{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["Register","Register_Template","Register_Import","Edit","Edit_Template","EditTest","Staff","Transfers","Transfers_Template","Actuals","Plan","Forecast","DataSheet_Template","UniFi","Report","Templates","Analysis","AnalysisTemplate","AnalysisList","ChartofAccounts","Tables","Phasing","Mapping","Journal","Settings","Audit","Conversion","PreExport","ExportList","ExportJnl","ReleaseNotes"],"not_rendered":{"charts":0,"images":7,"macros":1,"external_links":0,"defined_names":134,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Register","index":0,"n_rows":8,"n_cols":41,"rows_kept":8,"cut":false,"hidden":false,"merged":[[1,28,1,32],[2,28,2,32]]}
[{"$f":"Workbook_Unit","v":"Unit Name"}]
["CHARTSTRING REGISTER",null,null,null,null,null,null,null,null,null,null,null,null,"Display",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Years"]
["L1 Chartstring","Generic String Description","Download","User Status","Date Added","User Index","Check Status","Action",null,"OU","OU Description","Site","Site Description","Fund","Fund Description","Budget Sub Group"," Budget Group","Function","Function Description","Project Indicator","Project Code","Project Type","RM Numbers","Start Date","End Date","Effective Status","Status Desc","Project Budget Holder","Equity","Revenue","Expenditure","Result","Balance",null,"Destination Chart String","Description","Forecast Action","Actuals Action",null,"User Reference","User Comments"]
[]
[null,null,null,null,null,null,null,{"$f":"IF($G6<>$D6,\"?\",IF(AND($G6=$D6,$G6=\"X\"),\"X\",\"√\"))","v":"√"},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUMIFS(Actuals!$AC:$AC,Actuals!$A:$A,$A6,Actuals!$D:$D,AC$4),2)","v":0},{"$f":"ROUND(IF($AC$2=\"UniFi\",SUMIFS(UniFi!$X:$X,UniFi!$A:$A,$A6,UniFi!$D:$D,AD$4)+IF($AC$3=\"All Years\",(SUMIFS(UniFi!$AM:$AM,UniFi!$A:$A,$A6,UniFi!$D:$D,AD$4)+SUMIFS(UniFi!$AO:$AO,UniFi!$A:$A,$A6,UniFi!$D:$D,AD$4)+SUMIFS(UniFi!$AQ:$AQ,UniFi!$A:$A,$A6,UniFi!$D:$D,AD$4)+SUMIFS(UniFi!$AS:$AS,UniFi!$A:$A,$A6,UniFi!$D:$D,AD$4)),0),SUMIFS(Forecast!$AA:$AA,Forecast!$A:$A,$A6,Forecast!$D:$D,AD$4)+IF($AC$3=\"All Years\",(SUMIFS(Forecast!$AO:$AO,Forecast!$A:$A,$A6,Forecast!$D:$D,AD$4)+SUMIFS(Forecast!$AQ:$AQ,Forecast!$A:$A,$A6,Forecast!$D:$D,AD$4)+SUMIFS(Forecast!$AS:$AS,Forecast!$A:$A,$A6,Forecast!$D:$D,AD$4)+SUMIFS(Forecast!$AU:$AU,Forecast!$A:$A,$A6,Forecast!$D:$D,AD$4)),0)),2)","v":0},{"$f":"ROUND(IF($AC$2=\"UniFi\",SUMIFS(UniFi!$X:$X,UniFi!$A:$A,$A6,UniFi!$D:$D,AE$4)+IF($AC$3=\"All Years\",(SUMIFS(UniFi!$AM:$AM,UniFi!$A:$A,$A6,UniFi!$D:$D,AE$4)+SUMIFS(UniFi!$AO:$AO,UniFi!$A:$A,$A6,UniFi!$D:$D,AE$4)+SUMIFS(UniFi!$AQ:$AQ,UniFi!$A:$A,$A6,UniFi!$D:$D,AE$4)+SUMIFS(UniFi!$AS:$AS,UniFi!$A:$A,$A6,UniFi!$D:$D,AE$4)),0),SUMIFS(Forecast!$AA:$AA,Forecast!$A:$A,$A6,Forecast!$D:$D,AE$4)+IF($AC$3=\"All Years\",(SUMIFS(Forecast!$AO:$AO,Forecast!$A:$A,$A6,Forecast!$D:$D,AE$4)+SUMIFS(Forecast!$AQ:$AQ,Forecast!$A:$A,$A6,Forecast!$D:$D,AE$4)+SUMIFS(Forecast!$AS:$AS,Forecast!$A:$A,$A6,Forecast!$D:$D,AE$4)+SUMIFS(Forecast!$AU:$AU,Forecast!$A:$A,$A6,Forecast!$D:$D,AE$4)),0)),2)","v":0},{"$f":"AD6+AE6","v":0},{"$f":"AF6+AC6","v":0},null,"","","No","No"]
[]
["EOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUBTOTAL(9,AC$5:AC7),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AD$5:AD7),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AE$5:AE7),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AF$5:AF7),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AG$5:AG7),2)","v":0}]

{"sheet":"Register_Template","index":1,"n_rows":6,"n_cols":41,"rows_kept":6,"cut":false,"hidden":true,"merged":[[1,9,1,20],[1,3,3,3],[1,4,3,4],[1,5,3,5],[1,6,3,6],[1,7,3,7],[2,9,2,10],[2,11,3,11],[2,13,2,16],[2,17,3,17],[2,19,2,20],[2,28,2,32],[1,28,1,32],[1,39,3,39],[1,40,3,40],[2,21,3,21],[2,22,3,22],[2,23,3,23],[2,24,3,24],[2,25,3,25],[2,26,3,26],[2,27,3,27],[1,21,1,27]]}
[{"$f":"Workbook_Unit","v":"Unit Name"}]
[null,null,null,"User Status","Date            Added","User Index","Check Status","Check Action",null,"Dissected Chart String",null,null,null,null,null,null,null,null,null,null,null,"Project Information",null,null,null,null,null,null,"UniFi",null,null,null,null,null,null,null,"Action","Action",null,"User Reference","User Comments"]
[null,null,null,null,null,null,null,null,null,"OU",null,"Site",null,"Fund",null,null,null,"Fnctn",null,"Project",null,"Type","RM Numbers","Start Date","End Date","Effective Status","Status Desc","Project Budget Holder","Current Year",null,null,null,null,null,"Destination Chart String","Description","Forecast","Actuals"]
["Index CS L1 (Forecast)","Generic String Description",null,null,null,null,null,null,null,"Code","Description",null,null,"L3",null,"L2","L1",null,null,"Indicator","Code",null,null,null,null,null,null,null,"Equity","Revenue","Expenditure","Result","Balance",null,null,null,"Merge","Merge"]
[]
[null,null,null,"A",{"$f":"TODAY()","v":"2024-03-28"},null,{"$f":"IF((COUNTIFS(UniFi!$A:$A,$A6,UniFi!$X:$X,\"<>0\",UniFi!$X:$X,\"<>\")+COUNTIFS(UniFi!$A:$A,$A6,UniFi!$AM:$AM,\"<>0\",UniFi!$AM:$AM,\"<>\")+COUNTIFS(UniFi!$A:$A,$A6,UniFi!$AO:$AO,\"<>0\",UniFi!$AO:$AO,\"<>\")+COUNTIFS(UniFi!$A:$A,$A6,UniFi!$AQ:$AQ,\"<>0\",UniFi!$AQ:$AQ,\"<>\")+COUNTIFS(UniFi!$A:$A,$A6,UniFi!$AS:$AS,\"<>0\",UniFi!$AS:$AS,\"<>\")+COUNTIFS(Forecast!$A:$A,$A6,Forecast!$AA:$AA,\"<>0\",Forecast!$AA:$AA,\"<>\")+COUNTIFS(Forecast!$A:$A,$A6,Forecast!$AO:$AO,\"<>0\",Forecast!$AO:$AO,\"<>\")+COUNTIFS(Forecast!$A:$A,$A6,Forecast!$AQ:$AQ,\"<>0\",Forecast!$AQ:$AQ,\"<>\")+COUNTIFS(Forecast!$A:$A,$A6,Forecast!$AS:$AS,\"<>0\",Forecast!$AS:$AS,\"<>\")+COUNTIFS(Forecast!$A:$A,$A6,Forecast!$AU:$AU,\"<>0\",Forecast!$AU:$AU,\"<>\")+COUNTIFS(Actuals!$A:$A,$A6,Actuals!$AC:$AC,\"<>0\",Actuals!$AC:$AC,\"<>\")\n+COUNTIFS(Plan!$A:$A,$A6,Plan!$I:$I,\"<>0\",Plan!$I:$I,\"<>\")+COUNTIFS(Plan!$A:$A,$A6,Plan!$J:$J,\"<>0\",Plan!$J:$J,\"<>\")+COUNTIFS(Plan!$A:$A,$A6,Plan!$K:$K,\"<>0\",Plan!$K:$K,\"<>\")+COUNTIFS(Plan!$A:$A,$A6,Plan!$L:$L,\"<>0\",Plan!$L:$L,\"<>\")+COUNTIFS(Plan!$A:$A,$A6,Plan!$M:$M,\"<>0\",Plan!$M:$M,\"<>\")+COUNTIFS(Plan!$A:$A,$A6,Plan!$N:$N,\"<>0\",Plan!$N:$N,\"<>\")+COUNTIFS(Plan!$A:$A,$A6,Plan!$O:$O,\"<>0\",Plan!$O:$O,\"<>\")+COUNTIFS(Plan!$A:$A,$A6,Plan!$P:$P,\"<>0\",Plan!$P:$P,\"<>\")\n)>0,\"A\",\"X\")","v":"X"},{"$f":"IF($G6<>$D6,\"?\",IF(AND($G6=$D6,$G6=\"X\"),\"X\",\"√\"))","v":"?"},null,{"$f":"LEFT($A6,7)","v":""},{"$f":"VLOOKUP($J6,Unit_Table,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"MID($A6,9,2)","v":""},{"$f":"VLOOKUP($L6,Site_Table,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"MID($A6,12,3)","v":""},{"$f":"VLOOKUP($N6,Fund_Table,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(Fund_Set=\"α\",VLOOKUP($N6,Fund_Table,5,FALSE),VLOOKUP($N6,Fund_Table,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(Fund_Set=\"α\",VLOOKUP($N6,Fund_Table,7,FALSE),VLOOKUP($N6,Fund_Table,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"MID($A6,16,2)","v":""},{"$f":"VLOOKUP($R6,Function_Table,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(RIGHT($A6,6)=\"000000\",\"Non-project\",\"Project\")","v":"Project"},{"$f":"IF(RIGHT($A6,6)=\"000000\",\"\",RIGHT($A6,6))","v":""},{"$f":"IFERROR(IF(OR(VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(V6),FALSE)=0,VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(V6),FALSE)=\"\"),\"\",VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(V6),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(OR(VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(W6),FALSE)=0,VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(W6),FALSE)=\"\"),\"\",VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(W6),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(OR(VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(X6),FALSE)=0,VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(X6),FALSE)=\"\"),\"\",VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(X6),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(OR(VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(Y6),FALSE)=0,VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(Y6),FALSE)=\"\"),\"\",VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(Y6),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(OR(VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(Z6),FALSE)=0,VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(Z6),FALSE)=\"\"),\"\",VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(Z6),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(OR(VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(AA6),FALSE)=0,VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(AA6),FALSE)=\"\"),\"\",VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(AA6),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(OR(VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(AB6),FALSE)=0,VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(AB6),FALSE)=\"\"),\"\",VLOOKUP($A6,Register_Import!$A:$AB,COLUMN(AB6),FALSE)),\"\")","v":""},{"$f":"ROUND(SUMIFS(Actuals!$AC:$AC,Actuals!$A:$A,$A6,Actuals!$D:$D,AC$4),2)","v":0},{"$f":"ROUND(IF($AC$2=\"UniFi\",SUMIFS(UniFi!$X:$X,UniFi!$A:$A,$A6,UniFi!$D:$D,AD$4)+IF($AC$3=\"All Years\",(SUMIFS(UniFi!$AM:$AM,UniFi!$A:$A,$A6,UniFi!$D:$D,AD$4)+SUMIFS(UniFi!$AO:$AO,UniFi!$A:$A,$A6,UniFi!$D:$D,AD$4)+SUMIFS(UniFi!$AQ:$AQ,UniFi!$A:$A,$A6,UniFi!$D:$D,AD$4)+SUMIFS(UniFi!$AS:$AS,UniFi!$A:$A,$A6,UniFi!$D:$D,AD$4)),0),SUMIFS(Forecast!$AA:$AA,Forecast!$A:$A,$A6,Forecast!$D:$D,AD$4)+IF($AC$3=\"All Years\",(SUMIFS(Forecast!$AO:$AO,Forecast!$A:$A,$A6,Forecast!$D:$D,AD$4)+SUMIFS(Forecast!$AQ:$AQ,Forecast!$A:$A,$A6,Forecast!$D:$D,AD$4)+SUMIFS(Forecast!$AS:$AS,Forecast!$A:$A,$A6,Forecast!$D:$D,AD$4)+SUMIFS(Forecast!$AU:$AU,Forecast!$A:$A,$A6,Forecast!$D:$D,AD$4)),0)),2)","v":0},{"$f":"ROUND(IF($AC$2=\"UniFi\",SUMIFS(UniFi!$X:$X,UniFi!$A:$A,$A6,UniFi!$D:$D,AE$4)+IF($AC$3=\"All Years\",(SUMIFS(UniFi!$AM:$AM,UniFi!$A:$A,$A6,UniFi!$D:$D,AE$4)+SUMIFS(UniFi!$AO:$AO,UniFi!$A:$A,$A6,UniFi!$D:$D,AE$4)+SUMIFS(UniFi!$AQ:$AQ,UniFi!$A:$A,$A6,UniFi!$D:$D,AE$4)+SUMIFS(UniFi!$AS:$AS,UniFi!$A:$A,$A6,UniFi!$D:$D,AE$4)),0),SUMIFS(Forecast!$AA:$AA,Forecast!$A:$A,$A6,Forecast!$D:$D,AE$4)+IF($AC$3=\"All Years\",(SUMIFS(Forecast!$AO:$AO,Forecast!$A:$A,$A6,Forecast!$D:$D,AE$4)+SUMIFS(Forecast!$AQ:$AQ,Forecast!$A:$A,$A6,Forecast!$D:$D,AE$4)+SUMIFS(Forecast!$AS:$AS,Forecast!$A:$A,$A6,Forecast!$D:$D,AE$4)+SUMIFS(Forecast!$AU:$AU,Forecast!$A:$A,$A6,Forecast!$D:$D,AE$4)),0)),2)","v":0},{"$f":"AD6+AE6","v":0},{"$f":"AF6+AC6","v":0},null,null,{"$f":"IFERROR(VLOOKUP($AI6,CS_Table,2,FALSE),\"\")","v":""},{"$f":"IFERROR(IF(AND($D6=\"X\",OR(AND(ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$A:$A,$A6,Forecast!$D:$D,\"Revenue\"),2)<>0,ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$A:$A,$A6,Forecast!$D:$D,\"Revenue\")-SUMIFS(Actuals!$AP:$AP,Actuals!$A:$A,$A6,Actuals!$D:$D,\"Revenue\"),2)<>0),AND(ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$A:$A,$A6,Forecast!$D:$D,\"Expenditure\"),2)<>0,ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$A:$A,$A6,Forecast!$D:$D,\"Expenditure\")-SUMIFS(Actuals!$AP:$AP,Actuals!$A:$A,$A6,Actuals!$D:$D,\"Expenditure\"),2)<>0),COUNTIFS(Forecast!$A:$A,$A6,Forecast!$AO:$AO,\"<>0\",Forecast!$AO:$AO,\"<>\")<>0,COUNTIFS(Forecast!$A:$A,$A6,Forecast!$AQ:$AQ,\"<>0\",Forecast!$AQ:$AQ,\"<>\")<>0,COUNTIFS(Forecast!$A:$A,$A6,Forecast!$AS:$AS,\"<>0\",Forecast!$AS:$AS,\"<>\")<>0,COUNTIFS(Forecast!$A:$A,$A6,Forecast!$AU:$AU,\"<>0\",Forecast!$AU:$AU,\"<>\")<>0)),\"Yes\",\"No\"),\"?\")","v":"No"},{"$f":"IFERROR(IF(AND($D6=\"X\",OR(AND(ROUND(SUMIFS(Actuals!$AP:$AP,Actuals!$A:$A,$A6,Actuals!$D:$D,\"Revenue\"),2)<>0,ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$A:$A,$A6,Forecast!$D:$D,\"Revenue\"),2)<>0),AND(ROUND(SUMIFS(Actuals!$AP:$AP,Actuals!$A:$A,$A6,Actuals!$D:$D,\"Expenditure\"),2)<>0,ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$A:$A,$A6,Forecast!$D:$D,\"Expenditure\"),2)<>0))),\"Yes\",\"No\"),\"?\")","v":"No"}]

{"sheet":"Register_Import","index":2,"n_rows":1,"n_cols":29,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Index CS L1 (Forecast)","Report Generic CS Description","Download","User Status","Date Added","User Index","Check Status","Check Action",null,"OU","Operational Unit","Site","Site Description","Fund L3","Fund Description","Fund L2","Fund L1","Fnctn","Function Description","Project Indicator","Project Code","Project Type Code","Research Master Numbers","Start Date","End Date","Effective Status","Status Description","Project Budget Holder",{"$f":"IF(AND(ISNA(MATCH($A1,Register!$A:$A,0)),LEN($A1)=24),\"New\",\"Existing\")","v":"Existing"}]

{"sheet":"Edit","index":3,"n_rows":233,"n_cols":87,"rows_kept":233,"cut":false,"hidden":false,"merged":[[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,50,6,54],[6,56,6,60],[6,62,6,66],[6,8,7,8],[6,5,7,5]]}
[null,null,null,null,null,null,{"$f":"Workbook_Unit","v":"Unit Name"}]
[]
[null,null,null,null,null,{"$f":"IFERROR(IF(Unsaved_Changes<>0,0,1),-1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comparison",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(UnsavedPlan_Changes<>0,0,1),-1)","v":1}]
[null,null,null,null,null,null,{"$f":"IF(AND(RIGHT(Edit_CS_L1,6)<>\"000000\",Edit_CS_L1<>\"\"),IFERROR(VLOOKUP(Edit_CS_L1,CS_Table,27,FALSE),\"\"),\"Non-project\")&\": \" &IFERROR(IF(VLOOKUP(Edit_CS_L1,CS_Table,25,FALSE)=\"\",\"No End Date\",\"Ends \"&TEXT(VLOOKUP(Edit_CS_L1,CS_Table,25,FALSE),\"dd/mm/yyyy\")),\"No End Date\")","v":"Non-project: No End Date"}]
[null,null,null,null,null,null,{"$f":"VLOOKUP(Edit_CS_L1,CS_Table,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"By Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months %:",{"$f":"IF(Last_Actuals_Period<>0,TEXT(Last_Actuals_Period/12,\"0% \"),\"< > % \")","v":"< > % "}]
[]
["Index CS Level 1","Index CS Level 6","Reporting Index","Account - Level 3","Level","Account Code","LATEST FORECAST & BUDGET",null,"Link",null,"Actuals",null,"Actuals",null,{"$f":"IF(AND(VALUE(RIGHT(O8,2))<=Last_Actuals_Period,Last_Actuals_Period>0),\"Actuals\",\"Forecast\")","v":"Forecast"},"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast",null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast",null,"Forecast",null,"Forecast",null,"Forecast",null,null,null,{"$f":"IF(Analysis_Mode=\"Year On Year\",\"Forecast Summary\",Edit_Set)","v":"Forecast"},null,null,null,null,null,{"$f":"IF(Analysis_Mode=\"Year On Year\",\"$ Change\",\"Forecast v. \"&Edit_Set)","v":"Forecast v. Forecast"},null,null,null,null,null,{"$f":"IF(Analysis_Mode=\"Year On Year\",\"% Change\",\"Forecast v. \"&Edit_Set)","v":"Forecast v. Forecast"},null,null,null,null,null,"YTD","YTD","YTD","YTD",null,"% of EOY","% of EOY",null,"Actuals","Forecast","Forecast","Plan","Plan","Plan","Plan","Plan","Budget","Variance","Plan Notes"]
[null,null,null,null,null,null,{"$f":"\"(Actuals to Period \"&Last_Actuals_Period&\")\"","v":"(Actuals to Period 0)"},null,null,null,{"$f":"TEXT(Current_Year-2,\"0000\")","v":"2022"},null,{"$f":"TEXT(Current_Year-1,\"0000\")","v":"2023"},null,{"$f":"TEXT(Current_Year,\"0000-\")&\"01\"","v":"2024-01"},{"$f":"TEXT(Current_Year,\"0000-\")&\"02\"","v":"2024-02"},{"$f":"TEXT(Current_Year,\"0000-\")&\"03\"","v":"2024-03"},{"$f":"TEXT(Current_Year,\"0000-\")&\"04\"","v":"2024-04"},{"$f":"TEXT(Current_Year,\"0000-\")&\"05\"","v":"2024-05"},{"$f":"TEXT(Current_Year,\"0000-\")&\"06\"","v":"2024-06"},{"$f":"TEXT(Current_Year,\"0000-\")&\"07\"","v":"2024-07"},{"$f":"TEXT(Current_Year,\"0000-\")&\"08\"","v":"2024-08"},{"$f":"TEXT(Current_Year,\"0000-\")&\"09\"","v":"2024-09"},{"$f":"TEXT(Current_Year,\"0000-\")&\"10\"","v":"2024-10"},{"$f":"TEXT(Current_Year,\"0000-\")&\"11\"","v":"2024-11"},{"$f":"TEXT(Current_Year,\"0000-\")&\"12\"","v":"2024-12"},{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},null,{"$f":"TEXT(Current_Year+1,\"0000-\")&\"01\"","v":"2025-01"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"02\"","v":"2025-02"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"03\"","v":"2025-03"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"04\"","v":"2025-04"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"05\"","v":"2025-05"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"06\"","v":"2025-06"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"07\"","v":"2025-07"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"08\"","v":"2025-08"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"09\"","v":"2025-09"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"10\"","v":"2025-10"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"11\"","v":"2025-11"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"12\"","v":"2025-12"},{"$f":"TEXT(Current_Year+1,\"0000\")","v":"2025"},null,{"$f":"TEXT(Current_Year+2,\"0000\")","v":"2026"},null,{"$f":"TEXT(Current_Year+3,\"0000\")","v":"2027"},null,{"$f":"TEXT(Current_Year+4,\"0000\")","v":"2028"},null,"Notes",null,{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},{"$f":"TEXT(Current_Year+1,\"0000\")","v":"2025"},{"$f":"TEXT(Current_Year+2,\"0000\")","v":"2026"},{"$f":"TEXT(Current_Year+3,\"0000\")","v":"2027"},{"$f":"TEXT(Current_Year+4,\"0000\")","v":"2028"},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",Current_Year-2&\" : \"&Current_Year-1,\"$ in \"&Current_Year)","v":"$ in 2024"},{"$f":"IF(Analysis_Mode=\"Year On Year\",Current_Year-1&\" : \"&Current_Year,\"$ in \"&Current_Year+1)","v":"$ in 2025"},{"$f":"IF(Analysis_Mode=\"Year On Year\",Current_Year&\" : \"&Current_Year+1,\"$ in \"&Current_Year+2)","v":"$ in 2026"},{"$f":"IF(Analysis_Mode=\"Year On Year\",Current_Year+1&\" : \"&Current_Year+2,\"$ in \"&Current_Year+3)","v":"$ in 2027"},{"$f":"IF(Analysis_Mode=\"Year On Year\",Current_Year+2&\" : \"&Current_Year+3,\"$ in \"&Current_Year+4)","v":"$ in 2028"},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",Current_Year-2&\" : \"&Current_Year-1,\"% in \"&Current_Year)","v":"% in 2024"},{"$f":"IF(Analysis_Mode=\"Year On Year\",Current_Year-1&\" : \"&Current_Year,\"% in \"&Current_Year+1)","v":"% in 2025"},{"$f":"IF(Analysis_Mode=\"Year On Year\",Current_Year&\" : \"&Current_Year+1,\"% in \"&Current_Year+2)","v":"% in 2026"},{"$f":"IF(Analysis_Mode=\"Year On Year\",Current_Year+1&\" : \"&Current_Year+2,\"% in \"&Current_Year+3)","v":"% in 2027"},{"$f":"IF(Analysis_Mode=\"Year On Year\",Current_Year+2&\" : \"&Current_Year+3,\"% in \"&Current_Year+4)","v":"% in 2028"},null,{"$f":"TEXT(Current_Year-1,\"0000\")","v":"2023"},{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},"Variance $","Variance %",null,{"$f":"TEXT(Current_Year-1,\"0000\")","v":"2023"},{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},null,"Prior_Years\n = (1)","Current Year To \nEnd of Project= (2)","Whole of Project \nLife [(1)+(2)]",{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},{"$f":"TEXT(Current_Year+1,\"0000\")","v":"2025"},{"$f":"TEXT(Current_Year+2,\"0000\")","v":"2026"},{"$f":"TEXT(Current_Year+3,\"0000\")","v":"2027"},{"$f":"TEXT(Current_Year+4,\"0000\")","v":"2028"},"Original","Plan v Forecast (Project Life)",""]
[]
[]
[null,null,null,null,"L5","400000","GOV'T OPERATING GRANTS",null,null,null,{"$f":"SUM(K12:K18)","v":0},null,{"$f":"SUM(M12:M18)","v":0},null,{"$f":"SUM(O12:O18)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(X12:X18)","v":0},0,0,{"$f":"ROUND(SUM(O11:Z11),2)","v":0},null,{"$f":"SUM(AC12:AC18)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC11:AN11),2)","v":0},null,{"$f":"SUM(AQ12:AQ18)","v":0},null,{"$f":"SUM(AS12:AS18)","v":0},null,{"$f":"SUM(AU12:AU18)","v":0},null,null,null,{"$f":"SUM(AY12:AY18)","v":0},{"$f":"SUM(AZ12:AZ18)","v":0},{"$f":"SUM(BA12:BA18)","v":0},{"$f":"SUM(BB12:BB18)","v":0},{"$f":"SUM(BC12:BC18)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K11-$M11,AY11-AA11),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M11-$AA11,AZ11-AO11),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA11-$AO11,BA11-AQ11),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO11-$AQ11,BB11-AS11),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ11-$AS11,BC11-AU11),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE11=0,$K11=0),0,IF(OR(BE11/ABS($K11)>9.99,BE11/ABS($K11)<-9.99),\"< > % \",BE11/ABS($K11))),\"? % \"),IFERROR(IF(AND(BE11=0,AY11=0),0,IF(OR(BE11/ABS(AY11)>9.99,BE11/ABS(AY11)<-9.99),\"< > % \",BE11/ABS(AY11))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF11=0,$M11=0),0,IF(OR(BF11/ABS($M11)>9.99,BF11/ABS($M11)<-9.99),\"< > % \",BF11/ABS($M11))),\"? % \"),IFERROR(IF(AND(BF11=0,AZ11=0),0,IF(OR(BF11/ABS(AZ11)>9.99,BF11/ABS(AZ11)<-9.99),\"< > % \",BF11/ABS(AZ11))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG11=0,$AA11=0),0,IF(OR(BG11/ABS($AA11)>9.99,BG11/ABS($AA11)<-9.99),\"< > % \",BG11/ABS($AA11))),\"? % \"),IFERROR(IF(AND(BG11=0,BA11=0),0,IF(OR(BG11/ABS(BA11)>9.99,BG11/ABS(BA11)<-9.99),\"< > % \",BG11/ABS(BA11))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH11=0,$AO11=0),0,IF(OR(BH11/ABS($AO11)>9.99,BH11/ABS($AO11)<-9.99),\"< > % \",BH11/ABS($AO11))),\"? % \"),IFERROR(IF(AND(BH11=0,BB11=0),0,IF(OR(BH11/ABS(BB11)>9.99,BH11/ABS(BB11)<-9.99),\"< > % \",BH11/ABS(BB11))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI11=0,$AQ11=0),0,IF(OR(BI11/ABS($AQ11)>9.99,BI11/ABS($AQ11)<-9.99),\"< > % \",BI11/ABS($AQ11))),\"? % \"),IFERROR(IF(AND(BI11=0,BC11=0),0,IF(OR(BI11/ABS(BC11)>9.99,BI11/ABS(BC11)<-9.99),\"< > % \",BI11/ABS(BC11))),\"? % \"))","v":0},null,{"$f":"SUM(BQ12:BQ18)","v":0},{"$f":"SUM(BR12:BR18)","v":0},{"$f":"ROUND(BQ11-BR11,0)","v":0},{"$f":"IFERROR(IF(AND(BQ11=0,BR11=0),0,IF(OR(BS11/ABS(BQ11)>9.99,BS11/ABS(BQ11)<-9.99),\"< > % \",BS11/ABS(BQ11))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M11<>0,$BQ11/$M11,\"\"),\"0% \")&IF(IF($M11<>0,$BQ11/$M11,\"\")<>\"\",IF(IF($M11<>0,$BQ11/$M11,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M11<>0,$BQ11/$M11,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA11<>0,$BR11/$AA11,\"\"),\"0% \")&IF(IF($AA11<>0,$BR11/$AA11,\"\")<>\"\",IF(IF($AA11<>0,$BR11/$AA11,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA11<>0,$BR11/$AA11,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY12:BY18)","v":0},{"$f":"SUM(BZ12:BZ18)","v":0},{"$f":"SUM(CA12:CA18)","v":0},{"$f":"SUM(CB12:CB18)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB11:$CF11)-BZ11,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F13","v":"-400000"},null,{"$f":"VLOOKUP($F13,Account_Table,5,FALSE)","v":"Revenue"},"L6","400000","Gov't Operating Grants (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O13:Z13),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC13:AN13),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B13),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B13),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B13),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B13),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B13),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K13-$M13,AY13-AA13),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M13-$AA13,AZ13-AO13),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA13-$AO13,BA13-AQ13),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO13-$AQ13,BB13-AS13),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ13-$AS13,BC13-AU13),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE13=0,$K13=0),0,IF(OR(BE13/ABS($K13)>9.99,BE13/ABS($K13)<-9.99),\"< > % \",BE13/ABS($K13))),\"? % \"),IFERROR(IF(AND(BE13=0,AY13=0),0,IF(OR(BE13/ABS(AY13)>9.99,BE13/ABS(AY13)<-9.99),\"< > % \",BE13/ABS(AY13))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF13=0,$M13=0),0,IF(OR(BF13/ABS($M13)>9.99,BF13/ABS($M13)<-9.99),\"< > % \",BF13/ABS($M13))),\"? % \"),IFERROR(IF(AND(BF13=0,AZ13=0),0,IF(OR(BF13/ABS(AZ13)>9.99,BF13/ABS(AZ13)<-9.99),\"< > % \",BF13/ABS(AZ13))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG13=0,$AA13=0),0,IF(OR(BG13/ABS($AA13)>9.99,BG13/ABS($AA13)<-9.99),\"< > % \",BG13/ABS($AA13))),\"? % \"),IFERROR(IF(AND(BG13=0,BA13=0),0,IF(OR(BG13/ABS(BA13)>9.99,BG13/ABS(BA13)<-9.99),\"< > % \",BG13/ABS(BA13))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH13=0,$AO13=0),0,IF(OR(BH13/ABS($AO13)>9.99,BH13/ABS($AO13)<-9.99),\"< > % \",BH13/ABS($AO13))),\"? % \"),IFERROR(IF(AND(BH13=0,BB13=0),0,IF(OR(BH13/ABS(BB13)>9.99,BH13/ABS(BB13)<-9.99),\"< > % \",BH13/ABS(BB13))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI13=0,$AQ13=0),0,IF(OR(BI13/ABS($AQ13)>9.99,BI13/ABS($AQ13)<-9.99),\"< > % \",BI13/ABS($AQ13))),\"? % \"),IFERROR(IF(AND(BI13=0,BC13=0),0,IF(OR(BI13/ABS(BC13)>9.99,BI13/ABS(BC13)<-9.99),\"< > % \",BI13/ABS(BC13))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B13)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B13)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B13)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B13)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B13)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B13)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B13)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B13)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B13)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B13)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B13)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B13)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B13)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ13-BR13,0)","v":0},{"$f":"IFERROR(IF(AND(BQ13=0,BR13=0),0,IF(OR(BS13/ABS(BQ13)>9.99,BS13/ABS(BQ13)<-9.99),\"< > % \",BS13/ABS(BQ13))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M13<>0,$BQ13/$M13,\"\"),\"0% \")&IF(IF($M13<>0,$BQ13/$M13,\"\")<>\"\",IF(IF($M13<>0,$BQ13/$M13,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M13<>0,$BQ13/$M13,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA13<>0,$BR13/$AA13,\"\"),\"0% \")&IF(IF($AA13<>0,$BR13/$AA13,\"\")<>\"\",IF(IF($AA13<>0,$BR13/$AA13,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA13<>0,$BR13/$AA13,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B13),2)+$M13+$K13","v":0},{"$f":"+$AA13+$AO13+$AQ13+$AS13+$AU13","v":0},{"$f":"+BZ13+BY13","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB13:$CF13)-$BZ13,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F14","v":"-400100"},null,{"$f":"VLOOKUP($F14,Account_Table,5,FALSE)","v":"Revenue"},"L6","400100","Commonwealth Gov't Subsidy",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O14:Z14),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC14:AN14),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B14),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B14),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B14),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B14),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B14),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K14-$M14,AY14-AA14),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M14-$AA14,AZ14-AO14),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA14-$AO14,BA14-AQ14),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO14-$AQ14,BB14-AS14),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ14-$AS14,BC14-AU14),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE14=0,$K14=0),0,IF(OR(BE14/ABS($K14)>9.99,BE14/ABS($K14)<-9.99),\"< > % \",BE14/ABS($K14))),\"? % \"),IFERROR(IF(AND(BE14=0,AY14=0),0,IF(OR(BE14/ABS(AY14)>9.99,BE14/ABS(AY14)<-9.99),\"< > % \",BE14/ABS(AY14))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF14=0,$M14=0),0,IF(OR(BF14/ABS($M14)>9.99,BF14/ABS($M14)<-9.99),\"< > % \",BF14/ABS($M14))),\"? % \"),IFERROR(IF(AND(BF14=0,AZ14=0),0,IF(OR(BF14/ABS(AZ14)>9.99,BF14/ABS(AZ14)<-9.99),\"< > % \",BF14/ABS(AZ14))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG14=0,$AA14=0),0,IF(OR(BG14/ABS($AA14)>9.99,BG14/ABS($AA14)<-9.99),\"< > % \",BG14/ABS($AA14))),\"? % \"),IFERROR(IF(AND(BG14=0,BA14=0),0,IF(OR(BG14/ABS(BA14)>9.99,BG14/ABS(BA14)<-9.99),\"< > % \",BG14/ABS(BA14))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH14=0,$AO14=0),0,IF(OR(BH14/ABS($AO14)>9.99,BH14/ABS($AO14)<-9.99),\"< > % \",BH14/ABS($AO14))),\"? % \"),IFERROR(IF(AND(BH14=0,BB14=0),0,IF(OR(BH14/ABS(BB14)>9.99,BH14/ABS(BB14)<-9.99),\"< > % \",BH14/ABS(BB14))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI14=0,$AQ14=0),0,IF(OR(BI14/ABS($AQ14)>9.99,BI14/ABS($AQ14)<-9.99),\"< > % \",BI14/ABS($AQ14))),\"? % \"),IFERROR(IF(AND(BI14=0,BC14=0),0,IF(OR(BI14/ABS(BC14)>9.99,BI14/ABS(BC14)<-9.99),\"< > % \",BI14/ABS(BC14))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B14)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B14)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B14)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B14)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B14)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B14)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B14)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B14)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B14)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B14)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B14)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B14)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B14)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ14-BR14,0)","v":0},{"$f":"IFERROR(IF(AND(BQ14=0,BR14=0),0,IF(OR(BS14/ABS(BQ14)>9.99,BS14/ABS(BQ14)<-9.99),\"< > % \",BS14/ABS(BQ14))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M14<>0,$BQ14/$M14,\"\"),\"0% \")&IF(IF($M14<>0,$BQ14/$M14,\"\")<>\"\",IF(IF($M14<>0,$BQ14/$M14,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M14<>0,$BQ14/$M14,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA14<>0,$BR14/$AA14,\"\"),\"0% \")&IF(IF($AA14<>0,$BR14/$AA14,\"\")<>\"\",IF(IF($AA14<>0,$BR14/$AA14,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA14<>0,$BR14/$AA14,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B14),2)+$M14+$K14","v":0},0,{"$f":"+BZ14+BY14","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB14:$CF14)-$BZ14,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F15","v":"-400200"},null,{"$f":"VLOOKUP($F15,Account_Table,5,FALSE)","v":"Revenue"},"L6","400200","Student Contribution Charge",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O15:Z15),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC15:AN15),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B15),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K15-$M15,AY15-AA15),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M15-$AA15,AZ15-AO15),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA15-$AO15,BA15-AQ15),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO15-$AQ15,BB15-AS15),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ15-$AS15,BC15-AU15),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE15=0,$K15=0),0,IF(OR(BE15/ABS($K15)>9.99,BE15/ABS($K15)<-9.99),\"< > % \",BE15/ABS($K15))),\"? % \"),IFERROR(IF(AND(BE15=0,AY15=0),0,IF(OR(BE15/ABS(AY15)>9.99,BE15/ABS(AY15)<-9.99),\"< > % \",BE15/ABS(AY15))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF15=0,$M15=0),0,IF(OR(BF15/ABS($M15)>9.99,BF15/ABS($M15)<-9.99),\"< > % \",BF15/ABS($M15))),\"? % \"),IFERROR(IF(AND(BF15=0,AZ15=0),0,IF(OR(BF15/ABS(AZ15)>9.99,BF15/ABS(AZ15)<-9.99),\"< > % \",BF15/ABS(AZ15))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG15=0,$AA15=0),0,IF(OR(BG15/ABS($AA15)>9.99,BG15/ABS($AA15)<-9.99),\"< > % \",BG15/ABS($AA15))),\"? % \"),IFERROR(IF(AND(BG15=0,BA15=0),0,IF(OR(BG15/ABS(BA15)>9.99,BG15/ABS(BA15)<-9.99),\"< > % \",BG15/ABS(BA15))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH15=0,$AO15=0),0,IF(OR(BH15/ABS($AO15)>9.99,BH15/ABS($AO15)<-9.99),\"< > % \",BH15/ABS($AO15))),\"? % \"),IFERROR(IF(AND(BH15=0,BB15=0),0,IF(OR(BH15/ABS(BB15)>9.99,BH15/ABS(BB15)<-9.99),\"< > % \",BH15/ABS(BB15))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI15=0,$AQ15=0),0,IF(OR(BI15/ABS($AQ15)>9.99,BI15/ABS($AQ15)<-9.99),\"< > % \",BI15/ABS($AQ15))),\"? % \"),IFERROR(IF(AND(BI15=0,BC15=0),0,IF(OR(BI15/ABS(BC15)>9.99,BI15/ABS(BC15)<-9.99),\"< > % \",BI15/ABS(BC15))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B15)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B15)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B15)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B15)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B15)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B15)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B15)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B15)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B15)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B15)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B15)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B15)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B15)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ15-BR15,0)","v":0},{"$f":"IFERROR(IF(AND(BQ15=0,BR15=0),0,IF(OR(BS15/ABS(BQ15)>9.99,BS15/ABS(BQ15)<-9.99),\"< > % \",BS15/ABS(BQ15))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M15<>0,$BQ15/$M15,\"\"),\"0% \")&IF(IF($M15<>0,$BQ15/$M15,\"\")<>\"\",IF(IF($M15<>0,$BQ15/$M15,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M15<>0,$BQ15/$M15,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA15<>0,$BR15/$AA15,\"\"),\"0% \")&IF(IF($AA15<>0,$BR15/$AA15,\"\")<>\"\",IF(IF($AA15<>0,$BR15/$AA15,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA15<>0,$BR15/$AA15,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B15),2)+$M15+$K15","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB15:$CF15)-$BZ15,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F16","v":"-400300"},null,{"$f":"VLOOKUP($F16,Account_Table,5,FALSE)","v":"Revenue"},"L6","400300","Other Commonwealth",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O16:Z16),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC16:AN16),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B16),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K16-$M16,AY16-AA16),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M16-$AA16,AZ16-AO16),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA16-$AO16,BA16-AQ16),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO16-$AQ16,BB16-AS16),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ16-$AS16,BC16-AU16),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE16=0,$K16=0),0,IF(OR(BE16/ABS($K16)>9.99,BE16/ABS($K16)<-9.99),\"< > % \",BE16/ABS($K16))),\"? % \"),IFERROR(IF(AND(BE16=0,AY16=0),0,IF(OR(BE16/ABS(AY16)>9.99,BE16/ABS(AY16)<-9.99),\"< > % \",BE16/ABS(AY16))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF16=0,$M16=0),0,IF(OR(BF16/ABS($M16)>9.99,BF16/ABS($M16)<-9.99),\"< > % \",BF16/ABS($M16))),\"? % \"),IFERROR(IF(AND(BF16=0,AZ16=0),0,IF(OR(BF16/ABS(AZ16)>9.99,BF16/ABS(AZ16)<-9.99),\"< > % \",BF16/ABS(AZ16))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG16=0,$AA16=0),0,IF(OR(BG16/ABS($AA16)>9.99,BG16/ABS($AA16)<-9.99),\"< > % \",BG16/ABS($AA16))),\"? % \"),IFERROR(IF(AND(BG16=0,BA16=0),0,IF(OR(BG16/ABS(BA16)>9.99,BG16/ABS(BA16)<-9.99),\"< > % \",BG16/ABS(BA16))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH16=0,$AO16=0),0,IF(OR(BH16/ABS($AO16)>9.99,BH16/ABS($AO16)<-9.99),\"< > % \",BH16/ABS($AO16))),\"? % \"),IFERROR(IF(AND(BH16=0,BB16=0),0,IF(OR(BH16/ABS(BB16)>9.99,BH16/ABS(BB16)<-9.99),\"< > % \",BH16/ABS(BB16))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI16=0,$AQ16=0),0,IF(OR(BI16/ABS($AQ16)>9.99,BI16/ABS($AQ16)<-9.99),\"< > % \",BI16/ABS($AQ16))),\"? % \"),IFERROR(IF(AND(BI16=0,BC16=0),0,IF(OR(BI16/ABS(BC16)>9.99,BI16/ABS(BC16)<-9.99),\"< > % \",BI16/ABS(BC16))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B16)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B16)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B16)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B16)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B16)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B16)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B16)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B16)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B16)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B16)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B16)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B16)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B16)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ16-BR16,0)","v":0},{"$f":"IFERROR(IF(AND(BQ16=0,BR16=0),0,IF(OR(BS16/ABS(BQ16)>9.99,BS16/ABS(BQ16)<-9.99),\"< > % \",BS16/ABS(BQ16))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M16<>0,$BQ16/$M16,\"\"),\"0% \")&IF(IF($M16<>0,$BQ16/$M16,\"\")<>\"\",IF(IF($M16<>0,$BQ16/$M16,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M16<>0,$BQ16/$M16,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA16<>0,$BR16/$AA16,\"\"),\"0% \")&IF(IF($AA16<>0,$BR16/$AA16,\"\")<>\"\",IF(IF($AA16<>0,$BR16/$AA16,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA16<>0,$BR16/$AA16,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B16),2)+$M16+$K16","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB16:$CF16)-$BZ16,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F17","v":"-400400"},null,{"$f":"VLOOKUP($F17,Account_Table,5,FALSE)","v":"Revenue"},"L6","400400","State & Local Government",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O17:Z17),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC17:AN17),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B17),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K17-$M17,AY17-AA17),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M17-$AA17,AZ17-AO17),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA17-$AO17,BA17-AQ17),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO17-$AQ17,BB17-AS17),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ17-$AS17,BC17-AU17),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE17=0,$K17=0),0,IF(OR(BE17/ABS($K17)>9.99,BE17/ABS($K17)<-9.99),\"< > % \",BE17/ABS($K17))),\"? % \"),IFERROR(IF(AND(BE17=0,AY17=0),0,IF(OR(BE17/ABS(AY17)>9.99,BE17/ABS(AY17)<-9.99),\"< > % \",BE17/ABS(AY17))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF17=0,$M17=0),0,IF(OR(BF17/ABS($M17)>9.99,BF17/ABS($M17)<-9.99),\"< > % \",BF17/ABS($M17))),\"? % \"),IFERROR(IF(AND(BF17=0,AZ17=0),0,IF(OR(BF17/ABS(AZ17)>9.99,BF17/ABS(AZ17)<-9.99),\"< > % \",BF17/ABS(AZ17))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG17=0,$AA17=0),0,IF(OR(BG17/ABS($AA17)>9.99,BG17/ABS($AA17)<-9.99),\"< > % \",BG17/ABS($AA17))),\"? % \"),IFERROR(IF(AND(BG17=0,BA17=0),0,IF(OR(BG17/ABS(BA17)>9.99,BG17/ABS(BA17)<-9.99),\"< > % \",BG17/ABS(BA17))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH17=0,$AO17=0),0,IF(OR(BH17/ABS($AO17)>9.99,BH17/ABS($AO17)<-9.99),\"< > % \",BH17/ABS($AO17))),\"? % \"),IFERROR(IF(AND(BH17=0,BB17=0),0,IF(OR(BH17/ABS(BB17)>9.99,BH17/ABS(BB17)<-9.99),\"< > % \",BH17/ABS(BB17))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI17=0,$AQ17=0),0,IF(OR(BI17/ABS($AQ17)>9.99,BI17/ABS($AQ17)<-9.99),\"< > % \",BI17/ABS($AQ17))),\"? % \"),IFERROR(IF(AND(BI17=0,BC17=0),0,IF(OR(BI17/ABS(BC17)>9.99,BI17/ABS(BC17)<-9.99),\"< > % \",BI17/ABS(BC17))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B17)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B17)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B17)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B17)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B17)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B17)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B17)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B17)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B17)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B17)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B17)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B17)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B17)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ17-BR17,0)","v":0},{"$f":"IFERROR(IF(AND(BQ17=0,BR17=0),0,IF(OR(BS17/ABS(BQ17)>9.99,BS17/ABS(BQ17)<-9.99),\"< > % \",BS17/ABS(BQ17))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M17<>0,$BQ17/$M17,\"\"),\"0% \")&IF(IF($M17<>0,$BQ17/$M17,\"\")<>\"\",IF(IF($M17<>0,$BQ17/$M17,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M17<>0,$BQ17/$M17,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA17<>0,$BR17/$AA17,\"\"),\"0% \")&IF(IF($AA17<>0,$BR17/$AA17,\"\")<>\"\",IF(IF($AA17<>0,$BR17/$AA17,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA17<>0,$BR17/$AA17,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B17),2)+$M17+$K17","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB17:$CF17)-$BZ17,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","401000","RESEARCH BLOCK GRANTS",null,null,null,{"$f":"SUM(K20:K24)","v":0},null,{"$f":"SUM(M20:M24)","v":0},null,{"$f":"SUM(O20:O24)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O19:Z19),2)","v":0},null,{"$f":"SUM(AC20:AC24)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC19:AN19),2)","v":0},null,{"$f":"SUM(AQ20:AQ24)","v":0},null,{"$f":"SUM(AS20:AS24)","v":0},null,{"$f":"SUM(AU20:AU24)","v":0},null,null,null,{"$f":"SUM(AY20:AY24)","v":0},{"$f":"SUM(AZ20:AZ24)","v":0},{"$f":"SUM(BA20:BA24)","v":0},{"$f":"SUM(BB20:BB24)","v":0},{"$f":"SUM(BC20:BC24)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K19-$M19,AY19-AA19),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M19-$AA19,AZ19-AO19),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA19-$AO19,BA19-AQ19),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO19-$AQ19,BB19-AS19),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ19-$AS19,BC19-AU19),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE19=0,$K19=0),0,IF(OR(BE19/ABS($K19)>9.99,BE19/ABS($K19)<-9.99),\"< > % \",BE19/ABS($K19))),\"? % \"),IFERROR(IF(AND(BE19=0,AY19=0),0,IF(OR(BE19/ABS(AY19)>9.99,BE19/ABS(AY19)<-9.99),\"< > % \",BE19/ABS(AY19))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF19=0,$M19=0),0,IF(OR(BF19/ABS($M19)>9.99,BF19/ABS($M19)<-9.99),\"< > % \",BF19/ABS($M19))),\"? % \"),IFERROR(IF(AND(BF19=0,AZ19=0),0,IF(OR(BF19/ABS(AZ19)>9.99,BF19/ABS(AZ19)<-9.99),\"< > % \",BF19/ABS(AZ19))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG19=0,$AA19=0),0,IF(OR(BG19/ABS($AA19)>9.99,BG19/ABS($AA19)<-9.99),\"< > % \",BG19/ABS($AA19))),\"? % \"),IFERROR(IF(AND(BG19=0,BA19=0),0,IF(OR(BG19/ABS(BA19)>9.99,BG19/ABS(BA19)<-9.99),\"< > % \",BG19/ABS(BA19))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH19=0,$AO19=0),0,IF(OR(BH19/ABS($AO19)>9.99,BH19/ABS($AO19)<-9.99),\"< > % \",BH19/ABS($AO19))),\"? % \"),IFERROR(IF(AND(BH19=0,BB19=0),0,IF(OR(BH19/ABS(BB19)>9.99,BH19/ABS(BB19)<-9.99),\"< > % \",BH19/ABS(BB19))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI19=0,$AQ19=0),0,IF(OR(BI19/ABS($AQ19)>9.99,BI19/ABS($AQ19)<-9.99),\"< > % \",BI19/ABS($AQ19))),\"? % \"),IFERROR(IF(AND(BI19=0,BC19=0),0,IF(OR(BI19/ABS(BC19)>9.99,BI19/ABS(BC19)<-9.99),\"< > % \",BI19/ABS(BC19))),\"? % \"))","v":0},null,{"$f":"SUM(BQ20:BQ24)","v":0},{"$f":"SUM(BR20:BR24)","v":0},{"$f":"ROUND(BQ19-BR19,0)","v":0},{"$f":"IFERROR(IF(AND(BQ19=0,BR19=0),0,IF(OR(BS19/ABS(BQ19)>9.99,BS19/ABS(BQ19)<-9.99),\"< > % \",BS19/ABS(BQ19))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M19<>0,$BQ19/$M19,\"\"),\"0% \")&IF(IF($M19<>0,$BQ19/$M19,\"\")<>\"\",IF(IF($M19<>0,$BQ19/$M19,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M19<>0,$BQ19/$M19,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA19<>0,$BR19/$AA19,\"\"),\"0% \")&IF(IF($AA19<>0,$BR19/$AA19,\"\")<>\"\",IF(IF($AA19<>0,$BR19/$AA19,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA19<>0,$BR19/$AA19,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY20:BY24)","v":0},{"$f":"SUM(BZ20:BZ24)","v":0},{"$f":"SUM(CA20:CA24)","v":0},{"$f":"SUM(CB20:CB24)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB19:$CF19)-BZ19,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F21","v":"-401000"},null,{"$f":"VLOOKUP($F21,Account_Table,5,FALSE)","v":"Revenue"},"L6","401000","Research Block Grants (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O21:Z21),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC21:AN21),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B21),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B21),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B21),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B21),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B21),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K21-$M21,AY21-AA21),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M21-$AA21,AZ21-AO21),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA21-$AO21,BA21-AQ21),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO21-$AQ21,BB21-AS21),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ21-$AS21,BC21-AU21),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE21=0,$K21=0),0,IF(OR(BE21/ABS($K21)>9.99,BE21/ABS($K21)<-9.99),\"< > % \",BE21/ABS($K21))),\"? % \"),IFERROR(IF(AND(BE21=0,AY21=0),0,IF(OR(BE21/ABS(AY21)>9.99,BE21/ABS(AY21)<-9.99),\"< > % \",BE21/ABS(AY21))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF21=0,$M21=0),0,IF(OR(BF21/ABS($M21)>9.99,BF21/ABS($M21)<-9.99),\"< > % \",BF21/ABS($M21))),\"? % \"),IFERROR(IF(AND(BF21=0,AZ21=0),0,IF(OR(BF21/ABS(AZ21)>9.99,BF21/ABS(AZ21)<-9.99),\"< > % \",BF21/ABS(AZ21))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG21=0,$AA21=0),0,IF(OR(BG21/ABS($AA21)>9.99,BG21/ABS($AA21)<-9.99),\"< > % \",BG21/ABS($AA21))),\"? % \"),IFERROR(IF(AND(BG21=0,BA21=0),0,IF(OR(BG21/ABS(BA21)>9.99,BG21/ABS(BA21)<-9.99),\"< > % \",BG21/ABS(BA21))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH21=0,$AO21=0),0,IF(OR(BH21/ABS($AO21)>9.99,BH21/ABS($AO21)<-9.99),\"< > % \",BH21/ABS($AO21))),\"? % \"),IFERROR(IF(AND(BH21=0,BB21=0),0,IF(OR(BH21/ABS(BB21)>9.99,BH21/ABS(BB21)<-9.99),\"< > % \",BH21/ABS(BB21))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI21=0,$AQ21=0),0,IF(OR(BI21/ABS($AQ21)>9.99,BI21/ABS($AQ21)<-9.99),\"< > % \",BI21/ABS($AQ21))),\"? % \"),IFERROR(IF(AND(BI21=0,BC21=0),0,IF(OR(BI21/ABS(BC21)>9.99,BI21/ABS(BC21)<-9.99),\"< > % \",BI21/ABS(BC21))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B21)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B21)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B21)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B21)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B21)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B21)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B21)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B21)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B21)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B21)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B21)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B21)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B21)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ21-BR21,0)","v":0},{"$f":"IFERROR(IF(AND(BQ21=0,BR21=0),0,IF(OR(BS21/ABS(BQ21)>9.99,BS21/ABS(BQ21)<-9.99),\"< > % \",BS21/ABS(BQ21))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M21<>0,$BQ21/$M21,\"\"),\"0% \")&IF(IF($M21<>0,$BQ21/$M21,\"\")<>\"\",IF(IF($M21<>0,$BQ21/$M21,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M21<>0,$BQ21/$M21,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA21<>0,$BR21/$AA21,\"\"),\"0% \")&IF(IF($AA21<>0,$BR21/$AA21,\"\")<>\"\",IF(IF($AA21<>0,$BR21/$AA21,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA21<>0,$BR21/$AA21,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B21),2)+$M21+$K21","v":0},{"$f":"+$AA21+$AO21+$AQ21+$AS21+$AU21","v":0},{"$f":"+BZ21+BY21","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB21:$CF21)-$BZ21,0)","v":0},""]
[0,"-401105",null,"Revenue","L6","401105","Research Support Program",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O22:Z22),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC22:AN22),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B22),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B22),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B22),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B22),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B22),2)","v":0},null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B22)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B22)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B22)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B22)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B22)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B22)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B22)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B22)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B22)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B22)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B22)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B22)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B22)*IF(Last_Actuals_Period>11,1,0),2)","v":0},0,0,0,null,"","",null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B22),2)+$M22+$K22","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB22:$CF22)-$BZ22,0)","v":0},""]
[0,"-401106",null,"Revenue","L6","401106","Research Training Program",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O23:Z23),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC23:AN23),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B23),2)","v":0},null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B23)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B23)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B23)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B23)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B23)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B23)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B23)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B23)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B23)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B23)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B23)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B23)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B23)*IF(Last_Actuals_Period>11,1,0),2)","v":0},0,0,0,null,"","",null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B23),2)+$M23+$K23","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB23:$CF23)-$BZ23,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","401200","STUDENT AMENITIES FEES",null,null,null,{"$f":"SUM(K26:K29)","v":0},null,{"$f":"SUM(M26:M29)","v":0},null,{"$f":"SUM(O26:O29)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z26:Z29)","v":0},{"$f":"ROUND(SUM(O25:Z25),2)","v":0},null,{"$f":"SUM(AC26:AC29)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN26:AN29)","v":0},{"$f":"ROUND(SUM(AC25:AN25),2)","v":0},null,{"$f":"SUM(AQ26:AQ29)","v":0},null,{"$f":"SUM(AS26:AS29)","v":0},null,{"$f":"SUM(AU26:AU29)","v":0},null,null,null,{"$f":"SUM(AY26:AY29)","v":0},{"$f":"SUM(AZ26:AZ29)","v":0},{"$f":"SUM(BA26:BA29)","v":0},{"$f":"SUM(BB26:BB29)","v":0},{"$f":"SUM(BC26:BC29)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K25-$M25,AY25-AA25),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M25-$AA25,AZ25-AO25),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA25-$AO25,BA25-AQ25),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO25-$AQ25,BB25-AS25),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ25-$AS25,BC25-AU25),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE25=0,$K25=0),0,IF(OR(BE25/ABS($K25)>9.99,BE25/ABS($K25)<-9.99),\"< > % \",BE25/ABS($K25))),\"? % \"),IFERROR(IF(AND(BE25=0,AY25=0),0,IF(OR(BE25/ABS(AY25)>9.99,BE25/ABS(AY25)<-9.99),\"< > % \",BE25/ABS(AY25))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF25=0,$M25=0),0,IF(OR(BF25/ABS($M25)>9.99,BF25/ABS($M25)<-9.99),\"< > % \",BF25/ABS($M25))),\"? % \"),IFERROR(IF(AND(BF25=0,AZ25=0),0,IF(OR(BF25/ABS(AZ25)>9.99,BF25/ABS(AZ25)<-9.99),\"< > % \",BF25/ABS(AZ25))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG25=0,$AA25=0),0,IF(OR(BG25/ABS($AA25)>9.99,BG25/ABS($AA25)<-9.99),\"< > % \",BG25/ABS($AA25))),\"? % \"),IFERROR(IF(AND(BG25=0,BA25=0),0,IF(OR(BG25/ABS(BA25)>9.99,BG25/ABS(BA25)<-9.99),\"< > % \",BG25/ABS(BA25))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH25=0,$AO25=0),0,IF(OR(BH25/ABS($AO25)>9.99,BH25/ABS($AO25)<-9.99),\"< > % \",BH25/ABS($AO25))),\"? % \"),IFERROR(IF(AND(BH25=0,BB25=0),0,IF(OR(BH25/ABS(BB25)>9.99,BH25/ABS(BB25)<-9.99),\"< > % \",BH25/ABS(BB25))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI25=0,$AQ25=0),0,IF(OR(BI25/ABS($AQ25)>9.99,BI25/ABS($AQ25)<-9.99),\"< > % \",BI25/ABS($AQ25))),\"? % \"),IFERROR(IF(AND(BI25=0,BC25=0),0,IF(OR(BI25/ABS(BC25)>9.99,BI25/ABS(BC25)<-9.99),\"< > % \",BI25/ABS(BC25))),\"? % \"))","v":0},null,{"$f":"SUM(BQ26:BQ29)","v":0},{"$f":"SUM(BR26:BR29)","v":0},{"$f":"ROUND(BQ25-BR25,0)","v":0},{"$f":"IFERROR(IF(AND(BQ25=0,BR25=0),0,IF(OR(BS25/ABS(BQ25)>9.99,BS25/ABS(BQ25)<-9.99),\"< > % \",BS25/ABS(BQ25))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M25<>0,$BQ25/$M25,\"\"),\"0% \")&IF(IF($M25<>0,$BQ25/$M25,\"\")<>\"\",IF(IF($M25<>0,$BQ25/$M25,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M25<>0,$BQ25/$M25,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA25<>0,$BR25/$AA25,\"\"),\"0% \")&IF(IF($AA25<>0,$BR25/$AA25,\"\")<>\"\",IF(IF($AA25<>0,$BR25/$AA25,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA25<>0,$BR25/$AA25,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY26:BY29)","v":0},{"$f":"SUM(BZ26:BZ29)","v":0},{"$f":"SUM(CA26:CA29)","v":0},{"$f":"SUM(CB26:CB29)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB25:$CF25)-BZ25,0)","v":0}]
[]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F27","v":"-401200"},null,{"$f":"VLOOKUP($F27,Account_Table,5,FALSE)","v":"Revenue"},"L6","401200","Student Amenities Fees (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O27:Z27),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC27:AN27),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B27),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B27),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B27),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B27),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B27),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K27-$M27,AY27-AA27),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M27-$AA27,AZ27-AO27),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA27-$AO27,BA27-AQ27),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO27-$AQ27,BB27-AS27),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ27-$AS27,BC27-AU27),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE27=0,$K27=0),0,IF(OR(BE27/ABS($K27)>9.99,BE27/ABS($K27)<-9.99),\"< > % \",BE27/ABS($K27))),\"? % \"),IFERROR(IF(AND(BE27=0,AY27=0),0,IF(OR(BE27/ABS(AY27)>9.99,BE27/ABS(AY27)<-9.99),\"< > % \",BE27/ABS(AY27))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF27=0,$M27=0),0,IF(OR(BF27/ABS($M27)>9.99,BF27/ABS($M27)<-9.99),\"< > % \",BF27/ABS($M27))),\"? % \"),IFERROR(IF(AND(BF27=0,AZ27=0),0,IF(OR(BF27/ABS(AZ27)>9.99,BF27/ABS(AZ27)<-9.99),\"< > % \",BF27/ABS(AZ27))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG27=0,$AA27=0),0,IF(OR(BG27/ABS($AA27)>9.99,BG27/ABS($AA27)<-9.99),\"< > % \",BG27/ABS($AA27))),\"? % \"),IFERROR(IF(AND(BG27=0,BA27=0),0,IF(OR(BG27/ABS(BA27)>9.99,BG27/ABS(BA27)<-9.99),\"< > % \",BG27/ABS(BA27))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH27=0,$AO27=0),0,IF(OR(BH27/ABS($AO27)>9.99,BH27/ABS($AO27)<-9.99),\"< > % \",BH27/ABS($AO27))),\"? % \"),IFERROR(IF(AND(BH27=0,BB27=0),0,IF(OR(BH27/ABS(BB27)>9.99,BH27/ABS(BB27)<-9.99),\"< > % \",BH27/ABS(BB27))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI27=0,$AQ27=0),0,IF(OR(BI27/ABS($AQ27)>9.99,BI27/ABS($AQ27)<-9.99),\"< > % \",BI27/ABS($AQ27))),\"? % \"),IFERROR(IF(AND(BI27=0,BC27=0),0,IF(OR(BI27/ABS(BC27)>9.99,BI27/ABS(BC27)<-9.99),\"< > % \",BI27/ABS(BC27))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B27)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B27)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B27)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B27)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B27)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B27)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B27)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B27)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B27)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B27)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B27)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B27)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B27)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ27-BR27,0)","v":0},{"$f":"IFERROR(IF(AND(BQ27=0,BR27=0),0,IF(OR(BS27/ABS(BQ27)>9.99,BS27/ABS(BQ27)<-9.99),\"< > % \",BS27/ABS(BQ27))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M27<>0,$BQ27/$M27,\"\"),\"0% \")&IF(IF($M27<>0,$BQ27/$M27,\"\")<>\"\",IF(IF($M27<>0,$BQ27/$M27,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M27<>0,$BQ27/$M27,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA27<>0,$BR27/$AA27,\"\"),\"0% \")&IF(IF($AA27<>0,$BR27/$AA27,\"\")<>\"\",IF(IF($AA27<>0,$BR27/$AA27,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA27<>0,$BR27/$AA27,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B27),2)+$M27+$K27","v":0},{"$f":"+$AA27+$AO27+$AQ27+$AS27+$AU27","v":0},{"$f":"+BZ27+BY27","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB27:$CF27)-$BZ27,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F28","v":"-401201"},null,{"$f":"VLOOKUP($F28,Account_Table,5,FALSE)","v":"Revenue"},"L6","401201","Student Amenities Fees",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O28:Z28),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC28:AN28),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B28),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B28),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B28),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B28),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B28),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K28-$M28,AY28-AA28),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M28-$AA28,AZ28-AO28),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA28-$AO28,BA28-AQ28),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO28-$AQ28,BB28-AS28),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ28-$AS28,BC28-AU28),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE28=0,$K28=0),0,IF(OR(BE28/ABS($K28)>9.99,BE28/ABS($K28)<-9.99),\"< > % \",BE28/ABS($K28))),\"? % \"),IFERROR(IF(AND(BE28=0,AY28=0),0,IF(OR(BE28/ABS(AY28)>9.99,BE28/ABS(AY28)<-9.99),\"< > % \",BE28/ABS(AY28))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF28=0,$M28=0),0,IF(OR(BF28/ABS($M28)>9.99,BF28/ABS($M28)<-9.99),\"< > % \",BF28/ABS($M28))),\"? % \"),IFERROR(IF(AND(BF28=0,AZ28=0),0,IF(OR(BF28/ABS(AZ28)>9.99,BF28/ABS(AZ28)<-9.99),\"< > % \",BF28/ABS(AZ28))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG28=0,$AA28=0),0,IF(OR(BG28/ABS($AA28)>9.99,BG28/ABS($AA28)<-9.99),\"< > % \",BG28/ABS($AA28))),\"? % \"),IFERROR(IF(AND(BG28=0,BA28=0),0,IF(OR(BG28/ABS(BA28)>9.99,BG28/ABS(BA28)<-9.99),\"< > % \",BG28/ABS(BA28))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH28=0,$AO28=0),0,IF(OR(BH28/ABS($AO28)>9.99,BH28/ABS($AO28)<-9.99),\"< > % \",BH28/ABS($AO28))),\"? % \"),IFERROR(IF(AND(BH28=0,BB28=0),0,IF(OR(BH28/ABS(BB28)>9.99,BH28/ABS(BB28)<-9.99),\"< > % \",BH28/ABS(BB28))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI28=0,$AQ28=0),0,IF(OR(BI28/ABS($AQ28)>9.99,BI28/ABS($AQ28)<-9.99),\"< > % \",BI28/ABS($AQ28))),\"? % \"),IFERROR(IF(AND(BI28=0,BC28=0),0,IF(OR(BI28/ABS(BC28)>9.99,BI28/ABS(BC28)<-9.99),\"< > % \",BI28/ABS(BC28))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B28)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B28)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B28)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B28)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B28)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B28)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B28)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B28)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B28)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B28)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B28)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B28)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B28)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ28-BR28,0)","v":0},{"$f":"IFERROR(IF(AND(BQ28=0,BR28=0),0,IF(OR(BS28/ABS(BQ28)>9.99,BS28/ABS(BQ28)<-9.99),\"< > % \",BS28/ABS(BQ28))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M28<>0,$BQ28/$M28,\"\"),\"0% \")&IF(IF($M28<>0,$BQ28/$M28,\"\")<>\"\",IF(IF($M28<>0,$BQ28/$M28,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M28<>0,$BQ28/$M28,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA28<>0,$BR28/$AA28,\"\"),\"0% \")&IF(IF($AA28<>0,$BR28/$AA28,\"\")<>\"\",IF(IF($AA28<>0,$BR28/$AA28,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA28<>0,$BR28/$AA28,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B28),2)+$M28+$K28","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB28:$CF28)-$BZ28,0)","v":0},""]
