S$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1901*'(21) RES Cost Allocation'!T$962)-D1901","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1903*'(21) RES Cost Allocation'!T$962*0.94),2)","v":0},{"$f":"+S$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1903*'(21) RES Cost Allocation'!T$962)-D1903","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1906*'(21) RES Cost Allocation'!T$962*0.65),2)","v":0},{"$f":"+S$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1906*'(21) RES Cost Allocation'!T$962)-D1906","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1909*'(21) RES Cost Allocation'!T$962*0.5),2)","v":0},{"$f":"+S$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1909*'(21) RES Cost Allocation'!T$962)-D1909","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1911*'(21) RES Cost Allocation'!T$962*100%)","v":0},{"$f":"+S$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1913*'(21) RES Cost Allocation'!T$962*0.5),2)","v":0},{"$f":"+S$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1913*'(21) RES Cost Allocation'!T$962)-D1913","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1915*'(21) RES Cost Allocation'!T$962*100%)","v":0},{"$f":"+S$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1917*'(21) RES Cost Allocation'!T$962*0.65),2)","v":0},{"$f":"+S$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1917*'(21) RES Cost Allocation'!T$962)-D1917","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1920*'(21) RES Cost Allocation'!T$962*0.65),2)","v":0},{"$f":"+S$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1920*'(21) RES Cost Allocation'!T$962)-D1920","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1923*'(21) RES Cost Allocation'!T$962*0.95),2)","v":0},{"$f":"+S$44","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1923*'(21) RES Cost Allocation'!T$962)-D1923","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1925*'(21) RES Cost Allocation'!T$962*0.94),2)","v":0},{"$f":"+S$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1925*'(21) RES Cost Allocation'!T$962)-D1925","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1933*'(21) RES Cost Allocation'!T$953)-SUM(D1853:D1931)","v":0}]
[null,null,null,{"$f":"SUM(D1853:D1932)","v":0},{"$f":"SUM(E1853:E1931)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1936*'(21) RES Cost Allocation'!T$962*100%)","v":0},{"$f":"+S$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1940*'(21) RES Cost Allocation'!T$953)-D1936-D1937-D1938","v":0}]
[null,null,null,{"$f":"SUM(D1936:D1939)","v":0},{"$f":"SUM(E1936:E1938)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1943*'(21) RES Cost Allocation'!T$962*100%)","v":0},{"$f":"+S$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E1947*'(21) RES Cost Allocation'!T$953)-D1943-D1944-D1945","v":0}]
[null,null,null,{"$f":"SUM(D1943:D1946)","v":0},{"$f":"SUM(E1943:E1946)","v":0}]
[]
[null,"Total RES 3.5 Recovery Services - Group Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F320","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!T$963","v":0}]
[]
[]
["RES 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$326","v":0},{"$f":"'(21) RES Cost Allocation'!$E$322","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$326","v":0},{"$f":"'(21) RES Cost Allocation'!$C$322","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1965*'(21) RES Cost Allocation'!U$962*0.5),2)","v":0},{"$f":"+T$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1965*'(21) RES Cost Allocation'!U$962)-D1965","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1967*'(21) RES Cost Allocation'!U$962*100%)","v":0},{"$f":"+T$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1969*'(21) RES Cost Allocation'!U$962*100%)","v":0},{"$f":"+T$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1971*'(21) RES Cost Allocation'!$U$962*0.88),2)","v":0},{"$f":"+T$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1971*'(21) RES Cost Allocation'!U$962)-D1971","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1973*'(21) RES Cost Allocation'!U$962*100%)","v":0},{"$f":"+T$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1975*'(21) RES Cost Allocation'!$U$962*0.88),2)","v":0},{"$f":"+T$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1975*'(21) RES Cost Allocation'!$U$962)-D1975","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1978*'(21) RES Cost Allocation'!U$962*0.65),2)","v":0},{"$f":"+T$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1978*'(21) RES Cost Allocation'!U$962)-D1978","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1981*'(21) RES Cost Allocation'!U$962*0.65),2)","v":0},{"$f":"+T$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1981*'(21) RES Cost Allocation'!U$962)-D1981","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1984*'(21) RES Cost Allocation'!$U$962*0.88),2)","v":0},{"$f":"+T$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1984*'(21) RES Cost Allocation'!U$962)-D1984","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1986*'(21) RES Cost Allocation'!U$962*100%)","v":0},{"$f":"+T$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1988*'(21) RES Cost Allocation'!$U$962*0.95),2)","v":0},{"$f":"+T$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1988*'(21) RES Cost Allocation'!U$962)-D1988","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$1990*'(21) RES Cost Allocation'!$U$962*0.94),2)","v":0},{"$f":"+T$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E1990*'(21) RES Cost Allocation'!U$962)-D1990","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1993*'(21) RES Cost Allocation'!$U$962*0.88),2)","v":0},{"$f":"+T$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1993*'(21) RES Cost Allocation'!U$962)-D1993","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1996*'(21) RES Cost Allocation'!U$962*0.5),2)","v":0},{"$f":"+T$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1996*'(21) RES Cost Allocation'!U$962)-D1996","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1999*'(21) RES Cost Allocation'!$U$962*0.88),2)","v":0},{"$f":"+T$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1999*'(21) RES Cost Allocation'!U$962)-D1999","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2002*'(21) RES Cost Allocation'!U$962*0.5),2)","v":0},{"$f":"+T$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2002*'(21) RES Cost Allocation'!U$962)-D2002","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E2004*'(21) RES Cost Allocation'!U$962*100%)","v":0},{"$f":"+T$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2006*'(21) RES Cost Allocation'!$U$962*0.88),2)","v":0},{"$f":"+T$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2006*'(21) RES Cost Allocation'!$U$962)-D2006","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E2008*'(21) RES Cost Allocation'!U$962*100%)","v":0},{"$f":"+T$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2010*'(21) RES Cost Allocation'!U$962*0.5),2)","v":0},{"$f":"+T$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2010*'(21) RES Cost Allocation'!U$962)-D2010","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2013*'(21) RES Cost Allocation'!U$962*0.95),2)","v":0},{"$f":"+T$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2013*'(21) RES Cost Allocation'!U$962)-D2013","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2015*'(21) RES Cost Allocation'!U$962*0.94),2)","v":0},{"$f":"+T$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E2015*'(21) RES Cost Allocation'!U$962)-D2015","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2018*'(21) RES Cost Allocation'!$U$962*0.65),2)","v":0},{"$f":"+T$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2018*'(21) RES Cost Allocation'!$U$962)-D2018","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2021*'(21) RES Cost Allocation'!U$962*0.5),2)","v":0},{"$f":"+T$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2021*'(21) RES Cost Allocation'!U$962)-D2021","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E2023*'(21) RES Cost Allocation'!U$962*100%)","v":0},{"$f":"+T$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2025*'(21) RES Cost Allocation'!U$962*0.5),2)","v":0},{"$f":"+T$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2025*'(21) RES Cost Allocation'!U$962)-D2025","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E2027*'(21) RES Cost Allocation'!U$962*100%)","v":0},{"$f":"+T$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2029*'(21) RES Cost Allocation'!U$962*0.65),2)","v":0},{"$f":"+T$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2029*'(21) RES Cost Allocation'!U$962)-D2029","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2032*'(21) RES Cost Allocation'!U$962*0.65),2)","v":0},{"$f":"+T$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2032*'(21) RES Cost Allocation'!U$962)-D2032","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2035*'(21) RES Cost Allocation'!U$962*0.95),2)","v":0},{"$f":"+T$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2035*'(21) RES Cost Allocation'!U$962)-D2035","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2037*'(21) RES Cost Allocation'!U$962*0.94),2)","v":0},{"$f":"+T$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2037*'(21) RES Cost Allocation'!U$962)-D2037","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2045*'(21) RES Cost Allocation'!U$953)-SUM(D1965:D2043)","v":0}]
[null,null,null,{"$f":"SUM(D1965:D2044)","v":0},{"$f":"SUM(E1965:E2043)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2048*'(21) RES Cost Allocation'!U$962*100%)","v":0},{"$f":"+T$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2052*'(21) RES Cost Allocation'!U$953)-D2048-D2049-D2050","v":0}]
[null,null,null,{"$f":"SUM(D2048:D2051)","v":0},{"$f":"SUM(E2048:E2050)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2055*'(21) RES Cost Allocation'!U$962*100%)","v":0},{"$f":"+T$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2059*'(21) RES Cost Allocation'!U$953)-D2055-D2056-D2057","v":0}]
[null,null,null,{"$f":"SUM(D2055:D2058)","v":0},{"$f":"SUM(E2055:E2058)","v":0}]
[]
[null,"Total RES 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F326","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!U$963","v":0}]
[]
[]
["RES 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$332","v":0},{"$f":"'(21) RES Cost Allocation'!$E$328","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$332","v":0},{"$f":"'(21) RES Cost Allocation'!$C$328","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2077*'(21) RES Cost Allocation'!V$962*0.5),2)","v":0},{"$f":"+U$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2077*'(21) RES Cost Allocation'!V$962)-D2077","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E2079*'(21) RES Cost Allocation'!V$962*100%)","v":0},{"$f":"+U$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2081*'(21) RES Cost Allocation'!V$962*100%)","v":0},{"$f":"+U$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2083*'(21) RES Cost Allocation'!V$962*0.88),2)","v":0},{"$f":"+U$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2083*'(21) RES Cost Allocation'!V$962)-D2083","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E2085*'(21) RES Cost Allocation'!V$962*100%)","v":0},{"$f":"+U$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2087*'(21) RES Cost Allocation'!V$962*0.88),2)","v":0},{"$f":"+U$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2087*'(21) RES Cost Allocation'!V$962)-D2087","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2090*'(21) RES Cost Allocation'!V$962*0.65),2)","v":0},{"$f":"+U$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2090*'(21) RES Cost Allocation'!V$962)-D2090","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2093*'(21) RES Cost Allocation'!V$962*0.65),2)","v":0},{"$f":"+U$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2093*'(21) RES Cost Allocation'!V$962)-D2093","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2096*'(21) RES Cost Allocation'!V$962*0.88),2)","v":0},{"$f":"+U$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2096*'(21) RES Cost Allocation'!V$962)-D2096","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E2098*'(21) RES Cost Allocation'!V$962*100%)","v":0},{"$f":"+U$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2100*'(21) RES Cost Allocation'!V$962*0.95),2)","v":0},{"$f":"+U$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2100*'(21) RES Cost Allocation'!V$962)-D2100","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2102*'(21) RES Cost Allocation'!$V$962*0.94),2)","v":0},{"$f":"+U$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2102*'(21) RES Cost Allocation'!V$962)-D2102","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2105*'(21) RES Cost Allocation'!V$962*0.88),2)","v":0},{"$f":"+U$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2105*'(21) RES Cost Allocation'!V$962)-D2105","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2108*'(21) RES Cost Allocation'!V$962*0.5),2)","v":0},{"$f":"+U$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2108*'(21) RES Cost Allocation'!V$962)-D2108","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2111*'(21) RES Cost Allocation'!V$962*0.88),2)","v":0},{"$f":"+U$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2111*'(21) RES Cost Allocation'!V$962)-D2111","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2114*'(21) RES Cost Allocation'!V$962*0.5),2)","v":0},{"$f":"+U$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2114*'(21) RES Cost Allocation'!V$962)-D2114","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E2116*'(21) RES Cost Allocation'!V$962*100%)","v":0},{"$f":"+U$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2118*'(21) RES Cost Allocation'!V$962*0.88),2)","v":0},{"$f":"+U$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2118*'(21) RES Cost Allocation'!V$962)-D2118","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E2120*'(21) RES Cost Allocation'!V$962*100%)","v":0},{"$f":"+U$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2122*'(21) RES Cost Allocation'!V$962*0.5),2)","v":0},{"$f":"+U$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2122*'(21) RES Cost Allocation'!V$962)-D2122","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2125*'(21) RES Cost Allocation'!V$962*0.95),2)","v":0},{"$f":"+U$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2125*'(21) RES Cost Allocation'!V$962)-D2125","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2127*'(21) RES Cost Allocation'!V$962*0.94),2)","v":0},{"$f":"+U$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E2127*'(21) RES Cost Allocation'!V$962)-D2127","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2130*'(21) RES Cost Allocation'!V$962*0.65),2)","v":0},{"$f":"+U$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2130*'(21) RES Cost Allocation'!V$962)-D2130","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2133*'(21) RES Cost Allocation'!V$962*0.5),2)","v":0},{"$f":"+U$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2133*'(21) RES Cost Allocation'!V$962)-D2133","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E2135*'(21) RES Cost Allocation'!V$962*100%)","v":0},{"$f":"+U$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2137*'(21) RES Cost Allocation'!V$962*0.5),2)","v":0},{"$f":"+U$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2137*'(21) RES Cost Allocation'!V$962)-D2137","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E2139*'(21) RES Cost Allocation'!V$962*100%)","v":0},{"$f":"+U$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2141*'(21) RES Cost Allocation'!V$962*0.65),2)","v":0},{"$f":"+U$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2141*'(21) RES Cost Allocation'!V$962)-D2141","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2144*'(21) RES Cost Allocation'!V$962*0.65),2)","v":0},{"$f":"+U$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2144*'(21) RES Cost Allocation'!V$962)-D2144","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2147*'(21) RES Cost Allocation'!V$962*0.95),2)","v":0},{"$f":"+U$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2147*'(21) RES Cost Allocation'!V$962)-D2147","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2149*'(21) RES Cost Allocation'!V$962*0.94),2)","v":0},{"$f":"+U$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2149*'(21) RES Cost Allocation'!V$962)-D2149","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2157*'(21) RES Cost Allocation'!V$953)-SUM(D2077:D2155)","v":0}]
[null,null,null,{"$f":"SUM(D2077:D2156)","v":0},{"$f":"SUM(E2077:E2155)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2160*'(21) RES Cost Allocation'!V$962*100%)","v":0},{"$f":"+U$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2164*'(21) RES Cost Allocation'!V$953)-D2160-D2161-D2162","v":0}]
[null,null,null,{"$f":"SUM(D2160:D2163)","v":0},{"$f":"SUM(E2160:E2162)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2167*'(21) RES Cost Allocation'!V$962*100%)","v":0},{"$f":"+U$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2171*'(21) RES Cost Allocation'!V$953)-D2167-D2168-D2169","v":0}]
[null,null,null,{"$f":"SUM(D2167:D2170)","v":0},{"$f":"SUM(E2167:E2170)","v":0}]
[]
[null,"Total RES 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$332","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!V$963","v":0}]
[]
[]
["RES 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$338","v":0},{"$f":"'(21) RES Cost Allocation'!$E$334","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$338","v":0},{"$f":"'(21) RES Cost Allocation'!$C$334","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2189*'(21) RES Cost Allocation'!W$962*0.5),2)","v":0},{"$f":"+V$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2189*'(21) RES Cost Allocation'!W$962)-D2189","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E2191*'(21) RES Cost Allocation'!W$962*100%)","v":0},{"$f":"+V$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2193*'(21) RES Cost Allocation'!W$962*100%)","v":0},{"$f":"+V$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2195*'(21) RES Cost Allocation'!$W$962*0.88),2)","v":0},{"$f":"+V$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2195*'(21) RES Cost Allocation'!W$962)-D2195","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E2197*'(21) RES Cost Allocation'!W$962*100%)","v":0},{"$f":"+V$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2199*'(21) RES Cost Allocation'!$W$962*0.88),2)","v":0},{"$f":"+V$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2199*'(21) RES Cost Allocation'!$W$962)-D2199","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2202*'(21) RES Cost Allocation'!W$962*0.65),2)","v":0},{"$f":"+V$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2202*'(21) RES Cost Allocation'!W$962)-D2202","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2205*'(21) RES Cost Allocation'!W$962*0.65),2)","v":0},{"$f":"+V$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2205*'(21) RES Cost Allocation'!W$962)-D2205","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2208*'(21) RES Cost Allocation'!$W$962*0.88),2)","v":0},{"$f":"+V$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2208*'(21) RES Cost Allocation'!W$962)-D2208","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E2210*'(21) RES Cost Allocation'!W$962*100%)","v":0},{"$f":"+V$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2212*'(21) RES Cost Allocation'!$W$962*0.95),2)","v":0},{"$f":"+V$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2212*'(21) RES Cost Allocation'!W$962)-D2212","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2214*'(21) RES Cost Allocation'!$W$962*0.94),2)","v":0},{"$f":"+V$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2214*'(21) RES Cost Allocation'!W$962)-D2214","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2217*'(21) RES Cost Allocation'!$W$962*0.88),2)","v":0},{"$f":"+V$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2217*'(21) RES Cost Allocation'!W$962)-D2217","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2220*'(21) RES Cost Allocation'!W$962*0.5),2)","v":0},{"$f":"+V$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2220*'(21) RES Cost Allocation'!W$962)-D2220","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2223*'(21) RES Cost Allocation'!$W$962*0.88),2)","v":0},{"$f":"+V$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2223*'(21) RES Cost Allocation'!W$962)-D2223","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2226*'(21) RES Cost Allocation'!W$962*0.5),2)","v":0},{"$f":"+V$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2226*'(21) RES Cost Allocation'!W$962)-D2226","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E2228*'(21) RES Cost Allocation'!W$962*100%)","v":0},{"$f":"+V$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2230*'(21) RES Cost Allocation'!$W$962*0.88),2)","v":0},{"$f":"+V$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2230*'(21) RES Cost Allocation'!$W$962)-D2230","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E2232*'(21) RES Cost Allocation'!W$962*100%)","v":0},{"$f":"+V$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2234*'(21) RES Cost Allocation'!W$962*0.5),2)","v":0},{"$f":"+V$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2234*'(21) RES Cost Allocation'!W$962)-D2234","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2237*'(21) RES Cost Allocation'!W$962*0.95),2)","v":0},{"$f":"+V$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2237*'(21) RES Cost Allocation'!W$962)-D2237","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2239*'(21) RES Cost Allocation'!W$962*0.94),2)","v":0},{"$f":"+V$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E2239*'(21) RES Cost Allocation'!W$962)-D2239","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2242*'(21) RES Cost Allocation'!$W$962*0.65),2)","v":0},{"$f":"+V$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2242*'(21) RES Cost Allocation'!$W$962)-D2242","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2245*'(21) RES Cost Allocation'!W$962*0.5),2)","v":0},{"$f":"+V$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2245*'(21) RES Cost Allocation'!W$962)-D2245","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E2247*'(21) RES Cost Allocation'!W$962*100%)","v":0},{"$f":"+V$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2249*'(21) RES Cost Allocation'!W$962*0.5),2)","v":0},{"$f":"+V$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2249*'(21) RES Cost Allocation'!W$962)-D2249","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E2251*'(21) RES Cost Allocation'!W$962*100%)","v":0},{"$f":"+V$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2253*'(21) RES Cost Allocation'!W$962*0.65),2)","v":0},{"$f":"+V$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2253*'(21) RES Cost Allocation'!W$962)-D2253","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2256*'(21) RES Cost Allocation'!W$962*0.65),2)","v":0},{"$f":"+V$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2256*'(21) RES Cost Allocation'!W$962)-D2256","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2259*'(21) RES Cost Allocation'!W$962*0.95),2)","v":0},{"$f":"+V$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2259*'(21) RES Cost Allocation'!W$962)-D2259","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2261*'(21) RES Cost Allocation'!W$962*0.94),2)","v":0},{"$f":"+V$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2261*'(21) RES Cost Allocation'!W$962)-D2261","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2269*'(21) RES Cost Allocation'!W$953)-SUM(D2189:D2267)","v":0}]
[null,null,null,{"$f":"SUM(D2189:D2268)","v":0},{"$f":"SUM(E2189:E2267)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2272*'(21) RES Cost Allocation'!W$962*100%)","v":0},{"$f":"+V$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2276*'(21) RES Cost Allocation'!W$953)-D2272-D2273-D2274","v":0}]
[null,null,null,{"$f":"SUM(D2272:D2275)","v":0},{"$f":"SUM(E2272:E2274)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2279*'(21) RES Cost Allocation'!W$962*100%)","v":0},{"$f":"+V$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2283*'(21) RES Cost Allocation'!W$953)-D2279-D2280-D2281","v":0}]
[null,null,null,{"$f":"SUM(D2279:D2282)","v":0},{"$f":"SUM(E2279:E2282)","v":0}]
[]
[null,"Total RES 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$338","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!W$963","v":0}]
[]
[]
["RES 3.1 Recovery Services - Case Management Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$344","v":0},{"$f":"'(21) RES Cost Allocation'!$E$340","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$344","v":0},{"$f":"'(21) RES Cost Allocation'!$C$340","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2301*'(21) RES Cost Allocation'!X$962*0.5),2)","v":0},{"$f":"+W$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2301*'(21) RES Cost Allocation'!X$962)-D2301","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E2303*'(21) RES Cost Allocation'!X$962*100%)","v":0},{"$f":"+W$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2305*'(21) RES Cost Allocation'!X$962*100%)","v":0},{"$f":"+W$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2307*'(21) RES Cost Allocation'!X$962*0.88),2)","v":0},{"$f":"+W$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2307*'(21) RES Cost Allocation'!X$962)-D2307","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E2309*'(21) RES Cost Allocation'!X$962*100%)","v":0},{"$f":"+W$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2311*'(21) RES Cost Allocation'!X$962*0.88),2)","v":0},{"$f":"+W$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2311*'(21) RES Cost Allocation'!X$962)-D2311","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2314*'(21) RES Cost Allocation'!X$962*0.65),2)","v":0},{"$f":"+W$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2314*'(21) RES Cost Allocation'!X$962)-D2314","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2317*'(21) RES Cost Allocation'!X$962*0.65),2)","v":0},{"$f":"+W$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2317*'(21) RES Cost Allocation'!X$962)-D2317","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2320*'(21) RES Cost Allocation'!X$962*0.88),2)","v":0},{"$f":"+W$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2320*'(21) RES Cost Allocation'!X$962)-D2320","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E2322*'(21) RES Cost Allocation'!X$962*100%)","v":0},{"$f":"+W$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2324*'(21) RES Cost Allocation'!X$962*0.95),2)","v":0},{"$f":"+W$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2324*'(21) RES Cost Allocation'!X$962)-D2324","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2326*'(21) RES Cost Allocation'!$X$962*0.94),2)","v":0},{"$f":"+W$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2326*'(21) RES Cost Allocation'!X$962)-D2326","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2329*'(21) RES Cost Allocation'!X$962*0.88),2)","v":0},{"$f":"+W$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2329*'(21) RES Cost Allocation'!X$962)-D2329","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2332*'(21) RES Cost Allocation'!X$962*0.5),2)","v":0},{"$f":"+W$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2332*'(21) RES Cost Allocation'!X$962)-D2332","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2335*'(21) RES Cost Allocation'!X$962*0.88),2)","v":0},{"$f":"+W$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2335*'(21) RES Cost Allocation'!X$962)-D2335","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2338*'(21) RES Cost Allocation'!X$962*0.5),2)","v":0},{"$f":"+W$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2338*'(21) RES Cost Allocation'!X$962)-D2338","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E2340*'(21) RES Cost Allocation'!X$962*100%)","v":0},{"$f":"+W$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2342*'(21) RES Cost Allocation'!X$962*0.88),2)","v":0},{"$f":"+W$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2342*'(21) RES Cost Allocation'!X$962)-D2342","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E2344*'(21) RES Cost Allocation'!X$962*100%)","v":0},{"$f":"+W$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2346*'(21) RES Cost Allocation'!X$962*0.5),2)","v":0},{"$f":"+W$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2346*'(21) RES Cost Allocation'!X$962)-D2346","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2349*'(21) RES Cost Allocation'!X$962*0.95),2)","v":0},{"$f":"+W$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2349*'(21) RES Cost Allocation'!X$962)-D2349","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2351*'(21) RES Cost Allocation'!X$962*0.94),2)","v":0},{"$f":"+W$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E2351*'(21) RES Cost Allocation'!X$962)-D2351","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2354*'(21) RES Cost Allocation'!X$962*0.5),2)","v":0},{"$f":"+W$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2354*'(21) RES Cost Allocation'!X$962)-D2354","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E2356*'(21) RES Cost Allocation'!X$962*100%)","v":0},{"$f":"+W$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2358*'(21) RES Cost Allocation'!X$962*0.5),2)","v":0},{"$f":"+W$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2358*'(21) RES Cost Allocation'!X$962)-D2358","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E2360*'(21) RES Cost Allocation'!X$962*100%)","v":0},{"$f":"+W$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2362*'(21) RES Cost Allocation'!X$962*0.65),2)","v":0},{"$f":"+W$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2362*'(21) RES Cost Allocation'!X$962)-D2362","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2365*'(21) RES Cost Allocation'!X$962*0.65),2)","v":0},{"$f":"+W$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2365*'(21) RES Cost Allocation'!X$962)-D2365","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2368*'(21) RES Cost Allocation'!X$962*0.95),2)","v":0},{"$f":"+W$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2368*'(21) RES Cost Allocation'!X$962)-D2368","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2370*'(21) RES Cost Allocation'!X$962*0.94),2)","v":0},{"$f":"+W$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2370*'(21) RES Cost Allocation'!X$962)-D2370","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2378*'(21) RES Cost Allocation'!X$953)-SUM(D2301:D2376)","v":0}]
[null,null,null,{"$f":"SUM(D2301:D2377)","v":0},{"$f":"SUM(E2301:E2376)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2381*'(21) RES Cost Allocation'!X$962*100%)","v":0},{"$f":"+W$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2385*'(21) RES Cost Allocation'!X$953)-D2381-D2382-D2383","v":0}]
[null,null,null,{"$f":"SUM(D2381:D2384)","v":0},{"$f":"SUM(E2381:E2383)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2388*'(21) RES Cost Allocation'!X$962*100%)","v":0},{"$f":"+W$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2392*'(21) RES Cost Allocation'!X$953)-D2388-D2389-D2390","v":0}]
[null,null,null,{"$f":"SUM(D2388:D2391)","v":0},{"$f":"SUM(E2388:E2391)","v":0}]
[]
[null,"Total RES 3.1 Recovery Services - Case Management Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$344","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!X$963","v":0}]
[]
[]
["RES 3.3 Recovery Services - Case Management Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$350","v":0},{"$f":"'(21) RES Cost Allocation'!$E$346","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$350","v":0},{"$f":"'(21) RES Cost Allocation'!$C$346","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2410*'(21) RES Cost Allocation'!Y$962*0.5),2)","v":0},{"$f":"+X$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2410*'(21) RES Cost Allocation'!Y$962)-D2410","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E2412*'(21) RES Cost Allocation'!Y$962*100%)","v":0},{"$f":"+X$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2414*'(21) RES Cost Allocation'!Y$962*100%)","v":0},{"$f":"+X$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2416*'(21) RES Cost Allocation'!$Y$962*0.88),2)","v":0},{"$f":"+X$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2416*'(21) RES Cost Allocation'!$Y$962)-D2416","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E2418*'(21) RES Cost Allocation'!Y$962*100%)","v":0},{"$f":"+X$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2420*'(21) RES Cost Allocation'!$Y$962*0.88),2)","v":0},{"$f":"+X$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2420*'(21) RES Cost Allocation'!$Y$962)-D2420","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2423*'(21) RES Cost Allocation'!Y$962*0.65),2)","v":0},{"$f":"+X$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2423*'(21) RES Cost Allocation'!Y$962)-D2423","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2426*'(21) RES Cost Allocation'!Y$962*0.65),2)","v":0},{"$f":"+X$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2426*'(21) RES Cost Allocation'!Y$962)-D2426","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2429*'(21) RES Cost Allocation'!$Y$962*0.88),2)","v":0},{"$f":"+X$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2429*'(21) RES Cost Allocation'!$Y$962)-D2429","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E2431*'(21) RES Cost Allocation'!Y$962*100%)","v":0},{"$f":"+X$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2433*'(21) RES Cost Allocation'!$Y$962*0.95),2)","v":0},{"$f":"+X$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2433*'(21) RES Cost Allocation'!$Y$962)-D2433","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2435*'(21) RES Cost Allocation'!$Y$962*0.94),2)","v":0},{"$f":"+X$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2435*'(21) RES Cost Allocation'!$Y$962)-D2435","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2438*'(21) RES Cost Allocation'!$Y$962*0.88),2)","v":0},{"$f":"+X$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2438*'(21) RES Cost Allocation'!$Y$962)-D2438","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2441*'(21) RES Cost Allocation'!Y$962*0.5),2)","v":0},{"$f":"+X$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2441*'(21) RES Cost Allocation'!Y$962)-D2441","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2444*'(21) RES Cost Allocation'!$Y$962*0.88),2)","v":0},{"$f":"+X$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2444*'(21) RES Cost Allocation'!$Y$962)-D2444","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2447*'(21) RES Cost Allocation'!Y$962*0.5),2)","v":0},{"$f":"+X$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2447*'(21) RES Cost Allocation'!Y$962)-D2447","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E2449*'(21) RES Cost Allocation'!Y$962*100%)","v":0},{"$f":"+X$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2451*'(21) RES Cost Allocation'!$Y$962*0.88),2)","v":0},{"$f":"+X$34","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2451*'(21) RES Cost Allocation'!$Y$962)-D2451","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E2453*'(21) RES Cost Allocation'!Y$962*100%)","v":0},{"$f":"+D$35","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2455*'(21) RES Cost Allocation'!Y$962*0.5),2)","v":0},{"$f":"+X$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2455*'(21) RES Cost Allocation'!Y$962)-D2455","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2458*'(21) RES Cost Allocation'!Y$962*0.95),2)","v":0},{"$f":"+X$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2458*'(21) RES Cost Allocation'!Y$962)-D2458","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2460*'(21) RES Cost Allocation'!Y$962*0.94),2)","v":0},{"$f":"+X$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E2460*'(21) RES Cost Allocation'!Y$962)-D2460","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2463*'(21) RES Cost Allocation'!$Y$962*0.65),2)","v":0},{"$f":"+X$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2463*'(21) RES Cost Allocation'!$Y$962)-D2463","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2466*'(21) RES Cost Allocation'!Y$962*0.5),2)","v":0},{"$f":"+X$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2466*'(21) RES Cost Allocation'!Y$962)-D2466","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E2468*'(21) RES Cost Allocation'!Y$962*100%)","v":0},{"$f":"+X$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2470*'(21) RES Cost Allocation'!Y$962*0.5),2)","v":0},{"$f":"+X$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2470*'(21) RES Cost Allocation'!Y$962)-D2470","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E2472*'(21) RES Cost Allocation'!Y$962*100%)","v":0},{"$f":"+X$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2474*'(21) RES Cost Allocation'!Y$962*0.65),2)","v":0},{"$f":"+X$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2474*'(21) RES Cost Allocation'!Y$962)-D2474","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2477*'(21) RES Cost Allocation'!Y$962*0.65),2)","v":0},{"$f":"+X$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2477*'(21) RES Cost Allocation'!Y$962)-D2477","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2480*'(21) RES Cost Allocation'!Y$962*0.95),2)","v":0},{"$f":"+X$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2480*'(21) RES Cost Allocation'!Y$962)-D2480","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2482*'(21) RES Cost Allocation'!Y$962*0.94),2)","v":0},{"$f":"+X$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2482*'(21) RES Cost Allocation'!Y$962)-D2482","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2490*'(21) RES Cost Allocation'!Y$953)-SUM(D2410:D2488)","v":0}]
[null,null,null,{"$f":"SUM(D2410:D2489)","v":0},{"$f":"SUM(E2410:E2488)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2493*'(21) RES Cost Allocation'!Y$962*100%)","v":0},{"$f":"+X$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2497*'(21) RES Cost Allocation'!Y$953)-D2493-D2494-D2495","v":0}]
[null,null,null,{"$f":"SUM(D2493:D2496)","v":0},{"$f":"SUM(E2493:E2495)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2500*'(21) RES Cost Allocation'!Y$962*100%)","v":0},{"$f":"+X$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2504*'(21) RES Cost Allocation'!Y$953)-D2500-D2501-D2502","v":0}]
[null,null,null,{"$f":"SUM(D2500:D2503)","v":0},{"$f":"SUM(E2500:E2503)","v":0}]
[]
[null,"Total RES 3.3 Recovery Services - Case Management Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$350","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!Y$963","v":0}]
[]
[]
["RES 3.5 Recovery Services - Case Management Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$356","v":0},{"$f":"'(21) RES Cost Allocation'!$E$352","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$356","v":0},{"$f":"'(21) RES Cost Allocation'!$C$352","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2522*'(21) RES Cost Allocation'!Z$962*0.5),2)","v":0},{"$f":"+Y$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2522*'(21) RES Cost Allocation'!Z$962)-D2522","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E2524*'(21) RES Cost Allocation'!Z$962*100%)","v":0},{"$f":"+Y$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2526*'(21) RES Cost Allocation'!Z$962*100%)","v":0},{"$f":"+Y$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2528*'(21) RES Cost Allocation'!Z$962*0.88),2)","v":0},{"$f":"+Y$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2528*'(21) RES Cost Allocation'!Z$962)-D2528","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E2530*'(21) RES Cost Allocation'!Z$962*100%)","v":0},{"$f":"+Y$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2532*'(21) RES Cost Allocation'!Z$962*0.88),2)","v":0},{"$f":"+Y$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2532*'(21) RES Cost Allocation'!Z$962)-D2532","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2535*'(21) RES Cost Allocation'!Z$962*0.65),2)","v":0},{"$f":"+Y$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2535*'(21) RES Cost Allocation'!Z$962)-D2535","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2538*'(21) RES Cost Allocation'!Z$962*0.65),2)","v":0},{"$f":"+Y$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2538*'(21) RES Cost Allocation'!Z$962)-D2538","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2541*'(21) RES Cost Allocation'!Z$962*0.88),2)","v":0},{"$f":"+Y$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2541*'(21) RES Cost Allocation'!Z$962)-D2541","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E2543*'(21) RES Cost Allocation'!Z$962*100%)","v":0},{"$f":"+Y$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2545*'(21) RES Cost Allocation'!Z$962*0.95),2)","v":0},{"$f":"+Y$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2545*'(21) RES Cost Allocation'!Z$962)-D2545","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2547*'(21) RES Cost Allocation'!$Z$962*0.94),2)","v":0},{"$f":"+Y$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2547*'(21) RES Cost Allocation'!Z$962)-D2547","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2550*'(21) RES Cost Allocation'!Z$962*0.88),2)","v":0},{"$f":"+Y$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2550*'(21) RES Cost Allocation'!Z$962)-D2550","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2553*'(21) RES Cost Allocation'!Z$962*0.5),2)","v":0},{"$f":"+Y$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2553*'(21) RES Cost Allocation'!Z$962)-D2553","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2556*'(21) RES Cost Allocation'!Z$962*0.88),2)","v":0},{"$f":"+Y$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2556*'(21) RES Cost Allocation'!Z$962)-D2556","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2559*'(21) RES Cost Allocation'!Z$962*0.5),2)","v":0},{"$f":"+Y$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2559*'(21) RES Cost Allocation'!Z$962)-D2559","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E2561*'(21) RES Cost Allocation'!Z$962*100%)","v":0},{"$f":"+Y$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2563*'(21) RES Cost Allocation'!Z$962*0.88),2)","v":0},{"$f":"+Y$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2563*'(21) RES Cost Allocation'!Z$962)-D2563","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E2565*'(21) RES Cost Allocation'!Z$962*100%)","v":0},{"$f":"+Y$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2567*'(21) RES Cost Allocation'!Z$962*0.5),2)","v":0},{"$f":"+Y$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2567*'(21) RES Cost Allocation'!Z$962)-D2567","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2570*'(21) RES Cost Allocation'!Z$962*0.95),2)","v":0},{"$f":"+Y$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2570*'(21) RES Cost Allocation'!Z$962)-D2570","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2572*'(21) RES Cost Allocation'!Z$962*0.94),2)","v":0},{"$f":"+Y$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E2572*'(21) RES Cost Allocation'!Z$962)-D2572","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2575*'(21) RES Cost Allocation'!Z$962*0.65),2)","v":0},{"$f":"+Y$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2575*'(21) RES Cost Allocation'!Z$962)-D2575","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2578*'(21) RES Cost Allocation'!Z$962*0.5),2)","v":0},{"$f":"+Y$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2578*'(21) RES Cost Allocation'!Z$962)-D2578","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E2580*'(21) RES Cost Allocation'!Z$962*100%)","v":0},{"$f":"+Y$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2582*'(21) RES Cost Allocation'!Z$962*0.5),2)","v":0},{"$f":"+Y$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2582*'(21) RES Cost Allocation'!Z$962)-D2582","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E2584*'(21) RES Cost Allocation'!Z$962*100%)","v":0},{"$f":"+Y$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2586*'(21) RES Cost Allocation'!Z$962*0.65),2)","v":0},{"$f":"+Y$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2586*'(21) RES Cost Allocation'!Z$962)-D2586","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2589*'(21) RES Cost Allocation'!Z$962*0.65),2)","v":0},{"$f":"+Y$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2589*'(21) RES Cost Allocation'!Z$962)-D2589","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2592*'(21) RES Cost Allocation'!Z$962*0.95),2)","v":0},{"$f":"+Y$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2592*'(21) RES Cost Allocation'!Z$962)-D2592","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2594*'(21) RES Cost Allocation'!Z$962*0.94),2)","v":0},{"$f":"+Y$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2594*'(21) RES Cost Allocation'!Z$962)-D2594","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2602*'(21) RES Cost Allocation'!Z$953)-SUM(D2522:D2600)","v":0}]
[null,null,null,{"$f":"SUM(D2522:D2601)","v":0},{"$f":"SUM(E2522:E2600)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2605*'(21) RES Cost Allocation'!Z$962*100%)","v":0},{"$f":"+Y$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2609*'(21) RES Cost Allocation'!Z$953)-D2605-D2606-D2607","v":0}]
[null,null,null,{"$f":"SUM(D2605:D2608)","v":0},{"$f":"SUM(E2605:E2607)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2612*'(21) RES Cost Allocation'!Z$962*100%)","v":0},{"$f":"+Y$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2616*'(21) RES Cost Allocation'!Z$953)-D2612-D2613-D2614","v":0}]
[null,null,null,{"$f":"SUM(D2612:D2615)","v":0},{"$f":"SUM(E2612:E2615)","v":0}]
[]
[null,"Total RES 3.5 Recovery Services - Case Management Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$356","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!Z$963","v":0}]
[]
[]
["RES 3.2 WM - Clinically Managed Residential Withdrawal Management Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$362","v":0},{"$f":"'(21) RES Cost Allocation'!$E$358","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$362","v":0},{"$f":"'(21) RES Cost Allocation'!$C$358","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2634*'(21) RES Cost Allocation'!AA$962*0.5),2)","v":0},{"$f":"+Z$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2634*'(21) RES Cost Allocation'!AA$962)-D2634","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E2636*'(21) RES Cost Allocation'!AA$962*100%)","v":0},{"$f":"+Z$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2638*'(21) RES Cost Allocation'!AA$962*100%)","v":0},{"$f":"+Z$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2640*'(21) RES Cost Allocation'!$AA$962*0.88),2)","v":0},{"$f":"+Z$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2640*'(21) RES Cost Allocation'!$AA$962)-D2640","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E2642*'(21) RES Cost Allocation'!AA$962*100%)","v":0},{"$f":"+Z$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2644*'(21) RES Cost Allocation'!$AA$962*0.88),2)","v":0},{"$f":"+Z$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2644*'(21) RES Cost Allocation'!$AA$962)-D2644","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2647*'(21) RES Cost Allocation'!AA$962*0.65),2)","v":0},{"$f":"+Z$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2647*'(21) RES Cost Allocation'!AA$962)-D2647","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2650*'(21) RES Cost Allocation'!AA$962*0.65),2)","v":0},{"$f":"+Z$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2650*'(21) RES Cost Allocation'!AA$962)-D2650","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2653*'(21) RES Cost Allocation'!$AA$962*0.88),2)","v":0},{"$f":"+Z$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2653*'(21) RES Cost Allocation'!$AA$962)-D2653","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E2655*'(21) RES Cost Allocation'!AA$962*100%)","v":0},{"$f":"+Z$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2657*'(21) RES Cost Allocation'!$AA$962*0.95),2)","v":0},{"$f":"+Z$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2657*'(21) RES Cost Allocation'!$AA$962)-D2657","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2659*'(21) RES Cost Allocation'!$AA$962*0.94),2)","v":0},{"$f":"+Z$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2659*'(21) RES Cost Allocation'!$AA$962)-D2659","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2662*'(21) RES Cost Allocation'!$AA$962*0.88),2)","v":0},{"$f":"+Z$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2662*'(21) RES Cost Allocation'!$AA$962)-D2662","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2665*'(21) RES Cost Allocation'!AA$962*0.5),2)","v":0},{"$f":"+Z$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2665*'(21) RES Cost Allocation'!AA$962)-D2665","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2668*'(21) RES Cost Allocation'!$AA$962*0.88),2)","v":0},{"$f":"+Z$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2668*'(21) RES Cost Allocation'!$AA$962)-D2668","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2671*'(21) RES Cost Allocation'!AA$962*0.5),2)","v":0},{"$f":"+Z$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2671*'(21) RES Cost Allocation'!AA$962)-D2671","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E2673*'(21) RES Cost Allocation'!AA$962*100%)","v":0},{"$f":"+Z$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2675*'(21) RES Cost Allocation'!$AA$962*0.88),2)","v":0},{"$f":"+Z$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2675*'(21) RES Cost Allocation'!$AA$962)-D2675","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E2677*'(21) RES Cost Allocation'!AA$962*100%)","v":0},{"$f":"+Z$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2679*'(21) RES Cost Allocation'!AA$962*0.5),2)","v":0},{"$f":"+Z$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2679*'(21) RES Cost Allocation'!AA$962)-D2679","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2682*'(21) RES Cost Allocation'!AA$962*0.95),2)","v":0},{"$f":"+Z$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2682*'(21) RES Cost Allocation'!AA$962)-D2682","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2684*'(21) RES Cost Allocation'!AA$962*0.94),2)","v":0},{"$f":"+Z$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E2684*'(21) RES Cost Allocation'!AA$962)-D2684","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2687*'(21) RES Cost Allocation'!$AA$962*0.65),2)","v":0},{"$f":"+Z$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2687*'(21) RES Cost Allocation'!$AA$962)-D2687","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2690*'(21) RES Cost Allocation'!AA$962*0.5),2)","v":0},{"$f":"+Z$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2690*'(21) RES Cost Allocation'!AA$962)-D2690","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E2692*'(21) RES Cost Allocation'!AA$962*100%)","v":0},{"$f":"+Z$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2694*'(21) RES Cost Allocation'!AA$962*0.5),2)","v":0},{"$f":"+Z$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2694*'(21) RES Cost Allocation'!AA$962)-D2694","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E2696*'(21) RES Cost Allocation'!AA$962*100%)","v":0},{"$f":"+Z$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2698*'(21) RES Cost Allocation'!AA$962*0.65),2)","v":0},{"$f":"+Z$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2698*'(21) RES Cost Allocation'!AA$962)-D2698","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2701*'(21) RES Cost Allocation'!AA$962*0.65),2)","v":0},{"$f":"+Z$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2701*'(21) RES Cost Allocation'!AA$962)-D2701","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2704*'(21) RES Cost Allocation'!$AA$962*0.95),2)","v":0},{"$f":"+Z$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2704*'(21) RES Cost Allocation'!$AA$962)-D2704","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2706*'(21) RES Cost Allocation'!AA$962*0.94),2)","v":0},{"$f":"+Z$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2706*'(21) RES Cost Allocation'!AA$962)-D2706","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2714*'(21) RES Cost Allocation'!AA$953)-SUM(D2634:D2712)","v":0}]
[null,null,null,{"$f":"SUM(D2634:D2713)","v":0},{"$f":"SUM(E2634:E2712)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2717*'(21) RES Cost Allocation'!AA$962*100%)","v":0},{"$f":"+Z$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2721*'(21) RES Cost Allocation'!AA$953)-D2717-D2718-D2719","v":0}]
[null,null,null,{"$f":"SUM(D2717:D2720)","v":0},{"$f":"SUM(E2717:E2719)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2724*'(21) RES Cost Allocation'!AA$962*100%)","v":0},{"$f":"+Z$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2728*'(21) RES Cost Allocation'!AA$953)-D2724-D2725-D2726","v":0}]
[null,null,null,{"$f":"SUM(D2724:D2727)","v":0},{"$f":"SUM(E2724:E2727)","v":0}]
[]
[null,"Total RES 3.1 - 3.2 WM - Clinically Managed Residential Withdrawal Management Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$362","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AA$963","v":0}]
[]
[]
["RES 3.1 Medication Assisted Treatment Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$368","v":0},{"$f":"'(21) RES Cost Allocation'!$E$364","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$368","v":0},{"$f":"'(21) RES Cost Allocation'!$C$364","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2746*'(21) RES Cost Allocation'!AB$962*0.5),2)","v":0},{"$f":"+AA$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2746*'(21) RES Cost Allocation'!AB$962)-D2746","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E2748*'(21) RES Cost Allocation'!AB$962*100%)","v":0},{"$f":"+AA$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2750*'(21) RES Cost Allocation'!AB$962*100%)","v":0},{"$f":"+AA$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2752*'(21) RES Cost Allocation'!AB$962*0.88),2)","v":0},{"$f":"+AA$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2752*'(21) RES Cost Allocation'!AB$962)-D2752","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E2754*'(21) RES Cost Allocation'!AB$962*100%)","v":0},{"$f":"+AA$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2756*'(21) RES Cost Allocation'!AB$962*0.88),2)","v":0},{"$f":"+AA$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2756*'(21) RES Cost Allocation'!AB$962)-D2756","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2759*'(21) RES Cost Allocation'!AB$962*0.65),2)","v":0},{"$f":"+AA$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2759*'(21) RES Cost Allocation'!AB$962)-D2759","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2762*'(21) RES Cost Allocation'!AB$962*0.65),2)","v":0},{"$f":"+AA$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2762*'(21) RES Cost Allocation'!AB$962)-D2762","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2765*'(21) RES Cost Allocation'!AB$962*0.88),2)","v":0},{"$f":"+AA$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2765*'(21) RES Cost Allocation'!AB$962)-D2765","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E2767*'(21) RES Cost Allocation'!AB$962*100%)","v":0},{"$f":"+AA$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2769*'(21) RES Cost Allocation'!AB$962*0.95),2)","v":0},{"$f":"+AA$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2769*'(21) RES Cost Allocation'!AB$962)-D2769","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2771*'(21) RES Cost Allocation'!$AB$962*0.94),2)","v":0},{"$f":"+AA$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2771*'(21) RES Cost Allocation'!AB$962)-D2771","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2774*'(21) RES Cost Allocation'!AB$962*0.88),2)","v":0},{"$f":"+AA$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2774*'(21) RES Cost Allocation'!AB$962)-D2774","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2777*'(21) RES Cost Allocation'!AB$962*0.5),2)","v":0},{"$f":"+AA$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2777*'(21) RES Cost Allocation'!AB$962)-D2777","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2780*'(21) RES Cost Allocation'!AB$962*0.88),2)","v":0},{"$f":"+AA$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2780*'(21) RES Cost Allocation'!AB$962)-D2780","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2783*'(21) RES Cost Allocation'!AB$962*0.5),2)","v":0},{"$f":"+AA$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2783*'(21) RES Cost Allocation'!AB$962)-D2783","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E2785*'(21) RES Cost Allocation'!AB$962*100%)","v":0},{"$f":"+AA$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2787*'(21) RES Cost Allocation'!AB$962*0.88),2)","v":0},{"$f":"+AA$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2787*'(21) RES Cost Allocation'!AB$962)-D2787","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E2789*'(21) RES Cost Allocation'!AB$962*100%)","v":0},{"$f":"+D$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2791*'(21) RES Cost Allocation'!AB$962*0.5),2)","v":0},{"$f":"+AA$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2791*'(21) RES Cost Allocation'!AB$962)-D2791","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2794*'(21) RES Cost Allocation'!AB$962*0.95),2)","v":0},{"$f":"+AA$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2794*'(21) RES Cost Allocation'!AB$962)-D2794","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2796*'(21) RES Cost Allocation'!AB$962*0.94),2)","v":0},{"$f":"+AA$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E2796*'(21) RES Cost Allocation'!AB$962)-D2796","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2799*'(21) RES Cost Allocation'!AB$962*0.65),2)","v":0},{"$f":"+AA$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2799*'(21) RES Cost Allocation'!AB$962)-D2799","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2802*'(21) RES Cost Allocation'!AB$962*0.5),2)","v":0},{"$f":"+AA$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2802*'(21) RES Cost Allocation'!AB$962)-D2802","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E2804*'(21) RES Cost Allocation'!AB$962*100%)","v":0},{"$f":"+AA$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2806*'(21) RES Cost Allocation'!AB$962*0.5),2)","v":0},{"$f":"+AA$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2806*'(21) RES Cost Allocation'!AB$962)-D2806","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E2808*'(21) RES Cost Allocation'!AB$962*100%)","v":0},{"$f":"+AA$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2810*'(21) RES Cost Allocation'!AB$962*0.65),2)","v":0},{"$f":"+AA$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2810*'(21) RES Cost Allocation'!AB$962)-D2810","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2813*'(21) RES Cost Allocation'!AB$962*0.65),2)","v":0},{"$f":"+AA$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2813*'(21) RES Cost Allocation'!AB$962)-D2813","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2816*'(21) RES Cost Allocation'!AB$962*0.95),2)","v":0},{"$f":"+AA$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2816*'(21) RES Cost Allocation'!AB$962)-D2816","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2818*'(21) RES Cost Allocation'!AB$962*0.94),2)","v":0},{"$f":"+AA$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2818*'(21) RES Cost Allocation'!AB$962)-D2818","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2826*'(21) RES Cost Allocation'!AB$953)-SUM(D2746:D2824)","v":0}]
[null,null,null,{"$f":"SUM(D2746:D2825)","v":0},{"$f":"SUM(E2746:E2824)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2829*'(21) RES Cost Allocation'!AB$962*100%)","v":0},{"$f":"+AA$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2833*'(21) RES Cost Allocation'!AB$953)-D2829-D2830-D2831","v":0}]
[null,null,null,{"$f":"SUM(D2829:D2832)","v":0},{"$f":"SUM(E2829:E2831)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2836*'(21) RES Cost Allocation'!AB$962*100%)","v":0},{"$f":"+AA$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2840*'(21) RES Cost Allocation'!AB$953)-D2836-D2837-D2838","v":0}]
[null,null,null,{"$f":"SUM(D2836:D2839)","v":0},{"$f":"SUM(E2836:E2839)","v":0}]
[]
[null,"Total RES 3.1 Medication Assisted Treatment Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$368","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AB$963","v":0}]
[]
[]
["RES 3.3 Medication Assisted Treatment Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$374","v":0},{"$f":"'(21) RES Cost Allocation'!$E$370","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$374","v":0},{"$f":"'(21) RES Cost Allocation'!$C$370","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2858*'(21) RES Cost Allocation'!AC$962*0.5),2)","v":0},{"$f":"+AB$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2858*'(21) RES Cost Allocation'!AC$962)-D2858","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E2860*'(21) RES Cost Allocation'!AC$962*100%)","v":0},{"$f":"+AB$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2862*'(21) RES Cost Allocation'!AC$962*100%)","v":0},{"$f":"+AB$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2864*'(21) RES Cost Allocation'!$AC$962*0.88),2)","v":0},{"$f":"+AB$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2864*'(21) RES Cost Allocation'!$AC$962)-D2864","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E2866*'(21) RES Cost Allocation'!AC$962*100%)","v":0},{"$f":"+AB$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2868*'(21) RES Cost Allocation'!$AC$962*0.88),2)","v":0},{"$f":"+AB$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2868*'(21) RES Cost Allocation'!$AC$962)-D2868","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2871*'(21) RES Cost Allocation'!AC$962*0.65),2)","v":0},{"$f":"+AB$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2871*'(21) RES Cost Allocation'!AC$962)-D2871","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2874*'(21) RES Cost Allocation'!AC$962*0.65),2)","v":0},{"$f":"+AB$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2874*'(21) RES Cost Allocation'!AC$962)-D2874","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2877*'(21) RES Cost Allocation'!$AC$962*0.88),2)","v":0},{"$f":"+AB$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2877*'(21) RES Cost Allocation'!$AC$962)-D2877","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E2879*'(21) RES Cost Allocation'!AC$962*100%)","v":0},{"$f":"+AB$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2881*'(21) RES Cost Allocation'!$AC$962*0.95),2)","v":0},{"$f":"+AB$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2881*'(21) RES Cost Allocation'!$AC$962)-D2881","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2883*'(21) RES Cost Allocation'!$AC$962*0.94),2)","v":0},{"$f":"+AB$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2883*'(21) RES Cost Allocation'!$AC$962)-D2883","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2886*'(21) RES Cost Allocation'!$AC$962*0.88),2)","v":0},{"$f":"+AB$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2886*'(21) RES Cost Allocation'!$AC$962)-D2886","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2889*'(21) RES Cost Allocation'!AC$962*0.5),2)","v":0},{"$f":"+AB$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2889*'(21) RES Cost Allocation'!AC$962)-D2889","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2892*'(21) RES Cost Allocation'!$AC$962*0.88),2)","v":0},{"$f":"+AB$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2892*'(21) RES Cost Allocation'!$AC$962)-D2892","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2895*'(21) RES Cost Allocation'!AC$962*0.5),2)","v":0},{"$f":"+AB$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2895*'(21) RES Cost Allocation'!AC$962)-D2895","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E2897*'(21) RES Cost Allocation'!AC$962*100%)","v":0},{"$f":"+AB$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2899*'(21) RES Cost Allocation'!$AC$962*0.88),2)","v":0},{"$f":"+AB$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2899*'(21) RES Cost Allocation'!$AC$962)-D2899","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E2901*'(21) RES Cost Allocation'!AC$962*100%)","v":0},{"$f":"+AB$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2903*'(21) RES Cost Allocation'!AC$962*0.5),2)","v":0},{"$f":"+AB$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2903*'(21) RES Cost Allocation'!AC$962)-D2903","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2906*'(21) RES Cost Allocation'!AC$962*0.95),2)","v":0},{"$f":"+AB$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2906*'(21) RES Cost Allocation'!AC$962)-D2906","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2908*'(21) RES Cost Allocation'!AC$962*0.94),2)","v":0},{"$f":"+AB$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E2908*'(21) RES Cost Allocation'!AC$962)-D2908","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2911*'(21) RES Cost Allocation'!$AC$962*0.65),2)","v":0},{"$f":"+AB$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2911*'(21) RES Cost Allocation'!$AC$962)-D2911","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2914*'(21) RES Cost Allocation'!AC$962*0.5),2)","v":0},{"$f":"+AB$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2914*'(21) RES Cost Allocation'!AC$962)-D2914","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E2916*'(21) RES Cost Allocation'!AC$962*100%)","v":0},{"$f":"+AB$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2918*'(21) RES Cost Allocation'!AC$962*0.5),2)","v":0},{"$f":"+AB$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2918*'(21) RES Cost Allocation'!AC$962)-D2918","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E2920*'(21) RES Cost Allocation'!AC$962*100%)","v":0},{"$f":"+AB$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2922*'(21) RES Cost Allocation'!AC$962*0.65),2)","v":0},{"$f":"+AB$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2922*'(21) RES Cost Allocation'!AC$962)-D2922","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2925*'(21) RES Cost Allocation'!AC$962*0.65),2)","v":0},{"$f":"+AB$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2925*'(21) RES Cost Allocation'!AC$962)-D2925","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2928*'(21) RES Cost Allocation'!$AC$962*0.95),2)","v":0},{"$f":"+AB$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2928*'(21) RES Cost Allocation'!$AC$962)-D2928","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2930*'(21) RES Cost Allocation'!AC$962*0.94),2)","v":0},{"$f":"+AB$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2930*'(21) RES Cost Allocation'!AC$962)-D2930","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2938*'(21) RES Cost Allocation'!AC$953)-SUM(D2858:D2936)","v":0}]
[null,null,null,{"$f":"SUM(D2858:D2937)","v":0},{"$f":"SUM(E2858:E2936)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2941*'(21) RES Cost Allocation'!AC$962*100%)","v":0},{"$f":"+AB$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2945*'(21) RES Cost Allocation'!AC$953)-D2941-D2942-D2943","v":0}]
[null,null,null,{"$f":"SUM(D2941:D2944)","v":0},{"$f":"SUM(E2941:E2943)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2948*'(21) RES Cost Allocation'!AC$962*100%)","v":0},{"$f":"+AB$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E2952*'(21) RES Cost Allocation'!AC$953)-D2948-D2949-D2950","v":0}]
[null,null,null,{"$f":"SUM(D2948:D2951)","v":0},{"$f":"SUM(E2948:E2951)","v":0}]
[]
[null,"Total RES 3.3 Medication Assisted Treatment Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$374","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AC$963","v":0}]
[]
[]
["RES 3.5 Medication Assisted Treatment Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$380","v":0},{"$f":"'(21) RES Cost Allocation'!$E$376","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$380","v":0},{"$f":"'(21) RES Cost Allocation'!$C$376","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2970*'(21) RES Cost Allocation'!AD$962*0.5),2)","v":0},{"$f":"+AC$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2970*'(21) RES Cost Allocation'!AD$962)-D2970","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E2972*'(21) RES Cost Allocation'!AD$962*100%)","v":0},{"$f":"+AC$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2974*'(21) RES Cost Allocation'!AD$962*100%)","v":0},{"$f":"+AC$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2976*'(21) RES Cost Allocation'!AD$962*0.88),2)","v":0},{"$f":"+AC$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2976*'(21) RES Cost Allocation'!AD$962)-D2976","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E2978*'(21) RES Cost Allocation'!AD$962*100%)","v":0},{"$f":"+AC$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2980*'(21) RES Cost Allocation'!AD$962*0.88),2)","v":0},{"$f":"+AC$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2980*'(21) RES Cost Allocation'!AD$962)-D2980","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2983*'(21) RES Cost Allocation'!AD$962*0.65),2)","v":0},{"$f":"+AC$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2983*'(21) RES Cost Allocation'!AD$962)-D2983","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2986*'(21) RES Cost Allocation'!AD$962*0.65),2)","v":0},{"$f":"+AC$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2986*'(21) RES Cost Allocation'!AD$962)-D2986","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2989*'(21) RES Cost Allocation'!AD$962*0.88),2)","v":0},{"$f":"+AC$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2989*'(21) RES Cost Allocation'!AD$962)-D2989","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E2991*'(21) RES Cost Allocation'!AD$962*100%)","v":0},{"$f":"+AC$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2993*'(21) RES Cost Allocation'!AD$962*0.95),2)","v":0},{"$f":"+AC$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2993*'(21) RES Cost Allocation'!AD$962)-D2993","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$2995*'(21) RES Cost Allocation'!$AD$962*0.94),2)","v":0},{"$f":"+AC$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E2995*'(21) RES Cost Allocation'!AD$962)-D2995","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2998*'(21) RES Cost Allocation'!AD$962*0.88),2)","v":0},{"$f":"+AC$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2998*'(21) RES Cost Allocation'!AD$962)-D2998","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3001*'(21) RES Cost Allocation'!AD$962*0.5),2)","v":0},{"$f":"+AC$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3001*'(21) RES Cost Allocation'!AD$962)-D3001","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3004*'(21) RES Cost Allocation'!AD$962*0.88),2)","v":0},{"$f":"+AC$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3004*'(21) RES Cost Allocation'!AD$962)-D3004","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3007*'(21) RES Cost Allocation'!AD$962*0.5),2)","v":0},{"$f":"+AC$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3007*'(21) RES Cost Allocation'!AD$962)-D3007","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E3009*'(21) RES Cost Allocation'!AD$962*100%)","v":0},{"$f":"+AC$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3011*'(21) RES Cost Allocation'!AD$962*0.88),2)","v":0},{"$f":"+AC$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3011*'(21) RES Cost Allocation'!AD$962)-D3011","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E3013*'(21) RES Cost Allocation'!AD$962*100%)","v":0},{"$f":"+AC$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3015*'(21) RES Cost Allocation'!AD$962*0.5),2)","v":0},{"$f":"+AC$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3015*'(21) RES Cost Allocation'!AD$962)-D3015","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3018*'(21) RES Cost Allocation'!AD$962*0.95),2)","v":0},{"$f":"+AC$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3018*'(21) RES Cost Allocation'!AD$962)-D3018","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3020*'(21) RES Cost Allocation'!AD$962*0.94),2)","v":0},{"$f":"+AC$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E3020*'(21) RES Cost Allocation'!AD$962)-D3020","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3023*'(21) RES Cost Allocation'!AD$962*0.65),2)","v":0},{"$f":"+AC$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3023*'(21) RES Cost Allocation'!AD$962)-D3023","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3026*'(21) RES Cost Allocation'!AD$962*0.5),2)","v":0},{"$f":"+AC$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3026*'(21) RES Cost Allocation'!AD$962)-D3026","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E3028*'(21) RES Cost Allocation'!AD$962*100%)","v":0},{"$f":"+AC$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3030*'(21) RES Cost Allocation'!AD$962*0.5),2)","v":0},{"$f":"+AC$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3030*'(21) RES Cost Allocation'!AD$962)-D3030","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E3032*'(21) RES Cost Allocation'!AD$962*100%)","v":0},{"$f":"+AC$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3034*'(21) RES Cost Allocation'!AD$962*0.65),2)","v":0},{"$f":"+AC$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3034*'(21) RES Cost Allocation'!AD$962)-D3034","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3037*'(21) RES Cost Allocation'!AD$962*0.65),2)","v":0},{"$f":"+AC$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3037*'(21) RES Cost Allocation'!AD$962)-D3037","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3040*'(21) RES Cost Allocation'!AD$962*0.95),2)","v":0},{"$f":"+AC$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3040*'(21) RES Cost Allocation'!AD$962)-D3040","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E3042*'(21) RES Cost Allocation'!AD$962*0.94),2)","v":0},{"$f":"+AC$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E3042*'(21) RES Cost Allocation'!AD$962)-D3042","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3050*'(21) RES Cost Allocation'!AD$953)-SUM(D2970:D3048)","v":0}]
[null,null,null,{"$f":"SUM(D2970:D3049)","v":0},{"$f":"SUM(E2970:E3048)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3053*'(21) RES Cost Allocation'!AD$962*100%)","v":0},{"$f":"+AC$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3057*'(21) RES Cost Allocation'!AD$953)-D3053-D3054-D3055","v":0}]
[null,null,null,{"$f":"SUM(D3053:D3056)","v":0},{"$f":"SUM(E3053:E3055)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3060*'(21) RES Cost Allocation'!AD$962*100%)","v":0},{"$f":"+AC$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3064*'(21) RES Cost Allocation'!AD$953)-D3060-D3061-D3062","v":0}]
[null,null,null,{"$f":"SUM(D3060:D3063)","v":0},{"$f":"SUM(E3060:E3063)","v":0}]
[]
[null,"Total RES 3.5 Medication Assisted Treatment Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$380","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AD$963","v":0}]
[]
[]
["RES 3.2 WM Medication Assisted Treatment Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$386","v":0},{"$f":"'(21) RES Cost Allocation'!$E$382","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$386","v":0},{"$f":"'(21) RES Cost Allocation'!$C$382","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3082*'(21) RES Cost Allocation'!AE$962*0.5),2)","v":0},{"$f":"+AD$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3082*'(21) RES Cost Allocation'!AE$962)-D3082","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E3084*'(21) RES Cost Allocation'!AE$962*100%)","v":0},{"$f":"+AD$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3086*'(21) RES Cost Allocation'!AE$962*100%)","v":0},{"$f":"+AD$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3088*'(21) RES Cost Allocation'!AE$962*0.88),2)","v":0},{"$f":"+AD$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3088*'(21) RES Cost Allocation'!AE$962)-D3088","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E3090*'(21) RES Cost Allocation'!AE$962*100%)","v":0},{"$f":"+AD$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3092*'(21) RES Cost Allocation'!AE$962*0.88),2)","v":0},{"$f":"+AD$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3092*'(21) RES Cost Allocation'!AE$962)-D3092","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3095*'(21) RES Cost Allocation'!AE$962*0.65),2)","v":0},{"$f":"+AD$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3095*'(21) RES Cost Allocation'!AE$962)-D3095","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3098*'(21) RES Cost Allocation'!AE$962*0.65),2)","v":0},{"$f":"+AD$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3098*'(21) RES Cost Allocation'!AE$962)-D3098","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3101*'(21) RES Cost Allocation'!AE$962*0.88),2)","v":0},{"$f":"+AD$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3101*'(21) RES Cost Allocation'!AE$962)-D3101","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E3103*'(21) RES Cost Allocation'!AE$962*100%)","v":0},{"$f":"+AD$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3105*'(21) RES Cost Allocation'!AE$962*0.95),2)","v":0},{"$f":"+AD$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3105*'(21) RES Cost Allocation'!AE$962)-D3105","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$3107*'(21) RES Cost Allocation'!$AE$962*0.94),2)","v":0},{"$f":"+AD$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3107*'(21) RES Cost Allocation'!AE$962)-D3107","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3110*'(21) RES Cost Allocation'!AE$962*0.88),2)","v":0},{"$f":"+AD$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3110*'(21) RES Cost Allocation'!AE$962)-D3110","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3113*'(21) RES Cost Allocation'!AE$962*0.5),2)","v":0},{"$f":"+AD$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3113*'(21) RES Cost Allocation'!AE$962)-D3113","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3116*'(21) RES Cost Allocation'!AE$962*0.88),2)","v":0},{"$f":"+AD$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3116*'(21) RES Cost Allocation'!AE$962)-D3116","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3119*'(21) RES Cost Allocation'!AE$962*0.5),2)","v":0},{"$f":"+AD$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3119*'(21) RES Cost Allocation'!AE$962)-D3119","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E3121*'(21) RES Cost Allocation'!AE$962*100%)","v":0},{"$f":"+AD$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3123*'(21) RES Cost Allocation'!AE$962*0.88),2)","v":0},{"$f":"+AD$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3123*'(21) RES Cost Allocation'!AE$962)-D3123","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E3125*'(21) RES Cost Allocation'!AE$962*100%)","v":0},{"$f":"+AD$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3127*'(21) RES Cost Allocation'!AE$962*0.5),2)","v":0},{"$f":"+AD$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3127*'(21) RES Cost Allocation'!AE$962)-D3127","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3130*'(21) RES Cost Allocation'!AE$962*0.95),2)","v":0},{"$f":"+AD$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3130*'(21) RES Cost Allocation'!AE$962)-D3130","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3132*'(21) RES Cost Allocation'!AE$962*0.94),2)","v":0},{"$f":"+AD$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E3132*'(21) RES Cost Allocation'!AE$962)-D3132","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3135*'(21) RES Cost Allocation'!AE$962*0.65),2)","v":0},{"$f":"+AD$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3135*'(21) RES Cost Allocation'!AE$962)-D3135","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3138*'(21) RES Cost Allocation'!AE$962*0.5),2)","v":0},{"$f":"+AD$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3138*'(21) RES Cost Allocation'!AE$962)-D3138","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E3140*'(21) RES Cost Allocation'!AE$962*100%)","v":0},{"$f":"+AD$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3142*'(21) RES Cost Allocation'!AE$962*0.5),2)","v":0},{"$f":"+AD$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3142*'(21) RES Cost Allocation'!AE$962)-D3142","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E3144*'(21) RES Cost Allocation'!AE$962*100%)","v":0},{"$f":"+AD$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3146*'(21) RES Cost Allocation'!AE$962*0.65),2)","v":0},{"$f":"+AD$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3146*'(21) RES Cost Allocation'!AE$962)-D3146","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3149*'(21) RES Cost Allocation'!AE$962*0.65),2)","v":0},{"$f":"+AD$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3149*'(21) RES Cost Allocation'!AE$962)-D3149","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3152*'(21) RES Cost Allocation'!AE$962*0.95),2)","v":0},{"$f":"+AD$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3152*'(21) RES Cost Allocation'!AE$962)-D3152","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E3154*'(21) RES Cost Allocation'!AE$962*0.94),2)","v":0},{"$f":"+AD$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E3154*'(21) RES Cost Allocation'!AE$962)-D3154","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3162*'(21) RES Cost Allocation'!AE$953)-SUM(D3082:D3160)","v":0}]
[null,null,null,{"$f":"SUM(D3082:D3161)","v":0},{"$f":"SUM(E3082:E3160)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3165*'(21) RES Cost Allocation'!AE$962*100%)","v":0},{"$f":"+AD$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3169*'(21) RES Cost Allocation'!AE$953)-D3165-D3166-D3167","v":0}]
[null,null,null,{"$f":"SUM(D3165:D3168)","v":0},{"$f":"SUM(E3165:E3167)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3172*'(21) RES Cost Allocation'!AE$962*100%)","v":0},{"$f":"+AD$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3176*'(21) RES Cost Allocation'!AE$953)-D3172-D3173-D3174","v":0}]
[null,null,null,{"$f":"SUM(D3172:D3175)","v":0},{"$f":"SUM(E3172:E3175)","v":0}]
[]
[null,"Total RES 3.2 WM Medication Assisted Treatment Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$386","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AE$963","v":0}]
[]
[]
["RES 3.1 Medication Assisted Treatment Dosing Buprenorphine Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$391","v":0},{"$f":"'(21) RES Cost Allocation'!$E$388","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$391","v":0},{"$f":"'(21) RES Cost Allocation'!$C$388","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3194*'(21) RES Cost Allocation'!AF$962*0.5),2)","v":0},{"$f":"+AE$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3194*'(21) RES Cost Allocation'!AF$962)-D3194","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E3196*'(21) RES Cost Allocation'!AF$962*100%)","v":0},{"$f":"+AE$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3198*'(21) RES Cost Allocation'!AF$962*100%)","v":0},{"$f":"+AE$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3200*'(21) RES Cost Allocation'!AF$962*0.88),2)","v":0},{"$f":"+AE$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3200*'(21) RES Cost Allocation'!AF$962)-D3200","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E3202*'(21) RES Cost Allocation'!AF$962*100%)","v":0},{"$f":"+AE$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3204*'(21) RES Cost Allocation'!AF$962*0.88),2)","v":0},{"$f":"+AE$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3204*'(21) RES Cost Allocation'!AF$962)-D3204","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3207*'(21) RES Cost Allocation'!AF$962*0.65),2)","v":0},{"$f":"+AE$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3207*'(21) RES Cost Allocation'!AF$962)-D3207","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3210*'(21) RES Cost Allocation'!AF$962*0.65),2)","v":0},{"$f":"+AE$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3210*'(21) RES Cost Allocation'!AF$962)-D3210","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3213*'(21) RES Cost Allocation'!AF$962*0.88),2)","v":0},{"$f":"+AE$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3213*'(21) RES Cost Allocation'!AF$962)-D3213","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E3215*'(21) RES Cost Allocation'!AF$962*100%)","v":0},{"$f":"+AE$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3217*'(21) RES Cost Allocation'!AF$962*0.95),2)","v":0},{"$f":"+AE$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3217*'(21) RES Cost Allocation'!AF$962)-D3217","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$3219*'(21) RES Cost Allocation'!$AF$962*0.94),2)","v":0},{"$f":"+AE$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3219*'(21) RES Cost Allocation'!AF$962)-D3219","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3222*'(21) RES Cost Allocation'!AF$962*0.88),2)","v":0},{"$f":"+AE$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3222*'(21) RES Cost Allocation'!AF$962)-D3222","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3225*'(21) RES Cost Allocation'!AF$962*0.5),2)","v":0},{"$f":"+AE$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3225*'(21) RES Cost Allocation'!AF$962)-D3225","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3228*'(21) RES Cost Allocation'!AF$962*0.88),2)","v":0},{"$f":"+AE$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3228*'(21) RES Cost Allocation'!AF$962)-D3228","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3231*'(21) RES Cost Allocation'!AF$962*0.5),2)","v":0},{"$f":"+AE$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3231*'(21) RES Cost Allocation'!AF$962)-D3231","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E3233*'(21) RES Cost Allocation'!AF$962*100%)","v":0},{"$f":"+AE$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3235*'(21) RES Cost Allocation'!AF$962*0.88),2)","v":0},{"$f":"+AE$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3235*'(21) RES Cost Allocation'!AF$962)-D3235","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E3237*'(21) RES Cost Allocation'!AF$962*100%)","v":0},{"$f":"+AE$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3239*'(21) RES Cost Allocation'!AF$962*0.5),2)","v":0},{"$f":"+AE$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3239*'(21) RES Cost Allocation'!AF$962)-D3239","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3242*'(21) RES Cost Allocation'!AF$962*0.95),2)","v":0},{"$f":"+AE$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3242*'(21) RES Cost Allocation'!AF$962)-D3242","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3244*'(21) RES Cost Allocation'!AF$962*0.94),2)","v":0},{"$f":"+AE$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E3244*'(21) RES Cost Allocation'!AF$962)-D3244","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3247*'(21) RES Cost Allocation'!AF$962*0.65),2)","v":0},{"$f":"+AE$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3247*'(21) RES Cost Allocation'!AF$962)-D3247","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3250*'(21) RES Cost Allocation'!AF$962*0.5),2)","v":0},{"$f":"+AE$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3250*'(21) RES Cost Allocation'!AF$962)-D3250","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E3252*'(21) RES Cost Allocation'!AF$962*100%)","v":0},{"$f":"+AE$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3254*'(21) RES Cost Allocation'!AF$962*0.5),2)","v":0},{"$f":"+AE$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3254*'(21) RES Cost Allocation'!AF$962)-D3254","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E3256*'(21) RES Cost Allocation'!AF$962*100%)","v":0},{"$f":"+AE$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3258*'(21) RES Cost Allocation'!AF$962*0.65),2)","v":0},{"$f":"+AE$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3258*'(21) RES Cost Allocation'!AF$962)-D3258","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3261*'(21) RES Cost Allocation'!AF$962*0.65),2)","v":0},{"$f":"+AE$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3261*'(21) RES Cost Allocation'!AF$962)-D3261","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3264*'(21) RES Cost Allocation'!AF$962*0.95),2)","v":0},{"$f":"+AE$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3264*'(21) RES Cost Allocation'!AF$962)-D3264","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E3266*'(21) RES Cost Allocation'!AF$962*0.94),2)","v":0},{"$f":"+AE$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E3266*'(21) RES Cost Allocation'!AF$962)-D3266","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3274*'(21) RES Cost Allocation'!AF$953)-SUM(D3194:D3272)","v":0}]
[null,null,null,{"$f":"SUM(D3194:D3273)","v":0},{"$f":"SUM(E3194:E3272)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3277*'(21) RES Cost Allocation'!AF$962*100%)","v":0},{"$f":"+AE$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3281*'(21) RES Cost Allocation'!AF$953)-D3277-D3278-D3279","v":0}]
[null,null,null,{"$f":"SUM(D3277:D3280)","v":0},{"$f":"SUM(E3277:E3279)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3284*'(21) RES Cost Allocation'!AF$962*100%)","v":0},{"$f":"+AE$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3288*'(21) RES Cost Allocation'!AF$953)-D3284-D3285-D3286","v":0}]
[null,null,null,{"$f":"SUM(D3284:D3287)","v":0},{"$f":"SUM(E3284:E3287)","v":0}]
[]
[null,"Total RES 3.1 Medication Assisted Treatment Dosing Buprenorphine Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$391","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AF$963","v":0}]
[]
[]
["RES 3.3 Medication Assisted Treatment Dosing Buprenorphine Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$396","v":0},{"$f":"'(21) RES Cost Allocation'!$E$393","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$396","v":0},{"$f":"'(21) RES Cost Allocation'!$C$393","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3306*'(21) RES Cost Allocation'!AG$962*0.5),2)","v":0},{"$f":"+AF$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3306*'(21) RES Cost Allocation'!AG$962)-D3306","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E3308*'(21) RES Cost Allocation'!AG$962*100%)","v":0},{"$f":"+AF$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3310*'(21) RES Cost Allocation'!AG$962*100%)","v":0},{"$f":"+AF$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3312*'(21) RES Cost Allocation'!AG$962*0.88),2)","v":0},{"$f":"+AF$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3312*'(21) RES Cost Allocation'!AG$962)-D3312","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E3314*'(21) RES Cost Allocation'!AG$962*100%)","v":0},{"$f":"+AF$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3316*'(21) RES Cost Allocation'!AG$962*0.88),2)","v":0},{"$f":"+AF$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3316*'(21) RES Cost Allocation'!AG$962)-D3316","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3319*'(21) RES Cost Allocation'!AG$962*0.65),2)","v":0},{"$f":"+AF$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3319*'(21) RES Cost Allocation'!AG$962)-D3319","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3322*'(21) RES Cost Allocation'!AG$962*0.65),2)","v":0},{"$f":"+AF$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3322*'(21) RES Cost Allocation'!AG$962)-D3322","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3325*'(21) RES Cost Allocation'!AG$962*0.88),2)","v":0},{"$f":"+AF$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3325*'(21) RES Cost Allocation'!AG$962)-D3325","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E3327*'(21) RES Cost Allocation'!AG$962*100%)","v":0},{"$f":"+AF$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3329*'(21) RES Cost Allocation'!AG$962*0.95),2)","v":0},{"$f":"+AF$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3329*'(21) RES Cost Allocation'!AG$962)-D3329","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$3331*'(21) RES Cost Allocation'!$AG$962*0.94),2)","v":0},{"$f":"+AF$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3331*'(21) RES Cost Allocation'!AG$962)-D3331","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3334*'(21) RES Cost Allocation'!AG$962*0.88),2)","v":0},{"$f":"+AF$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3334*'(21) RES Cost Allocation'!AG$962)-D3334","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3337*'(21) RES Cost Allocation'!AG$962*0.5),2)","v":0},{"$f":"+AF$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3337*'(21) RES Cost Allocation'!AG$962)-D3337","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3340*'(21) RES Cost Allocation'!AG$962*0.88),2)","v":0},{"$f":"+AF$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3340*'(21) RES Cost Allocation'!$AG$962)-D3340","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3343*'(21) RES Cost Allocation'!AG$962*0.5),2)","v":0},{"$f":"+AF$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3343*'(21) RES Cost Allocation'!AG$962)-D3343","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E3345*'(21) RES Cost Allocation'!AG$962*100%)","v":0},{"$f":"+AF$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3347*'(21) RES Cost Allocation'!AG$962*0.88),2)","v":0},{"$f":"+AF$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3347*'(21) RES Cost Allocation'!AG$962)-D3347","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E3349*'(21) RES Cost Allocation'!AG$962*100%)","v":0},{"$f":"+AF$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3351*'(21) RES Cost Allocation'!AG$962*0.5),2)","v":0},{"$f":"+AF$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3351*'(21) RES Cost Allocation'!AG$962)-D3351","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3354*'(21) RES Cost Allocation'!AG$962*0.95),2)","v":0},{"$f":"+AF$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3354*'(21) RES Cost Allocation'!AG$962)-D3354","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3356*'(21) RES Cost Allocation'!AG$962*0.94),2)","v":0},{"$f":"+AF$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E3356*'(21) RES Cost Allocation'!AG$962)-D3356","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3359*'(21) RES Cost Allocation'!AG$962*0.65),2)","v":0},{"$f":"+AF$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3359*'(21) RES Cost Allocation'!AG$962)-D3359","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3362*'(21) RES Cost Allocation'!AG$962*0.5),2)","v":0},{"$f":"+AF$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3362*'(21) RES Cost Allocation'!AG$962)-D3362","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E3364*'(21) RES Cost Allocation'!AG$962*100%)","v":0},{"$f":"+AF$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3366*'(21) RES Cost Allocation'!AG$962*0.5),2)","v":0},{"$f":"+AF$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3366*'(21) RES Cost Allocation'!AG$962)-D3366","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E3368*'(21) RES Cost Allocation'!AG$962*100%)","v":0},{"$f":"+AF$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3370*'(21) RES Cost Allocation'!AG$962*0.65),2)","v":0},{"$f":"+AF$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3370*'(21) RES Cost Allocation'!AG$962)-D3370","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3373*'(21) RES Cost Allocation'!AG$962*0.65),2)","v":0},{"$f":"+AF$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3373*'(21) RES Cost Allocation'!AG$962)-D3373","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3376*'(21) RES Cost Allocation'!$AG$962*0.95),2)","v":0},{"$f":"+AF$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3376*'(21) RES Cost Allocation'!$AG$962)-D3376","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E3378*'(21) RES Cost Allocation'!AG$962*0.94),2)","v":0},{"$f":"+AF$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E3378*'(21) RES Cost Allocation'!AG$962)-D3378","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3386*'(21) RES Cost Allocation'!AG$953)-SUM(D3306:D3384)","v":0}]
[null,null,null,{"$f":"SUM(D3306:D3385)","v":0},{"$f":"SUM(E3306:E3384)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3389*'(21) RES Cost Allocation'!AG$962*100%)","v":0},{"$f":"+AF$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3393*'(21) RES Cost Allocation'!AG$953)-D3389-D3390-D3391","v":0}]
[null,null,null,{"$f":"SUM(D3389:D3392)","v":0},{"$f":"SUM(E3389:E3391)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3396*'(21) RES Cost Allocation'!AG$962*100%)","v":0},{"$f":"+AF$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3400*'(21) RES Cost Allocation'!AG$953)-D3396-D3397-D3398","v":0}]
[null,null,null,{"$f":"SUM(D3396:D3399)","v":0},{"$f":"SUM(E3396:E3399)","v":0}]
[]
[null,"Total RES 3.3 Medication Assisted Treatment Dosing Buprenorphine Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$396","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AG$963","v":0}]
[]
[]
["RES 3.5 Medication Assisted Treatment Dosing Buprenorphine Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$401","v":0},{"$f":"'(21) RES Cost Allocation'!$E$398","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$401","v":0},{"$f":"'(21) RES Cost Allocation'!$C$398","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3418*'(21) RES Cost Allocation'!AH$962*0.5),2)","v":0},{"$f":"+AG$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3418*'(21) RES Cost Allocation'!AH$962)-D3418","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E3420*'(21) RES Cost Allocation'!AH$962*100%)","v":0},{"$f":"+AG$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3422*'(21) RES Cost Allocation'!AH$962*100%)","v":0},{"$f":"+AG$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3424*'(21) RES Cost Allocation'!AH$962*0.88),2)","v":0},{"$f":"+AG$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3424*'(21) RES Cost Allocation'!AH$962)-D3424","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E3426*'(21) RES Cost Allocation'!AH$962*100%)","v":0},{"$f":"+AG$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3428*'(21) RES Cost Allocation'!AH$962*0.88),2)","v":0},{"$f":"+AG$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3428*'(21) RES Cost Allocation'!AH$962)-D3428","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3431*'(21) RES Cost Allocation'!AH$962*0.65),2)","v":0},{"$f":"+AG$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3431*'(21) RES Cost Allocation'!AH$962)-D3431","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3434*'(21) RES Cost Allocation'!AH$962*0.65),2)","v":0},{"$f":"+AG$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3434*'(21) RES Cost Allocation'!AH$962)-D3434","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3437*'(21) RES Cost Allocation'!AH$962*0.88),2)","v":0},{"$f":"+AG$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3437*'(21) RES Cost Allocation'!AH$962)-D3437","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E3439*'(21) RES Cost Allocation'!AH$962*100%)","v":0},{"$f":"+AG$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3441*'(21) RES Cost Allocation'!AH$962*0.95),2)","v":0},{"$f":"+AG$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3441*'(21) RES Cost Allocation'!AH$962)-D3441","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$3443*'(21) RES Cost Allocation'!$AH$962*0.94),2)","v":0},{"$f":"+AG$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3443*'(21) RES Cost Allocation'!AH$962)-D3443","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3446*'(21) RES Cost Allocation'!AH$962*0.88),2)","v":0},{"$f":"+AG$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3446*'(21) RES Cost Allocation'!AH$962)-D3446","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3449*'(21) RES Cost Allocation'!AH$962*0.5),2)","v":0},{"$f":"+AG$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3449*'(21) RES Cost Allocation'!AH$962)-D3449","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3452*'(21) RES Cost Allocation'!AH$962*0.88),2)","v":0},{"$f":"+AG$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3452*'(21) RES Cost Allocation'!AH$962)-D3452","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3455*'(21) RES Cost Allocation'!AH$962*0.5),2)","v":0},{"$f":"+AG$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3455*'(21) RES Cost Allocation'!AH$962)-D3455","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E3457*'(21) RES Cost Allocation'!AH$962*100%)","v":0},{"$f":"+AG$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3459*'(21) RES Cost Allocation'!AH$962*0.88),2)","v":0},{"$f":"+AG$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3459*'(21) RES Cost Allocation'!AH$962)-D3459","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E3461*'(21) RES Cost Allocation'!AH$962*100%)","v":0},{"$f":"+AG$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3463*'(21) RES Cost Allocation'!AH$962*0.5),2)","v":0},{"$f":"+AG$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3463*'(21) RES Cost Allocation'!AH$962)-D3463","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3466*'(21) RES Cost Allocation'!AH$962*0.95),2)","v":0},{"$f":"+AG$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3466*'(21) RES Cost Allocation'!AH$962)-D3466","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3468*'(21) RES Cost Allocation'!AH$962*0.94),2)","v":0},{"$f":"+AG$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E3468*'(21) RES Cost Allocation'!AH$962)-D3468","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3471*'(21) RES Cost Allocation'!AH$962*0.65),2)","v":0},{"$f":"+AG$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3471*'(21) RES Cost Allocation'!AH$962)-D3471","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3474*'(21) RES Cost Allocation'!AH$962*0.5),2)","v":0},{"$f":"+AG$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3474*'(21) RES Cost Allocation'!AH$962)-D3474","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E3476*'(21) RES Cost Allocation'!AH$962*100%)","v":0},{"$f":"+AG$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3478*'(21) RES Cost Allocation'!AH$962*0.5),2)","v":0},{"$f":"+AG$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3478*'(21) RES Cost Allocation'!AH$962)-D3478","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E3480*'(21) RES Cost Allocation'!AH$962*100%)","v":0},{"$f":"+AG$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3482*'(21) RES Cost Allocation'!AH$962*0.65),2)","v":0},{"$f":"+AG$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3482*'(21) RES Cost Allocation'!AH$962)-D3482","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3485*'(21) RES Cost Allocation'!AH$962*0.65),2)","v":0},{"$f":"+AG$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3485*'(21) RES Cost Allocation'!AH$962)-D3485","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3488*'(21) RES Cost Allocation'!AH$962*0.95),2)","v":0},{"$f":"+AG$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3488*'(21) RES Cost Allocation'!AH$962)-D3488","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E3490*'(21) RES Cost Allocation'!AH$962*0.94),2)","v":0},{"$f":"+AG$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E3490*'(21) RES Cost Allocation'!AH$962)-D3490","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3498*'(21) RES Cost Allocation'!AH$953)-SUM(D3418:D3496)","v":0}]
[null,null,null,{"$f":"SUM(D3418:D3497)","v":0},{"$f":"SUM(E3418:E3496)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3501*'(21) RES Cost Allocation'!AH$962*100%)","v":0},{"$f":"+AG$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3505*'(21) RES Cost Allocation'!AH$953)-D3501-D3502-D3503","v":0}]
[null,null,null,{"$f":"SUM(D3501:D3504)","v":0},{"$f":"SUM(E3501:E3503)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3508*'(21) RES Cost Allocation'!AH$962*100%)","v":0},{"$f":"+AG$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3512*'(21) RES Cost Allocation'!AH$953)-D3508-D3509-D3510","v":0}]
[null,null,null,{"$f":"SUM(D3508:D3511)","v":0},{"$f":"SUM(E3508:E3511)","v":0}]
[]
[null,"Total RES 3.5 Medication Assisted Treatment Dosing Buprenorphine Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$401","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AH$963","v":0}]
[]
[]
["RES 3.2 WM Medication Assisted Treatment Dosing Buprenorphine Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$406","v":0},{"$f":"'(21) RES Cost Allocation'!$E$403","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$406","v":0},{"$f":"'(21) RES Cost Allocation'!$C$403","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3530*'(21) RES Cost Allocation'!AI$962*0.5),2)","v":0},{"$f":"+AH$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3530*'(21) RES Cost Allocation'!AI$962)-D3530","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E3532*'(21) RES Cost Allocation'!AI$962*100%)","v":0},{"$f":"+AH$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3534*'(21) RES Cost Allocation'!AI$962*100%)","v":0},{"$f":"+AH$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3536*'(21) RES Cost Allocation'!AI$962*0.88),2)","v":0},{"$f":"+AH$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3536*'(21) RES Cost Allocation'!AI$962)-D3536","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E3538*'(21) RES Cost Allocation'!AI$962*100%)","v":0},{"$f":"+AH$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3540*'(21) RES Cost Allocation'!AI$962*0.88),2)","v":0},{"$f":"+AH$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3540*'(21) RES Cost Allocation'!AI$962)-D3540","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3543*'(21) RES Cost Allocation'!AI$962*0.65),2)","v":0},{"$f":"+AH$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3543*'(21) RES Cost Allocation'!AI$962)-D3543","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3546*'(21) RES Cost Allocation'!AI$962*0.65),2)","v":0},{"$f":"+AH$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3546*'(21) RES Cost Allocation'!AI$962)-D3546","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3549*'(21) RES Cost Allocation'!AI$962*0.88),2)","v":0},{"$f":"+AH$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3549*'(21) RES Cost Allocation'!AI$962)-D3549","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E3551*'(21) RES Cost Allocation'!AI$962*100%)","v":0},{"$f":"+AH$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3553*'(21) RES Cost Allocation'!AI$962*0.95),2)","v":0},{"$f":"+AH$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3553*'(21) RES Cost Allocation'!AI$962)-D3553","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$3555*'(21) RES Cost Allocation'!$AI$962*0.94),2)","v":0},{"$f":"+AH$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3555*'(21) RES Cost Allocation'!AI$962)-D3555","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3558*'(21) RES Cost Allocation'!AI$962*0.88),2)","v":0},{"$f":"+AH$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3558*'(21) RES Cost Allocation'!AI$962)-D3558","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3561*'(21) RES Cost Allocation'!AI$962*0.5),2)","v":0},{"$f":"+AH$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3561*'(21) RES Cost Allocation'!AI$962)-D3561","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3564*'(21) RES Cost Allocation'!AI$962*0.88),2)","v":0},{"$f":"+AH$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3564*'(21) RES Cost Allocation'!AI$962)-D3564","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3567*'(21) RES Cost Allocation'!AI$962*0.5),2)","v":0},{"$f":"+AH$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3567*'(21) RES Cost Allocation'!AI$962)-D3567","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E3569*'(21) RES Cost Allocation'!AI$962*100%)","v":0},{"$f":"+AH$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3571*'(21) RES Cost Allocation'!AI$962*0.88),2)","v":0},{"$f":"+AH$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3571*'(21) RES Cost Allocation'!AI$962)-D3571","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E3573*'(21) RES Cost Allocation'!AI$962*100%)","v":0},{"$f":"+AH$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3575*'(21) RES Cost Allocation'!AI$962*0.5),2)","v":0},{"$f":"+AH$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3575*'(21) RES Cost Allocation'!AI$962)-D3575","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3578*'(21) RES Cost Allocation'!AI$962*0.95),2)","v":0},{"$f":"+AH$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3578*'(21) RES Cost Allocation'!AI$962)-D3578","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3580*'(21) RES Cost Allocation'!AI$962*0.94),2)","v":0},{"$f":"+AH$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E3580*'(21) RES Cost Allocation'!AI$962)-D3580","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3583*'(21) RES Cost Allocation'!AI$962*0.65),2)","v":0},{"$f":"+AH$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3583*'(21) RES Cost Allocation'!AI$962)-D3583","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3586*'(21) RES Cost Allocation'!AI$962*0.5),2)","v":0},{"$f":"+AH$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3586*'(21) RES Cost Allocation'!AI$962)-D3586","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E3588*'(21) RES Cost Allocation'!AI$962*100%)","v":0},{"$f":"+AH$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3590*'(21) RES Cost Allocation'!AI$962*0.5),2)","v":0},{"$f":"+AH$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3590*'(21) RES Cost Allocation'!AI$962)-D3590","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E3592*'(21) RES Cost Allocation'!AI$962*100%)","v":0},{"$f":"+AH$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3594*'(21) RES Cost Allocation'!AI$962*0.65),2)","v":0},{"$f":"+AH$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3594*'(21) RES Cost Allocation'!AI$962)-D3594","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3597*'(21) RES Cost Allocation'!AI$962*0.65),2)","v":0},{"$f":"+AH$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3597*'(21) RES Cost Allocation'!AI$962)-D3597","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3600*'(21) RES Cost Allocation'!AI$962*0.95),2)","v":0},{"$f":"+AH$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3600*'(21) RES Cost Allocation'!AI$962)-D3600","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E3602*'(21) RES Cost Allocation'!AI$962*0.94),2)","v":0},{"$f":"+AH$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E3602*'(21) RES Cost Allocation'!AI$962)-D3602","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3610*'(21) RES Cost Allocation'!AI$953)-SUM(D3530:D3608)","v":0}]
[null,null,null,{"$f":"SUM(D3530:D3609)","v":0},{"$f":"SUM(E3530:E3608)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3613*'(21) RES Cost Allocation'!AI$962*100%)","v":0},{"$f":"+AH$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3617*'(21) RES Cost Allocation'!AI$953)-D3613-D3614-D3615","v":0}]
[null,null,null,{"$f":"SUM(D3613:D3616)","v":0},{"$f":"SUM(E3613:E3615)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3620*'(21) RES Cost Allocation'!AI$962*100%)","v":0},{"$f":"+AH$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3624*'(21) RES Cost Allocation'!AI$953)-D3620-D3621-D3622","v":0}]
[null,null,null,{"$f":"SUM(D3620:D3623)","v":0},{"$f":"SUM(E3620:E3623)","v":0}]
[]
[null,"Total RES 3.2 WM Medication Assisted Treatment Dosing Buprenorphine Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$406","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AI$963","v":0}]
[]
[]
["RES 3.1 Medication Assisted Treatment Dosing Disulfiram Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$411","v":0},{"$f":"'(21) RES Cost Allocation'!$E$408","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$411","v":0},{"$f":"'(21) RES Cost Allocation'!$C$408","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3642*'(21) RES Cost Allocation'!AJ$962*0.5),2)","v":0},{"$f":"+AI14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3642*'(21) RES Cost Allocation'!AJ$962)-D3642","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E3644*'(21) RES Cost Allocation'!AJ$962*100%)","v":0},{"$f":"+AI15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3646*'(21) RES Cost Allocation'!AJ$962*100%)","v":0},{"$f":"+AI17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3648*'(21) RES Cost Allocation'!AJ$962*0.88),2)","v":0},{"$f":"+AI18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3648*'(21) RES Cost Allocation'!AJ$962)-D3648","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E3650*'(21) RES Cost Allocation'!AJ$962*100%)","v":0},{"$f":"+AI19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3652*'(21) RES Cost Allocation'!AJ$962*0.88),2)","v":0},{"$f":"+AI20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3652*'(21) RES Cost Allocation'!AJ$962)-D3652","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3655*'(21) RES Cost Allocation'!AJ$962*0.65),2)","v":0},{"$f":"+AI21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3655*'(21) RES Cost Allocation'!AJ$962)-D3655","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3658*'(21) RES Cost Allocation'!AJ$962*0.65),2)","v":0},{"$f":"+AI22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3658*'(21) RES Cost Allocation'!AJ$962)-D3658","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3661*'(21) RES Cost Allocation'!AJ$962*0.88),2)","v":0},{"$f":"+AI24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3661*'(21) RES Cost Allocation'!AJ$962)-D3661","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E3663*'(21) RES Cost Allocation'!AJ$962*100%)","v":0},{"$f":"+AI25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3665*'(21) RES Cost Allocation'!AJ$962*0.95),2)","v":0},{"$f":"+AI26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3665*'(21) RES Cost Allocation'!AJ$962)-D3665","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$3667*'(21) RES Cost Allocation'!$AJ$962*0.94),2)","v":0},{"$f":"+AI27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3667*'(21) RES Cost Allocation'!AJ$962)-D3667","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3670*'(21) RES Cost Allocation'!AJ$962*0.88),2)","v":0},{"$f":"+AI28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3670*'(21) RES Cost Allocation'!AJ$962)-D3670","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3673*'(21) RES Cost Allocation'!AJ$962*0.5),2)","v":0},{"$f":"+AI29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3673*'(21) RES Cost Allocation'!AJ$962)-D3673","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3676*'(21) RES Cost Allocation'!AJ$962*0.88),2)","v":0},{"$f":"+AI30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3676*'(21) RES Cost Allocation'!AJ$962)-D3676","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3679*'(21) RES Cost Allocation'!AJ$962*0.5),2)","v":0},{"$f":"+AI31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3679*'(21) RES Cost Allocation'!AJ$962)-D3679","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E3681*'(21) RES Cost Allocation'!AJ$962*100%)","v":0},{"$f":"+AI32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3683*'(21) RES Cost Allocation'!AJ$962*0.88),2)","v":0},{"$f":"+AI33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3683*'(21) RES Cost Allocation'!AJ$962)-D3683","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E3685*'(21) RES Cost Allocation'!AJ$962*100%)","v":0},{"$f":"+AI34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3687*'(21) RES Cost Allocation'!AJ$962*0.5),2)","v":0},{"$f":"+AI35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3687*'(21) RES Cost Allocation'!AJ$962)-D3687","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3690*'(21) RES Cost Allocation'!AJ$962*0.95),2)","v":0},{"$f":"+AI36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3690*'(21) RES Cost Allocation'!AJ$962)-D3690","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3692*'(21) RES Cost Allocation'!AJ$962*0.94),2)","v":0},{"$f":"+AI37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E3692*'(21) RES Cost Allocation'!AJ$962)-D3692","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3695*'(21) RES Cost Allocation'!AJ$962*0.65),2)","v":0},{"$f":"+AI38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3695*'(21) RES Cost Allocation'!AJ$962)-D3695","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3698*'(21) RES Cost Allocation'!AJ$962*0.5),2)","v":0},{"$f":"+AI39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3698*'(21) RES Cost Allocation'!AJ$962)-D3698","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E3700*'(21) RES Cost Allocation'!AJ$962*100%)","v":0},{"$f":"+AI40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3702*'(21) RES Cost Allocation'!AJ$962*0.5),2)","v":0},{"$f":"+AI41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3702*'(21) RES Cost Allocation'!AJ$962)-D3702","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E3704*'(21) RES Cost Allocation'!AJ$962*100%)","v":0},{"$f":"+AI42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3706*'(21) RES Cost Allocation'!AJ$962*0.65),2)","v":0},{"$f":"+AI43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3706*'(21) RES Cost Allocation'!AJ$962)-D3706","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3709*'(21) RES Cost Allocation'!AJ$962*0.65),2)","v":0},{"$f":"+AI44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3709*'(21) RES Cost Allocation'!AJ$962)-D3709","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3712*'(21) RES Cost Allocation'!AJ$962*0.95),2)","v":0},{"$f":"+AI45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3712*'(21) RES Cost Allocation'!AJ$962)-D3712","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E3714*'(21) RES Cost Allocation'!AJ$962*0.94),2)","v":0},{"$f":"+AI$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E3714*'(21) RES Cost Allocation'!AJ$962)-D3714","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3722*'(21) RES Cost Allocation'!AJ$953)-SUM(D3642:D3720)","v":0}]
[null,null,null,{"$f":"SUM(D3642:D3721)","v":0},{"$f":"SUM(E3642:E3720)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3725*'(21) RES Cost Allocation'!AJ$962*100%)","v":0},{"$f":"+AI16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3729*'(21) RES Cost Allocation'!AJ$953)-D3725-D3726-D3727","v":0}]
[null,null,null,{"$f":"SUM(D3725:D3728)","v":0},{"$f":"SUM(E3725:E3727)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3732*'(21) RES Cost Allocation'!AJ$962*100%)","v":0},{"$f":"+AI23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3736*'(21) RES Cost Allocation'!AJ$953)-D3732-D3733-D3734","v":0}]
[null,null,null,{"$f":"SUM(D3732:D3735)","v":0},{"$f":"SUM(E3732:E3735)","v":0}]
[]
[null,"Total RES 3.1 Medication Assisted Treatment Dosing Disulfiram Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$411","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AJ$963","v":0}]
[]
[]
["RES 3.3 Medication Assisted Treatment Dosing Disulfiram Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$416","v":0},{"$f":"'(21) RES Cost Allocation'!$E$413","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$416","v":0},{"$f":"'(21) RES Cost Allocation'!$C$413","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3754*'(21) RES Cost Allocation'!AK$962*0.5),2)","v":0},{"$f":"+AJ$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3754*'(21) RES Cost Allocation'!AK$962)-D3754","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E3756*'(21) RES Cost Allocation'!AK$962*100%)","v":0},{"$f":"+AJ$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3758*'(21) RES Cost Allocation'!AK$962*100%)","v":0},{"$f":"+AJ$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3760*'(21) RES Cost Allocation'!$AK$962*0.88),2)","v":0},{"$f":"+AJ$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3760*'(21) RES Cost Allocation'!$AK$962)-D3760","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E3762*'(21) RES Cost Allocation'!AK$962*100%)","v":0},{"$f":"+AJ$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3764*'(21) RES Cost Allocation'!$AK$962*0.88),2)","v":0},{"$f":"+AJ$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3764*'(21) RES Cost Allocation'!$AK$962)-D3764","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3767*'(21) RES Cost Allocation'!AK$962*0.65),2)","v":0},{"$f":"+AJ$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3767*'(21) RES Cost Allocation'!AK$962)-D3767","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3770*'(21) RES Cost Allocation'!AK$962*0.65),2)","v":0},{"$f":"+AJ$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3770*'(21) RES Cost Allocation'!AK$962)-D3770","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3773*'(21) RES Cost Allocation'!$AK$962*0.88),2)","v":0},{"$f":"+AJ$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3773*'(21) RES Cost Allocation'!$AK$962)-D3773","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E3775*'(21) RES Cost Allocation'!AK$962*100%)","v":0},{"$f":"+AJ$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3777*'(21) RES Cost Allocation'!$AK$962*0.95),2)","v":0},{"$f":"+AJ$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3777*'(21) RES Cost Allocation'!$AK$962)-D3777","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$3779*'(21) RES Cost Allocation'!$AK$962*0.94),2)","v":0},{"$f":"+AJ$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3779*'(21) RES Cost Allocation'!$AK$962)-D3779","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3782*'(21) RES Cost Allocation'!$AK$962*0.88),2)","v":0},{"$f":"+AJ$24","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3782*'(21) RES Cost Allocation'!$AK$962)-D3782","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3785*'(21) RES Cost Allocation'!AK$962*0.5),2)","v":0},{"$f":"+AJ$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3785*'(21) RES Cost Allocation'!AK$962)-D3785","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3788*'(21) RES Cost Allocation'!$AK$962*0.88),2)","v":0},{"$f":"+AJ$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3788*'(21) RES Cost Allocation'!$AK$962)-D3788","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3791*'(21) RES Cost Allocation'!AK$962*0.5),2)","v":0},{"$f":"+AJ$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3791*'(21) RES Cost Allocation'!AK$962)-D3791","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E3793*'(21) RES Cost Allocation'!AK$962*100%)","v":0},{"$f":"+AJ$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3795*'(21) RES Cost Allocation'!$AK$962*0.88),2)","v":0},{"$f":"+AJ$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3795*'(21) RES Cost Allocation'!$AK$962)-D3795","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E3797*'(21) RES Cost Allocation'!AK$962*100%)","v":0},{"$f":"+AJ$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3799*'(21) RES Cost Allocation'!AK$962*0.5),2)","v":0},{"$f":"+AJ$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3799*'(21) RES Cost Allocation'!AK$962)-D3799","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3802*'(21) RES Cost Allocation'!AK$962*0.95),2)","v":0},{"$f":"+AJ$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3802*'(21) RES Cost Allocation'!AK$962)-D3802","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3804*'(21) RES Cost Allocation'!AK$962*0.94),2)","v":0},{"$f":"+AJ$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E3804*'(21) RES Cost Allocation'!AK$962)-D3804","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3807*'(21) RES Cost Allocation'!$AK$962*0.65),2)","v":0},{"$f":"+AJ$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3807*'(21) RES Cost Allocation'!$AK$962)-D3807","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3810*'(21) RES Cost Allocation'!AK$962*0.5),2)","v":0},{"$f":"+AJ$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3810*'(21) RES Cost Allocation'!AK$962)-D3810","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E3812*'(21) RES Cost Allocation'!AK$962*100%)","v":0},{"$f":"+AJ$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3814*'(21) RES Cost Allocation'!AK$962*0.5),2)","v":0},{"$f":"+AJ$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3814*'(21) RES Cost Allocation'!AK$962)-D3814","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E3816*'(21) RES Cost Allocation'!AK$962*100%)","v":0},{"$f":"+AJ$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3818*'(21) RES Cost Allocation'!AK$962*0.65),2)","v":0},{"$f":"+AJ$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3818*'(21) RES Cost Allocation'!AK$962)-D3818","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3821*'(21) RES Cost Allocation'!AK$962*0.65),2)","v":0},{"$f":"+AJ$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3821*'(21) RES Cost Allocation'!AK$962)-D3821","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3824*'(21) RES Cost Allocation'!$AK$962*0.95),2)","v":0},{"$f":"+AJ$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3824*'(21) RES Cost Allocation'!$AK$962)-D3824","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E3826*'(21) RES Cost Allocation'!AK$962*0.94),2)","v":0},{"$f":"+AJ$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E3826*'(21) RES Cost Allocation'!AK$962)-D3826","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3834*'(21) RES Cost Allocation'!AK$953)-SUM(D3754:D3832)","v":0}]
[null,null,null,{"$f":"SUM(D3754:D3833)","v":0},{"$f":"SUM(E3754:E3832)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3837*'(21) RES Cost Allocation'!AK$962*100%)","v":0},{"$f":"+AJ$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3841*'(21) RES Cost Allocation'!AK$953)-D3837-D3838-D3839","v":0}]
[null,null,null,{"$f":"SUM(D3837:D3840)","v":0},{"$f":"SUM(E3837:E3839)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3844*'(21) RES Cost Allocation'!AK$962*100%)","v":0},{"$f":"+AJ$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3848*'(21) RES Cost Allocation'!AK$953)-D3844-D3845-D3846","v":0}]
[null,null,null,{"$f":"SUM(D3844:D3847)","v":0},{"$f":"SUM(E3844:E3847)","v":0}]
[]
[null,"Total RES 3.3 Medication Assisted Treatment Dosing Disulfiram Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$416","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AK$963","v":0}]
[]
[]
["RES 3.5 Medication Assisted Treatment Dosing Disulfiram Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$421","v":0},{"$f":"'(21) RES Cost Allocation'!$E$418","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$421","v":0},{"$f":"'(21) RES Cost Allocation'!$C$418","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3866*'(21) RES Cost Allocation'!AL$962*0.5),2)","v":0},{"$f":"+AK$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3866*'(21) RES Cost Allocation'!AL$962)-D3866","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E3868*'(21) RES Cost Allocation'!AL$962*100%)","v":0},{"$f":"+AK$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3870*'(21) RES Cost Allocation'!AL$962*100%)","v":0},{"$f":"+AK$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3872*'(21) RES Cost Allocation'!AL$962*0.88),2)","v":0},{"$f":"+AK$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3872*'(21) RES Cost Allocation'!AL$962)-D3872","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E3874*'(21) RES Cost Allocation'!AL$962*100%)","v":0},{"$f":"+AK$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3876*'(21) RES Cost Allocation'!AL$962*0.88),2)","v":0},{"$f":"+AK$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3876*'(21) RES Cost Allocation'!AL$962)-D3876","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3879*'(21) RES Cost Allocation'!AL$962*0.65),2)","v":0},{"$f":"+AK$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3879*'(21) RES Cost Allocation'!AL$962)-D3879","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3882*'(21) RES Cost Allocation'!AL$962*0.65),2)","v":0},{"$f":"+AK$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3882*'(21) RES Cost Allocation'!AL$962)-D3882","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3885*'(21) RES Cost Allocation'!AL$962*0.88),2)","v":0},{"$f":"+AK$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3885*'(21) RES Cost Allocation'!AL$962)-D3885","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E3887*'(21) RES Cost Allocation'!AL$962*100%)","v":0},{"$f":"+AK$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E3889*'(21) RES Cost Allocation'!AL$962*0.95),2)","v":0},{"$f":"+AK$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E3889*'(21) RES Cost Allocation'!AL$962)-D3889","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$3891*'(21) RES Cost Allocation'!$AL$962*0.94),2)","v":0},{"$f":"+AK$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E3891*'(21) RES Cost Allocation'!AL$962)-D3891","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E3894*'(21) RES Cost Allocation'!AL$962*0.88),2)","v":0},{"$f":"+AK$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E3894*'(21) RES Cost Allocation'!AL$962)-D3894","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E3897*'(21) RES Cost Allocation'!AL$962*0.5),2)","v":0},{"$f":"+AK$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E3897*'(21) RES Cost Allocation'!AL$962)-D3897","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E3900*'(21) RES Cost Allocation'!AL$962*0.88),2)","v":0},{"$f":"+AK$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E3900*'(21) RES Cost Allocation'!AL$962)-D3900","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E3903*'(21) RES Cost Allocation'!AL$962*0.5),2)","v":0},{"$f":"+AK$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E3903*'(21) RES Cost Allocation'!AL$962)-D3903","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E3905*'(21) RES Cost Allocation'!AL$962*100%)","v":0},{"$f":"+AK$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E3907*'(21) RES Cost Allocation'!AL$962*0.88),2)","v":0},{"$f":"+AK$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E3907*'(21) RES Cost Allocation'!AL$962)-D3907","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E3909*'(21) RES Cost Allocation'!AL$962*100%)","v":0},{"$f":"+AK$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E3911*'(21) RES Cost Allocation'!AL$962*0.5),2)","v":0},{"$f":"+AK$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E3911*'(21) RES Cost Allocation'!AL$962)-D3911","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E3914*'(21) RES Cost Allocation'!AL$962*0.95),2)","v":0},{"$f":"+AK$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E3914*'(21) RES Cost Allocation'!AL$962)-D3914","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E3916*'(21) RES Cost Allocation'!AL$962*0.94),2)","v":0},{"$f":"+AK$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E3916*'(21) RES Cost Allocation'!AL$962)-D3916","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E3919*'(21) RES Cost Allocation'!AL$962*0.65),2)","v":0},{"$f":"+AK$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E3919*'(21) RES Cost Allocation'!AL$962)-D3919","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E3922*'(21) RES Cost Allocation'!AL$962*0.5),2)","v":0},{"$f":"+AK$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E3922*'(21) RES Cost Allocation'!AL$962)-D3922","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E3924*'(21) RES Cost Allocation'!AL$962*100%)","v":0},{"$f":"+AK$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E3926*'(21) RES Cost Allocation'!AL$962*0.5),2)","v":0},{"$f":"+AK$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E3926*'(21) RES Cost Allocation'!AL$962)-D3926","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E3928*'(21) RES Cost Allocation'!AL$962*100%)","v":0},{"$f":"+AK$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E3930*'(21) RES Cost Allocation'!AL$962*0.65),2)","v":0},{"$f":"+AK$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E3930*'(21) RES Cost Allocation'!AL$962)-D3930","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E3933*'(21) RES Cost Allocation'!AL$962*0.65),2)","v":0},{"$f":"+AK$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E3933*'(21) RES Cost Allocation'!AL$962)-D3933","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E3936*'(21) RES Cost Allocation'!AL$962*0.95),2)","v":0},{"$f":"+AK$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E3936*'(21) RES Cost Allocation'!AL$962)-D3936","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E3938*'(21) RES Cost Allocation'!AL$962*0.94),2)","v":0},{"$f":"+AK$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E3938*'(21) RES Cost Allocation'!AL$962)-D3938","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3946*'(21) RES Cost Allocation'!AL$953)-SUM(D3866:D3944)","v":0}]
[null,null,null,{"$f":"SUM(D3866:D3945)","v":0},{"$f":"SUM(E3866:E3944)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E3949*'(21) RES Cost Allocation'!AL$962*100%)","v":0},{"$f":"+AK$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3953*'(21) RES Cost Allocation'!AL$953)-D3949-D3950-D3951","v":0}]
[null,null,null,{"$f":"SUM(D3949:D3952)","v":0},{"$f":"SUM(E3949:E3951)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E3956*'(21) RES Cost Allocation'!AL$962*100%)","v":0},{"$f":"+AK$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E3960*'(21) RES Cost Allocation'!AL$953)-D3956-D3957-D3958","v":0}]
[null,null,null,{"$f":"SUM(D3956:D3959)","v":0},{"$f":"SUM(E3956:E3959)","v":0}]
[]
[null,"Total RES 3.5 Medication Assisted Treatment Dosing Disulfiram Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$421","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AL$963","v":0}]
[]
[]
["RES 3.2 WM Medication Assisted Treatment Dosing Disulfiram Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$426","v":0},{"$f":"'(21) RES Cost Allocation'!$E$423","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$426","v":0},{"$f":"'(21) RES Cost Allocation'!$C$423","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E3978*'(21) RES Cost Allocation'!AM$962*0.5),2)","v":0},{"$f":"+AL$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E3978*'(21) RES Cost Allocation'!AM$962)-D3978","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E3980*'(21) RES Cost Allocation'!AM$962*100%)","v":0},{"$f":"+AL$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E3982*'(21) RES Cost Allocation'!AM$962*100%)","v":0},{"$f":"+AL$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E3984*'(21) RES Cost Allocation'!AM$962*0.88),2)","v":0},{"$f":"+AL$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E3984*'(21) RES Cost Allocation'!AM$962)-D3984","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E3986*'(21) RES Cost Allocation'!AM$962*100%)","v":0},{"$f":"+AL$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E3988*'(21) RES Cost Allocation'!AM$962*0.88),2)","v":0},{"$f":"+AL$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E3988*'(21) RES Cost Allocation'!AM$962)-D3988","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E3991*'(21) RES Cost Allocation'!AM$962*0.65),2)","v":0},{"$f":"+AL$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E3991*'(21) RES Cost Allocation'!AM$962)-D3991","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E3994*'(21) RES Cost Allocation'!AM$962*0.65),2)","v":0},{"$f":"+AL$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E3994*'(21) RES Cost Allocation'!AM$962)-D3994","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E3997*'(21) RES Cost Allocation'!AM$962*0.88),2)","v":0},{"$f":"+AL$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E3997*'(21) RES Cost Allocation'!AM$962)-D3997","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E3999*'(21) RES Cost Allocation'!AM$962*100%)","v":0},{"$f":"+AL$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E4001*'(21) RES Cost Allocation'!AM$962*0.95),2)","v":0},{"$f":"+AL$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E4001*'(21) RES Cost Allocation'!AM$962)-D4001","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$4003*'(21) RES Cost Allocation'!$AM$962*0.94),2)","v":0},{"$f":"+AL$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E4003*'(21) RES Cost Allocation'!AM$962)-D4003","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E4006*'(21) RES Cost Allocation'!AM$962*0.88),2)","v":0},{"$f":"+AL$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E4006*'(21) RES Cost Allocation'!AM$962)-D4006","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E4009*'(21) RES Cost Allocation'!AM$962*0.5),2)","v":0},{"$f":"+AL$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E4009*'(21) RES Cost Allocation'!AM$962)-D4009","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E4012*'(21) RES Cost Allocation'!AM$962*0.88),2)","v":0},{"$f":"+AL$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E4012*'(21) RES Cost Allocation'!AM$962)-D4012","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E4015*'(21) RES Cost Allocation'!AM$962*0.5),2)","v":0},{"$f":"+AL$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E4015*'(21) RES Cost Allocation'!AM$962)-D4015","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E4017*'(21) RES Cost Allocation'!AM$962*100%)","v":0},{"$f":"+AL$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E4019*'(21) RES Cost Allocation'!AM$962*0.88),2)","v":0},{"$f":"+AL$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E4019*'(21) RES Cost Allocation'!AM$962)-D4019","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E4021*'(21) RES Cost Allocation'!AM$962*100%)","v":0},{"$f":"+AL$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E4023*'(21) RES Cost Allocation'!AM$962*0.5),2)","v":0},{"$f":"+AL$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E4023*'(21) RES Cost Allocation'!AM$962)-D4023","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E4026*'(21) RES Cost Allocation'!AM$962*0.95),2)","v":0},{"$f":"+AL$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E4026*'(21) RES Cost Allocation'!AM$962)-D4026","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E4028*'(21) RES Cost Allocation'!AM$962*0.94),2)","v":0},{"$f":"+AL$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E4028*'(21) RES Cost Allocation'!AM$962)-D4028","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E4031*'(21) RES Cost Allocation'!AM$962*0.65),2)","v":0},{"$f":"+AL$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E4031*'(21) RES Cost Allocation'!AM$962)-D4031","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E4034*'(21) RES Cost Allocation'!AM$962*0.5),2)","v":0},{"$f":"+AL$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E4034*'(21) RES Cost Allocation'!AM$962)-D4034","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E4036*'(21) RES Cost Allocation'!AM$962*100%)","v":0},{"$f":"+AL$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E4038*'(21) RES Cost Allocation'!AM$962*0.5),2)","v":0},{"$f":"+AL$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E4038*'(21) RES Cost Allocation'!AM$962)-D4038","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E4040*'(21) RES Cost Allocation'!AM$962*100%)","v":0},{"$f":"+AL$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E4042*'(21) RES Cost Allocation'!AM$962*0.65),2)","v":0},{"$f":"+AL$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E4042*'(21) RES Cost Allocation'!AM$962)-D4042","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E4045*'(21) RES Cost Allocation'!AM$962*0.65),2)","v":0},{"$f":"+AL$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E4045*'(21) RES Cost Allocation'!AM$962)-D4045","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E4048*'(21) RES Cost Allocation'!AM$962*0.95),2)","v":0},{"$f":"+AL$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E4048*'(21) RES Cost Allocation'!AM$962)-D4048","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E4050*'(21) RES Cost Allocation'!AM$962*0.94),2)","v":0},{"$f":"+AL$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E4050*'(21) RES Cost Allocation'!AM$962)-D4050","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4058*'(21) RES Cost Allocation'!AM$953)-SUM(D3978:D4056)","v":0}]
[null,null,null,{"$f":"SUM(D3978:D4057)","v":0},{"$f":"SUM(E3978:E4056)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E4061*'(21) RES Cost Allocation'!AM$962*100%)","v":0},{"$f":"+AL$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4065*'(21) RES Cost Allocation'!AM$953)-D4061-D4062-D4063","v":0}]
[null,null,null,{"$f":"SUM(D4061:D4064)","v":0},{"$f":"SUM(E4061:E4063)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E4068*'(21) RES Cost Allocation'!AM$962*100%)","v":0},{"$f":"+AL$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4072*'(21) RES Cost Allocation'!AM$953)-D4068-D4069-D4070","v":0}]
[null,null,null,{"$f":"SUM(D4068:D4071)","v":0},{"$f":"SUM(E4068:E4071)","v":0}]
[]
[null,"Total RES 3.2 WM Medication Assisted Treatment Dosing Disulfiram Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$426","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AM$963","v":0}]
[]
[]
["RES 3.1 Medication Assisted Treatment Dosing Naloxone Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$431","v":0},{"$f":"'(21) RES Cost Allocation'!$E$428","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$431","v":0},{"$f":"'(21) RES Cost Allocation'!$C$428","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E4090*'(21) RES Cost Allocation'!AN$962*0.5),2)","v":0},{"$f":"+AM$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E4090*'(21) RES Cost Allocation'!AN$962)-D4090","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E4092*'(21) RES Cost Allocation'!AN$962*100%)","v":0},{"$f":"+AM$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E4094*'(21) RES Cost Allocation'!AN$962*100%)","v":0},{"$f":"+AM$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E4096*'(21) RES Cost Allocation'!AN$962*0.88),2)","v":0},{"$f":"+AM$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E4096*'(21) RES Cost Allocation'!AN$962)-D4096","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E4098*'(21) RES Cost Allocation'!AN$962*100%)","v":0},{"$f":"+AM$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E4100*'(21) RES Cost Allocation'!AN$962*0.88),2)","v":0},{"$f":"+AM$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E4100*'(21) RES Cost Allocation'!AN$962)-D4100","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E4103*'(21) RES Cost Allocation'!AN$962*0.65),2)","v":0},{"$f":"+AM$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E4103*'(21) RES Cost Allocation'!AN$962)-D4103","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E4106*'(21) RES Cost Allocation'!AN$962*0.65),2)","v":0},{"$f":"+AM$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E4106*'(21) RES Cost Allocation'!AN$962)-D4106","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E4109*'(21) RES Cost Allocation'!AN$962*0.88),2)","v":0},{"$f":"+AM$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E4109*'(21) RES Cost Allocation'!AN$962)-D4109","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E4111*'(21) RES Cost Allocation'!AN$962*100%)","v":0},{"$f":"+AM$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E4113*'(21) RES Cost Allocation'!AN$962*0.95),2)","v":0},{"$f":"+AM$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E4113*'(21) RES Cost Allocation'!AN$962)-D4113","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$4115*'(21) RES Cost Allocation'!$AN$962*0.94),2)","v":0},{"$f":"+AM$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E4115*'(21) RES Cost Allocation'!AN$962)-D4115","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E4118*'(21) RES Cost Allocation'!AN$962*0.88),2)","v":0},{"$f":"+AM$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E4118*'(21) RES Cost Allocation'!AN$962)-D4118","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E4121*'(21) RES Cost Allocation'!AN$962*0.5),2)","v":0},{"$f":"+AM$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E4121*'(21) RES Cost Allocation'!AN$962)-D4121","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E4124*'(21) RES Cost Allocation'!AN$962*0.88),2)","v":0},{"$f":"+AM$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E4124*'(21) RES Cost Allocation'!AN$962)-D4124","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E4127*'(21) RES Cost Allocation'!AN$962*0.5),2)","v":0},{"$f":"+AM$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E4127*'(21) RES Cost Allocation'!AN$962)-D4127","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E4129*'(21) RES Cost Allocation'!AN$962*100%)","v":0},{"$f":"+AM$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E4131*'(21) RES Cost Allocation'!AN$962*0.88),2)","v":0},{"$f":"+AM$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E4131*'(21) RES Cost Allocation'!AN$962)-D4131","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E4133*'(21) RES Cost Allocation'!AN$962*100%)","v":0},{"$f":"+AM$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E4135*'(21) RES Cost Allocation'!AN$962*0.5),2)","v":0},{"$f":"+AM$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E4135*'(21) RES Cost Allocation'!AN$962)-D4135","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E4138*'(21) RES Cost Allocation'!AN$962*0.95),2)","v":0},{"$f":"+AM$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E4138*'(21) RES Cost Allocation'!AN$962)-D4138","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E4140*'(21) RES Cost Allocation'!AN$962*0.94),2)","v":0},{"$f":"+AM$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E4140*'(21) RES Cost Allocation'!AN$962)-D4140","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E4143*'(21) RES Cost Allocation'!AN$962*0.65),2)","v":0},{"$f":"+AM$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E4143*'(21) RES Cost Allocation'!AN$962)-D4143","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E4146*'(21) RES Cost Allocation'!AN$962*0.5),2)","v":0},{"$f":"+AM$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E4146*'(21) RES Cost Allocation'!AN$962)-D4146","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E4148*'(21) RES Cost Allocation'!AN$962*100%)","v":0},{"$f":"+AM$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E4150*'(21) RES Cost Allocation'!AN$962*0.5),2)","v":0},{"$f":"+AM$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E4150*'(21) RES Cost Allocation'!AN$962)-D4150","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E4152*'(21) RES Cost Allocation'!AN$962*100%)","v":0},{"$f":"+AM$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E4154*'(21) RES Cost Allocation'!AN$962*0.65),2)","v":0},{"$f":"+AM$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E4154*'(21) RES Cost Allocation'!AN$962)-D4154","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E4157*'(21) RES Cost Allocation'!AN$962*0.65),2)","v":0},{"$f":"+AM$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E4157*'(21) RES Cost Allocation'!AN$962)-D4157","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E4160*'(21) RES Cost Allocation'!AN$962*0.95),2)","v":0},{"$f":"+AM$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E4160*'(21) RES Cost Allocation'!AN$962)-D4160","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E4162*'(21) RES Cost Allocation'!AN$962*0.94),2)","v":0},{"$f":"+AM$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E4162*'(21) RES Cost Allocation'!AN$962)-D4162","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4170*'(21) RES Cost Allocation'!AN$953)-SUM(D4090:D4168)","v":0}]
[null,null,null,{"$f":"SUM(D4090:D4169)","v":0},{"$f":"SUM(E4090:E4168)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E4173*'(21) RES Cost Allocation'!AN$962*100%)","v":0},{"$f":"+AM$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4177*'(21) RES Cost Allocation'!AN$953)-D4173-D4174-D4175","v":0}]
[null,null,null,{"$f":"SUM(D4173:D4176)","v":0},{"$f":"SUM(E4173:E4175)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E4180*'(21) RES Cost Allocation'!AN$962*100%)","v":0},{"$f":"+AM$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4184*'(21) RES Cost Allocation'!AN$953)-D4180-D4181-D4182","v":0}]
[null,null,null,{"$f":"SUM(D4180:D4183)","v":0},{"$f":"SUM(E4180:E4183)","v":0}]
[]
[null,"Total RES 3.1 Medication Assisted Treatment Dosing Naloxone Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$431","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AN$963","v":0}]
[]
[]
["RES 3.3 Medication Assisted Treatment Dosing Naloxone Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$436","v":0},{"$f":"'(21) RES Cost Allocation'!$E$433","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$436","v":0},{"$f":"'(21) RES Cost Allocation'!$C$433","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E4202*'(21) RES Cost Allocation'!AO$962*0.5),2)","v":0},{"$f":"+AN$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E4202*'(21) RES Cost Allocation'!AO$962)-D4202","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E4204*'(21) RES Cost Allocation'!AO$962*100%)","v":0},{"$f":"+AN$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E4206*'(21) RES Cost Allocation'!AO$962*100%)","v":0},{"$f":"+AN$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E4208*'(21) RES Cost Allocation'!$AO$962*0.88),2)","v":0},{"$f":"+AN$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E4208*'(21) RES Cost Allocation'!$AO$962)-D4208","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E4210*'(21) RES Cost Allocation'!AO$962*100%)","v":0},{"$f":"+AN$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E4212*'(21) RES Cost Allocation'!$AO$962*0.88),2)","v":0},{"$f":"+AN$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E4212*'(21) RES Cost Allocation'!$AO$962)-D4212","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E4215*'(21) RES Cost Allocation'!AO$962*0.65),2)","v":0},{"$f":"+AN$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E4215*'(21) RES Cost Allocation'!AO$962)-D4215","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E4218*'(21) RES Cost Allocation'!AO$962*0.65),2)","v":0},{"$f":"+AN$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E4218*'(21) RES Cost Allocation'!AO$962)-D4218","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E4221*'(21) RES Cost Allocation'!$AO$962*0.88),2)","v":0},{"$f":"+AN$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E4221*'(21) RES Cost Allocation'!$AO$962)-D4221","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E4223*'(21) RES Cost Allocation'!AO$962*100%)","v":0},{"$f":"+AN$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E4225*'(21) RES Cost Allocation'!$AO$962*0.95),2)","v":0},{"$f":"+AN$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E4225*'(21) RES Cost Allocation'!$AO$962)-D4225","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$4227*'(21) RES Cost Allocation'!$AO$962*0.94),2)","v":0},{"$f":"+AN$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E4227*'(21) RES Cost Allocation'!$AO$962)-D4227","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E4230*'(21) RES Cost Allocation'!$AO$962*0.88),2)","v":0},{"$f":"+AN$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E4230*'(21) RES Cost Allocation'!$AO$962)-D4230","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E4233*'(21) RES Cost Allocation'!AO$962*0.5),2)","v":0},{"$f":"+AN$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E4233*'(21) RES Cost Allocation'!AO$962)-D4233","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E4236*'(21) RES Cost Allocation'!$AO$962*0.88),2)","v":0},{"$f":"+AN$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E4236*'(21) RES Cost Allocation'!$AO$962)-D4236","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E4239*'(21) RES Cost Allocation'!AO$962*0.5),2)","v":0},{"$f":"+AN$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E4239*'(21) RES Cost Allocation'!AO$962)-D4239","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E4241*'(21) RES Cost Allocation'!AO$962*100%)","v":0},{"$f":"+AN$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E4243*'(21) RES Cost Allocation'!$AO$962*0.88),2)","v":0},{"$f":"+AN$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E4243*'(21) RES Cost Allocation'!$AO$962)-D4243","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E4245*'(21) RES Cost Allocation'!AO$962*100%)","v":0},{"$f":"+AN$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E4247*'(21) RES Cost Allocation'!AO$962*0.5),2)","v":0},{"$f":"+AN$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E4247*'(21) RES Cost Allocation'!AO$962)-D4247","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E4250*'(21) RES Cost Allocation'!AO$962*0.95),2)","v":0},{"$f":"+AN$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E4250*'(21) RES Cost Allocation'!AO$962)-D4250","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E4252*'(21) RES Cost Allocation'!AO$962*0.94),2)","v":0},{"$f":"+AN$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E4252*'(21) RES Cost Allocation'!AO$962)-D4252","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E4255*'(21) RES Cost Allocation'!$AO$962*0.65),2)","v":0},{"$f":"+AN$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E4255*'(21) RES Cost Allocation'!$AO$962)-D4255","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E4258*'(21) RES Cost Allocation'!AO$962*0.5),2)","v":0},{"$f":"+AN$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E4258*'(21) RES Cost Allocation'!AO$962)-D4258","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E4260*'(21) RES Cost Allocation'!AO$962*100%)","v":0},{"$f":"+AN$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E4262*'(21) RES Cost Allocation'!AO$962*0.5),2)","v":0},{"$f":"+AN$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E4262*'(21) RES Cost Allocation'!AO$962)-D4262","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E4264*'(21) RES Cost Allocation'!AO$962*100%)","v":0},{"$f":"+AN$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E4266*'(21) RES Cost Allocation'!AO$962*0.65),2)","v":0},{"$f":"+AN$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E4266*'(21) RES Cost Allocation'!AO$962)-D4266","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E4269*'(21) RES Cost Allocation'!AO$962*0.65),2)","v":0},{"$f":"+AN$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E4269*'(21) RES Cost Allocation'!AO$962)-D4269","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E4272*'(21) RES Cost Allocation'!$AO$962*0.95),2)","v":0},{"$f":"+AN$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E4272*'(21) RES Cost Allocation'!$AO$962)-D4272","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E4274*'(21) RES Cost Allocation'!AO$962*0.94),2)","v":0},{"$f":"+AN$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E4274*'(21) RES Cost Allocation'!AO$962)-D4274","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4282*'(21) RES Cost Allocation'!AO$953)-SUM(D4202:D4280)","v":0}]
[null,null,null,{"$f":"SUM(D4202:D4281)","v":0},{"$f":"SUM(E4202:E4280)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E4285*'(21) RES Cost Allocation'!AO$962*100%)","v":0},{"$f":"+AN$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4289*'(21) RES Cost Allocation'!AO$953)-D4285-D4286-D4287","v":0}]
[null,null,null,{"$f":"SUM(D4285:D4288)","v":0},{"$f":"SUM(E4285:E4287)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E4292*'(21) RES Cost Allocation'!AO$962*100%)","v":0},{"$f":"+AN$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4296*'(21) RES Cost Allocation'!AO$953)-D4292-D4293-D4294","v":0}]
[null,null,null,{"$f":"SUM(D4292:D4295)","v":0},{"$f":"SUM(E4292:E4295)","v":0}]
[]
[null,"Total RES 3.3 Medication Assisted Treatment Dosing Naloxone Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$436","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AO$963","v":0}]
[]
[]
["RES 3.5 Medication Assisted Treatment Dosing Naloxone Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$441","v":0},{"$f":"'(21) RES Cost Allocation'!$E$438","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$441","v":0},{"$f":"'(21) RES Cost Allocation'!$C$438","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E4314*'(21) RES Cost Allocation'!AP$962*0.5),2)","v":0},{"$f":"+AO$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E4314*'(21) RES Cost Allocation'!AP$962)-D4314","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E4316*'(21) RES Cost Allocation'!AP$962*100%)","v":0},{"$f":"+AO$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E4318*'(21) RES Cost Allocation'!AP$962*100%)","v":0},{"$f":"+AO$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E4320*'(21) RES Cost Allocation'!AP$962*0.88),2)","v":0},{"$f":"+AO$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E4320*'(21) RES Cost Allocation'!AP$962)-D4320","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E4322*'(21) RES Cost Allocation'!AP$962*100%)","v":0},{"$f":"+AO$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E4324*'(21) RES Cost Allocation'!AP$962*0.88),2)","v":0},{"$f":"+AO$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E4324*'(21) RES Cost Allocation'!AP$962)-D4324","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E4327*'(21) RES Cost Allocation'!AP$962*0.65),2)","v":0},{"$f":"+AO$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E4327*'(21) RES Cost Allocation'!AP$962)-D4327","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E4330*'(21) RES Cost Allocation'!AP$962*0.65),2)","v":0},{"$f":"+AO$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E4330*'(21) RES Cost Allocation'!AP$962)-D4330","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E4333*'(21) RES Cost Allocation'!AP$962*0.88),2)","v":0},{"$f":"+AO$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E4333*'(21) RES Cost Allocation'!AP$962)-D4333","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E4335*'(21) RES Cost Allocation'!AP$962*100%)","v":0},{"$f":"+AO$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E4337*'(21) RES Cost Allocation'!AP$962*0.95),2)","v":0},{"$f":"+AO$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E4337*'(21) RES Cost Allocation'!AP$962)-D4337","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$4339*'(21) RES Cost Allocation'!$AP$962*0.94),2)","v":0},{"$f":"+AO$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E4339*'(21) RES Cost Allocation'!AP$962)-D4339","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E4342*'(21) RES Cost Allocation'!AP$962*0.88),2)","v":0},{"$f":"+AO$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E4342*'(21) RES Cost Allocation'!AP$962)-D4342","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E4345*'(21) RES Cost Allocation'!AP$962*0.5),2)","v":0},{"$f":"+AO$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E4345*'(21) RES Cost Allocation'!AP$962)-D4345","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E4348*'(21) RES Cost Allocation'!AP$962*0.88),2)","v":0},{"$f":"+AO$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E4348*'(21) RES Cost Allocation'!AP$962)-D4348","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E4351*'(21) RES Cost Allocation'!AP$962*0.5),2)","v":0},{"$f":"+AO$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E4351*'(21) RES Cost Allocation'!AP$962)-D4351","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E4353*'(21) RES Cost Allocation'!AP$962*100%)","v":0},{"$f":"+AO$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E4355*'(21) RES Cost Allocation'!AP$962*0.88),2)","v":0},{"$f":"+AO$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E4355*'(21) RES Cost Allocation'!AP$962)-D4355","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E4357*'(21) RES Cost Allocation'!AP$962*100%)","v":0},{"$f":"+AO$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E4359*'(21) RES Cost Allocation'!AP$962*0.5),2)","v":0},{"$f":"+AO$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E4359*'(21) RES Cost Allocation'!AP$962)-D4359","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E4362*'(21) RES Cost Allocation'!AP$962*0.95),2)","v":0},{"$f":"+AO$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E4362*'(21) RES Cost Allocation'!AP$962)-D4362","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E4364*'(21) RES Cost Allocation'!AP$962*0.94),2)","v":0},{"$f":"+AO$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E4364*'(21) RES Cost Allocation'!AP$962)-D4364","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E4367*'(21) RES Cost Allocation'!AP$962*0.65),2)","v":0},{"$f":"+AO$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E4367*'(21) RES Cost Allocation'!AP$962)-D4367","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E4370*'(21) RES Cost Allocation'!AP$962*0.5),2)","v":0},{"$f":"+AO$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E4370*'(21) RES Cost Allocation'!AP$962)-D4370","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E4372*'(21) RES Cost Allocation'!AP$962*100%)","v":0},{"$f":"+AO$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E4374*'(21) RES Cost Allocation'!AP$962*0.5),2)","v":0},{"$f":"+AO$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E4374*'(21) RES Cost Allocation'!AP$962)-D4374","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E4376*'(21) RES Cost Allocation'!AP$962*100%)","v":0},{"$f":"+AO$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E4378*'(21) RES Cost Allocation'!AP$962*0.65),2)","v":0},{"$f":"+AO$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E4378*'(21) RES Cost Allocation'!AP$962)-D4378","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E4381*'(21) RES Cost Allocation'!AP$962*0.65),2)","v":0},{"$f":"+AO$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E4381*'(21) RES Cost Allocation'!AP$962)-D4381","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E4384*'(21) RES Cost Allocation'!AP$962*0.95),2)","v":0},{"$f":"+AO$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E4384*'(21) RES Cost Allocation'!AP$962)-D4384","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E4386*'(21) RES Cost Allocation'!AP$962*0.94),2)","v":0},{"$f":"+AO$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E4386*'(21) RES Cost Allocation'!AP$962)-D4386","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4394*'(21) RES Cost Allocation'!AP$953)-SUM(D4314:D4392)","v":0}]
[null,null,null,{"$f":"SUM(D4314:D4393)","v":0},{"$f":"SUM(E4314:E4392)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E4397*'(21) RES Cost Allocation'!AP$962*100%)","v":0},{"$f":"+AO$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4401*'(21) RES Cost Allocation'!AP$953)-D4397-D4398-D4399","v":0}]
[null,null,null,{"$f":"SUM(D4397:D4400)","v":0},{"$f":"SUM(E4397:E4399)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E4404*'(21) RES Cost Allocation'!AP$962*100%)","v":0},{"$f":"+AO$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4408*'(21) RES Cost Allocation'!AP$953)-D4404-D4405-D4406","v":0}]
[null,null,null,{"$f":"SUM(D4404:D4407)","v":0},{"$f":"SUM(E4404:E4407)","v":0}]
[]
[null,"Total RES 3.5 Medication Assisted Treatment Dosing Naloxone Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$441","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AP$963","v":0}]
[]
[]
["RES 3.2 WM Medication Assisted Treatment Dosing Naloxone Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$446","v":0},{"$f":"'(21) RES Cost Allocation'!$E$443","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$446","v":0},{"$f":"'(21) RES Cost Allocation'!$C$443","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E4426*'(21) RES Cost Allocation'!AQ$962*0.5),2)","v":0},{"$f":"+AP$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E4426*'(21) RES Cost Allocation'!AQ$962)-D4426","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E4428*'(21) RES Cost Allocation'!AQ$962*100%)","v":0},{"$f":"+AP$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E4430*'(21) RES Cost Allocation'!AQ$962*100%)","v":0},{"$f":"+AP$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E4432*'(21) RES Cost Allocation'!AQ$962*0.88),2)","v":0},{"$f":"+AP$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E4432*'(21) RES Cost Allocation'!AQ$962)-D4432","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E4434*'(21) RES Cost Allocation'!AQ$962*100%)","v":0},{"$f":"+AP$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E4436*'(21) RES Cost Allocation'!AQ$962*0.88),2)","v":0},{"$f":"+AP$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E4436*'(21) RES Cost Allocation'!AQ$962)-D4436","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E4439*'(21) RES Cost Allocation'!AQ$962*0.65),2)","v":0},{"$f":"+AP$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E4439*'(21) RES Cost Allocation'!AQ$962)-D4439","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E4442*'(21) RES Cost Allocation'!AQ$962*0.65),2)","v":0},{"$f":"+AP$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E4442*'(21) RES Cost Allocation'!AQ$962)-D4442","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E4445*'(21) RES Cost Allocation'!AQ$962*0.88),2)","v":0},{"$f":"+AP$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E4445*'(21) RES Cost Allocation'!AQ$962)-D4445","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E4447*'(21) RES Cost Allocation'!AQ$962*100%)","v":0},{"$f":"+AP$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E4449*'(21) RES Cost Allocation'!AQ$962*0.95),2)","v":0},{"$f":"+AP$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E4449*'(21) RES Cost Allocation'!AQ$962)-D4449","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$4451*'(21) RES Cost Allocation'!$AQ$962*0.94),2)","v":0},{"$f":"+AP$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E4451*'(21) RES Cost Allocation'!AQ$962)-D4451","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E4454*'(21) RES Cost Allocation'!AQ$962*0.88),2)","v":0},{"$f":"+AP$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E4454*'(21) RES Cost Allocation'!AQ$962)-D4454","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E4457*'(21) RES Cost Allocation'!AQ$962*0.5),2)","v":0},{"$f":"+AP$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E4457*'(21) RES Cost Allocation'!AQ$962)-D4457","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E4460*'(21) RES Cost Allocation'!AQ$962*0.88),2)","v":0},{"$f":"+AP$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E4460*'(21) RES Cost Allocation'!AQ$962)-D4460","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E4463*'(21) RES Cost Allocation'!AQ$962*0.5),2)","v":0},{"$f":"+AP$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E4463*'(21) RES Cost Allocation'!AQ$962)-D4463","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E4465*'(21) RES Cost Allocation'!AQ$962*100%)","v":0},{"$f":"+AP$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E4467*'(21) RES Cost Allocation'!AQ$962*0.88),2)","v":0},{"$f":"+AP$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E4467*'(21) RES Cost Allocation'!AQ$962)-D4467","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E4469*'(21) RES Cost Allocation'!AQ$962*100%)","v":0},{"$f":"+AP$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E4471*'(21) RES Cost Allocation'!AQ$962*0.5),2)","v":0},{"$f":"+AP$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E4471*'(21) RES Cost Allocation'!AQ$962)-D4471","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E4474*'(21) RES Cost Allocation'!AQ$962*0.95),2)","v":0},{"$f":"+AP$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E4474*'(21) RES Cost Allocation'!AQ$962)-D4474","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E4476*'(21) RES Cost Allocation'!AQ$962*0.94),2)","v":0},{"$f":"+AP$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E4476*'(21) RES Cost Allocation'!AQ$962)-D4476","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E4479*'(21) RES Cost Allocation'!AQ$962*0.65),2)","v":0},{"$f":"+AP$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E4479*'(21) RES Cost Allocation'!AQ$962)-D4479","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E4482*'(21) RES Cost Allocation'!AQ$962*0.5),2)","v":0},{"$f":"+AP$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E4482*'(21) RES Cost Allocation'!AQ$962)-D4482","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E4484*'(21) RES Cost Allocation'!AQ$962*100%)","v":0},{"$f":"+AP$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E4486*'(21) RES Cost Allocation'!AQ$962*0.5),2)","v":0},{"$f":"+AP$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E4486*'(21) RES Cost Allocation'!AQ$962)-D4486","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E4488*'(21) RES Cost Allocation'!AQ$962*100%)","v":0},{"$f":"+AP$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E4490*'(21) RES Cost Allocation'!AQ$962*0.65),2)","v":0},{"$f":"+AP$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E4490*'(21) RES Cost Allocation'!AQ$962)-D4490","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E4493*'(21) RES Cost Allocation'!AQ$962*0.65),2)","v":0},{"$f":"+AP$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E4493*'(21) RES Cost Allocation'!AQ$962)-D4493","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E4496*'(21) RES Cost Allocation'!AQ$962*0.95),2)","v":0},{"$f":"+AP$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E4496*'(21) RES Cost Allocation'!AQ$962)-D4496","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E4498*'(21) RES Cost Allocation'!AQ$962*0.94),2)","v":0},{"$f":"+AP$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E4498*'(21) RES Cost Allocation'!AQ$962)-D4498","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4506*'(21) RES Cost Allocation'!AQ$953)-SUM(D4426:D4504)","v":0}]
[null,null,null,{"$f":"SUM(D4426:D4505)","v":0},{"$f":"SUM(E4426:E4504)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E4509*'(21) RES Cost Allocation'!AQ$962*100%)","v":0},{"$f":"+AP$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4513*'(21) RES Cost Allocation'!AQ$953)-D4509-D4510-D4511","v":0}]
[null,null,null,{"$f":"SUM(D4509:D4512)","v":0},{"$f":"SUM(E4509:E4511)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E4516*'(21) RES Cost Allocation'!AQ$962*100%)","v":0},{"$f":"+AP$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4520*'(21) RES Cost Allocation'!AQ$953)-D4516-D4517-D4518","v":0}]
[null,null,null,{"$f":"SUM(D4516:D4519)","v":0},{"$f":"SUM(E4516:E4519)","v":0}]
[]
[null,"Total RES 3.2 WM Medication Assisted Treatment Dosing Naloxone Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$446","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AQ$963","v":0}]
[]
[]
["RES 3.1 Medication Assisted Treatment Dosing Vivitrol Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$451","v":0},{"$f":"'(21) RES Cost Allocation'!$E$448","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$451","v":0},{"$f":"'(21) RES Cost Allocation'!$C$448","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E4538*'(21) RES Cost Allocation'!AR$962*0.5),2)","v":0},{"$f":"+AQ$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E4538*'(21) RES Cost Allocation'!AR$962)-D4538","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E4540*'(21) RES Cost Allocation'!AR$962*100%)","v":0},{"$f":"+AQ$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E4542*'(21) RES Cost Allocation'!AR$962*100%)","v":0},{"$f":"+AQ$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E4544*'(21) RES Cost Allocation'!AR$962*0.88),2)","v":0},{"$f":"+AQ$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E4544*'(21) RES Cost Allocation'!AR$962)-D4544","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E4546*'(21) RES Cost Allocation'!AR$962*100%)","v":0},{"$f":"+AQ$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E4548*'(21) RES Cost Allocation'!AR$962*0.88),2)","v":0},{"$f":"+AQ$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E4548*'(21) RES Cost Allocation'!AR$962)-D4548","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E4551*'(21) RES Cost Allocation'!AR$962*0.65),2)","v":0},{"$f":"+AQ$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E4551*'(21) RES Cost Allocation'!AR$962)-D4551","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E4554*'(21) RES Cost Allocation'!AR$962*0.65),2)","v":0},{"$f":"+AQ$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E4554*'(21) RES Cost Allocation'!AR$962)-D4554","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E4557*'(21) RES Cost Allocation'!AR$962*0.88),2)","v":0},{"$f":"+AQ$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E4557*'(21) RES Cost Allocation'!AR$962)-D4557","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E4559*'(21) RES Cost Allocation'!AR$962*100%)","v":0},{"$f":"+AQ$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E4561*'(21) RES Cost Allocation'!AR$962*0.95),2)","v":0},{"$f":"+AQ$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E4561*'(21) RES Cost Allocation'!AR$962)-D4561","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$4563*'(21) RES Cost Allocation'!$AR$962*0.94),2)","v":0},{"$f":"+AQ$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E4563*'(21) RES Cost Allocation'!AR$962)-D4563","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E4566*'(21) RES Cost Allocation'!AR$962*0.88),2)","v":0},{"$f":"+AQ$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E4566*'(21) RES Cost Allocation'!AR$962)-D4566","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E4569*'(21) RES Cost Allocation'!AR$962*0.5),2)","v":0},{"$f":"+AQ$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E4569*'(21) RES Cost Allocation'!AR$962)-D4569","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E4572*'(21) RES Cost Allocation'!AR$962*0.88),2)","v":0},{"$f":"+AQ$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E4572*'(21) RES Cost Allocation'!AR$962)-D4572","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E4575*'(21) RES Cost Allocation'!AR$962*0.5),2)","v":0},{"$f":"+AQ$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E4575*'(21) RES Cost Allocation'!AR$962)-D4575","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E4577*'(21) RES Cost Allocation'!AR$962*100%)","v":0},{"$f":"+AQ$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E4579*'(21) RES Cost Allocation'!AR$962*0.88),2)","v":0},{"$f":"+AQ$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E4579*'(21) RES Cost Allocation'!AR$962)-D4579","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E4581*'(21) RES Cost Allocation'!AR$962*100%)","v":0},{"$f":"+AQ$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E4583*'(21) RES Cost Allocation'!AR$962*0.5),2)","v":0},{"$f":"+AQ$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E4583*'(21) RES Cost Allocation'!AR$962)-D4583","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E4586*'(21) RES Cost Allocation'!AR$962*0.95),2)","v":0},{"$f":"+AQ$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E4586*'(21) RES Cost Allocation'!AR$962)-D4586","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E4588*'(21) RES Cost Allocation'!AR$962*0.94),2)","v":0},{"$f":"+AQ$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E4588*'(21) RES Cost Allocation'!AR$962)-D4588","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E4591*'(21) RES Cost Allocation'!AR$962*0.65),2)","v":0},{"$f":"+AQ$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E4591*'(21) RES Cost Allocation'!AR$962)-D4591","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E4594*'(21) RES Cost Allocation'!AR$962*0.5),2)","v":0},{"$f":"+AQ$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E4594*'(21) RES Cost Allocation'!AR$962)-D4594","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E4596*'(21) RES Cost Allocation'!AR$962*100%)","v":0},{"$f":"+AQ$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E4598*'(21) RES Cost Allocation'!AR$962*0.5),2)","v":0},{"$f":"+AQ$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E4598*'(21) RES Cost Allocation'!AR$962)-D4598","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E4600*'(21) RES Cost Allocation'!AR$962*100%)","v":0},{"$f":"+AQ$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E4602*'(21) RES Cost Allocation'!AR$962*0.65),2)","v":0},{"$f":"+AQ$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E4602*'(21) RES Cost Allocation'!AR$962)-D4602","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E4605*'(21) RES Cost Allocation'!AR$962*0.65),2)","v":0},{"$f":"+AQ$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E4605*'(21) RES Cost Allocation'!AR$962)-D4605","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E4608*'(21) RES Cost Allocation'!AR$962*0.95),2)","v":0},{"$f":"+AQ$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E4608*'(21) RES Cost Allocation'!AR$962)-D4608","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E4610*'(21) RES Cost Allocation'!AR$962*0.94),2)","v":0},{"$f":"+AQ$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E4610*'(21) RES Cost Allocation'!AR$962)-D4610","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4618*'(21) RES Cost Allocation'!AR$953)-SUM(D4538:D4616)","v":0}]
[null,null,null,{"$f":"SUM(D4538:D4617)","v":0},{"$f":"SUM(E4538:E4616)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E4621*'(21) RES Cost Allocation'!AR$962*100%)","v":0},{"$f":"+AQ$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4625*'(21) RES Cost Allocation'!AR$953)-D4621-D4622-D4623","v":0}]
[null,null,null,{"$f":"SUM(D4621:D4624)","v":0},{"$f":"SUM(E4621:E4623)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E4628*'(21) RES Cost Allocation'!AR$962*100%)","v":0},{"$f":"+AQ$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4632*'(21) RES Cost Allocation'!AR$953)-D4628-D4629-D4630","v":0}]
[null,null,null,{"$f":"SUM(D4628:D4631)","v":0},{"$f":"SUM(E4628:E4631)","v":0}]
[]
[null,"Total RES 3.1 Medication Assisted Treatment Dosing Vivitrol Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$451","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AR$963","v":0}]
[]
[]
["RES 3.3 Medication Assisted Treatment Dosing Vivitrol Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$456","v":0},{"$f":"'(21) RES Cost Allocation'!$E$453","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$456","v":0},{"$f":"'(21) RES Cost Allocation'!$C$453","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E4650*'(21) RES Cost Allocation'!AS$962*0.5),2)","v":0},{"$f":"+AR$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E4650*'(21) RES Cost Allocation'!AS$962)-D4650","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E4652*'(21) RES Cost Allocation'!AS$962*100%)","v":0},{"$f":"+AR$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E4654*'(21) RES Cost Allocation'!AS$962*100%)","v":0},{"$f":"+AR$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E4656*'(21) RES Cost Allocation'!$AS$962*0.88),2)","v":0},{"$f":"+AR$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E4656*'(21) RES Cost Allocation'!$AS$962)-D4656","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E4658*'(21) RES Cost Allocation'!AS$962*100%)","v":0},{"$f":"+AR$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E4660*'(21) RES Cost Allocation'!$AS$962*0.88),2)","v":0},{"$f":"+AR$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E4660*'(21) RES Cost Allocation'!$AS$962)-D4660","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E4663*'(21) RES Cost Allocation'!AS$962*0.65),2)","v":0},{"$f":"+AR$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E4663*'(21) RES Cost Allocation'!AS$962)-D4663","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E4666*'(21) RES Cost Allocation'!AS$962*0.65),2)","v":0},{"$f":"+AR$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E4666*'(21) RES Cost Allocation'!AS$962)-D4666","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E4669*'(21) RES Cost Allocation'!$AS$962*0.88),2)","v":0},{"$f":"+AR$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E4669*'(21) RES Cost Allocation'!$AS$962)-D4669","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E4671*'(21) RES Cost Allocation'!AS$962*100%)","v":0},{"$f":"+AR$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E4673*'(21) RES Cost Allocation'!$AS$962*0.95),2)","v":0},{"$f":"+AR$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E4673*'(21) RES Cost Allocation'!$AS$962)-D4673","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$4675*'(21) RES Cost Allocation'!$AS$962*0.94),2)","v":0},{"$f":"+AR$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E4675*'(21) RES Cost Allocation'!$AS$962)-D4675","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E4678*'(21) RES Cost Allocation'!$AS$962*0.88),2)","v":0},{"$f":"+AR$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E4678*'(21) RES Cost Allocation'!$AS$962)-D4678","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E4681*'(21) RES Cost Allocation'!AS$962*0.5),2)","v":0},{"$f":"+AR$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E4681*'(21) RES Cost Allocation'!AS$962)-D4681","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E4684*'(21) RES Cost Allocation'!$AS$962*0.88),2)","v":0},{"$f":"+AR$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E4684*'(21) RES Cost Allocation'!$AS$962)-D4684","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E4687*'(21) RES Cost Allocation'!AS$962*0.5),2)","v":0},{"$f":"+AR$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E4687*'(21) RES Cost Allocation'!AS$962)-D4687","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E4689*'(21) RES Cost Allocation'!AS$962*100%)","v":0},{"$f":"+AR$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E4691*'(21) RES Cost Allocation'!$AS$962*0.88),2)","v":0},{"$f":"+AR$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E4691*'(21) RES Cost Allocation'!$AS$962)-D4691","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E4693*'(21) RES Cost Allocation'!AS$962*100%)","v":0},{"$f":"+AR$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E4695*'(21) RES Cost Allocation'!AS$962*0.5),2)","v":0},{"$f":"+AR$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E4695*'(21) RES Cost Allocation'!AS$962)-D4695","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E4698*'(21) RES Cost Allocation'!AS$962*0.95),2)","v":0},{"$f":"+AR$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E4698*'(21) RES Cost Allocation'!AS$962)-D4698","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E4700*'(21) RES Cost Allocation'!AS$962*0.94),2)","v":0},{"$f":"+AR$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E4700*'(21) RES Cost Allocation'!AS$962)-D4700","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E4703*'(21) RES Cost Allocation'!$AS$962*0.65),2)","v":0},{"$f":"+AR$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E4703*'(21) RES Cost Allocation'!$AS$962)-D4703","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E4706*'(21) RES Cost Allocation'!AS$962*0.5),2)","v":0},{"$f":"+AR$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E4706*'(21) RES Cost Allocation'!AS$962)-D4706","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E4708*'(21) RES Cost Allocation'!AS$962*100%)","v":0},{"$f":"+AR$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E4710*'(21) RES Cost Allocation'!AS$962*0.5),2)","v":0},{"$f":"+AR$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E4710*'(21) RES Cost Allocation'!AS$962)-D4710","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E4712*'(21) RES Cost Allocation'!AS$962*100%)","v":0},{"$f":"+AR$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E4714*'(21) RES Cost Allocation'!AS$962*0.65),2)","v":0},{"$f":"+AR$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E4714*'(21) RES Cost Allocation'!AS$962)-D4714","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E4717*'(21) RES Cost Allocation'!AS$962*0.65),2)","v":0},{"$f":"+AR$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E4717*'(21) RES Cost Allocation'!AS$962)-D4717","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E4720*'(21) RES Cost Allocation'!$AS$962*0.95),2)","v":0},{"$f":"+AR$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E4720*'(21) RES Cost Allocation'!$AS$962)-D4720","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E4722*'(21) RES Cost Allocation'!AS$962*0.94),2)","v":0},{"$f":"+AR$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E4722*'(21) RES Cost Allocation'!AS$962)-D4722","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4730*'(21) RES Cost Allocation'!AS$953)-SUM(D4650:D4728)","v":0}]
[null,null,null,{"$f":"SUM(D4650:D4729)","v":0},{"$f":"SUM(E4650:E4728)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E4733*'(21) RES Cost Allocation'!AS$962*100%)","v":0},{"$f":"+AR$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4737*'(21) RES Cost Allocation'!AS$953)-D4733-D4734-D4735","v":0}]
[null,null,null,{"$f":"SUM(D4733:D4736)","v":0},{"$f":"SUM(E4733:E4735)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E4740*'(21) RES Cost Allocation'!AS$962*100%)","v":0},{"$f":"+AR$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4744*'(21) RES Cost Allocation'!AS$953)-D4740-D4741-D4742","v":0}]
[null,null,null,{"$f":"SUM(D4740:D4743)","v":0},{"$f":"SUM(E4740:E4743)","v":0}]
[]
[null,"Total RES 3.3 Medication Assisted Treatment Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$456","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AS$963","v":0}]
[]
[]
["RES 3.5 Medication Assisted Treatment Dosing Vivitrol Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$461","v":0},{"$f":"'(21) RES Cost Allocation'!$E$458","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$461","v":0},{"$f":"'(21) RES Cost Allocation'!$C$458","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E4762*'(21) RES Cost Allocation'!AT$962*0.5),2)","v":0},{"$f":"+AS$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E4762*'(21) RES Cost Allocation'!AT$962)-D4762","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E4764*'(21) RES Cost Allocation'!AT$962*100%)","v":0},{"$f":"+AS$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E4766*'(21) RES Cost Allocation'!AT$962*100%)","v":0},{"$f":"+AS$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E4768*'(21) RES Cost Allocation'!AT$962*0.88),2)","v":0},{"$f":"+AS$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E4768*'(21) RES Cost Allocation'!AT$962)-D4768","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E4770*'(21) RES Cost Allocation'!AT$962*100%)","v":0},{"$f":"+AS$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E4772*'(21) RES Cost Allocation'!AT$962*0.88),2)","v":0},{"$f":"+AS$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E4772*'(21) RES Cost Allocation'!AT$962)-D4772","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E4775*'(21) RES Cost Allocation'!AT$962*0.65),2)","v":0},{"$f":"+AS$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E4775*'(21) RES Cost Allocation'!AT$962)-D4775","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E4778*'(21) RES Cost Allocation'!AT$962*0.65),2)","v":0},{"$f":"+AS$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E4778*'(21) RES Cost Allocation'!AT$962)-D4778","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E4781*'(21) RES Cost Allocation'!AT$962*0.88),2)","v":0},{"$f":"+AS$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E4781*'(21) RES Cost Allocation'!AT$962)-D4781","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E4783*'(21) RES Cost Allocation'!AT$962*100%)","v":0},{"$f":"+AS$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E4785*'(21) RES Cost Allocation'!AT$962*0.95),2)","v":0},{"$f":"+AS$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E4785*'(21) RES Cost Allocation'!AT$962)-D4785","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$4787*'(21) RES Cost Allocation'!$AT$962*0.94),2)","v":0},{"$f":"+AS$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E4787*'(21) RES Cost Allocation'!AT$962)-D4787","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E4790*'(21) RES Cost Allocation'!AT$962*0.88),2)","v":0},{"$f":"+AS$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E4790*'(21) RES Cost Allocation'!AT$962)-D4790","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E4793*'(21) RES Cost Allocation'!AT$962*0.5),2)","v":0},{"$f":"+AS$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E4793*'(21) RES Cost Allocation'!AT$962)-D4793","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E4796*'(21) RES Cost Allocation'!AT$962*0.88),2)","v":0},{"$f":"+AS$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E4796*'(21) RES Cost Allocation'!AT$962)-D4796","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E4799*'(21) RES Cost Allocation'!AT$962*0.5),2)","v":0},{"$f":"+AS$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E4799*'(21) RES Cost Allocation'!AT$962)-D4799","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E4801*'(21) RES Cost Allocation'!AT$962*100%)","v":0},{"$f":"+AS$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E4803*'(21) RES Cost Allocation'!AT$962*0.88),2)","v":0},{"$f":"+AS$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E4803*'(21) RES Cost Allocation'!AT$962)-D4803","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E4805*'(21) RES Cost Allocation'!AT$962*100%)","v":0},{"$f":"+AS$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E4807*'(21) RES Cost Allocation'!AT$962*0.5),2)","v":0},{"$f":"+AS$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E4807*'(21) RES Cost Allocation'!AT$962)-D4807","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E4810*'(21) RES Cost Allocation'!AT$962*0.95),2)","v":0},{"$f":"+AS$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E4810*'(21) RES Cost Allocation'!AT$962)-D4810","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E4812*'(21) RES Cost Allocation'!AT$962*0.94),2)","v":0},{"$f":"+AS$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E4812*'(21) RES Cost Allocation'!AT$962)-D4812","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E4815*'(21) RES Cost Allocation'!AT$962*0.65),2)","v":0},{"$f":"+AS$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E4815*'(21) RES Cost Allocation'!AT$962)-D4815","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E4818*'(21) RES Cost Allocation'!AT$962*0.5),2)","v":0},{"$f":"+AS$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E4818*'(21) RES Cost Allocation'!AT$962)-D4818","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E4820*'(21) RES Cost Allocation'!AT$962*100%)","v":0},{"$f":"+AS$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E4822*'(21) RES Cost Allocation'!AT$962*0.5),2)","v":0},{"$f":"+AS$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E4822*'(21) RES Cost Allocation'!AT$962)-D4822","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E4824*'(21) RES Cost Allocation'!AT$962*100%)","v":0},{"$f":"+AS$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E4826*'(21) RES Cost Allocation'!AT$962*0.65),2)","v":0},{"$f":"+AS$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E4826*'(21) RES Cost Allocation'!AT$962)-D4826","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E4829*'(21) RES Cost Allocation'!AT$962*0.65),2)","v":0},{"$f":"+AS$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E4829*'(21) RES Cost Allocation'!AT$962)-D4829","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E4832*'(21) RES Cost Allocation'!AT$962*0.95),2)","v":0},{"$f":"+AS$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E4832*'(21) RES Cost Allocation'!AT$962)-D4832","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E4834*'(21) RES Cost Allocation'!AT$962*0.94),2)","v":0},{"$f":"+AS$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E4834*'(21) RES Cost Allocation'!AT$962)-D4834","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4842*'(21) RES Cost Allocation'!AT$953)-SUM(D4762:D4840)","v":0}]
[null,null,null,{"$f":"SUM(D4762:D4841)","v":0},{"$f":"SUM(E4762:E4840)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E4845*'(21) RES Cost Allocation'!AT$962*100%)","v":0},{"$f":"+AS$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4849*'(21) RES Cost Allocation'!AT$953)-D4845-D4846-D4847","v":0}]
[null,null,null,{"$f":"SUM(D4845:D4848)","v":0},{"$f":"SUM(E4845:E4847)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E4852*'(21) RES Cost Allocation'!AT$962*100%)","v":0},{"$f":"+AS$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4856*'(21) RES Cost Allocation'!AT$953)-D4852-D4853-D4854","v":0}]
[null,null,null,{"$f":"SUM(D4852:D4855)","v":0},{"$f":"SUM(E4852:E4855)","v":0}]
[]
[null,"Total RES 3.5 Medication Assisted Treatment Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$461","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AT$963","v":0}]
[]
[]
["RES 3.2 WM Medication Assisted Treatment Dosing Vivitrol Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$466","v":0},{"$f":"'(21) RES Cost Allocation'!$E$463","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$466","v":0},{"$f":"'(21) RES Cost Allocation'!$C$463","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E4874*'(21) RES Cost Allocation'!AU$962*0.5),2)","v":0},{"$f":"+AT$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E4874*'(21) RES Cost Allocation'!AU$962)-D4874","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E4876*'(21) RES Cost Allocation'!AU$962*100%)","v":0},{"$f":"+AT$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E4878*'(21) RES Cost Allocation'!AU$962*100%)","v":0},{"$f":"+AT$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E4880*'(21) RES Cost Allocation'!AU$962*0.88),2)","v":0},{"$f":"+AT$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E4880*'(21) RES Cost Allocation'!AU$962)-D4880","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E4882*'(21) RES Cost Allocation'!AU$962*100%)","v":0},{"$f":"+AT$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E4884*'(21) RES Cost Allocation'!AU$962*0.88),2)","v":0},{"$f":"+AT$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E4884*'(21) RES Cost Allocation'!AU$962)-D4884","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E4887*'(21) RES Cost Allocation'!AU$962*0.65),2)","v":0},{"$f":"+AT$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E4887*'(21) RES Cost Allocation'!AU$962)-D4887","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E4890*'(21) RES Cost Allocation'!AU$962*0.65),2)","v":0},{"$f":"+AT$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E4890*'(21) RES Cost Allocation'!AU$962)-D4890","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E4893*'(21) RES Cost Allocation'!AU$962*0.88),2)","v":0},{"$f":"+AT$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E4893*'(21) RES Cost Allocation'!AU$962)-D4893","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E4895*'(21) RES Cost Allocation'!AU$962*100%)","v":0},{"$f":"+AT$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E4897*'(21) RES Cost Allocation'!AU$962*0.95),2)","v":0},{"$f":"+AT$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E4897*'(21) RES Cost Allocation'!AU$962)-D4897","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$4899*'(21) RES Cost Allocation'!$AU$962*0.94),2)","v":0},{"$f":"+AT$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E4899*'(21) RES Cost Allocation'!AU$962)-D4899","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E4902*'(21) RES Cost Allocation'!AU$962*0.88),2)","v":0},{"$f":"+AT$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E4902*'(21) RES Cost Allocation'!AU$962)-D4902","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E4905*'(21) RES Cost Allocation'!AU$962*0.5),2)","v":0},{"$f":"+AT$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E4905*'(21) RES Cost Allocation'!AU$962)-D4905","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E4908*'(21) RES Cost Allocation'!AU$962*0.88),2)","v":0},{"$f":"+AT$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E4908*'(21) RES Cost Allocation'!AU$962)-D4908","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E4911*'(21) RES Cost Allocation'!AU$962*0.5),2)","v":0},{"$f":"+AT$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E4911*'(21) RES Cost Allocation'!AU$962)-D4911","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E4913*'(21) RES Cost Allocation'!AU$962*100%)","v":0},{"$f":"+AT$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E4915*'(21) RES Cost Allocation'!AU$962*0.88),2)","v":0},{"$f":"+AT$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E4915*'(21) RES Cost Allocation'!AU$962)-D4915","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E4917*'(21) RES Cost Allocation'!AU$962*100%)","v":0},{"$f":"+AT$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E4919*'(21) RES Cost Allocation'!AU$962*0.5),2)","v":0},{"$f":"+AT$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E4919*'(21) RES Cost Allocation'!AU$962)-D4919","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E4922*'(21) RES Cost Allocation'!AU$962*0.95),2)","v":0},{"$f":"+AT$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E4922*'(21) RES Cost Allocation'!AU$962)-D4922","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E4924*'(21) RES Cost Allocation'!AU$962*0.94),2)","v":0},{"$f":"+AT$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E4924*'(21) RES Cost Allocation'!AU$962)-D4924","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E4927*'(21) RES Cost Allocation'!AU$962*0.65),2)","v":0},{"$f":"+AT$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E4927*'(21) RES Cost Allocation'!AU$962)-D4927","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E4930*'(21) RES Cost Allocation'!AU$962*0.5),2)","v":0},{"$f":"+AT$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E4930*'(21) RES Cost Allocation'!AU$962)-D4930","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E4932*'(21) RES Cost Allocation'!AU$962*100%)","v":0},{"$f":"+AT$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E4934*'(21) RES Cost Allocation'!AU$962*0.5),2)","v":0},{"$f":"+AT$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E4934*'(21) RES Cost Allocation'!AU$962)-D4934","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E4936*'(21) RES Cost Allocation'!AU$962*100%)","v":0},{"$f":"+AT$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E4938*'(21) RES Cost Allocation'!AU$962*0.65),2)","v":0},{"$f":"+AT$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E4938*'(21) RES Cost Allocation'!AU$962)-D4938","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E4941*'(21) RES Cost Allocation'!AU$962*0.65),2)","v":0},{"$f":"+AT$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E4941*'(21) RES Cost Allocation'!AU$962)-D4941","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E4944*'(21) RES Cost Allocation'!AU$962*0.95),2)","v":0},{"$f":"+AT$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E4944*'(21) RES Cost Allocation'!AU$962)-D4944","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E4946*'(21) RES Cost Allocation'!AU$962*0.94),2)","v":0},{"$f":"+AT$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E4946*'(21) RES Cost Allocation'!AU$962)-D4946","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4954*'(21) RES Cost Allocation'!AU$953)-SUM(D4874:D4952)","v":0}]
[null,null,null,{"$f":"SUM(D4874:D4953)","v":0},{"$f":"SUM(E4874:E4952)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E4957*'(21) RES Cost Allocation'!AU$962*100%)","v":0},{"$f":"+AT$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4961*'(21) RES Cost Allocation'!AU$953)-D4957-D4958-D4959","v":0}]
[null,null,null,{"$f":"SUM(D4957:D4960)","v":0},{"$f":"SUM(E4957:E4959)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E4964*'(21) RES Cost Allocation'!AU$962*100%)","v":0},{"$f":"+AT$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E4968*'(21) RES Cost Allocation'!AU$953)-D4964-D4965-D4966","v":0}]
[null,null,null,{"$f":"SUM(D4964:D4967)","v":0},{"$f":"SUM(E4964:E4967)","v":0}]
[]
[null,"Total RES 3.2 WM Medication Assisted Treatment Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$466","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AU$963","v":0}]
[]
[]
["RES 3.1 Medication Assisted Treatment Dosing Acamprosate Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$471","v":0},{"$f":"'(21) RES Cost Allocation'!$E$468","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$471","v":0},{"$f":"'(21) RES Cost Allocation'!$C$468","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E4986*'(21) RES Cost Allocation'!AV$962*0.5),2)","v":0},{"$f":"+AU$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E4986*'(21) RES Cost Allocation'!AV$962)-D4986","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E4988*'(21) RES Cost Allocation'!AV$962*100%)","v":0},{"$f":"+AU$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E4990*'(21) RES Cost Allocation'!AV$962*100%)","v":0},{"$f":"+AU$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E4992*'(21) RES Cost Allocation'!AV$962*0.88),2)","v":0},{"$f":"+AU$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E4992*'(21) RES Cost Allocation'!AV$962)-D4992","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E4994*'(21) RES Cost Allocation'!AV$962*100%)","v":0},{"$f":"+AU$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E4996*'(21) RES Cost Allocation'!AV$962*0.88),2)","v":0},{"$f":"+AU$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E4996*'(21) RES Cost Allocation'!AV$962)-D4996","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E4999*'(21) RES Cost Allocation'!AV$962*0.65),2)","v":0},{"$f":"+AU$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E4999*'(21) RES Cost Allocation'!AV$962)-D4999","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E5002*'(21) RES Cost Allocation'!AV$962*0.65),2)","v":0},{"$f":"+AU$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E5002*'(21) RES Cost Allocation'!AV$962)-D5002","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E5005*'(21) RES Cost Allocation'!AV$962*0.88),2)","v":0},{"$f":"+AU$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E5005*'(21) RES Cost Allocation'!AV$962)-D5005","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E5007*'(21) RES Cost Allocation'!AV$962*100%)","v":0},{"$f":"+AU$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E5009*'(21) RES Cost Allocation'!AV$962*0.95),2)","v":0},{"$f":"+AU$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E5009*'(21) RES Cost Allocation'!AV$962)-D5009","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$5011*'(21) RES Cost Allocation'!$AV$962*0.94),2)","v":0},{"$f":"+AU$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E5011*'(21) RES Cost Allocation'!AV$962)-D5011","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E5014*'(21) RES Cost Allocation'!AV$962*0.88),2)","v":0},{"$f":"+AU$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E5014*'(21) RES Cost Allocation'!AV$962)-D5014","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E5017*'(21) RES Cost Allocation'!AV$962*0.5),2)","v":0},{"$f":"+AU$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E5017*'(21) RES Cost Allocation'!AV$962)-D5017","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E5020*'(21) RES Cost Allocation'!AV$962*0.88),2)","v":0},{"$f":"+AU$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E5020*'(21) RES Cost Allocation'!AV$962)-D5020","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E5023*'(21) RES Cost Allocation'!AV$962*0.5),2)","v":0},{"$f":"+AU$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E5023*'(21) RES Cost Allocation'!AV$962)-D5023","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E5025*'(21) RES Cost Allocation'!AV$962*100%)","v":0},{"$f":"+AU$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E5027*'(21) RES Cost Allocation'!AV$962*0.88),2)","v":0},{"$f":"+AU$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E5027*'(21) RES Cost Allocation'!AV$962)-D5027","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E5029*'(21) RES Cost Allocation'!AV$962*100%)","v":0},{"$f":"+AU$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E5031*'(21) RES Cost Allocation'!AV$962*0.5),2)","v":0},{"$f":"+AU$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E5031*'(21) RES Cost Allocation'!AV$962)-D5031","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E5034*'(21) RES Cost Allocation'!AV$962*0.95),2)","v":0},{"$f":"+AU$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E5034*'(21) RES Cost Allocation'!AV$962)-D5034","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E5036*'(21) RES Cost Allocation'!AV$962*0.94),2)","v":0},{"$f":"+AU$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E5036*'(21) RES Cost Allocation'!AV$962)-D5036","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E5039*'(21) RES Cost Allocation'!AV$962*0.65),2)","v":0},{"$f":"+AU$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E5039*'(21) RES Cost Allocation'!AV$962)-D5039","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E5042*'(21) RES Cost Allocation'!AV$962*0.5),2)","v":0},{"$f":"+AU$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E5042*'(21) RES Cost Allocation'!AV$962)-D5042","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E5044*'(21) RES Cost Allocation'!AV$962*100%)","v":0},{"$f":"+AU$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E5046*'(21) RES Cost Allocation'!AV$962*0.5),2)","v":0},{"$f":"+AU$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E5046*'(21) RES Cost Allocation'!AV$962)-D5046","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E5048*'(21) RES Cost Allocation'!AV$962*100%)","v":0},{"$f":"+AU$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E5050*'(21) RES Cost Allocation'!AV$962*0.65),2)","v":0},{"$f":"+AU$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E5050*'(21) RES Cost Allocation'!AV$962)-D5050","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E5053*'(21) RES Cost Allocation'!AV$962*0.65),2)","v":0},{"$f":"+AU$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E5053*'(21) RES Cost Allocation'!AV$962)-D5053","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E5056*'(21) RES Cost Allocation'!AV$962*0.95),2)","v":0},{"$f":"+AU$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E5056*'(21) RES Cost Allocation'!AV$962)-D5056","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E5058*'(21) RES Cost Allocation'!AV$962*0.94),2)","v":0},{"$f":"+AU$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E5058*'(21) RES Cost Allocation'!AV$962)-D5058","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5066*'(21) RES Cost Allocation'!AV$953)-SUM(D4986:D5064)","v":0}]
[null,null,null,{"$f":"SUM(D4986:D5065)","v":0},{"$f":"SUM(E4986:E5064)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E5069*'(21) RES Cost Allocation'!AV$962*100%)","v":0},{"$f":"+AU$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5073*'(21) RES Cost Allocation'!AV$953)-D5069-D5070-D5071","v":0}]
[null,null,null,{"$f":"SUM(D5069:D5072)","v":0},{"$f":"SUM(E5069:E5071)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E5076*'(21) RES Cost Allocation'!AV$962*100%)","v":0},{"$f":"+AU$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5080*'(21) RES Cost Allocation'!AV$953)-D5076-D5077-D5078","v":0}]
[null,null,null,{"$f":"SUM(D5076:D5079)","v":0},{"$f":"SUM(E5076:E5079)","v":0}]
[]
[null,"Total RES 3.1 Medication Assisted Treatment Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$471","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AV$963","v":0}]
[]
[]
["RES 3.3 Medication Assisted Treatment Dosing Acamprosate Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$476","v":0},{"$f":"'(21) RES Cost Allocation'!$E$473","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$476","v":0},{"$f":"'(21) RES Cost Allocation'!$C$473","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E5098*'(21) RES Cost Allocation'!AW$962*0.5),2)","v":0},{"$f":"+AV$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E5098*'(21) RES Cost Allocation'!AW$962)-D5098","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E5100*'(21) RES Cost Allocation'!AW$962*100%)","v":0},{"$f":"+AV$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E5102*'(21) RES Cost Allocation'!AW$962*100%)","v":0},{"$f":"+AV$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E5104*'(21) RES Cost Allocation'!$AW$962*0.88),2)","v":0},{"$f":"+AV$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E5104*'(21) RES Cost Allocation'!$AW$962)-D5104","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E5106*'(21) RES Cost Allocation'!AW$962*100%)","v":0},{"$f":"+AV$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E5108*'(21) RES Cost Allocation'!$AW$962*0.88),2)","v":0},{"$f":"+AV$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E5108*'(21) RES Cost Allocation'!$AW$962)-D5108","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E5111*'(21) RES Cost Allocation'!AW$962*0.65),2)","v":0},{"$f":"+AV$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E5111*'(21) RES Cost Allocation'!AW$962)-D5111","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E5114*'(21) RES Cost Allocation'!AW$962*0.65),2)","v":0},{"$f":"+AV$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E5114*'(21) RES Cost Allocation'!AW$962)-D5114","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E5117*'(21) RES Cost Allocation'!$AW$962*0.88),2)","v":0},{"$f":"+AV$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E5117*'(21) RES Cost Allocation'!$AW$962)-D5117","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E5119*'(21) RES Cost Allocation'!AW$962*100%)","v":0},{"$f":"+AV$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E5121*'(21) RES Cost Allocation'!$AW$962*0.95),2)","v":0},{"$f":"+AV$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E5121*'(21) RES Cost Allocation'!$AW$962)-D5121","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$5123*'(21) RES Cost Allocation'!$AW$962*0.94),2)","v":0},{"$f":"+AV$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E5123*'(21) RES Cost Allocation'!$AW$962)-D5123","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E5126*'(21) RES Cost Allocation'!$AW$962*0.88),2)","v":0},{"$f":"+AV$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E5126*'(21) RES Cost Allocation'!$AW$962)-D5126","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E5129*'(21) RES Cost Allocation'!AW$962*0.5),2)","v":0},{"$f":"+AV$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E5129*'(21) RES Cost Allocation'!AW$962)-D5129","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E5132*'(21) RES Cost Allocation'!$AW$962*0.88),2)","v":0},{"$f":"+AV$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E5132*'(21) RES Cost Allocation'!$AW$962)-D5132","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E5135*'(21) RES Cost Allocation'!AW$962*0.5),2)","v":0},{"$f":"+AV$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E5135*'(21) RES Cost Allocation'!AW$962)-D5135","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E5137*'(21) RES Cost Allocation'!AW$962*100%)","v":0},{"$f":"+AV$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E5139*'(21) RES Cost Allocation'!$AW$962*0.88),2)","v":0},{"$f":"+AV$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E5139*'(21) RES Cost Allocation'!$AW$962)-D5139","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E5141*'(21) RES Cost Allocation'!AW$962*100%)","v":0},{"$f":"+AV$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E5143*'(21) RES Cost Allocation'!AW$962*0.5),2)","v":0},{"$f":"+AV$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E5143*'(21) RES Cost Allocation'!AW$962)-D5143","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E5146*'(21) RES Cost Allocation'!AW$962*0.95),2)","v":0},{"$f":"+AV$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E5146*'(21) RES Cost Allocation'!AW$962)-D5146","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E5148*'(21) RES Cost Allocation'!AW$962*0.94),2)","v":0},{"$f":"+AV$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E5148*'(21) RES Cost Allocation'!AW$962)-D5148","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E5151*'(21) RES Cost Allocation'!$AW$962*0.65),2)","v":0},{"$f":"+AV$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E5151*'(21) RES Cost Allocation'!$AW$962)-D5151","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E5154*'(21) RES Cost Allocation'!AW$962*0.5),2)","v":0},{"$f":"+AV$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E5154*'(21) RES Cost Allocation'!AW$962)-D5154","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E5156*'(21) RES Cost Allocation'!AW$962*100%)","v":0},{"$f":"+AV$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E5158*'(21) RES Cost Allocation'!AW$962*0.5),2)","v":0},{"$f":"+AV$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E5158*'(21) RES Cost Allocation'!AW$962)-D5158","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E5160*'(21) RES Cost Allocation'!AW$962*100%)","v":0},{"$f":"+AV$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E5162*'(21) RES Cost Allocation'!AW$962*0.65),2)","v":0},{"$f":"+AV$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E5162*'(21) RES Cost Allocation'!AW$962)-D5162","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E5165*'(21) RES Cost Allocation'!AW$962*0.65),2)","v":0},{"$f":"+AV$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E5165*'(21) RES Cost Allocation'!AW$962)-D5165","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E5168*'(21) RES Cost Allocation'!$AW$962*0.95),2)","v":0},{"$f":"+AV$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E5168*'(21) RES Cost Allocation'!$AW$962)-D5168","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E5170*'(21) RES Cost Allocation'!AW$962*0.94),2)","v":0},{"$f":"+AV$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E5170*'(21) RES Cost Allocation'!AW$962)-D5170","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5178*'(21) RES Cost Allocation'!AW$953)-SUM(D5098:D5176)","v":0}]
[null,null,null,{"$f":"SUM(D5098:D5177)","v":0},{"$f":"SUM(E5098:E5176)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E5181*'(21) RES Cost Allocation'!AW$962*100%)","v":0},{"$f":"+AV$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5185*'(21) RES Cost Allocation'!AW$953)-D5181-D5182-D5183","v":0}]
[null,null,null,{"$f":"SUM(D5181:D5184)","v":0},{"$f":"SUM(E5181:E5183)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E5188*'(21) RES Cost Allocation'!AW$962*100%)","v":0},{"$f":"+AV$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5192*'(21) RES Cost Allocation'!AW$953)-D5188-D5189-D5190","v":0}]
[null,null,null,{"$f":"SUM(D5188:D5191)","v":0},{"$f":"SUM(E5188:E5191)","v":0}]
[]
[null,"Total RES 3.3 Medication Assisted Treatment Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$476","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AW$963","v":0}]
[]
[]
["RES 3.5 Medication Assisted Treatment Dosing Acamprosate Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$481","v":0},{"$f":"'(21) RES Cost Allocation'!$E$478","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$481","v":0},{"$f":"'(21) RES Cost Allocation'!$C$478","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E5210*'(21) RES Cost Allocation'!AX$962*0.5),2)","v":0},{"$f":"+AW$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E5210*'(21) RES Cost Allocation'!AX$962)-D5210","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E5212*'(21) RES Cost Allocation'!AX$962*100%)","v":0},{"$f":"+AW$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E5214*'(21) RES Cost Allocation'!AX$962*100%)","v":0},{"$f":"+AW$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E5216*'(21) RES Cost Allocation'!AX$962*0.88),2)","v":0},{"$f":"+AW$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E5216*'(21) RES Cost Allocation'!AX$962)-D5216","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E5218*'(21) RES Cost Allocation'!AX$962*100%)","v":0},{"$f":"+AW$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E5220*'(21) RES Cost Allocation'!AX$962*0.88),2)","v":0},{"$f":"+AW$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E5220*'(21) RES Cost Allocation'!AX$962)-D5220","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E5223*'(21) RES Cost Allocation'!AX$962*0.65),2)","v":0},{"$f":"+AW$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E5223*'(21) RES Cost Allocation'!AX$962)-D5223","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E5226*'(21) RES Cost Allocation'!AX$962*0.65),2)","v":0},{"$f":"+AW$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E5226*'(21) RES Cost Allocation'!AX$962)-D5226","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E5229*'(21) RES Cost Allocation'!AX$962*0.88),2)","v":0},{"$f":"+AW$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E5229*'(21) RES Cost Allocation'!AX$962)-D5229","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E5231*'(21) RES Cost Allocation'!AX$962*100%)","v":0},{"$f":"+AW$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E5233*'(21) RES Cost Allocation'!AX$962*0.95),2)","v":0},{"$f":"+AW$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E5233*'(21) RES Cost Allocation'!AX$962)-D5233","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$5235*'(21) RES Cost Allocation'!$AX$962*0.94),2)","v":0},{"$f":"+AW$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E5235*'(21) RES Cost Allocation'!AX$962)-D5235","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E5238*'(21) RES Cost Allocation'!AX$962*0.88),2)","v":0},{"$f":"+AW$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E5238*'(21) RES Cost Allocation'!AX$962)-D5238","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E5241*'(21) RES Cost Allocation'!AX$962*0.5),2)","v":0},{"$f":"+AW$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E5241*'(21) RES Cost Allocation'!AX$962)-D5241","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E5244*'(21) RES Cost Allocation'!AX$962*0.88),2)","v":0},{"$f":"+AW$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E5244*'(21) RES Cost Allocation'!AX$962)-D5244","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E5247*'(21) RES Cost Allocation'!AX$962*0.5),2)","v":0},{"$f":"+AW$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E5247*'(21) RES Cost Allocation'!AX$962)-D5247","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E5249*'(21) RES Cost Allocation'!AX$962*100%)","v":0},{"$f":"+AW$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E5251*'(21) RES Cost Allocation'!AX$962*0.88),2)","v":0},{"$f":"+AW$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E5251*'(21) RES Cost Allocation'!AX$962)-D5251","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E5253*'(21) RES Cost Allocation'!AX$962*100%)","v":0},{"$f":"+AW$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E5255*'(21) RES Cost Allocation'!AX$962*0.5),2)","v":0},{"$f":"+AW$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E5255*'(21) RES Cost Allocation'!AX$962)-D5255","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E5258*'(21) RES Cost Allocation'!AX$962*0.95),2)","v":0},{"$f":"+AW$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E5258*'(21) RES Cost Allocation'!AX$962)-D5258","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E5260*'(21) RES Cost Allocation'!AX$962*0.94),2)","v":0},{"$f":"+AW$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E5260*'(21) RES Cost Allocation'!AX$962)-D5260","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E5263*'(21) RES Cost Allocation'!AX$962*0.65),2)","v":0},{"$f":"+AW$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E5263*'(21) RES Cost Allocation'!AX$962)-D5263","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E5266*'(21) RES Cost Allocation'!AX$962*0.5),2)","v":0},{"$f":"+AW$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E5266*'(21) RES Cost Allocation'!AX$962)-D5266","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E5268*'(21) RES Cost Allocation'!AX$962*100%)","v":0},{"$f":"+AW$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E5270*'(21) RES Cost Allocation'!AX$962*0.5),2)","v":0},{"$f":"+AW$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E5270*'(21) RES Cost Allocation'!AX$962)-D5270","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E5272*'(21) RES Cost Allocation'!AX$962*100%)","v":0},{"$f":"+AW$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E5274*'(21) RES Cost Allocation'!AX$962*0.65),2)","v":0},{"$f":"+AW$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E5274*'(21) RES Cost Allocation'!AX$962)-D5274","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E5277*'(21) RES Cost Allocation'!AX$962*0.65),2)","v":0},{"$f":"+AW$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E5277*'(21) RES Cost Allocation'!AX$962)-D5277","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E5280*'(21) RES Cost Allocation'!AX$962*0.95),2)","v":0},{"$f":"+AW$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E5280*'(21) RES Cost Allocation'!AX$962)-D5280","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E5282*'(21) RES Cost Allocation'!AX$962*0.94),2)","v":0},{"$f":"+AW$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E5282*'(21) RES Cost Allocation'!AX$962)-D5282","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5290*'(21) RES Cost Allocation'!AX$953)-SUM(D5210:D5288)","v":0}]
[null,null,null,{"$f":"SUM(D5210:D5289)","v":0},{"$f":"SUM(E5210:E5288)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E5293*'(21) RES Cost Allocation'!AX$962*100%)","v":0},{"$f":"+AW$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5297*'(21) RES Cost Allocation'!AX$953)-D5293-D5294-D5295","v":0}]
[null,null,null,{"$f":"SUM(D5293:D5296)","v":0},{"$f":"SUM(E5293:E5295)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E5300*'(21) RES Cost Allocation'!AX$962*100%)","v":0},{"$f":"+AW$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5304*'(21) RES Cost Allocation'!AX$953)-D5300-D5301-D5302","v":0}]
[null,null,null,{"$f":"SUM(D5300:D5303)","v":0},{"$f":"SUM(E5300:E5303)","v":0}]
[]
[null,"Total RES 3.5 Medication Assisted Treatment Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$481","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AX$963","v":0}]
[]
[]
["RES 3.2 WM Medication Assisted Treatment Dosing Acamprosate Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$486","v":0},{"$f":"'(21) RES Cost Allocation'!$E$483","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$486","v":0},{"$f":"'(21) RES Cost Allocation'!$C$483","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E5322*'(21) RES Cost Allocation'!AY$962*0.5),2)","v":0},{"$f":"+AX$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E5322*'(21) RES Cost Allocation'!AY$962)-D5322","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E5324*'(21) RES Cost Allocation'!AY$962*100%)","v":0},{"$f":"+AX$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E5326*'(21) RES Cost Allocation'!AY$962*100%)","v":0},{"$f":"+AX$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E5328*'(21) RES Cost Allocation'!AY$962*0.88),2)","v":0},{"$f":"+AX$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E5328*'(21) RES Cost Allocation'!AY$962)-D5328","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E5330*'(21) RES Cost Allocation'!AY$962*100%)","v":0},{"$f":"+AX$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E5332*'(21) RES Cost Allocation'!AY$962*0.88),2)","v":0},{"$f":"+AX$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E5332*'(21) RES Cost Allocation'!AY$962)-D5332","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E5335*'(21) RES Cost Allocation'!AY$962*0.65),2)","v":0},{"$f":"+AX$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E5335*'(21) RES Cost Allocation'!AY$962)-D5335","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E5338*'(21) RES Cost Allocation'!AY$962*0.65),2)","v":0},{"$f":"+AX$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E5338*'(21) RES Cost Allocation'!AY$962)-D5338","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E5341*'(21) RES Cost Allocation'!AY$962*0.88),2)","v":0},{"$f":"+AX$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E5341*'(21) RES Cost Allocation'!AY$962)-D5341","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E5343*'(21) RES Cost Allocation'!AY$962*100%)","v":0},{"$f":"+AX$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E5345*'(21) RES Cost Allocation'!AY$962*0.95),2)","v":0},{"$f":"+AX$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E5345*'(21) RES Cost Allocation'!AY$962)-D5345","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$5347*'(21) RES Cost Allocation'!$AY$962*0.94),2)","v":0},{"$f":"+AX$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E5347*'(21) RES Cost Allocation'!AY$962)-D5347","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E5350*'(21) RES Cost Allocation'!AY$962*0.88),2)","v":0},{"$f":"+AX$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E5350*'(21) RES Cost Allocation'!AY$962)-D5350","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E5353*'(21) RES Cost Allocation'!AY$962*0.5),2)","v":0},{"$f":"+AX$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E5353*'(21) RES Cost Allocation'!AY$962)-D5353","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E5356*'(21) RES Cost Allocation'!AY$962*0.88),2)","v":0},{"$f":"+AX$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E5356*'(21) RES Cost Allocation'!AY$962)-D5356","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E5359*'(21) RES Cost Allocation'!AY$962*0.5),2)","v":0},{"$f":"+AX$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E5359*'(21) RES Cost Allocation'!AY$962)-D5359","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E5361*'(21) RES Cost Allocation'!AY$962*100%)","v":0},{"$f":"+AX$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E5363*'(21) RES Cost Allocation'!AY$962*0.88),2)","v":0},{"$f":"+AX$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E5363*'(21) RES Cost Allocation'!AY$962)-D5363","v":0}]
["DMC BHS 100% T21 - ACA MCHIP Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E5365*'(21) RES Cost Allocation'!AY$962*100%)","v":0},{"$f":"+AX$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E5367*'(21) RES Cost Allocation'!AY$962*0.5),2)","v":0},{"$f":"+AX$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E5367*'(21) RES Cost Allocation'!AY$962)-D5367","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E5370*'(21) RES Cost Allocation'!AY$962*0.95),2)","v":0},{"$f":"+AX$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E5370*'(21) RES Cost Allocation'!AY$962)-D5370","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E5372*'(21) RES Cost Allocation'!AY$962*0.94),2)","v":0},{"$f":"+AX$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E5372*'(21) RES Cost Allocation'!AY$962)-D5372","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E5375*'(21) RES Cost Allocation'!AY$962*0.65),2)","v":0},{"$f":"+AX$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E5375*'(21) RES Cost Allocation'!AY$962)-D5375","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E5378*'(21) RES Cost Allocation'!AY$962*0.5),2)","v":0},{"$f":"+AX$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E5378*'(21) RES Cost Allocation'!AY$962)-D5378","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E5380*'(21) RES Cost Allocation'!AY$962*100%)","v":0},{"$f":"+AX$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E5382*'(21) RES Cost Allocation'!AY$962*0.5),2)","v":0},{"$f":"+AX$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E5382*'(21) RES Cost Allocation'!AY$962)-D5382","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E5384*'(21) RES Cost Allocation'!AY$962*100%)","v":0},{"$f":"+AX$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E5386*'(21) RES Cost Allocation'!AY$962*0.65),2)","v":0},{"$f":"+AX$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E5386*'(21) RES Cost Allocation'!AY$962)-D5386","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E5389*'(21) RES Cost Allocation'!AY$962*0.65),2)","v":0},{"$f":"+AX$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E5389*'(21) RES Cost Allocation'!AY$962)-D5389","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E5392*'(21) RES Cost Allocation'!AY$962*0.95),2)","v":0},{"$f":"+AX$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E5392*'(21) RES Cost Allocation'!AY$962)-D5392","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E5394*'(21) RES Cost Allocation'!AY$962*0.94),2)","v":0},{"$f":"+AX$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E5394*'(21) RES Cost Allocation'!AY$962)-D5394","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5402*'(21) RES Cost Allocation'!AY$953)-SUM(D5322:D5400)","v":0}]
[null,null,null,{"$f":"SUM(D5322:D5401)","v":0},{"$f":"SUM(E5322:E5400)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E5405*'(21) RES Cost Allocation'!AY$962*100%)","v":0},{"$f":"+AX$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5409*'(21) RES Cost Allocation'!AY$953)-D5405-D5406-D5407","v":0}]
[null,null,null,{"$f":"SUM(D5405:D5408)","v":0},{"$f":"SUM(E5405:E5407)","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E5412*'(21) RES Cost Allocation'!AY$962*100%)","v":0},{"$f":"+AX$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5416*'(21) RES Cost Allocation'!AY$953)-D5412-D5413-D5414","v":0}]
[null,null,null,{"$f":"SUM(D5412:D5415)","v":0},{"$f":"SUM(E5412:E5415)","v":0}]
[]
[null,"Total RES 3.2 WM Medication Assisted Treatment Non Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$486","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AY$963","v":0}]
[]
[]
["RES 3.1 Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$492","v":0},{"$f":"'(21) RES Cost Allocation'!$E$488","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$492","v":0},{"$f":"'(21) RES Cost Allocation'!$C$488","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E5434*'(21) RES Cost Allocation'!AZ$962*0.5),2)","v":0},{"$f":"+AY$14","v":0}]
["DMC SGF 50% - Regular","REG","101a-b",{"$f":"SUM($E5434*'(21) RES Cost Allocation'!AZ$962)-D5434","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E5437*'(21) RES Cost Allocation'!AZ$962*100%)","v":0},{"$f":"+AY$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E5439*'(21) RES Cost Allocation'!$AZ$962*0.88),2)","v":0},{"$f":"+AY$18","v":0}]
["DMC SGF 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E5439*'(21) RES Cost Allocation'!$AZ$962)-D5439","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E5442*'(21) RES Cost Allocation'!$AZ$962*0.88),2)","v":0},{"$f":"+AY$20","v":0}]
["DMC SGF 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E5442*'(21) RES Cost Allocation'!$AZ$962)-D5442","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E5445*'(21) RES Cost Allocation'!AZ$962*0.65),2)","v":0},{"$f":"+AY$21","v":0}]
["DMC SGF 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E5445*'(21) RES Cost Allocation'!AZ$962)-D5445","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E5448*'(21) RES Cost Allocation'!AZ$962*0.65),2)","v":0},{"$f":"+AY$22","v":0}]
["DMC SGF 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E5448*'(21) RES Cost Allocation'!AZ$962)-D5448","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E5451*'(21) RES Cost Allocation'!$AZ$962*0.88),2)","v":0},{"$f":"+AY$24","v":0}]
["DMC SGF 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E5451*'(21) RES Cost Allocation'!$AZ$962)-D5451","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","206-i",{"$f":"ROUNDDOWN(MIN($E5454*'(21) RES Cost Allocation'!$AZ$962*0.95),2)","v":0},{"$f":"+AY$26","v":0}]
["DMC SGF 5% T19 - Low Income Health Program","LIHP 95/5","103a-i",{"$f":"SUM($E5454*'(21) RES Cost Allocation'!$AZ$962)-D5454","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$5456*'(21) RES Cost Allocation'!$AZ$962*0.94),2)","v":0},{"$f":"+AY$27","v":0}]
["DMC SGF 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E5456*'(21) RES Cost Allocation'!$AZ$962)-D5456","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","206-j",{"$f":"ROUNDDOWN(MIN($E5459*'(21) RES Cost Allocation'!$AZ$962*0.88),2)","v":0},{"$f":"+AY$28","v":0}]
["DMC SGF 12% - Medi-Cal Access Program","MCAP","103a-j",{"$f":"SUM($E5459*'(21) RES Cost Allocation'!$AZ$962)-D5459","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E5462*'(21) RES Cost Allocation'!AZ$962*0.5),2)","v":0},{"$f":"+AY$29","v":0}]
["DMC SGF 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E5462*'(21) RES Cost Allocation'!AZ$962)-D5462","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E5465*'(21) RES Cost Allocation'!$AZ$962*0.88),2)","v":0},{"$f":"+AY$30","v":0}]
["DMC SGF 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E5465*'(21) RES Cost Allocation'!$AZ$962)-D5465","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E5468*'(21) RES Cost Allocation'!AZ$962*0.5),2)","v":0},{"$f":"+AY$31","v":0}]
["DMC SGF 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E5468*'(21) RES Cost Allocation'!AZ$962)-D5468","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E5471*'(21) RES Cost Allocation'!$AZ$962*0.88),2)","v":0},{"$f":"+AY$33","v":0}]
["DMC SGF 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E5471*'(21) RES Cost Allocation'!$AZ$962)-D5471","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E5474*'(21) RES Cost Allocation'!AZ$962*0.5),2)","v":0},{"$f":"+AY$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E5474*'(21) RES Cost Allocation'!AZ$962)-D5474","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E5477*'(21) RES Cost Allocation'!AZ$962*0.95),2)","v":0},{"$f":"+AY$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E5477*'(21) RES Cost Allocation'!AZ$962)-D5477","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E5479*'(21) RES Cost Allocation'!AZ$962*0.94),2)","v":0},{"$f":"+AY$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E5479*'(21) RES Cost Allocation'!AZ$962)-D5479","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E5482*'(21) RES Cost Allocation'!$AZ$962*0.65),2)","v":0},{"$f":"+AY$38","v":0}]
["DMC SGF 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E5482*'(21) RES Cost Allocation'!$AZ$962)-D5482","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E5485*'(21) RES Cost Allocation'!AZ$962*0.5),2)","v":0},{"$f":"+AY$39","v":0}]
["DMC SGF 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E5485*'(21) RES Cost Allocation'!AZ$962)-D5485","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E5488*'(21) RES Cost Allocation'!AZ$962*0.5),2)","v":0},{"$f":"+AY$41","v":0}]
["DMC SGF 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E5488*'(21) RES Cost Allocation'!AZ$962)-D5488","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E5491*'(21) RES Cost Allocation'!AZ$962*0.65),2)","v":0},{"$f":"+AY$43","v":0}]
["DMC SGF 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E5491*'(21) RES Cost Allocation'!AZ$962)-D5491","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E5494*'(21) RES Cost Allocation'!AZ$962*0.65),2)","v":0},{"$f":"+AY$44","v":0}]
["DMC SGF 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E5494*'(21) RES Cost Allocation'!AZ$962)-D5494","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN($E5497*'(21) RES Cost Allocation'!$AZ$962*0.95),2)","v":0},{"$f":"+AY$45","v":0}]
["DMC SGF 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","103a-y",{"$f":"SUM($E5497*'(21) RES Cost Allocation'!$AZ$962)-D5497","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E5499*'(21) RES Cost Allocation'!AZ$962*0.94),2)","v":0},{"$f":"+AY$46","v":0}]
["DMC SGF 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","118a-y",{"$f":"SUM($E5499*'(21) RES Cost Allocation'!AZ$962)-D5499","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5507*'(21) RES Cost Allocation'!AZ$953)-SUM(D5434:D5505)","v":0}]
[null,null,null,{"$f":"SUM(D5434:D5506)","v":0},{"$f":"SUM(E5434:E5505)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC SGF 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E5510*'(21) RES Cost Allocation'!AZ$962*100%)","v":0},{"$f":"+AY$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5514*'(21) RES Cost Allocation'!AZ$953)-D5510-D5511-D5512","v":0}]
[null,null,null,{"$f":"SUM(D5510:D5513)","v":0},{"$f":"SUM(E5510:E5512)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC SGF 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E5517*'(21) RES Cost Allocation'!AZ$962*100%)","v":0},{"$f":"+AY$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5521*'(21) RES Cost Allocation'!AZ$953)-D5517-D5518-D5519","v":0}]
[null,null,null,{"$f":"SUM(D5517:D5520)","v":0},{"$f":"SUM(E5517:E5520)","v":0}]
[]
[null,"Total RES 3.1 Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$492","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!AZ$963","v":0}]
[]
[]
["RES 3.3 Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$498","v":0},{"$f":"'(21) RES Cost Allocation'!$E$494","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$498","v":0},{"$f":"'(21) RES Cost Allocation'!C$494","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E5539*'(21) RES Cost Allocation'!BA$962*0.5),2)","v":0},{"$f":"+AZ$14","v":0}]
["DMC SGF 50% - Regular","REG","101a-b",{"$f":"SUM($E5539*'(21) RES Cost Allocation'!BA$962)-D5539","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E5542*'(21) RES Cost Allocation'!BA$962*100%)","v":0},{"$f":"+AZ$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E5544*'(21) RES Cost Allocation'!BA$962*0.88),2)","v":0},{"$f":"+AZ$18","v":0}]
["DMC SGF 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E5544*'(21) RES Cost Allocation'!BA$962)-D5544","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E5547*'(21) RES Cost Allocation'!BA$962*0.88),2)","v":0},{"$f":"+AZ$20","v":0}]
["DMC SGF 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E5547*'(21) RES Cost Allocation'!BA$962)-D5547","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E5550*'(21) RES Cost Allocation'!BA$962*0.65),2)","v":0},{"$f":"+AZ$21","v":0}]
["DMC SGF 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E5550*'(21) RES Cost Allocation'!BA$962)-D5550","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E5553*'(21) RES Cost Allocation'!BA$962*0.65),2)","v":0},{"$f":"+AZ$22","v":0}]
["DMC SGF 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E5553*'(21) RES Cost Allocation'!BA$962)-D5553","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E5556*'(21) RES Cost Allocation'!BA$962*0.88),2)","v":0},{"$f":"+AZ$24","v":0}]
["DMC SGF 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E5556*'(21) RES Cost Allocation'!BA$962)-D5556","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","206-i",{"$f":"ROUNDDOWN(MIN($E5559*'(21) RES Cost Allocation'!BA$962*0.95),2)","v":0},{"$f":"+AZ$26","v":0}]
["DMC SGF 5% T19 - Low Income Health Program","LIHP 95/5","103a-i",{"$f":"SUM($E5559*'(21) RES Cost Allocation'!BA$962)-D5559","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$5561*'(21) RES Cost Allocation'!$BA$962*0.94),2)","v":0},{"$f":"+AZ$27","v":0}]
["DMC SGF 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E5561*'(21) RES Cost Allocation'!BA$962)-D5561","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","206-j",{"$f":"ROUNDDOWN(MIN($E5564*'(21) RES Cost Allocation'!BA$962*0.88),2)","v":0},{"$f":"+AZ$28","v":0}]
["DMC SGF 12% - Medi-Cal Access Program","MCAP","103a-j",{"$f":"SUM($E5564*'(21) RES Cost Allocation'!BA$962)-D5564","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E5567*'(21) RES Cost Allocation'!BA$962*0.5),2)","v":0},{"$f":"+AZ$29","v":0}]
["DMC SGF 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E5567*'(21) RES Cost Allocation'!BA$962)-D5567","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E5570*'(21) RES Cost Allocation'!BA$962*0.88),2)","v":0},{"$f":"+AZ$30","v":0}]
["DMC SGF 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E5570*'(21) RES Cost Allocation'!BA$962)-D5570","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E5573*'(21) RES Cost Allocation'!BA$962*0.5),2)","v":0},{"$f":"+AZ$31","v":0}]
["DMC SGF 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E5573*'(21) RES Cost Allocation'!BA$962)-D5573","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E5576*'(21) RES Cost Allocation'!BA$962*0.88),2)","v":0},{"$f":"+AZ$33","v":0}]
["DMC SGF 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E5576*'(21) RES Cost Allocation'!BA$962)-D5576","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E5579*'(21) RES Cost Allocation'!BA$962*0.5),2)","v":0},{"$f":"+AZ$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E5579*'(21) RES Cost Allocation'!BA$962)-D5579","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E5582*'(21) RES Cost Allocation'!BA$962*0.95),2)","v":0},{"$f":"+AZ$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E5582*'(21) RES Cost Allocation'!BA$962)-D5582","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E5584*'(21) RES Cost Allocation'!BA$962*0.94),2)","v":0},{"$f":"+AZ$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E5584*'(21) RES Cost Allocation'!BA$962)-D5584","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E5587*'(21) RES Cost Allocation'!BA$962*0.65),2)","v":0},{"$f":"+AZ$38","v":0}]
["DMC SGF 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E5587*'(21) RES Cost Allocation'!BA$962)-D5587","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E5590*'(21) RES Cost Allocation'!BA$962*0.5),2)","v":0},{"$f":"+AZ$39","v":0}]
["DMC SGF 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E5590*'(21) RES Cost Allocation'!BA$962)-D5590","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E5593*'(21) RES Cost Allocation'!BA$962*0.5),2)","v":0},{"$f":"+AZ$41","v":0}]
["DMC SGF 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E5593*'(21) RES Cost Allocation'!BA$962)-D5593","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E5596*'(21) RES Cost Allocation'!BA$962*0.65),2)","v":0},{"$f":"+AZ$43","v":0}]
["DMC SGF 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E5596*'(21) RES Cost Allocation'!BA$962)-D5596","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E5599*'(21) RES Cost Allocation'!BA$962*0.65),2)","v":0},{"$f":"+AZ$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E5599*'(21) RES Cost Allocation'!BA$962)-D5599","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN($E5602*'(21) RES Cost Allocation'!BA$962*0.95),2)","v":0},{"$f":"+AZ$45","v":0}]
["DMC SGF 7% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","103a-y",{"$f":"SUM($E5602*'(21) RES Cost Allocation'!BA$962)-D5602","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E5604*'(21) RES Cost Allocation'!BA$962*0.94),2)","v":0},{"$f":"+AZ$46","v":0}]
["DMC SGF 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","118a-y",{"$f":"SUM($E5604*'(21) RES Cost Allocation'!BA$962)-D5604","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5612*'(21) RES Cost Allocation'!BA$953)-SUM(D5539:D5610)","v":0}]
[null,null,null,{"$f":"SUM(D5539:D5611)","v":0},{"$f":"SUM(E5539:E5610)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC SGF 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E5615*'(21) RES Cost Allocation'!BA$962*100%)","v":0},{"$f":"+AZ$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5619*'(21) RES Cost Allocation'!BA$953)-D5615-D5616-D5617","v":0}]
[null,null,null,{"$f":"SUM(D5615:D5618)","v":0},{"$f":"SUM(E5615:E5617)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC SGF 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E5622*'(21) RES Cost Allocation'!BA$962*100%)","v":0},{"$f":"+AZ$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5626*'(21) RES Cost Allocation'!BA$953)-D5622-D5623-D5624","v":0}]
[null,null,null,{"$f":"SUM(D5622:D5625)","v":0},{"$f":"SUM(E5622:E5625)","v":0}]
[]
[null,"Total RES 3.3 Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$498","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BA$963","v":0}]
[]
[]
["RES 3.5 Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$504","v":0},{"$f":"'(21) RES Cost Allocation'!$E$500","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$504","v":0},{"$f":"'(21) RES Cost Allocation'!C$500","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E5644*'(21) RES Cost Allocation'!BB$962*0.5),2)","v":0},{"$f":"+BA$14","v":0}]
["DMC SGF 50% - Regular","REG","101a-b",{"$f":"SUM($E5644*'(21) RES Cost Allocation'!BB$962)-D5644","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E5647*'(21) RES Cost Allocation'!BB$962*100%)","v":0},{"$f":"+BA$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E5649*'(21) RES Cost Allocation'!$BB$962*0.88),2)","v":0},{"$f":"+BA$18","v":0}]
["DMC SGF 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E5649*'(21) RES Cost Allocation'!$BB$962)-D5649","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E5652*'(21) RES Cost Allocation'!$BB$962*0.88),2)","v":0},{"$f":"+BA$20","v":0}]
["DMC SGF 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E5652*'(21) RES Cost Allocation'!$BB$962)-D5652","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E5655*'(21) RES Cost Allocation'!BB$962*0.65),2)","v":0},{"$f":"+BA$21","v":0}]
["DMC SGF 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E5655*'(21) RES Cost Allocation'!BB$962)-D5655","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E5658*'(21) RES Cost Allocation'!BB$962*0.65),2)","v":0},{"$f":"+BA$22","v":0}]
["DMC SGF 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E5658*'(21) RES Cost Allocation'!BB$962)-D5658","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E5661*'(21) RES Cost Allocation'!$BB$962*0.88),2)","v":0},{"$f":"+BA$24","v":0}]
["DMC SGF 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E5661*'(21) RES Cost Allocation'!$BB$962)-D5661","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","206-i",{"$f":"ROUNDDOWN(MIN($E5664*'(21) RES Cost Allocation'!$BB$962*0.95),2)","v":0},{"$f":"+BA$26","v":0}]
["DMC SGF 5% T19 - Low Income Health Program","LIHP 95/5","103a-i",{"$f":"SUM($E5664*'(21) RES Cost Allocation'!$BB$962)-D5664","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$5666*'(21) RES Cost Allocation'!$BB$962*0.94),2)","v":0},{"$f":"+BA$27","v":0}]
["DMC SGF 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E5666*'(21) RES Cost Allocation'!$BB$962)-D5666","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","206-j",{"$f":"ROUNDDOWN(MIN($E5669*'(21) RES Cost Allocation'!$BB$962*0.88),2)","v":0},{"$f":"+BA$28","v":0}]
["DMC SGF 12% - Medi-Cal Access Program","MCAP","103a-j",{"$f":"SUM($E5669*'(21) RES Cost Allocation'!$BB$962)-D5669","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E5672*'(21) RES Cost Allocation'!BB$962*0.5),2)","v":0},{"$f":"+BA$29","v":0}]
["DMC SGF 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E5672*'(21) RES Cost Allocation'!BB$962)-D5672","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E5675*'(21) RES Cost Allocation'!$BB$962*0.88),2)","v":0},{"$f":"+BA$30","v":0}]
["DMC SGF 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E5675*'(21) RES Cost Allocation'!$BB$962)-D5675","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E5678*'(21) RES Cost Allocation'!BB$962*0.5),2)","v":0},{"$f":"+BA$31","v":0}]
["DMC SGF 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E5678*'(21) RES Cost Allocation'!BB$962)-D5678","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E5681*'(21) RES Cost Allocation'!$BB$962*0.88),2)","v":0},{"$f":"+BA$33","v":0}]
["DMC SGF 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E5681*'(21) RES Cost Allocation'!$BB$962)-D5681","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E5684*'(21) RES Cost Allocation'!BB$962*0.5),2)","v":0},{"$f":"+BA$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E5684*'(21) RES Cost Allocation'!BB$962)-D5684","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E5687*'(21) RES Cost Allocation'!BB$962*0.95),2)","v":0},{"$f":"+BA$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E5687*'(21) RES Cost Allocation'!BB$962)-D5687","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E5689*'(21) RES Cost Allocation'!BB$962*0.94),2)","v":0},{"$f":"+BA$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E5689*'(21) RES Cost Allocation'!BB$962)-D5689","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E5692*'(21) RES Cost Allocation'!$BB$962*0.65),2)","v":0},{"$f":"+BA$38","v":0}]
["DMC SGF 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E5692*'(21) RES Cost Allocation'!$BB$962)-D5692","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E5695*'(21) RES Cost Allocation'!BB$962*0.5),2)","v":0},{"$f":"+BA$39","v":0}]
["DMC SGF 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E5695*'(21) RES Cost Allocation'!BB$962)-D5695","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E5698*'(21) RES Cost Allocation'!BB$962*0.5),2)","v":0},{"$f":"+BA$41","v":0}]
["DMC SGF 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E5698*'(21) RES Cost Allocation'!BB$962)-D5698","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E5701*'(21) RES Cost Allocation'!BB$962*0.65),2)","v":0},{"$f":"+BA$43","v":0}]
["DMC SGF 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E5701*'(21) RES Cost Allocation'!BB$962)-D5701","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E5704*'(21) RES Cost Allocation'!BB$962*0.65),2)","v":0},{"$f":"+BA$44","v":0}]
["DMC SGF 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E5704*'(21) RES Cost Allocation'!BB$962)-D5704","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN($E5707*'(21) RES Cost Allocation'!$BB$962*0.95),2)","v":0},{"$f":"+BA$45","v":0}]
["DMC SGF 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","103a-y",{"$f":"SUM($E5707*'(21) RES Cost Allocation'!$BB$962)-D5707","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E5709*'(21) RES Cost Allocation'!BB$962*0.94),2)","v":0},{"$f":"+BA$46","v":0}]
["DMC SGF 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","118a-y",{"$f":"SUM($E5709*'(21) RES Cost Allocation'!BB$962)-D5709","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5717*'(21) RES Cost Allocation'!BB$953)-SUM(D5644:D5715)","v":0}]
[null,null,null,{"$f":"SUM(D5644:D5716)","v":0},{"$f":"SUM(E5644:E5715)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC SGF 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E5720*'(21) RES Cost Allocation'!BB$962*100%)","v":0},{"$f":"+BA$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5724*'(21) RES Cost Allocation'!BB$953)-D5720-D5721-D5722","v":0}]
[null,null,null,{"$f":"SUM(D5720:D5723)","v":0},{"$f":"SUM(E5720:E5722)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC SGF 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E5727*'(21) RES Cost Allocation'!BB$962*100%)","v":0},{"$f":"+BA$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5731*'(21) RES Cost Allocation'!BB$953)-D5727-D5728-D5729","v":0}]
[null,null,null,{"$f":"SUM(D5727:D5730)","v":0},{"$f":"SUM(E5727:E5730)","v":0}]
[]
[null,"Total RES 3.5 Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$504","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BB$963","v":0}]
[]
[]
["RES 3.1 Case Management Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$510","v":0},{"$f":"'(21) RES Cost Allocation'!$E$506","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$510","v":0},{"$f":"'(21) RES Cost Allocation'!$C$506","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E5749*'(21) RES Cost Allocation'!BC$962*0.5),2)","v":0},{"$f":"+BB$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E5749*'(21) RES Cost Allocation'!BC$962)-D5749","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E5752*'(21) RES Cost Allocation'!BC$962*100%)","v":0},{"$f":"+BB$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E5754*'(21) RES Cost Allocation'!BC$962*0.88),2)","v":0},{"$f":"+BB$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E5754*'(21) RES Cost Allocation'!BC$962)-D5754","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E5757*'(21) RES Cost Allocation'!BC$962*0.88),2)","v":0},{"$f":"+BB$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E5757*'(21) RES Cost Allocation'!BC$962)-D5757","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E5760*'(21) RES Cost Allocation'!BC$962*0.65),2)","v":0},{"$f":"+BB$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E5760*'(21) RES Cost Allocation'!BC$962)-D5760","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E5763*'(21) RES Cost Allocation'!BC$962*0.65),2)","v":0},{"$f":"+BB$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E5763*'(21) RES Cost Allocation'!BC$962)-D5763","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E5766*'(21) RES Cost Allocation'!BC$962*0.88),2)","v":0},{"$f":"+BB$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E5766*'(21) RES Cost Allocation'!BC$962)-D5766","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E5769*'(21) RES Cost Allocation'!BC$962*0.95),2)","v":0},{"$f":"+BB$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E5769*'(21) RES Cost Allocation'!BC$962)-D5769","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$5771*'(21) RES Cost Allocation'!$BC$962*0.94),2)","v":0},{"$f":"+BB$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E5771*'(21) RES Cost Allocation'!BC$962)-D5771","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E5774*'(21) RES Cost Allocation'!BC$962*0.88),2)","v":0},{"$f":"+BB$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E5774*'(21) RES Cost Allocation'!BC$962)-D5774","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E5777*'(21) RES Cost Allocation'!BC$962*0.5),2)","v":0},{"$f":"+BB$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E5777*'(21) RES Cost Allocation'!BC$962)-D5777","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E5780*'(21) RES Cost Allocation'!BC$962*0.88),2)","v":0},{"$f":"+BB$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E5780*'(21) RES Cost Allocation'!BC$962)-D5780","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E5783*'(21) RES Cost Allocation'!BC$962*0.5),2)","v":0},{"$f":"+BB$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E5783*'(21) RES Cost Allocation'!BC$962)-D5783","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E5786*'(21) RES Cost Allocation'!BC$962*0.88),2)","v":0},{"$f":"+BB$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E5786*'(21) RES Cost Allocation'!BC$962)-D5786","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E5789*'(21) RES Cost Allocation'!BC$962*0.5),2)","v":0},{"$f":"+BB$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E5789*'(21) RES Cost Allocation'!BC$962)-D5789","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E5792*'(21) RES Cost Allocation'!BC$962*0.95),2)","v":0},{"$f":"+BB$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E5792*'(21) RES Cost Allocation'!BC$962)-D5792","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E5794*'(21) RES Cost Allocation'!BC$962*0.94),2)","v":0},{"$f":"+BB$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E5794*'(21) RES Cost Allocation'!BC$962)-D5794","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E5797*'(21) RES Cost Allocation'!BC$962*0.65),2)","v":0},{"$f":"+BB$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E5797*'(21) RES Cost Allocation'!BC$962)-D5797","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E5800*'(21) RES Cost Allocation'!BC$962*0.5),2)","v":0},{"$f":"+BB$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E5800*'(21) RES Cost Allocation'!BC$962)-D5800","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E5803*'(21) RES Cost Allocation'!BC$962*0.5),2)","v":0},{"$f":"+BB$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E5803*'(21) RES Cost Allocation'!BC$962)-D5803","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E5806*'(21) RES Cost Allocation'!BC$962*0.65),2)","v":0},{"$f":"+BB$43","v":0}]
["DMC BHS - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E5806*'(21) RES Cost Allocation'!BC$962)-D5806","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E5809*'(21) RES Cost Allocation'!BC$962*0.65),2)","v":0},{"$f":"+BB$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E5809*'(21) RES Cost Allocation'!BC$962)-D5809","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E5812*'(21) RES Cost Allocation'!BC$962*0.95),2)","v":0},{"$f":"+BB$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E5812*'(21) RES Cost Allocation'!BC$962)-D5812","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E5814*'(21) RES Cost Allocation'!BC$962*0.94),2)","v":0},{"$f":"+BB$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E5814*'(21) RES Cost Allocation'!BC$962)-D5814","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5822*'(21) RES Cost Allocation'!BC$953)-SUM(D5749:D5820)","v":0}]
[null,null,null,{"$f":"SUM(D5749:D5821)","v":0},{"$f":"SUM(E5749:E5820)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E5825*'(21) RES Cost Allocation'!BC$962*100%)","v":0},{"$f":"+BB$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5829*'(21) RES Cost Allocation'!BC$953)-D5825-D5826-D5827","v":0}]
[null,null,null,{"$f":"SUM(D5825:D5828)","v":0},{"$f":"SUM(E5825:E5827)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E5832*'(21) RES Cost Allocation'!BC$962*100%)","v":0},{"$f":"+BB$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5836*'(21) RES Cost Allocation'!BC$953)-D5832-D5833-D5834","v":0}]
[null,null,null,{"$f":"SUM(D5832:D5835)","v":0},{"$f":"SUM(E5832:E5835)","v":0}]
[]
[null,"Total RES 3.1 Case Management Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$510","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BC$963","v":0}]
[]
[]
["RES 3.3 Case Management Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$516","v":0},{"$f":"'(21) RES Cost Allocation'!$E$512","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$516","v":0},{"$f":"'(21) RES Cost Allocation'!$C$512","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E5854*'(21) RES Cost Allocation'!BD$962*0.5),2)","v":0},{"$f":"+BC$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E5854*'(21) RES Cost Allocation'!BD$962)-D5854","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E5857*'(21) RES Cost Allocation'!BD$962*100%)","v":0},{"$f":"+BC$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E5859*'(21) RES Cost Allocation'!$BD$962*0.88),2)","v":0},{"$f":"+BC$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E5859*'(21) RES Cost Allocation'!$BD$962)-D5859","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E5862*'(21) RES Cost Allocation'!$BD$962*0.88),2)","v":0},{"$f":"+BC$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E5862*'(21) RES Cost Allocation'!$BD$962)-D5862","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E5865*'(21) RES Cost Allocation'!BD$962*0.65),2)","v":0},{"$f":"+BC$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E5865*'(21) RES Cost Allocation'!BD$962)-D5865","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E5868*'(21) RES Cost Allocation'!BD$962*0.65),2)","v":0},{"$f":"+BC$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E5868*'(21) RES Cost Allocation'!BD$962)-D5868","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E5871*'(21) RES Cost Allocation'!$BD$962*0.88),2)","v":0},{"$f":"+BC$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E5871*'(21) RES Cost Allocation'!$BD$962)-D5871","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E5874*'(21) RES Cost Allocation'!$BD$962*0.95),2)","v":0},{"$f":"+BC$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E5874*'(21) RES Cost Allocation'!$BD$962)-D5874","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$5876*'(21) RES Cost Allocation'!$BD$962*0.94),2)","v":0},{"$f":"+BC$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E5876*'(21) RES Cost Allocation'!$BD$962)-D5876","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E5879*'(21) RES Cost Allocation'!$BD$962*0.88),2)","v":0},{"$f":"+BC$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E5879*'(21) RES Cost Allocation'!$BD$962)-D5879","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E5882*'(21) RES Cost Allocation'!BD$962*0.5),2)","v":0},{"$f":"+BC$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E5882*'(21) RES Cost Allocation'!BD$962)-D5882","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E5885*'(21) RES Cost Allocation'!$BD$962*0.88),2)","v":0},{"$f":"+BC$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E5885*'(21) RES Cost Allocation'!$BD$962)-D5885","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E5888*'(21) RES Cost Allocation'!BD$962*0.5),2)","v":0},{"$f":"+BC$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E5888*'(21) RES Cost Allocation'!BD$962)-D5888","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E5891*'(21) RES Cost Allocation'!$BD$962*0.88),2)","v":0},{"$f":"+BC$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E5891*'(21) RES Cost Allocation'!$BD$962)-D5891","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E5894*'(21) RES Cost Allocation'!BD$962*0.5),2)","v":0},{"$f":"+BC$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E5894*'(21) RES Cost Allocation'!BD$962)-D5894","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E5897*'(21) RES Cost Allocation'!BD$962*0.95),2)","v":0},{"$f":"+BC$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E5897*'(21) RES Cost Allocation'!BD$962)-D5897","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E5899*'(21) RES Cost Allocation'!BD$962*0.94),2)","v":0},{"$f":"+BC$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E5899*'(21) RES Cost Allocation'!BD$962)-D5899","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E5902*'(21) RES Cost Allocation'!$BD$962*0.65),2)","v":0},{"$f":"+BC$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E5902*'(21) RES Cost Allocation'!$BD$962)-D5902","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E5905*'(21) RES Cost Allocation'!BD$962*0.5),2)","v":0},{"$f":"+BC$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E5905*'(21) RES Cost Allocation'!BD$962)-D5905","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E5908*'(21) RES Cost Allocation'!BD$962*0.5),2)","v":0},{"$f":"+BC$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E5908*'(21) RES Cost Allocation'!BD$962)-D5908","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E5911*'(21) RES Cost Allocation'!BD$962*0.65),2)","v":0},{"$f":"+BC$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E5911*'(21) RES Cost Allocation'!BD$962)-D5911","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E5914*'(21) RES Cost Allocation'!BD$962*0.65),2)","v":0},{"$f":"+BC$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E5914*'(21) RES Cost Allocation'!BD$962)-D5914","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E5917*'(21) RES Cost Allocation'!$BD$962*0.95),2)","v":0},{"$f":"+BC$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E5917*'(21) RES Cost Allocation'!$BD$962)-D5917","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E5919*'(21) RES Cost Allocation'!BD$962*0.94),2)","v":0},{"$f":"+BC$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E5919*'(21) RES Cost Allocation'!BD$962)-D5919","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5927*'(21) RES Cost Allocation'!BD$953)-SUM(D5854:D5925)","v":0}]
[null,null,null,{"$f":"SUM(D5854:D5926)","v":0},{"$f":"SUM(E5854:E5925)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E5930*'(21) RES Cost Allocation'!BD$962*100%)","v":0},{"$f":"+BC$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5934*'(21) RES Cost Allocation'!BD$953)-D5930-D5931-D5932","v":0}]
[null,null,null,{"$f":"SUM(D5930:D5933)","v":0},{"$f":"SUM(E5930:E5932)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E5937*'(21) RES Cost Allocation'!BD$962*100%)","v":0},{"$f":"+BC$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E5941*'(21) RES Cost Allocation'!BD$953)-D5937-D5938-D5939","v":0}]
[null,null,null,{"$f":"SUM(D5937:D5940)","v":0},{"$f":"SUM(E5937:E5940)","v":0}]
[]
[null,"Total RES 3.3 Case Management Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$516","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BD$963","v":0}]
[]
[]
["RES 3.5 Case Management Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$522","v":0},{"$f":"'(21) RES Cost Allocation'!$E$518","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$522","v":0},{"$f":"'(21) RES Cost Allocation'!$C$518","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E5959*'(21) RES Cost Allocation'!BE$962*0.5),2)","v":0},{"$f":"+BD$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E5959*'(21) RES Cost Allocation'!BE$962)-D5959","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E5962*'(21) RES Cost Allocation'!BE$962*100%)","v":0},{"$f":"+BD$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E5964*'(21) RES Cost Allocation'!BE$962*0.88),2)","v":0},{"$f":"+BD$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E5964*'(21) RES Cost Allocation'!BE$962)-D5964","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E5967*'(21) RES Cost Allocation'!BE$962*0.88),2)","v":0},{"$f":"+BD$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E5967*'(21) RES Cost Allocation'!BE$962)-D5967","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E5970*'(21) RES Cost Allocation'!BE$962*0.65),2)","v":0},{"$f":"+BD$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E5970*'(21) RES Cost Allocation'!BE$962)-D5970","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E5973*'(21) RES Cost Allocation'!BE$962*0.65),2)","v":0},{"$f":"+BD$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E5973*'(21) RES Cost Allocation'!BE$962)-D5973","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E5976*'(21) RES Cost Allocation'!BE$962*0.88),2)","v":0},{"$f":"+BD$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E5976*'(21) RES Cost Allocation'!BE$962)-D5976","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E5979*'(21) RES Cost Allocation'!BE$962*0.95),2)","v":0},{"$f":"+BD$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E5979*'(21) RES Cost Allocation'!BE$962)-D5979","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$5981*'(21) RES Cost Allocation'!$BE$962*0.94),2)","v":0},{"$f":"+BD$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E5981*'(21) RES Cost Allocation'!BE$962)-D5981","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E5984*'(21) RES Cost Allocation'!BE$962*0.88),2)","v":0},{"$f":"+BD$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E5984*'(21) RES Cost Allocation'!BE$962)-D5984","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E5987*'(21) RES Cost Allocation'!BE$962*0.5),2)","v":0},{"$f":"+BD$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E5987*'(21) RES Cost Allocation'!BE$962)-D5987","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E5990*'(21) RES Cost Allocation'!BE$962*0.88),2)","v":0},{"$f":"+BD$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E5990*'(21) RES Cost Allocation'!BE$962)-D5990","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E5993*'(21) RES Cost Allocation'!BE$962*0.5),2)","v":0},{"$f":"+BD$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E5993*'(21) RES Cost Allocation'!BE$962)-D5993","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E5996*'(21) RES Cost Allocation'!BE$962*0.88),2)","v":0},{"$f":"+BD$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E5996*'(21) RES Cost Allocation'!BE$962)-D5996","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E5999*'(21) RES Cost Allocation'!BE$962*0.5),2)","v":0},{"$f":"+BD$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E5999*'(21) RES Cost Allocation'!BE$962)-D5999","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E6002*'(21) RES Cost Allocation'!BE$962*0.95),2)","v":0},{"$f":"+BD$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E6002*'(21) RES Cost Allocation'!BE$962)-D6002","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E6004*'(21) RES Cost Allocation'!BE$962*0.94),2)","v":0},{"$f":"+BD$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E6004*'(21) RES Cost Allocation'!BE$962)-D6004","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E6007*'(21) RES Cost Allocation'!BE$962*0.65),2)","v":0},{"$f":"+BD$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E6007*'(21) RES Cost Allocation'!BE$962)-D6007","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E6010*'(21) RES Cost Allocation'!BE$962*0.5),2)","v":0},{"$f":"+BD$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E6010*'(21) RES Cost Allocation'!BE$962)-D6010","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E6013*'(21) RES Cost Allocation'!BE$962*0.5),2)","v":0},{"$f":"+BD$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E6013*'(21) RES Cost Allocation'!BE$962)-D6013","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E6016*'(21) RES Cost Allocation'!BE$962*0.65),2)","v":0},{"$f":"+BD$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E6016*'(21) RES Cost Allocation'!BE$962)-D6016","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E6019*'(21) RES Cost Allocation'!BE$962*0.65),2)","v":0},{"$f":"+BD$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E6019*'(21) RES Cost Allocation'!BE$962)-D6019","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E6022*'(21) RES Cost Allocation'!BE$962*0.95),2)","v":0},{"$f":"+BD$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E6022*'(21) RES Cost Allocation'!BE$962)-D6022","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E6024*'(21) RES Cost Allocation'!BE$962*0.94),2)","v":0},{"$f":"+BD$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E6024*'(21) RES Cost Allocation'!BE$962)-D6024","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6032*'(21) RES Cost Allocation'!BE$953)-SUM(D5959:D6030)","v":0}]
[null,null,null,{"$f":"SUM(D5959:D6031)","v":0},{"$f":"SUM(E5959:E6030)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E6035*'(21) RES Cost Allocation'!BE$962*100%)","v":0},{"$f":"+BD$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6039*'(21) RES Cost Allocation'!BE$953)-D6035-D6036-D6037","v":0}]
[null,null,null,{"$f":"SUM(D6035:D6038)","v":0},{"$f":"SUM(E6035:E6037)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E6042*'(21) RES Cost Allocation'!BE$962*100%)","v":0},{"$f":"+BD$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6046*'(21) RES Cost Allocation'!BE$953)-D6042-D6043-D6044","v":0}]
[null,null,null,{"$f":"SUM(D6042:D6045)","v":0},{"$f":"SUM(E6042:E6045)","v":0}]
[]
[null,"Total RES 3.5 Case Management Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$522","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BE$963","v":0}]
[]
[]
["RES 3.2 WM Case Management Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$528","v":0},{"$f":"'(21) RES Cost Allocation'!$E$524","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$528","v":0},{"$f":"'(21) RES Cost Allocation'!$C$524","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E6064*'(21) RES Cost Allocation'!BF$962*0.5),2)","v":0},{"$f":"+BE$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E6064*'(21) RES Cost Allocation'!BF$962)-D6064","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E6067*'(21) RES Cost Allocation'!BF$962*100%)","v":0},{"$f":"+BE$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E6069*'(21) RES Cost Allocation'!BF$962*0.88),2)","v":0},{"$f":"+BE$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E6069*'(21) RES Cost Allocation'!BF$962)-D6069","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E6072*'(21) RES Cost Allocation'!BF$962*0.88),2)","v":0},{"$f":"+BE$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E6072*'(21) RES Cost Allocation'!BF$962)-D6072","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E6075*'(21) RES Cost Allocation'!BF$962*0.65),2)","v":0},{"$f":"+BE$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E6075*'(21) RES Cost Allocation'!BF$962)-D6075","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E6078*'(21) RES Cost Allocation'!BF$962*0.65),2)","v":0},{"$f":"+BE$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E6078*'(21) RES Cost Allocation'!BF$962)-D6078","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E6081*'(21) RES Cost Allocation'!BF$962*0.88),2)","v":0},{"$f":"+BE$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E6081*'(21) RES Cost Allocation'!BF$962)-D6081","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E6084*'(21) RES Cost Allocation'!BF$962*0.95),2)","v":0},{"$f":"+BE$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E6084*'(21) RES Cost Allocation'!BF$962)-D6084","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$6086*'(21) RES Cost Allocation'!$BF$962*0.94),2)","v":0},{"$f":"+BE$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E6086*'(21) RES Cost Allocation'!BF$962)-D6086","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E6089*'(21) RES Cost Allocation'!BF$962*0.88),2)","v":0},{"$f":"+BE$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E6089*'(21) RES Cost Allocation'!BF$962)-D6089","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E6092*'(21) RES Cost Allocation'!BF$962*0.5),2)","v":0},{"$f":"+BE$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E6092*'(21) RES Cost Allocation'!BF$962)-D6092","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E6095*'(21) RES Cost Allocation'!BF$962*0.88),2)","v":0},{"$f":"+BE$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E6095*'(21) RES Cost Allocation'!BF$962)-D6095","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E6098*'(21) RES Cost Allocation'!BF$962*0.5),2)","v":0},{"$f":"+BE$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E6098*'(21) RES Cost Allocation'!BF$962)-D6098","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E6101*'(21) RES Cost Allocation'!BF$962*0.88),2)","v":0},{"$f":"+BE$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E6101*'(21) RES Cost Allocation'!BF$962)-D6101","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E6104*'(21) RES Cost Allocation'!BF$962*0.5),2)","v":0},{"$f":"+BE$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E6104*'(21) RES Cost Allocation'!BF$962)-D6104","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E6107*'(21) RES Cost Allocation'!BF$962*0.95),2)","v":0},{"$f":"+BE$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E6107*'(21) RES Cost Allocation'!BF$962)-D6107","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E6109*'(21) RES Cost Allocation'!BF$962*0.94),2)","v":0},{"$f":"+BE$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E6109*'(21) RES Cost Allocation'!BF$962)-D6109","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E6112*'(21) RES Cost Allocation'!BF$962*0.65),2)","v":0},{"$f":"+BE$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E6112*'(21) RES Cost Allocation'!BF$962)-D6112","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E6115*'(21) RES Cost Allocation'!BF$962*0.5),2)","v":0},{"$f":"+BE$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E6115*'(21) RES Cost Allocation'!BF$962)-D6115","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E6118*'(21) RES Cost Allocation'!BF$962*0.5),2)","v":0},{"$f":"+BE$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E6118*'(21) RES Cost Allocation'!BF$962)-D6118","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E6121*'(21) RES Cost Allocation'!BF$962*0.65),2)","v":0},{"$f":"+BE$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E6121*'(21) RES Cost Allocation'!BF$962)-D6121","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E6124*'(21) RES Cost Allocation'!BF$962*0.65),2)","v":0},{"$f":"+BE$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E6124*'(21) RES Cost Allocation'!BF$962)-D6124","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E6127*'(21) RES Cost Allocation'!BF$962*0.95),2)","v":0},{"$f":"+BE$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E6127*'(21) RES Cost Allocation'!BF$962)-D6127","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E6129*'(21) RES Cost Allocation'!BF$962*0.94),2)","v":0},{"$f":"+BE$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E6129*'(21) RES Cost Allocation'!BF$962)-D6129","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6137*'(21) RES Cost Allocation'!BF$953)-SUM(D6064:D6135)","v":0}]
[null,null,null,{"$f":"SUM(D6064:D6136)","v":0},{"$f":"SUM(E6064:E6135)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E6140*'(21) RES Cost Allocation'!BF$962*100%)","v":0},{"$f":"+BE$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6144*'(21) RES Cost Allocation'!BF$953)-D6140-D6141-D6142","v":0}]
[null,null,null,{"$f":"SUM(D6140:D6143)","v":0},{"$f":"SUM(E6140:E6142)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E6147*'(21) RES Cost Allocation'!BF$962*100%)","v":0},{"$f":"+BE$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6151*'(21) RES Cost Allocation'!BF$953)-D6147-D6148-D6149","v":0}]
[null,null,null,{"$f":"SUM(D6147:D6150)","v":0},{"$f":"SUM(E6147:E6150)","v":0}]
[]
[null,"Total RES 3.2 WM Case Management Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$528","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BF$963","v":0}]
[]
[]
["RES 3.1 Physician Consultation Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$534","v":0},{"$f":"'(21) RES Cost Allocation'!$E$530","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$534","v":0},{"$f":"'(21) RES Cost Allocation'!$C$530","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E6169*'(21) RES Cost Allocation'!BG$962*0.5),2)","v":0},{"$f":"+BF$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E6169*'(21) RES Cost Allocation'!BG$962)-D6169","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E6172*'(21) RES Cost Allocation'!BG$962*100%)","v":0},{"$f":"+BF$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E6174*'(21) RES Cost Allocation'!$BG$962*0.88),2)","v":0},{"$f":"+BF$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E6174*'(21) RES Cost Allocation'!$BG$962)-D6174","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E6177*'(21) RES Cost Allocation'!$BG$962*0.88),2)","v":0},{"$f":"+BF$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E6177*'(21) RES Cost Allocation'!$BG$962)-D6177","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E6180*'(21) RES Cost Allocation'!BG$962*0.65),2)","v":0},{"$f":"+BF$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E6180*'(21) RES Cost Allocation'!BG$962)-D6180","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E6183*'(21) RES Cost Allocation'!BG$962*0.65),2)","v":0},{"$f":"+BF$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E6183*'(21) RES Cost Allocation'!BG$962)-D6183","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E6186*'(21) RES Cost Allocation'!$BG$962*0.88),2)","v":0},{"$f":"+BF$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E6186*'(21) RES Cost Allocation'!$BG$962)-D6186","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E6189*'(21) RES Cost Allocation'!$BG$962*0.95),2)","v":0},{"$f":"+BF$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E6189*'(21) RES Cost Allocation'!$BG$962)-D6189","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$6191*'(21) RES Cost Allocation'!$BG$962*0.94),2)","v":0},{"$f":"+BF$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E6191*'(21) RES Cost Allocation'!$BG$962)-D6191","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E6194*'(21) RES Cost Allocation'!$BG$962*0.88),2)","v":0},{"$f":"+BF$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E6194*'(21) RES Cost Allocation'!$BG$962)-D6194","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E6197*'(21) RES Cost Allocation'!BG$962*0.5),2)","v":0},{"$f":"+BF$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E6197*'(21) RES Cost Allocation'!BG$962)-D6197","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E6200*'(21) RES Cost Allocation'!$BG$962*0.88),2)","v":0},{"$f":"+BF$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E6200*'(21) RES Cost Allocation'!$BG$962)-D6200","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E6203*'(21) RES Cost Allocation'!BG$962*0.5),2)","v":0},{"$f":"+BF$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E6203*'(21) RES Cost Allocation'!BG$962)-D6203","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E6206*'(21) RES Cost Allocation'!$BG$962*0.88),2)","v":0},{"$f":"+BF$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E6206*'(21) RES Cost Allocation'!$BG$962)-D6206","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E6209*'(21) RES Cost Allocation'!BG$962*0.5),2)","v":0},{"$f":"+BF$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E6209*'(21) RES Cost Allocation'!BG$962)-D6209","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E6212*'(21) RES Cost Allocation'!BG$962*0.95),2)","v":0},{"$f":"+BF$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E6212*'(21) RES Cost Allocation'!BG$962)-D6212","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E6214*'(21) RES Cost Allocation'!BG$962*0.94),2)","v":0},{"$f":"+BF$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E6214*'(21) RES Cost Allocation'!BG$962)-D6214","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E6217*'(21) RES Cost Allocation'!$BG$962*0.65),2)","v":0},{"$f":"+BF$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E6217*'(21) RES Cost Allocation'!$BG$962)-D6217","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E6220*'(21) RES Cost Allocation'!BG$962*0.5),2)","v":0},{"$f":"+BF$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E6220*'(21) RES Cost Allocation'!BG$962)-D6220","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E6223*'(21) RES Cost Allocation'!BG$962*0.5),2)","v":0},{"$f":"+BF$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E6223*'(21) RES Cost Allocation'!BG$962)-D6223","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E6226*'(21) RES Cost Allocation'!BG$962*0.65),2)","v":0},{"$f":"+BF$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E6226*'(21) RES Cost Allocation'!BG$962)-D6226","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E6229*'(21) RES Cost Allocation'!BG$962*0.65),2)","v":0},{"$f":"+BF$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E6229*'(21) RES Cost Allocation'!BG$962)-D6229","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E6232*'(21) RES Cost Allocation'!$BG$962*0.95),2)","v":0},{"$f":"+BF$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E6232*'(21) RES Cost Allocation'!$BG$962)-D6232","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E6234*'(21) RES Cost Allocation'!BG$962*0.94),2)","v":0},{"$f":"+BF$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E6234*'(21) RES Cost Allocation'!BG$962)-D6234","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6242*'(21) RES Cost Allocation'!BG$953)-SUM(D6169:D6240)","v":0}]
[null,null,null,{"$f":"SUM(D6169:D6241)","v":0},{"$f":"SUM(E6169:E6240)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E6245*'(21) RES Cost Allocation'!BG$962*100%)","v":0},{"$f":"+BF$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6249*'(21) RES Cost Allocation'!BG$953)-D6245-D6246-D6247","v":0}]
[null,null,null,{"$f":"SUM(D6245:D6248)","v":0},{"$f":"SUM(E6245:E6247)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E6252*'(21) RES Cost Allocation'!BG$962*100%)","v":0},{"$f":"+BF$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6256*'(21) RES Cost Allocation'!BG$953)-D6252-D6253-D6254","v":0}]
[null,null,null,{"$f":"SUM(D6252:D6255)","v":0},{"$f":"SUM(E6252:E6255)","v":0}]
[]
[null,"Total RES 3.1 Physician Consultation Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$534","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BG$963","v":0}]
[]
[]
["RES 3.3 Physician Consultation Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$540","v":0},{"$f":"'(21) RES Cost Allocation'!$E$536","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$540","v":0},{"$f":"'(21) RES Cost Allocation'!$C$536","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E6274*'(21) RES Cost Allocation'!BH$962*0.5),2)","v":0},{"$f":"+BG$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E6274*'(21) RES Cost Allocation'!BH$962)-D6274","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E6277*'(21) RES Cost Allocation'!BH$962*100%)","v":0},{"$f":"+BG$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E6279*'(21) RES Cost Allocation'!BH$962*0.88),2)","v":0},{"$f":"+BG$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E6279*'(21) RES Cost Allocation'!BH$962)-D6279","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E6282*'(21) RES Cost Allocation'!BH$962*0.88),2)","v":0},{"$f":"+BG$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E6282*'(21) RES Cost Allocation'!BH$962)-D6282","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E6285*'(21) RES Cost Allocation'!BH$962*0.65),2)","v":0},{"$f":"+BG$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E6285*'(21) RES Cost Allocation'!BH$962)-D6285","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E6288*'(21) RES Cost Allocation'!BH$962*0.65),2)","v":0},{"$f":"+BG$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E6288*'(21) RES Cost Allocation'!BH$962)-D6288","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E6291*'(21) RES Cost Allocation'!BH$962*0.88),2)","v":0},{"$f":"+BG$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E6291*'(21) RES Cost Allocation'!BH$962)-D6291","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E6294*'(21) RES Cost Allocation'!BH$962*0.95),2)","v":0},{"$f":"+BG$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E6294*'(21) RES Cost Allocation'!BH$962)-D6294","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$6296*'(21) RES Cost Allocation'!$BH$962*0.94),2)","v":0},{"$f":"+BG$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E6296*'(21) RES Cost Allocation'!BH$962)-D6296","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E6299*'(21) RES Cost Allocation'!BH$962*0.88),2)","v":0},{"$f":"+BG$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E6299*'(21) RES Cost Allocation'!BH$962)-D6299","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E6302*'(21) RES Cost Allocation'!BH$962*0.5),2)","v":0},{"$f":"+BG$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E6302*'(21) RES Cost Allocation'!BH$962)-D6302","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E6305*'(21) RES Cost Allocation'!BH$962*0.88),2)","v":0},{"$f":"+BG$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E6305*'(21) RES Cost Allocation'!BH$962)-D6305","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E6308*'(21) RES Cost Allocation'!BH$962*0.5),2)","v":0},{"$f":"+BG$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E6308*'(21) RES Cost Allocation'!BH$962)-D6308","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E6311*'(21) RES Cost Allocation'!BH$962*0.88),2)","v":0},{"$f":"+BG$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E6311*'(21) RES Cost Allocation'!BH$962)-D6311","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E6314*'(21) RES Cost Allocation'!BH$962*0.5),2)","v":0},{"$f":"+BG$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E6314*'(21) RES Cost Allocation'!BH$962)-D6314","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E6317*'(21) RES Cost Allocation'!BH$962*0.95),2)","v":0},{"$f":"+BG$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E6317*'(21) RES Cost Allocation'!BH$962)-D6317","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E6319*'(21) RES Cost Allocation'!BH$962*0.94),2)","v":0},{"$f":"+BG$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E6319*'(21) RES Cost Allocation'!BH$962)-D6319","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E6322*'(21) RES Cost Allocation'!BH$962*0.5),2)","v":0},{"$f":"+BG$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E6322*'(21) RES Cost Allocation'!BH$962)-D6322","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E6325*'(21) RES Cost Allocation'!BH$962*0.5),2)","v":0},{"$f":"+BG$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E6325*'(21) RES Cost Allocation'!BH$962)-D6325","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E6328*'(21) RES Cost Allocation'!BH$962*0.65),2)","v":0},{"$f":"+BG$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E6328*'(21) RES Cost Allocation'!BH$962)-D6328","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E6331*'(21) RES Cost Allocation'!BH$962*0.65),2)","v":0},{"$f":"+BG$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E6331*'(21) RES Cost Allocation'!BH$962)-D6331","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E6334*'(21) RES Cost Allocation'!BH$962*0.95),2)","v":0},{"$f":"+BG$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E6334*'(21) RES Cost Allocation'!BH$962)-D6334","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E6336*'(21) RES Cost Allocation'!BH$962*0.94),2)","v":0},{"$f":"+BG$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E6336*'(21) RES Cost Allocation'!BH$962)-D6336","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6344*'(21) RES Cost Allocation'!BH$953)-SUM(D6274:D6342)","v":0}]
[null,null,null,{"$f":"SUM(D6274:D6343)","v":0},{"$f":"SUM(E6274:E6342)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E6347*'(21) RES Cost Allocation'!BH$962*100%)","v":0},{"$f":"+BG$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6351*'(21) RES Cost Allocation'!BH$953)-D6347-D6348-D6349","v":0}]
[null,null,null,{"$f":"SUM(D6347:D6350)","v":0},{"$f":"SUM(E6347:E6349)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E6354*'(21) RES Cost Allocation'!BH$962*100%)","v":0},{"$f":"+BG$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6358*'(21) RES Cost Allocation'!BH$953)-D6354-D6355-D6356","v":0}]
[null,null,null,{"$f":"SUM(D6354:D6357)","v":0},{"$f":"SUM(E6354:E6357)","v":0}]
[]
[null,"Total RES 3.3 Physician Consultation Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$540","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BH$963","v":0}]
[]
[]
["RES 3.5 Physician Consultation Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$546","v":0},{"$f":"'(21) RES Cost Allocation'!$E$542","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$546","v":0},{"$f":"'(21) RES Cost Allocation'!$C$542","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E6376*'(21) RES Cost Allocation'!BI$962*0.5),2)","v":0},{"$f":"+BH$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E6376*'(21) RES Cost Allocation'!BI$962)-D6376","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E6379*'(21) RES Cost Allocation'!BI$962*100%)","v":0},{"$f":"+BH$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E6381*'(21) RES Cost Allocation'!$BI$962*0.88),2)","v":0},{"$f":"+BH$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E6381*'(21) RES Cost Allocation'!$BI$962)-D6381","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E6384*'(21) RES Cost Allocation'!$BI$962*0.88),2)","v":0},{"$f":"+BH$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E6384*'(21) RES Cost Allocation'!$BI$962)-D6384","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E6387*'(21) RES Cost Allocation'!BI$962*0.65),2)","v":0},{"$f":"+BH$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E6387*'(21) RES Cost Allocation'!BI$962)-D6387","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E6390*'(21) RES Cost Allocation'!BI$962*0.65),2)","v":0},{"$f":"+BH$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E6390*'(21) RES Cost Allocation'!BI$962)-D6390","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E6393*'(21) RES Cost Allocation'!$BI$962*0.88),2)","v":0},{"$f":"+BH$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E6393*'(21) RES Cost Allocation'!$BI$962)-D6393","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E6396*'(21) RES Cost Allocation'!$BI$962*0.95),2)","v":0},{"$f":"+BH$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E6396*'(21) RES Cost Allocation'!$BI$962)-D6396","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$6398*'(21) RES Cost Allocation'!$BI$962*0.94),2)","v":0},{"$f":"+BH$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E6398*'(21) RES Cost Allocation'!$BI$962)-D6398","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E6401*'(21) RES Cost Allocation'!$BI$962*0.88),2)","v":0},{"$f":"+BH$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E6401*'(21) RES Cost Allocation'!$BI$962)-D6401","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E6404*'(21) RES Cost Allocation'!BI$962*0.5),2)","v":0},{"$f":"+BH$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E6404*'(21) RES Cost Allocation'!BI$962)-D6404","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E6407*'(21) RES Cost Allocation'!$BI$962*0.88),2)","v":0},{"$f":"+BH$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E6407*'(21) RES Cost Allocation'!$BI$962)-D6407","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E6410*'(21) RES Cost Allocation'!BI$962*0.5),2)","v":0},{"$f":"+BH$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E6410*'(21) RES Cost Allocation'!BI$962)-D6410","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E6413*'(21) RES Cost Allocation'!$BI$962*0.88),2)","v":0},{"$f":"+BH$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E6413*'(21) RES Cost Allocation'!$BI$962)-D6413","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E6416*'(21) RES Cost Allocation'!BI$962*0.5),2)","v":0},{"$f":"+BH$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E6416*'(21) RES Cost Allocation'!BI$962)-D6416","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E6419*'(21) RES Cost Allocation'!BI$962*0.95),2)","v":0},{"$f":"+BH$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E6419*'(21) RES Cost Allocation'!BI$962)-D6419","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E6421*'(21) RES Cost Allocation'!BI$962*0.94),2)","v":0},{"$f":"+BH$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E6421*'(21) RES Cost Allocation'!BI$962)-D6421","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E6424*'(21) RES Cost Allocation'!$BI$962*0.65),2)","v":0},{"$f":"+BH$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E6424*'(21) RES Cost Allocation'!$BI$962)-D6424","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E6427*'(21) RES Cost Allocation'!BI$962*0.5),2)","v":0},{"$f":"+BH$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E6427*'(21) RES Cost Allocation'!BI$962)-D6427","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E6430*'(21) RES Cost Allocation'!BI$962*0.5),2)","v":0},{"$f":"+BH$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E6430*'(21) RES Cost Allocation'!BI$962)-D6430","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E6433*'(21) RES Cost Allocation'!BI$962*0.65),2)","v":0},{"$f":"+BH$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E6433*'(21) RES Cost Allocation'!BI$962)-D6433","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E6436*'(21) RES Cost Allocation'!BI$962*0.65),2)","v":0},{"$f":"+BH$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E6436*'(21) RES Cost Allocation'!BI$962)-D6436","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E6439*'(21) RES Cost Allocation'!$BI$962*0.95),2)","v":0},{"$f":"+BH$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E6439*'(21) RES Cost Allocation'!$BI$962)-D6439","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E6441*'(21) RES Cost Allocation'!BI$962*0.94),2)","v":0},{"$f":"+BH$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E6441*'(21) RES Cost Allocation'!BI$962)-D6441","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6449*'(21) RES Cost Allocation'!BI$953)-SUM(D6376:D6447)","v":0}]
[null,null,null,{"$f":"SUM(D6376:D6448)","v":0},{"$f":"SUM(E6376:E6447)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E6452*'(21) RES Cost Allocation'!BI$962*100%)","v":0},{"$f":"+BH$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6456*'(21) RES Cost Allocation'!BI$953)-D6452-D6453-D6454","v":0}]
[null,null,null,{"$f":"SUM(D6452:D6455)","v":0},{"$f":"SUM(E6452:E6454)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E6459*'(21) RES Cost Allocation'!BI$962*100%)","v":0},{"$f":"+BH$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6463*'(21) RES Cost Allocation'!BI$953)-D6459-D6460-D6461","v":0}]
[null,null,null,{"$f":"SUM(D6459:D6462)","v":0},{"$f":"SUM(E6459:E6462)","v":0}]
[]
[null,"Total RES 3.5 Physician Consultation Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$546","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BI$963","v":0}]
[]
[]
["RES 3.2 WM Physician Consultation Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$552","v":0},{"$f":"'(21) RES Cost Allocation'!$E$548","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$552","v":0},{"$f":"'(21) RES Cost Allocation'!$C$548","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E6481*'(21) RES Cost Allocation'!BJ$962*0.5),2)","v":0},{"$f":"+BI$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E6481*'(21) RES Cost Allocation'!BJ$962)-D6481","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E6484*'(21) RES Cost Allocation'!BJ$962*100%)","v":0},{"$f":"+BI$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E6486*'(21) RES Cost Allocation'!$BJ$962*0.88),2)","v":0},{"$f":"+BI$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E6486*'(21) RES Cost Allocation'!$BJ$962)-D6486","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E6489*'(21) RES Cost Allocation'!$BJ$962*0.88),2)","v":0},{"$f":"+BI$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E6489*'(21) RES Cost Allocation'!$BJ$962)-D6489","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E6492*'(21) RES Cost Allocation'!BJ$962*0.65),2)","v":0},{"$f":"+BI$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E6492*'(21) RES Cost Allocation'!BJ$962)-D6492","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E6495*'(21) RES Cost Allocation'!BJ$962*0.65),2)","v":0},{"$f":"+BI$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E6495*'(21) RES Cost Allocation'!BJ$962)-D6495","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E6498*'(21) RES Cost Allocation'!$BJ$962*0.88),2)","v":0},{"$f":"+BI$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E6498*'(21) RES Cost Allocation'!$BJ$962)-D6498","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E6501*'(21) RES Cost Allocation'!$BJ$962*0.95),2)","v":0},{"$f":"+BI$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E6501*'(21) RES Cost Allocation'!$BJ$962)-D6501","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$6503*'(21) RES Cost Allocation'!$BJ$962*0.94),2)","v":0},{"$f":"+BI$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E6503*'(21) RES Cost Allocation'!$BJ$962)-D6503","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E6506*'(21) RES Cost Allocation'!$BJ$962*0.88),2)","v":0},{"$f":"+BI$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E6506*'(21) RES Cost Allocation'!$BJ$962)-D6506","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E6509*'(21) RES Cost Allocation'!BJ$962*0.5),2)","v":0},{"$f":"+BI$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E6509*'(21) RES Cost Allocation'!BJ$962)-D6509","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E6512*'(21) RES Cost Allocation'!$BJ$962*0.88),2)","v":0},{"$f":"+BI$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E6512*'(21) RES Cost Allocation'!$BJ$962)-D6512","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E6515*'(21) RES Cost Allocation'!BJ$962*0.5),2)","v":0},{"$f":"+BI$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E6515*'(21) RES Cost Allocation'!BJ$962)-D6515","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E6518*'(21) RES Cost Allocation'!$BJ$962*0.88),2)","v":0},{"$f":"+BI$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E6518*'(21) RES Cost Allocation'!$BJ$962)-D6518","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E6521*'(21) RES Cost Allocation'!BJ$962*0.5),2)","v":0},{"$f":"+BI$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E6521*'(21) RES Cost Allocation'!BJ$962)-D6521","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E6524*'(21) RES Cost Allocation'!BJ$962*0.95),2)","v":0},{"$f":"+BI$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E6524*'(21) RES Cost Allocation'!BJ$962)-D6524","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E6526*'(21) RES Cost Allocation'!BJ$962*0.94),2)","v":0},{"$f":"+BI$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E6526*'(21) RES Cost Allocation'!BJ$962)-D6526","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E6529*'(21) RES Cost Allocation'!$BJ$962*0.65),2)","v":0},{"$f":"+BI$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E6529*'(21) RES Cost Allocation'!$BJ$962)-D6529","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E6532*'(21) RES Cost Allocation'!BJ$962*0.5),2)","v":0},{"$f":"+BI$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E6532*'(21) RES Cost Allocation'!BJ$962)-D6532","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E6535*'(21) RES Cost Allocation'!BJ$962*0.5),2)","v":0},{"$f":"+BI$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E6535*'(21) RES Cost Allocation'!BJ$962)-D6535","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E6538*'(21) RES Cost Allocation'!BJ$962*0.65),2)","v":0},{"$f":"+BI$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E6538*'(21) RES Cost Allocation'!BJ$962)-D6538","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E6541*'(21) RES Cost Allocation'!BJ$962*0.65),2)","v":0},{"$f":"+BI$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E6541*'(21) RES Cost Allocation'!BJ$962)-D6541","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E6544*'(21) RES Cost Allocation'!$BJ$962*0.95),2)","v":0},{"$f":"+BI$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E6544*'(21) RES Cost Allocation'!$BJ$962)-D6544","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E6546*'(21) RES Cost Allocation'!BJ$962*0.94),2)","v":0},{"$f":"+BI$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E6546*'(21) RES Cost Allocation'!BJ$962)-D6546","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6554*'(21) RES Cost Allocation'!BJ$953)-SUM(D6481:D6552)","v":0}]
[null,null,null,{"$f":"SUM(D6481:D6553)","v":0},{"$f":"SUM(E6481:E6552)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E6557*'(21) RES Cost Allocation'!BJ$962*100%)","v":0},{"$f":"+BI$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6561*'(21) RES Cost Allocation'!BJ$953)-D6557-D6558-D6559","v":0}]
[null,null,null,{"$f":"SUM(D6557:D6560)","v":0},{"$f":"SUM(E6557:E6559)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E6564*'(21) RES Cost Allocation'!BJ$962*100%)","v":0},{"$f":"+BI$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6568*'(21) RES Cost Allocation'!BJ$953)-D6564-D6565-D6566","v":0}]
[null,null,null,{"$f":"SUM(D6564:D6567)","v":0},{"$f":"SUM(E6564:E6567)","v":0}]
[]
[null,"Total RES 3.2 WM Physician Consultation Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$552","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BJ$963","v":0}]
[]
[]
["RES 3.1 Recovery Services - Individual - Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$558","v":0},{"$f":"'(21) RES Cost Allocation'!$E$554","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$558","v":0},{"$f":"'(21) RES Cost Allocation'!$C$554","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E6586*'(21) RES Cost Allocation'!BK$962*0.5),2)","v":0},{"$f":"+BJ$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E6586*'(21) RES Cost Allocation'!BK$962)-D6586","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E6589*'(21) RES Cost Allocation'!BK$962*100%)","v":0},{"$f":"+BJ$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E6591*'(21) RES Cost Allocation'!BK$962*0.88),2)","v":0},{"$f":"+BJ$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E6591*'(21) RES Cost Allocation'!BK$962)-D6591","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E6594*'(21) RES Cost Allocation'!BK$962*0.88),2)","v":0},{"$f":"+BJ$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E6594*'(21) RES Cost Allocation'!BK$962)-D6594","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E6597*'(21) RES Cost Allocation'!BK$962*0.65),2)","v":0},{"$f":"+BJ$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E6597*'(21) RES Cost Allocation'!BK$962)-D6597","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E6600*'(21) RES Cost Allocation'!BK$962*0.65),2)","v":0},{"$f":"+BJ$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E6600*'(21) RES Cost Allocation'!BK$962)-D6600","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E6603*'(21) RES Cost Allocation'!BK$962*0.88),2)","v":0},{"$f":"+BJ$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E6603*'(21) RES Cost Allocation'!BK$962)-D6603","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E6606*'(21) RES Cost Allocation'!BK$962*0.95),2)","v":0},{"$f":"+BJ$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E6606*'(21) RES Cost Allocation'!BK$962)-D6606","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$201*'(21) RES Cost Allocation'!$BK$962*0.94),2)","v":0},{"$f":"+BJ$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E6608*'(21) RES Cost Allocation'!BK$962)-D6608","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E6611*'(21) RES Cost Allocation'!BK$962*0.88),2)","v":0},{"$f":"+BJ$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E6611*'(21) RES Cost Allocation'!BK$962)-D6611","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E6614*'(21) RES Cost Allocation'!BK$962*0.5),2)","v":0},{"$f":"+BJ$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E6614*'(21) RES Cost Allocation'!BK$962)-D6614","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E6617*'(21) RES Cost Allocation'!BK$962*0.88),2)","v":0},{"$f":"+BJ$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E6617*'(21) RES Cost Allocation'!BK$962)-D6617","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E6620*'(21) RES Cost Allocation'!BK$962*0.5),2)","v":0},{"$f":"+BJ$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E6620*'(21) RES Cost Allocation'!BK$962)-D6620","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E6623*'(21) RES Cost Allocation'!BK$962*0.88),2)","v":0},{"$f":"+BJ$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E6623*'(21) RES Cost Allocation'!BK$962)-D6623","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E6626*'(21) RES Cost Allocation'!BK$962*0.5),2)","v":0},{"$f":"+BJ$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E6626*'(21) RES Cost Allocation'!BK$962)-D6626","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E6629*'(21) RES Cost Allocation'!BK$962*0.95),2)","v":0},{"$f":"+BJ$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E6629*'(21) RES Cost Allocation'!BK$962)-D6629","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E6631*'(21) RES Cost Allocation'!BK$962*0.94),2)","v":0},{"$f":"+BJ$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E6631*'(21) RES Cost Allocation'!BK$962)-D6631","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E6634*'(21) RES Cost Allocation'!BK$962*0.65),2)","v":0},{"$f":"+BJ$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E6634*'(21) RES Cost Allocation'!BK$962)-D6634","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E6637*'(21) RES Cost Allocation'!BK$962*0.5),2)","v":0},{"$f":"+BJ$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E6637*'(21) RES Cost Allocation'!BK$962)-D6637","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E6640*'(21) RES Cost Allocation'!BK$962*0.5),2)","v":0},{"$f":"+BJ$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E6640*'(21) RES Cost Allocation'!BK$962)-D6640","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E6643*'(21) RES Cost Allocation'!BK$962*0.65),2)","v":0},{"$f":"+BJ$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E6643*'(21) RES Cost Allocation'!BK$962)-D6643","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E6646*'(21) RES Cost Allocation'!BK$962*0.65),2)","v":0},{"$f":"+BJ$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E6646*'(21) RES Cost Allocation'!BK$962)-D6646","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E6649*'(21) RES Cost Allocation'!BK$962*0.95),2)","v":0},{"$f":"+BJ$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E6649*'(21) RES Cost Allocation'!BK$962)-D6649","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E6651*'(21) RES Cost Allocation'!BK$962*0.94),2)","v":0},{"$f":"+BJ$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E6651*'(21) RES Cost Allocation'!BK$962)-D6651","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6659*'(21) RES Cost Allocation'!BK$953)-SUM(D6586:D6657)","v":0}]