[]
[null,null,null,null,"L5","403000","STUDENT TUITION FEES",null,null,null,{"$f":"SUM(K31:K37)","v":0},null,{"$f":"SUM(M31:M37)","v":0},null,{"$f":"SUM(O31:O37)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O30:Z30),2)","v":0},null,{"$f":"SUM(AC31:AC37)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC30:AN30),2)","v":0},null,{"$f":"SUM(AQ31:AQ37)","v":0},null,{"$f":"SUM(AS31:AS37)","v":0},null,{"$f":"SUM(AU31:AU37)","v":0},null,null,null,{"$f":"SUM(AY31:AY37)","v":0},{"$f":"SUM(AZ31:AZ37)","v":0},{"$f":"SUM(BA31:BA37)","v":0},{"$f":"SUM(BB31:BB37)","v":0},{"$f":"SUM(BC31:BC37)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K30-$M30,AY30-AA30),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M30-$AA30,AZ30-AO30),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA30-$AO30,BA30-AQ30),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO30-$AQ30,BB30-AS30),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ30-$AS30,BC30-AU30),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE30=0,$K30=0),0,IF(OR(BE30/ABS($K30)>9.99,BE30/ABS($K30)<-9.99),\"< > % \",BE30/ABS($K30))),\"? % \"),IFERROR(IF(AND(BE30=0,AY30=0),0,IF(OR(BE30/ABS(AY30)>9.99,BE30/ABS(AY30)<-9.99),\"< > % \",BE30/ABS(AY30))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF30=0,$M30=0),0,IF(OR(BF30/ABS($M30)>9.99,BF30/ABS($M30)<-9.99),\"< > % \",BF30/ABS($M30))),\"? % \"),IFERROR(IF(AND(BF30=0,AZ30=0),0,IF(OR(BF30/ABS(AZ30)>9.99,BF30/ABS(AZ30)<-9.99),\"< > % \",BF30/ABS(AZ30))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG30=0,$AA30=0),0,IF(OR(BG30/ABS($AA30)>9.99,BG30/ABS($AA30)<-9.99),\"< > % \",BG30/ABS($AA30))),\"? % \"),IFERROR(IF(AND(BG30=0,BA30=0),0,IF(OR(BG30/ABS(BA30)>9.99,BG30/ABS(BA30)<-9.99),\"< > % \",BG30/ABS(BA30))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH30=0,$AO30=0),0,IF(OR(BH30/ABS($AO30)>9.99,BH30/ABS($AO30)<-9.99),\"< > % \",BH30/ABS($AO30))),\"? % \"),IFERROR(IF(AND(BH30=0,BB30=0),0,IF(OR(BH30/ABS(BB30)>9.99,BH30/ABS(BB30)<-9.99),\"< > % \",BH30/ABS(BB30))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI30=0,$AQ30=0),0,IF(OR(BI30/ABS($AQ30)>9.99,BI30/ABS($AQ30)<-9.99),\"< > % \",BI30/ABS($AQ30))),\"? % \"),IFERROR(IF(AND(BI30=0,BC30=0),0,IF(OR(BI30/ABS(BC30)>9.99,BI30/ABS(BC30)<-9.99),\"< > % \",BI30/ABS(BC30))),\"? % \"))","v":0},null,{"$f":"SUM(BQ31:BQ37)","v":0},{"$f":"SUM(BR31:BR37)","v":0},{"$f":"ROUND(BQ30-BR30,0)","v":0},{"$f":"IFERROR(IF(AND(BQ30=0,BR30=0),0,IF(OR(BS30/ABS(BQ30)>9.99,BS30/ABS(BQ30)<-9.99),\"< > % \",BS30/ABS(BQ30))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M30<>0,$BQ30/$M30,\"\"),\"0% \")&IF(IF($M30<>0,$BQ30/$M30,\"\")<>\"\",IF(IF($M30<>0,$BQ30/$M30,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M30<>0,$BQ30/$M30,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA30<>0,$BR30/$AA30,\"\"),\"0% \")&IF(IF($AA30<>0,$BR30/$AA30,\"\")<>\"\",IF(IF($AA30<>0,$BR30/$AA30,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA30<>0,$BR30/$AA30,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY31:BY37)","v":0},{"$f":"SUM(BZ31:BZ37)","v":0},{"$f":"SUM(CA31:CA37)","v":0},{"$f":"SUM(CB31:CB37)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB30:$CF30)-BZ30,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F32","v":"-403000"},null,{"$f":"VLOOKUP($F32,Account_Table,5,FALSE)","v":"Revenue"},"L6","403000","Tuition Fees Undefined (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O32:Z32),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC32:AN32),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B32),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B32),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B32),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B32),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B32),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K32-$M32,AY32-AA32),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M32-$AA32,AZ32-AO32),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA32-$AO32,BA32-AQ32),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO32-$AQ32,BB32-AS32),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ32-$AS32,BC32-AU32),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE32=0,$K32=0),0,IF(OR(BE32/ABS($K32)>9.99,BE32/ABS($K32)<-9.99),\"< > % \",BE32/ABS($K32))),\"? % \"),IFERROR(IF(AND(BE32=0,AY32=0),0,IF(OR(BE32/ABS(AY32)>9.99,BE32/ABS(AY32)<-9.99),\"< > % \",BE32/ABS(AY32))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF32=0,$M32=0),0,IF(OR(BF32/ABS($M32)>9.99,BF32/ABS($M32)<-9.99),\"< > % \",BF32/ABS($M32))),\"? % \"),IFERROR(IF(AND(BF32=0,AZ32=0),0,IF(OR(BF32/ABS(AZ32)>9.99,BF32/ABS(AZ32)<-9.99),\"< > % \",BF32/ABS(AZ32))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG32=0,$AA32=0),0,IF(OR(BG32/ABS($AA32)>9.99,BG32/ABS($AA32)<-9.99),\"< > % \",BG32/ABS($AA32))),\"? % \"),IFERROR(IF(AND(BG32=0,BA32=0),0,IF(OR(BG32/ABS(BA32)>9.99,BG32/ABS(BA32)<-9.99),\"< > % \",BG32/ABS(BA32))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH32=0,$AO32=0),0,IF(OR(BH32/ABS($AO32)>9.99,BH32/ABS($AO32)<-9.99),\"< > % \",BH32/ABS($AO32))),\"? % \"),IFERROR(IF(AND(BH32=0,BB32=0),0,IF(OR(BH32/ABS(BB32)>9.99,BH32/ABS(BB32)<-9.99),\"< > % \",BH32/ABS(BB32))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI32=0,$AQ32=0),0,IF(OR(BI32/ABS($AQ32)>9.99,BI32/ABS($AQ32)<-9.99),\"< > % \",BI32/ABS($AQ32))),\"? % \"),IFERROR(IF(AND(BI32=0,BC32=0),0,IF(OR(BI32/ABS(BC32)>9.99,BI32/ABS(BC32)<-9.99),\"< > % \",BI32/ABS(BC32))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B32)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B32)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B32)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B32)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B32)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B32)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B32)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B32)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B32)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B32)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B32)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B32)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B32)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ32-BR32,0)","v":0},{"$f":"IFERROR(IF(AND(BQ32=0,BR32=0),0,IF(OR(BS32/ABS(BQ32)>9.99,BS32/ABS(BQ32)<-9.99),\"< > % \",BS32/ABS(BQ32))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M32<>0,$BQ32/$M32,\"\"),\"0% \")&IF(IF($M32<>0,$BQ32/$M32,\"\")<>\"\",IF(IF($M32<>0,$BQ32/$M32,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M32<>0,$BQ32/$M32,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA32<>0,$BR32/$AA32,\"\"),\"0% \")&IF(IF($AA32<>0,$BR32/$AA32,\"\")<>\"\",IF(IF($AA32<>0,$BR32/$AA32,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA32<>0,$BR32/$AA32,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B32),2)+$M32+$K32","v":0},{"$f":"+$AA32+$AO32+$AQ32+$AS32+$AU32","v":0},{"$f":"+BZ32+BY32","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB32:$CF32)-$BZ32,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F33","v":"-403100"},null,{"$f":"VLOOKUP($F33,Account_Table,5,FALSE)","v":"Revenue"},"L6","403100","Domestic",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O33:Z33),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC33:AN33),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B33),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B33),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B33),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B33),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B33),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K33-$M33,AY33-AA33),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M33-$AA33,AZ33-AO33),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA33-$AO33,BA33-AQ33),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO33-$AQ33,BB33-AS33),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ33-$AS33,BC33-AU33),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE33=0,$K33=0),0,IF(OR(BE33/ABS($K33)>9.99,BE33/ABS($K33)<-9.99),\"< > % \",BE33/ABS($K33))),\"? % \"),IFERROR(IF(AND(BE33=0,AY33=0),0,IF(OR(BE33/ABS(AY33)>9.99,BE33/ABS(AY33)<-9.99),\"< > % \",BE33/ABS(AY33))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF33=0,$M33=0),0,IF(OR(BF33/ABS($M33)>9.99,BF33/ABS($M33)<-9.99),\"< > % \",BF33/ABS($M33))),\"? % \"),IFERROR(IF(AND(BF33=0,AZ33=0),0,IF(OR(BF33/ABS(AZ33)>9.99,BF33/ABS(AZ33)<-9.99),\"< > % \",BF33/ABS(AZ33))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG33=0,$AA33=0),0,IF(OR(BG33/ABS($AA33)>9.99,BG33/ABS($AA33)<-9.99),\"< > % \",BG33/ABS($AA33))),\"? % \"),IFERROR(IF(AND(BG33=0,BA33=0),0,IF(OR(BG33/ABS(BA33)>9.99,BG33/ABS(BA33)<-9.99),\"< > % \",BG33/ABS(BA33))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH33=0,$AO33=0),0,IF(OR(BH33/ABS($AO33)>9.99,BH33/ABS($AO33)<-9.99),\"< > % \",BH33/ABS($AO33))),\"? % \"),IFERROR(IF(AND(BH33=0,BB33=0),0,IF(OR(BH33/ABS(BB33)>9.99,BH33/ABS(BB33)<-9.99),\"< > % \",BH33/ABS(BB33))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI33=0,$AQ33=0),0,IF(OR(BI33/ABS($AQ33)>9.99,BI33/ABS($AQ33)<-9.99),\"< > % \",BI33/ABS($AQ33))),\"? % \"),IFERROR(IF(AND(BI33=0,BC33=0),0,IF(OR(BI33/ABS(BC33)>9.99,BI33/ABS(BC33)<-9.99),\"< > % \",BI33/ABS(BC33))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B33)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B33)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B33)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B33)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B33)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B33)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B33)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B33)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B33)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B33)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B33)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B33)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B33)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ33-BR33,0)","v":0},{"$f":"IFERROR(IF(AND(BQ33=0,BR33=0),0,IF(OR(BS33/ABS(BQ33)>9.99,BS33/ABS(BQ33)<-9.99),\"< > % \",BS33/ABS(BQ33))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M33<>0,$BQ33/$M33,\"\"),\"0% \")&IF(IF($M33<>0,$BQ33/$M33,\"\")<>\"\",IF(IF($M33<>0,$BQ33/$M33,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M33<>0,$BQ33/$M33,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA33<>0,$BR33/$AA33,\"\"),\"0% \")&IF(IF($AA33<>0,$BR33/$AA33,\"\")<>\"\",IF(IF($AA33<>0,$BR33/$AA33,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA33<>0,$BR33/$AA33,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B33),2)+$M33+$K33","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB33:$CF33)-$BZ33,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F34","v":"-403200"},null,{"$f":"VLOOKUP($F34,Account_Table,5,FALSE)","v":"Revenue"},"L6","403200","International",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O34:Z34),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC34:AN34),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B34),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K34-$M34,AY34-AA34),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M34-$AA34,AZ34-AO34),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA34-$AO34,BA34-AQ34),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO34-$AQ34,BB34-AS34),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ34-$AS34,BC34-AU34),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE34=0,$K34=0),0,IF(OR(BE34/ABS($K34)>9.99,BE34/ABS($K34)<-9.99),\"< > % \",BE34/ABS($K34))),\"? % \"),IFERROR(IF(AND(BE34=0,AY34=0),0,IF(OR(BE34/ABS(AY34)>9.99,BE34/ABS(AY34)<-9.99),\"< > % \",BE34/ABS(AY34))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF34=0,$M34=0),0,IF(OR(BF34/ABS($M34)>9.99,BF34/ABS($M34)<-9.99),\"< > % \",BF34/ABS($M34))),\"? % \"),IFERROR(IF(AND(BF34=0,AZ34=0),0,IF(OR(BF34/ABS(AZ34)>9.99,BF34/ABS(AZ34)<-9.99),\"< > % \",BF34/ABS(AZ34))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG34=0,$AA34=0),0,IF(OR(BG34/ABS($AA34)>9.99,BG34/ABS($AA34)<-9.99),\"< > % \",BG34/ABS($AA34))),\"? % \"),IFERROR(IF(AND(BG34=0,BA34=0),0,IF(OR(BG34/ABS(BA34)>9.99,BG34/ABS(BA34)<-9.99),\"< > % \",BG34/ABS(BA34))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH34=0,$AO34=0),0,IF(OR(BH34/ABS($AO34)>9.99,BH34/ABS($AO34)<-9.99),\"< > % \",BH34/ABS($AO34))),\"? % \"),IFERROR(IF(AND(BH34=0,BB34=0),0,IF(OR(BH34/ABS(BB34)>9.99,BH34/ABS(BB34)<-9.99),\"< > % \",BH34/ABS(BB34))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI34=0,$AQ34=0),0,IF(OR(BI34/ABS($AQ34)>9.99,BI34/ABS($AQ34)<-9.99),\"< > % \",BI34/ABS($AQ34))),\"? % \"),IFERROR(IF(AND(BI34=0,BC34=0),0,IF(OR(BI34/ABS(BC34)>9.99,BI34/ABS(BC34)<-9.99),\"< > % \",BI34/ABS(BC34))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B34)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B34)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B34)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B34)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B34)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B34)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B34)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B34)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B34)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B34)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B34)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B34)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B34)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ34-BR34,0)","v":0},{"$f":"IFERROR(IF(AND(BQ34=0,BR34=0),0,IF(OR(BS34/ABS(BQ34)>9.99,BS34/ABS(BQ34)<-9.99),\"< > % \",BS34/ABS(BQ34))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M34<>0,$BQ34/$M34,\"\"),\"0% \")&IF(IF($M34<>0,$BQ34/$M34,\"\")<>\"\",IF(IF($M34<>0,$BQ34/$M34,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M34<>0,$BQ34/$M34,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA34<>0,$BR34/$AA34,\"\"),\"0% \")&IF(IF($AA34<>0,$BR34/$AA34,\"\")<>\"\",IF(IF($AA34<>0,$BR34/$AA34,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA34<>0,$BR34/$AA34,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B34),2)+$M34+$K34","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB34:$CF34)-$BZ34,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F35","v":"-403300"},null,{"$f":"VLOOKUP($F35,Account_Table,5,FALSE)","v":"Revenue"},"L6","403300","Tuition Adjustments",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O35:Z35),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC35:AN35),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B35),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K35-$M35,AY35-AA35),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M35-$AA35,AZ35-AO35),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA35-$AO35,BA35-AQ35),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO35-$AQ35,BB35-AS35),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ35-$AS35,BC35-AU35),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE35=0,$K35=0),0,IF(OR(BE35/ABS($K35)>9.99,BE35/ABS($K35)<-9.99),\"< > % \",BE35/ABS($K35))),\"? % \"),IFERROR(IF(AND(BE35=0,AY35=0),0,IF(OR(BE35/ABS(AY35)>9.99,BE35/ABS(AY35)<-9.99),\"< > % \",BE35/ABS(AY35))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF35=0,$M35=0),0,IF(OR(BF35/ABS($M35)>9.99,BF35/ABS($M35)<-9.99),\"< > % \",BF35/ABS($M35))),\"? % \"),IFERROR(IF(AND(BF35=0,AZ35=0),0,IF(OR(BF35/ABS(AZ35)>9.99,BF35/ABS(AZ35)<-9.99),\"< > % \",BF35/ABS(AZ35))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG35=0,$AA35=0),0,IF(OR(BG35/ABS($AA35)>9.99,BG35/ABS($AA35)<-9.99),\"< > % \",BG35/ABS($AA35))),\"? % \"),IFERROR(IF(AND(BG35=0,BA35=0),0,IF(OR(BG35/ABS(BA35)>9.99,BG35/ABS(BA35)<-9.99),\"< > % \",BG35/ABS(BA35))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH35=0,$AO35=0),0,IF(OR(BH35/ABS($AO35)>9.99,BH35/ABS($AO35)<-9.99),\"< > % \",BH35/ABS($AO35))),\"? % \"),IFERROR(IF(AND(BH35=0,BB35=0),0,IF(OR(BH35/ABS(BB35)>9.99,BH35/ABS(BB35)<-9.99),\"< > % \",BH35/ABS(BB35))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI35=0,$AQ35=0),0,IF(OR(BI35/ABS($AQ35)>9.99,BI35/ABS($AQ35)<-9.99),\"< > % \",BI35/ABS($AQ35))),\"? % \"),IFERROR(IF(AND(BI35=0,BC35=0),0,IF(OR(BI35/ABS(BC35)>9.99,BI35/ABS(BC35)<-9.99),\"< > % \",BI35/ABS(BC35))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B35)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B35)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B35)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B35)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B35)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B35)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B35)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B35)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B35)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B35)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B35)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B35)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B35)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ35-BR35,0)","v":0},{"$f":"IFERROR(IF(AND(BQ35=0,BR35=0),0,IF(OR(BS35/ABS(BQ35)>9.99,BS35/ABS(BQ35)<-9.99),\"< > % \",BS35/ABS(BQ35))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M35<>0,$BQ35/$M35,\"\"),\"0% \")&IF(IF($M35<>0,$BQ35/$M35,\"\")<>\"\",IF(IF($M35<>0,$BQ35/$M35,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M35<>0,$BQ35/$M35,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA35<>0,$BR35/$AA35,\"\"),\"0% \")&IF(IF($AA35<>0,$BR35/$AA35,\"\")<>\"\",IF(IF($AA35<>0,$BR35/$AA35,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA35<>0,$BR35/$AA35,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B35),2)+$M35+$K35","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB35:$CF35)-$BZ35,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F36","v":"-403400"},null,{"$f":"VLOOKUP($F36,Account_Table,5,FALSE)","v":"Revenue"},"L6","403400","ICTE, CPD, SFC & VET Fees",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O36:Z36),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC36:AN36),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B36),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K36-$M36,AY36-AA36),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M36-$AA36,AZ36-AO36),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA36-$AO36,BA36-AQ36),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO36-$AQ36,BB36-AS36),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ36-$AS36,BC36-AU36),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE36=0,$K36=0),0,IF(OR(BE36/ABS($K36)>9.99,BE36/ABS($K36)<-9.99),\"< > % \",BE36/ABS($K36))),\"? % \"),IFERROR(IF(AND(BE36=0,AY36=0),0,IF(OR(BE36/ABS(AY36)>9.99,BE36/ABS(AY36)<-9.99),\"< > % \",BE36/ABS(AY36))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF36=0,$M36=0),0,IF(OR(BF36/ABS($M36)>9.99,BF36/ABS($M36)<-9.99),\"< > % \",BF36/ABS($M36))),\"? % \"),IFERROR(IF(AND(BF36=0,AZ36=0),0,IF(OR(BF36/ABS(AZ36)>9.99,BF36/ABS(AZ36)<-9.99),\"< > % \",BF36/ABS(AZ36))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG36=0,$AA36=0),0,IF(OR(BG36/ABS($AA36)>9.99,BG36/ABS($AA36)<-9.99),\"< > % \",BG36/ABS($AA36))),\"? % \"),IFERROR(IF(AND(BG36=0,BA36=0),0,IF(OR(BG36/ABS(BA36)>9.99,BG36/ABS(BA36)<-9.99),\"< > % \",BG36/ABS(BA36))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH36=0,$AO36=0),0,IF(OR(BH36/ABS($AO36)>9.99,BH36/ABS($AO36)<-9.99),\"< > % \",BH36/ABS($AO36))),\"? % \"),IFERROR(IF(AND(BH36=0,BB36=0),0,IF(OR(BH36/ABS(BB36)>9.99,BH36/ABS(BB36)<-9.99),\"< > % \",BH36/ABS(BB36))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI36=0,$AQ36=0),0,IF(OR(BI36/ABS($AQ36)>9.99,BI36/ABS($AQ36)<-9.99),\"< > % \",BI36/ABS($AQ36))),\"? % \"),IFERROR(IF(AND(BI36=0,BC36=0),0,IF(OR(BI36/ABS(BC36)>9.99,BI36/ABS(BC36)<-9.99),\"< > % \",BI36/ABS(BC36))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B36)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B36)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B36)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B36)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B36)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B36)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B36)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B36)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B36)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B36)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B36)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B36)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B36)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ36-BR36,0)","v":0},{"$f":"IFERROR(IF(AND(BQ36=0,BR36=0),0,IF(OR(BS36/ABS(BQ36)>9.99,BS36/ABS(BQ36)<-9.99),\"< > % \",BS36/ABS(BQ36))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M36<>0,$BQ36/$M36,\"\"),\"0% \")&IF(IF($M36<>0,$BQ36/$M36,\"\")<>\"\",IF(IF($M36<>0,$BQ36/$M36,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M36<>0,$BQ36/$M36,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA36<>0,$BR36/$AA36,\"\"),\"0% \")&IF(IF($AA36<>0,$BR36/$AA36,\"\")<>\"\",IF(IF($AA36<>0,$BR36/$AA36,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA36<>0,$BR36/$AA36,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B36),2)+$M36+$K36","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB36:$CF36)-$BZ36,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","404000","RESEARCH INCOME",null,null,null,{"$f":"SUM(K39:K47)","v":0},null,{"$f":"SUM(M39:M47)","v":0},null,{"$f":"SUM(O39:O47)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O38:Z38),2)","v":0},null,{"$f":"SUM(AC39:AC47)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC38:AN38),2)","v":0},null,{"$f":"SUM(AQ39:AQ47)","v":0},null,{"$f":"SUM(AS39:AS47)","v":0},null,{"$f":"SUM(AU39:AU47)","v":0},null,null,null,{"$f":"SUM(AY39:AY47)","v":0},{"$f":"SUM(AZ39:AZ47)","v":0},{"$f":"SUM(BA39:BA47)","v":0},{"$f":"SUM(BB39:BB47)","v":0},{"$f":"SUM(BC39:BC47)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K38-$M38,AY38-AA38),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M38-$AA38,AZ38-AO38),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA38-$AO38,BA38-AQ38),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO38-$AQ38,BB38-AS38),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ38-$AS38,BC38-AU38),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE38=0,$K38=0),0,IF(OR(BE38/ABS($K38)>9.99,BE38/ABS($K38)<-9.99),\"< > % \",BE38/ABS($K38))),\"? % \"),IFERROR(IF(AND(BE38=0,AY38=0),0,IF(OR(BE38/ABS(AY38)>9.99,BE38/ABS(AY38)<-9.99),\"< > % \",BE38/ABS(AY38))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF38=0,$M38=0),0,IF(OR(BF38/ABS($M38)>9.99,BF38/ABS($M38)<-9.99),\"< > % \",BF38/ABS($M38))),\"? % \"),IFERROR(IF(AND(BF38=0,AZ38=0),0,IF(OR(BF38/ABS(AZ38)>9.99,BF38/ABS(AZ38)<-9.99),\"< > % \",BF38/ABS(AZ38))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG38=0,$AA38=0),0,IF(OR(BG38/ABS($AA38)>9.99,BG38/ABS($AA38)<-9.99),\"< > % \",BG38/ABS($AA38))),\"? % \"),IFERROR(IF(AND(BG38=0,BA38=0),0,IF(OR(BG38/ABS(BA38)>9.99,BG38/ABS(BA38)<-9.99),\"< > % \",BG38/ABS(BA38))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH38=0,$AO38=0),0,IF(OR(BH38/ABS($AO38)>9.99,BH38/ABS($AO38)<-9.99),\"< > % \",BH38/ABS($AO38))),\"? % \"),IFERROR(IF(AND(BH38=0,BB38=0),0,IF(OR(BH38/ABS(BB38)>9.99,BH38/ABS(BB38)<-9.99),\"< > % \",BH38/ABS(BB38))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI38=0,$AQ38=0),0,IF(OR(BI38/ABS($AQ38)>9.99,BI38/ABS($AQ38)<-9.99),\"< > % \",BI38/ABS($AQ38))),\"? % \"),IFERROR(IF(AND(BI38=0,BC38=0),0,IF(OR(BI38/ABS(BC38)>9.99,BI38/ABS(BC38)<-9.99),\"< > % \",BI38/ABS(BC38))),\"? % \"))","v":0},null,{"$f":"SUM(BQ39:BQ47)","v":0},{"$f":"SUM(BR39:BR47)","v":0},{"$f":"ROUND(BQ38-BR38,0)","v":0},{"$f":"IFERROR(IF(AND(BQ38=0,BR38=0),0,IF(OR(BS38/ABS(BQ38)>9.99,BS38/ABS(BQ38)<-9.99),\"< > % \",BS38/ABS(BQ38))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M38<>0,$BQ38/$M38,\"\"),\"0% \")&IF(IF($M38<>0,$BQ38/$M38,\"\")<>\"\",IF(IF($M38<>0,$BQ38/$M38,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M38<>0,$BQ38/$M38,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA38<>0,$BR38/$AA38,\"\"),\"0% \")&IF(IF($AA38<>0,$BR38/$AA38,\"\")<>\"\",IF(IF($AA38<>0,$BR38/$AA38,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA38<>0,$BR38/$AA38,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY39:BY47)","v":0},{"$f":"SUM(BZ39:BZ47)","v":0},{"$f":"SUM(CA39:CA47)","v":0},{"$f":"SUM(CB39:CB47)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB38:$CF38)-BZ38,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F40","v":"-404000"},null,{"$f":"VLOOKUP($F40,Account_Table,5,FALSE)","v":"Revenue"},"L6","404000","Research Income (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O40:Z40),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC40:AN40),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B40),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B40),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B40),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B40),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B40),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K40-$M40,AY40-AA40),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M40-$AA40,AZ40-AO40),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA40-$AO40,BA40-AQ40),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO40-$AQ40,BB40-AS40),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ40-$AS40,BC40-AU40),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE40=0,$K40=0),0,IF(OR(BE40/ABS($K40)>9.99,BE40/ABS($K40)<-9.99),\"< > % \",BE40/ABS($K40))),\"? % \"),IFERROR(IF(AND(BE40=0,AY40=0),0,IF(OR(BE40/ABS(AY40)>9.99,BE40/ABS(AY40)<-9.99),\"< > % \",BE40/ABS(AY40))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF40=0,$M40=0),0,IF(OR(BF40/ABS($M40)>9.99,BF40/ABS($M40)<-9.99),\"< > % \",BF40/ABS($M40))),\"? % \"),IFERROR(IF(AND(BF40=0,AZ40=0),0,IF(OR(BF40/ABS(AZ40)>9.99,BF40/ABS(AZ40)<-9.99),\"< > % \",BF40/ABS(AZ40))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG40=0,$AA40=0),0,IF(OR(BG40/ABS($AA40)>9.99,BG40/ABS($AA40)<-9.99),\"< > % \",BG40/ABS($AA40))),\"? % \"),IFERROR(IF(AND(BG40=0,BA40=0),0,IF(OR(BG40/ABS(BA40)>9.99,BG40/ABS(BA40)<-9.99),\"< > % \",BG40/ABS(BA40))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH40=0,$AO40=0),0,IF(OR(BH40/ABS($AO40)>9.99,BH40/ABS($AO40)<-9.99),\"< > % \",BH40/ABS($AO40))),\"? % \"),IFERROR(IF(AND(BH40=0,BB40=0),0,IF(OR(BH40/ABS(BB40)>9.99,BH40/ABS(BB40)<-9.99),\"< > % \",BH40/ABS(BB40))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI40=0,$AQ40=0),0,IF(OR(BI40/ABS($AQ40)>9.99,BI40/ABS($AQ40)<-9.99),\"< > % \",BI40/ABS($AQ40))),\"? % \"),IFERROR(IF(AND(BI40=0,BC40=0),0,IF(OR(BI40/ABS(BC40)>9.99,BI40/ABS(BC40)<-9.99),\"< > % \",BI40/ABS(BC40))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B40)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B40)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B40)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B40)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B40)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B40)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B40)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B40)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B40)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B40)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B40)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B40)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B40)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ40-BR40,0)","v":0},{"$f":"IFERROR(IF(AND(BQ40=0,BR40=0),0,IF(OR(BS40/ABS(BQ40)>9.99,BS40/ABS(BQ40)<-9.99),\"< > % \",BS40/ABS(BQ40))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M40<>0,$BQ40/$M40,\"\"),\"0% \")&IF(IF($M40<>0,$BQ40/$M40,\"\")<>\"\",IF(IF($M40<>0,$BQ40/$M40,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M40<>0,$BQ40/$M40,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA40<>0,$BR40/$AA40,\"\"),\"0% \")&IF(IF($AA40<>0,$BR40/$AA40,\"\")<>\"\",IF(IF($AA40<>0,$BR40/$AA40,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA40<>0,$BR40/$AA40,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B40),2)+$M40+$K40","v":0},{"$f":"+$AA40+$AO40+$AQ40+$AS40+$AU40","v":0},{"$f":"+BZ40+BY40","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB40:$CF40)-$BZ40,0)","v":0},""]
[0,"-404100",null,"Revenue","L6","404100","ARC",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B41),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B41),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B41),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B41),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B41),2)","v":0},null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B41)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B41)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B41)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B41)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B41)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B41)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B41)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B41)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B41)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B41)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B41)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B41)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B41)*IF(Last_Actuals_Period>11,1,0),2)","v":0},0,0,0,null,"","",null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B41),2)+$M41+$K41","v":0},0,0,0,0,0,0,0,0,0,""]
[0,"-404200",null,"Revenue","L6","404200","NHMRC",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B42),2)","v":0},null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B42)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B42)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B42)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B42)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B42)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B42)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B42)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B42)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B42)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B42)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B42)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B42)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B42)*IF(Last_Actuals_Period>11,1,0),2)","v":0},0,0,0,null,"","",null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B42),2)+$M42+$K42","v":0},0,0,0,0,0,0,0,0,0,""]
[0,"-404300",null,"Revenue","L6","404300","Commonwealth Research - Other",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B43),2)","v":0},null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B43)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B43)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B43)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B43)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B43)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B43)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B43)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B43)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B43)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B43)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B43)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B43)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B43)*IF(Last_Actuals_Period>11,1,0),2)","v":0},0,0,0,null,"","",null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B43),2)+$M43+$K43","v":0},0,0,0,0,0,0,0,0,0,""]
[0,"-404400",null,"Revenue","L6","404400","Queensland State Research",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B44),2)","v":0},null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B44)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B44)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B44)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B44)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B44)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B44)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B44)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B44)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B44)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B44)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B44)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B44)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B44)*IF(Last_Actuals_Period>11,1,0),2)","v":0},0,0,0,null,"","",null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B44),2)+$M44+$K44","v":0},0,0,0,0,0,0,0,0,0,""]
[0,"-404500",null,"Revenue","L6","404500","Other Research Income",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B45),2)","v":0},null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B45)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B45)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B45)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B45)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B45)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B45)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B45)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B45)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B45)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B45)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B45)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B45)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B45)*IF(Last_Actuals_Period>11,1,0),2)","v":0},0,0,0,null,"","",null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B45),2)+$M45+$K45","v":0},0,0,0,0,0,0,0,0,0,""]
[0,"-404600",null,"Revenue","L6","404600","Refund of Grant Income",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B46),2)","v":0},null,0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B46)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B46)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B46)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B46)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B46)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B46)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B46)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B46)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B46)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B46)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B46)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B46)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B46)*IF(Last_Actuals_Period>11,1,0),2)","v":0},0,0,0,null,"","",null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B46),2)+$M46+$K46","v":0},0,0,0,0,0,0,0,0,0,""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","410000","SCHOLARSHIPS & DONATIONS",null,null,null,{"$f":"SUM(K49:K55)","v":0},null,{"$f":"SUM(M49:M55)","v":0},null,{"$f":"SUM(O49:O55)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O48:Z48),2)","v":0},null,{"$f":"SUM(AC49:AC55)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC48:AN48),2)","v":0},null,{"$f":"SUM(AQ49:AQ55)","v":0},null,{"$f":"SUM(AS49:AS55)","v":0},null,{"$f":"SUM(AU49:AU55)","v":0},null,null,null,{"$f":"SUM(AY49:AY55)","v":0},{"$f":"SUM(AZ49:AZ55)","v":0},{"$f":"SUM(BA49:BA55)","v":0},{"$f":"SUM(BB49:BB55)","v":0},{"$f":"SUM(BC49:BC55)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K48-$M48,AY48-AA48),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M48-$AA48,AZ48-AO48),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA48-$AO48,BA48-AQ48),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO48-$AQ48,BB48-AS48),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ48-$AS48,BC48-AU48),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE48=0,$K48=0),0,IF(OR(BE48/ABS($K48)>9.99,BE48/ABS($K48)<-9.99),\"< > % \",BE48/ABS($K48))),\"? % \"),IFERROR(IF(AND(BE48=0,AY48=0),0,IF(OR(BE48/ABS(AY48)>9.99,BE48/ABS(AY48)<-9.99),\"< > % \",BE48/ABS(AY48))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF48=0,$M48=0),0,IF(OR(BF48/ABS($M48)>9.99,BF48/ABS($M48)<-9.99),\"< > % \",BF48/ABS($M48))),\"? % \"),IFERROR(IF(AND(BF48=0,AZ48=0),0,IF(OR(BF48/ABS(AZ48)>9.99,BF48/ABS(AZ48)<-9.99),\"< > % \",BF48/ABS(AZ48))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG48=0,$AA48=0),0,IF(OR(BG48/ABS($AA48)>9.99,BG48/ABS($AA48)<-9.99),\"< > % \",BG48/ABS($AA48))),\"? % \"),IFERROR(IF(AND(BG48=0,BA48=0),0,IF(OR(BG48/ABS(BA48)>9.99,BG48/ABS(BA48)<-9.99),\"< > % \",BG48/ABS(BA48))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH48=0,$AO48=0),0,IF(OR(BH48/ABS($AO48)>9.99,BH48/ABS($AO48)<-9.99),\"< > % \",BH48/ABS($AO48))),\"? % \"),IFERROR(IF(AND(BH48=0,BB48=0),0,IF(OR(BH48/ABS(BB48)>9.99,BH48/ABS(BB48)<-9.99),\"< > % \",BH48/ABS(BB48))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI48=0,$AQ48=0),0,IF(OR(BI48/ABS($AQ48)>9.99,BI48/ABS($AQ48)<-9.99),\"< > % \",BI48/ABS($AQ48))),\"? % \"),IFERROR(IF(AND(BI48=0,BC48=0),0,IF(OR(BI48/ABS(BC48)>9.99,BI48/ABS(BC48)<-9.99),\"< > % \",BI48/ABS(BC48))),\"? % \"))","v":0},null,{"$f":"SUM(BQ49:BQ55)","v":0},{"$f":"SUM(BR49:BR55)","v":0},{"$f":"ROUND(BQ48-BR48,0)","v":0},{"$f":"IFERROR(IF(AND(BQ48=0,BR48=0),0,IF(OR(BS48/ABS(BQ48)>9.99,BS48/ABS(BQ48)<-9.99),\"< > % \",BS48/ABS(BQ48))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M48<>0,$BQ48/$M48,\"\"),\"0% \")&IF(IF($M48<>0,$BQ48/$M48,\"\")<>\"\",IF(IF($M48<>0,$BQ48/$M48,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M48<>0,$BQ48/$M48,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA48<>0,$BR48/$AA48,\"\"),\"0% \")&IF(IF($AA48<>0,$BR48/$AA48,\"\")<>\"\",IF(IF($AA48<>0,$BR48/$AA48,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA48<>0,$BR48/$AA48,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY49:BY55)","v":0},{"$f":"SUM(BZ49:BZ55)","v":0},{"$f":"SUM(CA49:CA55)","v":0},{"$f":"SUM(CB49:CB55)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB48:$CF48)-BZ48,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F50","v":"-410000"},null,{"$f":"VLOOKUP($F50,Account_Table,5,FALSE)","v":"Revenue"},"L6","410000","Scholarships & Donations (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O50:Z50),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC50:AN50),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B50),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B50),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B50),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B50),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B50),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K50-$M50,AY50-AA50),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M50-$AA50,AZ50-AO50),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA50-$AO50,BA50-AQ50),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO50-$AQ50,BB50-AS50),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ50-$AS50,BC50-AU50),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE50=0,$K50=0),0,IF(OR(BE50/ABS($K50)>9.99,BE50/ABS($K50)<-9.99),\"< > % \",BE50/ABS($K50))),\"? % \"),IFERROR(IF(AND(BE50=0,AY50=0),0,IF(OR(BE50/ABS(AY50)>9.99,BE50/ABS(AY50)<-9.99),\"< > % \",BE50/ABS(AY50))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF50=0,$M50=0),0,IF(OR(BF50/ABS($M50)>9.99,BF50/ABS($M50)<-9.99),\"< > % \",BF50/ABS($M50))),\"? % \"),IFERROR(IF(AND(BF50=0,AZ50=0),0,IF(OR(BF50/ABS(AZ50)>9.99,BF50/ABS(AZ50)<-9.99),\"< > % \",BF50/ABS(AZ50))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG50=0,$AA50=0),0,IF(OR(BG50/ABS($AA50)>9.99,BG50/ABS($AA50)<-9.99),\"< > % \",BG50/ABS($AA50))),\"? % \"),IFERROR(IF(AND(BG50=0,BA50=0),0,IF(OR(BG50/ABS(BA50)>9.99,BG50/ABS(BA50)<-9.99),\"< > % \",BG50/ABS(BA50))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH50=0,$AO50=0),0,IF(OR(BH50/ABS($AO50)>9.99,BH50/ABS($AO50)<-9.99),\"< > % \",BH50/ABS($AO50))),\"? % \"),IFERROR(IF(AND(BH50=0,BB50=0),0,IF(OR(BH50/ABS(BB50)>9.99,BH50/ABS(BB50)<-9.99),\"< > % \",BH50/ABS(BB50))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI50=0,$AQ50=0),0,IF(OR(BI50/ABS($AQ50)>9.99,BI50/ABS($AQ50)<-9.99),\"< > % \",BI50/ABS($AQ50))),\"? % \"),IFERROR(IF(AND(BI50=0,BC50=0),0,IF(OR(BI50/ABS(BC50)>9.99,BI50/ABS(BC50)<-9.99),\"< > % \",BI50/ABS(BC50))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B50)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B50)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B50)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B50)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B50)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B50)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B50)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B50)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B50)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B50)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B50)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B50)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B50)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ50-BR50,0)","v":0},{"$f":"IFERROR(IF(AND(BQ50=0,BR50=0),0,IF(OR(BS50/ABS(BQ50)>9.99,BS50/ABS(BQ50)<-9.99),\"< > % \",BS50/ABS(BQ50))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M50<>0,$BQ50/$M50,\"\"),\"0% \")&IF(IF($M50<>0,$BQ50/$M50,\"\")<>\"\",IF(IF($M50<>0,$BQ50/$M50,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M50<>0,$BQ50/$M50,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA50<>0,$BR50/$AA50,\"\"),\"0% \")&IF(IF($AA50<>0,$BR50/$AA50,\"\")<>\"\",IF(IF($AA50<>0,$BR50/$AA50,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA50<>0,$BR50/$AA50,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B50),2)+$M50+$K50","v":0},{"$f":"+$AA50+$AO50+$AQ50+$AS50+$AU50","v":0},{"$f":"+BZ50+BY50","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB50:$CF50)-$BZ50,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F51","v":"-410100"},null,{"$f":"VLOOKUP($F51,Account_Table,5,FALSE)","v":"Revenue"},"L6","410100","Allocation of Investment Returns",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O51:Z51),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC51:AN51),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B51),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B51),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B51),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B51),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B51),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K51-$M51,AY51-AA51),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M51-$AA51,AZ51-AO51),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA51-$AO51,BA51-AQ51),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO51-$AQ51,BB51-AS51),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ51-$AS51,BC51-AU51),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE51=0,$K51=0),0,IF(OR(BE51/ABS($K51)>9.99,BE51/ABS($K51)<-9.99),\"< > % \",BE51/ABS($K51))),\"? % \"),IFERROR(IF(AND(BE51=0,AY51=0),0,IF(OR(BE51/ABS(AY51)>9.99,BE51/ABS(AY51)<-9.99),\"< > % \",BE51/ABS(AY51))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF51=0,$M51=0),0,IF(OR(BF51/ABS($M51)>9.99,BF51/ABS($M51)<-9.99),\"< > % \",BF51/ABS($M51))),\"? % \"),IFERROR(IF(AND(BF51=0,AZ51=0),0,IF(OR(BF51/ABS(AZ51)>9.99,BF51/ABS(AZ51)<-9.99),\"< > % \",BF51/ABS(AZ51))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG51=0,$AA51=0),0,IF(OR(BG51/ABS($AA51)>9.99,BG51/ABS($AA51)<-9.99),\"< > % \",BG51/ABS($AA51))),\"? % \"),IFERROR(IF(AND(BG51=0,BA51=0),0,IF(OR(BG51/ABS(BA51)>9.99,BG51/ABS(BA51)<-9.99),\"< > % \",BG51/ABS(BA51))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH51=0,$AO51=0),0,IF(OR(BH51/ABS($AO51)>9.99,BH51/ABS($AO51)<-9.99),\"< > % \",BH51/ABS($AO51))),\"? % \"),IFERROR(IF(AND(BH51=0,BB51=0),0,IF(OR(BH51/ABS(BB51)>9.99,BH51/ABS(BB51)<-9.99),\"< > % \",BH51/ABS(BB51))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI51=0,$AQ51=0),0,IF(OR(BI51/ABS($AQ51)>9.99,BI51/ABS($AQ51)<-9.99),\"< > % \",BI51/ABS($AQ51))),\"? % \"),IFERROR(IF(AND(BI51=0,BC51=0),0,IF(OR(BI51/ABS(BC51)>9.99,BI51/ABS(BC51)<-9.99),\"< > % \",BI51/ABS(BC51))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B51)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B51)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B51)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B51)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B51)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B51)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B51)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B51)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B51)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B51)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B51)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B51)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B51)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ51-BR51,0)","v":0},{"$f":"IFERROR(IF(AND(BQ51=0,BR51=0),0,IF(OR(BS51/ABS(BQ51)>9.99,BS51/ABS(BQ51)<-9.99),\"< > % \",BS51/ABS(BQ51))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M51<>0,$BQ51/$M51,\"\"),\"0% \")&IF(IF($M51<>0,$BQ51/$M51,\"\")<>\"\",IF(IF($M51<>0,$BQ51/$M51,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M51<>0,$BQ51/$M51,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA51<>0,$BR51/$AA51,\"\"),\"0% \")&IF(IF($AA51<>0,$BR51/$AA51,\"\")<>\"\",IF(IF($AA51<>0,$BR51/$AA51,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA51<>0,$BR51/$AA51,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B51),2)+$M51+$K51","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB51:$CF51)-$BZ51,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F52","v":"-410200"},null,{"$f":"VLOOKUP($F52,Account_Table,5,FALSE)","v":"Revenue"},"L6","410200","Scholarships & Prizes",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O52:Z52),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC52:AN52),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B52),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K52-$M52,AY52-AA52),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M52-$AA52,AZ52-AO52),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA52-$AO52,BA52-AQ52),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO52-$AQ52,BB52-AS52),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ52-$AS52,BC52-AU52),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE52=0,$K52=0),0,IF(OR(BE52/ABS($K52)>9.99,BE52/ABS($K52)<-9.99),\"< > % \",BE52/ABS($K52))),\"? % \"),IFERROR(IF(AND(BE52=0,AY52=0),0,IF(OR(BE52/ABS(AY52)>9.99,BE52/ABS(AY52)<-9.99),\"< > % \",BE52/ABS(AY52))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF52=0,$M52=0),0,IF(OR(BF52/ABS($M52)>9.99,BF52/ABS($M52)<-9.99),\"< > % \",BF52/ABS($M52))),\"? % \"),IFERROR(IF(AND(BF52=0,AZ52=0),0,IF(OR(BF52/ABS(AZ52)>9.99,BF52/ABS(AZ52)<-9.99),\"< > % \",BF52/ABS(AZ52))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG52=0,$AA52=0),0,IF(OR(BG52/ABS($AA52)>9.99,BG52/ABS($AA52)<-9.99),\"< > % \",BG52/ABS($AA52))),\"? % \"),IFERROR(IF(AND(BG52=0,BA52=0),0,IF(OR(BG52/ABS(BA52)>9.99,BG52/ABS(BA52)<-9.99),\"< > % \",BG52/ABS(BA52))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH52=0,$AO52=0),0,IF(OR(BH52/ABS($AO52)>9.99,BH52/ABS($AO52)<-9.99),\"< > % \",BH52/ABS($AO52))),\"? % \"),IFERROR(IF(AND(BH52=0,BB52=0),0,IF(OR(BH52/ABS(BB52)>9.99,BH52/ABS(BB52)<-9.99),\"< > % \",BH52/ABS(BB52))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI52=0,$AQ52=0),0,IF(OR(BI52/ABS($AQ52)>9.99,BI52/ABS($AQ52)<-9.99),\"< > % \",BI52/ABS($AQ52))),\"? % \"),IFERROR(IF(AND(BI52=0,BC52=0),0,IF(OR(BI52/ABS(BC52)>9.99,BI52/ABS(BC52)<-9.99),\"< > % \",BI52/ABS(BC52))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B52)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B52)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B52)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B52)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B52)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B52)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B52)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B52)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B52)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B52)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B52)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B52)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B52)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ52-BR52,0)","v":0},{"$f":"IFERROR(IF(AND(BQ52=0,BR52=0),0,IF(OR(BS52/ABS(BQ52)>9.99,BS52/ABS(BQ52)<-9.99),\"< > % \",BS52/ABS(BQ52))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M52<>0,$BQ52/$M52,\"\"),\"0% \")&IF(IF($M52<>0,$BQ52/$M52,\"\")<>\"\",IF(IF($M52<>0,$BQ52/$M52,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M52<>0,$BQ52/$M52,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA52<>0,$BR52/$AA52,\"\"),\"0% \")&IF(IF($AA52<>0,$BR52/$AA52,\"\")<>\"\",IF(IF($AA52<>0,$BR52/$AA52,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA52<>0,$BR52/$AA52,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B52),2)+$M52+$K52","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB52:$CF52)-$BZ52,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F53","v":"-410300"},null,{"$f":"VLOOKUP($F53,Account_Table,5,FALSE)","v":"Revenue"},"L6","410300","Donations & Bequests",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O53:Z53),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC53:AN53),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B53),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K53-$M53,AY53-AA53),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M53-$AA53,AZ53-AO53),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA53-$AO53,BA53-AQ53),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO53-$AQ53,BB53-AS53),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ53-$AS53,BC53-AU53),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE53=0,$K53=0),0,IF(OR(BE53/ABS($K53)>9.99,BE53/ABS($K53)<-9.99),\"< > % \",BE53/ABS($K53))),\"? % \"),IFERROR(IF(AND(BE53=0,AY53=0),0,IF(OR(BE53/ABS(AY53)>9.99,BE53/ABS(AY53)<-9.99),\"< > % \",BE53/ABS(AY53))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF53=0,$M53=0),0,IF(OR(BF53/ABS($M53)>9.99,BF53/ABS($M53)<-9.99),\"< > % \",BF53/ABS($M53))),\"? % \"),IFERROR(IF(AND(BF53=0,AZ53=0),0,IF(OR(BF53/ABS(AZ53)>9.99,BF53/ABS(AZ53)<-9.99),\"< > % \",BF53/ABS(AZ53))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG53=0,$AA53=0),0,IF(OR(BG53/ABS($AA53)>9.99,BG53/ABS($AA53)<-9.99),\"< > % \",BG53/ABS($AA53))),\"? % \"),IFERROR(IF(AND(BG53=0,BA53=0),0,IF(OR(BG53/ABS(BA53)>9.99,BG53/ABS(BA53)<-9.99),\"< > % \",BG53/ABS(BA53))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH53=0,$AO53=0),0,IF(OR(BH53/ABS($AO53)>9.99,BH53/ABS($AO53)<-9.99),\"< > % \",BH53/ABS($AO53))),\"? % \"),IFERROR(IF(AND(BH53=0,BB53=0),0,IF(OR(BH53/ABS(BB53)>9.99,BH53/ABS(BB53)<-9.99),\"< > % \",BH53/ABS(BB53))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI53=0,$AQ53=0),0,IF(OR(BI53/ABS($AQ53)>9.99,BI53/ABS($AQ53)<-9.99),\"< > % \",BI53/ABS($AQ53))),\"? % \"),IFERROR(IF(AND(BI53=0,BC53=0),0,IF(OR(BI53/ABS(BC53)>9.99,BI53/ABS(BC53)<-9.99),\"< > % \",BI53/ABS(BC53))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B53)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B53)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B53)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B53)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B53)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B53)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B53)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B53)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B53)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B53)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B53)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B53)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B53)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ53-BR53,0)","v":0},{"$f":"IFERROR(IF(AND(BQ53=0,BR53=0),0,IF(OR(BS53/ABS(BQ53)>9.99,BS53/ABS(BQ53)<-9.99),\"< > % \",BS53/ABS(BQ53))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M53<>0,$BQ53/$M53,\"\"),\"0% \")&IF(IF($M53<>0,$BQ53/$M53,\"\")<>\"\",IF(IF($M53<>0,$BQ53/$M53,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M53<>0,$BQ53/$M53,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA53<>0,$BR53/$AA53,\"\"),\"0% \")&IF(IF($AA53<>0,$BR53/$AA53,\"\")<>\"\",IF(IF($AA53<>0,$BR53/$AA53,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA53<>0,$BR53/$AA53,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B53),2)+$M53+$K53","v":0},0,{"$f":"+BZ53+BY53","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB53:$CF53)-$BZ53,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F54","v":"-410400"},null,{"$f":"VLOOKUP($F54,Account_Table,5,FALSE)","v":"Revenue"},"L6","410400","Interest Income",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O54:Z54),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC54:AN54),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B54),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K54-$M54,AY54-AA54),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M54-$AA54,AZ54-AO54),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA54-$AO54,BA54-AQ54),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO54-$AQ54,BB54-AS54),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ54-$AS54,BC54-AU54),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE54=0,$K54=0),0,IF(OR(BE54/ABS($K54)>9.99,BE54/ABS($K54)<-9.99),\"< > % \",BE54/ABS($K54))),\"? % \"),IFERROR(IF(AND(BE54=0,AY54=0),0,IF(OR(BE54/ABS(AY54)>9.99,BE54/ABS(AY54)<-9.99),\"< > % \",BE54/ABS(AY54))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF54=0,$M54=0),0,IF(OR(BF54/ABS($M54)>9.99,BF54/ABS($M54)<-9.99),\"< > % \",BF54/ABS($M54))),\"? % \"),IFERROR(IF(AND(BF54=0,AZ54=0),0,IF(OR(BF54/ABS(AZ54)>9.99,BF54/ABS(AZ54)<-9.99),\"< > % \",BF54/ABS(AZ54))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG54=0,$AA54=0),0,IF(OR(BG54/ABS($AA54)>9.99,BG54/ABS($AA54)<-9.99),\"< > % \",BG54/ABS($AA54))),\"? % \"),IFERROR(IF(AND(BG54=0,BA54=0),0,IF(OR(BG54/ABS(BA54)>9.99,BG54/ABS(BA54)<-9.99),\"< > % \",BG54/ABS(BA54))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH54=0,$AO54=0),0,IF(OR(BH54/ABS($AO54)>9.99,BH54/ABS($AO54)<-9.99),\"< > % \",BH54/ABS($AO54))),\"? % \"),IFERROR(IF(AND(BH54=0,BB54=0),0,IF(OR(BH54/ABS(BB54)>9.99,BH54/ABS(BB54)<-9.99),\"< > % \",BH54/ABS(BB54))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI54=0,$AQ54=0),0,IF(OR(BI54/ABS($AQ54)>9.99,BI54/ABS($AQ54)<-9.99),\"< > % \",BI54/ABS($AQ54))),\"? % \"),IFERROR(IF(AND(BI54=0,BC54=0),0,IF(OR(BI54/ABS(BC54)>9.99,BI54/ABS(BC54)<-9.99),\"< > % \",BI54/ABS(BC54))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B54)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B54)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B54)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B54)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B54)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B54)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B54)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B54)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B54)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B54)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B54)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B54)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B54)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ54-BR54,0)","v":0},{"$f":"IFERROR(IF(AND(BQ54=0,BR54=0),0,IF(OR(BS54/ABS(BQ54)>9.99,BS54/ABS(BQ54)<-9.99),\"< > % \",BS54/ABS(BQ54))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M54<>0,$BQ54/$M54,\"\"),\"0% \")&IF(IF($M54<>0,$BQ54/$M54,\"\")<>\"\",IF(IF($M54<>0,$BQ54/$M54,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M54<>0,$BQ54/$M54,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA54<>0,$BR54/$AA54,\"\"),\"0% \")&IF(IF($AA54<>0,$BR54/$AA54,\"\")<>\"\",IF(IF($AA54<>0,$BR54/$AA54,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA54<>0,$BR54/$AA54,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B54),2)+$M54+$K54","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB54:$CF54)-$BZ54,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","412000","COMMERCIAL