[null,null,null,{"$f":"SUM(D6586:D6658)","v":0},{"$f":"SUM(E6586:E6657)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E6662*'(21) RES Cost Allocation'!BK$962*100%)","v":0},{"$f":"+BJ$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6666*'(21) RES Cost Allocation'!BK$953)-D6662-D6663-D6664","v":0}]
[null,null,null,{"$f":"SUM(D6662:D6665)","v":0},{"$f":"SUM(E6662:E6664)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E6669*'(21) RES Cost Allocation'!BK$962*100%)","v":0},{"$f":"+BJ$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6673*'(21) RES Cost Allocation'!BK$953)-D6669-D6670-D6671","v":0}]
[null,null,null,{"$f":"SUM(D6669:D6672)","v":0},{"$f":"SUM(E6669:E6672)","v":0}]
[]
[null,"Total RES 3.1 Recovery Services - Individual Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$558","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BK$963","v":0}]
[]
[]
["RES 3.3 Recovery Services - Individual Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$564","v":0},{"$f":"'(21) RES Cost Allocation'!$E$560","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$564","v":0},{"$f":"'(21) RES Cost Allocation'!$C$560","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E6691*'(21) RES Cost Allocation'!BL$962*0.5),2)","v":0},{"$f":"+BK$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E6691*'(21) RES Cost Allocation'!BL$962)-D6691","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E6694*'(21) RES Cost Allocation'!BL$962*100%)","v":0},{"$f":"+BK$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E6696*'(21) RES Cost Allocation'!$BL$962*0.88),2)","v":0},{"$f":"+BK$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E6696*'(21) RES Cost Allocation'!$BL$962)-D6696","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E6699*'(21) RES Cost Allocation'!$BL$962*0.88),2)","v":0},{"$f":"+BK$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E6699*'(21) RES Cost Allocation'!$BL$962)-D6699","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E6702*'(21) RES Cost Allocation'!BL$962*0.65),2)","v":0},{"$f":"+BK$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E6702*'(21) RES Cost Allocation'!BL$962)-D6702","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E6705*'(21) RES Cost Allocation'!BL$962*0.65),2)","v":0},{"$f":"+BK$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E6705*'(21) RES Cost Allocation'!BL$962)-D6705","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E6708*'(21) RES Cost Allocation'!$BL$962*0.88),2)","v":0},{"$f":"+BK$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E6708*'(21) RES Cost Allocation'!$BL$962)-D6708","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E6711*'(21) RES Cost Allocation'!$BL$962*0.95),2)","v":0},{"$f":"+BK$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E6711*'(21) RES Cost Allocation'!$BL$962)-D6711","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$6713*'(21) RES Cost Allocation'!$BL$962*0.94),2)","v":0},{"$f":"+BK$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E6713*'(21) RES Cost Allocation'!$BL$962)-D6713","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E6716*'(21) RES Cost Allocation'!$BL$962*0.88),2)","v":0},{"$f":"+BK$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E6716*'(21) RES Cost Allocation'!$BL$962)-D6716","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E6719*'(21) RES Cost Allocation'!BL$962*0.5),2)","v":0},{"$f":"+BK$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E6719*'(21) RES Cost Allocation'!BL$962)-D6719","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E6722*'(21) RES Cost Allocation'!$BL$962*0.88),2)","v":0},{"$f":"+BK$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E6722*'(21) RES Cost Allocation'!$BL$962)-D6722","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E6725*'(21) RES Cost Allocation'!BL$962*0.5),2)","v":0},{"$f":"+BK$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E6725*'(21) RES Cost Allocation'!BL$962)-D6725","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E6728*'(21) RES Cost Allocation'!$BL$962*0.88),2)","v":0},{"$f":"+BK$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E6728*'(21) RES Cost Allocation'!$BL$962)-D6728","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E6731*'(21) RES Cost Allocation'!BL$962*0.5),2)","v":0},{"$f":"+BK$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E6731*'(21) RES Cost Allocation'!BL$962)-D6731","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E6734*'(21) RES Cost Allocation'!BL$962*0.95),2)","v":0},{"$f":"+BK$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E6734*'(21) RES Cost Allocation'!BL$962)-D6734","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E6736*'(21) RES Cost Allocation'!BL$962*0.94),2)","v":0},{"$f":"+BK$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E6736*'(21) RES Cost Allocation'!BL$962)-D6736","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E6739*'(21) RES Cost Allocation'!$BL$962*0.65),2)","v":0},{"$f":"+BK$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E6739*'(21) RES Cost Allocation'!$BL$962)-D6739","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E6742*'(21) RES Cost Allocation'!BL$962*0.5),2)","v":0},{"$f":"+BK$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E6742*'(21) RES Cost Allocation'!BL$962)-D6742","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E6745*'(21) RES Cost Allocation'!BL$962*0.5),2)","v":0},{"$f":"+BK$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E6745*'(21) RES Cost Allocation'!BL$962)-D6745","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E6748*'(21) RES Cost Allocation'!BL$962*0.65),2)","v":0},{"$f":"+BK$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E6748*'(21) RES Cost Allocation'!BL$962)-D6748","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E6751*'(21) RES Cost Allocation'!BL$962*0.65),2)","v":0},{"$f":"+BK$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E6751*'(21) RES Cost Allocation'!BL$962)-D6751","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E6754*'(21) RES Cost Allocation'!$BL$962*0.95),2)","v":0},{"$f":"+BK$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E6754*'(21) RES Cost Allocation'!$BL$962)-D6754","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E6756*'(21) RES Cost Allocation'!BL$962*0.94),2)","v":0},{"$f":"+BK$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E6756*'(21) RES Cost Allocation'!BL$962)-D6756","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6764*'(21) RES Cost Allocation'!BL$953)-SUM(D6691:D6762)","v":0}]
[null,null,null,{"$f":"SUM(D6691:D6763)","v":0},{"$f":"SUM(E6691:E6762)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E6767*'(21) RES Cost Allocation'!BL$962*100%)","v":0},{"$f":"+BK$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6771*'(21) RES Cost Allocation'!BL$953)-D6767-D6768-D6769","v":0}]
[null,null,null,{"$f":"SUM(D6767:D6770)","v":0},{"$f":"SUM(E6767:E6769)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E6774*'(21) RES Cost Allocation'!BL$962*100%)","v":0},{"$f":"+BK$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6778*'(21) RES Cost Allocation'!BL$953)-D6774-D6775-D6776","v":0}]
[null,null,null,{"$f":"SUM(D6774:D6777)","v":0},{"$f":"SUM(E6774:E6777)","v":0}]
[]
[null,"Total RES 3.3 Recovery Services - Individual Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$564","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BL$963","v":0}]
[]
[]
["RES 3.5 Recovery Services - Individual Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$570","v":0},{"$f":"'(21) RES Cost Allocation'!$E$566","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$570","v":0},{"$f":"'(21) RES Cost Allocation'!$C$566","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E6796*'(21) RES Cost Allocation'!BM$962*0.5),2)","v":0},{"$f":"+BL$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E6796*'(21) RES Cost Allocation'!BM$962)-D6796","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E6799*'(21) RES Cost Allocation'!BM$962*100%)","v":0},{"$f":"+BL$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E6801*'(21) RES Cost Allocation'!BM$962*0.88),2)","v":0},{"$f":"+BL$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E6801*'(21) RES Cost Allocation'!BM$962)-D6801","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E6804*'(21) RES Cost Allocation'!BM$962*0.88),2)","v":0},{"$f":"+BL$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E6804*'(21) RES Cost Allocation'!BM$962)-D6804","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E6807*'(21) RES Cost Allocation'!BM$962*0.65),2)","v":0},{"$f":"+BL$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E6807*'(21) RES Cost Allocation'!BM$962)-D6807","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E6810*'(21) RES Cost Allocation'!BM$962*0.65),2)","v":0},{"$f":"+BL$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E6810*'(21) RES Cost Allocation'!BM$962)-D6810","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E6813*'(21) RES Cost Allocation'!BM$962*0.88),2)","v":0},{"$f":"+BL$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E6813*'(21) RES Cost Allocation'!BM$962)-D6813","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E6816*'(21) RES Cost Allocation'!BM$962*0.95),2)","v":0},{"$f":"+BL$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E6816*'(21) RES Cost Allocation'!BM$962)-D6816","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$6818*'(21) RES Cost Allocation'!$BM$962*0.94),2)","v":0},{"$f":"+BL$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E6818*'(21) RES Cost Allocation'!BM$962)-D6818","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E6821*'(21) RES Cost Allocation'!BM$962*0.88),2)","v":0},{"$f":"+BL$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E6821*'(21) RES Cost Allocation'!BM$962)-D6821","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E6824*'(21) RES Cost Allocation'!BM$962*0.5),2)","v":0},{"$f":"+BL$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E6824*'(21) RES Cost Allocation'!BM$962)-D6824","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E6827*'(21) RES Cost Allocation'!BM$962*0.88),2)","v":0},{"$f":"+BL$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E6827*'(21) RES Cost Allocation'!BM$962)-D6827","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E6830*'(21) RES Cost Allocation'!BM$962*0.5),2)","v":0},{"$f":"+BL$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E6830*'(21) RES Cost Allocation'!BM$962)-D6830","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E6833*'(21) RES Cost Allocation'!BM$962*0.88),2)","v":0},{"$f":"+BL$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E6833*'(21) RES Cost Allocation'!BM$962)-D6833","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E6836*'(21) RES Cost Allocation'!BM$962*0.5),2)","v":0},{"$f":"+BL$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E6836*'(21) RES Cost Allocation'!BM$962)-D6836","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E6839*'(21) RES Cost Allocation'!BM$962*0.95),2)","v":0},{"$f":"+BL$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E6839*'(21) RES Cost Allocation'!BM$962)-D6839","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E6841*'(21) RES Cost Allocation'!BM$962*0.94),2)","v":0},{"$f":"+BL$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E6841*'(21) RES Cost Allocation'!BM$962)-D6841","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E6844*'(21) RES Cost Allocation'!BM$962*0.65),2)","v":0},{"$f":"+BL$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E6844*'(21) RES Cost Allocation'!BM$962)-D6844","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E6847*'(21) RES Cost Allocation'!BM$962*0.5),2)","v":0},{"$f":"+BL$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E6847*'(21) RES Cost Allocation'!BM$962)-D6847","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E6850*'(21) RES Cost Allocation'!BM$962*0.5),2)","v":0},{"$f":"+BL$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E6850*'(21) RES Cost Allocation'!BM$962)-D6850","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E6853*'(21) RES Cost Allocation'!BM$962*0.65),2)","v":0},{"$f":"+BL$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E6853*'(21) RES Cost Allocation'!BM$962)-D6853","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E6856*'(21) RES Cost Allocation'!BM$962*0.65),2)","v":0},{"$f":"+BL$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E6856*'(21) RES Cost Allocation'!BM$962)-D6856","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E6859*'(21) RES Cost Allocation'!BM$962*0.95),2)","v":0},{"$f":"+BL$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E6859*'(21) RES Cost Allocation'!BM$962)-D6859","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E6861*'(21) RES Cost Allocation'!BM$962*0.94),2)","v":0},{"$f":"+BL$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E6861*'(21) RES Cost Allocation'!BM$962)-D6861","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6869*'(21) RES Cost Allocation'!BM$953)-SUM(D6796:D6867)","v":0}]
[null,null,null,{"$f":"SUM(D6796:D6868)","v":0},{"$f":"SUM(E6796:E6867)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E6872*'(21) RES Cost Allocation'!BM$962*100%)","v":0},{"$f":"+BL$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6876*'(21) RES Cost Allocation'!BM$953)-D6872-D6873-D6874","v":0}]
[null,null,null,{"$f":"SUM(D6872:D6875)","v":0},{"$f":"SUM(E6872:E6874)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E6879*'(21) RES Cost Allocation'!BM$962*100%)","v":0},{"$f":"+BL$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6883*'(21) RES Cost Allocation'!BM$953)-D6879-D6880-D6881","v":0}]
[null,null,null,{"$f":"SUM(D6879:D6882)","v":0},{"$f":"SUM(E6879:E6882)","v":0}]
[]
[null,"Total RES 3.5 Recovery Services - Individual Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$570","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BM$963","v":0}]
[]
[]
["RES 3.1 Recovery Services - Group Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$576","v":0},{"$f":"'(21) RES Cost Allocation'!$E$572","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$576","v":0},{"$f":"'(21) RES Cost Allocation'!$C$572","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E6901*'(21) RES Cost Allocation'!BN$962*0.5),2)","v":0},{"$f":"+BM$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E6901*'(21) RES Cost Allocation'!BN$962)-D6901","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E6904*'(21) RES Cost Allocation'!BN$962*100%)","v":0},{"$f":"+BM$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E6906*'(21) RES Cost Allocation'!$BN$962*0.88),2)","v":0},{"$f":"+BM$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E6906*'(21) RES Cost Allocation'!$BN$962)-D6906","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E6909*'(21) RES Cost Allocation'!$BN$962*0.88),2)","v":0},{"$f":"+BM$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E6909*'(21) RES Cost Allocation'!$BN$962)-D6909","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E6912*'(21) RES Cost Allocation'!BN$962*0.65),2)","v":0},{"$f":"+BM$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E6912*'(21) RES Cost Allocation'!BN$962)-D6912","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E6915*'(21) RES Cost Allocation'!BN$962*0.65),2)","v":0},{"$f":"+BM$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E6915*'(21) RES Cost Allocation'!BN$962)-D6915","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E6918*'(21) RES Cost Allocation'!$BN$962*0.88),2)","v":0},{"$f":"+BM$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E6918*'(21) RES Cost Allocation'!$BN$962)-D6918","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E6921*'(21) RES Cost Allocation'!$BN$962*0.95),2)","v":0},{"$f":"+BM$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E6921*'(21) RES Cost Allocation'!$BN$962)-D6921","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$6923*'(21) RES Cost Allocation'!$BN$962*0.94),2)","v":0},{"$f":"+BM$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E6923*'(21) RES Cost Allocation'!$BN$962)-D6923","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E6926*'(21) RES Cost Allocation'!$BN$962*0.88),2)","v":0},{"$f":"+BM$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E6926*'(21) RES Cost Allocation'!$BN$962)-D6926","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E6929*'(21) RES Cost Allocation'!BN$962*0.5),2)","v":0},{"$f":"+BM$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E6929*'(21) RES Cost Allocation'!BN$962)-D6929","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E6932*'(21) RES Cost Allocation'!$BN$962*0.88),2)","v":0},{"$f":"+BM$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E6932*'(21) RES Cost Allocation'!$BN$962)-D6932","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E6935*'(21) RES Cost Allocation'!BN$962*0.5),2)","v":0},{"$f":"+BM$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E6935*'(21) RES Cost Allocation'!BN$962)-D6935","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E6938*'(21) RES Cost Allocation'!$BN$962*0.88),2)","v":0},{"$f":"+BM$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E6938*'(21) RES Cost Allocation'!$BN$962)-D6938","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E6941*'(21) RES Cost Allocation'!BN$962*0.5),2)","v":0},{"$f":"+BM$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E6941*'(21) RES Cost Allocation'!BN$962)-D6941","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E6944*'(21) RES Cost Allocation'!BN$962*0.95),2)","v":0},{"$f":"+BM$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E6944*'(21) RES Cost Allocation'!BN$962)-D6944","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E6946*'(21) RES Cost Allocation'!BN$962*0.94),2)","v":0},{"$f":"+BM$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E6946*'(21) RES Cost Allocation'!BN$962)-D6946","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E6949*'(21) RES Cost Allocation'!$BN$962*0.65),2)","v":0},{"$f":"+BM$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E6949*'(21) RES Cost Allocation'!$BN$962)-D6949","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E6952*'(21) RES Cost Allocation'!BN$962*0.5),2)","v":0},{"$f":"+BM$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E6952*'(21) RES Cost Allocation'!BN$962)-D6952","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E6955*'(21) RES Cost Allocation'!BN$962*0.5),2)","v":0},{"$f":"+BM$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E6955*'(21) RES Cost Allocation'!BN$962)-D6955","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E6958*'(21) RES Cost Allocation'!BN$962*0.65),2)","v":0},{"$f":"+BM$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E6958*'(21) RES Cost Allocation'!BN$962)-D6958","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E6961*'(21) RES Cost Allocation'!BN$962*0.65),2)","v":0},{"$f":"+BM$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E6961*'(21) RES Cost Allocation'!BN$962)-D6961","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E6964*'(21) RES Cost Allocation'!$BN$962*0.95),2)","v":0},{"$f":"+BM$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E6964*'(21) RES Cost Allocation'!$BN$962)-D6964","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E6966*'(21) RES Cost Allocation'!BN$962*0.94),2)","v":0},{"$f":"+BM$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E6966*'(21) RES Cost Allocation'!BN$962)-D6966","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6974*'(21) RES Cost Allocation'!BN$953)-SUM(D6901:D6972)","v":0}]
[null,null,null,{"$f":"SUM(D6901:D6973)","v":0},{"$f":"SUM(E6901:E6972)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E6977*'(21) RES Cost Allocation'!BN$962*100%)","v":0},{"$f":"+BM$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6981*'(21) RES Cost Allocation'!BN$953)-D6977-D6978-D6979","v":0}]
[null,null,null,{"$f":"SUM(D6977:D6980)","v":0},{"$f":"SUM(E6977:E6979)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E6984*'(21) RES Cost Allocation'!BN$962*100%)","v":0},{"$f":"+BM$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E6988*'(21) RES Cost Allocation'!BN$953)-D6984-D6985-D6986","v":0}]
[null,null,null,{"$f":"SUM(D6984:D6987)","v":0},{"$f":"SUM(E6984:E6987)","v":0}]
[]
[null,"Total RES 3.1 Recovery Services - Group Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$576","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BN$963","v":0}]
[]
[]
["RES 3.3 Recovery Services - Group Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$582","v":0},{"$f":"'(21) RES Cost Allocation'!$E$578","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$582","v":0},{"$f":"'(21) RES Cost Allocation'!$C$578","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E7006*'(21) RES Cost Allocation'!BO$962*0.5),2)","v":0},{"$f":"+BN$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E7006*'(21) RES Cost Allocation'!BO$962)-D7006","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E7009*'(21) RES Cost Allocation'!BO$962*100%)","v":0},{"$f":"+BN$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E7011*'(21) RES Cost Allocation'!BO$962*0.88),2)","v":0},{"$f":"+BN$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E7011*'(21) RES Cost Allocation'!BO$962)-D7011","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E7014*'(21) RES Cost Allocation'!BO$962*0.88),2)","v":0},{"$f":"+BN$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E7014*'(21) RES Cost Allocation'!BO$962)-D7014","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E7017*'(21) RES Cost Allocation'!BO$962*0.65),2)","v":0},{"$f":"+BN$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E7017*'(21) RES Cost Allocation'!BO$962)-D7017","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E7020*'(21) RES Cost Allocation'!BO$962*0.65),2)","v":0},{"$f":"+BN$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E7020*'(21) RES Cost Allocation'!BO$962)-D7020","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E7023*'(21) RES Cost Allocation'!BO$962*0.88),2)","v":0},{"$f":"+BN$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E7023*'(21) RES Cost Allocation'!BO$962)-D7023","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E7026*'(21) RES Cost Allocation'!BO$962*0.95),2)","v":0},{"$f":"+BN$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E7026*'(21) RES Cost Allocation'!BO$962)-D7026","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$7028*'(21) RES Cost Allocation'!$BO$962*0.94),2)","v":0},{"$f":"+BN$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E7028*'(21) RES Cost Allocation'!BO$962)-D7028","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E7031*'(21) RES Cost Allocation'!BO$962*0.88),2)","v":0},{"$f":"+BN$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E7031*'(21) RES Cost Allocation'!BO$962)-D7031","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E7034*'(21) RES Cost Allocation'!BO$962*0.5),2)","v":0},{"$f":"+BN$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E7034*'(21) RES Cost Allocation'!BO$962)-D7034","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E7037*'(21) RES Cost Allocation'!BO$962*0.88),2)","v":0},{"$f":"+BN$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E7037*'(21) RES Cost Allocation'!BO$962)-D7037","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E7040*'(21) RES Cost Allocation'!BO$962*0.5),2)","v":0},{"$f":"+BN$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E7040*'(21) RES Cost Allocation'!BO$962)-D7040","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E7043*'(21) RES Cost Allocation'!BO$962*0.88),2)","v":0},{"$f":"+BN$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E7043*'(21) RES Cost Allocation'!BO$962)-D7043","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E7046*'(21) RES Cost Allocation'!BO$962*0.5),2)","v":0},{"$f":"+BN$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E7046*'(21) RES Cost Allocation'!BO$962)-D7046","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E7049*'(21) RES Cost Allocation'!BO$962*0.95),2)","v":0},{"$f":"+BN$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E7049*'(21) RES Cost Allocation'!BO$962)-D7049","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E7051*'(21) RES Cost Allocation'!BO$962*0.94),2)","v":0},{"$f":"+BN$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E7051*'(21) RES Cost Allocation'!BO$962)-D7051","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E7054*'(21) RES Cost Allocation'!BO$962*0.65),2)","v":0},{"$f":"+BN$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E7054*'(21) RES Cost Allocation'!BO$962)-D7054","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E7057*'(21) RES Cost Allocation'!BO$962*0.5),2)","v":0},{"$f":"+BN$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E7057*'(21) RES Cost Allocation'!BO$962)-D7057","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E7060*'(21) RES Cost Allocation'!BO$962*0.5),2)","v":0},{"$f":"+BN$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E7060*'(21) RES Cost Allocation'!BO$962)-D7060","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E7063*'(21) RES Cost Allocation'!BO$962*0.65),2)","v":0},{"$f":"+BN$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E7063*'(21) RES Cost Allocation'!BO$962)-D7063","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E7066*'(21) RES Cost Allocation'!BO$962*0.65),2)","v":0},{"$f":"+BN$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E7066*'(21) RES Cost Allocation'!BO$962)-D7066","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E7069*'(21) RES Cost Allocation'!BO$962*0.95),2)","v":0},{"$f":"+BN$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E7069*'(21) RES Cost Allocation'!BO$962)-D7069","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E7071*'(21) RES Cost Allocation'!BO$962*0.94),2)","v":0},{"$f":"+BN$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E7071*'(21) RES Cost Allocation'!BO$962)-D7071","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7079*'(21) RES Cost Allocation'!BO$953)-SUM(D7006:D7077)","v":0}]
[null,null,null,{"$f":"SUM(D7006:D7078)","v":0},{"$f":"SUM(E7006:E7077)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E7082*'(21) RES Cost Allocation'!BO$962*100%)","v":0},{"$f":"+BN$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7086*'(21) RES Cost Allocation'!BO$953)-D7082-D7083-D7084","v":0}]
[null,null,null,{"$f":"SUM(D7082:D7085)","v":0},{"$f":"SUM(E7082:E7084)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E7089*'(21) RES Cost Allocation'!BO$962*100%)","v":0},{"$f":"+BN$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7093*'(21) RES Cost Allocation'!BO$953)-D7089-D7090-D7091","v":0}]
[null,null,null,{"$f":"SUM(D7089:D7092)","v":0},{"$f":"SUM(E7089:E7092)","v":0}]
[]
[null,"Total RES 3.3 Recovery Services - Group Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$582","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BO$963","v":0}]
[]
[]
["RES 3.5 Recovery Services - Group Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$588","v":0},{"$f":"'(21) RES Cost Allocation'!$E$584","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$588","v":0},{"$f":"'(21) RES Cost Allocation'!$C$584","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E7111*'(21) RES Cost Allocation'!BP$962*0.5),2)","v":0},{"$f":"+BO$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E7111*'(21) RES Cost Allocation'!BP$962)-D7111","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E7114*'(21) RES Cost Allocation'!BP$962*100%)","v":0},{"$f":"+BO$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E7116*'(21) RES Cost Allocation'!$BP$962*0.88),2)","v":0},{"$f":"+BO$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E7116*'(21) RES Cost Allocation'!$BP$962)-D7116","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E7119*'(21) RES Cost Allocation'!$BP$962*0.88),2)","v":0},{"$f":"+BO$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E7119*'(21) RES Cost Allocation'!$BP$962)-D7119","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E7122*'(21) RES Cost Allocation'!BP$962*0.65),2)","v":0},{"$f":"+BO$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E7122*'(21) RES Cost Allocation'!BP$962)-D7122","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E7125*'(21) RES Cost Allocation'!BP$962*0.65),2)","v":0},{"$f":"+BO$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E7125*'(21) RES Cost Allocation'!BP$962)-D7125","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E7128*'(21) RES Cost Allocation'!$BP$962*0.88),2)","v":0},{"$f":"+BO$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E7128*'(21) RES Cost Allocation'!$BP$962)-D7128","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E7131*'(21) RES Cost Allocation'!$BP$962*0.95),2)","v":0},{"$f":"+BO$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E7131*'(21) RES Cost Allocation'!$BP$962)-D7131","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$7133*'(21) RES Cost Allocation'!$BP$962*0.94),2)","v":0},{"$f":"+BO$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E7133*'(21) RES Cost Allocation'!$BP$962)-D7133","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E7136*'(21) RES Cost Allocation'!$BP$962*0.88),2)","v":0},{"$f":"+BO$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E7136*'(21) RES Cost Allocation'!$BP$962)-D7136","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E7139*'(21) RES Cost Allocation'!BP$962*0.5),2)","v":0},{"$f":"+BO$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E7139*'(21) RES Cost Allocation'!BP$962)-D7139","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E7142*'(21) RES Cost Allocation'!$BP$962*0.88),2)","v":0},{"$f":"+BO$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E7142*'(21) RES Cost Allocation'!$BP$962)-D7142","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E7145*'(21) RES Cost Allocation'!BP$962*0.5),2)","v":0},{"$f":"+BO$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E7145*'(21) RES Cost Allocation'!BP$962)-D7145","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E7148*'(21) RES Cost Allocation'!$BP$962*0.88),2)","v":0},{"$f":"+BO$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E7148*'(21) RES Cost Allocation'!$BP$962)-D7148","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E7151*'(21) RES Cost Allocation'!BP$962*0.5),2)","v":0},{"$f":"+BO$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E7151*'(21) RES Cost Allocation'!BP$962)-D7151","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E7154*'(21) RES Cost Allocation'!BP$962*0.95),2)","v":0},{"$f":"+BO$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E7154*'(21) RES Cost Allocation'!BP$962)-D7154","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E7156*'(21) RES Cost Allocation'!BP$962*0.94),2)","v":0},{"$f":"+BO$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E7156*'(21) RES Cost Allocation'!BP$962)-D7156","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E7159*'(21) RES Cost Allocation'!$BP$962*0.65),2)","v":0},{"$f":"+BO$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E7159*'(21) RES Cost Allocation'!$BP$962)-D7159","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E7162*'(21) RES Cost Allocation'!BP$962*0.5),2)","v":0},{"$f":"+BO$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E7162*'(21) RES Cost Allocation'!BP$962)-D7162","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E7165*'(21) RES Cost Allocation'!BP$962*0.5),2)","v":0},{"$f":"+BO$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E7165*'(21) RES Cost Allocation'!BP$962)-D7165","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E7168*'(21) RES Cost Allocation'!BP$962*0.65),2)","v":0},{"$f":"+BO$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E7168*'(21) RES Cost Allocation'!BP$962)-D7168","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E7171*'(21) RES Cost Allocation'!BP$962*0.65),2)","v":0},{"$f":"+BO$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E7171*'(21) RES Cost Allocation'!BP$962)-D7171","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E7174*'(21) RES Cost Allocation'!$BP$962*0.95),2)","v":0},{"$f":"+BO$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E7174*'(21) RES Cost Allocation'!$BP$962)-D7174","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E7176*'(21) RES Cost Allocation'!BP$962*0.94),2)","v":0},{"$f":"+BO$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E7176*'(21) RES Cost Allocation'!BP$962)-D7176","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7184*'(21) RES Cost Allocation'!BP$953)-SUM(D7111:D7182)","v":0}]
[null,null,null,{"$f":"SUM(D7111:D7183)","v":0},{"$f":"SUM(E7111:E7182)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E7187*'(21) RES Cost Allocation'!BP$962*100%)","v":0},{"$f":"+BO$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7191*'(21) RES Cost Allocation'!BP$953)-D7187-D7188-D7189","v":0}]
[null,null,null,{"$f":"SUM(D7187:D7190)","v":0},{"$f":"SUM(E7187:E7189)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E7194*'(21) RES Cost Allocation'!BP$962*100%)","v":0},{"$f":"+BO$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7198*'(21) RES Cost Allocation'!BP$953)-D7194-D7195-D7196","v":0}]
[null,null,null,{"$f":"SUM(D7194:D7197)","v":0},{"$f":"SUM(E7194:E7197)","v":0}]
[]
[null,"Total RES 3.5 Recovery Services - Group Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$588","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BP$963","v":0}]
[]
[]
["RES 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$594","v":0},{"$f":"'(21) RES Cost Allocation'!$E$590","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$594","v":0},{"$f":"'(21) RES Cost Allocation'!$C$590","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E7216*'(21) RES Cost Allocation'!BQ$962*0.5),2)","v":0},{"$f":"+BP$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E7216*'(21) RES Cost Allocation'!BQ$962)-D7216","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E7219*'(21) RES Cost Allocation'!BQ$962*100%)","v":0},{"$f":"+BP$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E7221*'(21) RES Cost Allocation'!BQ$962*0.88),2)","v":0},{"$f":"+BP$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E7221*'(21) RES Cost Allocation'!BQ$962)-D7221","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E7224*'(21) RES Cost Allocation'!BQ$962*0.88),2)","v":0},{"$f":"+BP$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E7224*'(21) RES Cost Allocation'!BQ$962)-D7224","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E7227*'(21) RES Cost Allocation'!BQ$962*0.65),2)","v":0},{"$f":"+BP$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E7227*'(21) RES Cost Allocation'!BQ$962)-D7227","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E7230*'(21) RES Cost Allocation'!BQ$962*0.65),2)","v":0},{"$f":"+BP$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E7230*'(21) RES Cost Allocation'!BQ$962)-D7230","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E7233*'(21) RES Cost Allocation'!BQ$962*0.88),2)","v":0},{"$f":"+BP$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E7233*'(21) RES Cost Allocation'!BQ$962)-D7233","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E7236*'(21) RES Cost Allocation'!BQ$962*0.95),2)","v":0},{"$f":"+BP$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E7236*'(21) RES Cost Allocation'!BQ$962)-D7236","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$7238*'(21) RES Cost Allocation'!$BQ$962*0.94),2)","v":0},{"$f":"+BP$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E7238*'(21) RES Cost Allocation'!BQ$962)-D7238","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E7241*'(21) RES Cost Allocation'!BQ$962*0.88),2)","v":0},{"$f":"+BP$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E7241*'(21) RES Cost Allocation'!BQ$962)-D7241","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E7244*'(21) RES Cost Allocation'!BQ$962*0.5),2)","v":0},{"$f":"+BP$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E7244*'(21) RES Cost Allocation'!BQ$962)-D7244","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E7247*'(21) RES Cost Allocation'!BQ$962*0.88),2)","v":0},{"$f":"+BP$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E7247*'(21) RES Cost Allocation'!BQ$962)-D7247","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E7250*'(21) RES Cost Allocation'!BQ$962*0.5),2)","v":0},{"$f":"+BP$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E7250*'(21) RES Cost Allocation'!BQ$962)-D7250","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E7253*'(21) RES Cost Allocation'!BQ$962*0.88),2)","v":0},{"$f":"+BP$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E7253*'(21) RES Cost Allocation'!BQ$962)-D7253","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E7256*'(21) RES Cost Allocation'!BQ$962*0.5),2)","v":0},{"$f":"+BP$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E7256*'(21) RES Cost Allocation'!BQ$962)-D7256","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E7259*'(21) RES Cost Allocation'!BQ$962*0.95),2)","v":0},{"$f":"+BP$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E7259*'(21) RES Cost Allocation'!BQ$962)-D7259","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E7261*'(21) RES Cost Allocation'!BQ$962*0.94),2)","v":0},{"$f":"+BP$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E7261*'(21) RES Cost Allocation'!BQ$962)-D7261","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E7264*'(21) RES Cost Allocation'!BQ$962*0.65),2)","v":0},{"$f":"+BP$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E7264*'(21) RES Cost Allocation'!BQ$962)-D7264","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E7267*'(21) RES Cost Allocation'!BQ$962*0.5),2)","v":0},{"$f":"+BP$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E7267*'(21) RES Cost Allocation'!BQ$962)-D7267","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E7270*'(21) RES Cost Allocation'!BQ$962*0.5),2)","v":0},{"$f":"+BP$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E7270*'(21) RES Cost Allocation'!BQ$962)-D7270","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E7273*'(21) RES Cost Allocation'!BQ$962*0.65),2)","v":0},{"$f":"+BP$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E7273*'(21) RES Cost Allocation'!BQ$962)-D7273","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E7276*'(21) RES Cost Allocation'!BQ$962*0.65),2)","v":0},{"$f":"+BP$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E7276*'(21) RES Cost Allocation'!BQ$962)-D7276","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E7279*'(21) RES Cost Allocation'!BQ$962*0.95),2)","v":0},{"$f":"+BP$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E7279*'(21) RES Cost Allocation'!BQ$962)-D7279","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E7281*'(21) RES Cost Allocation'!BQ$962*0.94),2)","v":0},{"$f":"+BP$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E7281*'(21) RES Cost Allocation'!BQ$962)-D7281","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7289*'(21) RES Cost Allocation'!BQ$953)-SUM(D7216:D7287)","v":0}]
[null,null,null,{"$f":"SUM(D7216:D7288)","v":0},{"$f":"SUM(E7216:E7287)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E7292*'(21) RES Cost Allocation'!BQ$962*100%)","v":0},{"$f":"+BP$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7296*'(21) RES Cost Allocation'!BQ$953)-D7292-D7293-D7294","v":0}]
[null,null,null,{"$f":"SUM(D7292:D7295)","v":0},{"$f":"SUM(E7292:E7294)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E7299*'(21) RES Cost Allocation'!BQ$962*100%)","v":0},{"$f":"+BP$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7303*'(21) RES Cost Allocation'!BQ$953)-D7299-D7300-D7301","v":0}]
[null,null,null,{"$f":"SUM(D7299:D7302)","v":0},{"$f":"SUM(E7299:E7302)","v":0}]
[]
[null,"Total RES 3.1 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$594","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BQ$963","v":0}]
[]
[]
["RES 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$600","v":0},{"$f":"'(21) RES Cost Allocation'!$E$596","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$600","v":0},{"$f":"'(21) RES Cost Allocation'!$C$596","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E7321*'(21) RES Cost Allocation'!BR$962*0.5),2)","v":0},{"$f":"+BQ$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E7321*'(21) RES Cost Allocation'!BR$962)-D7321","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E7324*'(21) RES Cost Allocation'!BR$962*100%)","v":0},{"$f":"+BQ$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E7326*'(21) RES Cost Allocation'!$BR$962*0.88),2)","v":0},{"$f":"+BQ$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E7326*'(21) RES Cost Allocation'!$BR$962)-D7326","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E7329*'(21) RES Cost Allocation'!$BR$962*0.88),2)","v":0},{"$f":"+BQ$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E7329*'(21) RES Cost Allocation'!$BR$962)-D7329","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E7332*'(21) RES Cost Allocation'!BR$962*0.65),2)","v":0},{"$f":"+BQ$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E7332*'(21) RES Cost Allocation'!BR$962)-D7332","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E7335*'(21) RES Cost Allocation'!BR$962*0.65),2)","v":0},{"$f":"+BQ$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E7335*'(21) RES Cost Allocation'!BR$962)-D7335","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E7338*'(21) RES Cost Allocation'!$BR$962*0.88),2)","v":0},{"$f":"+BQ$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E7338*'(21) RES Cost Allocation'!$BR$962)-D7338","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E7341*'(21) RES Cost Allocation'!$BR$962*0.95),2)","v":0},{"$f":"+BQ$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E7341*'(21) RES Cost Allocation'!$BR$962)-D7341","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$7343*'(21) RES Cost Allocation'!$BR$962*0.94),2)","v":0},{"$f":"+BQ$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E7343*'(21) RES Cost Allocation'!$BR$962)-D7343","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E7346*'(21) RES Cost Allocation'!$BR$962*0.88),2)","v":0},{"$f":"+BQ$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E7346*'(21) RES Cost Allocation'!$BR$962)-D7346","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E7349*'(21) RES Cost Allocation'!BR$962*0.5),2)","v":0},{"$f":"+BQ$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E7349*'(21) RES Cost Allocation'!BR$962)-D7349","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E7352*'(21) RES Cost Allocation'!$BR$962*0.88),2)","v":0},{"$f":"+BQ$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E7352*'(21) RES Cost Allocation'!$BR$962)-D7352","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E7355*'(21) RES Cost Allocation'!BR$962*0.5),2)","v":0},{"$f":"+BQ$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E7355*'(21) RES Cost Allocation'!BR$962)-D7355","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E7358*'(21) RES Cost Allocation'!$BR$962*0.88),2)","v":0},{"$f":"+BQ$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E7358*'(21) RES Cost Allocation'!$BR$962)-D7358","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E7361*'(21) RES Cost Allocation'!BR$962*0.5),2)","v":0},{"$f":"+BQ$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E7361*'(21) RES Cost Allocation'!BR$962)-D7361","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E7364*'(21) RES Cost Allocation'!BR$962*0.95),2)","v":0},{"$f":"+BQ$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E7364*'(21) RES Cost Allocation'!BR$962)-D7364","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E7366*'(21) RES Cost Allocation'!BR$962*0.94),2)","v":0},{"$f":"+BQ$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E7366*'(21) RES Cost Allocation'!BR$962)-D7366","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E7369*'(21) RES Cost Allocation'!$BR$962*0.65),2)","v":0},{"$f":"+BQ$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E7369*'(21) RES Cost Allocation'!$BR$962)-D7369","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E7372*'(21) RES Cost Allocation'!BR$962*0.5),2)","v":0},{"$f":"+BQ$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E7372*'(21) RES Cost Allocation'!BR$962)-D7372","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E7375*'(21) RES Cost Allocation'!BR$962*0.5),2)","v":0},{"$f":"+BQ$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E7375*'(21) RES Cost Allocation'!BR$962)-D7375","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E7378*'(21) RES Cost Allocation'!BR$962*0.65),2)","v":0},{"$f":"+BQ$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E7378*'(21) RES Cost Allocation'!BR$962)-D7378","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E7381*'(21) RES Cost Allocation'!BR$962*0.65),2)","v":0},{"$f":"+BQ$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E7381*'(21) RES Cost Allocation'!BR$962)-D7381","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E7384*'(21) RES Cost Allocation'!$BR$962*0.95),2)","v":0},{"$f":"+BQ$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E7384*'(21) RES Cost Allocation'!$BR$962)-D7384","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E7386*'(21) RES Cost Allocation'!BR$962*0.94),2)","v":0},{"$f":"+BQ$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E7386*'(21) RES Cost Allocation'!BR$962)-D7386","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7394*'(21) RES Cost Allocation'!BR$953)-SUM(D7321:D7392)","v":0}]
[null,null,null,{"$f":"SUM(D7321:D7393)","v":0},{"$f":"SUM(E7321:E7392)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E7397*'(21) RES Cost Allocation'!BR$962*100%)","v":0},{"$f":"+BQ$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7401*'(21) RES Cost Allocation'!BR$953)-D7397-D7398-D7399","v":0}]
[null,null,null,{"$f":"SUM(D7397:D7400)","v":0},{"$f":"SUM(E7397:E7399)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E7404*'(21) RES Cost Allocation'!BR$962*100%)","v":0},{"$f":"+BQ$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7408*'(21) RES Cost Allocation'!BR$953)-D7404-D7405-D7406","v":0}]
[null,null,null,{"$f":"SUM(D7404:D7407)","v":0},{"$f":"SUM(E7404:E7407)","v":0}]
[]
[null,"Total RES 3.3 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$600","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BR$963","v":0}]
[]
[]
["RES 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$606","v":0},{"$f":"'(21) RES Cost Allocation'!$E$602","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$606","v":0},{"$f":"'(21) RES Cost Allocation'!$C$602","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E7426*'(21) RES Cost Allocation'!BS$962*0.5),2)","v":0},{"$f":"+BR$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E7426*'(21) RES Cost Allocation'!BS$962)-D7426","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E7429*'(21) RES Cost Allocation'!BS$962*100%)","v":0},{"$f":"+BR$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E7431*'(21) RES Cost Allocation'!BS$962*0.88),2)","v":0},{"$f":"+BR$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E7431*'(21) RES Cost Allocation'!BS$962)-D7431","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E7434*'(21) RES Cost Allocation'!BS$962*0.88),2)","v":0},{"$f":"+BR$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E7434*'(21) RES Cost Allocation'!BS$962)-D7434","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E7437*'(21) RES Cost Allocation'!BS$962*0.65),2)","v":0},{"$f":"+BR$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E7437*'(21) RES Cost Allocation'!BS$962)-D7437","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E7440*'(21) RES Cost Allocation'!BS$962*0.65),2)","v":0},{"$f":"+BR$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E7440*'(21) RES Cost Allocation'!BS$962)-D7440","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E7443*'(21) RES Cost Allocation'!BS$962*0.88),2)","v":0},{"$f":"+BR$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E7443*'(21) RES Cost Allocation'!BS$962)-D7443","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E7446*'(21) RES Cost Allocation'!BS$962*0.95),2)","v":0},{"$f":"+BR$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E7446*'(21) RES Cost Allocation'!BS$962)-D7446","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$7448*'(21) RES Cost Allocation'!$BS$962*0.94),2)","v":0},{"$f":"+BR$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E7448*'(21) RES Cost Allocation'!BS$962)-D7448","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E7451*'(21) RES Cost Allocation'!BS$962*0.88),2)","v":0},{"$f":"+BR$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E7451*'(21) RES Cost Allocation'!BS$962)-D7451","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E7454*'(21) RES Cost Allocation'!BS$962*0.5),2)","v":0},{"$f":"+BR$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E7454*'(21) RES Cost Allocation'!BS$962)-D7454","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E7457*'(21) RES Cost Allocation'!BS$962*0.88),2)","v":0},{"$f":"+BR$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E7457*'(21) RES Cost Allocation'!BS$962)-D7457","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E7460*'(21) RES Cost Allocation'!BS$962*0.5),2)","v":0},{"$f":"+BR$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E7460*'(21) RES Cost Allocation'!BS$962)-D7460","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E7463*'(21) RES Cost Allocation'!BS$962*0.88),2)","v":0},{"$f":"+BR$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E7463*'(21) RES Cost Allocation'!BS$962)-D7463","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E7466*'(21) RES Cost Allocation'!BS$962*0.5),2)","v":0},{"$f":"+BR$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E7466*'(21) RES Cost Allocation'!BS$962)-D7466","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E7469*'(21) RES Cost Allocation'!BS$962*0.95),2)","v":0},{"$f":"+BR$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E7469*'(21) RES Cost Allocation'!BS$962)-D7469","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E7471*'(21) RES Cost Allocation'!BS$962*0.94),2)","v":0},{"$f":"+BR$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E7471*'(21) RES Cost Allocation'!BS$962)-D7471","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E7474*'(21) RES Cost Allocation'!BS$962*0.65),2)","v":0},{"$f":"+BR$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E7474*'(21) RES Cost Allocation'!BS$962)-D7474","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E7477*'(21) RES Cost Allocation'!BS$962*0.5),2)","v":0},{"$f":"+BR$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E7477*'(21) RES Cost Allocation'!BS$962)-D7477","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E7480*'(21) RES Cost Allocation'!BS$962*0.5),2)","v":0},{"$f":"+BR$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E7480*'(21) RES Cost Allocation'!BS$962)-D7480","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E7483*'(21) RES Cost Allocation'!BS$962*0.65),2)","v":0},{"$f":"+BR$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E7483*'(21) RES Cost Allocation'!BS$962)-D7483","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E7486*'(21) RES Cost Allocation'!BS$962*0.65),2)","v":0},{"$f":"+BR$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E7486*'(21) RES Cost Allocation'!BS$962)-D7486","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E7489*'(21) RES Cost Allocation'!BS$962*0.95),2)","v":0},{"$f":"+BR$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E7489*'(21) RES Cost Allocation'!BS$962)-D7489","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E7491*'(21) RES Cost Allocation'!BS$962*0.94),2)","v":0},{"$f":"+BR$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E7491*'(21) RES Cost Allocation'!BS$962)-D7491","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7499*'(21) RES Cost Allocation'!BS$953)-SUM(D7426:D7497)","v":0}]
[null,null,null,{"$f":"SUM(D7426:D7498)","v":0},{"$f":"SUM(E7426:E7497)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E7502*'(21) RES Cost Allocation'!BS$962*100%)","v":0},{"$f":"+BR$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7506*'(21) RES Cost Allocation'!BS$953)-D7502-D7503-D7504","v":0}]
[null,null,null,{"$f":"SUM(D7502:D7505)","v":0},{"$f":"SUM(E7502:E7504)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E7509*'(21) RES Cost Allocation'!BS$962*100%)","v":0},{"$f":"+BR$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7513*'(21) RES Cost Allocation'!BS$953)-D7509-D7510-D7511","v":0}]
[null,null,null,{"$f":"SUM(D7509:D7512)","v":0},{"$f":"SUM(E7509:E7512)","v":0}]
[]
[null,"Total RES 3.5 Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$606","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BS$963","v":0}]
[]
[]
["RES 3.1 Recovery Services - Case Management Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$612","v":0},{"$f":"'(21) RES Cost Allocation'!$E$608","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$612","v":0},{"$f":"'(21) RES Cost Allocation'!$C$608","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E7531*'(21) RES Cost Allocation'!BT$962*0.5),2)","v":0},{"$f":"+BS$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E7531*'(21) RES Cost Allocation'!BT$962)-D7531","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E7534*'(21) RES Cost Allocation'!BT$962*100%)","v":0},{"$f":"+BS$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E7536*'(21) RES Cost Allocation'!$BT$962*0.88),2)","v":0},{"$f":"+BS$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E7536*'(21) RES Cost Allocation'!$BT$962)-D7536","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E7539*'(21) RES Cost Allocation'!$BT$962*0.88),2)","v":0},{"$f":"+BS$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E7539*'(21) RES Cost Allocation'!$BT$962)-D7539","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E7542*'(21) RES Cost Allocation'!BT$962*0.65),2)","v":0},{"$f":"+BS$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E7542*'(21) RES Cost Allocation'!BT$962)-D7542","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E7545*'(21) RES Cost Allocation'!BT$962*0.65),2)","v":0},{"$f":"+BS$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E7545*'(21) RES Cost Allocation'!BT$962)-D7545","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E7548*'(21) RES Cost Allocation'!$BT$962*0.88),2)","v":0},{"$f":"+BS$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E7548*'(21) RES Cost Allocation'!$BT$962)-D7548","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E7551*'(21) RES Cost Allocation'!$BT$962*0.95),2)","v":0},{"$f":"+BS$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E7551*'(21) RES Cost Allocation'!$BT$962)-D7551","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$7553*'(21) RES Cost Allocation'!$BT$962*0.94),2)","v":0},{"$f":"+BS$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E7553*'(21) RES Cost Allocation'!$BT$962)-D7553","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E7556*'(21) RES Cost Allocation'!$BT$962*0.88),2)","v":0},{"$f":"+BS$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E7556*'(21) RES Cost Allocation'!$BT$962)-D7556","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E7559*'(21) RES Cost Allocation'!BT$962*0.5),2)","v":0},{"$f":"+BS$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E7559*'(21) RES Cost Allocation'!BT$962)-D7559","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E7562*'(21) RES Cost Allocation'!$BT$962*0.88),2)","v":0},{"$f":"+BS$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E7562*'(21) RES Cost Allocation'!$BT$962)-D7562","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E7565*'(21) RES Cost Allocation'!BT$962*0.5),2)","v":0},{"$f":"+BS$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E7565*'(21) RES Cost Allocation'!BT$962)-D7565","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E7568*'(21) RES Cost Allocation'!$BT$962*0.88),2)","v":0},{"$f":"+BS$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E7568*'(21) RES Cost Allocation'!$BT$962)-D7568","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E7571*'(21) RES Cost Allocation'!BT$962*0.5),2)","v":0},{"$f":"+BS$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E7571*'(21) RES Cost Allocation'!BT$962)-D7571","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E7574*'(21) RES Cost Allocation'!BT$962*0.95),2)","v":0},{"$f":"+BS$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E7574*'(21) RES Cost Allocation'!BT$962)-D7574","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E7576*'(21) RES Cost Allocation'!BT$962*0.94),2)","v":0},{"$f":"+BS$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E7576*'(21) RES Cost Allocation'!BT$962)-D7576","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E7579*'(21) RES Cost Allocation'!$BT$962*0.65),2)","v":0},{"$f":"+BS$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E7579*'(21) RES Cost Allocation'!$BT$962)-D7579","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E7582*'(21) RES Cost Allocation'!BT$962*0.5),2)","v":0},{"$f":"+BS$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E7582*'(21) RES Cost Allocation'!BT$962)-D7582","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E7585*'(21) RES Cost Allocation'!BT$962*0.5),2)","v":0},{"$f":"+BS$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E7585*'(21) RES Cost Allocation'!BT$962)-D7585","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E7588*'(21) RES Cost Allocation'!BT$962*0.65),2)","v":0},{"$f":"+BS$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E7588*'(21) RES Cost Allocation'!BT$962)-D7588","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E7591*'(21) RES Cost Allocation'!BT$962*0.65),2)","v":0},{"$f":"+BS$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E7591*'(21) RES Cost Allocation'!BT$962)-D7591","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E7594*'(21) RES Cost Allocation'!$BT$962*0.95),2)","v":0},{"$f":"+BS$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E7594*'(21) RES Cost Allocation'!$BT$962)-D7594","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E7596*'(21) RES Cost Allocation'!BT$962*0.94),2)","v":0},{"$f":"+BS$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E7596*'(21) RES Cost Allocation'!BT$962)-D7596","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7604*'(21) RES Cost Allocation'!BT$953)-SUM(D7531:D7602)","v":0}]
[null,null,null,{"$f":"SUM(D7531:D7603)","v":0},{"$f":"SUM(E7531:E7602)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E7607*'(21) RES Cost Allocation'!BT$962*100%)","v":0},{"$f":"+BS$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7611*'(21) RES Cost Allocation'!BT$953)-D7607-D7608-D7609","v":0}]
[null,null,null,{"$f":"SUM(D7607:D7610)","v":0},{"$f":"SUM(E7607:E7609)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E7614*'(21) RES Cost Allocation'!BT$962*100%)","v":0},{"$f":"+BS$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7618*'(21) RES Cost Allocation'!BT$953)-D7614-D7615-D7616","v":0}]
[null,null,null,{"$f":"SUM(D7614:D7617)","v":0},{"$f":"SUM(E7614:E7617)","v":0}]
[]
[null,"Total RES 3.1 Recovery Services - Case Management Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$612","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BT$963","v":0}]
[]
[]
["RES 3.3 Recovery Services - Case Management Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$618","v":0},{"$f":"'(21) RES Cost Allocation'!$E$614","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$618","v":0},{"$f":"'(21) RES Cost Allocation'!$C$614","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E7636*'(21) RES Cost Allocation'!BU$962*0.5),2)","v":0},{"$f":"+BT$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E7636*'(21) RES Cost Allocation'!BU$962)-D7636","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E7639*'(21) RES Cost Allocation'!BU$962*100%)","v":0},{"$f":"+BT$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E7641*'(21) RES Cost Allocation'!BU$962*0.88),2)","v":0},{"$f":"+BT$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E7641*'(21) RES Cost Allocation'!BU$962)-D7641","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E7644*'(21) RES Cost Allocation'!BU$962*0.88),2)","v":0},{"$f":"+BT$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E7644*'(21) RES Cost Allocation'!BU$962)-D7644","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E7647*'(21) RES Cost Allocation'!BU$962*0.65),2)","v":0},{"$f":"+BT$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E7647*'(21) RES Cost Allocation'!BU$962)-D7647","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E7650*'(21) RES Cost Allocation'!BU$962*0.65),2)","v":0},{"$f":"+BT$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E7650*'(21) RES Cost Allocation'!BU$962)-D7650","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E7653*'(21) RES Cost Allocation'!BU$962*0.88),2)","v":0},{"$f":"+BT$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E7653*'(21) RES Cost Allocation'!BU$962)-D7653","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E7656*'(21) RES Cost Allocation'!BU$962*0.95),2)","v":0},{"$f":"+BT$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E7656*'(21) RES Cost Allocation'!BU$962)-D7656","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$7658*'(21) RES Cost Allocation'!$BU$962*0.94),2)","v":0},{"$f":"+BT$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E7658*'(21) RES Cost Allocation'!BU$962)-D7658","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E7661*'(21) RES Cost Allocation'!BU$962*0.88),2)","v":0},{"$f":"+BT$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E7661*'(21) RES Cost Allocation'!BU$962)-D7661","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E7664*'(21) RES Cost Allocation'!BU$962*0.5),2)","v":0},{"$f":"+BT$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E7664*'(21) RES Cost Allocation'!BU$962)-D7664","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E7667*'(21) RES Cost Allocation'!BU$962*0.88),2)","v":0},{"$f":"+BT$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E7667*'(21) RES Cost Allocation'!BU$962)-D7667","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E7670*'(21) RES Cost Allocation'!BU$962*0.5),2)","v":0},{"$f":"+BT$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E7670*'(21) RES Cost Allocation'!BU$962)-D7670","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E7673*'(21) RES Cost Allocation'!BU$962*0.88),2)","v":0},{"$f":"+BT$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E7673*'(21) RES Cost Allocation'!BU$962)-D7673","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E7676*'(21) RES Cost Allocation'!BU$962*0.5),2)","v":0},{"$f":"+BT$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E7676*'(21) RES Cost Allocation'!BU$962)-D7676","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E7679*'(21) RES Cost Allocation'!BU$962*0.95),2)","v":0},{"$f":"+BT$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E7679*'(21) RES Cost Allocation'!BU$962)-D7679","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E7681*'(21) RES Cost Allocation'!BU$962*0.94),2)","v":0},{"$f":"+BT$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E7681*'(21) RES Cost Allocation'!BU$962)-D7681","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E7684*'(21) RES Cost Allocation'!BU$962*0.65),2)","v":0},{"$f":"+BT$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E7684*'(21) RES Cost Allocation'!BU$962)-D7684","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E7687*'(21) RES Cost Allocation'!BU$962*0.5),2)","v":0},{"$f":"+BT$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E7687*'(21) RES Cost Allocation'!BU$962)-D7687","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E7690*'(21) RES Cost Allocation'!BU$962*0.5),2)","v":0},{"$f":"+BT$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E7690*'(21) RES Cost Allocation'!BU$962)-D7690","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E7693*'(21) RES Cost Allocation'!BU$962*0.65),2)","v":0},{"$f":"+BT$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E7693*'(21) RES Cost Allocation'!BU$962)-D7693","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E7696*'(21) RES Cost Allocation'!BU$962*0.65),2)","v":0},{"$f":"+BT$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E7696*'(21) RES Cost Allocation'!BU$962)-D7696","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E7699*'(21) RES Cost Allocation'!BU$962*0.95),2)","v":0},{"$f":"+BT$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E7699*'(21) RES Cost Allocation'!BU$962)-D7699","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E7701*'(21) RES Cost Allocation'!BU$962*0.94),2)","v":0},{"$f":"+BT$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E7701*'(21) RES Cost Allocation'!BU$962)-D7701","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7709*'(21) RES Cost Allocation'!BU$953)-SUM(D7636:D7707)","v":0}]
[null,null,null,{"$f":"SUM(D7636:D7708)","v":0},{"$f":"SUM(E7636:E7707)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E7712*'(21) RES Cost Allocation'!BU$962*100%)","v":0},{"$f":"+BT$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7716*'(21) RES Cost Allocation'!BU$953)-D7712-D7713-D7714","v":0}]
[null,null,null,{"$f":"SUM(D7712:D7715)","v":0},{"$f":"SUM(E7712:E7714)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E7719*'(21) RES Cost Allocation'!BU$962*100%)","v":0},{"$f":"+BT$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7723*'(21) RES Cost Allocation'!BU$953)-D7719-D7720-D7721","v":0}]
[null,null,null,{"$f":"SUM(D7719:D7722)","v":0},{"$f":"SUM(E7719:E7722)","v":0}]
[]
[null,"Total RES 3.3 Recovery Services - Case Management Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$618","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BU$963","v":0}]
[]
[]
["RES 3.5 Recovery Services - Case Management Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$624","v":0},{"$f":"'(21) RES Cost Allocation'!$E$620","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$624","v":0},{"$f":"'(21) RES Cost Allocation'!$C$620","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E7741*'(21) RES Cost Allocation'!BV$962*0.5),2)","v":0},{"$f":"+BU$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E7741*'(21) RES Cost Allocation'!BV$962)-D7741","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E7744*'(21) RES Cost Allocation'!BV$962*100%)","v":0},{"$f":"+BU$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E7746*'(21) RES Cost Allocation'!$BV$962*0.88),2)","v":0},{"$f":"+BU$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E7746*'(21) RES Cost Allocation'!$BV$962)-D7746","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E7749*'(21) RES Cost Allocation'!$BV$962*0.88),2)","v":0},{"$f":"+BU$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E7749*'(21) RES Cost Allocation'!$BV$962)-D7749","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E7752*'(21) RES Cost Allocation'!BV$962*0.65),2)","v":0},{"$f":"+BU$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E7752*'(21) RES Cost Allocation'!BV$962)-D7752","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E7755*'(21) RES Cost Allocation'!BV$962*0.65),2)","v":0},{"$f":"+BU$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E7755*'(21) RES Cost Allocation'!BV$962)-D7755","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E7758*'(21) RES Cost Allocation'!$BV$962*0.88),2)","v":0},{"$f":"+BU$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E7758*'(21) RES Cost Allocation'!$BV$962)-D7758","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E7761*'(21) RES Cost Allocation'!$BV$962*0.95),2)","v":0},{"$f":"+BU$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E7761*'(21) RES Cost Allocation'!$BV$962)-D7761","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$7763*'(21) RES Cost Allocation'!$BV$962*0.94),2)","v":0},{"$f":"+BU$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E7763*'(21) RES Cost Allocation'!$BV$962)-D7763","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E7766*'(21) RES Cost Allocation'!$BV$962*0.88),2)","v":0},{"$f":"+BU$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E7766*'(21) RES Cost Allocation'!$BV$962)-D7766","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E7769*'(21) RES Cost Allocation'!BV$962*0.5),2)","v":0},{"$f":"+BU$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E7769*'(21) RES Cost Allocation'!BV$962)-D7769","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E7772*'(21) RES Cost Allocation'!$BV$962*0.88),2)","v":0},{"$f":"+BU$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E7772*'(21) RES Cost Allocation'!$BV$962)-D7772","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E7775*'(21) RES Cost Allocation'!BV$962*0.5),2)","v":0},{"$f":"+BU$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E7775*'(21) RES Cost Allocation'!BV$962)-D7775","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E7778*'(21) RES Cost Allocation'!$BV$962*0.88),2)","v":0},{"$f":"+BU$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E7778*'(21) RES Cost Allocation'!$BV$962)-D7778","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E7781*'(21) RES Cost Allocation'!BV$962*0.5),2)","v":0},{"$f":"+BU$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E7781*'(21) RES Cost Allocation'!BV$962)-D7781","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E7784*'(21) RES Cost Allocation'!BV$962*0.95),2)","v":0},{"$f":"+BU$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E7784*'(21) RES Cost Allocation'!BV$962)-D7784","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E7786*'(21) RES Cost Allocation'!BV$962*0.94),2)","v":0},{"$f":"+BU$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E7786*'(21) RES Cost Allocation'!BV$962)-D7786","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E7789*'(21) RES Cost Allocation'!$BV$962*0.65),2)","v":0},{"$f":"+BU$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E7789*'(21) RES Cost Allocation'!$BV$962)-D7789","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E7792*'(21) RES Cost Allocation'!BV$962*0.5),2)","v":0},{"$f":"+BU$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E7792*'(21) RES Cost Allocation'!BV$962)-D7792","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E7795*'(21) RES Cost Allocation'!BV$962*0.5),2)","v":0},{"$f":"+BU$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E7795*'(21) RES Cost Allocation'!BV$962)-D7795","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E7798*'(21) RES Cost Allocation'!BV$962*0.65),2)","v":0},{"$f":"+BU$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E7798*'(21) RES Cost Allocation'!BV$962)-D7798","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E7801*'(21) RES Cost Allocation'!BV$962*0.65),2)","v":0},{"$f":"+BU$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E7801*'(21) RES Cost Allocation'!BV$962)-D7801","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E7804*'(21) RES Cost Allocation'!$BV$962*0.95),2)","v":0},{"$f":"+BU$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E7804*'(21) RES Cost Allocation'!$BV$962)-D7804","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E7806*'(21) RES Cost Allocation'!BV$962*0.94),2)","v":0},{"$f":"+BU$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E7806*'(21) RES Cost Allocation'!BV$962)-D7806","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7814*'(21) RES Cost Allocation'!BV$953)-SUM(D7741:D7812)","v":0}]
[null,null,null,{"$f":"SUM(D7741:D7813)","v":0},{"$f":"SUM(E7741:E7812)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E7817*'(21) RES Cost Allocation'!BV$962*100%)","v":0},{"$f":"+BU$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7821*'(21) RES Cost Allocation'!BV$953)-D7817-D7818-D7819","v":0}]
[null,null,null,{"$f":"SUM(D7817:D7820)","v":0},{"$f":"SUM(E7817:E7819)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E7824*'(21) RES Cost Allocation'!BV$962*100%)","v":0},{"$f":"+BU$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7828*'(21) RES Cost Allocation'!BV$953)-D7824-D7825-D7826","v":0}]
[null,null,null,{"$f":"SUM(D7824:D7827)","v":0},{"$f":"SUM(E7824:E7827)","v":0}]
[]
[null,"Total RES 3.5 Recovery Services - Case Management Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$624","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BV$963","v":0}]
[]
[]
["RES 3.2 WM - Clinically Managed Residential Withdrawal Management Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$630","v":0},{"$f":"'(21) RES Cost Allocation'!$E$626","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$630","v":0},{"$f":"'(21) RES Cost Allocation'!$C$626","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E7846*'(21) RES Cost Allocation'!BW$962*0.5),2)","v":0},{"$f":"+BV$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E7846*'(21) RES Cost Allocation'!BW$962)-D7846","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E7849*'(21) RES Cost Allocation'!BW$962*100%)","v":0},{"$f":"+BV$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E7851*'(21) RES Cost Allocation'!BW$962*0.88),2)","v":0},{"$f":"+BV$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E7851*'(21) RES Cost Allocation'!BW$962)-D7851","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E7854*'(21) RES Cost Allocation'!BW$962*0.88),2)","v":0},{"$f":"+BV$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E7854*'(21) RES Cost Allocation'!BW$962)-D7854","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E7857*'(21) RES Cost Allocation'!BW$962*0.65),2)","v":0},{"$f":"+BV$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E7857*'(21) RES Cost Allocation'!BW$962)-D7857","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E7860*'(21) RES Cost Allocation'!BW$962*0.65),2)","v":0},{"$f":"+BV$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E7860*'(21) RES Cost Allocation'!BW$962)-D7860","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E7863*'(21) RES Cost Allocation'!BW$962*0.88),2)","v":0},{"$f":"+BV$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E7863*'(21) RES Cost Allocation'!BW$962)-D7863","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E7866*'(21) RES Cost Allocation'!BW$962*0.95),2)","v":0},{"$f":"+BV$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E7866*'(21) RES Cost Allocation'!BW$962)-D7866","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$7868*'(21) RES Cost Allocation'!$BW$962*0.94),2)","v":0},{"$f":"+BV$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E7868*'(21) RES Cost Allocation'!BW$962)-D7868","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E7871*'(21) RES Cost Allocation'!BW$962*0.88),2)","v":0},{"$f":"+BV$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E7871*'(21) RES Cost Allocation'!BW$962)-D7871","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E7874*'(21) RES Cost Allocation'!BW$962*0.5),2)","v":0},{"$f":"+BV$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E7874*'(21) RES Cost Allocation'!BW$962)-D7874","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E7877*'(21) RES Cost Allocation'!BW$962*0.88),2)","v":0},{"$f":"+BV$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E7877*'(21) RES Cost Allocation'!BW$962)-D7877","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E7880*'(21) RES Cost Allocation'!BW$962*0.5),2)","v":0},{"$f":"+BV$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E7880*'(21) RES Cost Allocation'!BW$962)-D7880","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E7883*'(21) RES Cost Allocation'!BW$962*0.88),2)","v":0},{"$f":"+BV$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E7883*'(21) RES Cost Allocation'!BW$962)-D7883","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E7886*'(21) RES Cost Allocation'!BW$962*0.5),2)","v":0},{"$f":"+BV$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E7886*'(21) RES Cost Allocation'!BW$962)-D7886","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E7889*'(21) RES Cost Allocation'!BW$962*0.95),2)","v":0},{"$f":"+BV$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E7889*'(21) RES Cost Allocation'!BW$962)-D7889","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E7891*'(21) RES Cost Allocation'!BW$962*0.94),2)","v":0},{"$f":"+BV$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E7891*'(21) RES Cost Allocation'!BW$962)-D7891","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E7894*'(21) RES Cost Allocation'!BW$962*0.65),2)","v":0},{"$f":"+BV$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E7894*'(21) RES Cost Allocation'!BW$962)-D7894","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E7897*'(21) RES Cost Allocation'!BW$962*0.5),2)","v":0},{"$f":"+BV$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E7897*'(21) RES Cost Allocation'!BW$962)-D7897","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E7900*'(21) RES Cost Allocation'!BW$962*0.5),2)","v":0},{"$f":"+BV$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E7900*'(21) RES Cost Allocation'!BW$962)-D7900","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E7903*'(21) RES Cost Allocation'!BW$962*0.65),2)","v":0},{"$f":"+BV$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E7903*'(21) RES Cost Allocation'!BW$962)-D7903","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E7906*'(21) RES Cost Allocation'!BW$962*0.65),2)","v":0},{"$f":"+BV$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E7906*'(21) RES Cost Allocation'!BW$962)-D7906","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E7909*'(21) RES Cost Allocation'!BW$962*0.95),2)","v":0},{"$f":"+BV$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E7909*'(21) RES Cost Allocation'!BW$962)-D7909","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E7911*'(21) RES Cost Allocation'!BW$962*0.94),2)","v":0},{"$f":"+BV$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E7911*'(21) RES Cost Allocation'!BW$962)-D7911","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7919*'(21) RES Cost Allocation'!BW$953)-SUM(D7846:D7917)","v":0}]
[null,null,null,{"$f":"SUM(D7846:D7918)","v":0},{"$f":"SUM(E7846:E7917)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E7922*'(21) RES Cost Allocation'!BW$962*100%)","v":0},{"$f":"+BV$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7926*'(21) RES Cost Allocation'!BW$953)-D7922-D7923-D7924","v":0}]
[null,null,null,{"$f":"SUM(D7922:D7925)","v":0},{"$f":"SUM(E7922:E7924)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E7929*'(21) RES Cost Allocation'!BW$962*100%)","v":0},{"$f":"+BV$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E7933*'(21) RES Cost Allocation'!BW$953)-D7929-D7930-D7931","v":0}]
[null,null,null,{"$f":"SUM(D7929:D7932)","v":0},{"$f":"SUM(E7929:E7932)","v":0}]
[]
[null,"Total RES 3.1 - 3.2 WM - Clinically Managed Residential Withdrawal Management Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$630","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BW$963","v":0}]
[]
[]
["RES 3.1 Medication Assisted Treatment Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$636","v":0},{"$f":"'(21) RES Cost Allocation'!$E$632","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$636","v":0},{"$f":"'(21) RES Cost Allocation'!$C$632","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E7951*'(21) RES Cost Allocation'!BX$962*0.5),2)","v":0},{"$f":"+BW$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E7951*'(21) RES Cost Allocation'!BX$962)-D7951","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E7954*'(21) RES Cost Allocation'!BX$962*100%)","v":0},{"$f":"+BW$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E7956*'(21) RES Cost Allocation'!$BX$962*0.88),2)","v":0},{"$f":"+BW$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E7956*'(21) RES Cost Allocation'!$BX$962)-D7956","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E7959*'(21) RES Cost Allocation'!$BX$962*0.88),2)","v":0},{"$f":"+BW$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E7959*'(21) RES Cost Allocation'!$BX$962)-D7959","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E7962*'(21) RES Cost Allocation'!BX$962*0.65),2)","v":0},{"$f":"+BW$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E7962*'(21) RES Cost Allocation'!BX$962)-D7962","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E7965*'(21) RES Cost Allocation'!BX$962*0.65),2)","v":0},{"$f":"+BW$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E7965*'(21) RES Cost Allocation'!BX$962)-D7965","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E7968*'(21) RES Cost Allocation'!$BX$962*0.88),2)","v":0},{"$f":"+BW$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E7968*'(21) RES Cost Allocation'!$BX$962)-D7968","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E7971*'(21) RES Cost Allocation'!$BX$962*0.95),2)","v":0},{"$f":"+BW$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E7971*'(21) RES Cost Allocation'!$BX$962)-D7971","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$7973*'(21) RES Cost Allocation'!$BX$962*0.94),2)","v":0},{"$f":"+BW$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E7973*'(21) RES Cost Allocation'!$BX$962)-D7973","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E7976*'(21) RES Cost Allocation'!$BX$962*0.88),2)","v":0},{"$f":"+BW$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E7976*'(21) RES Cost Allocation'!$BX$962)-D7976","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E7979*'(21) RES Cost Allocation'!BX$962*0.5),2)","v":0},{"$f":"+BW$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E7979*'(21) RES Cost Allocation'!BX$962)-D7979","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E7982*'(21) RES Cost Allocation'!$BX$962*0.88),2)","v":0},{"$f":"+BW$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E7982*'(21) RES Cost Allocation'!$BX$962)-D7982","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E7985*'(21) RES Cost Allocation'!BX$962*0.5),2)","v":0},{"$f":"+BW$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E7985*'(21) RES Cost Allocation'!BX$962)-D7985","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E7988*'(21) RES Cost Allocation'!$BX$962*0.88),2)","v":0},{"$f":"+BW$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E7988*'(21) RES Cost Allocation'!$BX$962)-D7988","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E7991*'(21) RES Cost Allocation'!BX$962*0.5),2)","v":0},{"$f":"+BW$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E7991*'(21) RES Cost Allocation'!BX$962)-D7991","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E7994*'(21) RES Cost Allocation'!BX$962*0.95),2)","v":0},{"$f":"+BW$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E7994*'(21) RES Cost Allocation'!BX$962)-D7994","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E7996*'(21) RES Cost Allocation'!BX$962*0.94),2)","v":0},{"$f":"+BW$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E7996*'(21) RES Cost Allocation'!BX$962)-D7996","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E7999*'(21) RES Cost Allocation'!$BX$962*0.65),2)","v":0},{"$f":"+BW$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E7999*'(21) RES Cost Allocation'!$BX$962)-D7999","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E8002*'(21) RES Cost Allocation'!BX$962*0.5),2)","v":0},{"$f":"+BW$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E8002*'(21) RES Cost Allocation'!BX$962)-D8002","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E8005*'(21) RES Cost Allocation'!BX$962*0.5),2)","v":0},{"$f":"+BW$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E8005*'(21) RES Cost Allocation'!BX$962)-D8005","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E8008*'(21) RES Cost Allocation'!BX$962*0.65),2)","v":0},{"$f":"+BW$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E8008*'(21) RES Cost Allocation'!BX$962)-D8008","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E8011*'(21) RES Cost Allocation'!BX$962*0.65),2)","v":0},{"$f":"+BW$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E8011*'(21) RES Cost Allocation'!BX$962)-D8011","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E8014*'(21) RES Cost Allocation'!$BX$962*0.95),2)","v":0},{"$f":"+BW$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E8014*'(21) RES Cost Allocation'!$BX$962)-D8014","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E8016*'(21) RES Cost Allocation'!BX$962*0.94),2)","v":0},{"$f":"+BW$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E8016*'(21) RES Cost Allocation'!BX$962)-D8016","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8024*'(21) RES Cost Allocation'!BX$953)-SUM(D7951:D8022)","v":0}]
[null,null,null,{"$f":"SUM(D7951:D8023)","v":0},{"$f":"SUM(E7951:E8022)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E8027*'(21) RES Cost Allocation'!BX$962*100%)","v":0},{"$f":"+BW$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8031*'(21) RES Cost Allocation'!BX$953)-D8027-D8028-D8029","v":0}]
[null,null,null,{"$f":"SUM(D8027:D8030)","v":0},{"$f":"SUM(E8027:E8029)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E8034*'(21) RES Cost Allocation'!BX$962*100%)","v":0},{"$f":"+BW$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8038*'(21) RES Cost Allocation'!BX$953)-D8034-D8035-D8036","v":0}]
[null,null,null,{"$f":"SUM(D8034:D8037)","v":0},{"$f":"SUM(E8034:E8037)","v":0}]
[]
[null,"Total RES 3.1 Medication Assisted Treatment Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$636","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BX$963","v":0}]
[]
[]
["RES 3.3 Medication Assisted Treatment Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$642","v":0},{"$f":"'(21) RES Cost Allocation'!$E$638","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$642","v":0},{"$f":"'(21) RES Cost Allocation'!$C$638","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E8056*'(21) RES Cost Allocation'!BY$962*0.5),2)","v":0},{"$f":"+BX$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E8056*'(21) RES Cost Allocation'!BY$962)-D8056","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E8059*'(21) RES Cost Allocation'!BY$962*100%)","v":0},{"$f":"+BX$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E8061*'(21) RES Cost Allocation'!BY$962*0.88),2)","v":0},{"$f":"+BX$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E8061*'(21) RES Cost Allocation'!BY$962)-D8061","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E8064*'(21) RES Cost Allocation'!BY$962*0.88),2)","v":0},{"$f":"+BX$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E8064*'(21) RES Cost Allocation'!BY$962)-D8064","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E8067*'(21) RES Cost Allocation'!BY$962*0.65),2)","v":0},{"$f":"+BX$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E8067*'(21) RES Cost Allocation'!BY$962)-D8067","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E8070*'(21) RES Cost Allocation'!BY$962*0.65),2)","v":0},{"$f":"+BX$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E8070*'(21) RES Cost Allocation'!BY$962)-D8070","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E8073*'(21) RES Cost Allocation'!BY$962*0.88),2)","v":0},{"$f":"+BX$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E8073*'(21) RES Cost Allocation'!BY$962)-D8073","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E8076*'(21) RES Cost Allocation'!BY$962*0.95),2)","v":0},{"$f":"+BX$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E8076*'(21) RES Cost Allocation'!BY$962)-D8076","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$8078*'(21) RES Cost Allocation'!$BY$962*0.94),2)","v":0},{"$f":"+BX$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E8078*'(21) RES Cost Allocation'!BY$962)-D8078","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E8081*'(21) RES Cost Allocation'!BY$962*0.88),2)","v":0},{"$f":"+BX$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E8081*'(21) RES Cost Allocation'!BY$962)-D8081","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E8084*'(21) RES Cost Allocation'!BY$962*0.5),2)","v":0},{"$f":"+BX$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E8084*'(21) RES Cost Allocation'!BY$962)-D8084","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E8087*'(21) RES Cost Allocation'!BY$962*0.88),2)","v":0},{"$f":"+BX$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E8087*'(21) RES Cost Allocation'!BY$962)-D8087","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E8090*'(21) RES Cost Allocation'!BY$962*0.5),2)","v":0},{"$f":"+BX$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E8090*'(21) RES Cost Allocation'!BY$962)-D8090","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E8093*'(21) RES Cost Allocation'!BY$962*0.88),2)","v":0},{"$f":"+BX$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E8093*'(21) RES Cost Allocation'!BY$962)-D8093","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E8096*'(21) RES Cost Allocation'!BY$962*0.5),2)","v":0},{"$f":"+BX$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E8096*'(21) RES Cost Allocation'!BY$962)-D8096","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E8099*'(21) RES Cost Allocation'!BY$962*0.95),2)","v":0},{"$f":"+BX$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E8099*'(21) RES Cost Allocation'!BY$962)-D8099","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E8101*'(21) RES Cost Allocation'!BY$962*0.94),2)","v":0},{"$f":"+BX$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E8101*'(21) RES Cost Allocation'!BY$962)-D8101","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E8104*'(21) RES Cost Allocation'!BY$962*0.65),2)","v":0},{"$f":"+BX$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E8104*'(21) RES Cost Allocation'!BY$962)-D8104","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E8107*'(21) RES Cost Allocation'!BY$962*0.5),2)","v":0},{"$f":"+BX$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E8107*'(21) RES Cost Allocation'!BY$962)-D8107","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E8110*'(21) RES Cost Allocation'!BY$962*0.5),2)","v":0},{"$f":"+BX$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E8110*'(21) RES Cost Allocation'!BY$962)-D8110","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E8113*'(21) RES Cost Allocation'!BY$962*0.65),2)","v":0},{"$f":"+BX$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E8113*'(21) RES Cost Allocation'!BY$962)-D8113","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E8116*'(21) RES Cost Allocation'!BY$962*0.65),2)","v":0},{"$f":"+BX$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E8116*'(21) RES Cost Allocation'!BY$962)-D8116","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E8119*'(21) RES Cost Allocation'!BY$962*0.95),2)","v":0},{"$f":"+BX$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E8119*'(21) RES Cost Allocation'!BY$962)-D8119","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E8121*'(21) RES Cost Allocation'!BY$962*0.94),2)","v":0},{"$f":"+BX$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E8121*'(21) RES Cost Allocation'!BY$962)-D8121","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8129*'(21) RES Cost Allocation'!BY$953)-SUM(D8056:D8127)","v":0}]
[null,null,null,{"$f":"SUM(D8056:D8128)","v":0},{"$f":"SUM(E8056:E8127)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E8132*'(21) RES Cost Allocation'!BY$962*100%)","v":0},{"$f":"+BX$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8136*'(21) RES Cost Allocation'!BY$953)-D8132-D8133-D8134","v":0}]
[null,null,null,{"$f":"SUM(D8132:D8135)","v":0},{"$f":"SUM(E8132:E8134)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E8139*'(21) RES Cost Allocation'!BY$962*100%)","v":0},{"$f":"+BX$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8143*'(21) RES Cost Allocation'!BY$953)-D8139-D8140-D8141","v":0}]
[null,null,null,{"$f":"SUM(D8139:D8142)","v":0},{"$f":"SUM(E8139:E8142)","v":0}]
[]
[null,"Total RES 3.3 Medication Assisted Treatment Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$642","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BY$963","v":0}]
[]
[]
["RES 3.5 Medication Assisted Treatment Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$648","v":0},{"$f":"'(21) RES Cost Allocation'!$E$644","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$648","v":0},{"$f":"'(21) RES Cost Allocation'!$C$644","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E8161*'(21) RES Cost Allocation'!BZ$962*0.5),2)","v":0},{"$f":"+BY$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E8161*'(21) RES Cost Allocation'!BZ$962)-D8161","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E8164*'(21) RES Cost Allocation'!BZ$962*100%)","v":0},{"$f":"+BY$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E8166*'(21) RES Cost Allocation'!$BZ$962*0.88),2)","v":0},{"$f":"+BY$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E8166*'(21) RES Cost Allocation'!$BZ$962)-D8166","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E8169*'(21) RES Cost Allocation'!$BZ$962*0.88),2)","v":0},{"$f":"+BY$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E8169*'(21) RES Cost Allocation'!$BZ$962)-D8169","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E8172*'(21) RES Cost Allocation'!BZ$962*0.65),2)","v":0},{"$f":"+BY$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E8172*'(21) RES Cost Allocation'!BZ$962)-D8172","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E8175*'(21) RES Cost Allocation'!BZ$962*0.65),2)","v":0},{"$f":"+BY$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E8175*'(21) RES Cost Allocation'!BZ$962)-D8175","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E8178*'(21) RES Cost Allocation'!$BZ$962*0.88),2)","v":0},{"$f":"+BY$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E8178*'(21) RES Cost Allocation'!$BZ$962)-D8178","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E8181*'(21) RES Cost Allocation'!$BZ$962*0.95),2)","v":0},{"$f":"+BY$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E8181*'(21) RES Cost Allocation'!$BZ$962)-D8181","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$8183*'(21) RES Cost Allocation'!$BZ$962*0.94),2)","v":0},{"$f":"+BY$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E8183*'(21) RES Cost Allocation'!$BZ$962)-D8183","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E8186*'(21) RES Cost Allocation'!$BZ$962*0.88),2)","v":0},{"$f":"+BY$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E8186*'(21) RES Cost Allocation'!$BZ$962)-D8186","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E8189*'(21) RES Cost Allocation'!BZ$962*0.5),2)","v":0},{"$f":"+BY$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E8189*'(21) RES Cost Allocation'!BZ$962)-D8189","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E8192*'(21) RES Cost Allocation'!$BZ$962*0.88),2)","v":0},{"$f":"+BY$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E8192*'(21) RES Cost Allocation'!$BZ$962)-D8192","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E8195*'(21) RES Cost Allocation'!BZ$962*0.5),2)","v":0},{"$f":"+BY$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E8195*'(21) RES Cost Allocation'!BZ$962)-D8195","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E8198*'(21) RES Cost Allocation'!$BZ$962*0.88),2)","v":0},{"$f":"+BY$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E8198*'(21) RES Cost Allocation'!$BZ$962)-D8198","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E8201*'(21) RES Cost Allocation'!BZ$962*0.5),2)","v":0},{"$f":"+BY$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E8201*'(21) RES Cost Allocation'!BZ$962)-D8201","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E8204*'(21) RES Cost Allocation'!BZ$962*0.95),2)","v":0},{"$f":"+BY$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E8204*'(21) RES Cost Allocation'!BZ$962)-D8204","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E8206*'(21) RES Cost Allocation'!BZ$962*0.94),2)","v":0},{"$f":"+BY$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E8206*'(21) RES Cost Allocation'!BZ$962)-D8206","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E8209*'(21) RES Cost Allocation'!$BZ$962*0.65),2)","v":0},{"$f":"+BY$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E8209*'(21) RES Cost Allocation'!$BZ$962)-D8209","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E8212*'(21) RES Cost Allocation'!BZ$962*0.5),2)","v":0},{"$f":"+BY$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E8212*'(21) RES Cost Allocation'!BZ$962)-D8212","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E8215*'(21) RES Cost Allocation'!BZ$962*0.5),2)","v":0},{"$f":"+BY$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E8215*'(21) RES Cost Allocation'!BZ$962)-D8215","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E8218*'(21) RES Cost Allocation'!BZ$962*0.65),2)","v":0},{"$f":"+BY$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E8218*'(21) RES Cost Allocation'!BZ$962)-D8218","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E8221*'(21) RES Cost Allocation'!BZ$962*0.65),2)","v":0},{"$f":"+BY$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E8221*'(21) RES Cost Allocation'!BZ$962)-D8221","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E8224*'(21) RES Cost Allocation'!$BZ$962*0.95),2)","v":0},{"$f":"+BY$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E8224*'(21) RES Cost Allocation'!$BZ$962)-D8224","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E8226*'(21) RES Cost Allocation'!BZ$962*0.94),2)","v":0},{"$f":"+BY$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E8226*'(21) RES Cost Allocation'!BZ$962)-D8226","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8234*'(21) RES Cost Allocation'!BZ$953)-SUM(D8161:D8232)","v":0}]
[null,null,null,{"$f":"SUM(D8161:D8233)","v":0},{"$f":"SUM(E8161:E8232)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E8237*'(21) RES Cost Allocation'!BZ$962*100%)","v":0},{"$f":"+BY$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8241*'(21) RES Cost Allocation'!BZ$953)-D8237-D8238-D8239","v":0}]
[null,null,null,{"$f":"SUM(D8237:D8240)","v":0},{"$f":"SUM(E8237:E8239)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E8244*'(21) RES Cost Allocation'!BZ$962*100%)","v":0},{"$f":"+BY$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8248*'(21) RES Cost Allocation'!BZ$953)-D8244-D8245-D8246","v":0}]
[null,null,null,{"$f":"SUM(D8244:D8247)","v":0},{"$f":"SUM(E8244:E8247)","v":0}]
[]
[null,"Total RES 3.5 Medication Assisted Treatment Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$648","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!BZ$963","v":0}]
[]
[]
["RES 3.2 WM Medication Assisted Treatment Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$654","v":0},{"$f":"'(21) RES Cost Allocation'!$E$650","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$654","v":0},{"$f":"'(21) RES Cost Allocation'!$C$650","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E8266*'(21) RES Cost Allocation'!CA$962*0.5),2)","v":0},{"$f":"+BZ$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E8266*'(21) RES Cost Allocation'!CA$962)-D8266","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E8269*'(21) RES Cost Allocation'!CA$962*100%)","v":0},{"$f":"+BZ$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E8271*'(21) RES Cost Allocation'!$CA$962*0.88),2)","v":0},{"$f":"+BZ$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E8271*'(21) RES Cost Allocation'!$CA$962)-D8271","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E8274*'(21) RES Cost Allocation'!$CA$962*0.88),2)","v":0},{"$f":"+BZ$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E8274*'(21) RES Cost Allocation'!$CA$962)-D8274","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E8277*'(21) RES Cost Allocation'!CA$962*0.65),2)","v":0},{"$f":"+BZ$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E8277*'(21) RES Cost Allocation'!CA$962)-D8277","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E8280*'(21) RES Cost Allocation'!CA$962*0.65),2)","v":0},{"$f":"+BZ$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E8280*'(21) RES Cost Allocation'!CA$962)-D8280","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E8283*'(21) RES Cost Allocation'!$CA$962*0.88),2)","v":0},{"$f":"+BZ$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E8283*'(21) RES Cost Allocation'!$CA$962)-D8283","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E8286*'(21) RES Cost Allocation'!$CA$962*0.95),2)","v":0},{"$f":"+BZ$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E8286*'(21) RES Cost Allocation'!$CA$962)-D8286","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$8288*'(21) RES Cost Allocation'!$CA$962*0.94),2)","v":0},{"$f":"+BZ$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E8288*'(21) RES Cost Allocation'!$CA$962)-D8288","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E8291*'(21) RES Cost Allocation'!$CA$962*0.88),2)","v":0},{"$f":"+BZ$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E8291*'(21) RES Cost Allocation'!$CA$962)-D8291","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E8294*'(21) RES Cost Allocation'!CA$962*0.5),2)","v":0},{"$f":"+BZ$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E8294*'(21) RES Cost Allocation'!CA$962)-D8294","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E8297*'(21) RES Cost Allocation'!$CA$962*0.88),2)","v":0},{"$f":"+BZ$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E8297*'(21) RES Cost Allocation'!$CA$962)-D8297","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E8300*'(21) RES Cost Allocation'!CA$962*0.5),2)","v":0},{"$f":"+BZ$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E8300*'(21) RES Cost Allocation'!CA$962)-D8300","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E8303*'(21) RES Cost Allocation'!$CA$962*0.88),2)","v":0},{"$f":"+BZ$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E8303*'(21) RES Cost Allocation'!$CA$962)-D8303","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E8306*'(21) RES Cost Allocation'!CA$962*0.5),2)","v":0},{"$f":"+BZ$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E8306*'(21) RES Cost Allocation'!CA$962)-D8306","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E8309*'(21) RES Cost Allocation'!CA$962*0.95),2)","v":0},{"$f":"+BZ$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E8309*'(21) RES Cost Allocation'!CA$962)-D8309","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E8311*'(21) RES Cost Allocation'!CA$962*0.94),2)","v":0},{"$f":"+BZ$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E8311*'(21) RES Cost Allocation'!CA$962)-D8311","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E8314*'(21) RES Cost Allocation'!$CA$962*0.65),2)","v":0},{"$f":"+BZ$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E8314*'(21) RES Cost Allocation'!$CA$962)-D8314","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E8317*'(21) RES Cost Allocation'!CA$962*0.5),2)","v":0},{"$f":"+BZ$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E8317*'(21) RES Cost Allocation'!CA$962)-D8317","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E8320*'(21) RES Cost Allocation'!CA$962*0.5),2)","v":0},{"$f":"+BZ$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E8320*'(21) RES Cost Allocation'!CA$962)-D8320","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E8323*'(21) RES Cost Allocation'!CA$962*0.65),2)","v":0},{"$f":"+BZ$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E8323*'(21) RES Cost Allocation'!CA$962)-D8323","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E8326*'(21) RES Cost Allocation'!CA$962*0.65),2)","v":0},{"$f":"+BZ$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E8326*'(21) RES Cost Allocation'!CA$962)-D8326","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E8329*'(21) RES Cost Allocation'!$CA$962*0.95),2)","v":0},{"$f":"+BZ$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E8329*'(21) RES Cost Allocation'!$CA$962)-D8329","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E8331*'(21) RES Cost Allocation'!CA$962*0.94),2)","v":0},{"$f":"+BZ$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E8331*'(21) RES Cost Allocation'!CA$962)-D8331","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8339*'(21) RES Cost Allocation'!CA$953)-SUM(D8266:D8337)","v":0}]
[null,null,null,{"$f":"SUM(D8266:D8338)","v":0},{"$f":"SUM(E8266:E8337)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E8342*'(21) RES Cost Allocation'!CA$962*100%)","v":0},{"$f":"+BZ$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8346*'(21) RES Cost Allocation'!CA$953)-D8342-D8343-D8344","v":0}]
[null,null,null,{"$f":"SUM(D8342:D8345)","v":0},{"$f":"SUM(E8342:E8344)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E8349*'(21) RES Cost Allocation'!CA$962*100%)","v":0},{"$f":"+BZ$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8353*'(21) RES Cost Allocation'!CA$953)-D8349-D8350-D8351","v":0}]
[null,null,null,{"$f":"SUM(D8349:D8352)","v":0},{"$f":"SUM(E8349:E8352)","v":0}]
[]
[null,"Total RES 3.2 WM Medication Assisted Treatment Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$654","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CA$963","v":0}]
[]
[]
["RES 3.1 Medication Assisted Treatment Dosing Buprenorphine Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$659","v":0},{"$f":"'(21) RES Cost Allocation'!$E$656","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$659","v":0},{"$f":"'(21) RES Cost Allocation'!$C$656","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E8371*'(21) RES Cost Allocation'!CB$962*0.5),2)","v":0},{"$f":"+CA$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E8371*'(21) RES Cost Allocation'!CB$962)-D8371","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E8374*'(21) RES Cost Allocation'!CB$962*100%)","v":0},{"$f":"+CA$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E8376*'(21) RES Cost Allocation'!CB$962*0.88),2)","v":0},{"$f":"+CA$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E8376*'(21) RES Cost Allocation'!CB$962)-D8376","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E8379*'(21) RES Cost Allocation'!CB$962*0.88),2)","v":0},{"$f":"+CA$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E8379*'(21) RES Cost Allocation'!CB$962)-D8379","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E8382*'(21) RES Cost Allocation'!CB$962*0.65),2)","v":0},{"$f":"+CA$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E8382*'(21) RES Cost Allocation'!CB$962)-D8382","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E8385*'(21) RES Cost Allocation'!CB$962*0.65),2)","v":0},{"$f":"+CA$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E8385*'(21) RES Cost Allocation'!CB$962)-D8385","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E8388*'(21) RES Cost Allocation'!CB$962*0.88),2)","v":0},{"$f":"+CA$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E8388*'(21) RES Cost Allocation'!CB$962)-D8388","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E8391*'(21) RES Cost Allocation'!CB$962*0.95),2)","v":0},{"$f":"+CA$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E8391*'(21) RES Cost Allocation'!CB$962)-D8391","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$8393*'(21) RES Cost Allocation'!$CB$962*0.94),2)","v":0},{"$f":"+CA$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E8393*'(21) RES Cost Allocation'!CB$962)-D8393","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E8396*'(21) RES Cost Allocation'!CB$962*0.88),2)","v":0},{"$f":"+CA$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E8396*'(21) RES Cost Allocation'!CB$962)-D8396","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E8399*'(21) RES Cost Allocation'!CB$962*0.5),2)","v":0},{"$f":"+CA$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E8399*'(21) RES Cost Allocation'!CB$962)-D8399","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E8402*'(21) RES Cost Allocation'!CB$962*0.88),2)","v":0},{"$f":"+CA$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E8402*'(21) RES Cost Allocation'!CB$962)-D8402","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E8405*'(21) RES Cost Allocation'!CB$962*0.5),2)","v":0},{"$f":"+CA$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E8405*'(21) RES Cost Allocation'!CB$962)-D8405","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E8408*'(21) RES Cost Allocation'!CB$962*0.88),2)","v":0},{"$f":"+CA$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E8408*'(21) RES Cost Allocation'!CB$962)-D8408","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E8411*'(21) RES Cost Allocation'!CB$962*0.5),2)","v":0},{"$f":"+CA$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E8411*'(21) RES Cost Allocation'!CB$962)-D8411","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E8414*'(21) RES Cost Allocation'!CB$962*0.95),2)","v":0},{"$f":"+CA$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E8414*'(21) RES Cost Allocation'!CB$962)-D8414","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E8416*'(21) RES Cost Allocation'!CB$962*0.94),2)","v":0},{"$f":"+CA$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E8416*'(21) RES Cost Allocation'!CB$962)-D8416","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E8419*'(21) RES Cost Allocation'!CB$962*0.65),2)","v":0},{"$f":"+CA$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E8419*'(21) RES Cost Allocation'!CB$962)-D8419","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E8422*'(21) RES Cost Allocation'!CB$962*0.5),2)","v":0},{"$f":"+CA$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E8422*'(21) RES Cost Allocation'!CB$962)-D8422","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E8425*'(21) RES Cost Allocation'!CB$962*0.5),2)","v":0},{"$f":"+CA$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E8425*'(21) RES Cost Allocation'!CB$962)-D8425","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E8428*'(21) RES Cost Allocation'!CB$962*0.65),2)","v":0},{"$f":"+CA$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E8428*'(21) RES Cost Allocation'!CB$962)-D8428","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E8431*'(21) RES Cost Allocation'!CB$962*0.65),2)","v":0},{"$f":"+CA$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E8431*'(21) RES Cost Allocation'!CB$962)-D8431","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E8434*'(21) RES Cost Allocation'!CB$962*0.95),2)","v":0},{"$f":"+CA$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E8434*'(21) RES Cost Allocation'!CB$962)-D8434","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E8436*'(21) RES Cost Allocation'!CB$962*0.94),2)","v":0},{"$f":"+CA$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E8436*'(21) RES Cost Allocation'!CB$962)-D8436","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8444*'(21) RES Cost Allocation'!CB$953)-SUM(D8371:D8442)","v":0}]
[null,null,null,{"$f":"SUM(D8371:D8443)","v":0},{"$f":"SUM(E8371:E8442)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E8447*'(21) RES Cost Allocation'!CB$962*100%)","v":0},{"$f":"+CA$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8451*'(21) RES Cost Allocation'!CB$953)-D8447-D8448-D8449","v":0}]
[null,null,null,{"$f":"SUM(D8447:D8450)","v":0},{"$f":"SUM(E8447:E8449)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E8454*'(21) RES Cost Allocation'!CB$962*100%)","v":0},{"$f":"+CA$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8458*'(21) RES Cost Allocation'!CB$953)-D8454-D8455-D8456","v":0}]
[null,null,null,{"$f":"SUM(D8454:D8457)","v":0},{"$f":"SUM(E8454:E8457)","v":0}]
[]
[null,"Total RES 3.1 Medication Assisted Treatment Dosing Buprenorphine Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$659","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CB$963","v":0}]
[]
[]
["RES 3.3 Medication Assisted Treatment Dosing Buprenorphine Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$664","v":0},{"$f":"'(21) RES Cost Allocation'!$E$661","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$664","v":0},{"$f":"'(21) RES Cost Allocation'!$C$661","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E8476*'(21) RES Cost Allocation'!CC$962*0.5),2)","v":0},{"$f":"+CB$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E8476*'(21) RES Cost Allocation'!CC$962)-D8476","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E8479*'(21) RES Cost Allocation'!CC$962*100%)","v":0},{"$f":"+CB$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E8481*'(21) RES Cost Allocation'!$CC$962*0.88),2)","v":0},{"$f":"+CB$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E8481*'(21) RES Cost Allocation'!$CC$962)-D8481","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E8484*'(21) RES Cost Allocation'!$CC$962*0.88),2)","v":0},{"$f":"+CB$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E8484*'(21) RES Cost Allocation'!$CC$962)-D8484","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E8487*'(21) RES Cost Allocation'!CC$962*0.65),2)","v":0},{"$f":"+CB$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E8487*'(21) RES Cost Allocation'!CC$962)-D8487","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E8490*'(21) RES Cost Allocation'!CC$962*0.65),2)","v":0},{"$f":"+CB$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E8490*'(21) RES Cost Allocation'!CC$962)-D8490","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E8493*'(21) RES Cost Allocation'!$CC$962*0.88),2)","v":0},{"$f":"+CB$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E8493*'(21) RES Cost Allocation'!$CC$962)-D8493","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E8496*'(21) RES Cost Allocation'!$CC$962*0.95),2)","v":0},{"$f":"+CB$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E8496*'(21) RES Cost Allocation'!$CC$962)-D8496","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$8498*'(21) RES Cost Allocation'!$CC$962*0.94),2)","v":0},{"$f":"+CB$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E8498*'(21) RES Cost Allocation'!$CC$962)-D8498","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E8501*'(21) RES Cost Allocation'!$CC$962*0.88),2)","v":0},{"$f":"+CB$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E8501*'(21) RES Cost Allocation'!$CC$962)-D8501","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E8504*'(21) RES Cost Allocation'!CC$962*0.5),2)","v":0},{"$f":"+CB$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E8504*'(21) RES Cost Allocation'!CC$962)-D8504","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E8507*'(21) RES Cost Allocation'!$CC$962*0.88),2)","v":0},{"$f":"+CB$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E8507*'(21) RES Cost Allocation'!$CC$962)-D8507","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E8510*'(21) RES Cost Allocation'!CC$962*0.5),2)","v":0},{"$f":"+CB$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E8510*'(21) RES Cost Allocation'!CC$962)-D8510","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E8513*'(21) RES Cost Allocation'!$CC$962*0.88),2)","v":0},{"$f":"+CB$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E8513*'(21) RES Cost Allocation'!$CC$962)-D8513","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E8516*'(21) RES Cost Allocation'!CC$962*0.5),2)","v":0},{"$f":"+CB$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E8516*'(21) RES Cost Allocation'!CC$962)-D8516","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E8519*'(21) RES Cost Allocation'!CC$962*0.95),2)","v":0},{"$f":"+CB$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E8519*'(21) RES Cost Allocation'!CC$962)-D8519","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E8521*'(21) RES Cost Allocation'!CC$962*0.94),2)","v":0},{"$f":"+CB$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E8521*'(21) RES Cost Allocation'!CC$962)-D8521","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E8524*'(21) RES Cost Allocation'!$CC$962*0.65),2)","v":0},{"$f":"+CB$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E8524*'(21) RES Cost Allocation'!$CC$962)-D8524","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretaker","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E8527*'(21) RES Cost Allocation'!CC$962*0.5),2)","v":0},{"$f":"+CB$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E8527*'(21) RES Cost Allocation'!CC$962)-D8527","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E8530*'(21) RES Cost Allocation'!CC$962*0.5),2)","v":0},{"$f":"+CB$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E8530*'(21) RES Cost Allocation'!CC$962)-D8530","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E8533*'(21) RES Cost Allocation'!CC$962*0.65),2)","v":0},{"$f":"+CB$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E8533*'(21) RES Cost Allocation'!CC$962)-D8533","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E8536*'(21) RES Cost Allocation'!CC$962*0.65),2)","v":0},{"$f":"+CB$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E8536*'(21) RES Cost Allocation'!CC$962)-D8536","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E8539*'(21) RES Cost Allocation'!$CC$962*0.95),2)","v":0},{"$f":"+CB$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E8539*'(21) RES Cost Allocation'!$CC$962)-D8539","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E8541*'(21) RES Cost Allocation'!CC$962*0.94),2)","v":0},{"$f":"+CB$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E8541*'(21) RES Cost Allocation'!CC$962)-D8541","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8549*'(21) RES Cost Allocation'!CC$953)-SUM(D8476:D8547)","v":0}]
[null,null,null,{"$f":"SUM(D8476:D8548)","v":0},{"$f":"SUM(E8476:E8547)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E8552*'(21) RES Cost Allocation'!CC$962*100%)","v":0},{"$f":"+CB$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8556*'(21) RES Cost Allocation'!CC$953)-D8552-D8553-D8554","v":0}]
[null,null,null,{"$f":"SUM(D8552:D8555)","v":0},{"$f":"SUM(E8552:E8554)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E8559*'(21) RES Cost Allocation'!CC$962*100%)","v":0},{"$f":"+CB$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8563*'(21) RES Cost Allocation'!CC$953)-D8559-D8560-D8561","v":0}]
[null,null,null,{"$f":"SUM(D8559:D8562)","v":0},{"$f":"SUM(E8559:E8562)","v":0}]
[]
[null,"Total RES 3.3 Medication Assisted Treatment Dosing Buprenorphine Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$664","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CC$963","v":0}]
[]
[]
["RES 3.5 Medication Assisted Treatment Dosing Buprenorphine Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$669","v":0},{"$f":"'(21) RES Cost Allocation'!$E$666","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$669","v":0},{"$f":"'(21) RES Cost Allocation'!$C$666","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E8581*'(21) RES Cost Allocation'!CD$962*0.5),2)","v":0},{"$f":"+CC$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E8581*'(21) RES Cost Allocation'!CD$962)-D8581","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E8584*'(21) RES Cost Allocation'!CD$962*100%)","v":0},{"$f":"+CC$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E8586*'(21) RES Cost Allocation'!CD$962*0.88),2)","v":0},{"$f":"+CC$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E8586*'(21) RES Cost Allocation'!CD$962)-D8586","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E8589*'(21) RES Cost Allocation'!CD$962*0.88),2)","v":0},{"$f":"+CC$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E8589*'(21) RES Cost Allocation'!CD$962)-D8589","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E8592*'(21) RES Cost Allocation'!CD$962*0.65),2)","v":0},{"$f":"+CC$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E8592*'(21) RES Cost Allocation'!CD$962)-D8592","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E8595*'(21) RES Cost Allocation'!CD$962*0.65),2)","v":0},{"$f":"+CC$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E8595*'(21) RES Cost Allocation'!CD$962)-D8595","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E8598*'(21) RES Cost Allocation'!CD$962*0.88),2)","v":0},{"$f":"+CC$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E8598*'(21) RES Cost Allocation'!CD$962)-D8598","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E8601*'(21) RES Cost Allocation'!CD$962*0.95),2)","v":0},{"$f":"+CC$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E8601*'(21) RES Cost Allocation'!CD$962)-D8601","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$8603*'(21) RES Cost Allocation'!$CD$962*0.94),2)","v":0},{"$f":"+CC$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E8603*'(21) RES Cost Allocation'!CD$962)-D8603","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E8606*'(21) RES Cost Allocation'!CD$962*0.88),2)","v":0},{"$f":"+CC$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E8606*'(21) RES Cost Allocation'!CD$962)-D8606","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E8609*'(21) RES Cost Allocation'!CD$962*0.5),2)","v":0},{"$f":"+CC$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E8609*'(21) RES Cost Allocation'!CD$962)-D8609","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E8612*'(21) RES Cost Allocation'!CD$962*0.88),2)","v":0},{"$f":"+CC$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E8612*'(21) RES Cost Allocation'!CD$962)-D8612","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E8615*'(21) RES Cost Allocation'!CD$962*0.5),2)","v":0},{"$f":"+CC$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E8615*'(21) RES Cost Allocation'!CD$962)-D8615","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E8618*'(21) RES Cost Allocation'!CD$962*0.88),2)","v":0},{"$f":"+CC$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E8618*'(21) RES Cost Allocation'!CD$962)-D8618","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E8621*'(21) RES Cost Allocation'!CD$962*0.5),2)","v":0},{"$f":"+CC$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E8621*'(21) RES Cost Allocation'!CD$962)-D8621","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E8624*'(21) RES Cost Allocation'!CD$962*0.95),2)","v":0},{"$f":"+CC$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E8624*'(21) RES Cost Allocation'!CD$962)-D8624","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E8626*'(21) RES Cost Allocation'!CD$962*0.94),2)","v":0},{"$f":"+CC$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E8626*'(21) RES Cost Allocation'!CD$962)-D8626","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E8629*'(21) RES Cost Allocation'!CD$962*0.65),2)","v":0},{"$f":"+CC$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E8629*'(21) RES Cost Allocation'!CD$962)-D8629","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E8632*'(21) RES Cost Allocation'!CD$962*0.5),2)","v":0},{"$f":"+CC$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E8632*'(21) RES Cost Allocation'!CD$962)-D8632","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E8635*'(21) RES Cost Allocation'!CD$962*0.5),2)","v":0},{"$f":"+CC$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E8635*'(21) RES Cost Allocation'!CD$962)-D8635","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E8638*'(21) RES Cost Allocation'!CD$962*0.65),2)","v":0},{"$f":"+CC$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E8638*'(21) RES Cost Allocation'!CD$962)-D8638","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E8641*'(21) RES Cost Allocation'!CD$962*0.65),2)","v":0},{"$f":"+CC$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E8641*'(21) RES Cost Allocation'!CD$962)-D8641","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E8644*'(21) RES Cost Allocation'!CD$962*0.95),2)","v":0},{"$f":"+CC$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E8644*'(21) RES Cost Allocation'!CD$962)-D8644","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E8646*'(21) RES Cost Allocation'!CD$962*0.94),2)","v":0},{"$f":"+CC$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E8646*'(21) RES Cost Allocation'!CD$962)-D8646","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8654*'(21) RES Cost Allocation'!CD$953)-SUM(D8581:D8652)","v":0}]
[null,null,null,{"$f":"SUM(D8581:D8653)","v":0},{"$f":"SUM(E8581:E8652)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E8657*'(21) RES Cost Allocation'!CD$962*100%)","v":0},{"$f":"+CC$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8661*'(21) RES Cost Allocation'!CD$953)-D8657-D8658-D8659","v":0}]
[null,null,null,{"$f":"SUM(D8657:D8660)","v":0},{"$f":"SUM(E8657:E8659)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E8664*'(21) RES Cost Allocation'!CD$962*100%)","v":0},{"$f":"+CC$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8668*'(21) RES Cost Allocation'!CD$953)-D8664-D8665-D8666","v":0}]
[null,null,null,{"$f":"SUM(D8664:D8667)","v":0},{"$f":"SUM(E8664:E8667)","v":0}]
[]
[null,"Total RES 3.5 Medication Assisted Treatment Dosing Buprenorphine Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$669","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CD$963","v":0}]
[]
[]
["RES 3.2 WM Medication Assisted Treatment Dosing Buprenorphine Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$674","v":0},{"$f":"'(21) RES Cost Allocation'!$E$671","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$674","v":0},{"$f":"'(21) RES Cost Allocation'!$C$671","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E8686*'(21) RES Cost Allocation'!CE$962*0.5),2)","v":0},{"$f":"+CD$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E8686*'(21) RES Cost Allocation'!CE$962)-D8686","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E8689*'(21) RES Cost Allocation'!CE$962*100%)","v":0},{"$f":"+CD$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E8691*'(21) RES Cost Allocation'!CE$962*0.88),2)","v":0},{"$f":"+CD$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E8691*'(21) RES Cost Allocation'!CE$962)-D8691","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E8694*'(21) RES Cost Allocation'!CE$962*0.88),2)","v":0},{"$f":"+CD$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E8694*'(21) RES Cost Allocation'!CE$962)-D8694","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E8697*'(21) RES Cost Allocation'!CE$962*0.65),2)","v":0},{"$f":"+CD$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E8697*'(21) RES Cost Allocation'!CE$962)-D8697","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E8700*'(21) RES Cost Allocation'!CE$962*0.65),2)","v":0},{"$f":"+CD$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E8700*'(21) RES Cost Allocation'!CE$962)-D8700","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E8703*'(21) RES Cost Allocation'!CE$962*0.88),2)","v":0},{"$f":"+CD$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E8703*'(21) RES Cost Allocation'!CE$962)-D8703","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E8706*'(21) RES Cost Allocation'!CE$962*0.95),2)","v":0},{"$f":"+CD$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E8706*'(21) RES Cost Allocation'!CE$962)-D8706","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$8708*'(21) RES Cost Allocation'!$CE$962*0.94),2)","v":0},{"$f":"+CD$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E8708*'(21) RES Cost Allocation'!CE$962)-D8708","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E8711*'(21) RES Cost Allocation'!CE$962*0.88),2)","v":0},{"$f":"+CD$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E8711*'(21) RES Cost Allocation'!CE$962)-D8711","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E8714*'(21) RES Cost Allocation'!CE$962*0.5),2)","v":0},{"$f":"+CD$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E8714*'(21) RES Cost Allocation'!CE$962)-D8714","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E8717*'(21) RES Cost Allocation'!CE$962*0.88),2)","v":0},{"$f":"+CD$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E8717*'(21) RES Cost Allocation'!CE$962)-D8717","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E8720*'(21) RES Cost Allocation'!CE$962*0.5),2)","v":0},{"$f":"+CD$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E8720*'(21) RES Cost Allocation'!CE$962)-D8720","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E8723*'(21) RES Cost Allocation'!CE$962*0.88),2)","v":0},{"$f":"+CD$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E8723*'(21) RES Cost Allocation'!CE$962)-D8723","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E8726*'(21) RES Cost Allocation'!CE$962*0.5),2)","v":0},{"$f":"+CD$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E8726*'(21) RES Cost Allocation'!CE$962)-D8726","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E8729*'(21) RES Cost Allocation'!CE$962*0.95),2)","v":0},{"$f":"+CD$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E8729*'(21) RES Cost Allocation'!CE$962)-D8729","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E8731*'(21) RES Cost Allocation'!CE$962*0.94),2)","v":0},{"$f":"+CD$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E8731*'(21) RES Cost Allocation'!CE$962)-D8731","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E8734*'(21) RES Cost Allocation'!CE$962*0.65),2)","v":0},{"$f":"+CD$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E8734*'(21) RES Cost Allocation'!CE$962)-D8734","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E8737*'(21) RES Cost Allocation'!CE$962*0.5),2)","v":0},{"$f":"+CD$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E8737*'(21) RES Cost Allocation'!CE$962)-D8737","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E8740*'(21) RES Cost Allocation'!CE$962*0.5),2)","v":0},{"$f":"+CD$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E8740*'(21) RES Cost Allocation'!CE$962)-D8740","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E8743*'(21) RES Cost Allocation'!CE$962*0.65),2)","v":0},{"$f":"+CD$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E8743*'(21) RES Cost Allocation'!CE$962)-D8743","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E8746*'(21) RES Cost Allocation'!CE$962*0.65),2)","v":0},{"$f":"+CD$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E8746*'(21) RES Cost Allocation'!CE$962)-D8746","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E8749*'(21) RES Cost Allocation'!CE$962*0.95),2)","v":0},{"$f":"+CD$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E8749*'(21) RES Cost Allocation'!CE$962)-D8749","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E8751*'(21) RES Cost Allocation'!CE$962*0.94),2)","v":0},{"$f":"+CD$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E8751*'(21) RES Cost Allocation'!CE$962)-D8751","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8759*'(21) RES Cost Allocation'!CE$953)-SUM(D8686:D8757)","v":0}]
[null,null,null,{"$f":"SUM(D8686:D8758)","v":0},{"$f":"SUM(E8686:E8757)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E8762*'(21) RES Cost Allocation'!CE$962*100%)","v":0},{"$f":"+CD$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8766*'(21) RES Cost Allocation'!CE$953)-D8762-D8763-D8764","v":0}]
[null,null,null,{"$f":"SUM(D8762:D8765)","v":0},{"$f":"SUM(E8762:E8764)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E8769*'(21) RES Cost Allocation'!CE$962*100%)","v":0},{"$f":"+CD$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8773*'(21) RES Cost Allocation'!CE$953)-D8769-D8770-D8771","v":0}]
[null,null,null,{"$f":"SUM(D8769:D8772)","v":0},{"$f":"SUM(E8769:E8772)","v":0}]
[]
[null,"Total RES 3.2 WM Medication Assisted Treatment Dosing Buprenorphine Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$674","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CE$963","v":0}]
[]
[]
["RES 3.1 Medication Assisted Treatment Dosing Disulfiram Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$679","v":0},{"$f":"'(21) RES Cost Allocation'!$E$676","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$679","v":0},{"$f":"'(21) RES Cost Allocation'!$C$676","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E8791*'(21) RES Cost Allocation'!CF$962*0.5),2)","v":0},{"$f":"+CE$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E8791*'(21) RES Cost Allocation'!CF$962)-D8791","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E8794*'(21) RES Cost Allocation'!CF$962*100%)","v":0},{"$f":"+CE$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E8796*'(21) RES Cost Allocation'!CF$962*0.88),2)","v":0},{"$f":"+CE$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E8796*'(21) RES Cost Allocation'!CF$962)-D8796","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E8799*'(21) RES Cost Allocation'!CF$962*0.88),2)","v":0},{"$f":"+CE$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E8799*'(21) RES Cost Allocation'!CF$962)-D8799","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E8802*'(21) RES Cost Allocation'!CF$962*0.65),2)","v":0},{"$f":"+CE$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E8802*'(21) RES Cost Allocation'!CF$962)-D8802","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E8805*'(21) RES Cost Allocation'!CF$962*0.65),2)","v":0},{"$f":"+CE$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E8805*'(21) RES Cost Allocation'!CF$962)-D8805","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E8808*'(21) RES Cost Allocation'!CF$962*0.88),2)","v":0},{"$f":"+CE$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E8808*'(21) RES Cost Allocation'!CF$962)-D8808","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E8811*'(21) RES Cost Allocation'!CF$962*0.95),2)","v":0},{"$f":"+CE$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E8811*'(21) RES Cost Allocation'!CF$962)-D8811","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$8813*'(21) RES Cost Allocation'!$CF$962*0.94),2)","v":0},{"$f":"+CE$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E8813*'(21) RES Cost Allocation'!CF$962)-D8813","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E8816*'(21) RES Cost Allocation'!CF$962*0.88),2)","v":0},{"$f":"+CE$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E8816*'(21) RES Cost Allocation'!CF$962)-D8816","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E8819*'(21) RES Cost Allocation'!CF$962*0.5),2)","v":0},{"$f":"+CE$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E8819*'(21) RES Cost Allocation'!CF$962)-D8819","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E8822*'(21) RES Cost Allocation'!CF$962*0.88),2)","v":0},{"$f":"+CE$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E8822*'(21) RES Cost Allocation'!CF$962)-D8822","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E8825*'(21) RES Cost Allocation'!CF$962*0.5),2)","v":0},{"$f":"+CE$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E8825*'(21) RES Cost Allocation'!CF$962)-D8825","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E8828*'(21) RES Cost Allocation'!CF$962*0.88),2)","v":0},{"$f":"+CE$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E8828*'(21) RES Cost Allocation'!CF$962)-D8828","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E8831*'(21) RES Cost Allocation'!CF$962*0.5),2)","v":0},{"$f":"+CE$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E8831*'(21) RES Cost Allocation'!CF$962)-D8831","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E8834*'(21) RES Cost Allocation'!CF$962*0.95),2)","v":0},{"$f":"+CE$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E8834*'(21) RES Cost Allocation'!CF$962)-D8834","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E8836*'(21) RES Cost Allocation'!CF$962*0.94),2)","v":0},{"$f":"+CE$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E8836*'(21) RES Cost Allocation'!CF$962)-D8836","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E8839*'(21) RES Cost Allocation'!CF$962*0.65),2)","v":0},{"$f":"+CE$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E8839*'(21) RES Cost Allocation'!CF$962)-D8839","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E8842*'(21) RES Cost Allocation'!CF$962*0.5),2)","v":0},{"$f":"+CE$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E8842*'(21) RES Cost Allocation'!CF$962)-D8842","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E8845*'(21) RES Cost Allocation'!CF$962*0.5),2)","v":0},{"$f":"+CE$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E8845*'(21) RES Cost Allocation'!CF$962)-D8845","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E8848*'(21) RES Cost Allocation'!CF$962*0.65),2)","v":0},{"$f":"+CE$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E8848*'(21) RES Cost Allocation'!CF$962)-D8848","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E8851*'(21) RES Cost Allocation'!CF$962*0.65),2)","v":0},{"$f":"+CE$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E8851*'(21) RES Cost Allocation'!CF$962)-D8851","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E8854*'(21) RES Cost Allocation'!CF$962*0.95),2)","v":0},{"$f":"+CE$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E8854*'(21) RES Cost Allocation'!CF$962)-D8854","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E8856*'(21) RES Cost Allocation'!CF$962*0.94),2)","v":0},{"$f":"+CE$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E8856*'(21) RES Cost Allocation'!CF$962)-D8856","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8864*'(21) RES Cost Allocation'!CF$953)-SUM(D8791:D8862)","v":0}]
[null,null,null,{"$f":"SUM(D8791:D8863)","v":0},{"$f":"SUM(E8791:E8862)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E8867*'(21) RES Cost Allocation'!CF$962*100%)","v":0},{"$f":"+CE$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8871*'(21) RES Cost Allocation'!CF$953)-D8867-D8868-D8869","v":0}]
[null,null,null,{"$f":"SUM(D8867:D8870)","v":0},{"$f":"SUM(E8867:E8869)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E8874*'(21) RES Cost Allocation'!CF$962*100%)","v":0},{"$f":"+CE$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8878*'(21) RES Cost Allocation'!CF$953)-D8874-D8875-D8876","v":0}]
[null,null,null,{"$f":"SUM(D8874:D8877)","v":0},{"$f":"SUM(E8874:E8877)","v":0}]
[]
[null,"Total RES 3.1 Medication Assisted Treatment Dosing Disulfiram Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$679","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CF$963","v":0}]
[]
[]
["RES 3.3 Medication Assisted Treatment Dosing Disulfiram Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$684","v":0},{"$f":"'(21) RES Cost Allocation'!$E$681","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$684","v":0},{"$f":"'(21) RES Cost Allocation'!$C$681","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E8896*'(21) RES Cost Allocation'!CG$962*0.5),2)","v":0},{"$f":"+CF$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E8896*'(21) RES Cost Allocation'!CG$962)-D8896","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E8899*'(21) RES Cost Allocation'!CG$962*100%)","v":0},{"$f":"+CF$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E8901*'(21) RES Cost Allocation'!$CG$962*0.88),2)","v":0},{"$f":"+CF$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E8901*'(21) RES Cost Allocation'!$CG$962)-D8901","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E8904*'(21) RES Cost Allocation'!$CG$962*0.88),2)","v":0},{"$f":"+CF$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E8904*'(21) RES Cost Allocation'!$CG$962)-D8904","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E8907*'(21) RES Cost Allocation'!CG$962*0.65),2)","v":0},{"$f":"+CF$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E8907*'(21) RES Cost Allocation'!CG$962)-D8907","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E8910*'(21) RES Cost Allocation'!CG$962*0.65),2)","v":0},{"$f":"+CF$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E8910*'(21) RES Cost Allocation'!CG$962)-D8910","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E8913*'(21) RES Cost Allocation'!$CG$962*0.88),2)","v":0},{"$f":"+CF$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E8913*'(21) RES Cost Allocation'!$CG$962)-D8913","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E8916*'(21) RES Cost Allocation'!$CG$962*0.95),2)","v":0},{"$f":"+CF$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E8916*'(21) RES Cost Allocation'!$CG$962)-D8916","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$8918*'(21) RES Cost Allocation'!$CG$962*0.94),2)","v":0},{"$f":"+CF$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E8918*'(21) RES Cost Allocation'!$CG$962)-D8918","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E8921*'(21) RES Cost Allocation'!$CG$962*0.88),2)","v":0},{"$f":"+CF$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E8921*'(21) RES Cost Allocation'!$CG$962)-D8921","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E8924*'(21) RES Cost Allocation'!CG$962*0.5),2)","v":0},{"$f":"+CF$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E8924*'(21) RES Cost Allocation'!CG$962)-D8924","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E8927*'(21) RES Cost Allocation'!$CG$962*0.88),2)","v":0},{"$f":"+CF$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E8927*'(21) RES Cost Allocation'!$CG$962)-D8927","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E8930*'(21) RES Cost Allocation'!CG$962*0.5),2)","v":0},{"$f":"+CF$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E8930*'(21) RES Cost Allocation'!CG$962)-D8930","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E8933*'(21) RES Cost Allocation'!$CG$962*0.88),2)","v":0},{"$f":"+CF$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E8933*'(21) RES Cost Allocation'!$CG$962)-D8933","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E8936*'(21) RES Cost Allocation'!CG$962*0.5),2)","v":0},{"$f":"+CF$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E8936*'(21) RES Cost Allocation'!CG$962)-D8936","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E8939*'(21) RES Cost Allocation'!CG$962*0.95),2)","v":0},{"$f":"+CF$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E8939*'(21) RES Cost Allocation'!CG$962)-D8939","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E8941*'(21) RES Cost Allocation'!CG$962*0.94),2)","v":0},{"$f":"+CF$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E8941*'(21) RES Cost Allocation'!CG$962)-D8941","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E8944*'(21) RES Cost Allocation'!$CG$962*0.65),2)","v":0},{"$f":"+CF$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E8944*'(21) RES Cost Allocation'!$CG$962)-D8944","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E8947*'(21) RES Cost Allocation'!CG$962*0.5),2)","v":0},{"$f":"+CF$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E8947*'(21) RES Cost Allocation'!CG$962)-D8947","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E8950*'(21) RES Cost Allocation'!CG$962*0.5),2)","v":0},{"$f":"+CF$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E8950*'(21) RES Cost Allocation'!CG$962)-D8950","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E8953*'(21) RES Cost Allocation'!CG$962*0.65),2)","v":0},{"$f":"+CF$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E8953*'(21) RES Cost Allocation'!CG$962)-D8953","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E8956*'(21) RES Cost Allocation'!CG$962*0.65),2)","v":0},{"$f":"+CF$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E8956*'(21) RES Cost Allocation'!CG$962)-D8956","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E8959*'(21) RES Cost Allocation'!$CG$962*0.95),2)","v":0},{"$f":"+CF$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E8959*'(21) RES Cost Allocation'!$CG$962)-D8959","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E8961*'(21) RES Cost Allocation'!CG$962*0.94),2)","v":0},{"$f":"+CF$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E8961*'(21) RES Cost Allocation'!CG$962)-D8961","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8969*'(21) RES Cost Allocation'!CG$953)-SUM(D8896:D8967)","v":0}]
[null,null,null,{"$f":"SUM(D8896:D8968)","v":0},{"$f":"SUM(E8896:E8967)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E8972*'(21) RES Cost Allocation'!CG$962*100%)","v":0},{"$f":"+CF$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8976*'(21) RES Cost Allocation'!CG$953)-D8972-D8973-D8974","v":0}]
[null,null,null,{"$f":"SUM(D8972:D8975)","v":0},{"$f":"SUM(E8972:E8974)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E8979*'(21) RES Cost Allocation'!CG$962*100%)","v":0},{"$f":"+CF$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E8983*'(21) RES Cost Allocation'!CG$953)-D8979-D8980-D8981","v":0}]
[null,null,null,{"$f":"SUM(D8979:D8982)","v":0},{"$f":"SUM(E8979:E8982)","v":0}]
[]
[null,"Total RES 3.3 Medication Assisted Treatment Dosing Disulfiram Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$684","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CG$963","v":0}]
[]
[]
["RES 3.5 Medication Assisted Treatment Dosing Disulfiram Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$689","v":0},{"$f":"'(21) RES Cost Allocation'!$E$686","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$689","v":0},{"$f":"'(21) RES Cost Allocation'!$C$686","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E9001*'(21) RES Cost Allocation'!CH$962*0.5),2)","v":0},{"$f":"+CG$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E9001*'(21) RES Cost Allocation'!CH$962)-D9001","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E9004*'(21) RES Cost Allocation'!CH$962*100%)","v":0},{"$f":"+CG$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E9006*'(21) RES Cost Allocation'!CH$962*0.88),2)","v":0},{"$f":"+CG$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E9006*'(21) RES Cost Allocation'!CH$962)-D9006","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E9009*'(21) RES Cost Allocation'!CH$962*0.88),2)","v":0},{"$f":"+CG$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E9009*'(21) RES Cost Allocation'!CH$962)-D9009","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E9012*'(21) RES Cost Allocation'!CH$962*0.65),2)","v":0},{"$f":"+CG$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E9012*'(21) RES Cost Allocation'!CH$962)-D9012","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E9015*'(21) RES Cost Allocation'!CH$962*0.65),2)","v":0},{"$f":"+CG$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E9015*'(21) RES Cost Allocation'!CH$962)-D9015","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E9018*'(21) RES Cost Allocation'!CH$962*0.88),2)","v":0},{"$f":"+CG$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E9018*'(21) RES Cost Allocation'!CH$962)-D9018","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E9021*'(21) RES Cost Allocation'!CH$962*0.95),2)","v":0},{"$f":"+CG$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E9021*'(21) RES Cost Allocation'!CH$962)-D9021","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$9023*'(21) RES Cost Allocation'!$CH$962*0.94),2)","v":0},{"$f":"+CG$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E9023*'(21) RES Cost Allocation'!CH$962)-D9023","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E9026*'(21) RES Cost Allocation'!CH$962*0.88),2)","v":0},{"$f":"+CG$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E9026*'(21) RES Cost Allocation'!CH$962)-D9026","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E9029*'(21) RES Cost Allocation'!CH$962*0.5),2)","v":0},{"$f":"+CG$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E9029*'(21) RES Cost Allocation'!CH$962)-D9029","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E9032*'(21) RES Cost Allocation'!CH$962*0.88),2)","v":0},{"$f":"+CG$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E9032*'(21) RES Cost Allocation'!CH$962)-D9032","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E9035*'(21) RES Cost Allocation'!CH$962*0.5),2)","v":0},{"$f":"+CG$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E9035*'(21) RES Cost Allocation'!CH$962)-D9035","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E9038*'(21) RES Cost Allocation'!CH$962*0.88),2)","v":0},{"$f":"+CG$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E9038*'(21) RES Cost Allocation'!CH$962)-D9038","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E9041*'(21) RES Cost Allocation'!CH$962*0.5),2)","v":0},{"$f":"+CG$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E9041*'(21) RES Cost Allocation'!CH$962)-D9041","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E9044*'(21) RES Cost Allocation'!CH$962*0.95),2)","v":0},{"$f":"+CG$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E9044*'(21) RES Cost Allocation'!CH$962)-D9044","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E9046*'(21) RES Cost Allocation'!CH$962*0.94),2)","v":0},{"$f":"+CG$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E9046*'(21) RES Cost Allocation'!CH$962)-D9046","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E9049*'(21) RES Cost Allocation'!CH$962*0.65),2)","v":0},{"$f":"+CG$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E9049*'(21) RES Cost Allocation'!CH$962)-D9049","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E9052*'(21) RES Cost Allocation'!CH$962*0.5),2)","v":0},{"$f":"+CG$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E9052*'(21) RES Cost Allocation'!CH$962)-D9052","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E9055*'(21) RES Cost Allocation'!CH$962*0.5),2)","v":0},{"$f":"+CG$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E9055*'(21) RES Cost Allocation'!CH$962)-D9055","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E9058*'(21) RES Cost Allocation'!CH$962*0.65),2)","v":0},{"$f":"+CG$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E9058*'(21) RES Cost Allocation'!CH$962)-D9058","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E9061*'(21) RES Cost Allocation'!CH$962*0.65),2)","v":0},{"$f":"+CG$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E9061*'(21) RES Cost Allocation'!CH$962)-D9061","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E9064*'(21) RES Cost Allocation'!CH$962*0.95),2)","v":0},{"$f":"+CG$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E9064*'(21) RES Cost Allocation'!CH$962)-D9064","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E9066*'(21) RES Cost Allocation'!CH$962*0.94),2)","v":0},{"$f":"+CG$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E9066*'(21) RES Cost Allocation'!CH$962)-D9066","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9074*'(21) RES Cost Allocation'!CH$953)-SUM(D9001:D9072)","v":0}]
[null,null,null,{"$f":"SUM(D9001:D9073)","v":0},{"$f":"SUM(E9001:E9072)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E9077*'(21) RES Cost Allocation'!CH$962*100%)","v":0},{"$f":"+CG$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9081*'(21) RES Cost Allocation'!CH$953)-D9077-D9078-D9079","v":0}]
[null,null,null,{"$f":"SUM(D9077:D9080)","v":0},{"$f":"SUM(E9077:E9079)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E9084*'(21) RES Cost Allocation'!CH$962*100%)","v":0},{"$f":"+CG$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9088*'(21) RES Cost Allocation'!CH$953)-D9084-D9085-D9086","v":0}]
[null,null,null,{"$f":"SUM(D9084:D9087)","v":0},{"$f":"SUM(E9084:E9087)","v":0}]
[]
[null,"Total RES 3.5 Medication Assisted Treatment Dosing Disulfiram Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$689","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CH$963","v":0}]
[]
[]
["RES 3.2 WM Medication Assisted Treatment Dosing Disulfiram Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$694","v":0},{"$f":"'(21) RES Cost Allocation'!$E$691","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$694","v":0},{"$f":"'(21) RES Cost Allocation'!$C$691","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E9106*'(21) RES Cost Allocation'!CI$962*0.5),2)","v":0},{"$f":"+CH$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E9106*'(21) RES Cost Allocation'!CI$962)-D9106","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E9109*'(21) RES Cost Allocation'!CI$962*100%)","v":0},{"$f":"+CH$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E9111*'(21) RES Cost Allocation'!CI$962*0.88),2)","v":0},{"$f":"+CH$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E9111*'(21) RES Cost Allocation'!CI$962)-D9111","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E9114*'(21) RES Cost Allocation'!CI$962*0.88),2)","v":0},{"$f":"+CH$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E9114*'(21) RES Cost Allocation'!CI$962)-D9114","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E9117*'(21) RES Cost Allocation'!CI$962*0.65),2)","v":0},{"$f":"+CH$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E9117*'(21) RES Cost Allocation'!CI$962)-D9117","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E9120*'(21) RES Cost Allocation'!CI$962*0.65),2)","v":0},{"$f":"+CH$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E9120*'(21) RES Cost Allocation'!CI$962)-D9120","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E9123*'(21) RES Cost Allocation'!CI$962*0.88),2)","v":0},{"$f":"+CH$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E9123*'(21) RES Cost Allocation'!CI$962)-D9123","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E9126*'(21) RES Cost Allocation'!CI$962*0.95),2)","v":0},{"$f":"+CH$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E9126*'(21) RES Cost Allocation'!CI$962)-D9126","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$9128*'(21) RES Cost Allocation'!$CI$962*0.94),2)","v":0},{"$f":"+CH$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E9128*'(21) RES Cost Allocation'!CI$962)-D9128","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E9131*'(21) RES Cost Allocation'!CI$962*0.88),2)","v":0},{"$f":"+CH$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E9131*'(21) RES Cost Allocation'!CI$962)-D9131","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E9134*'(21) RES Cost Allocation'!CI$962*0.5),2)","v":0},{"$f":"+CH$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E9134*'(21) RES Cost Allocation'!CI$962)-D9134","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E9137*'(21) RES Cost Allocation'!CI$962*0.88),2)","v":0},{"$f":"+CH$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E9137*'(21) RES Cost Allocation'!CI$962)-D9137","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E9140*'(21) RES Cost Allocation'!CI$962*0.5),2)","v":0},{"$f":"+CH$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E9140*'(21) RES Cost Allocation'!CI$962)-D9140","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E9143*'(21) RES Cost Allocation'!CI$962*0.88),2)","v":0},{"$f":"+CH$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E9143*'(21) RES Cost Allocation'!CI$962)-D9143","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E9146*'(21) RES Cost Allocation'!CI$962*0.5),2)","v":0},{"$f":"+CH$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E9146*'(21) RES Cost Allocation'!CI$962)-D9146","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E9149*'(21) RES Cost Allocation'!CI$962*0.95),2)","v":0},{"$f":"+CH$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E9149*'(21) RES Cost Allocation'!CI$962)-D9149","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E9151*'(21) RES Cost Allocation'!CI$962*0.94),2)","v":0},{"$f":"+CH$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E9151*'(21) RES Cost Allocation'!CI$962)-D9151","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E9154*'(21) RES Cost Allocation'!CI$962*0.65),2)","v":0},{"$f":"+CH$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E9154*'(21) RES Cost Allocation'!CI$962)-D9154","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E9157*'(21) RES Cost Allocation'!CI$962*0.5),2)","v":0},{"$f":"+CH$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E9157*'(21) RES Cost Allocation'!CI$962)-D9157","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E9160*'(21) RES Cost Allocation'!CI$962*0.5),2)","v":0},{"$f":"+CH$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E9160*'(21) RES Cost Allocation'!CI$962)-D9160","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E9163*'(21) RES Cost Allocation'!CI$962*0.65),2)","v":0},{"$f":"+CH$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E9163*'(21) RES Cost Allocation'!CI$962)-D9163","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E9166*'(21) RES Cost Allocation'!CI$962*0.65),2)","v":0},{"$f":"+CH$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E9166*'(21) RES Cost Allocation'!CI$962)-D9166","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E9169*'(21) RES Cost Allocation'!CI$962*0.95),2)","v":0},{"$f":"+CH$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E9169*'(21) RES Cost Allocation'!CI$962)-D9169","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E9171*'(21) RES Cost Allocation'!CI$962*0.94),2)","v":0},{"$f":"+CH$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E9171*'(21) RES Cost Allocation'!CI$962)-D9171","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9179*'(21) RES Cost Allocation'!CI$953)-SUM(D9106:D9177)","v":0}]
[null,null,null,{"$f":"SUM(D9106:D9178)","v":0},{"$f":"SUM(E9106:E9177)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E9182*'(21) RES Cost Allocation'!CI$962*100%)","v":0},{"$f":"+CH$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9186*'(21) RES Cost Allocation'!CI$953)-D9182-D9183-D9184","v":0}]
[null,null,null,{"$f":"SUM(D9182:D9185)","v":0},{"$f":"SUM(E9182:E9184)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E9189*'(21) RES Cost Allocation'!CI$962*100%)","v":0},{"$f":"+CH$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9193*'(21) RES Cost Allocation'!CI$953)-D9189-D9190-D9191","v":0}]
[null,null,null,{"$f":"SUM(D9189:D9192)","v":0},{"$f":"SUM(E9189:E9192)","v":0}]
[]
[null,"Total RES 3.2 WM Medication Assisted Treatment Dosing Disulfiram Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$694","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CI$963","v":0}]
[]
[]
["RES 3.1 Medication Assisted Treatment Dosing Naloxone Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$699","v":0},{"$f":"'(21) RES Cost Allocation'!$E$696","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$699","v":0},{"$f":"'(21) RES Cost Allocation'!$C$696","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E9211*'(21) RES Cost Allocation'!CJ$962*0.5),2)","v":0},{"$f":"+CI$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E9211*'(21) RES Cost Allocation'!CJ$962)-D9211","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E9214*'(21) RES Cost Allocation'!CJ$962*100%)","v":0},{"$f":"+CI$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E9216*'(21) RES Cost Allocation'!CJ$962*0.88),2)","v":0},{"$f":"+CI$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E9216*'(21) RES Cost Allocation'!CJ$962)-D9216","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E9219*'(21) RES Cost Allocation'!CJ$962*0.88),2)","v":0},{"$f":"+CI$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E9219*'(21) RES Cost Allocation'!CJ$962)-D9219","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E9222*'(21) RES Cost Allocation'!CJ$962*0.65),2)","v":0},{"$f":"+CI$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E9222*'(21) RES Cost Allocation'!CJ$962)-D9222","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E9225*'(21) RES Cost Allocation'!CJ$962*0.65),2)","v":0},{"$f":"+CI$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E9225*'(21) RES Cost Allocation'!CJ$962)-D9225","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E9228*'(21) RES Cost Allocation'!CJ$962*0.88),2)","v":0},{"$f":"+CI$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E9228*'(21) RES Cost Allocation'!CJ$962)-D9228","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E9231*'(21) RES Cost Allocation'!CJ$962*0.95),2)","v":0},{"$f":"+CI$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E9231*'(21) RES Cost Allocation'!CJ$962)-D9231","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$9233*'(21) RES Cost Allocation'!$CJ$962*0.94),2)","v":0},{"$f":"+CI$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E9233*'(21) RES Cost Allocation'!CJ$962)-D9233","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E9236*'(21) RES Cost Allocation'!CJ$962*0.88),2)","v":0},{"$f":"+CI$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E9236*'(21) RES Cost Allocation'!CJ$962)-D9236","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E9239*'(21) RES Cost Allocation'!CJ$962*0.5),2)","v":0},{"$f":"+CI$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E9239*'(21) RES Cost Allocation'!CJ$962)-D9239","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E9242*'(21) RES Cost Allocation'!CJ$962*0.88),2)","v":0},{"$f":"+CI$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E9242*'(21) RES Cost Allocation'!CJ$962)-D9242","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E9245*'(21) RES Cost Allocation'!CJ$962*0.5),2)","v":0},{"$f":"+CI$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E9245*'(21) RES Cost Allocation'!CJ$962)-D9245","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E9248*'(21) RES Cost Allocation'!CJ$962*0.88),2)","v":0},{"$f":"+CI$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E9248*'(21) RES Cost Allocation'!CJ$962)-D9248","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E9251*'(21) RES Cost Allocation'!CJ$962*0.5),2)","v":0},{"$f":"+CI$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E9251*'(21) RES Cost Allocation'!CJ$962)-D9251","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E9254*'(21) RES Cost Allocation'!CJ$962*0.95),2)","v":0},{"$f":"+CI$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E9254*'(21) RES Cost Allocation'!CJ$962)-D9254","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E9256*'(21) RES Cost Allocation'!CJ$962*0.94),2)","v":0},{"$f":"+CI$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E9256*'(21) RES Cost Allocation'!CJ$962)-D9256","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E9259*'(21) RES Cost Allocation'!CJ$962*0.65),2)","v":0},{"$f":"+CI$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E9259*'(21) RES Cost Allocation'!CJ$962)-D9259","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E9262*'(21) RES Cost Allocation'!CJ$962*0.5),2)","v":0},{"$f":"+CI$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E9262*'(21) RES Cost Allocation'!CJ$962)-D9262","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E9265*'(21) RES Cost Allocation'!CJ$962*0.5),2)","v":0},{"$f":"+CI$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E9265*'(21) RES Cost Allocation'!CJ$962)-D9265","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E9268*'(21) RES Cost Allocation'!CJ$962*0.65),2)","v":0},{"$f":"+CI$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E9268*'(21) RES Cost Allocation'!CJ$962)-D9268","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E9271*'(21) RES Cost Allocation'!CJ$962*0.65),2)","v":0},{"$f":"+CI$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E9271*'(21) RES Cost Allocation'!CJ$962)-D9271","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E9274*'(21) RES Cost Allocation'!CJ$962*0.95),2)","v":0},{"$f":"+CI$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E9274*'(21) RES Cost Allocation'!CJ$962)-D9274","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E9276*'(21) RES Cost Allocation'!CJ$962*0.94),2)","v":0},{"$f":"+CI$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E9276*'(21) RES Cost Allocation'!CJ$962)-D9276","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9284*'(21) RES Cost Allocation'!CJ$953)-SUM(D9211:D9282)","v":0}]
[null,null,null,{"$f":"SUM(D9211:D9283)","v":0},{"$f":"SUM(E9211:E9282)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E9287*'(21) RES Cost Allocation'!CJ$962*100%)","v":0},{"$f":"+CI$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9291*'(21) RES Cost Allocation'!CJ$953)-D9287-D9288-D9289","v":0}]
[null,null,null,{"$f":"SUM(D9287:D9290)","v":0},{"$f":"SUM(E9287:E9289)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E9294*'(21) RES Cost Allocation'!CJ$962*100%)","v":0},{"$f":"+CI$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9298*'(21) RES Cost Allocation'!CJ$953)-D9294-D9295-D9296","v":0}]
[null,null,null,{"$f":"SUM(D9294:D9297)","v":0},{"$f":"SUM(E9294:E9297)","v":0}]
[]
[null,"Total RES 3.1 Medication Assisted Treatment Dosing Naloxone Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$699","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CJ$963","v":0}]
[]
[]
["RES 3.3 Medication Assisted Treatment Dosing Naloxone Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$704","v":0},{"$f":"'(21) RES Cost Allocation'!$E$701","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$704","v":0},{"$f":"'(21) RES Cost Allocation'!$C$701","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E9316*'(21) RES Cost Allocation'!CK$962*0.5),2)","v":0},{"$f":"+CJ$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E9316*'(21) RES Cost Allocation'!CK$962)-D9316","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E9319*'(21) RES Cost Allocation'!CK$962*100%)","v":0},{"$f":"+CJ$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E9321*'(21) RES Cost Allocation'!$CK$962*0.88),2)","v":0},{"$f":"+CJ$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E9321*'(21) RES Cost Allocation'!$CK$962)-D9321","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E9324*'(21) RES Cost Allocation'!$CK$962*0.88),2)","v":0},{"$f":"+CJ$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E9324*'(21) RES Cost Allocation'!$CK$962)-D9324","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E9327*'(21) RES Cost Allocation'!CK$962*0.65),2)","v":0},{"$f":"+CJ$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E9327*'(21) RES Cost Allocation'!CK$962)-D9327","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E9330*'(21) RES Cost Allocation'!CK$962*0.65),2)","v":0},{"$f":"+CJ$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E9330*'(21) RES Cost Allocation'!CK$962)-D9330","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E9333*'(21) RES Cost Allocation'!$CK$962*0.88),2)","v":0},{"$f":"+CJ$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E9333*'(21) RES Cost Allocation'!$CK$962)-D9333","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E9336*'(21) RES Cost Allocation'!$CK$962*0.95),2)","v":0},{"$f":"+CJ$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E9336*'(21) RES Cost Allocation'!$CK$962)-D9336","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$9338*'(21) RES Cost Allocation'!$CK$962*0.94),2)","v":0},{"$f":"+CJ$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E9338*'(21) RES Cost Allocation'!$CK$962)-D9338","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E9341*'(21) RES Cost Allocation'!$CK$962*0.88),2)","v":0},{"$f":"+CJ$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E9341*'(21) RES Cost Allocation'!$CK$962)-D9341","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E9344*'(21) RES Cost Allocation'!CK$962*0.5),2)","v":0},{"$f":"+CJ$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E9344*'(21) RES Cost Allocation'!CK$962)-D9344","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E9347*'(21) RES Cost Allocation'!$CK$962*0.88),2)","v":0},{"$f":"+CJ$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E9347*'(21) RES Cost Allocation'!$CK$962)-D9347","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E9350*'(21) RES Cost Allocation'!CK$962*0.5),2)","v":0},{"$f":"+CJ$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E9350*'(21) RES Cost Allocation'!CK$962)-D9350","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E9353*'(21) RES Cost Allocation'!$CK$962*0.88),2)","v":0},{"$f":"+CJ$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E9353*'(21) RES Cost Allocation'!$CK$962)-D9353","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E9356*'(21) RES Cost Allocation'!CK$962*0.5),2)","v":0},{"$f":"+CJ$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E9356*'(21) RES Cost Allocation'!CK$962)-D9356","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E9359*'(21) RES Cost Allocation'!CK$962*0.95),2)","v":0},{"$f":"+CJ$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E9359*'(21) RES Cost Allocation'!CK$962)-D9359","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E9361*'(21) RES Cost Allocation'!CK$962*0.94),2)","v":0},{"$f":"+CJ$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E9361*'(21) RES Cost Allocation'!CK$962)-D9361","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E9364*'(21) RES Cost Allocation'!$CK$962*0.65),2)","v":0},{"$f":"+CJ$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E9364*'(21) RES Cost Allocation'!$CK$962)-D9364","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E9367*'(21) RES Cost Allocation'!CK$962*0.5),2)","v":0},{"$f":"+CJ$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E9367*'(21) RES Cost Allocation'!CK$962)-D9367","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E9370*'(21) RES Cost Allocation'!CK$962*0.5),2)","v":0},{"$f":"+CJ$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E9370*'(21) RES Cost Allocation'!CK$962)-D9370","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E9373*'(21) RES Cost Allocation'!CK$962*0.65),2)","v":0},{"$f":"+CJ$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E9373*'(21) RES Cost Allocation'!CK$962)-D9373","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E9376*'(21) RES Cost Allocation'!CK$962*0.65),2)","v":0},{"$f":"+CJ$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E9376*'(21) RES Cost Allocation'!CK$962)-D9376","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E9379*'(21) RES Cost Allocation'!$CK$962*0.95),2)","v":0},{"$f":"+CJ$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E9379*'(21) RES Cost Allocation'!$CK$962)-D9379","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E9381*'(21) RES Cost Allocation'!CK$962*0.94),2)","v":0},{"$f":"+CJ$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E9381*'(21) RES Cost Allocation'!CK$962)-D9381","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9389*'(21) RES Cost Allocation'!CK$953)-SUM(D9316:D9387)","v":0}]
[null,null,null,{"$f":"SUM(D9316:D9388)","v":0},{"$f":"SUM(E9316:E9387)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E9392*'(21) RES Cost Allocation'!CK$962*100%)","v":0},{"$f":"+CJ$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9396*'(21) RES Cost Allocation'!CK$953)-D9392-D9393-D9394","v":0}]
[null,null,null,{"$f":"SUM(D9392:D9395)","v":0},{"$f":"SUM(E9392:E9394)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E9399*'(21) RES Cost Allocation'!CK$962*100%)","v":0},{"$f":"+CJ$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9403*'(21) RES Cost Allocation'!CK$953)-D9399-D9400-D9401","v":0}]
[null,null,null,{"$f":"SUM(D9399:D9402)","v":0},{"$f":"SUM(E9399:E9402)","v":0}]
[]
[null,"Total RES 3.3 Medication Assisted Treatment Dosing Naloxone Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$704","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CK$963","v":0}]
[]
[]
["RES 3.5 Medication Assisted Treatment Dosing Naloxone Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$709","v":0},{"$f":"'(21) RES Cost Allocation'!$E$706","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$709","v":0},{"$f":"'(21) RES Cost Allocation'!$C$706","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E9421*'(21) RES Cost Allocation'!CL$962*0.5),2)","v":0},{"$f":"+CK$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E9421*'(21) RES Cost Allocation'!CL$962)-D9421","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E9424*'(21) RES Cost Allocation'!CL$962*100%)","v":0},{"$f":"+CK$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E9426*'(21) RES Cost Allocation'!CL$962*0.88),2)","v":0},{"$f":"+CK$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E9426*'(21) RES Cost Allocation'!CL$962)-D9426","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E9429*'(21) RES Cost Allocation'!CL$962*0.88),2)","v":0},{"$f":"+CK$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E9429*'(21) RES Cost Allocation'!CL$962)-D9429","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E9432*'(21) RES Cost Allocation'!CL$962*0.65),2)","v":0},{"$f":"+CK$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E9432*'(21) RES Cost Allocation'!CL$962)-D9432","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E9435*'(21) RES Cost Allocation'!CL$962*0.65),2)","v":0},{"$f":"+CK$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E9435*'(21) RES Cost Allocation'!CL$962)-D9435","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E9438*'(21) RES Cost Allocation'!CL$962*0.88),2)","v":0},{"$f":"+CK$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E9438*'(21) RES Cost Allocation'!CL$962)-D9438","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E9441*'(21) RES Cost Allocation'!CL$962*0.95),2)","v":0},{"$f":"+CK$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E9441*'(21) RES Cost Allocation'!CL$962)-D9441","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$9443*'(21) RES Cost Allocation'!$CL$962*0.94),2)","v":0},{"$f":"+CK$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E9443*'(21) RES Cost Allocation'!CL$962)-D9443","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E9446*'(21) RES Cost Allocation'!CL$962*0.88),2)","v":0},{"$f":"+CK$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E9446*'(21) RES Cost Allocation'!CL$962)-D9446","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E9449*'(21) RES Cost Allocation'!CL$962*0.5),2)","v":0},{"$f":"+CK$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E9449*'(21) RES Cost Allocation'!CL$962)-D9449","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E9452*'(21) RES Cost Allocation'!CL$962*0.88),2)","v":0},{"$f":"+CK$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E9452*'(21) RES Cost Allocation'!CL$962)-D9452","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E9455*'(21) RES Cost Allocation'!CL$962*0.5),2)","v":0},{"$f":"+CK$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E9455*'(21) RES Cost Allocation'!CL$962)-D9455","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E9458*'(21) RES Cost Allocation'!CL$962*0.88),2)","v":0},{"$f":"+CK$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E9458*'(21) RES Cost Allocation'!CL$962)-D9458","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E9461*'(21) RES Cost Allocation'!CL$962*0.5),2)","v":0},{"$f":"+CK$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E9461*'(21) RES Cost Allocation'!CL$962)-D9461","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E9464*'(21) RES Cost Allocation'!CL$962*0.95),2)","v":0},{"$f":"+CK$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E9464*'(21) RES Cost Allocation'!CL$962)-D9464","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E9466*'(21) RES Cost Allocation'!CL$962*0.94),2)","v":0},{"$f":"+CK$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E9466*'(21) RES Cost Allocation'!CL$962)-D9466","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E9469*'(21) RES Cost Allocation'!CL$962*0.65),2)","v":0},{"$f":"+CK$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E9469*'(21) RES Cost Allocation'!CL$962)-D9469","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E9472*'(21) RES Cost Allocation'!CL$962*0.5),2)","v":0},{"$f":"+CK$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E9472*'(21) RES Cost Allocation'!CL$962)-D9472","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E9475*'(21) RES Cost Allocation'!CL$962*0.5),2)","v":0},{"$f":"+CK$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E9475*'(21) RES Cost Allocation'!CL$962)-D9475","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E9478*'(21) RES Cost Allocation'!CL$962*0.65),2)","v":0},{"$f":"+CK$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E9478*'(21) RES Cost Allocation'!CL$962)-D9478","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E9481*'(21) RES Cost Allocation'!CL$962*0.65),2)","v":0},{"$f":"+CK$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E9481*'(21) RES Cost Allocation'!CL$962)-D9481","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E9484*'(21) RES Cost Allocation'!CL$962*0.95),2)","v":0},{"$f":"+CK$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E9484*'(21) RES Cost Allocation'!CL$962)-D9484","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E9486*'(21) RES Cost Allocation'!CL$962*0.94),2)","v":0},{"$f":"+CK$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E9486*'(21) RES Cost Allocation'!CL$962)-D9486","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9494*'(21) RES Cost Allocation'!CL$953)-SUM(D9421:D9492)","v":0}]
[null,null,null,{"$f":"SUM(D9421:D9493)","v":0},{"$f":"SUM(E9421:E9492)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E9497*'(21) RES Cost Allocation'!CL$962*100%)","v":0},{"$f":"+CK$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9501*'(21) RES Cost Allocation'!CL$953)-D9497-D9498-D9499","v":0}]
[null,null,null,{"$f":"SUM(D9497:D9500)","v":0},{"$f":"SUM(E9497:E9499)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E9504*'(21) RES Cost Allocation'!CL$962*100%)","v":0},{"$f":"+CK$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9508*'(21) RES Cost Allocation'!CL$953)-D9504-D9505-D9506","v":0}]
[null,null,null,{"$f":"SUM(D9504:D9507)","v":0},{"$f":"SUM(E9504:E9507)","v":0}]
[]
[null,"Total RES 3.5 Medication Assisted Treatment Dosing Naloxone Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$709","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CL$963","v":0}]
[]
[]
["RES 3.2 WM Medication Assisted Treatment Dosing Naloxone Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$714","v":0},{"$f":"'(21) RES Cost Allocation'!$E$711","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$714","v":0},{"$f":"'(21) RES Cost Allocation'!$C$711","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E9526*'(21) RES Cost Allocation'!CM$962*0.5),2)","v":0},{"$f":"+CL$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E9526*'(21) RES Cost Allocation'!CM$962)-D9526","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E9529*'(21) RES Cost Allocation'!CM$962*100%)","v":0},{"$f":"+CL$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E9531*'(21) RES Cost Allocation'!CM$962*0.88),2)","v":0},{"$f":"+CL$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E9531*'(21) RES Cost Allocation'!CM$962)-D9531","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E9534*'(21) RES Cost Allocation'!CM$962*0.88),2)","v":0},{"$f":"+CL$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E9534*'(21) RES Cost Allocation'!CM$962)-D9534","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E9537*'(21) RES Cost Allocation'!CM$962*0.65),2)","v":0},{"$f":"+CL$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E9537*'(21) RES Cost Allocation'!CM$962)-D9537","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E9540*'(21) RES Cost Allocation'!CM$962*0.65),2)","v":0},{"$f":"+CL$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E9540*'(21) RES Cost Allocation'!CM$962)-D9540","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E9543*'(21) RES Cost Allocation'!CM$962*0.88),2)","v":0},{"$f":"+CL$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E9543*'(21) RES Cost Allocation'!CM$962)-D9543","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E9546*'(21) RES Cost Allocation'!CM$962*0.95),2)","v":0},{"$f":"+CL$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E9546*'(21) RES Cost Allocation'!CM$962)-D9546","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$9548*'(21) RES Cost Allocation'!$CM$962*0.94),2)","v":0},{"$f":"+CL$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E9548*'(21) RES Cost Allocation'!CM$962)-D9548","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E9551*'(21) RES Cost Allocation'!CM$962*0.88),2)","v":0},{"$f":"+CL$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E9551*'(21) RES Cost Allocation'!CM$962)-D9551","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E9554*'(21) RES Cost Allocation'!CM$962*0.5),2)","v":0},{"$f":"+CL$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E9554*'(21) RES Cost Allocation'!CM$962)-D9554","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E9557*'(21) RES Cost Allocation'!CM$962*0.88),2)","v":0},{"$f":"+CL$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E9557*'(21) RES Cost Allocation'!CM$962)-D9557","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E9560*'(21) RES Cost Allocation'!CM$962*0.5),2)","v":0},{"$f":"+CL$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E9560*'(21) RES Cost Allocation'!CM$962)-D9560","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E9563*'(21) RES Cost Allocation'!CM$962*0.88),2)","v":0},{"$f":"+CL$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E9563*'(21) RES Cost Allocation'!CM$962)-D9563","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E9566*'(21) RES Cost Allocation'!CM$962*0.5),2)","v":0},{"$f":"+CL$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E9566*'(21) RES Cost Allocation'!CM$962)-D9566","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E9569*'(21) RES Cost Allocation'!CM$962*0.95),2)","v":0},{"$f":"+CL$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E9569*'(21) RES Cost Allocation'!CM$962)-D9569","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E9571*'(21) RES Cost Allocation'!CM$962*0.94),2)","v":0},{"$f":"+CL$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E9571*'(21) RES Cost Allocation'!CM$962)-D9571","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E9574*'(21) RES Cost Allocation'!CM$962*0.65),2)","v":0},{"$f":"+CL$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E9574*'(21) RES Cost Allocation'!CM$962)-D9574","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E9577*'(21) RES Cost Allocation'!CM$962*0.5),2)","v":0},{"$f":"+CL$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E9577*'(21) RES Cost Allocation'!CM$962)-D9577","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E9580*'(21) RES Cost Allocation'!CM$962*0.5),2)","v":0},{"$f":"+CL$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E9580*'(21) RES Cost Allocation'!CM$962)-D9580","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E9583*'(21) RES Cost Allocation'!CM$962*0.65),2)","v":0},{"$f":"+CL$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E9583*'(21) RES Cost Allocation'!CM$962)-D9583","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E9586*'(21) RES Cost Allocation'!CM$962*0.65),2)","v":0},{"$f":"+CL$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E9586*'(21) RES Cost Allocation'!CM$962)-D9586","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E9589*'(21) RES Cost Allocation'!CM$962*0.95),2)","v":0},{"$f":"+CL$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E9589*'(21) RES Cost Allocation'!CM$962)-D9589","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E9591*'(21) RES Cost Allocation'!CM$962*0.94),2)","v":0},{"$f":"+CL$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E9591*'(21) RES Cost Allocation'!CM$962)-D9591","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9599*'(21) RES Cost Allocation'!CM$953)-SUM(D9526:D9597)","v":0}]
[null,null,null,{"$f":"SUM(D9526:D9598)","v":0},{"$f":"SUM(E9526:E9597)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E9602*'(21) RES Cost Allocation'!CM$962*100%)","v":0},{"$f":"+CL$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9606*'(21) RES Cost Allocation'!CM$953)-D9602-D9603-D9604","v":0}]
[null,null,null,{"$f":"SUM(D9602:D9605)","v":0},{"$f":"SUM(E9602:E9604)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E9609*'(21) RES Cost Allocation'!CM$962*100%)","v":0},{"$f":"+CL$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9613*'(21) RES Cost Allocation'!CM$953)-D9609-D9610-D9611","v":0}]
[null,null,null,{"$f":"SUM(D9609:D9612)","v":0},{"$f":"SUM(E9609:E9612)","v":0}]
[]
[null,"Total RES 3.2 WM Medication Assisted Treatment Dosing Naloxone Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$714","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CM$963","v":0}]
[]
[]
["RES 3.1 Medication Assisted Treatment Dosing Vivitrol Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$719","v":0},{"$f":"'(21) RES Cost Allocation'!$E$716","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$719","v":0},{"$f":"'(21) RES Cost Allocation'!$C$716","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E9631*'(21) RES Cost Allocation'!CN$962*0.5),2)","v":0},{"$f":"+CM$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E9631*'(21) RES Cost Allocation'!CN$962)-D9631","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E9634*'(21) RES Cost Allocation'!CN$962*100%)","v":0},{"$f":"+CM$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E9636*'(21) RES Cost Allocation'!CN$962*0.88),2)","v":0},{"$f":"+CM$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E9636*'(21) RES Cost Allocation'!CN$962)-D9636","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E9639*'(21) RES Cost Allocation'!CN$962*0.88),2)","v":0},{"$f":"+CM$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E9639*'(21) RES Cost Allocation'!CN$962)-D9639","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E9642*'(21) RES Cost Allocation'!CN$962*0.65),2)","v":0},{"$f":"+CM$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E9642*'(21) RES Cost Allocation'!CN$962)-D9642","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E9645*'(21) RES Cost Allocation'!CN$962*0.65),2)","v":0},{"$f":"+CM$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E9645*'(21) RES Cost Allocation'!CN$962)-D9645","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E9648*'(21) RES Cost Allocation'!CN$962*0.88),2)","v":0},{"$f":"+CM$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E9648*'(21) RES Cost Allocation'!CN$962)-D9648","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E9651*'(21) RES Cost Allocation'!CN$962*0.95),2)","v":0},{"$f":"+CM$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E9651*'(21) RES Cost Allocation'!CN$962)-D9651","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$9653*'(21) RES Cost Allocation'!$CN$962*0.94),2)","v":0},{"$f":"+CM$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E9653*'(21) RES Cost Allocation'!CN$962)-D9653","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E9656*'(21) RES Cost Allocation'!CN$962*0.88),2)","v":0},{"$f":"+CM$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E9656*'(21) RES Cost Allocation'!CN$962)-D9656","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E9659*'(21) RES Cost Allocation'!CN$962*0.5),2)","v":0},{"$f":"+CM$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E9659*'(21) RES Cost Allocation'!CN$962)-D9659","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E9662*'(21) RES Cost Allocation'!CN$962*0.88),2)","v":0},{"$f":"+CM$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E9662*'(21) RES Cost Allocation'!CN$962)-D9662","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E9665*'(21) RES Cost Allocation'!CN$962*0.5),2)","v":0},{"$f":"+CM$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E9665*'(21) RES Cost Allocation'!CN$962)-D9665","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E9668*'(21) RES Cost Allocation'!CN$962*0.88),2)","v":0},{"$f":"+CM$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E9668*'(21) RES Cost Allocation'!CN$962)-D9668","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E9671*'(21) RES Cost Allocation'!CN$962*0.5),2)","v":0},{"$f":"+CM$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E9671*'(21) RES Cost Allocation'!CN$962)-D9671","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E9674*'(21) RES Cost Allocation'!CN$962*0.95),2)","v":0},{"$f":"+CM$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E9674*'(21) RES Cost Allocation'!CN$962)-D9674","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E9676*'(21) RES Cost Allocation'!CN$962*0.94),2)","v":0},{"$f":"+CM$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E9676*'(21) RES Cost Allocation'!CN$962)-D9676","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E9679*'(21) RES Cost Allocation'!CN$962*0.65),2)","v":0},{"$f":"+CM$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E9679*'(21) RES Cost Allocation'!CN$962)-D9679","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E9682*'(21) RES Cost Allocation'!CN$962*0.5),2)","v":0},{"$f":"+CM$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E9682*'(21) RES Cost Allocation'!CN$962)-D9682","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E9685*'(21) RES Cost Allocation'!CN$962*0.5),2)","v":0},{"$f":"+CM$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E9685*'(21) RES Cost Allocation'!CN$962)-D9685","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E9688*'(21) RES Cost Allocation'!CN$962*0.65),2)","v":0},{"$f":"+CM$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E9688*'(21) RES Cost Allocation'!CN$962)-D9688","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E9691*'(21) RES Cost Allocation'!CN$962*0.65),2)","v":0},{"$f":"+CM$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E9691*'(21) RES Cost Allocation'!CN$962)-D9691","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E9694*'(21) RES Cost Allocation'!CN$962*0.95),2)","v":0},{"$f":"+CM$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E9694*'(21) RES Cost Allocation'!CN$962)-D9694","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E9696*'(21) RES Cost Allocation'!CN$962*0.94),2)","v":0},{"$f":"+CM$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E9696*'(21) RES Cost Allocation'!CN$962)-D9696","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9704*'(21) RES Cost Allocation'!CN$953)-SUM(D9631:D9702)","v":0}]
[null,null,null,{"$f":"SUM(D9631:D9703)","v":0},{"$f":"SUM(E9631:E9702)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E9707*'(21) RES Cost Allocation'!CN$962*100%)","v":0},{"$f":"+CM$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9711*'(21) RES Cost Allocation'!CN$953)-D9707-D9708-D9709","v":0}]
[null,null,null,{"$f":"SUM(D9707:D9710)","v":0},{"$f":"SUM(E9707:E9709)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E9714*'(21) RES Cost Allocation'!CN$962*100%)","v":0},{"$f":"+CM$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9718*'(21) RES Cost Allocation'!CN$953)-D9714-D9715-D9716","v":0}]
[null,null,null,{"$f":"SUM(D9714:D9717)","v":0},{"$f":"SUM(E9714:E9717)","v":0}]
[]
[null,"Total RES 3.1 Medication Assisted Treatment Dosing Vivitrol Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$719","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CN$963","v":0}]
[]
[]
["RES 3.3 Medication Assisted Treatment Dosing Vivitrol Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$724","v":0},{"$f":"'(21) RES Cost Allocation'!$E$721","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$724","v":0},{"$f":"'(21) RES Cost Allocation'!$C$721","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E9736*'(21) RES Cost Allocation'!CO$962*0.5),2)","v":0},{"$f":"+CN$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E9736*'(21) RES Cost Allocation'!CO$962)-D9736","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E9739*'(21) RES Cost Allocation'!CO$962*100%)","v":0},{"$f":"+CN$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E9741*'(21) RES Cost Allocation'!$CO$962*0.88),2)","v":0},{"$f":"+CN$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E9741*'(21) RES Cost Allocation'!$CO$962)-D9741","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E9744*'(21) RES Cost Allocation'!$CO$962*0.88),2)","v":0},{"$f":"+CN$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E9744*'(21) RES Cost Allocation'!$CO$962)-D9744","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E9747*'(21) RES Cost Allocation'!CO$962*0.65),2)","v":0},{"$f":"+CN$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E9747*'(21) RES Cost Allocation'!CO$962)-D9747","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E9750*'(21) RES Cost Allocation'!CO$962*0.65),2)","v":0},{"$f":"+CN$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E9750*'(21) RES Cost Allocation'!CO$962)-D9750","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E9753*'(21) RES Cost Allocation'!$CO$962*0.88),2)","v":0},{"$f":"+CN$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E9753*'(21) RES Cost Allocation'!$CO$962)-D9753","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E9756*'(21) RES Cost Allocation'!$CO$962*0.95),2)","v":0},{"$f":"+CN$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E9756*'(21) RES Cost Allocation'!$CO$962)-D9756","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$9758*'(21) RES Cost Allocation'!$CO$962*0.94),2)","v":0},{"$f":"+CN$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E9758*'(21) RES Cost Allocation'!$CO$962)-D9758","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E9761*'(21) RES Cost Allocation'!$CO$962*0.88),2)","v":0},{"$f":"+CN$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E9761*'(21) RES Cost Allocation'!$CO$962)-D9761","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E9764*'(21) RES Cost Allocation'!CO$962*0.5),2)","v":0},{"$f":"+CN$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E9764*'(21) RES Cost Allocation'!CO$962)-D9764","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E9767*'(21) RES Cost Allocation'!$CO$962*0.88),2)","v":0},{"$f":"+CN$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E9767*'(21) RES Cost Allocation'!$CO$962)-D9767","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E9770*'(21) RES Cost Allocation'!CO$962*0.5),2)","v":0},{"$f":"+CN$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E9770*'(21) RES Cost Allocation'!CO$962)-D9770","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E9773*'(21) RES Cost Allocation'!$CO$962*0.88),2)","v":0},{"$f":"+CN$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E9773*'(21) RES Cost Allocation'!$CO$962)-D9773","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E9776*'(21) RES Cost Allocation'!CO$962*0.5),2)","v":0},{"$f":"+CN$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E9776*'(21) RES Cost Allocation'!CO$962)-D9776","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E9779*'(21) RES Cost Allocation'!CO$962*0.95),2)","v":0},{"$f":"+CN$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E9779*'(21) RES Cost Allocation'!CO$962)-D9779","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E9781*'(21) RES Cost Allocation'!CO$962*0.94),2)","v":0},{"$f":"+CN$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E9781*'(21) RES Cost Allocation'!CO$962)-D9781","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E9784*'(21) RES Cost Allocation'!$CO$962*0.65),2)","v":0},{"$f":"+CN$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E9784*'(21) RES Cost Allocation'!$CO$962)-D9784","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E9787*'(21) RES Cost Allocation'!CO$962*0.5),2)","v":0},{"$f":"+CN$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E9787*'(21) RES Cost Allocation'!CO$962)-D9787","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E9790*'(21) RES Cost Allocation'!CO$962*0.5),2)","v":0},{"$f":"+CN$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E9790*'(21) RES Cost Allocation'!CO$962)-D9790","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E9793*'(21) RES Cost Allocation'!CO$962*0.65),2)","v":0},{"$f":"+CN$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E9793*'(21) RES Cost Allocation'!CO$962)-D9793","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E9796*'(21) RES Cost Allocation'!CO$962*0.65),2)","v":0},{"$f":"+CN$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E9796*'(21) RES Cost Allocation'!CO$962)-D9796","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E9799*'(21) RES Cost Allocation'!$CO$962*0.95),2)","v":0},{"$f":"+CN$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E9799*'(21) RES Cost Allocation'!$CO$962)-D9799","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E9801*'(21) RES Cost Allocation'!CO$962*0.94),2)","v":0},{"$f":"+CN$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E9801*'(21) RES Cost Allocation'!CO$962)-D9801","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9809*'(21) RES Cost Allocation'!CO$953)-SUM(D9736:D9807)","v":0}]
[null,null,null,{"$f":"SUM(D9736:D9808)","v":0},{"$f":"SUM(E9736:E9807)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E9812*'(21) RES Cost Allocation'!CO$962*100%)","v":0},{"$f":"+CN$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9816*'(21) RES Cost Allocation'!CO$953)-D9812-D9813-D9814","v":0}]
[null,null,null,{"$f":"SUM(D9812:D9815)","v":0},{"$f":"SUM(E9812:E9814)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E9819*'(21) RES Cost Allocation'!CO$962*100%)","v":0},{"$f":"+CN$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9823*'(21) RES Cost Allocation'!CO$953)-D9819-D9820-D9821","v":0}]
[null,null,null,{"$f":"SUM(D9819:D9822)","v":0},{"$f":"SUM(E9819:E9822)","v":0}]
[]
[null,"Total RES 3.3 Medication Assisted Treatment Dosing Vivitrol Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$724","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CO$963","v":0}]
[]
[]
["RES 3.5 Medication Assisted Treatment Dosing Vivitrol Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$729","v":0},{"$f":"'(21) RES Cost Allocation'!$E$726","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$729","v":0},{"$f":"'(21) RES Cost Allocation'!$C$726","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E9841*'(21) RES Cost Allocation'!CP$962*0.5),2)","v":0},{"$f":"+CO$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E9841*'(21) RES Cost Allocation'!CP$962)-D9841","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E9844*'(21) RES Cost Allocation'!CP$962*100%)","v":0},{"$f":"+CO$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E9846*'(21) RES Cost Allocation'!CP$962*0.88),2)","v":0},{"$f":"+CO$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E9846*'(21) RES Cost Allocation'!CP$962)-D9846","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E9849*'(21) RES Cost Allocation'!CP$962*0.88),2)","v":0},{"$f":"+CO$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E9849*'(21) RES Cost Allocation'!CP$962)-D9849","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E9852*'(21) RES Cost Allocation'!CP$962*0.65),2)","v":0},{"$f":"+CO$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E9852*'(21) RES Cost Allocation'!CP$962)-D9852","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E9855*'(21) RES Cost Allocation'!CP$962*0.65),2)","v":0},{"$f":"+CO$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E9855*'(21) RES Cost Allocation'!CP$962)-D9855","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E9858*'(21) RES Cost Allocation'!CP$962*0.88),2)","v":0},{"$f":"+CO$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E9858*'(21) RES Cost Allocation'!CP$962)-D9858","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E9861*'(21) RES Cost Allocation'!CP$962*0.95),2)","v":0},{"$f":"+CO$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E9861*'(21) RES Cost Allocation'!CP$962)-D9861","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$9863*'(21) RES Cost Allocation'!$CP$962*0.94),2)","v":0},{"$f":"+CO$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E9863*'(21) RES Cost Allocation'!CP$962)-D9863","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E9866*'(21) RES Cost Allocation'!CP$962*0.88),2)","v":0},{"$f":"+CO$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E9866*'(21) RES Cost Allocation'!CP$962)-D9866","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E9869*'(21) RES Cost Allocation'!CP$962*0.5),2)","v":0},{"$f":"+CO$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E9869*'(21) RES Cost Allocation'!CP$962)-D9869","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E9872*'(21) RES Cost Allocation'!CP$962*0.88),2)","v":0},{"$f":"+CO$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E9872*'(21) RES Cost Allocation'!CP$962)-D9872","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E9875*'(21) RES Cost Allocation'!CP$962*0.5),2)","v":0},{"$f":"+CO$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E9875*'(21) RES Cost Allocation'!CP$962)-D9875","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E9878*'(21) RES Cost Allocation'!CP$962*0.88),2)","v":0},{"$f":"+CO$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E9878*'(21) RES Cost Allocation'!CP$962)-D9878","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E9881*'(21) RES Cost Allocation'!CP$962*0.5),2)","v":0},{"$f":"+CO$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E9881*'(21) RES Cost Allocation'!CP$962)-D9881","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E9884*'(21) RES Cost Allocation'!CP$962*0.95),2)","v":0},{"$f":"+CO$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E9884*'(21) RES Cost Allocation'!CP$962)-D9884","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E9886*'(21) RES Cost Allocation'!CP$962*0.94),2)","v":0},{"$f":"+CO$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E9886*'(21) RES Cost Allocation'!CP$962)-D9886","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E9889*'(21) RES Cost Allocation'!CP$962*0.65),2)","v":0},{"$f":"+CO$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E9889*'(21) RES Cost Allocation'!CP$962)-D9889","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E9892*'(21) RES Cost Allocation'!CP$962*0.5),2)","v":0},{"$f":"+CO$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E9892*'(21) RES Cost Allocation'!CP$962)-D9892","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E9895*'(21) RES Cost Allocation'!CP$962*0.5),2)","v":0},{"$f":"+CO$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E9895*'(21) RES Cost Allocation'!CP$962)-D9895","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E9898*'(21) RES Cost Allocation'!CP$962*0.65),2)","v":0},{"$f":"+CO$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E9898*'(21) RES Cost Allocation'!CP$962)-D9898","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E9901*'(21) RES Cost Allocation'!CP$962*0.65),2)","v":0},{"$f":"+CO$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E9901*'(21) RES Cost Allocation'!CP$962)-D9901","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E9904*'(21) RES Cost Allocation'!CP$962*0.95),2)","v":0},{"$f":"+CO$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E9904*'(21) RES Cost Allocation'!CP$962)-D9904","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E9906*'(21) RES Cost Allocation'!CP$962*0.94),2)","v":0},{"$f":"+CO$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E9906*'(21) RES Cost Allocation'!CP$962)-D9906","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9914*'(21) RES Cost Allocation'!CP$953)-SUM(D9841:D9912)","v":0}]
[null,null,null,{"$f":"SUM(D9841:D9913)","v":0},{"$f":"SUM(E9841:E9912)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E9917*'(21) RES Cost Allocation'!CP$962*100%)","v":0},{"$f":"+CO$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9921*'(21) RES Cost Allocation'!CP$953)-D9917-D9918-D9919","v":0}]
[null,null,null,{"$f":"SUM(D9917:D9920)","v":0},{"$f":"SUM(E9917:E9919)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E9924*'(21) RES Cost Allocation'!CP$962*100%)","v":0},{"$f":"+CO$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E9928*'(21) RES Cost Allocation'!CP$953)-D9924-D9925-D9926","v":0}]
[null,null,null,{"$f":"SUM(D9924:D9927)","v":0},{"$f":"SUM(E9924:E9927)","v":0}]
[]
[null,"Total RES 3.5 Medication Assisted Treatment Dosing Vivitrol Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$729","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CP$963","v":0}]
[]
[]
["RES 3.2 WM Medication Assisted Treatment Dosing Vivitrol Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$734","v":0},{"$f":"'(21) RES Cost Allocation'!$E$731","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$734","v":0},{"$f":"'(21) RES Cost Allocation'!$C$731","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E9946*'(21) RES Cost Allocation'!CQ$962*0.5),2)","v":0},{"$f":"+CP$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E9946*'(21) RES Cost Allocation'!CQ$962)-D9946","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E9949*'(21) RES Cost Allocation'!CQ$962*100%)","v":0},{"$f":"+CP$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E9951*'(21) RES Cost Allocation'!CQ$962*0.88),2)","v":0},{"$f":"+CP$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E9951*'(21) RES Cost Allocation'!CQ$962)-D9951","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E9954*'(21) RES Cost Allocation'!CQ$962*0.88),2)","v":0},{"$f":"+CP$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E9954*'(21) RES Cost Allocation'!CQ$962)-D9954","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E9957*'(21) RES Cost Allocation'!CQ$962*0.65),2)","v":0},{"$f":"+CP$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E9957*'(21) RES Cost Allocation'!CQ$962)-D9957","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E9960*'(21) RES Cost Allocation'!CQ$962*0.65),2)","v":0},{"$f":"+CP$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E9960*'(21) RES Cost Allocation'!CQ$962)-D9960","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E9963*'(21) RES Cost Allocation'!CQ$962*0.88),2)","v":0},{"$f":"+CP$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E9963*'(21) RES Cost Allocation'!CQ$962)-D9963","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E9966*'(21) RES Cost Allocation'!CQ$962*0.95),2)","v":0},{"$f":"+CP$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E9966*'(21) RES Cost Allocation'!CQ$962)-D9966","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$9968*'(21) RES Cost Allocation'!$CQ$962*0.94),2)","v":0},{"$f":"+CP$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E9968*'(21) RES Cost Allocation'!CQ$962)-D9968","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E9971*'(21) RES Cost Allocation'!CQ$962*0.88),2)","v":0},{"$f":"+CP$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E9971*'(21) RES Cost Allocation'!CQ$962)-D9971","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E9974*'(21) RES Cost Allocation'!CQ$962*0.5),2)","v":0},{"$f":"+CP$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E9974*'(21) RES Cost Allocation'!CQ$962)-D9974","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E9977*'(21) RES Cost Allocation'!CQ$962*0.88),2)","v":0},{"$f":"+CP$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E9977*'(21) RES Cost Allocation'!CQ$962)-D9977","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E9980*'(21) RES Cost Allocation'!CQ$962*0.5),2)","v":0},{"$f":"+CP$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E9980*'(21) RES Cost Allocation'!CQ$962)-D9980","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E9983*'(21) RES Cost Allocation'!CQ$962*0.88),2)","v":0},{"$f":"+CP$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E9983*'(21) RES Cost Allocation'!CQ$962)-D9983","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E9986*'(21) RES Cost Allocation'!CQ$962*0.5),2)","v":0},{"$f":"+CP$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E9986*'(21) RES Cost Allocation'!CQ$962)-D9986","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E9989*'(21) RES Cost Allocation'!CQ$962*0.95),2)","v":0},{"$f":"+CP$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E9989*'(21) RES Cost Allocation'!CQ$962)-D9989","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E9991*'(21) RES Cost Allocation'!CQ$962*0.94),2)","v":0},{"$f":"+CP$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E9991*'(21) RES Cost Allocation'!CQ$962)-D9991","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E9994*'(21) RES Cost Allocation'!CQ$962*0.65),2)","v":0},{"$f":"+CP$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E9994*'(21) RES Cost Allocation'!CQ$962)-D9994","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E9997*'(21) RES Cost Allocation'!CQ$962*0.5),2)","v":0},{"$f":"+CP$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E9997*'(21) RES Cost Allocation'!CQ$962)-D9997","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E10000*'(21) RES Cost Allocation'!CQ$962*0.5),2)","v":0},{"$f":"+CP$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E10000*'(21) RES Cost Allocation'!CQ$962)-D10000","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E10003*'(21) RES Cost Allocation'!CQ$962*0.65),2)","v":0},{"$f":"+CP$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E10003*'(21) RES Cost Allocation'!CQ$962)-D10003","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E10006*'(21) RES Cost Allocation'!CQ$962*0.65),2)","v":0},{"$f":"+CP$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E10006*'(21) RES Cost Allocation'!CQ$962)-D10006","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E10009*'(21) RES Cost Allocation'!CQ$962*0.95),2)","v":0},{"$f":"+CP$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E10009*'(21) RES Cost Allocation'!CQ$962)-D10009","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E10011*'(21) RES Cost Allocation'!CQ$962*0.94),2)","v":0},{"$f":"+CP$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E10011*'(21) RES Cost Allocation'!CQ$962)-D10011","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E10019*'(21) RES Cost Allocation'!CQ$953)-SUM(D9946:D10017)","v":0}]
[null,null,null,{"$f":"SUM(D9946:D10018)","v":0},{"$f":"SUM(E9946:E10017)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E10022*'(21) RES Cost Allocation'!CQ$962*100%)","v":0},{"$f":"+CP$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E10026*'(21) RES Cost Allocation'!CQ$953)-D10022-D10023-D10024","v":0}]
[null,null,null,{"$f":"SUM(D10022:D10025)","v":0},{"$f":"SUM(E10022:E10024)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E10029*'(21) RES Cost Allocation'!CQ$962*100%)","v":0},{"$f":"+CP$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E10033*'(21) RES Cost Allocation'!CQ$953)-D10029-D10030-D10031","v":0}]
[null,null,null,{"$f":"SUM(D10029:D10032)","v":0},{"$f":"SUM(E10029:E10032)","v":0}]
[]
[null,"Total RES 3.2 WM Medication Assisted Treatment Dosing Vivitrol Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$734","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CQ$963","v":0}]
[]
[]
["RES 3.1 Medication Assisted Treatment Dosing Acamprosate Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$739","v":0},{"$f":"'(21) RES Cost Allocation'!$E$736","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$739","v":0},{"$f":"'(21) RES Cost Allocation'!$C$736","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E10051*'(21) RES Cost Allocation'!CR$962*0.5),2)","v":0},{"$f":"+CQ$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E10051*'(21) RES Cost Allocation'!CR$962)-D10051","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E10054*'(21) RES Cost Allocation'!CR$962*100%)","v":0},{"$f":"+CQ$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E10056*'(21) RES Cost Allocation'!CR$962*0.88),2)","v":0},{"$f":"+CQ$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E10056*'(21) RES Cost Allocation'!CR$962)-D10056","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E10059*'(21) RES Cost Allocation'!CR$962*0.88),2)","v":0},{"$f":"+CQ$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E10059*'(21) RES Cost Allocation'!CR$962)-D10059","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E10062*'(21) RES Cost Allocation'!CR$962*0.65),2)","v":0},{"$f":"+CQ$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E10062*'(21) RES Cost Allocation'!CR$962)-D10062","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E10065*'(21) RES Cost Allocation'!CR$962*0.65),2)","v":0},{"$f":"+CQ$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E10065*'(21) RES Cost Allocation'!CR$962)-D10065","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E10068*'(21) RES Cost Allocation'!CR$962*0.88),2)","v":0},{"$f":"+CQ$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E10068*'(21) RES Cost Allocation'!CR$962)-D10068","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E10071*'(21) RES Cost Allocation'!CR$962*0.95),2)","v":0},{"$f":"+CQ$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E10071*'(21) RES Cost Allocation'!CR$962)-D10071","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$10073*'(21) RES Cost Allocation'!$CR$962*0.94),2)","v":0},{"$f":"+CQ$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E10073*'(21) RES Cost Allocation'!CR$962)-D10073","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E10076*'(21) RES Cost Allocation'!CR$962*0.88),2)","v":0},{"$f":"+CQ$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E10076*'(21) RES Cost Allocation'!CR$962)-D10076","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E10079*'(21) RES Cost Allocation'!CR$962*0.5),2)","v":0},{"$f":"+CQ$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E10079*'(21) RES Cost Allocation'!CR$962)-D10079","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E10082*'(21) RES Cost Allocation'!CR$962*0.88),2)","v":0},{"$f":"+CQ$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E10082*'(21) RES Cost Allocation'!CR$962)-D10082","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E10085*'(21) RES Cost Allocation'!CR$962*0.5),2)","v":0},{"$f":"+CQ$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E10085*'(21) RES Cost Allocation'!CR$962)-D10085","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E10088*'(21) RES Cost Allocation'!CR$962*0.88),2)","v":0},{"$f":"+CQ$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E10088*'(21) RES Cost Allocation'!CR$962)-D10088","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E10091*'(21) RES Cost Allocation'!CR$962*0.5),2)","v":0},{"$f":"+CQ$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E10091*'(21) RES Cost Allocation'!CR$962)-D10091","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E10094*'(21) RES Cost Allocation'!CR$962*0.95),2)","v":0},{"$f":"+CQ$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E10094*'(21) RES Cost Allocation'!CR$962)-D10094","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E10096*'(21) RES Cost Allocation'!CR$962*0.94),2)","v":0},{"$f":"+CQ$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E10096*'(21) RES Cost Allocation'!CR$962)-D10096","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E10099*'(21) RES Cost Allocation'!CR$962*0.65),2)","v":0},{"$f":"+CQ$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E10099*'(21) RES Cost Allocation'!CR$962)-D10099","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E10102*'(21) RES Cost Allocation'!CR$962*0.5),2)","v":0},{"$f":"+CQ$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E10102*'(21) RES Cost Allocation'!CR$962)-D10102","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E10105*'(21) RES Cost Allocation'!CR$962*0.5),2)","v":0},{"$f":"+CQ$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E10105*'(21) RES Cost Allocation'!CR$962)-D10105","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"SUM($E10108*'(21) RES Cost Allocation'!CR$962*0.65)","v":0},{"$f":"+CQ$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E10108*'(21) RES Cost Allocation'!CR$962)-D10108","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E10111*'(21) RES Cost Allocation'!CR$962*0.65),2)","v":0},{"$f":"+CQ$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E10111*'(21) RES Cost Allocation'!CR$962)-D10111","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E10114*'(21) RES Cost Allocation'!CR$962*0.95),2)","v":0},{"$f":"+CQ$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E10114*'(21) RES Cost Allocation'!CR$962)-D10114","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E10116*'(21) RES Cost Allocation'!CR$962*0.94),2)","v":0},{"$f":"+CQ$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E10116*'(21) RES Cost Allocation'!CR$962)-D10116","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E10124*'(21) RES Cost Allocation'!CR$953)-SUM(D10051:D10122)","v":0}]
[null,null,null,{"$f":"SUM(D10051:D10123)","v":0},{"$f":"SUM(E10051:E10122)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E10127*'(21) RES Cost Allocation'!CR$962*100%)","v":0},{"$f":"+CQ$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E10131*'(21) RES Cost Allocation'!CR$953)-D10127-D10128-D10129","v":0}]
[null,null,null,{"$f":"SUM(D10127:D10130)","v":0},{"$f":"SUM(E10127:E10129)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E10134*'(21) RES Cost Allocation'!CR$962*100%)","v":0},{"$f":"+CQ$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E10138*'(21) RES Cost Allocation'!CR$953)-D10134-D10135-D10136","v":0}]
[null,null,null,{"$f":"SUM(D10134:D10137)","v":0},{"$f":"SUM(E10134:E10137)","v":0}]
[]
[null,"Total RES 3.1 Medication Assisted Treatment Dosing Acamprosate Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$739","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CR$963","v":0}]
[]
[]
["RES 3.3 Medication Assisted Treatment Dosing Acamprosate Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$744","v":0},{"$f":"'(21) RES Cost Allocation'!$E$741","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$744","v":0},{"$f":"'(21) RES Cost Allocation'!$C$741","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E10156*'(21) RES Cost Allocation'!CS$962*0.5),2)","v":0},{"$f":"+CR$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E10156*'(21) RES Cost Allocation'!CS$962)-D10156","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E10159*'(21) RES Cost Allocation'!CS$962*100%)","v":0},{"$f":"+CR$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E10161*'(21) RES Cost Allocation'!$CS$962*0.88),2)","v":0},{"$f":"+CR$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E10161*'(21) RES Cost Allocation'!$CS$962)-D10161","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E10164*'(21) RES Cost Allocation'!$CS$962*0.88),2)","v":0},{"$f":"+CR$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E10164*'(21) RES Cost Allocation'!$CS$962)-D10164","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E10167*'(21) RES Cost Allocation'!CS$962*0.65),2)","v":0},{"$f":"+CR$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E10167*'(21) RES Cost Allocation'!CS$962)-D10167","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E10170*'(21) RES Cost Allocation'!CS$962*0.65),2)","v":0},{"$f":"+CR$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E10170*'(21) RES Cost Allocation'!CS$962)-D10170","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E10173*'(21) RES Cost Allocation'!$CS$962*0.88),2)","v":0},{"$f":"+CR$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E10173*'(21) RES Cost Allocation'!$CS$962)-D10173","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E10176*'(21) RES Cost Allocation'!$CS$962*0.95),2)","v":0},{"$f":"+CR$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E10176*'(21) RES Cost Allocation'!$CS$962)-D10176","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$10178*'(21) RES Cost Allocation'!$CS$962*0.94),2)","v":0},{"$f":"+CR$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E10178*'(21) RES Cost Allocation'!$CS$962)-D10178","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E10181*'(21) RES Cost Allocation'!$CS$962*0.88),2)","v":0},{"$f":"+CR$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E10181*'(21) RES Cost Allocation'!$CS$962)-D10181","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E10184*'(21) RES Cost Allocation'!CS$962*0.5),2)","v":0},{"$f":"+CR$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E10184*'(21) RES Cost Allocation'!CS$962)-D10184","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E10187*'(21) RES Cost Allocation'!$CS$962*0.88),2)","v":0},{"$f":"+CR$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E10187*'(21) RES Cost Allocation'!$CS$962)-D10187","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E10190*'(21) RES Cost Allocation'!CS$962*0.5),2)","v":0},{"$f":"+CR$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E10190*'(21) RES Cost Allocation'!CS$962)-D10190","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E10193*'(21) RES Cost Allocation'!$CS$962*0.88),2)","v":0},{"$f":"+CR$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E10193*'(21) RES Cost Allocation'!$CS$962)-D10193","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E10196*'(21) RES Cost Allocation'!CS$962*0.5),2)","v":0},{"$f":"+CR$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E10196*'(21) RES Cost Allocation'!CS$962)-D10196","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E10199*'(21) RES Cost Allocation'!CS$962*0.95),2)","v":0},{"$f":"+CR$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E10199*'(21) RES Cost Allocation'!CS$962)-D10199","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E10201*'(21) RES Cost Allocation'!CS$962*0.94),2)","v":0},{"$f":"+CR$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E10201*'(21) RES Cost Allocation'!CS$962)-D10201","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E10204*'(21) RES Cost Allocation'!$CS$962*0.65),2)","v":0},{"$f":"+CR$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E10204*'(21) RES Cost Allocation'!$CS$962)-D10204","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E10207*'(21) RES Cost Allocation'!CS$962*0.5),2)","v":0},{"$f":"+CR$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E10207*'(21) RES Cost Allocation'!CS$962)-D10207","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E10210*'(21) RES Cost Allocation'!CS$962*0.5),2)","v":0},{"$f":"+CR$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E10210*'(21) RES Cost Allocation'!CS$962)-D10210","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E10213*'(21) RES Cost Allocation'!CS$962*0.65),2)","v":0},{"$f":"+CR$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E10213*'(21) RES Cost Allocation'!CS$962)-D10213","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E10216*'(21) RES Cost Allocation'!CS$962*0.65),2)","v":0},{"$f":"+CR$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E10216*'(21) RES Cost Allocation'!CS$962)-D10216","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E10219*'(21) RES Cost Allocation'!$CS$962*0.95),2)","v":0},{"$f":"+CR$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E10219*'(21) RES Cost Allocation'!$CS$962)-D10219","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E10221*'(21) RES Cost Allocation'!CS$962*0.94),2)","v":0},{"$f":"+CR$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E10221*'(21) RES Cost Allocation'!CS$962)-D10221","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E10229*'(21) RES Cost Allocation'!CS$953)-SUM(D10156:D10227)","v":0}]
[null,null,null,{"$f":"SUM(D10156:D10228)","v":0},{"$f":"SUM(E10156:E10227)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E10232*'(21) RES Cost Allocation'!CS$962*100%)","v":0},{"$f":"+CR$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E10236*'(21) RES Cost Allocation'!CS$953)-D10232-D10233-D10234","v":0}]
[null,null,null,{"$f":"SUM(D10232:D10235)","v":0},{"$f":"SUM(E10232:E10234)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E10239*'(21) RES Cost Allocation'!CS$962*100%)","v":0},{"$f":"+CR$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E10243*'(21) RES Cost Allocation'!CS$953)-D10239-D10240-D10241","v":0}]
[null,null,null,{"$f":"SUM(D10239:D10242)","v":0},{"$f":"SUM(E10239:E10242)","v":0}]
[]
[null,"Total RES 3.3 Medication Assisted Treatment Dosing Acamprosate Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$744","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CS$963","v":0}]
[]
[]
["RES 3.5 Medication Assisted Treatment Dosing Acamprosate Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$749","v":0},{"$f":"'(21) RES Cost Allocation'!$E$746","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$749","v":0},{"$f":"'(21) RES Cost Allocation'!$C$746","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E10261*'(21) RES Cost Allocation'!CT$962*0.5),2)","v":0},{"$f":"+CS$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E10261*'(21) RES Cost Allocation'!CT$962)-D10261","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E10264*'(21) RES Cost Allocation'!CT$962*100%)","v":0},{"$f":"+CS$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E10266*'(21) RES Cost Allocation'!CT$962*0.88),2)","v":0},{"$f":"+CS$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E10266*'(21) RES Cost Allocation'!CT$962)-D10266","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E10269*'(21) RES Cost Allocation'!CT$962*0.88),2)","v":0},{"$f":"+CS$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E10269*'(21) RES Cost Allocation'!CT$962)-D10269","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E10272*'(21) RES Cost Allocation'!CT$962*0.65),2)","v":0},{"$f":"+CS$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E10272*'(21) RES Cost Allocation'!CT$962)-D10272","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E10275*'(21) RES Cost Allocation'!CT$962*0.65),2)","v":0},{"$f":"+CS$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E10275*'(21) RES Cost Allocation'!CT$962)-D10275","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E10278*'(21) RES Cost Allocation'!CT$962*0.88),2)","v":0},{"$f":"+CS$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E10278*'(21) RES Cost Allocation'!CT$962)-D10278","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E10281*'(21) RES Cost Allocation'!CT$962*0.95),2)","v":0},{"$f":"+CS$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E10281*'(21) RES Cost Allocation'!CT$962)-D10281","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$10283*'(21) RES Cost Allocation'!$CT$962*0.94),2)","v":0},{"$f":"+CS$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E10283*'(21) RES Cost Allocation'!CT$962)-D10283","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E10286*'(21) RES Cost Allocation'!CT$962*0.88),2)","v":0},{"$f":"+CS$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E10286*'(21) RES Cost Allocation'!CT$962)-D10286","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E10289*'(21) RES Cost Allocation'!CT$962*0.5),2)","v":0},{"$f":"+CS$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E10289*'(21) RES Cost Allocation'!CT$962)-D10289","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E10292*'(21) RES Cost Allocation'!CT$962*0.88),2)","v":0},{"$f":"+CS$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E10292*'(21) RES Cost Allocation'!CT$962)-D10292","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E10295*'(21) RES Cost Allocation'!CT$962*0.5),2)","v":0},{"$f":"+CS$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E10295*'(21) RES Cost Allocation'!CT$962)-D10295","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E10298*'(21) RES Cost Allocation'!CT$962*0.88),2)","v":0},{"$f":"+CS$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E10298*'(21) RES Cost Allocation'!CT$962)-D10298","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E10301*'(21) RES Cost Allocation'!CT$962*0.5),2)","v":0},{"$f":"+CS$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E10301*'(21) RES Cost Allocation'!CT$962)-D10301","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E10304*'(21) RES Cost Allocation'!CT$962*0.95),2)","v":0},{"$f":"+CS$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E10304*'(21) RES Cost Allocation'!CT$962)-D10304","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E10306*'(21) RES Cost Allocation'!CT$962*0.94),2)","v":0},{"$f":"+CS$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E10306*'(21) RES Cost Allocation'!CT$962)-D10306","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E10309*'(21) RES Cost Allocation'!CT$962*0.65),2)","v":0},{"$f":"+CS$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E10309*'(21) RES Cost Allocation'!CT$962)-D10309","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E10312*'(21) RES Cost Allocation'!CT$962*0.5),2)","v":0},{"$f":"+CS$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E10312*'(21) RES Cost Allocation'!CT$962)-D10312","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E10315*'(21) RES Cost Allocation'!CT$962*0.5),2)","v":0},{"$f":"+CS$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E10315*'(21) RES Cost Allocation'!CT$962)-D10315","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E10318*'(21) RES Cost Allocation'!CT$962*0.65),2)","v":0},{"$f":"+CS$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E10318*'(21) RES Cost Allocation'!CT$962)-D10318","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E10321*'(21) RES Cost Allocation'!CT$962*0.65),2)","v":0},{"$f":"+CS$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E10321*'(21) RES Cost Allocation'!CT$962)-D10321","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E10324*'(21) RES Cost Allocation'!CT$962*0.95),2)","v":0},{"$f":"+CS$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E10324*'(21) RES Cost Allocation'!CT$962)-D10324","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E10326*'(21) RES Cost Allocation'!CT$962*0.94),2)","v":0},{"$f":"+CS$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E10326*'(21) RES Cost Allocation'!CT$962)-D10326","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E10334*'(21) RES Cost Allocation'!CT$953)-SUM(D10261:D10332)","v":0}]
[null,null,null,{"$f":"SUM(D10261:D10333)","v":0},{"$f":"SUM(E10261:E10332)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E10337*'(21) RES Cost Allocation'!CT$962*100%)","v":0},{"$f":"+CS$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E10341*'(21) RES Cost Allocation'!CT$953)-D10337-D10338-D10339","v":0}]
[null,null,null,{"$f":"SUM(D10337:D10340)","v":0},{"$f":"SUM(E10337:E10339)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E10344*'(21) RES Cost Allocation'!CT$962*100%)","v":0},{"$f":"+CS$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E10348*'(21) RES Cost Allocation'!CT$953)-D10344-D10345-D10346","v":0}]
[null,null,null,{"$f":"SUM(D10344:D10347)","v":0},{"$f":"SUM(E10344:E10347)","v":0}]
[]
[null,"Total RES 3.5 Medication Assisted Treatment Dosing Acamprosate Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$749","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CT$963","v":0}]
[]
[]
["RES 3.2 WM Medication Assisted Treatment Dosing Acamprosate Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$E$754","v":0},{"$f":"'(21) RES Cost Allocation'!$E$751","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(21) RES Cost Allocation'!$C$754","v":0},{"$f":"'(21) RES Cost Allocation'!$C$751","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E10366*'(21) RES Cost Allocation'!CU$962*0.5),2)","v":0},{"$f":"+CT$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E10366*'(21) RES Cost Allocation'!CU$962)-D10366","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E10369*'(21) RES Cost Allocation'!CU$962*100%)","v":0},{"$f":"+CT$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E10371*'(21) RES Cost Allocation'!CU$962*0.88),2)","v":0},{"$f":"+CT$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E10371*'(21) RES Cost Allocation'!CU$962)-D10371","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E10374*'(21) RES Cost Allocation'!CU$962*0.88),2)","v":0},{"$f":"+CT$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E10374*'(21) RES Cost Allocation'!CU$962)-D10374","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E10377*'(21) RES Cost Allocation'!CU$962*0.65),2)","v":0},{"$f":"+CT$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E10377*'(21) RES Cost Allocation'!CU$962)-D10377","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E10380*'(21) RES Cost Allocation'!CU$962*0.65),2)","v":0},{"$f":"+CT$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E10380*'(21) RES Cost Allocation'!CU$962)-D10380","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E10383*'(21) RES Cost Allocation'!CU$962*0.88),2)","v":0},{"$f":"+CT$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E10383*'(21) RES Cost Allocation'!CU$962)-D10383","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E10386*'(21) RES Cost Allocation'!CU$962*0.95),2)","v":0},{"$f":"+CT$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E10386*'(21) RES Cost Allocation'!CU$962)-D10386","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","219-i",{"$f":"ROUNDDOWN(MIN($E$10388*'(21) RES Cost Allocation'!$CU$962*0.94),2)","v":0},{"$f":"+CT$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","119a-i",{"$f":"SUM($E10388*'(21) RES Cost Allocation'!CU$962)-D10388","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E10391*'(21) RES Cost Allocation'!CU$962*0.88),2)","v":0},{"$f":"+CT$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E10391*'(21) RES Cost Allocation'!CU$962)-D10391","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E10394*'(21) RES Cost Allocation'!CU$962*0.5),2)","v":0},{"$f":"+CT$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E10394*'(21) RES Cost Allocation'!CU$962)-D10394","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E10397*'(21) RES Cost Allocation'!CU$962*0.88),2)","v":0},{"$f":"+CT$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E10397*'(21) RES Cost Allocation'!CU$962)-D10397","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E10400*'(21) RES Cost Allocation'!CU$962*0.5),2)","v":0},{"$f":"+CT$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E10400*'(21) RES Cost Allocation'!CU$962)-D10400","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E10403*'(21) RES Cost Allocation'!CU$962*0.88),2)","v":0},{"$f":"+CT$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E10403*'(21) RES Cost Allocation'!CU$962)-D10403","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E10406*'(21) RES Cost Allocation'!CU$962*0.5),2)","v":0},{"$f":"+CT$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E10406*'(21) RES Cost Allocation'!CU$962)-D10406","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E10409*'(21) RES Cost Allocation'!CU$962*0.95),2)","v":0},{"$f":"+CT$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E10409*'(21) RES Cost Allocation'!CU$962)-D10409","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E10411*'(21) RES Cost Allocation'!CU$962*0.94),2)","v":0},{"$f":"+CT$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E10411*'(21) RES Cost Allocation'!CU$962)-D10411","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E10414*'(21) RES Cost Allocation'!CU$962*0.65),2)","v":0},{"$f":"+CT$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E10414*'(21) RES Cost Allocation'!CU$962)-D10414","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E10417*'(21) RES Cost Allocation'!CU$962*0.5),2)","v":0},{"$f":"+CT$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E10417*'(21) RES Cost Allocation'!CU$962)-D10417","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E10420*'(21) RES Cost Allocation'!CU$962*0.5),2)","v":0},{"$f":"+CT$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E10420*'(21) RES Cost Allocation'!CU$962)-D10420","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E10423*'(21) RES Cost Allocation'!CU$962*0.65),2)","v":0},{"$f":"+CT$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E10423*'(21) RES Cost Allocation'!CU$962)-D10423","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E10426*'(21) RES Cost Allocation'!CU$962*0.65),2)","v":0},{"$f":"+CT$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E10426*'(21) RES Cost Allocation'!CU$962)-D10426","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E10429*'(21) RES Cost Allocation'!CU$962*0.95),2)","v":0},{"$f":"+CT$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E10429*'(21) RES Cost Allocation'!CU$962)-D10429","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E10431*'(21) RES Cost Allocation'!CU$962*0.94),2)","v":0},{"$f":"+CT$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","119a-y",{"$f":"SUM($E10431*'(21) RES Cost Allocation'!CU$962)-D10431","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E10439*'(21) RES Cost Allocation'!CU$953)-SUM(D10366:D10437)","v":0}]
[null,null,null,{"$f":"SUM(D10366:D10438)","v":0},{"$f":"SUM(E10366:E10437)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E10442*'(21) RES Cost Allocation'!CU$962*100%)","v":0},{"$f":"+CT$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E10446*'(21) RES Cost Allocation'!CU$953)-D10442-D10443-D10444","v":0}]
[null,null,null,{"$f":"SUM(D10442:D10445)","v":0},{"$f":"SUM(E10442:E10444)","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E10449*'(21) RES Cost Allocation'!CU$962*100%)","v":0},{"$f":"+CT$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM(E10453*'(21) RES Cost Allocation'!CU$953)-D10449-D10450-D10451","v":0}]
[null,null,null,{"$f":"SUM(D10449:D10452)","v":0},{"$f":"SUM(E10449:E10452)","v":0}]
[]
[null,"Total RES 3.2 WM Medication Assisted Treatment Dosing Acamprosate Perinatal Funding",null,{"$f":"'(21) RES Cost Allocation'!$F$754","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(21) RES Cost Allocation'!CU$963","v":0}]
[]
[]
[null,"Total RES Funding",null,{"$f":"SUM(D160+D272+D384+D496+D608+D720+D832+D944+D1056+D1168+D1280+D1392+D1504+D1616+D1728+D1837+D1949+D2061+D2173+D2285+D2394+D2506+D2618+D2730+D2842+D2954+D3066+D3178+D3290+D3402+D3514+D3626+D3738+D3850+D3962+D4074+D4186+D4298+D4410+D4522+D4634+D4746+D4858+D4970+D5082+D5194+D5306+D5418+D5523+D5628+D5733+D5838+D5943+D6048+D6153+D6258+D6360+D6465+D6570+D6675+D6780+D6885+D6990+D7095+D7200+D7305+D7410+D7515+D7620+D7725+D7830+D7935+D8040+D8145+D8250+D8355+D8460+D8565+D8670+D8775+D8880+D8985+D9090+D9195+D9300+D9405+D9510+D9615+D9720+D9825+D9930+D10035+D10140+D10245+D10350+D10455)","v":0}]
[null,"Total NTP DMC Reimbursable Funding",null,{"$f":"SUM(D161+D273+D385+D497+D609+D721+D833+D945+D1057+D1169+D1281+D1393+D1505+D1617+D1729+D1838+D1950+D2062+D2174+D2286+D2395+D2507+D2619+D2731+D2843+D2955+D3067+D3179+D3291+D3403+D3515+D3627+D3739+D3851+D3963+D4075+D4187+D4299+D4411+D4523+D4635+D4747+D4859+D4971+D5083+D5195+D5307+D5419+D5524+D5629+D5734+D5839+D5944+D6049+D6154+D6259+D6361+D6466+D6571+D6676+D6781+D6886+D6991+D7096+D7201+D7306+D7411+D7516+D7621+D7726+D7831+D7936+D8041+D8146+D8251+D8356+D8461+D8566+D8671+D8776+D8881+D8986+D9091+D9196+D9301+D9406+D9511+D9616+D9721+D9826+D9931+D10036+D10141+D10246+D10351+D10456)","v":0}]

{"sheet":"Sheet1","index":22,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"(23) RES Comparison","index":23,"n_rows":28,"n_cols":288,"rows_kept":28,"cut":false,"hidden":false,"merged":[[4,0,4,1],[4,2,4,5],[4,7,4,12],[5,0,5,1],[5,2,5,5],[5,7,5,9],[5,11,5,12],[8,0,8,1],[8,2,8,5],[8,7,8,9],[8,11,8,12],[11,0,11,8],[11,10,11,17],[6,0,6,1],[6,2,6,5],[6,7,7,9],[6,10,7,10],[6,11,7,12],[7,0,7,1],[7,2,7,5],[13,19,13,20],[13,22,13,23],[13,25,13,26],[13,28,13,29],[13,31,13,32],[13,34,13,35],[13,1,13,2],[13,4,13,5],[13,7,13,8],[13,10,13,11],[13,13,13,14],[13,16,13,17],[13,55,13,56],[13,58,13,59],[13,61,13,62],[13,64,13,65],[13,67,13,68],[13,70,13,71],[13,37,13,38],[13,40,13,41],[13,43,13,44],[13,46,13,47],[13,49,13,50],[13,52,13,53],[13,91,13,92],[13,94,13,95],[13,97,13,98],[13,100,13,101],[13,103,13,104],[13,106,13,107],[13,73,13,74],[13,76,13,77],[13,79,13,80],[13,82,13,83],[13,85,13,86],[13,88,13,89],[13,127,13,128],[13,130,13,131],[13,133,13,134],[13,136,13,137],[13,139,13,140],[13,142,13,143],[13,109,13,110],[13,112,13,113],[13,115,13,116],[13,118,13,119],[13,121,13,122],[13,124,13,125],[13,163,13,164],[13,166,13,167],[13,169,13,170],[13,172,13,173],[13,175,13,176],[13,178,13,179],[13,145,13,146],[13,148,13,149],[13,151,13,152],[13,154,13,155],[13,157,13,158],[13,160,13,161],[13,199,13,200],[13,202,13,203],[13,205,13,206],[13,208,13,209],[13,211,13,212],[13,214,13,215],[13,181,13,182],[13,184,13,185],[13,187,13,188],[13,190,13,191],[13,193,13,194],[13,196,13,197],[13,235,13,236],[13,238,13,239],[13,241,13,242],[13,244,13,245],[13,247,13,248],[13,250,13,251],[13,217,13,218],[13,220,13,221],[13,223,13,224],[13,226,13,227],[13,229,13,230],[13,232,13,233],[13,271,13,272],[13,274,13,275],[13,277,13,278],[13,280,13,281],[13,283,13,284],[13,286,13,287],[13,253,13,254],[13,256,13,257],[13,259,13,260],[13,262,13,263],[13,265,13,266],[13,268,13,269],[22,19,22,20],[22,22,22,23],[22,25,22,26],[22,28,22,29],[22,31,22,32],[22,34,22,35],[20,0,20,8],[20,10,20,17],[22,1,22,2],[22,4,22,5],[22,7,22,8],[22,10,22,11],[22,13,22,14],[22,16,22,17],[22,55,22,56],[22,58,22,59],[22,61,22,62],[22,64,22,65],[22,67,22,68],[22,70,22,71],[22,37,22,38],[22,40,22,41],[22,43,22,44],[22,46,22,47],[22,49,22,50],[22,52,22,53],[22,91,22,92],[22,94,22,95],[22,97,22,98],[22,100,22,101],[22,103,22,104],[22,106,22,107],[22,73,22,74],[22,76,22,77],[22,79,22,80],[22,82,22,83],[22,85,22,86],[22,88,22,89],[22,127,22,128],[22,130,22,131],[22,133,22,134],[22,136,22,137],[22,139,22,140],[22,142,22,143],[22,109,22,110],[22,112,22,113],[22,115,22,116],[22,118,22,119],[22,121,22,122],[22,124,22,125],[22,163,22,164],[22,166,22,167],[22,169,22,170],[22,172,22,173],[22,175,22,176],[22,178,22,179],[22,145,22,146],[22,148,22,149],[22,151,22,152],[22,154,22,155],[22,157,22,158],[22,160,22,161],[22,199,22,200],[22,202,22,203],[22,205,22,206],[22,208,22,209],[22,211,22,212],[22,214,22,215],[22,181,22,182],[22,184,22,185],[22,187,22,188],[22,190,22,191],[22,193,22,194],[22,196,22,197],[22,235,22,236],[22,238,22,239],[22,241,22,242],[22,244,22,245],[22,247,22,248],[22,250,22,251],[22,217,22,218],[22,220,22,221],[22,223,22,224],[22,226,22,227],[22,229,22,230],[22,232,22,233],[22,271,22,272],[22,274,22,275],[22,277,22,278],[22,280,22,281],[22,283,22,284],[22,286,22,287],[22,253,22,254],[22,256,22,257],[22,259,22,260],[22,262,22,263],[22,265,22,266],[22,268,22,269]]}
["Department of Health Care Services"]
["Residential (RES) - Comparison Sheet"]
[]
[]
["COUNTY",null,{"$f":"'(1) Provider Info and Cert'!$B$6","v":0},null,null,null,null,"Summary of the Check Points"]
["PROVIDER NAME",null,{"$f":"'(1) Provider Info and Cert'!$B$7","v":0},null,null,null,null,"Total Res Substance Use Disorder Services",null,null,{"$f":"'(21) RES Cost Allocation'!H13","v":"Match"},{"$f":"IF(K6=\"Error\",\"Check Tab 3\",\"No correction needed\")","v":"No correction needed"}]
["DRUG MEDI-CAL PROVIDER NO. (4 digits)",null,{"$f":"'(1) Provider Info and Cert'!$B$14","v":0},null,null,null,null,"Allocate Costs Between Different Modalities: Grand Total",null,null,{"$f":"'(21) RES Cost Allocation'!CY218","v":"Match"},{"$f":"IF(K7=\"Error\",\"Correct Tab 20\",\"No correction needed\")","v":"No correction needed"}]
["PROVIDER NUMBER (6 digits)",null,{"$f":"'(1) Provider Info and Cert'!$B$15","v":0}]
["NATIONAL PROVIDER IDENTIFICATION \n(NPI) NO. (10 digit)",null,{"$f":"'(1) Provider Info and Cert'!$B$16","v":0},null,null,null,null,"Overall Res Total Costs As Allocated",null,null,{"$f":"'(21) RES Cost Allocation'!H755","v":"Match"},{"$f":"IF(K9=\"Error\",\"Correct Tab 20\",\"No correction needed\")","v":"No correction needed"}]
[]
[]
["Non DMC Funding Information",null,null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information",null,null,null,null,null,null,null,null,"Non DMC Funding Information"]
[]
["Non DMC Program Codes"]
[]
["Type of Information","Cost Allocation\nRES 3.1 NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 PC NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 PC NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 PC NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM PC NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 RS I NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 RS I NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 RS I NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 RS G NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 RS G NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 RS G NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 RS RM / SAA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 RS RM / SAA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 RS RM / SAA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 RS CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 RS CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 RS CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM - CMRWM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DB NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DB NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DB NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DB NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DD NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DD NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DD NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DD NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DN NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DN  NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DN NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DN NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DV NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DV NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DV NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DV NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 PC P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 PC P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 PC P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM PC P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 RS I P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 RS I P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 RS I P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 RS G P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 RS G P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 RS G P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 RS RM / SAA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 RS RM / SAA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 RS RM / SAA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 RS - CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 RS - CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 RS - CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM - CMRWM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DB P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DB P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DB P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DB P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DD P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DD P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DD P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DD P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DN P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DN  P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DN P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DN P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DV P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DV P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DV P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DV P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DA P","SUDCRS\nFiscal Detail"]
[]
["Non DMC Bed Days (Residential Days)",{"$f":"'(21) RES Cost Allocation'!$E$220","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$226","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$232","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$238","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$244","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$250","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$256","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$262","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$268","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$274","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$280","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$286","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$292","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$298","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$304","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$310","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$316","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$322","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$328","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$334","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$340","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$346","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$352","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$358","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$364","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$370","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$376","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$382","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$388","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$393","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$398","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$403","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$408","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$413","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$418","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$423","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$428","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$433","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$438","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$443","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$448","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$453","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$458","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$463","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$468","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$473","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$478","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$483","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$488","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$494","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$500","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$506","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$512","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$518","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$524","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$530","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$536","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$542","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$548","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$554","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$560","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$566","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$572","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$578","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$584","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$590","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$596","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$602","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$608","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$614","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$620","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$626","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$632","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$638","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$644","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$650","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$656","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$661","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$666","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$671","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$676","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$681","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$686","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$691","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$696","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$701","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$706","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$711","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$716","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$721","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$726","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$731","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$736","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$741","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$746","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$751","v":0}]
["Non DMC Total Costs",{"$f":"'(21) RES Cost Allocation'!$E$224","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$230","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$236","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$242","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$248","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$254","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$260","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$266","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$272","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$278","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$284","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$290","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$296","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$302","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$308","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$314","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$320","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$326","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$332","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$338","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$344","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$350","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$356","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$362","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$368","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$374","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$380","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$386","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$391","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$396","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$401","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$406","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$411","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$416","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$421","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$426","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$431","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$436","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$441","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$446","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$451","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$456","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$461","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$466","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$471","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$476","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$481","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$486","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$492","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$498","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$504","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$510","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$516","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$522","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$528","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$534","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$540","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$546","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$552","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$558","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$564","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$570","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$576","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$582","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$588","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$594","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$600","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$606","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$612","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$618","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$624","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$630","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$636","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$642","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$648","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$654","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$659","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$664","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$669","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$674","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$679","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$684","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$689","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$694","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$699","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$704","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$709","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$714","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$719","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$724","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$729","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$734","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$739","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$744","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$749","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$E$754","v":0}]
[]
["DMC Funding Information",null,null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information",null,null,null,null,null,null,null,null,"DMC Funding Information"]
[]
["DMC Program Codes"]
[]
["Type of Information","Cost Allocation\nRES 3.1 NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 PC NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 PC NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 PC NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM PC NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 RS I NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 RS I NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 RS I NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 RS G NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 RS G NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 RS G NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 RS RM / SAA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 RS RM / SAA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 RS RM / SAA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 RS CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 RS CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 RS CM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM - CMRWM NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DB NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DB NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DB NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DB NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DD NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DD NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DD NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DD NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DN NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DN  NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DN NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DN NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DV NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DV NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DV NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DV NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DA NP","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 PC P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 PC P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 PC P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM PC P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 RS I P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 RS I P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 RS I P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 RS G P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 RS G P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 RS G P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 RS RM / SAA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 RS RM / SAA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 RS RM / SAA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 RS - CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 RS - CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 RS - CM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM - CMRWM P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DB P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DB P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DB P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DB P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DD P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DD P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DD P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DD P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DN P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DN  P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DN P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DN P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DV P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DV P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DV P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DV P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.1 MAT DA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.3 MAT DA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.5 MAT DA P","SUDCRS\nFiscal Detail",null,"Cost Allocation\nRES 3.2 WM MAT DA P","SUDCRS\nFiscal Detail"]
[]
["DMC Bed Days (Residential Days)",{"$f":"'(21) RES Cost Allocation'!$D$220","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$226","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$232","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$238","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$244","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$250","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$256","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$262","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$268","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$274","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$280","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$286","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$292","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$298","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$304","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$310","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$316","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$322","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$328","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$334","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$340","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$346","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$352","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$358","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$364","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$370","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$376","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$382","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$388","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$393","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$398","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$403","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$408","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$413","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$418","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$423","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$428","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$433","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$438","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$443","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$448","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$453","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$458","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$463","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$468","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$473","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$478","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$483","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$488","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$494","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$500","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$506","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$512","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$518","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$524","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$530","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$536","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$542","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$548","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$554","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$560","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$566","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$572","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$578","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$584","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$590","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$596","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$602","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$608","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$614","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$620","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$626","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$632","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$638","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$644","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$650","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$656","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$661","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$666","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$671","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$676","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$681","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$686","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$691","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$696","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$701","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$706","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$711","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$716","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$721","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$726","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$731","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$736","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$741","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$746","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$751","v":0}]
["DMC Total Costs",{"$f":"'(21) RES Cost Allocation'!$D$224","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$230","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$236","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$242","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$248","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$254","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$260","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$266","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$272","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$278","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$284","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$290","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$296","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$302","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$308","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$314","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$320","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$326","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$332","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$338","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$344","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$350","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$356","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$362","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$368","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$374","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$380","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$386","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$391","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$396","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$401","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$406","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$411","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$416","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$421","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$426","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$431","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$436","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$441","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$446","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$451","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$456","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$461","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$466","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$471","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$476","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$481","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$486","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$492","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$498","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$504","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$510","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$516","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$522","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$528","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$534","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$540","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$546","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$552","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$558","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$564","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$570","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$576","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$582","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$588","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$594","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$600","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$606","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$612","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$618","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$624","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$630","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$636","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$642","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$648","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$654","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$659","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$664","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$669","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$674","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$679","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$684","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$689","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$694","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$699","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$704","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$709","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$714","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$719","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$724","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$729","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$734","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$739","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$744","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$749","v":0},null,null,{"$f":"'(21) RES Cost Allocation'!$D$754","v":0}]

{"sheet":"(24) NTP Detailed Costs","index":24,"n_rows":118,"n_cols":97,"rows_kept":118,"cut":false,"hidden":false,"merged":[[4,1,4,3],[5,1,5,3],[66,41,66,44],[66,17,66,20],[66,25,66,28],[66,29,66,32],[66,33,66,36],[66,37,66,40],[66,21,66,24],[66,1,66,4],[66,5,66,8],[66,9,66,12],[66,13,66,16],[66,89,66,92],[66,93,66,96],[66,45,66,48],[66,65,66,68],[66,73,66,76],[66,77,66,80],[66,81,66,84],[66,85,66,88],[66,69,66,72],[66,49,66,52],[66,53,66,56],[66,57,66,60],[66,61,66,64]]}
["Department of Health Care Services"]
["Narcotic Treatment Program (NTP) - Detailed Costs"]
[]
[]
["COUNTY",{"$f":"'(1) Provider Info and Cert'!B6","v":0}]
["PROVIDER NAME",{"$f":"'(1) Provider Info and Cert'!B7","v":0}]
["DRUG MEDI-CAL PROVIDER NO. (4 digits)",{"$f":"'(1) Provider Info and Cert'!B14","v":0}]
["PROVIDER NUMBER (6 digits)",{"$f":"'(1) Provider Info and Cert'!B15","v":0}]
["NATIONAL PROVIDER IDENTIFICATION (NPI) NO. (10 digit)",{"$f":"'(1) Provider Info and Cert'!B16","v":0}]
[]
["COST ALLOCATION WORKSHEET PART I","NTP Cost Center from Overall Detailed Costs","DMC Unreimburseable Costs","Direct Costs","Net NTP Cost Center Balance ","NTP Dosing - Methadone\nNon Perinatal","NTP Dosing - Buprenorphine\nNon Perinatal","NTP Dosing - Disulfiram\nNon Perinatal","NTP Dosing - Naloxone\nNon Perinatal","NTP Individual\nNon Perinatal","NTP Group\nNon Perinatal","NTP Case Management \nNon Perinatal","NTP Physician Consultation\nNon Perinatal","NTP Recovery Services - Individual\nNon Perinatal","NTP Recovery Services - Group\nNon Perinatal","NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance\nNon Perinatal","NTP Recovery Services - Case Management\nNon Perinatal","NTP Dosing - Methadone\nPerinatal","NTP Dosing - Buprenorphine\nPerinatal","NTP Dosing - Disulfiram\nPerinatal","NTP Dosing - Naloxone\nPerinatal","NTP Individual\nPerinatal","NTP Group\nPerinatal","NTP Case Management \nPerinatal","NTP Physician Consultation\nPerinatal","NTP Recovery Services - Individual\nPerinatal","NTP Recovery Services - Group\nPerinatal","NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance\nPerinatal","NTP Recovery Services - Case Management\nPerinatal","Total NTP"]
[null,null,null,null,null,{"$f":"'(26) NTP Cost Allocation'!C73","v":0},{"$f":"'(26) NTP Cost Allocation'!D73","v":0},{"$f":"'(26) NTP Cost Allocation'!E73","v":0},{"$f":"'(26) NTP Cost Allocation'!F73","v":0},{"$f":"'(26) NTP Cost Allocation'!G73","v":0},{"$f":"'(26) NTP Cost Allocation'!H73","v":0},{"$f":"'(26) NTP Cost Allocation'!C$143","v":0},{"$f":"'(26) NTP Cost Allocation'!D$143","v":0},{"$f":"'(26) NTP Cost Allocation'!E$143","v":0},{"$f":"'(26) NTP Cost Allocation'!F$143","v":0},{"$f":"'(26) NTP Cost Allocation'!G$143","v":0},{"$f":"'(26) NTP Cost Allocation'!H$143","v":0},{"$f":"'(26) NTP Cost Allocation'!I$73","v":0},{"$f":"'(26) NTP Cost Allocation'!J$73","v":0},{"$f":"'(26) NTP Cost Allocation'!K$73","v":0},{"$f":"'(26) NTP Cost Allocation'!L$73","v":0},{"$f":"'(26) NTP Cost Allocation'!M$73","v":0},{"$f":"'(26) NTP Cost Allocation'!N$73","v":0},{"$f":"'(26) NTP Cost Allocation'!I$143","v":0},{"$f":"'(26) NTP Cost Allocation'!J$143","v":0},{"$f":"'(26) NTP Cost Allocation'!K$143","v":0},{"$f":"'(26) NTP Cost Allocation'!L$143","v":0},{"$f":"'(26) NTP Cost Allocation'!M$143","v":0},{"$f":"'(26) NTP Cost Allocation'!N$143","v":0},{"$f":"SUM(J12:AC12)","v":0}]
["Personnel Services"]
["Salary and Wages",{"$f":"'(3) Overall Detailed Costs'!F124","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU15","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU68","v":0},{"$f":"B14-C14-D14","v":0},{"$f":"SUM($E14*F$12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM($E14*P$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J14:AC14)","v":0}]
["Employee Benefits",{"$f":"'(3) Overall Detailed Costs'!F125","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU16","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU69","v":0},{"$f":"B15-C15-D15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J15:AC15)","v":0}]
["Equipment, Materials and Supplies"]
["Depreciation - Equipment",{"$f":"'(3) Overall Detailed Costs'!F127","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU18","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU71","v":0},{"$f":"B17-C17-D17","v":0},{"$f":"SUM($E17*F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($E17*R$12)","v":0},0,0,0,{"$f":"SUM($E17*V$12)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J17:AC17)","v":0}]
["Maintenance - Equipment",{"$f":"'(3) Overall Detailed Costs'!F128","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU19","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU72","v":0},{"$f":"B18-C18-D18","v":0},{"$f":"SUM($E18*F$12)","v":0},0,0,0,{"$f":"SUM($E18*J$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Medical, Dental and Laboratory Supplies",{"$f":"'(3) Overall Detailed Costs'!F129","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU20","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Membership Dues",{"$f":"'(3) Overall Detailed Costs'!F130","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU21","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rent and Lease Equipment",{"$f":"'(3) Overall Detailed Costs'!F131","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU22","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clothing and Personal Supplies",{"$f":"'(3) Overall Detailed Costs'!F132","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU23","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Food",{"$f":"'(3) Overall Detailed Costs'!F133","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU24","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Laundry Services and Supplies",{"$f":"'(3) Overall Detailed Costs'!F134","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU25","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Small Tools and Instruments",{"$f":"'(3) Overall Detailed Costs'!F135","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU26","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Training",{"$f":"'(3) Overall Detailed Costs'!F136","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU27","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Miscellaneous Supplies",{"$f":"'(3) Overall Detailed Costs'!F137","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU28","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Expenses"]
["Communications",{"$f":"'(3) Overall Detailed Costs'!F139","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU30","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU83","v":0},{"$f":"B29-C29-D29","v":0},{"$f":"SUM($E29*F$12)","v":0},0,0,0,{"$f":"SUM($E29*J$12)","v":0},0,0,0,0,0,0,0,{"$f":"SUM($E29*R$12)","v":0},0,0,0,{"$f":"SUM($E29*V$12)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J29:AC29)","v":0}]
["Depreciation - Structures and Improvements",{"$f":"'(3) Overall Detailed Costs'!F140","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU31","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU84","v":0},{"$f":"B30-C30-D30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Household Expenses",{"$f":"'(3) Overall Detailed Costs'!F141","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU32","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Insurance",{"$f":"'(3) Overall Detailed Costs'!F142","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU33","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest Expense",{"$f":"'(3) Overall Detailed Costs'!F143","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU34","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Lease Property Maintenance, Structures, Improvements and Grounds",{"$f":"'(3) Overall Detailed Costs'!F144","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU35","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance - Structures, Improvements, and Grounds",{"$f":"'(3) Overall Detailed Costs'!F145","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU36","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Miscellaneous Expense",{"$f":"'(3) Overall Detailed Costs'!F146","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU37","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Office Expense",{"$f":"'(3) Overall Detailed Costs'!F147","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU38","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Publications and Legal Notices",{"$f":"'(3) Overall Detailed Costs'!F148","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU39","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rents & Leases - Land, Structure, and Improvements",{"$f":"'(3) Overall Detailed Costs'!F149","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU40","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes and Licenses",{"$f":"'(3) Overall Detailed Costs'!F150","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU41","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Drug Screening and Other Testing",{"$f":"'(3) Overall Detailed Costs'!F151","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU42","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Utilities",{"$f":"'(3) Overall Detailed Costs'!F152","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU43","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other",{"$f":"'(3) Overall Detailed Costs'!F153","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU44","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Professional and Special Services"]
["Pharmaceutical",{"$f":"'(3) Overall Detailed Costs'!F155","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU46","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU99","v":0},{"$f":"B45-C45-D45","v":0},{"$f":"SUM($E45*F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J45:AC45)","v":0}]
["Dosing - Methadone (NTP Only)",{"$f":"'(3) Overall Detailed Costs'!F156","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU47","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU100","v":0},0,{"$f":"SUM($E46*F$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E46*R$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
["Dosing - Buprenorphine (NTP Only)",{"$f":"'(3) Overall Detailed Costs'!F157","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU48","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU101","v":0},0,null,{"$f":"SUM($E47*G$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E47*S$12)","v":0},null,null,null,null,null,null,null,null,null,null,0]
["Dosing - Disulfiram (NTP Only)",{"$f":"'(3) Overall Detailed Costs'!F158","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU49","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU102","v":0},0,null,null,{"$f":"SUM($E48*H$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E48*T$12)","v":0},null,null,null,null,null,null,null,null,null,0]
["Dosing - Naloxone (NTP Only)",{"$f":"'(3) Overall Detailed Costs'!F159","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU50","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU103","v":0},0,null,null,null,{"$f":"SUM($E49*I$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($E49*U$12)","v":0},null,null,null,null,null,null,null,null,0]
["Physician Consultation",{"$f":"'(3) Overall Detailed Costs'!F165","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU51","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU104","v":0},0,{"$f":"SUM($E50*F$12)","v":0},0,0,{"$f":"SUM($E50*I$12)","v":0},{"$f":"SUM($E50*J$12)","v":0},0,0,0,0,0,0,0,{"$f":"SUM($E50*R$12)","v":0},0,0,0,{"$f":"SUM($E50*V$12)","v":0},0,0,0,0,0,0,0,0]
["Professional and Special Services",{"$f":"'(3) Overall Detailed Costs'!F166","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU52","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU105","v":0},0,0,0,0,{"$f":"SUM($E51*I$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transportation"]
["Transportation",{"$f":"'(3) Overall Detailed Costs'!F168","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU54","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU107","v":0},{"$f":"B53-C53-D53","v":0},{"$f":"SUM($E53*F$12)","v":0},0,0,0,{"$f":"SUM($E53*J$12)","v":0},0,0,0,0,0,0,0,{"$f":"SUM($E53*R$12)","v":0},0,0,0,{"$f":"SUM($E53*V$12)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J53:AC53)","v":0}]
["Travel",{"$f":"'(3) Overall Detailed Costs'!F169","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU55","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU108","v":0},{"$f":"B54-C54-D54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J54:AC54)","v":0}]
["Gas, Oil, & Maintenance - Vehicles",{"$f":"'(3) Overall Detailed Costs'!F170","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU56","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J55:AC55)","v":0}]
["Rents & Leases - Vehicles",{"$f":"'(3) Overall Detailed Costs'!F171","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU57","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J56:AC56)","v":0}]
["Depreciation - Vehicles",{"$f":"'(3) Overall Detailed Costs'!F172","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU58","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J57:AC57)","v":0}]
["Other Costs"]
["Administrative Indirect Costs",{"$f":"'(3) Overall Detailed Costs'!F174","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU60","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CU113","v":0},0,{"$f":"SUM($E59*F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J59:AC59)","v":0}]
[]
["Adjusted Costs, As Allocated",{"$f":"SUM(B14:B59)","v":0},{"$f":"SUM(C14:C59)","v":0},{"$f":"SUM(D14:D59)","v":0},{"$f":"SUM(E14:E59)","v":0},{"$f":"SUM($E61*F$12)","v":0},{"$f":"SUM($E61*G$12)","v":0},{"$f":"SUM($E61*H$12)","v":0},{"$f":"SUM($E61*I$12)","v":0},{"$f":"SUM(J14:J59)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V14:V59)","v":0},0,0,0,0,0,0,0,0]
["DMC Unallowable/Direct Costs",null,null,null,null,{"$f":"'(25) NTP Detailed Adjustments'!F115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!J115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!N115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!R115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!V115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!Z115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!AD115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!AH115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!AL115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!AP115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!AT115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!AX115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!BB115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!BF115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!BJ115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!BN115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!BR115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!BV115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!BZ115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CD115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CH115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CL115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CP115","v":0},{"$f":"'(25) NTP Detailed Adjustments'!CT115","v":0},{"$f":"SUM(J62:AC62)","v":0}]
["Overall Total Costs, As Allocated",null,null,null,null,{"$f":"+F61+F62","v":0},{"$f":"+G61+G62","v":0},{"$f":"+H61+H62","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R61+R62","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["COST ALLOCATION WORKSHEET  PART II"]
[]
[null,"NTP Dosing Methadone - Non Perinatal ",null,null,null,"NTP Dosing Buprenorphine - Non Perinatal ",null,null,null,"NTP Dosing Disulfiram - Non Perinatal ",null,null,null,"NTP Dosing Naloxone - Non Perinatal ",null,null,null,"NTP Individual - Non Perinatal ",null,null,null,"NTP Group - Non Perinatal",null,null,null,"NTP - Case Management Non Perinatal",null,null,null,"NTP - Physician Consultation Non Perinatal",null,null,null,"NTP Recovery Services - Individual Non Perinatal",null,null,null,"NTP Recovery Services - Group Non Perinatal",null,null,null,"NTP - Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",null,null,null,"NTP - Recovery Services - Case Management Non Perinatal",null,null,null,"NTP Dosing Methadone - Perinatal ",null,null,null,"NTP Dosing Buprenorphine - Perinatal ",null,null,null,"NTP Dosing Disulfiram - Perinatal ",null,null,null,"NTP Dosing Naloxone - Perinatal ",null,null,null,"NTP Individual - Perinatal ",null,null,null,"NTP Group - Perinatal ",null,null,null,"NTP - Case Management Perinatal",null,null,null,"NTP - Physician Consultation Perinatal",null,null,null,"NTP - Recovery Services - Individual  Perinatal",null,null,null,"NTP - Recovery Services - Group Perinatal",null,null,null,"NTP - Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",null,null,null,"NTP - Recovery Services - Case Management Perinatal"]
[null,"PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL"]
[null,{"$f":"'(26) NTP Cost Allocation'!C77","v":0},{"$f":"'(26) NTP Cost Allocation'!D77","v":0},{"$f":"'(26) NTP Cost Allocation'!E77","v":0},{"$f":"SUM(B69:D69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C82","v":0},{"$f":"'(26) NTP Cost Allocation'!D82","v":0},{"$f":"'(26) NTP Cost Allocation'!E82","v":0},{"$f":"SUM(F69:H69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C87","v":0},{"$f":"'(26) NTP Cost Allocation'!D87","v":0},{"$f":"'(26) NTP Cost Allocation'!E87","v":0},{"$f":"SUM(J69:L69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C92","v":0},{"$f":"'(26) NTP Cost Allocation'!D92","v":0},{"$f":"'(26) NTP Cost Allocation'!E92","v":0},{"$f":"SUM(N69:P69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C97","v":0},{"$f":"'(26) NTP Cost Allocation'!D97","v":0},{"$f":"'(26) NTP Cost Allocation'!E97","v":0},{"$f":"SUM(R69:T69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C103","v":0},{"$f":"'(26) NTP Cost Allocation'!D103","v":0},{"$f":"'(26) NTP Cost Allocation'!E103","v":0},{"$f":"SUM(V69:X69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C147","v":0},{"$f":"'(26) NTP Cost Allocation'!D147","v":0},{"$f":"'(26) NTP Cost Allocation'!E147","v":0},{"$f":"SUM(Z69:AB69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C153","v":0},{"$f":"'(26) NTP Cost Allocation'!D153","v":0},{"$f":"'(26) NTP Cost Allocation'!E153","v":0},{"$f":"SUM(AD69:AF69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C159","v":0},{"$f":"'(26) NTP Cost Allocation'!D159","v":0},{"$f":"'(26) NTP Cost Allocation'!E159","v":0},{"$f":"SUM(AH69:AJ69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C165","v":0},{"$f":"'(26) NTP Cost Allocation'!D165","v":0},{"$f":"'(26) NTP Cost Allocation'!E165","v":0},{"$f":"SUM(AL69:AN69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C171","v":0},{"$f":"'(26) NTP Cost Allocation'!D171","v":0},{"$f":"'(26) NTP Cost Allocation'!E171","v":0},{"$f":"SUM(AP69:AR69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C177","v":0},{"$f":"'(26) NTP Cost Allocation'!D177","v":0},{"$f":"'(26) NTP Cost Allocation'!E177","v":0},{"$f":"SUM(AT69:AV69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C109","v":0},{"$f":"'(26) NTP Cost Allocation'!D109","v":0},{"$f":"'(26) NTP Cost Allocation'!E109","v":0},{"$f":"SUM(AX69:AZ69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C114","v":0},{"$f":"'(26) NTP Cost Allocation'!D114","v":0},{"$f":"'(26) NTP Cost Allocation'!E114","v":0},{"$f":"SUM(BB69:BD69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C119","v":0},{"$f":"'(26) NTP Cost Allocation'!D119","v":0},{"$f":"'(26) NTP Cost Allocation'!E119","v":0},{"$f":"SUM(BF69:BH69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C124","v":0},{"$f":"'(26) NTP Cost Allocation'!D124","v":0},{"$f":"'(26) NTP Cost Allocation'!E124","v":0},{"$f":"SUM(BJ69:BL69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C129","v":0},{"$f":"'(26) NTP Cost Allocation'!D129","v":0},{"$f":"'(26) NTP Cost Allocation'!E129","v":0},{"$f":"SUM(BN69:BP69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C135","v":0},{"$f":"'(26) NTP Cost Allocation'!D135","v":0},{"$f":"'(26) NTP Cost Allocation'!E135","v":0},{"$f":"SUM(BR69:BT69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C183","v":0},{"$f":"'(26) NTP Cost Allocation'!D183","v":0},{"$f":"'(26) NTP Cost Allocation'!E183","v":0},{"$f":"SUM(BV69:BX69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C189","v":0},{"$f":"'(26) NTP Cost Allocation'!D189","v":0},{"$f":"'(26) NTP Cost Allocation'!E189","v":0},{"$f":"SUM(BZ69:CB69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C195","v":0},{"$f":"'(26) NTP Cost Allocation'!D195","v":0},{"$f":"'(26) NTP Cost Allocation'!E195","v":0},{"$f":"SUM(CD69:CF69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C201","v":0},{"$f":"'(26) NTP Cost Allocation'!D201","v":0},{"$f":"'(26) NTP Cost Allocation'!E201","v":0},{"$f":"SUM(CH69:CJ69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C207","v":0},{"$f":"'(26) NTP Cost Allocation'!D207","v":0},{"$f":"'(26) NTP Cost Allocation'!E207","v":0},{"$f":"SUM(CL69:CN69)","v":0},{"$f":"'(26) NTP Cost Allocation'!C213","v":0},{"$f":"'(26) NTP Cost Allocation'!D213","v":0},{"$f":"'(26) NTP Cost Allocation'!E213","v":0},{"$f":"SUM(CP69:CR69)","v":0}]
["Personnel Services"]
["Salary and Wages",{"$f":"IF($F13>0,$F13*B$69,0)+'(25) NTP Detailed Adjustments'!C15+'(25) NTP Detailed Adjustments'!C68","v":0},{"$f":"IF($F13>0,$F13*C$69,0)+'(25) NTP Detailed Adjustments'!D15+'(25) NTP Detailed Adjustments'!D68","v":0},{"$f":"IF($F13>0,$F13*D$69,0)+'(25) NTP Detailed Adjustments'!E15+'(25) NTP Detailed Adjustments'!E68","v":0},{"$f":"SUM(B71:D71)","v":0},{"$f":"IF($G13>0,$G13*F$69,0)+'(25) NTP Detailed Adjustments'!G15+'(25) NTP Detailed Adjustments'!G68","v":0},{"$f":"IF($G13>0,$G13*G$69,0)+'(25) NTP Detailed Adjustments'!H15+'(25) NTP Detailed Adjustments'!H68","v":0},{"$f":"IF($G13>0,$G13*H$69,0)+'(25) NTP Detailed Adjustments'!I15+'(25) NTP Detailed Adjustments'!I68","v":0},{"$f":"SUM(F71:H71)","v":0},{"$f":"IF($H13>0,$H13*J$69,0)+'(25) NTP Detailed Adjustments'!K15+'(25) NTP Detailed Adjustments'!K68","v":0},{"$f":"IF($H13>0,$H13*K$69,0)+'(25) NTP Detailed Adjustments'!L15+'(25) NTP Detailed Adjustments'!L68","v":0},{"$f":"IF($H13>0,$H13*L$69,0)+'(25) NTP Detailed Adjustments'!M15+'(25) NTP Detailed Adjustments'!M68","v":0},{"$f":"SUM(J71:L71)","v":0},{"$f":"IF($I13>0,$I13*N$69,0)+'(25) NTP Detailed Adjustments'!O15+'(25) NTP Detailed Adjustments'!O68","v":0},{"$f":"IF($I13>0,$I13*O$69,0)+'(25) NTP Detailed Adjustments'!P15+'(25) NTP Detailed Adjustments'!P68","v":0},{"$f":"IF($I13>0,$I13*P$69,0)+'(25) NTP Detailed Adjustments'!Q15+'(25) NTP Detailed Adjustments'!Q68","v":0},{"$f":"SUM(N71:P71)","v":0},{"$f":"IF($J14>0,$J14*R$69,0)+'(25) NTP Detailed Adjustments'!S15+'(25) NTP Detailed Adjustments'!S68","v":0},{"$f":"IF($J14>0,$J14*S$69,0)+'(25) NTP Detailed Adjustments'!T15+'(25) NTP Detailed Adjustments'!T68","v":0},{"$f":"IF($J14>0,$J14*T$69,0)+'(25) NTP Detailed Adjustments'!U15+'(25) NTP Detailed Adjustments'!U68","v":0},{"$f":"SUM(R71:T71)","v":0},{"$f":"IF($K14>0,$K14*V$69,0)+'(25) NTP Detailed Adjustments'!W15+'(25) NTP Detailed Adjustments'!W68","v":0},{"$f":"IF($K14>0,$K14*W$69,0)+'(25) NTP Detailed Adjustments'!X15+'(25) NTP Detailed Adjustments'!X68","v":0},{"$f":"IF($K14>0,$K14*X$69,0)+'(25) NTP Detailed Adjustments'!Y15+'(25) NTP Detailed Adjustments'!Y68","v":0},{"$f":"SUM(V71:X71)","v":0},{"$f":"IF($L14>0,$L14*Z$69,0)+'(25) NTP Detailed Adjustments'!AA15+'(25) NTP Detailed Adjustments'!AA68","v":0},{"$f":"IF($L14>0,$L14*AA$69,0)+'(25) NTP Detailed Adjustments'!AB15+'(25) NTP Detailed Adjustments'!AB68","v":0},{"$f":"IF($L14>0,$L14*AB$69,0)+'(25) NTP Detailed Adjustments'!AC15+'(25) NTP Detailed Adjustments'!AC68","v":0},{"$f":"SUM(Z71:AB71)","v":0},{"$f":"IF($M14>0,$M14*AD$69,0)+'(25) NTP Detailed Adjustments'!AE15+'(25) NTP Detailed Adjustments'!AE68","v":0},{"$f":"IF($M14>0,$M14*AE$69,0)+'(25) NTP Detailed Adjustments'!AF15+'(25) NTP Detailed Adjustments'!AF68","v":0},{"$f":"IF($M14>0,$M14*AF$69,0)+'(25) NTP Detailed Adjustments'!AG15+'(25) NTP Detailed Adjustments'!AG68","v":0},{"$f":"SUM(AD71:AF71)","v":0},{"$f":"IF($N14>0,$N14*AH$69,0)+'(25) NTP Detailed Adjustments'!AI15+'(25) NTP Detailed Adjustments'!AI68","v":0},{"$f":"IF($N14>0,$N14*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ15+'(25) NTP Detailed Adjustments'!AJ68","v":0},{"$f":"IF($N14>0,$N14*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK15+'(25) NTP Detailed Adjustments'!AK68","v":0},{"$f":"SUM(AH71:AJ71)","v":0},{"$f":"IF($O14>0,$O14*AL$69,0)+'(25) NTP Detailed Adjustments'!AM15+'(25) NTP Detailed Adjustments'!AM68","v":0},{"$f":"IF($O14>0,$O14*AM$69,0)+'(25) NTP Detailed Adjustments'!AN15+'(25) NTP Detailed Adjustments'!AN68","v":0},{"$f":"IF($O14>0,$O14*AN$69,0)+'(25) NTP Detailed Adjustments'!AO15+'(25) NTP Detailed Adjustments'!AO68","v":0},{"$f":"SUM(AL71:AN71)","v":0},{"$f":"IF($P14>0,$P14*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ15+'(25) NTP Detailed Adjustments'!AQ68","v":0},{"$f":"IF($P14>0,$P14*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR15+'(25) NTP Detailed Adjustments'!AR68","v":0},{"$f":"IF($P14>0,$P14*AR$69,0)+'(25) NTP Detailed Adjustments'!AS15+'(25) NTP Detailed Adjustments'!AS68","v":0},{"$f":"SUM(AP71:AR71)","v":0},{"$f":"IF($Q14>0,$Q14*AT$69,0)+'(25) NTP Detailed Adjustments'!AU15+'(25) NTP Detailed Adjustments'!AU68","v":0},{"$f":"IF($Q14>0,$Q14*AU$69,0)+'(25) NTP Detailed Adjustments'!AV15+'(25) NTP Detailed Adjustments'!AV68","v":0},{"$f":"IF($Q14>0,$Q14*AV$69,0)+'(25) NTP Detailed Adjustments'!AW15+'(25) NTP Detailed Adjustments'!AW68","v":0},{"$f":"SUM(AT71:AV71)","v":0},{"$f":"IF($R14>0,$R14*AX$69,0)+'(25) NTP Detailed Adjustments'!AY15+'(25) NTP Detailed Adjustments'!AY68","v":0},{"$f":"IF($R14>0,$R14*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ15+'(25) NTP Detailed Adjustments'!AZ68","v":0},{"$f":"IF($R14>0,$R14*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA15+'(25) NTP Detailed Adjustments'!BA68","v":0},{"$f":"SUM(AX71:AZ71)","v":0},{"$f":"IF($S14>0,$S14*BB$69,0)+'(25) NTP Detailed Adjustments'!BC15+'(25) NTP Detailed Adjustments'!BC68","v":0},{"$f":"IF($S14>0,$S14*BC$69,0)+'(25) NTP Detailed Adjustments'!BD15+'(25) NTP Detailed Adjustments'!BD68","v":0},{"$f":"IF($S14>0,$S14*BD$69,0)+'(25) NTP Detailed Adjustments'!BE15+'(25) NTP Detailed Adjustments'!BE68","v":0},{"$f":"SUM(BB71:BD71)","v":0},{"$f":"IF($T14>0,$T14*BF$69,0)+'(25) NTP Detailed Adjustments'!BG15+'(25) NTP Detailed Adjustments'!BG68","v":0},{"$f":"IF($T14>0,$T14*BG$69,0)+'(25) NTP Detailed Adjustments'!BH15+'(25) NTP Detailed Adjustments'!BH68","v":0},{"$f":"IF($T14>0,$T14*BH$69,0)+'(25) NTP Detailed Adjustments'!BI15+'(25) NTP Detailed Adjustments'!BI68","v":0},{"$f":"SUM(BF71:BH71)","v":0},{"$f":"IF($U14>0,$U14*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK15+'(25) NTP Detailed Adjustments'!BK68","v":0},{"$f":"IF($U14>0,$U14*BK$69,0)+'(25) NTP Detailed Adjustments'!BL15+'(25) NTP Detailed Adjustments'!BL68","v":0},{"$f":"IF($U14>0,$U14*BL$69,0)+'(25) NTP Detailed Adjustments'!BM15+'(25) NTP Detailed Adjustments'!BM68","v":0},{"$f":"SUM(BJ71:BL71)","v":0},{"$f":"IF($V14>0,$V14*BN$69,0)+'(25) NTP Detailed Adjustments'!BO15+'(25) NTP Detailed Adjustments'!BO68","v":0},{"$f":"IF($V14>0,$V14*BO$69,0)+'(25) NTP Detailed Adjustments'!BP15+'(25) NTP Detailed Adjustments'!BP68","v":0},{"$f":"IF($V14>0,$V14*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ15+'(25) NTP Detailed Adjustments'!BQ68","v":0},{"$f":"SUM(BN71:BP71)","v":0},{"$f":"IF($W14>0,$W14*BR$69,0)+'(25) NTP Detailed Adjustments'!BS15+'(25) NTP Detailed Adjustments'!BS68","v":0},{"$f":"IF($W14>0,$W14*BS$69,0)+'(25) NTP Detailed Adjustments'!BT15+'(25) NTP Detailed Adjustments'!BT68","v":0},{"$f":"IF($W14>0,$W14*BT$69,0)+'(25) NTP Detailed Adjustments'!BU15+'(25) NTP Detailed Adjustments'!BU68","v":0},{"$f":"SUM(BR71:BT71)","v":0},{"$f":"IF($X14>0,$X14*BV$69,0)+'(25) NTP Detailed Adjustments'!BW15+'(25) NTP Detailed Adjustments'!BW68","v":0},{"$f":"IF($X14>0,$X14*BW$69,0)+'(25) NTP Detailed Adjustments'!BX15+'(25) NTP Detailed Adjustments'!BX68","v":0},{"$f":"IF($X14>0,$X14*BX$69,0)+'(25) NTP Detailed Adjustments'!BY15+'(25) NTP Detailed Adjustments'!BY68","v":0},{"$f":"SUM(BV71:BX71)","v":0},{"$f":"IF($Y14>0,$Y14*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA15+'(25) NTP Detailed Adjustments'!CA68","v":0},{"$f":"IF($Y14>0,$Y14*CA$69,0)+'(25) NTP Detailed Adjustments'!CB15+'(25) NTP Detailed Adjustments'!CB68","v":0},{"$f":"IF($Y14>0,$Y14*CB$69,0)+'(25) NTP Detailed Adjustments'!CC15+'(25) NTP Detailed Adjustments'!CC68","v":0},{"$f":"SUM(BZ71:CB71)","v":0},{"$f":"IF($Z14>0,$Z14*CD$69,0)+'(25) NTP Detailed Adjustments'!CE15+'(25) NTP Detailed Adjustments'!CE68","v":0},{"$f":"IF($Z14>0,$Z14*CE$69,0)+'(25) NTP Detailed Adjustments'!CF15+'(25) NTP Detailed Adjustments'!CF68","v":0},{"$f":"IF($Z14>0,$Z14*CF$69,0)+'(25) NTP Detailed Adjustments'!CG15+'(25) NTP Detailed Adjustments'!CG68","v":0},{"$f":"SUM(CD71:CF71)","v":0},{"$f":"IF($AA14>0,$AA14*CH$69,0)+'(25) NTP Detailed Adjustments'!CI15+'(25) NTP Detailed Adjustments'!CI68","v":0},{"$f":"IF($AA14>0,$AA14*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ15+'(25) NTP Detailed Adjustments'!CJ68","v":0},{"$f":"IF($AA14>0,$AA14*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK15+'(25) NTP Detailed Adjustments'!CK68","v":0},{"$f":"SUM(CH71:CJ71)","v":0},{"$f":"IF($AB14>0,$AB14*CL$69,0)+'(25) NTP Detailed Adjustments'!CM15+'(25) NTP Detailed Adjustments'!CM68","v":0},{"$f":"IF($AB14>0,$AB14*CM$69,0)+'(25) NTP Detailed Adjustments'!CN15+'(25) NTP Detailed Adjustments'!CN68","v":0},{"$f":"IF($AB14>0,$AB14*CN$69,0)+'(25) NTP Detailed Adjustments'!CO15+'(25) NTP Detailed Adjustments'!CO68","v":0},{"$f":"SUM(CL71:CN71)","v":0},{"$f":"IF($AC14>0,$AC14*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ15+'(25) NTP Detailed Adjustments'!CQ68","v":0},{"$f":"IF($AC14>0,$AC14*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR15+'(25) NTP Detailed Adjustments'!CR68","v":0},{"$f":"IF($AC14>0,$AC14*CR$69,0)+'(25) NTP Detailed Adjustments'!CS15+'(25) NTP Detailed Adjustments'!CS68","v":0},{"$f":"SUM(CP71:CR71)","v":0}]