SERVICES",null,null,null,{"$f":"SUM(K57:K63)","v":0},null,{"$f":"SUM(M57:M63)","v":0},null,{"$f":"SUM(O57:O63)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O56:Z56),2)","v":0},null,{"$f":"SUM(AC57:AC63)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC56:AN56),2)","v":0},null,{"$f":"SUM(AQ57:AQ63)","v":0},null,{"$f":"SUM(AS57:AS63)","v":0},null,{"$f":"SUM(AU57:AU63)","v":0},null,null,null,{"$f":"SUM(AY57:AY63)","v":0},{"$f":"SUM(AZ57:AZ63)","v":0},{"$f":"SUM(BA57:BA63)","v":0},{"$f":"SUM(BB57:BB63)","v":0},{"$f":"SUM(BC57:BC63)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K56-$M56,AY56-AA56),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M56-$AA56,AZ56-AO56),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA56-$AO56,BA56-AQ56),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO56-$AQ56,BB56-AS56),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ56-$AS56,BC56-AU56),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE56=0,$K56=0),0,IF(OR(BE56/ABS($K56)>9.99,BE56/ABS($K56)<-9.99),\"< > % \",BE56/ABS($K56))),\"? % \"),IFERROR(IF(AND(BE56=0,AY56=0),0,IF(OR(BE56/ABS(AY56)>9.99,BE56/ABS(AY56)<-9.99),\"< > % \",BE56/ABS(AY56))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF56=0,$M56=0),0,IF(OR(BF56/ABS($M56)>9.99,BF56/ABS($M56)<-9.99),\"< > % \",BF56/ABS($M56))),\"? % \"),IFERROR(IF(AND(BF56=0,AZ56=0),0,IF(OR(BF56/ABS(AZ56)>9.99,BF56/ABS(AZ56)<-9.99),\"< > % \",BF56/ABS(AZ56))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG56=0,$AA56=0),0,IF(OR(BG56/ABS($AA56)>9.99,BG56/ABS($AA56)<-9.99),\"< > % \",BG56/ABS($AA56))),\"? % \"),IFERROR(IF(AND(BG56=0,BA56=0),0,IF(OR(BG56/ABS(BA56)>9.99,BG56/ABS(BA56)<-9.99),\"< > % \",BG56/ABS(BA56))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH56=0,$AO56=0),0,IF(OR(BH56/ABS($AO56)>9.99,BH56/ABS($AO56)<-9.99),\"< > % \",BH56/ABS($AO56))),\"? % \"),IFERROR(IF(AND(BH56=0,BB56=0),0,IF(OR(BH56/ABS(BB56)>9.99,BH56/ABS(BB56)<-9.99),\"< > % \",BH56/ABS(BB56))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI56=0,$AQ56=0),0,IF(OR(BI56/ABS($AQ56)>9.99,BI56/ABS($AQ56)<-9.99),\"< > % \",BI56/ABS($AQ56))),\"? % \"),IFERROR(IF(AND(BI56=0,BC56=0),0,IF(OR(BI56/ABS(BC56)>9.99,BI56/ABS(BC56)<-9.99),\"< > % \",BI56/ABS(BC56))),\"? % \"))","v":0},null,{"$f":"SUM(BQ57:BQ63)","v":0},{"$f":"SUM(BR57:BR63)","v":0},{"$f":"ROUND(BQ56-BR56,0)","v":0},{"$f":"IFERROR(IF(AND(BQ56=0,BR56=0),0,IF(OR(BS56/ABS(BQ56)>9.99,BS56/ABS(BQ56)<-9.99),\"< > % \",BS56/ABS(BQ56))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M56<>0,$BQ56/$M56,\"\"),\"0% \")&IF(IF($M56<>0,$BQ56/$M56,\"\")<>\"\",IF(IF($M56<>0,$BQ56/$M56,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M56<>0,$BQ56/$M56,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA56<>0,$BR56/$AA56,\"\"),\"0% \")&IF(IF($AA56<>0,$BR56/$AA56,\"\")<>\"\",IF(IF($AA56<>0,$BR56/$AA56,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA56<>0,$BR56/$AA56,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY57:BY63)","v":0},{"$f":"SUM(BZ57:BZ63)","v":0},{"$f":"SUM(CA57:CA63)","v":0},{"$f":"SUM(CB57:CB63)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB56:$CF56)-BZ56,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F58","v":"-412000"},null,{"$f":"VLOOKUP($F58,Account_Table,5,FALSE)","v":"Revenue"},"L6","412000","Commercial Services (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O58:Z58),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC58:AN58),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B58),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B58),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B58),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B58),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B58),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K58-$M58,AY58-AA58),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M58-$AA58,AZ58-AO58),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA58-$AO58,BA58-AQ58),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO58-$AQ58,BB58-AS58),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ58-$AS58,BC58-AU58),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE58=0,$K58=0),0,IF(OR(BE58/ABS($K58)>9.99,BE58/ABS($K58)<-9.99),\"< > % \",BE58/ABS($K58))),\"? % \"),IFERROR(IF(AND(BE58=0,AY58=0),0,IF(OR(BE58/ABS(AY58)>9.99,BE58/ABS(AY58)<-9.99),\"< > % \",BE58/ABS(AY58))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF58=0,$M58=0),0,IF(OR(BF58/ABS($M58)>9.99,BF58/ABS($M58)<-9.99),\"< > % \",BF58/ABS($M58))),\"? % \"),IFERROR(IF(AND(BF58=0,AZ58=0),0,IF(OR(BF58/ABS(AZ58)>9.99,BF58/ABS(AZ58)<-9.99),\"< > % \",BF58/ABS(AZ58))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG58=0,$AA58=0),0,IF(OR(BG58/ABS($AA58)>9.99,BG58/ABS($AA58)<-9.99),\"< > % \",BG58/ABS($AA58))),\"? % \"),IFERROR(IF(AND(BG58=0,BA58=0),0,IF(OR(BG58/ABS(BA58)>9.99,BG58/ABS(BA58)<-9.99),\"< > % \",BG58/ABS(BA58))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH58=0,$AO58=0),0,IF(OR(BH58/ABS($AO58)>9.99,BH58/ABS($AO58)<-9.99),\"< > % \",BH58/ABS($AO58))),\"? % \"),IFERROR(IF(AND(BH58=0,BB58=0),0,IF(OR(BH58/ABS(BB58)>9.99,BH58/ABS(BB58)<-9.99),\"< > % \",BH58/ABS(BB58))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI58=0,$AQ58=0),0,IF(OR(BI58/ABS($AQ58)>9.99,BI58/ABS($AQ58)<-9.99),\"< > % \",BI58/ABS($AQ58))),\"? % \"),IFERROR(IF(AND(BI58=0,BC58=0),0,IF(OR(BI58/ABS(BC58)>9.99,BI58/ABS(BC58)<-9.99),\"< > % \",BI58/ABS(BC58))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B58)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B58)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B58)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B58)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B58)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B58)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B58)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B58)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B58)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B58)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B58)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B58)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B58)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ58-BR58,0)","v":0},{"$f":"IFERROR(IF(AND(BQ58=0,BR58=0),0,IF(OR(BS58/ABS(BQ58)>9.99,BS58/ABS(BQ58)<-9.99),\"< > % \",BS58/ABS(BQ58))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M58<>0,$BQ58/$M58,\"\"),\"0% \")&IF(IF($M58<>0,$BQ58/$M58,\"\")<>\"\",IF(IF($M58<>0,$BQ58/$M58,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M58<>0,$BQ58/$M58,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA58<>0,$BR58/$AA58,\"\"),\"0% \")&IF(IF($AA58<>0,$BR58/$AA58,\"\")<>\"\",IF(IF($AA58<>0,$BR58/$AA58,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA58<>0,$BR58/$AA58,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B58),2)+$M58+$K58","v":0},{"$f":"+$AA58+$AO58+$AQ58+$AS58+$AU58","v":0},{"$f":"+BZ58+BY58","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB58:$CF58)-$BZ58,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F59","v":"-412100"},null,{"$f":"VLOOKUP($F59,Account_Table,5,FALSE)","v":"Revenue"},"L6","412100","Professional Services",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O59:Z59),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC59:AN59),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B59),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B59),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B59),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B59),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B59),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K59-$M59,AY59-AA59),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M59-$AA59,AZ59-AO59),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA59-$AO59,BA59-AQ59),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO59-$AQ59,BB59-AS59),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ59-$AS59,BC59-AU59),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE59=0,$K59=0),0,IF(OR(BE59/ABS($K59)>9.99,BE59/ABS($K59)<-9.99),\"< > % \",BE59/ABS($K59))),\"? % \"),IFERROR(IF(AND(BE59=0,AY59=0),0,IF(OR(BE59/ABS(AY59)>9.99,BE59/ABS(AY59)<-9.99),\"< > % \",BE59/ABS(AY59))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF59=0,$M59=0),0,IF(OR(BF59/ABS($M59)>9.99,BF59/ABS($M59)<-9.99),\"< > % \",BF59/ABS($M59))),\"? % \"),IFERROR(IF(AND(BF59=0,AZ59=0),0,IF(OR(BF59/ABS(AZ59)>9.99,BF59/ABS(AZ59)<-9.99),\"< > % \",BF59/ABS(AZ59))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG59=0,$AA59=0),0,IF(OR(BG59/ABS($AA59)>9.99,BG59/ABS($AA59)<-9.99),\"< > % \",BG59/ABS($AA59))),\"? % \"),IFERROR(IF(AND(BG59=0,BA59=0),0,IF(OR(BG59/ABS(BA59)>9.99,BG59/ABS(BA59)<-9.99),\"< > % \",BG59/ABS(BA59))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH59=0,$AO59=0),0,IF(OR(BH59/ABS($AO59)>9.99,BH59/ABS($AO59)<-9.99),\"< > % \",BH59/ABS($AO59))),\"? % \"),IFERROR(IF(AND(BH59=0,BB59=0),0,IF(OR(BH59/ABS(BB59)>9.99,BH59/ABS(BB59)<-9.99),\"< > % \",BH59/ABS(BB59))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI59=0,$AQ59=0),0,IF(OR(BI59/ABS($AQ59)>9.99,BI59/ABS($AQ59)<-9.99),\"< > % \",BI59/ABS($AQ59))),\"? % \"),IFERROR(IF(AND(BI59=0,BC59=0),0,IF(OR(BI59/ABS(BC59)>9.99,BI59/ABS(BC59)<-9.99),\"< > % \",BI59/ABS(BC59))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B59)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B59)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B59)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B59)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B59)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B59)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B59)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B59)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B59)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B59)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B59)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B59)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B59)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ59-BR59,0)","v":0},{"$f":"IFERROR(IF(AND(BQ59=0,BR59=0),0,IF(OR(BS59/ABS(BQ59)>9.99,BS59/ABS(BQ59)<-9.99),\"< > % \",BS59/ABS(BQ59))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M59<>0,$BQ59/$M59,\"\"),\"0% \")&IF(IF($M59<>0,$BQ59/$M59,\"\")<>\"\",IF(IF($M59<>0,$BQ59/$M59,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M59<>0,$BQ59/$M59,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA59<>0,$BR59/$AA59,\"\"),\"0% \")&IF(IF($AA59<>0,$BR59/$AA59,\"\")<>\"\",IF(IF($AA59<>0,$BR59/$AA59,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA59<>0,$BR59/$AA59,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B59),2)+$M59+$K59","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB59:$CF59)-$BZ59,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F60","v":"-412500"},null,{"$f":"VLOOKUP($F60,Account_Table,5,FALSE)","v":"Revenue"},"L6","412500","Other Services",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O60:Z60),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC60:AN60),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B60),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K60-$M60,AY60-AA60),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M60-$AA60,AZ60-AO60),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA60-$AO60,BA60-AQ60),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO60-$AQ60,BB60-AS60),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ60-$AS60,BC60-AU60),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE60=0,$K60=0),0,IF(OR(BE60/ABS($K60)>9.99,BE60/ABS($K60)<-9.99),\"< > % \",BE60/ABS($K60))),\"? % \"),IFERROR(IF(AND(BE60=0,AY60=0),0,IF(OR(BE60/ABS(AY60)>9.99,BE60/ABS(AY60)<-9.99),\"< > % \",BE60/ABS(AY60))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF60=0,$M60=0),0,IF(OR(BF60/ABS($M60)>9.99,BF60/ABS($M60)<-9.99),\"< > % \",BF60/ABS($M60))),\"? % \"),IFERROR(IF(AND(BF60=0,AZ60=0),0,IF(OR(BF60/ABS(AZ60)>9.99,BF60/ABS(AZ60)<-9.99),\"< > % \",BF60/ABS(AZ60))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG60=0,$AA60=0),0,IF(OR(BG60/ABS($AA60)>9.99,BG60/ABS($AA60)<-9.99),\"< > % \",BG60/ABS($AA60))),\"? % \"),IFERROR(IF(AND(BG60=0,BA60=0),0,IF(OR(BG60/ABS(BA60)>9.99,BG60/ABS(BA60)<-9.99),\"< > % \",BG60/ABS(BA60))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH60=0,$AO60=0),0,IF(OR(BH60/ABS($AO60)>9.99,BH60/ABS($AO60)<-9.99),\"< > % \",BH60/ABS($AO60))),\"? % \"),IFERROR(IF(AND(BH60=0,BB60=0),0,IF(OR(BH60/ABS(BB60)>9.99,BH60/ABS(BB60)<-9.99),\"< > % \",BH60/ABS(BB60))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI60=0,$AQ60=0),0,IF(OR(BI60/ABS($AQ60)>9.99,BI60/ABS($AQ60)<-9.99),\"< > % \",BI60/ABS($AQ60))),\"? % \"),IFERROR(IF(AND(BI60=0,BC60=0),0,IF(OR(BI60/ABS(BC60)>9.99,BI60/ABS(BC60)<-9.99),\"< > % \",BI60/ABS(BC60))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B60)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B60)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B60)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B60)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B60)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B60)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B60)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B60)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B60)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B60)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B60)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B60)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B60)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ60-BR60,0)","v":0},{"$f":"IFERROR(IF(AND(BQ60=0,BR60=0),0,IF(OR(BS60/ABS(BQ60)>9.99,BS60/ABS(BQ60)<-9.99),\"< > % \",BS60/ABS(BQ60))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M60<>0,$BQ60/$M60,\"\"),\"0% \")&IF(IF($M60<>0,$BQ60/$M60,\"\")<>\"\",IF(IF($M60<>0,$BQ60/$M60,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M60<>0,$BQ60/$M60,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA60<>0,$BR60/$AA60,\"\"),\"0% \")&IF(IF($AA60<>0,$BR60/$AA60,\"\")<>\"\",IF(IF($AA60<>0,$BR60/$AA60,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA60<>0,$BR60/$AA60,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B60),2)+$M60+$K60","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB60:$CF60)-$BZ60,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F61","v":"-412700"},null,{"$f":"VLOOKUP($F61,Account_Table,5,FALSE)","v":"Revenue"},"L6","412700","Fees and Charges",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O61:Z61),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC61:AN61),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B61),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K61-$M61,AY61-AA61),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M61-$AA61,AZ61-AO61),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA61-$AO61,BA61-AQ61),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO61-$AQ61,BB61-AS61),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ61-$AS61,BC61-AU61),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE61=0,$K61=0),0,IF(OR(BE61/ABS($K61)>9.99,BE61/ABS($K61)<-9.99),\"< > % \",BE61/ABS($K61))),\"? % \"),IFERROR(IF(AND(BE61=0,AY61=0),0,IF(OR(BE61/ABS(AY61)>9.99,BE61/ABS(AY61)<-9.99),\"< > % \",BE61/ABS(AY61))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF61=0,$M61=0),0,IF(OR(BF61/ABS($M61)>9.99,BF61/ABS($M61)<-9.99),\"< > % \",BF61/ABS($M61))),\"? % \"),IFERROR(IF(AND(BF61=0,AZ61=0),0,IF(OR(BF61/ABS(AZ61)>9.99,BF61/ABS(AZ61)<-9.99),\"< > % \",BF61/ABS(AZ61))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG61=0,$AA61=0),0,IF(OR(BG61/ABS($AA61)>9.99,BG61/ABS($AA61)<-9.99),\"< > % \",BG61/ABS($AA61))),\"? % \"),IFERROR(IF(AND(BG61=0,BA61=0),0,IF(OR(BG61/ABS(BA61)>9.99,BG61/ABS(BA61)<-9.99),\"< > % \",BG61/ABS(BA61))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH61=0,$AO61=0),0,IF(OR(BH61/ABS($AO61)>9.99,BH61/ABS($AO61)<-9.99),\"< > % \",BH61/ABS($AO61))),\"? % \"),IFERROR(IF(AND(BH61=0,BB61=0),0,IF(OR(BH61/ABS(BB61)>9.99,BH61/ABS(BB61)<-9.99),\"< > % \",BH61/ABS(BB61))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI61=0,$AQ61=0),0,IF(OR(BI61/ABS($AQ61)>9.99,BI61/ABS($AQ61)<-9.99),\"< > % \",BI61/ABS($AQ61))),\"? % \"),IFERROR(IF(AND(BI61=0,BC61=0),0,IF(OR(BI61/ABS(BC61)>9.99,BI61/ABS(BC61)<-9.99),\"< > % \",BI61/ABS(BC61))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B61)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B61)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B61)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B61)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B61)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B61)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B61)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B61)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B61)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B61)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B61)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B61)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B61)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ61-BR61,0)","v":0},{"$f":"IFERROR(IF(AND(BQ61=0,BR61=0),0,IF(OR(BS61/ABS(BQ61)>9.99,BS61/ABS(BQ61)<-9.99),\"< > % \",BS61/ABS(BQ61))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M61<>0,$BQ61/$M61,\"\"),\"0% \")&IF(IF($M61<>0,$BQ61/$M61,\"\")<>\"\",IF(IF($M61<>0,$BQ61/$M61,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M61<>0,$BQ61/$M61,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA61<>0,$BR61/$AA61,\"\"),\"0% \")&IF(IF($AA61<>0,$BR61/$AA61,\"\")<>\"\",IF(IF($AA61<>0,$BR61/$AA61,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA61<>0,$BR61/$AA61,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B61),2)+$M61+$K61","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB61:$CF61)-$BZ61,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F62","v":"-412900"},null,{"$f":"VLOOKUP($F62,Account_Table,5,FALSE)","v":"Revenue"},"L6","412900","Gatton",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O62:Z62),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC62:AN62),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B62),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K62-$M62,AY62-AA62),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M62-$AA62,AZ62-AO62),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA62-$AO62,BA62-AQ62),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO62-$AQ62,BB62-AS62),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ62-$AS62,BC62-AU62),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE62=0,$K62=0),0,IF(OR(BE62/ABS($K62)>9.99,BE62/ABS($K62)<-9.99),\"< > % \",BE62/ABS($K62))),\"? % \"),IFERROR(IF(AND(BE62=0,AY62=0),0,IF(OR(BE62/ABS(AY62)>9.99,BE62/ABS(AY62)<-9.99),\"< > % \",BE62/ABS(AY62))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF62=0,$M62=0),0,IF(OR(BF62/ABS($M62)>9.99,BF62/ABS($M62)<-9.99),\"< > % \",BF62/ABS($M62))),\"? % \"),IFERROR(IF(AND(BF62=0,AZ62=0),0,IF(OR(BF62/ABS(AZ62)>9.99,BF62/ABS(AZ62)<-9.99),\"< > % \",BF62/ABS(AZ62))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG62=0,$AA62=0),0,IF(OR(BG62/ABS($AA62)>9.99,BG62/ABS($AA62)<-9.99),\"< > % \",BG62/ABS($AA62))),\"? % \"),IFERROR(IF(AND(BG62=0,BA62=0),0,IF(OR(BG62/ABS(BA62)>9.99,BG62/ABS(BA62)<-9.99),\"< > % \",BG62/ABS(BA62))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH62=0,$AO62=0),0,IF(OR(BH62/ABS($AO62)>9.99,BH62/ABS($AO62)<-9.99),\"< > % \",BH62/ABS($AO62))),\"? % \"),IFERROR(IF(AND(BH62=0,BB62=0),0,IF(OR(BH62/ABS(BB62)>9.99,BH62/ABS(BB62)<-9.99),\"< > % \",BH62/ABS(BB62))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI62=0,$AQ62=0),0,IF(OR(BI62/ABS($AQ62)>9.99,BI62/ABS($AQ62)<-9.99),\"< > % \",BI62/ABS($AQ62))),\"? % \"),IFERROR(IF(AND(BI62=0,BC62=0),0,IF(OR(BI62/ABS(BC62)>9.99,BI62/ABS(BC62)<-9.99),\"< > % \",BI62/ABS(BC62))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B62)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B62)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B62)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B62)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B62)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B62)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B62)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B62)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B62)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B62)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B62)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B62)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B62)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ62-BR62,0)","v":0},{"$f":"IFERROR(IF(AND(BQ62=0,BR62=0),0,IF(OR(BS62/ABS(BQ62)>9.99,BS62/ABS(BQ62)<-9.99),\"< > % \",BS62/ABS(BQ62))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M62<>0,$BQ62/$M62,\"\"),\"0% \")&IF(IF($M62<>0,$BQ62/$M62,\"\")<>\"\",IF(IF($M62<>0,$BQ62/$M62,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M62<>0,$BQ62/$M62,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA62<>0,$BR62/$AA62,\"\"),\"0% \")&IF(IF($AA62<>0,$BR62/$AA62,\"\")<>\"\",IF(IF($AA62<>0,$BR62/$AA62,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA62<>0,$BR62/$AA62,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B62),2)+$M62+$K62","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB62:$CF62)-$BZ62,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","415000","OTHER INCOME",null,null,null,{"$f":"SUM(K65:K69)","v":0},null,{"$f":"SUM(M65:M69)","v":0},null,{"$f":"SUM(O65:O69)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O64:Z64),2)","v":0},null,{"$f":"SUM(AC65:AC69)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC64:AN64),2)","v":0},null,{"$f":"SUM(AQ65:AQ69)","v":0},null,{"$f":"SUM(AS65:AS69)","v":0},null,{"$f":"SUM(AU65:AU69)","v":0},null,null,null,{"$f":"SUM(AY65:AY69)","v":0},{"$f":"SUM(AZ65:AZ69)","v":0},{"$f":"SUM(BA65:BA69)","v":0},{"$f":"SUM(BB65:BB69)","v":0},{"$f":"SUM(BC65:BC69)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K64-$M64,AY64-AA64),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M64-$AA64,AZ64-AO64),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA64-$AO64,BA64-AQ64),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO64-$AQ64,BB64-AS64),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ64-$AS64,BC64-AU64),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE64=0,$K64=0),0,IF(OR(BE64/ABS($K64)>9.99,BE64/ABS($K64)<-9.99),\"< > % \",BE64/ABS($K64))),\"? % \"),IFERROR(IF(AND(BE64=0,AY64=0),0,IF(OR(BE64/ABS(AY64)>9.99,BE64/ABS(AY64)<-9.99),\"< > % \",BE64/ABS(AY64))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF64=0,$M64=0),0,IF(OR(BF64/ABS($M64)>9.99,BF64/ABS($M64)<-9.99),\"< > % \",BF64/ABS($M64))),\"? % \"),IFERROR(IF(AND(BF64=0,AZ64=0),0,IF(OR(BF64/ABS(AZ64)>9.99,BF64/ABS(AZ64)<-9.99),\"< > % \",BF64/ABS(AZ64))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG64=0,$AA64=0),0,IF(OR(BG64/ABS($AA64)>9.99,BG64/ABS($AA64)<-9.99),\"< > % \",BG64/ABS($AA64))),\"? % \"),IFERROR(IF(AND(BG64=0,BA64=0),0,IF(OR(BG64/ABS(BA64)>9.99,BG64/ABS(BA64)<-9.99),\"< > % \",BG64/ABS(BA64))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH64=0,$AO64=0),0,IF(OR(BH64/ABS($AO64)>9.99,BH64/ABS($AO64)<-9.99),\"< > % \",BH64/ABS($AO64))),\"? % \"),IFERROR(IF(AND(BH64=0,BB64=0),0,IF(OR(BH64/ABS(BB64)>9.99,BH64/ABS(BB64)<-9.99),\"< > % \",BH64/ABS(BB64))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI64=0,$AQ64=0),0,IF(OR(BI64/ABS($AQ64)>9.99,BI64/ABS($AQ64)<-9.99),\"< > % \",BI64/ABS($AQ64))),\"? % \"),IFERROR(IF(AND(BI64=0,BC64=0),0,IF(OR(BI64/ABS(BC64)>9.99,BI64/ABS(BC64)<-9.99),\"< > % \",BI64/ABS(BC64))),\"? % \"))","v":0},null,{"$f":"SUM(BQ65:BQ69)","v":0},{"$f":"SUM(BR65:BR69)","v":0},{"$f":"ROUND(BQ64-BR64,0)","v":0},{"$f":"IFERROR(IF(AND(BQ64=0,BR64=0),0,IF(OR(BS64/ABS(BQ64)>9.99,BS64/ABS(BQ64)<-9.99),\"< > % \",BS64/ABS(BQ64))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M64<>0,$BQ64/$M64,\"\"),\"0% \")&IF(IF($M64<>0,$BQ64/$M64,\"\")<>\"\",IF(IF($M64<>0,$BQ64/$M64,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M64<>0,$BQ64/$M64,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA64<>0,$BR64/$AA64,\"\"),\"0% \")&IF(IF($AA64<>0,$BR64/$AA64,\"\")<>\"\",IF(IF($AA64<>0,$BR64/$AA64,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA64<>0,$BR64/$AA64,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY65:BY69)","v":0},{"$f":"SUM(BZ65:BZ69)","v":0},{"$f":"SUM(CA65:CA69)","v":0},{"$f":"SUM(CB65:CB69)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB64:$CF64)-BZ64,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F66","v":"-415000"},null,{"$f":"VLOOKUP($F66,Account_Table,5,FALSE)","v":"Revenue"},"L6","415000","Other Income (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O66:Z66),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC66:AN66),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B66),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B66),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B66),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B66),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B66),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K66-$M66,AY66-AA66),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M66-$AA66,AZ66-AO66),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA66-$AO66,BA66-AQ66),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO66-$AQ66,BB66-AS66),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ66-$AS66,BC66-AU66),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE66=0,$K66=0),0,IF(OR(BE66/ABS($K66)>9.99,BE66/ABS($K66)<-9.99),\"< > % \",BE66/ABS($K66))),\"? % \"),IFERROR(IF(AND(BE66=0,AY66=0),0,IF(OR(BE66/ABS(AY66)>9.99,BE66/ABS(AY66)<-9.99),\"< > % \",BE66/ABS(AY66))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF66=0,$M66=0),0,IF(OR(BF66/ABS($M66)>9.99,BF66/ABS($M66)<-9.99),\"< > % \",BF66/ABS($M66))),\"? % \"),IFERROR(IF(AND(BF66=0,AZ66=0),0,IF(OR(BF66/ABS(AZ66)>9.99,BF66/ABS(AZ66)<-9.99),\"< > % \",BF66/ABS(AZ66))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG66=0,$AA66=0),0,IF(OR(BG66/ABS($AA66)>9.99,BG66/ABS($AA66)<-9.99),\"< > % \",BG66/ABS($AA66))),\"? % \"),IFERROR(IF(AND(BG66=0,BA66=0),0,IF(OR(BG66/ABS(BA66)>9.99,BG66/ABS(BA66)<-9.99),\"< > % \",BG66/ABS(BA66))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH66=0,$AO66=0),0,IF(OR(BH66/ABS($AO66)>9.99,BH66/ABS($AO66)<-9.99),\"< > % \",BH66/ABS($AO66))),\"? % \"),IFERROR(IF(AND(BH66=0,BB66=0),0,IF(OR(BH66/ABS(BB66)>9.99,BH66/ABS(BB66)<-9.99),\"< > % \",BH66/ABS(BB66))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI66=0,$AQ66=0),0,IF(OR(BI66/ABS($AQ66)>9.99,BI66/ABS($AQ66)<-9.99),\"< > % \",BI66/ABS($AQ66))),\"? % \"),IFERROR(IF(AND(BI66=0,BC66=0),0,IF(OR(BI66/ABS(BC66)>9.99,BI66/ABS(BC66)<-9.99),\"< > % \",BI66/ABS(BC66))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B66)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B66)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B66)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B66)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B66)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B66)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B66)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B66)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B66)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B66)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B66)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B66)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B66)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ66-BR66,0)","v":0},{"$f":"IFERROR(IF(AND(BQ66=0,BR66=0),0,IF(OR(BS66/ABS(BQ66)>9.99,BS66/ABS(BQ66)<-9.99),\"< > % \",BS66/ABS(BQ66))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M66<>0,$BQ66/$M66,\"\"),\"0% \")&IF(IF($M66<>0,$BQ66/$M66,\"\")<>\"\",IF(IF($M66<>0,$BQ66/$M66,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M66<>0,$BQ66/$M66,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA66<>0,$BR66/$AA66,\"\"),\"0% \")&IF(IF($AA66<>0,$BR66/$AA66,\"\")<>\"\",IF(IF($AA66<>0,$BR66/$AA66,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA66<>0,$BR66/$AA66,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B66),2)+$M66+$K66","v":0},{"$f":"+$AA66+$AO66+$AQ66+$AS66+$AU66","v":0},{"$f":"+BZ66+BY66","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB66:$CF66)-$BZ66,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F67","v":"-415100"},null,{"$f":"VLOOKUP($F67,Account_Table,5,FALSE)","v":"Revenue"},"L6","415100","Other Income",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O67:Z67),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC67:AN67),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B67),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B67),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B67),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B67),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B67),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K67-$M67,AY67-AA67),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M67-$AA67,AZ67-AO67),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA67-$AO67,BA67-AQ67),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO67-$AQ67,BB67-AS67),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ67-$AS67,BC67-AU67),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE67=0,$K67=0),0,IF(OR(BE67/ABS($K67)>9.99,BE67/ABS($K67)<-9.99),\"< > % \",BE67/ABS($K67))),\"? % \"),IFERROR(IF(AND(BE67=0,AY67=0),0,IF(OR(BE67/ABS(AY67)>9.99,BE67/ABS(AY67)<-9.99),\"< > % \",BE67/ABS(AY67))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF67=0,$M67=0),0,IF(OR(BF67/ABS($M67)>9.99,BF67/ABS($M67)<-9.99),\"< > % \",BF67/ABS($M67))),\"? % \"),IFERROR(IF(AND(BF67=0,AZ67=0),0,IF(OR(BF67/ABS(AZ67)>9.99,BF67/ABS(AZ67)<-9.99),\"< > % \",BF67/ABS(AZ67))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG67=0,$AA67=0),0,IF(OR(BG67/ABS($AA67)>9.99,BG67/ABS($AA67)<-9.99),\"< > % \",BG67/ABS($AA67))),\"? % \"),IFERROR(IF(AND(BG67=0,BA67=0),0,IF(OR(BG67/ABS(BA67)>9.99,BG67/ABS(BA67)<-9.99),\"< > % \",BG67/ABS(BA67))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH67=0,$AO67=0),0,IF(OR(BH67/ABS($AO67)>9.99,BH67/ABS($AO67)<-9.99),\"< > % \",BH67/ABS($AO67))),\"? % \"),IFERROR(IF(AND(BH67=0,BB67=0),0,IF(OR(BH67/ABS(BB67)>9.99,BH67/ABS(BB67)<-9.99),\"< > % \",BH67/ABS(BB67))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI67=0,$AQ67=0),0,IF(OR(BI67/ABS($AQ67)>9.99,BI67/ABS($AQ67)<-9.99),\"< > % \",BI67/ABS($AQ67))),\"? % \"),IFERROR(IF(AND(BI67=0,BC67=0),0,IF(OR(BI67/ABS(BC67)>9.99,BI67/ABS(BC67)<-9.99),\"< > % \",BI67/ABS(BC67))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B67)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B67)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B67)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B67)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B67)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B67)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B67)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B67)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B67)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B67)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B67)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B67)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B67)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ67-BR67,0)","v":0},{"$f":"IFERROR(IF(AND(BQ67=0,BR67=0),0,IF(OR(BS67/ABS(BQ67)>9.99,BS67/ABS(BQ67)<-9.99),\"< > % \",BS67/ABS(BQ67))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M67<>0,$BQ67/$M67,\"\"),\"0% \")&IF(IF($M67<>0,$BQ67/$M67,\"\")<>\"\",IF(IF($M67<>0,$BQ67/$M67,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M67<>0,$BQ67/$M67,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA67<>0,$BR67/$AA67,\"\"),\"0% \")&IF(IF($AA67<>0,$BR67/$AA67,\"\")<>\"\",IF(IF($AA67<>0,$BR67/$AA67,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA67<>0,$BR67/$AA67,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B67),2)+$M67+$K67","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB67:$CF67)-$BZ67,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F68","v":"-415200"},null,{"$f":"VLOOKUP($F68,Account_Table,5,FALSE)","v":"Revenue"},"L6","415200","Other Projects",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O68:Z68),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC68:AN68),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B68),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K68-$M68,AY68-AA68),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M68-$AA68,AZ68-AO68),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA68-$AO68,BA68-AQ68),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO68-$AQ68,BB68-AS68),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ68-$AS68,BC68-AU68),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE68=0,$K68=0),0,IF(OR(BE68/ABS($K68)>9.99,BE68/ABS($K68)<-9.99),\"< > % \",BE68/ABS($K68))),\"? % \"),IFERROR(IF(AND(BE68=0,AY68=0),0,IF(OR(BE68/ABS(AY68)>9.99,BE68/ABS(AY68)<-9.99),\"< > % \",BE68/ABS(AY68))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF68=0,$M68=0),0,IF(OR(BF68/ABS($M68)>9.99,BF68/ABS($M68)<-9.99),\"< > % \",BF68/ABS($M68))),\"? % \"),IFERROR(IF(AND(BF68=0,AZ68=0),0,IF(OR(BF68/ABS(AZ68)>9.99,BF68/ABS(AZ68)<-9.99),\"< > % \",BF68/ABS(AZ68))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG68=0,$AA68=0),0,IF(OR(BG68/ABS($AA68)>9.99,BG68/ABS($AA68)<-9.99),\"< > % \",BG68/ABS($AA68))),\"? % \"),IFERROR(IF(AND(BG68=0,BA68=0),0,IF(OR(BG68/ABS(BA68)>9.99,BG68/ABS(BA68)<-9.99),\"< > % \",BG68/ABS(BA68))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH68=0,$AO68=0),0,IF(OR(BH68/ABS($AO68)>9.99,BH68/ABS($AO68)<-9.99),\"< > % \",BH68/ABS($AO68))),\"? % \"),IFERROR(IF(AND(BH68=0,BB68=0),0,IF(OR(BH68/ABS(BB68)>9.99,BH68/ABS(BB68)<-9.99),\"< > % \",BH68/ABS(BB68))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI68=0,$AQ68=0),0,IF(OR(BI68/ABS($AQ68)>9.99,BI68/ABS($AQ68)<-9.99),\"< > % \",BI68/ABS($AQ68))),\"? % \"),IFERROR(IF(AND(BI68=0,BC68=0),0,IF(OR(BI68/ABS(BC68)>9.99,BI68/ABS(BC68)<-9.99),\"< > % \",BI68/ABS(BC68))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B68)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B68)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B68)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B68)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B68)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B68)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B68)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B68)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B68)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B68)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B68)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B68)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B68)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ68-BR68,0)","v":0},{"$f":"IFERROR(IF(AND(BQ68=0,BR68=0),0,IF(OR(BS68/ABS(BQ68)>9.99,BS68/ABS(BQ68)<-9.99),\"< > % \",BS68/ABS(BQ68))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M68<>0,$BQ68/$M68,\"\"),\"0% \")&IF(IF($M68<>0,$BQ68/$M68,\"\")<>\"\",IF(IF($M68<>0,$BQ68/$M68,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M68<>0,$BQ68/$M68,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA68<>0,$BR68/$AA68,\"\"),\"0% \")&IF(IF($AA68<>0,$BR68/$AA68,\"\")<>\"\",IF(IF($AA68<>0,$BR68/$AA68,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA68<>0,$BR68/$AA68,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B68),2)+$M68+$K68","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB68:$CF68)-$BZ68,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,null,""]
[null,null,null,null,null,"","REVENUE",null,null,null,{"$f":"ROUND(SUM(K10:K70)/2,2)","v":0},null,{"$f":"ROUND(SUM(M10:M70)/2,2)","v":0},null,{"$f":"ROUND(SUM(O10:O70)/2,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(AC10:AC70)/2,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(AQ10:AQ70)/2,2)","v":0},null,{"$f":"ROUND(SUM(AS10:AS70)/2,2)","v":0},null,{"$f":"ROUND(SUM(AU10:AU70)/2,2)","v":0},null,null,null,{"$f":"ROUND(SUM(AY10:AY70)/2,2)","v":0},{"$f":"ROUND(SUM(AZ10:AZ70)/2,2)","v":0},{"$f":"ROUND(SUM(BA10:BA70)/2,2)","v":0},{"$f":"ROUND(SUM(BB10:BB70)/2,2)","v":0},{"$f":"ROUND(SUM(BC10:BC70)/2,2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K71-$M71,AY71-AA71),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M71-$AA71,AZ71-AO71),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA71-$AO71,BA71-AQ71),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO71-$AQ71,BB71-AS71),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ71-$AS71,BC71-AU71),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE71=0,$K71=0),0,IF(OR(BE71/ABS($K71)>9.99,BE71/ABS($K71)<-9.99),\"< > % \",BE71/ABS($K71))),\"? % \"),IFERROR(IF(AND(BE71=0,AY71=0),0,IF(OR(BE71/ABS(AY71)>9.99,BE71/ABS(AY71)<-9.99),\"< > % \",BE71/ABS(AY71))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF71=0,$M71=0),0,IF(OR(BF71/ABS($M71)>9.99,BF71/ABS($M71)<-9.99),\"< > % \",BF71/ABS($M71))),\"? % \"),IFERROR(IF(AND(BF71=0,AZ71=0),0,IF(OR(BF71/ABS(AZ71)>9.99,BF71/ABS(AZ71)<-9.99),\"< > % \",BF71/ABS(AZ71))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG71=0,$AA71=0),0,IF(OR(BG71/ABS($AA71)>9.99,BG71/ABS($AA71)<-9.99),\"< > % \",BG71/ABS($AA71))),\"? % \"),IFERROR(IF(AND(BG71=0,BA71=0),0,IF(OR(BG71/ABS(BA71)>9.99,BG71/ABS(BA71)<-9.99),\"< > % \",BG71/ABS(BA71))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH71=0,$AO71=0),0,IF(OR(BH71/ABS($AO71)>9.99,BH71/ABS($AO71)<-9.99),\"< > % \",BH71/ABS($AO71))),\"? % \"),IFERROR(IF(AND(BH71=0,BB71=0),0,IF(OR(BH71/ABS(BB71)>9.99,BH71/ABS(BB71)<-9.99),\"< > % \",BH71/ABS(BB71))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI71=0,$AQ71=0),0,IF(OR(BI71/ABS($AQ71)>9.99,BI71/ABS($AQ71)<-9.99),\"< > % \",BI71/ABS($AQ71))),\"? % \"),IFERROR(IF(AND(BI71=0,BC71=0),0,IF(OR(BI71/ABS(BC71)>9.99,BI71/ABS(BC71)<-9.99),\"< > % \",BI71/ABS(BC71))),\"? % \"))","v":0},null,{"$f":"ROUND(SUM(BQ10:BQ70)/2,2)","v":0},{"$f":"ROUND(SUM(BR10:BR70)/2,2)","v":0},{"$f":"ROUND(BQ71-BR71,0)","v":0},{"$f":"IFERROR(IF(AND(BQ71=0,BR71=0),0,IF(OR(BS71/ABS(BQ71)>9.99,BS71/ABS(BQ71)<-9.99),\"< > % \",BS71/ABS(BQ71))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M71<>0,$BQ71/$M71,\"\"),\"0% \")&IF(IF($M71<>0,$BQ71/$M71,\"\")<>\"\",IF(IF($M71<>0,$BQ71/$M71,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M71<>0,$BQ71/$M71,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA71<>0,$BR71/$AA71,\"\"),\"0% \")&IF(IF($AA71<>0,$BR71/$AA71,\"\")<>\"\",IF(IF($AA71<>0,$BR71/$AA71,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA71<>0,$BR71/$AA71,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUM(BY10:BY70)/2,2)","v":0},{"$f":"ROUND(SUM(BZ10:BZ70)/2,2)","v":0},{"$f":"ROUND(SUM(CA10:CA70)/2,2)","v":0},{"$f":"ROUND(SUM(CB10:CB70)/2,2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB71:$CF71)-BZ71,0)","v":0}]
[null,null,null,null,null,""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","521000","UQ WIDE TRANSFERS REVENUE",null,null,null,{"$f":"SUM(K75:K79)","v":0},null,{"$f":"SUM(M75:M79)","v":0},null,{"$f":"SUM(O75:O79)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O74:Z74),2)","v":0},null,{"$f":"SUM(AC75:AC79)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC74:AN74),2)","v":0},null,{"$f":"SUM(AQ75:AQ79)","v":0},null,{"$f":"SUM(AS75:AS79)","v":0},null,{"$f":"SUM(AU75:AU79)","v":0},null,null,null,{"$f":"SUM(AY75:AY79)","v":0},{"$f":"SUM(AZ75:AZ79)","v":0},{"$f":"SUM(BA75:BA79)","v":0},{"$f":"SUM(BB75:BB79)","v":0},{"$f":"SUM(BC75:BC79)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K74-$M74,AY74-AA74),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M74-$AA74,AZ74-AO74),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA74-$AO74,BA74-AQ74),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO74-$AQ74,BB74-AS74),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ74-$AS74,BC74-AU74),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE74=0,$K74=0),0,IF(OR(BE74/ABS($K74)>9.99,BE74/ABS($K74)<-9.99),\"< > % \",BE74/ABS($K74))),\"? % \"),IFERROR(IF(AND(BE74=0,AY74=0),0,IF(OR(BE74/ABS(AY74)>9.99,BE74/ABS(AY74)<-9.99),\"< > % \",BE74/ABS(AY74))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF74=0,$M74=0),0,IF(OR(BF74/ABS($M74)>9.99,BF74/ABS($M74)<-9.99),\"< > % \",BF74/ABS($M74))),\"? % \"),IFERROR(IF(AND(BF74=0,AZ74=0),0,IF(OR(BF74/ABS(AZ74)>9.99,BF74/ABS(AZ74)<-9.99),\"< > % \",BF74/ABS(AZ74))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG74=0,$AA74=0),0,IF(OR(BG74/ABS($AA74)>9.99,BG74/ABS($AA74)<-9.99),\"< > % \",BG74/ABS($AA74))),\"? % \"),IFERROR(IF(AND(BG74=0,BA74=0),0,IF(OR(BG74/ABS(BA74)>9.99,BG74/ABS(BA74)<-9.99),\"< > % \",BG74/ABS(BA74))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH74=0,$AO74=0),0,IF(OR(BH74/ABS($AO74)>9.99,BH74/ABS($AO74)<-9.99),\"< > % \",BH74/ABS($AO74))),\"? % \"),IFERROR(IF(AND(BH74=0,BB74=0),0,IF(OR(BH74/ABS(BB74)>9.99,BH74/ABS(BB74)<-9.99),\"< > % \",BH74/ABS(BB74))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI74=0,$AQ74=0),0,IF(OR(BI74/ABS($AQ74)>9.99,BI74/ABS($AQ74)<-9.99),\"< > % \",BI74/ABS($AQ74))),\"? % \"),IFERROR(IF(AND(BI74=0,BC74=0),0,IF(OR(BI74/ABS(BC74)>9.99,BI74/ABS(BC74)<-9.99),\"< > % \",BI74/ABS(BC74))),\"? % \"))","v":0},null,{"$f":"SUM(BQ75:BQ79)","v":0},{"$f":"SUM(BR75:BR79)","v":0},{"$f":"ROUND(BQ74-BR74,0)","v":0},{"$f":"IFERROR(IF(AND(BQ74=0,BR74=0),0,IF(OR(BS74/ABS(BQ74)>9.99,BS74/ABS(BQ74)<-9.99),\"< > % \",BS74/ABS(BQ74))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M74<>0,$BQ74/$M74,\"\"),\"0% \")&IF(IF($M74<>0,$BQ74/$M74,\"\")<>\"\",IF(IF($M74<>0,$BQ74/$M74,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M74<>0,$BQ74/$M74,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA74<>0,$BR74/$AA74,\"\"),\"0% \")&IF(IF($AA74<>0,$BR74/$AA74,\"\")<>\"\",IF(IF($AA74<>0,$BR74/$AA74,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA74<>0,$BR74/$AA74,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY75:BY79)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB74:$CF74)-BZ74,0)","v":0}]
[]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F76","v":"-521100"},null,{"$f":"VLOOKUP($F76,Account_Table,5,FALSE)","v":"Revenue"},"L6","521100","UQ Shared Services",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O76:Z76),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC76:AN76),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B76),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B76),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B76),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B76),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B76),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K76-$M76,AY76-AA76),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M76-$AA76,AZ76-AO76),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA76-$AO76,BA76-AQ76),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO76-$AQ76,BB76-AS76),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ76-$AS76,BC76-AU76),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE76=0,$K76=0),0,IF(OR(BE76/ABS($K76)>9.99,BE76/ABS($K76)<-9.99),\"< > % \",BE76/ABS($K76))),\"? % \"),IFERROR(IF(AND(BE76=0,AY76=0),0,IF(OR(BE76/ABS(AY76)>9.99,BE76/ABS(AY76)<-9.99),\"< > % \",BE76/ABS(AY76))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF76=0,$M76=0),0,IF(OR(BF76/ABS($M76)>9.99,BF76/ABS($M76)<-9.99),\"< > % \",BF76/ABS($M76))),\"? % \"),IFERROR(IF(AND(BF76=0,AZ76=0),0,IF(OR(BF76/ABS(AZ76)>9.99,BF76/ABS(AZ76)<-9.99),\"< > % \",BF76/ABS(AZ76))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG76=0,$AA76=0),0,IF(OR(BG76/ABS($AA76)>9.99,BG76/ABS($AA76)<-9.99),\"< > % \",BG76/ABS($AA76))),\"? % \"),IFERROR(IF(AND(BG76=0,BA76=0),0,IF(OR(BG76/ABS(BA76)>9.99,BG76/ABS(BA76)<-9.99),\"< > % \",BG76/ABS(BA76))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH76=0,$AO76=0),0,IF(OR(BH76/ABS($AO76)>9.99,BH76/ABS($AO76)<-9.99),\"< > % \",BH76/ABS($AO76))),\"? % \"),IFERROR(IF(AND(BH76=0,BB76=0),0,IF(OR(BH76/ABS(BB76)>9.99,BH76/ABS(BB76)<-9.99),\"< > % \",BH76/ABS(BB76))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI76=0,$AQ76=0),0,IF(OR(BI76/ABS($AQ76)>9.99,BI76/ABS($AQ76)<-9.99),\"< > % \",BI76/ABS($AQ76))),\"? % \"),IFERROR(IF(AND(BI76=0,BC76=0),0,IF(OR(BI76/ABS(BC76)>9.99,BI76/ABS(BC76)<-9.99),\"< > % \",BI76/ABS(BC76))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B76)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B76)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B76)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B76)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B76)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B76)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B76)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B76)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B76)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B76)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B76)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B76)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B76)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ76-BR76,0)","v":0},{"$f":"IFERROR(IF(AND(BQ76=0,BR76=0),0,IF(OR(BS76/ABS(BQ76)>9.99,BS76/ABS(BQ76)<-9.99),\"< > % \",BS76/ABS(BQ76))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M76<>0,$BQ76/$M76,\"\"),\"0% \")&IF(IF($M76<>0,$BQ76/$M76,\"\")<>\"\",IF(IF($M76<>0,$BQ76/$M76,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M76<>0,$BQ76/$M76,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA76<>0,$BR76/$AA76,\"\"),\"0% \")&IF(IF($AA76<>0,$BR76/$AA76,\"\")<>\"\",IF(IF($AA76<>0,$BR76/$AA76,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA76<>0,$BR76/$AA76,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B76),2)+$M76+$K76","v":0},{"$f":"+$AA76+$AO76+$AQ76+$AS76+$AU76","v":0},{"$f":"+BZ76+BY76","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB76:$CF76)-$BZ76,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F77","v":"-521200"},null,{"$f":"VLOOKUP($F77,Account_Table,5,FALSE)","v":"Revenue"},"L6","521200","UQ Contributions",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O77:Z77),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC77:AN77),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B77),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B77),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B77),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B77),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B77),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K77-$M77,AY77-AA77),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M77-$AA77,AZ77-AO77),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA77-$AO77,BA77-AQ77),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO77-$AQ77,BB77-AS77),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ77-$AS77,BC77-AU77),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE77=0,$K77=0),0,IF(OR(BE77/ABS($K77)>9.99,BE77/ABS($K77)<-9.99),\"< > % \",BE77/ABS($K77))),\"? % \"),IFERROR(IF(AND(BE77=0,AY77=0),0,IF(OR(BE77/ABS(AY77)>9.99,BE77/ABS(AY77)<-9.99),\"< > % \",BE77/ABS(AY77))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF77=0,$M77=0),0,IF(OR(BF77/ABS($M77)>9.99,BF77/ABS($M77)<-9.99),\"< > % \",BF77/ABS($M77))),\"? % \"),IFERROR(IF(AND(BF77=0,AZ77=0),0,IF(OR(BF77/ABS(AZ77)>9.99,BF77/ABS(AZ77)<-9.99),\"< > % \",BF77/ABS(AZ77))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG77=0,$AA77=0),0,IF(OR(BG77/ABS($AA77)>9.99,BG77/ABS($AA77)<-9.99),\"< > % \",BG77/ABS($AA77))),\"? % \"),IFERROR(IF(AND(BG77=0,BA77=0),0,IF(OR(BG77/ABS(BA77)>9.99,BG77/ABS(BA77)<-9.99),\"< > % \",BG77/ABS(BA77))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH77=0,$AO77=0),0,IF(OR(BH77/ABS($AO77)>9.99,BH77/ABS($AO77)<-9.99),\"< > % \",BH77/ABS($AO77))),\"? % \"),IFERROR(IF(AND(BH77=0,BB77=0),0,IF(OR(BH77/ABS(BB77)>9.99,BH77/ABS(BB77)<-9.99),\"< > % \",BH77/ABS(BB77))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI77=0,$AQ77=0),0,IF(OR(BI77/ABS($AQ77)>9.99,BI77/ABS($AQ77)<-9.99),\"< > % \",BI77/ABS($AQ77))),\"? % \"),IFERROR(IF(AND(BI77=0,BC77=0),0,IF(OR(BI77/ABS(BC77)>9.99,BI77/ABS(BC77)<-9.99),\"< > % \",BI77/ABS(BC77))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B77)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B77)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B77)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B77)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B77)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B77)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B77)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B77)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B77)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B77)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B77)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B77)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B77)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ77-BR77,0)","v":0},{"$f":"IFERROR(IF(AND(BQ77=0,BR77=0),0,IF(OR(BS77/ABS(BQ77)>9.99,BS77/ABS(BQ77)<-9.99),\"< > % \",BS77/ABS(BQ77))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M77<>0,$BQ77/$M77,\"\"),\"0% \")&IF(IF($M77<>0,$BQ77/$M77,\"\")<>\"\",IF(IF($M77<>0,$BQ77/$M77,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M77<>0,$BQ77/$M77,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA77<>0,$BR77/$AA77,\"\"),\"0% \")&IF(IF($AA77<>0,$BR77/$AA77,\"\")<>\"\",IF(IF($AA77<>0,$BR77/$AA77,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA77<>0,$BR77/$AA77,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B77),2)+$M77+$K77","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB77:$CF77)-$BZ77,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F78","v":"-521300"},null,{"$f":"VLOOKUP($F78,Account_Table,5,FALSE)","v":"Revenue"},"L6","521300","UQ Operating Transfers",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O78:Z78),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC78:AN78),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B78),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K78-$M78,AY78-AA78),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M78-$AA78,AZ78-AO78),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA78-$AO78,BA78-AQ78),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO78-$AQ78,BB78-AS78),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ78-$AS78,BC78-AU78),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE78=0,$K78=0),0,IF(OR(BE78/ABS($K78)>9.99,BE78/ABS($K78)<-9.99),\"< > % \",BE78/ABS($K78))),\"? % \"),IFERROR(IF(AND(BE78=0,AY78=0),0,IF(OR(BE78/ABS(AY78)>9.99,BE78/ABS(AY78)<-9.99),\"< > % \",BE78/ABS(AY78))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF78=0,$M78=0),0,IF(OR(BF78/ABS($M78)>9.99,BF78/ABS($M78)<-9.99),\"< > % \",BF78/ABS($M78))),\"? % \"),IFERROR(IF(AND(BF78=0,AZ78=0),0,IF(OR(BF78/ABS(AZ78)>9.99,BF78/ABS(AZ78)<-9.99),\"< > % \",BF78/ABS(AZ78))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG78=0,$AA78=0),0,IF(OR(BG78/ABS($AA78)>9.99,BG78/ABS($AA78)<-9.99),\"< > % \",BG78/ABS($AA78))),\"? % \"),IFERROR(IF(AND(BG78=0,BA78=0),0,IF(OR(BG78/ABS(BA78)>9.99,BG78/ABS(BA78)<-9.99),\"< > % \",BG78/ABS(BA78))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH78=0,$AO78=0),0,IF(OR(BH78/ABS($AO78)>9.99,BH78/ABS($AO78)<-9.99),\"< > % \",BH78/ABS($AO78))),\"? % \"),IFERROR(IF(AND(BH78=0,BB78=0),0,IF(OR(BH78/ABS(BB78)>9.99,BH78/ABS(BB78)<-9.99),\"< > % \",BH78/ABS(BB78))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI78=0,$AQ78=0),0,IF(OR(BI78/ABS($AQ78)>9.99,BI78/ABS($AQ78)<-9.99),\"< > % \",BI78/ABS($AQ78))),\"? % \"),IFERROR(IF(AND(BI78=0,BC78=0),0,IF(OR(BI78/ABS(BC78)>9.99,BI78/ABS(BC78)<-9.99),\"< > % \",BI78/ABS(BC78))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B78)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B78)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B78)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B78)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B78)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B78)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B78)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B78)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B78)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B78)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B78)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B78)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B78)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ78-BR78,0)","v":0},{"$f":"IFERROR(IF(AND(BQ78=0,BR78=0),0,IF(OR(BS78/ABS(BQ78)>9.99,BS78/ABS(BQ78)<-9.99),\"< > % \",BS78/ABS(BQ78))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M78<>0,$BQ78/$M78,\"\"),\"0% \")&IF(IF($M78<>0,$BQ78/$M78,\"\")<>\"\",IF(IF($M78<>0,$BQ78/$M78,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M78<>0,$BQ78/$M78,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA78<>0,$BR78/$AA78,\"\"),\"0% \")&IF(IF($AA78<>0,$BR78/$AA78,\"\")<>\"\",IF(IF($AA78<>0,$BR78/$AA78,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA78<>0,$BR78/$AA78,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B78),2)+$M78+$K78","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB78:$CF78)-$BZ78,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F79","v":"-521400"},null,{"$f":"VLOOKUP($F79,Account_Table,5,FALSE)","v":"Revenue"},"L6","521400","Project Transfers",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O79:Z79),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC79:AN79),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B79),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K79-$M79,AY79-AA79),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M79-$AA79,AZ79-AO79),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA79-$AO79,BA79-AQ79),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO79-$AQ79,BB79-AS79),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ79-$AS79,BC79-AU79),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE79=0,$K79=0),0,IF(OR(BE79/ABS($K79)>9.99,BE79/ABS($K79)<-9.99),\"< > % \",BE79/ABS($K79))),\"? % \"),IFERROR(IF(AND(BE79=0,AY79=0),0,IF(OR(BE79/ABS(AY79)>9.99,BE79/ABS(AY79)<-9.99),\"< > % \",BE79/ABS(AY79))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF79=0,$M79=0),0,IF(OR(BF79/ABS($M79)>9.99,BF79/ABS($M79)<-9.99),\"< > % \",BF79/ABS($M79))),\"? % \"),IFERROR(IF(AND(BF79=0,AZ79=0),0,IF(OR(BF79/ABS(AZ79)>9.99,BF79/ABS(AZ79)<-9.99),\"< > % \",BF79/ABS(AZ79))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG79=0,$AA79=0),0,IF(OR(BG79/ABS($AA79)>9.99,BG79/ABS($AA79)<-9.99),\"< > % \",BG79/ABS($AA79))),\"? % \"),IFERROR(IF(AND(BG79=0,BA79=0),0,IF(OR(BG79/ABS(BA79)>9.99,BG79/ABS(BA79)<-9.99),\"< > % \",BG79/ABS(BA79))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH79=0,$AO79=0),0,IF(OR(BH79/ABS($AO79)>9.99,BH79/ABS($AO79)<-9.99),\"< > % \",BH79/ABS($AO79))),\"? % \"),IFERROR(IF(AND(BH79=0,BB79=0),0,IF(OR(BH79/ABS(BB79)>9.99,BH79/ABS(BB79)<-9.99),\"< > % \",BH79/ABS(BB79))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI79=0,$AQ79=0),0,IF(OR(BI79/ABS($AQ79)>9.99,BI79/ABS($AQ79)<-9.99),\"< > % \",BI79/ABS($AQ79))),\"? % \"),IFERROR(IF(AND(BI79=0,BC79=0),0,IF(OR(BI79/ABS(BC79)>9.99,BI79/ABS(BC79)<-9.99),\"< > % \",BI79/ABS(BC79))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B79)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B79)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B79)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B79)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B79)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B79)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B79)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B79)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B79)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B79)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B79)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B79)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B79)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ79-BR79,0)","v":0},{"$f":"IFERROR(IF(AND(BQ79=0,BR79=0),0,IF(OR(BS79/ABS(BQ79)>9.99,BS79/ABS(BQ79)<-9.99),\"< > % \",BS79/ABS(BQ79))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M79<>0,$BQ79/$M79,\"\"),\"0% \")&IF(IF($M79<>0,$BQ79/$M79,\"\")<>\"\",IF(IF($M79<>0,$BQ79/$M79,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M79<>0,$BQ79/$M79,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA79<>0,$BR79/$AA79,\"\"),\"0% \")&IF(IF($AA79<>0,$BR79/$AA79,\"\")<>\"\",IF(IF($AA79<>0,$BR79/$AA79,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA79<>0,$BR79/$AA79,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B79),2)+$M79+$K79","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB79:$CF79)-$BZ79,0)","v":0},""]
[]
[null,null,null,null,"L5","521010","UQ WIDE TRANSFERS EXPENSE",null,null,null,{"$f":"SUM(K82:K86)","v":0},null,{"$f":"SUM(M82:M86)","v":0},null,{"$f":"SUM(O82:O86)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O81:Z81),2)","v":0},null,{"$f":"SUM(AC82:AC86)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC81:AN81),2)","v":0},null,{"$f":"SUM(AQ82:AQ86)","v":0},null,{"$f":"SUM(AS82:AS86)","v":0},null,{"$f":"SUM(AU82:AU86)","v":0},null,null,null,{"$f":"SUM(AY82:AY86)","v":0},{"$f":"SUM(AZ82:AZ86)","v":0},{"$f":"SUM(BA82:BA86)","v":0},{"$f":"SUM(BB82:BB86)","v":0},{"$f":"SUM(BC82:BC86)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K81-$M81,AY81-AA81),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M81-$AA81,AZ81-AO81),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA81-$AO81,BA81-AQ81),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO81-$AQ81,BB81-AS81),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ81-$AS81,BC81-AU81),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE81=0,$K81=0),0,IF(OR(BE81/ABS($K81)>9.99,BE81/ABS($K81)<-9.99),\"< > % \",BE81/ABS($K81))),\"? % \"),IFERROR(IF(AND(BE81=0,AY81=0),0,IF(OR(BE81/ABS(AY81)>9.99,BE81/ABS(AY81)<-9.99),\"< > % \",BE81/ABS(AY81))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF81=0,$M81=0),0,IF(OR(BF81/ABS($M81)>9.99,BF81/ABS($M81)<-9.99),\"< > % \",BF81/ABS($M81))),\"? % \"),IFERROR(IF(AND(BF81=0,AZ81=0),0,IF(OR(BF81/ABS(AZ81)>9.99,BF81/ABS(AZ81)<-9.99),\"< > % \",BF81/ABS(AZ81))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG81=0,$AA81=0),0,IF(OR(BG81/ABS($AA81)>9.99,BG81/ABS($AA81)<-9.99),\"< > % \",BG81/ABS($AA81))),\"? % \"),IFERROR(IF(AND(BG81=0,BA81=0),0,IF(OR(BG81/ABS(BA81)>9.99,BG81/ABS(BA81)<-9.99),\"< > % \",BG81/ABS(BA81))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH81=0,$AO81=0),0,IF(OR(BH81/ABS($AO81)>9.99,BH81/ABS($AO81)<-9.99),\"< > % \",BH81/ABS($AO81))),\"? % \"),IFERROR(IF(AND(BH81=0,BB81=0),0,IF(OR(BH81/ABS(BB81)>9.99,BH81/ABS(BB81)<-9.99),\"< > % \",BH81/ABS(BB81))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI81=0,$AQ81=0),0,IF(OR(BI81/ABS($AQ81)>9.99,BI81/ABS($AQ81)<-9.99),\"< > % \",BI81/ABS($AQ81))),\"? % \"),IFERROR(IF(AND(BI81=0,BC81=0),0,IF(OR(BI81/ABS(BC81)>9.99,BI81/ABS(BC81)<-9.99),\"< > % \",BI81/ABS(BC81))),\"? % \"))","v":0},null,{"$f":"SUM(BQ82:BQ86)","v":0},{"$f":"SUM(BR82:BR86)","v":0},{"$f":"ROUND(BQ81-BR81,0)","v":0},{"$f":"IFERROR(IF(AND(BQ81=0,BR81=0),0,IF(OR(BS81/ABS(BQ81)>9.99,BS81/ABS(BQ81)<-9.99),\"< > % \",BS81/ABS(BQ81))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M81<>0,$BQ81/$M81,\"\"),\"0% \")&IF(IF($M81<>0,$BQ81/$M81,\"\")<>\"\",IF(IF($M81<>0,$BQ81/$M81,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M81<>0,$BQ81/$M81,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA81<>0,$BR81/$AA81,\"\"),\"0% \")&IF(IF($AA81<>0,$BR81/$AA81,\"\")<>\"\",IF(IF($AA81<>0,$BR81/$AA81,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA81<>0,$BR81/$AA81,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY82:BY86)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB81:$CF81)-BZ81,0)","v":0}]