["Employee Benefits",{"$f":"IF($F14>0,$F14*B$69,0)+'(25) NTP Detailed Adjustments'!C16+'(25) NTP Detailed Adjustments'!C69","v":0},{"$f":"IF($F14>0,$F14*C$69,0)+'(25) NTP Detailed Adjustments'!D16+'(25) NTP Detailed Adjustments'!D69","v":0},{"$f":"IF($F14>0,$F14*D$69,0)+'(25) NTP Detailed Adjustments'!E16+'(25) NTP Detailed Adjustments'!E69","v":0},{"$f":"SUM(B72:D72)","v":0},{"$f":"IF($G14>0,$G14*F$69,0)+'(25) NTP Detailed Adjustments'!G16+'(25) NTP Detailed Adjustments'!G69","v":0},{"$f":"IF($G14>0,$G14*G$69,0)+'(25) NTP Detailed Adjustments'!H16+'(25) NTP Detailed Adjustments'!H69","v":0},{"$f":"IF($G14>0,$G14*H$69,0)+'(25) NTP Detailed Adjustments'!I16+'(25) NTP Detailed Adjustments'!I69","v":0},{"$f":"SUM(F72:H72)","v":0},{"$f":"IF($H14>0,$H14*J$69,0)+'(25) NTP Detailed Adjustments'!K16+'(25) NTP Detailed Adjustments'!K69","v":0},{"$f":"IF($H14>0,$H14*K$69,0)+'(25) NTP Detailed Adjustments'!L16+'(25) NTP Detailed Adjustments'!L69","v":0},{"$f":"IF($H14>0,$H14*L$69,0)+'(25) NTP Detailed Adjustments'!M16+'(25) NTP Detailed Adjustments'!M69","v":0},{"$f":"SUM(J72:L72)","v":0},{"$f":"IF($I14>0,$I14*N$69,0)+'(25) NTP Detailed Adjustments'!O16+'(25) NTP Detailed Adjustments'!O69","v":0},{"$f":"IF($I14>0,$I14*O$69,0)+'(25) NTP Detailed Adjustments'!P16+'(25) NTP Detailed Adjustments'!P69","v":0},{"$f":"IF($I14>0,$I14*P$69,0)+'(25) NTP Detailed Adjustments'!Q16+'(25) NTP Detailed Adjustments'!Q69","v":0},{"$f":"SUM(N72:P72)","v":0},{"$f":"IF($J15>0,$J15*R$69,0)+'(25) NTP Detailed Adjustments'!S16+'(25) NTP Detailed Adjustments'!S69","v":0},{"$f":"IF($J15>0,$J15*S$69,0)+'(25) NTP Detailed Adjustments'!T16+'(25) NTP Detailed Adjustments'!T69","v":0},{"$f":"IF($J15>0,$J15*T$69,0)+'(25) NTP Detailed Adjustments'!U16+'(25) NTP Detailed Adjustments'!U69","v":0},{"$f":"SUM(R72:T72)","v":0},{"$f":"IF($K15>0,$K15*V$69,0)+'(25) NTP Detailed Adjustments'!W16+'(25) NTP Detailed Adjustments'!W69","v":0},{"$f":"IF($K15>0,$K15*W$69,0)+'(25) NTP Detailed Adjustments'!X16+'(25) NTP Detailed Adjustments'!X69","v":0},{"$f":"IF($K15>0,$K15*X$69,0)+'(25) NTP Detailed Adjustments'!Y16+'(25) NTP Detailed Adjustments'!Y69","v":0},{"$f":"SUM(V72:X72)","v":0},{"$f":"IF($L15>0,$L15*Z$69,0)+'(25) NTP Detailed Adjustments'!AA16+'(25) NTP Detailed Adjustments'!AA69","v":0},{"$f":"IF($L15>0,$L15*AA$69,0)+'(25) NTP Detailed Adjustments'!AB16+'(25) NTP Detailed Adjustments'!AB69","v":0},{"$f":"IF($L15>0,$L15*AB$69,0)+'(25) NTP Detailed Adjustments'!AC16+'(25) NTP Detailed Adjustments'!AC69","v":0},{"$f":"SUM(Z72:AB72)","v":0},{"$f":"IF($M15>0,$M15*AD$69,0)+'(25) NTP Detailed Adjustments'!AE16+'(25) NTP Detailed Adjustments'!AE69","v":0},{"$f":"IF($M15>0,$M15*AE$69,0)+'(25) NTP Detailed Adjustments'!AF16+'(25) NTP Detailed Adjustments'!AF69","v":0},{"$f":"IF($M15>0,$M15*AF$69,0)+'(25) NTP Detailed Adjustments'!AG16+'(25) NTP Detailed Adjustments'!AG69","v":0},{"$f":"SUM(AD72:AF72)","v":0},{"$f":"IF($N15>0,$N15*AH$69,0)+'(25) NTP Detailed Adjustments'!AI16+'(25) NTP Detailed Adjustments'!AI69","v":0},{"$f":"IF($N15>0,$N15*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ16+'(25) NTP Detailed Adjustments'!AJ69","v":0},{"$f":"IF($N15>0,$N15*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK16+'(25) NTP Detailed Adjustments'!AK69","v":0},{"$f":"SUM(AH72:AJ72)","v":0},{"$f":"IF($O15>0,$O15*AL$69,0)+'(25) NTP Detailed Adjustments'!AM16+'(25) NTP Detailed Adjustments'!AM69","v":0},{"$f":"IF($O15>0,$O15*AM$69,0)+'(25) NTP Detailed Adjustments'!AN16+'(25) NTP Detailed Adjustments'!AN69","v":0},{"$f":"IF($O15>0,$O15*AN$69,0)+'(25) NTP Detailed Adjustments'!AO16+'(25) NTP Detailed Adjustments'!AO69","v":0},{"$f":"SUM(AL72:AN72)","v":0},{"$f":"IF($P15>0,$P15*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ16+'(25) NTP Detailed Adjustments'!AQ69","v":0},{"$f":"IF($P15>0,$P15*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR16+'(25) NTP Detailed Adjustments'!AR69","v":0},{"$f":"IF($P15>0,$P15*AR$69,0)+'(25) NTP Detailed Adjustments'!AS16+'(25) NTP Detailed Adjustments'!AS69","v":0},{"$f":"SUM(AP72:AR72)","v":0},{"$f":"IF($Q15>0,$Q15*AT$69,0)+'(25) NTP Detailed Adjustments'!AU16+'(25) NTP Detailed Adjustments'!AU69","v":0},{"$f":"IF($Q15>0,$Q15*AU$69,0)+'(25) NTP Detailed Adjustments'!AV16+'(25) NTP Detailed Adjustments'!AV69","v":0},{"$f":"IF($Q15>0,$Q15*AV$69,0)+'(25) NTP Detailed Adjustments'!AW16+'(25) NTP Detailed Adjustments'!AW69","v":0},{"$f":"SUM(AT72:AV72)","v":0},{"$f":"IF($R15>0,$R15*AX$69,0)+'(25) NTP Detailed Adjustments'!AY16+'(25) NTP Detailed Adjustments'!AY69","v":0},{"$f":"IF($R15>0,$R15*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ16+'(25) NTP Detailed Adjustments'!AZ69","v":0},{"$f":"IF($R15>0,$R15*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA16+'(25) NTP Detailed Adjustments'!BA69","v":0},{"$f":"SUM(AX72:AZ72)","v":0},{"$f":"IF($S15>0,$S15*BB$69,0)+'(25) NTP Detailed Adjustments'!BC16+'(25) NTP Detailed Adjustments'!BC69","v":0},{"$f":"IF($S15>0,$S15*BC$69,0)+'(25) NTP Detailed Adjustments'!BD16+'(25) NTP Detailed Adjustments'!BD69","v":0},{"$f":"IF($S15>0,$S15*BD$69,0)+'(25) NTP Detailed Adjustments'!BE16+'(25) NTP Detailed Adjustments'!BE69","v":0},{"$f":"SUM(BB72:BD72)","v":0},{"$f":"IF($T15>0,$T15*BF$69,0)+'(25) NTP Detailed Adjustments'!BG16+'(25) NTP Detailed Adjustments'!BG69","v":0},{"$f":"IF($T15>0,$T15*BG$69,0)+'(25) NTP Detailed Adjustments'!BH16+'(25) NTP Detailed Adjustments'!BH69","v":0},{"$f":"IF($T15>0,$T15*BH$69,0)+'(25) NTP Detailed Adjustments'!BI16+'(25) NTP Detailed Adjustments'!BI69","v":0},{"$f":"SUM(BF72:BH72)","v":0},{"$f":"IF($U15>0,$U15*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK16+'(25) NTP Detailed Adjustments'!BK69","v":0},{"$f":"IF($U15>0,$U15*BK$69,0)+'(25) NTP Detailed Adjustments'!BL16+'(25) NTP Detailed Adjustments'!BL69","v":0},{"$f":"IF($U15>0,$U15*BL$69,0)+'(25) NTP Detailed Adjustments'!BM16+'(25) NTP Detailed Adjustments'!BM69","v":0},{"$f":"SUM(BJ72:BL72)","v":0},{"$f":"IF($V15>0,$V15*BN$69,0)+'(25) NTP Detailed Adjustments'!BO16+'(25) NTP Detailed Adjustments'!BO69","v":0},{"$f":"IF($V15>0,$V15*BO$69,0)+'(25) NTP Detailed Adjustments'!BP16+'(25) NTP Detailed Adjustments'!BP69","v":0},{"$f":"IF($V15>0,$V15*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ16+'(25) NTP Detailed Adjustments'!BQ69","v":0},{"$f":"SUM(BN72:BP72)","v":0},{"$f":"IF($W15>0,$W15*BR$69,0)+'(25) NTP Detailed Adjustments'!BS16+'(25) NTP Detailed Adjustments'!BS69","v":0},{"$f":"IF($W15>0,$W15*BS$69,0)+'(25) NTP Detailed Adjustments'!BT16+'(25) NTP Detailed Adjustments'!BT69","v":0},{"$f":"IF($W15>0,$W15*BT$69,0)+'(25) NTP Detailed Adjustments'!BU16+'(25) NTP Detailed Adjustments'!BU69","v":0},{"$f":"SUM(BR72:BT72)","v":0},{"$f":"IF($X15>0,$X15*BV$69,0)+'(25) NTP Detailed Adjustments'!BW16+'(25) NTP Detailed Adjustments'!BW69","v":0},{"$f":"IF($X15>0,$X15*BW$69,0)+'(25) NTP Detailed Adjustments'!BX16+'(25) NTP Detailed Adjustments'!BX69","v":0},{"$f":"IF($X15>0,$X15*BX$69,0)+'(25) NTP Detailed Adjustments'!BY16+'(25) NTP Detailed Adjustments'!BY69","v":0},{"$f":"SUM(BV72:BX72)","v":0},{"$f":"IF($Y15>0,$Y15*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA16+'(25) NTP Detailed Adjustments'!CA69","v":0},{"$f":"IF($Y15>0,$Y15*CA$69,0)+'(25) NTP Detailed Adjustments'!CB16+'(25) NTP Detailed Adjustments'!CB69","v":0},{"$f":"IF($Y15>0,$Y15*CB$69,0)+'(25) NTP Detailed Adjustments'!CC16+'(25) NTP Detailed Adjustments'!CC69","v":0},{"$f":"SUM(BZ72:CB72)","v":0},{"$f":"IF($Z15>0,$Z15*CD$69,0)+'(25) NTP Detailed Adjustments'!CE16+'(25) NTP Detailed Adjustments'!CE69","v":0},{"$f":"IF($Z15>0,$Z15*CE$69,0)+'(25) NTP Detailed Adjustments'!CF16+'(25) NTP Detailed Adjustments'!CF69","v":0},{"$f":"IF($Z15>0,$Z15*CF$69,0)+'(25) NTP Detailed Adjustments'!CG16+'(25) NTP Detailed Adjustments'!CG69","v":0},{"$f":"SUM(CD72:CF72)","v":0},{"$f":"IF($AA15>0,$AA15*CH$69,0)+'(25) NTP Detailed Adjustments'!CI16+'(25) NTP Detailed Adjustments'!CI69","v":0},{"$f":"IF($AA15>0,$AA15*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ16+'(25) NTP Detailed Adjustments'!CJ69","v":0},{"$f":"IF($AA15>0,$AA15*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK16+'(25) NTP Detailed Adjustments'!CK69","v":0},{"$f":"SUM(CH72:CJ72)","v":0},{"$f":"IF($AB15>0,$AB15*CL$69,0)+'(25) NTP Detailed Adjustments'!CM16+'(25) NTP Detailed Adjustments'!CM69","v":0},{"$f":"IF($AB15>0,$AB15*CM$69,0)+'(25) NTP Detailed Adjustments'!CN16+'(25) NTP Detailed Adjustments'!CN69","v":0},{"$f":"IF($AB15>0,$AB15*CN$69,0)+'(25) NTP Detailed Adjustments'!CO16+'(25) NTP Detailed Adjustments'!CO69","v":0},{"$f":"SUM(CL72:CN72)","v":0},{"$f":"IF($AC15>0,$AC15*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ16+'(25) NTP Detailed Adjustments'!CQ69","v":0},{"$f":"IF($AC15>0,$AC15*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR16+'(25) NTP Detailed Adjustments'!CR69","v":0},{"$f":"IF($AC15>0,$AC15*CR$69,0)+'(25) NTP Detailed Adjustments'!CS16+'(25) NTP Detailed Adjustments'!CS69","v":0},{"$f":"SUM(CP72:CR72)","v":0}]
["Equipment, Materials and Supplies"]
["Depreciation - Equipment",{"$f":"IF($F16>0,$F16*B$69,0)+'(25) NTP Detailed Adjustments'!C18+'(25) NTP Detailed Adjustments'!C71","v":0},{"$f":"IF($F16>0,$F16*C$69,0)+'(25) NTP Detailed Adjustments'!D18+'(25) NTP Detailed Adjustments'!D71","v":0},{"$f":"IF($F16>0,$F16*D$69,0)+'(25) NTP Detailed Adjustments'!E18+'(25) NTP Detailed Adjustments'!E71","v":0},{"$f":"SUM(B74:D74)","v":0},{"$f":"IF($G16>0,$G16*F$69,0)+'(25) NTP Detailed Adjustments'!G18+'(25) NTP Detailed Adjustments'!G71","v":0},{"$f":"IF($G16>0,$G16*G$69,0)+'(25) NTP Detailed Adjustments'!H18+'(25) NTP Detailed Adjustments'!H71","v":0},{"$f":"IF($G16>0,$G16*H$69,0)+'(25) NTP Detailed Adjustments'!I18+'(25) NTP Detailed Adjustments'!I71","v":0},{"$f":"SUM(F74:H74)","v":0},{"$f":"IF($H16>0,$H16*J$69,0)+'(25) NTP Detailed Adjustments'!K18+'(25) NTP Detailed Adjustments'!K71","v":0},{"$f":"IF($H16>0,$H16*K$69,0)+'(25) NTP Detailed Adjustments'!L18+'(25) NTP Detailed Adjustments'!L71","v":0},{"$f":"IF($H16>0,$H16*L$69,0)+'(25) NTP Detailed Adjustments'!M18+'(25) NTP Detailed Adjustments'!M71","v":0},{"$f":"SUM(J74:L74)","v":0},{"$f":"IF($I16>0,$I16*N$69,0)+'(25) NTP Detailed Adjustments'!O18+'(25) NTP Detailed Adjustments'!O71","v":0},{"$f":"IF($I16>0,$I16*O$69,0)+'(25) NTP Detailed Adjustments'!P18+'(25) NTP Detailed Adjustments'!P71","v":0},{"$f":"IF($I16>0,$I16*P$69,0)+'(25) NTP Detailed Adjustments'!Q18+'(25) NTP Detailed Adjustments'!Q71","v":0},{"$f":"SUM(N74:P74)","v":0},{"$f":"IF($J17>0,$J17*R$69,0)+'(25) NTP Detailed Adjustments'!S18+'(25) NTP Detailed Adjustments'!S71","v":0},{"$f":"IF($J17>0,$J17*S$69,0)+'(25) NTP Detailed Adjustments'!T18+'(25) NTP Detailed Adjustments'!T71","v":0},{"$f":"IF($J17>0,$J17*T$69,0)+'(25) NTP Detailed Adjustments'!U18+'(25) NTP Detailed Adjustments'!U71","v":0},{"$f":"SUM(R74:T74)","v":0},{"$f":"IF($K17>0,$K17*V$69,0)+'(25) NTP Detailed Adjustments'!W18+'(25) NTP Detailed Adjustments'!W71","v":0},{"$f":"IF($K17>0,$K17*W$69,0)+'(25) NTP Detailed Adjustments'!X18+'(25) NTP Detailed Adjustments'!X71","v":0},{"$f":"IF($K17>0,$K17*X$69,0)+'(25) NTP Detailed Adjustments'!Y18+'(25) NTP Detailed Adjustments'!Y71","v":0},{"$f":"SUM(V74:X74)","v":0},{"$f":"IF($L17>0,$L17*Z$69,0)+'(25) NTP Detailed Adjustments'!AA18+'(25) NTP Detailed Adjustments'!AA71","v":0},{"$f":"IF($L17>0,$L17*AA$69,0)+'(25) NTP Detailed Adjustments'!AB18+'(25) NTP Detailed Adjustments'!AB71","v":0},{"$f":"IF($L17>0,$L17*AB$69,0)+'(25) NTP Detailed Adjustments'!AC18+'(25) NTP Detailed Adjustments'!AC71","v":0},{"$f":"SUM(Z74:AB74)","v":0},{"$f":"IF($M17>0,$M17*AD$69,0)+'(25) NTP Detailed Adjustments'!AE18+'(25) NTP Detailed Adjustments'!AE71","v":0},{"$f":"IF($M17>0,$M17*AE$69,0)+'(25) NTP Detailed Adjustments'!AF18+'(25) NTP Detailed Adjustments'!AF71","v":0},{"$f":"IF($M17>0,$M17*AF$69,0)+'(25) NTP Detailed Adjustments'!AG18+'(25) NTP Detailed Adjustments'!AG71","v":0},{"$f":"SUM(AD74:AF74)","v":0},{"$f":"IF($N17>0,$N17*AH$69,0)+'(25) NTP Detailed Adjustments'!AI18+'(25) NTP Detailed Adjustments'!AI71","v":0},{"$f":"IF($N17>0,$N17*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ18+'(25) NTP Detailed Adjustments'!AJ71","v":0},{"$f":"IF($N17>0,$N17*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK18+'(25) NTP Detailed Adjustments'!AK71","v":0},{"$f":"SUM(AH74:AJ74)","v":0},{"$f":"IF($O17>0,$O17*AL$69,0)+'(25) NTP Detailed Adjustments'!AM18+'(25) NTP Detailed Adjustments'!AM71","v":0},{"$f":"IF($O17>0,$O17*AM$69,0)+'(25) NTP Detailed Adjustments'!AN18+'(25) NTP Detailed Adjustments'!AN71","v":0},{"$f":"IF($O17>0,$O17*AN$69,0)+'(25) NTP Detailed Adjustments'!AO18+'(25) NTP Detailed Adjustments'!AO71","v":0},{"$f":"SUM(AL74:AN74)","v":0},{"$f":"IF($P17>0,$P17*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ18+'(25) NTP Detailed Adjustments'!AQ71","v":0},{"$f":"IF($P17>0,$P17*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR18+'(25) NTP Detailed Adjustments'!AR71","v":0},{"$f":"IF($P17>0,$P17*AR$69,0)+'(25) NTP Detailed Adjustments'!AS18+'(25) NTP Detailed Adjustments'!AS71","v":0},{"$f":"SUM(AP74:AR74)","v":0},{"$f":"IF($Q17>0,$Q17*AT$69,0)+'(25) NTP Detailed Adjustments'!AU18+'(25) NTP Detailed Adjustments'!AU71","v":0},{"$f":"IF($Q17>0,$Q17*AU$69,0)+'(25) NTP Detailed Adjustments'!AV18+'(25) NTP Detailed Adjustments'!AV71","v":0},{"$f":"IF($Q17>0,$Q17*AV$69,0)+'(25) NTP Detailed Adjustments'!AW18+'(25) NTP Detailed Adjustments'!AW71","v":0},{"$f":"SUM(AT74:AV74)","v":0},{"$f":"IF($R17>0,$R17*AX$69,0)+'(25) NTP Detailed Adjustments'!AY18+'(25) NTP Detailed Adjustments'!AY71","v":0},{"$f":"IF($R17>0,$R17*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ18+'(25) NTP Detailed Adjustments'!AZ71","v":0},{"$f":"IF($R17>0,$R17*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA18+'(25) NTP Detailed Adjustments'!BA71","v":0},{"$f":"SUM(AX74:AZ74)","v":0},{"$f":"IF($S17>0,$S17*BB$69,0)+'(25) NTP Detailed Adjustments'!BC18+'(25) NTP Detailed Adjustments'!BC71","v":0},{"$f":"IF($S17>0,$S17*BC$69,0)+'(25) NTP Detailed Adjustments'!BD18+'(25) NTP Detailed Adjustments'!BD71","v":0},{"$f":"IF($S17>0,$S17*BD$69,0)+'(25) NTP Detailed Adjustments'!BE18+'(25) NTP Detailed Adjustments'!BE71","v":0},{"$f":"SUM(BB74:BD74)","v":0},{"$f":"IF($T17>0,$T17*BF$69,0)+'(25) NTP Detailed Adjustments'!BG18+'(25) NTP Detailed Adjustments'!BG71","v":0},{"$f":"IF($T17>0,$T17*BG$69,0)+'(25) NTP Detailed Adjustments'!BH18+'(25) NTP Detailed Adjustments'!BH71","v":0},{"$f":"IF($T17>0,$T17*BH$69,0)+'(25) NTP Detailed Adjustments'!BI18+'(25) NTP Detailed Adjustments'!BI71","v":0},{"$f":"SUM(BF74:BH74)","v":0},{"$f":"IF($U17>0,$U17*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK18+'(25) NTP Detailed Adjustments'!BK71","v":0},{"$f":"IF($U17>0,$U17*BK$69,0)+'(25) NTP Detailed Adjustments'!BL18+'(25) NTP Detailed Adjustments'!BL71","v":0},{"$f":"IF($U17>0,$U17*BL$69,0)+'(25) NTP Detailed Adjustments'!BM18+'(25) NTP Detailed Adjustments'!BM71","v":0},{"$f":"SUM(BJ74:BL74)","v":0},{"$f":"IF($V17>0,$V17*BN$69,0)+'(25) NTP Detailed Adjustments'!BO18+'(25) NTP Detailed Adjustments'!BO71","v":0},{"$f":"IF($V17>0,$V17*BO$69,0)+'(25) NTP Detailed Adjustments'!BP18+'(25) NTP Detailed Adjustments'!BP71","v":0},{"$f":"IF($V17>0,$V17*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ18+'(25) NTP Detailed Adjustments'!BQ71","v":0},0,{"$f":"IF($W17>0,$W17*BR$69,0)+'(25) NTP Detailed Adjustments'!BS18+'(25) NTP Detailed Adjustments'!BS71","v":0},{"$f":"IF($W17>0,$W17*BS$69,0)+'(25) NTP Detailed Adjustments'!BT18+'(25) NTP Detailed Adjustments'!BT71","v":0},{"$f":"IF($W17>0,$W17*BT$69,0)+'(25) NTP Detailed Adjustments'!BU18+'(25) NTP Detailed Adjustments'!BU71","v":0},0,{"$f":"IF($X17>0,$X17*BV$69,0)+'(25) NTP Detailed Adjustments'!BW18+'(25) NTP Detailed Adjustments'!BW71","v":0},{"$f":"IF($X17>0,$X17*BW$69,0)+'(25) NTP Detailed Adjustments'!BX18+'(25) NTP Detailed Adjustments'!BX71","v":0},{"$f":"IF($X17>0,$X17*BX$69,0)+'(25) NTP Detailed Adjustments'!BY18+'(25) NTP Detailed Adjustments'!BY71","v":0},0,{"$f":"IF($Y17>0,$Y17*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA18+'(25) NTP Detailed Adjustments'!CA71","v":0},{"$f":"IF($Y17>0,$Y17*CA$69,0)+'(25) NTP Detailed Adjustments'!CB18+'(25) NTP Detailed Adjustments'!CB71","v":0},{"$f":"IF($Y17>0,$Y17*CB$69,0)+'(25) NTP Detailed Adjustments'!CC18+'(25) NTP Detailed Adjustments'!CC71","v":0},0,{"$f":"IF($Z17>0,$Z17*CD$69,0)+'(25) NTP Detailed Adjustments'!CE18+'(25) NTP Detailed Adjustments'!CE71","v":0},{"$f":"IF($Z17>0,$Z17*CE$69,0)+'(25) NTP Detailed Adjustments'!CF18+'(25) NTP Detailed Adjustments'!CF71","v":0},{"$f":"IF($Z17>0,$Z17*CF$69,0)+'(25) NTP Detailed Adjustments'!CG18+'(25) NTP Detailed Adjustments'!CG71","v":0},0,{"$f":"IF($AA17>0,$AA17*CH$69,0)+'(25) NTP Detailed Adjustments'!CI18+'(25) NTP Detailed Adjustments'!CI71","v":0},{"$f":"IF($AA17>0,$AA17*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ18+'(25) NTP Detailed Adjustments'!CJ71","v":0},{"$f":"IF($AA17>0,$AA17*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK18+'(25) NTP Detailed Adjustments'!CK71","v":0},0,{"$f":"IF($AB17>0,$AB17*CL$69,0)+'(25) NTP Detailed Adjustments'!CM18+'(25) NTP Detailed Adjustments'!CM71","v":0},{"$f":"IF($AB17>0,$AB17*CM$69,0)+'(25) NTP Detailed Adjustments'!CN18+'(25) NTP Detailed Adjustments'!CN71","v":0},{"$f":"IF($AB17>0,$AB17*CN$69,0)+'(25) NTP Detailed Adjustments'!CO18+'(25) NTP Detailed Adjustments'!CO71","v":0},0,{"$f":"IF($AC17>0,$AC17*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ18+'(25) NTP Detailed Adjustments'!CQ71","v":0},{"$f":"IF($AC17>0,$AC17*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR18+'(25) NTP Detailed Adjustments'!CR71","v":0},{"$f":"IF($AC17>0,$AC17*CR$69,0)+'(25) NTP Detailed Adjustments'!CS18+'(25) NTP Detailed Adjustments'!CS71","v":0},0]
["Maintenance - Equipment",{"$f":"IF($F17>0,$F17*B$69,0)+'(25) NTP Detailed Adjustments'!C19+'(25) NTP Detailed Adjustments'!C72","v":0},{"$f":"IF($F17>0,$F17*C$69,0)+'(25) NTP Detailed Adjustments'!D19+'(25) NTP Detailed Adjustments'!D72","v":0},{"$f":"IF($F17>0,$F17*D$69,0)+'(25) NTP Detailed Adjustments'!E19+'(25) NTP Detailed Adjustments'!E72","v":0},0,{"$f":"IF($G17>0,$G17*F$69,0)+'(25) NTP Detailed Adjustments'!G19+'(25) NTP Detailed Adjustments'!G72","v":0},{"$f":"IF($G17>0,$G17*G$69,0)+'(25) NTP Detailed Adjustments'!H19+'(25) NTP Detailed Adjustments'!H72","v":0},{"$f":"IF($G17>0,$G17*H$69,0)+'(25) NTP Detailed Adjustments'!I19+'(25) NTP Detailed Adjustments'!I72","v":0},0,{"$f":"IF($H17>0,$H17*J$69,0)+'(25) NTP Detailed Adjustments'!K19+'(25) NTP Detailed Adjustments'!K72","v":0},{"$f":"IF($H17>0,$H17*K$69,0)+'(25) NTP Detailed Adjustments'!L19+'(25) NTP Detailed Adjustments'!L72","v":0},{"$f":"IF($H17>0,$H17*L$69,0)+'(25) NTP Detailed Adjustments'!M19+'(25) NTP Detailed Adjustments'!M72","v":0},0,{"$f":"IF($I17>0,$I17*N$69,0)+'(25) NTP Detailed Adjustments'!O19+'(25) NTP Detailed Adjustments'!O72","v":0},{"$f":"IF($I17>0,$I17*O$69,0)+'(25) NTP Detailed Adjustments'!P19+'(25) NTP Detailed Adjustments'!P72","v":0},{"$f":"IF($I17>0,$I17*P$69,0)+'(25) NTP Detailed Adjustments'!Q19+'(25) NTP Detailed Adjustments'!Q72","v":0},0,{"$f":"IF($J18>0,$J18*R$69,0)+'(25) NTP Detailed Adjustments'!S19+'(25) NTP Detailed Adjustments'!S72","v":0},{"$f":"IF($J18>0,$J18*S$69,0)+'(25) NTP Detailed Adjustments'!T19+'(25) NTP Detailed Adjustments'!T72","v":0},{"$f":"IF($J18>0,$J18*T$69,0)+'(25) NTP Detailed Adjustments'!U19+'(25) NTP Detailed Adjustments'!U72","v":0},0,{"$f":"IF($K18>0,$K18*V$69,0)+'(25) NTP Detailed Adjustments'!W19+'(25) NTP Detailed Adjustments'!W72","v":0},{"$f":"IF($K18>0,$K18*W$69,0)+'(25) NTP Detailed Adjustments'!X19+'(25) NTP Detailed Adjustments'!X72","v":0},{"$f":"IF($K18>0,$K18*X$69,0)+'(25) NTP Detailed Adjustments'!Y19+'(25) NTP Detailed Adjustments'!Y72","v":0},0,{"$f":"IF($L18>0,$L18*Z$69,0)+'(25) NTP Detailed Adjustments'!AA19+'(25) NTP Detailed Adjustments'!AA72","v":0},{"$f":"IF($L18>0,$L18*AA$69,0)+'(25) NTP Detailed Adjustments'!AB19+'(25) NTP Detailed Adjustments'!AB72","v":0},{"$f":"IF($L18>0,$L18*AB$69,0)+'(25) NTP Detailed Adjustments'!AC19+'(25) NTP Detailed Adjustments'!AC72","v":0},0,{"$f":"IF($M18>0,$M18*AD$69,0)+'(25) NTP Detailed Adjustments'!AE19+'(25) NTP Detailed Adjustments'!AE72","v":0},{"$f":"IF($M18>0,$M18*AE$69,0)+'(25) NTP Detailed Adjustments'!AF19+'(25) NTP Detailed Adjustments'!AF72","v":0},{"$f":"IF($M18>0,$M18*AF$69,0)+'(25) NTP Detailed Adjustments'!AG19+'(25) NTP Detailed Adjustments'!AG72","v":0},0,{"$f":"IF($N18>0,$N18*AH$69,0)+'(25) NTP Detailed Adjustments'!AI19+'(25) NTP Detailed Adjustments'!AI72","v":0},{"$f":"IF($N18>0,$N18*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ19+'(25) NTP Detailed Adjustments'!AJ72","v":0},{"$f":"IF($N18>0,$N18*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK19+'(25) NTP Detailed Adjustments'!AK72","v":0},0,{"$f":"IF($O18>0,$O18*AL$69,0)+'(25) NTP Detailed Adjustments'!AM19+'(25) NTP Detailed Adjustments'!AM72","v":0},{"$f":"IF($O18>0,$O18*AM$69,0)+'(25) NTP Detailed Adjustments'!AN19+'(25) NTP Detailed Adjustments'!AN72","v":0},{"$f":"IF($O18>0,$O18*AN$69,0)+'(25) NTP Detailed Adjustments'!AO19+'(25) NTP Detailed Adjustments'!AO72","v":0},0,{"$f":"IF($P18>0,$P18*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ19+'(25) NTP Detailed Adjustments'!AQ72","v":0},{"$f":"IF($P18>0,$P18*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR19+'(25) NTP Detailed Adjustments'!AR72","v":0},{"$f":"IF($P18>0,$P18*AR$69,0)+'(25) NTP Detailed Adjustments'!AS19+'(25) NTP Detailed Adjustments'!AS72","v":0},0,{"$f":"IF($Q18>0,$Q18*AT$69,0)+'(25) NTP Detailed Adjustments'!AU19+'(25) NTP Detailed Adjustments'!AU72","v":0},{"$f":"IF($Q18>0,$Q18*AU$69,0)+'(25) NTP Detailed Adjustments'!AV19+'(25) NTP Detailed Adjustments'!AV72","v":0},{"$f":"IF($Q18>0,$Q18*AV$69,0)+'(25) NTP Detailed Adjustments'!AW19+'(25) NTP Detailed Adjustments'!AW72","v":0},0,{"$f":"IF($R18>0,$R18*AX$69,0)+'(25) NTP Detailed Adjustments'!AY19+'(25) NTP Detailed Adjustments'!AY72","v":0},{"$f":"IF($R18>0,$R18*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ19+'(25) NTP Detailed Adjustments'!AZ72","v":0},{"$f":"IF($R18>0,$R18*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA19+'(25) NTP Detailed Adjustments'!BA72","v":0},0,{"$f":"IF($S18>0,$S18*BB$69,0)+'(25) NTP Detailed Adjustments'!BC19+'(25) NTP Detailed Adjustments'!BC72","v":0},{"$f":"IF($S18>0,$S18*BC$69,0)+'(25) NTP Detailed Adjustments'!BD19+'(25) NTP Detailed Adjustments'!BD72","v":0},{"$f":"IF($S18>0,$S18*BD$69,0)+'(25) NTP Detailed Adjustments'!BE19+'(25) NTP Detailed Adjustments'!BE72","v":0},0,{"$f":"IF($T18>0,$T18*BF$69,0)+'(25) NTP Detailed Adjustments'!BG19+'(25) NTP Detailed Adjustments'!BG72","v":0},{"$f":"IF($T18>0,$T18*BG$69,0)+'(25) NTP Detailed Adjustments'!BH19+'(25) NTP Detailed Adjustments'!BH72","v":0},{"$f":"IF($T18>0,$T18*BH$69,0)+'(25) NTP Detailed Adjustments'!BI19+'(25) NTP Detailed Adjustments'!BI72","v":0},0,{"$f":"IF($U18>0,$U18*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK19+'(25) NTP Detailed Adjustments'!BK72","v":0},{"$f":"IF($U18>0,$U18*BK$69,0)+'(25) NTP Detailed Adjustments'!BL19+'(25) NTP Detailed Adjustments'!BL72","v":0},{"$f":"IF($U18>0,$U18*BL$69,0)+'(25) NTP Detailed Adjustments'!BM19+'(25) NTP Detailed Adjustments'!BM72","v":0},0,{"$f":"IF($V18>0,$V18*BN$69,0)+'(25) NTP Detailed Adjustments'!BO19+'(25) NTP Detailed Adjustments'!BO72","v":0},{"$f":"IF($V18>0,$V18*BO$69,0)+'(25) NTP Detailed Adjustments'!BP19+'(25) NTP Detailed Adjustments'!BP72","v":0},{"$f":"IF($V18>0,$V18*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ19+'(25) NTP Detailed Adjustments'!BQ72","v":0},0,{"$f":"IF($W18>0,$W18*BR$69,0)+'(25) NTP Detailed Adjustments'!BS19+'(25) NTP Detailed Adjustments'!BS72","v":0},{"$f":"IF($W18>0,$W18*BS$69,0)+'(25) NTP Detailed Adjustments'!BT19+'(25) NTP Detailed Adjustments'!BT72","v":0},{"$f":"IF($W18>0,$W18*BT$69,0)+'(25) NTP Detailed Adjustments'!BU19+'(25) NTP Detailed Adjustments'!BU72","v":0},0,{"$f":"IF($X18>0,$X18*BV$69,0)+'(25) NTP Detailed Adjustments'!BW19+'(25) NTP Detailed Adjustments'!BW72","v":0},{"$f":"IF($X18>0,$X18*BW$69,0)+'(25) NTP Detailed Adjustments'!BX19+'(25) NTP Detailed Adjustments'!BX72","v":0},{"$f":"IF($X18>0,$X18*BX$69,0)+'(25) NTP Detailed Adjustments'!BY19+'(25) NTP Detailed Adjustments'!BY72","v":0},0,{"$f":"IF($Y18>0,$Y18*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA19+'(25) NTP Detailed Adjustments'!CA72","v":0},{"$f":"IF($Y18>0,$Y18*CA$69,0)+'(25) NTP Detailed Adjustments'!CB19+'(25) NTP Detailed Adjustments'!CB72","v":0},{"$f":"IF($Y18>0,$Y18*CB$69,0)+'(25) NTP Detailed Adjustments'!CC19+'(25) NTP Detailed Adjustments'!CC72","v":0},0,{"$f":"IF($Z18>0,$Z18*CD$69,0)+'(25) NTP Detailed Adjustments'!CE19+'(25) NTP Detailed Adjustments'!CE72","v":0},{"$f":"IF($Z18>0,$Z18*CE$69,0)+'(25) NTP Detailed Adjustments'!CF19+'(25) NTP Detailed Adjustments'!CF72","v":0},{"$f":"IF($Z18>0,$Z18*CF$69,0)+'(25) NTP Detailed Adjustments'!CG19+'(25) NTP Detailed Adjustments'!CG72","v":0},0,{"$f":"IF($AA18>0,$AA18*CH$69,0)+'(25) NTP Detailed Adjustments'!CI19+'(25) NTP Detailed Adjustments'!CI72","v":0},{"$f":"IF($AA18>0,$AA18*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ19+'(25) NTP Detailed Adjustments'!CJ72","v":0},{"$f":"IF($AA18>0,$AA18*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK19+'(25) NTP Detailed Adjustments'!CK72","v":0},0,{"$f":"IF($AB18>0,$AB18*CL$69,0)+'(25) NTP Detailed Adjustments'!CM19+'(25) NTP Detailed Adjustments'!CM72","v":0},{"$f":"IF($AB18>0,$AB18*CM$69,0)+'(25) NTP Detailed Adjustments'!CN19+'(25) NTP Detailed Adjustments'!CN72","v":0},{"$f":"IF($AB18>0,$AB18*CN$69,0)+'(25) NTP Detailed Adjustments'!CO19+'(25) NTP Detailed Adjustments'!CO72","v":0},0,{"$f":"IF($AC18>0,$AC18*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ19+'(25) NTP Detailed Adjustments'!CQ72","v":0},{"$f":"IF($AC18>0,$AC18*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR19+'(25) NTP Detailed Adjustments'!CR72","v":0},{"$f":"IF($AC18>0,$AC18*CR$69,0)+'(25) NTP Detailed Adjustments'!CS19+'(25) NTP Detailed Adjustments'!CS72","v":0},0]
["Medical, Dental and Laboratory Supplies",{"$f":"IF($F18>0,$F18*B$69,0)+'(25) NTP Detailed Adjustments'!C20+'(25) NTP Detailed Adjustments'!C73","v":0},{"$f":"IF($F18>0,$F18*C$69,0)+'(25) NTP Detailed Adjustments'!D20+'(25) NTP Detailed Adjustments'!D73","v":0},{"$f":"IF($F18>0,$F18*D$69,0)+'(25) NTP Detailed Adjustments'!E20+'(25) NTP Detailed Adjustments'!E73","v":0},0,{"$f":"IF($G18>0,$G18*F$69,0)+'(25) NTP Detailed Adjustments'!G20+'(25) NTP Detailed Adjustments'!G73","v":0},{"$f":"IF($G18>0,$G18*G$69,0)+'(25) NTP Detailed Adjustments'!H20+'(25) NTP Detailed Adjustments'!H73","v":0},{"$f":"IF($G18>0,$G18*H$69,0)+'(25) NTP Detailed Adjustments'!I20+'(25) NTP Detailed Adjustments'!I73","v":0},0,{"$f":"IF($H18>0,$H18*J$69,0)+'(25) NTP Detailed Adjustments'!K20+'(25) NTP Detailed Adjustments'!K73","v":0},{"$f":"IF($H18>0,$H18*K$69,0)+'(25) NTP Detailed Adjustments'!L20+'(25) NTP Detailed Adjustments'!L73","v":0},{"$f":"IF($H18>0,$H18*L$69,0)+'(25) NTP Detailed Adjustments'!M20+'(25) NTP Detailed Adjustments'!M73","v":0},0,{"$f":"IF($I18>0,$I18*N$69,0)+'(25) NTP Detailed Adjustments'!O20+'(25) NTP Detailed Adjustments'!O73","v":0},{"$f":"IF($I18>0,$I18*O$69,0)+'(25) NTP Detailed Adjustments'!P20+'(25) NTP Detailed Adjustments'!P73","v":0},{"$f":"IF($I18>0,$I18*P$69,0)+'(25) NTP Detailed Adjustments'!Q20+'(25) NTP Detailed Adjustments'!Q73","v":0},0,{"$f":"IF($J19>0,$J19*R$69,0)+'(25) NTP Detailed Adjustments'!S20+'(25) NTP Detailed Adjustments'!S73","v":0},{"$f":"IF($J19>0,$J19*S$69,0)+'(25) NTP Detailed Adjustments'!T20+'(25) NTP Detailed Adjustments'!T73","v":0},{"$f":"IF($J19>0,$J19*T$69,0)+'(25) NTP Detailed Adjustments'!U20+'(25) NTP Detailed Adjustments'!U73","v":0},0,{"$f":"IF($K19>0,$K19*V$69,0)+'(25) NTP Detailed Adjustments'!W20+'(25) NTP Detailed Adjustments'!W73","v":0},{"$f":"IF($K19>0,$K19*W$69,0)+'(25) NTP Detailed Adjustments'!X20+'(25) NTP Detailed Adjustments'!X73","v":0},{"$f":"IF($K19>0,$K19*X$69,0)+'(25) NTP Detailed Adjustments'!Y20+'(25) NTP Detailed Adjustments'!Y73","v":0},0,{"$f":"IF($L19>0,$L19*Z$69,0)+'(25) NTP Detailed Adjustments'!AA20+'(25) NTP Detailed Adjustments'!AA73","v":0},{"$f":"IF($L19>0,$L19*AA$69,0)+'(25) NTP Detailed Adjustments'!AB20+'(25) NTP Detailed Adjustments'!AB73","v":0},{"$f":"IF($L19>0,$L19*AB$69,0)+'(25) NTP Detailed Adjustments'!AC20+'(25) NTP Detailed Adjustments'!AC73","v":0},0,{"$f":"IF($M19>0,$M19*AD$69,0)+'(25) NTP Detailed Adjustments'!AE20+'(25) NTP Detailed Adjustments'!AE73","v":0},{"$f":"IF($M19>0,$M19*AE$69,0)+'(25) NTP Detailed Adjustments'!AF20+'(25) NTP Detailed Adjustments'!AF73","v":0},{"$f":"IF($M19>0,$M19*AF$69,0)+'(25) NTP Detailed Adjustments'!AG20+'(25) NTP Detailed Adjustments'!AG73","v":0},0,{"$f":"IF($N19>0,$N19*AH$69,0)+'(25) NTP Detailed Adjustments'!AI20+'(25) NTP Detailed Adjustments'!AI73","v":0},{"$f":"IF($N19>0,$N19*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ20+'(25) NTP Detailed Adjustments'!AJ73","v":0},{"$f":"IF($N19>0,$N19*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK20+'(25) NTP Detailed Adjustments'!AK73","v":0},0,{"$f":"IF($O19>0,$O19*AL$69,0)+'(25) NTP Detailed Adjustments'!AM20+'(25) NTP Detailed Adjustments'!AM73","v":0},{"$f":"IF($O19>0,$O19*AM$69,0)+'(25) NTP Detailed Adjustments'!AN20+'(25) NTP Detailed Adjustments'!AN73","v":0},{"$f":"IF($O19>0,$O19*AN$69,0)+'(25) NTP Detailed Adjustments'!AO20+'(25) NTP Detailed Adjustments'!AO73","v":0},0,{"$f":"IF($P19>0,$P19*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ20+'(25) NTP Detailed Adjustments'!AQ73","v":0},{"$f":"IF($P19>0,$P19*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR20+'(25) NTP Detailed Adjustments'!AR73","v":0},{"$f":"IF($P19>0,$P19*AR$69,0)+'(25) NTP Detailed Adjustments'!AS20+'(25) NTP Detailed Adjustments'!AS73","v":0},0,{"$f":"IF($Q19>0,$Q19*AT$69,0)+'(25) NTP Detailed Adjustments'!AU20+'(25) NTP Detailed Adjustments'!AU73","v":0},{"$f":"IF($Q19>0,$Q19*AU$69,0)+'(25) NTP Detailed Adjustments'!AV20+'(25) NTP Detailed Adjustments'!AV73","v":0},{"$f":"IF($Q19>0,$Q19*AV$69,0)+'(25) NTP Detailed Adjustments'!AW20+'(25) NTP Detailed Adjustments'!AW73","v":0},0,{"$f":"IF($R19>0,$R19*AX$69,0)+'(25) NTP Detailed Adjustments'!AY20+'(25) NTP Detailed Adjustments'!AY73","v":0},{"$f":"IF($R19>0,$R19*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ20+'(25) NTP Detailed Adjustments'!AZ73","v":0},{"$f":"IF($R19>0,$R19*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA20+'(25) NTP Detailed Adjustments'!BA73","v":0},0,{"$f":"IF($S19>0,$S19*BB$69,0)+'(25) NTP Detailed Adjustments'!BC20+'(25) NTP Detailed Adjustments'!BC73","v":0},{"$f":"IF($S19>0,$S19*BC$69,0)+'(25) NTP Detailed Adjustments'!BD20+'(25) NTP Detailed Adjustments'!BD73","v":0},{"$f":"IF($S19>0,$S19*BD$69,0)+'(25) NTP Detailed Adjustments'!BE20+'(25) NTP Detailed Adjustments'!BE73","v":0},0,{"$f":"IF($T19>0,$T19*BF$69,0)+'(25) NTP Detailed Adjustments'!BG20+'(25) NTP Detailed Adjustments'!BG73","v":0},{"$f":"IF($T19>0,$T19*BG$69,0)+'(25) NTP Detailed Adjustments'!BH20+'(25) NTP Detailed Adjustments'!BH73","v":0},{"$f":"IF($T19>0,$T19*BH$69,0)+'(25) NTP Detailed Adjustments'!BI20+'(25) NTP Detailed Adjustments'!BI73","v":0},0,{"$f":"IF($U19>0,$U19*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK20+'(25) NTP Detailed Adjustments'!BK73","v":0},{"$f":"IF($U19>0,$U19*BK$69,0)+'(25) NTP Detailed Adjustments'!BL20+'(25) NTP Detailed Adjustments'!BL73","v":0},{"$f":"IF($U19>0,$U19*BL$69,0)+'(25) NTP Detailed Adjustments'!BM20+'(25) NTP Detailed Adjustments'!BM73","v":0},0,{"$f":"IF($V19>0,$V19*BN$69,0)+'(25) NTP Detailed Adjustments'!BO20+'(25) NTP Detailed Adjustments'!BO73","v":0},{"$f":"IF($V19>0,$V19*BO$69,0)+'(25) NTP Detailed Adjustments'!BP20+'(25) NTP Detailed Adjustments'!BP73","v":0},{"$f":"IF($V19>0,$V19*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ20+'(25) NTP Detailed Adjustments'!BQ73","v":0},0,{"$f":"IF($W19>0,$W19*BR$69,0)+'(25) NTP Detailed Adjustments'!BS20+'(25) NTP Detailed Adjustments'!BS73","v":0},{"$f":"IF($W19>0,$W19*BS$69,0)+'(25) NTP Detailed Adjustments'!BT20+'(25) NTP Detailed Adjustments'!BT73","v":0},{"$f":"IF($W19>0,$W19*BT$69,0)+'(25) NTP Detailed Adjustments'!BU20+'(25) NTP Detailed Adjustments'!BU73","v":0},0,{"$f":"IF($X19>0,$X19*BV$69,0)+'(25) NTP Detailed Adjustments'!BW20+'(25) NTP Detailed Adjustments'!BW73","v":0},{"$f":"IF($X19>0,$X19*BW$69,0)+'(25) NTP Detailed Adjustments'!BX20+'(25) NTP Detailed Adjustments'!BX73","v":0},{"$f":"IF($X19>0,$X19*BX$69,0)+'(25) NTP Detailed Adjustments'!BY20+'(25) NTP Detailed Adjustments'!BY73","v":0},0,{"$f":"IF($Y19>0,$Y19*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA20+'(25) NTP Detailed Adjustments'!CA73","v":0},{"$f":"IF($Y19>0,$Y19*CA$69,0)+'(25) NTP Detailed Adjustments'!CB20+'(25) NTP Detailed Adjustments'!CB73","v":0},{"$f":"IF($Y19>0,$Y19*CB$69,0)+'(25) NTP Detailed Adjustments'!CC20+'(25) NTP Detailed Adjustments'!CC73","v":0},0,{"$f":"IF($Z19>0,$Z19*CD$69,0)+'(25) NTP Detailed Adjustments'!CE20+'(25) NTP Detailed Adjustments'!CE73","v":0},{"$f":"IF($Z19>0,$Z19*CE$69,0)+'(25) NTP Detailed Adjustments'!CF20+'(25) NTP Detailed Adjustments'!CF73","v":0},{"$f":"IF($Z19>0,$Z19*CF$69,0)+'(25) NTP Detailed Adjustments'!CG20+'(25) NTP Detailed Adjustments'!CG73","v":0},0,{"$f":"IF($AA19>0,$AA19*CH$69,0)+'(25) NTP Detailed Adjustments'!CI20+'(25) NTP Detailed Adjustments'!CI73","v":0},{"$f":"IF($AA19>0,$AA19*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ20+'(25) NTP Detailed Adjustments'!CJ73","v":0},{"$f":"IF($AA19>0,$AA19*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK20+'(25) NTP Detailed Adjustments'!CK73","v":0},0,{"$f":"IF($AB19>0,$AB19*CL$69,0)+'(25) NTP Detailed Adjustments'!CM20+'(25) NTP Detailed Adjustments'!CM73","v":0},{"$f":"IF($AB19>0,$AB19*CM$69,0)+'(25) NTP Detailed Adjustments'!CN20+'(25) NTP Detailed Adjustments'!CN73","v":0},{"$f":"IF($AB19>0,$AB19*CN$69,0)+'(25) NTP Detailed Adjustments'!CO20+'(25) NTP Detailed Adjustments'!CO73","v":0},0,{"$f":"IF($AC19>0,$AC19*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ20+'(25) NTP Detailed Adjustments'!CQ73","v":0},{"$f":"IF($AC19>0,$AC19*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR20+'(25) NTP Detailed Adjustments'!CR73","v":0},{"$f":"IF($AC19>0,$AC19*CR$69,0)+'(25) NTP Detailed Adjustments'!CS20+'(25) NTP Detailed Adjustments'!CS73","v":0},0]
["Membership Dues",{"$f":"IF($F19>0,$F19*B$69,0)+'(25) NTP Detailed Adjustments'!C21+'(25) NTP Detailed Adjustments'!C74","v":0},{"$f":"IF($F19>0,$F19*C$69,0)+'(25) NTP Detailed Adjustments'!D21+'(25) NTP Detailed Adjustments'!D74","v":0},{"$f":"IF($F19>0,$F19*D$69,0)+'(25) NTP Detailed Adjustments'!E21+'(25) NTP Detailed Adjustments'!E74","v":0},0,{"$f":"IF($G19>0,$G19*F$69,0)+'(25) NTP Detailed Adjustments'!G21+'(25) NTP Detailed Adjustments'!G74","v":0},{"$f":"IF($G19>0,$G19*G$69,0)+'(25) NTP Detailed Adjustments'!H21+'(25) NTP Detailed Adjustments'!H74","v":0},{"$f":"IF($G19>0,$G19*H$69,0)+'(25) NTP Detailed Adjustments'!I21+'(25) NTP Detailed Adjustments'!I74","v":0},0,{"$f":"IF($H19>0,$H19*J$69,0)+'(25) NTP Detailed Adjustments'!K21+'(25) NTP Detailed Adjustments'!K74","v":0},{"$f":"IF($H19>0,$H19*K$69,0)+'(25) NTP Detailed Adjustments'!L21+'(25) NTP Detailed Adjustments'!L74","v":0},{"$f":"IF($H19>0,$H19*L$69,0)+'(25) NTP Detailed Adjustments'!M21+'(25) NTP Detailed Adjustments'!M74","v":0},0,{"$f":"IF($I19>0,$I19*N$69,0)+'(25) NTP Detailed Adjustments'!O21+'(25) NTP Detailed Adjustments'!O74","v":0},{"$f":"IF($I19>0,$I19*O$69,0)+'(25) NTP Detailed Adjustments'!P21+'(25) NTP Detailed Adjustments'!P74","v":0},{"$f":"IF($I19>0,$I19*P$69,0)+'(25) NTP Detailed Adjustments'!Q21+'(25) NTP Detailed Adjustments'!Q74","v":0},0,{"$f":"IF($J20>0,$J20*R$69,0)+'(25) NTP Detailed Adjustments'!S21+'(25) NTP Detailed Adjustments'!S74","v":0},{"$f":"IF($J20>0,$J20*S$69,0)+'(25) NTP Detailed Adjustments'!T21+'(25) NTP Detailed Adjustments'!T74","v":0},{"$f":"IF($J20>0,$J20*T$69,0)+'(25) NTP Detailed Adjustments'!U21+'(25) NTP Detailed Adjustments'!U74","v":0},0,{"$f":"IF($K20>0,$K20*V$69,0)+'(25) NTP Detailed Adjustments'!W21+'(25) NTP Detailed Adjustments'!W74","v":0},{"$f":"IF($K20>0,$K20*W$69,0)+'(25) NTP Detailed Adjustments'!X21+'(25) NTP Detailed Adjustments'!X74","v":0},{"$f":"IF($K20>0,$K20*X$69,0)+'(25) NTP Detailed Adjustments'!Y21+'(25) NTP Detailed Adjustments'!Y74","v":0},0,{"$f":"IF($L20>0,$L20*Z$69,0)+'(25) NTP Detailed Adjustments'!AA21+'(25) NTP Detailed Adjustments'!AA74","v":0},{"$f":"IF($L20>0,$L20*AA$69,0)+'(25) NTP Detailed Adjustments'!AB21+'(25) NTP Detailed Adjustments'!AB74","v":0},{"$f":"IF($L20>0,$L20*AB$69,0)+'(25) NTP Detailed Adjustments'!AC21+'(25) NTP Detailed Adjustments'!AC74","v":0},0,{"$f":"IF($M20>0,$M20*AD$69,0)+'(25) NTP Detailed Adjustments'!AE21+'(25) NTP Detailed Adjustments'!AE74","v":0},{"$f":"IF($M20>0,$M20*AE$69,0)+'(25) NTP Detailed Adjustments'!AF21+'(25) NTP Detailed Adjustments'!AF74","v":0},{"$f":"IF($M20>0,$M20*AF$69,0)+'(25) NTP Detailed Adjustments'!AG21+'(25) NTP Detailed Adjustments'!AG74","v":0},0,{"$f":"IF($N20>0,$N20*AH$69,0)+'(25) NTP Detailed Adjustments'!AI21+'(25) NTP Detailed Adjustments'!AI74","v":0},{"$f":"IF($N20>0,$N20*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ21+'(25) NTP Detailed Adjustments'!AJ74","v":0},{"$f":"IF($N20>0,$N20*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK21+'(25) NTP Detailed Adjustments'!AK74","v":0},0,{"$f":"IF($O20>0,$O20*AL$69,0)+'(25) NTP Detailed Adjustments'!AM21+'(25) NTP Detailed Adjustments'!AM74","v":0},{"$f":"IF($O20>0,$O20*AM$69,0)+'(25) NTP Detailed Adjustments'!AN21+'(25) NTP Detailed Adjustments'!AN74","v":0},{"$f":"IF($O20>0,$O20*AN$69,0)+'(25) NTP Detailed Adjustments'!AO21+'(25) NTP Detailed Adjustments'!AO74","v":0},0,{"$f":"IF($P20>0,$P20*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ21+'(25) NTP Detailed Adjustments'!AQ74","v":0},{"$f":"IF($P20>0,$P20*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR21+'(25) NTP Detailed Adjustments'!AR74","v":0},{"$f":"IF($P20>0,$P20*AR$69,0)+'(25) NTP Detailed Adjustments'!AS21+'(25) NTP Detailed Adjustments'!AS74","v":0},0,{"$f":"IF($Q20>0,$Q20*AT$69,0)+'(25) NTP Detailed Adjustments'!AU21+'(25) NTP Detailed Adjustments'!AU74","v":0},{"$f":"IF($Q20>0,$Q20*AU$69,0)+'(25) NTP Detailed Adjustments'!AV21+'(25) NTP Detailed Adjustments'!AV74","v":0},{"$f":"IF($Q20>0,$Q20*AV$69,0)+'(25) NTP Detailed Adjustments'!AW21+'(25) NTP Detailed Adjustments'!AW74","v":0},0,{"$f":"IF($R20>0,$R20*AX$69,0)+'(25) NTP Detailed Adjustments'!AY21+'(25) NTP Detailed Adjustments'!AY74","v":0},{"$f":"IF($R20>0,$R20*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ21+'(25) NTP Detailed Adjustments'!AZ74","v":0},{"$f":"IF($R20>0,$R20*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA21+'(25) NTP Detailed Adjustments'!BA74","v":0},0,{"$f":"IF($S20>0,$S20*BB$69,0)+'(25) NTP Detailed Adjustments'!BC21+'(25) NTP Detailed Adjustments'!BC74","v":0},{"$f":"IF($S20>0,$S20*BC$69,0)+'(25) NTP Detailed Adjustments'!BD21+'(25) NTP Detailed Adjustments'!BD74","v":0},{"$f":"IF($S20>0,$S20*BD$69,0)+'(25) NTP Detailed Adjustments'!BE21+'(25) NTP Detailed Adjustments'!BE74","v":0},0,{"$f":"IF($T20>0,$T20*BF$69,0)+'(25) NTP Detailed Adjustments'!BG21+'(25) NTP Detailed Adjustments'!BG74","v":0},{"$f":"IF($T20>0,$T20*BG$69,0)+'(25) NTP Detailed Adjustments'!BH21+'(25) NTP Detailed Adjustments'!BH74","v":0},{"$f":"IF($T20>0,$T20*BH$69,0)+'(25) NTP Detailed Adjustments'!BI21+'(25) NTP Detailed Adjustments'!BI74","v":0},0,{"$f":"IF($U20>0,$U20*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK21+'(25) NTP Detailed Adjustments'!BK74","v":0},{"$f":"IF($U20>0,$U20*BK$69,0)+'(25) NTP Detailed Adjustments'!BL21+'(25) NTP Detailed Adjustments'!BL74","v":0},{"$f":"IF($U20>0,$U20*BL$69,0)+'(25) NTP Detailed Adjustments'!BM21+'(25) NTP Detailed Adjustments'!BM74","v":0},0,{"$f":"IF($V20>0,$V20*BN$69,0)+'(25) NTP Detailed Adjustments'!BO21+'(25) NTP Detailed Adjustments'!BO74","v":0},{"$f":"IF($V20>0,$V20*BO$69,0)+'(25) NTP Detailed Adjustments'!BP21+'(25) NTP Detailed Adjustments'!BP74","v":0},{"$f":"IF($V20>0,$V20*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ21+'(25) NTP Detailed Adjustments'!BQ74","v":0},0,{"$f":"IF($W20>0,$W20*BR$69,0)+'(25) NTP Detailed Adjustments'!BS21+'(25) NTP Detailed Adjustments'!BS74","v":0},{"$f":"IF($W20>0,$W20*BS$69,0)+'(25) NTP Detailed Adjustments'!BT21+'(25) NTP Detailed Adjustments'!BT74","v":0},{"$f":"IF($W20>0,$W20*BT$69,0)+'(25) NTP Detailed Adjustments'!BU21+'(25) NTP Detailed Adjustments'!BU74","v":0},0,{"$f":"IF($X20>0,$X20*BV$69,0)+'(25) NTP Detailed Adjustments'!BW21+'(25) NTP Detailed Adjustments'!BW74","v":0},{"$f":"IF($X20>0,$X20*BW$69,0)+'(25) NTP Detailed Adjustments'!BX21+'(25) NTP Detailed Adjustments'!BX74","v":0},{"$f":"IF($X20>0,$X20*BX$69,0)+'(25) NTP Detailed Adjustments'!BY21+'(25) NTP Detailed Adjustments'!BY74","v":0},0,{"$f":"IF($Y20>0,$Y20*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA21+'(25) NTP Detailed Adjustments'!CA74","v":0},{"$f":"IF($Y20>0,$Y20*CA$69,0)+'(25) NTP Detailed Adjustments'!CB21+'(25) NTP Detailed Adjustments'!CB74","v":0},{"$f":"IF($Y20>0,$Y20*CB$69,0)+'(25) NTP Detailed Adjustments'!CC21+'(25) NTP Detailed Adjustments'!CC74","v":0},0,{"$f":"IF($Z20>0,$Z20*CD$69,0)+'(25) NTP Detailed Adjustments'!CE21+'(25) NTP Detailed Adjustments'!CE74","v":0},{"$f":"IF($Z20>0,$Z20*CE$69,0)+'(25) NTP Detailed Adjustments'!CF21+'(25) NTP Detailed Adjustments'!CF74","v":0},{"$f":"IF($Z20>0,$Z20*CF$69,0)+'(25) NTP Detailed Adjustments'!CG21+'(25) NTP Detailed Adjustments'!CG74","v":0},0,{"$f":"IF($AA20>0,$AA20*CH$69,0)+'(25) NTP Detailed Adjustments'!CI21+'(25) NTP Detailed Adjustments'!CI74","v":0},{"$f":"IF($AA20>0,$AA20*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ21+'(25) NTP Detailed Adjustments'!CJ74","v":0},{"$f":"IF($AA20>0,$AA20*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK21+'(25) NTP Detailed Adjustments'!CK74","v":0},0,{"$f":"IF($AB20>0,$AB20*CL$69,0)+'(25) NTP Detailed Adjustments'!CM21+'(25) NTP Detailed Adjustments'!CM74","v":0},{"$f":"IF($AB20>0,$AB20*CM$69,0)+'(25) NTP Detailed Adjustments'!CN21+'(25) NTP Detailed Adjustments'!CN74","v":0},{"$f":"IF($AB20>0,$AB20*CN$69,0)+'(25) NTP Detailed Adjustments'!CO21+'(25) NTP Detailed Adjustments'!CO74","v":0},0,{"$f":"IF($AC20>0,$AC20*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ21+'(25) NTP Detailed Adjustments'!CQ74","v":0},{"$f":"IF($AC20>0,$AC20*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR21+'(25) NTP Detailed Adjustments'!CR74","v":0},{"$f":"IF($AC20>0,$AC20*CR$69,0)+'(25) NTP Detailed Adjustments'!CS21+'(25) NTP Detailed Adjustments'!CS74","v":0},0]
["Rent and Lease Equipment",{"$f":"IF($F20>0,$F20*B$69,0)+'(25) NTP Detailed Adjustments'!C22+'(25) NTP Detailed Adjustments'!C75","v":0},{"$f":"IF($F20>0,$F20*C$69,0)+'(25) NTP Detailed Adjustments'!D22+'(25) NTP Detailed Adjustments'!D75","v":0},{"$f":"IF($F20>0,$F20*D$69,0)+'(25) NTP Detailed Adjustments'!E22+'(25) NTP Detailed Adjustments'!E75","v":0},0,{"$f":"IF($G20>0,$G20*F$69,0)+'(25) NTP Detailed Adjustments'!G22+'(25) NTP Detailed Adjustments'!G75","v":0},{"$f":"IF($G20>0,$G20*G$69,0)+'(25) NTP Detailed Adjustments'!H22+'(25) NTP Detailed Adjustments'!H75","v":0},{"$f":"IF($G20>0,$G20*H$69,0)+'(25) NTP Detailed Adjustments'!I22+'(25) NTP Detailed Adjustments'!I75","v":0},0,{"$f":"IF($H20>0,$H20*J$69,0)+'(25) NTP Detailed Adjustments'!K22+'(25) NTP Detailed Adjustments'!K75","v":0},{"$f":"IF($H20>0,$H20*K$69,0)+'(25) NTP Detailed Adjustments'!L22+'(25) NTP Detailed Adjustments'!L75","v":0},{"$f":"IF($H20>0,$H20*L$69,0)+'(25) NTP Detailed Adjustments'!M22+'(25) NTP Detailed Adjustments'!M75","v":0},0,{"$f":"IF($I20>0,$I20*N$69,0)+'(25) NTP Detailed Adjustments'!O22+'(25) NTP Detailed Adjustments'!O75","v":0},{"$f":"IF($I20>0,$I20*O$69,0)+'(25) NTP Detailed Adjustments'!P22+'(25) NTP Detailed Adjustments'!P75","v":0},{"$f":"IF($I20>0,$I20*P$69,0)+'(25) NTP Detailed Adjustments'!Q22+'(25) NTP Detailed Adjustments'!Q75","v":0},0,{"$f":"IF($J21>0,$J21*R$69,0)+'(25) NTP Detailed Adjustments'!S22+'(25) NTP Detailed Adjustments'!S75","v":0},{"$f":"IF($J21>0,$J21*S$69,0)+'(25) NTP Detailed Adjustments'!T22+'(25) NTP Detailed Adjustments'!T75","v":0},{"$f":"IF($J21>0,$J21*T$69,0)+'(25) NTP Detailed Adjustments'!U22+'(25) NTP Detailed Adjustments'!U75","v":0},0,{"$f":"IF($K21>0,$K21*V$69,0)+'(25) NTP Detailed Adjustments'!W22+'(25) NTP Detailed Adjustments'!W75","v":0},{"$f":"IF($K21>0,$K21*W$69,0)+'(25) NTP Detailed Adjustments'!X22+'(25) NTP Detailed Adjustments'!X75","v":0},{"$f":"IF($K21>0,$K21*X$69,0)+'(25) NTP Detailed Adjustments'!Y22+'(25) NTP Detailed Adjustments'!Y75","v":0},0,{"$f":"IF($L21>0,$L21*Z$69,0)+'(25) NTP Detailed Adjustments'!AA22+'(25) NTP Detailed Adjustments'!AA75","v":0},{"$f":"IF($L21>0,$L21*AA$69,0)+'(25) NTP Detailed Adjustments'!AB22+'(25) NTP Detailed Adjustments'!AB75","v":0},{"$f":"IF($L21>0,$L21*AB$69,0)+'(25) NTP Detailed Adjustments'!AC22+'(25) NTP Detailed Adjustments'!AC75","v":0},0,{"$f":"IF($M21>0,$M21*AD$69,0)+'(25) NTP Detailed Adjustments'!AE22+'(25) NTP Detailed Adjustments'!AE75","v":0},{"$f":"IF($M21>0,$M21*AE$69,0)+'(25) NTP Detailed Adjustments'!AF22+'(25) NTP Detailed Adjustments'!AF75","v":0},{"$f":"IF($M21>0,$M21*AF$69,0)+'(25) NTP Detailed Adjustments'!AG22+'(25) NTP Detailed Adjustments'!AG75","v":0},0,{"$f":"IF($N21>0,$N21*AH$69,0)+'(25) NTP Detailed Adjustments'!AI22+'(25) NTP Detailed Adjustments'!AI75","v":0},{"$f":"IF($N21>0,$N21*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ22+'(25) NTP Detailed Adjustments'!AJ75","v":0},{"$f":"IF($N21>0,$N21*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK22+'(25) NTP Detailed Adjustments'!AK75","v":0},0,{"$f":"IF($O21>0,$O21*AL$69,0)+'(25) NTP Detailed Adjustments'!AM22+'(25) NTP Detailed Adjustments'!AM75","v":0},{"$f":"IF($O21>0,$O21*AM$69,0)+'(25) NTP Detailed Adjustments'!AN22+'(25) NTP Detailed Adjustments'!AN75","v":0},{"$f":"IF($O21>0,$O21*AN$69,0)+'(25) NTP Detailed Adjustments'!AO22+'(25) NTP Detailed Adjustments'!AO75","v":0},0,{"$f":"IF($P21>0,$P21*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ22+'(25) NTP Detailed Adjustments'!AQ75","v":0},{"$f":"IF($P21>0,$P21*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR22+'(25) NTP Detailed Adjustments'!AR75","v":0},{"$f":"IF($P21>0,$P21*AR$69,0)+'(25) NTP Detailed Adjustments'!AS22+'(25) NTP Detailed Adjustments'!AS75","v":0},0,{"$f":"IF($Q21>0,$Q21*AT$69,0)+'(25) NTP Detailed Adjustments'!AU22+'(25) NTP Detailed Adjustments'!AU75","v":0},{"$f":"IF($Q21>0,$Q21*AU$69,0)+'(25) NTP Detailed Adjustments'!AV22+'(25) NTP Detailed Adjustments'!AV75","v":0},{"$f":"IF($Q21>0,$Q21*AV$69,0)+'(25) NTP Detailed Adjustments'!AW22+'(25) NTP Detailed Adjustments'!AW75","v":0},0,{"$f":"IF($R21>0,$R21*AX$69,0)+'(25) NTP Detailed Adjustments'!AY22+'(25) NTP Detailed Adjustments'!AY75","v":0},{"$f":"IF($R21>0,$R21*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ22+'(25) NTP Detailed Adjustments'!AZ75","v":0},{"$f":"IF($R21>0,$R21*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA22+'(25) NTP Detailed Adjustments'!BA75","v":0},0,{"$f":"IF($S21>0,$S21*BB$69,0)+'(25) NTP Detailed Adjustments'!BC22+'(25) NTP Detailed Adjustments'!BC75","v":0},{"$f":"IF($S21>0,$S21*BC$69,0)+'(25) NTP Detailed Adjustments'!BD22+'(25) NTP Detailed Adjustments'!BD75","v":0},{"$f":"IF($S21>0,$S21*BD$69,0)+'(25) NTP Detailed Adjustments'!BE22+'(25) NTP Detailed Adjustments'!BE75","v":0},0,{"$f":"IF($T21>0,$T21*BF$69,0)+'(25) NTP Detailed Adjustments'!BG22+'(25) NTP Detailed Adjustments'!BG75","v":0},{"$f":"IF($T21>0,$T21*BG$69,0)+'(25) NTP Detailed Adjustments'!BH22+'(25) NTP Detailed Adjustments'!BH75","v":0},{"$f":"IF($T21>0,$T21*BH$69,0)+'(25) NTP Detailed Adjustments'!BI22+'(25) NTP Detailed Adjustments'!BI75","v":0},0,{"$f":"IF($U21>0,$U21*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK22+'(25) NTP Detailed Adjustments'!BK75","v":0},{"$f":"IF($U21>0,$U21*BK$69,0)+'(25) NTP Detailed Adjustments'!BL22+'(25) NTP Detailed Adjustments'!BL75","v":0},{"$f":"IF($U21>0,$U21*BL$69,0)+'(25) NTP Detailed Adjustments'!BM22+'(25) NTP Detailed Adjustments'!BM75","v":0},0,{"$f":"IF($V21>0,$V21*BN$69,0)+'(25) NTP Detailed Adjustments'!BO22+'(25) NTP Detailed Adjustments'!BO75","v":0},{"$f":"IF($V21>0,$V21*BO$69,0)+'(25) NTP Detailed Adjustments'!BP22+'(25) NTP Detailed Adjustments'!BP75","v":0},{"$f":"IF($V21>0,$V21*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ22+'(25) NTP Detailed Adjustments'!BQ75","v":0},0,{"$f":"IF($W21>0,$W21*BR$69,0)+'(25) NTP Detailed Adjustments'!BS22+'(25) NTP Detailed Adjustments'!BS75","v":0},{"$f":"IF($W21>0,$W21*BS$69,0)+'(25) NTP Detailed Adjustments'!BT22+'(25) NTP Detailed Adjustments'!BT75","v":0},{"$f":"IF($W21>0,$W21*BT$69,0)+'(25) NTP Detailed Adjustments'!BU22+'(25) NTP Detailed Adjustments'!BU75","v":0},0,{"$f":"IF($X21>0,$X21*BV$69,0)+'(25) NTP Detailed Adjustments'!BW22+'(25) NTP Detailed Adjustments'!BW75","v":0},{"$f":"IF($X21>0,$X21*BW$69,0)+'(25) NTP Detailed Adjustments'!BX22+'(25) NTP Detailed Adjustments'!BX75","v":0},{"$f":"IF($X21>0,$X21*BX$69,0)+'(25) NTP Detailed Adjustments'!BY22+'(25) NTP Detailed Adjustments'!BY75","v":0},0,{"$f":"IF($Y21>0,$Y21*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA22+'(25) NTP Detailed Adjustments'!CA75","v":0},{"$f":"IF($Y21>0,$Y21*CA$69,0)+'(25) NTP Detailed Adjustments'!CB22+'(25) NTP Detailed Adjustments'!CB75","v":0},{"$f":"IF($Y21>0,$Y21*CB$69,0)+'(25) NTP Detailed Adjustments'!CC22+'(25) NTP Detailed Adjustments'!CC75","v":0},0,{"$f":"IF($Z21>0,$Z21*CD$69,0)+'(25) NTP Detailed Adjustments'!CE22+'(25) NTP Detailed Adjustments'!CE75","v":0},{"$f":"IF($Z21>0,$Z21*CE$69,0)+'(25) NTP Detailed Adjustments'!CF22+'(25) NTP Detailed Adjustments'!CF75","v":0},{"$f":"IF($Z21>0,$Z21*CF$69,0)+'(25) NTP Detailed Adjustments'!CG22+'(25) NTP Detailed Adjustments'!CG75","v":0},0,{"$f":"IF($AA21>0,$AA21*CH$69,0)+'(25) NTP Detailed Adjustments'!CI22+'(25) NTP Detailed Adjustments'!CI75","v":0},{"$f":"IF($AA21>0,$AA21*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ22+'(25) NTP Detailed Adjustments'!CJ75","v":0},{"$f":"IF($AA21>0,$AA21*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK22+'(25) NTP Detailed Adjustments'!CK75","v":0},0,{"$f":"IF($AB21>0,$AB21*CL$69,0)+'(25) NTP Detailed Adjustments'!CM22+'(25) NTP Detailed Adjustments'!CM75","v":0},{"$f":"IF($AB21>0,$AB21*CM$69,0)+'(25) NTP Detailed Adjustments'!CN22+'(25) NTP Detailed Adjustments'!CN75","v":0},{"$f":"IF($AB21>0,$AB21*CN$69,0)+'(25) NTP Detailed Adjustments'!CO22+'(25) NTP Detailed Adjustments'!CO75","v":0},0,{"$f":"IF($AC21>0,$AC21*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ22+'(25) NTP Detailed Adjustments'!CQ75","v":0},{"$f":"IF($AC21>0,$AC21*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR22+'(25) NTP Detailed Adjustments'!CR75","v":0},{"$f":"IF($AC21>0,$AC21*CR$69,0)+'(25) NTP Detailed Adjustments'!CS22+'(25) NTP Detailed Adjustments'!CS75","v":0},0]
["Clothing and Personal Supplies",{"$f":"IF($F21>0,$F21*B$69,0)+'(25) NTP Detailed Adjustments'!C23+'(25) NTP Detailed Adjustments'!C76","v":0},{"$f":"IF($F21>0,$F21*C$69,0)+'(25) NTP Detailed Adjustments'!D23+'(25) NTP Detailed Adjustments'!D76","v":0},{"$f":"IF($F21>0,$F21*D$69,0)+'(25) NTP Detailed Adjustments'!E23+'(25) NTP Detailed Adjustments'!E76","v":0},0,{"$f":"IF($G21>0,$G21*F$69,0)+'(25) NTP Detailed Adjustments'!G23+'(25) NTP Detailed Adjustments'!G76","v":0},{"$f":"IF($G21>0,$G21*G$69,0)+'(25) NTP Detailed Adjustments'!H23+'(25) NTP Detailed Adjustments'!H76","v":0},{"$f":"IF($G21>0,$G21*H$69,0)+'(25) NTP Detailed Adjustments'!I23+'(25) NTP Detailed Adjustments'!I76","v":0},0,{"$f":"IF($H21>0,$H21*J$69,0)+'(25) NTP Detailed Adjustments'!K23+'(25) NTP Detailed Adjustments'!K76","v":0},{"$f":"IF($H21>0,$H21*K$69,0)+'(25) NTP Detailed Adjustments'!L23+'(25) NTP Detailed Adjustments'!L76","v":0},{"$f":"IF($H21>0,$H21*L$69,0)+'(25) NTP Detailed Adjustments'!M23+'(25) NTP Detailed Adjustments'!M76","v":0},0,{"$f":"IF($I21>0,$I21*N$69,0)+'(25) NTP Detailed Adjustments'!O23+'(25) NTP Detailed Adjustments'!O76","v":0},{"$f":"IF($I21>0,$I21*O$69,0)+'(25) NTP Detailed Adjustments'!P23+'(25) NTP Detailed Adjustments'!P76","v":0},{"$f":"IF($I21>0,$I21*P$69,0)+'(25) NTP Detailed Adjustments'!Q23+'(25) NTP Detailed Adjustments'!Q76","v":0},0,{"$f":"IF($J22>0,$J22*R$69,0)+'(25) NTP Detailed Adjustments'!S23+'(25) NTP Detailed Adjustments'!S76","v":0},{"$f":"IF($J22>0,$J22*S$69,0)+'(25) NTP Detailed Adjustments'!T23+'(25) NTP Detailed Adjustments'!T76","v":0},{"$f":"IF($J22>0,$J22*T$69,0)+'(25) NTP Detailed Adjustments'!U23+'(25) NTP Detailed Adjustments'!U76","v":0},0,{"$f":"IF($K22>0,$K22*V$69,0)+'(25) NTP Detailed Adjustments'!W23+'(25) NTP Detailed Adjustments'!W76","v":0},{"$f":"IF($K22>0,$K22*W$69,0)+'(25) NTP Detailed Adjustments'!X23+'(25) NTP Detailed Adjustments'!X76","v":0},{"$f":"IF($K22>0,$K22*X$69,0)+'(25) NTP Detailed Adjustments'!Y23+'(25) NTP Detailed Adjustments'!Y76","v":0},0,{"$f":"IF($L22>0,$L22*Z$69,0)+'(25) NTP Detailed Adjustments'!AA23+'(25) NTP Detailed Adjustments'!AA76","v":0},{"$f":"IF($L22>0,$L22*AA$69,0)+'(25) NTP Detailed Adjustments'!AB23+'(25) NTP Detailed Adjustments'!AB76","v":0},{"$f":"IF($L22>0,$L22*AB$69,0)+'(25) NTP Detailed Adjustments'!AC23+'(25) NTP Detailed Adjustments'!AC76","v":0},0,{"$f":"IF($M22>0,$M22*AD$69,0)+'(25) NTP Detailed Adjustments'!AE23+'(25) NTP Detailed Adjustments'!AE76","v":0},{"$f":"IF($M22>0,$M22*AE$69,0)+'(25) NTP Detailed Adjustments'!AF23+'(25) NTP Detailed Adjustments'!AF76","v":0},{"$f":"IF($M22>0,$M22*AF$69,0)+'(25) NTP Detailed Adjustments'!AG23+'(25) NTP Detailed Adjustments'!AG76","v":0},0,{"$f":"IF($N22>0,$N22*AH$69,0)+'(25) NTP Detailed Adjustments'!AI23+'(25) NTP Detailed Adjustments'!AI76","v":0},{"$f":"IF($N22>0,$N22*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ23+'(25) NTP Detailed Adjustments'!AJ76","v":0},{"$f":"IF($N22>0,$N22*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK23+'(25) NTP Detailed Adjustments'!AK76","v":0},0,{"$f":"IF($O22>0,$O22*AL$69,0)+'(25) NTP Detailed Adjustments'!AM23+'(25) NTP Detailed Adjustments'!AM76","v":0},{"$f":"IF($O22>0,$O22*AM$69,0)+'(25) NTP Detailed Adjustments'!AN23+'(25) NTP Detailed Adjustments'!AN76","v":0},{"$f":"IF($O22>0,$O22*AN$69,0)+'(25) NTP Detailed Adjustments'!AO23+'(25) NTP Detailed Adjustments'!AO76","v":0},0,{"$f":"IF($P22>0,$P22*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ23+'(25) NTP Detailed Adjustments'!AQ76","v":0},{"$f":"IF($P22>0,$P22*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR23+'(25) NTP Detailed Adjustments'!AR76","v":0},{"$f":"IF($P22>0,$P22*AR$69,0)+'(25) NTP Detailed Adjustments'!AS23+'(25) NTP Detailed Adjustments'!AS76","v":0},0,{"$f":"IF($Q22>0,$Q22*AT$69,0)+'(25) NTP Detailed Adjustments'!AU23+'(25) NTP Detailed Adjustments'!AU76","v":0},{"$f":"IF($Q22>0,$Q22*AU$69,0)+'(25) NTP Detailed Adjustments'!AV23+'(25) NTP Detailed Adjustments'!AV76","v":0},{"$f":"IF($Q22>0,$Q22*AV$69,0)+'(25) NTP Detailed Adjustments'!AW23+'(25) NTP Detailed Adjustments'!AW76","v":0},0,{"$f":"IF($R22>0,$R22*AX$69,0)+'(25) NTP Detailed Adjustments'!AY23+'(25) NTP Detailed Adjustments'!AY76","v":0},{"$f":"IF($R22>0,$R22*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ23+'(25) NTP Detailed Adjustments'!AZ76","v":0},{"$f":"IF($R22>0,$R22*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA23+'(25) NTP Detailed Adjustments'!BA76","v":0},0,{"$f":"IF($S22>0,$S22*BB$69,0)+'(25) NTP Detailed Adjustments'!BC23+'(25) NTP Detailed Adjustments'!BC76","v":0},{"$f":"IF($S22>0,$S22*BC$69,0)+'(25) NTP Detailed Adjustments'!BD23+'(25) NTP Detailed Adjustments'!BD76","v":0},{"$f":"IF($S22>0,$S22*BD$69,0)+'(25) NTP Detailed Adjustments'!BE23+'(25) NTP Detailed Adjustments'!BE76","v":0},0,{"$f":"IF($T22>0,$T22*BF$69,0)+'(25) NTP Detailed Adjustments'!BG23+'(25) NTP Detailed Adjustments'!BG76","v":0},{"$f":"IF($T22>0,$T22*BG$69,0)+'(25) NTP Detailed Adjustments'!BH23+'(25) NTP Detailed Adjustments'!BH76","v":0},{"$f":"IF($T22>0,$T22*BH$69,0)+'(25) NTP Detailed Adjustments'!BI23+'(25) NTP Detailed Adjustments'!BI76","v":0},0,{"$f":"IF($U22>0,$U22*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK23+'(25) NTP Detailed Adjustments'!BK76","v":0},{"$f":"IF($U22>0,$U22*BK$69,0)+'(25) NTP Detailed Adjustments'!BL23+'(25) NTP Detailed Adjustments'!BL76","v":0},{"$f":"IF($U22>0,$U22*BL$69,0)+'(25) NTP Detailed Adjustments'!BM23+'(25) NTP Detailed Adjustments'!BM76","v":0},0,{"$f":"IF($V22>0,$V22*BN$69,0)+'(25) NTP Detailed Adjustments'!BO23+'(25) NTP Detailed Adjustments'!BO76","v":0},{"$f":"IF($V22>0,$V22*BO$69,0)+'(25) NTP Detailed Adjustments'!BP23+'(25) NTP Detailed Adjustments'!BP76","v":0},{"$f":"IF($V22>0,$V22*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ23+'(25) NTP Detailed Adjustments'!BQ76","v":0},0,{"$f":"IF($W22>0,$W22*BR$69,0)+'(25) NTP Detailed Adjustments'!BS23+'(25) NTP Detailed Adjustments'!BS76","v":0},{"$f":"IF($W22>0,$W22*BS$69,0)+'(25) NTP Detailed Adjustments'!BT23+'(25) NTP Detailed Adjustments'!BT76","v":0},{"$f":"IF($W22>0,$W22*BT$69,0)+'(25) NTP Detailed Adjustments'!BU23+'(25) NTP Detailed Adjustments'!BU76","v":0},0,{"$f":"IF($X22>0,$X22*BV$69,0)+'(25) NTP Detailed Adjustments'!BW23+'(25) NTP Detailed Adjustments'!BW76","v":0},{"$f":"IF($X22>0,$X22*BW$69,0)+'(25) NTP Detailed Adjustments'!BX23+'(25) NTP Detailed Adjustments'!BX76","v":0},{"$f":"IF($X22>0,$X22*BX$69,0)+'(25) NTP Detailed Adjustments'!BY23+'(25) NTP Detailed Adjustments'!BY76","v":0},0,{"$f":"IF($Y22>0,$Y22*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA23+'(25) NTP Detailed Adjustments'!CA76","v":0},{"$f":"IF($Y22>0,$Y22*CA$69,0)+'(25) NTP Detailed Adjustments'!CB23+'(25) NTP Detailed Adjustments'!CB76","v":0},{"$f":"IF($Y22>0,$Y22*CB$69,0)+'(25) NTP Detailed Adjustments'!CC23+'(25) NTP Detailed Adjustments'!CC76","v":0},0,{"$f":"IF($Z22>0,$Z22*CD$69,0)+'(25) NTP Detailed Adjustments'!CE23+'(25) NTP Detailed Adjustments'!CE76","v":0},{"$f":"IF($Z22>0,$Z22*CE$69,0)+'(25) NTP Detailed Adjustments'!CF23+'(25) NTP Detailed Adjustments'!CF76","v":0},{"$f":"IF($Z22>0,$Z22*CF$69,0)+'(25) NTP Detailed Adjustments'!CG23+'(25) NTP Detailed Adjustments'!CG76","v":0},0,{"$f":"IF($AA22>0,$AA22*CH$69,0)+'(25) NTP Detailed Adjustments'!CI23+'(25) NTP Detailed Adjustments'!CI76","v":0},{"$f":"IF($AA22>0,$AA22*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ23+'(25) NTP Detailed Adjustments'!CJ76","v":0},{"$f":"IF($AA22>0,$AA22*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK23+'(25) NTP Detailed Adjustments'!CK76","v":0},0,{"$f":"IF($AB22>0,$AB22*CL$69,0)+'(25) NTP Detailed Adjustments'!CM23+'(25) NTP Detailed Adjustments'!CM76","v":0},{"$f":"IF($AB22>0,$AB22*CM$69,0)+'(25) NTP Detailed Adjustments'!CN23+'(25) NTP Detailed Adjustments'!CN76","v":0},{"$f":"IF($AB22>0,$AB22*CN$69,0)+'(25) NTP Detailed Adjustments'!CO23+'(25) NTP Detailed Adjustments'!CO76","v":0},0,{"$f":"IF($AC22>0,$AC22*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ23+'(25) NTP Detailed Adjustments'!CQ76","v":0},{"$f":"IF($AC22>0,$AC22*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR23+'(25) NTP Detailed Adjustments'!CR76","v":0},{"$f":"IF($AC22>0,$AC22*CR$69,0)+'(25) NTP Detailed Adjustments'!CS23+'(25) NTP Detailed Adjustments'!CS76","v":0},0]
["Food",{"$f":"IF($F22>0,$F22*B$69,0)+'(25) NTP Detailed Adjustments'!C24+'(25) NTP Detailed Adjustments'!C77","v":0},{"$f":"IF($F22>0,$F22*C$69,0)+'(25) NTP Detailed Adjustments'!D24+'(25) NTP Detailed Adjustments'!D77","v":0},{"$f":"IF($F22>0,$F22*D$69,0)+'(25) NTP Detailed Adjustments'!E24+'(25) NTP Detailed Adjustments'!E77","v":0},0,{"$f":"IF($G22>0,$G22*F$69,0)+'(25) NTP Detailed Adjustments'!G24+'(25) NTP Detailed Adjustments'!G77","v":0},{"$f":"IF($G22>0,$G22*G$69,0)+'(25) NTP Detailed Adjustments'!H24+'(25) NTP Detailed Adjustments'!H77","v":0},{"$f":"IF($G22>0,$G22*H$69,0)+'(25) NTP Detailed Adjustments'!I24+'(25) NTP Detailed Adjustments'!I77","v":0},0,{"$f":"IF($H22>0,$H22*J$69,0)+'(25) NTP Detailed Adjustments'!K24+'(25) NTP Detailed Adjustments'!K77","v":0},{"$f":"IF($H22>0,$H22*K$69,0)+'(25) NTP Detailed Adjustments'!L24+'(25) NTP Detailed Adjustments'!L77","v":0},{"$f":"IF($H22>0,$H22*L$69,0)+'(25) NTP Detailed Adjustments'!M24+'(25) NTP Detailed Adjustments'!M77","v":0},0,{"$f":"IF($I22>0,$I22*N$69,0)+'(25) NTP Detailed Adjustments'!O24+'(25) NTP Detailed Adjustments'!O77","v":0},{"$f":"IF($I22>0,$I22*O$69,0)+'(25) NTP Detailed Adjustments'!P24+'(25) NTP Detailed Adjustments'!P77","v":0},{"$f":"IF($I22>0,$I22*P$69,0)+'(25) NTP Detailed Adjustments'!Q24+'(25) NTP Detailed Adjustments'!Q77","v":0},0,{"$f":"IF($J23>0,$J23*R$69,0)+'(25) NTP Detailed Adjustments'!S24+'(25) NTP Detailed Adjustments'!S77","v":0},{"$f":"IF($J23>0,$J23*S$69,0)+'(25) NTP Detailed Adjustments'!T24+'(25) NTP Detailed Adjustments'!T77","v":0},{"$f":"IF($J23>0,$J23*T$69,0)+'(25) NTP Detailed Adjustments'!U24+'(25) NTP Detailed Adjustments'!U77","v":0},0,{"$f":"IF($K23>0,$K23*V$69,0)+'(25) NTP Detailed Adjustments'!W24+'(25) NTP Detailed Adjustments'!W77","v":0},{"$f":"IF($K23>0,$K23*W$69,0)+'(25) NTP Detailed Adjustments'!X24+'(25) NTP Detailed Adjustments'!X77","v":0},{"$f":"IF($K23>0,$K23*X$69,0)+'(25) NTP Detailed Adjustments'!Y24+'(25) NTP Detailed Adjustments'!Y77","v":0},0,{"$f":"IF($L23>0,$L23*Z$69,0)+'(25) NTP Detailed Adjustments'!AA24+'(25) NTP Detailed Adjustments'!AA77","v":0},{"$f":"IF($L23>0,$L23*AA$69,0)+'(25) NTP Detailed Adjustments'!AB24+'(25) NTP Detailed Adjustments'!AB77","v":0},{"$f":"IF($L23>0,$L23*AB$69,0)+'(25) NTP Detailed Adjustments'!AC24+'(25) NTP Detailed Adjustments'!AC77","v":0},0,{"$f":"IF($M23>0,$M23*AD$69,0)+'(25) NTP Detailed Adjustments'!AE24+'(25) NTP Detailed Adjustments'!AE77","v":0},{"$f":"IF($M23>0,$M23*AE$69,0)+'(25) NTP Detailed Adjustments'!AF24+'(25) NTP Detailed Adjustments'!AF77","v":0},{"$f":"IF($M23>0,$M23*AF$69,0)+'(25) NTP Detailed Adjustments'!AG24+'(25) NTP Detailed Adjustments'!AG77","v":0},0,{"$f":"IF($N23>0,$N23*AH$69,0)+'(25) NTP Detailed Adjustments'!AI24+'(25) NTP Detailed Adjustments'!AI77","v":0},{"$f":"IF($N23>0,$N23*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ24+'(25) NTP Detailed Adjustments'!AJ77","v":0},{"$f":"IF($N23>0,$N23*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK24+'(25) NTP Detailed Adjustments'!AK77","v":0},0,{"$f":"IF($O23>0,$O23*AL$69,0)+'(25) NTP Detailed Adjustments'!AM24+'(25) NTP Detailed Adjustments'!AM77","v":0},{"$f":"IF($O23>0,$O23*AM$69,0)+'(25) NTP Detailed Adjustments'!AN24+'(25) NTP Detailed Adjustments'!AN77","v":0},{"$f":"IF($O23>0,$O23*AN$69,0)+'(25) NTP Detailed Adjustments'!AO24+'(25) NTP Detailed Adjustments'!AO77","v":0},0,{"$f":"IF($P23>0,$P23*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ24+'(25) NTP Detailed Adjustments'!AQ77","v":0},{"$f":"IF($P23>0,$P23*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR24+'(25) NTP Detailed Adjustments'!AR77","v":0},{"$f":"IF($P23>0,$P23*AR$69,0)+'(25) NTP Detailed Adjustments'!AS24+'(25) NTP Detailed Adjustments'!AS77","v":0},0,{"$f":"IF($Q23>0,$Q23*AT$69,0)+'(25) NTP Detailed Adjustments'!AU24+'(25) NTP Detailed Adjustments'!AU77","v":0},{"$f":"IF($Q23>0,$Q23*AU$69,0)+'(25) NTP Detailed Adjustments'!AV24+'(25) NTP Detailed Adjustments'!AV77","v":0},{"$f":"IF($Q23>0,$Q23*AV$69,0)+'(25) NTP Detailed Adjustments'!AW24+'(25) NTP Detailed Adjustments'!AW77","v":0},0,{"$f":"IF($R23>0,$R23*AX$69,0)+'(25) NTP Detailed Adjustments'!AY24+'(25) NTP Detailed Adjustments'!AY77","v":0},{"$f":"IF($R23>0,$R23*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ24+'(25) NTP Detailed Adjustments'!AZ77","v":0},{"$f":"IF($R23>0,$R23*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA24+'(25) NTP Detailed Adjustments'!BA77","v":0},0,{"$f":"IF($S23>0,$S23*BB$69,0)+'(25) NTP Detailed Adjustments'!BC24+'(25) NTP Detailed Adjustments'!BC77","v":0},{"$f":"IF($S23>0,$S23*BC$69,0)+'(25) NTP Detailed Adjustments'!BD24+'(25) NTP Detailed Adjustments'!BD77","v":0},{"$f":"IF($S23>0,$S23*BD$69,0)+'(25) NTP Detailed Adjustments'!BE24+'(25) NTP Detailed Adjustments'!BE77","v":0},0,{"$f":"IF($T23>0,$T23*BF$69,0)+'(25) NTP Detailed Adjustments'!BG24+'(25) NTP Detailed Adjustments'!BG77","v":0},{"$f":"IF($T23>0,$T23*BG$69,0)+'(25) NTP Detailed Adjustments'!BH24+'(25) NTP Detailed Adjustments'!BH77","v":0},{"$f":"IF($T23>0,$T23*BH$69,0)+'(25) NTP Detailed Adjustments'!BI24+'(25) NTP Detailed Adjustments'!BI77","v":0},0,{"$f":"IF($U23>0,$U23*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK24+'(25) NTP Detailed Adjustments'!BK77","v":0},{"$f":"IF($U23>0,$U23*BK$69,0)+'(25) NTP Detailed Adjustments'!BL24+'(25) NTP Detailed Adjustments'!BL77","v":0},{"$f":"IF($U23>0,$U23*BL$69,0)+'(25) NTP Detailed Adjustments'!BM24+'(25) NTP Detailed Adjustments'!BM77","v":0},0,{"$f":"IF($V23>0,$V23*BN$69,0)+'(25) NTP Detailed Adjustments'!BO24+'(25) NTP Detailed Adjustments'!BO77","v":0},{"$f":"IF($V23>0,$V23*BO$69,0)+'(25) NTP Detailed Adjustments'!BP24+'(25) NTP Detailed Adjustments'!BP77","v":0},{"$f":"IF($V23>0,$V23*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ24+'(25) NTP Detailed Adjustments'!BQ77","v":0},0,{"$f":"IF($W23>0,$W23*BR$69,0)+'(25) NTP Detailed Adjustments'!BS24+'(25) NTP Detailed Adjustments'!BS77","v":0},{"$f":"IF($W23>0,$W23*BS$69,0)+'(25) NTP Detailed Adjustments'!BT24+'(25) NTP Detailed Adjustments'!BT77","v":0},{"$f":"IF($W23>0,$W23*BT$69,0)+'(25) NTP Detailed Adjustments'!BU24+'(25) NTP Detailed Adjustments'!BU77","v":0},0,{"$f":"IF($X23>0,$X23*BV$69,0)+'(25) NTP Detailed Adjustments'!BW24+'(25) NTP Detailed Adjustments'!BW77","v":0},{"$f":"IF($X23>0,$X23*BW$69,0)+'(25) NTP Detailed Adjustments'!BX24+'(25) NTP Detailed Adjustments'!BX77","v":0},{"$f":"IF($X23>0,$X23*BX$69,0)+'(25) NTP Detailed Adjustments'!BY24+'(25) NTP Detailed Adjustments'!BY77","v":0},0,{"$f":"IF($Y23>0,$Y23*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA24+'(25) NTP Detailed Adjustments'!CA77","v":0},{"$f":"IF($Y23>0,$Y23*CA$69,0)+'(25) NTP Detailed Adjustments'!CB24+'(25) NTP Detailed Adjustments'!CB77","v":0},{"$f":"IF($Y23>0,$Y23*CB$69,0)+'(25) NTP Detailed Adjustments'!CC24+'(25) NTP Detailed Adjustments'!CC77","v":0},0,{"$f":"IF($Z23>0,$Z23*CD$69,0)+'(25) NTP Detailed Adjustments'!CE24+'(25) NTP Detailed Adjustments'!CE77","v":0},{"$f":"IF($Z23>0,$Z23*CE$69,0)+'(25) NTP Detailed Adjustments'!CF24+'(25) NTP Detailed Adjustments'!CF77","v":0},{"$f":"IF($Z23>0,$Z23*CF$69,0)+'(25) NTP Detailed Adjustments'!CG24+'(25) NTP Detailed Adjustments'!CG77","v":0},0,{"$f":"IF($AA23>0,$AA23*CH$69,0)+'(25) NTP Detailed Adjustments'!CI24+'(25) NTP Detailed Adjustments'!CI77","v":0},{"$f":"IF($AA23>0,$AA23*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ24+'(25) NTP Detailed Adjustments'!CJ77","v":0},{"$f":"IF($AA23>0,$AA23*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK24+'(25) NTP Detailed Adjustments'!CK77","v":0},0,{"$f":"IF($AB23>0,$AB23*CL$69,0)+'(25) NTP Detailed Adjustments'!CM24+'(25) NTP Detailed Adjustments'!CM77","v":0},{"$f":"IF($AB23>0,$AB23*CM$69,0)+'(25) NTP Detailed Adjustments'!CN24+'(25) NTP Detailed Adjustments'!CN77","v":0},{"$f":"IF($AB23>0,$AB23*CN$69,0)+'(25) NTP Detailed Adjustments'!CO24+'(25) NTP Detailed Adjustments'!CO77","v":0},0,{"$f":"IF($AC23>0,$AC23*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ24+'(25) NTP Detailed Adjustments'!CQ77","v":0},{"$f":"IF($AC23>0,$AC23*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR24+'(25) NTP Detailed Adjustments'!CR77","v":0},{"$f":"IF($AC23>0,$AC23*CR$69,0)+'(25) NTP Detailed Adjustments'!CS24+'(25) NTP Detailed Adjustments'!CS77","v":0},0]
["Laundry Services and Supplies",{"$f":"IF($F23>0,$F23*B$69,0)+'(25) NTP Detailed Adjustments'!C25+'(25) NTP Detailed Adjustments'!C78","v":0},{"$f":"IF($F23>0,$F23*C$69,0)+'(25) NTP Detailed Adjustments'!D25+'(25) NTP Detailed Adjustments'!D78","v":0},{"$f":"IF($F23>0,$F23*D$69,0)+'(25) NTP Detailed Adjustments'!E25+'(25) NTP Detailed Adjustments'!E78","v":0},0,{"$f":"IF($G23>0,$G23*F$69,0)+'(25) NTP Detailed Adjustments'!G25+'(25) NTP Detailed Adjustments'!G78","v":0},{"$f":"IF($G23>0,$G23*G$69,0)+'(25) NTP Detailed Adjustments'!H25+'(25) NTP Detailed Adjustments'!H78","v":0},{"$f":"IF($G23>0,$G23*H$69,0)+'(25) NTP Detailed Adjustments'!I25+'(25) NTP Detailed Adjustments'!I78","v":0},0,{"$f":"IF($H23>0,$H23*J$69,0)+'(25) NTP Detailed Adjustments'!K25+'(25) NTP Detailed Adjustments'!K78","v":0},{"$f":"IF($H23>0,$H23*K$69,0)+'(25) NTP Detailed Adjustments'!L25+'(25) NTP Detailed Adjustments'!L78","v":0},{"$f":"IF($H23>0,$H23*L$69,0)+'(25) NTP Detailed Adjustments'!M25+'(25) NTP Detailed Adjustments'!M78","v":0},0,{"$f":"IF($I23>0,$I23*N$69,0)+'(25) NTP Detailed Adjustments'!O25+'(25) NTP Detailed Adjustments'!O78","v":0},{"$f":"IF($I23>0,$I23*O$69,0)+'(25) NTP Detailed Adjustments'!P25+'(25) NTP Detailed Adjustments'!P78","v":0},{"$f":"IF($I23>0,$I23*P$69,0)+'(25) NTP Detailed Adjustments'!Q25+'(25) NTP Detailed Adjustments'!Q78","v":0},0,{"$f":"IF($J24>0,$J24*R$69,0)+'(25) NTP Detailed Adjustments'!S25+'(25) NTP Detailed Adjustments'!S78","v":0},{"$f":"IF($J24>0,$J24*S$69,0)+'(25) NTP Detailed Adjustments'!T25+'(25) NTP Detailed Adjustments'!T78","v":0},{"$f":"IF($J24>0,$J24*T$69,0)+'(25) NTP Detailed Adjustments'!U25+'(25) NTP Detailed Adjustments'!U78","v":0},0,{"$f":"IF($K24>0,$K24*V$69,0)+'(25) NTP Detailed Adjustments'!W25+'(25) NTP Detailed Adjustments'!W78","v":0},{"$f":"IF($K24>0,$K24*W$69,0)+'(25) NTP Detailed Adjustments'!X25+'(25) NTP Detailed Adjustments'!X78","v":0},{"$f":"IF($K24>0,$K24*X$69,0)+'(25) NTP Detailed Adjustments'!Y25+'(25) NTP Detailed Adjustments'!Y78","v":0},0,{"$f":"IF($L24>0,$L24*Z$69,0)+'(25) NTP Detailed Adjustments'!AA25+'(25) NTP Detailed Adjustments'!AA78","v":0},{"$f":"IF($L24>0,$L24*AA$69,0)+'(25) NTP Detailed Adjustments'!AB25+'(25) NTP Detailed Adjustments'!AB78","v":0},{"$f":"IF($L24>0,$L24*AB$69,0)+'(25) NTP Detailed Adjustments'!AC25+'(25) NTP Detailed Adjustments'!AC78","v":0},0,{"$f":"IF($M24>0,$M24*AD$69,0)+'(25) NTP Detailed Adjustments'!AE25+'(25) NTP Detailed Adjustments'!AE78","v":0},{"$f":"IF($M24>0,$M24*AE$69,0)+'(25) NTP Detailed Adjustments'!AF25+'(25) NTP Detailed Adjustments'!AF78","v":0},{"$f":"IF($M24>0,$M24*AF$69,0)+'(25) NTP Detailed Adjustments'!AG25+'(25) NTP Detailed Adjustments'!AG78","v":0},0,{"$f":"IF($N24>0,$N24*AH$69,0)+'(25) NTP Detailed Adjustments'!AI25+'(25) NTP Detailed Adjustments'!AI78","v":0},{"$f":"IF($N24>0,$N24*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ25+'(25) NTP Detailed Adjustments'!AJ78","v":0},{"$f":"IF($N24>0,$N24*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK25+'(25) NTP Detailed Adjustments'!AK78","v":0},0,{"$f":"IF($O24>0,$O24*AL$69,0)+'(25) NTP Detailed Adjustments'!AM25+'(25) NTP Detailed Adjustments'!AM78","v":0},{"$f":"IF($O24>0,$O24*AM$69,0)+'(25) NTP Detailed Adjustments'!AN25+'(25) NTP Detailed Adjustments'!AN78","v":0},{"$f":"IF($O24>0,$O24*AN$69,0)+'(25) NTP Detailed Adjustments'!AO25+'(25) NTP Detailed Adjustments'!AO78","v":0},0,{"$f":"IF($P24>0,$P24*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ25+'(25) NTP Detailed Adjustments'!AQ78","v":0},{"$f":"IF($P24>0,$P24*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR25+'(25) NTP Detailed Adjustments'!AR78","v":0},{"$f":"IF($P24>0,$P24*AR$69,0)+'(25) NTP Detailed Adjustments'!AS25+'(25) NTP Detailed Adjustments'!AS78","v":0},0,{"$f":"IF($Q24>0,$Q24*AT$69,0)+'(25) NTP Detailed Adjustments'!AU25+'(25) NTP Detailed Adjustments'!AU78","v":0},{"$f":"IF($Q24>0,$Q24*AU$69,0)+'(25) NTP Detailed Adjustments'!AV25+'(25) NTP Detailed Adjustments'!AV78","v":0},{"$f":"IF($Q24>0,$Q24*AV$69,0)+'(25) NTP Detailed Adjustments'!AW25+'(25) NTP Detailed Adjustments'!AW78","v":0},0,{"$f":"IF($R24>0,$R24*AX$69,0)+'(25) NTP Detailed Adjustments'!AY25+'(25) NTP Detailed Adjustments'!AY78","v":0},{"$f":"IF($R24>0,$R24*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ25+'(25) NTP Detailed Adjustments'!AZ78","v":0},{"$f":"IF($R24>0,$R24*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA25+'(25) NTP Detailed Adjustments'!BA78","v":0},0,{"$f":"IF($S24>0,$S24*BB$69,0)+'(25) NTP Detailed Adjustments'!BC25+'(25) NTP Detailed Adjustments'!BC78","v":0},{"$f":"IF($S24>0,$S24*BC$69,0)+'(25) NTP Detailed Adjustments'!BD25+'(25) NTP Detailed Adjustments'!BD78","v":0},{"$f":"IF($S24>0,$S24*BD$69,0)+'(25) NTP Detailed Adjustments'!BE25+'(25) NTP Detailed Adjustments'!BE78","v":0},0,{"$f":"IF($T24>0,$T24*BF$69,0)+'(25) NTP Detailed Adjustments'!BG25+'(25) NTP Detailed Adjustments'!BG78","v":0},{"$f":"IF($T24>0,$T24*BG$69,0)+'(25) NTP Detailed Adjustments'!BH25+'(25) NTP Detailed Adjustments'!BH78","v":0},{"$f":"IF($T24>0,$T24*BH$69,0)+'(25) NTP Detailed Adjustments'!BI25+'(25) NTP Detailed Adjustments'!BI78","v":0},0,{"$f":"IF($U24>0,$U24*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK25+'(25) NTP Detailed Adjustments'!BK78","v":0},{"$f":"IF($U24>0,$U24*BK$69,0)+'(25) NTP Detailed Adjustments'!BL25+'(25) NTP Detailed Adjustments'!BL78","v":0},{"$f":"IF($U24>0,$U24*BL$69,0)+'(25) NTP Detailed Adjustments'!BM25+'(25) NTP Detailed Adjustments'!BM78","v":0},0,{"$f":"IF($V24>0,$V24*BN$69,0)+'(25) NTP Detailed Adjustments'!BO25+'(25) NTP Detailed Adjustments'!BO78","v":0},{"$f":"IF($V24>0,$V24*BO$69,0)+'(25) NTP Detailed Adjustments'!BP25+'(25) NTP Detailed Adjustments'!BP78","v":0},{"$f":"IF($V24>0,$V24*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ25+'(25) NTP Detailed Adjustments'!BQ78","v":0},0,{"$f":"IF($W24>0,$W24*BR$69,0)+'(25) NTP Detailed Adjustments'!BS25+'(25) NTP Detailed Adjustments'!BS78","v":0},{"$f":"IF($W24>0,$W24*BS$69,0)+'(25) NTP Detailed Adjustments'!BT25+'(25) NTP Detailed Adjustments'!BT78","v":0},{"$f":"IF($W24>0,$W24*BT$69,0)+'(25) NTP Detailed Adjustments'!BU25+'(25) NTP Detailed Adjustments'!BU78","v":0},0,{"$f":"IF($X24>0,$X24*BV$69,0)+'(25) NTP Detailed Adjustments'!BW25+'(25) NTP Detailed Adjustments'!BW78","v":0},{"$f":"IF($X24>0,$X24*BW$69,0)+'(25) NTP Detailed Adjustments'!BX25+'(25) NTP Detailed Adjustments'!BX78","v":0},{"$f":"IF($X24>0,$X24*BX$69,0)+'(25) NTP Detailed Adjustments'!BY25+'(25) NTP Detailed Adjustments'!BY78","v":0},0,{"$f":"IF($Y24>0,$Y24*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA25+'(25) NTP Detailed Adjustments'!CA78","v":0},{"$f":"IF($Y24>0,$Y24*CA$69,0)+'(25) NTP Detailed Adjustments'!CB25+'(25) NTP Detailed Adjustments'!CB78","v":0},{"$f":"IF($Y24>0,$Y24*CB$69,0)+'(25) NTP Detailed Adjustments'!CC25+'(25) NTP Detailed Adjustments'!CC78","v":0},0,{"$f":"IF($Z24>0,$Z24*CD$69,0)+'(25) NTP Detailed Adjustments'!CE25+'(25) NTP Detailed Adjustments'!CE78","v":0},{"$f":"IF($Z24>0,$Z24*CE$69,0)+'(25) NTP Detailed Adjustments'!CF25+'(25) NTP Detailed Adjustments'!CF78","v":0},{"$f":"IF($Z24>0,$Z24*CF$69,0)+'(25) NTP Detailed Adjustments'!CG25+'(25) NTP Detailed Adjustments'!CG78","v":0},0,{"$f":"IF($AA24>0,$AA24*CH$69,0)+'(25) NTP Detailed Adjustments'!CI25+'(25) NTP Detailed Adjustments'!CI78","v":0},{"$f":"IF($AA24>0,$AA24*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ25+'(25) NTP Detailed Adjustments'!CJ78","v":0},{"$f":"IF($AA24>0,$AA24*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK25+'(25) NTP Detailed Adjustments'!CK78","v":0},0,{"$f":"IF($AB24>0,$AB24*CL$69,0)+'(25) NTP Detailed Adjustments'!CM25+'(25) NTP Detailed Adjustments'!CM78","v":0},{"$f":"IF($AB24>0,$AB24*CM$69,0)+'(25) NTP Detailed Adjustments'!CN25+'(25) NTP Detailed Adjustments'!CN78","v":0},{"$f":"IF($AB24>0,$AB24*CN$69,0)+'(25) NTP Detailed Adjustments'!CO25+'(25) NTP Detailed Adjustments'!CO78","v":0},0,{"$f":"IF($AC24>0,$AC24*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ25+'(25) NTP Detailed Adjustments'!CQ78","v":0},{"$f":"IF($AC24>0,$AC24*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR25+'(25) NTP Detailed Adjustments'!CR78","v":0},{"$f":"IF($AC24>0,$AC24*CR$69,0)+'(25) NTP Detailed Adjustments'!CS25+'(25) NTP Detailed Adjustments'!CS78","v":0},0]
["Small Tools and Instruments",{"$f":"IF($F24>0,$F24*B$69,0)+'(25) NTP Detailed Adjustments'!C26+'(25) NTP Detailed Adjustments'!C79","v":0},{"$f":"IF($F24>0,$F24*C$69,0)+'(25) NTP Detailed Adjustments'!D26+'(25) NTP Detailed Adjustments'!D79","v":0},{"$f":"IF($F24>0,$F24*D$69,0)+'(25) NTP Detailed Adjustments'!E26+'(25) NTP Detailed Adjustments'!E79","v":0},0,{"$f":"IF($G24>0,$G24*F$69,0)+'(25) NTP Detailed Adjustments'!G26+'(25) NTP Detailed Adjustments'!G79","v":0},{"$f":"IF($G24>0,$G24*G$69,0)+'(25) NTP Detailed Adjustments'!H26+'(25) NTP Detailed Adjustments'!H79","v":0},{"$f":"IF($G24>0,$G24*H$69,0)+'(25) NTP Detailed Adjustments'!I26+'(25) NTP Detailed Adjustments'!I79","v":0},0,{"$f":"IF($H24>0,$H24*J$69,0)+'(25) NTP Detailed Adjustments'!K26+'(25) NTP Detailed Adjustments'!K79","v":0},{"$f":"IF($H24>0,$H24*K$69,0)+'(25) NTP Detailed Adjustments'!L26+'(25) NTP Detailed Adjustments'!L79","v":0},{"$f":"IF($H24>0,$H24*L$69,0)+'(25) NTP Detailed Adjustments'!M26+'(25) NTP Detailed Adjustments'!M79","v":0},0,{"$f":"IF($I24>0,$I24*N$69,0)+'(25) NTP Detailed Adjustments'!O26+'(25) NTP Detailed Adjustments'!O79","v":0},{"$f":"IF($I24>0,$I24*O$69,0)+'(25) NTP Detailed Adjustments'!P26+'(25) NTP Detailed Adjustments'!P79","v":0},{"$f":"IF($I24>0,$I24*P$69,0)+'(25) NTP Detailed Adjustments'!Q26+'(25) NTP Detailed Adjustments'!Q79","v":0},0,{"$f":"IF($J25>0,$J25*R$69,0)+'(25) NTP Detailed Adjustments'!S26+'(25) NTP Detailed Adjustments'!S79","v":0},{"$f":"IF($J25>0,$J25*S$69,0)+'(25) NTP Detailed Adjustments'!T26+'(25) NTP Detailed Adjustments'!T79","v":0},{"$f":"IF($J25>0,$J25*T$69,0)+'(25) NTP Detailed Adjustments'!U26+'(25) NTP Detailed Adjustments'!U79","v":0},0,{"$f":"IF($K25>0,$K25*V$69,0)+'(25) NTP Detailed Adjustments'!W26+'(25) NTP Detailed Adjustments'!W79","v":0},{"$f":"IF($K25>0,$K25*W$69,0)+'(25) NTP Detailed Adjustments'!X26+'(25) NTP Detailed Adjustments'!X79","v":0},{"$f":"IF($K25>0,$K25*X$69,0)+'(25) NTP Detailed Adjustments'!Y26+'(25) NTP Detailed Adjustments'!Y79","v":0},0,{"$f":"IF($L25>0,$L25*Z$69,0)+'(25) NTP Detailed Adjustments'!AA26+'(25) NTP Detailed Adjustments'!AA79","v":0},{"$f":"IF($L25>0,$L25*AA$69,0)+'(25) NTP Detailed Adjustments'!AB26+'(25) NTP Detailed Adjustments'!AB79","v":0},{"$f":"IF($L25>0,$L25*AB$69,0)+'(25) NTP Detailed Adjustments'!AC26+'(25) NTP Detailed Adjustments'!AC79","v":0},0,{"$f":"IF($M25>0,$M25*AD$69,0)+'(25) NTP Detailed Adjustments'!AE26+'(25) NTP Detailed Adjustments'!AE79","v":0},{"$f":"IF($M25>0,$M25*AE$69,0)+'(25) NTP Detailed Adjustments'!AF26+'(25) NTP Detailed Adjustments'!AF79","v":0},{"$f":"IF($M25>0,$M25*AF$69,0)+'(25) NTP Detailed Adjustments'!AG26+'(25) NTP Detailed Adjustments'!AG79","v":0},0,{"$f":"IF($N25>0,$N25*AH$69,0)+'(25) NTP Detailed Adjustments'!AI26+'(25) NTP Detailed Adjustments'!AI79","v":0},{"$f":"IF($N25>0,$N25*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ26+'(25) NTP Detailed Adjustments'!AJ79","v":0},{"$f":"IF($N25>0,$N25*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK26+'(25) NTP Detailed Adjustments'!AK79","v":0},0,{"$f":"IF($O25>0,$O25*AL$69,0)+'(25) NTP Detailed Adjustments'!AM26+'(25) NTP Detailed Adjustments'!AM79","v":0},{"$f":"IF($O25>0,$O25*AM$69,0)+'(25) NTP Detailed Adjustments'!AN26+'(25) NTP Detailed Adjustments'!AN79","v":0},{"$f":"IF($O25>0,$O25*AN$69,0)+'(25) NTP Detailed Adjustments'!AO26+'(25) NTP Detailed Adjustments'!AO79","v":0},0,{"$f":"IF($P25>0,$P25*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ26+'(25) NTP Detailed Adjustments'!AQ79","v":0},{"$f":"IF($P25>0,$P25*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR26+'(25) NTP Detailed Adjustments'!AR79","v":0},{"$f":"IF($P25>0,$P25*AR$69,0)+'(25) NTP Detailed Adjustments'!AS26+'(25) NTP Detailed Adjustments'!AS79","v":0},0,{"$f":"IF($Q25>0,$Q25*AT$69,0)+'(25) NTP Detailed Adjustments'!AU26+'(25) NTP Detailed Adjustments'!AU79","v":0},{"$f":"IF($Q25>0,$Q25*AU$69,0)+'(25) NTP Detailed Adjustments'!AV26+'(25) NTP Detailed Adjustments'!AV79","v":0},{"$f":"IF($Q25>0,$Q25*AV$69,0)+'(25) NTP Detailed Adjustments'!AW26+'(25) NTP Detailed Adjustments'!AW79","v":0},0,{"$f":"IF($R25>0,$R25*AX$69,0)+'(25) NTP Detailed Adjustments'!AY26+'(25) NTP Detailed Adjustments'!AY79","v":0},{"$f":"IF($R25>0,$R25*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ26+'(25) NTP Detailed Adjustments'!AZ79","v":0},{"$f":"IF($R25>0,$R25*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA26+'(25) NTP Detailed Adjustments'!BA79","v":0},0,{"$f":"IF($S25>0,$S25*BB$69,0)+'(25) NTP Detailed Adjustments'!BC26+'(25) NTP Detailed Adjustments'!BC79","v":0},{"$f":"IF($S25>0,$S25*BC$69,0)+'(25) NTP Detailed Adjustments'!BD26+'(25) NTP Detailed Adjustments'!BD79","v":0},{"$f":"IF($S25>0,$S25*BD$69,0)+'(25) NTP Detailed Adjustments'!BE26+'(25) NTP Detailed Adjustments'!BE79","v":0},0,{"$f":"IF($T25>0,$T25*BF$69,0)+'(25) NTP Detailed Adjustments'!BG26+'(25) NTP Detailed Adjustments'!BG79","v":0},{"$f":"IF($T25>0,$T25*BG$69,0)+'(25) NTP Detailed Adjustments'!BH26+'(25) NTP Detailed Adjustments'!BH79","v":0},{"$f":"IF($T25>0,$T25*BH$69,0)+'(25) NTP Detailed Adjustments'!BI26+'(25) NTP Detailed Adjustments'!BI79","v":0},0,{"$f":"IF($U25>0,$U25*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK26+'(25) NTP Detailed Adjustments'!BK79","v":0},{"$f":"IF($U25>0,$U25*BK$69,0)+'(25) NTP Detailed Adjustments'!BL26+'(25) NTP Detailed Adjustments'!BL79","v":0},{"$f":"IF($U25>0,$U25*BL$69,0)+'(25) NTP Detailed Adjustments'!BM26+'(25) NTP Detailed Adjustments'!BM79","v":0},0,{"$f":"IF($V25>0,$V25*BN$69,0)+'(25) NTP Detailed Adjustments'!BO26+'(25) NTP Detailed Adjustments'!BO79","v":0},{"$f":"IF($V25>0,$V25*BO$69,0)+'(25) NTP Detailed Adjustments'!BP26+'(25) NTP Detailed Adjustments'!BP79","v":0},{"$f":"IF($V25>0,$V25*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ26+'(25) NTP Detailed Adjustments'!BQ79","v":0},0,{"$f":"IF($W25>0,$W25*BR$69,0)+'(25) NTP Detailed Adjustments'!BS26+'(25) NTP Detailed Adjustments'!BS79","v":0},{"$f":"IF($W25>0,$W25*BS$69,0)+'(25) NTP Detailed Adjustments'!BT26+'(25) NTP Detailed Adjustments'!BT79","v":0},{"$f":"IF($W25>0,$W25*BT$69,0)+'(25) NTP Detailed Adjustments'!BU26+'(25) NTP Detailed Adjustments'!BU79","v":0},0,{"$f":"IF($X25>0,$X25*BV$69,0)+'(25) NTP Detailed Adjustments'!BW26+'(25) NTP Detailed Adjustments'!BW79","v":0},{"$f":"IF($X25>0,$X25*BW$69,0)+'(25) NTP Detailed Adjustments'!BX26+'(25) NTP Detailed Adjustments'!BX79","v":0},{"$f":"IF($X25>0,$X25*BX$69,0)+'(25) NTP Detailed Adjustments'!BY26+'(25) NTP Detailed Adjustments'!BY79","v":0},0,{"$f":"IF($Y25>0,$Y25*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA26+'(25) NTP Detailed Adjustments'!CA79","v":0},{"$f":"IF($Y25>0,$Y25*CA$69,0)+'(25) NTP Detailed Adjustments'!CB26+'(25) NTP Detailed Adjustments'!CB79","v":0},{"$f":"IF($Y25>0,$Y25*CB$69,0)+'(25) NTP Detailed Adjustments'!CC26+'(25) NTP Detailed Adjustments'!CC79","v":0},0,{"$f":"IF($Z25>0,$Z25*CD$69,0)+'(25) NTP Detailed Adjustments'!CE26+'(25) NTP Detailed Adjustments'!CE79","v":0},{"$f":"IF($Z25>0,$Z25*CE$69,0)+'(25) NTP Detailed Adjustments'!CF26+'(25) NTP Detailed Adjustments'!CF79","v":0},{"$f":"IF($Z25>0,$Z25*CF$69,0)+'(25) NTP Detailed Adjustments'!CG26+'(25) NTP Detailed Adjustments'!CG79","v":0},0,{"$f":"IF($AA25>0,$AA25*CH$69,0)+'(25) NTP Detailed Adjustments'!CI26+'(25) NTP Detailed Adjustments'!CI79","v":0},{"$f":"IF($AA25>0,$AA25*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ26+'(25) NTP Detailed Adjustments'!CJ79","v":0},{"$f":"IF($AA25>0,$AA25*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK26+'(25) NTP Detailed Adjustments'!CK79","v":0},0,{"$f":"IF($AB25>0,$AB25*CL$69,0)+'(25) NTP Detailed Adjustments'!CM26+'(25) NTP Detailed Adjustments'!CM79","v":0},{"$f":"IF($AB25>0,$AB25*CM$69,0)+'(25) NTP Detailed Adjustments'!CN26+'(25) NTP Detailed Adjustments'!CN79","v":0},{"$f":"IF($AB25>0,$AB25*CN$69,0)+'(25) NTP Detailed Adjustments'!CO26+'(25) NTP Detailed Adjustments'!CO79","v":0},0,{"$f":"IF($AC25>0,$AC25*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ26+'(25) NTP Detailed Adjustments'!CQ79","v":0},{"$f":"IF($AC25>0,$AC25*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR26+'(25) NTP Detailed Adjustments'!CR79","v":0},{"$f":"IF($AC25>0,$AC25*CR$69,0)+'(25) NTP Detailed Adjustments'!CS26+'(25) NTP Detailed Adjustments'!CS79","v":0},0]
["Training",{"$f":"IF($F25>0,$F25*B$69,0)+'(25) NTP Detailed Adjustments'!C27+'(25) NTP Detailed Adjustments'!C80","v":0},{"$f":"IF($F25>0,$F25*C$69,0)+'(25) NTP Detailed Adjustments'!D27+'(25) NTP Detailed Adjustments'!D80","v":0},{"$f":"IF($F25>0,$F25*D$69,0)+'(25) NTP Detailed Adjustments'!E27+'(25) NTP Detailed Adjustments'!E80","v":0},0,{"$f":"IF($G25>0,$G25*F$69,0)+'(25) NTP Detailed Adjustments'!G27+'(25) NTP Detailed Adjustments'!G80","v":0},{"$f":"IF($G25>0,$G25*G$69,0)+'(25) NTP Detailed Adjustments'!H27+'(25) NTP Detailed Adjustments'!H80","v":0},{"$f":"IF($G25>0,$G25*H$69,0)+'(25) NTP Detailed Adjustments'!I27+'(25) NTP Detailed Adjustments'!I80","v":0},0,{"$f":"IF($H25>0,$H25*J$69,0)+'(25) NTP Detailed Adjustments'!K27+'(25) NTP Detailed Adjustments'!K80","v":0},{"$f":"IF($H25>0,$H25*K$69,0)+'(25) NTP Detailed Adjustments'!L27+'(25) NTP Detailed Adjustments'!L80","v":0},{"$f":"IF($H25>0,$H25*L$69,0)+'(25) NTP Detailed Adjustments'!M27+'(25) NTP Detailed Adjustments'!M80","v":0},0,{"$f":"IF($I25>0,$I25*N$69,0)+'(25) NTP Detailed Adjustments'!O27+'(25) NTP Detailed Adjustments'!O80","v":0},{"$f":"IF($I25>0,$I25*O$69,0)+'(25) NTP Detailed Adjustments'!P27+'(25) NTP Detailed Adjustments'!P80","v":0},{"$f":"IF($I25>0,$I25*P$69,0)+'(25) NTP Detailed Adjustments'!Q27+'(25) NTP Detailed Adjustments'!Q80","v":0},0,{"$f":"IF($J26>0,$J26*R$69,0)+'(25) NTP Detailed Adjustments'!S27+'(25) NTP Detailed Adjustments'!S80","v":0},{"$f":"IF($J26>0,$J26*S$69,0)+'(25) NTP Detailed Adjustments'!T27+'(25) NTP Detailed Adjustments'!T80","v":0},{"$f":"IF($J26>0,$J26*T$69,0)+'(25) NTP Detailed Adjustments'!U27+'(25) NTP Detailed Adjustments'!U80","v":0},0,{"$f":"IF($K26>0,$K26*V$69,0)+'(25) NTP Detailed Adjustments'!W27+'(25) NTP Detailed Adjustments'!W80","v":0},{"$f":"IF($K26>0,$K26*W$69,0)+'(25) NTP Detailed Adjustments'!X27+'(25) NTP Detailed Adjustments'!X80","v":0},{"$f":"IF($K26>0,$K26*X$69,0)+'(25) NTP Detailed Adjustments'!Y27+'(25) NTP Detailed Adjustments'!Y80","v":0},0,{"$f":"IF($L26>0,$L26*Z$69,0)+'(25) NTP Detailed Adjustments'!AA27+'(25) NTP Detailed Adjustments'!AA80","v":0},{"$f":"IF($L26>0,$L26*AA$69,0)+'(25) NTP Detailed Adjustments'!AB27+'(25) NTP Detailed Adjustments'!AB80","v":0},{"$f":"IF($L26>0,$L26*AB$69,0)+'(25) NTP Detailed Adjustments'!AC27+'(25) NTP Detailed Adjustments'!AC80","v":0},0,{"$f":"IF($M26>0,$M26*AD$69,0)+'(25) NTP Detailed Adjustments'!AE27+'(25) NTP Detailed Adjustments'!AE80","v":0},{"$f":"IF($M26>0,$M26*AE$69,0)+'(25) NTP Detailed Adjustments'!AF27+'(25) NTP Detailed Adjustments'!AF80","v":0},{"$f":"IF($M26>0,$M26*AF$69,0)+'(25) NTP Detailed Adjustments'!AG27+'(25) NTP Detailed Adjustments'!AG80","v":0},0,{"$f":"IF($N26>0,$N26*AH$69,0)+'(25) NTP Detailed Adjustments'!AI27+'(25) NTP Detailed Adjustments'!AI80","v":0},{"$f":"IF($N26>0,$N26*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ27+'(25) NTP Detailed Adjustments'!AJ80","v":0},{"$f":"IF($N26>0,$N26*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK27+'(25) NTP Detailed Adjustments'!AK80","v":0},0,{"$f":"IF($O26>0,$O26*AL$69,0)+'(25) NTP Detailed Adjustments'!AM27+'(25) NTP Detailed Adjustments'!AM80","v":0},{"$f":"IF($O26>0,$O26*AM$69,0)+'(25) NTP Detailed Adjustments'!AN27+'(25) NTP Detailed Adjustments'!AN80","v":0},{"$f":"IF($O26>0,$O26*AN$69,0)+'(25) NTP Detailed Adjustments'!AO27+'(25) NTP Detailed Adjustments'!AO80","v":0},0,{"$f":"IF($P26>0,$P26*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ27+'(25) NTP Detailed Adjustments'!AQ80","v":0},{"$f":"IF($P26>0,$P26*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR27+'(25) NTP Detailed Adjustments'!AR80","v":0},{"$f":"IF($P26>0,$P26*AR$69,0)+'(25) NTP Detailed Adjustments'!AS27+'(25) NTP Detailed Adjustments'!AS80","v":0},0,{"$f":"IF($Q26>0,$Q26*AT$69,0)+'(25) NTP Detailed Adjustments'!AU27+'(25) NTP Detailed Adjustments'!AU80","v":0},{"$f":"IF($Q26>0,$Q26*AU$69,0)+'(25) NTP Detailed Adjustments'!AV27+'(25) NTP Detailed Adjustments'!AV80","v":0},{"$f":"IF($Q26>0,$Q26*AV$69,0)+'(25) NTP Detailed Adjustments'!AW27+'(25) NTP Detailed Adjustments'!AW80","v":0},0,{"$f":"IF($R26>0,$R26*AX$69,0)+'(25) NTP Detailed Adjustments'!AY27+'(25) NTP Detailed Adjustments'!AY80","v":0},{"$f":"IF($R26>0,$R26*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ27+'(25) NTP Detailed Adjustments'!AZ80","v":0},{"$f":"IF($R26>0,$R26*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA27+'(25) NTP Detailed Adjustments'!BA80","v":0},0,{"$f":"IF($S26>0,$S26*BB$69,0)+'(25) NTP Detailed Adjustments'!BC27+'(25) NTP Detailed Adjustments'!BC80","v":0},{"$f":"IF($S26>0,$S26*BC$69,0)+'(25) NTP Detailed Adjustments'!BD27+'(25) NTP Detailed Adjustments'!BD80","v":0},{"$f":"IF($S26>0,$S26*BD$69,0)+'(25) NTP Detailed Adjustments'!BE27+'(25) NTP Detailed Adjustments'!BE80","v":0},0,{"$f":"IF($T26>0,$T26*BF$69,0)+'(25) NTP Detailed Adjustments'!BG27+'(25) NTP Detailed Adjustments'!BG80","v":0},{"$f":"IF($T26>0,$T26*BG$69,0)+'(25) NTP Detailed Adjustments'!BH27+'(25) NTP Detailed Adjustments'!BH80","v":0},{"$f":"IF($T26>0,$T26*BH$69,0)+'(25) NTP Detailed Adjustments'!BI27+'(25) NTP Detailed Adjustments'!BI80","v":0},0,{"$f":"IF($U26>0,$U26*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK27+'(25) NTP Detailed Adjustments'!BK80","v":0},{"$f":"IF($U26>0,$U26*BK$69,0)+'(25) NTP Detailed Adjustments'!BL27+'(25) NTP Detailed Adjustments'!BL80","v":0},{"$f":"IF($U26>0,$U26*BL$69,0)+'(25) NTP Detailed Adjustments'!BM27+'(25) NTP Detailed Adjustments'!BM80","v":0},0,{"$f":"IF($V26>0,$V26*BN$69,0)+'(25) NTP Detailed Adjustments'!BO27+'(25) NTP Detailed Adjustments'!BO80","v":0},{"$f":"IF($V26>0,$V26*BO$69,0)+'(25) NTP Detailed Adjustments'!BP27+'(25) NTP Detailed Adjustments'!BP80","v":0},{"$f":"IF($V26>0,$V26*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ27+'(25) NTP Detailed Adjustments'!BQ80","v":0},0,{"$f":"IF($W26>0,$W26*BR$69,0)+'(25) NTP Detailed Adjustments'!BS27+'(25) NTP Detailed Adjustments'!BS80","v":0},{"$f":"IF($W26>0,$W26*BS$69,0)+'(25) NTP Detailed Adjustments'!BT27+'(25) NTP Detailed Adjustments'!BT80","v":0},{"$f":"IF($W26>0,$W26*BT$69,0)+'(25) NTP Detailed Adjustments'!BU27+'(25) NTP Detailed Adjustments'!BU80","v":0},0,{"$f":"IF($X26>0,$X26*BV$69,0)+'(25) NTP Detailed Adjustments'!BW27+'(25) NTP Detailed Adjustments'!BW80","v":0},{"$f":"IF($X26>0,$X26*BW$69,0)+'(25) NTP Detailed Adjustments'!BX27+'(25) NTP Detailed Adjustments'!BX80","v":0},{"$f":"IF($X26>0,$X26*BX$69,0)+'(25) NTP Detailed Adjustments'!BY27+'(25) NTP Detailed Adjustments'!BY80","v":0},0,{"$f":"IF($Y26>0,$Y26*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA27+'(25) NTP Detailed Adjustments'!CA80","v":0},{"$f":"IF($Y26>0,$Y26*CA$69,0)+'(25) NTP Detailed Adjustments'!CB27+'(25) NTP Detailed Adjustments'!CB80","v":0},{"$f":"IF($Y26>0,$Y26*CB$69,0)+'(25) NTP Detailed Adjustments'!CC27+'(25) NTP Detailed Adjustments'!CC80","v":0},0,{"$f":"IF($Z26>0,$Z26*CD$69,0)+'(25) NTP Detailed Adjustments'!CE27+'(25) NTP Detailed Adjustments'!CE80","v":0},{"$f":"IF($Z26>0,$Z26*CE$69,0)+'(25) NTP Detailed Adjustments'!CF27+'(25) NTP Detailed Adjustments'!CF80","v":0},{"$f":"IF($Z26>0,$Z26*CF$69,0)+'(25) NTP Detailed Adjustments'!CG27+'(25) NTP Detailed Adjustments'!CG80","v":0},0,{"$f":"IF($AA26>0,$AA26*CH$69,0)+'(25) NTP Detailed Adjustments'!CI27+'(25) NTP Detailed Adjustments'!CI80","v":0},{"$f":"IF($AA26>0,$AA26*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ27+'(25) NTP Detailed Adjustments'!CJ80","v":0},{"$f":"IF($AA26>0,$AA26*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK27+'(25) NTP Detailed Adjustments'!CK80","v":0},0,{"$f":"IF($AB26>0,$AB26*CL$69,0)+'(25) NTP Detailed Adjustments'!CM27+'(25) NTP Detailed Adjustments'!CM80","v":0},{"$f":"IF($AB26>0,$AB26*CM$69,0)+'(25) NTP Detailed Adjustments'!CN27+'(25) NTP Detailed Adjustments'!CN80","v":0},{"$f":"IF($AB26>0,$AB26*CN$69,0)+'(25) NTP Detailed Adjustments'!CO27+'(25) NTP Detailed Adjustments'!CO80","v":0},0,{"$f":"IF($AC26>0,$AC26*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ27+'(25) NTP Detailed Adjustments'!CQ80","v":0},{"$f":"IF($AC26>0,$AC26*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR27+'(25) NTP Detailed Adjustments'!CR80","v":0},{"$f":"IF($AC26>0,$AC26*CR$69,0)+'(25) NTP Detailed Adjustments'!CS27+'(25) NTP Detailed Adjustments'!CS80","v":0},0]
["Miscellaneous Supplies",{"$f":"IF($F26>0,$F26*B$69,0)+'(25) NTP Detailed Adjustments'!C28+'(25) NTP Detailed Adjustments'!C81","v":0},{"$f":"IF($F26>0,$F26*C$69,0)+'(25) NTP Detailed Adjustments'!D28+'(25) NTP Detailed Adjustments'!D81","v":0},{"$f":"IF($F26>0,$F26*D$69,0)+'(25) NTP Detailed Adjustments'!E28+'(25) NTP Detailed Adjustments'!E81","v":0},0,{"$f":"IF($G26>0,$G26*F$69,0)+'(25) NTP Detailed Adjustments'!G28+'(25) NTP Detailed Adjustments'!G81","v":0},{"$f":"IF($G26>0,$G26*G$69,0)+'(25) NTP Detailed Adjustments'!H28+'(25) NTP Detailed Adjustments'!H81","v":0},{"$f":"IF($G26>0,$G26*H$69,0)+'(25) NTP Detailed Adjustments'!I28+'(25) NTP Detailed Adjustments'!I81","v":0},0,{"$f":"IF($H26>0,$H26*J$69,0)+'(25) NTP Detailed Adjustments'!K28+'(25) NTP Detailed Adjustments'!K81","v":0},{"$f":"IF($H26>0,$H26*K$69,0)+'(25) NTP Detailed Adjustments'!L28+'(25) NTP Detailed Adjustments'!L81","v":0},{"$f":"IF($H26>0,$H26*L$69,0)+'(25) NTP Detailed Adjustments'!M28+'(25) NTP Detailed Adjustments'!M81","v":0},0,{"$f":"IF($I26>0,$I26*N$69,0)+'(25) NTP Detailed Adjustments'!O28+'(25) NTP Detailed Adjustments'!O81","v":0},{"$f":"IF($I26>0,$I26*O$69,0)+'(25) NTP Detailed Adjustments'!P28+'(25) NTP Detailed Adjustments'!P81","v":0},{"$f":"IF($I26>0,$I26*P$69,0)+'(25) NTP Detailed Adjustments'!Q28+'(25) NTP Detailed Adjustments'!Q81","v":0},0,{"$f":"IF($J27>0,$J27*R$69,0)+'(25) NTP Detailed Adjustments'!S28+'(25) NTP Detailed Adjustments'!S81","v":0},{"$f":"IF($J27>0,$J27*S$69,0)+'(25) NTP Detailed Adjustments'!T28+'(25) NTP Detailed Adjustments'!T81","v":0},{"$f":"IF($J27>0,$J27*T$69,0)+'(25) NTP Detailed Adjustments'!U28+'(25) NTP Detailed Adjustments'!U81","v":0},0,{"$f":"IF($K27>0,$K27*V$69,0)+'(25) NTP Detailed Adjustments'!W28+'(25) NTP Detailed Adjustments'!W81","v":0},{"$f":"IF($K27>0,$K27*W$69,0)+'(25) NTP Detailed Adjustments'!X28+'(25) NTP Detailed Adjustments'!X81","v":0},{"$f":"IF($K27>0,$K27*X$69,0)+'(25) NTP Detailed Adjustments'!Y28+'(25) NTP Detailed Adjustments'!Y81","v":0},0,{"$f":"IF($L27>0,$L27*Z$69,0)+'(25) NTP Detailed Adjustments'!AA28+'(25) NTP Detailed Adjustments'!AA81","v":0},{"$f":"IF($L27>0,$L27*AA$69,0)+'(25) NTP Detailed Adjustments'!AB28+'(25) NTP Detailed Adjustments'!AB81","v":0},{"$f":"IF($L27>0,$L27*AB$69,0)+'(25) NTP Detailed Adjustments'!AC28+'(25) NTP Detailed Adjustments'!AC81","v":0},0,{"$f":"IF($M27>0,$M27*AD$69,0)+'(25) NTP Detailed Adjustments'!AE28+'(25) NTP Detailed Adjustments'!AE81","v":0},{"$f":"IF($M27>0,$M27*AE$69,0)+'(25) NTP Detailed Adjustments'!AF28+'(25) NTP Detailed Adjustments'!AF81","v":0},{"$f":"IF($M27>0,$M27*AF$69,0)+'(25) NTP Detailed Adjustments'!AG28+'(25) NTP Detailed Adjustments'!AG81","v":0},0,{"$f":"IF($N27>0,$N27*AH$69,0)+'(25) NTP Detailed Adjustments'!AI28+'(25) NTP Detailed Adjustments'!AI81","v":0},{"$f":"IF($N27>0,$N27*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ28+'(25) NTP Detailed Adjustments'!AJ81","v":0},{"$f":"IF($N27>0,$N27*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK28+'(25) NTP Detailed Adjustments'!AK81","v":0},0,{"$f":"IF($O27>0,$O27*AL$69,0)+'(25) NTP Detailed Adjustments'!AM28+'(25) NTP Detailed Adjustments'!AM81","v":0},{"$f":"IF($O27>0,$O27*AM$69,0)+'(25) NTP Detailed Adjustments'!AN28+'(25) NTP Detailed Adjustments'!AN81","v":0},{"$f":"IF($O27>0,$O27*AN$69,0)+'(25) NTP Detailed Adjustments'!AO28+'(25) NTP Detailed Adjustments'!AO81","v":0},0,{"$f":"IF($P27>0,$P27*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ28+'(25) NTP Detailed Adjustments'!AQ81","v":0},{"$f":"IF($P27>0,$P27*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR28+'(25) NTP Detailed Adjustments'!AR81","v":0},{"$f":"IF($P27>0,$P27*AR$69,0)+'(25) NTP Detailed Adjustments'!AS28+'(25) NTP Detailed Adjustments'!AS81","v":0},0,{"$f":"IF($Q27>0,$Q27*AT$69,0)+'(25) NTP Detailed Adjustments'!AU28+'(25) NTP Detailed Adjustments'!AU81","v":0},{"$f":"IF($Q27>0,$Q27*AU$69,0)+'(25) NTP Detailed Adjustments'!AV28+'(25) NTP Detailed Adjustments'!AV81","v":0},{"$f":"IF($Q27>0,$Q27*AV$69,0)+'(25) NTP Detailed Adjustments'!AW28+'(25) NTP Detailed Adjustments'!AW81","v":0},0,{"$f":"IF($R27>0,$R27*AX$69,0)+'(25) NTP Detailed Adjustments'!AY28+'(25) NTP Detailed Adjustments'!AY81","v":0},{"$f":"IF($R27>0,$R27*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ28+'(25) NTP Detailed Adjustments'!AZ81","v":0},{"$f":"IF($R27>0,$R27*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA28+'(25) NTP Detailed Adjustments'!BA81","v":0},0,{"$f":"IF($S27>0,$S27*BB$69,0)+'(25) NTP Detailed Adjustments'!BC28+'(25) NTP Detailed Adjustments'!BC81","v":0},{"$f":"IF($S27>0,$S27*BC$69,0)+'(25) NTP Detailed Adjustments'!BD28+'(25) NTP Detailed Adjustments'!BD81","v":0},{"$f":"IF($S27>0,$S27*BD$69,0)+'(25) NTP Detailed Adjustments'!BE28+'(25) NTP Detailed Adjustments'!BE81","v":0},0,{"$f":"IF($T27>0,$T27*BF$69,0)+'(25) NTP Detailed Adjustments'!BG28+'(25) NTP Detailed Adjustments'!BG81","v":0},{"$f":"IF($T27>0,$T27*BG$69,0)+'(25) NTP Detailed Adjustments'!BH28+'(25) NTP Detailed Adjustments'!BH81","v":0},{"$f":"IF($T27>0,$T27*BH$69,0)+'(25) NTP Detailed Adjustments'!BI28+'(25) NTP Detailed Adjustments'!BI81","v":0},0,{"$f":"IF($U27>0,$U27*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK28+'(25) NTP Detailed Adjustments'!BK81","v":0},{"$f":"IF($U27>0,$U27*BK$69,0)+'(25) NTP Detailed Adjustments'!BL28+'(25) NTP Detailed Adjustments'!BL81","v":0},{"$f":"IF($U27>0,$U27*BL$69,0)+'(25) NTP Detailed Adjustments'!BM28+'(25) NTP Detailed Adjustments'!BM81","v":0},0,{"$f":"IF($V27>0,$V27*BN$69,0)+'(25) NTP Detailed Adjustments'!BO28+'(25) NTP Detailed Adjustments'!BO81","v":0},{"$f":"IF($V27>0,$V27*BO$69,0)+'(25) NTP Detailed Adjustments'!BP28+'(25) NTP Detailed Adjustments'!BP81","v":0},{"$f":"IF($V27>0,$V27*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ28+'(25) NTP Detailed Adjustments'!BQ81","v":0},0,{"$f":"IF($W27>0,$W27*BR$69,0)+'(25) NTP Detailed Adjustments'!BS28+'(25) NTP Detailed Adjustments'!BS81","v":0},{"$f":"IF($W27>0,$W27*BS$69,0)+'(25) NTP Detailed Adjustments'!BT28+'(25) NTP Detailed Adjustments'!BT81","v":0},{"$f":"IF($W27>0,$W27*BT$69,0)+'(25) NTP Detailed Adjustments'!BU28+'(25) NTP Detailed Adjustments'!BU81","v":0},0,{"$f":"IF($X27>0,$X27*BV$69,0)+'(25) NTP Detailed Adjustments'!BW28+'(25) NTP Detailed Adjustments'!BW81","v":0},{"$f":"IF($X27>0,$X27*BW$69,0)+'(25) NTP Detailed Adjustments'!BX28+'(25) NTP Detailed Adjustments'!BX81","v":0},{"$f":"IF($X27>0,$X27*BX$69,0)+'(25) NTP Detailed Adjustments'!BY28+'(25) NTP Detailed Adjustments'!BY81","v":0},0,{"$f":"IF($Y27>0,$Y27*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA28+'(25) NTP Detailed Adjustments'!CA81","v":0},{"$f":"IF($Y27>0,$Y27*CA$69,0)+'(25) NTP Detailed Adjustments'!CB28+'(25) NTP Detailed Adjustments'!CB81","v":0},{"$f":"IF($Y27>0,$Y27*CB$69,0)+'(25) NTP Detailed Adjustments'!CC28+'(25) NTP Detailed Adjustments'!CC81","v":0},0,{"$f":"IF($Z27>0,$Z27*CD$69,0)+'(25) NTP Detailed Adjustments'!CE28+'(25) NTP Detailed Adjustments'!CE81","v":0},{"$f":"IF($Z27>0,$Z27*CE$69,0)+'(25) NTP Detailed Adjustments'!CF28+'(25) NTP Detailed Adjustments'!CF81","v":0},{"$f":"IF($Z27>0,$Z27*CF$69,0)+'(25) NTP Detailed Adjustments'!CG28+'(25) NTP Detailed Adjustments'!CG81","v":0},0,{"$f":"IF($AA27>0,$AA27*CH$69,0)+'(25) NTP Detailed Adjustments'!CI28+'(25) NTP Detailed Adjustments'!CI81","v":0},{"$f":"IF($AA27>0,$AA27*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ28+'(25) NTP Detailed Adjustments'!CJ81","v":0},{"$f":"IF($AA27>0,$AA27*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK28+'(25) NTP Detailed Adjustments'!CK81","v":0},0,{"$f":"IF($AB27>0,$AB27*CL$69,0)+'(25) NTP Detailed Adjustments'!CM28+'(25) NTP Detailed Adjustments'!CM81","v":0},{"$f":"IF($AB27>0,$AB27*CM$69,0)+'(25) NTP Detailed Adjustments'!CN28+'(25) NTP Detailed Adjustments'!CN81","v":0},{"$f":"IF($AB27>0,$AB27*CN$69,0)+'(25) NTP Detailed Adjustments'!CO28+'(25) NTP Detailed Adjustments'!CO81","v":0},0,{"$f":"IF($AC27>0,$AC27*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ28+'(25) NTP Detailed Adjustments'!CQ81","v":0},{"$f":"IF($AC27>0,$AC27*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR28+'(25) NTP Detailed Adjustments'!CR81","v":0},{"$f":"IF($AC27>0,$AC27*CR$69,0)+'(25) NTP Detailed Adjustments'!CS28+'(25) NTP Detailed Adjustments'!CS81","v":0},0]
["Operating Expenses"]
["Communications",{"$f":"IF($F28>0,$F28*B$69,0)+'(25) NTP Detailed Adjustments'!C30+'(25) NTP Detailed Adjustments'!C83","v":0},{"$f":"IF($F28>0,$F28*C$69,0)+'(25) NTP Detailed Adjustments'!D30+'(25) NTP Detailed Adjustments'!D83","v":0},{"$f":"IF($F28>0,$F28*D$69,0)+'(25) NTP Detailed Adjustments'!E30+'(25) NTP Detailed Adjustments'!E83","v":0},{"$f":"SUM(B86:D86)","v":0},{"$f":"IF($G28>0,$G28*F$69,0)+'(25) NTP Detailed Adjustments'!G30+'(25) NTP Detailed Adjustments'!G83","v":0},{"$f":"IF($G28>0,$G28*G$69,0)+'(25) NTP Detailed Adjustments'!H30+'(25) NTP Detailed Adjustments'!H83","v":0},{"$f":"IF($G28>0,$G28*H$69,0)+'(25) NTP Detailed Adjustments'!I30+'(25) NTP Detailed Adjustments'!I83","v":0},{"$f":"SUM(F86:H86)","v":0},{"$f":"IF($H28>0,$H28*J$69,0)+'(25) NTP Detailed Adjustments'!K30+'(25) NTP Detailed Adjustments'!K83","v":0},{"$f":"IF($H28>0,$H28*K$69,0)+'(25) NTP Detailed Adjustments'!L30+'(25) NTP Detailed Adjustments'!L83","v":0},{"$f":"IF($H28>0,$H28*L$69,0)+'(25) NTP Detailed Adjustments'!M30+'(25) NTP Detailed Adjustments'!M83","v":0},{"$f":"SUM(J86:L86)","v":0},{"$f":"IF($I28>0,$I28*N$69,0)+'(25) NTP Detailed Adjustments'!O30+'(25) NTP Detailed Adjustments'!O83","v":0},{"$f":"IF($I28>0,$I28*O$69,0)+'(25) NTP Detailed Adjustments'!P30+'(25) NTP Detailed Adjustments'!P83","v":0},{"$f":"IF($I28>0,$I28*P$69,0)+'(25) NTP Detailed Adjustments'!Q30+'(25) NTP Detailed Adjustments'!Q83","v":0},{"$f":"SUM(N86:P86)","v":0},{"$f":"IF($J29>0,$J29*R$69,0)+'(25) NTP Detailed Adjustments'!S30+'(25) NTP Detailed Adjustments'!S83","v":0},{"$f":"IF($J29>0,$J29*S$69,0)+'(25) NTP Detailed Adjustments'!T30+'(25) NTP Detailed Adjustments'!T83","v":0},{"$f":"IF($J29>0,$J29*T$69,0)+'(25) NTP Detailed Adjustments'!U30+'(25) NTP Detailed Adjustments'!U83","v":0},{"$f":"SUM(R86:T86)","v":0},{"$f":"IF($K29>0,$K29*V$69,0)+'(25) NTP Detailed Adjustments'!W30+'(25) NTP Detailed Adjustments'!W83","v":0},{"$f":"IF($K29>0,$K29*W$69,0)+'(25) NTP Detailed Adjustments'!X30+'(25) NTP Detailed Adjustments'!X83","v":0},{"$f":"IF($K29>0,$K29*X$69,0)+'(25) NTP Detailed Adjustments'!Y30+'(25) NTP Detailed Adjustments'!Y83","v":0},{"$f":"SUM(V86:X86)","v":0},{"$f":"IF($L29>0,$L29*Z$69,0)+'(25) NTP Detailed Adjustments'!AA30+'(25) NTP Detailed Adjustments'!AA83","v":0},{"$f":"IF($L29>0,$L29*AA$69,0)+'(25) NTP Detailed Adjustments'!AB30+'(25) NTP Detailed Adjustments'!AB83","v":0},{"$f":"IF($L29>0,$L29*AB$69,0)+'(25) NTP Detailed Adjustments'!AC30+'(25) NTP Detailed Adjustments'!AC83","v":0},{"$f":"SUM(Z86:AB86)","v":0},{"$f":"IF($M29>0,$M29*AD$69,0)+'(25) NTP Detailed Adjustments'!AE30+'(25) NTP Detailed Adjustments'!AE83","v":0},{"$f":"IF($M29>0,$M29*AE$69,0)+'(25) NTP Detailed Adjustments'!AF30+'(25) NTP Detailed Adjustments'!AF83","v":0},{"$f":"IF($M29>0,$M29*AF$69,0)+'(25) NTP Detailed Adjustments'!AG30+'(25) NTP Detailed Adjustments'!AG83","v":0},{"$f":"SUM(AD86:AF86)","v":0},{"$f":"IF($N29>0,$N29*AH$69,0)+'(25) NTP Detailed Adjustments'!AI30+'(25) NTP Detailed Adjustments'!AI83","v":0},{"$f":"IF($N29>0,$N29*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ30+'(25) NTP Detailed Adjustments'!AJ83","v":0},{"$f":"IF($N29>0,$N29*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK30+'(25) NTP Detailed Adjustments'!AK83","v":0},{"$f":"SUM(AH86:AJ86)","v":0},{"$f":"IF($O29>0,$O29*AL$69,0)+'(25) NTP Detailed Adjustments'!AM30+'(25) NTP Detailed Adjustments'!AM83","v":0},{"$f":"IF($O29>0,$O29*AM$69,0)+'(25) NTP Detailed Adjustments'!AN30+'(25) NTP Detailed Adjustments'!AN83","v":0},{"$f":"IF($O29>0,$O29*AN$69,0)+'(25) NTP Detailed Adjustments'!AO30+'(25) NTP Detailed Adjustments'!AO83","v":0},{"$f":"SUM(AL86:AN86)","v":0},{"$f":"IF($P29>0,$P29*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ30+'(25) NTP Detailed Adjustments'!AQ83","v":0},{"$f":"IF($P29>0,$P29*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR30+'(25) NTP Detailed Adjustments'!AR83","v":0},{"$f":"IF($P29>0,$P29*AR$69,0)+'(25) NTP Detailed Adjustments'!AS30+'(25) NTP Detailed Adjustments'!AS83","v":0},{"$f":"SUM(AP86:AR86)","v":0},{"$f":"IF($Q29>0,$Q29*AT$69,0)+'(25) NTP Detailed Adjustments'!AU30+'(25) NTP Detailed Adjustments'!AU83","v":0},{"$f":"IF($Q29>0,$Q29*AU$69,0)+'(25) NTP Detailed Adjustments'!AV30+'(25) NTP Detailed Adjustments'!AV83","v":0},{"$f":"IF($Q29>0,$Q29*AV$69,0)+'(25) NTP Detailed Adjustments'!AW30+'(25) NTP Detailed Adjustments'!AW83","v":0},{"$f":"SUM(AT86:AV86)","v":0},{"$f":"IF($R29>0,$R29*AX$69,0)+'(25) NTP Detailed Adjustments'!AY30+'(25) NTP Detailed Adjustments'!AY83","v":0},{"$f":"IF($R29>0,$R29*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ30+'(25) NTP Detailed Adjustments'!AZ83","v":0},{"$f":"IF($R29>0,$R29*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA30+'(25) NTP Detailed Adjustments'!BA83","v":0},{"$f":"SUM(AX86:AZ86)","v":0},{"$f":"IF($S29>0,$S29*BB$69,0)+'(25) NTP Detailed Adjustments'!BC30+'(25) NTP Detailed Adjustments'!BC83","v":0},{"$f":"IF($S29>0,$S29*BC$69,0)+'(25) NTP Detailed Adjustments'!BD30+'(25) NTP Detailed Adjustments'!BD83","v":0},{"$f":"IF($S29>0,$S29*BD$69,0)+'(25) NTP Detailed Adjustments'!BE30+'(25) NTP Detailed Adjustments'!BE83","v":0},{"$f":"SUM(BB86:BD86)","v":0},{"$f":"IF($T29>0,$T29*BF$69,0)+'(25) NTP Detailed Adjustments'!BG30+'(25) NTP Detailed Adjustments'!BG83","v":0},{"$f":"IF($T29>0,$T29*BG$69,0)+'(25) NTP Detailed Adjustments'!BH30+'(25) NTP Detailed Adjustments'!BH83","v":0},{"$f":"IF($T29>0,$T29*BH$69,0)+'(25) NTP Detailed Adjustments'!BI30+'(25) NTP Detailed Adjustments'!BI83","v":0},{"$f":"SUM(BF86:BH86)","v":0},{"$f":"IF($U29>0,$U29*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK30+'(25) NTP Detailed Adjustments'!BK83","v":0},{"$f":"IF($U29>0,$U29*BK$69,0)+'(25) NTP Detailed Adjustments'!BL30+'(25) NTP Detailed Adjustments'!BL83","v":0},{"$f":"IF($U29>0,$U29*BL$69,0)+'(25) NTP Detailed Adjustments'!BM30+'(25) NTP Detailed Adjustments'!BM83","v":0},{"$f":"SUM(BJ86:BL86)","v":0},{"$f":"IF($V29>0,$V29*BN$69,0)+'(25) NTP Detailed Adjustments'!BO30+'(25) NTP Detailed Adjustments'!BO83","v":0},{"$f":"IF($V29>0,$V29*BO$69,0)+'(25) NTP Detailed Adjustments'!BP30+'(25) NTP Detailed Adjustments'!BP83","v":0},{"$f":"IF($V29>0,$V29*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ30+'(25) NTP Detailed Adjustments'!BQ83","v":0},0,{"$f":"IF($W29>0,$W29*BR$69,0)+'(25) NTP Detailed Adjustments'!BS30+'(25) NTP Detailed Adjustments'!BS83","v":0},{"$f":"IF($W29>0,$W29*BS$69,0)+'(25) NTP Detailed Adjustments'!BT30+'(25) NTP Detailed Adjustments'!BT83","v":0},{"$f":"IF($W29>0,$W29*BT$69,0)+'(25) NTP Detailed Adjustments'!BU30+'(25) NTP Detailed Adjustments'!BU83","v":0},0,{"$f":"IF($X29>0,$X29*BV$69,0)+'(25) NTP Detailed Adjustments'!BW30+'(25) NTP Detailed Adjustments'!BW83","v":0},{"$f":"IF($X29>0,$X29*BW$69,0)+'(25) NTP Detailed Adjustments'!BX30+'(25) NTP Detailed Adjustments'!BX83","v":0},{"$f":"IF($X29>0,$X29*BX$69,0)+'(25) NTP Detailed Adjustments'!BY30+'(25) NTP Detailed Adjustments'!BY83","v":0},0,{"$f":"IF($Y29>0,$Y29*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA30+'(25) NTP Detailed Adjustments'!CA83","v":0},{"$f":"IF($Y29>0,$Y29*CA$69,0)+'(25) NTP Detailed Adjustments'!CB30+'(25) NTP Detailed Adjustments'!CB83","v":0},{"$f":"IF($Y29>0,$Y29*CB$69,0)+'(25) NTP Detailed Adjustments'!CC30+'(25) NTP Detailed Adjustments'!CC83","v":0},0,{"$f":"IF($Z29>0,$Z29*CD$69,0)+'(25) NTP Detailed Adjustments'!CE30+'(25) NTP Detailed Adjustments'!CE83","v":0},{"$f":"IF($Z29>0,$Z29*CE$69,0)+'(25) NTP Detailed Adjustments'!CF30+'(25) NTP Detailed Adjustments'!CF83","v":0},{"$f":"IF($Z29>0,$Z29*CF$69,0)+'(25) NTP Detailed Adjustments'!CG30+'(25) NTP Detailed Adjustments'!CG83","v":0},0,{"$f":"IF($AA29>0,$AA29*CH$69,0)+'(25) NTP Detailed Adjustments'!CI30+'(25) NTP Detailed Adjustments'!CI83","v":0},{"$f":"IF($AA29>0,$AA29*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ30+'(25) NTP Detailed Adjustments'!CJ83","v":0},{"$f":"IF($AA29>0,$AA29*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK30+'(25) NTP Detailed Adjustments'!CK83","v":0},0,{"$f":"IF($AB29>0,$AB29*CL$69,0)+'(25) NTP Detailed Adjustments'!CM30+'(25) NTP Detailed Adjustments'!CM83","v":0},{"$f":"IF($AB29>0,$AB29*CM$69,0)+'(25) NTP Detailed Adjustments'!CN30+'(25) NTP Detailed Adjustments'!CN83","v":0},{"$f":"IF($AB29>0,$AB29*CN$69,0)+'(25) NTP Detailed Adjustments'!CO30+'(25) NTP Detailed Adjustments'!CO83","v":0},0,{"$f":"IF($AC29>0,$AC29*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ30+'(25) NTP Detailed Adjustments'!CQ83","v":0},{"$f":"IF($AC29>0,$AC29*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR30+'(25) NTP Detailed Adjustments'!CR83","v":0},{"$f":"IF($AC29>0,$AC29*CR$69,0)+'(25) NTP Detailed Adjustments'!CS30+'(25) NTP Detailed Adjustments'!CS83","v":0},0]
["Depreciation - Structures and Improvements",{"$f":"IF($F29>0,$F29*B$69,0)+'(25) NTP Detailed Adjustments'!C31+'(25) NTP Detailed Adjustments'!C84","v":0},{"$f":"IF($F29>0,$F29*C$69,0)+'(25) NTP Detailed Adjustments'!D31+'(25) NTP Detailed Adjustments'!D84","v":0},{"$f":"IF($F29>0,$F29*D$69,0)+'(25) NTP Detailed Adjustments'!E31+'(25) NTP Detailed Adjustments'!E84","v":0},0,{"$f":"IF($G29>0,$G29*F$69,0)+'(25) NTP Detailed Adjustments'!G31+'(25) NTP Detailed Adjustments'!G84","v":0},{"$f":"IF($G29>0,$G29*G$69,0)+'(25) NTP Detailed Adjustments'!H31+'(25) NTP Detailed Adjustments'!H84","v":0},{"$f":"IF($G29>0,$G29*H$69,0)+'(25) NTP Detailed Adjustments'!I31+'(25) NTP Detailed Adjustments'!I84","v":0},0,{"$f":"IF($H29>0,$H29*J$69,0)+'(25) NTP Detailed Adjustments'!K31+'(25) NTP Detailed Adjustments'!K84","v":0},{"$f":"IF($H29>0,$H29*K$69,0)+'(25) NTP Detailed Adjustments'!L31+'(25) NTP Detailed Adjustments'!L84","v":0},{"$f":"IF($H29>0,$H29*L$69,0)+'(25) NTP Detailed Adjustments'!M31+'(25) NTP Detailed Adjustments'!M84","v":0},0,{"$f":"IF($I29>0,$I29*N$69,0)+'(25) NTP Detailed Adjustments'!O31+'(25) NTP Detailed Adjustments'!O84","v":0},{"$f":"IF($I29>0,$I29*O$69,0)+'(25) NTP Detailed Adjustments'!P31+'(25) NTP Detailed Adjustments'!P84","v":0},{"$f":"IF($I29>0,$I29*P$69,0)+'(25) NTP Detailed Adjustments'!Q31+'(25) NTP Detailed Adjustments'!Q84","v":0},0,{"$f":"IF($J30>0,$J30*R$69,0)+'(25) NTP Detailed Adjustments'!S31+'(25) NTP Detailed Adjustments'!S84","v":0},{"$f":"IF($J30>0,$J30*S$69,0)+'(25) NTP Detailed Adjustments'!T31+'(25) NTP Detailed Adjustments'!T84","v":0},{"$f":"IF($J30>0,$J30*T$69,0)+'(25) NTP Detailed Adjustments'!U31+'(25) NTP Detailed Adjustments'!U84","v":0},0,{"$f":"IF($K30>0,$K30*V$69,0)+'(25) NTP Detailed Adjustments'!W31+'(25) NTP Detailed Adjustments'!W84","v":0},{"$f":"IF($K30>0,$K30*W$69,0)+'(25) NTP Detailed Adjustments'!X31+'(25) NTP Detailed Adjustments'!X84","v":0},{"$f":"IF($K30>0,$K30*X$69,0)+'(25) NTP Detailed Adjustments'!Y31+'(25) NTP Detailed Adjustments'!Y84","v":0},0,{"$f":"IF($L30>0,$L30*Z$69,0)+'(25) NTP Detailed Adjustments'!AA31+'(25) NTP Detailed Adjustments'!AA84","v":0},{"$f":"IF($L30>0,$L30*AA$69,0)+'(25) NTP Detailed Adjustments'!AB31+'(25) NTP Detailed Adjustments'!AB84","v":0},{"$f":"IF($L30>0,$L30*AB$69,0)+'(25) NTP Detailed Adjustments'!AC31+'(25) NTP Detailed Adjustments'!AC84","v":0},0,{"$f":"IF($M30>0,$M30*AD$69,0)+'(25) NTP Detailed Adjustments'!AE31+'(25) NTP Detailed Adjustments'!AE84","v":0},{"$f":"IF($M30>0,$M30*AE$69,0)+'(25) NTP Detailed Adjustments'!AF31+'(25) NTP Detailed Adjustments'!AF84","v":0},{"$f":"IF($M30>0,$M30*AF$69,0)+'(25) NTP Detailed Adjustments'!AG31+'(25) NTP Detailed Adjustments'!AG84","v":0},0,{"$f":"IF($N30>0,$N30*AH$69,0)+'(25) NTP Detailed Adjustments'!AI31+'(25) NTP Detailed Adjustments'!AI84","v":0},{"$f":"IF($N30>0,$N30*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ31+'(25) NTP Detailed Adjustments'!AJ84","v":0},{"$f":"IF($N30>0,$N30*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK31+'(25) NTP Detailed Adjustments'!AK84","v":0},0,{"$f":"IF($O30>0,$O30*AL$69,0)+'(25) NTP Detailed Adjustments'!AM31+'(25) NTP Detailed Adjustments'!AM84","v":0},{"$f":"IF($O30>0,$O30*AM$69,0)+'(25) NTP Detailed Adjustments'!AN31+'(25) NTP Detailed Adjustments'!AN84","v":0},{"$f":"IF($O30>0,$O30*AN$69,0)+'(25) NTP Detailed Adjustments'!AO31+'(25) NTP Detailed Adjustments'!AO84","v":0},0,{"$f":"IF($P30>0,$P30*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ31+'(25) NTP Detailed Adjustments'!AQ84","v":0},{"$f":"IF($P30>0,$P30*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR31+'(25) NTP Detailed Adjustments'!AR84","v":0},{"$f":"IF($P30>0,$P30*AR$69,0)+'(25) NTP Detailed Adjustments'!AS31+'(25) NTP Detailed Adjustments'!AS84","v":0},0,{"$f":"IF($Q30>0,$Q30*AT$69,0)+'(25) NTP Detailed Adjustments'!AU31+'(25) NTP Detailed Adjustments'!AU84","v":0},{"$f":"IF($Q30>0,$Q30*AU$69,0)+'(25) NTP Detailed Adjustments'!AV31+'(25) NTP Detailed Adjustments'!AV84","v":0},{"$f":"IF($Q30>0,$Q30*AV$69,0)+'(25) NTP Detailed Adjustments'!AW31+'(25) NTP Detailed Adjustments'!AW84","v":0},0,{"$f":"IF($R30>0,$R30*AX$69,0)+'(25) NTP Detailed Adjustments'!AY31+'(25) NTP Detailed Adjustments'!AY84","v":0},{"$f":"IF($R30>0,$R30*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ31+'(25) NTP Detailed Adjustments'!AZ84","v":0},{"$f":"IF($R30>0,$R30*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA31+'(25) NTP Detailed Adjustments'!BA84","v":0},0,{"$f":"IF($S30>0,$S30*BB$69,0)+'(25) NTP Detailed Adjustments'!BC31+'(25) NTP Detailed Adjustments'!BC84","v":0},{"$f":"IF($S30>0,$S30*BC$69,0)+'(25) NTP Detailed Adjustments'!BD31+'(25) NTP Detailed Adjustments'!BD84","v":0},{"$f":"IF($S30>0,$S30*BD$69,0)+'(25) NTP Detailed Adjustments'!BE31+'(25) NTP Detailed Adjustments'!BE84","v":0},0,{"$f":"IF($T30>0,$T30*BF$69,0)+'(25) NTP Detailed Adjustments'!BG31+'(25) NTP Detailed Adjustments'!BG84","v":0},{"$f":"IF($T30>0,$T30*BG$69,0)+'(25) NTP Detailed Adjustments'!BH31+'(25) NTP Detailed Adjustments'!BH84","v":0},{"$f":"IF($T30>0,$T30*BH$69,0)+'(25) NTP Detailed Adjustments'!BI31+'(25) NTP Detailed Adjustments'!BI84","v":0},0,{"$f":"IF($U30>0,$U30*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK31+'(25) NTP Detailed Adjustments'!BK84","v":0},{"$f":"IF($U30>0,$U30*BK$69,0)+'(25) NTP Detailed Adjustments'!BL31+'(25) NTP Detailed Adjustments'!BL84","v":0},{"$f":"IF($U30>0,$U30*BL$69,0)+'(25) NTP Detailed Adjustments'!BM31+'(25) NTP Detailed Adjustments'!BM84","v":0},0,{"$f":"IF($V30>0,$V30*BN$69,0)+'(25) NTP Detailed Adjustments'!BO31+'(25) NTP Detailed Adjustments'!BO84","v":0},{"$f":"IF($V30>0,$V30*BO$69,0)+'(25) NTP Detailed Adjustments'!BP31+'(25) NTP Detailed Adjustments'!BP84","v":0},{"$f":"IF($V30>0,$V30*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ31+'(25) NTP Detailed Adjustments'!BQ84","v":0},0,{"$f":"IF($W30>0,$W30*BR$69,0)+'(25) NTP Detailed Adjustments'!BS31+'(25) NTP Detailed Adjustments'!BS84","v":0},{"$f":"IF($W30>0,$W30*BS$69,0)+'(25) NTP Detailed Adjustments'!BT31+'(25) NTP Detailed Adjustments'!BT84","v":0},{"$f":"IF($W30>0,$W30*BT$69,0)+'(25) NTP Detailed Adjustments'!BU31+'(25) NTP Detailed Adjustments'!BU84","v":0},0,{"$f":"IF($X30>0,$X30*BV$69,0)+'(25) NTP Detailed Adjustments'!BW31+'(25) NTP Detailed Adjustments'!BW84","v":0},{"$f":"IF($X30>0,$X30*BW$69,0)+'(25) NTP Detailed Adjustments'!BX31+'(25) NTP Detailed Adjustments'!BX84","v":0},{"$f":"IF($X30>0,$X30*BX$69,0)+'(25) NTP Detailed Adjustments'!BY31+'(25) NTP Detailed Adjustments'!BY84","v":0},0,{"$f":"IF($Y30>0,$Y30*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA31+'(25) NTP Detailed Adjustments'!CA84","v":0},{"$f":"IF($Y30>0,$Y30*CA$69,0)+'(25) NTP Detailed Adjustments'!CB31+'(25) NTP Detailed Adjustments'!CB84","v":0},{"$f":"IF($Y30>0,$Y30*CB$69,0)+'(25) NTP Detailed Adjustments'!CC31+'(25) NTP Detailed Adjustments'!CC84","v":0},0,{"$f":"IF($Z30>0,$Z30*CD$69,0)+'(25) NTP Detailed Adjustments'!CE31+'(25) NTP Detailed Adjustments'!CE84","v":0},{"$f":"IF($Z30>0,$Z30*CE$69,0)+'(25) NTP Detailed Adjustments'!CF31+'(25) NTP Detailed Adjustments'!CF84","v":0},{"$f":"IF($Z30>0,$Z30*CF$69,0)+'(25) NTP Detailed Adjustments'!CG31+'(25) NTP Detailed Adjustments'!CG84","v":0},0,{"$f":"IF($AA30>0,$AA30*CH$69,0)+'(25) NTP Detailed Adjustments'!CI31+'(25) NTP Detailed Adjustments'!CI84","v":0},{"$f":"IF($AA30>0,$AA30*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ31+'(25) NTP Detailed Adjustments'!CJ84","v":0},{"$f":"IF($AA30>0,$AA30*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK31+'(25) NTP Detailed Adjustments'!CK84","v":0},0,{"$f":"IF($AB30>0,$AB30*CL$69,0)+'(25) NTP Detailed Adjustments'!CM31+'(25) NTP Detailed Adjustments'!CM84","v":0},{"$f":"IF($AB30>0,$AB30*CM$69,0)+'(25) NTP Detailed Adjustments'!CN31+'(25) NTP Detailed Adjustments'!CN84","v":0},{"$f":"IF($AB30>0,$AB30*CN$69,0)+'(25) NTP Detailed Adjustments'!CO31+'(25) NTP Detailed Adjustments'!CO84","v":0},0,{"$f":"IF($AC30>0,$AC30*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ31+'(25) NTP Detailed Adjustments'!CQ84","v":0},{"$f":"IF($AC30>0,$AC30*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR31+'(25) NTP Detailed Adjustments'!CR84","v":0},{"$f":"IF($AC30>0,$AC30*CR$69,0)+'(25) NTP Detailed Adjustments'!CS31+'(25) NTP Detailed Adjustments'!CS84","v":0},0]
["Household Expenses",{"$f":"IF($F30>0,$F30*B$69,0)+'(25) NTP Detailed Adjustments'!C32+'(25) NTP Detailed Adjustments'!C85","v":0},{"$f":"IF($F30>0,$F30*C$69,0)+'(25) NTP Detailed Adjustments'!D32+'(25) NTP Detailed Adjustments'!D85","v":0},{"$f":"IF($F30>0,$F30*D$69,0)+'(25) NTP Detailed Adjustments'!E32+'(25) NTP Detailed Adjustments'!E85","v":0},0,{"$f":"IF($G30>0,$G30*F$69,0)+'(25) NTP Detailed Adjustments'!G32+'(25) NTP Detailed Adjustments'!G85","v":0},{"$f":"IF($G30>0,$G30*G$69,0)+'(25) NTP Detailed Adjustments'!H32+'(25) NTP Detailed Adjustments'!H85","v":0},{"$f":"IF($G30>0,$G30*H$69,0)+'(25) NTP Detailed Adjustments'!I32+'(25) NTP Detailed Adjustments'!I85","v":0},0,{"$f":"IF($H30>0,$H30*J$69,0)+'(25) NTP Detailed Adjustments'!K32+'(25) NTP Detailed Adjustments'!K85","v":0},{"$f":"IF($H30>0,$H30*K$69,0)+'(25) NTP Detailed Adjustments'!L32+'(25) NTP Detailed Adjustments'!L85","v":0},{"$f":"IF($H30>0,$H30*L$69,0)+'(25) NTP Detailed Adjustments'!M32+'(25) NTP Detailed Adjustments'!M85","v":0},0,{"$f":"IF($I30>0,$I30*N$69,0)+'(25) NTP Detailed Adjustments'!O32+'(25) NTP Detailed Adjustments'!O85","v":0},{"$f":"IF($I30>0,$I30*O$69,0)+'(25) NTP Detailed Adjustments'!P32+'(25) NTP Detailed Adjustments'!P85","v":0},{"$f":"IF($I30>0,$I30*P$69,0)+'(25) NTP Detailed Adjustments'!Q32+'(25) NTP Detailed Adjustments'!Q85","v":0},0,{"$f":"IF($J31>0,$J31*R$69,0)+'(25) NTP Detailed Adjustments'!S32+'(25) NTP Detailed Adjustments'!S85","v":0},{"$f":"IF($J31>0,$J31*S$69,0)+'(25) NTP Detailed Adjustments'!T32+'(25) NTP Detailed Adjustments'!T85","v":0},{"$f":"IF($J31>0,$J31*T$69,0)+'(25) NTP Detailed Adjustments'!U32+'(25) NTP Detailed Adjustments'!U85","v":0},0,{"$f":"IF($K31>0,$K31*V$69,0)+'(25) NTP Detailed Adjustments'!W32+'(25) NTP Detailed Adjustments'!W85","v":0},{"$f":"IF($K31>0,$K31*W$69,0)+'(25) NTP Detailed Adjustments'!X32+'(25) NTP Detailed Adjustments'!X85","v":0},{"$f":"IF($K31>0,$K31*X$69,0)+'(25) NTP Detailed Adjustments'!Y32+'(25) NTP Detailed Adjustments'!Y85","v":0},0,{"$f":"IF($L31>0,$L31*Z$69,0)+'(25) NTP Detailed Adjustments'!AA32+'(25) NTP Detailed Adjustments'!AA85","v":0},{"$f":"IF($L31>0,$L31*AA$69,0)+'(25) NTP Detailed Adjustments'!AB32+'(25) NTP Detailed Adjustments'!AB85","v":0},{"$f":"IF($L31>0,$L31*AB$69,0)+'(25) NTP Detailed Adjustments'!AC32+'(25) NTP Detailed Adjustments'!AC85","v":0},0,{"$f":"IF($M31>0,$M31*AD$69,0)+'(25) NTP Detailed Adjustments'!AE32+'(25) NTP Detailed Adjustments'!AE85","v":0},{"$f":"IF($M31>0,$M31*AE$69,0)+'(25) NTP Detailed Adjustments'!AF32+'(25) NTP Detailed Adjustments'!AF85","v":0},{"$f":"IF($M31>0,$M31*AF$69,0)+'(25) NTP Detailed Adjustments'!AG32+'(25) NTP Detailed Adjustments'!AG85","v":0},0,{"$f":"IF($N31>0,$N31*AH$69,0)+'(25) NTP Detailed Adjustments'!AI32+'(25) NTP Detailed Adjustments'!AI85","v":0},{"$f":"IF($N31>0,$N31*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ32+'(25) NTP Detailed Adjustments'!AJ85","v":0},{"$f":"IF($N31>0,$N31*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK32+'(25) NTP Detailed Adjustments'!AK85","v":0},0,{"$f":"IF($O31>0,$O31*AL$69,0)+'(25) NTP Detailed Adjustments'!AM32+'(25) NTP Detailed Adjustments'!AM85","v":0},{"$f":"IF($O31>0,$O31*AM$69,0)+'(25) NTP Detailed Adjustments'!AN32+'(25) NTP Detailed Adjustments'!AN85","v":0},{"$f":"IF($O31>0,$O31*AN$69,0)+'(25) NTP Detailed Adjustments'!AO32+'(25) NTP Detailed Adjustments'!AO85","v":0},0,{"$f":"IF($P31>0,$P31*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ32+'(25) NTP Detailed Adjustments'!AQ85","v":0},{"$f":"IF($P31>0,$P31*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR32+'(25) NTP Detailed Adjustments'!AR85","v":0},{"$f":"IF($P31>0,$P31*AR$69,0)+'(25) NTP Detailed Adjustments'!AS32+'(25) NTP Detailed Adjustments'!AS85","v":0},0,{"$f":"IF($Q31>0,$Q31*AT$69,0)+'(25) NTP Detailed Adjustments'!AU32+'(25) NTP Detailed Adjustments'!AU85","v":0},{"$f":"IF($Q31>0,$Q31*AU$69,0)+'(25) NTP Detailed Adjustments'!AV32+'(25) NTP Detailed Adjustments'!AV85","v":0},{"$f":"IF($Q31>0,$Q31*AV$69,0)+'(25) NTP Detailed Adjustments'!AW32+'(25) NTP Detailed Adjustments'!AW85","v":0},0,{"$f":"IF($R31>0,$R31*AX$69,0)+'(25) NTP Detailed Adjustments'!AY32+'(25) NTP Detailed Adjustments'!AY85","v":0},{"$f":"IF($R31>0,$R31*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ32+'(25) NTP Detailed Adjustments'!AZ85","v":0},{"$f":"IF($R31>0,$R31*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA32+'(25) NTP Detailed Adjustments'!BA85","v":0},0,{"$f":"IF($S31>0,$S31*BB$69,0)+'(25) NTP Detailed Adjustments'!BC32+'(25) NTP Detailed Adjustments'!BC85","v":0},{"$f":"IF($S31>0,$S31*BC$69,0)+'(25) NTP Detailed Adjustments'!BD32+'(25) NTP Detailed Adjustments'!BD85","v":0},{"$f":"IF($S31>0,$S31*BD$69,0)+'(25) NTP Detailed Adjustments'!BE32+'(25) NTP Detailed Adjustments'!BE85","v":0},0,{"$f":"IF($T31>0,$T31*BF$69,0)+'(25) NTP Detailed Adjustments'!BG32+'(25) NTP Detailed Adjustments'!BG85","v":0},{"$f":"IF($T31>0,$T31*BG$69,0)+'(25) NTP Detailed Adjustments'!BH32+'(25) NTP Detailed Adjustments'!BH85","v":0},{"$f":"IF($T31>0,$T31*BH$69,0)+'(25) NTP Detailed Adjustments'!BI32+'(25) NTP Detailed Adjustments'!BI85","v":0},0,{"$f":"IF($U31>0,$U31*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK32+'(25) NTP Detailed Adjustments'!BK85","v":0},{"$f":"IF($U31>0,$U31*BK$69,0)+'(25) NTP Detailed Adjustments'!BL32+'(25) NTP Detailed Adjustments'!BL85","v":0},{"$f":"IF($U31>0,$U31*BL$69,0)+'(25) NTP Detailed Adjustments'!BM32+'(25) NTP Detailed Adjustments'!BM85","v":0},0,{"$f":"IF($V31>0,$V31*BN$69,0)+'(25) NTP Detailed Adjustments'!BO32+'(25) NTP Detailed Adjustments'!BO85","v":0},{"$f":"IF($V31>0,$V31*BO$69,0)+'(25) NTP Detailed Adjustments'!BP32+'(25) NTP Detailed Adjustments'!BP85","v":0},{"$f":"IF($V31>0,$V31*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ32+'(25) NTP Detailed Adjustments'!BQ85","v":0},0,{"$f":"IF($W31>0,$W31*BR$69,0)+'(25) NTP Detailed Adjustments'!BS32+'(25) NTP Detailed Adjustments'!BS85","v":0},{"$f":"IF($W31>0,$W31*BS$69,0)+'(25) NTP Detailed Adjustments'!BT32+'(25) NTP Detailed Adjustments'!BT85","v":0},{"$f":"IF($W31>0,$W31*BT$69,0)+'(25) NTP Detailed Adjustments'!BU32+'(25) NTP Detailed Adjustments'!BU85","v":0},0,{"$f":"IF($X31>0,$X31*BV$69,0)+'(25) NTP Detailed Adjustments'!BW32+'(25) NTP Detailed Adjustments'!BW85","v":0},{"$f":"IF($X31>0,$X31*BW$69,0)+'(25) NTP Detailed Adjustments'!BX32+'(25) NTP Detailed Adjustments'!BX85","v":0},{"$f":"IF($X31>0,$X31*BX$69,0)+'(25) NTP Detailed Adjustments'!BY32+'(25) NTP Detailed Adjustments'!BY85","v":0},0,{"$f":"IF($Y31>0,$Y31*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA32+'(25) NTP Detailed Adjustments'!CA85","v":0},{"$f":"IF($Y31>0,$Y31*CA$69,0)+'(25) NTP Detailed Adjustments'!CB32+'(25) NTP Detailed Adjustments'!CB85","v":0},{"$f":"IF($Y31>0,$Y31*CB$69,0)+'(25) NTP Detailed Adjustments'!CC32+'(25) NTP Detailed Adjustments'!CC85","v":0},0,{"$f":"IF($Z31>0,$Z31*CD$69,0)+'(25) NTP Detailed Adjustments'!CE32+'(25) NTP Detailed Adjustments'!CE85","v":0},{"$f":"IF($Z31>0,$Z31*CE$69,0)+'(25) NTP Detailed Adjustments'!CF32+'(25) NTP Detailed Adjustments'!CF85","v":0},{"$f":"IF($Z31>0,$Z31*CF$69,0)+'(25) NTP Detailed Adjustments'!CG32+'(25) NTP Detailed Adjustments'!CG85","v":0},0,{"$f":"IF($AA31>0,$AA31*CH$69,0)+'(25) NTP Detailed Adjustments'!CI32+'(25) NTP Detailed Adjustments'!CI85","v":0},{"$f":"IF($AA31>0,$AA31*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ32+'(25) NTP Detailed Adjustments'!CJ85","v":0},{"$f":"IF($AA31>0,$AA31*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK32+'(25) NTP Detailed Adjustments'!CK85","v":0},0,{"$f":"IF($AB31>0,$AB31*CL$69,0)+'(25) NTP Detailed Adjustments'!CM32+'(25) NTP Detailed Adjustments'!CM85","v":0},{"$f":"IF($AB31>0,$AB31*CM$69,0)+'(25) NTP Detailed Adjustments'!CN32+'(25) NTP Detailed Adjustments'!CN85","v":0},{"$f":"IF($AB31>0,$AB31*CN$69,0)+'(25) NTP Detailed Adjustments'!CO32+'(25) NTP Detailed Adjustments'!CO85","v":0},0,{"$f":"IF($AC31>0,$AC31*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ32+'(25) NTP Detailed Adjustments'!CQ85","v":0},{"$f":"IF($AC31>0,$AC31*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR32+'(25) NTP Detailed Adjustments'!CR85","v":0},{"$f":"IF($AC31>0,$AC31*CR$69,0)+'(25) NTP Detailed Adjustments'!CS32+'(25) NTP Detailed Adjustments'!CS85","v":0},0]
["Insurance",{"$f":"IF($F31>0,$F31*B$69,0)+'(25) NTP Detailed Adjustments'!C33+'(25) NTP Detailed Adjustments'!C86","v":0},{"$f":"IF($F31>0,$F31*C$69,0)+'(25) NTP Detailed Adjustments'!D33+'(25) NTP Detailed Adjustments'!D86","v":0},{"$f":"IF($F31>0,$F31*D$69,0)+'(25) NTP Detailed Adjustments'!E33+'(25) NTP Detailed Adjustments'!E86","v":0},0,{"$f":"IF($G31>0,$G31*F$69,0)+'(25) NTP Detailed Adjustments'!G33+'(25) NTP Detailed Adjustments'!G86","v":0},{"$f":"IF($G31>0,$G31*G$69,0)+'(25) NTP Detailed Adjustments'!H33+'(25) NTP Detailed Adjustments'!H86","v":0},{"$f":"IF($G31>0,$G31*H$69,0)+'(25) NTP Detailed Adjustments'!I33+'(25) NTP Detailed Adjustments'!I86","v":0},0,{"$f":"IF($H31>0,$H31*J$69,0)+'(25) NTP Detailed Adjustments'!K33+'(25) NTP Detailed Adjustments'!K86","v":0},{"$f":"IF($H31>0,$H31*K$69,0)+'(25) NTP Detailed Adjustments'!L33+'(25) NTP Detailed Adjustments'!L86","v":0},{"$f":"IF($H31>0,$H31*L$69,0)+'(25) NTP Detailed Adjustments'!M33+'(25) NTP Detailed Adjustments'!M86","v":0},0,{"$f":"IF($I31>0,$I31*N$69,0)+'(25) NTP Detailed Adjustments'!O33+'(25) NTP Detailed Adjustments'!O86","v":0},{"$f":"IF($I31>0,$I31*O$69,0)+'(25) NTP Detailed Adjustments'!P33+'(25) NTP Detailed Adjustments'!P86","v":0},{"$f":"IF($I31>0,$I31*P$69,0)+'(25) NTP Detailed Adjustments'!Q33+'(25) NTP Detailed Adjustments'!Q86","v":0},0,{"$f":"IF($J32>0,$J32*R$69,0)+'(25) NTP Detailed Adjustments'!S33+'(25) NTP Detailed Adjustments'!S86","v":0},{"$f":"IF($J32>0,$J32*S$69,0)+'(25) NTP Detailed Adjustments'!T33+'(25) NTP Detailed Adjustments'!T86","v":0},{"$f":"IF($J32>0,$J32*T$69,0)+'(25) NTP Detailed Adjustments'!U33+'(25) NTP Detailed Adjustments'!U86","v":0},0,{"$f":"IF($K32>0,$K32*V$69,0)+'(25) NTP Detailed Adjustments'!W33+'(25) NTP Detailed Adjustments'!W86","v":0},{"$f":"IF($K32>0,$K32*W$69,0)+'(25) NTP Detailed Adjustments'!X33+'(25) NTP Detailed Adjustments'!X86","v":0},{"$f":"IF($K32>0,$K32*X$69,0)+'(25) NTP Detailed Adjustments'!Y33+'(25) NTP Detailed Adjustments'!Y86","v":0},0,{"$f":"IF($L32>0,$L32*Z$69,0)+'(25) NTP Detailed Adjustments'!AA33+'(25) NTP Detailed Adjustments'!AA86","v":0},{"$f":"IF($L32>0,$L32*AA$69,0)+'(25) NTP Detailed Adjustments'!AB33+'(25) NTP Detailed Adjustments'!AB86","v":0},{"$f":"IF($L32>0,$L32*AB$69,0)+'(25) NTP Detailed Adjustments'!AC33+'(25) NTP Detailed Adjustments'!AC86","v":0},0,{"$f":"IF($M32>0,$M32*AD$69,0)+'(25) NTP Detailed Adjustments'!AE33+'(25) NTP Detailed Adjustments'!AE86","v":0},{"$f":"IF($M32>0,$M32*AE$69,0)+'(25) NTP Detailed Adjustments'!AF33+'(25) NTP Detailed Adjustments'!AF86","v":0},{"$f":"IF($M32>0,$M32*AF$69,0)+'(25) NTP Detailed Adjustments'!AG33+'(25) NTP Detailed Adjustments'!AG86","v":0},0,{"$f":"IF($N32>0,$N32*AH$69,0)+'(25) NTP Detailed Adjustments'!AI33+'(25) NTP Detailed Adjustments'!AI86","v":0},{"$f":"IF($N32>0,$N32*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ33+'(25) NTP Detailed Adjustments'!AJ86","v":0},{"$f":"IF($N32>0,$N32*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK33+'(25) NTP Detailed Adjustments'!AK86","v":0},0,{"$f":"IF($O32>0,$O32*AL$69,0)+'(25) NTP Detailed Adjustments'!AM33+'(25) NTP Detailed Adjustments'!AM86","v":0},{"$f":"IF($O32>0,$O32*AM$69,0)+'(25) NTP Detailed Adjustments'!AN33+'(25) NTP Detailed Adjustments'!AN86","v":0},{"$f":"IF($O32>0,$O32*AN$69,0)+'(25) NTP Detailed Adjustments'!AO33+'(25) NTP Detailed Adjustments'!AO86","v":0},0,{"$f":"IF($P32>0,$P32*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ33+'(25) NTP Detailed Adjustments'!AQ86","v":0},{"$f":"IF($P32>0,$P32*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR33+'(25) NTP Detailed Adjustments'!AR86","v":0},{"$f":"IF($P32>0,$P32*AR$69,0)+'(25) NTP Detailed Adjustments'!AS33+'(25) NTP Detailed Adjustments'!AS86","v":0},0,{"$f":"IF($Q32>0,$Q32*AT$69,0)+'(25) NTP Detailed Adjustments'!AU33+'(25) NTP Detailed Adjustments'!AU86","v":0},{"$f":"IF($Q32>0,$Q32*AU$69,0)+'(25) NTP Detailed Adjustments'!AV33+'(25) NTP Detailed Adjustments'!AV86","v":0},{"$f":"IF($Q32>0,$Q32*AV$69,0)+'(25) NTP Detailed Adjustments'!AW33+'(25) NTP Detailed Adjustments'!AW86","v":0},0,{"$f":"IF($R32>0,$R32*AX$69,0)+'(25) NTP Detailed Adjustments'!AY33+'(25) NTP Detailed Adjustments'!AY86","v":0},{"$f":"IF($R32>0,$R32*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ33+'(25) NTP Detailed Adjustments'!AZ86","v":0},{"$f":"IF($R32>0,$R32*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA33+'(25) NTP Detailed Adjustments'!BA86","v":0},0,{"$f":"IF($S32>0,$S32*BB$69,0)+'(25) NTP Detailed Adjustments'!BC33+'(25) NTP Detailed Adjustments'!BC86","v":0},{"$f":"IF($S32>0,$S32*BC$69,0)+'(25) NTP Detailed Adjustments'!BD33+'(25) NTP Detailed Adjustments'!BD86","v":0},{"$f":"IF($S32>0,$S32*BD$69,0)+'(25) NTP Detailed Adjustments'!BE33+'(25) NTP Detailed Adjustments'!BE86","v":0},0,{"$f":"IF($T32>0,$T32*BF$69,0)+'(25) NTP Detailed Adjustments'!BG33+'(25) NTP Detailed Adjustments'!BG86","v":0},{"$f":"IF($T32>0,$T32*BG$69,0)+'(25) NTP Detailed Adjustments'!BH33+'(25) NTP Detailed Adjustments'!BH86","v":0},{"$f":"IF($T32>0,$T32*BH$69,0)+'(25) NTP Detailed Adjustments'!BI33+'(25) NTP Detailed Adjustments'!BI86","v":0},0,{"$f":"IF($U32>0,$U32*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK33+'(25) NTP Detailed Adjustments'!BK86","v":0},{"$f":"IF($U32>0,$U32*BK$69,0)+'(25) NTP Detailed Adjustments'!BL33+'(25) NTP Detailed Adjustments'!BL86","v":0},{"$f":"IF($U32>0,$U32*BL$69,0)+'(25) NTP Detailed Adjustments'!BM33+'(25) NTP Detailed Adjustments'!BM86","v":0},0,{"$f":"IF($V32>0,$V32*BN$69,0)+'(25) NTP Detailed Adjustments'!BO33+'(25) NTP Detailed Adjustments'!BO86","v":0},{"$f":"IF($V32>0,$V32*BO$69,0)+'(25) NTP Detailed Adjustments'!BP33+'(25) NTP Detailed Adjustments'!BP86","v":0},{"$f":"IF($V32>0,$V32*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ33+'(25) NTP Detailed Adjustments'!BQ86","v":0},0,{"$f":"IF($W32>0,$W32*BR$69,0)+'(25) NTP Detailed Adjustments'!BS33+'(25) NTP Detailed Adjustments'!BS86","v":0},{"$f":"IF($W32>0,$W32*BS$69,0)+'(25) NTP Detailed Adjustments'!BT33+'(25) NTP Detailed Adjustments'!BT86","v":0},{"$f":"IF($W32>0,$W32*BT$69,0)+'(25) NTP Detailed Adjustments'!BU33+'(25) NTP Detailed Adjustments'!BU86","v":0},0,{"$f":"IF($X32>0,$X32*BV$69,0)+'(25) NTP Detailed Adjustments'!BW33+'(25) NTP Detailed Adjustments'!BW86","v":0},{"$f":"IF($X32>0,$X32*BW$69,0)+'(25) NTP Detailed Adjustments'!BX33+'(25) NTP Detailed Adjustments'!BX86","v":0},{"$f":"IF($X32>0,$X32*BX$69,0)+'(25) NTP Detailed Adjustments'!BY33+'(25) NTP Detailed Adjustments'!BY86","v":0},0,{"$f":"IF($Y32>0,$Y32*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA33+'(25) NTP Detailed Adjustments'!CA86","v":0},{"$f":"IF($Y32>0,$Y32*CA$69,0)+'(25) NTP Detailed Adjustments'!CB33+'(25) NTP Detailed Adjustments'!CB86","v":0},{"$f":"IF($Y32>0,$Y32*CB$69,0)+'(25) NTP Detailed Adjustments'!CC33+'(25) NTP Detailed Adjustments'!CC86","v":0},0,{"$f":"IF($Z32>0,$Z32*CD$69,0)+'(25) NTP Detailed Adjustments'!CE33+'(25) NTP Detailed Adjustments'!CE86","v":0},{"$f":"IF($Z32>0,$Z32*CE$69,0)+'(25) NTP Detailed Adjustments'!CF33+'(25) NTP Detailed Adjustments'!CF86","v":0},{"$f":"IF($Z32>0,$Z32*CF$69,0)+'(25) NTP Detailed Adjustments'!CG33+'(25) NTP Detailed Adjustments'!CG86","v":0},0,{"$f":"IF($AA32>0,$AA32*CH$69,0)+'(25) NTP Detailed Adjustments'!CI33+'(25) NTP Detailed Adjustments'!CI86","v":0},{"$f":"IF($AA32>0,$AA32*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ33+'(25) NTP Detailed Adjustments'!CJ86","v":0},{"$f":"IF($AA32>0,$AA32*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK33+'(25) NTP Detailed Adjustments'!CK86","v":0},0,{"$f":"IF($AB32>0,$AB32*CL$69,0)+'(25) NTP Detailed Adjustments'!CM33+'(25) NTP Detailed Adjustments'!CM86","v":0},{"$f":"IF($AB32>0,$AB32*CM$69,0)+'(25) NTP Detailed Adjustments'!CN33+'(25) NTP Detailed Adjustments'!CN86","v":0},{"$f":"IF($AB32>0,$AB32*CN$69,0)+'(25) NTP Detailed Adjustments'!CO33+'(25) NTP Detailed Adjustments'!CO86","v":0},0,{"$f":"IF($AC32>0,$AC32*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ33+'(25) NTP Detailed Adjustments'!CQ86","v":0},{"$f":"IF($AC32>0,$AC32*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR33+'(25) NTP Detailed Adjustments'!CR86","v":0},{"$f":"IF($AC32>0,$AC32*CR$69,0)+'(25) NTP Detailed Adjustments'!CS33+'(25) NTP Detailed Adjustments'!CS86","v":0},0]
["Interest Expense",{"$f":"IF($F32>0,$F32*B$69,0)+'(25) NTP Detailed Adjustments'!C34+'(25) NTP Detailed Adjustments'!C87","v":0},{"$f":"IF($F32>0,$F32*C$69,0)+'(25) NTP Detailed Adjustments'!D34+'(25) NTP Detailed Adjustments'!D87","v":0},{"$f":"IF($F32>0,$F32*D$69,0)+'(25) NTP Detailed Adjustments'!E34+'(25) NTP Detailed Adjustments'!E87","v":0},0,{"$f":"IF($G32>0,$G32*F$69,0)+'(25) NTP Detailed Adjustments'!G34+'(25) NTP Detailed Adjustments'!G87","v":0},{"$f":"IF($G32>0,$G32*G$69,0)+'(25) NTP Detailed Adjustments'!H34+'(25) NTP Detailed Adjustments'!H87","v":0},{"$f":"IF($G32>0,$G32*H$69,0)+'(25) NTP Detailed Adjustments'!I34+'(25) NTP Detailed Adjustments'!I87","v":0},0,{"$f":"IF($H32>0,$H32*J$69,0)+'(25) NTP Detailed Adjustments'!K34+'(25) NTP Detailed Adjustments'!K87","v":0},{"$f":"IF($H32>0,$H32*K$69,0)+'(25) NTP Detailed Adjustments'!L34+'(25) NTP Detailed Adjustments'!L87","v":0},{"$f":"IF($H32>0,$H32*L$69,0)+'(25) NTP Detailed Adjustments'!M34+'(25) NTP Detailed Adjustments'!M87","v":0},0,{"$f":"IF($I32>0,$I32*N$69,0)+'(25) NTP Detailed Adjustments'!O34+'(25) NTP Detailed Adjustments'!O87","v":0},{"$f":"IF($I32>0,$I32*O$69,0)+'(25) NTP Detailed Adjustments'!P34+'(25) NTP Detailed Adjustments'!P87","v":0},{"$f":"IF($I32>0,$I32*P$69,0)+'(25) NTP Detailed Adjustments'!Q34+'(25) NTP Detailed Adjustments'!Q87","v":0},0,{"$f":"IF($J33>0,$J33*R$69,0)+'(25) NTP Detailed Adjustments'!S34+'(25) NTP Detailed Adjustments'!S87","v":0},{"$f":"IF($J33>0,$J33*S$69,0)+'(25) NTP Detailed Adjustments'!T34+'(25) NTP Detailed Adjustments'!T87","v":0},{"$f":"IF($J33>0,$J33*T$69,0)+'(25) NTP Detailed Adjustments'!U34+'(25) NTP Detailed Adjustments'!U87","v":0},0,{"$f":"IF($K33>0,$K33*V$69,0)+'(25) NTP Detailed Adjustments'!W34+'(25) NTP Detailed Adjustments'!W87","v":0},{"$f":"IF($K33>0,$K33*W$69,0)+'(25) NTP Detailed Adjustments'!X34+'(25) NTP Detailed Adjustments'!X87","v":0},{"$f":"IF($K33>0,$K33*X$69,0)+'(25) NTP Detailed Adjustments'!Y34+'(25) NTP Detailed Adjustments'!Y87","v":0},0,{"$f":"IF($L33>0,$L33*Z$69,0)+'(25) NTP Detailed Adjustments'!AA34+'(25) NTP Detailed Adjustments'!AA87","v":0},{"$f":"IF($L33>0,$L33*AA$69,0)+'(25) NTP Detailed Adjustments'!AB34+'(25) NTP Detailed Adjustments'!AB87","v":0},{"$f":"IF($L33>0,$L33*AB$69,0)+'(25) NTP Detailed Adjustments'!AC34+'(25) NTP Detailed Adjustments'!AC87","v":0},0,{"$f":"IF($M33>0,$M33*AD$69,0)+'(25) NTP Detailed Adjustments'!AE34+'(25) NTP Detailed Adjustments'!AE87","v":0},{"$f":"IF($M33>0,$M33*AE$69,0)+'(25) NTP Detailed Adjustments'!AF34+'(25) NTP Detailed Adjustments'!AF87","v":0},{"$f":"IF($M33>0,$M33*AF$69,0)+'(25) NTP Detailed Adjustments'!AG34+'(25) NTP Detailed Adjustments'!AG87","v":0},0,{"$f":"IF($N33>0,$N33*AH$69,0)+'(25) NTP Detailed Adjustments'!AI34+'(25) NTP Detailed Adjustments'!AI87","v":0},{"$f":"IF($N33>0,$N33*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ34+'(25) NTP Detailed Adjustments'!AJ87","v":0},{"$f":"IF($N33>0,$N33*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK34+'(25) NTP Detailed Adjustments'!AK87","v":0},0,{"$f":"IF($O33>0,$O33*AL$69,0)+'(25) NTP Detailed Adjustments'!AM34+'(25) NTP Detailed Adjustments'!AM87","v":0},{"$f":"IF($O33>0,$O33*AM$69,0)+'(25) NTP Detailed Adjustments'!AN34+'(25) NTP Detailed Adjustments'!AN87","v":0},{"$f":"IF($O33>0,$O33*AN$69,0)+'(25) NTP Detailed Adjustments'!AO34+'(25) NTP Detailed Adjustments'!AO87","v":0},0,{"$f":"IF($P33>0,$P33*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ34+'(25) NTP Detailed Adjustments'!AQ87","v":0},{"$f":"IF($P33>0,$P33*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR34+'(25) NTP Detailed Adjustments'!AR87","v":0},{"$f":"IF($P33>0,$P33*AR$69,0)+'(25) NTP Detailed Adjustments'!AS34+'(25) NTP Detailed Adjustments'!AS87","v":0},0,{"$f":"IF($Q33>0,$Q33*AT$69,0)+'(25) NTP Detailed Adjustments'!AU34+'(25) NTP Detailed Adjustments'!AU87","v":0},{"$f":"IF($Q33>0,$Q33*AU$69,0)+'(25) NTP Detailed Adjustments'!AV34+'(25) NTP Detailed Adjustments'!AV87","v":0},{"$f":"IF($Q33>0,$Q33*AV$69,0)+'(25) NTP Detailed Adjustments'!AW34+'(25) NTP Detailed Adjustments'!AW87","v":0},0,{"$f":"IF($R33>0,$R33*AX$69,0)+'(25) NTP Detailed Adjustments'!AY34+'(25) NTP Detailed Adjustments'!AY87","v":0},{"$f":"IF($R33>0,$R33*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ34+'(25) NTP Detailed Adjustments'!AZ87","v":0},{"$f":"IF($R33>0,$R33*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA34+'(25) NTP Detailed Adjustments'!BA87","v":0},0,{"$f":"IF($S33>0,$S33*BB$69,0)+'(25) NTP Detailed Adjustments'!BC34+'(25) NTP Detailed Adjustments'!BC87","v":0},{"$f":"IF($S33>0,$S33*BC$69,0)+'(25) NTP Detailed Adjustments'!BD34+'(25) NTP Detailed Adjustments'!BD87","v":0},{"$f":"IF($S33>0,$S33*BD$69,0)+'(25) NTP Detailed Adjustments'!BE34+'(25) NTP Detailed Adjustments'!BE87","v":0},0,{"$f":"IF($T33>0,$T33*BF$69,0)+'(25) NTP Detailed Adjustments'!BG34+'(25) NTP Detailed Adjustments'!BG87","v":0},{"$f":"IF($T33>0,$T33*BG$69,0)+'(25) NTP Detailed Adjustments'!BH34+'(25) NTP Detailed Adjustments'!BH87","v":0},{"$f":"IF($T33>0,$T33*BH$69,0)+'(25) NTP Detailed Adjustments'!BI34+'(25) NTP Detailed Adjustments'!BI87","v":0},0,{"$f":"IF($U33>0,$U33*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK34+'(25) NTP Detailed Adjustments'!BK87","v":0},{"$f":"IF($U33>0,$U33*BK$69,0)+'(25) NTP Detailed Adjustments'!BL34+'(25) NTP Detailed Adjustments'!BL87","v":0},{"$f":"IF($U33>0,$U33*BL$69,0)+'(25) NTP Detailed Adjustments'!BM34+'(25) NTP Detailed Adjustments'!BM87","v":0},0,{"$f":"IF($V33>0,$V33*BN$69,0)+'(25) NTP Detailed Adjustments'!BO34+'(25) NTP Detailed Adjustments'!BO87","v":0},{"$f":"IF($V33>0,$V33*BO$69,0)+'(25) NTP Detailed Adjustments'!BP34+'(25) NTP Detailed Adjustments'!BP87","v":0},{"$f":"IF($V33>0,$V33*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ34+'(25) NTP Detailed Adjustments'!BQ87","v":0},0,{"$f":"IF($W33>0,$W33*BR$69,0)+'(25) NTP Detailed Adjustments'!BS34+'(25) NTP Detailed Adjustments'!BS87","v":0},{"$f":"IF($W33>0,$W33*BS$69,0)+'(25) NTP Detailed Adjustments'!BT34+'(25) NTP Detailed Adjustments'!BT87","v":0},{"$f":"IF($W33>0,$W33*BT$69,0)+'(25) NTP Detailed Adjustments'!BU34+'(25) NTP Detailed Adjustments'!BU87","v":0},0,{"$f":"IF($X33>0,$X33*BV$69,0)+'(25) NTP Detailed Adjustments'!BW34+'(25) NTP Detailed Adjustments'!BW87","v":0},{"$f":"IF($X33>0,$X33*BW$69,0)+'(25) NTP Detailed Adjustments'!BX34+'(25) NTP Detailed Adjustments'!BX87","v":0},{"$f":"IF($X33>0,$X33*BX$69,0)+'(25) NTP Detailed Adjustments'!BY34+'(25) NTP Detailed Adjustments'!BY87","v":0},0,{"$f":"IF($Y33>0,$Y33*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA34+'(25) NTP Detailed Adjustments'!CA87","v":0},{"$f":"IF($Y33>0,$Y33*CA$69,0)+'(25) NTP Detailed Adjustments'!CB34+'(25) NTP Detailed Adjustments'!CB87","v":0},{"$f":"IF($Y33>0,$Y33*CB$69,0)+'(25) NTP Detailed Adjustments'!CC34+'(25) NTP Detailed Adjustments'!CC87","v":0},0,{"$f":"IF($Z33>0,$Z33*CD$69,0)+'(25) NTP Detailed Adjustments'!CE34+'(25) NTP Detailed Adjustments'!CE87","v":0},{"$f":"IF($Z33>0,$Z33*CE$69,0)+'(25) NTP Detailed Adjustments'!CF34+'(25) NTP Detailed Adjustments'!CF87","v":0},{"$f":"IF($Z33>0,$Z33*CF$69,0)+'(25) NTP Detailed Adjustments'!CG34+'(25) NTP Detailed Adjustments'!CG87","v":0},0,{"$f":"IF($AA33>0,$AA33*CH$69,0)+'(25) NTP Detailed Adjustments'!CI34+'(25) NTP Detailed Adjustments'!CI87","v":0},{"$f":"IF($AA33>0,$AA33*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ34+'(25) NTP Detailed Adjustments'!CJ87","v":0},{"$f":"IF($AA33>0,$AA33*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK34+'(25) NTP Detailed Adjustments'!CK87","v":0},0,{"$f":"IF($AB33>0,$AB33*CL$69,0)+'(25) NTP Detailed Adjustments'!CM34+'(25) NTP Detailed Adjustments'!CM87","v":0},{"$f":"IF($AB33>0,$AB33*CM$69,0)+'(25) NTP Detailed Adjustments'!CN34+'(25) NTP Detailed Adjustments'!CN87","v":0},{"$f":"IF($AB33>0,$AB33*CN$69,0)+'(25) NTP Detailed Adjustments'!CO34+'(25) NTP Detailed Adjustments'!CO87","v":0},0,{"$f":"IF($AC33>0,$AC33*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ34+'(25) NTP Detailed Adjustments'!CQ87","v":0},{"$f":"IF($AC33>0,$AC33*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR34+'(25) NTP Detailed Adjustments'!CR87","v":0},{"$f":"IF($AC33>0,$AC33*CR$69,0)+'(25) NTP Detailed Adjustments'!CS34+'(25) NTP Detailed Adjustments'!CS87","v":0},0]
["Lease Property Maintenance, Structures, Improvements and Grounds",{"$f":"IF($F33>0,$F33*B$69,0)+'(25) NTP Detailed Adjustments'!C35+'(25) NTP Detailed Adjustments'!C88","v":0},{"$f":"IF($F33>0,$F33*C$69,0)+'(25) NTP Detailed Adjustments'!D35+'(25) NTP Detailed Adjustments'!D88","v":0},{"$f":"IF($F33>0,$F33*D$69,0)+'(25) NTP Detailed Adjustments'!E35+'(25) NTP Detailed Adjustments'!E88","v":0},0,{"$f":"IF($G33>0,$G33*F$69,0)+'(25) NTP Detailed Adjustments'!G35+'(25) NTP Detailed Adjustments'!G88","v":0},{"$f":"IF($G33>0,$G33*G$69,0)+'(25) NTP Detailed Adjustments'!H35+'(25) NTP Detailed Adjustments'!H88","v":0},{"$f":"IF($G33>0,$G33*H$69,0)+'(25) NTP Detailed Adjustments'!I35+'(25) NTP Detailed Adjustments'!I88","v":0},0,{"$f":"IF($H33>0,$H33*J$69,0)+'(25) NTP Detailed Adjustments'!K35+'(25) NTP Detailed Adjustments'!K88","v":0},{"$f":"IF($H33>0,$H33*K$69,0)+'(25) NTP Detailed Adjustments'!L35+'(25) NTP Detailed Adjustments'!L88","v":0},{"$f":"IF($H33>0,$H33*L$69,0)+'(25) NTP Detailed Adjustments'!M35+'(25) NTP Detailed Adjustments'!M88","v":0},0,{"$f":"IF($I33>0,$I33*N$69,0)+'(25) NTP Detailed Adjustments'!O35+'(25) NTP Detailed Adjustments'!O88","v":0},{"$f":"IF($I33>0,$I33*O$69,0)+'(25) NTP Detailed Adjustments'!P35+'(25) NTP Detailed Adjustments'!P88","v":0},{"$f":"IF($I33>0,$I33*P$69,0)+'(25) NTP Detailed Adjustments'!Q35+'(25) NTP Detailed Adjustments'!Q88","v":0},0,{"$f":"IF($J34>0,$J34*R$69,0)+'(25) NTP Detailed Adjustments'!S35+'(25) NTP Detailed Adjustments'!S88","v":0},{"$f":"IF($J34>0,$J34*S$69,0)+'(25) NTP Detailed Adjustments'!T35+'(25) NTP Detailed Adjustments'!T88","v":0},{"$f":"IF($J34>0,$J34*T$69,0)+'(25) NTP Detailed Adjustments'!U35+'(25) NTP Detailed Adjustments'!U88","v":0},0,{"$f":"IF($K34>0,$K34*V$69,0)+'(25) NTP Detailed Adjustments'!W35+'(25) NTP Detailed Adjustments'!W88","v":0},{"$f":"IF($K34>0,$K34*W$69,0)+'(25) NTP Detailed Adjustments'!X35+'(25) NTP Detailed Adjustments'!X88","v":0},{"$f":"IF($K34>0,$K34*X$69,0)+'(25) NTP Detailed Adjustments'!Y35+'(25) NTP Detailed Adjustments'!Y88","v":0},0,{"$f":"IF($L34>0,$L34*Z$69,0)+'(25) NTP Detailed Adjustments'!AA35+'(25) NTP Detailed Adjustments'!AA88","v":0},{"$f":"IF($L34>0,$L34*AA$69,0)+'(25) NTP Detailed Adjustments'!AB35+'(25) NTP Detailed Adjustments'!AB88","v":0},{"$f":"IF($L34>0,$L34*AB$69,0)+'(25) NTP Detailed Adjustments'!AC35+'(25) NTP Detailed Adjustments'!AC88","v":0},0,{"$f":"IF($M34>0,$M34*AD$69,0)+'(25) NTP Detailed Adjustments'!AE35+'(25) NTP Detailed Adjustments'!AE88","v":0},{"$f":"IF($M34>0,$M34*AE$69,0)+'(25) NTP Detailed Adjustments'!AF35+'(25) NTP Detailed Adjustments'!AF88","v":0},{"$f":"IF($M34>0,$M34*AF$69,0)+'(25) NTP Detailed Adjustments'!AG35+'(25) NTP Detailed Adjustments'!AG88","v":0},0,{"$f":"IF($N34>0,$N34*AH$69,0)+'(25) NTP Detailed Adjustments'!AI35+'(25) NTP Detailed Adjustments'!AI88","v":0},{"$f":"IF($N34>0,$N34*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ35+'(25) NTP Detailed Adjustments'!AJ88","v":0},{"$f":"IF($N34>0,$N34*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK35+'(25) NTP Detailed Adjustments'!AK88","v":0},0,{"$f":"IF($O34>0,$O34*AL$69,0)+'(25) NTP Detailed Adjustments'!AM35+'(25) NTP Detailed Adjustments'!AM88","v":0},{"$f":"IF($O34>0,$O34*AM$69,0)+'(25) NTP Detailed Adjustments'!AN35+'(25) NTP Detailed Adjustments'!AN88","v":0},{"$f":"IF($O34>0,$O34*AN$69,0)+'(25) NTP Detailed Adjustments'!AO35+'(25) NTP Detailed Adjustments'!AO88","v":0},0,{"$f":"IF($P34>0,$P34*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ35+'(25) NTP Detailed Adjustments'!AQ88","v":0},{"$f":"IF($P34>0,$P34*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR35+'(25) NTP Detailed Adjustments'!AR88","v":0},{"$f":"IF($P34>0,$P34*AR$69,0)+'(25) NTP Detailed Adjustments'!AS35+'(25) NTP Detailed Adjustments'!AS88","v":0},0,{"$f":"IF($Q34>0,$Q34*AT$69,0)+'(25) NTP Detailed Adjustments'!AU35+'(25) NTP Detailed Adjustments'!AU88","v":0},{"$f":"IF($Q34>0,$Q34*AU$69,0)+'(25) NTP Detailed Adjustments'!AV35+'(25) NTP Detailed Adjustments'!AV88","v":0},{"$f":"IF($Q34>0,$Q34*AV$69,0)+'(25) NTP Detailed Adjustments'!AW35+'(25) NTP Detailed Adjustments'!AW88","v":0},0,{"$f":"IF($R34>0,$R34*AX$69,0)+'(25) NTP Detailed Adjustments'!AY35+'(25) NTP Detailed Adjustments'!AY88","v":0},{"$f":"IF($R34>0,$R34*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ35+'(25) NTP Detailed Adjustments'!AZ88","v":0},{"$f":"IF($R34>0,$R34*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA35+'(25) NTP Detailed Adjustments'!BA88","v":0},0,{"$f":"IF($S34>0,$S34*BB$69,0)+'(25) NTP Detailed Adjustments'!BC35+'(25) NTP Detailed Adjustments'!BC88","v":0},{"$f":"IF($S34>0,$S34*BC$69,0)+'(25) NTP Detailed Adjustments'!BD35+'(25) NTP Detailed Adjustments'!BD88","v":0},{"$f":"IF($S34>0,$S34*BD$69,0)+'(25) NTP Detailed Adjustments'!BE35+'(25) NTP Detailed Adjustments'!BE88","v":0},0,{"$f":"IF($T34>0,$T34*BF$69,0)+'(25) NTP Detailed Adjustments'!BG35+'(25) NTP Detailed Adjustments'!BG88","v":0},{"$f":"IF($T34>0,$T34*BG$69,0)+'(25) NTP Detailed Adjustments'!BH35+'(25) NTP Detailed Adjustments'!BH88","v":0},{"$f":"IF($T34>0,$T34*BH$69,0)+'(25) NTP Detailed Adjustments'!BI35+'(25) NTP Detailed Adjustments'!BI88","v":0},0,{"$f":"IF($U34>0,$U34*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK35+'(25) NTP Detailed Adjustments'!BK88","v":0},{"$f":"IF($U34>0,$U34*BK$69,0)+'(25) NTP Detailed Adjustments'!BL35+'(25) NTP Detailed Adjustments'!BL88","v":0},{"$f":"IF($U34>0,$U34*BL$69,0)+'(25) NTP Detailed Adjustments'!BM35+'(25) NTP Detailed Adjustments'!BM88","v":0},0,{"$f":"IF($V34>0,$V34*BN$69,0)+'(25) NTP Detailed Adjustments'!BO35+'(25) NTP Detailed Adjustments'!BO88","v":0},{"$f":"IF($V34>0,$V34*BO$69,0)+'(25) NTP Detailed Adjustments'!BP35+'(25) NTP Detailed Adjustments'!BP88","v":0},{"$f":"IF($V34>0,$V34*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ35+'(25) NTP Detailed Adjustments'!BQ88","v":0},0,{"$f":"IF($W34>0,$W34*BR$69,0)+'(25) NTP Detailed Adjustments'!BS35+'(25) NTP Detailed Adjustments'!BS88","v":0},{"$f":"IF($W34>0,$W34*BS$69,0)+'(25) NTP Detailed Adjustments'!BT35+'(25) NTP Detailed Adjustments'!BT88","v":0},{"$f":"IF($W34>0,$W34*BT$69,0)+'(25) NTP Detailed Adjustments'!BU35+'(25) NTP Detailed Adjustments'!BU88","v":0},0,{"$f":"IF($X34>0,$X34*BV$69,0)+'(25) NTP Detailed Adjustments'!BW35+'(25) NTP Detailed Adjustments'!BW88","v":0},{"$f":"IF($X34>0,$X34*BW$69,0)+'(25) NTP Detailed Adjustments'!BX35+'(25) NTP Detailed Adjustments'!BX88","v":0},{"$f":"IF($X34>0,$X34*BX$69,0)+'(25) NTP Detailed Adjustments'!BY35+'(25) NTP Detailed Adjustments'!BY88","v":0},0,{"$f":"IF($Y34>0,$Y34*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA35+'(25) NTP Detailed Adjustments'!CA88","v":0},{"$f":"IF($Y34>0,$Y34*CA$69,0)+'(25) NTP Detailed Adjustments'!CB35+'(25) NTP Detailed Adjustments'!CB88","v":0},{"$f":"IF($Y34>0,$Y34*CB$69,0)+'(25) NTP Detailed Adjustments'!CC35+'(25) NTP Detailed Adjustments'!CC88","v":0},0,{"$f":"IF($Z34>0,$Z34*CD$69,0)+'(25) NTP Detailed Adjustments'!CE35+'(25) NTP Detailed Adjustments'!CE88","v":0},{"$f":"IF($Z34>0,$Z34*CE$69,0)+'(25) NTP Detailed Adjustments'!CF35+'(25) NTP Detailed Adjustments'!CF88","v":0},{"$f":"IF($Z34>0,$Z34*CF$69,0)+'(25) NTP Detailed Adjustments'!CG35+'(25) NTP Detailed Adjustments'!CG88","v":0},0,{"$f":"IF($AA34>0,$AA34*CH$69,0)+'(25) NTP Detailed Adjustments'!CI35+'(25) NTP Detailed Adjustments'!CI88","v":0},{"$f":"IF($AA34>0,$AA34*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ35+'(25) NTP Detailed Adjustments'!CJ88","v":0},{"$f":"IF($AA34>0,$AA34*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK35+'(25) NTP Detailed Adjustments'!CK88","v":0},0,{"$f":"IF($AB34>0,$AB34*CL$69,0)+'(25) NTP Detailed Adjustments'!CM35+'(25) NTP Detailed Adjustments'!CM88","v":0},{"$f":"IF($AB34>0,$AB34*CM$69,0)+'(25) NTP Detailed Adjustments'!CN35+'(25) NTP Detailed Adjustments'!CN88","v":0},{"$f":"IF($AB34>0,$AB34*CN$69,0)+'(25) NTP Detailed Adjustments'!CO35+'(25) NTP Detailed Adjustments'!CO88","v":0},0,{"$f":"IF($AC34>0,$AC34*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ35+'(25) NTP Detailed Adjustments'!CQ88","v":0},{"$f":"IF($AC34>0,$AC34*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR35+'(25) NTP Detailed Adjustments'!CR88","v":0},{"$f":"IF($AC34>0,$AC34*CR$69,0)+'(25) NTP Detailed Adjustments'!CS35+'(25) NTP Detailed Adjustments'!CS88","v":0},0]
["Maintenance - Structures, Improvements, and Grounds",{"$f":"IF($F34>0,$F34*B$69,0)+'(25) NTP Detailed Adjustments'!C36+'(25) NTP Detailed Adjustments'!C89","v":0},{"$f":"IF($F34>0,$F34*C$69,0)+'(25) NTP Detailed Adjustments'!D36+'(25) NTP Detailed Adjustments'!D89","v":0},{"$f":"IF($F34>0,$F34*D$69,0)+'(25) NTP Detailed Adjustments'!E36+'(25) NTP Detailed Adjustments'!E89","v":0},0,{"$f":"IF($G34>0,$G34*F$69,0)+'(25) NTP Detailed Adjustments'!G36+'(25) NTP Detailed Adjustments'!G89","v":0},{"$f":"IF($G34>0,$G34*G$69,0)+'(25) NTP Detailed Adjustments'!H36+'(25) NTP Detailed Adjustments'!H89","v":0},{"$f":"IF($G34>0,$G34*H$69,0)+'(25) NTP Detailed Adjustments'!I36+'(25) NTP Detailed Adjustments'!I89","v":0},0,{"$f":"IF($H34>0,$H34*J$69,0)+'(25) NTP Detailed Adjustments'!K36+'(25) NTP Detailed Adjustments'!K89","v":0},{"$f":"IF($H34>0,$H34*K$69,0)+'(25) NTP Detailed Adjustments'!L36+'(25) NTP Detailed Adjustments'!L89","v":0},{"$f":"IF($H34>0,$H34*L$69,0)+'(25) NTP Detailed Adjustments'!M36+'(25) NTP Detailed Adjustments'!M89","v":0},0,{"$f":"IF($I34>0,$I34*N$69,0)+'(25) NTP Detailed Adjustments'!O36+'(25) NTP Detailed Adjustments'!O89","v":0},{"$f":"IF($I34>0,$I34*O$69,0)+'(25) NTP Detailed Adjustments'!P36+'(25) NTP Detailed Adjustments'!P89","v":0},{"$f":"IF($I34>0,$I34*P$69,0)+'(25) NTP Detailed Adjustments'!Q36+'(25) NTP Detailed Adjustments'!Q89","v":0},0,{"$f":"IF($J35>0,$J35*R$69,0)+'(25) NTP Detailed Adjustments'!S36+'(25) NTP Detailed Adjustments'!S89","v":0},{"$f":"IF($J35>0,$J35*S$69,0)+'(25) NTP Detailed Adjustments'!T36+'(25) NTP Detailed Adjustments'!T89","v":0},{"$f":"IF($J35>0,$J35*T$69,0)+'(25) NTP Detailed Adjustments'!U36+'(25) NTP Detailed Adjustments'!U89","v":0},0,{"$f":"IF($K35>0,$K35*V$69,0)+'(25) NTP Detailed Adjustments'!W36+'(25) NTP Detailed Adjustments'!W89","v":0},{"$f":"IF($K35>0,$K35*W$69,0)+'(25) NTP Detailed Adjustments'!X36+'(25) NTP Detailed Adjustments'!X89","v":0},{"$f":"IF($K35>0,$K35*X$69,0)+'(25) NTP Detailed Adjustments'!Y36+'(25) NTP Detailed Adjustments'!Y89","v":0},0,{"$f":"IF($L35>0,$L35*Z$69,0)+'(25) NTP Detailed Adjustments'!AA36+'(25) NTP Detailed Adjustments'!AA89","v":0},{"$f":"IF($L35>0,$L35*AA$69,0)+'(25) NTP Detailed Adjustments'!AB36+'(25) NTP Detailed Adjustments'!AB89","v":0},{"$f":"IF($L35>0,$L35*AB$69,0)+'(25) NTP Detailed Adjustments'!AC36+'(25) NTP Detailed Adjustments'!AC89","v":0},0,{"$f":"IF($M35>0,$M35*AD$69,0)+'(25) NTP Detailed Adjustments'!AE36+'(25) NTP Detailed Adjustments'!AE89","v":0},{"$f":"IF($M35>0,$M35*AE$69,0)+'(25) NTP Detailed Adjustments'!AF36+'(25) NTP Detailed Adjustments'!AF89","v":0},{"$f":"IF($M35>0,$M35*AF$69,0)+'(25) NTP Detailed Adjustments'!AG36+'(25) NTP Detailed Adjustments'!AG89","v":0},0,{"$f":"IF($N35>0,$N35*AH$69,0)+'(25) NTP Detailed Adjustments'!AI36+'(25) NTP Detailed Adjustments'!AI89","v":0},{"$f":"IF($N35>0,$N35*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ36+'(25) NTP Detailed Adjustments'!AJ89","v":0},{"$f":"IF($N35>0,$N35*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK36+'(25) NTP Detailed Adjustments'!AK89","v":0},0,{"$f":"IF($O35>0,$O35*AL$69,0)+'(25) NTP Detailed Adjustments'!AM36+'(25) NTP Detailed Adjustments'!AM89","v":0},{"$f":"IF($O35>0,$O35*AM$69,0)+'(25) NTP Detailed Adjustments'!AN36+'(25) NTP Detailed Adjustments'!AN89","v":0},{"$f":"IF($O35>0,$O35*AN$69,0)+'(25) NTP Detailed Adjustments'!AO36+'(25) NTP Detailed Adjustments'!AO89","v":0},0,{"$f":"IF($P35>0,$P35*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ36+'(25) NTP Detailed Adjustments'!AQ89","v":0},{"$f":"IF($P35>0,$P35*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR36+'(25) NTP Detailed Adjustments'!AR89","v":0},{"$f":"IF($P35>0,$P35*AR$69,0)+'(25) NTP Detailed Adjustments'!AS36+'(25) NTP Detailed Adjustments'!AS89","v":0},0,{"$f":"IF($Q35>0,$Q35*AT$69,0)+'(25) NTP Detailed Adjustments'!AU36+'(25) NTP Detailed Adjustments'!AU89","v":0},{"$f":"IF($Q35>0,$Q35*AU$69,0)+'(25) NTP Detailed Adjustments'!AV36+'(25) NTP Detailed Adjustments'!AV89","v":0},{"$f":"IF($Q35>0,$Q35*AV$69,0)+'(25) NTP Detailed Adjustments'!AW36+'(25) NTP Detailed Adjustments'!AW89","v":0},0,{"$f":"IF($R35>0,$R35*AX$69,0)+'(25) NTP Detailed Adjustments'!AY36+'(25) NTP Detailed Adjustments'!AY89","v":0},{"$f":"IF($R35>0,$R35*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ36+'(25) NTP Detailed Adjustments'!AZ89","v":0},{"$f":"IF($R35>0,$R35*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA36+'(25) NTP Detailed Adjustments'!BA89","v":0},0,{"$f":"IF($S35>0,$S35*BB$69,0)+'(25) NTP Detailed Adjustments'!BC36+'(25) NTP Detailed Adjustments'!BC89","v":0},{"$f":"IF($S35>0,$S35*BC$69,0)+'(25) NTP Detailed Adjustments'!BD36+'(25) NTP Detailed Adjustments'!BD89","v":0},{"$f":"IF($S35>0,$S35*BD$69,0)+'(25) NTP Detailed Adjustments'!BE36+'(25) NTP Detailed Adjustments'!BE89","v":0},0,{"$f":"IF($T35>0,$T35*BF$69,0)+'(25) NTP Detailed Adjustments'!BG36+'(25) NTP Detailed Adjustments'!BG89","v":0},{"$f":"IF($T35>0,$T35*BG$69,0)+'(25) NTP Detailed Adjustments'!BH36+'(25) NTP Detailed Adjustments'!BH89","v":0},{"$f":"IF($T35>0,$T35*BH$69,0)+'(25) NTP Detailed Adjustments'!BI36+'(25) NTP Detailed Adjustments'!BI89","v":0},0,{"$f":"IF($U35>0,$U35*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK36+'(25) NTP Detailed Adjustments'!BK89","v":0},{"$f":"IF($U35>0,$U35*BK$69,0)+'(25) NTP Detailed Adjustments'!BL36+'(25) NTP Detailed Adjustments'!BL89","v":0},{"$f":"IF($U35>0,$U35*BL$69,0)+'(25) NTP Detailed Adjustments'!BM36+'(25) NTP Detailed Adjustments'!BM89","v":0},0,{"$f":"IF($V35>0,$V35*BN$69,0)+'(25) NTP Detailed Adjustments'!BO36+'(25) NTP Detailed Adjustments'!BO89","v":0},{"$f":"IF($V35>0,$V35*BO$69,0)+'(25) NTP Detailed Adjustments'!BP36+'(25) NTP Detailed Adjustments'!BP89","v":0},{"$f":"IF($V35>0,$V35*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ36+'(25) NTP Detailed Adjustments'!BQ89","v":0},0,{"$f":"IF($W35>0,$W35*BR$69,0)+'(25) NTP Detailed Adjustments'!BS36+'(25) NTP Detailed Adjustments'!BS89","v":0},{"$f":"IF($W35>0,$W35*BS$69,0)+'(25) NTP Detailed Adjustments'!BT36+'(25) NTP Detailed Adjustments'!BT89","v":0},{"$f":"IF($W35>0,$W35*BT$69,0)+'(25) NTP Detailed Adjustments'!BU36+'(25) NTP Detailed Adjustments'!BU89","v":0},0,{"$f":"IF($X35>0,$X35*BV$69,0)+'(25) NTP Detailed Adjustments'!BW36+'(25) NTP Detailed Adjustments'!BW89","v":0},{"$f":"IF($X35>0,$X35*BW$69,0)+'(25) NTP Detailed Adjustments'!BX36+'(25) NTP Detailed Adjustments'!BX89","v":0},{"$f":"IF($X35>0,$X35*BX$69,0)+'(25) NTP Detailed Adjustments'!BY36+'(25) NTP Detailed Adjustments'!BY89","v":0},0,{"$f":"IF($Y35>0,$Y35*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA36+'(25) NTP Detailed Adjustments'!CA89","v":0},{"$f":"IF($Y35>0,$Y35*CA$69,0)+'(25) NTP Detailed Adjustments'!CB36+'(25) NTP Detailed Adjustments'!CB89","v":0},{"$f":"IF($Y35>0,$Y35*CB$69,0)+'(25) NTP Detailed Adjustments'!CC36+'(25) NTP Detailed Adjustments'!CC89","v":0},0,{"$f":"IF($Z35>0,$Z35*CD$69,0)+'(25) NTP Detailed Adjustments'!CE36+'(25) NTP Detailed Adjustments'!CE89","v":0},{"$f":"IF($Z35>0,$Z35*CE$69,0)+'(25) NTP Detailed Adjustments'!CF36+'(25) NTP Detailed Adjustments'!CF89","v":0},{"$f":"IF($Z35>0,$Z35*CF$69,0)+'(25) NTP Detailed Adjustments'!CG36+'(25) NTP Detailed Adjustments'!CG89","v":0},0,{"$f":"IF($AA35>0,$AA35*CH$69,0)+'(25) NTP Detailed Adjustments'!CI36+'(25) NTP Detailed Adjustments'!CI89","v":0},{"$f":"IF($AA35>0,$AA35*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ36+'(25) NTP Detailed Adjustments'!CJ89","v":0},{"$f":"IF($AA35>0,$AA35*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK36+'(25) NTP Detailed Adjustments'!CK89","v":0},0,{"$f":"IF($AB35>0,$AB35*CL$69,0)+'(25) NTP Detailed Adjustments'!CM36+'(25) NTP Detailed Adjustments'!CM89","v":0},{"$f":"IF($AB35>0,$AB35*CM$69,0)+'(25) NTP Detailed Adjustments'!CN36+'(25) NTP Detailed Adjustments'!CN89","v":0},{"$f":"IF($AB35>0,$AB35*CN$69,0)+'(25) NTP Detailed Adjustments'!CO36+'(25) NTP Detailed Adjustments'!CO89","v":0},0,{"$f":"IF($AC35>0,$AC35*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ36+'(25) NTP Detailed Adjustments'!CQ89","v":0},{"$f":"IF($AC35>0,$AC35*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR36+'(25) NTP Detailed Adjustments'!CR89","v":0},{"$f":"IF($AC35>0,$AC35*CR$69,0)+'(25) NTP Detailed Adjustments'!CS36+'(25) NTP Detailed Adjustments'!CS89","v":0},0]
["Miscellaneous Expense",{"$f":"IF($F35>0,$F35*B$69,0)+'(25) NTP Detailed Adjustments'!C37+'(25) NTP Detailed Adjustments'!C90","v":0},{"$f":"IF($F35>0,$F35*C$69,0)+'(25) NTP Detailed Adjustments'!D37+'(25) NTP Detailed Adjustments'!D90","v":0},{"$f":"IF($F35>0,$F35*D$69,0)+'(25) NTP Detailed Adjustments'!E37+'(25) NTP Detailed Adjustments'!E90","v":0},0,{"$f":"IF($G35>0,$G35*F$69,0)+'(25) NTP Detailed Adjustments'!G37+'(25) NTP Detailed Adjustments'!G90","v":0},{"$f":"IF($G35>0,$G35*G$69,0)+'(25) NTP Detailed Adjustments'!H37+'(25) NTP Detailed Adjustments'!H90","v":0},{"$f":"IF($G35>0,$G35*H$69,0)+'(25) NTP Detailed Adjustments'!I37+'(25) NTP Detailed Adjustments'!I90","v":0},0,{"$f":"IF($H35>0,$H35*J$69,0)+'(25) NTP Detailed Adjustments'!K37+'(25) NTP Detailed Adjustments'!K90","v":0},{"$f":"IF($H35>0,$H35*K$69,0)+'(25) NTP Detailed Adjustments'!L37+'(25) NTP Detailed Adjustments'!L90","v":0},{"$f":"IF($H35>0,$H35*L$69,0)+'(25) NTP Detailed Adjustments'!M37+'(25) NTP Detailed Adjustments'!M90","v":0},0,{"$f":"IF($I35>0,$I35*N$69,0)+'(25) NTP Detailed Adjustments'!O37+'(25) NTP Detailed Adjustments'!O90","v":0},{"$f":"IF($I35>0,$I35*O$69,0)+'(25) NTP Detailed Adjustments'!P37+'(25) NTP Detailed Adjustments'!P90","v":0},{"$f":"IF($I35>0,$I35*P$69,0)+'(25) NTP Detailed Adjustments'!Q37+'(25) NTP Detailed Adjustments'!Q90","v":0},0,{"$f":"IF($J36>0,$J36*R$69,0)+'(25) NTP Detailed Adjustments'!S37+'(25) NTP Detailed Adjustments'!S90","v":0},{"$f":"IF($J36>0,$J36*S$69,0)+'(25) NTP Detailed Adjustments'!T37+'(25) NTP Detailed Adjustments'!T90","v":0},{"$f":"IF($J36>0,$J36*T$69,0)+'(25) NTP Detailed Adjustments'!U37+'(25) NTP Detailed Adjustments'!U90","v":0},0,{"$f":"IF($K36>0,$K36*V$69,0)+'(25) NTP Detailed Adjustments'!W37+'(25) NTP Detailed Adjustments'!W90","v":0},{"$f":"IF($K36>0,$K36*W$69,0)+'(25) NTP Detailed Adjustments'!X37+'(25) NTP Detailed Adjustments'!X90","v":0},{"$f":"IF($K36>0,$K36*X$69,0)+'(25) NTP Detailed Adjustments'!Y37+'(25) NTP Detailed Adjustments'!Y90","v":0},0,{"$f":"IF($L36>0,$L36*Z$69,0)+'(25) NTP Detailed Adjustments'!AA37+'(25) NTP Detailed Adjustments'!AA90","v":0},{"$f":"IF($L36>0,$L36*AA$69,0)+'(25) NTP Detailed Adjustments'!AB37+'(25) NTP Detailed Adjustments'!AB90","v":0},{"$f":"IF($L36>0,$L36*AB$69,0)+'(25) NTP Detailed Adjustments'!AC37+'(25) NTP Detailed Adjustments'!AC90","v":0},0,{"$f":"IF($M36>0,$M36*AD$69,0)+'(25) NTP Detailed Adjustments'!AE37+'(25) NTP Detailed Adjustments'!AE90","v":0},{"$f":"IF($M36>0,$M36*AE$69,0)+'(25) NTP Detailed Adjustments'!AF37+'(25) NTP Detailed Adjustments'!AF90","v":0},{"$f":"IF($M36>0,$M36*AF$69,0)+'(25) NTP Detailed Adjustments'!AG37+'(25) NTP Detailed Adjustments'!AG90","v":0},0,{"$f":"IF($N36>0,$N36*AH$69,0)+'(25) NTP Detailed Adjustments'!AI37+'(25) NTP Detailed Adjustments'!AI90","v":0},{"$f":"IF($N36>0,$N36*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ37+'(25) NTP Detailed Adjustments'!AJ90","v":0},{"$f":"IF($N36>0,$N36*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK37+'(25) NTP Detailed Adjustments'!AK90","v":0},0,{"$f":"IF($O36>0,$O36*AL$69,0)+'(25) NTP Detailed Adjustments'!AM37+'(25) NTP Detailed Adjustments'!AM90","v":0},{"$f":"IF($O36>0,$O36*AM$69,0)+'(25) NTP Detailed Adjustments'!AN37+'(25) NTP Detailed Adjustments'!AN90","v":0},{"$f":"IF($O36>0,$O36*AN$69,0)+'(25) NTP Detailed Adjustments'!AO37+'(25) NTP Detailed Adjustments'!AO90","v":0},0,{"$f":"IF($P36>0,$P36*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ37+'(25) NTP Detailed Adjustments'!AQ90","v":0},{"$f":"IF($P36>0,$P36*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR37+'(25) NTP Detailed Adjustments'!AR90","v":0},{"$f":"IF($P36>0,$P36*AR$69,0)+'(25) NTP Detailed Adjustments'!AS37+'(25) NTP Detailed Adjustments'!AS90","v":0},0,{"$f":"IF($Q36>0,$Q36*AT$69,0)+'(25) NTP Detailed Adjustments'!AU37+'(25) NTP Detailed Adjustments'!AU90","v":0},{"$f":"IF($Q36>0,$Q36*AU$69,0)+'(25) NTP Detailed Adjustments'!AV37+'(25) NTP Detailed Adjustments'!AV90","v":0},{"$f":"IF($Q36>0,$Q36*AV$69,0)+'(25) NTP Detailed Adjustments'!AW37+'(25) NTP Detailed Adjustments'!AW90","v":0},0,{"$f":"IF($R36>0,$R36*AX$69,0)+'(25) NTP Detailed Adjustments'!AY37+'(25) NTP Detailed Adjustments'!AY90","v":0},{"$f":"IF($R36>0,$R36*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ37+'(25) NTP Detailed Adjustments'!AZ90","v":0},{"$f":"IF($R36>0,$R36*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA37+'(25) NTP Detailed Adjustments'!BA90","v":0},0,{"$f":"IF($S36>0,$S36*BB$69,0)+'(25) NTP Detailed Adjustments'!BC37+'(25) NTP Detailed Adjustments'!BC90","v":0},{"$f":"IF($S36>0,$S36*BC$69,0)+'(25) NTP Detailed Adjustments'!BD37+'(25) NTP Detailed Adjustments'!BD90","v":0},{"$f":"IF($S36>0,$S36*BD$69,0)+'(25) NTP Detailed Adjustments'!BE37+'(25) NTP Detailed Adjustments'!BE90","v":0},0,{"$f":"IF($T36>0,$T36*BF$69,0)+'(25) NTP Detailed Adjustments'!BG37+'(25) NTP Detailed Adjustments'!BG90","v":0},{"$f":"IF($T36>0,$T36*BG$69,0)+'(25) NTP Detailed Adjustments'!BH37+'(25) NTP Detailed Adjustments'!BH90","v":0},{"$f":"IF($T36>0,$T36*BH$69,0)+'(25) NTP Detailed Adjustments'!BI37+'(25) NTP Detailed Adjustments'!BI90","v":0},0,{"$f":"IF($U36>0,$U36*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK37+'(25) NTP Detailed Adjustments'!BK90","v":0},{"$f":"IF($U36>0,$U36*BK$69,0)+'(25) NTP Detailed Adjustments'!BL37+'(25) NTP Detailed Adjustments'!BL90","v":0},{"$f":"IF($U36>0,$U36*BL$69,0)+'(25) NTP Detailed Adjustments'!BM37+'(25) NTP Detailed Adjustments'!BM90","v":0},0,{"$f":"IF($V36>0,$V36*BN$69,0)+'(25) NTP Detailed Adjustments'!BO37+'(25) NTP Detailed Adjustments'!BO90","v":0},{"$f":"IF($V36>0,$V36*BO$69,0)+'(25) NTP Detailed Adjustments'!BP37+'(25) NTP Detailed Adjustments'!BP90","v":0},{"$f":"IF($V36>0,$V36*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ37+'(25) NTP Detailed Adjustments'!BQ90","v":0},0,{"$f":"IF($W36>0,$W36*BR$69,0)+'(25) NTP Detailed Adjustments'!BS37+'(25) NTP Detailed Adjustments'!BS90","v":0},{"$f":"IF($W36>0,$W36*BS$69,0)+'(25) NTP Detailed Adjustments'!BT37+'(25) NTP Detailed Adjustments'!BT90","v":0},{"$f":"IF($W36>0,$W36*BT$69,0)+'(25) NTP Detailed Adjustments'!BU37+'(25) NTP Detailed Adjustments'!BU90","v":0},0,{"$f":"IF($X36>0,$X36*BV$69,0)+'(25) NTP Detailed Adjustments'!BW37+'(25) NTP Detailed Adjustments'!BW90","v":0},{"$f":"IF($X36>0,$X36*BW$69,0)+'(25) NTP Detailed Adjustments'!BX37+'(25) NTP Detailed Adjustments'!BX90","v":0},{"$f":"IF($X36>0,$X36*BX$69,0)+'(25) NTP Detailed Adjustments'!BY37+'(25) NTP Detailed Adjustments'!BY90","v":0},0,{"$f":"IF($Y36>0,$Y36*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA37+'(25) NTP Detailed Adjustments'!CA90","v":0},{"$f":"IF($Y36>0,$Y36*CA$69,0)+'(25) NTP Detailed Adjustments'!CB37+'(25) NTP Detailed Adjustments'!CB90","v":0},{"$f":"IF($Y36>0,$Y36*CB$69,0)+'(25) NTP Detailed Adjustments'!CC37+'(25) NTP Detailed Adjustments'!CC90","v":0},0,{"$f":"IF($Z36>0,$Z36*CD$69,0)+'(25) NTP Detailed Adjustments'!CE37+'(25) NTP Detailed Adjustments'!CE90","v":0},{"$f":"IF($Z36>0,$Z36*CE$69,0)+'(25) NTP Detailed Adjustments'!CF37+'(25) NTP Detailed Adjustments'!CF90","v":0},{"$f":"IF($Z36>0,$Z36*CF$69,0)+'(25) NTP Detailed Adjustments'!CG37+'(25) NTP Detailed Adjustments'!CG90","v":0},0,{"$f":"IF($AA36>0,$AA36*CH$69,0)+'(25) NTP Detailed Adjustments'!CI37+'(25) NTP Detailed Adjustments'!CI90","v":0},{"$f":"IF($AA36>0,$AA36*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ37+'(25) NTP Detailed Adjustments'!CJ90","v":0},{"$f":"IF($AA36>0,$AA36*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK37+'(25) NTP Detailed Adjustments'!CK90","v":0},0,{"$f":"IF($AB36>0,$AB36*CL$69,0)+'(25) NTP Detailed Adjustments'!CM37+'(25) NTP Detailed Adjustments'!CM90","v":0},{"$f":"IF($AB36>0,$AB36*CM$69,0)+'(25) NTP Detailed Adjustments'!CN37+'(25) NTP Detailed Adjustments'!CN90","v":0},{"$f":"IF($AB36>0,$AB36*CN$69,0)+'(25) NTP Detailed Adjustments'!CO37+'(25) NTP Detailed Adjustments'!CO90","v":0},0,{"$f":"IF($AC36>0,$AC36*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ37+'(25) NTP Detailed Adjustments'!CQ90","v":0},{"$f":"IF($AC36>0,$AC36*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR37+'(25) NTP Detailed Adjustments'!CR90","v":0},{"$f":"IF($AC36>0,$AC36*CR$69,0)+'(25) NTP Detailed Adjustments'!CS37+'(25) NTP Detailed Adjustments'!CS90","v":0},0]
["Office Expense",{"$f":"IF($F36>0,$F36*B$69,0)+'(25) NTP Detailed Adjustments'!C38+'(25) NTP Detailed Adjustments'!C91","v":0},{"$f":"IF($F36>0,$F36*C$69,0)+'(25) NTP Detailed Adjustments'!D38+'(25) NTP Detailed Adjustments'!D91","v":0},{"$f":"IF($F36>0,$F36*D$69,0)+'(25) NTP Detailed Adjustments'!E38+'(25) NTP Detailed Adjustments'!E91","v":0},0,{"$f":"IF($G36>0,$G36*F$69,0)+'(25) NTP Detailed Adjustments'!G38+'(25) NTP Detailed Adjustments'!G91","v":0},{"$f":"IF($G36>0,$G36*G$69,0)+'(25) NTP Detailed Adjustments'!H38+'(25) NTP Detailed Adjustments'!H91","v":0},{"$f":"IF($G36>0,$G36*H$69,0)+'(25) NTP Detailed Adjustments'!I38+'(25) NTP Detailed Adjustments'!I91","v":0},0,{"$f":"IF($H36>0,$H36*J$69,0)+'(25) NTP Detailed Adjustments'!K38+'(25) NTP Detailed Adjustments'!K91","v":0},{"$f":"IF($H36>0,$H36*K$69,0)+'(25) NTP Detailed Adjustments'!L38+'(25) NTP Detailed Adjustments'!L91","v":0},{"$f":"IF($H36>0,$H36*L$69,0)+'(25) NTP Detailed Adjustments'!M38+'(25) NTP Detailed Adjustments'!M91","v":0},0,{"$f":"IF($I36>0,$I36*N$69,0)+'(25) NTP Detailed Adjustments'!O38+'(25) NTP Detailed Adjustments'!O91","v":0},{"$f":"IF($I36>0,$I36*O$69,0)+'(25) NTP Detailed Adjustments'!P38+'(25) NTP Detailed Adjustments'!P91","v":0},{"$f":"IF($I36>0,$I36*P$69,0)+'(25) NTP Detailed Adjustments'!Q38+'(25) NTP Detailed Adjustments'!Q91","v":0},0,{"$f":"IF($J37>0,$J37*R$69,0)+'(25) NTP Detailed Adjustments'!S38+'(25) NTP Detailed Adjustments'!S91","v":0},{"$f":"IF($J37>0,$J37*S$69,0)+'(25) NTP Detailed Adjustments'!T38+'(25) NTP Detailed Adjustments'!T91","v":0},{"$f":"IF($J37>0,$J37*T$69,0)+'(25) NTP Detailed Adjustments'!U38+'(25) NTP Detailed Adjustments'!U91","v":0},0,{"$f":"IF($K37>0,$K37*V$69,0)+'(25) NTP Detailed Adjustments'!W38+'(25) NTP Detailed Adjustments'!W91","v":0},{"$f":"IF($K37>0,$K37*W$69,0)+'(25) NTP Detailed Adjustments'!X38+'(25) NTP Detailed Adjustments'!X91","v":0},{"$f":"IF($K37>0,$K37*X$69,0)+'(25) NTP Detailed Adjustments'!Y38+'(25) NTP Detailed Adjustments'!Y91","v":0},0,{"$f":"IF($L37>0,$L37*Z$69,0)+'(25) NTP Detailed Adjustments'!AA38+'(25) NTP Detailed Adjustments'!AA91","v":0},{"$f":"IF($L37>0,$L37*AA$69,0)+'(25) NTP Detailed Adjustments'!AB38+'(25) NTP Detailed Adjustments'!AB91","v":0},{"$f":"IF($L37>0,$L37*AB$69,0)+'(25) NTP Detailed Adjustments'!AC38+'(25) NTP Detailed Adjustments'!AC91","v":0},0,{"$f":"IF($M37>0,$M37*AD$69,0)+'(25) NTP Detailed Adjustments'!AE38+'(25) NTP Detailed Adjustments'!AE91","v":0},{"$f":"IF($M37>0,$M37*AE$69,0)+'(25) NTP Detailed Adjustments'!AF38+'(25) NTP Detailed Adjustments'!AF91","v":0},{"$f":"IF($M37>0,$M37*AF$69,0)+'(25) NTP Detailed Adjustments'!AG38+'(25) NTP Detailed Adjustments'!AG91","v":0},0,{"$f":"IF($N37>0,$N37*AH$69,0)+'(25) NTP Detailed Adjustments'!AI38+'(25) NTP Detailed Adjustments'!AI91","v":0},{"$f":"IF($N37>0,$N37*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ38+'(25) NTP Detailed Adjustments'!AJ91","v":0},{"$f":"IF($N37>0,$N37*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK38+'(25) NTP Detailed Adjustments'!AK91","v":0},0,{"$f":"IF($O37>0,$O37*AL$69,0)+'(25) NTP Detailed Adjustments'!AM38+'(25) NTP Detailed Adjustments'!AM91","v":0},{"$f":"IF($O37>0,$O37*AM$69,0)+'(25) NTP Detailed Adjustments'!AN38+'(25) NTP Detailed Adjustments'!AN91","v":0},{"$f":"IF($O37>0,$O37*AN$69,0)+'(25) NTP Detailed Adjustments'!AO38+'(25) NTP Detailed Adjustments'!AO91","v":0},0,{"$f":"IF($P37>0,$P37*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ38+'(25) NTP Detailed Adjustments'!AQ91","v":0},{"$f":"IF($P37>0,$P37*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR38+'(25) NTP Detailed Adjustments'!AR91","v":0},{"$f":"IF($P37>0,$P37*AR$69,0)+'(25) NTP Detailed Adjustments'!AS38+'(25) NTP Detailed Adjustments'!AS91","v":0},0,{"$f":"IF($Q37>0,$Q37*AT$69,0)+'(25) NTP Detailed Adjustments'!AU38+'(25) NTP Detailed Adjustments'!AU91","v":0},{"$f":"IF($Q37>0,$Q37*AU$69,0)+'(25) NTP Detailed Adjustments'!AV38+'(25) NTP Detailed Adjustments'!AV91","v":0},{"$f":"IF($Q37>0,$Q37*AV$69,0)+'(25) NTP Detailed Adjustments'!AW38+'(25) NTP Detailed Adjustments'!AW91","v":0},0,{"$f":"IF($R37>0,$R37*AX$69,0)+'(25) NTP Detailed Adjustments'!AY38+'(25) NTP Detailed Adjustments'!AY91","v":0},{"$f":"IF($R37>0,$R37*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ38+'(25) NTP Detailed Adjustments'!AZ91","v":0},{"$f":"IF($R37>0,$R37*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA38+'(25) NTP Detailed Adjustments'!BA91","v":0},0,{"$f":"IF($S37>0,$S37*BB$69,0)+'(25) NTP Detailed Adjustments'!BC38+'(25) NTP Detailed Adjustments'!BC91","v":0},{"$f":"IF($S37>0,$S37*BC$69,0)+'(25) NTP Detailed Adjustments'!BD38+'(25) NTP Detailed Adjustments'!BD91","v":0},{"$f":"IF($S37>0,$S37*BD$69,0)+'(25) NTP Detailed Adjustments'!BE38+'(25) NTP Detailed Adjustments'!BE91","v":0},0,{"$f":"IF($T37>0,$T37*BF$69,0)+'(25) NTP Detailed Adjustments'!BG38+'(25) NTP Detailed Adjustments'!BG91","v":0},{"$f":"IF($T37>0,$T37*BG$69,0)+'(25) NTP Detailed Adjustments'!BH38+'(25) NTP Detailed Adjustments'!BH91","v":0},{"$f":"IF($T37>0,$T37*BH$69,0)+'(25) NTP Detailed Adjustments'!BI38+'(25) NTP Detailed Adjustments'!BI91","v":0},0,{"$f":"IF($U37>0,$U37*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK38+'(25) NTP Detailed Adjustments'!BK91","v":0},{"$f":"IF($U37>0,$U37*BK$69,0)+'(25) NTP Detailed Adjustments'!BL38+'(25) NTP Detailed Adjustments'!BL91","v":0},{"$f":"IF($U37>0,$U37*BL$69,0)+'(25) NTP Detailed Adjustments'!BM38+'(25) NTP Detailed Adjustments'!BM91","v":0},0,{"$f":"IF($V37>0,$V37*BN$69,0)+'(25) NTP Detailed Adjustments'!BO38+'(25) NTP Detailed Adjustments'!BO91","v":0},{"$f":"IF($V37>0,$V37*BO$69,0)+'(25) NTP Detailed Adjustments'!BP38+'(25) NTP Detailed Adjustments'!BP91","v":0},{"$f":"IF($V37>0,$V37*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ38+'(25) NTP Detailed Adjustments'!BQ91","v":0},0,{"$f":"IF($W37>0,$W37*BR$69,0)+'(25) NTP Detailed Adjustments'!BS38+'(25) NTP Detailed Adjustments'!BS91","v":0},{"$f":"IF($W37>0,$W37*BS$69,0)+'(25) NTP Detailed Adjustments'!BT38+'(25) NTP Detailed Adjustments'!BT91","v":0},{"$f":"IF($W37>0,$W37*BT$69,0)+'(25) NTP Detailed Adjustments'!BU38+'(25) NTP Detailed Adjustments'!BU91","v":0},0,{"$f":"IF($X37>0,$X37*BV$69,0)+'(25) NTP Detailed Adjustments'!BW38+'(25) NTP Detailed Adjustments'!BW91","v":0},{"$f":"IF($X37>0,$X37*BW$69,0)+'(25) NTP Detailed Adjustments'!BX38+'(25) NTP Detailed Adjustments'!BX91","v":0},{"$f":"IF($X37>0,$X37*BX$69,0)+'(25) NTP Detailed Adjustments'!BY38+'(25) NTP Detailed Adjustments'!BY91","v":0},0,{"$f":"IF($Y37>0,$Y37*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA38+'(25) NTP Detailed Adjustments'!CA91","v":0},{"$f":"IF($Y37>0,$Y37*CA$69,0)+'(25) NTP Detailed Adjustments'!CB38+'(25) NTP Detailed Adjustments'!CB91","v":0},{"$f":"IF($Y37>0,$Y37*CB$69,0)+'(25) NTP Detailed Adjustments'!CC38+'(25) NTP Detailed Adjustments'!CC91","v":0},0,{"$f":"IF($Z37>0,$Z37*CD$69,0)+'(25) NTP Detailed Adjustments'!CE38+'(25) NTP Detailed Adjustments'!CE91","v":0},{"$f":"IF($Z37>0,$Z37*CE$69,0)+'(25) NTP Detailed Adjustments'!CF38+'(25) NTP Detailed Adjustments'!CF91","v":0},{"$f":"IF($Z37>0,$Z37*CF$69,0)+'(25) NTP Detailed Adjustments'!CG38+'(25) NTP Detailed Adjustments'!CG91","v":0},0,{"$f":"IF($AA37>0,$AA37*CH$69,0)+'(25) NTP Detailed Adjustments'!CI38+'(25) NTP Detailed Adjustments'!CI91","v":0},{"$f":"IF($AA37>0,$AA37*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ38+'(25) NTP Detailed Adjustments'!CJ91","v":0},{"$f":"IF($AA37>0,$AA37*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK38+'(25) NTP Detailed Adjustments'!CK91","v":0},0,{"$f":"IF($AB37>0,$AB37*CL$69,0)+'(25) NTP Detailed Adjustments'!CM38+'(25) NTP Detailed Adjustments'!CM91","v":0},{"$f":"IF($AB37>0,$AB37*CM$69,0)+'(25) NTP Detailed Adjustments'!CN38+'(25) NTP Detailed Adjustments'!CN91","v":0},{"$f":"IF($AB37>0,$AB37*CN$69,0)+'(25) NTP Detailed Adjustments'!CO38+'(25) NTP Detailed Adjustments'!CO91","v":0},0,{"$f":"IF($AC37>0,$AC37*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ38+'(25) NTP Detailed Adjustments'!CQ91","v":0},{"$f":"IF($AC37>0,$AC37*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR38+'(25) NTP Detailed Adjustments'!CR91","v":0},{"$f":"IF($AC37>0,$AC37*CR$69,0)+'(25) NTP Detailed Adjustments'!CS38+'(25) NTP Detailed Adjustments'!CS91","v":0},0]
["Publications and Legal Notices",{"$f":"IF($F37>0,$F37*B$69,0)+'(25) NTP Detailed Adjustments'!C39+'(25) NTP Detailed Adjustments'!C92","v":0},{"$f":"IF($F37>0,$F37*C$69,0)+'(25) NTP Detailed Adjustments'!D39+'(25) NTP Detailed Adjustments'!D92","v":0},{"$f":"IF($F37>0,$F37*D$69,0)+'(25) NTP Detailed Adjustments'!E39+'(25) NTP Detailed Adjustments'!E92","v":0},0,{"$f":"IF($G37>0,$G37*F$69,0)+'(25) NTP Detailed Adjustments'!G39+'(25) NTP Detailed Adjustments'!G92","v":0},{"$f":"IF($G37>0,$G37*G$69,0)+'(25) NTP Detailed Adjustments'!H39+'(25) NTP Detailed Adjustments'!H92","v":0},{"$f":"IF($G37>0,$G37*H$69,0)+'(25) NTP Detailed Adjustments'!I39+'(25) NTP Detailed Adjustments'!I92","v":0},0,{"$f":"IF($H37>0,$H37*J$69,0)+'(25) NTP Detailed Adjustments'!K39+'(25) NTP Detailed Adjustments'!K92","v":0},{"$f":"IF($H37>0,$H37*K$69,0)+'(25) NTP Detailed Adjustments'!L39+'(25) NTP Detailed Adjustments'!L92","v":0},{"$f":"IF($H37>0,$H37*L$69,0)+'(25) NTP Detailed Adjustments'!M39+'(25) NTP Detailed Adjustments'!M92","v":0},0,{"$f":"IF($I37>0,$I37*N$69,0)+'(25) NTP Detailed Adjustments'!O39+'(25) NTP Detailed Adjustments'!O92","v":0},{"$f":"IF($I37>0,$I37*O$69,0)+'(25) NTP Detailed Adjustments'!P39+'(25) NTP Detailed Adjustments'!P92","v":0},{"$f":"IF($I37>0,$I37*P$69,0)+'(25) NTP Detailed Adjustments'!Q39+'(25) NTP Detailed Adjustments'!Q92","v":0},0,{"$f":"IF($J38>0,$J38*R$69,0)+'(25) NTP Detailed Adjustments'!S39+'(25) NTP Detailed Adjustments'!S92","v":0},{"$f":"IF($J38>0,$J38*S$69,0)+'(25) NTP Detailed Adjustments'!T39+'(25) NTP Detailed Adjustments'!T92","v":0},{"$f":"IF($J38>0,$J38*T$69,0)+'(25) NTP Detailed Adjustments'!U39+'(25) NTP Detailed Adjustments'!U92","v":0},0,{"$f":"IF($K38>0,$K38*V$69,0)+'(25) NTP Detailed Adjustments'!W39+'(25) NTP Detailed Adjustments'!W92","v":0},{"$f":"IF($K38>0,$K38*W$69,0)+'(25) NTP Detailed Adjustments'!X39+'(25) NTP Detailed Adjustments'!X92","v":0},{"$f":"IF($K38>0,$K38*X$69,0)+'(25) NTP Detailed Adjustments'!Y39+'(25) NTP Detailed Adjustments'!Y92","v":0},0,{"$f":"IF($L38>0,$L38*Z$69,0)+'(25) NTP Detailed Adjustments'!AA39+'(25) NTP Detailed Adjustments'!AA92","v":0},{"$f":"IF($L38>0,$L38*AA$69,0)+'(25) NTP Detailed Adjustments'!AB39+'(25) NTP Detailed Adjustments'!AB92","v":0},{"$f":"IF($L38>0,$L38*AB$69,0)+'(25) NTP Detailed Adjustments'!AC39+'(25) NTP Detailed Adjustments'!AC92","v":0},0,{"$f":"IF($M38>0,$M38*AD$69,0)+'(25) NTP Detailed Adjustments'!AE39+'(25) NTP Detailed Adjustments'!AE92","v":0},{"$f":"IF($M38>0,$M38*AE$69,0)+'(25) NTP Detailed Adjustments'!AF39+'(25) NTP Detailed Adjustments'!AF92","v":0},{"$f":"IF($M38>0,$M38*AF$69,0)+'(25) NTP Detailed Adjustments'!AG39+'(25) NTP Detailed Adjustments'!AG92","v":0},0,{"$f":"IF($N38>0,$N38*AH$69,0)+'(25) NTP Detailed Adjustments'!AI39+'(25) NTP Detailed Adjustments'!AI92","v":0},{"$f":"IF($N38>0,$N38*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ39+'(25) NTP Detailed Adjustments'!AJ92","v":0},{"$f":"IF($N38>0,$N38*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK39+'(25) NTP Detailed Adjustments'!AK92","v":0},0,{"$f":"IF($O38>0,$O38*AL$69,0)+'(25) NTP Detailed Adjustments'!AM39+'(25) NTP Detailed Adjustments'!AM92","v":0},{"$f":"IF($O38>0,$O38*AM$69,0)+'(25) NTP Detailed Adjustments'!AN39+'(25) NTP Detailed Adjustments'!AN92","v":0},{"$f":"IF($O38>0,$O38*AN$69,0)+'(25) NTP Detailed Adjustments'!AO39+'(25) NTP Detailed Adjustments'!AO92","v":0},0,{"$f":"IF($P38>0,$P38*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ39+'(25) NTP Detailed Adjustments'!AQ92","v":0},{"$f":"IF($P38>0,$P38*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR39+'(25) NTP Detailed Adjustments'!AR92","v":0},{"$f":"IF($P38>0,$P38*AR$69,0)+'(25) NTP Detailed Adjustments'!AS39+'(25) NTP Detailed Adjustments'!AS92","v":0},0,{"$f":"IF($Q38>0,$Q38*AT$69,0)+'(25) NTP Detailed Adjustments'!AU39+'(25) NTP Detailed Adjustments'!AU92","v":0},{"$f":"IF($Q38>0,$Q38*AU$69,0)+'(25) NTP Detailed Adjustments'!AV39+'(25) NTP Detailed Adjustments'!AV92","v":0},{"$f":"IF($Q38>0,$Q38*AV$69,0)+'(25) NTP Detailed Adjustments'!AW39+'(25) NTP Detailed Adjustments'!AW92","v":0},0,{"$f":"IF($R38>0,$R38*AX$69,0)+'(25) NTP Detailed Adjustments'!AY39+'(25) NTP Detailed Adjustments'!AY92","v":0},{"$f":"IF($R38>0,$R38*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ39+'(25) NTP Detailed Adjustments'!AZ92","v":0},{"$f":"IF($R38>0,$R38*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA39+'(25) NTP Detailed Adjustments'!BA92","v":0},0,{"$f":"IF($S38>0,$S38*BB$69,0)+'(25) NTP Detailed Adjustments'!BC39+'(25) NTP Detailed Adjustments'!BC92","v":0},{"$f":"IF($S38>0,$S38*BC$69,0)+'(25) NTP Detailed Adjustments'!BD39+'(25) NTP Detailed Adjustments'!BD92","v":0},{"$f":"IF($S38>0,$S38*BD$69,0)+'(25) NTP Detailed Adjustments'!BE39+'(25) NTP Detailed Adjustments'!BE92","v":0},0,{"$f":"IF($T38>0,$T38*BF$69,0)+'(25) NTP Detailed Adjustments'!BG39+'(25) NTP Detailed Adjustments'!BG92","v":0},{"$f":"IF($T38>0,$T38*BG$69,0)+'(25) NTP Detailed Adjustments'!BH39+'(25) NTP Detailed Adjustments'!BH92","v":0},{"$f":"IF($T38>0,$T38*BH$69,0)+'(25) NTP Detailed Adjustments'!BI39+'(25) NTP Detailed Adjustments'!BI92","v":0},0,{"$f":"IF($U38>0,$U38*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK39+'(25) NTP Detailed Adjustments'!BK92","v":0},{"$f":"IF($U38>0,$U38*BK$69,0)+'(25) NTP Detailed Adjustments'!BL39+'(25) NTP Detailed Adjustments'!BL92","v":0},{"$f":"IF($U38>0,$U38*BL$69,0)+'(25) NTP Detailed Adjustments'!BM39+'(25) NTP Detailed Adjustments'!BM92","v":0},0,{"$f":"IF($V38>0,$V38*BN$69,0)+'(25) NTP Detailed Adjustments'!BO39+'(25) NTP Detailed Adjustments'!BO92","v":0},{"$f":"IF($V38>0,$V38*BO$69,0)+'(25) NTP Detailed Adjustments'!BP39+'(25) NTP Detailed Adjustments'!BP92","v":0},{"$f":"IF($V38>0,$V38*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ39+'(25) NTP Detailed Adjustments'!BQ92","v":0},0,{"$f":"IF($W38>0,$W38*BR$69,0)+'(25) NTP Detailed Adjustments'!BS39+'(25) NTP Detailed Adjustments'!BS92","v":0},{"$f":"IF($W38>0,$W38*BS$69,0)+'(25) NTP Detailed Adjustments'!BT39+'(25) NTP Detailed Adjustments'!BT92","v":0},{"$f":"IF($W38>0,$W38*BT$69,0)+'(25) NTP Detailed Adjustments'!BU39+'(25) NTP Detailed Adjustments'!BU92","v":0},0,{"$f":"IF($X38>0,$X38*BV$69,0)+'(25) NTP Detailed Adjustments'!BW39+'(25) NTP Detailed Adjustments'!BW92","v":0},{"$f":"IF($X38>0,$X38*BW$69,0)+'(25) NTP Detailed Adjustments'!BX39+'(25) NTP Detailed Adjustments'!BX92","v":0},{"$f":"IF($X38>0,$X38*BX$69,0)+'(25) NTP Detailed Adjustments'!BY39+'(25) NTP Detailed Adjustments'!BY92","v":0},0,{"$f":"IF($Y38>0,$Y38*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA39+'(25) NTP Detailed Adjustments'!CA92","v":0},{"$f":"IF($Y38>0,$Y38*CA$69,0)+'(25) NTP Detailed Adjustments'!CB39+'(25) NTP Detailed Adjustments'!CB92","v":0},{"$f":"IF($Y38>0,$Y38*CB$69,0)+'(25) NTP Detailed Adjustments'!CC39+'(25) NTP Detailed Adjustments'!CC92","v":0},0,{"$f":"IF($Z38>0,$Z38*CD$69,0)+'(25) NTP Detailed Adjustments'!CE39+'(25) NTP Detailed Adjustments'!CE92","v":0},{"$f":"IF($Z38>0,$Z38*CE$69,0)+'(25) NTP Detailed Adjustments'!CF39+'(25) NTP Detailed Adjustments'!CF92","v":0},{"$f":"IF($Z38>0,$Z38*CF$69,0)+'(25) NTP Detailed Adjustments'!CG39+'(25) NTP Detailed Adjustments'!CG92","v":0},0,{"$f":"IF($AA38>0,$AA38*CH$69,0)+'(25) NTP Detailed Adjustments'!CI39+'(25) NTP Detailed Adjustments'!CI92","v":0},{"$f":"IF($AA38>0,$AA38*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ39+'(25) NTP Detailed Adjustments'!CJ92","v":0},{"$f":"IF($AA38>0,$AA38*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK39+'(25) NTP Detailed Adjustments'!CK92","v":0},0,{"$f":"IF($AB38>0,$AB38*CL$69,0)+'(25) NTP Detailed Adjustments'!CM39+'(25) NTP Detailed Adjustments'!CM92","v":0},{"$f":"IF($AB38>0,$AB38*CM$69,0)+'(25) NTP Detailed Adjustments'!CN39+'(25) NTP Detailed Adjustments'!CN92","v":0},{"$f":"IF($AB38>0,$AB38*CN$69,0)+'(25) NTP Detailed Adjustments'!CO39+'(25) NTP Detailed Adjustments'!CO92","v":0},0,{"$f":"IF($AC38>0,$AC38*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ39+'(25) NTP Detailed Adjustments'!CQ92","v":0},{"$f":"IF($AC38>0,$AC38*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR39+'(25) NTP Detailed Adjustments'!CR92","v":0},{"$f":"IF($AC38>0,$AC38*CR$69,0)+'(25) NTP Detailed Adjustments'!CS39+'(25) NTP Detailed Adjustments'!CS92","v":0},0]
["Rents & Leases - Land, Structure, and Improvements",{"$f":"IF($F38>0,$F38*B$69,0)+'(25) NTP Detailed Adjustments'!C40+'(25) NTP Detailed Adjustments'!C93","v":0},{"$f":"IF($F38>0,$F38*C$69,0)+'(25) NTP Detailed Adjustments'!D40+'(25) NTP Detailed Adjustments'!D93","v":0},{"$f":"IF($F38>0,$F38*D$69,0)+'(25) NTP Detailed Adjustments'!E40+'(25) NTP Detailed Adjustments'!E93","v":0},0,{"$f":"IF($G38>0,$G38*F$69,0)+'(25) NTP Detailed Adjustments'!G40+'(25) NTP Detailed Adjustments'!G93","v":0},{"$f":"IF($G38>0,$G38*G$69,0)+'(25) NTP Detailed Adjustments'!H40+'(25) NTP Detailed Adjustments'!H93","v":0},{"$f":"IF($G38>0,$G38*H$69,0)+'(25) NTP Detailed Adjustments'!I40+'(25) NTP Detailed Adjustments'!I93","v":0},0,{"$f":"IF($H38>0,$H38*J$69,0)+'(25) NTP Detailed Adjustments'!K40+'(25) NTP Detailed Adjustments'!K93","v":0},{"$f":"IF($H38>0,$H38*K$69,0)+'(25) NTP Detailed Adjustments'!L40+'(25) NTP Detailed Adjustments'!L93","v":0},{"$f":"IF($H38>0,$H38*L$69,0)+'(25) NTP Detailed Adjustments'!M40+'(25) NTP Detailed Adjustments'!M93","v":0},0,{"$f":"IF($I38>0,$I38*N$69,0)+'(25) NTP Detailed Adjustments'!O40+'(25) NTP Detailed Adjustments'!O93","v":0},{"$f":"IF($I38>0,$I38*O$69,0)+'(25) NTP Detailed Adjustments'!P40+'(25) NTP Detailed Adjustments'!P93","v":0},{"$f":"IF($I38>0,$I38*P$69,0)+'(25) NTP Detailed Adjustments'!Q40+'(25) NTP Detailed Adjustments'!Q93","v":0},0,{"$f":"IF($J39>0,$J39*R$69,0)+'(25) NTP Detailed Adjustments'!S40+'(25) NTP Detailed Adjustments'!S93","v":0},{"$f":"IF($J39>0,$J39*S$69,0)+'(25) NTP Detailed Adjustments'!T40+'(25) NTP Detailed Adjustments'!T93","v":0},{"$f":"IF($J39>0,$J39*T$69,0)+'(25) NTP Detailed Adjustments'!U40+'(25) NTP Detailed Adjustments'!U93","v":0},0,{"$f":"IF($K39>0,$K39*V$69,0)+'(25) NTP Detailed Adjustments'!W40+'(25) NTP Detailed Adjustments'!W93","v":0},{"$f":"IF($K39>0,$K39*W$69,0)+'(25) NTP Detailed Adjustments'!X40+'(25) NTP Detailed Adjustments'!X93","v":0},{"$f":"IF($K39>0,$K39*X$69,0)+'(25) NTP Detailed Adjustments'!Y40+'(25) NTP Detailed Adjustments'!Y93","v":0},0,{"$f":"IF($L39>0,$L39*Z$69,0)+'(25) NTP Detailed Adjustments'!AA40+'(25) NTP Detailed Adjustments'!AA93","v":0},{"$f":"IF($L39>0,$L39*AA$69,0)+'(25) NTP Detailed Adjustments'!AB40+'(25) NTP Detailed Adjustments'!AB93","v":0},{"$f":"IF($L39>0,$L39*AB$69,0)+'(25) NTP Detailed Adjustments'!AC40+'(25) NTP Detailed Adjustments'!AC93","v":0},0,{"$f":"IF($M39>0,$M39*AD$69,0)+'(25) NTP Detailed Adjustments'!AE40+'(25) NTP Detailed Adjustments'!AE93","v":0},{"$f":"IF($M39>0,$M39*AE$69,0)+'(25) NTP Detailed Adjustments'!AF40+'(25) NTP Detailed Adjustments'!AF93","v":0},{"$f":"IF($M39>0,$M39*AF$69,0)+'(25) NTP Detailed Adjustments'!AG40+'(25) NTP Detailed Adjustments'!AG93","v":0},0,{"$f":"IF($N39>0,$N39*AH$69,0)+'(25) NTP Detailed Adjustments'!AI40+'(25) NTP Detailed Adjustments'!AI93","v":0},{"$f":"IF($N39>0,$N39*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ40+'(25) NTP Detailed Adjustments'!AJ93","v":0},{"$f":"IF($N39>0,$N39*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK40+'(25) NTP Detailed Adjustments'!AK93","v":0},0,{"$f":"IF($O39>0,$O39*AL$69,0)+'(25) NTP Detailed Adjustments'!AM40+'(25) NTP Detailed Adjustments'!AM93","v":0},{"$f":"IF($O39>0,$O39*AM$69,0)+'(25) NTP Detailed Adjustments'!AN40+'(25) NTP Detailed Adjustments'!AN93","v":0},{"$f":"IF($O39>0,$O39*AN$69,0)+'(25) NTP Detailed Adjustments'!AO40+'(25) NTP Detailed Adjustments'!AO93","v":0},0,{"$f":"IF($P39>0,$P39*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ40+'(25) NTP Detailed Adjustments'!AQ93","v":0},{"$f":"IF($P39>0,$P39*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR40+'(25) NTP Detailed Adjustments'!AR93","v":0},{"$f":"IF($P39>0,$P39*AR$69,0)+'(25) NTP Detailed Adjustments'!AS40+'(25) NTP Detailed Adjustments'!AS93","v":0},0,{"$f":"IF($Q39>0,$Q39*AT$69,0)+'(25) NTP Detailed Adjustments'!AU40+'(25) NTP Detailed Adjustments'!AU93","v":0},{"$f":"IF($Q39>0,$Q39*AU$69,0)+'(25) NTP Detailed Adjustments'!AV40+'(25) NTP Detailed Adjustments'!AV93","v":0},{"$f":"IF($Q39>0,$Q39*AV$69,0)+'(25) NTP Detailed Adjustments'!AW40+'(25) NTP Detailed Adjustments'!AW93","v":0},0,{"$f":"IF($R39>0,$R39*AX$69,0)+'(25) NTP Detailed Adjustments'!AY40+'(25) NTP Detailed Adjustments'!AY93","v":0},{"$f":"IF($R39>0,$R39*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ40+'(25) NTP Detailed Adjustments'!AZ93","v":0},{"$f":"IF($R39>0,$R39*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA40+'(25) NTP Detailed Adjustments'!BA93","v":0},0,{"$f":"IF($S39>0,$S39*BB$69,0)+'(25) NTP Detailed Adjustments'!BC40+'(25) NTP Detailed Adjustments'!BC93","v":0},{"$f":"IF($S39>0,$S39*BC$69,0)+'(25) NTP Detailed Adjustments'!BD40+'(25) NTP Detailed Adjustments'!BD93","v":0},{"$f":"IF($S39>0,$S39*BD$69,0)+'(25) NTP Detailed Adjustments'!BE40+'(25) NTP Detailed Adjustments'!BE93","v":0},0,{"$f":"IF($T39>0,$T39*BF$69,0)+'(25) NTP Detailed Adjustments'!BG40+'(25) NTP Detailed Adjustments'!BG93","v":0},{"$f":"IF($T39>0,$T39*BG$69,0)+'(25) NTP Detailed Adjustments'!BH40+'(25) NTP Detailed Adjustments'!BH93","v":0},{"$f":"IF($T39>0,$T39*BH$69,0)+'(25) NTP Detailed Adjustments'!BI40+'(25) NTP Detailed Adjustments'!BI93","v":0},0,{"$f":"IF($U39>0,$U39*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK40+'(25) NTP Detailed Adjustments'!BK93","v":0},{"$f":"IF($U39>0,$U39*BK$69,0)+'(25) NTP Detailed Adjustments'!BL40+'(25) NTP Detailed Adjustments'!BL93","v":0},{"$f":"IF($U39>0,$U39*BL$69,0)+'(25) NTP Detailed Adjustments'!BM40+'(25) NTP Detailed Adjustments'!BM93","v":0},0,{"$f":"IF($V39>0,$V39*BN$69,0)+'(25) NTP Detailed Adjustments'!BO40+'(25) NTP Detailed Adjustments'!BO93","v":0},{"$f":"IF($V39>0,$V39*BO$69,0)+'(25) NTP Detailed Adjustments'!BP40+'(25) NTP Detailed Adjustments'!BP93","v":0},{"$f":"IF($V39>0,$V39*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ40+'(25) NTP Detailed Adjustments'!BQ93","v":0},0,{"$f":"IF($W39>0,$W39*BR$69,0)+'(25) NTP Detailed Adjustments'!BS40+'(25) NTP Detailed Adjustments'!BS93","v":0},{"$f":"IF($W39>0,$W39*BS$69,0)+'(25) NTP Detailed Adjustments'!BT40+'(25) NTP Detailed Adjustments'!BT93","v":0},{"$f":"IF($W39>0,$W39*BT$69,0)+'(25) NTP Detailed Adjustments'!BU40+'(25) NTP Detailed Adjustments'!BU93","v":0},0,{"$f":"IF($X39>0,$X39*BV$69,0)+'(25) NTP Detailed Adjustments'!BW40+'(25) NTP Detailed Adjustments'!BW93","v":0},{"$f":"IF($X39>0,$X39*BW$69,0)+'(25) NTP Detailed Adjustments'!BX40+'(25) NTP Detailed Adjustments'!BX93","v":0},{"$f":"IF($X39>0,$X39*BX$69,0)+'(25) NTP Detailed Adjustments'!BY40+'(25) NTP Detailed Adjustments'!BY93","v":0},0,{"$f":"IF($Y39>0,$Y39*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA40+'(25) NTP Detailed Adjustments'!CA93","v":0},{"$f":"IF($Y39>0,$Y39*CA$69,0)+'(25) NTP Detailed Adjustments'!CB40+'(25) NTP Detailed Adjustments'!CB93","v":0},{"$f":"IF($Y39>0,$Y39*CB$69,0)+'(25) NTP Detailed Adjustments'!CC40+'(25) NTP Detailed Adjustments'!CC93","v":0},0,{"$f":"IF($Z39>0,$Z39*CD$69,0)+'(25) NTP Detailed Adjustments'!CE40+'(25) NTP Detailed Adjustments'!CE93","v":0},{"$f":"IF($Z39>0,$Z39*CE$69,0)+'(25) NTP Detailed Adjustments'!CF40+'(25) NTP Detailed Adjustments'!CF93","v":0},{"$f":"IF($Z39>0,$Z39*CF$69,0)+'(25) NTP Detailed Adjustments'!CG40+'(25) NTP Detailed Adjustments'!CG93","v":0},0,{"$f":"IF($AA39>0,$AA39*CH$69,0)+'(25) NTP Detailed Adjustments'!CI40+'(25) NTP Detailed Adjustments'!CI93","v":0},{"$f":"IF($AA39>0,$AA39*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ40+'(25) NTP Detailed Adjustments'!CJ93","v":0},{"$f":"IF($AA39>0,$AA39*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK40+'(25) NTP Detailed Adjustments'!CK93","v":0},0,{"$f":"IF($AB39>0,$AB39*CL$69,0)+'(25) NTP Detailed Adjustments'!CM40+'(25) NTP Detailed Adjustments'!CM93","v":0},{"$f":"IF($AB39>0,$AB39*CM$69,0)+'(25) NTP Detailed Adjustments'!CN40+'(25) NTP Detailed Adjustments'!CN93","v":0},{"$f":"IF($AB39>0,$AB39*CN$69,0)+'(25) NTP Detailed Adjustments'!CO40+'(25) NTP Detailed Adjustments'!CO93","v":0},0,{"$f":"IF($AC39>0,$AC39*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ40+'(25) NTP Detailed Adjustments'!CQ93","v":0},{"$f":"IF($AC39>0,$AC39*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR40+'(25) NTP Detailed Adjustments'!CR93","v":0},{"$f":"IF($AC39>0,$AC39*CR$69,0)+'(25) NTP Detailed Adjustments'!CS40+'(25) NTP Detailed Adjustments'!CS93","v":0},0]
["Taxes and Licenses",{"$f":"IF($F39>0,$F39*B$69,0)+'(25) NTP Detailed Adjustments'!C41+'(25) NTP Detailed Adjustments'!C94","v":0},{"$f":"IF($F39>0,$F39*C$69,0)+'(25) NTP Detailed Adjustments'!D41+'(25) NTP Detailed Adjustments'!D94","v":0},{"$f":"IF($F39>0,$F39*D$69,0)+'(25) NTP Detailed Adjustments'!E41+'(25) NTP Detailed Adjustments'!E94","v":0},0,{"$f":"IF($G39>0,$G39*F$69,0)+'(25) NTP Detailed Adjustments'!G41+'(25) NTP Detailed Adjustments'!G94","v":0},{"$f":"IF($G39>0,$G39*G$69,0)+'(25) NTP Detailed Adjustments'!H41+'(25) NTP Detailed Adjustments'!H94","v":0},{"$f":"IF($G39>0,$G39*H$69,0)+'(25) NTP Detailed Adjustments'!I41+'(25) NTP Detailed Adjustments'!I94","v":0},0,{"$f":"IF($H39>0,$H39*J$69,0)+'(25) NTP Detailed Adjustments'!K41+'(25) NTP Detailed Adjustments'!K94","v":0},{"$f":"IF($H39>0,$H39*K$69,0)+'(25) NTP Detailed Adjustments'!L41+'(25) NTP Detailed Adjustments'!L94","v":0},{"$f":"IF($H39>0,$H39*L$69,0)+'(25) NTP Detailed Adjustments'!M41+'(25) NTP Detailed Adjustments'!M94","v":0},0,{"$f":"IF($I39>0,$I39*N$69,0)+'(25) NTP Detailed Adjustments'!O41+'(25) NTP Detailed Adjustments'!O94","v":0},{"$f":"IF($I39>0,$I39*O$69,0)+'(25) NTP Detailed Adjustments'!P41+'(25) NTP Detailed Adjustments'!P94","v":0},{"$f":"IF($I39>0,$I39*P$69,0)+'(25) NTP Detailed Adjustments'!Q41+'(25) NTP Detailed Adjustments'!Q94","v":0},0,{"$f":"IF($J40>0,$J40*R$69,0)+'(25) NTP Detailed Adjustments'!S41+'(25) NTP Detailed Adjustments'!S94","v":0},{"$f":"IF($J40>0,$J40*S$69,0)+'(25) NTP Detailed Adjustments'!T41+'(25) NTP Detailed Adjustments'!T94","v":0},{"$f":"IF($J40>0,$J40*T$69,0)+'(25) NTP Detailed Adjustments'!U41+'(25) NTP Detailed Adjustments'!U94","v":0},0,{"$f":"IF($K40>0,$K40*V$69,0)+'(25) NTP Detailed Adjustments'!W41+'(25) NTP Detailed Adjustments'!W94","v":0},{"$f":"IF($K40>0,$K40*W$69,0)+'(25) NTP Detailed Adjustments'!X41+'(25) NTP Detailed Adjustments'!X94","v":0},{"$f":"IF($K40>0,$K40*X$69,0)+'(25) NTP Detailed Adjustments'!Y41+'(25) NTP Detailed Adjustments'!Y94","v":0},0,{"$f":"IF($L40>0,$L40*Z$69,0)+'(25) NTP Detailed Adjustments'!AA41+'(25) NTP Detailed Adjustments'!AA94","v":0},{"$f":"IF($L40>0,$L40*AA$69,0)+'(25) NTP Detailed Adjustments'!AB41+'(25) NTP Detailed Adjustments'!AB94","v":0},{"$f":"IF($L40>0,$L40*AB$69,0)+'(25) NTP Detailed Adjustments'!AC41+'(25) NTP Detailed Adjustments'!AC94","v":0},0,{"$f":"IF($M40>0,$M40*AD$69,0)+'(25) NTP Detailed Adjustments'!AE41+'(25) NTP Detailed Adjustments'!AE94","v":0},{"$f":"IF($M40>0,$M40*AE$69,0)+'(25) NTP Detailed Adjustments'!AF41+'(25) NTP Detailed Adjustments'!AF94","v":0},{"$f":"IF($M40>0,$M40*AF$69,0)+'(25) NTP Detailed Adjustments'!AG41+'(25) NTP Detailed Adjustments'!AG94","v":0},0,{"$f":"IF($N40>0,$N40*AH$69,0)+'(25) NTP Detailed Adjustments'!AI41+'(25) NTP Detailed Adjustments'!AI94","v":0},{"$f":"IF($N40>0,$N40*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ41+'(25) NTP Detailed Adjustments'!AJ94","v":0},{"$f":"IF($N40>0,$N40*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK41+'(25) NTP Detailed Adjustments'!AK94","v":0},0,{"$f":"IF($O40>0,$O40*AL$69,0)+'(25) NTP Detailed Adjustments'!AM41+'(25) NTP Detailed Adjustments'!AM94","v":0},{"$f":"IF($O40>0,$O40*AM$69,0)+'(25) NTP Detailed Adjustments'!AN41+'(25) NTP Detailed Adjustments'!AN94","v":0},{"$f":"IF($O40>0,$O40*AN$69,0)+'(25) NTP Detailed Adjustments'!AO41+'(25) NTP Detailed Adjustments'!AO94","v":0},0,{"$f":"IF($P40>0,$P40*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ41+'(25) NTP Detailed Adjustments'!AQ94","v":0},{"$f":"IF($P40>0,$P40*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR41+'(25) NTP Detailed Adjustments'!AR94","v":0},{"$f":"IF($P40>0,$P40*AR$69,0)+'(25) NTP Detailed Adjustments'!AS41+'(25) NTP Detailed Adjustments'!AS94","v":0},0,{"$f":"IF($Q40>0,$Q40*AT$69,0)+'(25) NTP Detailed Adjustments'!AU41+'(25) NTP Detailed Adjustments'!AU94","v":0},{"$f":"IF($Q40>0,$Q40*AU$69,0)+'(25) NTP Detailed Adjustments'!AV41+'(25) NTP Detailed Adjustments'!AV94","v":0},{"$f":"IF($Q40>0,$Q40*AV$69,0)+'(25) NTP Detailed Adjustments'!AW41+'(25) NTP Detailed Adjustments'!AW94","v":0},0,{"$f":"IF($R40>0,$R40*AX$69,0)+'(25) NTP Detailed Adjustments'!AY41+'(25) NTP Detailed Adjustments'!AY94","v":0},{"$f":"IF($R40>0,$R40*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ41+'(25) NTP Detailed Adjustments'!AZ94","v":0},{"$f":"IF($R40>0,$R40*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA41+'(25) NTP Detailed Adjustments'!BA94","v":0},0,{"$f":"IF($S40>0,$S40*BB$69,0)+'(25) NTP Detailed Adjustments'!BC41+'(25) NTP Detailed Adjustments'!BC94","v":0},{"$f":"IF($S40>0,$S40*BC$69,0)+'(25) NTP Detailed Adjustments'!BD41+'(25) NTP Detailed Adjustments'!BD94","v":0},{"$f":"IF($S40>0,$S40*BD$69,0)+'(25) NTP Detailed Adjustments'!BE41+'(25) NTP Detailed Adjustments'!BE94","v":0},0,{"$f":"IF($T40>0,$T40*BF$69,0)+'(25) NTP Detailed Adjustments'!BG41+'(25) NTP Detailed Adjustments'!BG94","v":0},{"$f":"IF($T40>0,$T40*BG$69,0)+'(25) NTP Detailed Adjustments'!BH41+'(25) NTP Detailed Adjustments'!BH94","v":0},{"$f":"IF($T40>0,$T40*BH$69,0)+'(25) NTP Detailed Adjustments'!BI41+'(25) NTP Detailed Adjustments'!BI94","v":0},0,{"$f":"IF($U40>0,$U40*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK41+'(25) NTP Detailed Adjustments'!BK94","v":0},{"$f":"IF($U40>0,$U40*BK$69,0)+'(25) NTP Detailed Adjustments'!BL41+'(25) NTP Detailed Adjustments'!BL94","v":0},{"$f":"IF($U40>0,$U40*BL$69,0)+'(25) NTP Detailed Adjustments'!BM41+'(25) NTP Detailed Adjustments'!BM94","v":0},0,{"$f":"IF($V40>0,$V40*BN$69,0)+'(25) NTP Detailed Adjustments'!BO41+'(25) NTP Detailed Adjustments'!BO94","v":0},{"$f":"IF($V40>0,$V40*BO$69,0)+'(25) NTP Detailed Adjustments'!BP41+'(25) NTP Detailed Adjustments'!BP94","v":0},{"$f":"IF($V40>0,$V40*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ41+'(25) NTP Detailed Adjustments'!BQ94","v":0},0,{"$f":"IF($W40>0,$W40*BR$69,0)+'(25) NTP Detailed Adjustments'!BS41+'(25) NTP Detailed Adjustments'!BS94","v":0},{"$f":"IF($W40>0,$W40*BS$69,0)+'(25) NTP Detailed Adjustments'!BT41+'(25) NTP Detailed Adjustments'!BT94","v":0},{"$f":"IF($W40>0,$W40*BT$69,0)+'(25) NTP Detailed Adjustments'!BU41+'(25) NTP Detailed Adjustments'!BU94","v":0},0,{"$f":"IF($X40>0,$X40*BV$69,0)+'(25) NTP Detailed Adjustments'!BW41+'(25) NTP Detailed Adjustments'!BW94","v":0},{"$f":"IF($X40>0,$X40*BW$69,0)+'(25) NTP Detailed Adjustments'!BX41+'(25) NTP Detailed Adjustments'!BX94","v":0},{"$f":"IF($X40>0,$X40*BX$69,0)+'(25) NTP Detailed Adjustments'!BY41+'(25) NTP Detailed Adjustments'!BY94","v":0},0,{"$f":"IF($Y40>0,$Y40*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA41+'(25) NTP Detailed Adjustments'!CA94","v":0},{"$f":"IF($Y40>0,$Y40*CA$69,0)+'(25) NTP Detailed Adjustments'!CB41+'(25) NTP Detailed Adjustments'!CB94","v":0},{"$f":"IF($Y40>0,$Y40*CB$69,0)+'(25) NTP Detailed Adjustments'!CC41+'(25) NTP Detailed Adjustments'!CC94","v":0},0,{"$f":"IF($Z40>0,$Z40*CD$69,0)+'(25) NTP Detailed Adjustments'!CE41+'(25) NTP Detailed Adjustments'!CE94","v":0},{"$f":"IF($Z40>0,$Z40*CE$69,0)+'(25) NTP Detailed Adjustments'!CF41+'(25) NTP Detailed Adjustments'!CF94","v":0},{"$f":"IF($Z40>0,$Z40*CF$69,0)+'(25) NTP Detailed Adjustments'!CG41+'(25) NTP Detailed Adjustments'!CG94","v":0},0,{"$f":"IF($AA40>0,$AA40*CH$69,0)+'(25) NTP Detailed Adjustments'!CI41+'(25) NTP Detailed Adjustments'!CI94","v":0},{"$f":"IF($AA40>0,$AA40*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ41+'(25) NTP Detailed Adjustments'!CJ94","v":0},{"$f":"IF($AA40>0,$AA40*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK41+'(25) NTP Detailed Adjustments'!CK94","v":0},0,{"$f":"IF($AB40>0,$AB40*CL$69,0)+'(25) NTP Detailed Adjustments'!CM41+'(25) NTP Detailed Adjustments'!CM94","v":0},{"$f":"IF($AB40>0,$AB40*CM$69,0)+'(25) NTP Detailed Adjustments'!CN41+'(25) NTP Detailed Adjustments'!CN94","v":0},{"$f":"IF($AB40>0,$AB40*CN$69,0)+'(25) NTP Detailed Adjustments'!CO41+'(25) NTP Detailed Adjustments'!CO94","v":0},0,{"$f":"IF($AC40>0,$AC40*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ41+'(25) NTP Detailed Adjustments'!CQ94","v":0},{"$f":"IF($AC40>0,$AC40*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR41+'(25) NTP Detailed Adjustments'!CR94","v":0},{"$f":"IF($AC40>0,$AC40*CR$69,0)+'(25) NTP Detailed Adjustments'!CS41+'(25) NTP Detailed Adjustments'!CS94","v":0},0]
["Drug Screening and Other Testing",{"$f":"IF($F40>0,$F40*B$69,0)+'(25) NTP Detailed Adjustments'!C42+'(25) NTP Detailed Adjustments'!C95","v":0},{"$f":"IF($F40>0,$F40*C$69,0)+'(25) NTP Detailed Adjustments'!D42+'(25) NTP Detailed Adjustments'!D95","v":0},{"$f":"IF($F40>0,$F40*D$69,0)+'(25) NTP Detailed Adjustments'!E42+'(25) NTP Detailed Adjustments'!E95","v":0},0,{"$f":"IF($G40>0,$G40*F$69,0)+'(25) NTP Detailed Adjustments'!G42+'(25) NTP Detailed Adjustments'!G95","v":0},{"$f":"IF($G40>0,$G40*G$69,0)+'(25) NTP Detailed Adjustments'!H42+'(25) NTP Detailed Adjustments'!H95","v":0},{"$f":"IF($G40>0,$G40*H$69,0)+'(25) NTP Detailed Adjustments'!I42+'(25) NTP Detailed Adjustments'!I95","v":0},0,{"$f":"IF($H40>0,$H40*J$69,0)+'(25) NTP Detailed Adjustments'!K42+'(25) NTP Detailed Adjustments'!K95","v":0},{"$f":"IF($H40>0,$H40*K$69,0)+'(25) NTP Detailed Adjustments'!L42+'(25) NTP Detailed Adjustments'!L95","v":0},{"$f":"IF($H40>0,$H40*L$69,0)+'(25) NTP Detailed Adjustments'!M42+'(25) NTP Detailed Adjustments'!M95","v":0},0,{"$f":"IF($I40>0,$I40*N$69,0)+'(25) NTP Detailed Adjustments'!O42+'(25) NTP Detailed Adjustments'!O95","v":0},{"$f":"IF($I40>0,$I40*O$69,0)+'(25) NTP Detailed Adjustments'!P42+'(25) NTP Detailed Adjustments'!P95","v":0},{"$f":"IF($I40>0,$I40*P$69,0)+'(25) NTP Detailed Adjustments'!Q42+'(25) NTP Detailed Adjustments'!Q95","v":0},0,{"$f":"IF($J41>0,$J41*R$69,0)+'(25) NTP Detailed Adjustments'!S42+'(25) NTP Detailed Adjustments'!S95","v":0},{"$f":"IF($J41>0,$J41*S$69,0)+'(25) NTP Detailed Adjustments'!T42+'(25) NTP Detailed Adjustments'!T95","v":0},{"$f":"IF($J41>0,$J41*T$69,0)+'(25) NTP Detailed Adjustments'!U42+'(25) NTP Detailed Adjustments'!U95","v":0},0,{"$f":"IF($K41>0,$K41*V$69,0)+'(25) NTP Detailed Adjustments'!W42+'(25) NTP Detailed Adjustments'!W95","v":0},{"$f":"IF($K41>0,$K41*W$69,0)+'(25) NTP Detailed Adjustments'!X42+'(25) NTP Detailed Adjustments'!X95","v":0},{"$f":"IF($K41>0,$K41*X$69,0)+'(25) NTP Detailed Adjustments'!Y42+'(25) NTP Detailed Adjustments'!Y95","v":0},0,{"$f":"IF($L41>0,$L41*Z$69,0)+'(25) NTP Detailed Adjustments'!AA42+'(25) NTP Detailed Adjustments'!AA95","v":0},{"$f":"IF($L41>0,$L41*AA$69,0)+'(25) NTP Detailed Adjustments'!AB42+'(25) NTP Detailed Adjustments'!AB95","v":0},{"$f":"IF($L41>0,$L41*AB$69,0)+'(25) NTP Detailed Adjustments'!AC42+'(25) NTP Detailed Adjustments'!AC95","v":0},0,{"$f":"IF($M41>0,$M41*AD$69,0)+'(25) NTP Detailed Adjustments'!AE42+'(25) NTP Detailed Adjustments'!AE95","v":0},{"$f":"IF($M41>0,$M41*AE$69,0)+'(25) NTP Detailed Adjustments'!AF42+'(25) NTP Detailed Adjustments'!AF95","v":0},{"$f":"IF($M41>0,$M41*AF$69,0)+'(25) NTP Detailed Adjustments'!AG42+'(25) NTP Detailed Adjustments'!AG95","v":0},0,{"$f":"IF($N41>0,$N41*AH$69,0)+'(25) NTP Detailed Adjustments'!AI42+'(25) NTP Detailed Adjustments'!AI95","v":0},{"$f":"IF($N41>0,$N41*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ42+'(25) NTP Detailed Adjustments'!AJ95","v":0},{"$f":"IF($N41>0,$N41*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK42+'(25) NTP Detailed Adjustments'!AK95","v":0},0,{"$f":"IF($O41>0,$O41*AL$69,0)+'(25) NTP Detailed Adjustments'!AM42+'(25) NTP Detailed Adjustments'!AM95","v":0},{"$f":"IF($O41>0,$O41*AM$69,0)+'(25) NTP Detailed Adjustments'!AN42+'(25) NTP Detailed Adjustments'!AN95","v":0},{"$f":"IF($O41>0,$O41*AN$69,0)+'(25) NTP Detailed Adjustments'!AO42+'(25) NTP Detailed Adjustments'!AO95","v":0},0,{"$f":"IF($P41>0,$P41*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ42+'(25) NTP Detailed Adjustments'!AQ95","v":0},{"$f":"IF($P41>0,$P41*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR42+'(25) NTP Detailed Adjustments'!AR95","v":0},{"$f":"IF($P41>0,$P41*AR$69,0)+'(25) NTP Detailed Adjustments'!AS42+'(25) NTP Detailed Adjustments'!AS95","v":0},0,{"$f":"IF($Q41>0,$Q41*AT$69,0)+'(25) NTP Detailed Adjustments'!AU42+'(25) NTP Detailed Adjustments'!AU95","v":0},{"$f":"IF($Q41>0,$Q41*AU$69,0)+'(25) NTP Detailed Adjustments'!AV42+'(25) NTP Detailed Adjustments'!AV95","v":0},{"$f":"IF($Q41>0,$Q41*AV$69,0)+'(25) NTP Detailed Adjustments'!AW42+'(25) NTP Detailed Adjustments'!AW95","v":0},0,{"$f":"IF($R41>0,$R41*AX$69,0)+'(25) NTP Detailed Adjustments'!AY42+'(25) NTP Detailed Adjustments'!AY95","v":0},{"$f":"IF($R41>0,$R41*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ42+'(25) NTP Detailed Adjustments'!AZ95","v":0},{"$f":"IF($R41>0,$R41*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA42+'(25) NTP Detailed Adjustments'!BA95","v":0},0,{"$f":"IF($S41>0,$S41*BB$69,0)+'(25) NTP Detailed Adjustments'!BC42+'(25) NTP Detailed Adjustments'!BC95","v":0},{"$f":"IF($S41>0,$S41*BC$69,0)+'(25) NTP Detailed Adjustments'!BD42+'(25) NTP Detailed Adjustments'!BD95","v":0},{"$f":"IF($S41>0,$S41*BD$69,0)+'(25) NTP Detailed Adjustments'!BE42+'(25) NTP Detailed Adjustments'!BE95","v":0},0,{"$f":"IF($T41>0,$T41*BF$69,0)+'(25) NTP Detailed Adjustments'!BG42+'(25) NTP Detailed Adjustments'!BG95","v":0},{"$f":"IF($T41>0,$T41*BG$69,0)+'(25) NTP Detailed Adjustments'!BH42+'(25) NTP Detailed Adjustments'!BH95","v":0},{"$f":"IF($T41>0,$T41*BH$69,0)+'(25) NTP Detailed Adjustments'!BI42+'(25) NTP Detailed Adjustments'!BI95","v":0},0,{"$f":"IF($U41>0,$U41*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK42+'(25) NTP Detailed Adjustments'!BK95","v":0},{"$f":"IF($U41>0,$U41*BK$69,0)+'(25) NTP Detailed Adjustments'!BL42+'(25) NTP Detailed Adjustments'!BL95","v":0},{"$f":"IF($U41>0,$U41*BL$69,0)+'(25) NTP Detailed Adjustments'!BM42+'(25) NTP Detailed Adjustments'!BM95","v":0},0,{"$f":"IF($V41>0,$V41*BN$69,0)+'(25) NTP Detailed Adjustments'!BO42+'(25) NTP Detailed Adjustments'!BO95","v":0},{"$f":"IF($V41>0,$V41*BO$69,0)+'(25) NTP Detailed Adjustments'!BP42+'(25) NTP Detailed Adjustments'!BP95","v":0},{"$f":"IF($V41>0,$V41*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ42+'(25) NTP Detailed Adjustments'!BQ95","v":0},0,{"$f":"IF($W41>0,$W41*BR$69,0)+'(25) NTP Detailed Adjustments'!BS42+'(25) NTP Detailed Adjustments'!BS95","v":0},{"$f":"IF($W41>0,$W41*BS$69,0)+'(25) NTP Detailed Adjustments'!BT42+'(25) NTP Detailed Adjustments'!BT95","v":0},{"$f":"IF($W41>0,$W41*BT$69,0)+'(25) NTP Detailed Adjustments'!BU42+'(25) NTP Detailed Adjustments'!BU95","v":0},0,{"$f":"IF($X41>0,$X41*BV$69,0)+'(25) NTP Detailed Adjustments'!BW42+'(25) NTP Detailed Adjustments'!BW95","v":0},{"$f":"IF($X41>0,$X41*BW$69,0)+'(25) NTP Detailed Adjustments'!BX42+'(25) NTP Detailed Adjustments'!BX95","v":0},{"$f":"IF($X41>0,$X41*BX$69,0)+'(25) NTP Detailed Adjustments'!BY42+'(25) NTP Detailed Adjustments'!BY95","v":0},0,{"$f":"IF($Y41>0,$Y41*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA42+'(25) NTP Detailed Adjustments'!CA95","v":0},{"$f":"IF($Y41>0,$Y41*CA$69,0)+'(25) NTP Detailed Adjustments'!CB42+'(25) NTP Detailed Adjustments'!CB95","v":0},{"$f":"IF($Y41>0,$Y41*CB$69,0)+'(25) NTP Detailed Adjustments'!CC42+'(25) NTP Detailed Adjustments'!CC95","v":0},0,{"$f":"IF($Z41>0,$Z41*CD$69,0)+'(25) NTP Detailed Adjustments'!CE42+'(25) NTP Detailed Adjustments'!CE95","v":0},{"$f":"IF($Z41>0,$Z41*CE$69,0)+'(25) NTP Detailed Adjustments'!CF42+'(25) NTP Detailed Adjustments'!CF95","v":0},{"$f":"IF($Z41>0,$Z41*CF$69,0)+'(25) NTP Detailed Adjustments'!CG42+'(25) NTP Detailed Adjustments'!CG95","v":0},0,{"$f":"IF($AA41>0,$AA41*CH$69,0)+'(25) NTP Detailed Adjustments'!CI42+'(25) NTP Detailed Adjustments'!CI95","v":0},{"$f":"IF($AA41>0,$AA41*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ42+'(25) NTP Detailed Adjustments'!CJ95","v":0},{"$f":"IF($AA41>0,$AA41*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK42+'(25) NTP Detailed Adjustments'!CK95","v":0},0,{"$f":"IF($AB41>0,$AB41*CL$69,0)+'(25) NTP Detailed Adjustments'!CM42+'(25) NTP Detailed Adjustments'!CM95","v":0},{"$f":"IF($AB41>0,$AB41*CM$69,0)+'(25) NTP Detailed Adjustments'!CN42+'(25) NTP Detailed Adjustments'!CN95","v":0},{"$f":"IF($AB41>0,$AB41*CN$69,0)+'(25) NTP Detailed Adjustments'!CO42+'(25) NTP Detailed Adjustments'!CO95","v":0},0,{"$f":"IF($AC41>0,$AC41*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ42+'(25) NTP Detailed Adjustments'!CQ95","v":0},{"$f":"IF($AC41>0,$AC41*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR42+'(25) NTP Detailed Adjustments'!CR95","v":0},{"$f":"IF($AC41>0,$AC41*CR$69,0)+'(25) NTP Detailed Adjustments'!CS42+'(25) NTP Detailed Adjustments'!CS95","v":0},0]
["Utilities",{"$f":"IF($F41>0,$F41*B$69,0)+'(25) NTP Detailed Adjustments'!C43+'(25) NTP Detailed Adjustments'!C96","v":0},{"$f":"IF($F41>0,$F41*C$69,0)+'(25) NTP Detailed Adjustments'!D43+'(25) NTP Detailed Adjustments'!D96","v":0},{"$f":"IF($F41>0,$F41*D$69,0)+'(25) NTP Detailed Adjustments'!E43+'(25) NTP Detailed Adjustments'!E96","v":0},0,{"$f":"IF($G41>0,$G41*F$69,0)+'(25) NTP Detailed Adjustments'!G43+'(25) NTP Detailed Adjustments'!G96","v":0},{"$f":"IF($G41>0,$G41*G$69,0)+'(25) NTP Detailed Adjustments'!H43+'(25) NTP Detailed Adjustments'!H96","v":0},{"$f":"IF($G41>0,$G41*H$69,0)+'(25) NTP Detailed Adjustments'!I43+'(25) NTP Detailed Adjustments'!I96","v":0},0,{"$f":"IF($H41>0,$H41*J$69,0)+'(25) NTP Detailed Adjustments'!K43+'(25) NTP Detailed Adjustments'!K96","v":0},{"$f":"IF($H41>0,$H41*K$69,0)+'(25) NTP Detailed Adjustments'!L43+'(25) NTP Detailed Adjustments'!L96","v":0},{"$f":"IF($H41>0,$H41*L$69,0)+'(25) NTP Detailed Adjustments'!M43+'(25) NTP Detailed Adjustments'!M96","v":0},0,{"$f":"IF($I41>0,$I41*N$69,0)+'(25) NTP Detailed Adjustments'!O43+'(25) NTP Detailed Adjustments'!O96","v":0},{"$f":"IF($I41>0,$I41*O$69,0)+'(25) NTP Detailed Adjustments'!P43+'(25) NTP Detailed Adjustments'!P96","v":0},{"$f":"IF($I41>0,$I41*P$69,0)+'(25) NTP Detailed Adjustments'!Q43+'(25) NTP Detailed Adjustments'!Q96","v":0},0,{"$f":"IF($J42>0,$J42*R$69,0)+'(25) NTP Detailed Adjustments'!S43+'(25) NTP Detailed Adjustments'!S96","v":0},{"$f":"IF($J42>0,$J42*S$69,0)+'(25) NTP Detailed Adjustments'!T43+'(25) NTP Detailed Adjustments'!T96","v":0},{"$f":"IF($J42>0,$J42*T$69,0)+'(25) NTP Detailed Adjustments'!U43+'(25) NTP Detailed Adjustments'!U96","v":0},0,{"$f":"IF($K42>0,$K42*V$69,0)+'(25) NTP Detailed Adjustments'!W43+'(25) NTP Detailed Adjustments'!W96","v":0},{"$f":"IF($K42>0,$K42*W$69,0)+'(25) NTP Detailed Adjustments'!X43+'(25) NTP Detailed Adjustments'!X96","v":0},{"$f":"IF($K42>0,$K42*X$69,0)+'(25) NTP Detailed Adjustments'!Y43+'(25) NTP Detailed Adjustments'!Y96","v":0},0,{"$f":"IF($L42>0,$L42*Z$69,0)+'(25) NTP Detailed Adjustments'!AA43+'(25) NTP Detailed Adjustments'!AA96","v":0},{"$f":"IF($L42>0,$L42*AA$69,0)+'(25) NTP Detailed Adjustments'!AB43+'(25) NTP Detailed Adjustments'!AB96","v":0},{"$f":"IF($L42>0,$L42*AB$69,0)+'(25) NTP Detailed Adjustments'!AC43+'(25) NTP Detailed Adjustments'!AC96","v":0},0,{"$f":"IF($M42>0,$M42*AD$69,0)+'(25) NTP Detailed Adjustments'!AE43+'(25) NTP Detailed Adjustments'!AE96","v":0},{"$f":"IF($M42>0,$M42*AE$69,0)+'(25) NTP Detailed Adjustments'!AF43+'(25) NTP Detailed Adjustments'!AF96","v":0},{"$f":"IF($M42>0,$M42*AF$69,0)+'(25) NTP Detailed Adjustments'!AG43+'(25) NTP Detailed Adjustments'!AG96","v":0},0,{"$f":"IF($N42>0,$N42*AH$69,0)+'(25) NTP Detailed Adjustments'!AI43+'(25) NTP Detailed Adjustments'!AI96","v":0},{"$f":"IF($N42>0,$N42*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ43+'(25) NTP Detailed Adjustments'!AJ96","v":0},{"$f":"IF($N42>0,$N42*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK43+'(25) NTP Detailed Adjustments'!AK96","v":0},0,{"$f":"IF($O42>0,$O42*AL$69,0)+'(25) NTP Detailed Adjustments'!AM43+'(25) NTP Detailed Adjustments'!AM96","v":0},{"$f":"IF($O42>0,$O42*AM$69,0)+'(25) NTP Detailed Adjustments'!AN43+'(25) NTP Detailed Adjustments'!AN96","v":0},{"$f":"IF($O42>0,$O42*AN$69,0)+'(25) NTP Detailed Adjustments'!AO43+'(25) NTP Detailed Adjustments'!AO96","v":0},0,{"$f":"IF($P42>0,$P42*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ43+'(25) NTP Detailed Adjustments'!AQ96","v":0},{"$f":"IF($P42>0,$P42*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR43+'(25) NTP Detailed Adjustments'!AR96","v":0},{"$f":"IF($P42>0,$P42*AR$69,0)+'(25) NTP Detailed Adjustments'!AS43+'(25) NTP Detailed Adjustments'!AS96","v":0},0,{"$f":"IF($Q42>0,$Q42*AT$69,0)+'(25) NTP Detailed Adjustments'!AU43+'(25) NTP Detailed Adjustments'!AU96","v":0},{"$f":"IF($Q42>0,$Q42*AU$69,0)+'(25) NTP Detailed Adjustments'!AV43+'(25) NTP Detailed Adjustments'!AV96","v":0},{"$f":"IF($Q42>0,$Q42*AV$69,0)+'(25) NTP Detailed Adjustments'!AW43+'(25) NTP Detailed Adjustments'!AW96","v":0},0,{"$f":"IF($R42>0,$R42*AX$69,0)+'(25) NTP Detailed Adjustments'!AY43+'(25) NTP Detailed Adjustments'!AY96","v":0},{"$f":"IF($R42>0,$R42*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ43+'(25) NTP Detailed Adjustments'!AZ96","v":0},{"$f":"IF($R42>0,$R42*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA43+'(25) NTP Detailed Adjustments'!BA96","v":0},0,{"$f":"IF($S42>0,$S42*BB$69,0)+'(25) NTP Detailed Adjustments'!BC43+'(25) NTP Detailed Adjustments'!BC96","v":0},{"$f":"IF($S42>0,$S42*BC$69,0)+'(25) NTP Detailed Adjustments'!BD43+'(25) NTP Detailed Adjustments'!BD96","v":0},{"$f":"IF($S42>0,$S42*BD$69,0)+'(25) NTP Detailed Adjustments'!BE43+'(25) NTP Detailed Adjustments'!BE96","v":0},0,{"$f":"IF($T42>0,$T42*BF$69,0)+'(25) NTP Detailed Adjustments'!BG43+'(25) NTP Detailed Adjustments'!BG96","v":0},{"$f":"IF($T42>0,$T42*BG$69,0)+'(25) NTP Detailed Adjustments'!BH43+'(25) NTP Detailed Adjustments'!BH96","v":0},{"$f":"IF($T42>0,$T42*BH$69,0)+'(25) NTP Detailed Adjustments'!BI43+'(25) NTP Detailed Adjustments'!BI96","v":0},0,{"$f":"IF($U42>0,$U42*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK43+'(25) NTP Detailed Adjustments'!BK96","v":0},{"$f":"IF($U42>0,$U42*BK$69,0)+'(25) NTP Detailed Adjustments'!BL43+'(25) NTP Detailed Adjustments'!BL96","v":0},{"$f":"IF($U42>0,$U42*BL$69,0)+'(25) NTP Detailed Adjustments'!BM43+'(25) NTP Detailed Adjustments'!BM96","v":0},0,{"$f":"IF($V42>0,$V42*BN$69,0)+'(25) NTP Detailed Adjustments'!BO43+'(25) NTP Detailed Adjustments'!BO96","v":0},{"$f":"IF($V42>0,$V42*BO$69,0)+'(25) NTP Detailed Adjustments'!BP43+'(25) NTP Detailed Adjustments'!BP96","v":0},{"$f":"IF($V42>0,$V42*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ43+'(25) NTP Detailed Adjustments'!BQ96","v":0},0,{"$f":"IF($W42>0,$W42*BR$69,0)+'(25) NTP Detailed Adjustments'!BS43+'(25) NTP Detailed Adjustments'!BS96","v":0},{"$f":"IF($W42>0,$W42*BS$69,0)+'(25) NTP Detailed Adjustments'!BT43+'(25) NTP Detailed Adjustments'!BT96","v":0},{"$f":"IF($W42>0,$W42*BT$69,0)+'(25) NTP Detailed Adjustments'!BU43+'(25) NTP Detailed Adjustments'!BU96","v":0},0,{"$f":"IF($X42>0,$X42*BV$69,0)+'(25) NTP Detailed Adjustments'!BW43+'(25) NTP Detailed Adjustments'!BW96","v":0},{"$f":"IF($X42>0,$X42*BW$69,0)+'(25) NTP Detailed Adjustments'!BX43+'(25) NTP Detailed Adjustments'!BX96","v":0},{"$f":"IF($X42>0,$X42*BX$69,0)+'(25) NTP Detailed Adjustments'!BY43+'(25) NTP Detailed Adjustments'!BY96","v":0},0,{"$f":"IF($Y42>0,$Y42*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA43+'(25) NTP Detailed Adjustments'!CA96","v":0},{"$f":"IF($Y42>0,$Y42*CA$69,0)+'(25) NTP Detailed Adjustments'!CB43+'(25) NTP Detailed Adjustments'!CB96","v":0},{"$f":"IF($Y42>0,$Y42*CB$69,0)+'(25) NTP Detailed Adjustments'!CC43+'(25) NTP Detailed Adjustments'!CC96","v":0},0,{"$f":"IF($Z42>0,$Z42*CD$69,0)+'(25) NTP Detailed Adjustments'!CE43+'(25) NTP Detailed Adjustments'!CE96","v":0},{"$f":"IF($Z42>0,$Z42*CE$69,0)+'(25) NTP Detailed Adjustments'!CF43+'(25) NTP Detailed Adjustments'!CF96","v":0},{"$f":"IF($Z42>0,$Z42*CF$69,0)+'(25) NTP Detailed Adjustments'!CG43+'(25) NTP Detailed Adjustments'!CG96","v":0},0,{"$f":"IF($AA42>0,$AA42*CH$69,0)+'(25) NTP Detailed Adjustments'!CI43+'(25) NTP Detailed Adjustments'!CI96","v":0},{"$f":"IF($AA42>0,$AA42*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ43+'(25) NTP Detailed Adjustments'!CJ96","v":0},{"$f":"IF($AA42>0,$AA42*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK43+'(25) NTP Detailed Adjustments'!CK96","v":0},0,{"$f":"IF($AB42>0,$AB42*CL$69,0)+'(25) NTP Detailed Adjustments'!CM43+'(25) NTP Detailed Adjustments'!CM96","v":0},{"$f":"IF($AB42>0,$AB42*CM$69,0)+'(25) NTP Detailed Adjustments'!CN43+'(25) NTP Detailed Adjustments'!CN96","v":0},{"$f":"IF($AB42>0,$AB42*CN$69,0)+'(25) NTP Detailed Adjustments'!CO43+'(25) NTP Detailed Adjustments'!CO96","v":0},0,{"$f":"IF($AC42>0,$AC42*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ43+'(25) NTP Detailed Adjustments'!CQ96","v":0},{"$f":"IF($AC42>0,$AC42*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR43+'(25) NTP Detailed Adjustments'!CR96","v":0},{"$f":"IF($AC42>0,$AC42*CR$69,0)+'(25) NTP Detailed Adjustments'!CS43+'(25) NTP Detailed Adjustments'!CS96","v":0},0]
["Other",{"$f":"IF($F42>0,$F42*B$69,0)+'(25) NTP Detailed Adjustments'!C44+'(25) NTP Detailed Adjustments'!C97","v":0},{"$f":"IF($F42>0,$F42*C$69,0)+'(25) NTP Detailed Adjustments'!D44+'(25) NTP Detailed Adjustments'!D97","v":0},{"$f":"IF($F42>0,$F42*D$69,0)+'(25) NTP Detailed Adjustments'!E44+'(25) NTP Detailed Adjustments'!E97","v":0},0,{"$f":"IF($G42>0,$G42*F$69,0)+'(25) NTP Detailed Adjustments'!G44+'(25) NTP Detailed Adjustments'!G97","v":0},{"$f":"IF($G42>0,$G42*G$69,0)+'(25) NTP Detailed Adjustments'!H44+'(25) NTP Detailed Adjustments'!H97","v":0},{"$f":"IF($G42>0,$G42*H$69,0)+'(25) NTP Detailed Adjustments'!I44+'(25) NTP Detailed Adjustments'!I97","v":0},0,{"$f":"IF($H42>0,$H42*J$69,0)+'(25) NTP Detailed Adjustments'!K44+'(25) NTP Detailed Adjustments'!K97","v":0},{"$f":"IF($H42>0,$H42*K$69,0)+'(25) NTP Detailed Adjustments'!L44+'(25) NTP Detailed Adjustments'!L97","v":0},{"$f":"IF($H42>0,$H42*L$69,0)+'(25) NTP Detailed Adjustments'!M44+'(25) NTP Detailed Adjustments'!M97","v":0},0,{"$f":"IF($I42>0,$I42*N$69,0)+'(25) NTP Detailed Adjustments'!O44+'(25) NTP Detailed Adjustments'!O97","v":0},{"$f":"IF($I42>0,$I42*O$69,0)+'(25) NTP Detailed Adjustments'!P44+'(25) NTP Detailed Adjustments'!P97","v":0},{"$f":"IF($I42>0,$I42*P$69,0)+'(25) NTP Detailed Adjustments'!Q44+'(25) NTP Detailed Adjustments'!Q97","v":0},0,{"$f":"IF($J43>0,$J43*R$69,0)+'(25) NTP Detailed Adjustments'!S44+'(25) NTP Detailed Adjustments'!S97","v":0},{"$f":"IF($J43>0,$J43*S$69,0)+'(25) NTP Detailed Adjustments'!T44+'(25) NTP Detailed Adjustments'!T97","v":0},{"$f":"IF($J43>0,$J43*T$69,0)+'(25) NTP Detailed Adjustments'!U44+'(25) NTP Detailed Adjustments'!U97","v":0},0,{"$f":"IF($K43>0,$K43*V$69,0)+'(25) NTP Detailed Adjustments'!W44+'(25) NTP Detailed Adjustments'!W97","v":0},{"$f":"IF($K43>0,$K43*W$69,0)+'(25) NTP Detailed Adjustments'!X44+'(25) NTP Detailed Adjustments'!X97","v":0},{"$f":"IF($K43>0,$K43*X$69,0)+'(25) NTP Detailed Adjustments'!Y44+'(25) NTP Detailed Adjustments'!Y97","v":0},0,{"$f":"IF($L43>0,$L43*Z$69,0)+'(25) NTP Detailed Adjustments'!AA44+'(25) NTP Detailed Adjustments'!AA97","v":0},{"$f":"IF($L43>0,$L43*AA$69,0)+'(25) NTP Detailed Adjustments'!AB44+'(25) NTP Detailed Adjustments'!AB97","v":0},{"$f":"IF($L43>0,$L43*AB$69,0)+'(25) NTP Detailed Adjustments'!AC44+'(25) NTP Detailed Adjustments'!AC97","v":0},0,{"$f":"IF($M43>0,$M43*AD$69,0)+'(25) NTP Detailed Adjustments'!AE44+'(25) NTP Detailed Adjustments'!AE97","v":0},{"$f":"IF($M43>0,$M43*AE$69,0)+'(25) NTP Detailed Adjustments'!AF44+'(25) NTP Detailed Adjustments'!AF97","v":0},{"$f":"IF($M43>0,$M43*AF$69,0)+'(25) NTP Detailed Adjustments'!AG44+'(25) NTP Detailed Adjustments'!AG97","v":0},0,{"$f":"IF($N43>0,$N43*AH$69,0)+'(25) NTP Detailed Adjustments'!AI44+'(25) NTP Detailed Adjustments'!AI97","v":0},{"$f":"IF($N43>0,$N43*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ44+'(25) NTP Detailed Adjustments'!AJ97","v":0},{"$f":"IF($N43>0,$N43*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK44+'(25) NTP Detailed Adjustments'!AK97","v":0},0,{"$f":"IF($O43>0,$O43*AL$69,0)+'(25) NTP Detailed Adjustments'!AM44+'(25) NTP Detailed Adjustments'!AM97","v":0},{"$f":"IF($O43>0,$O43*AM$69,0)+'(25) NTP Detailed Adjustments'!AN44+'(25) NTP Detailed Adjustments'!AN97","v":0},{"$f":"IF($O43>0,$O43*AN$69,0)+'(25) NTP Detailed Adjustments'!AO44+'(25) NTP Detailed Adjustments'!AO97","v":0},0,{"$f":"IF($P43>0,$P43*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ44+'(25) NTP Detailed Adjustments'!AQ97","v":0},{"$f":"IF($P43>0,$P43*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR44+'(25) NTP Detailed Adjustments'!AR97","v":0},{"$f":"IF($P43>0,$P43*AR$69,0)+'(25) NTP Detailed Adjustments'!AS44+'(25) NTP Detailed Adjustments'!AS97","v":0},0,{"$f":"IF($Q43>0,$Q43*AT$69,0)+'(25) NTP Detailed Adjustments'!AU44+'(25) NTP Detailed Adjustments'!AU97","v":0},{"$f":"IF($Q43>0,$Q43*AU$69,0)+'(25) NTP Detailed Adjustments'!AV44+'(25) NTP Detailed Adjustments'!AV97","v":0},{"$f":"IF($Q43>0,$Q43*AV$69,0)+'(25) NTP Detailed Adjustments'!AW44+'(25) NTP Detailed Adjustments'!AW97","v":0},0,{"$f":"IF($R43>0,$R43*AX$69,0)+'(25) NTP Detailed Adjustments'!AY44+'(25) NTP Detailed Adjustments'!AY97","v":0},{"$f":"IF($R43>0,$R43*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ44+'(25) NTP Detailed Adjustments'!AZ97","v":0},{"$f":"IF($R43>0,$R43*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA44+'(25) NTP Detailed Adjustments'!BA97","v":0},0,{"$f":"IF($S43>0,$S43*BB$69,0)+'(25) NTP Detailed Adjustments'!BC44+'(25) NTP Detailed Adjustments'!BC97","v":0},{"$f":"IF($S43>0,$S43*BC$69,0)+'(25) NTP Detailed Adjustments'!BD44+'(25) NTP Detailed Adjustments'!BD97","v":0},{"$f":"IF($S43>0,$S43*BD$69,0)+'(25) NTP Detailed Adjustments'!BE44+'(25) NTP Detailed Adjustments'!BE97","v":0},0,{"$f":"IF($T43>0,$T43*BF$69,0)+'(25) NTP Detailed Adjustments'!BG44+'(25) NTP Detailed Adjustments'!BG97","v":0},{"$f":"IF($T43>0,$T43*BG$69,0)+'(25) NTP Detailed Adjustments'!BH44+'(25) NTP Detailed Adjustments'!BH97","v":0},{"$f":"IF($T43>0,$T43*BH$69,0)+'(25) NTP Detailed Adjustments'!BI44+'(25) NTP Detailed Adjustments'!BI97","v":0},0,{"$f":"IF($U43>0,$U43*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK44+'(25) NTP Detailed Adjustments'!BK97","v":0},{"$f":"IF($U43>0,$U43*BK$69,0)+'(25) NTP Detailed Adjustments'!BL44+'(25) NTP Detailed Adjustments'!BL97","v":0},{"$f":"IF($U43>0,$U43*BL$69,0)+'(25) NTP Detailed Adjustments'!BM44+'(25) NTP Detailed Adjustments'!BM97","v":0},0,{"$f":"IF($V43>0,$V43*BN$69,0)+'(25) NTP Detailed Adjustments'!BO44+'(25) NTP Detailed Adjustments'!BO97","v":0},{"$f":"IF($V43>0,$V43*BO$69,0)+'(25) NTP Detailed Adjustments'!BP44+'(25) NTP Detailed Adjustments'!BP97","v":0},{"$f":"IF($V43>0,$V43*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ44+'(25) NTP Detailed Adjustments'!BQ97","v":0},0,{"$f":"IF($W43>0,$W43*BR$69,0)+'(25) NTP Detailed Adjustments'!BS44+'(25) NTP Detailed Adjustments'!BS97","v":0},{"$f":"IF($W43>0,$W43*BS$69,0)+'(25) NTP Detailed Adjustments'!BT44+'(25) NTP Detailed Adjustments'!BT97","v":0},{"$f":"IF($W43>0,$W43*BT$69,0)+'(25) NTP Detailed Adjustments'!BU44+'(25) NTP Detailed Adjustments'!BU97","v":0},0,{"$f":"IF($X43>0,$X43*BV$69,0)+'(25) NTP Detailed Adjustments'!BW44+'(25) NTP Detailed Adjustments'!BW97","v":0},{"$f":"IF($X43>0,$X43*BW$69,0)+'(25) NTP Detailed Adjustments'!BX44+'(25) NTP Detailed Adjustments'!BX97","v":0},{"$f":"IF($X43>0,$X43*BX$69,0)+'(25) NTP Detailed Adjustments'!BY44+'(25) NTP Detailed Adjustments'!BY97","v":0},0,{"$f":"IF($Y43>0,$Y43*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA44+'(25) NTP Detailed Adjustments'!CA97","v":0},{"$f":"IF($Y43>0,$Y43*CA$69,0)+'(25) NTP Detailed Adjustments'!CB44+'(25) NTP Detailed Adjustments'!CB97","v":0},{"$f":"IF($Y43>0,$Y43*CB$69,0)+'(25) NTP Detailed Adjustments'!CC44+'(25) NTP Detailed Adjustments'!CC97","v":0},0,{"$f":"IF($Z43>0,$Z43*CD$69,0)+'(25) NTP Detailed Adjustments'!CE44+'(25) NTP Detailed Adjustments'!CE97","v":0},{"$f":"IF($Z43>0,$Z43*CE$69,0)+'(25) NTP Detailed Adjustments'!CF44+'(25) NTP Detailed Adjustments'!CF97","v":0},{"$f":"IF($Z43>0,$Z43*CF$69,0)+'(25) NTP Detailed Adjustments'!CG44+'(25) NTP Detailed Adjustments'!CG97","v":0},0,{"$f":"IF($AA43>0,$AA43*CH$69,0)+'(25) NTP Detailed Adjustments'!CI44+'(25) NTP Detailed Adjustments'!CI97","v":0},{"$f":"IF($AA43>0,$AA43*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ44+'(25) NTP Detailed Adjustments'!CJ97","v":0},{"$f":"IF($AA43>0,$AA43*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK44+'(25) NTP Detailed Adjustments'!CK97","v":0},0,{"$f":"IF($AB43>0,$AB43*CL$69,0)+'(25) NTP Detailed Adjustments'!CM44+'(25) NTP Detailed Adjustments'!CM97","v":0},{"$f":"IF($AB43>0,$AB43*CM$69,0)+'(25) NTP Detailed Adjustments'!CN44+'(25) NTP Detailed Adjustments'!CN97","v":0},{"$f":"IF($AB43>0,$AB43*CN$69,0)+'(25) NTP Detailed Adjustments'!CO44+'(25) NTP Detailed Adjustments'!CO97","v":0},0,{"$f":"IF($AC43>0,$AC43*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ44+'(25) NTP Detailed Adjustments'!CQ97","v":0},{"$f":"IF($AC43>0,$AC43*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR44+'(25) NTP Detailed Adjustments'!CR97","v":0},{"$f":"IF($AC43>0,$AC43*CR$69,0)+'(25) NTP Detailed Adjustments'!CS44+'(25) NTP Detailed Adjustments'!CS97","v":0},0]
["Professional and Special Services"]
["Pharmaceutical",{"$f":"IF($F44>0,$F44*B$69,0)+'(25) NTP Detailed Adjustments'!C46+'(25) NTP Detailed Adjustments'!C99","v":0},{"$f":"IF($F44>0,$F44*C$69,0)+'(25) NTP Detailed Adjustments'!D46+'(25) NTP Detailed Adjustments'!D99","v":0},{"$f":"IF($F44>0,$F44*D$69,0)+'(25) NTP Detailed Adjustments'!E46+'(25) NTP Detailed Adjustments'!E99","v":0},{"$f":"SUM(B102:D102)","v":0},{"$f":"IF($G44>0,$G44*F$69,0)+'(25) NTP Detailed Adjustments'!G46+'(25) NTP Detailed Adjustments'!G99","v":0},{"$f":"IF($G44>0,$G44*G$69,0)+'(25) NTP Detailed Adjustments'!H46+'(25) NTP Detailed Adjustments'!H99","v":0},{"$f":"IF($G44>0,$G44*H$69,0)+'(25) NTP Detailed Adjustments'!I46+'(25) NTP Detailed Adjustments'!I99","v":0},{"$f":"SUM(F102:H102)","v":0},{"$f":"IF($H44>0,$H44*J$69,0)+'(25) NTP Detailed Adjustments'!K46+'(25) NTP Detailed Adjustments'!K99","v":0},{"$f":"IF($H44>0,$H44*K$69,0)+'(25) NTP Detailed Adjustments'!L46+'(25) NTP Detailed Adjustments'!L99","v":0},{"$f":"IF($H44>0,$H44*L$69,0)+'(25) NTP Detailed Adjustments'!M46+'(25) NTP Detailed Adjustments'!M99","v":0},{"$f":"SUM(J102:L102)","v":0},{"$f":"IF($I44>0,$I44*N$69,0)+'(25) NTP Detailed Adjustments'!O46+'(25) NTP Detailed Adjustments'!O99","v":0},{"$f":"IF($I44>0,$I44*O$69,0)+'(25) NTP Detailed Adjustments'!P46+'(25) NTP Detailed Adjustments'!P99","v":0},{"$f":"IF($I44>0,$I44*P$69,0)+'(25) NTP Detailed Adjustments'!Q46+'(25) NTP Detailed Adjustments'!Q99","v":0},{"$f":"SUM(N102:P102)","v":0},{"$f":"IF($J45>0,$J45*R$69,0)+'(25) NTP Detailed Adjustments'!S46+'(25) NTP Detailed Adjustments'!S99","v":0},{"$f":"IF($J45>0,$J45*S$69,0)+'(25) NTP Detailed Adjustments'!T46+'(25) NTP Detailed Adjustments'!T99","v":0},{"$f":"IF($J45>0,$J45*T$69,0)+'(25) NTP Detailed Adjustments'!U46+'(25) NTP Detailed Adjustments'!U99","v":0},{"$f":"SUM(R102:T102)","v":0},{"$f":"IF($K45>0,$K45*V$69,0)+'(25) NTP Detailed Adjustments'!W46+'(25) NTP Detailed Adjustments'!W99","v":0},{"$f":"IF($K45>0,$K45*W$69,0)+'(25) NTP Detailed Adjustments'!X46+'(25) NTP Detailed Adjustments'!X99","v":0},{"$f":"IF($K45>0,$K45*X$69,0)+'(25) NTP Detailed Adjustments'!Y46+'(25) NTP Detailed Adjustments'!Y99","v":0},{"$f":"SUM(V102:X102)","v":0},{"$f":"IF($L45>0,$L45*Z$69,0)+'(25) NTP Detailed Adjustments'!AA46+'(25) NTP Detailed Adjustments'!AA99","v":0},{"$f":"IF($L45>0,$L45*AA$69,0)+'(25) NTP Detailed Adjustments'!AB46+'(25) NTP Detailed Adjustments'!AB99","v":0},{"$f":"IF($L45>0,$L45*AB$69,0)+'(25) NTP Detailed Adjustments'!AC46+'(25) NTP Detailed Adjustments'!AC99","v":0},{"$f":"SUM(Z102:AB102)","v":0},{"$f":"IF($M45>0,$M45*AD$69,0)+'(25) NTP Detailed Adjustments'!AE46+'(25) NTP Detailed Adjustments'!AE99","v":0},{"$f":"IF($M45>0,$M45*AE$69,0)+'(25) NTP Detailed Adjustments'!AF46+'(25) NTP Detailed Adjustments'!AF99","v":0},{"$f":"IF($M45>0,$M45*AF$69,0)+'(25) NTP Detailed Adjustments'!AG46+'(25) NTP Detailed Adjustments'!AG99","v":0},{"$f":"SUM(AD102:AF102)","v":0},{"$f":"IF($N45>0,$N45*AH$69,0)+'(25) NTP Detailed Adjustments'!AI46+'(25) NTP Detailed Adjustments'!AI99","v":0},{"$f":"IF($N45>0,$N45*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ46+'(25) NTP Detailed Adjustments'!AJ99","v":0},{"$f":"IF($N45>0,$N45*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK46+'(25) NTP Detailed Adjustments'!AK99","v":0},{"$f":"SUM(AH102:AJ102)","v":0},{"$f":"IF($O45>0,$O45*AL$69,0)+'(25) NTP Detailed Adjustments'!AM46+'(25) NTP Detailed Adjustments'!AM99","v":0},{"$f":"IF($O45>0,$O45*AM$69,0)+'(25) NTP Detailed Adjustments'!AN46+'(25) NTP Detailed Adjustments'!AN99","v":0},{"$f":"IF($O45>0,$O45*AN$69,0)+'(25) NTP Detailed Adjustments'!AO46+'(25) NTP Detailed Adjustments'!AO99","v":0},{"$f":"SUM(AL102:AN102)","v":0},{"$f":"IF($P45>0,$P45*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ46+'(25) NTP Detailed Adjustments'!AQ99","v":0},{"$f":"IF($P45>0,$P45*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR46+'(25) NTP Detailed Adjustments'!AR99","v":0},{"$f":"IF($P45>0,$P45*AR$69,0)+'(25) NTP Detailed Adjustments'!AS46+'(25) NTP Detailed Adjustments'!AS99","v":0},{"$f":"SUM(AP102:AR102)","v":0},{"$f":"IF($Q45>0,$Q45*AT$69,0)+'(25) NTP Detailed Adjustments'!AU46+'(25) NTP Detailed Adjustments'!AU99","v":0},{"$f":"IF($Q45>0,$Q45*AU$69,0)+'(25) NTP Detailed Adjustments'!AV46+'(25) NTP Detailed Adjustments'!AV99","v":0},{"$f":"IF($Q45>0,$Q45*AV$69,0)+'(25) NTP Detailed Adjustments'!AW46+'(25) NTP Detailed Adjustments'!AW99","v":0},{"$f":"SUM(AT102:AV102)","v":0},{"$f":"IF($R45>0,$R45*AX$69,0)+'(25) NTP Detailed Adjustments'!AY46+'(25) NTP Detailed Adjustments'!AY99","v":0},{"$f":"IF($R45>0,$R45*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ46+'(25) NTP Detailed Adjustments'!AZ99","v":0},{"$f":"IF($R45>0,$R45*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA46+'(25) NTP Detailed Adjustments'!BA99","v":0},{"$f":"SUM(AX102:AZ102)","v":0},{"$f":"IF($S45>0,$S45*BB$69,0)+'(25) NTP Detailed Adjustments'!BC46+'(25) NTP Detailed Adjustments'!BC99","v":0},{"$f":"IF($S45>0,$S45*BC$69,0)+'(25) NTP Detailed Adjustments'!BD46+'(25) NTP Detailed Adjustments'!BD99","v":0},{"$f":"IF($S45>0,$S45*BD$69,0)+'(25) NTP Detailed Adjustments'!BE46+'(25) NTP Detailed Adjustments'!BE99","v":0},{"$f":"SUM(BB102:BD102)","v":0},{"$f":"IF($T45>0,$T45*BF$69,0)+'(25) NTP Detailed Adjustments'!BG46+'(25) NTP Detailed Adjustments'!BG99","v":0},{"$f":"IF($T45>0,$T45*BG$69,0)+'(25) NTP Detailed Adjustments'!BH46+'(25) NTP Detailed Adjustments'!BH99","v":0},{"$f":"IF($T45>0,$T45*BH$69,0)+'(25) NTP Detailed Adjustments'!BI46+'(25) NTP Detailed Adjustments'!BI99","v":0},{"$f":"SUM(BF102:BH102)","v":0},{"$f":"IF($U45>0,$U45*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK46+'(25) NTP Detailed Adjustments'!BK99","v":0},{"$f":"IF($U45>0,$U45*BK$69,0)+'(25) NTP Detailed Adjustments'!BL46+'(25) NTP Detailed Adjustments'!BL99","v":0},{"$f":"IF($U45>0,$U45*BL$69,0)+'(25) NTP Detailed Adjustments'!BM46+'(25) NTP Detailed Adjustments'!BM99","v":0},{"$f":"SUM(BJ102:BL102)","v":0},{"$f":"IF($V45>0,$V45*BN$69,0)+'(25) NTP Detailed Adjustments'!BO46+'(25) NTP Detailed Adjustments'!BO99","v":0},{"$f":"IF($V45>0,$V45*BO$69,0)+'(25) NTP Detailed Adjustments'!BP46+'(25) NTP Detailed Adjustments'!BP99","v":0},{"$f":"IF($V45>0,$V45*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ46+'(25) NTP Detailed Adjustments'!BQ99","v":0},0,{"$f":"IF($W45>0,$W45*BR$69,0)+'(25) NTP Detailed Adjustments'!BS46+'(25) NTP Detailed Adjustments'!BS99","v":0},{"$f":"IF($W45>0,$W45*BS$69,0)+'(25) NTP Detailed Adjustments'!BT46+'(25) NTP Detailed Adjustments'!BT99","v":0},{"$f":"IF($W45>0,$W45*BT$69,0)+'(25) NTP Detailed Adjustments'!BU46+'(25) NTP Detailed Adjustments'!BU99","v":0},0,{"$f":"IF($X45>0,$X45*BV$69,0)+'(25) NTP Detailed Adjustments'!BW46+'(25) NTP Detailed Adjustments'!BW99","v":0},{"$f":"IF($X45>0,$X45*BW$69,0)+'(25) NTP Detailed Adjustments'!BX46+'(25) NTP Detailed Adjustments'!BX99","v":0},{"$f":"IF($X45>0,$X45*BX$69,0)+'(25) NTP Detailed Adjustments'!BY46+'(25) NTP Detailed Adjustments'!BY99","v":0},0,{"$f":"IF($Y45>0,$Y45*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA46+'(25) NTP Detailed Adjustments'!CA99","v":0},{"$f":"IF($Y45>0,$Y45*CA$69,0)+'(25) NTP Detailed Adjustments'!CB46+'(25) NTP Detailed Adjustments'!CB99","v":0},{"$f":"IF($Y45>0,$Y45*CB$69,0)+'(25) NTP Detailed Adjustments'!CC46+'(25) NTP Detailed Adjustments'!CC99","v":0},0,{"$f":"IF($Z45>0,$Z45*CD$69,0)+'(25) NTP Detailed Adjustments'!CE46+'(25) NTP Detailed Adjustments'!CE99","v":0},{"$f":"IF($Z45>0,$Z45*CE$69,0)+'(25) NTP Detailed Adjustments'!CF46+'(25) NTP Detailed Adjustments'!CF99","v":0},{"$f":"IF($Z45>0,$Z45*CF$69,0)+'(25) NTP Detailed Adjustments'!CG46+'(25) NTP Detailed Adjustments'!CG99","v":0},0,{"$f":"IF($AA45>0,$AA45*CH$69,0)+'(25) NTP Detailed Adjustments'!CI46+'(25) NTP Detailed Adjustments'!CI99","v":0},{"$f":"IF($AA45>0,$AA45*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ46+'(25) NTP Detailed Adjustments'!CJ99","v":0},{"$f":"IF($AA45>0,$AA45*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK46+'(25) NTP Detailed Adjustments'!CK99","v":0},0,{"$f":"IF($AB45>0,$AB45*CL$69,0)+'(25) NTP Detailed Adjustments'!CM46+'(25) NTP Detailed Adjustments'!CM99","v":0},{"$f":"IF($AB45>0,$AB45*CM$69,0)+'(25) NTP Detailed Adjustments'!CN46+'(25) NTP Detailed Adjustments'!CN99","v":0},{"$f":"IF($AB45>0,$AB45*CN$69,0)+'(25) NTP Detailed Adjustments'!CO46+'(25) NTP Detailed Adjustments'!CO99","v":0},0,{"$f":"IF($AC45>0,$AC45*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ46+'(25) NTP Detailed Adjustments'!CQ99","v":0},{"$f":"IF($AC45>0,$AC45*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR46+'(25) NTP Detailed Adjustments'!CR99","v":0},{"$f":"IF($AC45>0,$AC45*CR$69,0)+'(25) NTP Detailed Adjustments'!CS46+'(25) NTP Detailed Adjustments'!CS99","v":0},0]
["Dosing - Methadone (NTP Only)",{"$f":"IF($F45>0,$F45*B$69,0)+'(25) NTP Detailed Adjustments'!C47+'(25) NTP Detailed Adjustments'!C100","v":0},{"$f":"IF($F45>0,$F45*C$69,0)+'(25) NTP Detailed Adjustments'!D47+'(25) NTP Detailed Adjustments'!D100","v":0},{"$f":"IF($F45>0,$F45*D$69,0)+'(25) NTP Detailed Adjustments'!E47+'(25) NTP Detailed Adjustments'!E100","v":0},{"$f":"SUM(B103:D103)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($R46>0,$R46*AX$69,0)+'(25) NTP Detailed Adjustments'!AY47+'(25) NTP Detailed Adjustments'!AY100","v":0},{"$f":"IF($R46>0,$R46*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ47+'(25) NTP Detailed Adjustments'!AZ100","v":0},{"$f":"IF($R46>0,$R46*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA47+'(25) NTP Detailed Adjustments'!BA100","v":0},{"$f":"SUM(AX103:AZ103)","v":0}]
["Dosing - Buprenorphine (NTP Only)",null,null,null,null,{"$f":"IF($G46>0,$G46*F$69,0)+'(25) NTP Detailed Adjustments'!G48+'(25) NTP Detailed Adjustments'!G101","v":0},{"$f":"IF($G46>0,$G46*G$69,0)+'(25) NTP Detailed Adjustments'!H48+'(25) NTP Detailed Adjustments'!H101","v":0},{"$f":"IF($G46>0,$G46*H$69,0)+'(25) NTP Detailed Adjustments'!I48+'(25) NTP Detailed Adjustments'!I101","v":0},{"$f":"SUM(F104:H104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S47>0,$S47*BB$69,0)+'(25) NTP Detailed Adjustments'!BC48+'(25) NTP Detailed Adjustments'!BC101","v":0},{"$f":"IF($S47>0,$S47*BC$69,0)+'(25) NTP Detailed Adjustments'!BD48+'(25) NTP Detailed Adjustments'!BD101","v":0},{"$f":"IF($S47>0,$S47*BD$69,0)+'(25) NTP Detailed Adjustments'!BE48+'(25) NTP Detailed Adjustments'!BE101","v":0},{"$f":"SUM(BB104:BD104)","v":0}]
["Dosing - Disulfiram (NTP Only)",null,null,null,null,null,null,null,null,{"$f":"IF($H47>0,$H47*J$69,0)+'(25) NTP Detailed Adjustments'!K49+'(25) NTP Detailed Adjustments'!K102","v":0},{"$f":"IF($H47>0,$H47*K$69,0)+'(25) NTP Detailed Adjustments'!L49+'(25) NTP Detailed Adjustments'!L102","v":0},{"$f":"IF($H47>0,$H47*L$69,0)+'(25) NTP Detailed Adjustments'!M49+'(25) NTP Detailed Adjustments'!M102","v":0},{"$f":"SUM(J105:L105)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T48>0,$T48*BF$69,0)+'(25) NTP Detailed Adjustments'!BG49+'(25) NTP Detailed Adjustments'!BG102","v":0},{"$f":"IF($T48>0,$T48*BG$69,0)+'(25) NTP Detailed Adjustments'!BH49+'(25) NTP Detailed Adjustments'!BH102","v":0},{"$f":"IF($T48>0,$T48*BH$69,0)+'(25) NTP Detailed Adjustments'!BI49+'(25) NTP Detailed Adjustments'!BI102","v":0},{"$f":"SUM(BF105:BH105)","v":0}]
["Dosing - Naloxone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I48>0,$I48*N$69,0)+'(25) NTP Detailed Adjustments'!O50+'(25) NTP Detailed Adjustments'!O103","v":0},{"$f":"IF($I48>0,$I48*O$69,0)+'(25) NTP Detailed Adjustments'!P50+'(25) NTP Detailed Adjustments'!P103","v":0},{"$f":"IF($I48>0,$I48*P$69,0)+'(25) NTP Detailed Adjustments'!Q50+'(25) NTP Detailed Adjustments'!Q103","v":0},{"$f":"SUM(N106:P106)","v":0}]
["Physician Consultation",{"$f":"IF($F49>0,$F49*B$69,0)+'(25) NTP Detailed Adjustments'!C51+'(25) NTP Detailed Adjustments'!C104","v":0},{"$f":"IF($F49>0,$F49*C$69,0)+'(25) NTP Detailed Adjustments'!D51+'(25) NTP Detailed Adjustments'!D104","v":0},{"$f":"IF($F49>0,$F49*D$69,0)+'(25) NTP Detailed Adjustments'!E51+'(25) NTP Detailed Adjustments'!E104","v":0},{"$f":"SUM(B107:D107)","v":0},{"$f":"IF($G49>0,$G49*F$69,0)+'(25) NTP Detailed Adjustments'!G51+'(25) NTP Detailed Adjustments'!G104","v":0},{"$f":"IF($G49>0,$G49*G$69,0)+'(25) NTP Detailed Adjustments'!H51+'(25) NTP Detailed Adjustments'!H104","v":0},{"$f":"IF($G49>0,$G49*H$69,0)+'(25) NTP Detailed Adjustments'!I51+'(25) NTP Detailed Adjustments'!I104","v":0},{"$f":"SUM(F107:H107)","v":0},{"$f":"IF($H49>0,$H49*J$69,0)+'(25) NTP Detailed Adjustments'!K51+'(25) NTP Detailed Adjustments'!K104","v":0},{"$f":"IF($H49>0,$H49*K$69,0)+'(25) NTP Detailed Adjustments'!L51+'(25) NTP Detailed Adjustments'!L104","v":0},{"$f":"IF($H49>0,$H49*L$69,0)+'(25) NTP Detailed Adjustments'!M51+'(25) NTP Detailed Adjustments'!M104","v":0},{"$f":"SUM(J107:L107)","v":0},{"$f":"IF($I49>0,$I49*N$69,0)+'(25) NTP Detailed Adjustments'!O51+'(25) NTP Detailed Adjustments'!O104","v":0},{"$f":"IF($I49>0,$I49*O$69,0)+'(25) NTP Detailed Adjustments'!P51+'(25) NTP Detailed Adjustments'!P104","v":0},{"$f":"IF($I49>0,$I49*P$69,0)+'(25) NTP Detailed Adjustments'!Q51+'(25) NTP Detailed Adjustments'!Q104","v":0},{"$f":"SUM(N107:P107)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($R50>0,$R50*AX$69,0)+'(25) NTP Detailed Adjustments'!AY51+'(25) NTP Detailed Adjustments'!AY104","v":0},{"$f":"IF($R50>0,$R50*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ51+'(25) NTP Detailed Adjustments'!AZ104","v":0},{"$f":"IF($R50>0,$R50*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA51+'(25) NTP Detailed Adjustments'!BA104","v":0},{"$f":"SUM(AX107:AZ107)","v":0},{"$f":"IF($S50>0,$S50*BB$69,0)+'(25) NTP Detailed Adjustments'!BC51+'(25) NTP Detailed Adjustments'!BC104","v":0},{"$f":"IF($S50>0,$S50*BC$69,0)+'(25) NTP Detailed Adjustments'!BD51+'(25) NTP Detailed Adjustments'!BD104","v":0},{"$f":"IF($S50>0,$S50*BD$69,0)+'(25) NTP Detailed Adjustments'!BE51+'(25) NTP Detailed Adjustments'!BE104","v":0},{"$f":"SUM(BB107:BD107)","v":0},{"$f":"IF($T50>0,$T50*BF$69,0)+'(25) NTP Detailed Adjustments'!BG51+'(25) NTP Detailed Adjustments'!BG104","v":0},{"$f":"IF($T50>0,$T50*BG$69,0)+'(25) NTP Detailed Adjustments'!BH51+'(25) NTP Detailed Adjustments'!BH104","v":0},{"$f":"IF($T50>0,$T50*BH$69,0)+'(25) NTP Detailed Adjustments'!BI51+'(25) NTP Detailed Adjustments'!BI104","v":0},{"$f":"SUM(BF107:BH107)","v":0},{"$f":"IF($U50>0,$U50*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK51+'(25) NTP Detailed Adjustments'!BK104","v":0},{"$f":"IF($U50>0,$U50*BK$69,0)+'(25) NTP Detailed Adjustments'!BL51+'(25) NTP Detailed Adjustments'!BL104","v":0},{"$f":"IF($U50>0,$U50*BL$69,0)+'(25) NTP Detailed Adjustments'!BM51+'(25) NTP Detailed Adjustments'!BM104","v":0},{"$f":"SUM(BJ107:BL107)","v":0},{"$f":"IF($V50>0,$V50*BN$69,0)+'(25) NTP Detailed Adjustments'!BO51+'(25) NTP Detailed Adjustments'!BO104","v":0},{"$f":"IF($V50>0,$V50*BO$69,0)+'(25) NTP Detailed Adjustments'!BP51+'(25) NTP Detailed Adjustments'!BP104","v":0},{"$f":"IF($V50>0,$V50*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ51+'(25) NTP Detailed Adjustments'!BQ104","v":0},{"$f":"SUM(BN107:BP107)","v":0},{"$f":"IF($W50>0,$W50*BR$69,0)+'(25) NTP Detailed Adjustments'!BS51+'(25) NTP Detailed Adjustments'!BS104","v":0},{"$f":"IF($W50>0,$W50*BS$69,0)+'(25) NTP Detailed Adjustments'!BT51+'(25) NTP Detailed Adjustments'!BT104","v":0},{"$f":"IF($W50>0,$W50*BT$69,0)+'(25) NTP Detailed Adjustments'!BU51+'(25) NTP Detailed Adjustments'!BU104","v":0},{"$f":"SUM(BR107:BT107)","v":0},{"$f":"IF($X50>0,$X50*BV$69,0)+'(25) NTP Detailed Adjustments'!BW51+'(25) NTP Detailed Adjustments'!BW104","v":0},{"$f":"IF($X50>0,$X50*BW$69,0)+'(25) NTP Detailed Adjustments'!BX51+'(25) NTP Detailed Adjustments'!BX104","v":0},{"$f":"IF($X50>0,$X50*BX$69,0)+'(25) NTP Detailed Adjustments'!BY51+'(25) NTP Detailed Adjustments'!BY104","v":0},{"$f":"SUM(BV107:BX107)","v":0},{"$f":"IF($Y50>0,$Y50*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA51+'(25) NTP Detailed Adjustments'!CA104","v":0},{"$f":"IF($Y50>0,$Y50*CA$69,0)+'(25) NTP Detailed Adjustments'!CB51+'(25) NTP Detailed Adjustments'!CB104","v":0},{"$f":"IF($Y50>0,$Y50*CB$69,0)+'(25) NTP Detailed Adjustments'!CC51+'(25) NTP Detailed Adjustments'!CC104","v":0},{"$f":"SUM(BZ107:CB107)","v":0},{"$f":"IF($Z50>0,$Z50*CD$69,0)+'(25) NTP Detailed Adjustments'!CE51+'(25) NTP Detailed Adjustments'!CE104","v":0},{"$f":"IF($Z50>0,$Z50*CE$69,0)+'(25) NTP Detailed Adjustments'!CF51+'(25) NTP Detailed Adjustments'!CF104","v":0},{"$f":"IF($Z50>0,$Z50*CF$69,0)+'(25) NTP Detailed Adjustments'!CG51+'(25) NTP Detailed Adjustments'!CG104","v":0},{"$f":"SUM(CD107:CF107)","v":0},{"$f":"IF($AA50>0,$AA50*CH$69,0)+'(25) NTP Detailed Adjustments'!CI51+'(25) NTP Detailed Adjustments'!CI104","v":0},{"$f":"IF($AA50>0,$AA50*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ51+'(25) NTP Detailed Adjustments'!CJ104","v":0},{"$f":"IF($AA50>0,$AA50*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK51+'(25) NTP Detailed Adjustments'!CK104","v":0},{"$f":"SUM(CH107:CJ107)","v":0},{"$f":"IF($AB50>0,$AB50*CL$69,0)+'(25) NTP Detailed Adjustments'!CM51+'(25) NTP Detailed Adjustments'!CM104","v":0},{"$f":"IF($AB50>0,$AB50*CM$69,0)+'(25) NTP Detailed Adjustments'!CN51+'(25) NTP Detailed Adjustments'!CN104","v":0},{"$f":"IF($AB50>0,$AB50*CN$69,0)+'(25) NTP Detailed Adjustments'!CO51+'(25) NTP Detailed Adjustments'!CO104","v":0},{"$f":"SUM(CL107:CN107)","v":0},{"$f":"IF($AC50>0,$AC50*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ51+'(25) NTP Detailed Adjustments'!CQ104","v":0},{"$f":"IF($AC50>0,$AC50*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR51+'(25) NTP Detailed Adjustments'!CR104","v":0},{"$f":"IF($AC50>0,$AC50*CR$69,0)+'(25) NTP Detailed Adjustments'!CS51+'(25) NTP Detailed Adjustments'!CS104","v":0},0]
["Professional and Special Services",{"$f":"IF($F50>0,$F50*B$69,0)+'(25) NTP Detailed Adjustments'!C52+'(25) NTP Detailed Adjustments'!C105","v":0},{"$f":"IF($F50>0,$F50*C$69,0)+'(25) NTP Detailed Adjustments'!D52+'(25) NTP Detailed Adjustments'!D105","v":0},{"$f":"IF($F50>0,$F50*D$69,0)+'(25) NTP Detailed Adjustments'!E52+'(25) NTP Detailed Adjustments'!E105","v":0},{"$f":"SUM(B108:D108)","v":0},{"$f":"IF($G50>0,$G50*F$69,0)+'(25) NTP Detailed Adjustments'!G52+'(25) NTP Detailed Adjustments'!G105","v":0},{"$f":"IF($G50>0,$G50*G$69,0)+'(25) NTP Detailed Adjustments'!H52+'(25) NTP Detailed Adjustments'!H105","v":0},{"$f":"IF($G50>0,$G50*H$69,0)+'(25) NTP Detailed Adjustments'!I52+'(25) NTP Detailed Adjustments'!I105","v":0},{"$f":"SUM(F108:H108)","v":0},{"$f":"IF($H50>0,$H50*J$69,0)+'(25) NTP Detailed Adjustments'!K52+'(25) NTP Detailed Adjustments'!K105","v":0},{"$f":"IF($H50>0,$H50*K$69,0)+'(25) NTP Detailed Adjustments'!L52+'(25) NTP Detailed Adjustments'!L105","v":0},{"$f":"IF($H50>0,$H50*L$69,0)+'(25) NTP Detailed Adjustments'!M52+'(25) NTP Detailed Adjustments'!M105","v":0},{"$f":"SUM(J108:L108)","v":0},{"$f":"IF($I50>0,$I50*N$69,0)+'(25) NTP Detailed Adjustments'!O52+'(25) NTP Detailed Adjustments'!O105","v":0},{"$f":"IF($I50>0,$I50*O$69,0)+'(25) NTP Detailed Adjustments'!P52+'(25) NTP Detailed Adjustments'!P105","v":0},{"$f":"IF($I50>0,$I50*P$69,0)+'(25) NTP Detailed Adjustments'!Q52+'(25) NTP Detailed Adjustments'!Q105","v":0},{"$f":"SUM(N108:P108)","v":0},{"$f":"IF($J51>0,$J51*R$69,0)+'(25) NTP Detailed Adjustments'!S52+'(25) NTP Detailed Adjustments'!S105","v":0},{"$f":"IF($J51>0,$J51*S$69,0)+'(25) NTP Detailed Adjustments'!T52+'(25) NTP Detailed Adjustments'!T105","v":0},{"$f":"IF($J51>0,$J51*T$69,0)+'(25) NTP Detailed Adjustments'!U52+'(25) NTP Detailed Adjustments'!U105","v":0},{"$f":"SUM(R108:T108)","v":0},{"$f":"IF($K51>0,$K51*V$69,0)+'(25) NTP Detailed Adjustments'!W52+'(25) NTP Detailed Adjustments'!W105","v":0},{"$f":"IF($K51>0,$K51*W$69,0)+'(25) NTP Detailed Adjustments'!X52+'(25) NTP Detailed Adjustments'!X105","v":0},{"$f":"IF($K51>0,$K51*X$69,0)+'(25) NTP Detailed Adjustments'!Y52+'(25) NTP Detailed Adjustments'!Y105","v":0},{"$f":"SUM(V108:X108)","v":0},{"$f":"IF($L51>0,$L51*Z$69,0)+'(25) NTP Detailed Adjustments'!AA52+'(25) NTP Detailed Adjustments'!AA105","v":0},{"$f":"IF($L51>0,$L51*AA$69,0)+'(25) NTP Detailed Adjustments'!AB52+'(25) NTP Detailed Adjustments'!AB105","v":0},{"$f":"IF($L51>0,$L51*AB$69,0)+'(25) NTP Detailed Adjustments'!AC52+'(25) NTP Detailed Adjustments'!AC105","v":0},{"$f":"SUM(Z108:AB108)","v":0},{"$f":"IF($M51>0,$M51*AD$69,0)+'(25) NTP Detailed Adjustments'!AE52+'(25) NTP Detailed Adjustments'!AE105","v":0},{"$f":"IF($M51>0,$M51*AE$69,0)+'(25) NTP Detailed Adjustments'!AF52+'(25) NTP Detailed Adjustments'!AF105","v":0},{"$f":"IF($M51>0,$M51*AF$69,0)+'(25) NTP Detailed Adjustments'!AG52+'(25) NTP Detailed Adjustments'!AG105","v":0},{"$f":"SUM(AD108:AF108)","v":0},{"$f":"IF($N51>0,$N51*AH$69,0)+'(25) NTP Detailed Adjustments'!AI52+'(25) NTP Detailed Adjustments'!AI105","v":0},{"$f":"IF($N51>0,$N51*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ52+'(25) NTP Detailed Adjustments'!AJ105","v":0},{"$f":"IF($N51>0,$N51*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK52+'(25) NTP Detailed Adjustments'!AK105","v":0},{"$f":"SUM(AH108:AJ108)","v":0},{"$f":"IF($O51>0,$O51*AL$69,0)+'(25) NTP Detailed Adjustments'!AM52+'(25) NTP Detailed Adjustments'!AM105","v":0},{"$f":"IF($O51>0,$O51*AM$69,0)+'(25) NTP Detailed Adjustments'!AN52+'(25) NTP Detailed Adjustments'!AN105","v":0},{"$f":"IF($O51>0,$O51*AN$69,0)+'(25) NTP Detailed Adjustments'!AO52+'(25) NTP Detailed Adjustments'!AO105","v":0},{"$f":"SUM(AL108:AN108)","v":0},{"$f":"IF($P51>0,$P51*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ52+'(25) NTP Detailed Adjustments'!AQ105","v":0},{"$f":"IF($P51>0,$P51*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR52+'(25) NTP Detailed Adjustments'!AR105","v":0},{"$f":"IF($P51>0,$P51*AR$69,0)+'(25) NTP Detailed Adjustments'!AS52+'(25) NTP Detailed Adjustments'!AS105","v":0},{"$f":"SUM(AP108:AR108)","v":0},{"$f":"IF($Q51>0,$Q51*AT$69,0)+'(25) NTP Detailed Adjustments'!AU52+'(25) NTP Detailed Adjustments'!AU105","v":0},{"$f":"IF($Q51>0,$Q51*AU$69,0)+'(25) NTP Detailed Adjustments'!AV52+'(25) NTP Detailed Adjustments'!AV105","v":0},{"$f":"IF($Q51>0,$Q51*AV$69,0)+'(25) NTP Detailed Adjustments'!AW52+'(25) NTP Detailed Adjustments'!AW105","v":0},{"$f":"SUM(AT108:AV108)","v":0},{"$f":"IF($R51>0,$R51*AX$69,0)+'(25) NTP Detailed Adjustments'!AY52+'(25) NTP Detailed Adjustments'!AY105","v":0},{"$f":"IF($R51>0,$R51*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ52+'(25) NTP Detailed Adjustments'!AZ105","v":0},{"$f":"IF($R51>0,$R51*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA52+'(25) NTP Detailed Adjustments'!BA105","v":0},{"$f":"SUM(AX108:AZ108)","v":0},{"$f":"IF($S51>0,$S51*BB$69,0)+'(25) NTP Detailed Adjustments'!BC52+'(25) NTP Detailed Adjustments'!BC105","v":0},{"$f":"IF($S51>0,$S51*BC$69,0)+'(25) NTP Detailed Adjustments'!BD52+'(25) NTP Detailed Adjustments'!BD105","v":0},{"$f":"IF($S51>0,$S51*BD$69,0)+'(25) NTP Detailed Adjustments'!BE52+'(25) NTP Detailed Adjustments'!BE105","v":0},{"$f":"SUM(BB108:BD108)","v":0},{"$f":"IF($T51>0,$T51*BF$69,0)+'(25) NTP Detailed Adjustments'!BG52+'(25) NTP Detailed Adjustments'!BG105","v":0},{"$f":"IF($T51>0,$T51*BG$69,0)+'(25) NTP Detailed Adjustments'!BH52+'(25) NTP Detailed Adjustments'!BH105","v":0},{"$f":"IF($T51>0,$T51*BH$69,0)+'(25) NTP Detailed Adjustments'!BI52+'(25) NTP Detailed Adjustments'!BI105","v":0},{"$f":"SUM(BF108:BH108)","v":0},{"$f":"IF($U51>0,$U51*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK52+'(25) NTP Detailed Adjustments'!BK105","v":0},{"$f":"IF($U51>0,$U51*BK$69,0)+'(25) NTP Detailed Adjustments'!BL52+'(25) NTP Detailed Adjustments'!BL105","v":0},{"$f":"IF($U51>0,$U51*BL$69,0)+'(25) NTP Detailed Adjustments'!BM52+'(25) NTP Detailed Adjustments'!BM105","v":0},{"$f":"SUM(BJ108:BL108)","v":0},{"$f":"IF($V51>0,$V51*BN$69,0)+'(25) NTP Detailed Adjustments'!BO52+'(25) NTP Detailed Adjustments'!BO105","v":0},{"$f":"IF($V51>0,$V51*BO$69,0)+'(25) NTP Detailed Adjustments'!BP52+'(25) NTP Detailed Adjustments'!BP105","v":0},{"$f":"IF($V51>0,$V51*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ52+'(25) NTP Detailed Adjustments'!BQ105","v":0},0,{"$f":"IF($W51>0,$W51*BR$69,0)+'(25) NTP Detailed Adjustments'!BS52+'(25) NTP Detailed Adjustments'!BS105","v":0},{"$f":"IF($W51>0,$W51*BS$69,0)+'(25) NTP Detailed Adjustments'!BT52+'(25) NTP Detailed Adjustments'!BT105","v":0},{"$f":"IF($W51>0,$W51*BT$69,0)+'(25) NTP Detailed Adjustments'!BU52+'(25) NTP Detailed Adjustments'!BU105","v":0},0,{"$f":"IF($X51>0,$X51*BV$69,0)+'(25) NTP Detailed Adjustments'!BW52+'(25) NTP Detailed Adjustments'!BW105","v":0},{"$f":"IF($X51>0,$X51*BW$69,0)+'(25) NTP Detailed Adjustments'!BX52+'(25) NTP Detailed Adjustments'!BX105","v":0},{"$f":"IF($X51>0,$X51*BX$69,0)+'(25) NTP Detailed Adjustments'!BY52+'(25) NTP Detailed Adjustments'!BY105","v":0},0,{"$f":"IF($Y51>0,$Y51*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA52+'(25) NTP Detailed Adjustments'!CA105","v":0},{"$f":"IF($Y51>0,$Y51*CA$69,0)+'(25) NTP Detailed Adjustments'!CB52+'(25) NTP Detailed Adjustments'!CB105","v":0},{"$f":"IF($Y51>0,$Y51*CB$69,0)+'(25) NTP Detailed Adjustments'!CC52+'(25) NTP Detailed Adjustments'!CC105","v":0},0,{"$f":"IF($Z51>0,$Z51*CD$69,0)+'(25) NTP Detailed Adjustments'!CE52+'(25) NTP Detailed Adjustments'!CE105","v":0},{"$f":"IF($Z51>0,$Z51*CE$69,0)+'(25) NTP Detailed Adjustments'!CF52+'(25) NTP Detailed Adjustments'!CF105","v":0},{"$f":"IF($Z51>0,$Z51*CF$69,0)+'(25) NTP Detailed Adjustments'!CG52+'(25) NTP Detailed Adjustments'!CG105","v":0},0,{"$f":"IF($AA51>0,$AA51*CH$69,0)+'(25) NTP Detailed Adjustments'!CI52+'(25) NTP Detailed Adjustments'!CI105","v":0},{"$f":"IF($AA51>0,$AA51*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ52+'(25) NTP Detailed Adjustments'!CJ105","v":0},{"$f":"IF($AA51>0,$AA51*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK52+'(25) NTP Detailed Adjustments'!CK105","v":0},0,{"$f":"IF($AB51>0,$AB51*CL$69,0)+'(25) NTP Detailed Adjustments'!CM52+'(25) NTP Detailed Adjustments'!CM105","v":0},{"$f":"IF($AB51>0,$AB51*CM$69,0)+'(25) NTP Detailed Adjustments'!CN52+'(25) NTP Detailed Adjustments'!CN105","v":0},{"$f":"IF($AB51>0,$AB51*CN$69,0)+'(25) NTP Detailed Adjustments'!CO52+'(25) NTP Detailed Adjustments'!CO105","v":0},0,{"$f":"IF($AC51>0,$AC51*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ52+'(25) NTP Detailed Adjustments'!CQ105","v":0},{"$f":"IF($AC51>0,$AC51*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR52+'(25) NTP Detailed Adjustments'!CR105","v":0},{"$f":"IF($AC51>0,$AC51*CR$69,0)+'(25) NTP Detailed Adjustments'!CS52+'(25) NTP Detailed Adjustments'!CS105","v":0},0]
["Transportation"]
["Transportation",{"$f":"IF($F52>0,$F52*B$69,0)+'(25) NTP Detailed Adjustments'!C54+'(25) NTP Detailed Adjustments'!C107","v":0},{"$f":"IF($F52>0,$F52*C$69,0)+'(25) NTP Detailed Adjustments'!D54+'(25) NTP Detailed Adjustments'!D107","v":0},{"$f":"IF($F52>0,$F52*D$69,0)+'(25) NTP Detailed Adjustments'!E54+'(25) NTP Detailed Adjustments'!E107","v":0},{"$f":"SUM(B110:D110)","v":0},{"$f":"IF($G52>0,$G52*F$69,0)+'(25) NTP Detailed Adjustments'!G54+'(25) NTP Detailed Adjustments'!G107","v":0},{"$f":"IF($G52>0,$G52*G$69,0)+'(25) NTP Detailed Adjustments'!H54+'(25) NTP Detailed Adjustments'!H107","v":0},{"$f":"IF($G52>0,$G52*H$69,0)+'(25) NTP Detailed Adjustments'!I54+'(25) NTP Detailed Adjustments'!I107","v":0},{"$f":"SUM(F110:H110)","v":0},{"$f":"IF($H52>0,$H52*J$69,0)+'(25) NTP Detailed Adjustments'!K54+'(25) NTP Detailed Adjustments'!K107","v":0},{"$f":"IF($H52>0,$H52*K$69,0)+'(25) NTP Detailed Adjustments'!L54+'(25) NTP Detailed Adjustments'!L107","v":0},{"$f":"IF($H52>0,$H52*L$69,0)+'(25) NTP Detailed Adjustments'!M54+'(25) NTP Detailed Adjustments'!M107","v":0},{"$f":"SUM(J110:L110)","v":0},{"$f":"IF($I52>0,$I52*N$69,0)+'(25) NTP Detailed Adjustments'!O54+'(25) NTP Detailed Adjustments'!O107","v":0},{"$f":"IF($I52>0,$I52*O$69,0)+'(25) NTP Detailed Adjustments'!P54+'(25) NTP Detailed Adjustments'!P107","v":0},{"$f":"IF($I52>0,$I52*P$69,0)+'(25) NTP Detailed Adjustments'!Q54+'(25) NTP Detailed Adjustments'!Q107","v":0},{"$f":"SUM(N110:P110)","v":0},{"$f":"IF($J53>0,$J53*R$69,0)+'(25) NTP Detailed Adjustments'!S54+'(25) NTP Detailed Adjustments'!S107","v":0},{"$f":"IF($J53>0,$J53*S$69,0)+'(25) NTP Detailed Adjustments'!T54+'(25) NTP Detailed Adjustments'!T107","v":0},{"$f":"IF($J53>0,$J53*T$69,0)+'(25) NTP Detailed Adjustments'!U54+'(25) NTP Detailed Adjustments'!U107","v":0},{"$f":"SUM(R110:T110)","v":0},{"$f":"IF($K53>0,$K53*V$69,0)+'(25) NTP Detailed Adjustments'!W54+'(25) NTP Detailed Adjustments'!W107","v":0},{"$f":"IF($K53>0,$K53*W$69,0)+'(25) NTP Detailed Adjustments'!X54+'(25) NTP Detailed Adjustments'!X107","v":0},{"$f":"IF($K53>0,$K53*X$69,0)+'(25) NTP Detailed Adjustments'!Y54+'(25) NTP Detailed Adjustments'!Y107","v":0},{"$f":"SUM(V110:X110)","v":0},{"$f":"IF($L53>0,$L53*Z$69,0)+'(25) NTP Detailed Adjustments'!AA54+'(25) NTP Detailed Adjustments'!AA107","v":0},{"$f":"IF($L53>0,$L53*AA$69,0)+'(25) NTP Detailed Adjustments'!AB54+'(25) NTP Detailed Adjustments'!AB107","v":0},{"$f":"IF($L53>0,$L53*AB$69,0)+'(25) NTP Detailed Adjustments'!AC54+'(25) NTP Detailed Adjustments'!AC107","v":0},{"$f":"SUM(Z110:AB110)","v":0},{"$f":"IF($M53>0,$M53*AD$69,0)+'(25) NTP Detailed Adjustments'!AE54+'(25) NTP Detailed Adjustments'!AE107","v":0},{"$f":"IF($M53>0,$M53*AE$69,0)+'(25) NTP Detailed Adjustments'!AF54+'(25) NTP Detailed Adjustments'!AF107","v":0},{"$f":"IF($M53>0,$M53*AF$69,0)+'(25) NTP Detailed Adjustments'!AG54+'(25) NTP Detailed Adjustments'!AG107","v":0},{"$f":"SUM(AD110:AF110)","v":0},{"$f":"IF($N53>0,$N53*AH$69,0)+'(25) NTP Detailed Adjustments'!AI54+'(25) NTP Detailed Adjustments'!AI107","v":0},{"$f":"IF($N53>0,$N53*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ54+'(25) NTP Detailed Adjustments'!AJ107","v":0},{"$f":"IF($N53>0,$N53*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK54+'(25) NTP Detailed Adjustments'!AK107","v":0},{"$f":"SUM(AH110:AJ110)","v":0},{"$f":"IF($O53>0,$O53*AL$69,0)+'(25) NTP Detailed Adjustments'!AM54+'(25) NTP Detailed Adjustments'!AM107","v":0},{"$f":"IF($O53>0,$O53*AM$69,0)+'(25) NTP Detailed Adjustments'!AN54+'(25) NTP Detailed Adjustments'!AN107","v":0},{"$f":"IF($O53>0,$O53*AN$69,0)+'(25) NTP Detailed Adjustments'!AO54+'(25) NTP Detailed Adjustments'!AO107","v":0},{"$f":"SUM(AL110:AN110)","v":0},{"$f":"IF($P53>0,$P53*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ54+'(25) NTP Detailed Adjustments'!AQ107","v":0},{"$f":"IF($P53>0,$P53*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR54+'(25) NTP Detailed Adjustments'!AR107","v":0},{"$f":"IF($P53>0,$P53*AR$69,0)+'(25) NTP Detailed Adjustments'!AS54+'(25) NTP Detailed Adjustments'!AS107","v":0},{"$f":"SUM(AP110:AR110)","v":0},{"$f":"IF($Q53>0,$Q53*AT$69,0)+'(25) NTP Detailed Adjustments'!AU54+'(25) NTP Detailed Adjustments'!AU107","v":0},{"$f":"IF($Q53>0,$Q53*AU$69,0)+'(25) NTP Detailed Adjustments'!AV54+'(25) NTP Detailed Adjustments'!AV107","v":0},{"$f":"IF($Q53>0,$Q53*AV$69,0)+'(25) NTP Detailed Adjustments'!AW54+'(25) NTP Detailed Adjustments'!AW107","v":0},{"$f":"SUM(AT110:AV110)","v":0},{"$f":"IF($R53>0,$R53*AX$69,0)+'(25) NTP Detailed Adjustments'!AY54+'(25) NTP Detailed Adjustments'!AY107","v":0},{"$f":"IF($R53>0,$R53*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ54+'(25) NTP Detailed Adjustments'!AZ107","v":0},{"$f":"IF($R53>0,$R53*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA54+'(25) NTP Detailed Adjustments'!BA107","v":0},{"$f":"SUM(AX110:AZ110)","v":0},{"$f":"IF($S53>0,$S53*BB$69,0)+'(25) NTP Detailed Adjustments'!BC54+'(25) NTP Detailed Adjustments'!BC107","v":0},{"$f":"IF($S53>0,$S53*BC$69,0)+'(25) NTP Detailed Adjustments'!BD54+'(25) NTP Detailed Adjustments'!BD107","v":0},{"$f":"IF($S53>0,$S53*BD$69,0)+'(25) NTP Detailed Adjustments'!BE54+'(25) NTP Detailed Adjustments'!BE107","v":0},{"$f":"SUM(BB110:BD110)","v":0},{"$f":"IF($T53>0,$T53*BF$69,0)+'(25) NTP Detailed Adjustments'!BG54+'(25) NTP Detailed Adjustments'!BG107","v":0},{"$f":"IF($T53>0,$T53*BG$69,0)+'(25) NTP Detailed Adjustments'!BH54+'(25) NTP Detailed Adjustments'!BH107","v":0},{"$f":"IF($T53>0,$T53*BH$69,0)+'(25) NTP Detailed Adjustments'!BI54+'(25) NTP Detailed Adjustments'!BI107","v":0},{"$f":"SUM(BF110:BH110)","v":0},{"$f":"IF($U53>0,$U53*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK54+'(25) NTP Detailed Adjustments'!BK107","v":0},{"$f":"IF($U53>0,$U53*BK$69,0)+'(25) NTP Detailed Adjustments'!BL54+'(25) NTP Detailed Adjustments'!BL107","v":0},{"$f":"IF($U53>0,$U53*BL$69,0)+'(25) NTP Detailed Adjustments'!BM54+'(25) NTP Detailed Adjustments'!BM107","v":0},{"$f":"SUM(BJ110:BL110)","v":0},{"$f":"IF($V53>0,$V53*BN$69,0)+'(25) NTP Detailed Adjustments'!BO54+'(25) NTP Detailed Adjustments'!BO107","v":0},{"$f":"IF($V53>0,$V53*BO$69,0)+'(25) NTP Detailed Adjustments'!BP54+'(25) NTP Detailed Adjustments'!BP107","v":0},{"$f":"IF($V53>0,$V53*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ54+'(25) NTP Detailed Adjustments'!BQ107","v":0},0,{"$f":"IF($W53>0,$W53*BR$69,0)+'(25) NTP Detailed Adjustments'!BS54+'(25) NTP Detailed Adjustments'!BS107","v":0},{"$f":"IF($W53>0,$W53*BS$69,0)+'(25) NTP Detailed Adjustments'!BT54+'(25) NTP Detailed Adjustments'!BT107","v":0},{"$f":"IF($W53>0,$W53*BT$69,0)+'(25) NTP Detailed Adjustments'!BU54+'(25) NTP Detailed Adjustments'!BU107","v":0},0,{"$f":"IF($X53>0,$X53*BV$69,0)+'(25) NTP Detailed Adjustments'!BW54+'(25) NTP Detailed Adjustments'!BW107","v":0},{"$f":"IF($X53>0,$X53*BW$69,0)+'(25) NTP Detailed Adjustments'!BX54+'(25) NTP Detailed Adjustments'!BX107","v":0},{"$f":"IF($X53>0,$X53*BX$69,0)+'(25) NTP Detailed Adjustments'!BY54+'(25) NTP Detailed Adjustments'!BY107","v":0},0,{"$f":"IF($Y53>0,$Y53*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA54+'(25) NTP Detailed Adjustments'!CA107","v":0},{"$f":"IF($Y53>0,$Y53*CA$69,0)+'(25) NTP Detailed Adjustments'!CB54+'(25) NTP Detailed Adjustments'!CB107","v":0},{"$f":"IF($Y53>0,$Y53*CB$69,0)+'(25) NTP Detailed Adjustments'!CC54+'(25) NTP Detailed Adjustments'!CC107","v":0},0,{"$f":"IF($Z53>0,$Z53*CD$69,0)+'(25) NTP Detailed Adjustments'!CE54+'(25) NTP Detailed Adjustments'!CE107","v":0},{"$f":"IF($Z53>0,$Z53*CE$69,0)+'(25) NTP Detailed Adjustments'!CF54+'(25) NTP Detailed Adjustments'!CF107","v":0},{"$f":"IF($Z53>0,$Z53*CF$69,0)+'(25) NTP Detailed Adjustments'!CG54+'(25) NTP Detailed Adjustments'!CG107","v":0},0,{"$f":"IF($AA53>0,$AA53*CH$69,0)+'(25) NTP Detailed Adjustments'!CI54+'(25) NTP Detailed Adjustments'!CI107","v":0},{"$f":"IF($AA53>0,$AA53*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ54+'(25) NTP Detailed Adjustments'!CJ107","v":0},{"$f":"IF($AA53>0,$AA53*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK54+'(25) NTP Detailed Adjustments'!CK107","v":0},0,{"$f":"IF($AB53>0,$AB53*CL$69,0)+'(25) NTP Detailed Adjustments'!CM54+'(25) NTP Detailed Adjustments'!CM107","v":0},{"$f":"IF($AB53>0,$AB53*CM$69,0)+'(25) NTP Detailed Adjustments'!CN54+'(25) NTP Detailed Adjustments'!CN107","v":0},{"$f":"IF($AB53>0,$AB53*CN$69,0)+'(25) NTP Detailed Adjustments'!CO54+'(25) NTP Detailed Adjustments'!CO107","v":0},0,{"$f":"IF($AC53>0,$AC53*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ54+'(25) NTP Detailed Adjustments'!CQ107","v":0},{"$f":"IF($AC53>0,$AC53*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR54+'(25) NTP Detailed Adjustments'!CR107","v":0},{"$f":"IF($AC53>0,$AC53*CR$69,0)+'(25) NTP Detailed Adjustments'!CS54+'(25) NTP Detailed Adjustments'!CS107","v":0},0]
["Travel",{"$f":"IF($F53>0,$F53*B$69,0)+'(25) NTP Detailed Adjustments'!C55+'(25) NTP Detailed Adjustments'!C108","v":0},{"$f":"IF($F53>0,$F53*C$69,0)+'(25) NTP Detailed Adjustments'!D55+'(25) NTP Detailed Adjustments'!D108","v":0},{"$f":"IF($F53>0,$F53*D$69,0)+'(25) NTP Detailed Adjustments'!E55+'(25) NTP Detailed Adjustments'!E108","v":0},{"$f":"SUM(B111:D111)","v":0},{"$f":"IF($G53>0,$G53*F$69,0)+'(25) NTP Detailed Adjustments'!G55+'(25) NTP Detailed Adjustments'!G108","v":0},{"$f":"IF($G53>0,$G53*G$69,0)+'(25) NTP Detailed Adjustments'!H55+'(25) NTP Detailed Adjustments'!H108","v":0},{"$f":"IF($G53>0,$G53*H$69,0)+'(25) NTP Detailed Adjustments'!I55+'(25) NTP Detailed Adjustments'!I108","v":0},{"$f":"SUM(F111:H111)","v":0},{"$f":"IF($H53>0,$H53*J$69,0)+'(25) NTP Detailed Adjustments'!K55+'(25) NTP Detailed Adjustments'!K108","v":0},{"$f":"IF($H53>0,$H53*K$69,0)+'(25) NTP Detailed Adjustments'!L55+'(25) NTP Detailed Adjustments'!L108","v":0},{"$f":"IF($H53>0,$H53*L$69,0)+'(25) NTP Detailed Adjustments'!M55+'(25) NTP Detailed Adjustments'!M108","v":0},{"$f":"SUM(J111:L111)","v":0},{"$f":"IF($I53>0,$I53*N$69,0)+'(25) NTP Detailed Adjustments'!O55+'(25) NTP Detailed Adjustments'!O108","v":0},{"$f":"IF($I53>0,$I53*O$69,0)+'(25) NTP Detailed Adjustments'!P55+'(25) NTP Detailed Adjustments'!P108","v":0},{"$f":"IF($I53>0,$I53*P$69,0)+'(25) NTP Detailed Adjustments'!Q55+'(25) NTP Detailed Adjustments'!Q108","v":0},{"$f":"SUM(N111:P111)","v":0},{"$f":"IF($J54>0,$J54*R$69,0)+'(25) NTP Detailed Adjustments'!S55+'(25) NTP Detailed Adjustments'!S108","v":0},{"$f":"IF($J54>0,$J54*S$69,0)+'(25) NTP Detailed Adjustments'!T55+'(25) NTP Detailed Adjustments'!T108","v":0},{"$f":"IF($J54>0,$J54*T$69,0)+'(25) NTP Detailed Adjustments'!U55+'(25) NTP Detailed Adjustments'!U108","v":0},0,{"$f":"IF($K54>0,$K54*V$69,0)+'(25) NTP Detailed Adjustments'!W55+'(25) NTP Detailed Adjustments'!W108","v":0},{"$f":"IF($K54>0,$K54*W$69,0)+'(25) NTP Detailed Adjustments'!X55+'(25) NTP Detailed Adjustments'!X108","v":0},{"$f":"IF($K54>0,$K54*X$69,0)+'(25) NTP Detailed Adjustments'!Y55+'(25) NTP Detailed Adjustments'!Y108","v":0},0,{"$f":"IF($L54>0,$L54*Z$69,0)+'(25) NTP Detailed Adjustments'!AA55+'(25) NTP Detailed Adjustments'!AA108","v":0},{"$f":"IF($L54>0,$L54*AA$69,0)+'(25) NTP Detailed Adjustments'!AB55+'(25) NTP Detailed Adjustments'!AB108","v":0},{"$f":"IF($L54>0,$L54*AB$69,0)+'(25) NTP Detailed Adjustments'!AC55+'(25) NTP Detailed Adjustments'!AC108","v":0},{"$f":"SUM(Z111:AB111)","v":0},{"$f":"IF($M54>0,$M54*AD$69,0)+'(25) NTP Detailed Adjustments'!AE55+'(25) NTP Detailed Adjustments'!AE108","v":0},{"$f":"IF($M54>0,$M54*AE$69,0)+'(25) NTP Detailed Adjustments'!AF55+'(25) NTP Detailed Adjustments'!AF108","v":0},{"$f":"IF($M54>0,$M54*AF$69,0)+'(25) NTP Detailed Adjustments'!AG55+'(25) NTP Detailed Adjustments'!AG108","v":0},{"$f":"SUM(AD111:AF111)","v":0},{"$f":"IF($N54>0,$N54*AH$69,0)+'(25) NTP Detailed Adjustments'!AI55+'(25) NTP Detailed Adjustments'!AI108","v":0},{"$f":"IF($N54>0,$N54*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ55+'(25) NTP Detailed Adjustments'!AJ108","v":0},{"$f":"IF($N54>0,$N54*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK55+'(25) NTP Detailed Adjustments'!AK108","v":0},{"$f":"SUM(AH111:AJ111)","v":0},{"$f":"IF($O54>0,$O54*AL$69,0)+'(25) NTP Detailed Adjustments'!AM55+'(25) NTP Detailed Adjustments'!AM108","v":0},{"$f":"IF($O54>0,$O54*AM$69,0)+'(25) NTP Detailed Adjustments'!AN55+'(25) NTP Detailed Adjustments'!AN108","v":0},{"$f":"IF($O54>0,$O54*AN$69,0)+'(25) NTP Detailed Adjustments'!AO55+'(25) NTP Detailed Adjustments'!AO108","v":0},{"$f":"SUM(AL111:AN111)","v":0},{"$f":"IF($P54>0,$P54*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ55+'(25) NTP Detailed Adjustments'!AQ108","v":0},{"$f":"IF($P54>0,$P54*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR55+'(25) NTP Detailed Adjustments'!AR108","v":0},{"$f":"IF($P54>0,$P54*AR$69,0)+'(25) NTP Detailed Adjustments'!AS55+'(25) NTP Detailed Adjustments'!AS108","v":0},{"$f":"SUM(AP111:AR111)","v":0},{"$f":"IF($Q54>0,$Q54*AT$69,0)+'(25) NTP Detailed Adjustments'!AU55+'(25) NTP Detailed Adjustments'!AU108","v":0},{"$f":"IF($Q54>0,$Q54*AU$69,0)+'(25) NTP Detailed Adjustments'!AV55+'(25) NTP Detailed Adjustments'!AV108","v":0},{"$f":"IF($Q54>0,$Q54*AV$69,0)+'(25) NTP Detailed Adjustments'!AW55+'(25) NTP Detailed Adjustments'!AW108","v":0},{"$f":"SUM(AT111:AV111)","v":0},{"$f":"IF($R54>0,$R54*AX$69,0)+'(25) NTP Detailed Adjustments'!AY55+'(25) NTP Detailed Adjustments'!AY108","v":0},{"$f":"IF($R54>0,$R54*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ55+'(25) NTP Detailed Adjustments'!AZ108","v":0},{"$f":"IF($R54>0,$R54*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA55+'(25) NTP Detailed Adjustments'!BA108","v":0},{"$f":"SUM(AX111:AZ111)","v":0},{"$f":"IF($S54>0,$S54*BB$69,0)+'(25) NTP Detailed Adjustments'!BC55+'(25) NTP Detailed Adjustments'!BC108","v":0},{"$f":"IF($S54>0,$S54*BC$69,0)+'(25) NTP Detailed Adjustments'!BD55+'(25) NTP Detailed Adjustments'!BD108","v":0},{"$f":"IF($S54>0,$S54*BD$69,0)+'(25) NTP Detailed Adjustments'!BE55+'(25) NTP Detailed Adjustments'!BE108","v":0},{"$f":"SUM(BB111:BD111)","v":0},{"$f":"IF($T54>0,$T54*BF$69,0)+'(25) NTP Detailed Adjustments'!BG55+'(25) NTP Detailed Adjustments'!BG108","v":0},{"$f":"IF($T54>0,$T54*BG$69,0)+'(25) NTP Detailed Adjustments'!BH55+'(25) NTP Detailed Adjustments'!BH108","v":0},{"$f":"IF($T54>0,$T54*BH$69,0)+'(25) NTP Detailed Adjustments'!BI55+'(25) NTP Detailed Adjustments'!BI108","v":0},{"$f":"SUM(BF111:BH111)","v":0},{"$f":"IF($U54>0,$U54*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK55+'(25) NTP Detailed Adjustments'!BK108","v":0},{"$f":"IF($U54>0,$U54*BK$69,0)+'(25) NTP Detailed Adjustments'!BL55+'(25) NTP Detailed Adjustments'!BL108","v":0},{"$f":"IF($U54>0,$U54*BL$69,0)+'(25) NTP Detailed Adjustments'!BM55+'(25) NTP Detailed Adjustments'!BM108","v":0},{"$f":"SUM(BJ111:BL111)","v":0},{"$f":"IF($V54>0,$V54*BN$69,0)+'(25) NTP Detailed Adjustments'!BO55+'(25) NTP Detailed Adjustments'!BO108","v":0},{"$f":"IF($V54>0,$V54*BO$69,0)+'(25) NTP Detailed Adjustments'!BP55+'(25) NTP Detailed Adjustments'!BP108","v":0},{"$f":"IF($V54>0,$V54*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ55+'(25) NTP Detailed Adjustments'!BQ108","v":0},0,{"$f":"IF($W54>0,$W54*BR$69,0)+'(25) NTP Detailed Adjustments'!BS55+'(25) NTP Detailed Adjustments'!BS108","v":0},{"$f":"IF($W54>0,$W54*BS$69,0)+'(25) NTP Detailed Adjustments'!BT55+'(25) NTP Detailed Adjustments'!BT108","v":0},{"$f":"IF($W54>0,$W54*BT$69,0)+'(25) NTP Detailed Adjustments'!BU55+'(25) NTP Detailed Adjustments'!BU108","v":0},0,{"$f":"IF($X54>0,$X54*BV$69,0)+'(25) NTP Detailed Adjustments'!BW55+'(25) NTP Detailed Adjustments'!BW108","v":0},{"$f":"IF($X54>0,$X54*BW$69,0)+'(25) NTP Detailed Adjustments'!BX55+'(25) NTP Detailed Adjustments'!BX108","v":0},{"$f":"IF($X54>0,$X54*BX$69,0)+'(25) NTP Detailed Adjustments'!BY55+'(25) NTP Detailed Adjustments'!BY108","v":0},0,{"$f":"IF($Y54>0,$Y54*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA55+'(25) NTP Detailed Adjustments'!CA108","v":0},{"$f":"IF($Y54>0,$Y54*CA$69,0)+'(25) NTP Detailed Adjustments'!CB55+'(25) NTP Detailed Adjustments'!CB108","v":0},{"$f":"IF($Y54>0,$Y54*CB$69,0)+'(25) NTP Detailed Adjustments'!CC55+'(25) NTP Detailed Adjustments'!CC108","v":0},0,{"$f":"IF($Z54>0,$Z54*CD$69,0)+'(25) NTP Detailed Adjustments'!CE55+'(25) NTP Detailed Adjustments'!CE108","v":0},{"$f":"IF($Z54>0,$Z54*CE$69,0)+'(25) NTP Detailed Adjustments'!CF55+'(25) NTP Detailed Adjustments'!CF108","v":0},{"$f":"IF($Z54>0,$Z54*CF$69,0)+'(25) NTP Detailed Adjustments'!CG55+'(25) NTP Detailed Adjustments'!CG108","v":0},0,{"$f":"IF($AA54>0,$AA54*CH$69,0)+'(25) NTP Detailed Adjustments'!CI55+'(25) NTP Detailed Adjustments'!CI108","v":0},{"$f":"IF($AA54>0,$AA54*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ55+'(25) NTP Detailed Adjustments'!CJ108","v":0},{"$f":"IF($AA54>0,$AA54*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK55+'(25) NTP Detailed Adjustments'!CK108","v":0},0,{"$f":"IF($AB54>0,$AB54*CL$69,0)+'(25) NTP Detailed Adjustments'!CM55+'(25) NTP Detailed Adjustments'!CM108","v":0},{"$f":"IF($AB54>0,$AB54*CM$69,0)+'(25) NTP Detailed Adjustments'!CN55+'(25) NTP Detailed Adjustments'!CN108","v":0},{"$f":"IF($AB54>0,$AB54*CN$69,0)+'(25) NTP Detailed Adjustments'!CO55+'(25) NTP Detailed Adjustments'!CO108","v":0},0,{"$f":"IF($AC54>0,$AC54*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ55+'(25) NTP Detailed Adjustments'!CQ108","v":0},{"$f":"IF($AC54>0,$AC54*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR55+'(25) NTP Detailed Adjustments'!CR108","v":0},{"$f":"IF($AC54>0,$AC54*CR$69,0)+'(25) NTP Detailed Adjustments'!CS55+'(25) NTP Detailed Adjustments'!CS108","v":0},0]
["Gas, Oil, & Maintenance - Vehicles",{"$f":"IF($F54>0,$F54*B$69,0)+'(25) NTP Detailed Adjustments'!C56+'(25) NTP Detailed Adjustments'!C109","v":0},{"$f":"IF($F54>0,$F54*C$69,0)+'(25) NTP Detailed Adjustments'!D56+'(25) NTP Detailed Adjustments'!D109","v":0},{"$f":"IF($F54>0,$F54*D$69,0)+'(25) NTP Detailed Adjustments'!E56+'(25) NTP Detailed Adjustments'!E109","v":0},{"$f":"SUM(B112:D112)","v":0},{"$f":"IF($G54>0,$G54*F$69,0)+'(25) NTP Detailed Adjustments'!G56+'(25) NTP Detailed Adjustments'!G109","v":0},{"$f":"IF($G54>0,$G54*G$69,0)+'(25) NTP Detailed Adjustments'!H56+'(25) NTP Detailed Adjustments'!H109","v":0},{"$f":"IF($G54>0,$G54*H$69,0)+'(25) NTP Detailed Adjustments'!I56+'(25) NTP Detailed Adjustments'!I109","v":0},{"$f":"SUM(F112:H112)","v":0},{"$f":"IF($H54>0,$H54*J$69,0)+'(25) NTP Detailed Adjustments'!K56+'(25) NTP Detailed Adjustments'!K109","v":0},{"$f":"IF($H54>0,$H54*K$69,0)+'(25) NTP Detailed Adjustments'!L56+'(25) NTP Detailed Adjustments'!L109","v":0},{"$f":"IF($H54>0,$H54*L$69,0)+'(25) NTP Detailed Adjustments'!M56+'(25) NTP Detailed Adjustments'!M109","v":0},{"$f":"SUM(J112:L112)","v":0},{"$f":"IF($I54>0,$I54*N$69,0)+'(25) NTP Detailed Adjustments'!O56+'(25) NTP Detailed Adjustments'!O109","v":0},{"$f":"IF($I54>0,$I54*O$69,0)+'(25) NTP Detailed Adjustments'!P56+'(25) NTP Detailed Adjustments'!P109","v":0},{"$f":"IF($I54>0,$I54*P$69,0)+'(25) NTP Detailed Adjustments'!Q56+'(25) NTP Detailed Adjustments'!Q109","v":0},{"$f":"SUM(N112:P112)","v":0},{"$f":"IF($J55>0,$J55*R$69,0)+'(25) NTP Detailed Adjustments'!S56+'(25) NTP Detailed Adjustments'!S109","v":0},{"$f":"IF($J55>0,$J55*S$69,0)+'(25) NTP Detailed Adjustments'!T56+'(25) NTP Detailed Adjustments'!T109","v":0},{"$f":"IF($J55>0,$J55*T$69,0)+'(25) NTP Detailed Adjustments'!U56+'(25) NTP Detailed Adjustments'!U109","v":0},0,{"$f":"IF($K55>0,$K55*V$69,0)+'(25) NTP Detailed Adjustments'!W56+'(25) NTP Detailed Adjustments'!W109","v":0},{"$f":"IF($K55>0,$K55*W$69,0)+'(25) NTP Detailed Adjustments'!X56+'(25) NTP Detailed Adjustments'!X109","v":0},{"$f":"IF($K55>0,$K55*X$69,0)+'(25) NTP Detailed Adjustments'!Y56+'(25) NTP Detailed Adjustments'!Y109","v":0},0,{"$f":"IF($L55>0,$L55*Z$69,0)+'(25) NTP Detailed Adjustments'!AA56+'(25) NTP Detailed Adjustments'!AA109","v":0},{"$f":"IF($L55>0,$L55*AA$69,0)+'(25) NTP Detailed Adjustments'!AB56+'(25) NTP Detailed Adjustments'!AB109","v":0},{"$f":"IF($L55>0,$L55*AB$69,0)+'(25) NTP Detailed Adjustments'!AC56+'(25) NTP Detailed Adjustments'!AC109","v":0},{"$f":"SUM(Z112:AB112)","v":0},{"$f":"IF($M55>0,$M55*AD$69,0)+'(25) NTP Detailed Adjustments'!AE56+'(25) NTP Detailed Adjustments'!AE109","v":0},{"$f":"IF($M55>0,$M55*AE$69,0)+'(25) NTP Detailed Adjustments'!AF56+'(25) NTP Detailed Adjustments'!AF109","v":0},{"$f":"IF($M55>0,$M55*AF$69,0)+'(25) NTP Detailed Adjustments'!AG56+'(25) NTP Detailed Adjustments'!AG109","v":0},{"$f":"SUM(AD112:AF112)","v":0},{"$f":"IF($N55>0,$N55*AH$69,0)+'(25) NTP Detailed Adjustments'!AI56+'(25) NTP Detailed Adjustments'!AI109","v":0},{"$f":"IF($N55>0,$N55*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ56+'(25) NTP Detailed Adjustments'!AJ109","v":0},{"$f":"IF($N55>0,$N55*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK56+'(25) NTP Detailed Adjustments'!AK109","v":0},{"$f":"SUM(AH112:AJ112)","v":0},{"$f":"IF($O55>0,$O55*AL$69,0)+'(25) NTP Detailed Adjustments'!AM56+'(25) NTP Detailed Adjustments'!AM109","v":0},{"$f":"IF($O55>0,$O55*AM$69,0)+'(25) NTP Detailed Adjustments'!AN56+'(25) NTP Detailed Adjustments'!AN109","v":0},{"$f":"IF($O55>0,$O55*AN$69,0)+'(25) NTP Detailed Adjustments'!AO56+'(25) NTP Detailed Adjustments'!AO109","v":0},{"$f":"SUM(AL112:AN112)","v":0},{"$f":"IF($P55>0,$P55*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ56+'(25) NTP Detailed Adjustments'!AQ109","v":0},{"$f":"IF($P55>0,$P55*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR56+'(25) NTP Detailed Adjustments'!AR109","v":0},{"$f":"IF($P55>0,$P55*AR$69,0)+'(25) NTP Detailed Adjustments'!AS56+'(25) NTP Detailed Adjustments'!AS109","v":0},{"$f":"SUM(AP112:AR112)","v":0},{"$f":"IF($Q55>0,$Q55*AT$69,0)+'(25) NTP Detailed Adjustments'!AU56+'(25) NTP Detailed Adjustments'!AU109","v":0},{"$f":"IF($Q55>0,$Q55*AU$69,0)+'(25) NTP Detailed Adjustments'!AV56+'(25) NTP Detailed Adjustments'!AV109","v":0},{"$f":"IF($Q55>0,$Q55*AV$69,0)+'(25) NTP Detailed Adjustments'!AW56+'(25) NTP Detailed Adjustments'!AW109","v":0},{"$f":"SUM(AT112:AV112)","v":0},{"$f":"IF($R55>0,$R55*AX$69,0)+'(25) NTP Detailed Adjustments'!AY56+'(25) NTP Detailed Adjustments'!AY109","v":0},{"$f":"IF($R55>0,$R55*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ56+'(25) NTP Detailed Adjustments'!AZ109","v":0},{"$f":"IF($R55>0,$R55*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA56+'(25) NTP Detailed Adjustments'!BA109","v":0},{"$f":"SUM(AX112:AZ112)","v":0},{"$f":"IF($S55>0,$S55*BB$69,0)+'(25) NTP Detailed Adjustments'!BC56+'(25) NTP Detailed Adjustments'!BC109","v":0},{"$f":"IF($S55>0,$S55*BC$69,0)+'(25) NTP Detailed Adjustments'!BD56+'(25) NTP Detailed Adjustments'!BD109","v":0},{"$f":"IF($S55>0,$S55*BD$69,0)+'(25) NTP Detailed Adjustments'!BE56+'(25) NTP Detailed Adjustments'!BE109","v":0},{"$f":"SUM(BB112:BD112)","v":0},{"$f":"IF($T55>0,$T55*BF$69,0)+'(25) NTP Detailed Adjustments'!BG56+'(25) NTP Detailed Adjustments'!BG109","v":0},{"$f":"IF($T55>0,$T55*BG$69,0)+'(25) NTP Detailed Adjustments'!BH56+'(25) NTP Detailed Adjustments'!BH109","v":0},{"$f":"IF($T55>0,$T55*BH$69,0)+'(25) NTP Detailed Adjustments'!BI56+'(25) NTP Detailed Adjustments'!BI109","v":0},{"$f":"SUM(BF112:BH112)","v":0},{"$f":"IF($U55>0,$U55*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK56+'(25) NTP Detailed Adjustments'!BK109","v":0},{"$f":"IF($U55>0,$U55*BK$69,0)+'(25) NTP Detailed Adjustments'!BL56+'(25) NTP Detailed Adjustments'!BL109","v":0},{"$f":"IF($U55>0,$U55*BL$69,0)+'(25) NTP Detailed Adjustments'!BM56+'(25) NTP Detailed Adjustments'!BM109","v":0},{"$f":"SUM(BJ112:BL112)","v":0},{"$f":"IF($V55>0,$V55*BN$69,0)+'(25) NTP Detailed Adjustments'!BO56+'(25) NTP Detailed Adjustments'!BO109","v":0},{"$f":"IF($V55>0,$V55*BO$69,0)+'(25) NTP Detailed Adjustments'!BP56+'(25) NTP Detailed Adjustments'!BP109","v":0},{"$f":"IF($V55>0,$V55*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ56+'(25) NTP Detailed Adjustments'!BQ109","v":0},0,{"$f":"IF($W55>0,$W55*BR$69,0)+'(25) NTP Detailed Adjustments'!BS56+'(25) NTP Detailed Adjustments'!BS109","v":0},{"$f":"IF($W55>0,$W55*BS$69,0)+'(25) NTP Detailed Adjustments'!BT56+'(25) NTP Detailed Adjustments'!BT109","v":0},{"$f":"IF($W55>0,$W55*BT$69,0)+'(25) NTP Detailed Adjustments'!BU56+'(25) NTP Detailed Adjustments'!BU109","v":0},0,{"$f":"IF($X55>0,$X55*BV$69,0)+'(25) NTP Detailed Adjustments'!BW56+'(25) NTP Detailed Adjustments'!BW109","v":0},{"$f":"IF($X55>0,$X55*BW$69,0)+'(25) NTP Detailed Adjustments'!BX56+'(25) NTP Detailed Adjustments'!BX109","v":0},{"$f":"IF($X55>0,$X55*BX$69,0)+'(25) NTP Detailed Adjustments'!BY56+'(25) NTP Detailed Adjustments'!BY109","v":0},0,{"$f":"IF($Y55>0,$Y55*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA56+'(25) NTP Detailed Adjustments'!CA109","v":0},{"$f":"IF($Y55>0,$Y55*CA$69,0)+'(25) NTP Detailed Adjustments'!CB56+'(25) NTP Detailed Adjustments'!CB109","v":0},{"$f":"IF($Y55>0,$Y55*CB$69,0)+'(25) NTP Detailed Adjustments'!CC56+'(25) NTP Detailed Adjustments'!CC109","v":0},0,{"$f":"IF($Z55>0,$Z55*CD$69,0)+'(25) NTP Detailed Adjustments'!CE56+'(25) NTP Detailed Adjustments'!CE109","v":0},{"$f":"IF($Z55>0,$Z55*CE$69,0)+'(25) NTP Detailed Adjustments'!CF56+'(25) NTP Detailed Adjustments'!CF109","v":0},{"$f":"IF($Z55>0,$Z55*CF$69,0)+'(25) NTP Detailed Adjustments'!CG56+'(25) NTP Detailed Adjustments'!CG109","v":0},0,{"$f":"IF($AA55>0,$AA55*CH$69,0)+'(25) NTP Detailed Adjustments'!CI56+'(25) NTP Detailed Adjustments'!CI109","v":0},{"$f":"IF($AA55>0,$AA55*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ56+'(25) NTP Detailed Adjustments'!CJ109","v":0},{"$f":"IF($AA55>0,$AA55*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK56+'(25) NTP Detailed Adjustments'!CK109","v":0},0,{"$f":"IF($AB55>0,$AB55*CL$69,0)+'(25) NTP Detailed Adjustments'!CM56+'(25) NTP Detailed Adjustments'!CM109","v":0},{"$f":"IF($AB55>0,$AB55*CM$69,0)+'(25) NTP Detailed Adjustments'!CN56+'(25) NTP Detailed Adjustments'!CN109","v":0},{"$f":"IF($AB55>0,$AB55*CN$69,0)+'(25) NTP Detailed Adjustments'!CO56+'(25) NTP Detailed Adjustments'!CO109","v":0},0,{"$f":"IF($AC55>0,$AC55*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ56+'(25) NTP Detailed Adjustments'!CQ109","v":0},{"$f":"IF($AC55>0,$AC55*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR56+'(25) NTP Detailed Adjustments'!CR109","v":0},{"$f":"IF($AC55>0,$AC55*CR$69,0)+'(25) NTP Detailed Adjustments'!CS56+'(25) NTP Detailed Adjustments'!CS109","v":0},0]
["Rents & Leases - Vehicles",{"$f":"IF($F55>0,$F55*B$69,0)+'(25) NTP Detailed Adjustments'!C57+'(25) NTP Detailed Adjustments'!C110","v":0},{"$f":"IF($F55>0,$F55*C$69,0)+'(25) NTP Detailed Adjustments'!D57+'(25) NTP Detailed Adjustments'!D110","v":0},{"$f":"IF($F55>0,$F55*D$69,0)+'(25) NTP Detailed Adjustments'!E57+'(25) NTP Detailed Adjustments'!E110","v":0},{"$f":"SUM(B113:D113)","v":0},{"$f":"IF($G55>0,$G55*F$69,0)+'(25) NTP Detailed Adjustments'!G57+'(25) NTP Detailed Adjustments'!G110","v":0},{"$f":"IF($G55>0,$G55*G$69,0)+'(25) NTP Detailed Adjustments'!H57+'(25) NTP Detailed Adjustments'!H110","v":0},{"$f":"IF($G55>0,$G55*H$69,0)+'(25) NTP Detailed Adjustments'!I57+'(25) NTP Detailed Adjustments'!I110","v":0},{"$f":"SUM(F113:H113)","v":0},{"$f":"IF($H55>0,$H55*J$69,0)+'(25) NTP Detailed Adjustments'!K57+'(25) NTP Detailed Adjustments'!K110","v":0},{"$f":"IF($H55>0,$H55*K$69,0)+'(25) NTP Detailed Adjustments'!L57+'(25) NTP Detailed Adjustments'!L110","v":0},{"$f":"IF($H55>0,$H55*L$69,0)+'(25) NTP Detailed Adjustments'!M57+'(25) NTP Detailed Adjustments'!M110","v":0},{"$f":"SUM(J113:L113)","v":0},{"$f":"IF($I55>0,$I55*N$69,0)+'(25) NTP Detailed Adjustments'!O57+'(25) NTP Detailed Adjustments'!O110","v":0},{"$f":"IF($I55>0,$I55*O$69,0)+'(25) NTP Detailed Adjustments'!P57+'(25) NTP Detailed Adjustments'!P110","v":0},{"$f":"IF($I55>0,$I55*P$69,0)+'(25) NTP Detailed Adjustments'!Q57+'(25) NTP Detailed Adjustments'!Q110","v":0},{"$f":"SUM(N113:P113)","v":0},{"$f":"IF($J56>0,$J56*R$69,0)+'(25) NTP Detailed Adjustments'!S57+'(25) NTP Detailed Adjustments'!S110","v":0},{"$f":"IF($J56>0,$J56*S$69,0)+'(25) NTP Detailed Adjustments'!T57+'(25) NTP Detailed Adjustments'!T110","v":0},{"$f":"IF($J56>0,$J56*T$69,0)+'(25) NTP Detailed Adjustments'!U57+'(25) NTP Detailed Adjustments'!U110","v":0},0,{"$f":"IF($K56>0,$K56*V$69,0)+'(25) NTP Detailed Adjustments'!W57+'(25) NTP Detailed Adjustments'!W110","v":0},{"$f":"IF($K56>0,$K56*W$69,0)+'(25) NTP Detailed Adjustments'!X57+'(25) NTP Detailed Adjustments'!X110","v":0},{"$f":"IF($K56>0,$K56*X$69,0)+'(25) NTP Detailed Adjustments'!Y57+'(25) NTP Detailed Adjustments'!Y110","v":0},0,{"$f":"IF($L56>0,$L56*Z$69,0)+'(25) NTP Detailed Adjustments'!AA57+'(25) NTP Detailed Adjustments'!AA110","v":0},{"$f":"IF($L56>0,$L56*AA$69,0)+'(25) NTP Detailed Adjustments'!AB57+'(25) NTP Detailed Adjustments'!AB110","v":0},{"$f":"IF($L56>0,$L56*AB$69,0)+'(25) NTP Detailed Adjustments'!AC57+'(25) NTP Detailed Adjustments'!AC110","v":0},{"$f":"SUM(Z113:AB113)","v":0},{"$f":"IF($M56>0,$M56*AD$69,0)+'(25) NTP Detailed Adjustments'!AE57+'(25) NTP Detailed Adjustments'!AE110","v":0},{"$f":"IF($M56>0,$M56*AE$69,0)+'(25) NTP Detailed Adjustments'!AF57+'(25) NTP Detailed Adjustments'!AF110","v":0},{"$f":"IF($M56>0,$M56*AF$69,0)+'(25) NTP Detailed Adjustments'!AG57+'(25) NTP Detailed Adjustments'!AG110","v":0},{"$f":"SUM(AD113:AF113)","v":0},{"$f":"IF($N56>0,$N56*AH$69,0)+'(25) NTP Detailed Adjustments'!AI57+'(25) NTP Detailed Adjustments'!AI110","v":0},{"$f":"IF($N56>0,$N56*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ57+'(25) NTP Detailed Adjustments'!AJ110","v":0},{"$f":"IF($N56>0,$N56*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK57+'(25) NTP Detailed Adjustments'!AK110","v":0},{"$f":"SUM(AH113:AJ113)","v":0},{"$f":"IF($O56>0,$O56*AL$69,0)+'(25) NTP Detailed Adjustments'!AM57+'(25) NTP Detailed Adjustments'!AM110","v":0},{"$f":"IF($O56>0,$O56*AM$69,0)+'(25) NTP Detailed Adjustments'!AN57+'(25) NTP Detailed Adjustments'!AN110","v":0},{"$f":"IF($O56>0,$O56*AN$69,0)+'(25) NTP Detailed Adjustments'!AO57+'(25) NTP Detailed Adjustments'!AO110","v":0},{"$f":"SUM(AL113:AN113)","v":0},{"$f":"IF($P56>0,$P56*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ57+'(25) NTP Detailed Adjustments'!AQ110","v":0},{"$f":"IF($P56>0,$P56*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR57+'(25) NTP Detailed Adjustments'!AR110","v":0},{"$f":"IF($P56>0,$P56*AR$69,0)+'(25) NTP Detailed Adjustments'!AS57+'(25) NTP Detailed Adjustments'!AS110","v":0},{"$f":"SUM(AP113:AR113)","v":0},{"$f":"IF($Q56>0,$Q56*AT$69,0)+'(25) NTP Detailed Adjustments'!AU57+'(25) NTP Detailed Adjustments'!AU110","v":0},{"$f":"IF($Q56>0,$Q56*AU$69,0)+'(25) NTP Detailed Adjustments'!AV57+'(25) NTP Detailed Adjustments'!AV110","v":0},{"$f":"IF($Q56>0,$Q56*AV$69,0)+'(25) NTP Detailed Adjustments'!AW57+'(25) NTP Detailed Adjustments'!AW110","v":0},{"$f":"SUM(AT113:AV113)","v":0},{"$f":"IF($R56>0,$R56*AX$69,0)+'(25) NTP Detailed Adjustments'!AY57+'(25) NTP Detailed Adjustments'!AY110","v":0},{"$f":"IF($R56>0,$R56*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ57+'(25) NTP Detailed Adjustments'!AZ110","v":0},{"$f":"IF($R56>0,$R56*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA57+'(25) NTP Detailed Adjustments'!BA110","v":0},{"$f":"SUM(AX113:AZ113)","v":0},{"$f":"IF($S56>0,$S56*BB$69,0)+'(25) NTP Detailed Adjustments'!BC57+'(25) NTP Detailed Adjustments'!BC110","v":0},{"$f":"IF($S56>0,$S56*BC$69,0)+'(25) NTP Detailed Adjustments'!BD57+'(25) NTP Detailed Adjustments'!BD110","v":0},{"$f":"IF($S56>0,$S56*BD$69,0)+'(25) NTP Detailed Adjustments'!BE57+'(25) NTP Detailed Adjustments'!BE110","v":0},{"$f":"SUM(BB113:BD113)","v":0},{"$f":"IF($T56>0,$T56*BF$69,0)+'(25) NTP Detailed Adjustments'!BG57+'(25) NTP Detailed Adjustments'!BG110","v":0},{"$f":"IF($T56>0,$T56*BG$69,0)+'(25) NTP Detailed Adjustments'!BH57+'(25) NTP Detailed Adjustments'!BH110","v":0},{"$f":"IF($T56>0,$T56*BH$69,0)+'(25) NTP Detailed Adjustments'!BI57+'(25) NTP Detailed Adjustments'!BI110","v":0},{"$f":"SUM(BF113:BH113)","v":0},{"$f":"IF($U56>0,$U56*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK57+'(25) NTP Detailed Adjustments'!BK110","v":0},{"$f":"IF($U56>0,$U56*BK$69,0)+'(25) NTP Detailed Adjustments'!BL57+'(25) NTP Detailed Adjustments'!BL110","v":0},{"$f":"IF($U56>0,$U56*BL$69,0)+'(25) NTP Detailed Adjustments'!BM57+'(25) NTP Detailed Adjustments'!BM110","v":0},{"$f":"SUM(BJ113:BL113)","v":0},{"$f":"IF($V56>0,$V56*BN$69,0)+'(25) NTP Detailed Adjustments'!BO57+'(25) NTP Detailed Adjustments'!BO110","v":0},{"$f":"IF($V56>0,$V56*BO$69,0)+'(25) NTP Detailed Adjustments'!BP57+'(25) NTP Detailed Adjustments'!BP110","v":0},{"$f":"IF($V56>0,$V56*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ57+'(25) NTP Detailed Adjustments'!BQ110","v":0},0,{"$f":"IF($W56>0,$W56*BR$69,0)+'(25) NTP Detailed Adjustments'!BS57+'(25) NTP Detailed Adjustments'!BS110","v":0},{"$f":"IF($W56>0,$W56*BS$69,0)+'(25) NTP Detailed Adjustments'!BT57+'(25) NTP Detailed Adjustments'!BT110","v":0},{"$f":"IF($W56>0,$W56*BT$69,0)+'(25) NTP Detailed Adjustments'!BU57+'(25) NTP Detailed Adjustments'!BU110","v":0},0,{"$f":"IF($X56>0,$X56*BV$69,0)+'(25) NTP Detailed Adjustments'!BW57+'(25) NTP Detailed Adjustments'!BW110","v":0},{"$f":"IF($X56>0,$X56*BW$69,0)+'(25) NTP Detailed Adjustments'!BX57+'(25) NTP Detailed Adjustments'!BX110","v":0},{"$f":"IF($X56>0,$X56*BX$69,0)+'(25) NTP Detailed Adjustments'!BY57+'(25) NTP Detailed Adjustments'!BY110","v":0},0,{"$f":"IF($Y56>0,$Y56*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA57+'(25) NTP Detailed Adjustments'!CA110","v":0},{"$f":"IF($Y56>0,$Y56*CA$69,0)+'(25) NTP Detailed Adjustments'!CB57+'(25) NTP Detailed Adjustments'!CB110","v":0},{"$f":"IF($Y56>0,$Y56*CB$69,0)+'(25) NTP Detailed Adjustments'!CC57+'(25) NTP Detailed Adjustments'!CC110","v":0},0,{"$f":"IF($Z56>0,$Z56*CD$69,0)+'(25) NTP Detailed Adjustments'!CE57+'(25) NTP Detailed Adjustments'!CE110","v":0},{"$f":"IF($Z56>0,$Z56*CE$69,0)+'(25) NTP Detailed Adjustments'!CF57+'(25) NTP Detailed Adjustments'!CF110","v":0},{"$f":"IF($Z56>0,$Z56*CF$69,0)+'(25) NTP Detailed Adjustments'!CG57+'(25) NTP Detailed Adjustments'!CG110","v":0},0,{"$f":"IF($AA56>0,$AA56*CH$69,0)+'(25) NTP Detailed Adjustments'!CI57+'(25) NTP Detailed Adjustments'!CI110","v":0},{"$f":"IF($AA56>0,$AA56*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ57+'(25) NTP Detailed Adjustments'!CJ110","v":0},{"$f":"IF($AA56>0,$AA56*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK57+'(25) NTP Detailed Adjustments'!CK110","v":0},0,{"$f":"IF($AB56>0,$AB56*CL$69,0)+'(25) NTP Detailed Adjustments'!CM57+'(25) NTP Detailed Adjustments'!CM110","v":0},{"$f":"IF($AB56>0,$AB56*CM$69,0)+'(25) NTP Detailed Adjustments'!CN57+'(25) NTP Detailed Adjustments'!CN110","v":0},{"$f":"IF($AB56>0,$AB56*CN$69,0)+'(25) NTP Detailed Adjustments'!CO57+'(25) NTP Detailed Adjustments'!CO110","v":0},0,{"$f":"IF($AC56>0,$AC56*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ57+'(25) NTP Detailed Adjustments'!CQ110","v":0},{"$f":"IF($AC56>0,$AC56*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR57+'(25) NTP Detailed Adjustments'!CR110","v":0},{"$f":"IF($AC56>0,$AC56*CR$69,0)+'(25) NTP Detailed Adjustments'!CS57+'(25) NTP Detailed Adjustments'!CS110","v":0},0]
["Depreciation - Vehicles",{"$f":"IF($F56>0,$F56*B$69,0)+'(25) NTP Detailed Adjustments'!C58+'(25) NTP Detailed Adjustments'!C111","v":0},{"$f":"IF($F56>0,$F56*C$69,0)+'(25) NTP Detailed Adjustments'!D58+'(25) NTP Detailed Adjustments'!D111","v":0},{"$f":"IF($F56>0,$F56*D$69,0)+'(25) NTP Detailed Adjustments'!E58+'(25) NTP Detailed Adjustments'!E111","v":0},{"$f":"SUM(B114:D114)","v":0},{"$f":"IF($G56>0,$G56*F$69,0)+'(25) NTP Detailed Adjustments'!G58+'(25) NTP Detailed Adjustments'!G111","v":0},{"$f":"IF($G56>0,$G56*G$69,0)+'(25) NTP Detailed Adjustments'!H58+'(25) NTP Detailed Adjustments'!H111","v":0},{"$f":"IF($G56>0,$G56*H$69,0)+'(25) NTP Detailed Adjustments'!I58+'(25) NTP Detailed Adjustments'!I111","v":0},{"$f":"SUM(F114:H114)","v":0},{"$f":"IF($H56>0,$H56*J$69,0)+'(25) NTP Detailed Adjustments'!K58+'(25) NTP Detailed Adjustments'!K111","v":0},{"$f":"IF($H56>0,$H56*K$69,0)+'(25) NTP Detailed Adjustments'!L58+'(25) NTP Detailed Adjustments'!L111","v":0},{"$f":"IF($H56>0,$H56*L$69,0)+'(25) NTP Detailed Adjustments'!M58+'(25) NTP Detailed Adjustments'!M111","v":0},{"$f":"SUM(J114:L114)","v":0},{"$f":"IF($I56>0,$I56*N$69,0)+'(25) NTP Detailed Adjustments'!O58+'(25) NTP Detailed Adjustments'!O111","v":0},{"$f":"IF($I56>0,$I56*O$69,0)+'(25) NTP Detailed Adjustments'!P58+'(25) NTP Detailed Adjustments'!P111","v":0},{"$f":"IF($I56>0,$I56*P$69,0)+'(25) NTP Detailed Adjustments'!Q58+'(25) NTP Detailed Adjustments'!Q111","v":0},{"$f":"SUM(N114:P114)","v":0},{"$f":"IF($J57>0,$J57*R$69,0)+'(25) NTP Detailed Adjustments'!S58+'(25) NTP Detailed Adjustments'!S111","v":0},{"$f":"IF($J57>0,$J57*S$69,0)+'(25) NTP Detailed Adjustments'!T58+'(25) NTP Detailed Adjustments'!T111","v":0},{"$f":"IF($J57>0,$J57*T$69,0)+'(25) NTP Detailed Adjustments'!U58+'(25) NTP Detailed Adjustments'!U111","v":0},0,{"$f":"IF($K57>0,$K57*V$69,0)+'(25) NTP Detailed Adjustments'!W58+'(25) NTP Detailed Adjustments'!W111","v":0},{"$f":"IF($K57>0,$K57*W$69,0)+'(25) NTP Detailed Adjustments'!X58+'(25) NTP Detailed Adjustments'!X111","v":0},{"$f":"IF($K57>0,$K57*X$69,0)+'(25) NTP Detailed Adjustments'!Y58+'(25) NTP Detailed Adjustments'!Y111","v":0},0,{"$f":"IF($L57>0,$L57*Z$69,0)+'(25) NTP Detailed Adjustments'!AA58+'(25) NTP Detailed Adjustments'!AA111","v":0},{"$f":"IF($L57>0,$L57*AA$69,0)+'(25) NTP Detailed Adjustments'!AB58+'(25) NTP Detailed Adjustments'!AB111","v":0},{"$f":"IF($L57>0,$L57*AB$69,0)+'(25) NTP Detailed Adjustments'!AC58+'(25) NTP Detailed Adjustments'!AC111","v":0},{"$f":"SUM(Z114:AB114)","v":0},{"$f":"IF($M57>0,$M57*AD$69,0)+'(25) NTP Detailed Adjustments'!AE58+'(25) NTP Detailed Adjustments'!AE111","v":0},{"$f":"IF($M57>0,$M57*AE$69,0)+'(25) NTP Detailed Adjustments'!AF58+'(25) NTP Detailed Adjustments'!AF111","v":0},{"$f":"IF($M57>0,$M57*AF$69,0)+'(25) NTP Detailed Adjustments'!AG58+'(25) NTP Detailed Adjustments'!AG111","v":0},{"$f":"SUM(AD114:AF114)","v":0},{"$f":"IF($N57>0,$N57*AH$69,0)+'(25) NTP Detailed Adjustments'!AI58+'(25) NTP Detailed Adjustments'!AI111","v":0},{"$f":"IF($N57>0,$N57*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ58+'(25) NTP Detailed Adjustments'!AJ111","v":0},{"$f":"IF($N57>0,$N57*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK58+'(25) NTP Detailed Adjustments'!AK111","v":0},{"$f":"SUM(AH114:AJ114)","v":0},{"$f":"IF($O57>0,$O57*AL$69,0)+'(25) NTP Detailed Adjustments'!AM58+'(25) NTP Detailed Adjustments'!AM111","v":0},{"$f":"IF($O57>0,$O57*AM$69,0)+'(25) NTP Detailed Adjustments'!AN58+'(25) NTP Detailed Adjustments'!AN111","v":0},{"$f":"IF($O57>0,$O57*AN$69,0)+'(25) NTP Detailed Adjustments'!AO58+'(25) NTP Detailed Adjustments'!AO111","v":0},{"$f":"SUM(AL114:AN114)","v":0},{"$f":"IF($P57>0,$P57*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ58+'(25) NTP Detailed Adjustments'!AQ111","v":0},{"$f":"IF($P57>0,$P57*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR58+'(25) NTP Detailed Adjustments'!AR111","v":0},{"$f":"IF($P57>0,$P57*AR$69,0)+'(25) NTP Detailed Adjustments'!AS58+'(25) NTP Detailed Adjustments'!AS111","v":0},{"$f":"SUM(AP114:AR114)","v":0},{"$f":"IF($Q57>0,$Q57*AT$69,0)+'(25) NTP Detailed Adjustments'!AU58+'(25) NTP Detailed Adjustments'!AU111","v":0},{"$f":"IF($Q57>0,$Q57*AU$69,0)+'(25) NTP Detailed Adjustments'!AV58+'(25) NTP Detailed Adjustments'!AV111","v":0},{"$f":"IF($Q57>0,$Q57*AV$69,0)+'(25) NTP Detailed Adjustments'!AW58+'(25) NTP Detailed Adjustments'!AW111","v":0},{"$f":"SUM(AT114:AV114)","v":0},{"$f":"IF($R57>0,$R57*AX$69,0)+'(25) NTP Detailed Adjustments'!AY58+'(25) NTP Detailed Adjustments'!AY111","v":0},{"$f":"IF($R57>0,$R57*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ58+'(25) NTP Detailed Adjustments'!AZ111","v":0},{"$f":"IF($R57>0,$R57*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA58+'(25) NTP Detailed Adjustments'!BA111","v":0},{"$f":"SUM(AX114:AZ114)","v":0},{"$f":"IF($S57>0,$S57*BB$69,0)+'(25) NTP Detailed Adjustments'!BC58+'(25) NTP Detailed Adjustments'!BC111","v":0},{"$f":"IF($S57>0,$S57*BC$69,0)+'(25) NTP Detailed Adjustments'!BD58+'(25) NTP Detailed Adjustments'!BD111","v":0},{"$f":"IF($S57>0,$S57*BD$69,0)+'(25) NTP Detailed Adjustments'!BE58+'(25) NTP Detailed Adjustments'!BE111","v":0},{"$f":"SUM(BB114:BD114)","v":0},{"$f":"IF($T57>0,$T57*BF$69,0)+'(25) NTP Detailed Adjustments'!BG58+'(25) NTP Detailed Adjustments'!BG111","v":0},{"$f":"IF($T57>0,$T57*BG$69,0)+'(25) NTP Detailed Adjustments'!BH58+'(25) NTP Detailed Adjustments'!BH111","v":0},{"$f":"IF($T57>0,$T57*BH$69,0)+'(25) NTP Detailed Adjustments'!BI58+'(25) NTP Detailed Adjustments'!BI111","v":0},{"$f":"SUM(BF114:BH114)","v":0},{"$f":"IF($U57>0,$U57*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK58+'(25) NTP Detailed Adjustments'!BK111","v":0},{"$f":"IF($U57>0,$U57*BK$69,0)+'(25) NTP Detailed Adjustments'!BL58+'(25) NTP Detailed Adjustments'!BL111","v":0},{"$f":"IF($U57>0,$U57*BL$69,0)+'(25) NTP Detailed Adjustments'!BM58+'(25) NTP Detailed Adjustments'!BM111","v":0},{"$f":"SUM(BJ114:BL114)","v":0},{"$f":"IF($V57>0,$V57*BN$69,0)+'(25) NTP Detailed Adjustments'!BO58+'(25) NTP Detailed Adjustments'!BO111","v":0},{"$f":"IF($V57>0,$V57*BO$69,0)+'(25) NTP Detailed Adjustments'!BP58+'(25) NTP Detailed Adjustments'!BP111","v":0},{"$f":"IF($V57>0,$V57*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ58+'(25) NTP Detailed Adjustments'!BQ111","v":0},0,{"$f":"IF($W57>0,$W57*BR$69,0)+'(25) NTP Detailed Adjustments'!BS58+'(25) NTP Detailed Adjustments'!BS111","v":0},{"$f":"IF($W57>0,$W57*BS$69,0)+'(25) NTP Detailed Adjustments'!BT58+'(25) NTP Detailed Adjustments'!BT111","v":0},{"$f":"IF($W57>0,$W57*BT$69,0)+'(25) NTP Detailed Adjustments'!BU58+'(25) NTP Detailed Adjustments'!BU111","v":0},0,{"$f":"IF($X57>0,$X57*BV$69,0)+'(25) NTP Detailed Adjustments'!BW58+'(25) NTP Detailed Adjustments'!BW111","v":0},{"$f":"IF($X57>0,$X57*BW$69,0)+'(25) NTP Detailed Adjustments'!BX58+'(25) NTP Detailed Adjustments'!BX111","v":0},{"$f":"IF($X57>0,$X57*BX$69,0)+'(25) NTP Detailed Adjustments'!BY58+'(25) NTP Detailed Adjustments'!BY111","v":0},0,{"$f":"IF($Y57>0,$Y57*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA58+'(25) NTP Detailed Adjustments'!CA111","v":0},{"$f":"IF($Y57>0,$Y57*CA$69,0)+'(25) NTP Detailed Adjustments'!CB58+'(25) NTP Detailed Adjustments'!CB111","v":0},{"$f":"IF($Y57>0,$Y57*CB$69,0)+'(25) NTP Detailed Adjustments'!CC58+'(25) NTP Detailed Adjustments'!CC111","v":0},0,{"$f":"IF($Z57>0,$Z57*CD$69,0)+'(25) NTP Detailed Adjustments'!CE58+'(25) NTP Detailed Adjustments'!CE111","v":0},{"$f":"IF($Z57>0,$Z57*CE$69,0)+'(25) NTP Detailed Adjustments'!CF58+'(25) NTP Detailed Adjustments'!CF111","v":0},{"$f":"IF($Z57>0,$Z57*CF$69,0)+'(25) NTP Detailed Adjustments'!CG58+'(25) NTP Detailed Adjustments'!CG111","v":0},0,{"$f":"IF($AA57>0,$AA57*CH$69,0)+'(25) NTP Detailed Adjustments'!CI58+'(25) NTP Detailed Adjustments'!CI111","v":0},{"$f":"IF($AA57>0,$AA57*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ58+'(25) NTP Detailed Adjustments'!CJ111","v":0},{"$f":"IF($AA57>0,$AA57*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK58+'(25) NTP Detailed Adjustments'!CK111","v":0},0,{"$f":"IF($AB57>0,$AB57*CL$69,0)+'(25) NTP Detailed Adjustments'!CM58+'(25) NTP Detailed Adjustments'!CM111","v":0},{"$f":"IF($AB57>0,$AB57*CM$69,0)+'(25) NTP Detailed Adjustments'!CN58+'(25) NTP Detailed Adjustments'!CN111","v":0},{"$f":"IF($AB57>0,$AB57*CN$69,0)+'(25) NTP Detailed Adjustments'!CO58+'(25) NTP Detailed Adjustments'!CO111","v":0},0,{"$f":"IF($AC57>0,$AC57*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ58+'(25) NTP Detailed Adjustments'!CQ111","v":0},{"$f":"IF($AC57>0,$AC57*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR58+'(25) NTP Detailed Adjustments'!CR111","v":0},{"$f":"IF($AC57>0,$AC57*CR$69,0)+'(25) NTP Detailed Adjustments'!CS58+'(25) NTP Detailed Adjustments'!CS111","v":0},0]
["Other Costs"]
["Administrative Indirect Costs",{"$f":"IF($F58>0,$F58*B$69,0)+'(25) NTP Detailed Adjustments'!C60+'(25) NTP Detailed Adjustments'!C113","v":0},{"$f":"IF($F58>0,$F58*C$69,0)+'(25) NTP Detailed Adjustments'!D60+'(25) NTP Detailed Adjustments'!D113","v":0},{"$f":"IF($F58>0,$F58*D$69,0)+'(25) NTP Detailed Adjustments'!E60+'(25) NTP Detailed Adjustments'!E113","v":0},{"$f":"SUM(B116:D116)","v":0},{"$f":"IF($G58>0,$G58*F$69,0)+'(25) NTP Detailed Adjustments'!G60+'(25) NTP Detailed Adjustments'!G113","v":0},{"$f":"IF($G58>0,$G58*G$69,0)+'(25) NTP Detailed Adjustments'!H60+'(25) NTP Detailed Adjustments'!H113","v":0},{"$f":"IF($G58>0,$G58*H$69,0)+'(25) NTP Detailed Adjustments'!I60+'(25) NTP Detailed Adjustments'!I113","v":0},{"$f":"SUM(F116:H116)","v":0},{"$f":"IF($H58>0,$H58*J$69,0)+'(25) NTP Detailed Adjustments'!K60+'(25) NTP Detailed Adjustments'!K113","v":0},{"$f":"IF($H58>0,$H58*K$69,0)+'(25) NTP Detailed Adjustments'!L60+'(25) NTP Detailed Adjustments'!L113","v":0},{"$f":"IF($H58>0,$H58*L$69,0)+'(25) NTP Detailed Adjustments'!M60+'(25) NTP Detailed Adjustments'!M113","v":0},{"$f":"SUM(J116:L116)","v":0},{"$f":"IF($I58>0,$I58*N$69,0)+'(25) NTP Detailed Adjustments'!O60+'(25) NTP Detailed Adjustments'!O113","v":0},{"$f":"IF($I58>0,$I58*O$69,0)+'(25) NTP Detailed Adjustments'!P60+'(25) NTP Detailed Adjustments'!P113","v":0},{"$f":"IF($I58>0,$I58*P$69,0)+'(25) NTP Detailed Adjustments'!Q60+'(25) NTP Detailed Adjustments'!Q113","v":0},{"$f":"SUM(N116:P116)","v":0},{"$f":"IF($J59>0,$J59*R$69,0)+'(25) NTP Detailed Adjustments'!S60+'(25) NTP Detailed Adjustments'!S113","v":0},{"$f":"IF($J59>0,$J59*S$69,0)+'(25) NTP Detailed Adjustments'!T60+'(25) NTP Detailed Adjustments'!T113","v":0},{"$f":"IF($J59>0,$J59*T$69,0)+'(25) NTP Detailed Adjustments'!U60+'(25) NTP Detailed Adjustments'!U113","v":0},0,{"$f":"IF($K59>0,$K59*V$69,0)+'(25) NTP Detailed Adjustments'!W60+'(25) NTP Detailed Adjustments'!W113","v":0},{"$f":"IF($K59>0,$K59*W$69,0)+'(25) NTP Detailed Adjustments'!X60+'(25) NTP Detailed Adjustments'!X113","v":0},{"$f":"IF($K59>0,$K59*X$69,0)+'(25) NTP Detailed Adjustments'!Y60+'(25) NTP Detailed Adjustments'!Y113","v":0},0,{"$f":"IF($L59>0,$L59*Z$69,0)+'(25) NTP Detailed Adjustments'!AA60+'(25) NTP Detailed Adjustments'!AA113","v":0},{"$f":"IF($L59>0,$L59*AA$69,0)+'(25) NTP Detailed Adjustments'!AB60+'(25) NTP Detailed Adjustments'!AB113","v":0},{"$f":"IF($L59>0,$L59*AB$69,0)+'(25) NTP Detailed Adjustments'!AC60+'(25) NTP Detailed Adjustments'!AC113","v":0},{"$f":"SUM(Z116:AB116)","v":0},{"$f":"IF($M59>0,$M59*AD$69,0)+'(25) NTP Detailed Adjustments'!AE60+'(25) NTP Detailed Adjustments'!AE113","v":0},{"$f":"IF($M59>0,$M59*AE$69,0)+'(25) NTP Detailed Adjustments'!AF60+'(25) NTP Detailed Adjustments'!AF113","v":0},{"$f":"IF($M59>0,$M59*AF$69,0)+'(25) NTP Detailed Adjustments'!AG60+'(25) NTP Detailed Adjustments'!AG113","v":0},{"$f":"SUM(AD116:AF116)","v":0},{"$f":"IF($N59>0,$N59*AH$69,0)+'(25) NTP Detailed Adjustments'!AI60+'(25) NTP Detailed Adjustments'!AI113","v":0},{"$f":"IF($N59>0,$N59*AI$69,0)+'(25) NTP Detailed Adjustments'!AJ60+'(25) NTP Detailed Adjustments'!AJ113","v":0},{"$f":"IF($N59>0,$N59*AJ$69,0)+'(25) NTP Detailed Adjustments'!AK60+'(25) NTP Detailed Adjustments'!AK113","v":0},{"$f":"SUM(AH116:AJ116)","v":0},{"$f":"IF($O59>0,$O59*AL$69,0)+'(25) NTP Detailed Adjustments'!AM60+'(25) NTP Detailed Adjustments'!AM113","v":0},{"$f":"IF($O59>0,$O59*AM$69,0)+'(25) NTP Detailed Adjustments'!AN60+'(25) NTP Detailed Adjustments'!AN113","v":0},{"$f":"IF($O59>0,$O59*AN$69,0)+'(25) NTP Detailed Adjustments'!AO60+'(25) NTP Detailed Adjustments'!AO113","v":0},{"$f":"SUM(AL116:AN116)","v":0},{"$f":"IF($P59>0,$P59*AP$69,0)+'(25) NTP Detailed Adjustments'!AQ60+'(25) NTP Detailed Adjustments'!AQ113","v":0},{"$f":"IF($P59>0,$P59*AQ$69,0)+'(25) NTP Detailed Adjustments'!AR60+'(25) NTP Detailed Adjustments'!AR113","v":0},{"$f":"IF($P59>0,$P59*AR$69,0)+'(25) NTP Detailed Adjustments'!AS60+'(25) NTP Detailed Adjustments'!AS113","v":0},{"$f":"SUM(AP116:AR116)","v":0},{"$f":"IF($Q59>0,$Q59*AT$69,0)+'(25) NTP Detailed Adjustments'!AU60+'(25) NTP Detailed Adjustments'!AU113","v":0},{"$f":"IF($Q59>0,$Q59*AU$69,0)+'(25) NTP Detailed Adjustments'!AV60+'(25) NTP Detailed Adjustments'!AV113","v":0},{"$f":"IF($Q59>0,$Q59*AV$69,0)+'(25) NTP Detailed Adjustments'!AW60+'(25) NTP Detailed Adjustments'!AW113","v":0},{"$f":"SUM(AT116:AV116)","v":0},{"$f":"IF($R59>0,$R59*AX$69,0)+'(25) NTP Detailed Adjustments'!AY60+'(25) NTP Detailed Adjustments'!AY113","v":0},{"$f":"IF($R59>0,$R59*AY$69,0)+'(25) NTP Detailed Adjustments'!AZ60+'(25) NTP Detailed Adjustments'!AZ113","v":0},{"$f":"IF($R59>0,$R59*AZ$69,0)+'(25) NTP Detailed Adjustments'!BA60+'(25) NTP Detailed Adjustments'!BA113","v":0},{"$f":"SUM(AX116:AZ116)","v":0},{"$f":"IF($S59>0,$S59*BB$69,0)+'(25) NTP Detailed Adjustments'!BC60+'(25) NTP Detailed Adjustments'!BC113","v":0},{"$f":"IF($S59>0,$S59*BC$69,0)+'(25) NTP Detailed Adjustments'!BD60+'(25) NTP Detailed Adjustments'!BD113","v":0},{"$f":"IF($S59>0,$S59*BD$69,0)+'(25) NTP Detailed Adjustments'!BE60+'(25) NTP Detailed Adjustments'!BE113","v":0},{"$f":"SUM(BB116:BD116)","v":0},{"$f":"IF($T59>0,$T59*BF$69,0)+'(25) NTP Detailed Adjustments'!BG60+'(25) NTP Detailed Adjustments'!BG113","v":0},{"$f":"IF($T59>0,$T59*BG$69,0)+'(25) NTP Detailed Adjustments'!BH60+'(25) NTP Detailed Adjustments'!BH113","v":0},{"$f":"IF($T59>0,$T59*BH$69,0)+'(25) NTP Detailed Adjustments'!BI60+'(25) NTP Detailed Adjustments'!BI113","v":0},{"$f":"SUM(BF116:BH116)","v":0},{"$f":"IF($U59>0,$U59*BJ$69,0)+'(25) NTP Detailed Adjustments'!BK60+'(25) NTP Detailed Adjustments'!BK113","v":0},{"$f":"IF($U59>0,$U59*BK$69,0)+'(25) NTP Detailed Adjustments'!BL60+'(25) NTP Detailed Adjustments'!BL113","v":0},{"$f":"IF($U59>0,$U59*BL$69,0)+'(25) NTP Detailed Adjustments'!BM60+'(25) NTP Detailed Adjustments'!BM113","v":0},{"$f":"SUM(BJ116:BL116)","v":0},{"$f":"IF($V59>0,$V59*BN$69,0)+'(25) NTP Detailed Adjustments'!BO60+'(25) NTP Detailed Adjustments'!BO113","v":0},{"$f":"IF($V59>0,$V59*BO$69,0)+'(25) NTP Detailed Adjustments'!BP60+'(25) NTP Detailed Adjustments'!BP113","v":0},{"$f":"IF($V59>0,$V59*BP$69,0)+'(25) NTP Detailed Adjustments'!BQ60+'(25) NTP Detailed Adjustments'!BQ113","v":0},0,{"$f":"IF($W59>0,$W59*BR$69,0)+'(25) NTP Detailed Adjustments'!BS60+'(25) NTP Detailed Adjustments'!BS113","v":0},{"$f":"IF($W59>0,$W59*BS$69,0)+'(25) NTP Detailed Adjustments'!BT60+'(25) NTP Detailed Adjustments'!BT113","v":0},{"$f":"IF($W59>0,$W59*BT$69,0)+'(25) NTP Detailed Adjustments'!BU60+'(25) NTP Detailed Adjustments'!BU113","v":0},0,{"$f":"IF($X59>0,$X59*BV$69,0)+'(25) NTP Detailed Adjustments'!BW60+'(25) NTP Detailed Adjustments'!BW113","v":0},{"$f":"IF($X59>0,$X59*BW$69,0)+'(25) NTP Detailed Adjustments'!BX60+'(25) NTP Detailed Adjustments'!BX113","v":0},{"$f":"IF($X59>0,$X59*BX$69,0)+'(25) NTP Detailed Adjustments'!BY60+'(25) NTP Detailed Adjustments'!BY113","v":0},0,{"$f":"IF($Y59>0,$Y59*BZ$69,0)+'(25) NTP Detailed Adjustments'!CA60+'(25) NTP Detailed Adjustments'!CA113","v":0},{"$f":"IF($Y59>0,$Y59*CA$69,0)+'(25) NTP Detailed Adjustments'!CB60+'(25) NTP Detailed Adjustments'!CB113","v":0},{"$f":"IF($Y59>0,$Y59*CB$69,0)+'(25) NTP Detailed Adjustments'!CC60+'(25) NTP Detailed Adjustments'!CC113","v":0},0,{"$f":"IF($Z59>0,$Z59*CD$69,0)+'(25) NTP Detailed Adjustments'!CE60+'(25) NTP Detailed Adjustments'!CE113","v":0},{"$f":"IF($Z59>0,$Z59*CE$69,0)+'(25) NTP Detailed Adjustments'!CF60+'(25) NTP Detailed Adjustments'!CF113","v":0},{"$f":"IF($Z59>0,$Z59*CF$69,0)+'(25) NTP Detailed Adjustments'!CG60+'(25) NTP Detailed Adjustments'!CG113","v":0},0,{"$f":"IF($AA59>0,$AA59*CH$69,0)+'(25) NTP Detailed Adjustments'!CI60+'(25) NTP Detailed Adjustments'!CI113","v":0},{"$f":"IF($AA59>0,$AA59*CI$69,0)+'(25) NTP Detailed Adjustments'!CJ60+'(25) NTP Detailed Adjustments'!CJ113","v":0},{"$f":"IF($AA59>0,$AA59*CJ$69,0)+'(25) NTP Detailed Adjustments'!CK60+'(25) NTP Detailed Adjustments'!CK113","v":0},0,{"$f":"IF($AB59>0,$AB59*CL$69,0)+'(25) NTP Detailed Adjustments'!CM60+'(25) NTP Detailed Adjustments'!CM113","v":0},{"$f":"IF($AB59>0,$AB59*CM$69,0)+'(25) NTP Detailed Adjustments'!CN60+'(25) NTP Detailed Adjustments'!CN113","v":0},{"$f":"IF($AB59>0,$AB59*CN$69,0)+'(25) NTP Detailed Adjustments'!CO60+'(25) NTP Detailed Adjustments'!CO113","v":0},0,{"$f":"IF($AC59>0,$AC59*CP$69,0)+'(25) NTP Detailed Adjustments'!CQ60+'(25) NTP Detailed Adjustments'!CQ113","v":0},{"$f":"IF($AC59>0,$AC59*CQ$69,0)+'(25) NTP Detailed Adjustments'!CR60+'(25) NTP Detailed Adjustments'!CR113","v":0},{"$f":"IF($AC59>0,$AC59*CR$69,0)+'(25) NTP Detailed Adjustments'!CS60+'(25) NTP Detailed Adjustments'!CS113","v":0},0]
[]
["Total Costs",{"$f":"SUM(B71:B116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R71:R116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN71:BN116)","v":0},{"$f":"SUM(BO71:BO116)","v":0},{"$f":"SUM(BP71:BP116)","v":0},{"$f":"SUM(BQ71:BQ116)","v":0},{"$f":"SUM(BR71:BR116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"(25) NTP Detailed Adjustments","index":25,"n_rows":115,"n_cols":100,"rows_kept":115,"cut":false,"hidden":false,"merged":[[3,2,3,5],[4,2,4,5],[5,2,5,3],[6,2,6,3],[7,2,7,3],[9,38,9,41],[9,2,9,5],[9,22,9,25],[9,26,9,29],[9,30,9,33],[9,34,9,37],[9,6,9,9],[9,10,9,13],[9,14,9,17],[9,18,9,21],[9,82,9,85],[9,86,9,89],[9,90,9,93],[9,94,9,97],[9,42,9,45],[9,46,9,49],[9,66,9,69],[9,70,9,73],[9,74,9,77],[9,78,9,81],[9,50,9,53],[9,54,9,57],[9,58,9,61],[9,62,9,65],[62,2,62,5],[62,6,62,9],[62,10,62,13],[62,14,62,17],[62,18,62,21],[62,22,62,25],[62,26,62,29],[62,30,62,33],[62,34,62,37],[62,38,62,41],[62,42,62,45],[62,46,62,49],[62,50,62,53],[62,54,62,57],[62,58,62,61],[62,82,62,85],[62,86,62,89],[62,90,62,93],[62,94,62,97],[62,62,62,65],[62,66,62,69],[62,70,62,73],[62,74,62,77],[62,78,62,81]]}
["Department of Health Care Services"]
["Narcotic Treatment Program (NTP) - Detailed Adjustments for DMC Unreimbursable & Direct Costs"]
[]
[null,"COUNTY",{"$f":"'(1) Provider Info and Cert'!B6","v":0}]
[null,"PROVIDER NAME",{"$f":"'(1) Provider Info and Cert'!B7","v":0}]
[null,"DRUG MEDI-CAL PROVIDER NO. (4 digits)",{"$f":"'(1) Provider Info and Cert'!B14","v":0}]
[null,"PROVIDER NUMBER (6 digits)",{"$f":"'(1) Provider Info and Cert'!B15","v":0}]
[null,"NATIONAL PROVIDER IDENTIFICATION (NPI) NO. (10 digit)",{"$f":"'(1) Provider Info and Cert'!B16","v":0}]
[]
[null,null,"NTP Dosing - Methadone Non Perinatal",null,null,null,"NTP Dosing - Buprenorphine Non Perinatal",null,null,null,"NTP Dosing - Disulfiram Non Perinatal",null,null,null,"NTP Dosing - Naloxone Non Perinatal",null,null,null,"NTP Individual Non Perinatal",null,null,null,"NTP Group Non Perinatal",null,null,null,"NTP Case Management Non Perinatal",null,null,null,"NTP Physician Consultation Non Perinatal",null,null,null,"NTP Recovery Services - Individual Non Perinatal",null,null,null,"NTP Recovery Services - Group Non Perinatal",null,null,null,"NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",null,null,null,"NTP Recovery Services - Case Management Non Perinatal",null,null,null,"NTP Dosing - Methadone Perinatal",null,null,null,"NTP Dosing - Buprenorphine Perinatal",null,null,null,"NTP Dosing - Disulfiram Perinatal",null,null,null,"NTP Dosing - Naloxone Perinatal",null,null,null,"NTP Individual Perinatal",null,null,null,"NTP Group Perinatal",null,null,null,"NTP Case Management Perinatal",null,null,null,"NTP Physician Consultation Perinatal",null,null,null,"NTP Recovery Services - Individual Perinatal",null,null,null,"NTP Recovery Services - Group Perinatal",null,null,null,"NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",null,null,null,"NTP Recovery Services - Case Management Perinatal"]
[null,null,"A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D."]