[]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F83","v":"-591100"},null,{"$f":"VLOOKUP($F83,Account_Table,5,FALSE)","v":"Expenditure"},"L6","591100","UQ Shared Services",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O83:Z83),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC83:AN83),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B83),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B83),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B83),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B83),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B83),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K83-$M83,AY83-AA83),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M83-$AA83,AZ83-AO83),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA83-$AO83,BA83-AQ83),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO83-$AQ83,BB83-AS83),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ83-$AS83,BC83-AU83),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE83=0,$K83=0),0,IF(OR(BE83/ABS($K83)>9.99,BE83/ABS($K83)<-9.99),\"< > % \",BE83/ABS($K83))),\"? % \"),IFERROR(IF(AND(BE83=0,AY83=0),0,IF(OR(BE83/ABS(AY83)>9.99,BE83/ABS(AY83)<-9.99),\"< > % \",BE83/ABS(AY83))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF83=0,$M83=0),0,IF(OR(BF83/ABS($M83)>9.99,BF83/ABS($M83)<-9.99),\"< > % \",BF83/ABS($M83))),\"? % \"),IFERROR(IF(AND(BF83=0,AZ83=0),0,IF(OR(BF83/ABS(AZ83)>9.99,BF83/ABS(AZ83)<-9.99),\"< > % \",BF83/ABS(AZ83))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG83=0,$AA83=0),0,IF(OR(BG83/ABS($AA83)>9.99,BG83/ABS($AA83)<-9.99),\"< > % \",BG83/ABS($AA83))),\"? % \"),IFERROR(IF(AND(BG83=0,BA83=0),0,IF(OR(BG83/ABS(BA83)>9.99,BG83/ABS(BA83)<-9.99),\"< > % \",BG83/ABS(BA83))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH83=0,$AO83=0),0,IF(OR(BH83/ABS($AO83)>9.99,BH83/ABS($AO83)<-9.99),\"< > % \",BH83/ABS($AO83))),\"? % \"),IFERROR(IF(AND(BH83=0,BB83=0),0,IF(OR(BH83/ABS(BB83)>9.99,BH83/ABS(BB83)<-9.99),\"< > % \",BH83/ABS(BB83))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI83=0,$AQ83=0),0,IF(OR(BI83/ABS($AQ83)>9.99,BI83/ABS($AQ83)<-9.99),\"< > % \",BI83/ABS($AQ83))),\"? % \"),IFERROR(IF(AND(BI83=0,BC83=0),0,IF(OR(BI83/ABS(BC83)>9.99,BI83/ABS(BC83)<-9.99),\"< > % \",BI83/ABS(BC83))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B83)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B83)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B83)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B83)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B83)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B83)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B83)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B83)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B83)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B83)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B83)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B83)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B83)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ83-BR83,0)","v":0},{"$f":"IFERROR(IF(AND(BQ83=0,BR83=0),0,IF(OR(BS83/ABS(BQ83)>9.99,BS83/ABS(BQ83)<-9.99),\"< > % \",BS83/ABS(BQ83))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M83<>0,$BQ83/$M83,\"\"),\"0% \")&IF(IF($M83<>0,$BQ83/$M83,\"\")<>\"\",IF(IF($M83<>0,$BQ83/$M83,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M83<>0,$BQ83/$M83,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA83<>0,$BR83/$AA83,\"\"),\"0% \")&IF(IF($AA83<>0,$BR83/$AA83,\"\")<>\"\",IF(IF($AA83<>0,$BR83/$AA83,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA83<>0,$BR83/$AA83,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B83),2)+$M83+$K83","v":0},{"$f":"+$AA83+$AO83+$AQ83+$AS83+$AU83","v":0},{"$f":"+BZ83+BY83","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB83:$CF83)-$BZ83,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F84","v":"-591200"},null,{"$f":"VLOOKUP($F84,Account_Table,5,FALSE)","v":"Expenditure"},"L6","591200","UQ Contributions",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O84:Z84),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC84:AN84),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B84),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B84),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B84),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B84),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B84),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K84-$M84,AY84-AA84),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M84-$AA84,AZ84-AO84),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA84-$AO84,BA84-AQ84),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO84-$AQ84,BB84-AS84),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ84-$AS84,BC84-AU84),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE84=0,$K84=0),0,IF(OR(BE84/ABS($K84)>9.99,BE84/ABS($K84)<-9.99),\"< > % \",BE84/ABS($K84))),\"? % \"),IFERROR(IF(AND(BE84=0,AY84=0),0,IF(OR(BE84/ABS(AY84)>9.99,BE84/ABS(AY84)<-9.99),\"< > % \",BE84/ABS(AY84))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF84=0,$M84=0),0,IF(OR(BF84/ABS($M84)>9.99,BF84/ABS($M84)<-9.99),\"< > % \",BF84/ABS($M84))),\"? % \"),IFERROR(IF(AND(BF84=0,AZ84=0),0,IF(OR(BF84/ABS(AZ84)>9.99,BF84/ABS(AZ84)<-9.99),\"< > % \",BF84/ABS(AZ84))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG84=0,$AA84=0),0,IF(OR(BG84/ABS($AA84)>9.99,BG84/ABS($AA84)<-9.99),\"< > % \",BG84/ABS($AA84))),\"? % \"),IFERROR(IF(AND(BG84=0,BA84=0),0,IF(OR(BG84/ABS(BA84)>9.99,BG84/ABS(BA84)<-9.99),\"< > % \",BG84/ABS(BA84))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH84=0,$AO84=0),0,IF(OR(BH84/ABS($AO84)>9.99,BH84/ABS($AO84)<-9.99),\"< > % \",BH84/ABS($AO84))),\"? % \"),IFERROR(IF(AND(BH84=0,BB84=0),0,IF(OR(BH84/ABS(BB84)>9.99,BH84/ABS(BB84)<-9.99),\"< > % \",BH84/ABS(BB84))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI84=0,$AQ84=0),0,IF(OR(BI84/ABS($AQ84)>9.99,BI84/ABS($AQ84)<-9.99),\"< > % \",BI84/ABS($AQ84))),\"? % \"),IFERROR(IF(AND(BI84=0,BC84=0),0,IF(OR(BI84/ABS(BC84)>9.99,BI84/ABS(BC84)<-9.99),\"< > % \",BI84/ABS(BC84))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B84)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B84)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B84)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B84)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B84)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B84)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B84)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B84)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B84)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B84)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B84)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B84)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B84)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ84-BR84,0)","v":0},{"$f":"IFERROR(IF(AND(BQ84=0,BR84=0),0,IF(OR(BS84/ABS(BQ84)>9.99,BS84/ABS(BQ84)<-9.99),\"< > % \",BS84/ABS(BQ84))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M84<>0,$BQ84/$M84,\"\"),\"0% \")&IF(IF($M84<>0,$BQ84/$M84,\"\")<>\"\",IF(IF($M84<>0,$BQ84/$M84,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M84<>0,$BQ84/$M84,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA84<>0,$BR84/$AA84,\"\"),\"0% \")&IF(IF($AA84<>0,$BR84/$AA84,\"\")<>\"\",IF(IF($AA84<>0,$BR84/$AA84,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA84<>0,$BR84/$AA84,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B84),2)+$M84+$K84","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB84:$CF84)-$BZ84,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F85","v":"-591300"},null,{"$f":"VLOOKUP($F85,Account_Table,5,FALSE)","v":"Expenditure"},"L6","591300","UQ Operating Transfers",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O85:Z85),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC85:AN85),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B85),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K85-$M85,AY85-AA85),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M85-$AA85,AZ85-AO85),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA85-$AO85,BA85-AQ85),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO85-$AQ85,BB85-AS85),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ85-$AS85,BC85-AU85),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE85=0,$K85=0),0,IF(OR(BE85/ABS($K85)>9.99,BE85/ABS($K85)<-9.99),\"< > % \",BE85/ABS($K85))),\"? % \"),IFERROR(IF(AND(BE85=0,AY85=0),0,IF(OR(BE85/ABS(AY85)>9.99,BE85/ABS(AY85)<-9.99),\"< > % \",BE85/ABS(AY85))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF85=0,$M85=0),0,IF(OR(BF85/ABS($M85)>9.99,BF85/ABS($M85)<-9.99),\"< > % \",BF85/ABS($M85))),\"? % \"),IFERROR(IF(AND(BF85=0,AZ85=0),0,IF(OR(BF85/ABS(AZ85)>9.99,BF85/ABS(AZ85)<-9.99),\"< > % \",BF85/ABS(AZ85))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG85=0,$AA85=0),0,IF(OR(BG85/ABS($AA85)>9.99,BG85/ABS($AA85)<-9.99),\"< > % \",BG85/ABS($AA85))),\"? % \"),IFERROR(IF(AND(BG85=0,BA85=0),0,IF(OR(BG85/ABS(BA85)>9.99,BG85/ABS(BA85)<-9.99),\"< > % \",BG85/ABS(BA85))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH85=0,$AO85=0),0,IF(OR(BH85/ABS($AO85)>9.99,BH85/ABS($AO85)<-9.99),\"< > % \",BH85/ABS($AO85))),\"? % \"),IFERROR(IF(AND(BH85=0,BB85=0),0,IF(OR(BH85/ABS(BB85)>9.99,BH85/ABS(BB85)<-9.99),\"< > % \",BH85/ABS(BB85))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI85=0,$AQ85=0),0,IF(OR(BI85/ABS($AQ85)>9.99,BI85/ABS($AQ85)<-9.99),\"< > % \",BI85/ABS($AQ85))),\"? % \"),IFERROR(IF(AND(BI85=0,BC85=0),0,IF(OR(BI85/ABS(BC85)>9.99,BI85/ABS(BC85)<-9.99),\"< > % \",BI85/ABS(BC85))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B85)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B85)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B85)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B85)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B85)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B85)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B85)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B85)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B85)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B85)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B85)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B85)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B85)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ85-BR85,0)","v":0},{"$f":"IFERROR(IF(AND(BQ85=0,BR85=0),0,IF(OR(BS85/ABS(BQ85)>9.99,BS85/ABS(BQ85)<-9.99),\"< > % \",BS85/ABS(BQ85))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M85<>0,$BQ85/$M85,\"\"),\"0% \")&IF(IF($M85<>0,$BQ85/$M85,\"\")<>\"\",IF(IF($M85<>0,$BQ85/$M85,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M85<>0,$BQ85/$M85,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA85<>0,$BR85/$AA85,\"\"),\"0% \")&IF(IF($AA85<>0,$BR85/$AA85,\"\")<>\"\",IF(IF($AA85<>0,$BR85/$AA85,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA85<>0,$BR85/$AA85,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B85),2)+$M85+$K85","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB85:$CF85)-$BZ85,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F86","v":"-591400"},null,{"$f":"VLOOKUP($F86,Account_Table,5,FALSE)","v":"Expenditure"},"L6","591400","Project Transfers",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O86:Z86),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC86:AN86),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B86),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K86-$M86,AY86-AA86),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M86-$AA86,AZ86-AO86),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA86-$AO86,BA86-AQ86),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO86-$AQ86,BB86-AS86),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ86-$AS86,BC86-AU86),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE86=0,$K86=0),0,IF(OR(BE86/ABS($K86)>9.99,BE86/ABS($K86)<-9.99),\"< > % \",BE86/ABS($K86))),\"? % \"),IFERROR(IF(AND(BE86=0,AY86=0),0,IF(OR(BE86/ABS(AY86)>9.99,BE86/ABS(AY86)<-9.99),\"< > % \",BE86/ABS(AY86))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF86=0,$M86=0),0,IF(OR(BF86/ABS($M86)>9.99,BF86/ABS($M86)<-9.99),\"< > % \",BF86/ABS($M86))),\"? % \"),IFERROR(IF(AND(BF86=0,AZ86=0),0,IF(OR(BF86/ABS(AZ86)>9.99,BF86/ABS(AZ86)<-9.99),\"< > % \",BF86/ABS(AZ86))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG86=0,$AA86=0),0,IF(OR(BG86/ABS($AA86)>9.99,BG86/ABS($AA86)<-9.99),\"< > % \",BG86/ABS($AA86))),\"? % \"),IFERROR(IF(AND(BG86=0,BA86=0),0,IF(OR(BG86/ABS(BA86)>9.99,BG86/ABS(BA86)<-9.99),\"< > % \",BG86/ABS(BA86))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH86=0,$AO86=0),0,IF(OR(BH86/ABS($AO86)>9.99,BH86/ABS($AO86)<-9.99),\"< > % \",BH86/ABS($AO86))),\"? % \"),IFERROR(IF(AND(BH86=0,BB86=0),0,IF(OR(BH86/ABS(BB86)>9.99,BH86/ABS(BB86)<-9.99),\"< > % \",BH86/ABS(BB86))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI86=0,$AQ86=0),0,IF(OR(BI86/ABS($AQ86)>9.99,BI86/ABS($AQ86)<-9.99),\"< > % \",BI86/ABS($AQ86))),\"? % \"),IFERROR(IF(AND(BI86=0,BC86=0),0,IF(OR(BI86/ABS(BC86)>9.99,BI86/ABS(BC86)<-9.99),\"< > % \",BI86/ABS(BC86))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B86)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B86)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B86)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B86)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B86)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B86)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B86)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B86)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B86)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B86)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B86)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B86)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B86)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ86-BR86,0)","v":0},{"$f":"IFERROR(IF(AND(BQ86=0,BR86=0),0,IF(OR(BS86/ABS(BQ86)>9.99,BS86/ABS(BQ86)<-9.99),\"< > % \",BS86/ABS(BQ86))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M86<>0,$BQ86/$M86,\"\"),\"0% \")&IF(IF($M86<>0,$BQ86/$M86,\"\")<>\"\",IF(IF($M86<>0,$BQ86/$M86,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M86<>0,$BQ86/$M86,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA86<>0,$BR86/$AA86,\"\"),\"0% \")&IF(IF($AA86<>0,$BR86/$AA86,\"\")<>\"\",IF(IF($AA86<>0,$BR86/$AA86,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA86<>0,$BR86/$AA86,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B86),2)+$M86+$K86","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB86:$CF86)-$BZ86,0)","v":0},""]
[]
[null,null,null,null,"L5","521004","PORTFOLIO TRANSFERS REVENUE",null,null,null,{"$f":"SUM(K89:K92)","v":0},null,{"$f":"SUM(M89:M92)","v":0},null,{"$f":"SUM(O89:O92)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O88:Z88),2)","v":0},null,{"$f":"SUM(AC89:AC92)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC88:AN88),2)","v":0},null,{"$f":"SUM(AQ89:AQ92)","v":0},null,{"$f":"SUM(AS89:AS92)","v":0},null,{"$f":"SUM(AU89:AU92)","v":0},null,null,null,{"$f":"SUM(AY89:AY92)","v":0},{"$f":"SUM(AZ89:AZ92)","v":0},{"$f":"SUM(BA89:BA92)","v":0},{"$f":"SUM(BB89:BB92)","v":0},{"$f":"SUM(BC89:BC92)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K88-$M88,AY88-AA88),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M88-$AA88,AZ88-AO88),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA88-$AO88,BA88-AQ88),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO88-$AQ88,BB88-AS88),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ88-$AS88,BC88-AU88),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE88=0,$K88=0),0,IF(OR(BE88/ABS($K88)>9.99,BE88/ABS($K88)<-9.99),\"< > % \",BE88/ABS($K88))),\"? % \"),IFERROR(IF(AND(BE88=0,AY88=0),0,IF(OR(BE88/ABS(AY88)>9.99,BE88/ABS(AY88)<-9.99),\"< > % \",BE88/ABS(AY88))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF88=0,$M88=0),0,IF(OR(BF88/ABS($M88)>9.99,BF88/ABS($M88)<-9.99),\"< > % \",BF88/ABS($M88))),\"? % \"),IFERROR(IF(AND(BF88=0,AZ88=0),0,IF(OR(BF88/ABS(AZ88)>9.99,BF88/ABS(AZ88)<-9.99),\"< > % \",BF88/ABS(AZ88))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG88=0,$AA88=0),0,IF(OR(BG88/ABS($AA88)>9.99,BG88/ABS($AA88)<-9.99),\"< > % \",BG88/ABS($AA88))),\"? % \"),IFERROR(IF(AND(BG88=0,BA88=0),0,IF(OR(BG88/ABS(BA88)>9.99,BG88/ABS(BA88)<-9.99),\"< > % \",BG88/ABS(BA88))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH88=0,$AO88=0),0,IF(OR(BH88/ABS($AO88)>9.99,BH88/ABS($AO88)<-9.99),\"< > % \",BH88/ABS($AO88))),\"? % \"),IFERROR(IF(AND(BH88=0,BB88=0),0,IF(OR(BH88/ABS(BB88)>9.99,BH88/ABS(BB88)<-9.99),\"< > % \",BH88/ABS(BB88))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI88=0,$AQ88=0),0,IF(OR(BI88/ABS($AQ88)>9.99,BI88/ABS($AQ88)<-9.99),\"< > % \",BI88/ABS($AQ88))),\"? % \"),IFERROR(IF(AND(BI88=0,BC88=0),0,IF(OR(BI88/ABS(BC88)>9.99,BI88/ABS(BC88)<-9.99),\"< > % \",BI88/ABS(BC88))),\"? % \"))","v":0},null,{"$f":"SUM(BQ89:BQ92)","v":0},{"$f":"SUM(BR89:BR92)","v":0},{"$f":"ROUND(BQ88-BR88,0)","v":0},{"$f":"IFERROR(IF(AND(BQ88=0,BR88=0),0,IF(OR(BS88/ABS(BQ88)>9.99,BS88/ABS(BQ88)<-9.99),\"< > % \",BS88/ABS(BQ88))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M88<>0,$BQ88/$M88,\"\"),\"0% \")&IF(IF($M88<>0,$BQ88/$M88,\"\")<>\"\",IF(IF($M88<>0,$BQ88/$M88,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M88<>0,$BQ88/$M88,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA88<>0,$BR88/$AA88,\"\"),\"0% \")&IF(IF($AA88<>0,$BR88/$AA88,\"\")<>\"\",IF(IF($AA88<>0,$BR88/$AA88,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA88<>0,$BR88/$AA88,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY89:BY92)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB88:$CF88)-BZ88,0)","v":0}]
[]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F90","v":"-521500"},null,{"$f":"VLOOKUP($F90,Account_Table,5,FALSE)","v":"Revenue"},"L6","521500","Portfolio Shared Services",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O90:Z90),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC90:AN90),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B90),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B90),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B90),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B90),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B90),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K90-$M90,AY90-AA90),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M90-$AA90,AZ90-AO90),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA90-$AO90,BA90-AQ90),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO90-$AQ90,BB90-AS90),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ90-$AS90,BC90-AU90),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE90=0,$K90=0),0,IF(OR(BE90/ABS($K90)>9.99,BE90/ABS($K90)<-9.99),\"< > % \",BE90/ABS($K90))),\"? % \"),IFERROR(IF(AND(BE90=0,AY90=0),0,IF(OR(BE90/ABS(AY90)>9.99,BE90/ABS(AY90)<-9.99),\"< > % \",BE90/ABS(AY90))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF90=0,$M90=0),0,IF(OR(BF90/ABS($M90)>9.99,BF90/ABS($M90)<-9.99),\"< > % \",BF90/ABS($M90))),\"? % \"),IFERROR(IF(AND(BF90=0,AZ90=0),0,IF(OR(BF90/ABS(AZ90)>9.99,BF90/ABS(AZ90)<-9.99),\"< > % \",BF90/ABS(AZ90))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG90=0,$AA90=0),0,IF(OR(BG90/ABS($AA90)>9.99,BG90/ABS($AA90)<-9.99),\"< > % \",BG90/ABS($AA90))),\"? % \"),IFERROR(IF(AND(BG90=0,BA90=0),0,IF(OR(BG90/ABS(BA90)>9.99,BG90/ABS(BA90)<-9.99),\"< > % \",BG90/ABS(BA90))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH90=0,$AO90=0),0,IF(OR(BH90/ABS($AO90)>9.99,BH90/ABS($AO90)<-9.99),\"< > % \",BH90/ABS($AO90))),\"? % \"),IFERROR(IF(AND(BH90=0,BB90=0),0,IF(OR(BH90/ABS(BB90)>9.99,BH90/ABS(BB90)<-9.99),\"< > % \",BH90/ABS(BB90))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI90=0,$AQ90=0),0,IF(OR(BI90/ABS($AQ90)>9.99,BI90/ABS($AQ90)<-9.99),\"< > % \",BI90/ABS($AQ90))),\"? % \"),IFERROR(IF(AND(BI90=0,BC90=0),0,IF(OR(BI90/ABS(BC90)>9.99,BI90/ABS(BC90)<-9.99),\"< > % \",BI90/ABS(BC90))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B90)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B90)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B90)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B90)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B90)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B90)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B90)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B90)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B90)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B90)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B90)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B90)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B90)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ90-BR90,0)","v":0},{"$f":"IFERROR(IF(AND(BQ90=0,BR90=0),0,IF(OR(BS90/ABS(BQ90)>9.99,BS90/ABS(BQ90)<-9.99),\"< > % \",BS90/ABS(BQ90))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M90<>0,$BQ90/$M90,\"\"),\"0% \")&IF(IF($M90<>0,$BQ90/$M90,\"\")<>\"\",IF(IF($M90<>0,$BQ90/$M90,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M90<>0,$BQ90/$M90,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA90<>0,$BR90/$AA90,\"\"),\"0% \")&IF(IF($AA90<>0,$BR90/$AA90,\"\")<>\"\",IF(IF($AA90<>0,$BR90/$AA90,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA90<>0,$BR90/$AA90,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B90),2)+$M90+$K90","v":0},{"$f":"+$AA90+$AO90+$AQ90+$AS90+$AU90","v":0},{"$f":"+BZ90+BY90","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB90:$CF90)-$BZ90,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F91","v":"-521600"},null,{"$f":"VLOOKUP($F91,Account_Table,5,FALSE)","v":"Revenue"},"L6","521600","Portfolio Strategic Services",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O91:Z91),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC91:AN91),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B91),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B91),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B91),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B91),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B91),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K91-$M91,AY91-AA91),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M91-$AA91,AZ91-AO91),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA91-$AO91,BA91-AQ91),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO91-$AQ91,BB91-AS91),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ91-$AS91,BC91-AU91),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE91=0,$K91=0),0,IF(OR(BE91/ABS($K91)>9.99,BE91/ABS($K91)<-9.99),\"< > % \",BE91/ABS($K91))),\"? % \"),IFERROR(IF(AND(BE91=0,AY91=0),0,IF(OR(BE91/ABS(AY91)>9.99,BE91/ABS(AY91)<-9.99),\"< > % \",BE91/ABS(AY91))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF91=0,$M91=0),0,IF(OR(BF91/ABS($M91)>9.99,BF91/ABS($M91)<-9.99),\"< > % \",BF91/ABS($M91))),\"? % \"),IFERROR(IF(AND(BF91=0,AZ91=0),0,IF(OR(BF91/ABS(AZ91)>9.99,BF91/ABS(AZ91)<-9.99),\"< > % \",BF91/ABS(AZ91))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG91=0,$AA91=0),0,IF(OR(BG91/ABS($AA91)>9.99,BG91/ABS($AA91)<-9.99),\"< > % \",BG91/ABS($AA91))),\"? % \"),IFERROR(IF(AND(BG91=0,BA91=0),0,IF(OR(BG91/ABS(BA91)>9.99,BG91/ABS(BA91)<-9.99),\"< > % \",BG91/ABS(BA91))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH91=0,$AO91=0),0,IF(OR(BH91/ABS($AO91)>9.99,BH91/ABS($AO91)<-9.99),\"< > % \",BH91/ABS($AO91))),\"? % \"),IFERROR(IF(AND(BH91=0,BB91=0),0,IF(OR(BH91/ABS(BB91)>9.99,BH91/ABS(BB91)<-9.99),\"< > % \",BH91/ABS(BB91))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI91=0,$AQ91=0),0,IF(OR(BI91/ABS($AQ91)>9.99,BI91/ABS($AQ91)<-9.99),\"< > % \",BI91/ABS($AQ91))),\"? % \"),IFERROR(IF(AND(BI91=0,BC91=0),0,IF(OR(BI91/ABS(BC91)>9.99,BI91/ABS(BC91)<-9.99),\"< > % \",BI91/ABS(BC91))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B91)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B91)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B91)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B91)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B91)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B91)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B91)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B91)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B91)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B91)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B91)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B91)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B91)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ91-BR91,0)","v":0},{"$f":"IFERROR(IF(AND(BQ91=0,BR91=0),0,IF(OR(BS91/ABS(BQ91)>9.99,BS91/ABS(BQ91)<-9.99),\"< > % \",BS91/ABS(BQ91))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M91<>0,$BQ91/$M91,\"\"),\"0% \")&IF(IF($M91<>0,$BQ91/$M91,\"\")<>\"\",IF(IF($M91<>0,$BQ91/$M91,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M91<>0,$BQ91/$M91,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA91<>0,$BR91/$AA91,\"\"),\"0% \")&IF(IF($AA91<>0,$BR91/$AA91,\"\")<>\"\",IF(IF($AA91<>0,$BR91/$AA91,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA91<>0,$BR91/$AA91,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B91),2)+$M91+$K91","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB91:$CF91)-$BZ91,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F92","v":"-521700"},null,{"$f":"VLOOKUP($F92,Account_Table,5,FALSE)","v":"Revenue"},"L6","521700","Portfolio Transfers",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O92:Z92),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC92:AN92),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B92),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K92-$M92,AY92-AA92),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M92-$AA92,AZ92-AO92),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA92-$AO92,BA92-AQ92),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO92-$AQ92,BB92-AS92),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ92-$AS92,BC92-AU92),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE92=0,$K92=0),0,IF(OR(BE92/ABS($K92)>9.99,BE92/ABS($K92)<-9.99),\"< > % \",BE92/ABS($K92))),\"? % \"),IFERROR(IF(AND(BE92=0,AY92=0),0,IF(OR(BE92/ABS(AY92)>9.99,BE92/ABS(AY92)<-9.99),\"< > % \",BE92/ABS(AY92))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF92=0,$M92=0),0,IF(OR(BF92/ABS($M92)>9.99,BF92/ABS($M92)<-9.99),\"< > % \",BF92/ABS($M92))),\"? % \"),IFERROR(IF(AND(BF92=0,AZ92=0),0,IF(OR(BF92/ABS(AZ92)>9.99,BF92/ABS(AZ92)<-9.99),\"< > % \",BF92/ABS(AZ92))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG92=0,$AA92=0),0,IF(OR(BG92/ABS($AA92)>9.99,BG92/ABS($AA92)<-9.99),\"< > % \",BG92/ABS($AA92))),\"? % \"),IFERROR(IF(AND(BG92=0,BA92=0),0,IF(OR(BG92/ABS(BA92)>9.99,BG92/ABS(BA92)<-9.99),\"< > % \",BG92/ABS(BA92))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH92=0,$AO92=0),0,IF(OR(BH92/ABS($AO92)>9.99,BH92/ABS($AO92)<-9.99),\"< > % \",BH92/ABS($AO92))),\"? % \"),IFERROR(IF(AND(BH92=0,BB92=0),0,IF(OR(BH92/ABS(BB92)>9.99,BH92/ABS(BB92)<-9.99),\"< > % \",BH92/ABS(BB92))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI92=0,$AQ92=0),0,IF(OR(BI92/ABS($AQ92)>9.99,BI92/ABS($AQ92)<-9.99),\"< > % \",BI92/ABS($AQ92))),\"? % \"),IFERROR(IF(AND(BI92=0,BC92=0),0,IF(OR(BI92/ABS(BC92)>9.99,BI92/ABS(BC92)<-9.99),\"< > % \",BI92/ABS(BC92))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B92)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B92)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B92)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B92)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B92)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B92)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B92)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B92)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B92)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B92)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B92)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B92)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B92)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ92-BR92,0)","v":0},{"$f":"IFERROR(IF(AND(BQ92=0,BR92=0),0,IF(OR(BS92/ABS(BQ92)>9.99,BS92/ABS(BQ92)<-9.99),\"< > % \",BS92/ABS(BQ92))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M92<>0,$BQ92/$M92,\"\"),\"0% \")&IF(IF($M92<>0,$BQ92/$M92,\"\")<>\"\",IF(IF($M92<>0,$BQ92/$M92,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M92<>0,$BQ92/$M92,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA92<>0,$BR92/$AA92,\"\"),\"0% \")&IF(IF($AA92<>0,$BR92/$AA92,\"\")<>\"\",IF(IF($AA92<>0,$BR92/$AA92,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA92<>0,$BR92/$AA92,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B92),2)+$M92+$K92","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB92:$CF92)-$BZ92,0)","v":0},""]
[]
[null,null,null,null,"L5","521014","PORTFOLIO TRANSFERS EXPENSE",null,null,null,{"$f":"SUM(K95:K99)","v":0},null,{"$f":"SUM(M95:M99)","v":0},null,{"$f":"SUM(O95:O99)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O94:Z94),2)","v":0},null,{"$f":"SUM(AC95:AC99)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC94:AN94),2)","v":0},null,{"$f":"SUM(AQ95:AQ99)","v":0},null,{"$f":"SUM(AS95:AS99)","v":0},null,{"$f":"SUM(AU95:AU99)","v":0},null,null,null,{"$f":"SUM(AY95:AY99)","v":0},{"$f":"SUM(AZ95:AZ99)","v":0},{"$f":"SUM(BA95:BA99)","v":0},{"$f":"SUM(BB95:BB99)","v":0},{"$f":"SUM(BC95:BC99)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K94-$M94,AY94-AA94),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M94-$AA94,AZ94-AO94),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA94-$AO94,BA94-AQ94),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO94-$AQ94,BB94-AS94),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ94-$AS94,BC94-AU94),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE94=0,$K94=0),0,IF(OR(BE94/ABS($K94)>9.99,BE94/ABS($K94)<-9.99),\"< > % \",BE94/ABS($K94))),\"? % \"),IFERROR(IF(AND(BE94=0,AY94=0),0,IF(OR(BE94/ABS(AY94)>9.99,BE94/ABS(AY94)<-9.99),\"< > % \",BE94/ABS(AY94))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF94=0,$M94=0),0,IF(OR(BF94/ABS($M94)>9.99,BF94/ABS($M94)<-9.99),\"< > % \",BF94/ABS($M94))),\"? % \"),IFERROR(IF(AND(BF94=0,AZ94=0),0,IF(OR(BF94/ABS(AZ94)>9.99,BF94/ABS(AZ94)<-9.99),\"< > % \",BF94/ABS(AZ94))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG94=0,$AA94=0),0,IF(OR(BG94/ABS($AA94)>9.99,BG94/ABS($AA94)<-9.99),\"< > % \",BG94/ABS($AA94))),\"? % \"),IFERROR(IF(AND(BG94=0,BA94=0),0,IF(OR(BG94/ABS(BA94)>9.99,BG94/ABS(BA94)<-9.99),\"< > % \",BG94/ABS(BA94))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH94=0,$AO94=0),0,IF(OR(BH94/ABS($AO94)>9.99,BH94/ABS($AO94)<-9.99),\"< > % \",BH94/ABS($AO94))),\"? % \"),IFERROR(IF(AND(BH94=0,BB94=0),0,IF(OR(BH94/ABS(BB94)>9.99,BH94/ABS(BB94)<-9.99),\"< > % \",BH94/ABS(BB94))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI94=0,$AQ94=0),0,IF(OR(BI94/ABS($AQ94)>9.99,BI94/ABS($AQ94)<-9.99),\"< > % \",BI94/ABS($AQ94))),\"? % \"),IFERROR(IF(AND(BI94=0,BC94=0),0,IF(OR(BI94/ABS(BC94)>9.99,BI94/ABS(BC94)<-9.99),\"< > % \",BI94/ABS(BC94))),\"? % \"))","v":0},null,{"$f":"SUM(BQ95:BQ99)","v":0},{"$f":"SUM(BR95:BR99)","v":0},{"$f":"ROUND(BQ94-BR94,0)","v":0},{"$f":"IFERROR(IF(AND(BQ94=0,BR94=0),0,IF(OR(BS94/ABS(BQ94)>9.99,BS94/ABS(BQ94)<-9.99),\"< > % \",BS94/ABS(BQ94))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M94<>0,$BQ94/$M94,\"\"),\"0% \")&IF(IF($M94<>0,$BQ94/$M94,\"\")<>\"\",IF(IF($M94<>0,$BQ94/$M94,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M94<>0,$BQ94/$M94,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA94<>0,$BR94/$AA94,\"\"),\"0% \")&IF(IF($AA94<>0,$BR94/$AA94,\"\")<>\"\",IF(IF($AA94<>0,$BR94/$AA94,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA94<>0,$BR94/$AA94,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY95:BY99)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB94:$CF94)-BZ94,0)","v":0}]
[]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F96","v":"-591500"},null,{"$f":"VLOOKUP($F96,Account_Table,5,FALSE)","v":"Expenditure"},"L6","591500","Portfolio Shared Services",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O96:Z96),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC96:AN96),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B96),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B96),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B96),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B96),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B96),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K96-$M96,AY96-AA96),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M96-$AA96,AZ96-AO96),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA96-$AO96,BA96-AQ96),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO96-$AQ96,BB96-AS96),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ96-$AS96,BC96-AU96),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE96=0,$K96=0),0,IF(OR(BE96/ABS($K96)>9.99,BE96/ABS($K96)<-9.99),\"< > % \",BE96/ABS($K96))),\"? % \"),IFERROR(IF(AND(BE96=0,AY96=0),0,IF(OR(BE96/ABS(AY96)>9.99,BE96/ABS(AY96)<-9.99),\"< > % \",BE96/ABS(AY96))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF96=0,$M96=0),0,IF(OR(BF96/ABS($M96)>9.99,BF96/ABS($M96)<-9.99),\"< > % \",BF96/ABS($M96))),\"? % \"),IFERROR(IF(AND(BF96=0,AZ96=0),0,IF(OR(BF96/ABS(AZ96)>9.99,BF96/ABS(AZ96)<-9.99),\"< > % \",BF96/ABS(AZ96))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG96=0,$AA96=0),0,IF(OR(BG96/ABS($AA96)>9.99,BG96/ABS($AA96)<-9.99),\"< > % \",BG96/ABS($AA96))),\"? % \"),IFERROR(IF(AND(BG96=0,BA96=0),0,IF(OR(BG96/ABS(BA96)>9.99,BG96/ABS(BA96)<-9.99),\"< > % \",BG96/ABS(BA96))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH96=0,$AO96=0),0,IF(OR(BH96/ABS($AO96)>9.99,BH96/ABS($AO96)<-9.99),\"< > % \",BH96/ABS($AO96))),\"? % \"),IFERROR(IF(AND(BH96=0,BB96=0),0,IF(OR(BH96/ABS(BB96)>9.99,BH96/ABS(BB96)<-9.99),\"< > % \",BH96/ABS(BB96))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI96=0,$AQ96=0),0,IF(OR(BI96/ABS($AQ96)>9.99,BI96/ABS($AQ96)<-9.99),\"< > % \",BI96/ABS($AQ96))),\"? % \"),IFERROR(IF(AND(BI96=0,BC96=0),0,IF(OR(BI96/ABS(BC96)>9.99,BI96/ABS(BC96)<-9.99),\"< > % \",BI96/ABS(BC96))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B96)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B96)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B96)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B96)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B96)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B96)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B96)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B96)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B96)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B96)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B96)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B96)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B96)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ96-BR96,0)","v":0},{"$f":"IFERROR(IF(AND(BQ96=0,BR96=0),0,IF(OR(BS96/ABS(BQ96)>9.99,BS96/ABS(BQ96)<-9.99),\"< > % \",BS96/ABS(BQ96))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M96<>0,$BQ96/$M96,\"\"),\"0% \")&IF(IF($M96<>0,$BQ96/$M96,\"\")<>\"\",IF(IF($M96<>0,$BQ96/$M96,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M96<>0,$BQ96/$M96,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA96<>0,$BR96/$AA96,\"\"),\"0% \")&IF(IF($AA96<>0,$BR96/$AA96,\"\")<>\"\",IF(IF($AA96<>0,$BR96/$AA96,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA96<>0,$BR96/$AA96,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B96),2)+$M96+$K96","v":0},{"$f":"+$AA96+$AO96+$AQ96+$AS96+$AU96","v":0},{"$f":"+BZ96+BY96","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB96:$CF96)-$BZ96,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F97","v":"-591600"},null,{"$f":"VLOOKUP($F97,Account_Table,5,FALSE)","v":"Expenditure"},"L6","591600","Portfolio Strategic Services",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O97:Z97),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC97:AN97),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B97),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B97),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B97),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B97),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B97),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K97-$M97,AY97-AA97),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M97-$AA97,AZ97-AO97),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA97-$AO97,BA97-AQ97),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO97-$AQ97,BB97-AS97),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ97-$AS97,BC97-AU97),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE97=0,$K97=0),0,IF(OR(BE97/ABS($K97)>9.99,BE97/ABS($K97)<-9.99),\"< > % \",BE97/ABS($K97))),\"? % \"),IFERROR(IF(AND(BE97=0,AY97=0),0,IF(OR(BE97/ABS(AY97)>9.99,BE97/ABS(AY97)<-9.99),\"< > % \",BE97/ABS(AY97))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF97=0,$M97=0),0,IF(OR(BF97/ABS($M97)>9.99,BF97/ABS($M97)<-9.99),\"< > % \",BF97/ABS($M97))),\"? % \"),IFERROR(IF(AND(BF97=0,AZ97=0),0,IF(OR(BF97/ABS(AZ97)>9.99,BF97/ABS(AZ97)<-9.99),\"< > % \",BF97/ABS(AZ97))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG97=0,$AA97=0),0,IF(OR(BG97/ABS($AA97)>9.99,BG97/ABS($AA97)<-9.99),\"< > % \",BG97/ABS($AA97))),\"? % \"),IFERROR(IF(AND(BG97=0,BA97=0),0,IF(OR(BG97/ABS(BA97)>9.99,BG97/ABS(BA97)<-9.99),\"< > % \",BG97/ABS(BA97))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH97=0,$AO97=0),0,IF(OR(BH97/ABS($AO97)>9.99,BH97/ABS($AO97)<-9.99),\"< > % \",BH97/ABS($AO97))),\"? % \"),IFERROR(IF(AND(BH97=0,BB97=0),0,IF(OR(BH97/ABS(BB97)>9.99,BH97/ABS(BB97)<-9.99),\"< > % \",BH97/ABS(BB97))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI97=0,$AQ97=0),0,IF(OR(BI97/ABS($AQ97)>9.99,BI97/ABS($AQ97)<-9.99),\"< > % \",BI97/ABS($AQ97))),\"? % \"),IFERROR(IF(AND(BI97=0,BC97=0),0,IF(OR(BI97/ABS(BC97)>9.99,BI97/ABS(BC97)<-9.99),\"< > % \",BI97/ABS(BC97))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B97)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B97)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B97)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B97)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B97)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B97)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B97)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B97)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B97)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B97)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B97)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B97)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B97)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ97-BR97,0)","v":0},{"$f":"IFERROR(IF(AND(BQ97=0,BR97=0),0,IF(OR(BS97/ABS(BQ97)>9.99,BS97/ABS(BQ97)<-9.99),\"< > % \",BS97/ABS(BQ97))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M97<>0,$BQ97/$M97,\"\"),\"0% \")&IF(IF($M97<>0,$BQ97/$M97,\"\")<>\"\",IF(IF($M97<>0,$BQ97/$M97,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M97<>0,$BQ97/$M97,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA97<>0,$BR97/$AA97,\"\"),\"0% \")&IF(IF($AA97<>0,$BR97/$AA97,\"\")<>\"\",IF(IF($AA97<>0,$BR97/$AA97,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA97<>0,$BR97/$AA97,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B97),2)+$M97+$K97","v":0},0,{"$f":"+BZ97+BY97","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB97:$CF97)-$BZ97,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F98","v":"-591700"},null,{"$f":"VLOOKUP($F98,Account_Table,5,FALSE)","v":"Expenditure"},"L6","591700","Portfolio Transfers",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O98:Z98),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC98:AN98),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B98),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K98-$M98,AY98-AA98),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M98-$AA98,AZ98-AO98),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA98-$AO98,BA98-AQ98),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO98-$AQ98,BB98-AS98),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ98-$AS98,BC98-AU98),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE98=0,$K98=0),0,IF(OR(BE98/ABS($K98)>9.99,BE98/ABS($K98)<-9.99),\"< > % \",BE98/ABS($K98))),\"? % \"),IFERROR(IF(AND(BE98=0,AY98=0),0,IF(OR(BE98/ABS(AY98)>9.99,BE98/ABS(AY98)<-9.99),\"< > % \",BE98/ABS(AY98))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF98=0,$M98=0),0,IF(OR(BF98/ABS($M98)>9.99,BF98/ABS($M98)<-9.99),\"< > % \",BF98/ABS($M98))),\"? % \"),IFERROR(IF(AND(BF98=0,AZ98=0),0,IF(OR(BF98/ABS(AZ98)>9.99,BF98/ABS(AZ98)<-9.99),\"< > % \",BF98/ABS(AZ98))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG98=0,$AA98=0),0,IF(OR(BG98/ABS($AA98)>9.99,BG98/ABS($AA98)<-9.99),\"< > % \",BG98/ABS($AA98))),\"? % \"),IFERROR(IF(AND(BG98=0,BA98=0),0,IF(OR(BG98/ABS(BA98)>9.99,BG98/ABS(BA98)<-9.99),\"< > % \",BG98/ABS(BA98))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH98=0,$AO98=0),0,IF(OR(BH98/ABS($AO98)>9.99,BH98/ABS($AO98)<-9.99),\"< > % \",BH98/ABS($AO98))),\"? % \"),IFERROR(IF(AND(BH98=0,BB98=0),0,IF(OR(BH98/ABS(BB98)>9.99,BH98/ABS(BB98)<-9.99),\"< > % \",BH98/ABS(BB98))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI98=0,$AQ98=0),0,IF(OR(BI98/ABS($AQ98)>9.99,BI98/ABS($AQ98)<-9.99),\"< > % \",BI98/ABS($AQ98))),\"? % \"),IFERROR(IF(AND(BI98=0,BC98=0),0,IF(OR(BI98/ABS(BC98)>9.99,BI98/ABS(BC98)<-9.99),\"< > % \",BI98/ABS(BC98))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B98)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B98)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B98)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B98)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B98)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B98)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B98)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B98)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B98)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B98)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B98)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B98)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B98)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ98-BR98,0)","v":0},{"$f":"IFERROR(IF(AND(BQ98=0,BR98=0),0,IF(OR(BS98/ABS(BQ98)>9.99,BS98/ABS(BQ98)<-9.99),\"< > % \",BS98/ABS(BQ98))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M98<>0,$BQ98/$M98,\"\"),\"0% \")&IF(IF($M98<>0,$BQ98/$M98,\"\")<>\"\",IF(IF($M98<>0,$BQ98/$M98,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M98<>0,$BQ98/$M98,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA98<>0,$BR98/$AA98,\"\"),\"0% \")&IF(IF($AA98<>0,$BR98/$AA98,\"\")<>\"\",IF(IF($AA98<>0,$BR98/$AA98,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA98<>0,$BR98/$AA98,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B98),2)+$M98+$K98","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB98:$CF98)-$BZ98,0)","v":0},""]
[]
[null,null,null,null,"L5","521007","DIVISION TRANSFERS REVENUE",null,null,null,{"$f":"SUM(K101:K106)","v":0},null,{"$f":"SUM(M101:M106)","v":0},null,{"$f":"SUM(O101:O106)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O100:Z100),2)","v":0},null,{"$f":"SUM(AC101:AC106)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC100:AN100),2)","v":0},null,{"$f":"SUM(AQ101:AQ106)","v":0},null,{"$f":"SUM(AS101:AS106)","v":0},null,{"$f":"SUM(AU101:AU106)","v":0},null,null,null,{"$f":"SUM(AY101:AY106)","v":0},{"$f":"SUM(AZ101:AZ106)","v":0},{"$f":"SUM(BA101:BA106)","v":0},{"$f":"SUM(BB101:BB106)","v":0},{"$f":"SUM(BC101:BC106)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K100-$M100,AY100-AA100),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M100-$AA100,AZ100-AO100),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA100-$AO100,BA100-AQ100),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO100-$AQ100,BB100-AS100),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ100-$AS100,BC100-AU100),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE100=0,$K100=0),0,IF(OR(BE100/ABS($K100)>9.99,BE100/ABS($K100)<-9.99),\"< > % \",BE100/ABS($K100))),\"? % \"),IFERROR(IF(AND(BE100=0,AY100=0),0,IF(OR(BE100/ABS(AY100)>9.99,BE100/ABS(AY100)<-9.99),\"< > % \",BE100/ABS(AY100))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF100=0,$M100=0),0,IF(OR(BF100/ABS($M100)>9.99,BF100/ABS($M100)<-9.99),\"< > % \",BF100/ABS($M100))),\"? % \"),IFERROR(IF(AND(BF100=0,AZ100=0),0,IF(OR(BF100/ABS(AZ100)>9.99,BF100/ABS(AZ100)<-9.99),\"< > % \",BF100/ABS(AZ100))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG100=0,$AA100=0),0,IF(OR(BG100/ABS($AA100)>9.99,BG100/ABS($AA100)<-9.99),\"< > % \",BG100/ABS($AA100))),\"? % \"),IFERROR(IF(AND(BG100=0,BA100=0),0,IF(OR(BG100/ABS(BA100)>9.99,BG100/ABS(BA100)<-9.99),\"< > % \",BG100/ABS(BA100))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH100=0,$AO100=0),0,IF(OR(BH100/ABS($AO100)>9.99,BH100/ABS($AO100)<-9.99),\"< > % \",BH100/ABS($AO100))),\"? % \"),IFERROR(IF(AND(BH100=0,BB100=0),0,IF(OR(BH100/ABS(BB100)>9.99,BH100/ABS(BB100)<-9.99),\"< > % \",BH100/ABS(BB100))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI100=0,$AQ100=0),0,IF(OR(BI100/ABS($AQ100)>9.99,BI100/ABS($AQ100)<-9.99),\"< > % \",BI100/ABS($AQ100))),\"? % \"),IFERROR(IF(AND(BI100=0,BC100=0),0,IF(OR(BI100/ABS(BC100)>9.99,BI100/ABS(BC100)<-9.99),\"< > % \",BI100/ABS(BC100))),\"? % \"))","v":0},null,{"$f":"SUM(BQ101:BQ106)","v":0},{"$f":"SUM(BR101:BR106)","v":0},{"$f":"ROUND(BQ100-BR100,0)","v":0},{"$f":"IFERROR(IF(AND(BQ100=0,BR100=0),0,IF(OR(BS100/ABS(BQ100)>9.99,BS100/ABS(BQ100)<-9.99),\"< > % \",BS100/ABS(BQ100))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M100<>0,$BQ100/$M100,\"\"),\"0% \")&IF(IF($M100<>0,$BQ100/$M100,\"\")<>\"\",IF(IF($M100<>0,$BQ100/$M100,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M100<>0,$BQ100/$M100,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA100<>0,$BR100/$AA100,\"\"),\"0% \")&IF(IF($AA100<>0,$BR100/$AA100,\"\")<>\"\",IF(IF($AA100<>0,$BR100/$AA100,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA100<>0,$BR100/$AA100,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY101:BY106)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB100:$CF100)-BZ100,0)","v":0}]
[]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F102","v":"-521800"},null,{"$f":"VLOOKUP($F102,Account_Table,5,FALSE)","v":"Revenue"},"L6","521800","Division Shared Services",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O102:Z102),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC102:AN102),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B102),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B102),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B102),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B102),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B102),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K102-$M102,AY102-AA102),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M102-$AA102,AZ102-AO102),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA102-$AO102,BA102-AQ102),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO102-$AQ102,BB102-AS102),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ102-$AS102,BC102-AU102),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE102=0,$K102=0),0,IF(OR(BE102/ABS($K102)>9.99,BE102/ABS($K102)<-9.99),\"< > % \",BE102/ABS($K102))),\"? % \"),IFERROR(IF(AND(BE102=0,AY102=0),0,IF(OR(BE102/ABS(AY102)>9.99,BE102/ABS(AY102)<-9.99),\"< > % \",BE102/ABS(AY102))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF102=0,$M102=0),0,IF(OR(BF102/ABS($M102)>9.99,BF102/ABS($M102)<-9.99),\"< > % \",BF102/ABS($M102))),\"? % \"),IFERROR(IF(AND(BF102=0,AZ102=0),0,IF(OR(BF102/ABS(AZ102)>9.99,BF102/ABS(AZ102)<-9.99),\"< > % \",BF102/ABS(AZ102))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG102=0,$AA102=0),0,IF(OR(BG102/ABS($AA102)>9.99,BG102/ABS($AA102)<-9.99),\"< > % \",BG102/ABS($AA102))),\"? % \"),IFERROR(IF(AND(BG102=0,BA102=0),0,IF(OR(BG102/ABS(BA102)>9.99,BG102/ABS(BA102)<-9.99),\"< > % \",BG102/ABS(BA102))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH102=0,$AO102=0),0,IF(OR(BH102/ABS($AO102)>9.99,BH102/ABS($AO102)<-9.99),\"< > % \",BH102/ABS($AO102))),\"? % \"),IFERROR(IF(AND(BH102=0,BB102=0),0,IF(OR(BH102/ABS(BB102)>9.99,BH102/ABS(BB102)<-9.99),\"< > % \",BH102/ABS(BB102))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI102=0,$AQ102=0),0,IF(OR(BI102/ABS($AQ102)>9.99,BI102/ABS($AQ102)<-9.99),\"< > % \",BI102/ABS($AQ102))),\"? % \"),IFERROR(IF(AND(BI102=0,BC102=0),0,IF(OR(BI102/ABS(BC102)>9.99,BI102/ABS(BC102)<-9.99),\"< > % \",BI102/ABS(BC102))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B102)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B102)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B102)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B102)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B102)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B102)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B102)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B102)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B102)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B102)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B102)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B102)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B102)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ102-BR102,0)","v":0},{"$f":"IFERROR(IF(AND(BQ102=0,BR102=0),0,IF(OR(BS102/ABS(BQ102)>9.99,BS102/ABS(BQ102)<-9.99),\"< > % \",BS102/ABS(BQ102))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M102<>0,$BQ102/$M102,\"\"),\"0% \")&IF(IF($M102<>0,$BQ102/$M102,\"\")<>\"\",IF(IF($M102<>0,$BQ102/$M102,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M102<>0,$BQ102/$M102,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA102<>0,$BR102/$AA102,\"\"),\"0% \")&IF(IF($AA102<>0,$BR102/$AA102,\"\")<>\"\",IF(IF($AA102<>0,$BR102/$AA102,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA102<>0,$BR102/$AA102,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B102),2)+$M102+$K102","v":0},{"$f":"+$AA102+$AO102+$AQ102+$AS102+$AU102","v":0},{"$f":"+BZ102+BY102","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB102:$CF102)-$BZ102,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F103","v":"-521900"},null,{"$f":"VLOOKUP($F103,Account_Table,5,FALSE)","v":"Revenue"},"L6","521900","Division Strategic Services",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O103:Z103),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC103:AN103),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B103),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B103),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B103),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B103),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B103),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K103-$M103,AY103-AA103),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M103-$AA103,AZ103-AO103),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA103-$AO103,BA103-AQ103),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO103-$AQ103,BB103-AS103),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ103-$AS103,BC103-AU103),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE103=0,$K103=0),0,IF(OR(BE103/ABS($K103)>9.99,BE103/ABS($K103)<-9.99),\"< > % \",BE103/ABS($K103))),\"? % \"),IFERROR(IF(AND(BE103=0,AY103=0),0,IF(OR(BE103/ABS(AY103)>9.99,BE103/ABS(AY103)<-9.99),\"< > % \",BE103/ABS(AY103))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF103=0,$M103=0),0,IF(OR(BF103/ABS($M103)>9.99,BF103/ABS($M103)<-9.99),\"< > % \",BF103/ABS($M103))),\"? % \"),IFERROR(IF(AND(BF103=0,AZ103=0),0,IF(OR(BF103/ABS(AZ103)>9.99,BF103/ABS(AZ103)<-9.99),\"< > % \",BF103/ABS(AZ103))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG103=0,$AA103=0),0,IF(OR(BG103/ABS($AA103)>9.99,BG103/ABS($AA103)<-9.99),\"< > % \",BG103/ABS($AA103))),\"? % \"),IFERROR(IF(AND(BG103=0,BA103=0),0,IF(OR(BG103/ABS(BA103)>9.99,BG103/ABS(BA103)<-9.99),\"< > % \",BG103/ABS(BA103))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH103=0,$AO103=0),0,IF(OR(BH103/ABS($AO103)>9.99,BH103/ABS($AO103)<-9.99),\"< > % \",BH103/ABS($AO103))),\"? % \"),IFERROR(IF(AND(BH103=0,BB103=0),0,IF(OR(BH103/ABS(BB103)>9.99,BH103/ABS(BB103)<-9.99),\"< > % \",BH103/ABS(BB103))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI103=0,$AQ103=0),0,IF(OR(BI103/ABS($AQ103)>9.99,BI103/ABS($AQ103)<-9.99),\"< > % \",BI103/ABS($AQ103))),\"? % \"),IFERROR(IF(AND(BI103=0,BC103=0),0,IF(OR(BI103/ABS(BC103)>9.99,BI103/ABS(BC103)<-9.99),\"< > % \",BI103/ABS(BC103))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B103)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B103)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B103)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B103)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B103)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B103)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B103)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B103)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B103)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B103)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B103)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B103)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B103)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ103-BR103,0)","v":0},{"$f":"IFERROR(IF(AND(BQ103=0,BR103=0),0,IF(OR(BS103/ABS(BQ103)>9.99,BS103/ABS(BQ103)<-9.99),\"< > % \",BS103/ABS(BQ103))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M103<>0,$BQ103/$M103,\"\"),\"0% \")&IF(IF($M103<>0,$BQ103/$M103,\"\")<>\"\",IF(IF($M103<>0,$BQ103/$M103,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M103<>0,$BQ103/$M103,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA103<>0,$BR103/$AA103,\"\"),\"0% \")&IF(IF($AA103<>0,$BR103/$AA103,\"\")<>\"\",IF(IF($AA103<>0,$BR103/$AA103,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA103<>0,$BR103/$AA103,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B103),2)+$M103+$K103","v":0},0,{"$f":"+BZ103+BY103","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB103:$CF103)-$BZ103,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F104","v":"-522100"},null,{"$f":"VLOOKUP($F104,Account_Table,5,FALSE)","v":"Revenue"},"L6","522100","Division Transfers",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O104:Z104),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC104:AN104),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B104),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K104-$M104,AY104-AA104),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M104-$AA104,AZ104-AO104),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA104-$AO104,BA104-AQ104),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO104-$AQ104,BB104-AS104),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ104-$AS104,BC104-AU104),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE104=0,$K104=0),0,IF(OR(BE104/ABS($K104)>9.99,BE104/ABS($K104)<-9.99),\"< > % \",BE104/ABS($K104))),\"? % \"),IFERROR(IF(AND(BE104=0,AY104=0),0,IF(OR(BE104/ABS(AY104)>9.99,BE104/ABS(AY104)<-9.99),\"< > % \",BE104/ABS(AY104))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF104=0,$M104=0),0,IF(OR(BF104/ABS($M104)>9.99,BF104/ABS($M104)<-9.99),\"< > % \",BF104/ABS($M104))),\"? % \"),IFERROR(IF(AND(BF104=0,AZ104=0),0,IF(OR(BF104/ABS(AZ104)>9.99,BF104/ABS(AZ104)<-9.99),\"< > % \",BF104/ABS(AZ104))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG104=0,$AA104=0),0,IF(OR(BG104/ABS($AA104)>9.99,BG104/ABS($AA104)<-9.99),\"< > % \",BG104/ABS($AA104))),\"? % \"),IFERROR(IF(AND(BG104=0,BA104=0),0,IF(OR(BG104/ABS(BA104)>9.99,BG104/ABS(BA104)<-9.99),\"< > % \",BG104/ABS(BA104))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH104=0,$AO104=0),0,IF(OR(BH104/ABS($AO104)>9.99,BH104/ABS($AO104)<-9.99),\"< > % \",BH104/ABS($AO104))),\"? % \"),IFERROR(IF(AND(BH104=0,BB104=0),0,IF(OR(BH104/ABS(BB104)>9.99,BH104/ABS(BB104)<-9.99),\"< > % \",BH104/ABS(BB104))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI104=0,$AQ104=0),0,IF(OR(BI104/ABS($AQ104)>9.99,BI104/ABS($AQ104)<-9.99),\"< > % \",BI104/ABS($AQ104))),\"? % \"),IFERROR(IF(AND(BI104=0,BC104=0),0,IF(OR(BI104/ABS(BC104)>9.99,BI104/ABS(BC104)<-9.99),\"< > % \",BI104/ABS(BC104))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B104)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B104)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B104)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B104)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B104)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B104)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B104)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B104)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B104)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B104)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B104)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B104)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B104)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ104-BR104,0)","v":0},{"$f":"IFERROR(IF(AND(BQ104=0,BR104=0),0,IF(OR(BS104/ABS(BQ104)>9.99,BS104/ABS(BQ104)<-9.99),\"< > % \",BS104/ABS(BQ104))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M104<>0,$BQ104/$M104,\"\"),\"0% \")&IF(IF($M104<>0,$BQ104/$M104,\"\")<>\"\",IF(IF($M104<>0,$BQ104/$M104,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M104<>0,$BQ104/$M104,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA104<>0,$BR104/$AA104,\"\"),\"0% \")&IF(IF($AA104<>0,$BR104/$AA104,\"\")<>\"\",IF(IF($AA104<>0,$BR104/$AA104,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA104<>0,$BR104/$AA104,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B104),2)+$M104+$K104","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB104:$CF104)-$BZ104,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F105","v":"-522200"},null,{"$f":"VLOOKUP($F105,Account_Table,5,FALSE)","v":"Revenue"},"L6","522200","Division Project Margin Revenue",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O105:Z105),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC105:AN105),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B105),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K105-$M105,AY105-AA105),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M105-$AA105,AZ105-AO105),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA105-$AO105,BA105-AQ105),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO105-$AQ105,BB105-AS105),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ105-$AS105,BC105-AU105),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE105=0,$K105=0),0,IF(OR(BE105/ABS($K105)>9.99,BE105/ABS($K105)<-9.99),\"< > % \",BE105/ABS($K105))),\"? % \"),IFERROR(IF(AND(BE105=0,AY105=0),0,IF(OR(BE105/ABS(AY105)>9.99,BE105/ABS(AY105)<-9.99),\"< > % \",BE105/ABS(AY105))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF105=0,$M105=0),0,IF(OR(BF105/ABS($M105)>9.99,BF105/ABS($M105)<-9.99),\"< > % \",BF105/ABS($M105))),\"? % \"),IFERROR(IF(AND(BF105=0,AZ105=0),0,IF(OR(BF105/ABS(AZ105)>9.99,BF105/ABS(AZ105)<-9.99),\"< > % \",BF105/ABS(AZ105))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG105=0,$AA105=0),0,IF(OR(BG105/ABS($AA105)>9.99,BG105/ABS($AA105)<-9.99),\"< > % \",BG105/ABS($AA105))),\"? % \"),IFERROR(IF(AND(BG105=0,BA105=0),0,IF(OR(BG105/ABS(BA105)>9.99,BG105/ABS(BA105)<-9.99),\"< > % \",BG105/ABS(BA105))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH105=0,$AO105=0),0,IF(OR(BH105/ABS($AO105)>9.99,BH105/ABS($AO105)<-9.99),\"< > % \",BH105/ABS($AO105))),\"? % \"),IFERROR(IF(AND(BH105=0,BB105=0),0,IF(OR(BH105/ABS(BB105)>9.99,BH105/ABS(BB105)<-9.99),\"< > % \",BH105/ABS(BB105))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI105=0,$AQ105=0),0,IF(OR(BI105/ABS($AQ105)>9.99,BI105/ABS($AQ105)<-9.99),\"< > % \",BI105/ABS($AQ105))),\"? % \"),IFERROR(IF(AND(BI105=0,BC105=0),0,IF(OR(BI105/ABS(BC105)>9.99,BI105/ABS(BC105)<-9.99),\"< > % \",BI105/ABS(BC105))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B105)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B105)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B105)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B105)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B105)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B105)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B105)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B105)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B105)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B105)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B105)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B105)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B105)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ105-BR105,0)","v":0},{"$f":"IFERROR(IF(AND(BQ105=0,BR105=0),0,IF(OR(BS105/ABS(BQ105)>9.99,BS105/ABS(BQ105)<-9.99),\"< > % \",BS105/ABS(BQ105))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M105<>0,$BQ105/$M105,\"\"),\"0% \")&IF(IF($M105<>0,$BQ105/$M105,\"\")<>\"\",IF(IF($M105<>0,$BQ105/$M105,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M105<>0,$BQ105/$M105,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA105<>0,$BR105/$AA105,\"\"),\"0% \")&IF(IF($AA105<>0,$BR105/$AA105,\"\")<>\"\",IF(IF($AA105<>0,$BR105/$AA105,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA105<>0,$BR105/$AA105,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B105),2)+$M105+$K105","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB105:$CF105)-$BZ105,0)","v":0},""]
[]
[null,null,null,null,"L5","521017","DIVISION TRANSFERS EXPENSE",null,null,null,{"$f":"SUM(K108:K113)","v":0},null,{"$f":"SUM(M108:M113)","v":0},null,{"$f":"SUM(O108:O113)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O107:Z107),2)","v":0},null,{"$f":"SUM(AC108:AC113)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC107:AN107),2)","v":0},null,{"$f":"SUM(AQ108:AQ113)","v":0},null,{"$f":"SUM(AS108:AS113)","v":0},null,{"$f":"SUM(AU108:AU113)","v":0},null,null,null,{"$f":"SUM(AY108:AY113)","v":0},{"$f":"SUM(AZ108:AZ113)","v":0},{"$f":"SUM(BA108:BA113)","v":0},{"$f":"SUM(BB108:BB113)","v":0},{"$f":"SUM(BC108:BC113)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K107-$M107,AY107-AA107),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M107-$AA107,AZ107-AO107),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA107-$AO107,BA107-AQ107),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO107-$AQ107,BB107-AS107),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ107-$AS107,BC107-AU107),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE107=0,$K107=0),0,IF(OR(BE107/ABS($K107)>9.99,BE107/ABS($K107)<-9.99),\"< > % \",BE107/ABS($K107))),\"? % \"),IFERROR(IF(AND(BE107=0,AY107=0),0,IF(OR(BE107/ABS(AY107)>9.99,BE107/ABS(AY107)<-9.99),\"< > % \",BE107/ABS(AY107))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF107=0,$M107=0),0,IF(OR(BF107/ABS($M107)>9.99,BF107/ABS($M107)<-9.99),\"< > % \",BF107/ABS($M107))),\"? % \"),IFERROR(IF(AND(BF107=0,AZ107=0),0,IF(OR(BF107/ABS(AZ107)>9.99,BF107/ABS(AZ107)<-9.99),\"< > % \",BF107/ABS(AZ107))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG107=0,$AA107=0),0,IF(OR(BG107/ABS($AA107)>9.99,BG107/ABS($AA107)<-9.99),\"< > % \",BG107/ABS($AA107))),\"? % \"),IFERROR(IF(AND(BG107=0,BA107=0),0,IF(OR(BG107/ABS(BA107)>9.99,BG107/ABS(BA107)<-9.99),\"< > % \",BG107/ABS(BA107))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH107=0,$AO107=0),0,IF(OR(BH107/ABS($AO107)>9.99,BH107/ABS($AO107)<-9.99),\"< > % \",BH107/ABS($AO107))),\"? % \"),IFERROR(IF(AND(BH107=0,BB107=0),0,IF(OR(BH107/ABS(BB107)>9.99,BH107/ABS(BB107)<-9.99),\"< > % \",BH107/ABS(BB107))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI107=0,$AQ107=0),0,IF(OR(BI107/ABS($AQ107)>9.99,BI107/ABS($AQ107)<-9.99),\"< > % \",BI107/ABS($AQ107))),\"? % \"),IFERROR(IF(AND(BI107=0,BC107=0),0,IF(OR(BI107/ABS(BC107)>9.99,BI107/ABS(BC107)<-9.99),\"< > % \",BI107/ABS(BC107))),\"? % \"))","v":0},null,{"$f":"SUM(BQ108:BQ113)","v":0},{"$f":"SUM(BR108:BR113)","v":0},{"$f":"ROUND(BQ107-BR107,0)","v":0},{"$f":"IFERROR(IF(AND(BQ107=0,BR107=0),0,IF(OR(BS107/ABS(BQ107)>9.99,BS107/ABS(BQ107)<-9.99),\"< > % \",BS107/ABS(BQ107))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M107<>0,$BQ107/$M107,\"\"),\"0% \")&IF(IF($M107<>0,$BQ107/$M107,\"\")<>\"\",IF(IF($M107<>0,$BQ107/$M107,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M107<>0,$BQ107/$M107,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA107<>0,$BR107/$AA107,\"\"),\"0% \")&IF(IF($AA107<>0,$BR107/$AA107,\"\")<>\"\",IF(IF($AA107<>0,$BR107/$AA107,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA107<>0,$BR107/$AA107,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY108:BY113)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB107:$CF107)-BZ107,0)","v":0}]
[]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F109","v":"-591800"},null,{"$f":"VLOOKUP($F109,Account_Table,5,FALSE)","v":"Expenditure"},"L6","591800","Division Shared Services",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O109:Z109),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC109:AN109),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B109),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B109),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B109),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B109),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B109),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K109-$M109,AY109-AA109),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M109-$AA109,AZ109-AO109),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA109-$AO109,BA109-AQ109),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO109-$AQ109,BB109-AS109),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ109-$AS109,BC109-AU109),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE109=0,$K109=0),0,IF(OR(BE109/ABS($K109)>9.99,BE109/ABS($K109)<-9.99),\"< > % \",BE109/ABS($K109))),\"? % \"),IFERROR(IF(AND(BE109=0,AY109=0),0,IF(OR(BE109/ABS(AY109)>9.99,BE109/ABS(AY109)<-9.99),\"< > % \",BE109/ABS(AY109))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF109=0,$M109=0),0,IF(OR(BF109/ABS($M109)>9.99,BF109/ABS($M109)<-9.99),\"< > % \",BF109/ABS($M109))),\"? % \"),IFERROR(IF(AND(BF109=0,AZ109=0),0,IF(OR(BF109/ABS(AZ109)>9.99,BF109/ABS(AZ109)<-9.99),\"< > % \",BF109/ABS(AZ109))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG109=0,$AA109=0),0,IF(OR(BG109/ABS($AA109)>9.99,BG109/ABS($AA109)<-9.99),\"< > % \",BG109/ABS($AA109))),\"? % \"),IFERROR(IF(AND(BG109=0,BA109=0),0,IF(OR(BG109/ABS(BA109)>9.99,BG109/ABS(BA109)<-9.99),\"< > % \",BG109/ABS(BA109))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH109=0,$AO109=0),0,IF(OR(BH109/ABS($AO109)>9.99,BH109/ABS($AO109)<-9.99),\"< > % \",BH109/ABS($AO109))),\"? % \"),IFERROR(IF(AND(BH109=0,BB109=0),0,IF(OR(BH109/ABS(BB109)>9.99,BH109/ABS(BB109)<-9.99),\"< > % \",BH109/ABS(BB109))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI109=0,$AQ109=0),0,IF(OR(BI109/ABS($AQ109)>9.99,BI109/ABS($AQ109)<-9.99),\"< > % \",BI109/ABS($AQ109))),\"? % \"),IFERROR(IF(AND(BI109=0,BC109=0),0,IF(OR(BI109/ABS(BC109)>9.99,BI109/ABS(BC109)<-9.99),\"< > % \",BI109/ABS(BC109))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B109)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B109)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B109)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B109)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B109)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B109)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B109)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B109)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B109)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B109)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B109)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B109)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B109)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ109-BR109,0)","v":0},{"$f":"IFERROR(IF(AND(BQ109=0,BR109=0),0,IF(OR(BS109/ABS(BQ109)>9.99,BS109/ABS(BQ109)<-9.99),\"< > % \",BS109/ABS(BQ109))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M109<>0,$BQ109/$M109,\"\"),\"0% \")&IF(IF($M109<>0,$BQ109/$M109,\"\")<>\"\",IF(IF($M109<>0,$BQ109/$M109,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M109<>0,$BQ109/$M109,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA109<>0,$BR109/$AA109,\"\"),\"0% \")&IF(IF($AA109<>0,$BR109/$AA109,\"\")<>\"\",IF(IF($AA109<>0,$BR109/$AA109,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA109<>0,$BR109/$AA109,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B109),2)+$M109+$K109","v":0},{"$f":"+$AA109+$AO109+$AQ109+$AS109+$AU109","v":0},{"$f":"+BZ109+BY109","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB109:$CF109)-$BZ109,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F110","v":"-591900"},null,{"$f":"VLOOKUP($F110,Account_Table,5,FALSE)","v":"Expenditure"},"L6","591900","Division Strategic Services",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O110:Z110),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC110:AN110),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B110),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B110),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B110),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B110),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B110),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K110-$M110,AY110-AA110),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M110-$AA110,AZ110-AO110),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA110-$AO110,BA110-AQ110),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO110-$AQ110,BB110-AS110),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ110-$AS110,BC110-AU110),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE110=0,$K110=0),0,IF(OR(BE110/ABS($K110)>9.99,BE110/ABS($K110)<-9.99),\"< > % \",BE110/ABS($K110))),\"? % \"),IFERROR(IF(AND(BE110=0,AY110=0),0,IF(OR(BE110/ABS(AY110)>9.99,BE110/ABS(AY110)<-9.99),\"< > % \",BE110/ABS(AY110))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF110=0,$M110=0),0,IF(OR(BF110/ABS($M110)>9.99,BF110/ABS($M110)<-9.99),\"< > % \",BF110/ABS($M110))),\"? % \"),IFERROR(IF(AND(BF110=0,AZ110=0),0,IF(OR(BF110/ABS(AZ110)>9.99,BF110/ABS(AZ110)<-9.99),\"< > % \",BF110/ABS(AZ110))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG110=0,$AA110=0),0,IF(OR(BG110/ABS($AA110)>9.99,BG110/ABS($AA110)<-9.99),\"< > % \",BG110/ABS($AA110))),\"? % \"),IFERROR(IF(AND(BG110=0,BA110=0),0,IF(OR(BG110/ABS(BA110)>9.99,BG110/ABS(BA110)<-9.99),\"< > % \",BG110/ABS(BA110))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH110=0,$AO110=0),0,IF(OR(BH110/ABS($AO110)>9.99,BH110/ABS($AO110)<-9.99),\"< > % \",BH110/ABS($AO110))),\"? % \"),IFERROR(IF(AND(BH110=0,BB110=0),0,IF(OR(BH110/ABS(BB110)>9.99,BH110/ABS(BB110)<-9.99),\"< > % \",BH110/ABS(BB110))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI110=0,$AQ110=0),0,IF(OR(BI110/ABS($AQ110)>9.99,BI110/ABS($AQ110)<-9.99),\"< > % \",BI110/ABS($AQ110))),\"? % \"),IFERROR(IF(AND(BI110=0,BC110=0),0,IF(OR(BI110/ABS(BC110)>9.99,BI110/ABS(BC110)<-9.99),\"< > % \",BI110/ABS(BC110))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B110)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B110)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B110)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B110)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B110)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B110)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B110)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B110)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B110)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B110)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B110)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B110)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B110)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ110-BR110,0)","v":0},{"$f":"IFERROR(IF(AND(BQ110=0,BR110=0),0,IF(OR(BS110/ABS(BQ110)>9.99,BS110/ABS(BQ110)<-9.99),\"< > % \",BS110/ABS(BQ110))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M110<>0,$BQ110/$M110,\"\"),\"0% \")&IF(IF($M110<>0,$BQ110/$M110,\"\")<>\"\",IF(IF($M110<>0,$BQ110/$M110,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M110<>0,$BQ110/$M110,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA110<>0,$BR110/$AA110,\"\"),\"0% \")&IF(IF($AA110<>0,$BR110/$AA110,\"\")<>\"\",IF(IF($AA110<>0,$BR110/$AA110,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA110<>0,$BR110/$AA110,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B110),2)+$M110+$K110","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB110:$CF110)-$BZ110,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F111","v":"-592100"},null,{"$f":"VLOOKUP($F111,Account_Table,5,FALSE)","v":"Expenditure"},"L6","592100","Division Transfers",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O111:Z111),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC111:AN111),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B111),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K111-$M111,AY111-AA111),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M111-$AA111,AZ111-AO111),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA111-$AO111,BA111-AQ111),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO111-$AQ111,BB111-AS111),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ111-$AS111,BC111-AU111),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE111=0,$K111=0),0,IF(OR(BE111/ABS($K111)>9.99,BE111/ABS($K111)<-9.99),\"< > % \",BE111/ABS($K111))),\"? % \"),IFERROR(IF(AND(BE111=0,AY111=0),0,IF(OR(BE111/ABS(AY111)>9.99,BE111/ABS(AY111)<-9.99),\"< > % \",BE111/ABS(AY111))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF111=0,$M111=0),0,IF(OR(BF111/ABS($M111)>9.99,BF111/ABS($M111)<-9.99),\"< > % \",BF111/ABS($M111))),\"? % \"),IFERROR(IF(AND(BF111=0,AZ111=0),0,IF(OR(BF111/ABS(AZ111)>9.99,BF111/ABS(AZ111)<-9.99),\"< > % \",BF111/ABS(AZ111))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG111=0,$AA111=0),0,IF(OR(BG111/ABS($AA111)>9.99,BG111/ABS($AA111)<-9.99),\"< > % \",BG111/ABS($AA111))),\"? % \"),IFERROR(IF(AND(BG111=0,BA111=0),0,IF(OR(BG111/ABS(BA111)>9.99,BG111/ABS(BA111)<-9.99),\"< > % \",BG111/ABS(BA111))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH111=0,$AO111=0),0,IF(OR(BH111/ABS($AO111)>9.99,BH111/ABS($AO111)<-9.99),\"< > % \",BH111/ABS($AO111))),\"? % \"),IFERROR(IF(AND(BH111=0,BB111=0),0,IF(OR(BH111/ABS(BB111)>9.99,BH111/ABS(BB111)<-9.99),\"< > % \",BH111/ABS(BB111))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI111=0,$AQ111=0),0,IF(OR(BI111/ABS($AQ111)>9.99,BI111/ABS($AQ111)<-9.99),\"< > % \",BI111/ABS($AQ111))),\"? % \"),IFERROR(IF(AND(BI111=0,BC111=0),0,IF(OR(BI111/ABS(BC111)>9.99,BI111/ABS(BC111)<-9.99),\"< > % \",BI111/ABS(BC111))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B111)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B111)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B111)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B111)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B111)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B111)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B111)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B111)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B111)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B111)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B111)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B111)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B111)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ111-BR111,0)","v":0},{"$f":"IFERROR(IF(AND(BQ111=0,BR111=0),0,IF(OR(BS111/ABS(BQ111)>9.99,BS111/ABS(BQ111)<-9.99),\"< > % \",BS111/ABS(BQ111))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M111<>0,$BQ111/$M111,\"\"),\"0% \")&IF(IF($M111<>0,$BQ111/$M111,\"\")<>\"\",IF(IF($M111<>0,$BQ111/$M111,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M111<>0,$BQ111/$M111,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA111<>0,$BR111/$AA111,\"\"),\"0% \")&IF(IF($AA111<>0,$BR111/$AA111,\"\")<>\"\",IF(IF($AA111<>0,$BR111/$AA111,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA111<>0,$BR111/$AA111,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B111),2)+$M111+$K111","v":0},0,{"$f":"+BZ111+BY111","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB111:$CF111)-$BZ111,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F112","v":"-592200"},null,{"$f":"VLOOKUP($F112,Account_Table,5,FALSE)","v":"Expenditure"},"L6","592200","Division Project Margin Expense",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O112:Z112),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC112:AN112),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B112),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K112-$M112,AY112-AA112),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M112-$AA112,AZ112-AO112),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA112-$AO112,BA112-AQ112),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO112-$AQ112,BB112-AS112),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ112-$AS112,BC112-AU112),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE112=0,$K112=0),0,IF(OR(BE112/ABS($K112)>9.99,BE112/ABS($K112)<-9.99),\"< > % \",BE112/ABS($K112))),\"? % \"),IFERROR(IF(AND(BE112=0,AY112=0),0,IF(OR(BE112/ABS(AY112)>9.99,BE112/ABS(AY112)<-9.99),\"< > % \",BE112/ABS(AY112))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF112=0,$M112=0),0,IF(OR(BF112/ABS($M112)>9.99,BF112/ABS($M112)<-9.99),\"< > % \",BF112/ABS($M112))),\"? % \"),IFERROR(IF(AND(BF112=0,AZ112=0),0,IF(OR(BF112/ABS(AZ112)>9.99,BF112/ABS(AZ112)<-9.99),\"< > % \",BF112/ABS(AZ112))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG112=0,$AA112=0),0,IF(OR(BG112/ABS($AA112)>9.99,BG112/ABS($AA112)<-9.99),\"< > % \",BG112/ABS($AA112))),\"? % \"),IFERROR(IF(AND(BG112=0,BA112=0),0,IF(OR(BG112/ABS(BA112)>9.99,BG112/ABS(BA112)<-9.99),\"< > % \",BG112/ABS(BA112))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH112=0,$AO112=0),0,IF(OR(BH112/ABS($AO112)>9.99,BH112/ABS($AO112)<-9.99),\"< > % \",BH112/ABS($AO112))),\"? % \"),IFERROR(IF(AND(BH112=0,BB112=0),0,IF(OR(BH112/ABS(BB112)>9.99,BH112/ABS(BB112)<-9.99),\"< > % \",BH112/ABS(BB112))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI112=0,$AQ112=0),0,IF(OR(BI112/ABS($AQ112)>9.99,BI112/ABS($AQ112)<-9.99),\"< > % \",BI112/ABS($AQ112))),\"? % \"),IFERROR(IF(AND(BI112=0,BC112=0),0,IF(OR(BI112/ABS(BC112)>9.99,BI112/ABS(BC112)<-9.99),\"< > % \",BI112/ABS(BC112))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B112)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B112)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B112)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B112)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B112)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B112)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B112)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B112)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B112)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B112)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B112)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B112)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B112)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ112-BR112,0)","v":0},{"$f":"IFERROR(IF(AND(BQ112=0,BR112=0),0,IF(OR(BS112/ABS(BQ112)>9.99,BS112/ABS(BQ112)<-9.99),\"< > % \",BS112/ABS(BQ112))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M112<>0,$BQ112/$M112,\"\"),\"0% \")&IF(IF($M112<>0,$BQ112/$M112,\"\")<>\"\",IF(IF($M112<>0,$BQ112/$M112,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M112<>0,$BQ112/$M112,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA112<>0,$BR112/$AA112,\"\"),\"0% \")&IF(IF($AA112<>0,$BR112/$AA112,\"\")<>\"\",IF(IF($AA112<>0,$BR112/$AA112,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA112<>0,$BR112/$AA112,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B112),2)+$M112+$K112","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB112:$CF112)-$BZ112,0)","v":0},""]
[]
[null,null,null,null,null,""]
[null,null,null,null,null,"","INTERNAL TRANSFERS",null,null,null,{"$f":"ROUND(SUM(K73:K114)/2,2)","v":0},null,{"$f":"ROUND(SUM(M73:M114)/2,2)","v":0},null,{"$f":"ROUND(SUM(O73:O114)/2,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(AC73:AC114)/2,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(AQ73:AQ114)/2,2)","v":0},null,{"$f":"ROUND(SUM(AS73:AS114)/2,2)","v":0},null,{"$f":"ROUND(SUM(AU73:AU114)/2,2)","v":0},null,null,null,{"$f":"ROUND(SUM(AY73:AY114)/2,2)","v":0},{"$f":"ROUND(SUM(AZ73:AZ114)/2,2)","v":0},{"$f":"ROUND(SUM(BA73:BA114)/2,2)","v":0},{"$f":"ROUND(SUM(BB73:BB114)/2,2)","v":0},{"$f":"ROUND(SUM(BC73:BC114)/2,2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K115-$M115,AY115-AA115),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M115-$AA115,AZ115-AO115),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA115-$AO115,BA115-AQ115),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO115-$AQ115,BB115-AS115),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ115-$AS115,BC115-AU115),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE115=0,$K115=0),0,IF(OR(BE115/ABS($K115)>9.99,BE115/ABS($K115)<-9.99),\"< > % \",BE115/ABS($K115))),\"? % \"),IFERROR(IF(AND(BE115=0,AY115=0),0,IF(OR(BE115/ABS(AY115)>9.99,BE115/ABS(AY115)<-9.99),\"< > % \",BE115/ABS(AY115))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF115=0,$M115=0),0,IF(OR(BF115/ABS($M115)>9.99,BF115/ABS($M115)<-9.99),\"< > % \",BF115/ABS($M115))),\"? % \"),IFERROR(IF(AND(BF115=0,AZ115=0),0,IF(OR(BF115/ABS(AZ115)>9.99,BF115/ABS(AZ115)<-9.99),\"< > % \",BF115/ABS(AZ115))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG115=0,$AA115=0),0,IF(OR(BG115/ABS($AA115)>9.99,BG115/ABS($AA115)<-9.99),\"< > % \",BG115/ABS($AA115))),\"? % \"),IFERROR(IF(AND(BG115=0,BA115=0),0,IF(OR(BG115/ABS(BA115)>9.99,BG115/ABS(BA115)<-9.99),\"< > % \",BG115/ABS(BA115))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH115=0,$AO115=0),0,IF(OR(BH115/ABS($AO115)>9.99,BH115/ABS($AO115)<-9.99),\"< > % \",BH115/ABS($AO115))),\"? % \"),IFERROR(IF(AND(BH115=0,BB115=0),0,IF(OR(BH115/ABS(BB115)>9.99,BH115/ABS(BB115)<-9.99),\"< > % \",BH115/ABS(BB115))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI115=0,$AQ115=0),0,IF(OR(BI115/ABS($AQ115)>9.99,BI115/ABS($AQ115)<-9.99),\"< > % \",BI115/ABS($AQ115))),\"? % \"),IFERROR(IF(AND(BI115=0,BC115=0),0,IF(OR(BI115/ABS(BC115)>9.99,BI115/ABS(BC115)<-9.99),\"< > % \",BI115/ABS(BC115))),\"? % \"))","v":0},null,{"$f":"ROUND(SUM(BQ73:BQ114)/2,2)","v":0},{"$f":"ROUND(SUM(BR73:BR114)/2,2)","v":0},{"$f":"ROUND(BQ115-BR115,0)","v":0},{"$f":"IFERROR(IF(AND(BQ115=0,BR115=0),0,IF(OR(BS115/ABS(BQ115)>9.99,BS115/ABS(BQ115)<-9.99),\"< > % \",BS115/ABS(BQ115))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M115<>0,$BQ115/$M115,\"\"),\"0% \")&IF(IF($M115<>0,$BQ115/$M115,\"\")<>\"\",IF(IF($M115<>0,$BQ115/$M115,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M115<>0,$BQ115/$M115,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA115<>0,$BR115/$AA115,\"\"),\"0% \")&IF(IF($AA115<>0,$BR115/$AA115,\"\")<>\"\",IF(IF($AA115<>0,$BR115/$AA115,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA115<>0,$BR115/$AA115,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUM(BY73:BY114)/2,2)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB115:$CF115)-BZ115,0)","v":0}]
[null,null,null,null,null,""]
[null,null,null,null,null,"","AVAILABLE REVENUE",null,null,null,{"$f":"ROUND(K115+K71,2)","v":0},null,{"$f":"ROUND(M115+M71,2)","v":0},null,{"$f":"ROUND(O115+O71,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(AC115+AC71,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(AQ115+AQ71,2)","v":0},null,{"$f":"ROUND(AS115+AS71,2)","v":0},null,{"$f":"ROUND(AU115+AU71,2)","v":0},null,null,null,{"$f":"ROUND(AY115+AY71,2)","v":0},{"$f":"ROUND(AZ115+AZ71,2)","v":0},{"$f":"ROUND(BA115+BA71,2)","v":0},{"$f":"ROUND(BB115+BB71,2)","v":0},{"$f":"ROUND(BC115+BC71,2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K117-$M117,AY117-AA117),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M117-$AA117,AZ117-AO117),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA117-$AO117,BA117-AQ117),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO117-$AQ117,BB117-AS117),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ117-$AS117,BC117-AU117),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE117=0,$K117=0),0,IF(OR(BE117/ABS($K117)>9.99,BE117/ABS($K117)<-9.99),\"< > % \",BE117/ABS($K117))),\"? % \"),IFERROR(IF(AND(BE117=0,AY117=0),0,IF(OR(BE117/ABS(AY117)>9.99,BE117/ABS(AY117)<-9.99),\"< > % \",BE117/ABS(AY117))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF117=0,$M117=0),0,IF(OR(BF117/ABS($M117)>9.99,BF117/ABS($M117)<-9.99),\"< > % \",BF117/ABS($M117))),\"? % \"),IFERROR(IF(AND(BF117=0,AZ117=0),0,IF(OR(BF117/ABS(AZ117)>9.99,BF117/ABS(AZ117)<-9.99),\"< > % \",BF117/ABS(AZ117))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG117=0,$AA117=0),0,IF(OR(BG117/ABS($AA117)>9.99,BG117/ABS($AA117)<-9.99),\"< > % \",BG117/ABS($AA117))),\"? % \"),IFERROR(IF(AND(BG117=0,BA117=0),0,IF(OR(BG117/ABS(BA117)>9.99,BG117/ABS(BA117)<-9.99),\"< > % \",BG117/ABS(BA117))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH117=0,$AO117=0),0,IF(OR(BH117/ABS($AO117)>9.99,BH117/ABS($AO117)<-9.99),\"< > % \",BH117/ABS($AO117))),\"? % \"),IFERROR(IF(AND(BH117=0,BB117=0),0,IF(OR(BH117/ABS(BB117)>9.99,BH117/ABS(BB117)<-9.99),\"< > % \",BH117/ABS(BB117))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI117=0,$AQ117=0),0,IF(OR(BI117/ABS($AQ117)>9.99,BI117/ABS($AQ117)<-9.99),\"< > % \",BI117/ABS($AQ117))),\"? % \"),IFERROR(IF(AND(BI117=0,BC117=0),0,IF(OR(BI117/ABS(BC117)>9.99,BI117/ABS(BC117)<-9.99),\"< > % \",BI117/ABS(BC117))),\"? % \"))","v":0},null,{"$f":"ROUND(BQ115+BQ71,2)","v":0},{"$f":"ROUND(BR115+BR71,2)","v":0},{"$f":"ROUND(BQ117-BR117,0)","v":0},{"$f":"IFERROR(IF(AND(BQ117=0,BR117=0),0,IF(OR(BS117/ABS(BQ117)>9.99,BS117/ABS(BQ117)<-9.99),\"< > % \",BS117/ABS(BQ117))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M117<>0,$BQ117/$M117,\"\"),\"0% \")&IF(IF($M117<>0,$BQ117/$M117,\"\")<>\"\",IF(IF($M117<>0,$BQ117/$M117,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M117<>0,$BQ117/$M117,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA117<>0,$BR117/$AA117,\"\"),\"0% \")&IF(IF($AA117<>0,$BR117/$AA117,\"\")<>\"\",IF(IF($AA117<>0,$BR117/$AA117,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA117<>0,$BR117/$AA117,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(BY115+BY71,2)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB117:$CF117)-BZ117,0)","v":0}]
[null,null,null,null,null,""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","600000","ACADEMIC SALARIES NON-CASUAL",null,null,null,{"$f":"SUM(K121:K125)","v":0},null,{"$f":"SUM(M121:M125)","v":0},null,{"$f":"SUM(O121:O125)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O120:Z120),2)","v":0},null,{"$f":"SUM(AC121:AC125)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC120:AN120),2)","v":0},null,{"$f":"SUM(AQ121:AQ125)","v":0},null,{"$f":"SUM(AS121:AS125)","v":0},null,{"$f":"SUM(AU121:AU125)","v":0},null,null,null,{"$f":"SUM(AY121:AY125)","v":0},{"$f":"SUM(AZ121:AZ125)","v":0},{"$f":"SUM(BA121:BA125)","v":0},{"$f":"SUM(BB121:BB125)","v":0},{"$f":"SUM(BC121:BC125)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K120-$M120,AY120-AA120),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M120-$AA120,AZ120-AO120),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA120-$AO120,BA120-AQ120),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO120-$AQ120,BB120-AS120),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ120-$AS120,BC120-AU120),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE120=0,$K120=0),0,IF(OR(BE120/ABS($K120)>9.99,BE120/ABS($K120)<-9.99),\"< > % \",BE120/ABS($K120))),\"? % \"),IFERROR(IF(AND(BE120=0,AY120=0),0,IF(OR(BE120/ABS(AY120)>9.99,BE120/ABS(AY120)<-9.99),\"< > % \",BE120/ABS(AY120))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF120=0,$M120=0),0,IF(OR(BF120/ABS($M120)>9.99,BF120/ABS($M120)<-9.99),\"< > % \",BF120/ABS($M120))),\"? % \"),IFERROR(IF(AND(BF120=0,AZ120=0),0,IF(OR(BF120/ABS(AZ120)>9.99,BF120/ABS(AZ120)<-9.99),\"< > % \",BF120/ABS(AZ120))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG120=0,$AA120=0),0,IF(OR(BG120/ABS($AA120)>9.99,BG120/ABS($AA120)<-9.99),\"< > % \",BG120/ABS($AA120))),\"? % \"),IFERROR(IF(AND(BG120=0,BA120=0),0,IF(OR(BG120/ABS(BA120)>9.99,BG120/ABS(BA120)<-9.99),\"< > % \",BG120/ABS(BA120))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH120=0,$AO120=0),0,IF(OR(BH120/ABS($AO120)>9.99,BH120/ABS($AO120)<-9.99),\"< > % \",BH120/ABS($AO120))),\"? % \"),IFERROR(IF(AND(BH120=0,BB120=0),0,IF(OR(BH120/ABS(BB120)>9.99,BH120/ABS(BB120)<-9.99),\"< > % \",BH120/ABS(BB120))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI120=0,$AQ120=0),0,IF(OR(BI120/ABS($AQ120)>9.99,BI120/ABS($AQ120)<-9.99),\"< > % \",BI120/ABS($AQ120))),\"? % \"),IFERROR(IF(AND(BI120=0,BC120=0),0,IF(OR(BI120/ABS(BC120)>9.99,BI120/ABS(BC120)<-9.99),\"< > % \",BI120/ABS(BC120))),\"? % \"))","v":0},null,{"$f":"SUM(BQ121:BQ125)","v":0},{"$f":"SUM(BR121:BR125)","v":0},{"$f":"ROUND(BQ120-BR120,0)","v":0},{"$f":"IFERROR(IF(AND(BQ120=0,BR120=0),0,IF(OR(BS120/ABS(BQ120)>9.99,BS120/ABS(BQ120)<-9.99),\"< > % \",BS120/ABS(BQ120))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M120<>0,$BQ120/$M120,\"\"),\"0% \")&IF(IF($M120<>0,$BQ120/$M120,\"\")<>\"\",IF(IF($M120<>0,$BQ120/$M120,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M120<>0,$BQ120/$M120,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA120<>0,$BR120/$AA120,\"\"),\"0% \")&IF(IF($AA120<>0,$BR120/$AA120,\"\")<>\"\",IF(IF($AA120<>0,$BR120/$AA120,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA120<>0,$BR120/$AA120,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY121:BY125)","v":0},{"$f":"SUM(BZ121:BZ125)","v":0},{"$f":"SUM(CA121:CA125)","v":0},{"$f":"SUM(CB121:CB125)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB120:$CF120)-BZ120,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F122","v":"-600000"},null,{"$f":"VLOOKUP($F122,Account_Table,5,FALSE)","v":"Expenditure"},"L6","600000","Academic Non-Casual (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O122:Z122),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC122:AN122),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B122),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B122),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B122),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B122),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B122),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K122-$M122,AY122-AA122),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M122-$AA122,AZ122-AO122),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA122-$AO122,BA122-AQ122),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO122-$AQ122,BB122-AS122),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ122-$AS122,BC122-AU122),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE122=0,$K122=0),0,IF(OR(BE122/ABS($K122)>9.99,BE122/ABS($K122)<-9.99),\"< > % \",BE122/ABS($K122))),\"? % \"),IFERROR(IF(AND(BE122=0,AY122=0),0,IF(OR(BE122/ABS(AY122)>9.99,BE122/ABS(AY122)<-9.99),\"< > % \",BE122/ABS(AY122))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF122=0,$M122=0),0,IF(OR(BF122/ABS($M122)>9.99,BF122/ABS($M122)<-9.99),\"< > % \",BF122/ABS($M122))),\"? % \"),IFERROR(IF(AND(BF122=0,AZ122=0),0,IF(OR(BF122/ABS(AZ122)>9.99,BF122/ABS(AZ122)<-9.99),\"< > % \",BF122/ABS(AZ122))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG122=0,$AA122=0),0,IF(OR(BG122/ABS($AA122)>9.99,BG122/ABS($AA122)<-9.99),\"< > % \",BG122/ABS($AA122))),\"? % \"),IFERROR(IF(AND(BG122=0,BA122=0),0,IF(OR(BG122/ABS(BA122)>9.99,BG122/ABS(BA122)<-9.99),\"< > % \",BG122/ABS(BA122))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH122=0,$AO122=0),0,IF(OR(BH122/ABS($AO122)>9.99,BH122/ABS($AO122)<-9.99),\"< > % \",BH122/ABS($AO122))),\"? % \"),IFERROR(IF(AND(BH122=0,BB122=0),0,IF(OR(BH122/ABS(BB122)>9.99,BH122/ABS(BB122)<-9.99),\"< > % \",BH122/ABS(BB122))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI122=0,$AQ122=0),0,IF(OR(BI122/ABS($AQ122)>9.99,BI122/ABS($AQ122)<-9.99),\"< > % \",BI122/ABS($AQ122))),\"? % \"),IFERROR(IF(AND(BI122=0,BC122=0),0,IF(OR(BI122/ABS(BC122)>9.99,BI122/ABS(BC122)<-9.99),\"< > % \",BI122/ABS(BC122))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B122)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B122)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B122)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B122)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B122)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B122)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B122)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B122)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B122)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B122)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B122)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B122)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B122)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ122-BR122,0)","v":0},{"$f":"IFERROR(IF(AND(BQ122=0,BR122=0),0,IF(OR(BS122/ABS(BQ122)>9.99,BS122/ABS(BQ122)<-9.99),\"< > % \",BS122/ABS(BQ122))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M122<>0,$BQ122/$M122,\"\"),\"0% \")&IF(IF($M122<>0,$BQ122/$M122,\"\")<>\"\",IF(IF($M122<>0,$BQ122/$M122,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M122<>0,$BQ122/$M122,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA122<>0,$BR122/$AA122,\"\"),\"0% \")&IF(IF($AA122<>0,$BR122/$AA122,\"\")<>\"\",IF(IF($AA122<>0,$BR122/$AA122,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA122<>0,$BR122/$AA122,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B122),2)+$M122+$K122","v":0},{"$f":"+$AA122+$AO122+$AQ122+$AS122+$AU122","v":0},{"$f":"+BZ122+BY122","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB122:$CF122)-$BZ122,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F123","v":"-600100"},null,{"$f":"VLOOKUP($F123,Account_Table,5,FALSE)","v":"Expenditure"},"L6","600100","Salaries - Academic",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O123:Z123),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC123:AN123),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B123),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B123),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B123),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B123),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B123),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K123-$M123,AY123-AA123),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M123-$AA123,AZ123-AO123),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA123-$AO123,BA123-AQ123),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO123-$AQ123,BB123-AS123),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ123-$AS123,BC123-AU123),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE123=0,$K123=0),0,IF(OR(BE123/ABS($K123)>9.99,BE123/ABS($K123)<-9.99),\"< > % \",BE123/ABS($K123))),\"? % \"),IFERROR(IF(AND(BE123=0,AY123=0),0,IF(OR(BE123/ABS(AY123)>9.99,BE123/ABS(AY123)<-9.99),\"< > % \",BE123/ABS(AY123))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF123=0,$M123=0),0,IF(OR(BF123/ABS($M123)>9.99,BF123/ABS($M123)<-9.99),\"< > % \",BF123/ABS($M123))),\"? % \"),IFERROR(IF(AND(BF123=0,AZ123=0),0,IF(OR(BF123/ABS(AZ123)>9.99,BF123/ABS(AZ123)<-9.99),\"< > % \",BF123/ABS(AZ123))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG123=0,$AA123=0),0,IF(OR(BG123/ABS($AA123)>9.99,BG123/ABS($AA123)<-9.99),\"< > % \",BG123/ABS($AA123))),\"? % \"),IFERROR(IF(AND(BG123=0,BA123=0),0,IF(OR(BG123/ABS(BA123)>9.99,BG123/ABS(BA123)<-9.99),\"< > % \",BG123/ABS(BA123))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH123=0,$AO123=0),0,IF(OR(BH123/ABS($AO123)>9.99,BH123/ABS($AO123)<-9.99),\"< > % \",BH123/ABS($AO123))),\"? % \"),IFERROR(IF(AND(BH123=0,BB123=0),0,IF(OR(BH123/ABS(BB123)>9.99,BH123/ABS(BB123)<-9.99),\"< > % \",BH123/ABS(BB123))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI123=0,$AQ123=0),0,IF(OR(BI123/ABS($AQ123)>9.99,BI123/ABS($AQ123)<-9.99),\"< > % \",BI123/ABS($AQ123))),\"? % \"),IFERROR(IF(AND(BI123=0,BC123=0),0,IF(OR(BI123/ABS(BC123)>9.99,BI123/ABS(BC123)<-9.99),\"< > % \",BI123/ABS(BC123))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B123)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B123)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B123)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B123)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B123)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B123)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B123)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B123)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B123)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B123)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B123)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B123)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B123)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ123-BR123,0)","v":0},{"$f":"IFERROR(IF(AND(BQ123=0,BR123=0),0,IF(OR(BS123/ABS(BQ123)>9.99,BS123/ABS(BQ123)<-9.99),\"< > % \",BS123/ABS(BQ123))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M123<>0,$BQ123/$M123,\"\"),\"0% \")&IF(IF($M123<>0,$BQ123/$M123,\"\")<>\"\",IF(IF($M123<>0,$BQ123/$M123,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M123<>0,$BQ123/$M123,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA123<>0,$BR123/$AA123,\"\"),\"0% \")&IF(IF($AA123<>0,$BR123/$AA123,\"\")<>\"\",IF(IF($AA123<>0,$BR123/$AA123,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA123<>0,$BR123/$AA123,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B123),2)+$M123+$K123","v":0},0,{"$f":"+BZ123+BY123","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB123:$CF123)-$BZ123,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F124","v":"-603100"},null,{"$f":"VLOOKUP($F124,Account_Table,5,FALSE)","v":"Expenditure"},"L6","603100","Salary Recov&Reimb Academic",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O124:Z124),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC124:AN124),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B124),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K124-$M124,AY124-AA124),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M124-$AA124,AZ124-AO124),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA124-$AO124,BA124-AQ124),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO124-$AQ124,BB124-AS124),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ124-$AS124,BC124-AU124),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE124=0,$K124=0),0,IF(OR(BE124/ABS($K124)>9.99,BE124/ABS($K124)<-9.99),\"< > % \",BE124/ABS($K124))),\"? % \"),IFERROR(IF(AND(BE124=0,AY124=0),0,IF(OR(BE124/ABS(AY124)>9.99,BE124/ABS(AY124)<-9.99),\"< > % \",BE124/ABS(AY124))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF124=0,$M124=0),0,IF(OR(BF124/ABS($M124)>9.99,BF124/ABS($M124)<-9.99),\"< > % \",BF124/ABS($M124))),\"? % \"),IFERROR(IF(AND(BF124=0,AZ124=0),0,IF(OR(BF124/ABS(AZ124)>9.99,BF124/ABS(AZ124)<-9.99),\"< > % \",BF124/ABS(AZ124))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG124=0,$AA124=0),0,IF(OR(BG124/ABS($AA124)>9.99,BG124/ABS($AA124)<-9.99),\"< > % \",BG124/ABS($AA124))),\"? % \"),IFERROR(IF(AND(BG124=0,BA124=0),0,IF(OR(BG124/ABS(BA124)>9.99,BG124/ABS(BA124)<-9.99),\"< > % \",BG124/ABS(BA124))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH124=0,$AO124=0),0,IF(OR(BH124/ABS($AO124)>9.99,BH124/ABS($AO124)<-9.99),\"< > % \",BH124/ABS($AO124))),\"? % \"),IFERROR(IF(AND(BH124=0,BB124=0),0,IF(OR(BH124/ABS(BB124)>9.99,BH124/ABS(BB124)<-9.99),\"< > % \",BH124/ABS(BB124))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI124=0,$AQ124=0),0,IF(OR(BI124/ABS($AQ124)>9.99,BI124/ABS($AQ124)<-9.99),\"< > % \",BI124/ABS($AQ124))),\"? % \"),IFERROR(IF(AND(BI124=0,BC124=0),0,IF(OR(BI124/ABS(BC124)>9.99,BI124/ABS(BC124)<-9.99),\"< > % \",BI124/ABS(BC124))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B124)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B124)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B124)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B124)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B124)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B124)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B124)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B124)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B124)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B124)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B124)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B124)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B124)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ124-BR124,0)","v":0},{"$f":"IFERROR(IF(AND(BQ124=0,BR124=0),0,IF(OR(BS124/ABS(BQ124)>9.99,BS124/ABS(BQ124)<-9.99),\"< > % \",BS124/ABS(BQ124))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M124<>0,$BQ124/$M124,\"\"),\"0% \")&IF(IF($M124<>0,$BQ124/$M124,\"\")<>\"\",IF(IF($M124<>0,$BQ124/$M124,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M124<>0,$BQ124/$M124,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA124<>0,$BR124/$AA124,\"\"),\"0% \")&IF(IF($AA124<>0,$BR124/$AA124,\"\")<>\"\",IF(IF($AA124<>0,$BR124/$AA124,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA124<>0,$BR124/$AA124,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B124),2)+$M124+$K124","v":0},0,{"$f":"+BZ124+BY124","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB124:$CF124)-$BZ124,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","600300","ACADEMIC SALARIES CASUAL",null,null,null,{"$f":"SUM(K127:K130)","v":0},null,{"$f":"SUM(M127:M130)","v":0},null,{"$f":"SUM(O127:O130)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O126:Z126),2)","v":0},null,{"$f":"SUM(AC127:AC130)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC126:AN126),2)","v":0},null,{"$f":"SUM(AQ127:AQ130)","v":0},null,{"$f":"SUM(AS127:AS130)","v":0},null,{"$f":"SUM(AU127:AU130)","v":0},null,null,null,{"$f":"SUM(AY127:AY130)","v":0},{"$f":"SUM(AZ127:AZ130)","v":0},{"$f":"SUM(BA127:BA130)","v":0},{"$f":"SUM(BB127:BB130)","v":0},{"$f":"SUM(BC127:BC130)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K126-$M126,AY126-AA126),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M126-$AA126,AZ126-AO126),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA126-$AO126,BA126-AQ126),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO126-$AQ126,BB126-AS126),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ126-$AS126,BC126-AU126),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE126=0,$K126=0),0,IF(OR(BE126/ABS($K126)>9.99,BE126/ABS($K126)<-9.99),\"< > % \",BE126/ABS($K126))),\"? % \"),IFERROR(IF(AND(BE126=0,AY126=0),0,IF(OR(BE126/ABS(AY126)>9.99,BE126/ABS(AY126)<-9.99),\"< > % \",BE126/ABS(AY126))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF126=0,$M126=0),0,IF(OR(BF126/ABS($M126)>9.99,BF126/ABS($M126)<-9.99),\"< > % \",BF126/ABS($M126))),\"? % \"),IFERROR(IF(AND(BF126=0,AZ126=0),0,IF(OR(BF126/ABS(AZ126)>9.99,BF126/ABS(AZ126)<-9.99),\"< > % \",BF126/ABS(AZ126))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG126=0,$AA126=0),0,IF(OR(BG126/ABS($AA126)>9.99,BG126/ABS($AA126)<-9.99),\"< > % \",BG126/ABS($AA126))),\"? % \"),IFERROR(IF(AND(BG126=0,BA126=0),0,IF(OR(BG126/ABS(BA126)>9.99,BG126/ABS(BA126)<-9.99),\"< > % \",BG126/ABS(BA126))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH126=0,$AO126=0),0,IF(OR(BH126/ABS($AO126)>9.99,BH126/ABS($AO126)<-9.99),\"< > % \",BH126/ABS($AO126))),\"? % \"),IFERROR(IF(AND(BH126=0,BB126=0),0,IF(OR(BH126/ABS(BB126)>9.99,BH126/ABS(BB126)<-9.99),\"< > % \",BH126/ABS(BB126))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI126=0,$AQ126=0),0,IF(OR(BI126/ABS($AQ126)>9.99,BI126/ABS($AQ126)<-9.99),\"< > % \",BI126/ABS($AQ126))),\"? % \"),IFERROR(IF(AND(BI126=0,BC126=0),0,IF(OR(BI126/ABS(BC126)>9.99,BI126/ABS(BC126)<-9.99),\"< > % \",BI126/ABS(BC126))),\"? % \"))","v":0},null,{"$f":"SUM(BQ127:BQ130)","v":0},{"$f":"SUM(BR127:BR130)","v":0},{"$f":"ROUND(BQ126-BR126,0)","v":0},{"$f":"IFERROR(IF(AND(BQ126=0,BR126=0),0,IF(OR(BS126/ABS(BQ126)>9.99,BS126/ABS(BQ126)<-9.99),\"< > % \",BS126/ABS(BQ126))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M126<>0,$BQ126/$M126,\"\"),\"0% \")&IF(IF($M126<>0,$BQ126/$M126,\"\")<>\"\",IF(IF($M126<>0,$BQ126/$M126,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M126<>0,$BQ126/$M126,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA126<>0,$BR126/$AA126,\"\"),\"0% \")&IF(IF($AA126<>0,$BR126/$AA126,\"\")<>\"\",IF(IF($AA126<>0,$BR126/$AA126,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA126<>0,$BR126/$AA126,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY127:BY130)","v":0},{"$f":"SUM(BZ127:BZ130)","v":0},{"$f":"SUM(CA127:CA130)","v":0},{"$f":"SUM(CB127:CB130)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB126:$CF126)-BZ126,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F128","v":"-600300"},null,{"$f":"VLOOKUP($F128,Account_Table,5,FALSE)","v":"Expenditure"},"L6","600300","Academic Casual (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O128:Z128),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC128:AN128),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B128),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B128),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B128),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B128),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B128),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K128-$M128,AY128-AA128),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M128-$AA128,AZ128-AO128),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA128-$AO128,BA128-AQ128),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO128-$AQ128,BB128-AS128),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ128-$AS128,BC128-AU128),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE128=0,$K128=0),0,IF(OR(BE128/ABS($K128)>9.99,BE128/ABS($K128)<-9.99),\"< > % \",BE128/ABS($K128))),\"? % \"),IFERROR(IF(AND(BE128=0,AY128=0),0,IF(OR(BE128/ABS(AY128)>9.99,BE128/ABS(AY128)<-9.99),\"< > % \",BE128/ABS(AY128))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF128=0,$M128=0),0,IF(OR(BF128/ABS($M128)>9.99,BF128/ABS($M128)<-9.99),\"< > % \",BF128/ABS($M128))),\"? % \"),IFERROR(IF(AND(BF128=0,AZ128=0),0,IF(OR(BF128/ABS(AZ128)>9.99,BF128/ABS(AZ128)<-9.99),\"< > % \",BF128/ABS(AZ128))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG128=0,$AA128=0),0,IF(OR(BG128/ABS($AA128)>9.99,BG128/ABS($AA128)<-9.99),\"< > % \",BG128/ABS($AA128))),\"? % \"),IFERROR(IF(AND(BG128=0,BA128=0),0,IF(OR(BG128/ABS(BA128)>9.99,BG128/ABS(BA128)<-9.99),\"< > % \",BG128/ABS(BA128))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH128=0,$AO128=0),0,IF(OR(BH128/ABS($AO128)>9.99,BH128/ABS($AO128)<-9.99),\"< > % \",BH128/ABS($AO128))),\"? % \"),IFERROR(IF(AND(BH128=0,BB128=0),0,IF(OR(BH128/ABS(BB128)>9.99,BH128/ABS(BB128)<-9.99),\"< > % \",BH128/ABS(BB128))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI128=0,$AQ128=0),0,IF(OR(BI128/ABS($AQ128)>9.99,BI128/ABS($AQ128)<-9.99),\"< > % \",BI128/ABS($AQ128))),\"? % \"),IFERROR(IF(AND(BI128=0,BC128=0),0,IF(OR(BI128/ABS(BC128)>9.99,BI128/ABS(BC128)<-9.99),\"< > % \",BI128/ABS(BC128))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B128)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B128)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B128)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B128)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B128)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B128)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B128)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B128)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B128)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B128)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B128)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B128)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B128)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ128-BR128,0)","v":0},{"$f":"IFERROR(IF(AND(BQ128=0,BR128=0),0,IF(OR(BS128/ABS(BQ128)>9.99,BS128/ABS(BQ128)<-9.99),\"< > % \",BS128/ABS(BQ128))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M128<>0,$BQ128/$M128,\"\"),\"0% \")&IF(IF($M128<>0,$BQ128/$M128,\"\")<>\"\",IF(IF($M128<>0,$BQ128/$M128,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M128<>0,$BQ128/$M128,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA128<>0,$BR128/$AA128,\"\"),\"0% \")&IF(IF($AA128<>0,$BR128/$AA128,\"\")<>\"\",IF(IF($AA128<>0,$BR128/$AA128,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA128<>0,$BR128/$AA128,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B128),2)+$M128+$K128","v":0},{"$f":"+$AA128+$AO128+$AQ128+$AS128+$AU128","v":0},{"$f":"+BZ128+BY128","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB128:$CF128)-$BZ128,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F129","v":"-600301"},null,{"$f":"VLOOKUP($F129,Account_Table,5,FALSE)","v":"Expenditure"},"L6","600301","Salaries - Academic Casual",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O129:Z129),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC129:AN129),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B129),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B129),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B129),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B129),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B129),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K129-$M129,AY129-AA129),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M129-$AA129,AZ129-AO129),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA129-$AO129,BA129-AQ129),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO129-$AQ129,BB129-AS129),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ129-$AS129,BC129-AU129),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE129=0,$K129=0),0,IF(OR(BE129/ABS($K129)>9.99,BE129/ABS($K129)<-9.99),\"< > % \",BE129/ABS($K129))),\"? % \"),IFERROR(IF(AND(BE129=0,AY129=0),0,IF(OR(BE129/ABS(AY129)>9.99,BE129/ABS(AY129)<-9.99),\"< > % \",BE129/ABS(AY129))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF129=0,$M129=0),0,IF(OR(BF129/ABS($M129)>9.99,BF129/ABS($M129)<-9.99),\"< > % \",BF129/ABS($M129))),\"? % \"),IFERROR(IF(AND(BF129=0,AZ129=0),0,IF(OR(BF129/ABS(AZ129)>9.99,BF129/ABS(AZ129)<-9.99),\"< > % \",BF129/ABS(AZ129))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG129=0,$AA129=0),0,IF(OR(BG129/ABS($AA129)>9.99,BG129/ABS($AA129)<-9.99),\"< > % \",BG129/ABS($AA129))),\"? % \"),IFERROR(IF(AND(BG129=0,BA129=0),0,IF(OR(BG129/ABS(BA129)>9.99,BG129/ABS(BA129)<-9.99),\"< > % \",BG129/ABS(BA129))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH129=0,$AO129=0),0,IF(OR(BH129/ABS($AO129)>9.99,BH129/ABS($AO129)<-9.99),\"< > % \",BH129/ABS($AO129))),\"? % \"),IFERROR(IF(AND(BH129=0,BB129=0),0,IF(OR(BH129/ABS(BB129)>9.99,BH129/ABS(BB129)<-9.99),\"< > % \",BH129/ABS(BB129))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI129=0,$AQ129=0),0,IF(OR(BI129/ABS($AQ129)>9.99,BI129/ABS($AQ129)<-9.99),\"< > % \",BI129/ABS($AQ129))),\"? % \"),IFERROR(IF(AND(BI129=0,BC129=0),0,IF(OR(BI129/ABS(BC129)>9.99,BI129/ABS(BC129)<-9.99),\"< > % \",BI129/ABS(BC129))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B129)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B129)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B129)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B129)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B129)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B129)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B129)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B129)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B129)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B129)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B129)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B129)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B129)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ129-BR129,0)","v":0},{"$f":"IFERROR(IF(AND(BQ129=0,BR129=0),0,IF(OR(BS129/ABS(BQ129)>9.99,BS129/ABS(BQ129)<-9.99),\"< > % \",BS129/ABS(BQ129))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M129<>0,$BQ129/$M129,\"\"),\"0% \")&IF(IF($M129<>0,$BQ129/$M129,\"\")<>\"\",IF(IF($M129<>0,$BQ129/$M129,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M129<>0,$BQ129/$M129,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA129<>0,$BR129/$AA129,\"\"),\"0% \")&IF(IF($AA129<>0,$BR129/$AA129,\"\")<>\"\",IF(IF($AA129<>0,$BR129/$AA129,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA129<>0,$BR129/$AA129,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B129),2)+$M129+$K129","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB129:$CF129)-$BZ129,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","601000","GENERAL SALARIES NON-CASUAL",null,null,null,{"$f":"SUM(K132:K136)","v":0},null,{"$f":"SUM(M132:M136)","v":0},null,{"$f":"SUM(O132:O136)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O131:Z131),2)","v":0},null,{"$f":"SUM(AC132:AC136)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC131:AN131),2)","v":0},null,{"$f":"SUM(AQ132:AQ136)","v":0},null,{"$f":"SUM(AS132:AS136)","v":0},null,{"$f":"SUM(AU132:AU136)","v":0},null,null,null,{"$f":"SUM(AY132:AY136)","v":0},{"$f":"SUM(AZ132:AZ136)","v":0},{"$f":"SUM(BA132:BA136)","v":0},{"$f":"SUM(BB132:BB136)","v":0},{"$f":"SUM(BC132:BC136)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K131-$M131,AY131-AA131),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M131-$AA131,AZ131-AO131),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA131-$AO131,BA131-AQ131),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO131-$AQ131,BB131-AS131),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ131-$AS131,BC131-AU131),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE131=0,$K131=0),0,IF(OR(BE131/ABS($K131)>9.99,BE131/ABS($K131)<-9.99),\"< > % \",BE131/ABS($K131))),\"? % \"),IFERROR(IF(AND(BE131=0,AY131=0),0,IF(OR(BE131/ABS(AY131)>9.99,BE131/ABS(AY131)<-9.99),\"< > % \",BE131/ABS(AY131))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF131=0,$M131=0),0,IF(OR(BF131/ABS($M131)>9.99,BF131/ABS($M131)<-9.99),\"< > % \",BF131/ABS($M131))),\"? % \"),IFERROR(IF(AND(BF131=0,AZ131=0),0,IF(OR(BF131/ABS(AZ131)>9.99,BF131/ABS(AZ131)<-9.99),\"< > % \",BF131/ABS(AZ131))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG131=0,$AA131=0),0,IF(OR(BG131/ABS($AA131)>9.99,BG131/ABS($AA131)<-9.99),\"< > % \",BG131/ABS($AA131))),\"? % \"),IFERROR(IF(AND(BG131=0,BA131=0),0,IF(OR(BG131/ABS(BA131)>9.99,BG131/ABS(BA131)<-9.99),\"< > % \",BG131/ABS(BA131))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH131=0,$AO131=0),0,IF(OR(BH131/ABS($AO131)>9.99,BH131/ABS($AO131)<-9.99),\"< > % \",BH131/ABS($AO131))),\"? % \"),IFERROR(IF(AND(BH131=0,BB131=0),0,IF(OR(BH131/ABS(BB131)>9.99,BH131/ABS(BB131)<-9.99),\"< > % \",BH131/ABS(BB131))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI131=0,$AQ131=0),0,IF(OR(BI131/ABS($AQ131)>9.99,BI131/ABS($AQ131)<-9.99),\"< > % \",BI131/ABS($AQ131))),\"? % \"),IFERROR(IF(AND(BI131=0,BC131=0),0,IF(OR(BI131/ABS(BC131)>9.99,BI131/ABS(BC131)<-9.99),\"< > % \",BI131/ABS(BC131))),\"? % \"))","v":0},null,{"$f":"SUM(BQ132:BQ136)","v":0},{"$f":"SUM(BR132:BR136)","v":0},{"$f":"ROUND(BQ131-BR131,0)","v":0},{"$f":"IFERROR(IF(AND(BQ131=0,BR131=0),0,IF(OR(BS131/ABS(BQ131)>9.99,BS131/ABS(BQ131)<-9.99),\"< > % \",BS131/ABS(BQ131))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M131<>0,$BQ131/$M131,\"\"),\"0% \")&IF(IF($M131<>0,$BQ131/$M131,\"\")<>\"\",IF(IF($M131<>0,$BQ131/$M131,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M131<>0,$BQ131/$M131,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA131<>0,$BR131/$AA131,\"\"),\"0% \")&IF(IF($AA131<>0,$BR131/$AA131,\"\")<>\"\",IF(IF($AA131<>0,$BR131/$AA131,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA131<>0,$BR131/$AA131,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY132:BY136)","v":0},{"$f":"SUM(BZ132:BZ136)","v":0},{"$f":"SUM(CA132:CA136)","v":0},{"$f":"SUM(CB132:CB136)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB131:$CF131)-BZ131,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F133","v":"-601000"},null,{"$f":"VLOOKUP($F133,Account_Table,5,FALSE)","v":"Expenditure"},"L6","601000","General