[null,null,"PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL"]
[1,"DMC UNREIMBURSABLE COSTS"]
[null,"Personnel Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Personnel Services"]
["a.","Salary and Wages",null,null,null,{"$f":"SUM(C15:E15)","v":0},null,null,null,{"$f":"SUM(G15:I15)","v":0},null,null,null,{"$f":"SUM(K15:M15)","v":0},null,null,null,{"$f":"SUM(O15:Q15)","v":0},null,null,null,{"$f":"SUM(S15:U15)","v":0},null,null,null,{"$f":"SUM(W15:Y15)","v":0},null,null,null,{"$f":"SUM(AA15:AC15)","v":0},null,null,null,{"$f":"SUM(AE15:AG15)","v":0},null,null,null,{"$f":"SUM(AI15:AK15)","v":0},null,null,null,{"$f":"SUM(AM15:AO15)","v":0},null,null,null,{"$f":"SUM(AQ15:AS15)","v":0},null,null,null,{"$f":"SUM(AU15:AW15)","v":0},null,null,null,{"$f":"SUM(AY15:BA15)","v":0},null,null,null,{"$f":"SUM(BC15:BE15)","v":0},null,null,null,{"$f":"SUM(BG15:BI15)","v":0},null,null,null,{"$f":"SUM(BK15:BM15)","v":0},null,null,null,{"$f":"SUM(BO15:BQ15)","v":0},null,null,null,{"$f":"SUM(BS15:BU15)","v":0},null,null,null,{"$f":"SUM(BW15:BY15)","v":0},null,null,null,{"$f":"SUM(CA15:CC15)","v":0},null,null,null,{"$f":"SUM(CE15:CG15)","v":0},null,null,null,{"$f":"SUM(CI15:CK15)","v":0},null,null,null,{"$f":"SUM(CM15:CO15)","v":0},null,null,null,{"$f":"SUM(CQ15:CS15)","v":0},{"$f":"SUM(F15+J15+N15+R15+V15+Z15+AD15+AH15+AL15+AP15+AT15+AX15+BB15+BF15+BJ15+BN15+BR15+BV15+BZ15+CD15+CH15+CL15+CP15+CT15)","v":0},"Salary and Wages"]
["b.","Employee Benefits",null,null,null,0,null,null,null,{"$f":"SUM(G16:I16)","v":0},null,null,null,{"$f":"SUM(K16:M16)","v":0},null,null,null,{"$f":"SUM(O16:Q16)","v":0},null,null,null,{"$f":"SUM(S16:U16)","v":0},null,null,null,{"$f":"SUM(W16:Y16)","v":0},null,null,null,{"$f":"SUM(AA16:AC16)","v":0},null,null,null,{"$f":"SUM(AE16:AG16)","v":0},null,null,null,{"$f":"SUM(AI16:AK16)","v":0},null,null,null,{"$f":"SUM(AM16:AO16)","v":0},null,null,null,{"$f":"SUM(AQ16:AS16)","v":0},null,null,null,{"$f":"SUM(AU16:AW16)","v":0},null,null,null,{"$f":"SUM(AY16:BA16)","v":0},null,null,null,{"$f":"SUM(BC16:BE16)","v":0},null,null,null,{"$f":"SUM(BG16:BI16)","v":0},null,null,null,{"$f":"SUM(BK16:BM16)","v":0},null,null,null,{"$f":"SUM(BO16:BQ16)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(BW16:BY16)","v":0},null,null,null,{"$f":"SUM(CA16:CC16)","v":0},null,null,null,{"$f":"SUM(CE16:CG16)","v":0},null,null,null,{"$f":"SUM(CI16:CK16)","v":0},null,null,null,{"$f":"SUM(CM16:CO16)","v":0},null,null,null,{"$f":"SUM(CQ16:CS16)","v":0},{"$f":"SUM(F16+J16+N16+R16+V16+Z16+AD16+AH16+AL16+AP16+AT16+AX16+BB16+BF16+BJ16+BN16+BR16+BV16+BZ16+CD16+CH16+CL16+CP16+CT16)","v":0},"Employee Benefits"]
[null,"Equipment, Materials and Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment, Materials and Supplies"]
["c.","Depreciation - Equipment",null,null,null,0,null,null,null,{"$f":"SUM(G18:I18)","v":0},null,null,null,{"$f":"SUM(K18:M18)","v":0},null,null,null,{"$f":"SUM(O18:Q18)","v":0},null,null,null,{"$f":"SUM(S18:U18)","v":0},null,null,null,{"$f":"SUM(W18:Y18)","v":0},null,null,null,{"$f":"SUM(AA18:AC18)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AI18:AK18)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY18:BA18)","v":0},null,null,null,{"$f":"SUM(BC18:BE18)","v":0},null,null,null,{"$f":"SUM(BG18:BI18)","v":0},null,null,null,{"$f":"SUM(BK18:BM18)","v":0},null,null,null,{"$f":"SUM(BO18:BQ18)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(BW18:BY18)","v":0},null,null,null,{"$f":"SUM(CA18:CC18)","v":0},null,null,null,{"$f":"SUM(CE18:CG18)","v":0},null,null,null,{"$f":"SUM(CI18:CK18)","v":0},null,null,null,{"$f":"SUM(CM18:CO18)","v":0},null,null,null,{"$f":"SUM(CQ18:CS18)","v":0},{"$f":"SUM(F18+J18+N18+R18+V18+Z18+AD18+AH18+AL18+AP18+AT18+AX18+BB18+BF18+BJ18+BN18+BR18+BV18+BZ18+CD18+CH18+CL18+CP18+CT18)","v":0},"Depreciation - Equipment"]
["d.","Maintenance - Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Maintenance - Equipment"]
["e.","Medical, Dental and Laboratory Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Medical, Dental and Laboratory Supplies"]
["f.","Membership Dues",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Membership Dues"]
["g.","Rent and Lease Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rent and Lease Equipment"]
["h.","Clothing and Personal Supplies",null,null,null,{"$f":"SUM(C23:E23)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(W23:Y23)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BO23:BQ23)","v":0},null,null,null,{"$f":"SUM(BS23:BU23)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Clothing and Personal Supplies"]
["i.","Food",null,null,null,{"$f":"SUM(C24:E24)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(W24:Y24)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BO24:BQ24)","v":0},null,null,null,{"$f":"SUM(BS24:BU24)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Food"]
["j.","Laundry Services and Supplies",null,null,null,{"$f":"SUM(C25:E25)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(W25:Y25)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BO25:BQ25)","v":0},null,null,null,{"$f":"SUM(BS25:BU25)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Laundry Services and Supplies"]
["k.","Small Tools and Instruments",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Small Tools and Instruments"]
["l.","Training",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Training"]
["m.","Miscellaneous Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Supplies"]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenses"]
["n.","Communications",null,null,null,0,null,null,null,{"$f":"SUM(G30:I30)","v":0},null,null,null,{"$f":"SUM(K30:M30)","v":0},null,null,null,{"$f":"SUM(O30:Q30)","v":0},null,null,null,{"$f":"SUM(S30:U30)","v":0},null,null,null,{"$f":"SUM(W30:Y30)","v":0},null,null,null,{"$f":"SUM(AA30:AC30)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AI30:AK30)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY30:BA30)","v":0},null,null,null,{"$f":"SUM(BC30:BE30)","v":0},null,null,null,{"$f":"SUM(BG30:BI30)","v":0},null,null,null,{"$f":"SUM(BK30:BM30)","v":0},null,null,null,{"$f":"SUM(BO30:BQ30)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(BW30:BY30)","v":0},null,null,null,{"$f":"SUM(CA30:CC30)","v":0},null,null,null,{"$f":"SUM(CE30:CG30)","v":0},null,null,null,{"$f":"SUM(CI30:CK30)","v":0},null,null,null,{"$f":"SUM(CM30:CO30)","v":0},null,null,null,{"$f":"SUM(CQ30:CS30)","v":0},{"$f":"SUM(F30+J30+N30+R30+V30+Z30+AD30+AH30+AL30+AP30+AT30+AX30+BB30+BF30+BJ30+BN30+BR30+BV30+BZ30+CD30+CH30+CL30+CP30+CT30)","v":0},"Communications"]
["o.","Depreciation - Structures and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Depreciation - Structures and Improvements"]
["p.","Household Expenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Household Expenses"]
["q.","Insurance",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Insurance"]
["r.","Interest Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Interest Expense"]
["s.","Lease Property Maintenance, Structures, Improvements and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Lease Property Maintenance, Structures, Improvements and Grounds"]
["t.","Maintenance - Structures, Improvements, and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Maintenance - Structures, Improvements, and Grounds"]
["u.","Miscellaneous Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Expense"]
["v.","Office Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Office Expense"]
["w.","Publications and Legal Notices",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Publications and Legal Notices"]
["x.","Rents & Leases - Land, Structure, and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rents & Leases - Land, Structure, and Improvements"]
["y.","Taxes and Licenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Taxes and Licenses"]
["z.","Drug Screening and Other Testing",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Drug Screening and Other Testing"]
["aa.","Utilities",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Utilities"]
["ab.","Other",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Other"]
[null,"Professional and Special Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Professional and Special Services"]
["ac.","Pharmaceutical",null,null,null,{"$f":"SUM(C46:E46)","v":0},null,null,null,{"$f":"SUM(G46:I46)","v":0},null,null,null,{"$f":"SUM(K46:M46)","v":0},null,null,null,{"$f":"SUM(O46:Q46)","v":0},null,null,null,{"$f":"SUM(S46:U46)","v":0},null,null,null,{"$f":"SUM(W46:Y46)","v":0},null,null,null,{"$f":"SUM(AA46:AC46)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AI46:AK46)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY46:BA46)","v":0},null,null,null,{"$f":"SUM(BC46:BE46)","v":0},null,null,null,{"$f":"SUM(BG46:BI46)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(BO46:BQ46)","v":0},null,null,null,{"$f":"SUM(BS46:BU46)","v":0},null,null,null,{"$f":"SUM(BW46:BY46)","v":0},null,null,null,{"$f":"SUM(CA46:CC46)","v":0},null,null,null,{"$f":"SUM(CE46:CG46)","v":0},null,null,null,{"$f":"SUM(CI46:CK46)","v":0},null,null,null,{"$f":"SUM(CM46:CO46)","v":0},null,null,null,{"$f":"SUM(CQ46:CS46)","v":0},{"$f":"SUM(F46+J46+N46+R46+V46+Z46+AD46+AH46+AL46+AP46+AT46+AX46+BB46+BF46+BJ46+BN46+BR46+BV46+BZ46+CD46+CH46+CL46+CP46+CT46)","v":0},"Pharmaceutical"]
["ac1.","Dosing - Methadone (NTP Only)",null,null,null,{"$f":"SUM(C47:E47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY47:BA47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Dosing - Methadone (NTP Only)"]
["ac2.","Dosing - Buprenorphine (NTP Only)",null,null,null,null,null,null,null,{"$f":"SUM(G48:I48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC48:BE48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Dosing - Buprenorphine (NTP Only)"]
["ac3.","Dosing - Disulfiram (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K49:M49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG49:BI49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Dosing - Disulfiram (NTP Only)"]
["ac4.","Dosing - Naloxone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O50:Q50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK50:BM50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Dosing - Naloxone (NTP Only)"]
["ad.","Physician Consultation",null,null,null,{"$f":"SUM(C51:E51)","v":0},null,null,null,{"$f":"SUM(G51:I51)","v":0},null,null,null,{"$f":"SUM(K51:M51)","v":0},null,null,null,{"$f":"SUM(O51:Q51)","v":0},null,null,null,{"$f":"SUM(S51:U51)","v":0},null,null,null,{"$f":"SUM(W51:Y51)","v":0},null,null,null,{"$f":"SUM(AA51:AC51)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AI51:AK51)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY51:BA51)","v":0},null,null,null,{"$f":"SUM(BC51:BE51)","v":0},null,null,null,{"$f":"SUM(BG51:BI51)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(BO51:BQ51)","v":0},null,null,null,{"$f":"SUM(BS51:BU51)","v":0},null,null,null,{"$f":"SUM(BW51:BY51)","v":0},null,null,null,{"$f":"SUM(CA51:CC51)","v":0},null,null,null,{"$f":"SUM(CE51:CG51)","v":0},null,null,null,{"$f":"SUM(CI51:CK51)","v":0},null,null,null,{"$f":"SUM(CM51:CO51)","v":0},null,null,null,{"$f":"SUM(CQ51:CS51)","v":0},0,"Physician Consultation"]
["ae.","Professional and Special Services",null,null,null,{"$f":"SUM(C52:E52)","v":0},null,null,null,{"$f":"SUM(G52:I52)","v":0},null,null,null,{"$f":"SUM(K52:M52)","v":0},null,null,null,{"$f":"SUM(O52:Q52)","v":0},null,null,null,{"$f":"SUM(S52:U52)","v":0},null,null,null,{"$f":"SUM(W52:Y52)","v":0},null,null,null,{"$f":"SUM(AA52:AC52)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AI52:AK52)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY52:BA52)","v":0},null,null,null,{"$f":"SUM(BC52:BE52)","v":0},null,null,null,{"$f":"SUM(BG52:BI52)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(BO52:BQ52)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(BW52:BY52)","v":0},null,null,null,{"$f":"SUM(CA52:CC52)","v":0},null,null,null,{"$f":"SUM(CE52:CG52)","v":0},null,null,null,{"$f":"SUM(CI52:CK52)","v":0},null,null,null,{"$f":"SUM(CM52:CO52)","v":0},null,null,null,{"$f":"SUM(CQ52:CS52)","v":0},0,"Professional and Special Services"]
[null,"Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transportation"]
["af.","Transportation",null,null,null,0,null,null,null,{"$f":"SUM(G54:I54)","v":0},null,null,null,{"$f":"SUM(K54:M54)","v":0},null,null,null,{"$f":"SUM(O54:Q54)","v":0},null,null,null,{"$f":"SUM(S54:U54)","v":0},null,null,null,{"$f":"SUM(W54:Y54)","v":0},null,null,null,{"$f":"SUM(AA54:AC54)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AI54:AK54)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY54:BA54)","v":0},null,null,null,{"$f":"SUM(BC54:BE54)","v":0},null,null,null,{"$f":"SUM(BG54:BI54)","v":0},null,null,null,{"$f":"SUM(BK54:BM54)","v":0},null,null,null,{"$f":"SUM(BO54:BQ54)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(BW54:BY54)","v":0},null,null,null,{"$f":"SUM(CA54:CC54)","v":0},null,null,null,{"$f":"SUM(CE54:CG54)","v":0},null,null,null,{"$f":"SUM(CI54:CK54)","v":0},null,null,null,{"$f":"SUM(CM54:CO54)","v":0},null,null,null,{"$f":"SUM(CQ54:CS54)","v":0},{"$f":"SUM(F54+J54+N54+R54+V54+Z54+AD54+AH54+AL54+AP54+AT54+AX54+BB54+BF54+BJ54+BN54+BR54+BV54+BZ54+CD54+CH54+CL54+CP54+CT54)","v":0},"Transportation"]
["ag.","Travel",null,null,null,0,null,null,null,{"$f":"SUM(G55:I55)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(W55:Y55)","v":0},null,null,null,{"$f":"SUM(AA55:AC55)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AI55:AK55)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY55:BA55)","v":0},null,null,null,{"$f":"SUM(BC55:BE55)","v":0},null,null,null,{"$f":"SUM(BG55:BI55)","v":0},null,null,null,{"$f":"SUM(BK55:BM55)","v":0},null,null,null,{"$f":"SUM(BO55:BQ55)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(BW55:BY55)","v":0},null,null,null,{"$f":"SUM(CA55:CC55)","v":0},null,null,null,{"$f":"SUM(CE55:CG55)","v":0},null,null,null,{"$f":"SUM(CI55:CK55)","v":0},null,null,null,{"$f":"SUM(CM55:CO55)","v":0},null,null,null,{"$f":"SUM(CQ55:CS55)","v":0},0,"Travel"]
["ah.","Gas, Oil, & Maintenance - Vehicles",null,null,null,0,null,null,null,{"$f":"SUM(G56:I56)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(W56:Y56)","v":0},null,null,null,{"$f":"SUM(AA56:AC56)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AI56:AK56)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY56:BA56)","v":0},null,null,null,{"$f":"SUM(BC56:BE56)","v":0},null,null,null,{"$f":"SUM(BG56:BI56)","v":0},null,null,null,{"$f":"SUM(BK56:BM56)","v":0},null,null,null,{"$f":"SUM(BO56:BQ56)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(BW56:BY56)","v":0},null,null,null,{"$f":"SUM(CA56:CC56)","v":0},null,null,null,{"$f":"SUM(CE56:CG56)","v":0},null,null,null,{"$f":"SUM(CI56:CK56)","v":0},null,null,null,{"$f":"SUM(CM56:CO56)","v":0},null,null,null,{"$f":"SUM(CQ56:CS56)","v":0},0,"Gas, Oil, & Maintenance - Vehicles"]
["ai.","Rents & Leases - Vehicles",null,null,null,0,null,null,null,{"$f":"SUM(G57:I57)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(W57:Y57)","v":0},null,null,null,{"$f":"SUM(AA57:AC57)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AI57:AK57)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY57:BA57)","v":0},null,null,null,{"$f":"SUM(BC57:BE57)","v":0},null,null,null,{"$f":"SUM(BG57:BI57)","v":0},null,null,null,{"$f":"SUM(BK57:BM57)","v":0},null,null,null,{"$f":"SUM(BO57:BQ57)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(BW57:BY57)","v":0},null,null,null,{"$f":"SUM(CA57:CC57)","v":0},null,null,null,{"$f":"SUM(CE57:CG57)","v":0},null,null,null,{"$f":"SUM(CI57:CK57)","v":0},null,null,null,{"$f":"SUM(CM57:CO57)","v":0},null,null,null,{"$f":"SUM(CQ57:CS57)","v":0},0,"Rents & Leases - Vehicles"]
["aj.","Depreciation - Vehicles",null,null,null,0,null,null,null,{"$f":"SUM(G58:I58)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(W58:Y58)","v":0},null,null,null,{"$f":"SUM(AA58:AC58)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AI58:AK58)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY58:BA58)","v":0},null,null,null,{"$f":"SUM(BC58:BE58)","v":0},null,null,null,{"$f":"SUM(BG58:BI58)","v":0},null,null,null,{"$f":"SUM(BK58:BM58)","v":0},null,null,null,{"$f":"SUM(BO58:BQ58)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(BW58:BY58)","v":0},null,null,null,{"$f":"SUM(CA58:CC58)","v":0},null,null,null,{"$f":"SUM(CE58:CG58)","v":0},null,null,null,{"$f":"SUM(CI58:CK58)","v":0},null,null,null,{"$f":"SUM(CM58:CO58)","v":0},null,null,null,{"$f":"SUM(CQ58:CS58)","v":0},0,"Depreciation - Vehicles"]
[null,"Other Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
["ak.","Indirect Costs",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(W60:Y60)","v":0},null,null,null,{"$f":"SUM(AA60:AC60)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AI60:AK60)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AQ60:AS60)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(AY60:BA60)","v":0},null,null,null,{"$f":"SUM(BC60:BE60)","v":0},null,null,null,{"$f":"SUM(BG60:BI60)","v":0},null,null,null,{"$f":"SUM(BK60:BM60)","v":0},null,null,null,{"$f":"SUM(BO60:BQ60)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(BW60:BY60)","v":0},null,null,null,{"$f":"SUM(CA60:CC60)","v":0},null,null,null,{"$f":"SUM(CE60:CG60)","v":0},null,null,null,{"$f":"SUM(CI60:CK60)","v":0},null,null,null,{"$f":"SUM(CM60:CO60)","v":0},null,null,null,{"$f":"SUM(CQ60:CS60)","v":0},0,"Indirect Costs"]
["al.","TOTAL  ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS",{"$f":"SUM(C15:C60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI15:AI60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO15:BO60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CU15:CU60)","v":0},"TOTAL  ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS"]
[]
[null,null,"NTP Dosing - Methadone Non Perinatal",null,null,null,"NTP Dosing - Buprenorphine Non Perinatal",null,null,null,"NTP Dosing - Disulfiram Non Perinatal",null,null,null,"NTP Dosing - Naloxone Non Perinatal",null,null,null,"NTP Individual Non Perinatal",null,null,null,"NTP Group Non Perinatal",null,null,null,"NTP Case Management Non Perinatal",null,null,null,"NTP Physician Consultation Non Perinatal",null,null,null,"NTP Recovery Services - Individual Non Perinatal",null,null,null,"NTP Recovery Services - Group Non Perinatal",null,null,null,"NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",null,null,null,"NTP Recovery Services - Case Management Non Perinatal",null,null,null,"NTP Dosing - Methadone Perinatal",null,null,null,"NTP Dosing - Buprenorphine Perinatal",null,null,null,"NTP Dosing - Disulfiram Perinatal",null,null,null,"NTP Dosing - Naloxone Perinatal",null,null,null,"NTP Individual Perinatal",null,null,null,"NTP Group Perinatal",null,null,null,"NTP Case Management Perinatal",null,null,null,"NTP Physician Consultation Perinatal",null,null,null,"NTP Recovery Services - Individual Perinatal",null,null,null,"NTP Recovery Services - Group Perinatal",null,null,null,"NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",null,null,null,"NTP Recovery Services - Case Management Perinatal"]
[null,null,"A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D.","A.","B.","C.","D."]
[null,null,"PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL","PRIVATE","DMC","NON-DMC","TOTAL"]
[2,"DIRECT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"Personnel Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnel Services"]
["a.","Salary and Wages",null,null,null,{"$f":"SUM(C68:E68)","v":0},null,null,null,{"$f":"SUM(G68:I68)","v":0},null,null,null,{"$f":"SUM(K68:M68)","v":0},null,null,null,{"$f":"SUM(O68:Q68)","v":0},null,null,null,{"$f":"SUM(S68:U68)","v":0},null,null,null,{"$f":"SUM(W68:Y68)","v":0},null,null,null,{"$f":"SUM(AA68:AC68)","v":0},null,null,null,{"$f":"SUM(AE68:AG68)","v":0},null,null,null,{"$f":"SUM(AI68:AK68)","v":0},null,null,null,{"$f":"SUM(AM68:AO68)","v":0},null,null,null,{"$f":"SUM(AQ68:AS68)","v":0},null,null,null,{"$f":"SUM(AU68:AW68)","v":0},null,null,null,{"$f":"SUM(AY68:BA68)","v":0},null,null,null,{"$f":"SUM(BC68:BE68)","v":0},null,null,null,{"$f":"SUM(BG68:BI68)","v":0},null,null,null,{"$f":"SUM(BK68:BM68)","v":0},null,null,null,{"$f":"SUM(BO68:BQ68)","v":0},null,null,null,{"$f":"SUM(BS68:BU68)","v":0},null,null,null,{"$f":"SUM(BW68:BY68)","v":0},null,null,null,{"$f":"SUM(CA68:CC68)","v":0},null,null,null,{"$f":"SUM(CE68:CG68)","v":0},null,null,null,{"$f":"SUM(CI68:CK68)","v":0},null,null,null,{"$f":"SUM(CM68:CO68)","v":0},null,null,null,{"$f":"SUM(CQ68:CS68)","v":0},{"$f":"SUM(F68+J68+N68+R68+V68+Z68+AD68+AH68+AL68+AP68+AT68+AX68+BB68+BF68+BJ68+BN68+BR68+BV68+BZ68+CD68+CH68+CL68+CP68+CT68)","v":0},"Salary and Wages"]
["b.","Employee Benefits",null,null,null,{"$f":"SUM(C69:E69)","v":0},null,null,null,{"$f":"SUM(G69:I69)","v":0},null,null,null,{"$f":"SUM(K69:M69)","v":0},null,null,null,{"$f":"SUM(O69:Q69)","v":0},null,null,null,{"$f":"SUM(S69:U69)","v":0},null,null,null,{"$f":"SUM(W69:Y69)","v":0},null,null,null,{"$f":"SUM(AA69:AC69)","v":0},null,null,null,{"$f":"SUM(AE69:AG69)","v":0},null,null,null,{"$f":"SUM(AI69:AK69)","v":0},null,null,null,{"$f":"SUM(AM69:AO69)","v":0},null,null,null,{"$f":"SUM(AQ69:AS69)","v":0},null,null,null,{"$f":"SUM(AU69:AW69)","v":0},null,null,null,{"$f":"SUM(AY69:BA69)","v":0},null,null,null,{"$f":"SUM(BC69:BE69)","v":0},null,null,null,{"$f":"SUM(BG69:BI69)","v":0},null,null,null,{"$f":"SUM(BK69:BM69)","v":0},null,null,null,{"$f":"SUM(BO69:BQ69)","v":0},null,null,null,{"$f":"SUM(BS69:BU69)","v":0},null,null,null,{"$f":"SUM(BW69:BY69)","v":0},null,null,null,{"$f":"SUM(CA69:CC69)","v":0},null,null,null,{"$f":"SUM(CE69:CG69)","v":0},null,null,null,{"$f":"SUM(CI69:CK69)","v":0},null,null,null,{"$f":"SUM(CM69:CO69)","v":0},null,null,null,{"$f":"SUM(CQ69:CS69)","v":0},{"$f":"SUM(F69+J69+N69+R69+V69+Z69+AD69+AH69+AL69+AP69+AT69+AX69+BB69+BF69+BJ69+BN69+BR69+BV69+BZ69+CD69+CH69+CL69+CP69+CT69)","v":0},"Employee Benefits"]
[null,"Equipment, Materials and Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment, Materials and Supplies"]
["c.","Depreciation - Equipment",null,null,null,{"$f":"SUM(C71:E71)","v":0},null,null,null,{"$f":"SUM(G71:I71)","v":0},null,null,null,{"$f":"SUM(K71:M71)","v":0},null,null,null,{"$f":"SUM(O71:Q71)","v":0},null,null,null,{"$f":"SUM(S71:U71)","v":0},null,null,null,{"$f":"SUM(W71:Y71)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY71:BA71)","v":0},null,null,null,{"$f":"SUM(BC71:BE71)","v":0},null,null,null,{"$f":"SUM(BG71:BI71)","v":0},null,null,null,{"$f":"SUM(BK71:BM71)","v":0},null,null,null,{"$f":"SUM(BO71:BQ71)","v":0},null,null,null,{"$f":"SUM(BS71:BU71)","v":0},null,null,null,{"$f":"SUM(BW71:BY71)","v":0},null,null,null,{"$f":"SUM(CA71:CC71)","v":0},null,null,null,{"$f":"SUM(CE71:CG71)","v":0},null,null,null,{"$f":"SUM(CI71:CK71)","v":0},null,null,null,{"$f":"SUM(CM71:CO71)","v":0},null,null,null,{"$f":"SUM(CQ71:CS71)","v":0},{"$f":"SUM(F71+J71+N71+R71+V71+Z71+AD71+AH71+AL71+AP71+AT71+AX71+BB71+BF71+BJ71+BN71+BR71+BV71+BZ71+CD71+CH71+CL71+CP71+CT71)","v":0},"Depreciation - Equipment"]
["d.","Maintenance - Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Maintenance - Equipment"]
["e.","Medical, Dental and Laboratory Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Medical, Dental and Laboratory Supplies"]
["f.","Membership Dues",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Membership Dues"]
["g.","Rent and Lease Equipment",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rent and Lease Equipment"]
["h.","Clothing and Personal Supplies",null,null,null,{"$f":"SUM(C76:E76)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(W76:Y76)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BO76:BQ76)","v":0},null,null,null,{"$f":"SUM(BS76:BU76)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Clothing and Personal Supplies"]
["i.","Food",null,null,null,{"$f":"SUM(C77:E77)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(W77:Y77)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BO77:BQ77)","v":0},null,null,null,{"$f":"SUM(BS77:BU77)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Food"]
["j.","Laundry Services and Supplies",null,null,null,{"$f":"SUM(C78:E78)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(W78:Y78)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BO78:BQ78)","v":0},null,null,null,{"$f":"SUM(BS78:BU78)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Laundry Services and Supplies"]
["k.","Small Tools and Instruments",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Small Tools and Instruments"]
["l.","Training",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Training"]
["m.","Miscellaneous Supplies",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Supplies"]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenses"]
["n.","Communications",null,null,null,{"$f":"SUM(C83:E83)","v":0},null,null,null,{"$f":"SUM(G83:I83)","v":0},null,null,null,{"$f":"SUM(K83:M83)","v":0},null,null,null,{"$f":"SUM(O83:Q83)","v":0},null,null,null,{"$f":"SUM(S83:U83)","v":0},null,null,null,{"$f":"SUM(W83:Y83)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY83:BA83)","v":0},null,null,null,{"$f":"SUM(BC83:BE83)","v":0},null,null,null,{"$f":"SUM(BG83:BI83)","v":0},null,null,null,{"$f":"SUM(BK83:BM83)","v":0},null,null,null,{"$f":"SUM(BO83:BQ83)","v":0},null,null,null,{"$f":"SUM(BS83:BU83)","v":0},null,null,null,{"$f":"SUM(BW83:BY83)","v":0},null,null,null,{"$f":"SUM(CA83:CC83)","v":0},null,null,null,{"$f":"SUM(CE83:CG83)","v":0},null,null,null,{"$f":"SUM(CI83:CK83)","v":0},null,null,null,{"$f":"SUM(CM83:CO83)","v":0},null,null,null,{"$f":"SUM(CQ83:CS83)","v":0},{"$f":"SUM(F83+J83+N83+R83+V83+Z83+AD83+AH83+AL83+AP83+AT83+AX83+BB83+BF83+BJ83+BN83+BR83+BV83+BZ83+CD83+CH83+CL83+CP83+CT83)","v":0},"Communications"]
["o.","Depreciation - Structures and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Depreciation - Structures and Improvements"]
["p.","Household Expenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Household Expenses"]
["q.","Insurance",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Insurance"]
["r.","Interest Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Interest Expense"]
["s.","Lease Property Maintenance, Structures, Improvements and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Lease Property Maintenance, Structures, Improvements and Grounds"]
["t.","Maintenance - Structures, Improvements, and Grounds",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Maintenance - Structures, Improvements, and Grounds"]
["u.","Miscellaneous Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Miscellaneous Expense"]
["v.","Office Expense",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Office Expense"]
["w.","Publications and Legal Notices",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Publications and Legal Notices"]
["x.","Rents & Leases - Land, Structure, and Improvements",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Rents & Leases - Land, Structure, and Improvements"]
["y.","Taxes and Licenses",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Taxes and Licenses"]
["z.","Drug Screening and Other Testing",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Drug Screening and Other Testing"]
["aa.","Utilities",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Utilities"]
["ab.","Other",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,0,"Other"]
[null,"Professional and Special Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Professional and Special Services"]
["ac.","Pharmaceutical",null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,{"$f":"SUM(F99+J99+N99+R99+V99+Z99+AD99+AH99+AL99+AP99+AT99+AX99+BB99+BF99+BJ99+BN99+BR99+BV99+BZ99+CD99+CH99+CL99+CP99+CT99)","v":0},"Pharmaceutical"]
["ac1.","Dosing - Methadone (NTP Only)",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Dosing - Methadone (NTP Only)"]
["ac2.","Dosing - Buprenorphine (NTP Only)",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Dosing - Buprenorphine (NTP Only)"]
["ac3.","Dosing - Disulfiram (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Dosing - Disulfiram (NTP Only)"]
["ac4.","Dosing - Naloxone (NTP Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Dosing - Naloxone (NTP Only)"]
["ad.","Physician Consultation",null,null,null,{"$f":"SUM(C104:E104)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(W104:Y104)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BC104:BE104)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BO104:BQ104)","v":0},null,null,null,{"$f":"SUM(BS104:BU104)","v":0},null,null,null,{"$f":"SUM(BW104:BY104)","v":0},null,null,null,{"$f":"SUM(CA104:CC104)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(CQ104:CS104)","v":0},0,"Physician Consultation"]
["ae.","Professional and Special Services",null,null,null,{"$f":"SUM(C105:E105)","v":0},null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(O105:Q105)","v":0},null,null,null,0,null,null,null,{"$f":"SUM(W105:Y105)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(BC105:BE105)","v":0},null,null,null,{"$f":"SUM(BG105:BI105)","v":0},null,null,null,{"$f":"SUM(BK105:BM105)","v":0},null,null,null,{"$f":"SUM(BO105:BQ105)","v":0},null,null,null,{"$f":"SUM(BS105:BU105)","v":0},null,null,null,{"$f":"SUM(BW105:BY105)","v":0},null,null,null,{"$f":"SUM(CA105:CC105)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(CQ105:CS105)","v":0},0,"Professional and Special Services"]
[null,"Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transportation"]
["af.","Transportation",null,null,null,{"$f":"SUM(C107:E107)","v":0},null,null,null,{"$f":"SUM(G107:I107)","v":0},null,null,null,{"$f":"SUM(K107:M107)","v":0},null,null,null,{"$f":"SUM(O107:Q107)","v":0},null,null,null,{"$f":"SUM(S107:U107)","v":0},null,null,null,{"$f":"SUM(W107:Y107)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY107:BA107)","v":0},null,null,null,{"$f":"SUM(BC107:BE107)","v":0},null,null,null,{"$f":"SUM(BG107:BI107)","v":0},null,null,null,{"$f":"SUM(BK107:BM107)","v":0},null,null,null,{"$f":"SUM(BO107:BQ107)","v":0},null,null,null,{"$f":"SUM(BS107:BU107)","v":0},null,null,null,{"$f":"SUM(BW107:BY107)","v":0},null,null,null,{"$f":"SUM(CA107:CC107)","v":0},null,null,null,{"$f":"SUM(CE107:CG107)","v":0},null,null,null,{"$f":"SUM(CI107:CK107)","v":0},null,null,null,{"$f":"SUM(CM107:CO107)","v":0},null,null,null,{"$f":"SUM(CQ107:CS107)","v":0},{"$f":"SUM(F107+J107+N107+R107+V107+Z107+AD107+AH107+AL107+AP107+AT107+AX107+BB107+BF107+BJ107+BN107+BR107+BV107+BZ107+CD107+CH107+CL107+CP107+CT107)","v":0},"Transportation"]
["ag.","Travel",null,null,null,{"$f":"SUM(C108:E108)","v":0},null,null,null,{"$f":"SUM(G108:I108)","v":0},null,null,null,{"$f":"SUM(K108:M108)","v":0},null,null,null,{"$f":"SUM(O108:Q108)","v":0},null,null,null,{"$f":"SUM(S108:U108)","v":0},null,null,null,{"$f":"SUM(W108:Y108)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY108:BA108)","v":0},null,null,null,{"$f":"SUM(BC108:BE108)","v":0},null,null,null,{"$f":"SUM(BG108:BI108)","v":0},null,null,null,{"$f":"SUM(BK108:BM108)","v":0},null,null,null,{"$f":"SUM(BO108:BQ108)","v":0},null,null,null,{"$f":"SUM(BS108:BU108)","v":0},null,null,null,{"$f":"SUM(BW108:BY108)","v":0},null,null,null,{"$f":"SUM(CA108:CC108)","v":0},null,null,null,{"$f":"SUM(CE108:CG108)","v":0},null,null,null,{"$f":"SUM(CI108:CK108)","v":0},null,null,null,{"$f":"SUM(CM108:CO108)","v":0},null,null,null,{"$f":"SUM(CQ108:CS108)","v":0},{"$f":"SUM(F108+J108+N108+R108+V108+Z108+AD108+AH108+AL108+AP108+AT108+AX108+BB108+BF108+BJ108+BN108+BR108+BV108+BZ108+CD108+CH108+CL108+CP108+CT108)","v":0},"Travel"]
["ah.","Gas, Oil, & Maintenance - Vehicles",null,null,null,{"$f":"SUM(C109:E109)","v":0},null,null,null,{"$f":"SUM(G109:I109)","v":0},null,null,null,{"$f":"SUM(K109:M109)","v":0},null,null,null,{"$f":"SUM(O109:Q109)","v":0},null,null,null,{"$f":"SUM(S109:U109)","v":0},null,null,null,{"$f":"SUM(W109:Y109)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY109:BA109)","v":0},null,null,null,{"$f":"SUM(BC109:BE109)","v":0},null,null,null,{"$f":"SUM(BG109:BI109)","v":0},null,null,null,{"$f":"SUM(BK109:BM109)","v":0},null,null,null,{"$f":"SUM(BO109:BQ109)","v":0},null,null,null,{"$f":"SUM(BS109:BU109)","v":0},null,null,null,{"$f":"SUM(BW109:BY109)","v":0},null,null,null,{"$f":"SUM(CA109:CC109)","v":0},null,null,null,{"$f":"SUM(CE109:CG109)","v":0},null,null,null,{"$f":"SUM(CI109:CK109)","v":0},null,null,null,{"$f":"SUM(CM109:CO109)","v":0},null,null,null,{"$f":"SUM(CQ109:CS109)","v":0},{"$f":"SUM(F109+J109+N109+R109+V109+Z109+AD109+AH109+AL109+AP109+AT109+AX109+BB109+BF109+BJ109+BN109+BR109+BV109+BZ109+CD109+CH109+CL109+CP109+CT109)","v":0},"Gas, Oil, & Maintenance - Vehicles"]
["ai.","Rents & Leases - Vehicles",null,null,null,{"$f":"SUM(C110:E110)","v":0},null,null,null,{"$f":"SUM(G110:I110)","v":0},null,null,null,{"$f":"SUM(K110:M110)","v":0},null,null,null,{"$f":"SUM(O110:Q110)","v":0},null,null,null,{"$f":"SUM(S110:U110)","v":0},null,null,null,{"$f":"SUM(W110:Y110)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY110:BA110)","v":0},null,null,null,{"$f":"SUM(BC110:BE110)","v":0},null,null,null,{"$f":"SUM(BG110:BI110)","v":0},null,null,null,{"$f":"SUM(BK110:BM110)","v":0},null,null,null,{"$f":"SUM(BO110:BQ110)","v":0},null,null,null,{"$f":"SUM(BS110:BU110)","v":0},null,null,null,{"$f":"SUM(BW110:BY110)","v":0},null,null,null,{"$f":"SUM(CA110:CC110)","v":0},null,null,null,{"$f":"SUM(CE110:CG110)","v":0},null,null,null,{"$f":"SUM(CI110:CK110)","v":0},null,null,null,{"$f":"SUM(CM110:CO110)","v":0},null,null,null,{"$f":"SUM(CQ110:CS110)","v":0},{"$f":"SUM(F110+J110+N110+R110+V110+Z110+AD110+AH110+AL110+AP110+AT110+AX110+BB110+BF110+BJ110+BN110+BR110+BV110+BZ110+CD110+CH110+CL110+CP110+CT110)","v":0},"Rents & Leases - Vehicles"]
["aj.","Depreciation - Vehicles",null,null,null,{"$f":"SUM(C111:E111)","v":0},null,null,null,{"$f":"SUM(G111:I111)","v":0},null,null,null,{"$f":"SUM(K111:M111)","v":0},null,null,null,{"$f":"SUM(O111:Q111)","v":0},null,null,null,{"$f":"SUM(S111:U111)","v":0},null,null,null,{"$f":"SUM(W111:Y111)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY111:BA111)","v":0},null,null,null,{"$f":"SUM(BC111:BE111)","v":0},null,null,null,{"$f":"SUM(BG111:BI111)","v":0},null,null,null,{"$f":"SUM(BK111:BM111)","v":0},null,null,null,{"$f":"SUM(BO111:BQ111)","v":0},null,null,null,{"$f":"SUM(BS111:BU111)","v":0},null,null,null,{"$f":"SUM(BW111:BY111)","v":0},null,null,null,{"$f":"SUM(CA111:CC111)","v":0},null,null,null,{"$f":"SUM(CE111:CG111)","v":0},null,null,null,{"$f":"SUM(CI111:CK111)","v":0},null,null,null,{"$f":"SUM(CM111:CO111)","v":0},null,null,null,{"$f":"SUM(CQ111:CS111)","v":0},{"$f":"SUM(F111+J111+N111+R111+V111+Z111+AD111+AH111+AL111+AP111+AT111+AX111+BB111+BF111+BJ111+BN111+BR111+BV111+BZ111+CD111+CH111+CL111+CP111+CT111)","v":0},"Depreciation - Vehicles"]
[null,"Other Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
["ak.","Indirect Costs",null,null,null,{"$f":"SUM(C113:E113)","v":0},null,null,null,{"$f":"SUM(G113:I113)","v":0},null,null,null,{"$f":"SUM(K113:M113)","v":0},null,null,null,{"$f":"SUM(O113:Q113)","v":0},null,null,null,{"$f":"SUM(S113:U113)","v":0},null,null,null,{"$f":"SUM(W113:Y113)","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"SUM(AY113:BA113)","v":0},null,null,null,{"$f":"SUM(BC113:BE113)","v":0},null,null,null,{"$f":"SUM(BG113:BI113)","v":0},null,null,null,{"$f":"SUM(BK113:BM113)","v":0},null,null,null,{"$f":"SUM(BO113:BQ113)","v":0},null,null,null,{"$f":"SUM(BS113:BU113)","v":0},null,null,null,{"$f":"SUM(BW113:BY113)","v":0},null,null,null,{"$f":"SUM(CA113:CC113)","v":0},null,null,null,{"$f":"SUM(CE113:CG113)","v":0},null,null,null,{"$f":"SUM(CI113:CK113)","v":0},null,null,null,{"$f":"SUM(CM113:CO113)","v":0},null,null,null,{"$f":"SUM(CQ113:CS113)","v":0},{"$f":"SUM(F113+J113+N113+R113+V113+Z113+AD113+AH113+AL113+AP113+AT113+AX113+BB113+BF113+BJ113+BN113+BR113+BV113+BZ113+CD113+CH113+CL113+CP113+CT113)","v":0},"Indirect Costs"]
["al.","TOTAL  ADJUSTMENTS FOR DIRECT COSTS",{"$f":"SUM(C68:C113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V68:V113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB68:BB113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH68:CH113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"TOTAL ADJUSTMENTS FOR DIRECT COSTS"]
["3.","TOTAL ADJUSTMENTS",{"$f":"+C114+C61","v":0},{"$f":"+D114+D61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP114+BP61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CU114+CU61","v":0},"TOTAL ADJUSTMENTS"]

{"sheet":"(26) NTP Cost Allocation","index":26,"n_rows":326,"n_cols":20,"rows_kept":326,"cut":false,"hidden":false,"merged":[[64,7,64,8],[11,1,11,5],[13,1,13,5],[39,1,39,5],[66,1,66,5],[216,1,216,5],[304,1,304,2],[323,1,323,2],[324,1,324,2],[325,1,325,2],[294,1,294,2],[295,1,295,2],[297,1,297,2],[301,1,301,2],[302,1,302,2],[308,1,308,2],[296,1,296,2],[298,1,298,2],[303,1,303,2],[305,1,305,2],[313,1,313,2],[320,1,320,2],[315,1,315,2],[314,1,314,2],[309,1,309,2],[310,1,310,2],[318,1,318,2],[319,1,319,2]]}
["Department of Health Care Services "]
["Narcotic Treatment Program (NTP) - Cost Allocation "]
[]
["County",{"$f":"'(1) Provider Info and Cert'!B6","v":0}]
["Provider Name",{"$f":"'(1) Provider Info and Cert'!B7","v":0}]
["DMC #",{"$f":"'(1) Provider Info and Cert'!B14","v":0}]
["Provider #",{"$f":"'(1) Provider Info and Cert'!B15","v":0}]
["NPI #",{"$f":"'(1) Provider Info and Cert'!B16","v":0}]
[null,null,"TOTAL","NON SUD","SUD NON NTP","SUD NTP"]
["A.","TOTAL GENERAL LEDGER COSTS (ALL COST CENTERS)",{"$f":"'(2) Overall Cost Summary'!B22","v":0},{"$f":"'(2) Overall Cost Summary'!B27","v":0},{"$f":"SUM(C10-D10-F10)","v":0},{"$f":"'(2) Overall Cost Summary'!B19","v":0}]
["B.","PERCENTAGES",{"$f":"SUM(D11:F11)","v":0},{"$f":"IF(D10=0,0,SUM(D10/$C10))","v":0},{"$f":"IF(E10=0,0,SUM(E10/$C10))","v":0},{"$f":"IF(F10=0,0,SUM(F10/$C10))","v":0},"Check Point"]
["1.","TOTAL NTP SUBSTANCE USE DISORDER SERVICES",null,null,null,null,{"$f":"+F10","v":0},{"$f":"IF(G12='(3) Overall Detailed Costs'!F175,\"Match\",\"Error\")","v":"Match"},{"$f":"IF(H12=\"Error\",\"Please review Tab 3 of the data entry portion\",\"\")","v":""}]
[null,null,"PRIVATE","DMC","NON-DMC","TOTAL"]
["2.","ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS (BY SERVICE PROVIDED)"]
["a.","NTP Dosing - Methadone Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$C$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$D$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$E$61","v":0},{"$f":"C15+D15+E15","v":0}]
["b.","NTP Dosing - Buprenorphine Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$G$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$H$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$I$61","v":0},{"$f":"C16+D16+E16","v":0}]
["c.","NTP Dosing - Disulfiram Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$K$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$L$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$M$61","v":0},0]
["d.","NTP Dosing - Naloxone Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$O$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$P$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$Q$61","v":0},0]
["e.","NTP Individual Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$S$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$T$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$U$61","v":0},0]
["f.","NTP Group Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$W$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$X$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$Y$61","v":0},0]
["g.","NTP Dosing - Methadone Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$AY$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AZ$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BA$61","v":0},0]
["h.","NTP Dosing - Buprenorphine Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$BC$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BD$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BE$61","v":0},0]
["i.","NTP Dosing - Disulfiram Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$BG$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BH$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BI$61","v":0},0]
["j.","NTP Dosing - Naloxone Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$BK$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BL$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BM$61","v":0},0]
["k.","NTP Individual Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$BO$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BP$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BQ$61","v":0},0]
["l.","NTP Group Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$BS$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BT$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BU$61","v":0},0]
["m.","NTP Case Management Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$AA$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AB$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AC$61","v":0},{"$f":"C27+D27+E27","v":0}]
["n.","NTP Physician Consultation Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$AE$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AF$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AG$61","v":0},0]
["o.","NTP Recovery Services - Individual Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$AI$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AJ$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AK$61","v":0},0]
["p.","NTP Recovery Services - Group Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$AM$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AN$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AO$61","v":0},0]
["q.","NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$AQ$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AR$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AS$61","v":0},0]
["r.","NTP Recovery Services - Case Management Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$AU$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AV$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AW$61","v":0},0]
["s.","NTP Case Management Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$BW$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BX$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BY$61","v":0},0]
["t.","NTP Physician Consultation Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$CA$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CB$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CC$61","v":0},0]
["u.","NTP Recovery Services - Individual Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$CE$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CF$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CG$61","v":0},0]
["v.","NTP Recovery Services - Group Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$CI$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CJ$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CK$61","v":0},0]
["w.","NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$CM$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CN$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CO$61","v":0},0]
["x.","NTP Recovery Services - Case Management Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$CQ$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CR$61","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CS$61","v":0},0]
[null,"TOTAL ADJUSTMENTS FOR DMC UNREIMBURSABLE COSTS",{"$f":"SUM(C15:C38)","v":0},{"$f":"SUM(D15:D38)","v":0},0,0]
["3.","ADJUSTMENTS FOR DIRECT COSTS (IDENTIFY BY SERVICE PROVIDED)"]
["a.","NTP Dosing - Methadone Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$C$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$D$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$E$114","v":0},{"$f":"C41+D41+E41","v":0}]
["b.","NTP Dosing - Buprenorphine Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$G$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$H$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$I$114","v":0},0]
["c.","NTP Dosing - Disulfiram Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$K$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$L$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$M$114","v":0},0]
["d.","NTP Dosing - Naloxone Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$O$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$P$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$Q$114","v":0},0]
["e.","NTP Individual Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$S$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$T$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$U$114","v":0},0]
["f.","NTP Group Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$W$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$X$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$Y$114","v":0},0]
["g.","NTP Dosing - Methadone Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$AY$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AZ$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BA$114","v":0},0]
["h.","NTP Dosing - Buprenorphine Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$BC$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BD$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BE$114","v":0},0]
["i.","NTP Dosing - Disulfiram Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$BG$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BH$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BI$114","v":0},0]
["j.","NTP Dosing - Naloxone Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$BK$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BL$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BM$114","v":0},0]
["k.","NTP Individual Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$BO$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BP$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BQ$114","v":0},0]
["l.","NTP Group Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$BS$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BT$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BU$114","v":0},0]
["m.","NTP Case Management Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$AA$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AB$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AC$114","v":0},{"$f":"C53+D53+E53","v":0}]
["n.","NTP Physician Consultation Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$AE$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AF$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AG$114","v":0},0]
["o.","NTP Recovery Services - Individual Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$AI$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AJ$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AK$114","v":0},0]
["p.","NTP Recovery Services - Group Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$AM$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AN$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AO$114","v":0},0]
["q.","NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$AQ$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AR$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AS$114","v":0},0]
["r.","NTP Recovery Services - Case Management Non Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$AU$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AV$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$AW$114","v":0},0]
["s.","NTP Case Management Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$BW$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BX$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$BY$114","v":0},{"$f":"C59+D59+E59","v":0}]
["t.","NTP Physician Consultation Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$CA$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CB$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CC$114","v":0},0]
["u.","NTP Recovery Services - Individual Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$CE$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CF$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CG$114","v":0},0]
["v.","NTP Recovery Services - Group Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$CI$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CJ$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CK$114","v":0},0]
["w.","NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$CM$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CN$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CO$114","v":0},0]
["x.","NTP Recovery Services - Case Management Perinatal",{"$f":"'(25) NTP Detailed Adjustments'!$CQ$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CR$114","v":0},{"$f":"'(25) NTP Detailed Adjustments'!$CS$114","v":0},0]
["4.","TOTAL ADJUSTMENTS FOR DIRECT COSTS ",{"$f":"SUM(C41:C64)","v":0},{"$f":"SUM(D41:D64)","v":0},{"$f":"SUM(E41:E64)","v":0},{"$f":"SUM(F41:F64)","v":0},null,"Distribution"]
["5.","TOTAL ADJUSTMENTS",{"$f":"C39+C65","v":0},{"$f":"D39+D65","v":0},{"$f":"E39+E65","v":0},{"$f":"F39+F65","v":0},null,"USDR Counseling","County Interim Rate Counseling"]
["6.","ADJUSTED GROSS COSTS TO BE DISTRIBUTED",null,null,null,null,{"$f":"+F10-F66","v":0},{"$f":"IF(R72=0,0,(P72/R72)*G67)","v":0},{"$f":"IF(R72=0,0,(Q72/R72)*G67)","v":0}]
[]
["7.","                                           USDR\nALLOCATE DIRECT DOSING & ALLOCATE COUNSELING COSTS BETWEEN DIFFERENT MODALITIES","Dosing:\nNTP Methadone NP","Dosing: NTP Buprenorphine NP","Dosing: NTP Disulfiram NP","Dosing: NTP Naloxone NP","Counseling\nNTP I NP","Counseling\nNTP G NP","Dosing: NTP Methadone P","Dosing: NTP Buprenorphine P","Dosing: NTP Disulfiram P","Dosing: NTP Naloxone P","Counseling\nNTP I P","Counseling\nNTP G P","Total Dosing Costs from Detailed Adj.","Subtotal USDR for Counseling","Subtotal County Interim Rates","a.Total Counseling for USDR & County Interim Rates"]
["a.","NTP Dosings / Units",{"$f":"J269","v":0},{"$f":"J270","v":0},{"$f":"J271","v":0},{"$f":"J272","v":0},{"$f":"J273","v":0},{"$f":"J274","v":0},{"$f":"J281","v":0},{"$f":"J282","v":0},{"$f":"J283","v":0},{"$f":"J284","v":0},{"$f":"J285","v":0},{"$f":"J286","v":0},null,{"$f":"SUM($G$70:$H$70,$M$70:$N$70)","v":0},{"$f":"SUM($C$140:$N$140)","v":0},{"$f":"Q70+P70","v":0}]
["b.","DMC Billing Unit of Services: Dosing or 10 Minutes",1,1,1,1,10,10,1,1,1,1,10,10]
["c.","Direct staff hours",null,null,null,null,{"$f":"IF(G70>0,G70*(G71/60),0)","v":0},{"$f":"IF(H70>0,H70*(H71/60),0)","v":0},null,null,null,null,{"$f":"IF(M70>0,M70*(M71/60),0)","v":0},{"$f":"IF(N70>0,N70*(N71/60),0)","v":0},null,{"$f":"SUM($G$72:$H$72,$M$72:$N$72)","v":0},{"$f":"SUM($C$142:$N$142)","v":0},{"$f":"Q72+P72","v":0}]
["d.","Compute percentages",null,null,null,null,{"$f":"IF(G72=0,0,G72/$P$72)","v":0},{"$f":"IF(H72=0,0,H72/$P$72)","v":0},null,null,null,null,{"$f":"IF(M72=0,0,M72/$P$72)","v":0},{"$f":"IF(N72=0,0,N72/$P$72)","v":0},null,{"$f":"SUM($G$73:$H$73,$M$73:$N$73)","v":0},{"$f":"SUM($C$143:$N$143)","v":0},null,"Check Point"]
["e.","Direct Dosing costs or Allocated Non Dosing costs",{"$f":"F41","v":0},{"$f":"F42","v":0},{"$f":"F43","v":0},{"$f":"F44","v":0},{"$f":"SUM(G73*$H$67)","v":0},{"$f":"SUM(H73*$H$67)","v":0},{"$f":"F47","v":0},{"$f":"F48","v":0},{"$f":"F49","v":0},{"$f":"F50","v":0},{"$f":"SUM(M73*$H$67)","v":0},{"$f":"SUM(N73*$H$67)","v":0},{"$f":"SUM('(25) NTP Detailed Adjustments'!F114+'(25) NTP Detailed Adjustments'!J114+'(25) NTP Detailed Adjustments'!N114+'(25) NTP Detailed Adjustments'!R114+'(25) NTP Detailed Adjustments'!BB114+'(25) NTP Detailed Adjustments'!BF114+'(25) NTP Detailed Adjustments'!BJ114+'(25) NTP Detailed Adjustments'!BN114)","v":0},{"$f":"SUM($G$74:$H$74,$M$74:$N$74)","v":0},{"$f":"SUM($C$144:$N$144)","v":0},{"$f":"Q74+P74","v":0},{"$f":"IF(R74=G67,\"Match\",\"Error\")","v":"Match"},{"$f":"IF(S74=\"Error\",\"Please review Tab 3 or 25 of the data entry portion\",\"\")","v":""}]
["8.","Allocated NTP Methadone Non Perinatal - Dosing","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Non Perinatal Dosing Units",{"$f":"C269","v":0},{"$f":"F269","v":0},{"$f":"I269","v":0},{"$f":"SUM(C76:E76)","v":0}]
["b.","Compute percentages",{"$f":"IF(C76>0,C76/$F76,0)","v":0},{"$f":"IF(D76>0,D76/$F76,0)","v":0},{"$f":"IF(E76>0,E76/$F76,0)","v":0},{"$f":"SUM(C77:E77)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C77*$C$74)","v":0},{"$f":"SUM(D77*$C$74)","v":0},{"$f":"SUM(E77*$C$74)","v":0},{"$f":"SUM(C78:E78)","v":0}]
["d.","Subtotal",{"$f":"SUM(C78:C78)","v":0},{"$f":"SUM(D78:D78)","v":0},{"$f":"SUM(E78:E78)","v":0},{"$f":"SUM(C79:E79)","v":0}]
["9.","Allocated NTP Buprenorphine Non Perinatal - Dosing","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Non Perinatal Buprenorphine Units",{"$f":"C270","v":0},{"$f":"F270","v":0},{"$f":"I270","v":0},{"$f":"SUM(C81:E81)","v":0}]
["b.","Compute percentages",{"$f":"IF(C81>0,C81/$F81,0)","v":0},{"$f":"IF(D81>0,D81/$F81,0)","v":0},{"$f":"IF(E81>0,E81/$F81,0)","v":0},{"$f":"SUM(C82:E82)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C82*$D$74)","v":0},{"$f":"SUM(D82*$D$74)","v":0},{"$f":"SUM(E82*$D$74)","v":0},{"$f":"SUM(C83:E83)","v":0}]
["d.","Subtotal",{"$f":"SUM(C83:C83)","v":0},{"$f":"SUM(D83:D83)","v":0},{"$f":"SUM(E83:E83)","v":0},{"$f":"SUM(C84:E84)","v":0}]
["10.","Allocated NTP Disulfiram Non Perinatal - Dosing","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Non Perinatal Disulfiram Units",{"$f":"C271","v":0},{"$f":"F271","v":0},{"$f":"I271","v":0},{"$f":"SUM(C86:E86)","v":0}]
["b.","Compute percentages",{"$f":"IF(C86>0,C86/$F86,0)","v":0},{"$f":"IF(D86>0,D86/$F86,0)","v":0},{"$f":"IF(E86>0,E86/$F86,0)","v":0},{"$f":"SUM(C87:E87)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C87*$E$74)","v":0},{"$f":"SUM(D87*$E$74)","v":0},{"$f":"SUM(E87*$E$74)","v":0},{"$f":"SUM(C88:E88)","v":0}]
["d.","Subtotal",{"$f":"SUM(C88:C88)","v":0},{"$f":"SUM(D88:D88)","v":0},{"$f":"SUM(E88:E88)","v":0},{"$f":"SUM(C89:E89)","v":0}]
["11.","Allocated NTP Naloxone Non Perinatal - Dosing","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Non Perinatal Naloxone Units",{"$f":"C272","v":0},{"$f":"F272","v":0},{"$f":"I272","v":0},{"$f":"SUM(C91:E91)","v":0}]
["b.","Compute percentages",{"$f":"IF(C91>0,C91/$F91,0)","v":0},{"$f":"IF(D91>0,D91/$F91,0)","v":0},{"$f":"IF(E91>0,E91/$F91,0)","v":0},{"$f":"SUM(C92:E92)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C92*$F$74)","v":0},{"$f":"SUM(D92*$F$74)","v":0},{"$f":"SUM(E92*$F$74)","v":0},{"$f":"SUM(C93:E93)","v":0}]
["d.","Subtotal",{"$f":"SUM(C93:C93)","v":0},{"$f":"SUM(D93:D93)","v":0},{"$f":"SUM(E93:E93)","v":0},{"$f":"SUM(C94:E94)","v":0}]
["12.","Allocated NTP Individual Non Perinatal - Counseling","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units - Individual Counseling",{"$f":"C273","v":0},{"$f":"F273","v":0},{"$f":"I273","v":0},{"$f":"SUM(C96:E96)","v":0}]
["b.","Compute percentages",{"$f":"IF(C96>0,C96/$F96,0)","v":0},{"$f":"IF(D96>0,D96/$F96,0)","v":0},{"$f":"IF(E96>0,E96/$F96,0)","v":0},{"$f":"SUM(C97:E97)","v":0}]
["c.","Allocate costs",{"$f":"IF(C97=0,0,SUM(C97*$G$74))","v":0},{"$f":"IF(D97=0,0,SUM(D97*$G$74))","v":0},{"$f":"IF(E97=0,0,SUM(E97*$G$74))","v":0},{"$f":"SUM(C98:E98)","v":0}]
["d.","Distribute direct costs",{"$f":"C45","v":0},{"$f":"D45","v":0},{"$f":"E45","v":0},{"$f":"SUM(C99:E99)","v":0}]
["e.","Subtotal",{"$f":"SUM(C98:C99)","v":0},{"$f":"SUM(D98:D99)","v":0},{"$f":"SUM(E98:E99)","v":0},{"$f":"SUM(C100:E100)","v":0}]
["13.","Allocated NTP Group Non Perinatal - Counseling","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units - Group Counseling",{"$f":"C274","v":0},{"$f":"F274","v":0},{"$f":"I274","v":0},{"$f":"SUM(C102:E102)","v":0}]
["b.","Compute percentages",{"$f":"IF(C102>0,C102/$F102,0)","v":0},{"$f":"IF(D102>0,D102/$F102,0)","v":0},{"$f":"IF(E102>0,E102/$F102,0)","v":0},{"$f":"SUM(C103:E103)","v":0}]
["c.","Allocate costs",{"$f":"IF(C103=0,0,SUM(C103*$H$74))","v":0},{"$f":"IF(D103=0,0,SUM(D103*$H$74))","v":0},{"$f":"IF(E103=0,0,SUM(E103*$H$74))","v":0},{"$f":"SUM(C104:E104)","v":0}]
["d.","Distribute direct costs",{"$f":"C46","v":0},{"$f":"D46","v":0},{"$f":"E46","v":0},{"$f":"SUM(C105:E105)","v":0}]
["e.","Subtotal",{"$f":"SUM(C104:C105)","v":0},{"$f":"SUM(D104:D105)","v":0},{"$f":"SUM(E104:E105)","v":0},{"$f":"SUM(C106:E106)","v":0}]
["14.","Allocated NTP Methadone Perinatal - Dosing","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Perinatal Dosing Units",{"$f":"C281","v":0},{"$f":"F281","v":0},{"$f":"I281","v":0},{"$f":"SUM(C108:E108)","v":0}]
["b.","Compute percentages",{"$f":"IF(C108>0,C108/$F108,0)","v":0},{"$f":"IF(D108>0,D108/$F108,0)","v":0},{"$f":"IF(E108>0,E108/$F108,0)","v":0},{"$f":"SUM(C109:E109)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C109*$I$74)","v":0},{"$f":"SUM(D109*$I$74)","v":0},{"$f":"SUM(E109*$I$74)","v":0},{"$f":"SUM(C110:E110)","v":0}]
["d.","Subtotal",{"$f":"SUM(C110:C110)","v":0},{"$f":"SUM(D110:D110)","v":0},{"$f":"SUM(E110:E110)","v":0},{"$f":"SUM(C111:E111)","v":0}]
["15.","Allocated NTP Buprenorphine Perinatal - Dosing","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Perinatal Buprenorphine Units",{"$f":"C282","v":0},{"$f":"F282","v":0},{"$f":"I282","v":0},{"$f":"SUM(C113:E113)","v":0}]
["b.","Compute percentages",{"$f":"IF(C113>0,C113/$F113,0)","v":0},{"$f":"IF(D113>0,D113/$F113,0)","v":0},{"$f":"IF(E113>0,E113/$F113,0)","v":0},{"$f":"SUM(C114:E114)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C114*$J$74)","v":0},{"$f":"SUM(D114*$J$74)","v":0},{"$f":"SUM(E114*$J$74)","v":0},{"$f":"SUM(C115:E115)","v":0}]
["d.","Subtotal",{"$f":"SUM(C115:C115)","v":0},{"$f":"SUM(D115:D115)","v":0},{"$f":"SUM(E115:E115)","v":0},{"$f":"SUM(C116:E116)","v":0}]
["16.","Allocated NTP Disulfiram Perinatal - Dosing","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Perinatal Disulfiram Units",{"$f":"C283","v":0},{"$f":"F283","v":0},{"$f":"I283","v":0},{"$f":"SUM(C118:E118)","v":0}]
["b.","Compute percentages",{"$f":"IF(C118>0,C118/$F118,0)","v":0},{"$f":"IF(D118>0,D118/$F118,0)","v":0},{"$f":"IF(E118>0,E118/$F118,0)","v":0},{"$f":"SUM(C119:E119)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C119*$K$74)","v":0},{"$f":"SUM(D119*$K$74)","v":0},{"$f":"SUM(E119*$K$74)","v":0},{"$f":"SUM(C120:E120)","v":0}]
["d.","Subtotal",{"$f":"SUM(C120:C120)","v":0},{"$f":"SUM(D120:D120)","v":0},{"$f":"SUM(E120:E120)","v":0},{"$f":"SUM(C121:E121)","v":0}]
["17.","Allocated NTP Naloxone Perinatal - Dosing","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Perinatal Naloxone Units",{"$f":"C284","v":0},{"$f":"F284","v":0},{"$f":"I284","v":0},{"$f":"SUM(C123:E123)","v":0}]
["b.","Compute percentages",{"$f":"IF(C123>0,C123/$F123,0)","v":0},{"$f":"IF(D123>0,D123/$F123,0)","v":0},{"$f":"IF(E123>0,E123/$F123,0)","v":0},{"$f":"SUM(C124:E124)","v":0}]
["c.","Allocate Direct costs",{"$f":"SUM(C124*$L$74)","v":0},{"$f":"SUM(D124*$L$74)","v":0},{"$f":"SUM(E124*$L$74)","v":0},{"$f":"SUM(C125:E125)","v":0}]
["d.","Subtotal",{"$f":"SUM(C125:C125)","v":0},{"$f":"SUM(D125:D125)","v":0},{"$f":"SUM(E125:E125)","v":0},{"$f":"SUM(C126:E126)","v":0}]
["18.","Allocated NTP Individual Perinatal - Counseling","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units - Individual Counseling",{"$f":"C285","v":0},{"$f":"F285","v":0},{"$f":"I285","v":0},{"$f":"SUM(C128:E128)","v":0}]
["b.","Compute percentages",{"$f":"IF(C128>0,C128/$F128,0)","v":0},{"$f":"IF(D128>0,D128/$F128,0)","v":0},{"$f":"IF(E128>0,E128/$F128,0)","v":0},{"$f":"SUM(C129:E129)","v":0}]
["c.","Allocate costs",{"$f":"IF(C129=0,0,SUM(C129*$M$74))","v":0},{"$f":"IF(D129=0,0,SUM(D129*$M$74))","v":0},{"$f":"IF(E129=0,0,SUM(E129*$M$74))","v":0},{"$f":"SUM(C130:E130)","v":0}]
["d.","Distribute direct costs",{"$f":"C51","v":0},{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"SUM(C131:E131)","v":0}]
["e.","Subtotal",{"$f":"SUM(C130:C131)","v":0},{"$f":"SUM(D130:D131)","v":0},{"$f":"SUM(E130:E131)","v":0},{"$f":"SUM(C132:E132)","v":0}]
["19.","Allocated NTP Group Perinatal - Counseling","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units - Group Counseling",{"$f":"C286","v":0},{"$f":"F286","v":0},{"$f":"I286","v":0},{"$f":"SUM(C134:E134)","v":0}]
["b.","Compute percentages",{"$f":"IF(C134>0,C134/$F134,0)","v":0},{"$f":"IF(D134>0,D134/$F134,0)","v":0},{"$f":"IF(E134>0,E134/$F134,0)","v":0},{"$f":"SUM(C135:E135)","v":0}]
["c.","Allocate costs",{"$f":"IF(C135=0,0,SUM(C135*$N$74))","v":0},{"$f":"IF(D135=0,0,SUM(D135*$N$74))","v":0},{"$f":"IF(E135=0,0,SUM(E135*$N$74))","v":0},{"$f":"SUM(C136:E136)","v":0}]
["d.","Distribute direct costs",{"$f":"C52","v":0},{"$f":"D52","v":0},{"$f":"E52","v":0},{"$f":"SUM(C137:E137)","v":0}]
["e.","Subtotal",{"$f":"SUM(C136:C137)","v":0},{"$f":"SUM(D136:D137)","v":0},{"$f":"SUM(E136:E137)","v":0},{"$f":"SUM(C138:E138)","v":0}]
["26.","                        COUNTY INTERIM RATES\nALLOCATE COUNSELING COSTS BETWEEN DIFFERENT MODALITIES","NTP CM NP","NTP PC NP","NTP RS I NP","NTP RS G NP","NTP RS RM / SAA NP","NTP RS CM NP","NTP CM P","NTP PC P","NTP RS I P","NTP RS G P","NTP RS RM / SAA P","NTP RS CM P","Subtotal County Interim Rates","Subtotal USDR for Counseling","b. Total Counseling for USDR & County Interim Rates"]
["a.","NTP Units",{"$f":"J275","v":0},{"$f":"J276","v":0},{"$f":"J277","v":0},{"$f":"J278","v":0},{"$f":"J279","v":0},{"$f":"J280","v":0},{"$f":"J287","v":0},{"$f":"J288","v":0},{"$f":"J289","v":0},{"$f":"J290","v":0},{"$f":"J291","v":0},{"$f":"J292","v":0},{"$f":"SUM($C$140:$N$140)","v":0},{"$f":"SUM($G$70:$H$70,$M$70:$N$70)","v":0},{"$f":"P140+O140","v":0}]
["b.","DMC Billing Unit of Services: 15 Minutes or Per Day",15,15,15,15,15,15,15,15,15,15,15,15]
["c.","Direct staff hours",{"$f":"IF(C140>0,C140*(C141/60),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($C$142:$N$142)","v":0},{"$f":"SUM($G$72:$H$72,$M$72:$N$72)","v":0},{"$f":"P142+O142","v":0}]
["d.","Compute percentages",{"$f":"IF(C142=0,0,C142/$O$142)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($C$143:$N$143)","v":0},{"$f":"SUM($G$73:$H$73,$M$73:$N$73)","v":0},null,"Check Point"]
["e.","Direct Dosing costs or Allocated Non Dosing costs",{"$f":"SUM(C143*I67)","v":0},{"$f":"SUM(D143*I67)","v":0},{"$f":"SUM(E143*I67)","v":0},{"$f":"SUM(F143*I67)","v":0},{"$f":"SUM(G143*I67)","v":0},{"$f":"SUM(H143*I67)","v":0},{"$f":"SUM(I143*I67)","v":0},{"$f":"SUM(J143*I67)","v":0},{"$f":"SUM(K143*I67)","v":0},{"$f":"SUM(L143*I67)","v":0},{"$f":"SUM(M143*I67)","v":0},{"$f":"SUM(N143*I67)","v":0},{"$f":"SUM($C$144:$N$144)","v":0},{"$f":"SUM($G$74:$H$74,$M$74:$N$74)","v":0},{"$f":"P144+O144","v":0},{"$f":"IF(Q144=G67,\"Match\",\"Error\")","v":"Match"},{"$f":"IF(R144=\"Error\",\"Please review Tab 3 or 25 of the data entry portion\",\"\")","v":""}]
["27.","Allocated NTP Case Management Non Perinatal - Counseling","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units - Case Management",{"$f":"C275","v":0},{"$f":"F275","v":0},{"$f":"I275","v":0},{"$f":"SUM(C146:E146)","v":0}]
["b.","Compute percentages",{"$f":"IF(C146>0,C146/$F146,0)","v":0},{"$f":"IF(D146>0,D146/$F146,0)","v":0},{"$f":"IF(E146>0,E146/$F146,0)","v":0},{"$f":"SUM(C147:E147)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C147*$C$144)","v":0},{"$f":"SUM(D147*$C$144)","v":0},{"$f":"SUM(E147*$C$144)","v":0},{"$f":"C148+D148+E148","v":0}]
["d.","Distribute direct costs",{"$f":"C53","v":0},{"$f":"D53","v":0},{"$f":"E53","v":0},{"$f":"SUM(C149+D149+E149)","v":0}]
["e.","Subtotal",{"$f":"SUM(C148+C149)","v":0},{"$f":"SUM(D148+D149)","v":0},{"$f":"SUM(E148+E149)","v":0},{"$f":"SUM(C150+D150+E150)","v":0}]
["28.","Allocated NTP Physician Consultation Non Perinatal - Counseling","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units - Physician Consultation",{"$f":"C276","v":0},{"$f":"F276","v":0},{"$f":"I276","v":0},{"$f":"SUM(C152:E152)","v":0}]
["b.","Compute percentages",{"$f":"IF(C152>0,C152/$F152,0)","v":0},{"$f":"IF(D152>0,D152/$F152,0)","v":0},{"$f":"IF(E152>0,E152/$F152,0)","v":0},{"$f":"SUM(C153:E153)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C153*$D$144)","v":0},{"$f":"SUM(D153*$D$144)","v":0},{"$f":"SUM(E153*$D$144)","v":0},{"$f":"C154+D154+E154","v":0}]
["d.","Distribute direct costs",{"$f":"C54","v":0},{"$f":"D54","v":0},{"$f":"E54","v":0},{"$f":"SUM(C155+D155+E155)","v":0}]
["e.","Subtotal",{"$f":"SUM(C154+C155)","v":0},{"$f":"SUM(D154+D155)","v":0},{"$f":"SUM(E154+E155)","v":0},{"$f":"SUM(C156+D156+E156)","v":0}]
["29.","Allocated NTP Recovery Services - Individual  Non Perinatal - Counseling","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units - Recovery Services - Individual  Non Perinatal",{"$f":"C277","v":0},{"$f":"F277","v":0},{"$f":"I277","v":0},{"$f":"SUM(C158:E158)","v":0}]
["b.","Compute percentages",{"$f":"IF(C158>0,C158/$F158,0)","v":0},{"$f":"IF(D158>0,D158/$F158,0)","v":0},{"$f":"IF(E158>0,E158/$F158,0)","v":0},{"$f":"SUM(C159:E159)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C159*$E$144)","v":0},{"$f":"SUM(D159*$E$144)","v":0},{"$f":"SUM(E159*$E$144)","v":0},{"$f":"C160+D160+E160","v":0}]
["d.","Distribute direct costs",{"$f":"C55","v":0},{"$f":"D55","v":0},{"$f":"E55","v":0},{"$f":"SUM(C161+D161+E161)","v":0}]
["e.","Subtotal",{"$f":"SUM(C160+C161)","v":0},{"$f":"SUM(D160+D161)","v":0},{"$f":"SUM(E160+E161)","v":0},{"$f":"SUM(C162+D162+E162)","v":0}]
["30.","Allocated NTP Recovery Services - Group Non Perinatal - Counseling","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units - Recovery Services - Group Non Perinatal",{"$f":"C278","v":0},{"$f":"F278","v":0},{"$f":"I278","v":0},{"$f":"SUM(C164:E164)","v":0}]
["b.","Compute percentages",{"$f":"IF(C164>0,C164/$F164,0)","v":0},{"$f":"IF(D164>0,D164/$F164,0)","v":0},{"$f":"IF(E164>0,E164/$F164,0)","v":0},{"$f":"SUM(C165:E165)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C165*F144)","v":0},{"$f":"SUM(D165*F144)","v":0},{"$f":"SUM(E165*F144)","v":0},{"$f":"C166+D166+E166","v":0}]
["d.","Distribute direct costs",{"$f":"C56","v":0},{"$f":"D56","v":0},{"$f":"E56","v":0},{"$f":"SUM(C167+D167+E167)","v":0}]
["e.","Subtotal",{"$f":"SUM(C166+C167)","v":0},{"$f":"SUM(D166+D167)","v":0},{"$f":"SUM(E166+E167)","v":0},{"$f":"SUM(C168+D168+E168)","v":0}]
["31.","Allocated NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal - Counseling","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units - Recovery Services - Recovery Monitoring / Substance Abuse Assistance",{"$f":"C279","v":0},{"$f":"F279","v":0},{"$f":"I279","v":0},{"$f":"SUM(C170:E170)","v":0}]
["b.","Compute percentages",{"$f":"IF(C170>0,C170/$F170,0)","v":0},{"$f":"IF(D170>0,D170/$F170,0)","v":0},{"$f":"IF(E170>0,E170/$F170,0)","v":0},{"$f":"SUM(C171:E171)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C171*$G$144)","v":0},{"$f":"SUM(D171*$G$144)","v":0},{"$f":"SUM(E171*$G$144)","v":0},{"$f":"C172+D172+E172","v":0}]
["d.","Distribute direct costs",{"$f":"C57","v":0},{"$f":"D57","v":0},{"$f":"E57","v":0},{"$f":"SUM(C173+D173+E173)","v":0}]
["e.","Subtotal",{"$f":"SUM(C172+C173)","v":0},{"$f":"SUM(D172+D173)","v":0},{"$f":"SUM(E172+E173)","v":0},{"$f":"SUM(C174+D174+E174)","v":0}]
["32.","Allocated NTP Recovery Services - Case Management Non Perinatal - Counseling","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units - Recovery Services - Case Management Non Perinatal",{"$f":"C280","v":0},{"$f":"F280","v":0},{"$f":"I280","v":0},{"$f":"SUM(C176:E176)","v":0}]
["b.","Compute percentages",{"$f":"IF(C176>0,C176/$F176,0)","v":0},{"$f":"IF(D176>0,D176/$F176,0)","v":0},{"$f":"IF(E176>0,E176/$F176,0)","v":0},{"$f":"SUM(C177:E177)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C177*$H$144)","v":0},{"$f":"SUM(D177*$H$144)","v":0},{"$f":"SUM(E177*$H$144)","v":0},{"$f":"C178+D178+E178","v":0}]
["d.","Distribute direct costs",{"$f":"C58","v":0},{"$f":"D58","v":0},{"$f":"E58","v":0},{"$f":"SUM(C179+D179+E179)","v":0}]
["e.","Subtotal",{"$f":"SUM(C178+C179)","v":0},{"$f":"SUM(D178+D179)","v":0},{"$f":"SUM(E178+E179)","v":0},{"$f":"SUM(C180+D180+E180)","v":0}]
["33.","Allocated NTP Case Management Perinatal - Counseling","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units - Case Management",{"$f":"C287","v":0},{"$f":"F287","v":0},{"$f":"I287","v":0},{"$f":"SUM(C182:E182)","v":0}]
["b.","Compute percentages",{"$f":"IF(C182>0,C182/$F182,0)","v":0},{"$f":"IF(D182>0,D182/$F182,0)","v":0},{"$f":"IF(E182>0,E182/$F182,0)","v":0},{"$f":"SUM(C183:E183)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C183*$I$144)","v":0},{"$f":"SUM(D183*$I$144)","v":0},{"$f":"SUM(E183*$I$144)","v":0},{"$f":"C184+D184+E184","v":0}]
["d.","Distribute direct costs",{"$f":"C59","v":0},{"$f":"D59","v":0},{"$f":"E59","v":0},{"$f":"F59","v":0}]
["e.","Subtotal",{"$f":"SUM(C184+C185)","v":0},{"$f":"SUM(D184+D185)","v":0},{"$f":"SUM(E184+E185)","v":0},{"$f":"SUM(C186+D186+E186)","v":0}]
["34.","Allocated NTP Physician Consultation Perinatal - Counseling","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units - Physician Consultation",{"$f":"C288","v":0},{"$f":"F288","v":0},{"$f":"I288","v":0},{"$f":"SUM(C188:E188)","v":0}]
["b.","Compute percentages",{"$f":"IF(C188>0,C188/$F188,0)","v":0},{"$f":"IF(D188>0,D188/$F188,0)","v":0},{"$f":"IF(E188>0,E188/$F188,0)","v":0},{"$f":"SUM(C189:E189)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C189*$J$144)","v":0},{"$f":"SUM(D189*$J$144)","v":0},{"$f":"SUM(E189*$J$144)","v":0},{"$f":"C190+D190+E190","v":0}]
["d.","Distribute direct costs",{"$f":"C60","v":0},{"$f":"D60","v":0},{"$f":"E60","v":0},{"$f":"SUM(C191+D191+E191)","v":0}]
["e.","Subtotal",{"$f":"SUM(C190+C191)","v":0},{"$f":"SUM(D190+D191)","v":0},{"$f":"SUM(E190+E191)","v":0},{"$f":"SUM(C192+D192+E192)","v":0}]
["35.","Allocated NTP Recovery Services - Individual Perinatal - Counseling","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units - Recovery Services - Individual Perinatal",{"$f":"C289","v":0},{"$f":"F289","v":0},{"$f":"I289","v":0},{"$f":"SUM(C194:E194)","v":0}]
["b.","Compute percentages",{"$f":"IF(C194>0,C194/$F194,0)","v":0},{"$f":"IF(D194>0,D194/$F194,0)","v":0},{"$f":"IF(E194>0,E194/$F194,0)","v":0},{"$f":"SUM(C195:E195)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C195*$K$144)","v":0},{"$f":"SUM(D195*$K$144)","v":0},{"$f":"SUM(E195*$K$144)","v":0},{"$f":"C196+D196+E196","v":0}]
["d.","Distribute direct costs",{"$f":"C61","v":0},{"$f":"D61","v":0},{"$f":"E61","v":0},{"$f":"SUM(C197+D197+E197)","v":0}]
["e.","Subtotal",{"$f":"SUM(C196+C197)","v":0},{"$f":"SUM(D196+D197)","v":0},{"$f":"SUM(E196+E197)","v":0},{"$f":"SUM(C198+D198+E198)","v":0}]
["36.","Allocated NTP Recovery Services - Group Perinatal - Counseling","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units - Recovery Services - Group Perinatal",{"$f":"C290","v":0},{"$f":"F290","v":0},{"$f":"I290","v":0},{"$f":"SUM(C200:E200)","v":0}]
["b.","Compute percentages",{"$f":"IF(C200>0,C200/$F200,0)","v":0},{"$f":"IF(D200>0,D200/$F200,0)","v":0},{"$f":"IF(E200>0,E200/$F200,0)","v":0},{"$f":"SUM(C201:E201)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C201*$L$144)","v":0},{"$f":"SUM(D201*$L$144)","v":0},{"$f":"SUM(E201*$L$144)","v":0},{"$f":"C202+D202+E202","v":0}]
["d.","Distribute direct costs",{"$f":"C62","v":0},{"$f":"D62","v":0},{"$f":"E62","v":0},{"$f":"SUM(C203+D203+E203)","v":0}]
["e.","Subtotal",{"$f":"SUM(C202+C203)","v":0},{"$f":"SUM(D202+D203)","v":0},{"$f":"SUM(E202+E203)","v":0},{"$f":"SUM(C204+D204+E204)","v":0}]
["37.","Allocated NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal - Counseling","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units - Recovery Services - Recovery Monitoring / Substance Abuse Assistance",{"$f":"C291","v":0},{"$f":"F291","v":0},{"$f":"I291","v":0},{"$f":"SUM(C206:E206)","v":0}]
["b.","Compute percentages",{"$f":"IF(C206>0,C206/$F206,0)","v":0},{"$f":"IF(D206>0,D206/$F206,0)","v":0},{"$f":"IF(E206>0,E206/$F206,0)","v":0},{"$f":"SUM(C207:E207)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C207*$M$144)","v":0},{"$f":"SUM(D207*$M$144)","v":0},{"$f":"SUM(E207*$M$144)","v":0},{"$f":"C208+D208+E208","v":0}]
["d.","Distribute direct costs",{"$f":"C63","v":0},{"$f":"D63","v":0},{"$f":"E63","v":0},{"$f":"SUM(C209+D209+E209)","v":0}]
["e.","Subtotal",{"$f":"SUM(C208+C209)","v":0},{"$f":"SUM(D208+D209)","v":0},{"$f":"SUM(E208+E209)","v":0},{"$f":"SUM(C210+D210+E210)","v":0}]
["38.","Allocated NTP Recovery Services - Case Management Perinatal - Counseling","PRIVATE","DMC","NON-DMC","TOTAL"]
["a.","Units - Recovery Services - Case Management",{"$f":"C292","v":0},{"$f":"F292","v":0},{"$f":"I292","v":0},{"$f":"SUM(C212:E212)","v":0}]
["b.","Compute percentages",{"$f":"IF(C212>0,C212/$F212,0)","v":0},{"$f":"IF(D212>0,D212/$F212,0)","v":0},{"$f":"IF(E212>0,E212/$F212,0)","v":0},{"$f":"SUM(C213:E213)","v":0}]
["c.","Allocate costs",{"$f":"SUM(C213*$N$144)","v":0},{"$f":"SUM(D213*$N$144)","v":0},{"$f":"SUM(E213*$N$144)","v":0},{"$f":"C214+D214+E214","v":0}]
["d.","Distribute direct costs",{"$f":"C64","v":0},{"$f":"D64","v":0},{"$f":"E64","v":0},{"$f":"SUM(C215+D215+E215)","v":0}]
["e.","Subtotal",{"$f":"SUM(C214+C215)","v":0},{"$f":"SUM(D214+D215)","v":0},{"$f":"SUM(E214+E215)","v":0},{"$f":"SUM(C216+D216+E216)","v":0},"Check Point"]
["8+9+10+11+12+13+14+15+16+17+18+19+26+27+28+29+30+31+32+33+34+35+36+37+38","OVERALL TOTAL COUNSELING FOR USDR AND COUNTY INTERIM RATES NTP COSTS AS ALLOCATED",null,null,null,null,{"$f":"F39+F79+F84+F89+F94+F100+F106+F111+F116+F121+F126+F132+F138+F150+F156+F162+F168+F174+F180+F186+F192+F198+F204+F210+F216","v":0},{"$f":"IF(G217=F10,\"Match\",\"Error\")","v":"Match"},{"$f":"IF(H217=\"Error\",\"Please review Tab 3 or 25 of the data entry portion\",\"\")","v":""}]
["39.","COST PER UNIT","PRIVATE","DMC","NON-DMC"]
["a.","NTP Dosing - Methadone Non Perinatal",{"$f":"IF(C76=0,0,(SUM(C79/C76)))","v":0},{"$f":"IF(D76=0,0,(SUM(D79/D76)))","v":0},{"$f":"IF(E76=0,0,(SUM(E79/E76)))","v":0}]
["b.","NTP Dosing: Buprenorphine Non Perinatal",{"$f":"IF(C81=0,0,(SUM(C84/C81)))","v":0},{"$f":"IF(D81=0,0,(SUM(D84/D81)))","v":0},{"$f":"IF(E81=0,0,(SUM(E84/E81)))","v":0}]
["c.","NTP Dosing: Disulfiram Non Perinatal",{"$f":"IF(C86=0,0,(SUM(C89/C86)))","v":0},{"$f":"IF(D86=0,0,(SUM(D89/D86)))","v":0},{"$f":"IF(E86=0,0,(SUM(E89/E86)))","v":0}]
["d.","NTP Dosing: Naloxone Non Perinatal",{"$f":"IF(C91=0,0,(SUM(C94/C91)))","v":0},{"$f":"IF(D91=0,0,(SUM(D94/D91)))","v":0},{"$f":"IF(E91=0,0,(SUM(E94/E91)))","v":0}]
["e.","NTP Individual Non Perinatal",{"$f":"IF(C96=0,0,(SUM(C100/C96)))","v":0},{"$f":"IF(D96=0,0,(SUM(D100/D96)))","v":0},{"$f":"IF(E96=0,0,(SUM(E100/E96)))","v":0}]
["f.","NTP Group Non Perinatal",{"$f":"IF(C102=0,0,(SUM(C106/C102)))","v":0},{"$f":"IF(D102=0,0,(SUM(D106/D102)))","v":0},{"$f":"IF(E102=0,0,(SUM(E106/E102)))","v":0}]
["g.","NTP Case Management Non Perinatal",{"$f":"IF(C146=0,0,(SUM(C150/C146)))","v":0},{"$f":"IF(D146=0,0,(SUM(D150/D146)))","v":0},{"$f":"IF(E146=0,0,(SUM(E150/E146)))","v":0}]
["h.","NTP Physician Consultation Non Perinatal",{"$f":"IF(C152=0,0,(SUM(C156/C152)))","v":0},{"$f":"IF(D152=0,0,(SUM(D156/D152)))","v":0},{"$f":"IF(E152=0,0,(SUM(E156/E152)))","v":0}]
["i.","NTP Recovery Services - Individual Non Perinatal",{"$f":"IF(C158=0,0,(SUM(C162/C158)))","v":0},{"$f":"IF(D158=0,0,(SUM(D162/D158)))","v":0},{"$f":"IF(E158=0,0,(SUM(E162/E158)))","v":0}]
["j.","NTP Recovery Services - Group Non Perinatal",{"$f":"IF(C164=0,0,(SUM(C168/C164)))","v":0},{"$f":"IF(D164=0,0,(SUM(D168/D164)))","v":0},{"$f":"IF(E164=0,0,(SUM(E168/E164)))","v":0}]
["k.","NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",{"$f":"IF(C170=0,0,(SUM(C174/C170)))","v":0},{"$f":"IF(D170=0,0,(SUM(D174/D170)))","v":0},{"$f":"IF(E170=0,0,(SUM(E174/E170)))","v":0}]
["l.","NTP Recovery Services - Case Management Non Perinatal",{"$f":"IF(C176=0,0,(SUM(C180/C176)))","v":0},{"$f":"IF(D176=0,0,(SUM(D180/D176)))","v":0},{"$f":"IF(E176=0,0,(SUM(E180/E176)))","v":0}]
["m.","NTP Dosing - Methadone Perinatal",{"$f":"IF(C108=0,0,(SUM(C111/C108)))","v":0},{"$f":"IF(D108=0,0,(SUM(D111/D108)))","v":0},{"$f":"IF(E108=0,0,(SUM(E111/E108)))","v":0}]
["n.","NTP Dosing: Buprenorphine Perinatal",{"$f":"IF(C113=0,0,(SUM(C116/C113)))","v":0},{"$f":"IF(D113=0,0,(SUM(D116/D113)))","v":0},{"$f":"IF(E113=0,0,(SUM(E116/E113)))","v":0}]
["o.","NTP Dosing: Disulfiram Perinatal",{"$f":"IF(C118=0,0,(SUM(C121/C118)))","v":0},{"$f":"IF(D118=0,0,(SUM(D121/D118)))","v":0},{"$f":"IF(E118=0,0,(SUM(E121/E118)))","v":0}]
["p.","NTP Dosing: Naloxone Perinatal",{"$f":"IF(C123=0,0,(SUM(C126/C123)))","v":0},{"$f":"IF(D123=0,0,(SUM(D126/D123)))","v":0},{"$f":"IF(E123=0,0,(SUM(E126/E123)))","v":0}]
["q.","NTP Individual Perinatal",{"$f":"IF(C128=0,0,(SUM(C132/C128)))","v":0},{"$f":"IF(D128=0,0,(SUM(D132/D128)))","v":0},{"$f":"IF(E128=0,0,(SUM(E132/E128)))","v":0}]
["r.","NTP Group Perinatal",{"$f":"IF(C134=0,0,(SUM(C138/C134)))","v":0},{"$f":"IF(D134=0,0,(SUM(D138/D134)))","v":0},{"$f":"IF(E134=0,0,(SUM(E138/E134)))","v":0}]
["s.","NTP Case Management Perinatal",{"$f":"IF(C182=0,0,(SUM(C186/C182)))","v":0},{"$f":"IF(D182=0,0,(SUM(D186/D182)))","v":0},{"$f":"IF(E182=0,0,(SUM(E186/E182)))","v":0}]
["t.","NTP Physician Consultation Perinatal",{"$f":"IF(C188=0,0,(SUM(C192/C188)))","v":0},{"$f":"IF(D188=0,0,(SUM(D192/D188)))","v":0},{"$f":"IF(E188=0,0,(SUM(E192/E188)))","v":0}]
["u.","NTP Recovery Services - Individual Perinatal",{"$f":"IF(C194=0,0,(SUM(C198/C194)))","v":0},{"$f":"IF(D194=0,0,(SUM(D198/D194)))","v":0},{"$f":"IF(E194=0,0,(SUM(E198/E194)))","v":0}]
["v.","NTP Recovery Services - Group Perinatal",{"$f":"IF(C200=0,0,(SUM(C204/C200)))","v":0},{"$f":"IF(D200=0,0,(SUM(D204/D200)))","v":0},{"$f":"IF(E200=0,0,(SUM(E204/E200)))","v":0}]
["w.","NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",{"$f":"IF(C206=0,0,(SUM(C210/C206)))","v":0},{"$f":"IF(D206=0,0,(SUM(D210/D206)))","v":0},{"$f":"IF(E206=0,0,(SUM(E210/E206)))","v":0}]
["x.","NTP Recovery Services - Case Management Perinatal",{"$f":"IF(C212=0,0,(SUM(C216/C212)))","v":0},{"$f":"IF(D212=0,0,(SUM(D216/D212)))","v":0},{"$f":"IF(E212=0,0,(SUM(E216/E212)))","v":0}]
["40.","COST PER DIRECT STAFF HOUR","PRIVATE","DMC","NON-DMC"]
["a.","NTP Dosing - Methadone Non Perinatal",null,null,null," "]
["b.","NTP Dosing: Buprenorphine Non Perinatal"]
["c.","NTP Dosing: Disulfiram Non Perinatal"]
["d.","NTP Dosing: Naloxone Non Perinatal"]
["e.","NTP Individual Non Perinatal",{"$f":"IF(C$96>0,C$100/($G$72*C$97),0)","v":0},{"$f":"IF(D$96>0,D$100/($G$72*D$97),0)","v":0},{"$f":"IF(E$96>0,E$100/($G$72*E$97),0)","v":0}]
["f.","NTP Group Non Perinatal",{"$f":"IF(C$102>0,C$106/($H$72*C$103),0)","v":0},{"$f":"IF(D$102>0,D$106/($H$72*D$103),0)","v":0},{"$f":"IF(E$102>0,E$106/($H$72*E$103),0)","v":0}]
["g.","NTP Case Management Non Perinatal",{"$f":"IF(C$146>0,C$150/($C$142*C$147),0)","v":0},{"$f":"IF(D$146>0,D$150/(C$142*D$147),0)","v":0},{"$f":"IF(E$146>0,E$150/($C$142*E$147),0)","v":0}]
["h.","NTP Physician Consultation Non Perinatal",{"$f":"IF(C$152>0,C$156/($D$142*C$153),0)","v":0},{"$f":"IF(D$152>0,D$156/($D$142*D$153),0)","v":0},{"$f":"IF(E$152>0,E$156/($D$142*E$153),0)","v":0}]
["i.","NTP Recovery Services - Individual Non Perinatal",{"$f":"IF(C$158>0,C$162/($E$142*C$159),0)","v":0},{"$f":"IF(D$158>0,D$162/($E$142*D$159),0)","v":0},{"$f":"IF(E$158>0,E$162/($E$142*E$159),0)","v":0}]
["j.","NTP Recovery Services - Group Non Perinatal",{"$f":"IF(C$164>0,C$168/($F$142*C$165),0)","v":0},{"$f":"IF(D$164>0,D$168/($F$142*D$165),0)","v":0},{"$f":"IF(E$164>0,E$168/($F$142*E$165),0)","v":0}]
["k.","NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",{"$f":"IF(C$170>0,C$174/($G$142*C$171),0)","v":0},{"$f":"IF(D$170>0,D$174/($G$142*D$171),0)","v":0},{"$f":"IF(E$170>0,E$174/($G$142*E$171),0)","v":0}]
["l.","NTP Recovery Services - Case Management Non Perinatal",{"$f":"IF(C$176>0,C$180/($H$142*C$177),0)","v":0},{"$f":"IF(D$176>0,D$180/($H$142*D$177),0)","v":0},{"$f":"IF(E$176>0,E$180/($H$142*E$177),0)","v":0}]
["m.","NTP Dosing - Methadone Perinatal"]
["n.","NTP Dosing: Buprenorphine Perinatal"]
["o.","NTP Dosing: Disulfiram Perinatal"]
["p.","NTP Dosing: Naloxone Perinatal"]
["q.","NTP Individual Perinatal",{"$f":"IF(C$128>0,C$132/($M$72*C$129),0)","v":0},{"$f":"IF(D$128>0,D$132/($M$72*D$129),0)","v":0},{"$f":"IF(E$128>0,E$132/($M$72*E$129),0)","v":0}]
["r.","NTP Group Perinatal",{"$f":"IF(C$134>0,C$138/($N$72*C$135),0)","v":0},{"$f":"IF(D$134>0,D$138/($N$72*D$135),0)","v":0},{"$f":"IF(E$134>0,E$138/($N$72*E$135),0)","v":0}]
["s.","NTP Case Management Perinatal",{"$f":"IF(C$182>0,C$186/($I$142*C$183),0)","v":0},{"$f":"IF(D$182>0,D$186/($I$142*D$183),0)","v":0},{"$f":"IF(E$182>0,E$186/($I$142*E$183),0)","v":0}]
["t.","NTP Physician Consultation Perinatal",{"$f":"IF(C$188>0,C$192/($J$142*C$189),0)","v":0},{"$f":"IF(D$188>0,D$192/($J$142*D$189),0)","v":0},{"$f":"IF(E$188>0,E$192/($J$142*E$189),0)","v":0}]
["u.","NTP Recovery Services - Individual Perinatal",{"$f":"IF(C$194>0,C$198/($K$142*C$195),0)","v":0},{"$f":"IF(D$194>0,D$198/($K$142*D$195),0)","v":0},{"$f":"IF(E$194>0,E$198/($K$142*E$195),0)","v":0}]
["v.","NTP Recovery Services - Group Perinatal",{"$f":"IF(C$200>0,C$204/($L$142*C$201),0)","v":0},{"$f":"IF(D$200>0,D$204/($L$142*D$201),0)","v":0},{"$f":"IF(E$200>0,E$204/($L$142*E$201),0)","v":0}]
["w.","NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",{"$f":"IF(C$206>0,C$210/($M$142*C$207),0)","v":0},{"$f":"IF(D$206>0,D$210/($M$142*D$207),0)","v":0},{"$f":"IF(E$206>0,E$210/($M$142*E$207),0)","v":0}]
["x.","NTP Recovery Services - Case Management Perinatal",{"$f":"IF(C$212>0,C$216/($N$142*C$213),0)","v":0},{"$f":"IF(D$212>0,D$216/($N$142*D$213),0)","v":0},{"$f":"IF(E$212>0,E$216/($N$142*E$213),0)","v":0}]
["41.","    UNITS OF SERVICE","PRIVATE","DMC BILLED","DMC DENIED","NET DMC (DMC Billed Less DMC Denied =  Approved DMC Units)","NON DMC","DMC DENIED","NET NON DMC (Non DMC Plus DMC Denied)","TOTAL  (PRIVATE, DMC, AND NON-DMC)","TOTAL  (DMC AND  NON-DMC ONLY)"]
["a.","NTP Dosing: Methadone Non Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!C$47+'(27) NTP Reimbursed Units'!C$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!C$49","v":0},{"$f":"D269-E269","v":0},null,{"$f":"E269","v":0},{"$f":"G269+H269","v":0},{"$f":"C269+F269+I269","v":0},{"$f":"J269-C269","v":0}]
["b.","NTP Dosing: Buprenorphine Non Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!D$47+'(27) NTP Reimbursed Units'!D$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!D$49","v":0},{"$f":"D270-E270","v":0},null,{"$f":"E270","v":0},{"$f":"G270+H270","v":0},{"$f":"C270+F270+I270","v":0},{"$f":"J270-C270","v":0}]
["c.","NTP Dosing: Disulfiram Non Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!E$47+'(27) NTP Reimbursed Units'!E$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!E$49","v":0},0,null,0,0,0,0]
["d.","NTP Dosing: Naloxone Non Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!F$47+'(27) NTP Reimbursed Units'!F$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!F$49","v":0},0,null,0,0,{"$f":"C272+F272+I272","v":0},{"$f":"J272-C272","v":0}]
["e.","NTP Individual Non Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!G$47+'(27) NTP Reimbursed Units'!G$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!G$49","v":0},0,null,0,0,{"$f":"C273+F273+I273","v":0},0]
["f.","NTP Group Non Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!H$47+'(27) NTP Reimbursed Units'!H$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!H$49","v":0},0,null,0,0,0,0]
["g.","NTP Case Management Non Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!I$47+'(27) NTP Reimbursed Units'!I$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!I$49","v":0},0,null,0,0,0,0]
["h.","NTP Physician Consultation Non Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!J$47+'(27) NTP Reimbursed Units'!J$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!J$49","v":0},0,null,0,0,0,0]
["i.","NTP Recovery Services - Individual Non Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!K$47+'(27) NTP Reimbursed Units'!K$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!K$49","v":0},0,null,0,0,0,0]
["j.","NTP Recovery Services - Group Non Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!L$47+'(27) NTP Reimbursed Units'!L$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!L$49","v":0},0,null,0,0,0,0]
["k.","NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!M$47+'(27) NTP Reimbursed Units'!M$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!M$49","v":0},0,null,0,0,0,0]
["l.","NTP Recovery Services - Case Management Non Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!N$47+'(27) NTP Reimbursed Units'!N$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!N$49","v":0},0,null,0,0,0,0]
["m.","NTP Dosing: Methadone Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!O$47+'(27) NTP Reimbursed Units'!O$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!O$49","v":0},0,null,0,0,0,0]
["n.","NTP Dosing: Buprenorphine Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!P$47+'(27) NTP Reimbursed Units'!P$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!P$49","v":0},0,null,0,0,0,0]
["o.","NTP Dosing: Disulfiram Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!Q$47+'(27) NTP Reimbursed Units'!Q$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!Q$49","v":0},0,null,0,0,0,0]
["p.","NTP Dosing: Naloxone Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!R$47+'(27) NTP Reimbursed Units'!R$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!R$49","v":0},0,null,0,0,0,0]
["q.","NTP Individual Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!S$47+'(27) NTP Reimbursed Units'!S$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!S$49","v":0},0,null,0,0,0,0]
["r.","NTP Group Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!T$47+'(27) NTP Reimbursed Units'!T$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!T$49","v":0},0,null,0,0,0,0]
["s.","NTP Case Management Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!U$47+'(27) NTP Reimbursed Units'!U$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!U$49","v":0},0,null,0,0,0,0]
["t.","NTP Physician Consultation Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!V$47+'(27) NTP Reimbursed Units'!V$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!V$49","v":0},0,null,0,0,0,0]
["u.","NTP Recovery Services - Individual Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!W$47+'(27) NTP Reimbursed Units'!W$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!W$49","v":0},0,null,0,0,0,0]
["v.","NTP Recovery Services - Group Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!X$47+'(27) NTP Reimbursed Units'!X$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!X$49","v":0},0,null,0,0,0,0]
["w.","NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!Y$47+'(27) NTP Reimbursed Units'!Y$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!Y$49","v":0},0,null,0,0,0,0]
["x.","NTP Recovery Services - Case Management Perinatal",null,{"$f":"'(27) NTP Reimbursed Units'!Z$47+'(27) NTP Reimbursed Units'!Z$49","v":0},{"$f":"'(27) NTP Reimbursed Units'!Z$49","v":0},0,null,0,0,0,0]
[]
[]
["42.","USDR - Dosing or Counseling:\nCost Per Unit of Service",null,"Dosing:\nNTP Methadone NP","Dosing: NTP Buprenorphine NP","Dosing: NTP Disulfiram NP","Dosing: NTP Naloxone NP","NTP I NP","NTP G NP","Dosing: NTP Methadone P","Dosing: NTP Buprenorphine P","Dosing: NTP Disulfiram P","Dosing: NTP Naloxone P","NTP I P","NTP G P"]
["a.","Total Cost Per Unit of Service (Including Private Pay & Non DMC)",null,{"$f":"IF($F76=0,0,($F79/$F76))","v":0},{"$f":"IF($F81=0,0,($F84/$F81))","v":0},{"$f":"IF($F86=0,0,($F89/$F86))","v":0},{"$f":"IF($F91=0,0,($F94/$F91))","v":0},{"$f":"IF($F96=0,0,($F100/$F96))","v":0},{"$f":"IF($F102=0,0,($F106/$F102))","v":0},{"$f":"IF($F108=0,0,($F111/$F108))","v":0},{"$f":"IF($F113=0,0,($F116/$F113))","v":0},{"$f":"IF($F118=0,0,($F121/$F118))","v":0},{"$f":"IF($F123=0,0,($F126/$F123))","v":0},{"$f":"IF($F128=0,0,($F132/$F128))","v":0},{"$f":"IF($F134=0,0,($F138/$F134))","v":0}]
["b.","DMC Only Cost Per Unit of Service",null,{"$f":"IF($D76=0, 0, ($D79/$D76))","v":0},{"$f":"IF($D81=0,0,($D84/$D81))","v":0},{"$f":"IF($D86=0,0,($D89/$D86))","v":0},{"$f":"IF($D91=0,0,($D94/$D91))","v":0},{"$f":"IF($D96=0,0,($D100/$D96))","v":0},{"$f":"IF($D102=0,0,($D106/$D102))","v":0},{"$f":"IF($D108=0,0,($D111/$D108))","v":0},{"$f":"IF($D113=0,0,($D116/$D113))","v":0},{"$f":"IF($D118=0,0,($D121/$D118))","v":0},{"$f":"IF($D123=0,0,($D126/$D123))","v":0},{"$f":"IF($D128=0,0,($D132/$D128))","v":0},{"$f":"IF($D134=0,0,($D138/$D134))","v":0}]
["c.","Usual/Customary Rate",null,13.11,20.18,10.47,150,15.37,3.43,14.11,28.02,10.84,150,16.39,4.28]
["d.","Uniform Statewide Daily Reimbursement Rate (USDR)",null,13.11,20.18,10.47,150,15.37,3.43,14.11,28.02,10.84,150,16.39,4.28]
[]
[]
["43.","USDR - Dosing or Counseling:\nMaximum Allowed",null,"Dosing:\nNTP Methadone NP","Dosing: NTP Buprenorphine NP","Dosing: NTP Disulfiram NP","Dosing: NTP Naloxone NP","NTP I NP","NTP G NP","Dosing: NTP Methadone P","Dosing: NTP Buprenorphine P","Dosing: NTP Disulfiram P","Dosing: NTP Naloxone P","NTP I P","NTP G P"]
["a.","DMC Maximum Allowed IF Lowest Amount Based on Total Cost per UOS",null,{"$f":"SUM(D$296*$F$269)","v":0},{"$f":"SUM(E$296*$F$270)","v":0},{"$f":"SUM(F$296*$F$271)","v":0},{"$f":"SUM($G296*$F$272)","v":0},{"$f":"SUM($H296*$F$273)","v":0},{"$f":"SUM($I296*$F$274)","v":0},{"$f":"SUM($J296*$F$281)","v":0},{"$f":"SUM($K296*$F$282)","v":0},{"$f":"SUM($L296*$F$283)","v":0},{"$f":"SUM($M296*$F$284)","v":0},{"$f":"SUM($N296*$F$285)","v":0},{"$f":"SUM($O296*$F$286)","v":0}]
["b.","DMC Maximum Allowed IF Lowest Amount Based on DMC Only Cost per UOS",null,{"$f":"SUM(D$297*$F$269)","v":0},{"$f":"SUM(E$297*$F270)","v":0},{"$f":"SUM(F$297*$F$271)","v":0},{"$f":"SUM($G297*$F$272)","v":0},{"$f":"SUM($H297*$F$273)","v":0},{"$f":"SUM($I297*$F$274)","v":0},{"$f":"SUM($J297*$F$281)","v":0},{"$f":"SUM($K297*$F$282)","v":0},{"$f":"SUM($L297*$F$283)","v":0},{"$f":"SUM($M297*$F$284)","v":0},{"$f":"SUM($N297*$F$285)","v":0},{"$f":"SUM($O297*$F$286)","v":0}]
[null,"DMC Maximum Allowable IF Lowest Based on Usual/Customary Rate",null,{"$f":"SUM(D$298*$F$269)","v":0},{"$f":"SUM(E$298*$F$270)","v":0},{"$f":"SUM(F$298*$F$271)","v":0},{"$f":"SUM($G298*$F$272)","v":0},{"$f":"SUM($H298*$F$273)","v":0},{"$f":"SUM($I298*$F$274)","v":0},{"$f":"SUM($J298*$F$281)","v":0},{"$f":"SUM($K298*$F$282)","v":0},{"$f":"SUM($L298*$F$283)","v":0},{"$f":"SUM($M298*$F$284)","v":0},{"$f":"SUM($N298*$F$285)","v":0},{"$f":"SUM($O298*$F$286)","v":0}]
["d.","DMC Maximum Allowed IF Lowest Based on USDR Rate",null,{"$f":"SUM(D$299*$F269)","v":0},{"$f":"SUM(E$299*$F270)","v":0},{"$f":"SUM(F$299*$F$271)","v":0},{"$f":"SUM($G299*$F$272)","v":0},{"$f":"SUM($H299*$F$273)","v":0},{"$f":"SUM($I299*$F$274)","v":0},{"$f":"SUM($J299*$F$281)","v":0},{"$f":"SUM($K299*$F$282)","v":0},{"$f":"SUM($L299*$F$283)","v":0},{"$f":"SUM($M299*$F$284)","v":0},{"$f":"SUM($N299*$F$285)","v":0},{"$f":"SUM($O299*$F$286)","v":0}]
[]
[]
["44.","USDR - Dosing or Counseling:\nReimbursement Based on Lower of Customary Charge or USDR",null,"Dosing:\nNTP Methadone NP","Dosing: NTP Buprenorphine NP","Dosing: NTP Disulfiram NP","Dosing: NTP Naloxone NP","NTP I NP","NTP G NP","Dosing: NTP Methadone P","Dosing: NTP Buprenorphine P","Dosing: NTP Disulfiram P","Dosing: NTP Naloxone P","NTP I P","NTP G P"]
["a.","DMC Allowed CPU",null,{"$f":"MIN(IF(D296:D299>0,D296:D299))","v":13.11},{"$f":"MIN(IF(E296:E299>0,E296:E299))","v":20.18},{"$f":"MIN(IF(F296:F299>0,F296:F299))","v":10.47},{"$f":"MIN(IF(G296:G299>0,G296:G299))","v":150},{"$f":"MIN(IF(H296:H299>0,H296:H299))","v":15.37},{"$f":"MIN(IF(I296:I299>0,I296:I299))","v":3.43},{"$f":"MIN(IF(J296:J299>0,J296:J299))","v":14.11},{"$f":"MIN(IF(K296:K299>0,K296:K299))","v":28.02},{"$f":"MIN(IF(L296:L299>0,L296:L299))","v":10.84},{"$f":"MIN(IF(M296:M299>0,M296:M299))","v":150},{"$f":"MIN(IF(N296:N299>0,N296:N299))","v":16.39},{"$f":"MIN(IF(O296:O299>0,O296:O299))","v":4.28}]
["b.","DMC Reimbursement Allowed",null,{"$f":"MIN(IF(D303:D306>0,D303:D306))","v":0},{"$f":"MIN(IF(E303:E306>0,E303:E306))","v":0},{"$f":"MIN(IF(F303:F306>0,F303:F306))","v":0},{"$f":"MIN(IF(G303:G306>0,G303:G306))","v":0},{"$f":"MIN(IF(H303:H306>0,H303:H306))","v":0},{"$f":"MIN(IF(I303:I306>0,I303:I306))","v":0},{"$f":"MIN(IF(J303:J306>0,J303:J306))","v":0},{"$f":"MIN(IF(K303:K306>0,K303:K306))","v":0},{"$f":"MIN(IF(L303:L306>0,L303:L306))","v":0},{"$f":"MIN(IF(M303:M306>0,M303:M306))","v":0},{"$f":"MIN(IF(N303:N306>0,N303:N306))","v":0},{"$f":"MIN(IF(O303:O306>0,O303:O306))","v":0},{"$f":"SUM(D311:O311)","v":0}]
[]
[]
["45.","COUNTY INTERIM RATES - Counseling: \nCost Per Unit of Service",null,"NTP CM NP","NTP PC NP","NTP RS I NP","NTP RS G NP","NTP RS RM / SAA NP","NTP RS CM NP","NTP CM P","NTP PC P","NTP RS I P","NTP RS G P","NTP RS RM / SAA P","NTP RS CM P"]
["a.","Total Cost Per Unit of Service (Including Private Pay & Non DMC)",null,{"$f":"IF($F146=0,0,($F150/$F146))","v":0},{"$f":"IF($F152=0,0,($F156/$F152))","v":0},{"$f":"IF($F158=0,0,($F162/$F158))","v":0},{"$f":"IF($F164=0,0,($F168/$F164))","v":0},{"$f":"IF($F170=0,0,($F174/$F170))","v":0},{"$f":"IF($F176=0,0,($F180/$F176))","v":0},{"$f":"IF($F182=0,0,($F186/$F182))","v":0},{"$f":"IF($F188=0,0,($F192/$F188))","v":0},{"$f":"IF($F194=0,0,($F198/$F194))","v":0},{"$f":"IF($F200=0,0,($F204/$F200))","v":0},{"$f":"IF($F206=0,0,($F210/$F206))","v":0},{"$f":"IF($F212=0,0,($F216/$F212))","v":0}]
["b.","Provider's Customary Charge"]
[]
[]
["46.","COUNTY INTERIM RATES - Counseling: \nMaximum Allowed",null,"NTP CM NP","NTP PC NP","NTP RS I NP","NTP RS G NP","NTP RS RM / SAA NP","NTP RS CM NP","NTP CM P","NTP PC P","NTP RS I P","NTP RS G P","NTP RS RM / SAA P","NTP RS CM P"]
["a.","DMC Maximum Allowable Cost Based on Total Cost per Unit of Service",null,{"$f":"SUM(D$315*$F$275)","v":0},{"$f":"SUM(E$315*$F$276)","v":0},{"$f":"SUM(F$315*$F$277)","v":0},{"$f":"SUM(G$315*$F$278)","v":0},{"$f":"SUM(H$315*$F$279)","v":0},{"$f":"SUM(I$315*$F$280)","v":0},{"$f":"SUM(J$315*$F$287)","v":0},{"$f":"SUM(K$315*$F$288)","v":0},{"$f":"SUM(L$315*$F$289)","v":0},{"$f":"SUM(M$315*$F$290)","v":0},{"$f":"SUM(N$315*$F$291)","v":0},{"$f":"SUM(O$315*$F$292)","v":0}]
["b.","DMC Maximum Allowable Cost  Based on Provider's Customary Charge",null,{"$f":"SUM(D$316*$F$275)","v":0},{"$f":"SUM(E$316*$F$276)","v":0},{"$f":"SUM(F$316*$F$277)","v":0},{"$f":"SUM(G$316*$F$278)","v":0},{"$f":"SUM(H$316*$F$279)","v":0},{"$f":"SUM(I$316*$F$280)","v":0},{"$f":"SUM(J$316*$F$287)","v":0},{"$f":"SUM(K$316*$F$288)","v":0},{"$f":"SUM(L$316*$F$289)","v":0},{"$f":"SUM(M$316*$F$290)","v":0},{"$f":"SUM(N$316*$F$291)","v":0},{"$f":"SUM(O$316*$F$292)","v":0}]
[]
[]
["47.","COUNTY INTERIM RATES - Counseling: \nReimbursement Based on Lower of Customary Charge or Actual Cost",null,"NTP CM NP","NTP PC NP","NTP RS I NP","NTP RS G NP","NTP RS RM / SAA NP","NTP RS CM NP","NTP CM P","NTP PC P","NTP RS I P","NTP RS G P","NTP RS RM / SAA P","NTP RS CM P"]
["a.","Total DMC Per Unit of Service Cost Eligible for Reimbursement ",null,{"$f":"MIN(IF(D315:D316>0,D315:D316))","v":0},{"$f":"MIN(IF(E315:E316>0,E315:E316))","v":0},{"$f":"MIN(IF(F315:F316>0,F315:F316))","v":0},{"$f":"MIN(IF(G315:G316>0,G315:G316))","v":0},{"$f":"MIN(IF(H315:H316>0,H315:H316))","v":0},{"$f":"MIN(IF(I315:I316>0,I315:I316))","v":0},{"$f":"MIN(IF(J315:J316>0,J315:J316))","v":0},{"$f":"MIN(IF(K315:K316>0,K315:K316))","v":0},{"$f":"MIN(IF(L315:L316>0,L315:L316))","v":0},{"$f":"MIN(IF(M315:M316>0,M315:M316))","v":0},{"$f":"MIN(IF(N315:N316>0,N315:N316))","v":0},{"$f":"MIN(IF(O315:O316>0,O315:O316))","v":0}]
["b.","Total DMC Allowable Cost Eligible for Reimbursement",null,{"$f":"MIN(IF(D320:D321>0,D320:D321))","v":0},{"$f":"MIN(IF(E320:E321>0,E320:E321))","v":0},{"$f":"MIN(IF(F320:F321>0,F320:F321))","v":0},{"$f":"MIN(IF(G320:G321>0,G320:G321))","v":0},{"$f":"MIN(IF(H320:H321>0,H320:H321))","v":0},{"$f":"MIN(IF(I320:I321>0,I320:I321))","v":0},{"$f":"MIN(IF(J320:J321>0,J320:J321))","v":0},{"$f":"MIN(IF(K320:K321>0,K320:K321))","v":0},{"$f":"MIN(IF(L320:L321>0,L320:L321))","v":0},{"$f":"MIN(IF(M320:M321>0,M320:M321))","v":0},{"$f":"MIN(IF(N320:N321>0,N320:N321))","v":0},{"$f":"MIN(IF(O320:O321>0,O320:O321))","v":0},{"$f":"SUM(D326:O326)","v":0}]

{"sheet":"(27) NTP Reimbursed Units","index":27,"n_rows":2657,"n_cols":26,"rows_kept":2657,"cut":false,"hidden":false,"merged":[[2656,1,2656,2],[2337,1,2337,2],[2340,0,2340,4],[2441,1,2441,2],[2442,1,2442,2],[2445,0,2445,4],[2546,1,2546,2],[2547,1,2547,2],[2550,0,2550,4],[2651,1,2651,2],[2652,1,2652,2],[2655,1,2655,2],[2336,1,2336,2],[1392,1,1392,2],[2021,1,2021,2],[2022,1,2022,2],[2025,0,2025,4],[2126,1,2126,2],[2127,1,2127,2],[2130,0,2130,4],[2231,1,2231,2],[2232,1,2232,2],[2235,0,2235,4],[1920,0,1920,4],[1916,1,1916,2],[1815,0,1815,4],[1811,1,1811,2],[1710,0,1710,4],[4,1,4,3],[5,1,5,3],[943,1,943,2],[11,2,11,25],[48,0,48,1],[719,1,719,2],[720,1,720,2],[723,0,723,4],[831,1,831,2],[832,1,832,2],[835,0,835,4],[159,1,159,2],[495,1,495,2],[387,0,387,4],[383,1,383,2],[271,1,271,2],[1706,1,1706,2],[1605,0,1605,4],[1601,1,1601,2],[1500,0,1500,4],[275,0,275,4],[1168,1,1168,2],[1171,0,1171,4],[1279,1,1279,2],[1280,1,1280,2],[1283,0,1283,4],[163,0,163,4],[51,0,51,4],[1496,1,1496,2],[1395,0,1395,4],[611,0,611,4],[607,1,607,2],[499,0,499,4],[1391,1,1391,2],[944,1,944,2],[947,0,947,4],[1055,1,1055,2],[1056,1,1056,2],[1059,0,1059,4],[1167,1,1167,2]]}
["Department of Health Care Services "]
["Narcotic Treatment Program (NTP) - Reimbursed Units"]
[]
[]
["COUNTY",{"$f":"'(1) Provider Info and Cert'!B6","v":0}]
["PROVIDER NAME",{"$f":"'(1) Provider Info and Cert'!B7","v":0}]
["DRUG MEDI-CAL PROVIDER NO. (4 digits)",{"$f":"'(1) Provider Info and Cert'!B14","v":0}]
["PROVIDER NUMBER (6 digits)",{"$f":"'(1) Provider Info and Cert'!B15","v":0}]
["NATIONAL PROVIDER IDENTIFICATION (NPI) NO. (10 digit)",{"$f":"'(1) Provider Info and Cert'!B16","v":0}]
[]
[]
[null,null,"Approved DMC Units of Service from Reconciliation"]
["Unit Description","Aid Code Group Abbreviations","NTP Dosing - Methadone Non Perinatal","NTP Dosing - Buprenorphine Non Perinatal","NTP Dosing - Disulfiram Non Perinatal","NTP Dosing - Naloxone Non Perinatal","NTP Individual Non Perinatal","NTP Group Non Perinatal","NTP Case Management Non Perinatal","NTP Physician Consultation Non Perinatal","NTP Recovery Services - Individual \nNon Perinatal","NTP Recovery Services - Group\nNon Perinatal","NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal","NTP Recovery Services - Case Management\nNon Perinatal","NTP Dosing - Methadone Perinatal","NTP Dosing - Buprenorphine Perinatal","NTP Dosing - Disulfiram Perinatal","NTP Dosing - Naloxone Perinatal","NTP Individual Perinatal","NTP Group Perinatal","NTP Case Management Perinatal","NTP Physician Consultation Perinatal","NTP Recovery Services - Individual \nPerinatal","NTP Recovery Services - Group\nPerinatal","NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal","NTP Recovery Services - Case Management\nPerinatal"]
["DMC Fed 50% T19 - Regular","REG"]
["DMC SGF 100% or BHS 100% T19 - Regular for Undocumented Individuals < age 19","REGSB75"]
["DMC BHS 100% - Minor Consent Clients","MC"]
["DMC Fed 100% - Refugee","RRP"]
["DMC Fed 88% T21 - MCHIPE","MCHIPE"]
["DMC SGF 100% or BHS 100% T21 - MCHIP for Undocumented Individuals < age 19","MCHIPSB75"]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE"]
["DMC Fed 65% T19 - BCCTP","BCCTP"]
["DMC Fed 65% T21 - Pregnancy Only","AWPO"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV"]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE"]
["DMC SGF 100% or BHS 100% T19 - Targeted Low Income Children for Undocumented Individuals < age 19","TLICSB75"]
["DMC Fed 95% T19 - Low Income Health Program - Effective 1/1/17 - 12/31/17","LIHP 95/5"]
["DMC Fed 94% T19 - Low Income Health Program - Effective 1/1/18 - 12/31/18","LIHP 94/6"]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP"]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE"]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE"]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19"]
["DMC SGF 100% or BHS 100% T19 - ACA Infants/Children < age 19","ICUA19SB75"]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E"]
["DMC SGF100% or BHS 100% T21 - ACA MCHIP Infants/Children < age 19 SB75","MCHIPICUA19SB75"]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC"]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen - Effective 1/1/17 - 12/31/17","NECCRC 95/5"]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen - Effective 1/1/18 - 12/31/18","NECCRC 94/6"]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21"]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19"]
["DMC SGF 100% or BHS 100% T19 - ACA Parents/Other Caretakers for Undocumented Individuals < age 19","PAOCRT19SB75"]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19"]
["DMC SGF 100% or BHS 100% T19 - ACA Pregnant Women for Undocumented Individuals < age 19","PWT19SB75"]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21"]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19"]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64 - Effective 1/1/17 - 12/31/17","NEPNA1964 95/5"]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 - Effective 1/1/18 - 12/31/18","NEPNA1964 94/6"]
["Total Approved Units",null,{"$f":"SUM(C14:C46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Denied Units of Service for DMC Reimbursement"]
[]
[]
["NTP Dosing Methadone Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$79","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$76","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$79","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$76","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E64*'(26) NTP Cost Allocation'!$D$310*0.5),2)","v":0},{"$f":"$C$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E64*'(26) NTP Cost Allocation'!$D$310)-D64","v":0}]
["DMC SGF 100% T19 - Regular SB 75","REGSB75","204-b",{"$f":"SUM($E66*'(26) NTP Cost Allocation'!$D$310*100%)","v":0},{"$f":"$C$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E68*'(26) NTP Cost Allocation'!$D$310*100%)","v":0},{"$f":"$C$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E70*'(26) NTP Cost Allocation'!$D$310*0.88),2)","v":0},{"$f":"$C$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E70*'(26) NTP Cost Allocation'!$D$310)-D70","v":0}]
["DMC SGF 100% T21 - MCHIP for SB 75","MCHIPSB75","204-d",{"$f":"SUM($E72*'(26) NTP Cost Allocation'!$D$310*100%)","v":0},{"$f":"$C$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E74*'(26) NTP Cost Allocation'!$D$310*0.88),2)","v":0},{"$f":"$C$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E74*'(26) NTP Cost Allocation'!$D$310)-D74","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E77*'(26) NTP Cost Allocation'!$D$310*0.65),2)","v":0},{"$f":"$C$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E77*'(26) NTP Cost Allocation'!$D$310)-D77","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E80*'(26) NTP Cost Allocation'!$D$310*0.65),2)","v":0},{"$f":"$C$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E80*'(26) NTP Cost Allocation'!$D$310)-D80","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E83*'(26) NTP Cost Allocation'!$D$310*0.88),2)","v":0},{"$f":"$C$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E83*'(26) NTP Cost Allocation'!$D$310)-D83","v":0}]
["DMC SGF 100% T19 - Targeted Low Income SB 75","TLICSB75","204-h",{"$f":"SUM($E85*'(26) NTP Cost Allocation'!$D$310*100%)","v":0},{"$f":"$C$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program  ","LIHP 95/5","206-i",{"$f":"ROUNDDOWN(MIN($E87*'(26) NTP Cost Allocation'!$D$310*0.95),2)","v":0},{"$f":"$C$26","v":0}]
["DMC SGF 5% T19 - Low Income Health Program","LIHP 95/5","103a-i",{"$f":"SUM($E87*'(26) NTP Cost Allocation'!$D$310)-D87","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-i",{"$f":"ROUNDDOWN(MIN($E$89*'(26) NTP Cost Allocation'!$D$310*0.94),2)","v":0},{"$f":"$C$27","v":0}]
["DMC SGF 6% T19 - Low Income Health Program","LIHP 94/6","105a-i",{"$f":"SUM($E89*'(26) NTP Cost Allocation'!$D$310)-D89","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E92*'(26) NTP Cost Allocation'!$D$310*0.88),2)","v":0},{"$f":"$C$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E92*'(26) NTP Cost Allocation'!$D$310)-D92","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E95*'(26) NTP Cost Allocation'!$D$310*0.5),2)","v":0},{"$f":"$C$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E95*'(26) NTP Cost Allocation'!$D$310)-D95","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E98*'(26) NTP Cost Allocation'!$D$310*0.88),2)","v":0},{"$f":"$C$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E98*'(26) NTP Cost Allocation'!$D$310)-D98","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E101*'(26) NTP Cost Allocation'!$D$310*0.5),2)","v":0},{"$f":"$C$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E101*'(26) NTP Cost Allocation'!$D$310)-D101","v":0}]
["DMC SGF 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","204-n",{"$f":"SUM($E103*'(26) NTP Cost Allocation'!$D$310*100%)","v":0},{"$f":"$C$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E105*'(26) NTP Cost Allocation'!$D$310*0.88),2)","v":0},{"$f":"$C$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E105*'(26) NTP Cost Allocation'!$D$310)-D105","v":0}]
["DMC SGF 100% T21 - ACA MCHIPE Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","204-r",{"$f":"SUM($E107*'(26) NTP Cost Allocation'!$D$310*100%)","v":0},{"$f":"$C$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E109*'(26) NTP Cost Allocation'!$D$310*0.5),2)","v":0},{"$f":"$C$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E109*'(26) NTP Cost Allocation'!$D$310)-D109","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E112*'(26) NTP Cost Allocation'!$D$310*0.95),2)","v":0},{"$f":"+C$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E112*'(26) NTP Cost Allocation'!$D$310)-D112","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E114*'(26) NTP Cost Allocation'!$D$310*0.94),2)","v":0},{"$f":"+C$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E114*'(26) NTP Cost Allocation'!$D$310)-D114","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E117*'(26) NTP Cost Allocation'!$D$310*0.65),2)","v":0},{"$f":"$C$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E117*'(26) NTP Cost Allocation'!$D$310)-D117","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E120*'(26) NTP Cost Allocation'!$D$310*0.5),2)","v":0},{"$f":"$C$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E120*'(26) NTP Cost Allocation'!$D$310)-D120","v":0}]
["DMC SGF 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","204-t",{"$f":"SUM($E122*'(26) NTP Cost Allocation'!$D$310*100%)","v":0},{"$f":"$C$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E124*'(26) NTP Cost Allocation'!$D$310*0.5),2)","v":0},{"$f":"$C$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E124*'(26) NTP Cost Allocation'!$D$310)-D124","v":0}]
["DMC SGF 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","204-v",{"$f":"SUM($E126*'(26) NTP Cost Allocation'!$D$310*100%)","v":0},{"$f":"$C$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E128*'(26) NTP Cost Allocation'!$D$310*0.65),2)","v":0},{"$f":"$C$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E128*'(26) NTP Cost Allocation'!$D$310)-D128","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E131*'(26) NTP Cost Allocation'!$D$310*0.65),2)","v":0},{"$f":"$C$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E131*'(26) NTP Cost Allocation'!$D$310)-D131","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN($E134*'(26) NTP Cost Allocation'!$D$310*0.95),2)","v":0},{"$f":"+C$45","v":0}]
["DMC SGF 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","103a-y",{"$f":"SUM($E134*'(26) NTP Cost Allocation'!$D$310)-D134","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E136*'(26) NTP Cost Allocation'!$D$310*0.94),2)","v":0},{"$f":"+C$46","v":0}]
["DMC SGF 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","118a-y",{"$f":"SUM($E136*'(26) NTP Cost Allocation'!$D$310)-D136","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E144*'(26) NTP Cost Allocation'!$D$296)-SUM(D64:D141)","v":0}]
[null,null,null,{"$f":"SUM(D64:D143)","v":0},{"$f":"SUM(E64:E133)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E147*'(26) NTP Cost Allocation'!$D$310*100%)","v":0},{"$f":"$C$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E151*'(26) NTP Cost Allocation'!$D$296)-SUM(D147:D149)","v":0}]
[null,null,null,{"$f":"SUM(D147:D150)","v":0},{"$f":"E147","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E154*'(26) NTP Cost Allocation'!$D$310*100%)","v":0},{"$f":"$C$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E158*'(26) NTP Cost Allocation'!$D$296)-SUM(D154:D156)","v":0}]
[null,null,null,{"$f":"SUM(D154:D157)","v":0},{"$f":"E154","v":0}]
[]
[null,"Total NTP Dosing Methadone Non Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$79","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$D$311","v":0}]
[]
[]
["NTP Dosing Buprenorphine Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$84","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$81","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$84","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$81","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E176*'(26) NTP Cost Allocation'!$E$310*0.5),2)","v":0},{"$f":"$D$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E176*'(26) NTP Cost Allocation'!$E$310)-D176","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E178*'(26) NTP Cost Allocation'!$E$310*100%)","v":0},{"$f":"$D$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E180*'(26) NTP Cost Allocation'!$E$310*100%)","v":0},{"$f":"$D$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E182*'(26) NTP Cost Allocation'!$E$310*0.88),2)","v":0},{"$f":"$D$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E182*'(26) NTP Cost Allocation'!$E$310)-D182","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E184*'(26) NTP Cost Allocation'!$E$310*100%)","v":0},{"$f":"$D$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E186*'(26) NTP Cost Allocation'!$E$310*0.88),2)","v":0},{"$f":"$D$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E186*'(26) NTP Cost Allocation'!$E$310)-D186","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E189*'(26) NTP Cost Allocation'!$E$310*0.65),2)","v":0},{"$f":"$D$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E189*'(26) NTP Cost Allocation'!$E$310)-D189","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E192*'(26) NTP Cost Allocation'!$E$310*0.65),2)","v":0},{"$f":"$D$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E192*'(26) NTP Cost Allocation'!$E$310)-D192","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E195*'(26) NTP Cost Allocation'!$E$310*0.88),2)","v":0},{"$f":"$D$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E195*'(26) NTP Cost Allocation'!$E$310)-D195","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E197*'(26) NTP Cost Allocation'!$E$310*100%)","v":0},{"$f":"$D$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program  ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E199*'(26) NTP Cost Allocation'!$E$310*0.95),2)","v":0},{"$f":"$D$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E199*'(26) NTP Cost Allocation'!$E$310)-D199","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$201*'(26) NTP Cost Allocation'!$E$310*0.94),2)","v":0},{"$f":"$D$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E201*'(26) NTP Cost Allocation'!$E$310)-D201","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E204*'(26) NTP Cost Allocation'!$E$310*0.88),2)","v":0},{"$f":"$D$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E204*'(26) NTP Cost Allocation'!$E$310)-D204","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E207*'(26) NTP Cost Allocation'!$E$310*0.5),2)","v":0},{"$f":"$D$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E207*'(26) NTP Cost Allocation'!$E$310)-D207","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E210*'(26) NTP Cost Allocation'!$E$310*0.88),2)","v":0},{"$f":"$D$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E210*'(26) NTP Cost Allocation'!$E$310)-D210","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E213*'(26) NTP Cost Allocation'!$E$310*0.5),2)","v":0},{"$f":"$D$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E213*'(26) NTP Cost Allocation'!$E$310)-D213","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E215*'(26) NTP Cost Allocation'!$E$310*100%)","v":0},{"$f":"$D$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E217*'(26) NTP Cost Allocation'!$E$310*0.88),2)","v":0},{"$f":"$D$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E217*'(26) NTP Cost Allocation'!$E$310)-D217","v":0}]
["DMC BHS 100% T21 - ACA MCHIPE Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E219*'(26) NTP Cost Allocation'!$E$310*100%)","v":0},{"$f":"$D$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E221*'(26) NTP Cost Allocation'!$E$310*0.5),2)","v":0},{"$f":"$D$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E221*'(26) NTP Cost Allocation'!$E$310)-D221","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E224*'(26) NTP Cost Allocation'!$E$310*0.95),2)","v":0},{"$f":"+D$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E224*'(26) NTP Cost Allocation'!$E$310)-D224","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E226*'(26) NTP Cost Allocation'!$E$310*0.94),2)","v":0},{"$f":"+D$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E226*'(26) NTP Cost Allocation'!$E$310)-D226","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E229*'(26) NTP Cost Allocation'!$E$310*0.65),2)","v":0},{"$f":"$D$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E229*'(26) NTP Cost Allocation'!$E$310)-D229","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E232*'(26) NTP Cost Allocation'!$E$310*0.5),2)","v":0},{"$f":"$D$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E232*'(26) NTP Cost Allocation'!$E$310)-D232","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E234*'(26) NTP Cost Allocation'!$E$310*100%)","v":0},{"$f":"$D$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E236*'(26) NTP Cost Allocation'!$E$310*0.5),2)","v":0},{"$f":"$D$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E236*'(26) NTP Cost Allocation'!$E$310)-D236","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E238*'(26) NTP Cost Allocation'!$E$310*100%)","v":0},{"$f":"$D$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E240*'(26) NTP Cost Allocation'!$E$310*0.65),2)","v":0},{"$f":"$D$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E240*'(26) NTP Cost Allocation'!$E$310)-D240","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E243*'(26) NTP Cost Allocation'!$E$310*0.65),2)","v":0},{"$f":"$D$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E243*'(26) NTP Cost Allocation'!$E$310)-D243","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E246*'(26) NTP Cost Allocation'!$E$310*0.95),2)","v":0},{"$f":"$D$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E246*'(26) NTP Cost Allocation'!$E$310)-D246","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E248*'(26) NTP Cost Allocation'!$E$310*0.94),2)","v":0},{"$f":"$D$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E248*'(26) NTP Cost Allocation'!$E$310)-D248","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E256*'(26) NTP Cost Allocation'!$E$296)-SUM(D176:D253)","v":0}]
[null,null,null,{"$f":"SUM(D176:D255)","v":0},{"$f":"SUM(E176:E246)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E259*'(26) NTP Cost Allocation'!$E$310*100%)","v":0},{"$f":"$D$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E263*'(26) NTP Cost Allocation'!$E$296)-SUM(D259:D261)","v":0}]
[null,null,null,{"$f":"SUM(D259:D262)","v":0},{"$f":"E259","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E266*'(26) NTP Cost Allocation'!$E$310*100%)","v":0},{"$f":"$D$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E270*'(26) NTP Cost Allocation'!$E$296)-SUM(D266:D268)","v":0}]
[null,null,null,{"$f":"SUM(D266:D269)","v":0},{"$f":"E266","v":0}]
[]
[null,"Total NTP Dosing Buprenorphine Non Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$84","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$E$311","v":0}]
[]
[]
["NTP Dosing Disulfiram Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$89","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$86","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$89","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$86","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E288*'(26) NTP Cost Allocation'!$F$310*0.5),2)","v":0},{"$f":"$E$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E288*'(26) NTP Cost Allocation'!$F$310)-D288","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E290*'(26) NTP Cost Allocation'!$F$310*100%)","v":0},{"$f":"$E$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E292*'(26) NTP Cost Allocation'!$F$310*100%)","v":0},{"$f":"$E$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E294*'(26) NTP Cost Allocation'!$F$310*0.88),2)","v":0},{"$f":"$E$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E294*'(26) NTP Cost Allocation'!$F$310)-D294","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E296*'(26) NTP Cost Allocation'!$F$310*100%)","v":0},{"$f":"$E$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E298*'(26) NTP Cost Allocation'!$F$310*0.88),2)","v":0},{"$f":"$E$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E298*'(26) NTP Cost Allocation'!$F$310)-D298","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E301*'(26) NTP Cost Allocation'!$F$310*0.65),2)","v":0},{"$f":"$E$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E301*'(26) NTP Cost Allocation'!$F$310)-D301","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E304*'(26) NTP Cost Allocation'!$F$310*0.65),2)","v":0},{"$f":"$E$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E304*'(26) NTP Cost Allocation'!$F$310)-D304","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E307*'(26) NTP Cost Allocation'!$F$310*0.88),2)","v":0},{"$f":"$E$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E307*'(26) NTP Cost Allocation'!$F$310)-D307","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E309*'(26) NTP Cost Allocation'!$F$310*100%)","v":0},{"$f":"$E$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program  ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E311*'(26) NTP Cost Allocation'!$F$310*0.95),2)","v":0},{"$f":"$E$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E311*'(26) NTP Cost Allocation'!$F$310)-D311","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$313*'(26) NTP Cost Allocation'!$F$310*0.94),2)","v":0},{"$f":"$E$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E313*'(26) NTP Cost Allocation'!$F$310)-D313","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E316*'(26) NTP Cost Allocation'!$F$310*0.88),2)","v":0},{"$f":"$E$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E316*'(26) NTP Cost Allocation'!$F$310)-D316","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E319*'(26) NTP Cost Allocation'!$F$310*0.5),2)","v":0},{"$f":"$E$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E319*'(26) NTP Cost Allocation'!$F$310)-D319","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E322*'(26) NTP Cost Allocation'!$F$310*0.88),2)","v":0},{"$f":"$E$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E322*'(26) NTP Cost Allocation'!$F$310)-D322","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E325*'(26) NTP Cost Allocation'!$F$310*0.5),2)","v":0},{"$f":"$E$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E325*'(26) NTP Cost Allocation'!$F$310)-D325","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E327*'(26) NTP Cost Allocation'!$F$310*100%)","v":0},{"$f":"$E$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E329*'(26) NTP Cost Allocation'!$F$310*0.88),2)","v":0},{"$f":"$E$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E329*'(26) NTP Cost Allocation'!$F$310)-D329","v":0}]
["DMC BHS 100% T21 - ACA MCHIPE Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E331*'(26) NTP Cost Allocation'!$F$310*100%)","v":0},{"$f":"$E$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E333*'(26) NTP Cost Allocation'!$F$310*0.5),2)","v":0},{"$f":"$E$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E333*'(26) NTP Cost Allocation'!$F$310)-D333","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E336*'(26) NTP Cost Allocation'!$F$310*0.95),2)","v":0},{"$f":"+E$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E336*'(26) NTP Cost Allocation'!$F$310)-D336","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E338*'(26) NTP Cost Allocation'!$F$310*0.94),2)","v":0},{"$f":"+E$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E338*'(26) NTP Cost Allocation'!$F$310)-D338","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E341*'(26) NTP Cost Allocation'!$F$310*0.65),2)","v":0},{"$f":"$E$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E341*'(26) NTP Cost Allocation'!$F$310)-D341","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E344*'(26) NTP Cost Allocation'!$F$310*0.5),2)","v":0},{"$f":"$E$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E344*'(26) NTP Cost Allocation'!$F$310)-D344","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E346*'(26) NTP Cost Allocation'!$F$310*100%)","v":0},{"$f":"$E$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E348*'(26) NTP Cost Allocation'!$F$310*0.5),2)","v":0},{"$f":"$E$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E348*'(26) NTP Cost Allocation'!$F$310)-D348","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E350*'(26) NTP Cost Allocation'!$F$310*100%)","v":0},{"$f":"$E$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E352*'(26) NTP Cost Allocation'!$F$310*0.65),2)","v":0},{"$f":"$E$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E352*'(26) NTP Cost Allocation'!$F$310)-D352","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E355*'(26) NTP Cost Allocation'!$F$310*0.65),2)","v":0},{"$f":"$E$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E355*'(26) NTP Cost Allocation'!$F$310)-D355","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E358*'(26) NTP Cost Allocation'!$F$310*0.95),2)","v":0},{"$f":"$E$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E358*'(26) NTP Cost Allocation'!$F$310)-D358","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E360*'(26) NTP Cost Allocation'!$F$310*0.94),2)","v":0},{"$f":"$E$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E360*'(26) NTP Cost Allocation'!$F$310)-D360","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E368*'(26) NTP Cost Allocation'!$F$296)-SUM(D288:D365)","v":0}]
[null,null,null,{"$f":"SUM(D288:D367)","v":0},{"$f":"SUM(E288:E358)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E371*'(26) NTP Cost Allocation'!$F$310*100%)","v":0},{"$f":"$E$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E375*'(26) NTP Cost Allocation'!$F$296)-SUM(D371:D373)","v":0}]
[null,null,null,{"$f":"SUM(D371:D374)","v":0},{"$f":"E371","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E378*'(26) NTP Cost Allocation'!$F$310*100%)","v":0},{"$f":"$E$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E382*'(26) NTP Cost Allocation'!$F$296)-SUM(D378:D380)","v":0}]
[null,null,null,{"$f":"SUM(D378:D381)","v":0},{"$f":"E378","v":0}]
[]
[null,"Total NTP Dosing Disulfiram Non Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$89","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$311","v":0}]
[]
[]
["NTP Dosing Naloxone Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$94","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$91","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$94","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$91","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E400*'(26) NTP Cost Allocation'!$G$310*0.5),2)","v":0},{"$f":"$F$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E400*'(26) NTP Cost Allocation'!$G$310)-D400","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E402*'(26) NTP Cost Allocation'!$G$310*100%)","v":0},{"$f":"$F$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E404*'(26) NTP Cost Allocation'!$G$310*100%)","v":0},{"$f":"$F$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E406*'(26) NTP Cost Allocation'!$G$310*0.88),2)","v":0},{"$f":"$F$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E406*'(26) NTP Cost Allocation'!$G$310)-D406","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E408*'(26) NTP Cost Allocation'!$G$310*100%)","v":0},{"$f":"$F$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E410*'(26) NTP Cost Allocation'!$G$310*0.88),2)","v":0},{"$f":"$F$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E410*'(26) NTP Cost Allocation'!$G$310)-D410","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E413*'(26) NTP Cost Allocation'!$G$310*0.65),2)","v":0},{"$f":"$F$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E413*'(26) NTP Cost Allocation'!$G$310)-D413","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E416*'(26) NTP Cost Allocation'!$G$310*0.65),2)","v":0},{"$f":"$F$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E416*'(26) NTP Cost Allocation'!$G$310)-D416","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E419*'(26) NTP Cost Allocation'!$G$310*0.88),2)","v":0},{"$f":"$F$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E419*'(26) NTP Cost Allocation'!$G$310)-D419","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E421*'(26) NTP Cost Allocation'!$G$310*100%)","v":0},{"$f":"$F$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program  ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E423*'(26) NTP Cost Allocation'!$G$310*0.95),2)","v":0},{"$f":"$F$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E423*'(26) NTP Cost Allocation'!$G$310)-D423","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$425*'(26) NTP Cost Allocation'!$G$310*0.94),2)","v":0},{"$f":"$F$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E425*'(26) NTP Cost Allocation'!$G$310)-D425","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E428*'(26) NTP Cost Allocation'!$G$310*0.88),2)","v":0},{"$f":"$F$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E428*'(26) NTP Cost Allocation'!$G$310)-D428","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E431*'(26) NTP Cost Allocation'!$G$310*0.5),2)","v":0},{"$f":"$F$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E431*'(26) NTP Cost Allocation'!$G$310)-D431","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E434*'(26) NTP Cost Allocation'!$G$310*0.88),2)","v":0},{"$f":"$F$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E434*'(26) NTP Cost Allocation'!$G$310)-D434","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E437*'(26) NTP Cost Allocation'!$G$310*0.5),2)","v":0},{"$f":"$F$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E437*'(26) NTP Cost Allocation'!$G$310)-D437","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E439*'(26) NTP Cost Allocation'!$G$310*100%)","v":0},{"$f":"$F$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E441*'(26) NTP Cost Allocation'!$G$310*0.88),2)","v":0},{"$f":"$F$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E441*'(26) NTP Cost Allocation'!$G$310)-D441","v":0}]
["DMC BHS 100% T21 - ACA MCHIPE Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E443*'(26) NTP Cost Allocation'!$G$310*100%)","v":0},{"$f":"$F$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E445*'(26) NTP Cost Allocation'!$G$310*0.5),2)","v":0},{"$f":"$F$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E445*'(26) NTP Cost Allocation'!$G$310)-D445","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E448*'(26) NTP Cost Allocation'!$G$310*0.95),2)","v":0},{"$f":"+F$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E448*'(26) NTP Cost Allocation'!$G$310)-D448","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E450*'(26) NTP Cost Allocation'!$G$310*0.94),2)","v":0},{"$f":"+F$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E450*'(26) NTP Cost Allocation'!$G$310)-D450","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E453*'(26) NTP Cost Allocation'!$G$310*0.65),2)","v":0},{"$f":"$F$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E453*'(26) NTP Cost Allocation'!$G$310)-D453","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E456*'(26) NTP Cost Allocation'!$G$310*0.5),2)","v":0},{"$f":"$F$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E456*'(26) NTP Cost Allocation'!$G$310)-D456","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E458*'(26) NTP Cost Allocation'!$G$310*100%)","v":0},{"$f":"$F$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E460*'(26) NTP Cost Allocation'!$G$310*0.5),2)","v":0},{"$f":"$F$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E460*'(26) NTP Cost Allocation'!$G$310)-D460","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E462*'(26) NTP Cost Allocation'!$G$310*100%)","v":0},{"$f":"$F$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E464*'(26) NTP Cost Allocation'!$G$310*0.65),2)","v":0},{"$f":"$F$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E464*'(26) NTP Cost Allocation'!$G$310)-D464","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E467*'(26) NTP Cost Allocation'!$G$310*0.65),2)","v":0},{"$f":"$F$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E467*'(26) NTP Cost Allocation'!$G$310)-D467","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E470*'(26) NTP Cost Allocation'!$G$310*0.95),2)","v":0},{"$f":"$F$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E470*'(26) NTP Cost Allocation'!$G$310)-D470","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E472*'(26) NTP Cost Allocation'!$G$310*0.94),2)","v":0},{"$f":"$F$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E472*'(26) NTP Cost Allocation'!$G$310)-D472","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E480*'(26) NTP Cost Allocation'!$G$296)-SUM(D400:D477)","v":0}]
[null,null,null,{"$f":"SUM(D400:D479)","v":0},{"$f":"SUM(E400:E470)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E483*'(26) NTP Cost Allocation'!$G$310*100%)","v":0},{"$f":"$F$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E487*'(26) NTP Cost Allocation'!$G$296)-SUM(D483:D485)","v":0}]
[null,null,null,{"$f":"SUM(D483:D486)","v":0},{"$f":"E483","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E490*'(26) NTP Cost Allocation'!$G$310*100%)","v":0},{"$f":"$F$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E494*'(26) NTP Cost Allocation'!$G$296)-SUM(D490:D492)","v":0}]
[null,null,null,{"$f":"SUM(D490:D493)","v":0},{"$f":"E490","v":0}]
[]
[null,"Total NTP Dosing Naloxone Non Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$94","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$G$311","v":0}]
[]
[]
["NTP Individual Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$100","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$96","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$100","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$96","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E512*'(26) NTP Cost Allocation'!$H$310*0.5),2)","v":0},{"$f":"$G$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E512*'(26) NTP Cost Allocation'!$H$310)-D512","v":0}]
["DMC SGF 100% T19 - Regular SB 75","REGSB75","204-b",{"$f":"SUM($E514*'(26) NTP Cost Allocation'!$H$310*100%)","v":0},{"$f":"$G$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E516*'(26) NTP Cost Allocation'!$H$310*100%)","v":0},{"$f":"$G$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E518*'(26) NTP Cost Allocation'!$H$310*0.88),2)","v":0},{"$f":"$G$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E518*'(26) NTP Cost Allocation'!$H$310)-D518","v":0}]
["DMC SGF 100% T21 - MCHIP for SB 75","MCHIPSB75","204-d",{"$f":"SUM($E520*'(26) NTP Cost Allocation'!$H$310*100%)","v":0},{"$f":"$G$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E522*'(26) NTP Cost Allocation'!$H$310*0.88),2)","v":0},{"$f":"$G$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E522*'(26) NTP Cost Allocation'!$H$310)-D522","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E525*'(26) NTP Cost Allocation'!$H$310*0.65),2)","v":0},{"$f":"$G$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E525*'(26) NTP Cost Allocation'!$H$310)-D525","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E528*'(26) NTP Cost Allocation'!$H$310*0.65),2)","v":0},{"$f":"$G$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E528*'(26) NTP Cost Allocation'!$H$310)-D528","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E531*'(26) NTP Cost Allocation'!$H$310*0.88),2)","v":0},{"$f":"$G$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E531*'(26) NTP Cost Allocation'!$H$310)-D531","v":0}]
["DMC SGF 100% T19 - Targeted Low Income SB 75","TLICSB75","204-h",{"$f":"SUM($E533*'(26) NTP Cost Allocation'!$H$310*100%)","v":0},{"$f":"$G$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program  ","LIHP 95/5","206-i",{"$f":"ROUNDDOWN(MIN($E535*'(26) NTP Cost Allocation'!$H$310*0.95),2)","v":0},{"$f":"$G$26","v":0}]
["DMC SGF 5% T19 - Low Income Health Program","LIHP 95/5","103a-i",{"$f":"SUM($E535*'(26) NTP Cost Allocation'!$H$310)-D535","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$537*'(26) NTP Cost Allocation'!$H$310*0.94),2)","v":0},{"$f":"$G$27","v":0}]
["DMC SGF 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E537*'(26) NTP Cost Allocation'!$H$310)-D537","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E540*'(26) NTP Cost Allocation'!$H$310*0.88),2)","v":0},{"$f":"$G$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E540*'(26) NTP Cost Allocation'!$H$310)-D540","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E543*'(26) NTP Cost Allocation'!$H$310*0.5),2)","v":0},{"$f":"$G$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E543*'(26) NTP Cost Allocation'!$H$310)-D543","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E546*'(26) NTP Cost Allocation'!$H$310*0.88),2)","v":0},{"$f":"$G$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E546*'(26) NTP Cost Allocation'!$H$310)-D546","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E549*'(26) NTP Cost Allocation'!$H$310*0.5),2)","v":0},{"$f":"$G$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E549*'(26) NTP Cost Allocation'!$H$310)-D549","v":0}]
["DMC SGF 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","204-n",{"$f":"SUM($E551*'(26) NTP Cost Allocation'!$H$310*100%)","v":0},{"$f":"$G$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E553*'(26) NTP Cost Allocation'!$H$310*0.88),2)","v":0},{"$f":"$G$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E553*'(26) NTP Cost Allocation'!$H$310)-D553","v":0}]
["DMC SGF 100% T21 - ACA MCHIPE Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","204-r",{"$f":"SUM($E555*'(26) NTP Cost Allocation'!$H$310*100%)","v":0},{"$f":"$G$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E557*'(26) NTP Cost Allocation'!$H$310*0.5),2)","v":0},{"$f":"$G$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E557*'(26) NTP Cost Allocation'!$H$310)-D557","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E560*'(26) NTP Cost Allocation'!$H$310*0.95),2)","v":0},{"$f":"+G$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E560*'(26) NTP Cost Allocation'!$H$310)-D560","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E562*'(26) NTP Cost Allocation'!$H$310*0.94),2)","v":0},{"$f":"+G$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E562*'(26) NTP Cost Allocation'!$H$310)-D562","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E565*'(26) NTP Cost Allocation'!$H$310*0.65),2)","v":0},{"$f":"$G$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E565*'(26) NTP Cost Allocation'!$H$310)-D565","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E568*'(26) NTP Cost Allocation'!$H$310*0.5),2)","v":0},{"$f":"$G$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E568*'(26) NTP Cost Allocation'!$H$310)-D568","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","204-t",{"$f":"SUM($E570*'(26) NTP Cost Allocation'!$H$310*100%)","v":0},{"$f":"$G$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E572*'(26) NTP Cost Allocation'!$H$310*0.5),2)","v":0},{"$f":"$G$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E572*'(26) NTP Cost Allocation'!$H$310)-D572","v":0}]
["DMC SGF 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","204-v",{"$f":"SUM($E574*'(26) NTP Cost Allocation'!$H$310*100%)","v":0},{"$f":"$G$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E576*'(26) NTP Cost Allocation'!$H$310*0.65),2)","v":0},{"$f":"$G$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E576*'(26) NTP Cost Allocation'!$H$310)-D576","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E579*'(26) NTP Cost Allocation'!$H$310*0.65),2)","v":0},{"$f":"$G$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E579*'(26) NTP Cost Allocation'!$H$310)-D579","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN($E582*'(26) NTP Cost Allocation'!$H$310*0.95),2)","v":0},{"$f":"$G$45","v":0}]
["DMC SGF 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","103a-y",{"$f":"SUM($E582*'(26) NTP Cost Allocation'!$H$310)-D582","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E584*'(26) NTP Cost Allocation'!$H$310*0.94),2)","v":0},{"$f":"$G$46","v":0}]
["DMC SGF 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","118a-y",{"$f":"SUM($E584*'(26) NTP Cost Allocation'!$H$310)-D584","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E592*'(26) NTP Cost Allocation'!$H$296)-SUM(D512:D589)","v":0}]
[null,null,null,{"$f":"SUM(D512:D591)","v":0},{"$f":"SUM(E512:E582)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E595*'(26) NTP Cost Allocation'!$H$310*100%)","v":0},{"$f":"$G$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E599*'(26) NTP Cost Allocation'!$H$296)-SUM(D595:D597)","v":0}]
[null,null,null,{"$f":"SUM(D595:D598)","v":0},{"$f":"E595","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E602*'(26) NTP Cost Allocation'!$H$310*100%)","v":0},{"$f":"$G$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E606*'(26) NTP Cost Allocation'!$H$296)-SUM(D602:D604)","v":0}]
[null,null,null,{"$f":"SUM(D602:D605)","v":0},{"$f":"E602","v":0}]
[]
[null,"Total NTP Individual Non Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$100","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$H$311","v":0}]
[]
[]
["NTP Group Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$106","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$102","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$106","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$102","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E624*'(26) NTP Cost Allocation'!$I$310*0.5),2)","v":0},{"$f":"$H$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E624*'(26) NTP Cost Allocation'!$I$310)-D624","v":0}]
["DMC SGF 100% T19 - Regular SB 75","REGSB75","204-b",{"$f":"SUM($E626*'(26) NTP Cost Allocation'!$I$310*100%)","v":0},{"$f":"$H$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E628*'(26) NTP Cost Allocation'!$I$310*100%)","v":0},{"$f":"$H$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E630*'(26) NTP Cost Allocation'!$I$310*0.88),2)","v":0},{"$f":"$H$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E630*'(26) NTP Cost Allocation'!$I$310)-D630","v":0}]
["DMC SGF 100% T21 - MCHIP for SB 75","MCHIPSB75","204-d",{"$f":"SUM($E632*'(26) NTP Cost Allocation'!$I$310*100%)","v":0},{"$f":"$H$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E634*'(26) NTP Cost Allocation'!$I$310*0.88),2)","v":0},{"$f":"$H$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E634*'(26) NTP Cost Allocation'!$I$310)-D634","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E637*'(26) NTP Cost Allocation'!$I$310*0.65),2)","v":0},{"$f":"$H$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E637*'(26) NTP Cost Allocation'!$I$310)-D637","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E640*'(26) NTP Cost Allocation'!$I$310*0.65),2)","v":0},{"$f":"$H$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E640*'(26) NTP Cost Allocation'!$I$310)-D640","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E643*'(26) NTP Cost Allocation'!$I$310*0.88),2)","v":0},{"$f":"$H$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E643*'(26) NTP Cost Allocation'!$I$310)-D643","v":0}]
["DMC SGF 100% T19 - Targeted Low Income SB 75","TLICSB75","204-h",{"$f":"SUM($E645*'(26) NTP Cost Allocation'!$I$310*100%)","v":0},{"$f":"$H$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program  ","LIHP 95/5","206-i",{"$f":"ROUNDDOWN(MIN($E647*'(26) NTP Cost Allocation'!$I$310*0.95),2)","v":0},{"$f":"$H$26","v":0}]
["DMC SGF 5% T19 - Low Income Health Program","LIHP 95/5","103a-i",{"$f":"SUM($E647*'(26) NTP Cost Allocation'!$I$310)-D647","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$649*'(26) NTP Cost Allocation'!$I$310*0.94),2)","v":0},{"$f":"$H$27","v":0}]
["DMC SGF 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E649*'(26) NTP Cost Allocation'!$I$310)-D649","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E652*'(26) NTP Cost Allocation'!$I$310*0.88),2)","v":0},{"$f":"$H$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E652*'(26) NTP Cost Allocation'!$I$310)-D652","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E655*'(26) NTP Cost Allocation'!$I$310*0.5),2)","v":0},{"$f":"$H$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E655*'(26) NTP Cost Allocation'!$I$310)-D655","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E658*'(26) NTP Cost Allocation'!$I$310*0.88),2)","v":0},{"$f":"$H$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E658*'(26) NTP Cost Allocation'!$I$310)-D658","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E661*'(26) NTP Cost Allocation'!$I$310*0.5),2)","v":0},{"$f":"$H$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E661*'(26) NTP Cost Allocation'!$I$310)-D661","v":0}]
["DMC SGF 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","204-n",{"$f":"SUM($E663*'(26) NTP Cost Allocation'!$I$310*100%)","v":0},{"$f":"$H$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E665*'(26) NTP Cost Allocation'!$I$310*0.88),2)","v":0},{"$f":"$H$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E665*'(26) NTP Cost Allocation'!$I$310)-D665","v":0}]
["DMC SGF 100% T21 - ACA MCHIPE Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","204-r",{"$f":"SUM($E667*'(26) NTP Cost Allocation'!$I$310*100%)","v":0},{"$f":"$H$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E669*'(26) NTP Cost Allocation'!$I$310*0.5),2)","v":0},{"$f":"$H$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E669*'(26) NTP Cost Allocation'!$I$310)-D669","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E672*'(26) NTP Cost Allocation'!$I$310*0.95),2)","v":0},{"$f":"+H$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E672*'(26) NTP Cost Allocation'!$I$310)-D672","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E674*'(26) NTP Cost Allocation'!$I$310*0.94),2)","v":0},{"$f":"+H$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E674*'(26) NTP Cost Allocation'!$I$310)-D674","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E677*'(26) NTP Cost Allocation'!$I$310*0.65),2)","v":0},{"$f":"$H$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E677*'(26) NTP Cost Allocation'!$I$310)-D677","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E680*'(26) NTP Cost Allocation'!$I$310*0.5),2)","v":0},{"$f":"$H$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E680*'(26) NTP Cost Allocation'!$I$310)-D680","v":0}]
["DMC SGF 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","204-t",{"$f":"SUM($E682*'(26) NTP Cost Allocation'!$I$310*100%)","v":0},{"$f":"$H$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E684*'(26) NTP Cost Allocation'!$I$310*0.5),2)","v":0},{"$f":"$H$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E684*'(26) NTP Cost Allocation'!$I$310)-D684","v":0}]
["DMC SGF 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","204-v",{"$f":"SUM($E686*'(26) NTP Cost Allocation'!$I$310*100%)","v":0},{"$f":"$H$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E688*'(26) NTP Cost Allocation'!$I$310*0.65),2)","v":0},{"$f":"$H$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E688*'(26) NTP Cost Allocation'!$I$310)-D688","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E691*'(26) NTP Cost Allocation'!$I$310*0.65),2)","v":0},{"$f":"$H$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E691*'(26) NTP Cost Allocation'!$I$310)-D691","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN($E694*'(26) NTP Cost Allocation'!$I$310*0.95),2)","v":0},{"$f":"$H$45","v":0}]
["DMC SGF 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","103a-y",{"$f":"SUM($E694*'(26) NTP Cost Allocation'!$I$310)-D694","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E696*'(26) NTP Cost Allocation'!$I$310*0.94),2)","v":0},{"$f":"$H$46","v":0}]
["DMC SGF 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","118a-y",{"$f":"SUM($E696*'(26) NTP Cost Allocation'!$I$310)-D696","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E704*'(26) NTP Cost Allocation'!$I$296)-SUM(D624:D701)","v":0}]
[null,null,null,{"$f":"SUM(D624:D703)","v":0},{"$f":"SUM(E624:E694)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E707*'(26) NTP Cost Allocation'!$I$310*100%)","v":0},{"$f":"$H$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E711*'(26) NTP Cost Allocation'!$I$296)-SUM(D707:D709)","v":0}]
[null,null,null,{"$f":"SUM(D707:D710)","v":0},{"$f":"E707","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E714*'(26) NTP Cost Allocation'!$I$310*100%)","v":0},{"$f":"$H$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E718*'(26) NTP Cost Allocation'!$I$296)-SUM(D714:D716)","v":0}]
[null,null,null,{"$f":"SUM(D714:D717)","v":0},{"$f":"E714","v":0}]
[]
[null,"Total NTP Group Non Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$106","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$I$311","v":0}]
[]
[]
["NTP Case Management Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$150","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$146","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$150","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$146","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E736*'(26) NTP Cost Allocation'!$D$325*0.5),2)","v":0},{"$f":"$I$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E736*'(26) NTP Cost Allocation'!$D$325)-D736","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E738*'(26) NTP Cost Allocation'!$D$325*100%)","v":0},{"$f":"$I$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E740*'(26) NTP Cost Allocation'!$D$325*100%)","v":0},{"$f":"$I$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E742*'(26) NTP Cost Allocation'!$D$325*0.88),2)","v":0},{"$f":"$I$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E742*'(26) NTP Cost Allocation'!$D$325)-D742","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E744*'(26) NTP Cost Allocation'!$D$325*100%)","v":0},{"$f":"$I$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E746*'(26) NTP Cost Allocation'!$D$325*0.88),2)","v":0},{"$f":"$I$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E746*'(26) NTP Cost Allocation'!$D$325)-D746","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E749*'(26) NTP Cost Allocation'!$D$325*0.65),2)","v":0},{"$f":"$I$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E749*'(26) NTP Cost Allocation'!$D$325)-D749","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E752*'(26) NTP Cost Allocation'!$D$325*0.65),2)","v":0},{"$f":"$I$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E752*'(26) NTP Cost Allocation'!$D$325)-D752","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E755*'(26) NTP Cost Allocation'!$D$325*0.88),2)","v":0},{"$f":"$I$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E755*'(26) NTP Cost Allocation'!$D$325)-D755","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E757*'(26) NTP Cost Allocation'!$D$325*100%)","v":0},{"$f":"$I$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program  ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E759*'(26) NTP Cost Allocation'!$D$325*0.95),2)","v":0},{"$f":"$I$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E759*'(26) NTP Cost Allocation'!$D$325)-D759","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$761*'(26) NTP Cost Allocation'!$D$325*0.94),2)","v":0},{"$f":"$I$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E761*'(26) NTP Cost Allocation'!$D$325)-D761","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E764*'(26) NTP Cost Allocation'!$D$325*0.88),2)","v":0},{"$f":"$I$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E764*'(26) NTP Cost Allocation'!$D$325)-D764","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E767*'(26) NTP Cost Allocation'!$D$325*0.5),2)","v":0},{"$f":"$I$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E767*'(26) NTP Cost Allocation'!$D$325)-D767","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E770*'(26) NTP Cost Allocation'!$D$325*0.88),2)","v":0},{"$f":"$I$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E770*'(26) NTP Cost Allocation'!$D$325)-D770","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E773*'(26) NTP Cost Allocation'!$D$325*0.5),2)","v":0},{"$f":"$I$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E773*'(26) NTP Cost Allocation'!$D$325)-D773","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E775*'(26) NTP Cost Allocation'!$D$325*100%)","v":0},{"$f":"$I$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E777*'(26) NTP Cost Allocation'!$D$325*0.88),2)","v":0},{"$f":"$I$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E777*'(26) NTP Cost Allocation'!$D$325)-D777","v":0}]
["DMC BHS 100% T21 - ACA MCHIPE Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E779*'(26) NTP Cost Allocation'!$D$325*100%)","v":0},{"$f":"$I$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E781*'(26) NTP Cost Allocation'!$D$325*0.5),2)","v":0},{"$f":"$I$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E781*'(26) NTP Cost Allocation'!$D$325)-D781","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E784*'(26) NTP Cost Allocation'!$D$310*0.95),2)","v":0},{"$f":"+I$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E784*'(26) NTP Cost Allocation'!$D$310)-D784","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E786*'(26) NTP Cost Allocation'!$D$325*0.94),2)","v":0},{"$f":"+I$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E786*'(26) NTP Cost Allocation'!$D$325)-D786","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E789*'(26) NTP Cost Allocation'!$D$325*0.65),2)","v":0},{"$f":"$I$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E789*'(26) NTP Cost Allocation'!$D$325)-D789","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E792*'(26) NTP Cost Allocation'!$D$325*0.5),2)","v":0},{"$f":"$I$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E792*'(26) NTP Cost Allocation'!$D$325)-D792","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E794*'(26) NTP Cost Allocation'!$D$325*100%)","v":0},{"$f":"$I$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E796*'(26) NTP Cost Allocation'!$D$325*0.5),2)","v":0},{"$f":"$I$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E796*'(26) NTP Cost Allocation'!$D$325)-D796","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E798*'(26) NTP Cost Allocation'!$D$325*100%)","v":0},{"$f":"$I$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E800*'(26) NTP Cost Allocation'!$D$325*0.65),2)","v":0},{"$f":"$I$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E800*'(26) NTP Cost Allocation'!$D$325)-D800","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E803*'(26) NTP Cost Allocation'!$D$325*0.65),2)","v":0},{"$f":"$I$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E803*'(26) NTP Cost Allocation'!$D$325)-D803","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E806*'(26) NTP Cost Allocation'!$D$325*0.95),2)","v":0},{"$f":"$I$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E806*'(26) NTP Cost Allocation'!$D$325)-D806","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E808*'(26) NTP Cost Allocation'!$D$325*0.94),2)","v":0},{"$f":"$I$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E808*'(26) NTP Cost Allocation'!$D$325)-D808","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E816*'(26) NTP Cost Allocation'!$D$315)-SUM(D736:D813)","v":0}]
[null,null,null,{"$f":"SUM(D736:D815)","v":0},{"$f":"SUM(E736:E806)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E819*'(26) NTP Cost Allocation'!$D$325*100%)","v":0},{"$f":"$I$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E823*'(26) NTP Cost Allocation'!$D$315)-SUM(D819:D821)","v":0}]
[null,null,null,{"$f":"SUM(D819:D822)","v":0},{"$f":"E819","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E826*'(26) NTP Cost Allocation'!$D$325*100%)","v":0},{"$f":"$I$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E830*'(26) NTP Cost Allocation'!$D$315)-SUM(D826:D828)","v":0}]
[null,null,null,{"$f":"SUM(D826:D829)","v":0},{"$f":"E826","v":0}]
[]
[null,"Total NTP Case Management Non Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$150","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$D$326","v":0}]
[]
[]
["NTP Physician Consultation Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$156","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$152","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$156","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$152","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E848*'(26) NTP Cost Allocation'!$E$325*0.5),2)","v":0},{"$f":"$J$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E848*'(26) NTP Cost Allocation'!$E$325)-D848","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E850*'(26) NTP Cost Allocation'!$E$325*100%)","v":0},{"$f":"$J$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E852*'(26) NTP Cost Allocation'!$E$325*100%)","v":0},{"$f":"$J$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E854*'(26) NTP Cost Allocation'!$E$325*0.88),2)","v":0},{"$f":"$J$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E854*'(26) NTP Cost Allocation'!$E$325)-D854","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E856*'(26) NTP Cost Allocation'!$E$325*100%)","v":0},{"$f":"$J$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E858*'(26) NTP Cost Allocation'!$E$325*0.88),2)","v":0},{"$f":"$J$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E858*'(26) NTP Cost Allocation'!$E$325)-D858","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E861*'(26) NTP Cost Allocation'!$E$325*0.65),2)","v":0},{"$f":"$J$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E861*'(26) NTP Cost Allocation'!$E$325)-D861","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E864*'(26) NTP Cost Allocation'!$E$325*0.65),2)","v":0},{"$f":"$J$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E864*'(26) NTP Cost Allocation'!$E$325)-D864","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E867*'(26) NTP Cost Allocation'!$E$325*0.88),2)","v":0},{"$f":"$J$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E867*'(26) NTP Cost Allocation'!$E$325)-D867","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E869*'(26) NTP Cost Allocation'!$E$325*100%)","v":0},{"$f":"$J$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E871*'(26) NTP Cost Allocation'!$E$325*0.95),2)","v":0},{"$f":"$J$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E871*'(26) NTP Cost Allocation'!$E$325)-D871","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$873*'(26) NTP Cost Allocation'!$E$325*0.94),2)","v":0},{"$f":"$J$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E873*'(26) NTP Cost Allocation'!$E$325)-D873","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E876*'(26) NTP Cost Allocation'!$E$325*0.88),2)","v":0},{"$f":"$J$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E876*'(26) NTP Cost Allocation'!$E$325)-D876","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E879*'(26) NTP Cost Allocation'!$E$325*0.5),2)","v":0},{"$f":"$J$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E879*'(26) NTP Cost Allocation'!$E$325)-D879","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E882*'(26) NTP Cost Allocation'!$E$325*0.88),2)","v":0},{"$f":"$J$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E882*'(26) NTP Cost Allocation'!$E$325)-D882","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E885*'(26) NTP Cost Allocation'!$E$325*0.5),2)","v":0},{"$f":"$J$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E885*'(26) NTP Cost Allocation'!$E$325)-D885","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E887*'(26) NTP Cost Allocation'!$E$325*100%)","v":0},{"$f":"$J$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E889*'(26) NTP Cost Allocation'!$E$325*0.88),2)","v":0},{"$f":"$J$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E889*'(26) NTP Cost Allocation'!$E$325)-D889","v":0}]
["DMC BHS 100% T21 - ACA MCHIPE Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E891*'(26) NTP Cost Allocation'!$E$325*100%)","v":0},{"$f":"$J$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E893*'(26) NTP Cost Allocation'!$E$325*0.5),2)","v":0},{"$f":"$J$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E893*'(26) NTP Cost Allocation'!$E$325)-D893","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E896*'(26) NTP Cost Allocation'!$E$310*0.95),2)","v":0},{"$f":"+J$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E896*'(26) NTP Cost Allocation'!$E$310)-D896","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E898*'(26) NTP Cost Allocation'!$E$310*0.94),2)","v":0},{"$f":"+J$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E898*'(26) NTP Cost Allocation'!$E$310)-D898","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E901*'(26) NTP Cost Allocation'!$E$325*0.65),2)","v":0},{"$f":"$J$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E901*'(26) NTP Cost Allocation'!$E$325)-D901","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E904*'(26) NTP Cost Allocation'!$E$325*0.5),2)","v":0},{"$f":"$J$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E904*'(26) NTP Cost Allocation'!$E$325)-D904","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E906*'(26) NTP Cost Allocation'!$E$325*100%)","v":0},{"$f":"$J$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E908*'(26) NTP Cost Allocation'!$E$325*0.5),2)","v":0},{"$f":"$J$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E908*'(26) NTP Cost Allocation'!$E$325)-D908","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E910*'(26) NTP Cost Allocation'!$E$325*100%)","v":0},{"$f":"$J$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E912*'(26) NTP Cost Allocation'!$E$325*0.65),2)","v":0},{"$f":"$J$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E912*'(26) NTP Cost Allocation'!$E$325)-D912","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E915*'(26) NTP Cost Allocation'!$E$325*0.65),2)","v":0},{"$f":"$J$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E915*'(26) NTP Cost Allocation'!$E$325)-D915","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E918*'(26) NTP Cost Allocation'!$E$325*0.95),2)","v":0},{"$f":"$J$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E918*'(26) NTP Cost Allocation'!$E$325)-D918","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E920*'(26) NTP Cost Allocation'!$E$325*0.94),2)","v":0},{"$f":"$J$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E920*'(26) NTP Cost Allocation'!$E$325)-D920","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E928*'(26) NTP Cost Allocation'!$E$315)-SUM(D848:D925)","v":0}]
[null,null,null,{"$f":"SUM(D848:D927)","v":0},{"$f":"SUM(E848:E918)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E931*'(26) NTP Cost Allocation'!$E$325*100%)","v":0},{"$f":"$J$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E935*'(26) NTP Cost Allocation'!$E$315)-SUM(D931:D933)","v":0}]
[null,null,null,{"$f":"SUM(D931:D934)","v":0},{"$f":"E931","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E938*'(26) NTP Cost Allocation'!$E$325*100%)","v":0},{"$f":"$J$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E942*'(26) NTP Cost Allocation'!$E$315)-SUM(D938:D940)","v":0}]
[null,null,null,{"$f":"SUM(D938:D941)","v":0},{"$f":"E938","v":0}]
[]
[null,"Total NTP Physician Consultation Non Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$156","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$E$326","v":0}]
[]
[]
["NTP Recovery Services - Individual Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$162","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$158","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$162","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$158","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E960*'(26) NTP Cost Allocation'!$F$325*0.5),2)","v":0},{"$f":"$K$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E960*'(26) NTP Cost Allocation'!$F$325)-D960","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E962*'(26) NTP Cost Allocation'!$F$325*100%)","v":0},{"$f":"$K$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E964*'(26) NTP Cost Allocation'!$F$325*100%)","v":0},{"$f":"$K$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E966*'(26) NTP Cost Allocation'!$F$325*0.88),2)","v":0},{"$f":"$K$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E966*'(26) NTP Cost Allocation'!$F$325)-D966","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E968*'(26) NTP Cost Allocation'!$F$325*100%)","v":0},{"$f":"$K$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E970*'(26) NTP Cost Allocation'!$F$325*0.88),2)","v":0},{"$f":"$K$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E970*'(26) NTP Cost Allocation'!$F$325)-D970","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E973*'(26) NTP Cost Allocation'!$F$325*0.65),2)","v":0},{"$f":"$K$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E973*'(26) NTP Cost Allocation'!$F$325)-D973","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E976*'(26) NTP Cost Allocation'!$F$325*0.65),2)","v":0},{"$f":"$K$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E976*'(26) NTP Cost Allocation'!$F$325)-D976","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E979*'(26) NTP Cost Allocation'!$F$325*0.88),2)","v":0},{"$f":"$K$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E979*'(26) NTP Cost Allocation'!$F$325)-D979","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E981*'(26) NTP Cost Allocation'!$F$325*100%)","v":0},{"$f":"$K$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E983*'(26) NTP Cost Allocation'!$F$325*0.95),2)","v":0},{"$f":"$K$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E983*'(26) NTP Cost Allocation'!$F$325)-D983","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$985*'(26) NTP Cost Allocation'!$F$325*0.94),2)","v":0},{"$f":"$K$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E985*'(26) NTP Cost Allocation'!$F$325)-D985","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E988*'(26) NTP Cost Allocation'!$F$325*0.88),2)","v":0},{"$f":"$K$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E988*'(26) NTP Cost Allocation'!$F$325)-D988","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E991*'(26) NTP Cost Allocation'!$F$325*0.5),2)","v":0},{"$f":"$K$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E991*'(26) NTP Cost Allocation'!$F$325)-D991","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E994*'(26) NTP Cost Allocation'!$F$325*0.88),2)","v":0},{"$f":"$K$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E994*'(26) NTP Cost Allocation'!$F$325)-D994","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E997*'(26) NTP Cost Allocation'!$F$325*0.5),2)","v":0},{"$f":"$K$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E997*'(26) NTP Cost Allocation'!$F$325)-D997","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E999*'(26) NTP Cost Allocation'!$F$325*100%)","v":0},{"$f":"$K$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1001*'(26) NTP Cost Allocation'!$F$325*0.88),2)","v":0},{"$f":"$K$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1001*'(26) NTP Cost Allocation'!$F$325)-D1001","v":0}]
["DMC BHS 100% T21 - ACA MCHIPE Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1003*'(26) NTP Cost Allocation'!$F$325*100%)","v":0},{"$f":"$K$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1005*'(26) NTP Cost Allocation'!$F$325*0.5),2)","v":0},{"$f":"$K$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1005*'(26) NTP Cost Allocation'!$F$325)-D1005","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1008*'(26) NTP Cost Allocation'!$F$310*0.95),2)","v":0},{"$f":"+K$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1008*'(26) NTP Cost Allocation'!$F$310)-D1008","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1010*'(26) NTP Cost Allocation'!$F$310*0.94),2)","v":0},{"$f":"+K$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1010*'(26) NTP Cost Allocation'!$F$310)-D1010","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1013*'(26) NTP Cost Allocation'!$F$325*0.65),2)","v":0},{"$f":"$K$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1013*'(26) NTP Cost Allocation'!$F$325)-D1013","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1016*'(26) NTP Cost Allocation'!$F$325*0.5),2)","v":0},{"$f":"$K$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1016*'(26) NTP Cost Allocation'!$F$325)-D1016","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1018*'(26) NTP Cost Allocation'!$F$325*100%)","v":0},{"$f":"$K$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1020*'(26) NTP Cost Allocation'!$F$325*0.5),2)","v":0},{"$f":"$K$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1020*'(26) NTP Cost Allocation'!$F$325)-D1020","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1022*'(26) NTP Cost Allocation'!$F$325*100%)","v":0},{"$f":"$K$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1024*'(26) NTP Cost Allocation'!$F$325*0.65),2)","v":0},{"$f":"$K$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1024*'(26) NTP Cost Allocation'!$F$325)-D1024","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1027*'(26) NTP Cost Allocation'!$F$325*0.65),2)","v":0},{"$f":"$K$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1027*'(26) NTP Cost Allocation'!$F$325)-D1027","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1030*'(26) NTP Cost Allocation'!$F$325*0.95),2)","v":0},{"$f":"$K$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1030*'(26) NTP Cost Allocation'!$F$325)-D1030","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1032*'(26) NTP Cost Allocation'!$F$325*0.94),2)","v":0},{"$f":"$K$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1032*'(26) NTP Cost Allocation'!$F$325)-D1032","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1040*'(26) NTP Cost Allocation'!$F$315)-SUM(D960:D1037)","v":0}]
[null,null,null,{"$f":"SUM(D960:D1039)","v":0},{"$f":"SUM(E960:E1030)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1043*'(26) NTP Cost Allocation'!$F$325*100%)","v":0},{"$f":"$K$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1047*'(26) NTP Cost Allocation'!$F$315)-SUM(D1043:D1045)","v":0}]
[null,null,null,{"$f":"SUM(D1043:D1046)","v":0},{"$f":"E1043","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1050*'(26) NTP Cost Allocation'!$F$325*100%)","v":0},{"$f":"$K$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1054*'(26) NTP Cost Allocation'!$F$315)-SUM(D1050:D1052)","v":0}]
[null,null,null,{"$f":"SUM(D1050:D1053)","v":0},{"$f":"E1050","v":0}]
[]
[null,"Total NTP Recovery Services Individual Non Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$162","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$326","v":0}]
[]
[]
["NTP Recovery Services - Group Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$168","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$164","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$168","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$164","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1072*'(26) NTP Cost Allocation'!$G$325*0.5),2)","v":0},{"$f":"$L$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1072*'(26) NTP Cost Allocation'!$G$325)-D1072","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1074*'(26) NTP Cost Allocation'!$G$325*100%)","v":0},{"$f":"$L$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1076*'(26) NTP Cost Allocation'!$G$325*100%)","v":0},{"$f":"$L$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1078*'(26) NTP Cost Allocation'!$G$325*0.88),2)","v":0},{"$f":"$L$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1078*'(26) NTP Cost Allocation'!$G$325)-D1078","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1080*'(26) NTP Cost Allocation'!$G$325*100%)","v":0},{"$f":"$L$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1082*'(26) NTP Cost Allocation'!$G$325*0.88),2)","v":0},{"$f":"$L$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1082*'(26) NTP Cost Allocation'!$G$325)-D1082","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1085*'(26) NTP Cost Allocation'!$G$325*0.65),2)","v":0},{"$f":"$L$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1085*'(26) NTP Cost Allocation'!$G$325)-D1085","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1088*'(26) NTP Cost Allocation'!$G$325*0.65),2)","v":0},{"$f":"$L$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1088*'(26) NTP Cost Allocation'!$G$325)-D1088","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1091*'(26) NTP Cost Allocation'!$G$325*0.88),2)","v":0},{"$f":"$L$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1091*'(26) NTP Cost Allocation'!$G$325)-D1091","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1093*'(26) NTP Cost Allocation'!$G$325*100%)","v":0},{"$f":"$L$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1095*'(26) NTP Cost Allocation'!$G$325*0.95),2)","v":0},{"$f":"$L$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1095*'(26) NTP Cost Allocation'!$G$325)-D1095","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$1097*'(26) NTP Cost Allocation'!$G$325*0.94),2)","v":0},{"$f":"$L$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E1097*'(26) NTP Cost Allocation'!$G$325)-D1097","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1100*'(26) NTP Cost Allocation'!$G$325*0.88),2)","v":0},{"$f":"$L$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1100*'(26) NTP Cost Allocation'!$G$325)-D1100","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1103*'(26) NTP Cost Allocation'!$G$325*0.5),2)","v":0},{"$f":"$L$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1103*'(26) NTP Cost Allocation'!$G$325)-D1103","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1106*'(26) NTP Cost Allocation'!$G$325*0.88),2)","v":0},{"$f":"$L$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1106*'(26) NTP Cost Allocation'!$G$325)-D1106","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1109*'(26) NTP Cost Allocation'!$G$325*0.5),2)","v":0},{"$f":"$L$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1109*'(26) NTP Cost Allocation'!$G$325)-D1109","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1111*'(26) NTP Cost Allocation'!$G$325*100%)","v":0},{"$f":"$L$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1113*'(26) NTP Cost Allocation'!$G$325*0.88),2)","v":0},{"$f":"$L$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1113*'(26) NTP Cost Allocation'!$G$325)-D1113","v":0}]
["DMC BHS 100% T21 - ACA MCHIPE Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1115*'(26) NTP Cost Allocation'!$G$325*100%)","v":0},{"$f":"$L$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1117*'(26) NTP Cost Allocation'!$G$325*0.5),2)","v":0},{"$f":"$L$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1117*'(26) NTP Cost Allocation'!$G$325)-D1117","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1120*'(26) NTP Cost Allocation'!$G$310*0.95),2)","v":0},{"$f":"+L$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1120*'(26) NTP Cost Allocation'!$G$310)-D1120","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1122*'(26) NTP Cost Allocation'!$G$310*0.94),2)","v":0},{"$f":"+L$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1122*'(26) NTP Cost Allocation'!$G$310)-D1122","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1125*'(26) NTP Cost Allocation'!$G$325*0.65),2)","v":0},{"$f":"$L$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1125*'(26) NTP Cost Allocation'!$G$325)-D1125","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1128*'(26) NTP Cost Allocation'!$G$325*0.5),2)","v":0},{"$f":"$L$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1128*'(26) NTP Cost Allocation'!$G$325)-D1128","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1130*'(26) NTP Cost Allocation'!$G$325*100%)","v":0},{"$f":"$L$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1132*'(26) NTP Cost Allocation'!$G$325*0.5),2)","v":0},{"$f":"$L$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1132*'(26) NTP Cost Allocation'!$G$325)-D1132","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1134*'(26) NTP Cost Allocation'!$G$325*100%)","v":0},{"$f":"$L$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1136*'(26) NTP Cost Allocation'!$G$325*0.65),2)","v":0},{"$f":"$L$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1136*'(26) NTP Cost Allocation'!$G$325)-D1136","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1139*'(26) NTP Cost Allocation'!$G$325*0.65),2)","v":0},{"$f":"$L$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1139*'(26) NTP Cost Allocation'!$G$325)-D1139","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1142*'(26) NTP Cost Allocation'!$G$325*0.95),2)","v":0},{"$f":"$L$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1142*'(26) NTP Cost Allocation'!$G$325)-D1142","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1144*'(26) NTP Cost Allocation'!$G$325*0.94),2)","v":0},{"$f":"$L$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1144*'(26) NTP Cost Allocation'!$G$325)-D1144","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1152*'(26) NTP Cost Allocation'!$G$315)-SUM(D1072:D1149)","v":0}]
[null,null,null,{"$f":"SUM(D1072:D1151)","v":0},{"$f":"SUM(E1072:E1142)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1155*'(26) NTP Cost Allocation'!$G$325*100%)","v":0},{"$f":"$L$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1159*'(26) NTP Cost Allocation'!$G$315)-SUM(D1155:D1157)","v":0}]
[null,null,null,{"$f":"SUM(D1155:D1158)","v":0},{"$f":"E1155","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1162*'(26) NTP Cost Allocation'!$G$325*100%)","v":0},{"$f":"$L$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1166*'(26) NTP Cost Allocation'!$G$315)-SUM(D1162:D1164)","v":0}]
[null,null,null,{"$f":"SUM(D1162:D1165)","v":0},{"$f":"E1162","v":0}]
[]
[null,"Total NTP Recovery Services Group Non Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$168","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$G$326","v":0}]
[]
[]
["NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$174","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$170","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$174","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$170","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1184*'(26) NTP Cost Allocation'!$H$325*0.5),2)","v":0},{"$f":"$M$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1184*'(26) NTP Cost Allocation'!$H$325)-D1184","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1186*'(26) NTP Cost Allocation'!$H$325*100%)","v":0},{"$f":"$M$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1188*'(26) NTP Cost Allocation'!$H$325*100%)","v":0},{"$f":"$M$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1190*'(26) NTP Cost Allocation'!$H$325*0.88),2)","v":0},{"$f":"$M$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1190*'(26) NTP Cost Allocation'!$H$325)-D1190","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1192*'(26) NTP Cost Allocation'!$H$325*100%)","v":0},{"$f":"$M$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1194*'(26) NTP Cost Allocation'!$H$325*0.88),2)","v":0},{"$f":"$M$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1194*'(26) NTP Cost Allocation'!$H$325)-D1194","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1197*'(26) NTP Cost Allocation'!$H$325*0.65),2)","v":0},{"$f":"$M$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1197*'(26) NTP Cost Allocation'!$H$325)-D1197","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1200*'(26) NTP Cost Allocation'!$H$325*0.65),2)","v":0},{"$f":"$M$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1200*'(26) NTP Cost Allocation'!$H$325)-D1200","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1203*'(26) NTP Cost Allocation'!$H$325*0.88),2)","v":0},{"$f":"$M$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1203*'(26) NTP Cost Allocation'!$H$325)-D1203","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1205*'(26) NTP Cost Allocation'!$H$325*100%)","v":0},{"$f":"$M$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1207*'(26) NTP Cost Allocation'!$H$325*0.95),2)","v":0},{"$f":"$M$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1207*'(26) NTP Cost Allocation'!$H$325)-D1207","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$1209*'(26) NTP Cost Allocation'!$H$325*0.94),2)","v":0},{"$f":"$M$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E1209*'(26) NTP Cost Allocation'!$H$325)-D1209","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1212*'(26) NTP Cost Allocation'!$H$325*0.88),2)","v":0},{"$f":"$M$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1212*'(26) NTP Cost Allocation'!$H$325)-D1212","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1215*'(26) NTP Cost Allocation'!$H$325*0.5),2)","v":0},{"$f":"$M$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1215*'(26) NTP Cost Allocation'!$H$325)-D1215","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1218*'(26) NTP Cost Allocation'!$H$325*0.88),2)","v":0},{"$f":"$M$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1218*'(26) NTP Cost Allocation'!$H$325)-D1218","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1221*'(26) NTP Cost Allocation'!$H$325*0.5),2)","v":0},{"$f":"$M$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1221*'(26) NTP Cost Allocation'!$H$325)-D1221","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1223*'(26) NTP Cost Allocation'!$H$325*100%)","v":0},{"$f":"$M$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1225*'(26) NTP Cost Allocation'!$H$325*0.88),2)","v":0},{"$f":"$M$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1225*'(26) NTP Cost Allocation'!$H$325)-D1225","v":0}]
["DMC BHS 100% T21 - ACA MCHIPE Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1227*'(26) NTP Cost Allocation'!$H$325*100%)","v":0},{"$f":"$M$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1229*'(26) NTP Cost Allocation'!$H$325*0.5),2)","v":0},{"$f":"$M$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1229*'(26) NTP Cost Allocation'!$H$325)-D1229","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1232*'(26) NTP Cost Allocation'!$H$310*0.95),2)","v":0},{"$f":"+M$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1232*'(26) NTP Cost Allocation'!$H$310)-D1232","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1234*'(26) NTP Cost Allocation'!$H$310*0.94),2)","v":0},{"$f":"+M$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1234*'(26) NTP Cost Allocation'!$H$310)-D1234","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1237*'(26) NTP Cost Allocation'!$H$325*0.65),2)","v":0},{"$f":"$M$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1237*'(26) NTP Cost Allocation'!$H$325)-D1237","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1240*'(26) NTP Cost Allocation'!$H$325*0.5),2)","v":0},{"$f":"$M$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1240*'(26) NTP Cost Allocation'!$H$325)-D1240","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1242*'(26) NTP Cost Allocation'!$H$325*100%)","v":0},{"$f":"$M$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1244*'(26) NTP Cost Allocation'!$H$325*0.5),2)","v":0},{"$f":"$M$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1244*'(26) NTP Cost Allocation'!$H$325)-D1244","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1246*'(26) NTP Cost Allocation'!$H$325*100%)","v":0},{"$f":"$M$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1248*'(26) NTP Cost Allocation'!$H$325*0.65),2)","v":0},{"$f":"$M$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1248*'(26) NTP Cost Allocation'!$H$325)-D1248","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1251*'(26) NTP Cost Allocation'!$H$325*0.65),2)","v":0},{"$f":"$M$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1251*'(26) NTP Cost Allocation'!$H$325)-D1251","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1254*'(26) NTP Cost Allocation'!$H$325*0.95),2)","v":0},{"$f":"$M$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1254*'(26) NTP Cost Allocation'!$H$325)-D1254","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1256*'(26) NTP Cost Allocation'!$H$325*0.94),2)","v":0},{"$f":"$M$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1256*'(26) NTP Cost Allocation'!$H$325)-D1256","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1264*'(26) NTP Cost Allocation'!$H$315)-SUM(D1184:D1261)","v":0}]
[null,null,null,{"$f":"SUM(D1184:D1263)","v":0},{"$f":"SUM(E1184:E1254)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1267*'(26) NTP Cost Allocation'!$H$325*100%)","v":0},{"$f":"$M$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1271*'(26) NTP Cost Allocation'!$H$315)-SUM(D1267:D1269)","v":0}]
[null,null,null,{"$f":"SUM(D1267:D1270)","v":0},{"$f":"E1267","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1274*'(26) NTP Cost Allocation'!$H$325*100%)","v":0},{"$f":"$M$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1278*'(26) NTP Cost Allocation'!$H$315)-SUM(D1274:D1276)","v":0}]
[null,null,null,{"$f":"SUM(D1274:D1277)","v":0},{"$f":"E1274","v":0}]
[]
[null,"Total NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$174","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$H$326","v":0}]
[]
[]
["NTP Recovery Services - Case Management Non Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$180","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$176","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$180","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$176","v":0}]
[]
["DMC Program Codes (90, 97, 98, 99, 100)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1296*'(26) NTP Cost Allocation'!$I$325*0.5),2)","v":0},{"$f":"$N$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1296*'(26) NTP Cost Allocation'!$I$325)-D1296","v":0}]
["DMC BHS 100% T19 - Regular SB 75","REGSB75","208-b",{"$f":"SUM($E1298*'(26) NTP Cost Allocation'!$I$325*100%)","v":0},{"$f":"$N$15","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1300*'(26) NTP Cost Allocation'!$I$325*100%)","v":0},{"$f":"$N$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1302*'(26) NTP Cost Allocation'!$I$325*0.88),2)","v":0},{"$f":"$N$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1302*'(26) NTP Cost Allocation'!$I$325)-D1302","v":0}]
["DMC BHS 100% T21 - MCHIP for SB 75","MCHIPSB75","208-d",{"$f":"SUM($E1304*'(26) NTP Cost Allocation'!$I$325*100%)","v":0},{"$f":"$N$19","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1306*'(26) NTP Cost Allocation'!$I$325*0.88),2)","v":0},{"$f":"$N$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1306*'(26) NTP Cost Allocation'!$I$325)-D1306","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1309*'(26) NTP Cost Allocation'!$I$325*0.65),2)","v":0},{"$f":"$N$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1309*'(26) NTP Cost Allocation'!$I$325)-D1309","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1312*'(26) NTP Cost Allocation'!$I$325*0.65),2)","v":0},{"$f":"$N$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1312*'(26) NTP Cost Allocation'!$I$325)-D1312","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1315*'(26) NTP Cost Allocation'!$I$325*0.88),2)","v":0},{"$f":"$N$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1315*'(26) NTP Cost Allocation'!$I$325)-D1315","v":0}]
["DMC BHS 100% T19 - Targeted Low Income SB 75","TLICSB75","208-h",{"$f":"SUM($E1317*'(26) NTP Cost Allocation'!$I$325*100%)","v":0},{"$f":"$N$25","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1319*'(26) NTP Cost Allocation'!$I$325*0.95),2)","v":0},{"$f":"$N$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1319*'(26) NTP Cost Allocation'!$I$325)-D1319","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$1321*'(26) NTP Cost Allocation'!$I$325*0.94),2)","v":0},{"$f":"$N$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E1321*'(26) NTP Cost Allocation'!$I$325)-D1321","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1324*'(26) NTP Cost Allocation'!$I$325*0.88),2)","v":0},{"$f":"$N$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1324*'(26) NTP Cost Allocation'!$I$325)-D1324","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1327*'(26) NTP Cost Allocation'!$I$325*0.5),2)","v":0},{"$f":"$N$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1327*'(26) NTP Cost Allocation'!$I$325)-D1327","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1330*'(26) NTP Cost Allocation'!$I$325*0.88),2)","v":0},{"$f":"$N$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1330*'(26) NTP Cost Allocation'!$I$325)-D1330","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1333*'(26) NTP Cost Allocation'!$I$325*0.5),2)","v":0},{"$f":"$N$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1333*'(26) NTP Cost Allocation'!$I$325)-D1333","v":0}]
["DMC BHS 100% T19 - ACA Infants/Children < age 19 SB 75","ICUA19SB75","208-n",{"$f":"SUM($E1335*'(26) NTP Cost Allocation'!$I$325*100%)","v":0},{"$f":"$N$32","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1337*'(26) NTP Cost Allocation'!$I$325*0.88),2)","v":0},{"$f":"$N$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1337*'(26) NTP Cost Allocation'!$I$325)-D1337","v":0}]
["DMC BHS 100% T21 - ACA MCHIPE Infants/Children < age 19 for SB 75","MCHIPICUA19SB75","205-r",{"$f":"SUM($E1339*'(26) NTP Cost Allocation'!$I$325*100%)","v":0},{"$f":"$N$34","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1341*'(26) NTP Cost Allocation'!$I$325*0.5),2)","v":0},{"$f":"$N$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1341*'(26) NTP Cost Allocation'!$I$325)-D1341","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1344*'(26) NTP Cost Allocation'!$I$310*0.95),2)","v":0},{"$f":"+N$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1344*'(26) NTP Cost Allocation'!$I$310)-D1344","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1346*'(26) NTP Cost Allocation'!$I$310*0.94),2)","v":0},{"$f":"+N$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1346*'(26) NTP Cost Allocation'!$I$310)-D1346","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1349*'(26) NTP Cost Allocation'!$I$325*0.65),2)","v":0},{"$f":"$N$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1349*'(26) NTP Cost Allocation'!$I$325)-D1349","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1352*'(26) NTP Cost Allocation'!$I$325*0.5),2)","v":0},{"$f":"$N$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1352*'(26) NTP Cost Allocation'!$I$325)-D1352","v":0}]
["DMC BHS 100% T19 - ACA Parents/Other Caretakers for SB 75","PAOCRT19SB75","208-t",{"$f":"SUM($E1354*'(26) NTP Cost Allocation'!$I$325*100%)","v":0},{"$f":"$N$40","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1356*'(26) NTP Cost Allocation'!$I$325*0.5),2)","v":0},{"$f":"$N$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1356*'(26) NTP Cost Allocation'!$I$325)-D1356","v":0}]
["DMC BHS 100% T19 - ACA Pregnant Women for SB 75","PWT19SB75","208-v",{"$f":"SUM($E1358*'(26) NTP Cost Allocation'!$I$325*100%)","v":0},{"$f":"$N$42","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1360*'(26) NTP Cost Allocation'!$I$325*0.65),2)","v":0},{"$f":"$N$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1360*'(26) NTP Cost Allocation'!$I$325)-D1360","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1363*'(26) NTP Cost Allocation'!$I$325*0.65),2)","v":0},{"$f":"$N$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1363*'(26) NTP Cost Allocation'!$I$325)-D1363","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1366*'(26) NTP Cost Allocation'!$I$325*0.95),2)","v":0},{"$f":"$N$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1366*'(26) NTP Cost Allocation'!$I$325)-D1366","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1368*'(26) NTP Cost Allocation'!$I$325*0.94),2)","v":0},{"$f":"$N$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1368*'(26) NTP Cost Allocation'!$I$325)-D1368","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1376*'(26) NTP Cost Allocation'!$I$315)-SUM(D1296:D1373)","v":0}]
[null,null,null,{"$f":"SUM(D1296:D1375)","v":0},{"$f":"SUM(E1296:E1366)","v":0}]
["DMC Program Code 92"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1379*'(26) NTP Cost Allocation'!$I$325*100%)","v":0},{"$f":"$N$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1383*'(26) NTP Cost Allocation'!$I$315)-SUM(D1379:D1381)","v":0}]
[null,null,null,{"$f":"SUM(D1379:D1382)","v":0},{"$f":"E1379","v":0}]
["Program Code 87"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1386*'(26) NTP Cost Allocation'!$I$325*100%)","v":0},{"$f":"$N$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1390*'(26) NTP Cost Allocation'!$I$315)-SUM(D1386:D1388)","v":0}]
[null,null,null,{"$f":"SUM(D1386:D1389)","v":0},{"$f":"E1386","v":0}]
[]
[null,"Total NTP Recovery Services - Case Management Non Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$180","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$I$326","v":0}]
[]
[]
["NTP Dosing Methadone Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$111","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$108","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$111","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$108","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1408*'(26) NTP Cost Allocation'!$J$310*0.5),2)","v":0},{"$f":"$O$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1408*'(26) NTP Cost Allocation'!$J$310)-D1408","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1411*'(26) NTP Cost Allocation'!$J$310*100%)","v":0},{"$f":"$O$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1413*'(26) NTP Cost Allocation'!$J$310*0.88),2)","v":0},{"$f":"$O$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1413*'(26) NTP Cost Allocation'!$J$310)-D1413","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1416*'(26) NTP Cost Allocation'!$J$310*0.88),2)","v":0},{"$f":"$O$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1416*'(26) NTP Cost Allocation'!$J$310)-D1416","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1419*'(26) NTP Cost Allocation'!$J$310*0.65),2)","v":0},{"$f":"$O$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1419*'(26) NTP Cost Allocation'!$J$310)-D1419","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1422*'(26) NTP Cost Allocation'!$J$310*0.65),2)","v":0},{"$f":"$O$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1422*'(26) NTP Cost Allocation'!$J$310)-D1422","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1425*'(26) NTP Cost Allocation'!$J$310*0.88),2)","v":0},{"$f":"$O$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1425*'(26) NTP Cost Allocation'!$J$310)-D1425","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program  ","LIHP 95/5","206-i",{"$f":"ROUNDDOWN(MIN($E1428*'(26) NTP Cost Allocation'!$J$310*0.95),2)","v":0},{"$f":"$O$26","v":0}]
["DMC SGF 5% T19 - Low Income Health Program","LIHP 95/5","103a-i",{"$f":"SUM($E1428*'(26) NTP Cost Allocation'!$J$310)-D1428","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$1430*'(26) NTP Cost Allocation'!$J$310*0.94),2)","v":0},{"$f":"$O$27","v":0}]
["DMC SGF 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E1430*'(26) NTP Cost Allocation'!$J$310)-D1430","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1433*'(26) NTP Cost Allocation'!$J$310*0.88),2)","v":0},{"$f":"$O$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1433*'(26) NTP Cost Allocation'!$J$310)-D1433","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1436*'(26) NTP Cost Allocation'!$J$310*0.5),2)","v":0},{"$f":"$O$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1436*'(26) NTP Cost Allocation'!$J$310)-D1436","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1439*'(26) NTP Cost Allocation'!$J$310*0.88),2)","v":0},{"$f":"$O$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1439*'(26) NTP Cost Allocation'!$J$310)-D1439","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1442*'(26) NTP Cost Allocation'!$J$310*0.5),2)","v":0},{"$f":"$O$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1442*'(26) NTP Cost Allocation'!$J$310)-D1442","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1445*'(26) NTP Cost Allocation'!$J$310*0.88),2)","v":0},{"$f":"$O$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1445*'(26) NTP Cost Allocation'!$J$310)-D1445","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1448*'(26) NTP Cost Allocation'!$J$310*0.5),2)","v":0},{"$f":"$O$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1448*'(26) NTP Cost Allocation'!$J$310)-D1448","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1451*'(26) NTP Cost Allocation'!$J$310*0.95),2)","v":0},{"$f":"+O$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1451*'(26) NTP Cost Allocation'!$J$310)-D1451","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1453*'(26) NTP Cost Allocation'!$J$310*0.94),2)","v":0},{"$f":"+O$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1453*'(26) NTP Cost Allocation'!$J$310)-D1453","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1456*'(26) NTP Cost Allocation'!$J$310*0.65),2)","v":0},{"$f":"$O$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1456*'(26) NTP Cost Allocation'!$J$310)-D1456","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1459*'(26) NTP Cost Allocation'!$J$310*0.5),2)","v":0},{"$f":"$O$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1459*'(26) NTP Cost Allocation'!$J$310)-D1459","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1462*'(26) NTP Cost Allocation'!$J$310*0.5),2)","v":0},{"$f":"$O$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1462*'(26) NTP Cost Allocation'!$J$310)-D1462","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1465*'(26) NTP Cost Allocation'!$J$310*0.65),2)","v":0},{"$f":"$O$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1465*'(26) NTP Cost Allocation'!$J$310)-D1465","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1468*'(26) NTP Cost Allocation'!$J$310*0.65),2)","v":0},{"$f":"$O$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1468*'(26) NTP Cost Allocation'!$J$310)-D1468","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN($E1471*'(26) NTP Cost Allocation'!$J$310*0.95),2)","v":0},{"$f":"$O$45","v":0}]
["DMC SGF 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","103a-y",{"$f":"SUM($E1471*'(26) NTP Cost Allocation'!$J$310)-D1471","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1473*'(26) NTP Cost Allocation'!$J$310*0.94),2)","v":0},{"$f":"$O$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1473*'(26) NTP Cost Allocation'!$J$310)-D1473","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1481*'(26) NTP Cost Allocation'!$J$296)-SUM(D1408:D1478)","v":0}]
[null,null,null,{"$f":"SUM(D1408:D1480)","v":0},{"$f":"SUM(E1408:E1471)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1484*'(26) NTP Cost Allocation'!$J$310*100%)","v":0},{"$f":"$O$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1488*'(26) NTP Cost Allocation'!$J$296)-SUM(D1484:D1486)","v":0}]
[null,null,null,{"$f":"SUM(D1484:D1487)","v":0},{"$f":"E1484","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1491*'(26) NTP Cost Allocation'!$J$310*100%)","v":0},{"$f":"$O$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1495*'(26) NTP Cost Allocation'!$J$296)-SUM(D1491:D1493)","v":0}]
[null,null,null,{"$f":"SUM(D1491:D1494)","v":0},{"$f":"E1491","v":0}]
[]
[null,"Total NTP Dosing Methadone Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$111","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$J$311","v":0}]
[]
[]
["NTP Dosing Buprenorphine Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$116","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$113","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$116","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$113","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1513*'(26) NTP Cost Allocation'!$K$310*0.5),2)","v":0},{"$f":"$P$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1513*'(26) NTP Cost Allocation'!$K$310)-D1513","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1516*'(26) NTP Cost Allocation'!$K$310*100%)","v":0},{"$f":"$P$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1518*'(26) NTP Cost Allocation'!$K$310*0.88),2)","v":0},{"$f":"$P$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1518*'(26) NTP Cost Allocation'!$K$310)-D1518","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1521*'(26) NTP Cost Allocation'!$K$310*0.88),2)","v":0},{"$f":"$P$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1521*'(26) NTP Cost Allocation'!$K$310)-D1521","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1524*'(26) NTP Cost Allocation'!$K$310*0.65),2)","v":0},{"$f":"$P$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1524*'(26) NTP Cost Allocation'!$K$310)-D1524","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1527*'(26) NTP Cost Allocation'!$K$310*0.65),2)","v":0},{"$f":"$P$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1527*'(26) NTP Cost Allocation'!$K$310)-D1527","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1530*'(26) NTP Cost Allocation'!$K$310*0.88),2)","v":0},{"$f":"$P$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1530*'(26) NTP Cost Allocation'!$K$310)-D1530","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program  ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1533*'(26) NTP Cost Allocation'!$K$310*0.95),2)","v":0},{"$f":"$P$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1533*'(26) NTP Cost Allocation'!$K$310)-D1533","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$1535*'(26) NTP Cost Allocation'!$K$310*0.94),2)","v":0},{"$f":"$P$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E1535*'(26) NTP Cost Allocation'!$K$310)-D1535","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1538*'(26) NTP Cost Allocation'!$K$310*0.88),2)","v":0},{"$f":"$P$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1538*'(26) NTP Cost Allocation'!$K$310)-D1538","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1541*'(26) NTP Cost Allocation'!$K$310*0.5),2)","v":0},{"$f":"$P$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1541*'(26) NTP Cost Allocation'!$K$310)-D1541","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1544*'(26) NTP Cost Allocation'!$K$310*0.88),2)","v":0},{"$f":"$P$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1544*'(26) NTP Cost Allocation'!$K$310)-D1544","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1547*'(26) NTP Cost Allocation'!$K$310*0.5),2)","v":0},{"$f":"$P$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1547*'(26) NTP Cost Allocation'!$K$310)-D1547","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1550*'(26) NTP Cost Allocation'!$K$310*0.88),2)","v":0},{"$f":"$P$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1550*'(26) NTP Cost Allocation'!$K$310)-D1550","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1553*'(26) NTP Cost Allocation'!$K$310*0.5),2)","v":0},{"$f":"$P$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1553*'(26) NTP Cost Allocation'!$K$310)-D1553","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1556*'(26) NTP Cost Allocation'!$K$310*0.95),2)","v":0},{"$f":"+P$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1556*'(26) NTP Cost Allocation'!$K$310)-D1556","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1558*'(26) NTP Cost Allocation'!$K$310*0.94),2)","v":0},{"$f":"+P$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1558*'(26) NTP Cost Allocation'!$K$310)-D1558","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1561*'(26) NTP Cost Allocation'!$K$310*0.65),2)","v":0},{"$f":"$P$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1561*'(26) NTP Cost Allocation'!$K$310)-D1561","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1564*'(26) NTP Cost Allocation'!$K$310*0.5),2)","v":0},{"$f":"$P$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1564*'(26) NTP Cost Allocation'!$K$310)-D1564","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1567*'(26) NTP Cost Allocation'!$K$310*0.5),2)","v":0},{"$f":"$P$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1567*'(26) NTP Cost Allocation'!$K$310)-D1567","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1570*'(26) NTP Cost Allocation'!$K$310*0.65),2)","v":0},{"$f":"$P$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1570*'(26) NTP Cost Allocation'!$K$310)-D1570","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1573*'(26) NTP Cost Allocation'!$K$310*0.65),2)","v":0},{"$f":"$P$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1573*'(26) NTP Cost Allocation'!$K$310)-D1573","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1576*'(26) NTP Cost Allocation'!$K$310*0.95),2)","v":0},{"$f":"$P$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1576*'(26) NTP Cost Allocation'!$K$310)-D1576","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1578*'(26) NTP Cost Allocation'!$K$310*0.94),2)","v":0},{"$f":"$P$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1578*'(26) NTP Cost Allocation'!$K$310)-D1578","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1586*'(26) NTP Cost Allocation'!$K$296)-SUM(D1513:D1583)","v":0}]
[null,null,null,{"$f":"SUM(D1513:D1585)","v":0},{"$f":"SUM(E1513:E1576)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1589*'(26) NTP Cost Allocation'!$K$310*100%)","v":0},{"$f":"$P$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1593*'(26) NTP Cost Allocation'!$K$296)-SUM(D1589:D1591)","v":0}]
[null,null,null,{"$f":"SUM(D1589:D1592)","v":0},{"$f":"E1589","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1596*'(26) NTP Cost Allocation'!$K$310*100%)","v":0},{"$f":"$P$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1600*'(26) NTP Cost Allocation'!$K$296)-SUM(D1596:D1598)","v":0}]
[null,null,null,{"$f":"SUM(D1596:D1599)","v":0},{"$f":"E1596","v":0}]
[]
[null,"Total NTP Dosing Buprenorphine Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$116","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$K$311","v":0}]
[]
[]
["NTP Dosing Disulfiram Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$121","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$118","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$121","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$118","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1618*'(26) NTP Cost Allocation'!$L$310*0.5),2)","v":0},{"$f":"$Q$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1618*'(26) NTP Cost Allocation'!$L$310)-D1618","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1621*'(26) NTP Cost Allocation'!$L$310*100%)","v":0},{"$f":"$Q$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1623*'(26) NTP Cost Allocation'!$L$310*0.88),2)","v":0},{"$f":"$Q$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1623*'(26) NTP Cost Allocation'!$L$310)-D1623","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1626*'(26) NTP Cost Allocation'!$L$310*0.88),2)","v":0},{"$f":"$Q$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1626*'(26) NTP Cost Allocation'!$L$310)-D1626","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1629*'(26) NTP Cost Allocation'!$L$310*0.65),2)","v":0},{"$f":"$Q$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1629*'(26) NTP Cost Allocation'!$L$310)-D1629","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1632*'(26) NTP Cost Allocation'!$L$310*0.65),2)","v":0},{"$f":"$Q$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1632*'(26) NTP Cost Allocation'!$L$310)-D1632","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1635*'(26) NTP Cost Allocation'!$L$310*0.88),2)","v":0},{"$f":"$Q$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1635*'(26) NTP Cost Allocation'!$L$310)-D1635","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program  ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1638*'(26) NTP Cost Allocation'!$L$310*0.95),2)","v":0},{"$f":"$Q$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1638*'(26) NTP Cost Allocation'!$L$310)-D1638","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$1640*'(26) NTP Cost Allocation'!$L$310*0.94),2)","v":0},{"$f":"$Q$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E1640*'(26) NTP Cost Allocation'!$L$310)-D1640","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1643*'(26) NTP Cost Allocation'!$L$310*0.88),2)","v":0},{"$f":"$Q$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1643*'(26) NTP Cost Allocation'!$L$310)-D1643","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1646*'(26) NTP Cost Allocation'!$L$310*0.5),2)","v":0},{"$f":"$Q$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1646*'(26) NTP Cost Allocation'!$L$310)-D1646","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1649*'(26) NTP Cost Allocation'!$L$310*0.88),2)","v":0},{"$f":"$Q$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1649*'(26) NTP Cost Allocation'!$L$310)-D1649","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1652*'(26) NTP Cost Allocation'!$L$310*0.5),2)","v":0},{"$f":"$Q$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1652*'(26) NTP Cost Allocation'!$L$310)-D1652","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1655*'(26) NTP Cost Allocation'!$L$310*0.88),2)","v":0},{"$f":"$Q$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1655*'(26) NTP Cost Allocation'!$L$310)-D1655","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1658*'(26) NTP Cost Allocation'!$L$310*0.5),2)","v":0},{"$f":"$Q$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1658*'(26) NTP Cost Allocation'!$L$310)-D1658","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1661*'(26) NTP Cost Allocation'!$L$310*0.95),2)","v":0},{"$f":"+Q$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1661*'(26) NTP Cost Allocation'!$L$310)-D1661","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1663*'(26) NTP Cost Allocation'!$L$310*0.94),2)","v":0},{"$f":"+Q$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1663*'(26) NTP Cost Allocation'!$K$310)-D1663","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1666*'(26) NTP Cost Allocation'!$L$310*0.65),2)","v":0},{"$f":"$Q$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1666*'(26) NTP Cost Allocation'!$L$310)-D1666","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1669*'(26) NTP Cost Allocation'!$L$310*0.5),2)","v":0},{"$f":"$Q$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1669*'(26) NTP Cost Allocation'!$L$310)-D1669","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1672*'(26) NTP Cost Allocation'!$L$310*0.5),2)","v":0},{"$f":"$Q$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1672*'(26) NTP Cost Allocation'!$L$310)-D1672","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1675*'(26) NTP Cost Allocation'!$L$310*0.65),2)","v":0},{"$f":"$Q$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1675*'(26) NTP Cost Allocation'!$L$310)-D1675","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1678*'(26) NTP Cost Allocation'!$L$310*0.65),2)","v":0},{"$f":"$Q$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1678*'(26) NTP Cost Allocation'!$L$310)-D1678","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1681*'(26) NTP Cost Allocation'!$L$310*0.95),2)","v":0},{"$f":"$Q$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1681*'(26) NTP Cost Allocation'!$L$310)-D1681","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1683*'(26) NTP Cost Allocation'!$L$310*0.94),2)","v":0},{"$f":"$Q$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1683*'(26) NTP Cost Allocation'!$L$310)-D1683","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1691*'(26) NTP Cost Allocation'!$L$296)-SUM(D1618:D1688)","v":0}]
[null,null,null,{"$f":"SUM(D1618:D1690)","v":0},{"$f":"SUM(E1618:E1681)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1694*'(26) NTP Cost Allocation'!$L$310*100%)","v":0},{"$f":"$Q$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1698*'(26) NTP Cost Allocation'!$L$296)-SUM(D1694:D1696)","v":0}]
[null,null,null,{"$f":"SUM(D1694:D1697)","v":0},{"$f":"E1694","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1701*'(26) NTP Cost Allocation'!$L$310*100%)","v":0},{"$f":"$Q$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1705*'(26) NTP Cost Allocation'!$L$296)-SUM(D1701:D1703)","v":0}]
[null,null,null,{"$f":"SUM(D1701:D1704)","v":0},{"$f":"E1701","v":0}]
[]
[null,"Total NTP Dosing Disulfiram Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$121","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$L$311","v":0}]
[]
[]
["NTP Dosing Naloxone Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$126","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$123","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$126","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$123","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1723*'(26) NTP Cost Allocation'!$M$310*0.5),2)","v":0},{"$f":"$R$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1723*'(26) NTP Cost Allocation'!$M$310)-D1723","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1726*'(26) NTP Cost Allocation'!$M$310*100%)","v":0},{"$f":"$R$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1728*'(26) NTP Cost Allocation'!$M$310*0.88),2)","v":0},{"$f":"$R$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1728*'(26) NTP Cost Allocation'!$M$310)-D1728","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1731*'(26) NTP Cost Allocation'!$M$310*0.88),2)","v":0},{"$f":"$R$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1731*'(26) NTP Cost Allocation'!$M$310)-D1731","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1734*'(26) NTP Cost Allocation'!$M$310*0.65),2)","v":0},{"$f":"$R$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1734*'(26) NTP Cost Allocation'!$M$310)-D1734","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1737*'(26) NTP Cost Allocation'!$M$310*0.65),2)","v":0},{"$f":"$R$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1737*'(26) NTP Cost Allocation'!$M$310)-D1737","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1740*'(26) NTP Cost Allocation'!$M$310*0.88),2)","v":0},{"$f":"$R$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1740*'(26) NTP Cost Allocation'!$M$310)-D1740","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program  ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E1743*'(26) NTP Cost Allocation'!$M$310*0.95),2)","v":0},{"$f":"$R$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E1743*'(26) NTP Cost Allocation'!$M$310)-D1743","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$1745*'(26) NTP Cost Allocation'!$M$310*0.94),2)","v":0},{"$f":"$R$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E1745*'(26) NTP Cost Allocation'!$M$310)-D1745","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1748*'(26) NTP Cost Allocation'!$M$310*0.88),2)","v":0},{"$f":"$R$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1748*'(26) NTP Cost Allocation'!$M$310)-D1748","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1751*'(26) NTP Cost Allocation'!$M$310*0.5),2)","v":0},{"$f":"$R$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1751*'(26) NTP Cost Allocation'!$M$310)-D1751","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1754*'(26) NTP Cost Allocation'!$M$310*0.88),2)","v":0},{"$f":"$R$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1754*'(26) NTP Cost Allocation'!$M$310)-D1754","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1757*'(26) NTP Cost Allocation'!$M$310*0.5),2)","v":0},{"$f":"$R$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1757*'(26) NTP Cost Allocation'!$M$310)-D1757","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1760*'(26) NTP Cost Allocation'!$M$310*0.88),2)","v":0},{"$f":"$R$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1760*'(26) NTP Cost Allocation'!$M$310)-D1760","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1763*'(26) NTP Cost Allocation'!$M$310*0.5),2)","v":0},{"$f":"$R$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1763*'(26) NTP Cost Allocation'!$M$310)-D1763","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1766*'(26) NTP Cost Allocation'!$M$310*0.95),2)","v":0},{"$f":"+R$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1766*'(26) NTP Cost Allocation'!$M$310)-D1766","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1768*'(26) NTP Cost Allocation'!$M$310*0.94),2)","v":0},{"$f":"+R$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1768*'(26) NTP Cost Allocation'!$M$310)-D1768","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1771*'(26) NTP Cost Allocation'!$M$310*0.65),2)","v":0},{"$f":"$R$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1771*'(26) NTP Cost Allocation'!$M$310)-D1771","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1774*'(26) NTP Cost Allocation'!$M$310*0.5),2)","v":0},{"$f":"$R$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1774*'(26) NTP Cost Allocation'!$M$310)-D1774","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1777*'(26) NTP Cost Allocation'!$M$310*0.5),2)","v":0},{"$f":"$R$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1777*'(26) NTP Cost Allocation'!$M$310)-D1777","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1780*'(26) NTP Cost Allocation'!$M$310*0.65),2)","v":0},{"$f":"$R$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1780*'(26) NTP Cost Allocation'!$M$310)-D1780","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1783*'(26) NTP Cost Allocation'!$M$310*0.65),2)","v":0},{"$f":"$R$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1783*'(26) NTP Cost Allocation'!$M$310)-D1783","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E1786*'(26) NTP Cost Allocation'!$M$310*0.95),2)","v":0},{"$f":"$R$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E1786*'(26) NTP Cost Allocation'!$M$310)-D1786","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1788*'(26) NTP Cost Allocation'!$M$310*0.94),2)","v":0},{"$f":"$R$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1788*'(26) NTP Cost Allocation'!$M$310)-D1788","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1796*'(26) NTP Cost Allocation'!$M$296)-SUM(D1723:D1793)","v":0}]
[null,null,null,{"$f":"SUM(D1723:D1795)","v":0},{"$f":"SUM(E1723:E1786)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1799*'(26) NTP Cost Allocation'!$M$310*100%)","v":0},{"$f":"$R$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1803*'(26) NTP Cost Allocation'!$M$296)-SUM(D1799:D1801)","v":0}]
[null,null,null,{"$f":"SUM(D1799:D1802)","v":0},{"$f":"E1799","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1806*'(26) NTP Cost Allocation'!$M$310*100%)","v":0},{"$f":"$R$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1810*'(26) NTP Cost Allocation'!$M$296)-SUM(D1806:D1808)","v":0}]
[null,null,null,{"$f":"SUM(D1806:D1809)","v":0},{"$f":"E1806","v":0}]
[]
[null,"Total NTP Dosing Naloxone Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$126","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$M$311","v":0}]
[]
[]
["NTP Individual Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$132","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$128","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$132","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$128","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1828*'(26) NTP Cost Allocation'!$N$310*0.5),2)","v":0},{"$f":"$S$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1828*'(26) NTP Cost Allocation'!$N$310)-D1828","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1831*'(26) NTP Cost Allocation'!$N$310*100%)","v":0},{"$f":"$S$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1833*'(26) NTP Cost Allocation'!$N$310*0.88),2)","v":0},{"$f":"$S$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1833*'(26) NTP Cost Allocation'!$N$310)-D1833","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1836*'(26) NTP Cost Allocation'!$N$310*0.88),2)","v":0},{"$f":"$S$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1836*'(26) NTP Cost Allocation'!$N$310)-D1836","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1839*'(26) NTP Cost Allocation'!$N$310*0.65),2)","v":0},{"$f":"$S$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1839*'(26) NTP Cost Allocation'!$N$310)-D1839","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1842*'(26) NTP Cost Allocation'!$N$310*0.65),2)","v":0},{"$f":"$S$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1842*'(26) NTP Cost Allocation'!$N$310)-D1842","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1845*'(26) NTP Cost Allocation'!$N$310*0.88),2)","v":0},{"$f":"$S$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1845*'(26) NTP Cost Allocation'!$N$310)-D1845","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program  ","LIHP 95/5","206-i",{"$f":"ROUNDDOWN(MIN($E1848*'(26) NTP Cost Allocation'!$N$310*0.95),2)","v":0},{"$f":"$S$26","v":0}]
["DMC SGF 5% T19 - Low Income Health Program","LIHP 95/5","103a-i",{"$f":"SUM($E1848*'(26) NTP Cost Allocation'!$N$310)-D1848","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$1850*'(26) NTP Cost Allocation'!$N$310*0.94),2)","v":0},{"$f":"$S$27","v":0}]
["DMC SGF 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E1850*'(26) NTP Cost Allocation'!$N$310)-D1850","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1853*'(26) NTP Cost Allocation'!$N$310*0.88),2)","v":0},{"$f":"$S$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1853*'(26) NTP Cost Allocation'!$N$310)-D1853","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1856*'(26) NTP Cost Allocation'!$N$310*0.5),2)","v":0},{"$f":"$S$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1856*'(26) NTP Cost Allocation'!$N$310)-D1856","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1859*'(26) NTP Cost Allocation'!$N$310*0.88),2)","v":0},{"$f":"$S$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1859*'(26) NTP Cost Allocation'!$N$310)-D1859","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1862*'(26) NTP Cost Allocation'!$N$310*0.5),2)","v":0},{"$f":"$S$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1862*'(26) NTP Cost Allocation'!$N$310)-D1862","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1865*'(26) NTP Cost Allocation'!$N$310*0.88),2)","v":0},{"$f":"$S$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1865*'(26) NTP Cost Allocation'!$N$310)-D1865","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1868*'(26) NTP Cost Allocation'!$N$310*0.5),2)","v":0},{"$f":"$S$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1868*'(26) NTP Cost Allocation'!$N$310)-D1868","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1871*'(26) NTP Cost Allocation'!$N$310*0.95),2)","v":0},{"$f":"+S$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1871*'(26) NTP Cost Allocation'!$N$310)-D1871","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1873*'(26) NTP Cost Allocation'!$N$310*0.94),2)","v":0},{"$f":"+S$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1873*'(26) NTP Cost Allocation'!$N$310)-D1873","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1876*'(26) NTP Cost Allocation'!$N$310*0.65),2)","v":0},{"$f":"$S$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1876*'(26) NTP Cost Allocation'!$N$310)-D1876","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1879*'(26) NTP Cost Allocation'!$N$310*0.5),2)","v":0},{"$f":"$S$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1879*'(26) NTP Cost Allocation'!$N$310)-D1879","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1882*'(26) NTP Cost Allocation'!$N$310*0.5),2)","v":0},{"$f":"$S$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1882*'(26) NTP Cost Allocation'!$N$310)-D1882","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1885*'(26) NTP Cost Allocation'!$N$310*0.65),2)","v":0},{"$f":"$S$43","v":0}]
["DMC BHS 35% - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1885*'(26) NTP Cost Allocation'!$N$310)-D1885","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1888*'(26) NTP Cost Allocation'!$N$310*0.65),2)","v":0},{"$f":"$S$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1888*'(26) NTP Cost Allocation'!$N$310)-D1888","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN($E1891*'(26) NTP Cost Allocation'!$N$310*0.95),2)","v":0},{"$f":"$S$45","v":0}]
["DMC SGF 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","103a-y",{"$f":"SUM($E1891*'(26) NTP Cost Allocation'!$N$310)-D1891","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E1893*'(26) NTP Cost Allocation'!$N$310*0.94),2)","v":0},{"$f":"$S$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E1893*'(26) NTP Cost Allocation'!$N$310)-D1893","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1901*'(26) NTP Cost Allocation'!$N$296)-SUM(D1828:D1898)","v":0}]
[null,null,null,{"$f":"SUM(D1828:D1900)","v":0},{"$f":"SUM(E1828:E1891)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E1904*'(26) NTP Cost Allocation'!$N$310*100%)","v":0},{"$f":"$S$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1908*'(26) NTP Cost Allocation'!$N$296)-SUM(D1904:D1906)","v":0}]
[null,null,null,{"$f":"SUM(D1904:D1907)","v":0},{"$f":"E1904","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E1911*'(26) NTP Cost Allocation'!$N$310*100%)","v":0},{"$f":"$S$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E1915*'(26) NTP Cost Allocation'!$N$296)-SUM(D1911:D1913)","v":0}]
[null,null,null,{"$f":"SUM(D1911:D1914)","v":0},{"$f":"E1911","v":0}]
[]
[null,"Total NTP Individual Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$132","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$N$311","v":0}]
[]
[]
["NTP Group Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount"," # of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$138","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$134","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$138","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$134","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E1933*'(26) NTP Cost Allocation'!$O$310*0.5),2)","v":0},{"$f":"$T$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E1933*'(26) NTP Cost Allocation'!$O$310)-D1933","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E1936*'(26) NTP Cost Allocation'!$O$310*100%)","v":0},{"$f":"$T$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E1938*'(26) NTP Cost Allocation'!$O$310*0.88),2)","v":0},{"$f":"$T$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E1938*'(26) NTP Cost Allocation'!$O$310)-D1938","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E1941*'(26) NTP Cost Allocation'!$O$310*0.88),2)","v":0},{"$f":"$T$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E1941*'(26) NTP Cost Allocation'!$O$310)-D1941","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E1944*'(26) NTP Cost Allocation'!$O$310*0.65),2)","v":0},{"$f":"$T$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E1944*'(26) NTP Cost Allocation'!$O$310)-D1944","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E1947*'(26) NTP Cost Allocation'!$O$310*0.65),2)","v":0},{"$f":"$T$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E1947*'(26) NTP Cost Allocation'!$O$310)-D1947","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E1950*'(26) NTP Cost Allocation'!$O$310*0.88),2)","v":0},{"$f":"$T$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E1950*'(26) NTP Cost Allocation'!$O$310)-D1950","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","206-i",{"$f":"ROUNDDOWN(MIN($E1953*'(26) NTP Cost Allocation'!$O$310*0.95),2)","v":0},{"$f":"$T$26","v":0}]
["DMC SGF 5% T19 - Low Income Health Program","LIHP 95/5","103a-i",{"$f":"SUM($E1953*'(26) NTP Cost Allocation'!$O$310)-D1953","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$1955*'(26) NTP Cost Allocation'!$O$310*0.94),2)","v":0},{"$f":"$T$27","v":0}]
["DMC SGF 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E1955*'(26) NTP Cost Allocation'!$O$310)-D1955","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E1958*'(26) NTP Cost Allocation'!$O$310*0.88),2)","v":0},{"$f":"$T$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E1958*'(26) NTP Cost Allocation'!$O$310)-D1958","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E1961*'(26) NTP Cost Allocation'!$O$310*0.5),2)","v":0},{"$f":"$T$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E1961*'(26) NTP Cost Allocation'!$O$310)-D1961","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E1964*'(26) NTP Cost Allocation'!$O$310*0.88),2)","v":0},{"$f":"$T$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E1964*'(26) NTP Cost Allocation'!$O$310)-D1964","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E1967*'(26) NTP Cost Allocation'!$O$310*0.5),2)","v":0},{"$f":"$T$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E1967*'(26) NTP Cost Allocation'!$O$310)-D1967","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E1970*'(26) NTP Cost Allocation'!$O$310*0.88),2)","v":0},{"$f":"$T$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E1970*'(26) NTP Cost Allocation'!$O$310)-D1970","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E1973*'(26) NTP Cost Allocation'!$O$310*0.5),2)","v":0},{"$f":"$T$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E1973*'(26) NTP Cost Allocation'!$O$310)-D1973","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E1976*'(26) NTP Cost Allocation'!$O$310*0.95),2)","v":0},{"$f":"+T$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E1976*'(26) NTP Cost Allocation'!$O$310)-D1976","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E1978*'(26) NTP Cost Allocation'!$O$310*0.94),2)","v":0},{"$f":"+T$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E1978*'(26) NTP Cost Allocation'!$O$310)-D1978","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E1981*'(26) NTP Cost Allocation'!$O$310*0.65),2)","v":0},{"$f":"$T$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E1981*'(26) NTP Cost Allocation'!$O$310)-D1981","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E1984*'(26) NTP Cost Allocation'!$O$310*0.5),2)","v":0},{"$f":"$T$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E1984*'(26) NTP Cost Allocation'!$O$310)-D1984","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E1987*'(26) NTP Cost Allocation'!$O$310*0.5),2)","v":0},{"$f":"$T$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E1987*'(26) NTP Cost Allocation'!$O$310)-D1987","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E1990*'(26) NTP Cost Allocation'!$O$310*0.65),2)","v":0},{"$f":"$T$43","v":0}]
["DMC BHS - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E1990*'(26) NTP Cost Allocation'!$O$310)-D1990","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E1993*'(26) NTP Cost Allocation'!$O$310*0.65),2)","v":0},{"$f":"$T$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E1993*'(26) NTP Cost Allocation'!$O$310)-D1993","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","206-y",{"$f":"ROUNDDOWN(MIN($E1996*'(26) NTP Cost Allocation'!$O$310*0.95),2)","v":0},{"$f":"$T$45","v":0}]
["DMC SGF 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","103a-y",{"$f":"SUM($E1996*'(26) NTP Cost Allocation'!$O$310)-D1996","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","218-y",{"$f":"ROUNDDOWN(MIN($E1998*'(26) NTP Cost Allocation'!$O$310*0.94),2)","v":0},{"$f":"$T$46","v":0}]
["DMC SGF 6% T19 - Adults Newly Eligible Aged 19-64 ","NEPNA1964 94/6","118a-y",{"$f":"SUM($E1998*'(26) NTP Cost Allocation'!$O$310)-D1998","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2006*'(26) NTP Cost Allocation'!$O$296)-SUM(D1933:D2003)","v":0}]
[null,null,null,{"$f":"SUM(D1933:D2005)","v":0},{"$f":"SUM(E1933:E1996)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2009*'(26) NTP Cost Allocation'!$O$310*100%)","v":0},{"$f":"$T$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2013*'(26) NTP Cost Allocation'!$O$296)-SUM(D2009:D2011)","v":0}]
[null,null,null,{"$f":"SUM(D2009:D2012)","v":0},{"$f":"E2009","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2016*'(26) NTP Cost Allocation'!$O$310*100%)","v":0},{"$f":"$T$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2020*'(26) NTP Cost Allocation'!$O$296)-SUM(D2016:D2018)","v":0}]
[null,null,null,{"$f":"SUM(D2016:D2019)","v":0},{"$f":"E2016","v":0}]
[]
[null,"Total NTP Group Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$138","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$O$311","v":0}]
[]
[]
["NTP Case Management Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$186","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$182","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$186","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$182","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2038*'(26) NTP Cost Allocation'!$J$325*0.5),2)","v":0},{"$f":"$U$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2038*'(26) NTP Cost Allocation'!$J$325)-D2038","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2041*'(26) NTP Cost Allocation'!$J$325*100%)","v":0},{"$f":"$U$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2043*'(26) NTP Cost Allocation'!$J$325*0.88),2)","v":0},{"$f":"$U$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2043*'(26) NTP Cost Allocation'!$J$325)-D2043","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2046*'(26) NTP Cost Allocation'!$J$325*0.88),2)","v":0},{"$f":"$U$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2046*'(26) NTP Cost Allocation'!$J$325)-D2046","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2049*'(26) NTP Cost Allocation'!$J$325*0.65),2)","v":0},{"$f":"$U$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2049*'(26) NTP Cost Allocation'!$J$325)-D2049","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2052*'(26) NTP Cost Allocation'!$J$325*0.65),2)","v":0},{"$f":"$U$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2052*'(26) NTP Cost Allocation'!$J$325)-D2052","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2055*'(26) NTP Cost Allocation'!$J$325*0.88),2)","v":0},{"$f":"$U$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2055*'(26) NTP Cost Allocation'!$J$325)-D2055","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2058*'(26) NTP Cost Allocation'!$J$325*0.95),2)","v":0},{"$f":"$U$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2058*'(26) NTP Cost Allocation'!$J$325)-D2058","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$2060*'(26) NTP Cost Allocation'!$J$325*0.94),2)","v":0},{"$f":"$U$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E2060*'(26) NTP Cost Allocation'!$J$325)-D2060","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2063*'(26) NTP Cost Allocation'!$J$325*0.88),2)","v":0},{"$f":"$U$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2063*'(26) NTP Cost Allocation'!$J$325)-D2063","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2066*'(26) NTP Cost Allocation'!$J$325*0.5),2)","v":0},{"$f":"$U$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2066*'(26) NTP Cost Allocation'!$J$325)-D2066","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2069*'(26) NTP Cost Allocation'!$J$325*0.88),2)","v":0},{"$f":"$U$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2069*'(26) NTP Cost Allocation'!$J$325)-D2069","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2072*'(26) NTP Cost Allocation'!$J$325*0.5),2)","v":0},{"$f":"$U$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2072*'(26) NTP Cost Allocation'!$J$325)-D2072","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2075*'(26) NTP Cost Allocation'!$J$325*0.88),2)","v":0},{"$f":"$U$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2075*'(26) NTP Cost Allocation'!$J$325)-D2075","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2078*'(26) NTP Cost Allocation'!$J$325*0.5),2)","v":0},{"$f":"$U$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2078*'(26) NTP Cost Allocation'!$J$325)-D2078","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2081*'(26) NTP Cost Allocation'!$J$310*0.95),2)","v":0},{"$f":"+U$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2081*'(26) NTP Cost Allocation'!$J$310)-D2081","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2083*'(26) NTP Cost Allocation'!$J$310*0.94),2)","v":0},{"$f":"+U$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E2083*'(26) NTP Cost Allocation'!$J$310)-D2083","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2086*'(26) NTP Cost Allocation'!$J$325*0.65),2)","v":0},{"$f":"$U$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2086*'(26) NTP Cost Allocation'!$J$325)-D2086","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2089*'(26) NTP Cost Allocation'!$J$325*0.5),2)","v":0},{"$f":"$U$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2089*'(26) NTP Cost Allocation'!$J$325)-D2089","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2092*'(26) NTP Cost Allocation'!$J$325*0.5),2)","v":0},{"$f":"$U$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2092*'(26) NTP Cost Allocation'!$J$325)-D2092","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2095*'(26) NTP Cost Allocation'!$J$325*0.65),2)","v":0},{"$f":"$U$43","v":0}]
["DMC BHS - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2095*'(26) NTP Cost Allocation'!$J$325)-D2095","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2098*'(26) NTP Cost Allocation'!$J$325*0.65),2)","v":0},{"$f":"$U$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2098*'(26) NTP Cost Allocation'!$J$325)-D2098","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2101*'(26) NTP Cost Allocation'!$J$325*0.95),2)","v":0},{"$f":"$U$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2101*'(26) NTP Cost Allocation'!$J$325)-D2101","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2103*'(26) NTP Cost Allocation'!$J$325*0.94),2)","v":0},{"$f":"$U$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2103*'(26) NTP Cost Allocation'!$J$325)-D2103","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2111*'(26) NTP Cost Allocation'!$J$315)-SUM(D2038:D2108)","v":0}]
[null,null,null,{"$f":"SUM(D2038:D2110)","v":0},{"$f":"SUM(E2038:E2101)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2114*'(26) NTP Cost Allocation'!$J$325*100%)","v":0},{"$f":"$U$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2118*'(26) NTP Cost Allocation'!$J$315)-SUM(D2114:D2116)","v":0}]
[null,null,null,{"$f":"SUM(D2114:D2117)","v":0},{"$f":"E2114","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2121*'(26) NTP Cost Allocation'!$J$325*100%)","v":0},{"$f":"$U$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2125*'(26) NTP Cost Allocation'!$J$315)-SUM(D2121:D2123)","v":0}]
[null,null,null,{"$f":"SUM(D2121:D2124)","v":0},{"$f":"E2121","v":0}]
[]
[null,"Total NTP Case Management Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$186","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$J$326","v":0}]
[]
[]
["NTP Physician Consultation Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$192","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$188","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$192","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$188","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2143*'(26) NTP Cost Allocation'!$K$325*0.5),2)","v":0},{"$f":"$V$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2143*'(26) NTP Cost Allocation'!$K$325)-D2143","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2146*'(26) NTP Cost Allocation'!$K$325*100%)","v":0},{"$f":"$V$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2148*'(26) NTP Cost Allocation'!$K$325*0.88),2)","v":0},{"$f":"$V$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2148*'(26) NTP Cost Allocation'!$K$325)-D2148","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2151*'(26) NTP Cost Allocation'!$K$325*0.88),2)","v":0},{"$f":"$V$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2151*'(26) NTP Cost Allocation'!$K$325)-D2151","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2154*'(26) NTP Cost Allocation'!$K$325*0.65),2)","v":0},{"$f":"$V$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2154*'(26) NTP Cost Allocation'!$K$325)-D2154","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2157*'(26) NTP Cost Allocation'!$K$325*0.65),2)","v":0},{"$f":"$V$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2157*'(26) NTP Cost Allocation'!$K$325)-D2157","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2160*'(26) NTP Cost Allocation'!$K$325*0.88),2)","v":0},{"$f":"$V$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2160*'(26) NTP Cost Allocation'!$K$325)-D2160","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2163*'(26) NTP Cost Allocation'!$K$325*0.95),2)","v":0},{"$f":"$V$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2163*'(26) NTP Cost Allocation'!$K$325)-D2163","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$2165*'(26) NTP Cost Allocation'!$K$325*0.94),2)","v":0},{"$f":"$V$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E2165*'(26) NTP Cost Allocation'!$K$325)-D2165","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2168*'(26) NTP Cost Allocation'!$K$325*0.88),2)","v":0},{"$f":"$V$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2168*'(26) NTP Cost Allocation'!$K$325)-D2168","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2171*'(26) NTP Cost Allocation'!$K$325*0.5),2)","v":0},{"$f":"$V$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2171*'(26) NTP Cost Allocation'!$K$325)-D2171","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2174*'(26) NTP Cost Allocation'!$K$325*0.88),2)","v":0},{"$f":"$V$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2174*'(26) NTP Cost Allocation'!$K$325)-D2174","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2177*'(26) NTP Cost Allocation'!$K$325*0.5),2)","v":0},{"$f":"$V$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2177*'(26) NTP Cost Allocation'!$K$325)-D2177","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2180*'(26) NTP Cost Allocation'!$K$325*0.88),2)","v":0},{"$f":"$V$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2180*'(26) NTP Cost Allocation'!$K$325)-D2180","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2183*'(26) NTP Cost Allocation'!$K$325*0.5),2)","v":0},{"$f":"$V$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2183*'(26) NTP Cost Allocation'!$K$325)-D2183","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2186*'(26) NTP Cost Allocation'!$K$310*0.95),2)","v":0},{"$f":"+V$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2186*'(26) NTP Cost Allocation'!$K$310)-D2186","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2188*'(26) NTP Cost Allocation'!$K$310*0.94),2)","v":0},{"$f":"+V$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E2188*'(26) NTP Cost Allocation'!$K$310)-D2188","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2191*'(26) NTP Cost Allocation'!$K$325*0.65),2)","v":0},{"$f":"$V$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2191*'(26) NTP Cost Allocation'!$K$325)-D2191","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2194*'(26) NTP Cost Allocation'!$K$325*0.5),2)","v":0},{"$f":"$V$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2194*'(26) NTP Cost Allocation'!$K$325)-D2194","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2197*'(26) NTP Cost Allocation'!$K$325*0.5),2)","v":0},{"$f":"$V$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2197*'(26) NTP Cost Allocation'!$K$325)-D2197","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2200*'(26) NTP Cost Allocation'!$K$325*0.65),2)","v":0},{"$f":"$V$43","v":0}]
["DMC BHS - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2200*'(26) NTP Cost Allocation'!$K$325)-D2200","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2203*'(26) NTP Cost Allocation'!$K$325*0.65),2)","v":0},{"$f":"$V$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2203*'(26) NTP Cost Allocation'!$K$325)-D2203","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2206*'(26) NTP Cost Allocation'!$K$325*0.95),2)","v":0},{"$f":"$V$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2206*'(26) NTP Cost Allocation'!$K$325)-D2206","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2208*'(26) NTP Cost Allocation'!$K$325*0.94),2)","v":0},{"$f":"$V$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2208*'(26) NTP Cost Allocation'!$K$325)-D2208","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2216*'(26) NTP Cost Allocation'!$K$315)-SUM(D2143:D2213)","v":0}]
[null,null,null,{"$f":"SUM(D2143:D2215)","v":0},{"$f":"SUM(E2143:E2206)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2219*'(26) NTP Cost Allocation'!$K$325*100%)","v":0},{"$f":"$V$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2223*'(26) NTP Cost Allocation'!$K$315)-SUM(D2219:D2221)","v":0}]
[null,null,null,{"$f":"SUM(D2219:D2222)","v":0},{"$f":"E2219","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2226*'(26) NTP Cost Allocation'!$K$325*100%)","v":0},{"$f":"$V$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2230*'(26) NTP Cost Allocation'!$K$315)-SUM(D2226:D2228)","v":0}]
[null,null,null,{"$f":"SUM(D2226:D2229)","v":0},{"$f":"E2226","v":0}]
[]
[null,"Total NTP Physician Consultation Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$192","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$K$326","v":0}]
[]
[]
["NTP Recovery Services - Individual Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$198","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$194","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$198","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$194","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2248*'(26) NTP Cost Allocation'!$L$325*0.5),2)","v":0},{"$f":"$W$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2248*'(26) NTP Cost Allocation'!$L$325)-D2248","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2251*'(26) NTP Cost Allocation'!$L$325*100%)","v":0},{"$f":"$W$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2253*'(26) NTP Cost Allocation'!$L$325*0.88),2)","v":0},{"$f":"$W$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2253*'(26) NTP Cost Allocation'!$L$325)-D2253","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2256*'(26) NTP Cost Allocation'!$L$325*0.88),2)","v":0},{"$f":"$W$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2256*'(26) NTP Cost Allocation'!$L$325)-D2256","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2259*'(26) NTP Cost Allocation'!$L$325*0.65),2)","v":0},{"$f":"$W$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2259*'(26) NTP Cost Allocation'!$L$325)-D2259","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2262*'(26) NTP Cost Allocation'!$L$325*0.65),2)","v":0},{"$f":"$W$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2262*'(26) NTP Cost Allocation'!$L$325)-D2262","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2265*'(26) NTP Cost Allocation'!$L$325*0.88),2)","v":0},{"$f":"$W$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2265*'(26) NTP Cost Allocation'!$L$325)-D2265","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2268*'(26) NTP Cost Allocation'!$L$325*0.95),2)","v":0},{"$f":"$W$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2268*'(26) NTP Cost Allocation'!$L$325)-D2268","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$2270*'(26) NTP Cost Allocation'!$L$325*0.94),2)","v":0},{"$f":"$W$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E2270*'(26) NTP Cost Allocation'!$L$325)-D2270","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2273*'(26) NTP Cost Allocation'!$L$325*0.88),2)","v":0},{"$f":"$W$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2273*'(26) NTP Cost Allocation'!$L$325)-D2273","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2276*'(26) NTP Cost Allocation'!$L$325*0.5),2)","v":0},{"$f":"$W$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2276*'(26) NTP Cost Allocation'!$L$325)-D2276","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2279*'(26) NTP Cost Allocation'!$L$325*0.88),2)","v":0},{"$f":"$W$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2279*'(26) NTP Cost Allocation'!$L$325)-D2279","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2282*'(26) NTP Cost Allocation'!$L$325*0.5),2)","v":0},{"$f":"$W$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2282*'(26) NTP Cost Allocation'!$L$325)-D2282","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2285*'(26) NTP Cost Allocation'!$L$325*0.88),2)","v":0},{"$f":"$W$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2285*'(26) NTP Cost Allocation'!$L$325)-D2285","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2288*'(26) NTP Cost Allocation'!$L$325*0.5),2)","v":0},{"$f":"$W$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2288*'(26) NTP Cost Allocation'!$L$325)-D2288","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2291*'(26) NTP Cost Allocation'!$L$310*0.95),2)","v":0},{"$f":"+W$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2291*'(26) NTP Cost Allocation'!$L$310)-D2291","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2293*'(26) NTP Cost Allocation'!$L$310*0.94),2)","v":0},{"$f":"+W$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E2293*'(26) NTP Cost Allocation'!$L$310)-D2293","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2296*'(26) NTP Cost Allocation'!$L$325*0.65),2)","v":0},{"$f":"$W$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2296*'(26) NTP Cost Allocation'!$L$325)-D2296","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2299*'(26) NTP Cost Allocation'!$L$325*0.5),2)","v":0},{"$f":"$W$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2299*'(26) NTP Cost Allocation'!$L$325)-D2299","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2302*'(26) NTP Cost Allocation'!$L$325*0.5),2)","v":0},{"$f":"$W$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2302*'(26) NTP Cost Allocation'!$L$325)-D2302","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2305*'(26) NTP Cost Allocation'!$L$325*0.65),2)","v":0},{"$f":"$W$43","v":0}]
["DMC BHS - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2305*'(26) NTP Cost Allocation'!$L$325)-D2305","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2308*'(26) NTP Cost Allocation'!$L$325*0.65),2)","v":0},{"$f":"$W$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2308*'(26) NTP Cost Allocation'!$L$325)-D2308","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2311*'(26) NTP Cost Allocation'!$L$325*0.95),2)","v":0},{"$f":"$W$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2311*'(26) NTP Cost Allocation'!$L$325)-D2311","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2313*'(26) NTP Cost Allocation'!$L$325*0.94),2)","v":0},{"$f":"$W$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2313*'(26) NTP Cost Allocation'!$L$325)-D2313","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2321*'(26) NTP Cost Allocation'!$L$315)-SUM(D2248:D2318)","v":0}]
[null,null,null,{"$f":"SUM(D2248:D2320)","v":0},{"$f":"SUM(E2248:E2311)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2324*'(26) NTP Cost Allocation'!$L$325*100%)","v":0},{"$f":"$W$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2328*'(26) NTP Cost Allocation'!$L$315)-SUM(D2324:D2326)","v":0}]
[null,null,null,{"$f":"SUM(D2324:D2327)","v":0},{"$f":"E2324","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2331*'(26) NTP Cost Allocation'!$L$325*100%)","v":0},{"$f":"$W$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2335*'(26) NTP Cost Allocation'!$L$315)-SUM(D2331:D2333)","v":0}]
[null,null,null,{"$f":"SUM(D2331:D2334)","v":0},{"$f":"E2331","v":0}]
[]
[null,"Total NTP Recovery Services Individual Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$198","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$L$326","v":0}]
[]
[]
["NTP Recovery Services - Group Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$204","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$200","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$204","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$200","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2353*'(26) NTP Cost Allocation'!$M$325*0.5),2)","v":0},{"$f":"$X$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2353*'(26) NTP Cost Allocation'!$M$325)-D2353","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2356*'(26) NTP Cost Allocation'!$M$325*100%)","v":0},{"$f":"$X$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2358*'(26) NTP Cost Allocation'!$M$325*0.88),2)","v":0},{"$f":"$X$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2358*'(26) NTP Cost Allocation'!$M$325)-D2358","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2361*'(26) NTP Cost Allocation'!$M$325*0.88),2)","v":0},{"$f":"$X$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2361*'(26) NTP Cost Allocation'!$M$325)-D2361","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2364*'(26) NTP Cost Allocation'!$M$325*0.65),2)","v":0},{"$f":"$X$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2364*'(26) NTP Cost Allocation'!$M$325)-D2364","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2367*'(26) NTP Cost Allocation'!$M$325*0.65),2)","v":0},{"$f":"$X$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2367*'(26) NTP Cost Allocation'!$M$325)-D2367","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2370*'(26) NTP Cost Allocation'!$M$325*0.88),2)","v":0},{"$f":"$X$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2370*'(26) NTP Cost Allocation'!$M$325)-D2370","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2373*'(26) NTP Cost Allocation'!$M$325*0.95),2)","v":0},{"$f":"$X$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2373*'(26) NTP Cost Allocation'!$M$325)-D2373","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$2375*'(26) NTP Cost Allocation'!$M$325*0.94),2)","v":0},{"$f":"$X$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E2375*'(26) NTP Cost Allocation'!$M$325)-D2375","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2378*'(26) NTP Cost Allocation'!$M$325*0.88),2)","v":0},{"$f":"$X$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2378*'(26) NTP Cost Allocation'!$M$325)-D2378","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2381*'(26) NTP Cost Allocation'!$M$325*0.5),2)","v":0},{"$f":"$X$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2381*'(26) NTP Cost Allocation'!$M$325)-D2381","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2384*'(26) NTP Cost Allocation'!$M$325*0.88),2)","v":0},{"$f":"$X$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2384*'(26) NTP Cost Allocation'!$M$325)-D2384","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2387*'(26) NTP Cost Allocation'!$M$325*0.5),2)","v":0},{"$f":"$X$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2387*'(26) NTP Cost Allocation'!$M$325)-D2387","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2390*'(26) NTP Cost Allocation'!$M$325*0.88),2)","v":0},{"$f":"$X$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2390*'(26) NTP Cost Allocation'!$M$325)-D2390","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2393*'(26) NTP Cost Allocation'!$M$325*0.5),2)","v":0},{"$f":"$X$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2393*'(26) NTP Cost Allocation'!$M$325)-D2393","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2396*'(26) NTP Cost Allocation'!$M$310*0.95),2)","v":0},{"$f":"+X$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2396*'(26) NTP Cost Allocation'!$M$310)-D2396","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2398*'(26) NTP Cost Allocation'!$M$310*0.94),2)","v":0},{"$f":"+X$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E2398*'(26) NTP Cost Allocation'!$M$310)-D2398","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2401*'(26) NTP Cost Allocation'!$M$325*0.65),2)","v":0},{"$f":"$X$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2401*'(26) NTP Cost Allocation'!$M$325)-D2401","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2404*'(26) NTP Cost Allocation'!$M$325*0.5),2)","v":0},{"$f":"$X$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2404*'(26) NTP Cost Allocation'!$M$325)-D2404","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2407*'(26) NTP Cost Allocation'!$M$325*0.5),2)","v":0},{"$f":"$X$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2407*'(26) NTP Cost Allocation'!$M$325)-D2407","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2410*'(26) NTP Cost Allocation'!$M$325*0.65),2)","v":0},{"$f":"$X$43","v":0}]
["DMC BHS - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2410*'(26) NTP Cost Allocation'!$M$325)-D2410","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2413*'(26) NTP Cost Allocation'!$M$325*0.65),2)","v":0},{"$f":"$X$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2413*'(26) NTP Cost Allocation'!$M$325)-D2413","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2416*'(26) NTP Cost Allocation'!$M$325*0.95),2)","v":0},{"$f":"$X$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2416*'(26) NTP Cost Allocation'!$M$325)-D2416","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2418*'(26) NTP Cost Allocation'!$M$325*0.94),2)","v":0},{"$f":"$X$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2418*'(26) NTP Cost Allocation'!$M$325)-D2418","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2426*'(26) NTP Cost Allocation'!$M$315)-SUM(D2353:D2423)","v":0}]
[null,null,null,{"$f":"SUM(D2353:D2425)","v":0},{"$f":"SUM(E2353:E2416)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2429*'(26) NTP Cost Allocation'!$M$325*100%)","v":0},{"$f":"$X$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2433*'(26) NTP Cost Allocation'!$M$315)-SUM(D2429:D2431)","v":0}]
[null,null,null,{"$f":"SUM(D2429:D2432)","v":0},{"$f":"E2429","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2436*'(26) NTP Cost Allocation'!$M$325*100%)","v":0},{"$f":"$X$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2440*'(26) NTP Cost Allocation'!$M$315)-SUM(D2436:D2438)","v":0}]
[null,null,null,{"$f":"SUM(D2436:D2439)","v":0},{"$f":"E2436","v":0}]
[]
[null,"Total NTP Recovery Services Group Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$204","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$M$326","v":0}]
[]
[]
["NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$210","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$206","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$210","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$206","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2458*'(26) NTP Cost Allocation'!$N$325*0.5),2)","v":0},{"$f":"$Y$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2458*'(26) NTP Cost Allocation'!$N$325)-D2458","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2461*'(26) NTP Cost Allocation'!$N$325*100%)","v":0},{"$f":"$Y$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2463*'(26) NTP Cost Allocation'!$N$325*0.88),2)","v":0},{"$f":"$Y$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2463*'(26) NTP Cost Allocation'!$N$325)-D2463","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2466*'(26) NTP Cost Allocation'!$N$325*0.88),2)","v":0},{"$f":"$Y$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2466*'(26) NTP Cost Allocation'!$N$325)-D2466","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2469*'(26) NTP Cost Allocation'!$N$325*0.65),2)","v":0},{"$f":"$Y$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2469*'(26) NTP Cost Allocation'!$N$325)-D2469","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2472*'(26) NTP Cost Allocation'!$N$325*0.65),2)","v":0},{"$f":"$Y$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2472*'(26) NTP Cost Allocation'!$N$325)-D2472","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2475*'(26) NTP Cost Allocation'!$N$325*0.88),2)","v":0},{"$f":"$Y$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2475*'(26) NTP Cost Allocation'!$N$325)-D2475","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2478*'(26) NTP Cost Allocation'!$N$325*0.95),2)","v":0},{"$f":"$Y$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2478*'(26) NTP Cost Allocation'!$N$325)-D2478","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$2480*'(26) NTP Cost Allocation'!$N$325*0.94),2)","v":0},{"$f":"$Y$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E2480*'(26) NTP Cost Allocation'!$N$325)-D2480","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2483*'(26) NTP Cost Allocation'!$N$325*0.88),2)","v":0},{"$f":"$Y$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2483*'(26) NTP Cost Allocation'!$N$325)-D2483","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2486*'(26) NTP Cost Allocation'!$N$325*0.5),2)","v":0},{"$f":"$Y$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2486*'(26) NTP Cost Allocation'!$N$325)-D2486","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2489*'(26) NTP Cost Allocation'!$N$325*0.88),2)","v":0},{"$f":"$Y$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2489*'(26) NTP Cost Allocation'!$N$325)-D2489","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2492*'(26) NTP Cost Allocation'!$N$325*0.5),2)","v":0},{"$f":"$Y$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2492*'(26) NTP Cost Allocation'!$N$325)-D2492","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2495*'(26) NTP Cost Allocation'!$N$325*0.88),2)","v":0},{"$f":"$Y$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2495*'(26) NTP Cost Allocation'!$N$325)-D2495","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2498*'(26) NTP Cost Allocation'!$N$325*0.5),2)","v":0},{"$f":"$Y$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2498*'(26) NTP Cost Allocation'!$N$325)-D2498","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2501*'(26) NTP Cost Allocation'!$N$310*0.95),2)","v":0},{"$f":"+Y$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2501*'(26) NTP Cost Allocation'!$N$310)-D2501","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2503*'(26) NTP Cost Allocation'!$N$310*0.94),2)","v":0},{"$f":"+Y$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E2503*'(26) NTP Cost Allocation'!$N$310)-D2503","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2506*'(26) NTP Cost Allocation'!$N$325*0.65),2)","v":0},{"$f":"$Y$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2506*'(26) NTP Cost Allocation'!$N$325)-D2506","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2509*'(26) NTP Cost Allocation'!$N$325*0.5),2)","v":0},{"$f":"$Y$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2509*'(26) NTP Cost Allocation'!$N$325)-D2509","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2512*'(26) NTP Cost Allocation'!$N$325*0.5),2)","v":0},{"$f":"$Y$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2512*'(26) NTP Cost Allocation'!$N$325)-D2512","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2515*'(26) NTP Cost Allocation'!$N$325*0.65),2)","v":0},{"$f":"$Y$43","v":0}]
["DMC BHS - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2515*'(26) NTP Cost Allocation'!$N$325)-D2515","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2518*'(26) NTP Cost Allocation'!$N$325*0.65),2)","v":0},{"$f":"$Y$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2518*'(26) NTP Cost Allocation'!$N$325)-D2518","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2521*'(26) NTP Cost Allocation'!$N$325*0.95),2)","v":0},{"$f":"$Y$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2521*'(26) NTP Cost Allocation'!$N$325)-D2521","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2523*'(26) NTP Cost Allocation'!$N$325*0.94),2)","v":0},{"$f":"$Y$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2523*'(26) NTP Cost Allocation'!$N$325)-D2523","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2531*'(26) NTP Cost Allocation'!$N$315)-SUM(D2458:D2528)","v":0}]
[null,null,null,{"$f":"SUM(D2458:D2530)","v":0},{"$f":"SUM(E2458:E2521)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2534*'(26) NTP Cost Allocation'!$N$325*100%)","v":0},{"$f":"$Y$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2538*'(26) NTP Cost Allocation'!$N$315)-SUM(D2534:D2536)","v":0}]
[null,null,null,{"$f":"SUM(D2534:D2537)","v":0},{"$f":"E2534","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2541*'(26) NTP Cost Allocation'!$N$325*100%)","v":0},{"$f":"$Y$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2545*'(26) NTP Cost Allocation'!$N$315)-SUM(D2541:D2543)","v":0}]
[null,null,null,{"$f":"SUM(D2541:D2544)","v":0},{"$f":"E2541","v":0}]
[]
[null,"Total NTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$210","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$N$326","v":0}]
[]
[]
["NTP Recovery Services - Case Management Perinatal"]
[]
["Non DMC Program Amounts/Program Codes"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","# of Units"]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$E$216","v":0},{"$f":"'(26) NTP Cost Allocation'!$E$212","v":0}]
[]
["Private Pay (Program Code 94)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","Non-DMC Funding Amount","\n# of Units"]
["Private Pay (Program Code 94)","Not Applicable","Various",{"$f":"'(26) NTP Cost Allocation'!$C$216","v":0},{"$f":"'(26) NTP Cost Allocation'!$C$212","v":0}]
[]
["DMC Program Codes (91, 95, 96)"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC Fed 50% T19 - Regular","REG","200-b",{"$f":"ROUNDDOWN(MIN($E2563*'(26) NTP Cost Allocation'!$O$325*0.5),2)","v":0},{"$f":"$Z$14","v":0}]
["DMC BHS 50% - Regular","REG","101a-b",{"$f":"SUM($E2563*'(26) NTP Cost Allocation'!$O$325)-D2563","v":0}]
[]
["DMC Fed 100% - Refugee","RRP","200-c",{"$f":"SUM($E2566*'(26) NTP Cost Allocation'!$O$325*100%)","v":0},{"$f":"$Z$17","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE","MCHIPE","202-d",{"$f":"ROUNDDOWN(MIN($E2568*'(26) NTP Cost Allocation'!$O$325*0.88),2)","v":0},{"$f":"$Z$18","v":0}]
["DMC BHS 12% - MCHIPE","MCHIPE","102a-d",{"$f":"SUM($E2568*'(26) NTP Cost Allocation'!$O$325)-D2568","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Healthy Families Program Transition","HFE","202-e",{"$f":"ROUNDDOWN(MIN($E2571*'(26) NTP Cost Allocation'!$O$325*0.88),2)","v":0},{"$f":"$Z$20","v":0}]
["DMC BHS 12% - MCHIPE Healthy Families Program Transition","HFE","102a-e",{"$f":"SUM($E2571*'(26) NTP Cost Allocation'!$O$325)-D2571","v":0}]
[]
["DMC Fed 65% T19 - BCCTP","BCCTP","200-f",{"$f":"ROUNDDOWN(MIN($E2574*'(26) NTP Cost Allocation'!$O$325*0.65),2)","v":0},{"$f":"$Z$21","v":0}]
["DMC BHS 35% - BCCTP","BCCTP","101a-f",{"$f":"SUM($E2574*'(26) NTP Cost Allocation'!$O$325)-D2574","v":0}]
[]
["DMC Fed 65% T21 - Pregnancy Only","AWPO","200-g",{"$f":"ROUNDDOWN(MIN($E2577*'(26) NTP Cost Allocation'!$O$325*0.65),2)","v":0},{"$f":"$Z$22","v":0}]
["DMC BHS 35% - Pregnancy Only","AWPO","101a-g",{"$f":"SUM($E2577*'(26) NTP Cost Allocation'!$O$325)-D2577","v":0}]
[]
["DMC Fed 88% T21 - MCHIPE Targeted Low Income Children","TLICE","202-h",{"$f":"ROUNDDOWN(MIN($E2580*'(26) NTP Cost Allocation'!$O$325*0.88),2)","v":0},{"$f":"$Z$24","v":0}]
["DMC BHS 12% - MCHIPE Targeted Low Income Children","TLICE","102a-h",{"$f":"SUM($E2580*'(26) NTP Cost Allocation'!$O$325)-D2580","v":0}]
[]
["DMC Fed 95% T19 - Low Income Health Program ","LIHP 95/5","209-i",{"$f":"ROUNDDOWN(MIN($E2583*'(26) NTP Cost Allocation'!$O$325*0.95),2)","v":0},{"$f":"$Z$26","v":0}]
["DMC BHS 5% T19 - Low Income Health Program","LIHP 95/5","104a-i",{"$f":"SUM($E2583*'(26) NTP Cost Allocation'!$O$325)-D2583","v":0}]
["DMC Fed 94% T19 - Low Income Health Program","LIHP 94/6","212-j",{"$f":"ROUNDDOWN(MIN($E$2585*'(26) NTP Cost Allocation'!$O$325*0.94),2)","v":0},{"$f":"$Z$27","v":0}]
["DMC BHS 6% T19 - Low Income Health Program","LIHP 94/6","104a-j",{"$f":"SUM($E2585*'(26) NTP Cost Allocation'!$O$325)-D2585","v":0}]
[]
["DMC Fed 88% T21 - Medi-Cal Access Program","MCAP","202-j",{"$f":"ROUNDDOWN(MIN($E2588*'(26) NTP Cost Allocation'!$O$325*0.88),2)","v":0},{"$f":"$Z$28","v":0}]
["DMC BHS 12% - Medi-Cal Access Program","MCAP","102a-j",{"$f":"SUM($E2588*'(26) NTP Cost Allocation'!$O$325)-D2588","v":0}]
[]
["DMC Fed 50% T19 - Hospital Presumptive Eligibility","HPE","200-k",{"$f":"ROUNDDOWN(MIN($E2591*'(26) NTP Cost Allocation'!$O$325*0.5),2)","v":0},{"$f":"$Z$29","v":0}]
["DMC BHS 50% - Hospital Presumptive Eligibility","HPE","101a-k",{"$f":"SUM($E2591*'(26) NTP Cost Allocation'!$O$325)-D2591","v":0}]
[]
["DMC Fed 88% T21 - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","202-m",{"$f":"ROUNDDOWN(MIN($E2594*'(26) NTP Cost Allocation'!$O$325*0.88),2)","v":0},{"$f":"$Z$30","v":0}]
["DMC BHS 12% - Hospital Presumptive Eligibility MCHIPE","HPEMCHIPE","102a-m",{"$f":"SUM($E2594*'(26) NTP Cost Allocation'!$O$325)-D2594","v":0}]
[]
["DMC Fed 50% T19 - ACA Infants/Children < age 19","ICUA19","200-n",{"$f":"ROUNDDOWN(MIN($E2597*'(26) NTP Cost Allocation'!$O$325*0.5),2)","v":0},{"$f":"$Z$31","v":0}]
["DMC BHS 50% - ACA Infants/Children < age 19","ICUA19","101a-n",{"$f":"SUM($E2597*'(26) NTP Cost Allocation'!$O$325)-D2597","v":0}]
[]
["DMC Fed 88% T21 - ACA MCHIPE Infants/Children < age 19","MCHIPICUA19E","202-r",{"$f":"ROUNDDOWN(MIN($E2600*'(26) NTP Cost Allocation'!$O$325*0.88),2)","v":0},{"$f":"$Z$33","v":0}]
["DMC BHS 12% T21 - ACA MCHIP Infants/Children < age 19","MCHIPICUA19E","102a-r",{"$f":"SUM($E2600*'(26) NTP Cost Allocation'!$O$325)-D2600","v":0}]
[]
["DMC Fed 50% T19 - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","200-p",{"$f":"ROUNDDOWN(MIN($E2603*'(26) NTP Cost Allocation'!$O$325*0.5),2)","v":0},{"$f":"$Z$35","v":0}]
["DMC BHS 50% - Not Newly Eligible County Compassionate Release Citizen","NNECCRC","101a-p",{"$f":"SUM($E2603*'(26) NTP Cost Allocation'!$O$325)-D2603","v":0}]
[]
["DMC Fed 95% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","202-pa",{"$f":"ROUNDDOWN(MIN($E2606*'(26) NTP Cost Allocation'!$O$310*0.95),2)","v":0},{"$f":"+Z$36","v":0}]
["DMC BHS 5% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 95/5","102-pa",{"$f":"SUM($E2606*'(26) NTP Cost Allocation'!$O$310)-D2606","v":0}]
["DMC Fed 94% T19 - Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","219-pa",{"$f":"ROUNDDOWN(MIN($E2608*'(26) NTP Cost Allocation'!$O$310*0.94),2)","v":0},{"$f":"+Z$37","v":0}]
["DMC BHS 6% T19 -Newly Eligible County Compassionate Release Citizen","NECCRC 94/6","118a-pa",{"$f":"SUM($E2608*'(26) NTP Cost Allocation'!$O$310)-D2608","v":0}]
[]
["DMC Fed 65% T21 - ACA Parents/Other Caretakers","PAOCRT21","200-s",{"$f":"ROUNDDOWN(MIN($E2611*'(26) NTP Cost Allocation'!$O$325*0.65),2)","v":0},{"$f":"$Z$38","v":0}]
["DMC BHS 35% - ACA Parents/Other Caretakers","PAOCRT21","101a-s",{"$f":"SUM($E2611*'(26) NTP Cost Allocation'!$O$325)-D2611","v":0}]
[]
["DMC Fed 50% T19 - ACA Parents/Other Caretakers","PAOCRT19","200-t",{"$f":"ROUNDDOWN(MIN($E2614*'(26) NTP Cost Allocation'!$O$325*0.5),2)","v":0},{"$f":"$Z$39","v":0}]
["DMC BHS 50% - ACA Parents/Other Caretakers","PAOCRT19","101a-t",{"$f":"SUM($E2614*'(26) NTP Cost Allocation'!$O$325)-D2614","v":0}]
[]
["DMC Fed 50% T19 - ACA Pregnant Women ","PWT19","200-v",{"$f":"ROUNDDOWN(MIN($E2617*'(26) NTP Cost Allocation'!$O$325*0.5),2)","v":0},{"$f":"$Z$41","v":0}]
["DMC BHS 50% - ACA Pregnant Women","PWT19","101a-v",{"$f":"SUM($E2617*'(26) NTP Cost Allocation'!$O$325)-D2617","v":0}]
[]
["DMC Fed 65% T21 - ACA Pregnant Women","PWT21","200-w",{"$f":"ROUNDDOWN(MIN($E2620*'(26) NTP Cost Allocation'!$O$325*0.65),2)","v":0},{"$f":"$Z$43","v":0}]
["DMC BHS - ACA Pregnant Women","PWT21","101a-w",{"$f":"SUM($E2620*'(26) NTP Cost Allocation'!$O$325)-D2620","v":0}]
[]
["DMC Fed 65% T21 - ACA CHIP","CHIPSITA19","200-x",{"$f":"ROUNDDOWN(MIN($E2623*'(26) NTP Cost Allocation'!$O$325*0.65),2)","v":0},{"$f":"$Z$44","v":0}]
["DMC BHS 35% - ACA CHIP","CHIPSITA19","101a-x",{"$f":"SUM($E2623*'(26) NTP Cost Allocation'!$O$325)-D2623","v":0}]
[]
["DMC Fed 95% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","209-y",{"$f":"ROUNDDOWN(MIN($E2626*'(26) NTP Cost Allocation'!$O$325*0.95),2)","v":0},{"$f":"$Z$45","v":0}]
["DMC BHS 5% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 95/5","104a-y",{"$f":"SUM($E2626*'(26) NTP Cost Allocation'!$O$325)-D2626","v":0}]
["DMC Fed 94% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","219-y",{"$f":"ROUNDDOWN(MIN($E2628*'(26) NTP Cost Allocation'!$O$325*0.94),2)","v":0},{"$f":"$Z$46","v":0}]
["DMC BHS 6% T19 - Adults Newly Eligible Aged 19-64","NEPNA1964 94/6","119a-y",{"$f":"SUM($E2628*'(26) NTP Cost Allocation'!$O$325)-D2628","v":0}]
[]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
[]
["Insurance (non CW/MC)","Not Applicable",85]
[]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2636*'(26) NTP Cost Allocation'!$O$315)-SUM(D2563:D2633)","v":0}]
[null,null,null,{"$f":"SUM(D2563:D2635)","v":0},{"$f":"SUM(E2563:E2626)","v":0}]
["DMC Program Code 93"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - Minor Consent Clients","MC","101a-mc",{"$f":"SUM($E2639*'(26) NTP Cost Allocation'!$O$325*100%)","v":0},{"$f":"$Z$16","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2643*'(26) NTP Cost Allocation'!$O$315)-SUM(D2639:D2641)","v":0}]
[null,null,null,{"$f":"SUM(D2639:D2642)","v":0},{"$f":"E2639","v":0}]
["Program Code 88"]
["Unit Description","Aid Code Group Abbreviations","Funding Line Number","DMC Funding Amount","\n# of Units"]
["DMC BHS 100% - CalWorks Trafficking Victim","CWTCVAPTV","101a-cw",{"$f":"SUM($E2646*'(26) NTP Cost Allocation'!$O$325*100%)","v":0},{"$f":"$Z$23","v":0}]
["DMC Share of Cost (non CW/MC)","Not Applicable",84]
["Insurance (non CW/MC)","Not Applicable",85]
["Various (per service and program code combinations)","Not Applicable","Various",{"$f":"SUM($E2650*'(26) NTP Cost Allocation'!$O$315)-SUM(D2646:D2648)","v":0}]
[null,null,null,{"$f":"SUM(D2646:D2649)","v":0},{"$f":"E2646","v":0}]
[]
[null,"Total NTP Recovery Services Case Management Peri Funding",null,{"$f":"'(26) NTP Cost Allocation'!$F$216","v":0}]
[null,"Total DMC Reimbursable Funding",null,{"$f":"'(26) NTP Cost Allocation'!$O$326","v":0}]
[]
[]
[null,"Total NTP Funding",null,{"$f":"+D160+D272+D384+D496+D608+D720+D832+D944+D1056+D1168+D1280+D1392+D1497+D1602+D1707+D1812+D1917+D2022+D2127+D2232+D2337+D2442+D2547+D2652","v":0}]
[null,"Total NTP DMC Reimbursable Funding",null,{"$f":"+D161+D273+D385+D497+D609+D721+D833+D945+D1057+D1169+D1281+D1393+D1498+D1603+D1708+D1813+D1918+D2023+D2128+D2233+D2338+D2443+D2548+D2653","v":0}]

{"sheet":"(28) NTP Comparison","index":28,"n_rows":49,"n_cols":36,"rows_kept":49,"cut":false,"hidden":false,"merged":[[2,7,2,12],[3,7,3,9],[3,11,3,12],[4,0,4,1],[4,2,4,5],[4,7,4,9],[4,11,4,12],[5,0,5,1],[5,2,5,5],[5,7,5,9],[5,11,5,12],[6,0,6,1],[6,2,6,5],[7,0,7,1],[7,2,7,5],[8,0,8,1],[8,2,8,5],[11,0,11,8],[11,19,11,26],[11,28,11,35],[13,1,13,2],[13,4,13,5],[13,7,13,8],[13,10,13,11],[13,13,13,14],[13,16,13,17],[13,19,13,20],[13,22,13,23],[11,10,11,17],[13,25,13,26],[13,28,13,29],[13,31,13,32],[13,34,13,35],[21,0,21,8],[21,10,21,17],[21,19,21,26],[21,28,21,35],[23,34,23,35],[23,1,23,2],[23,4,23,5],[23,7,23,8],[23,10,23,11],[23,13,23,14],[23,16,23,17],[23,19,23,20],[23,22,23,23],[23,25,23,26],[23,28,23,29],[23,31,23,32],[33,34,33,35],[31,0,31,8],[31,10,31,17],[31,19,31,26],[31,28,31,35],[33,1,33,2],[33,4,33,5],[33,7,33,8],[33,10,33,11],[33,13,33,14],[33,16,33,17],[33,19,33,20],[33,22,33,23],[33,25,33,26],[33,28,33,29],[33,31,33,32],[43,34,43,35],[41,0,41,8],[41,10,41,17],[41,19,41,26],[41,28,41,35],[43,1,43,2],[43,4,43,5],[43,7,43,8],[43,10,43,11],[43,13,43,14],[43,16,43,17],[43,19,43,20],[43,22,43,23],[43,25,43,26],[43,28,43,29],[43,31,43,32]]}
["Department of Health Care Services"]
["Narcotic Treatment Program (NTP) - Comparison Sheet"]
[null,null,null,null,null,null,null,"Summary of the Check Points"]
[null,null,null,null,null,null,null,"Total NTP Substance Use Disorder Services",null,null,{"$f":"'(26) NTP Cost Allocation'!H12","v":"Match"},{"$f":"IF(K4=\"Error\",\"Check Tab 3\",\"No correction needed\")","v":"No correction needed"}]
["COUNTY",null,{"$f":"'(1) Provider Info and Cert'!$B$6","v":0},null,null,null,null,"Allocate Costs Between Different Modalities: Grand Total",null,null,{"$f":"'(26) NTP Cost Allocation'!R144","v":"Match"},{"$f":"IF(K5=\"Error\",\"Correct Tab 25\",\"No correction needed\")","v":"No correction needed"}]
["PROVIDER NAME",null,{"$f":"'(1) Provider Info and Cert'!$B$7","v":0},null,null,null,null,"Overall Total Counseling For USDR & County Interim Rates NTP Costs as Allocated",null,null,{"$f":"'(26) NTP Cost Allocation'!H217","v":"Match"},{"$f":"IF(K6=\"Error\",\"Correct Tab 25\",\"No correction needed\")","v":"No correction needed"}]
["DRUG MEDI-CAL PROVIDER NO. (4 digits)",null,{"$f":"'(1) Provider Info and Cert'!$B$14","v":0}]
["PROVIDER NUMBER (6 digits)",null,{"$f":"'(1) Provider Info and Cert'!$B$15","v":0}]
["NATIONAL PROVIDER IDENTIFICATION \n(NPI) NO. (10 digit)",null,{"$f":"'(1) Provider Info and Cert'!$B$16","v":0}]
[]
[]
["USDR Non DMC Funding Information",null,null,null,null,null,null,null,null,null,"USDR Non DMC Funding Information",null,null,null,null,null,null,null,null,"USDR Non DMC Funding Information",null,null,null,null,null,null,null,null,"USDR Non DMC Funding Information"]
[]
["Non DMC Program Codes"]
[]
["Type of Information","Cost Allocation\nNTP Dosing - Methadone Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Dosing - Buprenorphine Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Dosing - Disulfiram Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Dosing - Naloxone Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Individual Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Group Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Dosing - Methadone Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Dosing - Buprenorphine Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Dosing - Disulfiram Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Dosing - Naloxone Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Individual Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Group Perinatal","SUDCRS\nFiscal Detail"]
[]
["Non DMC Total Costs",{"$f":"'(26) NTP Cost Allocation'!$E$79","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$84","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$89","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$94","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$100","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$106","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$111","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$116","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$121","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$126","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$132","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$138","v":0}]
["Non DMC Individuals",{"$f":"'(26) NTP Cost Allocation'!$E$76","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$81","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$86","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$91","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$96","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$102","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$108","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$113","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$118","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$123","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$128","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$134","v":0}]
[]
[]
["Waiver Non DMC Funding Information",null,null,null,null,null,null,null,null,null,"Waiver Non DMC Funding Information",null,null,null,null,null,null,null,null,"Waiver Non DMC Funding Information",null,null,null,null,null,null,null,null,"Waiver Non DMC Funding Information"]
[]
["Non DMC Program Codes"]
[]
["Type of Information","Cost Allocation\nNTP Case Management Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Physician Consultation Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Recovery Services - Individual Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Recovery Services - Group Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Recovery Services - Case Management Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Case Management Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Physician Consultation Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Recovery Services - Individual Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Recovery Services - Group Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Recovery Services - Case Management Perinatal","SUDCRS\nFiscal Detail"]
[]
["Non DMC Total Costs",{"$f":"'(26) NTP Cost Allocation'!$E$150","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$156","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$162","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$168","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$174","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$180","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$186","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$192","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$198","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$204","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$210","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$216","v":0}]
["Non DMC Individuals",{"$f":"'(26) NTP Cost Allocation'!$E$146","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$152","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$152","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$164","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$170","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$176","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$182","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$188","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$194","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$200","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$206","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$E$212","v":0}]
[]
[]
["USDR DMC Funding Information",null,null,null,null,null,null,null,null,null,"USDR DMC Funding Information",null,null,null,null,null,null,null,null,"USDR DMC Funding Information",null,null,null,null,null,null,null,null,"USDR DMC Funding Information"]
[]
["DMC Program Codes"]
[]
["Type of Information","Cost Allocation\nNTP Dosing - Methadone Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Dosing - Buprenorphine Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Dosing - Disulfiram Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Dosing - Naloxone Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Individual Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Group Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Dosing - Methadone Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Dosing - Buprenorphine Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Dosing - Disulfiram Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Dosing - Naloxone Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Individual Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Group Perinatal","SUDCRS\nFiscal Detail"]
[]
["DMC Total Costs",{"$f":"'(26) NTP Cost Allocation'!$D$79","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$84","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$89","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$94","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$100","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$106","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$111","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$116","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$121","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$126","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$132","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$138","v":0}]
["DMC Per Person (Individuals)",{"$f":"'(26) NTP Cost Allocation'!$D$76","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$81","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$86","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$91","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$96","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$102","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$108","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$113","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$118","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$123","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$128","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$134","v":0}]
[]
[]
["Waiver DMC Funding Information",null,null,null,null,null,null,null,null,null,"Waiver DMC Funding Information",null,null,null,null,null,null,null,null,"Waiver DMC Funding Information",null,null,null,null,null,null,null,null,"Waiver DMC Funding Information"]
[]
["DMC Program Codes"]
[]
["Type of Information","Cost Allocation\nNTP Case Management Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Physician Consultation Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Recovery Services - Individual Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Recovery Services - Group Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Recovery Services - Case Management Non Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Case Management Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Physician Consultation Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Recovery Services - Individual Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Recovery Services - Group Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Recovery Services - Recovery Monitoring / Substance Abuse Assistance Perinatal","SUDCRS\nFiscal Detail",null,"Cost Allocation\nNTP Recovery Services - Case Management Perinatal","SUDCRS\nFiscal Detail"]
[]
["DMC Total Costs",{"$f":"'(26) NTP Cost Allocation'!$D$150","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$156","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$162","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$168","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$174","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$180","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$186","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$192","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$198","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$204","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$210","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$216","v":0}]
["DMC Per Person (Individuals)",{"$f":"'(26) NTP Cost Allocation'!$D$146","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$152","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$152","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$164","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$170","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$176","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$182","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$188","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$194","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$200","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$206","v":0},null,null,{"$f":"'(26) NTP Cost Allocation'!$D$212","v":0}]