Non-Casual (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O133:Z133),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC133:AN133),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B133),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B133),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B133),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B133),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B133),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K133-$M133,AY133-AA133),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M133-$AA133,AZ133-AO133),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA133-$AO133,BA133-AQ133),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO133-$AQ133,BB133-AS133),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ133-$AS133,BC133-AU133),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE133=0,$K133=0),0,IF(OR(BE133/ABS($K133)>9.99,BE133/ABS($K133)<-9.99),\"< > % \",BE133/ABS($K133))),\"? % \"),IFERROR(IF(AND(BE133=0,AY133=0),0,IF(OR(BE133/ABS(AY133)>9.99,BE133/ABS(AY133)<-9.99),\"< > % \",BE133/ABS(AY133))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF133=0,$M133=0),0,IF(OR(BF133/ABS($M133)>9.99,BF133/ABS($M133)<-9.99),\"< > % \",BF133/ABS($M133))),\"? % \"),IFERROR(IF(AND(BF133=0,AZ133=0),0,IF(OR(BF133/ABS(AZ133)>9.99,BF133/ABS(AZ133)<-9.99),\"< > % \",BF133/ABS(AZ133))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG133=0,$AA133=0),0,IF(OR(BG133/ABS($AA133)>9.99,BG133/ABS($AA133)<-9.99),\"< > % \",BG133/ABS($AA133))),\"? % \"),IFERROR(IF(AND(BG133=0,BA133=0),0,IF(OR(BG133/ABS(BA133)>9.99,BG133/ABS(BA133)<-9.99),\"< > % \",BG133/ABS(BA133))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH133=0,$AO133=0),0,IF(OR(BH133/ABS($AO133)>9.99,BH133/ABS($AO133)<-9.99),\"< > % \",BH133/ABS($AO133))),\"? % \"),IFERROR(IF(AND(BH133=0,BB133=0),0,IF(OR(BH133/ABS(BB133)>9.99,BH133/ABS(BB133)<-9.99),\"< > % \",BH133/ABS(BB133))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI133=0,$AQ133=0),0,IF(OR(BI133/ABS($AQ133)>9.99,BI133/ABS($AQ133)<-9.99),\"< > % \",BI133/ABS($AQ133))),\"? % \"),IFERROR(IF(AND(BI133=0,BC133=0),0,IF(OR(BI133/ABS(BC133)>9.99,BI133/ABS(BC133)<-9.99),\"< > % \",BI133/ABS(BC133))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B133)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B133)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B133)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B133)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B133)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B133)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B133)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B133)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B133)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B133)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B133)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B133)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B133)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ133-BR133,0)","v":0},{"$f":"IFERROR(IF(AND(BQ133=0,BR133=0),0,IF(OR(BS133/ABS(BQ133)>9.99,BS133/ABS(BQ133)<-9.99),\"< > % \",BS133/ABS(BQ133))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M133<>0,$BQ133/$M133,\"\"),\"0% \")&IF(IF($M133<>0,$BQ133/$M133,\"\")<>\"\",IF(IF($M133<>0,$BQ133/$M133,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M133<>0,$BQ133/$M133,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA133<>0,$BR133/$AA133,\"\"),\"0% \")&IF(IF($AA133<>0,$BR133/$AA133,\"\")<>\"\",IF(IF($AA133<>0,$BR133/$AA133,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA133<>0,$BR133/$AA133,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B133),2)+$M133+$K133","v":0},{"$f":"+$AA133+$AO133+$AQ133+$AS133+$AU133","v":0},{"$f":"+BZ133+BY133","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB133:$CF133)-$BZ133,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F134","v":"-601100"},null,{"$f":"VLOOKUP($F134,Account_Table,5,FALSE)","v":"Expenditure"},"L6","601100","Salaries - General",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O134:Z134),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC134:AN134),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B134),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B134),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B134),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B134),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B134),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K134-$M134,AY134-AA134),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M134-$AA134,AZ134-AO134),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA134-$AO134,BA134-AQ134),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO134-$AQ134,BB134-AS134),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ134-$AS134,BC134-AU134),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE134=0,$K134=0),0,IF(OR(BE134/ABS($K134)>9.99,BE134/ABS($K134)<-9.99),\"< > % \",BE134/ABS($K134))),\"? % \"),IFERROR(IF(AND(BE134=0,AY134=0),0,IF(OR(BE134/ABS(AY134)>9.99,BE134/ABS(AY134)<-9.99),\"< > % \",BE134/ABS(AY134))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF134=0,$M134=0),0,IF(OR(BF134/ABS($M134)>9.99,BF134/ABS($M134)<-9.99),\"< > % \",BF134/ABS($M134))),\"? % \"),IFERROR(IF(AND(BF134=0,AZ134=0),0,IF(OR(BF134/ABS(AZ134)>9.99,BF134/ABS(AZ134)<-9.99),\"< > % \",BF134/ABS(AZ134))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG134=0,$AA134=0),0,IF(OR(BG134/ABS($AA134)>9.99,BG134/ABS($AA134)<-9.99),\"< > % \",BG134/ABS($AA134))),\"? % \"),IFERROR(IF(AND(BG134=0,BA134=0),0,IF(OR(BG134/ABS(BA134)>9.99,BG134/ABS(BA134)<-9.99),\"< > % \",BG134/ABS(BA134))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH134=0,$AO134=0),0,IF(OR(BH134/ABS($AO134)>9.99,BH134/ABS($AO134)<-9.99),\"< > % \",BH134/ABS($AO134))),\"? % \"),IFERROR(IF(AND(BH134=0,BB134=0),0,IF(OR(BH134/ABS(BB134)>9.99,BH134/ABS(BB134)<-9.99),\"< > % \",BH134/ABS(BB134))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI134=0,$AQ134=0),0,IF(OR(BI134/ABS($AQ134)>9.99,BI134/ABS($AQ134)<-9.99),\"< > % \",BI134/ABS($AQ134))),\"? % \"),IFERROR(IF(AND(BI134=0,BC134=0),0,IF(OR(BI134/ABS(BC134)>9.99,BI134/ABS(BC134)<-9.99),\"< > % \",BI134/ABS(BC134))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B134)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B134)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B134)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B134)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B134)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B134)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B134)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B134)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B134)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B134)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B134)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B134)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B134)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ134-BR134,0)","v":0},{"$f":"IFERROR(IF(AND(BQ134=0,BR134=0),0,IF(OR(BS134/ABS(BQ134)>9.99,BS134/ABS(BQ134)<-9.99),\"< > % \",BS134/ABS(BQ134))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M134<>0,$BQ134/$M134,\"\"),\"0% \")&IF(IF($M134<>0,$BQ134/$M134,\"\")<>\"\",IF(IF($M134<>0,$BQ134/$M134,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M134<>0,$BQ134/$M134,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA134<>0,$BR134/$AA134,\"\"),\"0% \")&IF(IF($AA134<>0,$BR134/$AA134,\"\")<>\"\",IF(IF($AA134<>0,$BR134/$AA134,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA134<>0,$BR134/$AA134,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B134),2)+$M134+$K134","v":0},0,{"$f":"+BZ134+BY134","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB134:$CF134)-$BZ134,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F135","v":"-603200"},null,{"$f":"VLOOKUP($F135,Account_Table,5,FALSE)","v":"Expenditure"},"L6","603200","Salary Recov&Reimb General",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O135:Z135),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC135:AN135),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B135),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K135-$M135,AY135-AA135),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M135-$AA135,AZ135-AO135),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA135-$AO135,BA135-AQ135),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO135-$AQ135,BB135-AS135),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ135-$AS135,BC135-AU135),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE135=0,$K135=0),0,IF(OR(BE135/ABS($K135)>9.99,BE135/ABS($K135)<-9.99),\"< > % \",BE135/ABS($K135))),\"? % \"),IFERROR(IF(AND(BE135=0,AY135=0),0,IF(OR(BE135/ABS(AY135)>9.99,BE135/ABS(AY135)<-9.99),\"< > % \",BE135/ABS(AY135))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF135=0,$M135=0),0,IF(OR(BF135/ABS($M135)>9.99,BF135/ABS($M135)<-9.99),\"< > % \",BF135/ABS($M135))),\"? % \"),IFERROR(IF(AND(BF135=0,AZ135=0),0,IF(OR(BF135/ABS(AZ135)>9.99,BF135/ABS(AZ135)<-9.99),\"< > % \",BF135/ABS(AZ135))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG135=0,$AA135=0),0,IF(OR(BG135/ABS($AA135)>9.99,BG135/ABS($AA135)<-9.99),\"< > % \",BG135/ABS($AA135))),\"? % \"),IFERROR(IF(AND(BG135=0,BA135=0),0,IF(OR(BG135/ABS(BA135)>9.99,BG135/ABS(BA135)<-9.99),\"< > % \",BG135/ABS(BA135))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH135=0,$AO135=0),0,IF(OR(BH135/ABS($AO135)>9.99,BH135/ABS($AO135)<-9.99),\"< > % \",BH135/ABS($AO135))),\"? % \"),IFERROR(IF(AND(BH135=0,BB135=0),0,IF(OR(BH135/ABS(BB135)>9.99,BH135/ABS(BB135)<-9.99),\"< > % \",BH135/ABS(BB135))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI135=0,$AQ135=0),0,IF(OR(BI135/ABS($AQ135)>9.99,BI135/ABS($AQ135)<-9.99),\"< > % \",BI135/ABS($AQ135))),\"? % \"),IFERROR(IF(AND(BI135=0,BC135=0),0,IF(OR(BI135/ABS(BC135)>9.99,BI135/ABS(BC135)<-9.99),\"< > % \",BI135/ABS(BC135))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B135)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B135)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B135)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B135)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B135)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B135)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B135)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B135)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B135)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B135)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B135)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B135)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B135)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ135-BR135,0)","v":0},{"$f":"IFERROR(IF(AND(BQ135=0,BR135=0),0,IF(OR(BS135/ABS(BQ135)>9.99,BS135/ABS(BQ135)<-9.99),\"< > % \",BS135/ABS(BQ135))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M135<>0,$BQ135/$M135,\"\"),\"0% \")&IF(IF($M135<>0,$BQ135/$M135,\"\")<>\"\",IF(IF($M135<>0,$BQ135/$M135,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M135<>0,$BQ135/$M135,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA135<>0,$BR135/$AA135,\"\"),\"0% \")&IF(IF($AA135<>0,$BR135/$AA135,\"\")<>\"\",IF(IF($AA135<>0,$BR135/$AA135,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA135<>0,$BR135/$AA135,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B135),2)+$M135+$K135","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB135:$CF135)-$BZ135,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","601300","GENERAL SALARIES CASUAL",null,null,null,{"$f":"SUM(K138:K141)","v":0},null,{"$f":"SUM(M138:M141)","v":0},null,{"$f":"SUM(O138:O141)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O137:Z137),2)","v":0},null,{"$f":"SUM(AC138:AC141)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC137:AN137),2)","v":0},null,{"$f":"SUM(AQ138:AQ141)","v":0},null,{"$f":"SUM(AS138:AS141)","v":0},null,{"$f":"SUM(AU138:AU141)","v":0},null,null,null,{"$f":"SUM(AY138:AY141)","v":0},{"$f":"SUM(AZ138:AZ141)","v":0},{"$f":"SUM(BA138:BA141)","v":0},{"$f":"SUM(BB138:BB141)","v":0},{"$f":"SUM(BC138:BC141)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K137-$M137,AY137-AA137),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M137-$AA137,AZ137-AO137),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA137-$AO137,BA137-AQ137),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO137-$AQ137,BB137-AS137),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ137-$AS137,BC137-AU137),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE137=0,$K137=0),0,IF(OR(BE137/ABS($K137)>9.99,BE137/ABS($K137)<-9.99),\"< > % \",BE137/ABS($K137))),\"? % \"),IFERROR(IF(AND(BE137=0,AY137=0),0,IF(OR(BE137/ABS(AY137)>9.99,BE137/ABS(AY137)<-9.99),\"< > % \",BE137/ABS(AY137))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF137=0,$M137=0),0,IF(OR(BF137/ABS($M137)>9.99,BF137/ABS($M137)<-9.99),\"< > % \",BF137/ABS($M137))),\"? % \"),IFERROR(IF(AND(BF137=0,AZ137=0),0,IF(OR(BF137/ABS(AZ137)>9.99,BF137/ABS(AZ137)<-9.99),\"< > % \",BF137/ABS(AZ137))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG137=0,$AA137=0),0,IF(OR(BG137/ABS($AA137)>9.99,BG137/ABS($AA137)<-9.99),\"< > % \",BG137/ABS($AA137))),\"? % \"),IFERROR(IF(AND(BG137=0,BA137=0),0,IF(OR(BG137/ABS(BA137)>9.99,BG137/ABS(BA137)<-9.99),\"< > % \",BG137/ABS(BA137))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH137=0,$AO137=0),0,IF(OR(BH137/ABS($AO137)>9.99,BH137/ABS($AO137)<-9.99),\"< > % \",BH137/ABS($AO137))),\"? % \"),IFERROR(IF(AND(BH137=0,BB137=0),0,IF(OR(BH137/ABS(BB137)>9.99,BH137/ABS(BB137)<-9.99),\"< > % \",BH137/ABS(BB137))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI137=0,$AQ137=0),0,IF(OR(BI137/ABS($AQ137)>9.99,BI137/ABS($AQ137)<-9.99),\"< > % \",BI137/ABS($AQ137))),\"? % \"),IFERROR(IF(AND(BI137=0,BC137=0),0,IF(OR(BI137/ABS(BC137)>9.99,BI137/ABS(BC137)<-9.99),\"< > % \",BI137/ABS(BC137))),\"? % \"))","v":0},null,{"$f":"SUM(BQ138:BQ141)","v":0},{"$f":"SUM(BR138:BR141)","v":0},{"$f":"ROUND(BQ137-BR137,0)","v":0},{"$f":"IFERROR(IF(AND(BQ137=0,BR137=0),0,IF(OR(BS137/ABS(BQ137)>9.99,BS137/ABS(BQ137)<-9.99),\"< > % \",BS137/ABS(BQ137))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M137<>0,$BQ137/$M137,\"\"),\"0% \")&IF(IF($M137<>0,$BQ137/$M137,\"\")<>\"\",IF(IF($M137<>0,$BQ137/$M137,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M137<>0,$BQ137/$M137,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA137<>0,$BR137/$AA137,\"\"),\"0% \")&IF(IF($AA137<>0,$BR137/$AA137,\"\")<>\"\",IF(IF($AA137<>0,$BR137/$AA137,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA137<>0,$BR137/$AA137,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY138:BY141)","v":0},{"$f":"SUM(BZ138:BZ141)","v":0},{"$f":"SUM(CA138:CA141)","v":0},{"$f":"SUM(CB138:CB141)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB137:$CF137)-BZ137,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F139","v":"-601300"},null,{"$f":"VLOOKUP($F139,Account_Table,5,FALSE)","v":"Expenditure"},"L6","601300","General Casual (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O139:Z139),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC139:AN139),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B139),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B139),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B139),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B139),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B139),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K139-$M139,AY139-AA139),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M139-$AA139,AZ139-AO139),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA139-$AO139,BA139-AQ139),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO139-$AQ139,BB139-AS139),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ139-$AS139,BC139-AU139),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE139=0,$K139=0),0,IF(OR(BE139/ABS($K139)>9.99,BE139/ABS($K139)<-9.99),\"< > % \",BE139/ABS($K139))),\"? % \"),IFERROR(IF(AND(BE139=0,AY139=0),0,IF(OR(BE139/ABS(AY139)>9.99,BE139/ABS(AY139)<-9.99),\"< > % \",BE139/ABS(AY139))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF139=0,$M139=0),0,IF(OR(BF139/ABS($M139)>9.99,BF139/ABS($M139)<-9.99),\"< > % \",BF139/ABS($M139))),\"? % \"),IFERROR(IF(AND(BF139=0,AZ139=0),0,IF(OR(BF139/ABS(AZ139)>9.99,BF139/ABS(AZ139)<-9.99),\"< > % \",BF139/ABS(AZ139))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG139=0,$AA139=0),0,IF(OR(BG139/ABS($AA139)>9.99,BG139/ABS($AA139)<-9.99),\"< > % \",BG139/ABS($AA139))),\"? % \"),IFERROR(IF(AND(BG139=0,BA139=0),0,IF(OR(BG139/ABS(BA139)>9.99,BG139/ABS(BA139)<-9.99),\"< > % \",BG139/ABS(BA139))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH139=0,$AO139=0),0,IF(OR(BH139/ABS($AO139)>9.99,BH139/ABS($AO139)<-9.99),\"< > % \",BH139/ABS($AO139))),\"? % \"),IFERROR(IF(AND(BH139=0,BB139=0),0,IF(OR(BH139/ABS(BB139)>9.99,BH139/ABS(BB139)<-9.99),\"< > % \",BH139/ABS(BB139))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI139=0,$AQ139=0),0,IF(OR(BI139/ABS($AQ139)>9.99,BI139/ABS($AQ139)<-9.99),\"< > % \",BI139/ABS($AQ139))),\"? % \"),IFERROR(IF(AND(BI139=0,BC139=0),0,IF(OR(BI139/ABS(BC139)>9.99,BI139/ABS(BC139)<-9.99),\"< > % \",BI139/ABS(BC139))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B139)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B139)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B139)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B139)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B139)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B139)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B139)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B139)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B139)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B139)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B139)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B139)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B139)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ139-BR139,0)","v":0},{"$f":"IFERROR(IF(AND(BQ139=0,BR139=0),0,IF(OR(BS139/ABS(BQ139)>9.99,BS139/ABS(BQ139)<-9.99),\"< > % \",BS139/ABS(BQ139))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M139<>0,$BQ139/$M139,\"\"),\"0% \")&IF(IF($M139<>0,$BQ139/$M139,\"\")<>\"\",IF(IF($M139<>0,$BQ139/$M139,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M139<>0,$BQ139/$M139,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA139<>0,$BR139/$AA139,\"\"),\"0% \")&IF(IF($AA139<>0,$BR139/$AA139,\"\")<>\"\",IF(IF($AA139<>0,$BR139/$AA139,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA139<>0,$BR139/$AA139,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B139),2)+$M139+$K139","v":0},{"$f":"+$AA139+$AO139+$AQ139+$AS139+$AU139","v":0},{"$f":"+BZ139+BY139","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB139:$CF139)-$BZ139,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F140","v":"-601301"},null,{"$f":"VLOOKUP($F140,Account_Table,5,FALSE)","v":"Expenditure"},"L6","601301","Salaries - General Casual",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O140:Z140),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC140:AN140),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B140),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B140),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B140),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B140),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B140),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K140-$M140,AY140-AA140),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M140-$AA140,AZ140-AO140),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA140-$AO140,BA140-AQ140),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO140-$AQ140,BB140-AS140),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ140-$AS140,BC140-AU140),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE140=0,$K140=0),0,IF(OR(BE140/ABS($K140)>9.99,BE140/ABS($K140)<-9.99),\"< > % \",BE140/ABS($K140))),\"? % \"),IFERROR(IF(AND(BE140=0,AY140=0),0,IF(OR(BE140/ABS(AY140)>9.99,BE140/ABS(AY140)<-9.99),\"< > % \",BE140/ABS(AY140))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF140=0,$M140=0),0,IF(OR(BF140/ABS($M140)>9.99,BF140/ABS($M140)<-9.99),\"< > % \",BF140/ABS($M140))),\"? % \"),IFERROR(IF(AND(BF140=0,AZ140=0),0,IF(OR(BF140/ABS(AZ140)>9.99,BF140/ABS(AZ140)<-9.99),\"< > % \",BF140/ABS(AZ140))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG140=0,$AA140=0),0,IF(OR(BG140/ABS($AA140)>9.99,BG140/ABS($AA140)<-9.99),\"< > % \",BG140/ABS($AA140))),\"? % \"),IFERROR(IF(AND(BG140=0,BA140=0),0,IF(OR(BG140/ABS(BA140)>9.99,BG140/ABS(BA140)<-9.99),\"< > % \",BG140/ABS(BA140))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH140=0,$AO140=0),0,IF(OR(BH140/ABS($AO140)>9.99,BH140/ABS($AO140)<-9.99),\"< > % \",BH140/ABS($AO140))),\"? % \"),IFERROR(IF(AND(BH140=0,BB140=0),0,IF(OR(BH140/ABS(BB140)>9.99,BH140/ABS(BB140)<-9.99),\"< > % \",BH140/ABS(BB140))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI140=0,$AQ140=0),0,IF(OR(BI140/ABS($AQ140)>9.99,BI140/ABS($AQ140)<-9.99),\"< > % \",BI140/ABS($AQ140))),\"? % \"),IFERROR(IF(AND(BI140=0,BC140=0),0,IF(OR(BI140/ABS(BC140)>9.99,BI140/ABS(BC140)<-9.99),\"< > % \",BI140/ABS(BC140))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B140)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B140)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B140)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B140)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B140)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B140)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B140)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B140)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B140)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B140)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B140)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B140)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B140)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ140-BR140,0)","v":0},{"$f":"IFERROR(IF(AND(BQ140=0,BR140=0),0,IF(OR(BS140/ABS(BQ140)>9.99,BS140/ABS(BQ140)<-9.99),\"< > % \",BS140/ABS(BQ140))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M140<>0,$BQ140/$M140,\"\"),\"0% \")&IF(IF($M140<>0,$BQ140/$M140,\"\")<>\"\",IF(IF($M140<>0,$BQ140/$M140,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M140<>0,$BQ140/$M140,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA140<>0,$BR140/$AA140,\"\"),\"0% \")&IF(IF($AA140<>0,$BR140/$AA140,\"\")<>\"\",IF(IF($AA140<>0,$BR140/$AA140,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA140<>0,$BR140/$AA140,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B140),2)+$M140+$K140","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB140:$CF140)-$BZ140,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","650000","OTHER EMPLOYMENT COSTS",null,null,null,{"$f":"SUM(K143:K147)","v":0},null,{"$f":"SUM(M143:M147)","v":0},null,{"$f":"SUM(O143:O147)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O142:Z142),2)","v":0},null,{"$f":"SUM(AC143:AC147)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC142:AN142),2)","v":0},null,{"$f":"SUM(AQ143:AQ147)","v":0},null,{"$f":"SUM(AS143:AS147)","v":0},null,{"$f":"SUM(AU143:AU147)","v":0},null,null,null,{"$f":"SUM(AY143:AY147)","v":0},{"$f":"SUM(AZ143:AZ147)","v":0},{"$f":"SUM(BA143:BA147)","v":0},{"$f":"SUM(BB143:BB147)","v":0},{"$f":"SUM(BC143:BC147)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K142-$M142,AY142-AA142),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M142-$AA142,AZ142-AO142),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA142-$AO142,BA142-AQ142),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO142-$AQ142,BB142-AS142),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ142-$AS142,BC142-AU142),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE142=0,$K142=0),0,IF(OR(BE142/ABS($K142)>9.99,BE142/ABS($K142)<-9.99),\"< > % \",BE142/ABS($K142))),\"? % \"),IFERROR(IF(AND(BE142=0,AY142=0),0,IF(OR(BE142/ABS(AY142)>9.99,BE142/ABS(AY142)<-9.99),\"< > % \",BE142/ABS(AY142))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF142=0,$M142=0),0,IF(OR(BF142/ABS($M142)>9.99,BF142/ABS($M142)<-9.99),\"< > % \",BF142/ABS($M142))),\"? % \"),IFERROR(IF(AND(BF142=0,AZ142=0),0,IF(OR(BF142/ABS(AZ142)>9.99,BF142/ABS(AZ142)<-9.99),\"< > % \",BF142/ABS(AZ142))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG142=0,$AA142=0),0,IF(OR(BG142/ABS($AA142)>9.99,BG142/ABS($AA142)<-9.99),\"< > % \",BG142/ABS($AA142))),\"? % \"),IFERROR(IF(AND(BG142=0,BA142=0),0,IF(OR(BG142/ABS(BA142)>9.99,BG142/ABS(BA142)<-9.99),\"< > % \",BG142/ABS(BA142))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH142=0,$AO142=0),0,IF(OR(BH142/ABS($AO142)>9.99,BH142/ABS($AO142)<-9.99),\"< > % \",BH142/ABS($AO142))),\"? % \"),IFERROR(IF(AND(BH142=0,BB142=0),0,IF(OR(BH142/ABS(BB142)>9.99,BH142/ABS(BB142)<-9.99),\"< > % \",BH142/ABS(BB142))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI142=0,$AQ142=0),0,IF(OR(BI142/ABS($AQ142)>9.99,BI142/ABS($AQ142)<-9.99),\"< > % \",BI142/ABS($AQ142))),\"? % \"),IFERROR(IF(AND(BI142=0,BC142=0),0,IF(OR(BI142/ABS(BC142)>9.99,BI142/ABS(BC142)<-9.99),\"< > % \",BI142/ABS(BC142))),\"? % \"))","v":0},null,{"$f":"SUM(BQ143:BQ147)","v":0},{"$f":"SUM(BR143:BR147)","v":0},{"$f":"ROUND(BQ142-BR142,0)","v":0},{"$f":"IFERROR(IF(AND(BQ142=0,BR142=0),0,IF(OR(BS142/ABS(BQ142)>9.99,BS142/ABS(BQ142)<-9.99),\"< > % \",BS142/ABS(BQ142))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M142<>0,$BQ142/$M142,\"\"),\"0% \")&IF(IF($M142<>0,$BQ142/$M142,\"\")<>\"\",IF(IF($M142<>0,$BQ142/$M142,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M142<>0,$BQ142/$M142,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA142<>0,$BR142/$AA142,\"\"),\"0% \")&IF(IF($AA142<>0,$BR142/$AA142,\"\")<>\"\",IF(IF($AA142<>0,$BR142/$AA142,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA142<>0,$BR142/$AA142,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY143:BY147)","v":0},{"$f":"SUM(BZ143:BZ147)","v":0},{"$f":"SUM(CA143:CA147)","v":0},{"$f":"SUM(CB143:CB147)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB142:$CF142)-BZ142,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F144","v":"-650000"},null,{"$f":"VLOOKUP($F144,Account_Table,5,FALSE)","v":"Expenditure"},"L6","650000","Other Employment Costs (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O144:Z144),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC144:AN144),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B144),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B144),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B144),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B144),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B144),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K144-$M144,AY144-AA144),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M144-$AA144,AZ144-AO144),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA144-$AO144,BA144-AQ144),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO144-$AQ144,BB144-AS144),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ144-$AS144,BC144-AU144),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE144=0,$K144=0),0,IF(OR(BE144/ABS($K144)>9.99,BE144/ABS($K144)<-9.99),\"< > % \",BE144/ABS($K144))),\"? % \"),IFERROR(IF(AND(BE144=0,AY144=0),0,IF(OR(BE144/ABS(AY144)>9.99,BE144/ABS(AY144)<-9.99),\"< > % \",BE144/ABS(AY144))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF144=0,$M144=0),0,IF(OR(BF144/ABS($M144)>9.99,BF144/ABS($M144)<-9.99),\"< > % \",BF144/ABS($M144))),\"? % \"),IFERROR(IF(AND(BF144=0,AZ144=0),0,IF(OR(BF144/ABS(AZ144)>9.99,BF144/ABS(AZ144)<-9.99),\"< > % \",BF144/ABS(AZ144))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG144=0,$AA144=0),0,IF(OR(BG144/ABS($AA144)>9.99,BG144/ABS($AA144)<-9.99),\"< > % \",BG144/ABS($AA144))),\"? % \"),IFERROR(IF(AND(BG144=0,BA144=0),0,IF(OR(BG144/ABS(BA144)>9.99,BG144/ABS(BA144)<-9.99),\"< > % \",BG144/ABS(BA144))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH144=0,$AO144=0),0,IF(OR(BH144/ABS($AO144)>9.99,BH144/ABS($AO144)<-9.99),\"< > % \",BH144/ABS($AO144))),\"? % \"),IFERROR(IF(AND(BH144=0,BB144=0),0,IF(OR(BH144/ABS(BB144)>9.99,BH144/ABS(BB144)<-9.99),\"< > % \",BH144/ABS(BB144))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI144=0,$AQ144=0),0,IF(OR(BI144/ABS($AQ144)>9.99,BI144/ABS($AQ144)<-9.99),\"< > % \",BI144/ABS($AQ144))),\"? % \"),IFERROR(IF(AND(BI144=0,BC144=0),0,IF(OR(BI144/ABS(BC144)>9.99,BI144/ABS(BC144)<-9.99),\"< > % \",BI144/ABS(BC144))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B144)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B144)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B144)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B144)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B144)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B144)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B144)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B144)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B144)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B144)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B144)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B144)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B144)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ144-BR144,0)","v":0},{"$f":"IFERROR(IF(AND(BQ144=0,BR144=0),0,IF(OR(BS144/ABS(BQ144)>9.99,BS144/ABS(BQ144)<-9.99),\"< > % \",BS144/ABS(BQ144))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M144<>0,$BQ144/$M144,\"\"),\"0% \")&IF(IF($M144<>0,$BQ144/$M144,\"\")<>\"\",IF(IF($M144<>0,$BQ144/$M144,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M144<>0,$BQ144/$M144,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA144<>0,$BR144/$AA144,\"\"),\"0% \")&IF(IF($AA144<>0,$BR144/$AA144,\"\")<>\"\",IF(IF($AA144<>0,$BR144/$AA144,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA144<>0,$BR144/$AA144,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B144),2)+$M144+$K144","v":0},{"$f":"+$AA144+$AO144+$AQ144+$AS144+$AU144","v":0},{"$f":"+BZ144+BY144","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB144:$CF144)-$BZ144,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F145","v":"-650500"},null,{"$f":"VLOOKUP($F145,Account_Table,5,FALSE)","v":"Expenditure"},"L6","650500","Appointment, Allowance & Other",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O145:Z145),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC145:AN145),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B145),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B145),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B145),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B145),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B145),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K145-$M145,AY145-AA145),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M145-$AA145,AZ145-AO145),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA145-$AO145,BA145-AQ145),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO145-$AQ145,BB145-AS145),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ145-$AS145,BC145-AU145),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE145=0,$K145=0),0,IF(OR(BE145/ABS($K145)>9.99,BE145/ABS($K145)<-9.99),\"< > % \",BE145/ABS($K145))),\"? % \"),IFERROR(IF(AND(BE145=0,AY145=0),0,IF(OR(BE145/ABS(AY145)>9.99,BE145/ABS(AY145)<-9.99),\"< > % \",BE145/ABS(AY145))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF145=0,$M145=0),0,IF(OR(BF145/ABS($M145)>9.99,BF145/ABS($M145)<-9.99),\"< > % \",BF145/ABS($M145))),\"? % \"),IFERROR(IF(AND(BF145=0,AZ145=0),0,IF(OR(BF145/ABS(AZ145)>9.99,BF145/ABS(AZ145)<-9.99),\"< > % \",BF145/ABS(AZ145))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG145=0,$AA145=0),0,IF(OR(BG145/ABS($AA145)>9.99,BG145/ABS($AA145)<-9.99),\"< > % \",BG145/ABS($AA145))),\"? % \"),IFERROR(IF(AND(BG145=0,BA145=0),0,IF(OR(BG145/ABS(BA145)>9.99,BG145/ABS(BA145)<-9.99),\"< > % \",BG145/ABS(BA145))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH145=0,$AO145=0),0,IF(OR(BH145/ABS($AO145)>9.99,BH145/ABS($AO145)<-9.99),\"< > % \",BH145/ABS($AO145))),\"? % \"),IFERROR(IF(AND(BH145=0,BB145=0),0,IF(OR(BH145/ABS(BB145)>9.99,BH145/ABS(BB145)<-9.99),\"< > % \",BH145/ABS(BB145))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI145=0,$AQ145=0),0,IF(OR(BI145/ABS($AQ145)>9.99,BI145/ABS($AQ145)<-9.99),\"< > % \",BI145/ABS($AQ145))),\"? % \"),IFERROR(IF(AND(BI145=0,BC145=0),0,IF(OR(BI145/ABS(BC145)>9.99,BI145/ABS(BC145)<-9.99),\"< > % \",BI145/ABS(BC145))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B145)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B145)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B145)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B145)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B145)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B145)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B145)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B145)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B145)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B145)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B145)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B145)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B145)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ145-BR145,0)","v":0},{"$f":"IFERROR(IF(AND(BQ145=0,BR145=0),0,IF(OR(BS145/ABS(BQ145)>9.99,BS145/ABS(BQ145)<-9.99),\"< > % \",BS145/ABS(BQ145))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M145<>0,$BQ145/$M145,\"\"),\"0% \")&IF(IF($M145<>0,$BQ145/$M145,\"\")<>\"\",IF(IF($M145<>0,$BQ145/$M145,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M145<>0,$BQ145/$M145,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA145<>0,$BR145/$AA145,\"\"),\"0% \")&IF(IF($AA145<>0,$BR145/$AA145,\"\")<>\"\",IF(IF($AA145<>0,$BR145/$AA145,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA145<>0,$BR145/$AA145,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B145),2)+$M145+$K145","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB145:$CF145)-$BZ145,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F146","v":"-650600"},null,{"$f":"VLOOKUP($F146,Account_Table,5,FALSE)","v":"Expenditure"},"L6","650600","Contract Staff",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O146:Z146),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC146:AN146),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B146),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K146-$M146,AY146-AA146),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M146-$AA146,AZ146-AO146),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA146-$AO146,BA146-AQ146),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO146-$AQ146,BB146-AS146),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ146-$AS146,BC146-AU146),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE146=0,$K146=0),0,IF(OR(BE146/ABS($K146)>9.99,BE146/ABS($K146)<-9.99),\"< > % \",BE146/ABS($K146))),\"? % \"),IFERROR(IF(AND(BE146=0,AY146=0),0,IF(OR(BE146/ABS(AY146)>9.99,BE146/ABS(AY146)<-9.99),\"< > % \",BE146/ABS(AY146))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF146=0,$M146=0),0,IF(OR(BF146/ABS($M146)>9.99,BF146/ABS($M146)<-9.99),\"< > % \",BF146/ABS($M146))),\"? % \"),IFERROR(IF(AND(BF146=0,AZ146=0),0,IF(OR(BF146/ABS(AZ146)>9.99,BF146/ABS(AZ146)<-9.99),\"< > % \",BF146/ABS(AZ146))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG146=0,$AA146=0),0,IF(OR(BG146/ABS($AA146)>9.99,BG146/ABS($AA146)<-9.99),\"< > % \",BG146/ABS($AA146))),\"? % \"),IFERROR(IF(AND(BG146=0,BA146=0),0,IF(OR(BG146/ABS(BA146)>9.99,BG146/ABS(BA146)<-9.99),\"< > % \",BG146/ABS(BA146))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH146=0,$AO146=0),0,IF(OR(BH146/ABS($AO146)>9.99,BH146/ABS($AO146)<-9.99),\"< > % \",BH146/ABS($AO146))),\"? % \"),IFERROR(IF(AND(BH146=0,BB146=0),0,IF(OR(BH146/ABS(BB146)>9.99,BH146/ABS(BB146)<-9.99),\"< > % \",BH146/ABS(BB146))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI146=0,$AQ146=0),0,IF(OR(BI146/ABS($AQ146)>9.99,BI146/ABS($AQ146)<-9.99),\"< > % \",BI146/ABS($AQ146))),\"? % \"),IFERROR(IF(AND(BI146=0,BC146=0),0,IF(OR(BI146/ABS(BC146)>9.99,BI146/ABS(BC146)<-9.99),\"< > % \",BI146/ABS(BC146))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B146)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B146)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B146)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B146)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B146)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B146)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B146)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B146)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B146)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B146)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B146)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B146)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B146)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ146-BR146,0)","v":0},{"$f":"IFERROR(IF(AND(BQ146=0,BR146=0),0,IF(OR(BS146/ABS(BQ146)>9.99,BS146/ABS(BQ146)<-9.99),\"< > % \",BS146/ABS(BQ146))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M146<>0,$BQ146/$M146,\"\"),\"0% \")&IF(IF($M146<>0,$BQ146/$M146,\"\")<>\"\",IF(IF($M146<>0,$BQ146/$M146,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M146<>0,$BQ146/$M146,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA146<>0,$BR146/$AA146,\"\"),\"0% \")&IF(IF($AA146<>0,$BR146/$AA146,\"\")<>\"\",IF(IF($AA146<>0,$BR146/$AA146,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA146<>0,$BR146/$AA146,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B146),2)+$M146+$K146","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB146:$CF146)-$BZ146,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","660000","STAFF DEVELOPMENT",null,null,null,{"$f":"SUM(K149:K152)","v":0},null,{"$f":"SUM(M149:M152)","v":0},null,{"$f":"SUM(O149:O152)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O148:Z148),2)","v":0},null,{"$f":"SUM(AC149:AC152)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC148:AN148),2)","v":0},null,{"$f":"SUM(AQ149:AQ152)","v":0},null,{"$f":"SUM(AS149:AS152)","v":0},null,{"$f":"SUM(AU149:AU152)","v":0},null,null,null,{"$f":"SUM(AY149:AY152)","v":0},{"$f":"SUM(AZ149:AZ152)","v":0},{"$f":"SUM(BA149:BA152)","v":0},{"$f":"SUM(BB149:BB152)","v":0},{"$f":"SUM(BC149:BC152)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K148-$M148,AY148-AA148),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M148-$AA148,AZ148-AO148),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA148-$AO148,BA148-AQ148),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO148-$AQ148,BB148-AS148),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ148-$AS148,BC148-AU148),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE148=0,$K148=0),0,IF(OR(BE148/ABS($K148)>9.99,BE148/ABS($K148)<-9.99),\"< > % \",BE148/ABS($K148))),\"? % \"),IFERROR(IF(AND(BE148=0,AY148=0),0,IF(OR(BE148/ABS(AY148)>9.99,BE148/ABS(AY148)<-9.99),\"< > % \",BE148/ABS(AY148))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF148=0,$M148=0),0,IF(OR(BF148/ABS($M148)>9.99,BF148/ABS($M148)<-9.99),\"< > % \",BF148/ABS($M148))),\"? % \"),IFERROR(IF(AND(BF148=0,AZ148=0),0,IF(OR(BF148/ABS(AZ148)>9.99,BF148/ABS(AZ148)<-9.99),\"< > % \",BF148/ABS(AZ148))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG148=0,$AA148=0),0,IF(OR(BG148/ABS($AA148)>9.99,BG148/ABS($AA148)<-9.99),\"< > % \",BG148/ABS($AA148))),\"? % \"),IFERROR(IF(AND(BG148=0,BA148=0),0,IF(OR(BG148/ABS(BA148)>9.99,BG148/ABS(BA148)<-9.99),\"< > % \",BG148/ABS(BA148))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH148=0,$AO148=0),0,IF(OR(BH148/ABS($AO148)>9.99,BH148/ABS($AO148)<-9.99),\"< > % \",BH148/ABS($AO148))),\"? % \"),IFERROR(IF(AND(BH148=0,BB148=0),0,IF(OR(BH148/ABS(BB148)>9.99,BH148/ABS(BB148)<-9.99),\"< > % \",BH148/ABS(BB148))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI148=0,$AQ148=0),0,IF(OR(BI148/ABS($AQ148)>9.99,BI148/ABS($AQ148)<-9.99),\"< > % \",BI148/ABS($AQ148))),\"? % \"),IFERROR(IF(AND(BI148=0,BC148=0),0,IF(OR(BI148/ABS(BC148)>9.99,BI148/ABS(BC148)<-9.99),\"< > % \",BI148/ABS(BC148))),\"? % \"))","v":0},null,{"$f":"SUM(BQ149:BQ152)","v":0},{"$f":"SUM(BR149:BR152)","v":0},{"$f":"ROUND(BQ148-BR148,0)","v":0},{"$f":"IFERROR(IF(AND(BQ148=0,BR148=0),0,IF(OR(BS148/ABS(BQ148)>9.99,BS148/ABS(BQ148)<-9.99),\"< > % \",BS148/ABS(BQ148))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M148<>0,$BQ148/$M148,\"\"),\"0% \")&IF(IF($M148<>0,$BQ148/$M148,\"\")<>\"\",IF(IF($M148<>0,$BQ148/$M148,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M148<>0,$BQ148/$M148,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA148<>0,$BR148/$AA148,\"\"),\"0% \")&IF(IF($AA148<>0,$BR148/$AA148,\"\")<>\"\",IF(IF($AA148<>0,$BR148/$AA148,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA148<>0,$BR148/$AA148,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY149:BY152)","v":0},{"$f":"SUM(BZ149:BZ152)","v":0},{"$f":"SUM(CA149:CA152)","v":0},{"$f":"SUM(CB149:CB152)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB148:$CF148)-BZ148,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F150","v":"-660000"},null,{"$f":"VLOOKUP($F150,Account_Table,5,FALSE)","v":"Expenditure"},"L6","660000","Staff Development (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O150:Z150),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC150:AN150),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B150),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B150),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B150),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B150),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B150),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K150-$M150,AY150-AA150),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M150-$AA150,AZ150-AO150),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA150-$AO150,BA150-AQ150),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO150-$AQ150,BB150-AS150),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ150-$AS150,BC150-AU150),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE150=0,$K150=0),0,IF(OR(BE150/ABS($K150)>9.99,BE150/ABS($K150)<-9.99),\"< > % \",BE150/ABS($K150))),\"? % \"),IFERROR(IF(AND(BE150=0,AY150=0),0,IF(OR(BE150/ABS(AY150)>9.99,BE150/ABS(AY150)<-9.99),\"< > % \",BE150/ABS(AY150))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF150=0,$M150=0),0,IF(OR(BF150/ABS($M150)>9.99,BF150/ABS($M150)<-9.99),\"< > % \",BF150/ABS($M150))),\"? % \"),IFERROR(IF(AND(BF150=0,AZ150=0),0,IF(OR(BF150/ABS(AZ150)>9.99,BF150/ABS(AZ150)<-9.99),\"< > % \",BF150/ABS(AZ150))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG150=0,$AA150=0),0,IF(OR(BG150/ABS($AA150)>9.99,BG150/ABS($AA150)<-9.99),\"< > % \",BG150/ABS($AA150))),\"? % \"),IFERROR(IF(AND(BG150=0,BA150=0),0,IF(OR(BG150/ABS(BA150)>9.99,BG150/ABS(BA150)<-9.99),\"< > % \",BG150/ABS(BA150))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH150=0,$AO150=0),0,IF(OR(BH150/ABS($AO150)>9.99,BH150/ABS($AO150)<-9.99),\"< > % \",BH150/ABS($AO150))),\"? % \"),IFERROR(IF(AND(BH150=0,BB150=0),0,IF(OR(BH150/ABS(BB150)>9.99,BH150/ABS(BB150)<-9.99),\"< > % \",BH150/ABS(BB150))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI150=0,$AQ150=0),0,IF(OR(BI150/ABS($AQ150)>9.99,BI150/ABS($AQ150)<-9.99),\"< > % \",BI150/ABS($AQ150))),\"? % \"),IFERROR(IF(AND(BI150=0,BC150=0),0,IF(OR(BI150/ABS(BC150)>9.99,BI150/ABS(BC150)<-9.99),\"< > % \",BI150/ABS(BC150))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B150)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B150)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B150)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B150)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B150)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B150)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B150)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B150)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B150)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B150)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B150)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B150)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B150)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ150-BR150,0)","v":0},{"$f":"IFERROR(IF(AND(BQ150=0,BR150=0),0,IF(OR(BS150/ABS(BQ150)>9.99,BS150/ABS(BQ150)<-9.99),\"< > % \",BS150/ABS(BQ150))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M150<>0,$BQ150/$M150,\"\"),\"0% \")&IF(IF($M150<>0,$BQ150/$M150,\"\")<>\"\",IF(IF($M150<>0,$BQ150/$M150,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M150<>0,$BQ150/$M150,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA150<>0,$BR150/$AA150,\"\"),\"0% \")&IF(IF($AA150<>0,$BR150/$AA150,\"\")<>\"\",IF(IF($AA150<>0,$BR150/$AA150,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA150<>0,$BR150/$AA150,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B150),2)+$M150+$K150","v":0},{"$f":"+$AA150+$AO150+$AQ150+$AS150+$AU150","v":0},{"$f":"+BZ150+BY150","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB150:$CF150)-$BZ150,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F151","v":"-660100"},null,{"$f":"VLOOKUP($F151,Account_Table,5,FALSE)","v":"Expenditure"},"L6","660100","Staff Development",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O151:Z151),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC151:AN151),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B151),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B151),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B151),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B151),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B151),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K151-$M151,AY151-AA151),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M151-$AA151,AZ151-AO151),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA151-$AO151,BA151-AQ151),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO151-$AQ151,BB151-AS151),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ151-$AS151,BC151-AU151),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE151=0,$K151=0),0,IF(OR(BE151/ABS($K151)>9.99,BE151/ABS($K151)<-9.99),\"< > % \",BE151/ABS($K151))),\"? % \"),IFERROR(IF(AND(BE151=0,AY151=0),0,IF(OR(BE151/ABS(AY151)>9.99,BE151/ABS(AY151)<-9.99),\"< > % \",BE151/ABS(AY151))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF151=0,$M151=0),0,IF(OR(BF151/ABS($M151)>9.99,BF151/ABS($M151)<-9.99),\"< > % \",BF151/ABS($M151))),\"? % \"),IFERROR(IF(AND(BF151=0,AZ151=0),0,IF(OR(BF151/ABS(AZ151)>9.99,BF151/ABS(AZ151)<-9.99),\"< > % \",BF151/ABS(AZ151))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG151=0,$AA151=0),0,IF(OR(BG151/ABS($AA151)>9.99,BG151/ABS($AA151)<-9.99),\"< > % \",BG151/ABS($AA151))),\"? % \"),IFERROR(IF(AND(BG151=0,BA151=0),0,IF(OR(BG151/ABS(BA151)>9.99,BG151/ABS(BA151)<-9.99),\"< > % \",BG151/ABS(BA151))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH151=0,$AO151=0),0,IF(OR(BH151/ABS($AO151)>9.99,BH151/ABS($AO151)<-9.99),\"< > % \",BH151/ABS($AO151))),\"? % \"),IFERROR(IF(AND(BH151=0,BB151=0),0,IF(OR(BH151/ABS(BB151)>9.99,BH151/ABS(BB151)<-9.99),\"< > % \",BH151/ABS(BB151))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI151=0,$AQ151=0),0,IF(OR(BI151/ABS($AQ151)>9.99,BI151/ABS($AQ151)<-9.99),\"< > % \",BI151/ABS($AQ151))),\"? % \"),IFERROR(IF(AND(BI151=0,BC151=0),0,IF(OR(BI151/ABS(BC151)>9.99,BI151/ABS(BC151)<-9.99),\"< > % \",BI151/ABS(BC151))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B151)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B151)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B151)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B151)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B151)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B151)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B151)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B151)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B151)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B151)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B151)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B151)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B151)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ151-BR151,0)","v":0},{"$f":"IFERROR(IF(AND(BQ151=0,BR151=0),0,IF(OR(BS151/ABS(BQ151)>9.99,BS151/ABS(BQ151)<-9.99),\"< > % \",BS151/ABS(BQ151))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M151<>0,$BQ151/$M151,\"\"),\"0% \")&IF(IF($M151<>0,$BQ151/$M151,\"\")<>\"\",IF(IF($M151<>0,$BQ151/$M151,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M151<>0,$BQ151/$M151,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA151<>0,$BR151/$AA151,\"\"),\"0% \")&IF(IF($AA151<>0,$BR151/$AA151,\"\")<>\"\",IF(IF($AA151<>0,$BR151/$AA151,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA151<>0,$BR151/$AA151,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B151),2)+$M151+$K151","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB151:$CF151)-$BZ151,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","701000","GENERAL OPERATING EXPENSES",null,null,null,{"$f":"SUM(K154:K159)","v":0},null,{"$f":"SUM(M154:M159)","v":0},null,{"$f":"SUM(O154:O159)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O153:Z153),2)","v":0},null,{"$f":"SUM(AC154:AC159)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC153:AN153),2)","v":0},null,{"$f":"SUM(AQ154:AQ159)","v":0},null,{"$f":"SUM(AS154:AS159)","v":0},null,{"$f":"SUM(AU154:AU159)","v":0},null,null,null,{"$f":"SUM(AY154:AY159)","v":0},{"$f":"SUM(AZ154:AZ159)","v":0},{"$f":"SUM(BA154:BA159)","v":0},{"$f":"SUM(BB154:BB159)","v":0},{"$f":"SUM(BC154:BC159)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K153-$M153,AY153-AA153),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M153-$AA153,AZ153-AO153),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA153-$AO153,BA153-AQ153),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO153-$AQ153,BB153-AS153),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ153-$AS153,BC153-AU153),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE153=0,$K153=0),0,IF(OR(BE153/ABS($K153)>9.99,BE153/ABS($K153)<-9.99),\"< > % \",BE153/ABS($K153))),\"? % \"),IFERROR(IF(AND(BE153=0,AY153=0),0,IF(OR(BE153/ABS(AY153)>9.99,BE153/ABS(AY153)<-9.99),\"< > % \",BE153/ABS(AY153))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF153=0,$M153=0),0,IF(OR(BF153/ABS($M153)>9.99,BF153/ABS($M153)<-9.99),\"< > % \",BF153/ABS($M153))),\"? % \"),IFERROR(IF(AND(BF153=0,AZ153=0),0,IF(OR(BF153/ABS(AZ153)>9.99,BF153/ABS(AZ153)<-9.99),\"< > % \",BF153/ABS(AZ153))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG153=0,$AA153=0),0,IF(OR(BG153/ABS($AA153)>9.99,BG153/ABS($AA153)<-9.99),\"< > % \",BG153/ABS($AA153))),\"? % \"),IFERROR(IF(AND(BG153=0,BA153=0),0,IF(OR(BG153/ABS(BA153)>9.99,BG153/ABS(BA153)<-9.99),\"< > % \",BG153/ABS(BA153))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH153=0,$AO153=0),0,IF(OR(BH153/ABS($AO153)>9.99,BH153/ABS($AO153)<-9.99),\"< > % \",BH153/ABS($AO153))),\"? % \"),IFERROR(IF(AND(BH153=0,BB153=0),0,IF(OR(BH153/ABS(BB153)>9.99,BH153/ABS(BB153)<-9.99),\"< > % \",BH153/ABS(BB153))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI153=0,$AQ153=0),0,IF(OR(BI153/ABS($AQ153)>9.99,BI153/ABS($AQ153)<-9.99),\"< > % \",BI153/ABS($AQ153))),\"? % \"),IFERROR(IF(AND(BI153=0,BC153=0),0,IF(OR(BI153/ABS(BC153)>9.99,BI153/ABS(BC153)<-9.99),\"< > % \",BI153/ABS(BC153))),\"? % \"))","v":0},null,{"$f":"SUM(BQ154:BQ159)","v":0},{"$f":"SUM(BR154:BR159)","v":0},{"$f":"ROUND(BQ153-BR153,0)","v":0},{"$f":"IFERROR(IF(AND(BQ153=0,BR153=0),0,IF(OR(BS153/ABS(BQ153)>9.99,BS153/ABS(BQ153)<-9.99),\"< > % \",BS153/ABS(BQ153))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M153<>0,$BQ153/$M153,\"\"),\"0% \")&IF(IF($M153<>0,$BQ153/$M153,\"\")<>\"\",IF(IF($M153<>0,$BQ153/$M153,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M153<>0,$BQ153/$M153,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA153<>0,$BR153/$AA153,\"\"),\"0% \")&IF(IF($AA153<>0,$BR153/$AA153,\"\")<>\"\",IF(IF($AA153<>0,$BR153/$AA153,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA153<>0,$BR153/$AA153,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY154:BY159)","v":0},{"$f":"SUM(BZ154:BZ159)","v":0},{"$f":"SUM(CA154:CA159)","v":0},{"$f":"SUM(CB154:CB159)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB153:$CF153)-BZ153,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F155","v":"-701000"},null,{"$f":"VLOOKUP($F155,Account_Table,5,FALSE)","v":"Expenditure"},"L6","701000","Operating Expenses (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O155:Z155),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC155:AN155),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B155),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B155),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B155),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B155),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B155),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K155-$M155,AY155-AA155),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M155-$AA155,AZ155-AO155),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA155-$AO155,BA155-AQ155),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO155-$AQ155,BB155-AS155),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ155-$AS155,BC155-AU155),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE155=0,$K155=0),0,IF(OR(BE155/ABS($K155)>9.99,BE155/ABS($K155)<-9.99),\"< > % \",BE155/ABS($K155))),\"? % \"),IFERROR(IF(AND(BE155=0,AY155=0),0,IF(OR(BE155/ABS(AY155)>9.99,BE155/ABS(AY155)<-9.99),\"< > % \",BE155/ABS(AY155))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF155=0,$M155=0),0,IF(OR(BF155/ABS($M155)>9.99,BF155/ABS($M155)<-9.99),\"< > % \",BF155/ABS($M155))),\"? % \"),IFERROR(IF(AND(BF155=0,AZ155=0),0,IF(OR(BF155/ABS(AZ155)>9.99,BF155/ABS(AZ155)<-9.99),\"< > % \",BF155/ABS(AZ155))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG155=0,$AA155=0),0,IF(OR(BG155/ABS($AA155)>9.99,BG155/ABS($AA155)<-9.99),\"< > % \",BG155/ABS($AA155))),\"? % \"),IFERROR(IF(AND(BG155=0,BA155=0),0,IF(OR(BG155/ABS(BA155)>9.99,BG155/ABS(BA155)<-9.99),\"< > % \",BG155/ABS(BA155))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH155=0,$AO155=0),0,IF(OR(BH155/ABS($AO155)>9.99,BH155/ABS($AO155)<-9.99),\"< > % \",BH155/ABS($AO155))),\"? % \"),IFERROR(IF(AND(BH155=0,BB155=0),0,IF(OR(BH155/ABS(BB155)>9.99,BH155/ABS(BB155)<-9.99),\"< > % \",BH155/ABS(BB155))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI155=0,$AQ155=0),0,IF(OR(BI155/ABS($AQ155)>9.99,BI155/ABS($AQ155)<-9.99),\"< > % \",BI155/ABS($AQ155))),\"? % \"),IFERROR(IF(AND(BI155=0,BC155=0),0,IF(OR(BI155/ABS(BC155)>9.99,BI155/ABS(BC155)<-9.99),\"< > % \",BI155/ABS(BC155))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B155)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B155)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B155)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B155)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B155)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B155)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B155)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B155)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B155)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B155)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B155)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B155)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B155)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ155-BR155,0)","v":0},{"$f":"IFERROR(IF(AND(BQ155=0,BR155=0),0,IF(OR(BS155/ABS(BQ155)>9.99,BS155/ABS(BQ155)<-9.99),\"< > % \",BS155/ABS(BQ155))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M155<>0,$BQ155/$M155,\"\"),\"0% \")&IF(IF($M155<>0,$BQ155/$M155,\"\")<>\"\",IF(IF($M155<>0,$BQ155/$M155,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M155<>0,$BQ155/$M155,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA155<>0,$BR155/$AA155,\"\"),\"0% \")&IF(IF($AA155<>0,$BR155/$AA155,\"\")<>\"\",IF(IF($AA155<>0,$BR155/$AA155,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA155<>0,$BR155/$AA155,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B155),2)+$M155+$K155","v":0},{"$f":"+$AA155+$AO155+$AQ155+$AS155+$AU155","v":0},{"$f":"+BZ155+BY155","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB155:$CF155)-$BZ155,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F156","v":"-701100"},null,{"$f":"VLOOKUP($F156,Account_Table,5,FALSE)","v":"Expenditure"},"L6","701100","Consumables",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O156:Z156),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC156:AN156),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B156),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B156),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B156),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B156),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B156),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K156-$M156,AY156-AA156),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M156-$AA156,AZ156-AO156),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA156-$AO156,BA156-AQ156),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO156-$AQ156,BB156-AS156),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ156-$AS156,BC156-AU156),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE156=0,$K156=0),0,IF(OR(BE156/ABS($K156)>9.99,BE156/ABS($K156)<-9.99),\"< > % \",BE156/ABS($K156))),\"? % \"),IFERROR(IF(AND(BE156=0,AY156=0),0,IF(OR(BE156/ABS(AY156)>9.99,BE156/ABS(AY156)<-9.99),\"< > % \",BE156/ABS(AY156))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF156=0,$M156=0),0,IF(OR(BF156/ABS($M156)>9.99,BF156/ABS($M156)<-9.99),\"< > % \",BF156/ABS($M156))),\"? % \"),IFERROR(IF(AND(BF156=0,AZ156=0),0,IF(OR(BF156/ABS(AZ156)>9.99,BF156/ABS(AZ156)<-9.99),\"< > % \",BF156/ABS(AZ156))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG156=0,$AA156=0),0,IF(OR(BG156/ABS($AA156)>9.99,BG156/ABS($AA156)<-9.99),\"< > % \",BG156/ABS($AA156))),\"? % \"),IFERROR(IF(AND(BG156=0,BA156=0),0,IF(OR(BG156/ABS(BA156)>9.99,BG156/ABS(BA156)<-9.99),\"< > % \",BG156/ABS(BA156))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH156=0,$AO156=0),0,IF(OR(BH156/ABS($AO156)>9.99,BH156/ABS($AO156)<-9.99),\"< > % \",BH156/ABS($AO156))),\"? % \"),IFERROR(IF(AND(BH156=0,BB156=0),0,IF(OR(BH156/ABS(BB156)>9.99,BH156/ABS(BB156)<-9.99),\"< > % \",BH156/ABS(BB156))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI156=0,$AQ156=0),0,IF(OR(BI156/ABS($AQ156)>9.99,BI156/ABS($AQ156)<-9.99),\"< > % \",BI156/ABS($AQ156))),\"? % \"),IFERROR(IF(AND(BI156=0,BC156=0),0,IF(OR(BI156/ABS(BC156)>9.99,BI156/ABS(BC156)<-9.99),\"< > % \",BI156/ABS(BC156))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B156)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B156)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B156)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B156)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B156)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B156)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B156)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B156)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B156)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B156)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B156)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B156)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B156)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ156-BR156,0)","v":0},{"$f":"IFERROR(IF(AND(BQ156=0,BR156=0),0,IF(OR(BS156/ABS(BQ156)>9.99,BS156/ABS(BQ156)<-9.99),\"< > % \",BS156/ABS(BQ156))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M156<>0,$BQ156/$M156,\"\"),\"0% \")&IF(IF($M156<>0,$BQ156/$M156,\"\")<>\"\",IF(IF($M156<>0,$BQ156/$M156,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M156<>0,$BQ156/$M156,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA156<>0,$BR156/$AA156,\"\"),\"0% \")&IF(IF($AA156<>0,$BR156/$AA156,\"\")<>\"\",IF(IF($AA156<>0,$BR156/$AA156,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA156<>0,$BR156/$AA156,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B156),2)+$M156+$K156","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB156:$CF156)-$BZ156,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F157","v":"-701200"},null,{"$f":"VLOOKUP($F157,Account_Table,5,FALSE)","v":"Expenditure"},"L6","701200","Utilities ",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O157:Z157),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC157:AN157),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B157),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K157-$M157,AY157-AA157),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M157-$AA157,AZ157-AO157),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA157-$AO157,BA157-AQ157),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO157-$AQ157,BB157-AS157),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ157-$AS157,BC157-AU157),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE157=0,$K157=0),0,IF(OR(BE157/ABS($K157)>9.99,BE157/ABS($K157)<-9.99),\"< > % \",BE157/ABS($K157))),\"? % \"),IFERROR(IF(AND(BE157=0,AY157=0),0,IF(OR(BE157/ABS(AY157)>9.99,BE157/ABS(AY157)<-9.99),\"< > % \",BE157/ABS(AY157))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF157=0,$M157=0),0,IF(OR(BF157/ABS($M157)>9.99,BF157/ABS($M157)<-9.99),\"< > % \",BF157/ABS($M157))),\"? % \"),IFERROR(IF(AND(BF157=0,AZ157=0),0,IF(OR(BF157/ABS(AZ157)>9.99,BF157/ABS(AZ157)<-9.99),\"< > % \",BF157/ABS(AZ157))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG157=0,$AA157=0),0,IF(OR(BG157/ABS($AA157)>9.99,BG157/ABS($AA157)<-9.99),\"< > % \",BG157/ABS($AA157))),\"? % \"),IFERROR(IF(AND(BG157=0,BA157=0),0,IF(OR(BG157/ABS(BA157)>9.99,BG157/ABS(BA157)<-9.99),\"< > % \",BG157/ABS(BA157))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH157=0,$AO157=0),0,IF(OR(BH157/ABS($AO157)>9.99,BH157/ABS($AO157)<-9.99),\"< > % \",BH157/ABS($AO157))),\"? % \"),IFERROR(IF(AND(BH157=0,BB157=0),0,IF(OR(BH157/ABS(BB157)>9.99,BH157/ABS(BB157)<-9.99),\"< > % \",BH157/ABS(BB157))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI157=0,$AQ157=0),0,IF(OR(BI157/ABS($AQ157)>9.99,BI157/ABS($AQ157)<-9.99),\"< > % \",BI157/ABS($AQ157))),\"? % \"),IFERROR(IF(AND(BI157=0,BC157=0),0,IF(OR(BI157/ABS(BC157)>9.99,BI157/ABS(BC157)<-9.99),\"< > % \",BI157/ABS(BC157))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B157)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B157)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B157)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B157)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B157)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B157)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B157)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B157)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B157)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B157)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B157)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B157)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B157)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ157-BR157,0)","v":0},{"$f":"IFERROR(IF(AND(BQ157=0,BR157=0),0,IF(OR(BS157/ABS(BQ157)>9.99,BS157/ABS(BQ157)<-9.99),\"< > % \",BS157/ABS(BQ157))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M157<>0,$BQ157/$M157,\"\"),\"0% \")&IF(IF($M157<>0,$BQ157/$M157,\"\")<>\"\",IF(IF($M157<>0,$BQ157/$M157,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M157<>0,$BQ157/$M157,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA157<>0,$BR157/$AA157,\"\"),\"0% \")&IF(IF($AA157<>0,$BR157/$AA157,\"\")<>\"\",IF(IF($AA157<>0,$BR157/$AA157,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA157<>0,$BR157/$AA157,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B157),2)+$M157+$K157","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB157:$CF157)-$BZ157,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F158","v":"-701300"},null,{"$f":"VLOOKUP($F158,Account_Table,5,FALSE)","v":"Expenditure"},"L6","701300","Motor Vehicle Expenses",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O158:Z158),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC158:AN158),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B158),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K158-$M158,AY158-AA158),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M158-$AA158,AZ158-AO158),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA158-$AO158,BA158-AQ158),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO158-$AQ158,BB158-AS158),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ158-$AS158,BC158-AU158),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE158=0,$K158=0),0,IF(OR(BE158/ABS($K158)>9.99,BE158/ABS($K158)<-9.99),\"< > % \",BE158/ABS($K158))),\"? % \"),IFERROR(IF(AND(BE158=0,AY158=0),0,IF(OR(BE158/ABS(AY158)>9.99,BE158/ABS(AY158)<-9.99),\"< > % \",BE158/ABS(AY158))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF158=0,$M158=0),0,IF(OR(BF158/ABS($M158)>9.99,BF158/ABS($M158)<-9.99),\"< > % \",BF158/ABS($M158))),\"? % \"),IFERROR(IF(AND(BF158=0,AZ158=0),0,IF(OR(BF158/ABS(AZ158)>9.99,BF158/ABS(AZ158)<-9.99),\"< > % \",BF158/ABS(AZ158))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG158=0,$AA158=0),0,IF(OR(BG158/ABS($AA158)>9.99,BG158/ABS($AA158)<-9.99),\"< > % \",BG158/ABS($AA158))),\"? % \"),IFERROR(IF(AND(BG158=0,BA158=0),0,IF(OR(BG158/ABS(BA158)>9.99,BG158/ABS(BA158)<-9.99),\"< > % \",BG158/ABS(BA158))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH158=0,$AO158=0),0,IF(OR(BH158/ABS($AO158)>9.99,BH158/ABS($AO158)<-9.99),\"< > % \",BH158/ABS($AO158))),\"? % \"),IFERROR(IF(AND(BH158=0,BB158=0),0,IF(OR(BH158/ABS(BB158)>9.99,BH158/ABS(BB158)<-9.99),\"< > % \",BH158/ABS(BB158))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI158=0,$AQ158=0),0,IF(OR(BI158/ABS($AQ158)>9.99,BI158/ABS($AQ158)<-9.99),\"< > % \",BI158/ABS($AQ158))),\"? % \"),IFERROR(IF(AND(BI158=0,BC158=0),0,IF(OR(BI158/ABS(BC158)>9.99,BI158/ABS(BC158)<-9.99),\"< > % \",BI158/ABS(BC158))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B158)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B158)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B158)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B158)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B158)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B158)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B158)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B158)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B158)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B158)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B158)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B158)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B158)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ158-BR158,0)","v":0},{"$f":"IFERROR(IF(AND(BQ158=0,BR158=0),0,IF(OR(BS158/ABS(BQ158)>9.99,BS158/ABS(BQ158)<-9.99),\"< > % \",BS158/ABS(BQ158))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M158<>0,$BQ158/$M158,\"\"),\"0% \")&IF(IF($M158<>0,$BQ158/$M158,\"\")<>\"\",IF(IF($M158<>0,$BQ158/$M158,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M158<>0,$BQ158/$M158,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA158<>0,$BR158/$AA158,\"\"),\"0% \")&IF(IF($AA158<>0,$BR158/$AA158,\"\")<>\"\",IF(IF($AA158<>0,$BR158/$AA158,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA158<>0,$BR158/$AA158,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B158),2)+$M158+$K158","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB158:$CF158)-$BZ158,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","703000","PROFESSIONAL & SERVICE CHGS",null,null,null,{"$f":"SUM(K161:K165)","v":0},null,{"$f":"SUM(M161:M165)","v":0},null,{"$f":"SUM(O161:O165)","v":0},{"$f":"SUM(P161:P165)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O160:Z160),2)","v":0},null,{"$f":"SUM(AC161:AC165)","v":0},{"$f":"SUM(AD161:AD165)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC160:AN160),2)","v":0},null,{"$f":"SUM(AQ161:AQ165)","v":0},null,{"$f":"SUM(AS161:AS165)","v":0},null,{"$f":"SUM(AU161:AU165)","v":0},null,null,null,{"$f":"SUM(AY161:AY165)","v":0},{"$f":"SUM(AZ161:AZ165)","v":0},0,0,0,null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K160-$M160,AY160-AA160),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M160-$AA160,AZ160-AO160),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA160-$AO160,BA160-AQ160),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO160-$AQ160,BB160-AS160),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ160-$AS160,BC160-AU160),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE160=0,$K160=0),0,IF(OR(BE160/ABS($K160)>9.99,BE160/ABS($K160)<-9.99),\"< > % \",BE160/ABS($K160))),\"? % \"),IFERROR(IF(AND(BE160=0,AY160=0),0,IF(OR(BE160/ABS(AY160)>9.99,BE160/ABS(AY160)<-9.99),\"< > % \",BE160/ABS(AY160))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF160=0,$M160=0),0,IF(OR(BF160/ABS($M160)>9.99,BF160/ABS($M160)<-9.99),\"< > % \",BF160/ABS($M160))),\"? % \"),IFERROR(IF(AND(BF160=0,AZ160=0),0,IF(OR(BF160/ABS(AZ160)>9.99,BF160/ABS(AZ160)<-9.99),\"< > % \",BF160/ABS(AZ160))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG160=0,$AA160=0),0,IF(OR(BG160/ABS($AA160)>9.99,BG160/ABS($AA160)<-9.99),\"< > % \",BG160/ABS($AA160))),\"? % \"),IFERROR(IF(AND(BG160=0,BA160=0),0,IF(OR(BG160/ABS(BA160)>9.99,BG160/ABS(BA160)<-9.99),\"< > % \",BG160/ABS(BA160))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH160=0,$AO160=0),0,IF(OR(BH160/ABS($AO160)>9.99,BH160/ABS($AO160)<-9.99),\"< > % \",BH160/ABS($AO160))),\"? % \"),IFERROR(IF(AND(BH160=0,BB160=0),0,IF(OR(BH160/ABS(BB160)>9.99,BH160/ABS(BB160)<-9.99),\"< > % \",BH160/ABS(BB160))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI160=0,$AQ160=0),0,IF(OR(BI160/ABS($AQ160)>9.99,BI160/ABS($AQ160)<-9.99),\"< > % \",BI160/ABS($AQ160))),\"? % \"),IFERROR(IF(AND(BI160=0,BC160=0),0,IF(OR(BI160/ABS(BC160)>9.99,BI160/ABS(BC160)<-9.99),\"< > % \",BI160/ABS(BC160))),\"? % \"))","v":0},null,{"$f":"SUM(BQ161:BQ165)","v":0},{"$f":"SUM(BR161:BR165)","v":0},{"$f":"ROUND(BQ160-BR160,0)","v":0},{"$f":"IFERROR(IF(AND(BQ160=0,BR160=0),0,IF(OR(BS160/ABS(BQ160)>9.99,BS160/ABS(BQ160)<-9.99),\"< > % \",BS160/ABS(BQ160))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M160<>0,$BQ160/$M160,\"\"),\"0% \")&IF(IF($M160<>0,$BQ160/$M160,\"\")<>\"\",IF(IF($M160<>0,$BQ160/$M160,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M160<>0,$BQ160/$M160,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA160<>0,$BR160/$AA160,\"\"),\"0% \")&IF(IF($AA160<>0,$BR160/$AA160,\"\")<>\"\",IF(IF($AA160<>0,$BR160/$AA160,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA160<>0,$BR160/$AA160,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY161:BY165)","v":0},{"$f":"SUM(BZ161:BZ165)","v":0},{"$f":"SUM(CA161:CA165)","v":0},{"$f":"SUM(CB161:CB165)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB160:$CF160)-BZ160,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F162","v":"-703000"},null,{"$f":"VLOOKUP($F162,Account_Table,5,FALSE)","v":"Expenditure"},"L6","703000","Professional & Services (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O162:Z162),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC162:AN162),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B162),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B162),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B162),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B162),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B162),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K162-$M162,AY162-AA162),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M162-$AA162,AZ162-AO162),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA162-$AO162,BA162-AQ162),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO162-$AQ162,BB162-AS162),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ162-$AS162,BC162-AU162),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE162=0,$K162=0),0,IF(OR(BE162/ABS($K162)>9.99,BE162/ABS($K162)<-9.99),\"< > % \",BE162/ABS($K162))),\"? % \"),IFERROR(IF(AND(BE162=0,AY162=0),0,IF(OR(BE162/ABS(AY162)>9.99,BE162/ABS(AY162)<-9.99),\"< > % \",BE162/ABS(AY162))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF162=0,$M162=0),0,IF(OR(BF162/ABS($M162)>9.99,BF162/ABS($M162)<-9.99),\"< > % \",BF162/ABS($M162))),\"? % \"),IFERROR(IF(AND(BF162=0,AZ162=0),0,IF(OR(BF162/ABS(AZ162)>9.99,BF162/ABS(AZ162)<-9.99),\"< > % \",BF162/ABS(AZ162))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG162=0,$AA162=0),0,IF(OR(BG162/ABS($AA162)>9.99,BG162/ABS($AA162)<-9.99),\"< > % \",BG162/ABS($AA162))),\"? % \"),IFERROR(IF(AND(BG162=0,BA162=0),0,IF(OR(BG162/ABS(BA162)>9.99,BG162/ABS(BA162)<-9.99),\"< > % \",BG162/ABS(BA162))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH162=0,$AO162=0),0,IF(OR(BH162/ABS($AO162)>9.99,BH162/ABS($AO162)<-9.99),\"< > % \",BH162/ABS($AO162))),\"? % \"),IFERROR(IF(AND(BH162=0,BB162=0),0,IF(OR(BH162/ABS(BB162)>9.99,BH162/ABS(BB162)<-9.99),\"< > % \",BH162/ABS(BB162))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI162=0,$AQ162=0),0,IF(OR(BI162/ABS($AQ162)>9.99,BI162/ABS($AQ162)<-9.99),\"< > % \",BI162/ABS($AQ162))),\"? % \"),IFERROR(IF(AND(BI162=0,BC162=0),0,IF(OR(BI162/ABS(BC162)>9.99,BI162/ABS(BC162)<-9.99),\"< > % \",BI162/ABS(BC162))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B162)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B162)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B162)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B162)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B162)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B162)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B162)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B162)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B162)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B162)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B162)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B162)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B162)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ162-BR162,0)","v":0},{"$f":"IFERROR(IF(AND(BQ162=0,BR162=0),0,IF(OR(BS162/ABS(BQ162)>9.99,BS162/ABS(BQ162)<-9.99),\"< > % \",BS162/ABS(BQ162))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M162<>0,$BQ162/$M162,\"\"),\"0% \")&IF(IF($M162<>0,$BQ162/$M162,\"\")<>\"\",IF(IF($M162<>0,$BQ162/$M162,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M162<>0,$BQ162/$M162,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA162<>0,$BR162/$AA162,\"\"),\"0% \")&IF(IF($AA162<>0,$BR162/$AA162,\"\")<>\"\",IF(IF($AA162<>0,$BR162/$AA162,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA162<>0,$BR162/$AA162,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B162),2)+$M162+$K162","v":0},{"$f":"+$AA162+$AO162+$AQ162+$AS162+$AU162","v":0},{"$f":"+BZ162+BY162","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB162:$CF162)-$BZ162,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F163","v":"-703100"},null,{"$f":"VLOOKUP($F163,Account_Table,5,FALSE)","v":"Expenditure"},"L6","703100","Consultants",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O163:Z163),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC163:AN163),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B163),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B163),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B163),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B163),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B163),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K163-$M163,AY163-AA163),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M163-$AA163,AZ163-AO163),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA163-$AO163,BA163-AQ163),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO163-$AQ163,BB163-AS163),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ163-$AS163,BC163-AU163),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE163=0,$K163=0),0,IF(OR(BE163/ABS($K163)>9.99,BE163/ABS($K163)<-9.99),\"< > % \",BE163/ABS($K163))),\"? % \"),IFERROR(IF(AND(BE163=0,AY163=0),0,IF(OR(BE163/ABS(AY163)>9.99,BE163/ABS(AY163)<-9.99),\"< > % \",BE163/ABS(AY163))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF163=0,$M163=0),0,IF(OR(BF163/ABS($M163)>9.99,BF163/ABS($M163)<-9.99),\"< > % \",BF163/ABS($M163))),\"? % \"),IFERROR(IF(AND(BF163=0,AZ163=0),0,IF(OR(BF163/ABS(AZ163)>9.99,BF163/ABS(AZ163)<-9.99),\"< > % \",BF163/ABS(AZ163))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG163=0,$AA163=0),0,IF(OR(BG163/ABS($AA163)>9.99,BG163/ABS($AA163)<-9.99),\"< > % \",BG163/ABS($AA163))),\"? % \"),IFERROR(IF(AND(BG163=0,BA163=0),0,IF(OR(BG163/ABS(BA163)>9.99,BG163/ABS(BA163)<-9.99),\"< > % \",BG163/ABS(BA163))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH163=0,$AO163=0),0,IF(OR(BH163/ABS($AO163)>9.99,BH163/ABS($AO163)<-9.99),\"< > % \",BH163/ABS($AO163))),\"? % \"),IFERROR(IF(AND(BH163=0,BB163=0),0,IF(OR(BH163/ABS(BB163)>9.99,BH163/ABS(BB163)<-9.99),\"< > % \",BH163/ABS(BB163))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI163=0,$AQ163=0),0,IF(OR(BI163/ABS($AQ163)>9.99,BI163/ABS($AQ163)<-9.99),\"< > % \",BI163/ABS($AQ163))),\"? % \"),IFERROR(IF(AND(BI163=0,BC163=0),0,IF(OR(BI163/ABS(BC163)>9.99,BI163/ABS(BC163)<-9.99),\"< > % \",BI163/ABS(BC163))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B163)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B163)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B163)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B163)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B163)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B163)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B163)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B163)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B163)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B163)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B163)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B163)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B163)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ163-BR163,0)","v":0},{"$f":"IFERROR(IF(AND(BQ163=0,BR163=0),0,IF(OR(BS163/ABS(BQ163)>9.99,BS163/ABS(BQ163)<-9.99),\"< > % \",BS163/ABS(BQ163))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M163<>0,$BQ163/$M163,\"\"),\"0% \")&IF(IF($M163<>0,$BQ163/$M163,\"\")<>\"\",IF(IF($M163<>0,$BQ163/$M163,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M163<>0,$BQ163/$M163,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA163<>0,$BR163/$AA163,\"\"),\"0% \")&IF(IF($AA163<>0,$BR163/$AA163,\"\")<>\"\",IF(IF($AA163<>0,$BR163/$AA163,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA163<>0,$BR163/$AA163,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B163),2)+$M163+$K163","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB163:$CF163)-$BZ163,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F164","v":"-703200"},null,{"$f":"VLOOKUP($F164,Account_Table,5,FALSE)","v":"Expenditure"},"L6","703200","Other Service Charges",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O164:Z164),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC164:AN164),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B164),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K164-$M164,AY164-AA164),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M164-$AA164,AZ164-AO164),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA164-$AO164,BA164-AQ164),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO164-$AQ164,BB164-AS164),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ164-$AS164,BC164-AU164),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE164=0,$K164=0),0,IF(OR(BE164/ABS($K164)>9.99,BE164/ABS($K164)<-9.99),\"< > % \",BE164/ABS($K164))),\"? % \"),IFERROR(IF(AND(BE164=0,AY164=0),0,IF(OR(BE164/ABS(AY164)>9.99,BE164/ABS(AY164)<-9.99),\"< > % \",BE164/ABS(AY164))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF164=0,$M164=0),0,IF(OR(BF164/ABS($M164)>9.99,BF164/ABS($M164)<-9.99),\"< > % \",BF164/ABS($M164))),\"? % \"),IFERROR(IF(AND(BF164=0,AZ164=0),0,IF(OR(BF164/ABS(AZ164)>9.99,BF164/ABS(AZ164)<-9.99),\"< > % \",BF164/ABS(AZ164))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG164=0,$AA164=0),0,IF(OR(BG164/ABS($AA164)>9.99,BG164/ABS($AA164)<-9.99),\"< > % \",BG164/ABS($AA164))),\"? % \"),IFERROR(IF(AND(BG164=0,BA164=0),0,IF(OR(BG164/ABS(BA164)>9.99,BG164/ABS(BA164)<-9.99),\"< > % \",BG164/ABS(BA164))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH164=0,$AO164=0),0,IF(OR(BH164/ABS($AO164)>9.99,BH164/ABS($AO164)<-9.99),\"< > % \",BH164/ABS($AO164))),\"? % \"),IFERROR(IF(AND(BH164=0,BB164=0),0,IF(OR(BH164/ABS(BB164)>9.99,BH164/ABS(BB164)<-9.99),\"< > % \",BH164/ABS(BB164))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI164=0,$AQ164=0),0,IF(OR(BI164/ABS($AQ164)>9.99,BI164/ABS($AQ164)<-9.99),\"< > % \",BI164/ABS($AQ164))),\"? % \"),IFERROR(IF(AND(BI164=0,BC164=0),0,IF(OR(BI164/ABS(BC164)>9.99,BI164/ABS(BC164)<-9.99),\"< > % \",BI164/ABS(BC164))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B164)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B164)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B164)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B164)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B164)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B164)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B164)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B164)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B164)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B164)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B164)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B164)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B164)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ164-BR164,0)","v":0},{"$f":"IFERROR(IF(AND(BQ164=0,BR164=0),0,IF(OR(BS164/ABS(BQ164)>9.99,BS164/ABS(BQ164)<-9.99),\"< > % \",BS164/ABS(BQ164))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M164<>0,$BQ164/$M164,\"\"),\"0% \")&IF(IF($M164<>0,$BQ164/$M164,\"\")<>\"\",IF(IF($M164<>0,$BQ164/$M164,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M164<>0,$BQ164/$M164,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA164<>0,$BR164/$AA164,\"\"),\"0% \")&IF(IF($AA164<>0,$BR164/$AA164,\"\")<>\"\",IF(IF($AA164<>0,$BR164/$AA164,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA164<>0,$BR164/$AA164,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B164),2)+$M164+$K164","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB164:$CF164)-$BZ164,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","704000","EQUIPMENT - CAPITALISED",null,null,null,{"$f":"SUM(K167:K170)","v":0},null,{"$f":"SUM(M167:M170)","v":0},null,{"$f":"SUM(O167:O170)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O166:Z166),2)","v":0},null,{"$f":"SUM(AC167:AC170)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC166:AN166),2)","v":0},null,{"$f":"SUM(AQ167:AQ170)","v":0},null,{"$f":"SUM(AS167:AS170)","v":0},null,{"$f":"SUM(AU167:AU170)","v":0},null,null,null,{"$f":"SUM(AY167:AY170)","v":0},{"$f":"SUM(AZ167:AZ170)","v":0},{"$f":"SUM(BA167:BA170)","v":0},{"$f":"SUM(BB167:BB170)","v":0},{"$f":"SUM(BC167:BC170)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K166-$M166,AY166-AA166),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M166-$AA166,AZ166-AO166),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA166-$AO166,BA166-AQ166),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO166-$AQ166,BB166-AS166),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ166-$AS166,BC166-AU166),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE166=0,$K166=0),0,IF(OR(BE166/ABS($K166)>9.99,BE166/ABS($K166)<-9.99),\"< > % \",BE166/ABS($K166))),\"? % \"),IFERROR(IF(AND(BE166=0,AY166=0),0,IF(OR(BE166/ABS(AY166)>9.99,BE166/ABS(AY166)<-9.99),\"< > % \",BE166/ABS(AY166))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF166=0,$M166=0),0,IF(OR(BF166/ABS($M166)>9.99,BF166/ABS($M166)<-9.99),\"< > % \",BF166/ABS($M166))),\"? % \"),IFERROR(IF(AND(BF166=0,AZ166=0),0,IF(OR(BF166/ABS(AZ166)>9.99,BF166/ABS(AZ166)<-9.99),\"< > % \",BF166/ABS(AZ166))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG166=0,$AA166=0),0,IF(OR(BG166/ABS($AA166)>9.99,BG166/ABS($AA166)<-9.99),\"< > % \",BG166/ABS($AA166))),\"? % \"),IFERROR(IF(AND(BG166=0,BA166=0),0,IF(OR(BG166/ABS(BA166)>9.99,BG166/ABS(BA166)<-9.99),\"< > % \",BG166/ABS(BA166))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH166=0,$AO166=0),0,IF(OR(BH166/ABS($AO166)>9.99,BH166/ABS($AO166)<-9.99),\"< > % \",BH166/ABS($AO166))),\"? % \"),IFERROR(IF(AND(BH166=0,BB166=0),0,IF(OR(BH166/ABS(BB166)>9.99,BH166/ABS(BB166)<-9.99),\"< > % \",BH166/ABS(BB166))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI166=0,$AQ166=0),0,IF(OR(BI166/ABS($AQ166)>9.99,BI166/ABS($AQ166)<-9.99),\"< > % \",BI166/ABS($AQ166))),\"? % \"),IFERROR(IF(AND(BI166=0,BC166=0),0,IF(OR(BI166/ABS(BC166)>9.99,BI166/ABS(BC166)<-9.99),\"< > % \",BI166/ABS(BC166))),\"? % \"))","v":0},null,{"$f":"SUM(BQ167:BQ170)","v":0},{"$f":"SUM(BR167:BR170)","v":0},{"$f":"ROUND(BQ166-BR166,0)","v":0},{"$f":"IFERROR(IF(AND(BQ166=0,BR166=0),0,IF(OR(BS166/ABS(BQ166)>9.99,BS166/ABS(BQ166)<-9.99),\"< > % \",BS166/ABS(BQ166))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M166<>0,$BQ166/$M166,\"\"),\"0% \")&IF(IF($M166<>0,$BQ166/$M166,\"\")<>\"\",IF(IF($M166<>0,$BQ166/$M166,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M166<>0,$BQ166/$M166,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA166<>0,$BR166/$AA166,\"\"),\"0% \")&IF(IF($AA166<>0,$BR166/$AA166,\"\")<>\"\",IF(IF($AA166<>0,$BR166/$AA166,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA166<>0,$BR166/$AA166,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY167:BY170)","v":0},{"$f":"SUM(BZ167:BZ170)","v":0},{"$f":"SUM(CA167:CA170)","v":0},{"$f":"SUM(CB167:CB170)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB166:$CF166)-BZ166,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F168","v":"-704000"},null,{"$f":"VLOOKUP($F168,Account_Table,5,FALSE)","v":"Expenditure"},"L6","704000","Equipment - Capitalised (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O168:Z168),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC168:AN168),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B168),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B168),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B168),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B168),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B168),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K168-$M168,AY168-AA168),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M168-$AA168,AZ168-AO168),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA168-$AO168,BA168-AQ168),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO168-$AQ168,BB168-AS168),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ168-$AS168,BC168-AU168),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE168=0,$K168=0),0,IF(OR(BE168/ABS($K168)>9.99,BE168/ABS($K168)<-9.99),\"< > % \",BE168/ABS($K168))),\"? % \"),IFERROR(IF(AND(BE168=0,AY168=0),0,IF(OR(BE168/ABS(AY168)>9.99,BE168/ABS(AY168)<-9.99),\"< > % \",BE168/ABS(AY168))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF168=0,$M168=0),0,IF(OR(BF168/ABS($M168)>9.99,BF168/ABS($M168)<-9.99),\"< > % \",BF168/ABS($M168))),\"? % \"),IFERROR(IF(AND(BF168=0,AZ168=0),0,IF(OR(BF168/ABS(AZ168)>9.99,BF168/ABS(AZ168)<-9.99),\"< > % \",BF168/ABS(AZ168))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG168=0,$AA168=0),0,IF(OR(BG168/ABS($AA168)>9.99,BG168/ABS($AA168)<-9.99),\"< > % \",BG168/ABS($AA168))),\"? % \"),IFERROR(IF(AND(BG168=0,BA168=0),0,IF(OR(BG168/ABS(BA168)>9.99,BG168/ABS(BA168)<-9.99),\"< > % \",BG168/ABS(BA168))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH168=0,$AO168=0),0,IF(OR(BH168/ABS($AO168)>9.99,BH168/ABS($AO168)<-9.99),\"< > % \",BH168/ABS($AO168))),\"? % \"),IFERROR(IF(AND(BH168=0,BB168=0),0,IF(OR(BH168/ABS(BB168)>9.99,BH168/ABS(BB168)<-9.99),\"< > % \",BH168/ABS(BB168))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI168=0,$AQ168=0),0,IF(OR(BI168/ABS($AQ168)>9.99,BI168/ABS($AQ168)<-9.99),\"< > % \",BI168/ABS($AQ168))),\"? % \"),IFERROR(IF(AND(BI168=0,BC168=0),0,IF(OR(BI168/ABS(BC168)>9.99,BI168/ABS(BC168)<-9.99),\"< > % \",BI168/ABS(BC168))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B168)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B168)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B168)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B168)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B168)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B168)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B168)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B168)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B168)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B168)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B168)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B168)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B168)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ168-BR168,0)","v":0},{"$f":"IFERROR(IF(AND(BQ168=0,BR168=0),0,IF(OR(BS168/ABS(BQ168)>9.99,BS168/ABS(BQ168)<-9.99),\"< > % \",BS168/ABS(BQ168))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M168<>0,$BQ168/$M168,\"\"),\"0% \")&IF(IF($M168<>0,$BQ168/$M168,\"\")<>\"\",IF(IF($M168<>0,$BQ168/$M168,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M168<>0,$BQ168/$M168,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA168<>0,$BR168/$AA168,\"\"),\"0% \")&IF(IF($AA168<>0,$BR168/$AA168,\"\")<>\"\",IF(IF($AA168<>0,$BR168/$AA168,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA168<>0,$BR168/$AA168,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B168),2)+$M168+$K168","v":0},{"$f":"+$AA168+$AO168+$AQ168+$AS168+$AU168","v":0},{"$f":"+BZ168+BY168","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB168:$CF168)-$BZ168,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F169","v":"-705100"},null,{"$f":"VLOOKUP($F169,Account_Table,5,FALSE)","v":"Expenditure"},"L6","705100","Capitalised Equipment",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O169:Z169),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC169:AN169),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B169),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B169),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B169),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B169),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B169),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K169-$M169,AY169-AA169),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M169-$AA169,AZ169-AO169),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA169-$AO169,BA169-AQ169),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO169-$AQ169,BB169-AS169),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ169-$AS169,BC169-AU169),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE169=0,$K169=0),0,IF(OR(BE169/ABS($K169)>9.99,BE169/ABS($K169)<-9.99),\"< > % \",BE169/ABS($K169))),\"? % \"),IFERROR(IF(AND(BE169=0,AY169=0),0,IF(OR(BE169/ABS(AY169)>9.99,BE169/ABS(AY169)<-9.99),\"< > % \",BE169/ABS(AY169))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF169=0,$M169=0),0,IF(OR(BF169/ABS($M169)>9.99,BF169/ABS($M169)<-9.99),\"< > % \",BF169/ABS($M169))),\"? % \"),IFERROR(IF(AND(BF169=0,AZ169=0),0,IF(OR(BF169/ABS(AZ169)>9.99,BF169/ABS(AZ169)<-9.99),\"< > % \",BF169/ABS(AZ169))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG169=0,$AA169=0),0,IF(OR(BG169/ABS($AA169)>9.99,BG169/ABS($AA169)<-9.99),\"< > % \",BG169/ABS($AA169))),\"? % \"),IFERROR(IF(AND(BG169=0,BA169=0),0,IF(OR(BG169/ABS(BA169)>9.99,BG169/ABS(BA169)<-9.99),\"< > % \",BG169/ABS(BA169))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH169=0,$AO169=0),0,IF(OR(BH169/ABS($AO169)>9.99,BH169/ABS($AO169)<-9.99),\"< > % \",BH169/ABS($AO169))),\"? % \"),IFERROR(IF(AND(BH169=0,BB169=0),0,IF(OR(BH169/ABS(BB169)>9.99,BH169/ABS(BB169)<-9.99),\"< > % \",BH169/ABS(BB169))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI169=0,$AQ169=0),0,IF(OR(BI169/ABS($AQ169)>9.99,BI169/ABS($AQ169)<-9.99),\"< > % \",BI169/ABS($AQ169))),\"? % \"),IFERROR(IF(AND(BI169=0,BC169=0),0,IF(OR(BI169/ABS(BC169)>9.99,BI169/ABS(BC169)<-9.99),\"< > % \",BI169/ABS(BC169))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B169)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B169)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B169)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B169)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B169)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B169)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B169)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B169)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B169)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B169)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B169)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B169)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B169)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ169-BR169,0)","v":0},{"$f":"IFERROR(IF(AND(BQ169=0,BR169=0),0,IF(OR(BS169/ABS(BQ169)>9.99,BS169/ABS(BQ169)<-9.99),\"< > % \",BS169/ABS(BQ169))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M169<>0,$BQ169/$M169,\"\"),\"0% \")&IF(IF($M169<>0,$BQ169/$M169,\"\")<>\"\",IF(IF($M169<>0,$BQ169/$M169,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M169<>0,$BQ169/$M169,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA169<>0,$BR169/$AA169,\"\"),\"0% \")&IF(IF($AA169<>0,$BR169/$AA169,\"\")<>\"\",IF(IF($AA169<>0,$BR169/$AA169,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA169<>0,$BR169/$AA169,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B169),2)+$M169+$K169","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB169:$CF169)-$BZ169,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","705000","EQUIPMENT - NON CAPITALISED",null,null,null,{"$f":"SUM(K172:K176)","v":0},null,{"$f":"SUM(M172:M176)","v":0},null,{"$f":"SUM(O172:O176)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O171:Z171),2)","v":0},null,{"$f":"SUM(AC172:AC176)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC171:AN171),2)","v":0},null,{"$f":"SUM(AQ172:AQ176)","v":0},null,{"$f":"SUM(AS172:AS176)","v":0},null,{"$f":"SUM(AU172:AU176)","v":0},null,null,null,{"$f":"SUM(AY172:AY176)","v":0},{"$f":"SUM(AZ172:AZ176)","v":0},{"$f":"SUM(BA172:BA176)","v":0},{"$f":"SUM(BB172:BB176)","v":0},{"$f":"SUM(BC172:BC176)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K171-$M171,AY171-AA171),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M171-$AA171,AZ171-AO171),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA171-$AO171,BA171-AQ171),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO171-$AQ171,BB171-AS171),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ171-$AS171,BC171-AU171),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE171=0,$K171=0),0,IF(OR(BE171/ABS($K171)>9.99,BE171/ABS($K171)<-9.99),\"< > % \",BE171/ABS($K171))),\"? % \"),IFERROR(IF(AND(BE171=0,AY171=0),0,IF(OR(BE171/ABS(AY171)>9.99,BE171/ABS(AY171)<-9.99),\"< > % \",BE171/ABS(AY171))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF171=0,$M171=0),0,IF(OR(BF171/ABS($M171)>9.99,BF171/ABS($M171)<-9.99),\"< > % \",BF171/ABS($M171))),\"? % \"),IFERROR(IF(AND(BF171=0,AZ171=0),0,IF(OR(BF171/ABS(AZ171)>9.99,BF171/ABS(AZ171)<-9.99),\"< > % \",BF171/ABS(AZ171))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG171=0,$AA171=0),0,IF(OR(BG171/ABS($AA171)>9.99,BG171/ABS($AA171)<-9.99),\"< > % \",BG171/ABS($AA171))),\"? % \"),IFERROR(IF(AND(BG171=0,BA171=0),0,IF(OR(BG171/ABS(BA171)>9.99,BG171/ABS(BA171)<-9.99),\"< > % \",BG171/ABS(BA171))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH171=0,$AO171=0),0,IF(OR(BH171/ABS($AO171)>9.99,BH171/ABS($AO171)<-9.99),\"< > % \",BH171/ABS($AO171))),\"? % \"),IFERROR(IF(AND(BH171=0,BB171=0),0,IF(OR(BH171/ABS(BB171)>9.99,BH171/ABS(BB171)<-9.99),\"< > % \",BH171/ABS(BB171))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI171=0,$AQ171=0),0,IF(OR(BI171/ABS($AQ171)>9.99,BI171/ABS($AQ171)<-9.99),\"< > % \",BI171/ABS($AQ171))),\"? % \"),IFERROR(IF(AND(BI171=0,BC171=0),0,IF(OR(BI171/ABS(BC171)>9.99,BI171/ABS(BC171)<-9.99),\"< > % \",BI171/ABS(BC171))),\"? % \"))","v":0},null,{"$f":"SUM(BQ172:BQ176)","v":0},{"$f":"SUM(BR172:BR176)","v":0},{"$f":"ROUND(BQ171-BR171,0)","v":0},{"$f":"IFERROR(IF(AND(BQ171=0,BR171=0),0,IF(OR(BS171/ABS(BQ171)>9.99,BS171/ABS(BQ171)<-9.99),\"< > % \",BS171/ABS(BQ171))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M171<>0,$BQ171/$M171,\"\"),\"0% \")&IF(IF($M171<>0,$BQ171/$M171,\"\")<>\"\",IF(IF($M171<>0,$BQ171/$M171,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M171<>0,$BQ171/$M171,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA171<>0,$BR171/$AA171,\"\"),\"0% \")&IF(IF($AA171<>0,$BR171/$AA171,\"\")<>\"\",IF(IF($AA171<>0,$BR171/$AA171,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA171<>0,$BR171/$AA171,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY172:BY176)","v":0},{"$f":"SUM(BZ172:BZ176)","v":0},{"$f":"SUM(CA172:CA176)","v":0},{"$f":"SUM(CB172:CB176)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB171:$CF171)-BZ171,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F173","v":"-705000"},null,{"$f":"VLOOKUP($F173,Account_Table,5,FALSE)","v":"Expenditure"},"L6","705000","Equip't - Non Capitalised (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O173:Z173),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC173:AN173),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B173),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B173),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B173),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B173),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B173),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K173-$M173,AY173-AA173),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M173-$AA173,AZ173-AO173),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA173-$AO173,BA173-AQ173),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO173-$AQ173,BB173-AS173),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ173-$AS173,BC173-AU173),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE173=0,$K173=0),0,IF(OR(BE173/ABS($K173)>9.99,BE173/ABS($K173)<-9.99),\"< > % \",BE173/ABS($K173))),\"? % \"),IFERROR(IF(AND(BE173=0,AY173=0),0,IF(OR(BE173/ABS(AY173)>9.99,BE173/ABS(AY173)<-9.99),\"< > % \",BE173/ABS(AY173))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF173=0,$M173=0),0,IF(OR(BF173/ABS($M173)>9.99,BF173/ABS($M173)<-9.99),\"< > % \",BF173/ABS($M173))),\"? % \"),IFERROR(IF(AND(BF173=0,AZ173=0),0,IF(OR(BF173/ABS(AZ173)>9.99,BF173/ABS(AZ173)<-9.99),\"< > % \",BF173/ABS(AZ173))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG173=0,$AA173=0),0,IF(OR(BG173/ABS($AA173)>9.99,BG173/ABS($AA173)<-9.99),\"< > % \",BG173/ABS($AA173))),\"? % \"),IFERROR(IF(AND(BG173=0,BA173=0),0,IF(OR(BG173/ABS(BA173)>9.99,BG173/ABS(BA173)<-9.99),\"< > % \",BG173/ABS(BA173))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH173=0,$AO173=0),0,IF(OR(BH173/ABS($AO173)>9.99,BH173/ABS($AO173)<-9.99),\"< > % \",BH173/ABS($AO173))),\"? % \"),IFERROR(IF(AND(BH173=0,BB173=0),0,IF(OR(BH173/ABS(BB173)>9.99,BH173/ABS(BB173)<-9.99),\"< > % \",BH173/ABS(BB173))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI173=0,$AQ173=0),0,IF(OR(BI173/ABS($AQ173)>9.99,BI173/ABS($AQ173)<-9.99),\"< > % \",BI173/ABS($AQ173))),\"? % \"),IFERROR(IF(AND(BI173=0,BC173=0),0,IF(OR(BI173/ABS(BC173)>9.99,BI173/ABS(BC173)<-9.99),\"< > % \",BI173/ABS(BC173))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B173)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B173)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B173)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B173)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B173)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B173)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B173)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B173)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B173)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B173)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B173)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B173)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B173)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ173-BR173,0)","v":0},{"$f":"IFERROR(IF(AND(BQ173=0,BR173=0),0,IF(OR(BS173/ABS(BQ173)>9.99,BS173/ABS(BQ173)<-9.99),\"< > % \",BS173/ABS(BQ173))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M173<>0,$BQ173/$M173,\"\"),\"0% \")&IF(IF($M173<>0,$BQ173/$M173,\"\")<>\"\",IF(IF($M173<>0,$BQ173/$M173,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M173<>0,$BQ173/$M173,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA173<>0,$BR173/$AA173,\"\"),\"0% \")&IF(IF($AA173<>0,$BR173/$AA173,\"\")<>\"\",IF(IF($AA173<>0,$BR173/$AA173,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA173<>0,$BR173/$AA173,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B173),2)+$M173+$K173","v":0},{"$f":"+$AA173+$AO173+$AQ173+$AS173+$AU173","v":0},{"$f":"+BZ173+BY173","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB173:$CF173)-$BZ173,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F174","v":"-705300"},null,{"$f":"VLOOKUP($F174,Account_Table,5,FALSE)","v":"Expenditure"},"L6","705300","Minor Equip't (incl. Lease/Rental)",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O174:Z174),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC174:AN174),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B174),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B174),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B174),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B174),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B174),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K174-$M174,AY174-AA174),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M174-$AA174,AZ174-AO174),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA174-$AO174,BA174-AQ174),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO174-$AQ174,BB174-AS174),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ174-$AS174,BC174-AU174),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE174=0,$K174=0),0,IF(OR(BE174/ABS($K174)>9.99,BE174/ABS($K174)<-9.99),\"< > % \",BE174/ABS($K174))),\"? % \"),IFERROR(IF(AND(BE174=0,AY174=0),0,IF(OR(BE174/ABS(AY174)>9.99,BE174/ABS(AY174)<-9.99),\"< > % \",BE174/ABS(AY174))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF174=0,$M174=0),0,IF(OR(BF174/ABS($M174)>9.99,BF174/ABS($M174)<-9.99),\"< > % \",BF174/ABS($M174))),\"? % \"),IFERROR(IF(AND(BF174=0,AZ174=0),0,IF(OR(BF174/ABS(AZ174)>9.99,BF174/ABS(AZ174)<-9.99),\"< > % \",BF174/ABS(AZ174))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG174=0,$AA174=0),0,IF(OR(BG174/ABS($AA174)>9.99,BG174/ABS($AA174)<-9.99),\"< > % \",BG174/ABS($AA174))),\"? % \"),IFERROR(IF(AND(BG174=0,BA174=0),0,IF(OR(BG174/ABS(BA174)>9.99,BG174/ABS(BA174)<-9.99),\"< > % \",BG174/ABS(BA174))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH174=0,$AO174=0),0,IF(OR(BH174/ABS($AO174)>9.99,BH174/ABS($AO174)<-9.99),\"< > % \",BH174/ABS($AO174))),\"? % \"),IFERROR(IF(AND(BH174=0,BB174=0),0,IF(OR(BH174/ABS(BB174)>9.99,BH174/ABS(BB174)<-9.99),\"< > % \",BH174/ABS(BB174))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI174=0,$AQ174=0),0,IF(OR(BI174/ABS($AQ174)>9.99,BI174/ABS($AQ174)<-9.99),\"< > % \",BI174/ABS($AQ174))),\"? % \"),IFERROR(IF(AND(BI174=0,BC174=0),0,IF(OR(BI174/ABS(BC174)>9.99,BI174/ABS(BC174)<-9.99),\"< > % \",BI174/ABS(BC174))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B174)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B174)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B174)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B174)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B174)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B174)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B174)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B174)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B174)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B174)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B174)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B174)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B174)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ174-BR174,0)","v":0},{"$f":"IFERROR(IF(AND(BQ174=0,BR174=0),0,IF(OR(BS174/ABS(BQ174)>9.99,BS174/ABS(BQ174)<-9.99),\"< > % \",BS174/ABS(BQ174))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M174<>0,$BQ174/$M174,\"\"),\"0% \")&IF(IF($M174<>0,$BQ174/$M174,\"\")<>\"\",IF(IF($M174<>0,$BQ174/$M174,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M174<>0,$BQ174/$M174,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA174<>0,$BR174/$AA174,\"\"),\"0% \")&IF(IF($AA174<>0,$BR174/$AA174,\"\")<>\"\",IF(IF($AA174<>0,$BR174/$AA174,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA174<>0,$BR174/$AA174,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B174),2)+$M174+$K174","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB174:$CF174)-$BZ174,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F175","v":"-705400"},null,{"$f":"VLOOKUP($F175,Account_Table,5,FALSE)","v":"Expenditure"},"L6","705400","Minor Works & Fac' Maintenance",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O175:Z175),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC175:AN175),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B175),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K175-$M175,AY175-AA175),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M175-$AA175,AZ175-AO175),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA175-$AO175,BA175-AQ175),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO175-$AQ175,BB175-AS175),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ175-$AS175,BC175-AU175),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE175=0,$K175=0),0,IF(OR(BE175/ABS($K175)>9.99,BE175/ABS($K175)<-9.99),\"< > % \",BE175/ABS($K175))),\"? % \"),IFERROR(IF(AND(BE175=0,AY175=0),0,IF(OR(BE175/ABS(AY175)>9.99,BE175/ABS(AY175)<-9.99),\"< > % \",BE175/ABS(AY175))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF175=0,$M175=0),0,IF(OR(BF175/ABS($M175)>9.99,BF175/ABS($M175)<-9.99),\"< > % \",BF175/ABS($M175))),\"? % \"),IFERROR(IF(AND(BF175=0,AZ175=0),0,IF(OR(BF175/ABS(AZ175)>9.99,BF175/ABS(AZ175)<-9.99),\"< > % \",BF175/ABS(AZ175))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG175=0,$AA175=0),0,IF(OR(BG175/ABS($AA175)>9.99,BG175/ABS($AA175)<-9.99),\"< > % \",BG175/ABS($AA175))),\"? % \"),IFERROR(IF(AND(BG175=0,BA175=0),0,IF(OR(BG175/ABS(BA175)>9.99,BG175/ABS(BA175)<-9.99),\"< > % \",BG175/ABS(BA175))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH175=0,$AO175=0),0,IF(OR(BH175/ABS($AO175)>9.99,BH175/ABS($AO175)<-9.99),\"< > % \",BH175/ABS($AO175))),\"? % \"),IFERROR(IF(AND(BH175=0,BB175=0),0,IF(OR(BH175/ABS(BB175)>9.99,BH175/ABS(BB175)<-9.99),\"< > % \",BH175/ABS(BB175))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI175=0,$AQ175=0),0,IF(OR(BI175/ABS($AQ175)>9.99,BI175/ABS($AQ175)<-9.99),\"< > % \",BI175/ABS($AQ175))),\"? % \"),IFERROR(IF(AND(BI175=0,BC175=0),0,IF(OR(BI175/ABS(BC175)>9.99,BI175/ABS(BC175)<-9.99),\"< > % \",BI175/ABS(BC175))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B175)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B175)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B175)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B175)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B175)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B175)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B175)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B175)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B175)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B175)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B175)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B175)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B175)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ175-BR175,0)","v":0},{"$f":"IFERROR(IF(AND(BQ175=0,BR175=0),0,IF(OR(BS175/ABS(BQ175)>9.99,BS175/ABS(BQ175)<-9.99),\"< > % \",BS175/ABS(BQ175))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M175<>0,$BQ175/$M175,\"\"),\"0% \")&IF(IF($M175<>0,$BQ175/$M175,\"\")<>\"\",IF(IF($M175<>0,$BQ175/$M175,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M175<>0,$BQ175/$M175,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA175<>0,$BR175/$AA175,\"\"),\"0% \")&IF(IF($AA175<>0,$BR175/$AA175,\"\")<>\"\",IF(IF($AA175<>0,$BR175/$AA175,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA175<>0,$BR175/$AA175,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B175),2)+$M175+$K175","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB175:$CF175)-$BZ175,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","707000","TRAVEL",null,null,null,{"$f":"SUM(K178:K182)","v":0},null,{"$f":"SUM(M178:M182)","v":0},null,{"$f":"SUM(O178:O182)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O177:Z177),2)","v":0},null,{"$f":"SUM(AC178:AC182)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC177:AN177),2)","v":0},null,{"$f":"SUM(AQ178:AQ182)","v":0},null,{"$f":"SUM(AS178:AS182)","v":0},null,{"$f":"SUM(AU178:AU182)","v":0},null,null,null,{"$f":"SUM(AY178:AY182)","v":0},{"$f":"SUM(AZ178:AZ182)","v":0},{"$f":"SUM(BA178:BA182)","v":0},{"$f":"SUM(BB178:BB182)","v":0},{"$f":"SUM(BC178:BC182)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K177-$M177,AY177-AA177),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M177-$AA177,AZ177-AO177),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA177-$AO177,BA177-AQ177),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO177-$AQ177,BB177-AS177),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ177-$AS177,BC177-AU177),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE177=0,$K177=0),0,IF(OR(BE177/ABS($K177)>9.99,BE177/ABS($K177)<-9.99),\"< > % \",BE177/ABS($K177))),\"? % \"),IFERROR(IF(AND(BE177=0,AY177=0),0,IF(OR(BE177/ABS(AY177)>9.99,BE177/ABS(AY177)<-9.99),\"< > % \",BE177/ABS(AY177))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF177=0,$M177=0),0,IF(OR(BF177/ABS($M177)>9.99,BF177/ABS($M177)<-9.99),\"< > % \",BF177/ABS($M177))),\"? % \"),IFERROR(IF(AND(BF177=0,AZ177=0),0,IF(OR(BF177/ABS(AZ177)>9.99,BF177/ABS(AZ177)<-9.99),\"< > % \",BF177/ABS(AZ177))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG177=0,$AA177=0),0,IF(OR(BG177/ABS($AA177)>9.99,BG177/ABS($AA177)<-9.99),\"< > % \",BG177/ABS($AA177))),\"? % \"),IFERROR(IF(AND(BG177=0,BA177=0),0,IF(OR(BG177/ABS(BA177)>9.99,BG177/ABS(BA177)<-9.99),\"< > % \",BG177/ABS(BA177))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH177=0,$AO177=0),0,IF(OR(BH177/ABS($AO177)>9.99,BH177/ABS($AO177)<-9.99),\"< > % \",BH177/ABS($AO177))),\"? % \"),IFERROR(IF(AND(BH177=0,BB177=0),0,IF(OR(BH177/ABS(BB177)>9.99,BH177/ABS(BB177)<-9.99),\"< > % \",BH177/ABS(BB177))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI177=0,$AQ177=0),0,IF(OR(BI177/ABS($AQ177)>9.99,BI177/ABS($AQ177)<-9.99),\"< > % \",BI177/ABS($AQ177))),\"? % \"),IFERROR(IF(AND(BI177=0,BC177=0),0,IF(OR(BI177/ABS(BC177)>9.99,BI177/ABS(BC177)<-9.99),\"< > % \",BI177/ABS(BC177))),\"? % \"))","v":0},null,{"$f":"SUM(BQ178:BQ182)","v":0},{"$f":"SUM(BR178:BR182)","v":0},{"$f":"ROUND(BQ177-BR177,0)","v":0},{"$f":"IFERROR(IF(AND(BQ177=0,BR177=0),0,IF(OR(BS177/ABS(BQ177)>9.99,BS177/ABS(BQ177)<-9.99),\"< > % \",BS177/ABS(BQ177))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M177<>0,$BQ177/$M177,\"\"),\"0% \")&IF(IF($M177<>0,$BQ177/$M177,\"\")<>\"\",IF(IF($M177<>0,$BQ177/$M177,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M177<>0,$BQ177/$M177,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA177<>0,$BR177/$AA177,\"\"),\"0% \")&IF(IF($AA177<>0,$BR177/$AA177,\"\")<>\"\",IF(IF($AA177<>0,$BR177/$AA177,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA177<>0,$BR177/$AA177,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY178:BY182)","v":0},{"$f":"SUM(BZ178:BZ182)","v":0},{"$f":"SUM(CA178:CA182)","v":0},{"$f":"SUM(CB178:CB182)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB177:$CF177)-BZ177,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F179","v":"-707000"},null,{"$f":"VLOOKUP($F179,Account_Table,5,FALSE)","v":"Expenditure"},"L6","707000","Travel (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O179:Z179),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC179:AN179),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B179),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B179),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B179),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B179),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B179),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K179-$M179,AY179-AA179),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M179-$AA179,AZ179-AO179),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA179-$AO179,BA179-AQ179),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO179-$AQ179,BB179-AS179),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ179-$AS179,BC179-AU179),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE179=0,$K179=0),0,IF(OR(BE179/ABS($K179)>9.99,BE179/ABS($K179)<-9.99),\"< > % \",BE179/ABS($K179))),\"? % \"),IFERROR(IF(AND(BE179=0,AY179=0),0,IF(OR(BE179/ABS(AY179)>9.99,BE179/ABS(AY179)<-9.99),\"< > % \",BE179/ABS(AY179))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF179=0,$M179=0),0,IF(OR(BF179/ABS($M179)>9.99,BF179/ABS($M179)<-9.99),\"< > % \",BF179/ABS($M179))),\"? % \"),IFERROR(IF(AND(BF179=0,AZ179=0),0,IF(OR(BF179/ABS(AZ179)>9.99,BF179/ABS(AZ179)<-9.99),\"< > % \",BF179/ABS(AZ179))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG179=0,$AA179=0),0,IF(OR(BG179/ABS($AA179)>9.99,BG179/ABS($AA179)<-9.99),\"< > % \",BG179/ABS($AA179))),\"? % \"),IFERROR(IF(AND(BG179=0,BA179=0),0,IF(OR(BG179/ABS(BA179)>9.99,BG179/ABS(BA179)<-9.99),\"< > % \",BG179/ABS(BA179))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH179=0,$AO179=0),0,IF(OR(BH179/ABS($AO179)>9.99,BH179/ABS($AO179)<-9.99),\"< > % \",BH179/ABS($AO179))),\"? % \"),IFERROR(IF(AND(BH179=0,BB179=0),0,IF(OR(BH179/ABS(BB179)>9.99,BH179/ABS(BB179)<-9.99),\"< > % \",BH179/ABS(BB179))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI179=0,$AQ179=0),0,IF(OR(BI179/ABS($AQ179)>9.99,BI179/ABS($AQ179)<-9.99),\"< > % \",BI179/ABS($AQ179))),\"? % \"),IFERROR(IF(AND(BI179=0,BC179=0),0,IF(OR(BI179/ABS(BC179)>9.99,BI179/ABS(BC179)<-9.99),\"< > % \",BI179/ABS(BC179))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B179)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B179)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B179)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B179)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B179)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B179)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B179)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B179)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B179)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B179)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B179)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B179)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B179)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ179-BR179,0)","v":0},{"$f":"IFERROR(IF(AND(BQ179=0,BR179=0),0,IF(OR(BS179/ABS(BQ179)>9.99,BS179/ABS(BQ179)<-9.99),\"< > % \",BS179/ABS(BQ179))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M179<>0,$BQ179/$M179,\"\"),\"0% \")&IF(IF($M179<>0,$BQ179/$M179,\"\")<>\"\",IF(IF($M179<>0,$BQ179/$M179,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M179<>0,$BQ179/$M179,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA179<>0,$BR179/$AA179,\"\"),\"0% \")&IF(IF($AA179<>0,$BR179/$AA179,\"\")<>\"\",IF(IF($AA179<>0,$BR179/$AA179,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA179<>0,$BR179/$AA179,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B179),2)+$M179+$K179","v":0},{"$f":"+$AA179+$AO179+$AQ179+$AS179+$AU179","v":0},{"$f":"+BZ179+BY179","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB179:$CF179)-$BZ179,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F180","v":"-707100"},null,{"$f":"VLOOKUP($F180,Account_Table,5,FALSE)","v":"Expenditure"},"L6","707100","Travel - Domestic",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O180:Z180),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC180:AN180),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B180),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B180),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B180),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B180),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B180),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K180-$M180,AY180-AA180),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M180-$AA180,AZ180-AO180),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA180-$AO180,BA180-AQ180),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO180-$AQ180,BB180-AS180),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ180-$AS180,BC180-AU180),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE180=0,$K180=0),0,IF(OR(BE180/ABS($K180)>9.99,BE180/ABS($K180)<-9.99),\"< > % \",BE180/ABS($K180))),\"? % \"),IFERROR(IF(AND(BE180=0,AY180=0),0,IF(OR(BE180/ABS(AY180)>9.99,BE180/ABS(AY180)<-9.99),\"< > % \",BE180/ABS(AY180))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF180=0,$M180=0),0,IF(OR(BF180/ABS($M180)>9.99,BF180/ABS($M180)<-9.99),\"< > % \",BF180/ABS($M180))),\"? % \"),IFERROR(IF(AND(BF180=0,AZ180=0),0,IF(OR(BF180/ABS(AZ180)>9.99,BF180/ABS(AZ180)<-9.99),\"< > % \",BF180/ABS(AZ180))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG180=0,$AA180=0),0,IF(OR(BG180/ABS($AA180)>9.99,BG180/ABS($AA180)<-9.99),\"< > % \",BG180/ABS($AA180))),\"? % \"),IFERROR(IF(AND(BG180=0,BA180=0),0,IF(OR(BG180/ABS(BA180)>9.99,BG180/ABS(BA180)<-9.99),\"< > % \",BG180/ABS(BA180))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH180=0,$AO180=0),0,IF(OR(BH180/ABS($AO180)>9.99,BH180/ABS($AO180)<-9.99),\"< > % \",BH180/ABS($AO180))),\"? % \"),IFERROR(IF(AND(BH180=0,BB180=0),0,IF(OR(BH180/ABS(BB180)>9.99,BH180/ABS(BB180)<-9.99),\"< > % \",BH180/ABS(BB180))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI180=0,$AQ180=0),0,IF(OR(BI180/ABS($AQ180)>9.99,BI180/ABS($AQ180)<-9.99),\"< > % \",BI180/ABS($AQ180))),\"? % \"),IFERROR(IF(AND(BI180=0,BC180=0),0,IF(OR(BI180/ABS(BC180)>9.99,BI180/ABS(BC180)<-9.99),\"< > % \",BI180/ABS(BC180))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B180)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B180)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B180)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B180)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B180)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B180)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B180)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B180)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B180)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B180)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B180)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B180)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B180)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ180-BR180,0)","v":0},{"$f":"IFERROR(IF(AND(BQ180=0,BR180=0),0,IF(OR(BS180/ABS(BQ180)>9.99,BS180/ABS(BQ180)<-9.99),\"< > % \",BS180/ABS(BQ180))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M180<>0,$BQ180/$M180,\"\"),\"0% \")&IF(IF($M180<>0,$BQ180/$M180,\"\")<>\"\",IF(IF($M180<>0,$BQ180/$M180,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M180<>0,$BQ180/$M180,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA180<>0,$BR180/$AA180,\"\"),\"0% \")&IF(IF($AA180<>0,$BR180/$AA180,\"\")<>\"\",IF(IF($AA180<>0,$BR180/$AA180,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA180<>0,$BR180/$AA180,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B180),2)+$M180+$K180","v":0},0,{"$f":"+BZ180+BY180","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB180:$CF180)-$BZ180,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F181","v":"-707200"},null,{"$f":"VLOOKUP($F181,Account_Table,5,FALSE)","v":"Expenditure"},"L6","707200","Travel - International",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O181:Z181),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC181:AN181),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B181),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K181-$M181,AY181-AA181),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M181-$AA181,AZ181-AO181),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA181-$AO181,BA181-AQ181),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO181-$AQ181,BB181-AS181),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ181-$AS181,BC181-AU181),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE181=0,$K181=0),0,IF(OR(BE181/ABS($K181)>9.99,BE181/ABS($K181)<-9.99),\"< > % \",BE181/ABS($K181))),\"? % \"),IFERROR(IF(AND(BE181=0,AY181=0),0,IF(OR(BE181/ABS(AY181)>9.99,BE181/ABS(AY181)<-9.99),\"< > % \",BE181/ABS(AY181))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF181=0,$M181=0),0,IF(OR(BF181/ABS($M181)>9.99,BF181/ABS($M181)<-9.99),\"< > % \",BF181/ABS($M181))),\"? % \"),IFERROR(IF(AND(BF181=0,AZ181=0),0,IF(OR(BF181/ABS(AZ181)>9.99,BF181/ABS(AZ181)<-9.99),\"< > % \",BF181/ABS(AZ181))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG181=0,$AA181=0),0,IF(OR(BG181/ABS($AA181)>9.99,BG181/ABS($AA181)<-9.99),\"< > % \",BG181/ABS($AA181))),\"? % \"),IFERROR(IF(AND(BG181=0,BA181=0),0,IF(OR(BG181/ABS(BA181)>9.99,BG181/ABS(BA181)<-9.99),\"< > % \",BG181/ABS(BA181))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH181=0,$AO181=0),0,IF(OR(BH181/ABS($AO181)>9.99,BH181/ABS($AO181)<-9.99),\"< > % \",BH181/ABS($AO181))),\"? % \"),IFERROR(IF(AND(BH181=0,BB181=0),0,IF(OR(BH181/ABS(BB181)>9.99,BH181/ABS(BB181)<-9.99),\"< > % \",BH181/ABS(BB181))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI181=0,$AQ181=0),0,IF(OR(BI181/ABS($AQ181)>9.99,BI181/ABS($AQ181)<-9.99),\"< > % \",BI181/ABS($AQ181))),\"? % \"),IFERROR(IF(AND(BI181=0,BC181=0),0,IF(OR(BI181/ABS(BC181)>9.99,BI181/ABS(BC181)<-9.99),\"< > % \",BI181/ABS(BC181))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B181)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B181)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B181)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B181)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B181)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B181)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B181)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B181)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B181)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B181)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B181)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B181)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B181)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ181-BR181,0)","v":0},{"$f":"IFERROR(IF(AND(BQ181=0,BR181=0),0,IF(OR(BS181/ABS(BQ181)>9.99,BS181/ABS(BQ181)<-9.99),\"< > % \",BS181/ABS(BQ181))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M181<>0,$BQ181/$M181,\"\"),\"0% \")&IF(IF($M181<>0,$BQ181/$M181,\"\")<>\"\",IF(IF($M181<>0,$BQ181/$M181,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M181<>0,$BQ181/$M181,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA181<>0,$BR181/$AA181,\"\"),\"0% \")&IF(IF($AA181<>0,$BR181/$AA181,\"\")<>\"\",IF(IF($AA181<>0,$BR181/$AA181,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA181<>0,$BR181/$AA181,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B181),2)+$M181+$K181","v":0},0,{"$f":"+BZ181+BY181","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB181:$CF181)-$BZ181,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","717000","HOSPITALITY",null,null,null,{"$f":"SUM(K184:K187)","v":0},null,{"$f":"SUM(M184:M187)","v":0},null,{"$f":"SUM(O184:O187)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O183:Z183),2)","v":0},null,{"$f":"SUM(AC184:AC187)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC183:AN183),2)","v":0},null,{"$f":"SUM(AQ184:AQ187)","v":0},null,{"$f":"SUM(AS184:AS187)","v":0},null,{"$f":"SUM(AU184:AU187)","v":0},null,null,null,{"$f":"SUM(AY184:AY187)","v":0},{"$f":"SUM(AZ184:AZ187)","v":0},{"$f":"SUM(BA184:BA187)","v":0},{"$f":"SUM(BB184:BB187)","v":0},{"$f":"SUM(BC184:BC187)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K183-$M183,AY183-AA183),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M183-$AA183,AZ183-AO183),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA183-$AO183,BA183-AQ183),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO183-$AQ183,BB183-AS183),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ183-$AS183,BC183-AU183),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE183=0,$K183=0),0,IF(OR(BE183/ABS($K183)>9.99,BE183/ABS($K183)<-9.99),\"< > % \",BE183/ABS($K183))),\"? % \"),IFERROR(IF(AND(BE183=0,AY183=0),0,IF(OR(BE183/ABS(AY183)>9.99,BE183/ABS(AY183)<-9.99),\"< > % \",BE183/ABS(AY183))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF183=0,$M183=0),0,IF(OR(BF183/ABS($M183)>9.99,BF183/ABS($M183)<-9.99),\"< > % \",BF183/ABS($M183))),\"? % \"),IFERROR(IF(AND(BF183=0,AZ183=0),0,IF(OR(BF183/ABS(AZ183)>9.99,BF183/ABS(AZ183)<-9.99),\"< > % \",BF183/ABS(AZ183))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG183=0,$AA183=0),0,IF(OR(BG183/ABS($AA183)>9.99,BG183/ABS($AA183)<-9.99),\"< > % \",BG183/ABS($AA183))),\"? % \"),IFERROR(IF(AND(BG183=0,BA183=0),0,IF(OR(BG183/ABS(BA183)>9.99,BG183/ABS(BA183)<-9.99),\"< > % \",BG183/ABS(BA183))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH183=0,$AO183=0),0,IF(OR(BH183/ABS($AO183)>9.99,BH183/ABS($AO183)<-9.99),\"< > % \",BH183/ABS($AO183))),\"? % \"),IFERROR(IF(AND(BH183=0,BB183=0),0,IF(OR(BH183/ABS(BB183)>9.99,BH183/ABS(BB183)<-9.99),\"< > % \",BH183/ABS(BB183))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI183=0,$AQ183=0),0,IF(OR(BI183/ABS($AQ183)>9.99,BI183/ABS($AQ183)<-9.99),\"< > % \",BI183/ABS($AQ183))),\"? % \"),IFERROR(IF(AND(BI183=0,BC183=0),0,IF(OR(BI183/ABS(BC183)>9.99,BI183/ABS(BC183)<-9.99),\"< > % \",BI183/ABS(BC183))),\"? % \"))","v":0},null,{"$f":"SUM(BQ184:BQ187)","v":0},{"$f":"SUM(BR184:BR187)","v":0},{"$f":"ROUND(BQ183-BR183,0)","v":0},{"$f":"IFERROR(IF(AND(BQ183=0,BR183=0),0,IF(OR(BS183/ABS(BQ183)>9.99,BS183/ABS(BQ183)<-9.99),\"< > % \",BS183/ABS(BQ183))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M183<>0,$BQ183/$M183,\"\"),\"0% \")&IF(IF($M183<>0,$BQ183/$M183,\"\")<>\"\",IF(IF($M183<>0,$BQ183/$M183,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M183<>0,$BQ183/$M183,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA183<>0,$BR183/$AA183,\"\"),\"0% \")&IF(IF($AA183<>0,$BR183/$AA183,\"\")<>\"\",IF(IF($AA183<>0,$BR183/$AA183,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA183<>0,$BR183/$AA183,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY184:BY187)","v":0},{"$f":"SUM(BZ184:BZ187)","v":0},{"$f":"SUM(CA184:CA187)","v":0},{"$f":"SUM(CB184:CB187)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB183:$CF183)-BZ183,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F185","v":"-717000"},null,{"$f":"VLOOKUP($F185,Account_Table,5,FALSE)","v":"Expenditure"},"L6","717000","Hospitality (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O185:Z185),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC185:AN185),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B185),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B185),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B185),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B185),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B185),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K185-$M185,AY185-AA185),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M185-$AA185,AZ185-AO185),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA185-$AO185,BA185-AQ185),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO185-$AQ185,BB185-AS185),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ185-$AS185,BC185-AU185),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE185=0,$K185=0),0,IF(OR(BE185/ABS($K185)>9.99,BE185/ABS($K185)<-9.99),\"< > % \",BE185/ABS($K185))),\"? % \"),IFERROR(IF(AND(BE185=0,AY185=0),0,IF(OR(BE185/ABS(AY185)>9.99,BE185/ABS(AY185)<-9.99),\"< > % \",BE185/ABS(AY185))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF185=0,$M185=0),0,IF(OR(BF185/ABS($M185)>9.99,BF185/ABS($M185)<-9.99),\"< > % \",BF185/ABS($M185))),\"? % \"),IFERROR(IF(AND(BF185=0,AZ185=0),0,IF(OR(BF185/ABS(AZ185)>9.99,BF185/ABS(AZ185)<-9.99),\"< > % \",BF185/ABS(AZ185))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG185=0,$AA185=0),0,IF(OR(BG185/ABS($AA185)>9.99,BG185/ABS($AA185)<-9.99),\"< > % \",BG185/ABS($AA185))),\"? % \"),IFERROR(IF(AND(BG185=0,BA185=0),0,IF(OR(BG185/ABS(BA185)>9.99,BG185/ABS(BA185)<-9.99),\"< > % \",BG185/ABS(BA185))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH185=0,$AO185=0),0,IF(OR(BH185/ABS($AO185)>9.99,BH185/ABS($AO185)<-9.99),\"< > % \",BH185/ABS($AO185))),\"? % \"),IFERROR(IF(AND(BH185=0,BB185=0),0,IF(OR(BH185/ABS(BB185)>9.99,BH185/ABS(BB185)<-9.99),\"< > % \",BH185/ABS(BB185))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI185=0,$AQ185=0),0,IF(OR(BI185/ABS($AQ185)>9.99,BI185/ABS($AQ185)<-9.99),\"< > % \",BI185/ABS($AQ185))),\"? % \"),IFERROR(IF(AND(BI185=0,BC185=0),0,IF(OR(BI185/ABS(BC185)>9.99,BI185/ABS(BC185)<-9.99),\"< > % \",BI185/ABS(BC185))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B185)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B185)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B185)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B185)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B185)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B185)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B185)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B185)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B185)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B185)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B185)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B185)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B185)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ185-BR185,0)","v":0},{"$f":"IFERROR(IF(AND(BQ185=0,BR185=0),0,IF(OR(BS185/ABS(BQ185)>9.99,BS185/ABS(BQ185)<-9.99),\"< > % \",BS185/ABS(BQ185))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M185<>0,$BQ185/$M185,\"\"),\"0% \")&IF(IF($M185<>0,$BQ185/$M185,\"\")<>\"\",IF(IF($M185<>0,$BQ185/$M185,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M185<>0,$BQ185/$M185,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA185<>0,$BR185/$AA185,\"\"),\"0% \")&IF(IF($AA185<>0,$BR185/$AA185,\"\")<>\"\",IF(IF($AA185<>0,$BR185/$AA185,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA185<>0,$BR185/$AA185,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B185),2)+$M185+$K185","v":0},{"$f":"+$AA185+$AO185+$AQ185+$AS185+$AU185","v":0},{"$f":"+BZ185+BY185","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB185:$CF185)-$BZ185,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F186","v":"-717100"},null,{"$f":"VLOOKUP($F186,Account_Table,5,FALSE)","v":"Expenditure"},"L6","717100","Hospitality Events & Gifts",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O186:Z186),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC186:AN186),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B186),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B186),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B186),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B186),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B186),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K186-$M186,AY186-AA186),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M186-$AA186,AZ186-AO186),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA186-$AO186,BA186-AQ186),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO186-$AQ186,BB186-AS186),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ186-$AS186,BC186-AU186),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE186=0,$K186=0),0,IF(OR(BE186/ABS($K186)>9.99,BE186/ABS($K186)<-9.99),\"< > % \",BE186/ABS($K186))),\"? % \"),IFERROR(IF(AND(BE186=0,AY186=0),0,IF(OR(BE186/ABS(AY186)>9.99,BE186/ABS(AY186)<-9.99),\"< > % \",BE186/ABS(AY186))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF186=0,$M186=0),0,IF(OR(BF186/ABS($M186)>9.99,BF186/ABS($M186)<-9.99),\"< > % \",BF186/ABS($M186))),\"? % \"),IFERROR(IF(AND(BF186=0,AZ186=0),0,IF(OR(BF186/ABS(AZ186)>9.99,BF186/ABS(AZ186)<-9.99),\"< > % \",BF186/ABS(AZ186))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG186=0,$AA186=0),0,IF(OR(BG186/ABS($AA186)>9.99,BG186/ABS($AA186)<-9.99),\"< > % \",BG186/ABS($AA186))),\"? % \"),IFERROR(IF(AND(BG186=0,BA186=0),0,IF(OR(BG186/ABS(BA186)>9.99,BG186/ABS(BA186)<-9.99),\"< > % \",BG186/ABS(BA186))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH186=0,$AO186=0),0,IF(OR(BH186/ABS($AO186)>9.99,BH186/ABS($AO186)<-9.99),\"< > % \",BH186/ABS($AO186))),\"? % \"),IFERROR(IF(AND(BH186=0,BB186=0),0,IF(OR(BH186/ABS(BB186)>9.99,BH186/ABS(BB186)<-9.99),\"< > % \",BH186/ABS(BB186))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI186=0,$AQ186=0),0,IF(OR(BI186/ABS($AQ186)>9.99,BI186/ABS($AQ186)<-9.99),\"< > % \",BI186/ABS($AQ186))),\"? % \"),IFERROR(IF(AND(BI186=0,BC186=0),0,IF(OR(BI186/ABS(BC186)>9.99,BI186/ABS(BC186)<-9.99),\"< > % \",BI186/ABS(BC186))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B186)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B186)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B186)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B186)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B186)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B186)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B186)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B186)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B186)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B186)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B186)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B186)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B186)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ186-BR186,0)","v":0},{"$f":"IFERROR(IF(AND(BQ186=0,BR186=0),0,IF(OR(BS186/ABS(BQ186)>9.99,BS186/ABS(BQ186)<-9.99),\"< > % \",BS186/ABS(BQ186))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M186<>0,$BQ186/$M186,\"\"),\"0% \")&IF(IF($M186<>0,$BQ186/$M186,\"\")<>\"\",IF(IF($M186<>0,$BQ186/$M186,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M186<>0,$BQ186/$M186,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA186<>0,$BR186/$AA186,\"\"),\"0% \")&IF(IF($AA186<>0,$BR186/$AA186,\"\")<>\"\",IF(IF($AA186<>0,$BR186/$AA186,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA186<>0,$BR186/$AA186,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B186),2)+$M186+$K186","v":0},0,{"$f":"+BZ186+BY186","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB186:$CF186)-$BZ186,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","726000","SCHOLARSHIPS",null,null,null,{"$f":"SUM(K189:K194)","v":0},null,{"$f":"SUM(M189:M194)","v":0},null,{"$f":"SUM(O189:O194)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O188:Z188),2)","v":0},null,{"$f":"SUM(AC189:AC194)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC188:AN188),2)","v":0},null,{"$f":"SUM(AQ189:AQ194)","v":0},null,{"$f":"SUM(AS189:AS194)","v":0},null,{"$f":"SUM(AU189:AU194)","v":0},null,null,null,{"$f":"SUM(AY189:AY194)","v":0},{"$f":"SUM(AZ189:AZ194)","v":0},{"$f":"SUM(BA189:BA194)","v":0},{"$f":"SUM(BB189:BB194)","v":0},{"$f":"SUM(BC189:BC194)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K188-$M188,AY188-AA188),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M188-$AA188,AZ188-AO188),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA188-$AO188,BA188-AQ188),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO188-$AQ188,BB188-AS188),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ188-$AS188,BC188-AU188),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE188=0,$K188=0),0,IF(OR(BE188/ABS($K188)>9.99,BE188/ABS($K188)<-9.99),\"< > % \",BE188/ABS($K188))),\"? % \"),IFERROR(IF(AND(BE188=0,AY188=0),0,IF(OR(BE188/ABS(AY188)>9.99,BE188/ABS(AY188)<-9.99),\"< > % \",BE188/ABS(AY188))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF188=0,$M188=0),0,IF(OR(BF188/ABS($M188)>9.99,BF188/ABS($M188)<-9.99),\"< > % \",BF188/ABS($M188))),\"? % \"),IFERROR(IF(AND(BF188=0,AZ188=0),0,IF(OR(BF188/ABS(AZ188)>9.99,BF188/ABS(AZ188)<-9.99),\"< > % \",BF188/ABS(AZ188))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG188=0,$AA188=0),0,IF(OR(BG188/ABS($AA188)>9.99,BG188/ABS($AA188)<-9.99),\"< > % \",BG188/ABS($AA188))),\"? % \"),IFERROR(IF(AND(BG188=0,BA188=0),0,IF(OR(BG188/ABS(BA188)>9.99,BG188/ABS(BA188)<-9.99),\"< > % \",BG188/ABS(BA188))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH188=0,$AO188=0),0,IF(OR(BH188/ABS($AO188)>9.99,BH188/ABS($AO188)<-9.99),\"< > % \",BH188/ABS($AO188))),\"? % \"),IFERROR(IF(AND(BH188=0,BB188=0),0,IF(OR(BH188/ABS(BB188)>9.99,BH188/ABS(BB188)<-9.99),\"< > % \",BH188/ABS(BB188))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI188=0,$AQ188=0),0,IF(OR(BI188/ABS($AQ188)>9.99,BI188/ABS($AQ188)<-9.99),\"< > % \",BI188/ABS($AQ188))),\"? % \"),IFERROR(IF(AND(BI188=0,BC188=0),0,IF(OR(BI188/ABS(BC188)>9.99,BI188/ABS(BC188)<-9.99),\"< > % \",BI188/ABS(BC188))),\"? % \"))","v":0},null,{"$f":"SUM(BQ189:BQ194)","v":0},{"$f":"SUM(BR189:BR194)","v":0},{"$f":"ROUND(BQ188-BR188,0)","v":0},{"$f":"IFERROR(IF(AND(BQ188=0,BR188=0),0,IF(OR(BS188/ABS(BQ188)>9.99,BS188/ABS(BQ188)<-9.99),\"< > % \",BS188/ABS(BQ188))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M188<>0,$BQ188/$M188,\"\"),\"0% \")&IF(IF($M188<>0,$BQ188/$M188,\"\")<>\"\",IF(IF($M188<>0,$BQ188/$M188,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M188<>0,$BQ188/$M188,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA188<>0,$BR188/$AA188,\"\"),\"0% \")&IF(IF($AA188<>0,$BR188/$AA188,\"\")<>\"\",IF(IF($AA188<>0,$BR188/$AA188,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA188<>0,$BR188/$AA188,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY189:BY194)","v":0},{"$f":"SUM(BZ189:BZ194)","v":0},{"$f":"SUM(CA189:CA194)","v":0},{"$f":"SUM(CB189:CB194)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB188:$CF188)-BZ188,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F190","v":"-726000"},null,{"$f":"VLOOKUP($F190,Account_Table,5,FALSE)","v":"Expenditure"},"L6","726000","Scholarships (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O190:Z190),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC190:AN190),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B190),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B190),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B190),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B190),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B190),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K190-$M190,AY190-AA190),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M190-$AA190,AZ190-AO190),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA190-$AO190,BA190-AQ190),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO190-$AQ190,BB190-AS190),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ190-$AS190,BC190-AU190),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE190=0,$K190=0),0,IF(OR(BE190/ABS($K190)>9.99,BE190/ABS($K190)<-9.99),\"< > % \",BE190/ABS($K190))),\"? % \"),IFERROR(IF(AND(BE190=0,AY190=0),0,IF(OR(BE190/ABS(AY190)>9.99,BE190/ABS(AY190)<-9.99),\"< > % \",BE190/ABS(AY190))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF190=0,$M190=0),0,IF(OR(BF190/ABS($M190)>9.99,BF190/ABS($M190)<-9.99),\"< > % \",BF190/ABS($M190))),\"? % \"),IFERROR(IF(AND(BF190=0,AZ190=0),0,IF(OR(BF190/ABS(AZ190)>9.99,BF190/ABS(AZ190)<-9.99),\"< > % \",BF190/ABS(AZ190))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG190=0,$AA190=0),0,IF(OR(BG190/ABS($AA190)>9.99,BG190/ABS($AA190)<-9.99),\"< > % \",BG190/ABS($AA190))),\"? % \"),IFERROR(IF(AND(BG190=0,BA190=0),0,IF(OR(BG190/ABS(BA190)>9.99,BG190/ABS(BA190)<-9.99),\"< > % \",BG190/ABS(BA190))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH190=0,$AO190=0),0,IF(OR(BH190/ABS($AO190)>9.99,BH190/ABS($AO190)<-9.99),\"< > % \",BH190/ABS($AO190))),\"? % \"),IFERROR(IF(AND(BH190=0,BB190=0),0,IF(OR(BH190/ABS(BB190)>9.99,BH190/ABS(BB190)<-9.99),\"< > % \",BH190/ABS(BB190))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI190=0,$AQ190=0),0,IF(OR(BI190/ABS($AQ190)>9.99,BI190/ABS($AQ190)<-9.99),\"< > % \",BI190/ABS($AQ190))),\"? % \"),IFERROR(IF(AND(BI190=0,BC190=0),0,IF(OR(BI190/ABS(BC190)>9.99,BI190/ABS(BC190)<-9.99),\"< > % \",BI190/ABS(BC190))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B190)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B190)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B190)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B190)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B190)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B190)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B190)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B190)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B190)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B190)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B190)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B190)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B190)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ190-BR190,0)","v":0},{"$f":"IFERROR(IF(AND(BQ190=0,BR190=0),0,IF(OR(BS190/ABS(BQ190)>9.99,BS190/ABS(BQ190)<-9.99),\"< > % \",BS190/ABS(BQ190))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M190<>0,$BQ190/$M190,\"\"),\"0% \")&IF(IF($M190<>0,$BQ190/$M190,\"\")<>\"\",IF(IF($M190<>0,$BQ190/$M190,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M190<>0,$BQ190/$M190,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA190<>0,$BR190/$AA190,\"\"),\"0% \")&IF(IF($AA190<>0,$BR190/$AA190,\"\")<>\"\",IF(IF($AA190<>0,$BR190/$AA190,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA190<>0,$BR190/$AA190,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B190),2)+$M190+$K190","v":0},{"$f":"+$AA190+$AO190+$AQ190+$AS190+$AU190","v":0},{"$f":"+BZ190+BY190","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB190:$CF190)-$BZ190,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F191","v":"-726200"},null,{"$f":"VLOOKUP($F191,Account_Table,5,FALSE)","v":"Expenditure"},"L6","726200","Scholarship Stipends",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O191:Z191),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC191:AN191),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B191),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B191),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B191),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B191),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B191),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K191-$M191,AY191-AA191),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M191-$AA191,AZ191-AO191),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA191-$AO191,BA191-AQ191),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO191-$AQ191,BB191-AS191),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ191-$AS191,BC191-AU191),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE191=0,$K191=0),0,IF(OR(BE191/ABS($K191)>9.99,BE191/ABS($K191)<-9.99),\"< > % \",BE191/ABS($K191))),\"? % \"),IFERROR(IF(AND(BE191=0,AY191=0),0,IF(OR(BE191/ABS(AY191)>9.99,BE191/ABS(AY191)<-9.99),\"< > % \",BE191/ABS(AY191))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF191=0,$M191=0),0,IF(OR(BF191/ABS($M191)>9.99,BF191/ABS($M191)<-9.99),\"< > % \",BF191/ABS($M191))),\"? % \"),IFERROR(IF(AND(BF191=0,AZ191=0),0,IF(OR(BF191/ABS(AZ191)>9.99,BF191/ABS(AZ191)<-9.99),\"< > % \",BF191/ABS(AZ191))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG191=0,$AA191=0),0,IF(OR(BG191/ABS($AA191)>9.99,BG191/ABS($AA191)<-9.99),\"< > % \",BG191/ABS($AA191))),\"? % \"),IFERROR(IF(AND(BG191=0,BA191=0),0,IF(OR(BG191/ABS(BA191)>9.99,BG191/ABS(BA191)<-9.99),\"< > % \",BG191/ABS(BA191))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH191=0,$AO191=0),0,IF(OR(BH191/ABS($AO191)>9.99,BH191/ABS($AO191)<-9.99),\"< > % \",BH191/ABS($AO191))),\"? % \"),IFERROR(IF(AND(BH191=0,BB191=0),0,IF(OR(BH191/ABS(BB191)>9.99,BH191/ABS(BB191)<-9.99),\"< > % \",BH191/ABS(BB191))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI191=0,$AQ191=0),0,IF(OR(BI191/ABS($AQ191)>9.99,BI191/ABS($AQ191)<-9.99),\"< > % \",BI191/ABS($AQ191))),\"? % \"),IFERROR(IF(AND(BI191=0,BC191=0),0,IF(OR(BI191/ABS(BC191)>9.99,BI191/ABS(BC191)<-9.99),\"< > % \",BI191/ABS(BC191))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B191)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B191)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B191)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B191)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B191)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B191)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B191)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B191)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B191)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B191)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B191)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B191)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B191)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ191-BR191,0)","v":0},{"$f":"IFERROR(IF(AND(BQ191=0,BR191=0),0,IF(OR(BS191/ABS(BQ191)>9.99,BS191/ABS(BQ191)<-9.99),\"< > % \",BS191/ABS(BQ191))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M191<>0,$BQ191/$M191,\"\"),\"0% \")&IF(IF($M191<>0,$BQ191/$M191,\"\")<>\"\",IF(IF($M191<>0,$BQ191/$M191,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M191<>0,$BQ191/$M191,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA191<>0,$BR191/$AA191,\"\"),\"0% \")&IF(IF($AA191<>0,$BR191/$AA191,\"\")<>\"\",IF(IF($AA191<>0,$BR191/$AA191,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA191<>0,$BR191/$AA191,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B191),2)+$M191+$K191","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB191:$CF191)-$BZ191,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F192","v":"-726300"},null,{"$f":"VLOOKUP($F192,Account_Table,5,FALSE)","v":"Expenditure"},"L6","726300","Tuition Fee Waivers",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O192:Z192),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC192:AN192),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B192),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K192-$M192,AY192-AA192),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M192-$AA192,AZ192-AO192),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA192-$AO192,BA192-AQ192),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO192-$AQ192,BB192-AS192),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ192-$AS192,BC192-AU192),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE192=0,$K192=0),0,IF(OR(BE192/ABS($K192)>9.99,BE192/ABS($K192)<-9.99),\"< > % \",BE192/ABS($K192))),\"? % \"),IFERROR(IF(AND(BE192=0,AY192=0),0,IF(OR(BE192/ABS(AY192)>9.99,BE192/ABS(AY192)<-9.99),\"< > % \",BE192/ABS(AY192))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF192=0,$M192=0),0,IF(OR(BF192/ABS($M192)>9.99,BF192/ABS($M192)<-9.99),\"< > % \",BF192/ABS($M192))),\"? % \"),IFERROR(IF(AND(BF192=0,AZ192=0),0,IF(OR(BF192/ABS(AZ192)>9.99,BF192/ABS(AZ192)<-9.99),\"< > % \",BF192/ABS(AZ192))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG192=0,$AA192=0),0,IF(OR(BG192/ABS($AA192)>9.99,BG192/ABS($AA192)<-9.99),\"< > % \",BG192/ABS($AA192))),\"? % \"),IFERROR(IF(AND(BG192=0,BA192=0),0,IF(OR(BG192/ABS(BA192)>9.99,BG192/ABS(BA192)<-9.99),\"< > % \",BG192/ABS(BA192))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH192=0,$AO192=0),0,IF(OR(BH192/ABS($AO192)>9.99,BH192/ABS($AO192)<-9.99),\"< > % \",BH192/ABS($AO192))),\"? % \"),IFERROR(IF(AND(BH192=0,BB192=0),0,IF(OR(BH192/ABS(BB192)>9.99,BH192/ABS(BB192)<-9.99),\"< > % \",BH192/ABS(BB192))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI192=0,$AQ192=0),0,IF(OR(BI192/ABS($AQ192)>9.99,BI192/ABS($AQ192)<-9.99),\"< > % \",BI192/ABS($AQ192))),\"? % \"),IFERROR(IF(AND(BI192=0,BC192=0),0,IF(OR(BI192/ABS(BC192)>9.99,BI192/ABS(BC192)<-9.99),\"< > % \",BI192/ABS(BC192))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B192)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B192)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B192)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B192)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B192)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B192)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B192)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B192)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B192)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B192)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B192)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B192)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B192)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ192-BR192,0)","v":0},{"$f":"IFERROR(IF(AND(BQ192=0,BR192=0),0,IF(OR(BS192/ABS(BQ192)>9.99,BS192/ABS(BQ192)<-9.99),\"< > % \",BS192/ABS(BQ192))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M192<>0,$BQ192/$M192,\"\"),\"0% \")&IF(IF($M192<>0,$BQ192/$M192,\"\")<>\"\",IF(IF($M192<>0,$BQ192/$M192,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M192<>0,$BQ192/$M192,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA192<>0,$BR192/$AA192,\"\"),\"0% \")&IF(IF($AA192<>0,$BR192/$AA192,\"\")<>\"\",IF(IF($AA192<>0,$BR192/$AA192,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA192<>0,$BR192/$AA192,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B192),2)+$M192+$K192","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB192:$CF192)-$BZ192,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F193","v":"-726400"},null,{"$f":"VLOOKUP($F193,Account_Table,5,FALSE)","v":"Expenditure"},"L6","726400","Other Support (incl. Travel)",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O193:Z193),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC193:AN193),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B193),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K193-$M193,AY193-AA193),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M193-$AA193,AZ193-AO193),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA193-$AO193,BA193-AQ193),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO193-$AQ193,BB193-AS193),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ193-$AS193,BC193-AU193),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE193=0,$K193=0),0,IF(OR(BE193/ABS($K193)>9.99,BE193/ABS($K193)<-9.99),\"< > % \",BE193/ABS($K193))),\"? % \"),IFERROR(IF(AND(BE193=0,AY193=0),0,IF(OR(BE193/ABS(AY193)>9.99,BE193/ABS(AY193)<-9.99),\"< > % \",BE193/ABS(AY193))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF193=0,$M193=0),0,IF(OR(BF193/ABS($M193)>9.99,BF193/ABS($M193)<-9.99),\"< > % \",BF193/ABS($M193))),\"? % \"),IFERROR(IF(AND(BF193=0,AZ193=0),0,IF(OR(BF193/ABS(AZ193)>9.99,BF193/ABS(AZ193)<-9.99),\"< > % \",BF193/ABS(AZ193))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG193=0,$AA193=0),0,IF(OR(BG193/ABS($AA193)>9.99,BG193/ABS($AA193)<-9.99),\"< > % \",BG193/ABS($AA193))),\"? % \"),IFERROR(IF(AND(BG193=0,BA193=0),0,IF(OR(BG193/ABS(BA193)>9.99,BG193/ABS(BA193)<-9.99),\"< > % \",BG193/ABS(BA193))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH193=0,$AO193=0),0,IF(OR(BH193/ABS($AO193)>9.99,BH193/ABS($AO193)<-9.99),\"< > % \",BH193/ABS($AO193))),\"? % \"),IFERROR(IF(AND(BH193=0,BB193=0),0,IF(OR(BH193/ABS(BB193)>9.99,BH193/ABS(BB193)<-9.99),\"< > % \",BH193/ABS(BB193))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI193=0,$AQ193=0),0,IF(OR(BI193/ABS($AQ193)>9.99,BI193/ABS($AQ193)<-9.99),\"< > % \",BI193/ABS($AQ193))),\"? % \"),IFERROR(IF(AND(BI193=0,BC193=0),0,IF(OR(BI193/ABS(BC193)>9.99,BI193/ABS(BC193)<-9.99),\"< > % \",BI193/ABS(BC193))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B193)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B193)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B193)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B193)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B193)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B193)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B193)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B193)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B193)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B193)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B193)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B193)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B193)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ193-BR193,0)","v":0},{"$f":"IFERROR(IF(AND(BQ193=0,BR193=0),0,IF(OR(BS193/ABS(BQ193)>9.99,BS193/ABS(BQ193)<-9.99),\"< > % \",BS193/ABS(BQ193))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M193<>0,$BQ193/$M193,\"\"),\"0% \")&IF(IF($M193<>0,$BQ193/$M193,\"\")<>\"\",IF(IF($M193<>0,$BQ193/$M193,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M193<>0,$BQ193/$M193,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA193<>0,$BR193/$AA193,\"\"),\"0% \")&IF(IF($AA193<>0,$BR193/$AA193,\"\")<>\"\",IF(IF($AA193<>0,$BR193/$AA193,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA193<>0,$BR193/$AA193,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B193),2)+$M193+$K193","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB193:$CF193)-$BZ193,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","727000","COLLABORATIVE PROJECTS",null,null,null,{"$f":"SUM(K196:K199)","v":0},null,{"$f":"SUM(M196:M199)","v":0},null,{"$f":"SUM(O196:O199)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O195:Z195),2)","v":0},null,{"$f":"SUM(AC196:AC199)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC195:AN195),2)","v":0},null,{"$f":"SUM(AQ196:AQ199)","v":0},null,{"$f":"SUM(AS196:AS199)","v":0},null,{"$f":"SUM(AU196:AU199)","v":0},null,null,null,{"$f":"SUM(AY196:AY199)","v":0},{"$f":"SUM(AZ196:AZ199)","v":0},{"$f":"SUM(BA196:BA199)","v":0},{"$f":"SUM(BB196:BB199)","v":0},{"$f":"SUM(BC196:BC199)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K195-$M195,AY195-AA195),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M195-$AA195,AZ195-AO195),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA195-$AO195,BA195-AQ195),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO195-$AQ195,BB195-AS195),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ195-$AS195,BC195-AU195),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE195=0,$K195=0),0,IF(OR(BE195/ABS($K195)>9.99,BE195/ABS($K195)<-9.99),\"< > % \",BE195/ABS($K195))),\"? % \"),IFERROR(IF(AND(BE195=0,AY195=0),0,IF(OR(BE195/ABS(AY195)>9.99,BE195/ABS(AY195)<-9.99),\"< > % \",BE195/ABS(AY195))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF195=0,$M195=0),0,IF(OR(BF195/ABS($M195)>9.99,BF195/ABS($M195)<-9.99),\"< > % \",BF195/ABS($M195))),\"? % \"),IFERROR(IF(AND(BF195=0,AZ195=0),0,IF(OR(BF195/ABS(AZ195)>9.99,BF195/ABS(AZ195)<-9.99),\"< > % \",BF195/ABS(AZ195))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG195=0,$AA195=0),0,IF(OR(BG195/ABS($AA195)>9.99,BG195/ABS($AA195)<-9.99),\"< > % \",BG195/ABS($AA195))),\"? % \"),IFERROR(IF(AND(BG195=0,BA195=0),0,IF(OR(BG195/ABS(BA195)>9.99,BG195/ABS(BA195)<-9.99),\"< > % \",BG195/ABS(BA195))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH195=0,$AO195=0),0,IF(OR(BH195/ABS($AO195)>9.99,BH195/ABS($AO195)<-9.99),\"< > % \",BH195/ABS($AO195))),\"? % \"),IFERROR(IF(AND(BH195=0,BB195=0),0,IF(OR(BH195/ABS(BB195)>9.99,BH195/ABS(BB195)<-9.99),\"< > % \",BH195/ABS(BB195))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI195=0,$AQ195=0),0,IF(OR(BI195/ABS($AQ195)>9.99,BI195/ABS($AQ195)<-9.99),\"< > % \",BI195/ABS($AQ195))),\"? % \"),IFERROR(IF(AND(BI195=0,BC195=0),0,IF(OR(BI195/ABS(BC195)>9.99,BI195/ABS(BC195)<-9.99),\"< > % \",BI195/ABS(BC195))),\"? % \"))","v":0},null,{"$f":"SUM(BQ196:BQ199)","v":0},{"$f":"SUM(BR196:BR199)","v":0},{"$f":"ROUND(BQ195-BR195,0)","v":0},{"$f":"IFERROR(IF(AND(BQ195=0,BR195=0),0,IF(OR(BS195/ABS(BQ195)>9.99,BS195/ABS(BQ195)<-9.99),\"< > % \",BS195/ABS(BQ195))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M195<>0,$BQ195/$M195,\"\"),\"0% \")&IF(IF($M195<>0,$BQ195/$M195,\"\")<>\"\",IF(IF($M195<>0,$BQ195/$M195,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M195<>0,$BQ195/$M195,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA195<>0,$BR195/$AA195,\"\"),\"0% \")&IF(IF($AA195<>0,$BR195/$AA195,\"\")<>\"\",IF(IF($AA195<>0,$BR195/$AA195,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA195<>0,$BR195/$AA195,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY196:BY199)","v":0},{"$f":"SUM(BZ196:BZ199)","v":0},{"$f":"SUM(CA196:CA199)","v":0},{"$f":"SUM(CB196:CB199)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB195:$CF195)-BZ195,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F197","v":"-727000"},null,{"$f":"VLOOKUP($F197,Account_Table,5,FALSE)","v":"Expenditure"},"L6","727000","Collaborative Projects (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O197:Z197),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC197:AN197),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B197),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B197),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B197),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B197),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B197),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K197-$M197,AY197-AA197),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M197-$AA197,AZ197-AO197),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA197-$AO197,BA197-AQ197),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO197-$AQ197,BB197-AS197),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ197-$AS197,BC197-AU197),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE197=0,$K197=0),0,IF(OR(BE197/ABS($K197)>9.99,BE197/ABS($K197)<-9.99),\"< > % \",BE197/ABS($K197))),\"? % \"),IFERROR(IF(AND(BE197=0,AY197=0),0,IF(OR(BE197/ABS(AY197)>9.99,BE197/ABS(AY197)<-9.99),\"< > % \",BE197/ABS(AY197))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF197=0,$M197=0),0,IF(OR(BF197/ABS($M197)>9.99,BF197/ABS($M197)<-9.99),\"< > % \",BF197/ABS($M197))),\"? % \"),IFERROR(IF(AND(BF197=0,AZ197=0),0,IF(OR(BF197/ABS(AZ197)>9.99,BF197/ABS(AZ197)<-9.99),\"< > % \",BF197/ABS(AZ197))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG197=0,$AA197=0),0,IF(OR(BG197/ABS($AA197)>9.99,BG197/ABS($AA197)<-9.99),\"< > % \",BG197/ABS($AA197))),\"? % \"),IFERROR(IF(AND(BG197=0,BA197=0),0,IF(OR(BG197/ABS(BA197)>9.99,BG197/ABS(BA197)<-9.99),\"< > % \",BG197/ABS(BA197))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH197=0,$AO197=0),0,IF(OR(BH197/ABS($AO197)>9.99,BH197/ABS($AO197)<-9.99),\"< > % \",BH197/ABS($AO197))),\"? % \"),IFERROR(IF(AND(BH197=0,BB197=0),0,IF(OR(BH197/ABS(BB197)>9.99,BH197/ABS(BB197)<-9.99),\"< > % \",BH197/ABS(BB197))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI197=0,$AQ197=0),0,IF(OR(BI197/ABS($AQ197)>9.99,BI197/ABS($AQ197)<-9.99),\"< > % \",BI197/ABS($AQ197))),\"? % \"),IFERROR(IF(AND(BI197=0,BC197=0),0,IF(OR(BI197/ABS(BC197)>9.99,BI197/ABS(BC197)<-9.99),\"< > % \",BI197/ABS(BC197))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B197)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B197)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B197)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B197)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B197)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B197)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B197)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B197)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B197)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B197)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B197)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B197)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B197)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ197-BR197,0)","v":0},{"$f":"IFERROR(IF(AND(BQ197=0,BR197=0),0,IF(OR(BS197/ABS(BQ197)>9.99,BS197/ABS(BQ197)<-9.99),\"< > % \",BS197/ABS(BQ197))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M197<>0,$BQ197/$M197,\"\"),\"0% \")&IF(IF($M197<>0,$BQ197/$M197,\"\")<>\"\",IF(IF($M197<>0,$BQ197/$M197,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M197<>0,$BQ197/$M197,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA197<>0,$BR197/$AA197,\"\"),\"0% \")&IF(IF($AA197<>0,$BR197/$AA197,\"\")<>\"\",IF(IF($AA197<>0,$BR197/$AA197,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA197<>0,$BR197/$AA197,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B197),2)+$M197+$K197","v":0},{"$f":"+$AA197+$AO197+$AQ197+$AS197+$AU197","v":0},{"$f":"+BZ197+BY197","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB197:$CF197)-$BZ197,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F198","v":"-727100"},null,{"$f":"VLOOKUP($F198,Account_Table,5,FALSE)","v":"Expenditure"},"L6","727100","Collaborative Project Payments",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O198:Z198),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC198:AN198),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B198),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B198),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B198),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B198),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B198),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K198-$M198,AY198-AA198),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M198-$AA198,AZ198-AO198),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA198-$AO198,BA198-AQ198),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO198-$AQ198,BB198-AS198),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ198-$AS198,BC198-AU198),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE198=0,$K198=0),0,IF(OR(BE198/ABS($K198)>9.99,BE198/ABS($K198)<-9.99),\"< > % \",BE198/ABS($K198))),\"? % \"),IFERROR(IF(AND(BE198=0,AY198=0),0,IF(OR(BE198/ABS(AY198)>9.99,BE198/ABS(AY198)<-9.99),\"< > % \",BE198/ABS(AY198))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF198=0,$M198=0),0,IF(OR(BF198/ABS($M198)>9.99,BF198/ABS($M198)<-9.99),\"< > % \",BF198/ABS($M198))),\"? % \"),IFERROR(IF(AND(BF198=0,AZ198=0),0,IF(OR(BF198/ABS(AZ198)>9.99,BF198/ABS(AZ198)<-9.99),\"< > % \",BF198/ABS(AZ198))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG198=0,$AA198=0),0,IF(OR(BG198/ABS($AA198)>9.99,BG198/ABS($AA198)<-9.99),\"< > % \",BG198/ABS($AA198))),\"? % \"),IFERROR(IF(AND(BG198=0,BA198=0),0,IF(OR(BG198/ABS(BA198)>9.99,BG198/ABS(BA198)<-9.99),\"< > % \",BG198/ABS(BA198))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH198=0,$AO198=0),0,IF(OR(BH198/ABS($AO198)>9.99,BH198/ABS($AO198)<-9.99),\"< > % \",BH198/ABS($AO198))),\"? % \"),IFERROR(IF(AND(BH198=0,BB198=0),0,IF(OR(BH198/ABS(BB198)>9.99,BH198/ABS(BB198)<-9.99),\"< > % \",BH198/ABS(BB198))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI198=0,$AQ198=0),0,IF(OR(BI198/ABS($AQ198)>9.99,BI198/ABS($AQ198)<-9.99),\"< > % \",BI198/ABS($AQ198))),\"? % \"),IFERROR(IF(AND(BI198=0,BC198=0),0,IF(OR(BI198/ABS(BC198)>9.99,BI198/ABS(BC198)<-9.99),\"< > % \",BI198/ABS(BC198))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B198)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B198)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B198)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B198)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B198)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B198)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B198)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B198)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B198)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B198)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B198)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B198)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B198)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ198-BR198,0)","v":0},{"$f":"IFERROR(IF(AND(BQ198=0,BR198=0),0,IF(OR(BS198/ABS(BQ198)>9.99,BS198/ABS(BQ198)<-9.99),\"< > % \",BS198/ABS(BQ198))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M198<>0,$BQ198/$M198,\"\"),\"0% \")&IF(IF($M198<>0,$BQ198/$M198,\"\")<>\"\",IF(IF($M198<>0,$BQ198/$M198,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M198<>0,$BQ198/$M198,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA198<>0,$BR198/$AA198,\"\"),\"0% \")&IF(IF($AA198<>0,$BR198/$AA198,\"\")<>\"\",IF(IF($AA198<>0,$BR198/$AA198,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA198<>0,$BR198/$AA198,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B198),2)+$M198+$K198","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB198:$CF198)-$BZ198,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","728000","OTHER EXPENSES",null,null,null,{"$f":"SUM(K201:K207)","v":0},null,{"$f":"SUM(M201:M207)","v":0},null,{"$f":"SUM(O201:O207)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O200:Z200),2)","v":0},null,{"$f":"SUM(AC201:AC207)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC200:AN200),2)","v":0},null,{"$f":"SUM(AQ201:AQ207)","v":0},null,{"$f":"SUM(AS201:AS207)","v":0},null,{"$f":"SUM(AU201:AU207)","v":0},null,null,null,{"$f":"SUM(AY201:AY207)","v":0},{"$f":"SUM(AZ201:AZ207)","v":0},{"$f":"SUM(BA201:BA207)","v":0},{"$f":"SUM(BB201:BB207)","v":0},{"$f":"SUM(BC201:BC207)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K200-$M200,AY200-AA200),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M200-$AA200,AZ200-AO200),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA200-$AO200,BA200-AQ200),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO200-$AQ200,BB200-AS200),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ200-$AS200,BC200-AU200),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE200=0,$K200=0),0,IF(OR(BE200/ABS($K200)>9.99,BE200/ABS($K200)<-9.99),\"< > % \",BE200/ABS($K200))),\"? % \"),IFERROR(IF(AND(BE200=0,AY200=0),0,IF(OR(BE200/ABS(AY200)>9.99,BE200/ABS(AY200)<-9.99),\"< > % \",BE200/ABS(AY200))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF200=0,$M200=0),0,IF(OR(BF200/ABS($M200)>9.99,BF200/ABS($M200)<-9.99),\"< > % \",BF200/ABS($M200))),\"? % \"),IFERROR(IF(AND(BF200=0,AZ200=0),0,IF(OR(BF200/ABS(AZ200)>9.99,BF200/ABS(AZ200)<-9.99),\"< > % \",BF200/ABS(AZ200))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG200=0,$AA200=0),0,IF(OR(BG200/ABS($AA200)>9.99,BG200/ABS($AA200)<-9.99),\"< > % \",BG200/ABS($AA200))),\"? % \"),IFERROR(IF(AND(BG200=0,BA200=0),0,IF(OR(BG200/ABS(BA200)>9.99,BG200/ABS(BA200)<-9.99),\"< > % \",BG200/ABS(BA200))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH200=0,$AO200=0),0,IF(OR(BH200/ABS($AO200)>9.99,BH200/ABS($AO200)<-9.99),\"< > % \",BH200/ABS($AO200))),\"? % \"),IFERROR(IF(AND(BH200=0,BB200=0),0,IF(OR(BH200/ABS(BB200)>9.99,BH200/ABS(BB200)<-9.99),\"< > % \",BH200/ABS(BB200))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI200=0,$AQ200=0),0,IF(OR(BI200/ABS($AQ200)>9.99,BI200/ABS($AQ200)<-9.99),\"< > % \",BI200/ABS($AQ200))),\"? % \"),IFERROR(IF(AND(BI200=0,BC200=0),0,IF(OR(BI200/ABS(BC200)>9.99,BI200/ABS(BC200)<-9.99),\"< > % \",BI200/ABS(BC200))),\"? % \"))","v":0},null,{"$f":"SUM(BQ201:BQ207)","v":0},{"$f":"SUM(BR201:BR207)","v":0},{"$f":"ROUND(BQ200-BR200,0)","v":0},{"$f":"IFERROR(IF(AND(BQ200=0,BR200=0),0,IF(OR(BS200/ABS(BQ200)>9.99,BS200/ABS(BQ200)<-9.99),\"< > % \",BS200/ABS(BQ200))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M200<>0,$BQ200/$M200,\"\"),\"0% \")&IF(IF($M200<>0,$BQ200/$M200,\"\")<>\"\",IF(IF($M200<>0,$BQ200/$M200,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M200<>0,$BQ200/$M200,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA200<>0,$BR200/$AA200,\"\"),\"0% \")&IF(IF($AA200<>0,$BR200/$AA200,\"\")<>\"\",IF(IF($AA200<>0,$BR200/$AA200,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA200<>0,$BR200/$AA200,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY201:BY207)","v":0},{"$f":"SUM(BZ201:BZ207)","v":0},{"$f":"SUM(CA201:CA207)","v":0},{"$f":"SUM(CB201:CB207)","v":0},0,0,0,0,{"$f":"SUM(CG201:CG207)","v":0},{"$f":"ROUND(SUM($CB200:$CF200)-BZ200,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F202","v":"-728000"},null,{"$f":"VLOOKUP($F202,Account_Table,5,FALSE)","v":"Expenditure"},"L6","728000","Other Expenses (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O202:Z202),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC202:AN202),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B202),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B202),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B202),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B202),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B202),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K202-$M202,AY202-AA202),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M202-$AA202,AZ202-AO202),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA202-$AO202,BA202-AQ202),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO202-$AQ202,BB202-AS202),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ202-$AS202,BC202-AU202),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE202=0,$K202=0),0,IF(OR(BE202/ABS($K202)>9.99,BE202/ABS($K202)<-9.99),\"< > % \",BE202/ABS($K202))),\"? % \"),IFERROR(IF(AND(BE202=0,AY202=0),0,IF(OR(BE202/ABS(AY202)>9.99,BE202/ABS(AY202)<-9.99),\"< > % \",BE202/ABS(AY202))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF202=0,$M202=0),0,IF(OR(BF202/ABS($M202)>9.99,BF202/ABS($M202)<-9.99),\"< > % \",BF202/ABS($M202))),\"? % \"),IFERROR(IF(AND(BF202=0,AZ202=0),0,IF(OR(BF202/ABS(AZ202)>9.99,BF202/ABS(AZ202)<-9.99),\"< > % \",BF202/ABS(AZ202))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG202=0,$AA202=0),0,IF(OR(BG202/ABS($AA202)>9.99,BG202/ABS($AA202)<-9.99),\"< > % \",BG202/ABS($AA202))),\"? % \"),IFERROR(IF(AND(BG202=0,BA202=0),0,IF(OR(BG202/ABS(BA202)>9.99,BG202/ABS(BA202)<-9.99),\"< > % \",BG202/ABS(BA202))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH202=0,$AO202=0),0,IF(OR(BH202/ABS($AO202)>9.99,BH202/ABS($AO202)<-9.99),\"< > % \",BH202/ABS($AO202))),\"? % \"),IFERROR(IF(AND(BH202=0,BB202=0),0,IF(OR(BH202/ABS(BB202)>9.99,BH202/ABS(BB202)<-9.99),\"< > % \",BH202/ABS(BB202))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI202=0,$AQ202=0),0,IF(OR(BI202/ABS($AQ202)>9.99,BI202/ABS($AQ202)<-9.99),\"< > % \",BI202/ABS($AQ202))),\"? % \"),IFERROR(IF(AND(BI202=0,BC202=0),0,IF(OR(BI202/ABS(BC202)>9.99,BI202/ABS(BC202)<-9.99),\"< > % \",BI202/ABS(BC202))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B202)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B202)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B202)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B202)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B202)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B202)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B202)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B202)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B202)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B202)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B202)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B202)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B202)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ202-BR202,0)","v":0},{"$f":"IFERROR(IF(AND(BQ202=0,BR202=0),0,IF(OR(BS202/ABS(BQ202)>9.99,BS202/ABS(BQ202)<-9.99),\"< > % \",BS202/ABS(BQ202))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M202<>0,$BQ202/$M202,\"\"),\"0% \")&IF(IF($M202<>0,$BQ202/$M202,\"\")<>\"\",IF(IF($M202<>0,$BQ202/$M202,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M202<>0,$BQ202/$M202,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA202<>0,$BR202/$AA202,\"\"),\"0% \")&IF(IF($AA202<>0,$BR202/$AA202,\"\")<>\"\",IF(IF($AA202<>0,$BR202/$AA202,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA202<>0,$BR202/$AA202,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B202),2)+$M202+$K202","v":0},{"$f":"+$AA202+$AO202+$AQ202+$AS202+$AU202","v":0},{"$f":"+BZ202+BY202","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB202:$CF202)-$BZ202,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F203","v":"-728100"},null,{"$f":"VLOOKUP($F203,Account_Table,5,FALSE)","v":"Expenditure"},"L6","728100","Marketing & Advertising",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O203:Z203),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC203:AN203),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B203),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B203),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B203),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B203),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B203),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K203-$M203,AY203-AA203),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M203-$AA203,AZ203-AO203),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA203-$AO203,BA203-AQ203),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO203-$AQ203,BB203-AS203),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ203-$AS203,BC203-AU203),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE203=0,$K203=0),0,IF(OR(BE203/ABS($K203)>9.99,BE203/ABS($K203)<-9.99),\"< > % \",BE203/ABS($K203))),\"? % \"),IFERROR(IF(AND(BE203=0,AY203=0),0,IF(OR(BE203/ABS(AY203)>9.99,BE203/ABS(AY203)<-9.99),\"< > % \",BE203/ABS(AY203))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF203=0,$M203=0),0,IF(OR(BF203/ABS($M203)>9.99,BF203/ABS($M203)<-9.99),\"< > % \",BF203/ABS($M203))),\"? % \"),IFERROR(IF(AND(BF203=0,AZ203=0),0,IF(OR(BF203/ABS(AZ203)>9.99,BF203/ABS(AZ203)<-9.99),\"< > % \",BF203/ABS(AZ203))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG203=0,$AA203=0),0,IF(OR(BG203/ABS($AA203)>9.99,BG203/ABS($AA203)<-9.99),\"< > % \",BG203/ABS($AA203))),\"? % \"),IFERROR(IF(AND(BG203=0,BA203=0),0,IF(OR(BG203/ABS(BA203)>9.99,BG203/ABS(BA203)<-9.99),\"< > % \",BG203/ABS(BA203))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH203=0,$AO203=0),0,IF(OR(BH203/ABS($AO203)>9.99,BH203/ABS($AO203)<-9.99),\"< > % \",BH203/ABS($AO203))),\"? % \"),IFERROR(IF(AND(BH203=0,BB203=0),0,IF(OR(BH203/ABS(BB203)>9.99,BH203/ABS(BB203)<-9.99),\"< > % \",BH203/ABS(BB203))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI203=0,$AQ203=0),0,IF(OR(BI203/ABS($AQ203)>9.99,BI203/ABS($AQ203)<-9.99),\"< > % \",BI203/ABS($AQ203))),\"? % \"),IFERROR(IF(AND(BI203=0,BC203=0),0,IF(OR(BI203/ABS(BC203)>9.99,BI203/ABS(BC203)<-9.99),\"< > % \",BI203/ABS(BC203))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B203)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B203)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B203)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B203)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B203)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B203)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B203)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B203)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B203)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B203)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B203)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B203)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B203)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ203-BR203,0)","v":0},{"$f":"IFERROR(IF(AND(BQ203=0,BR203=0),0,IF(OR(BS203/ABS(BQ203)>9.99,BS203/ABS(BQ203)<-9.99),\"< > % \",BS203/ABS(BQ203))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M203<>0,$BQ203/$M203,\"\"),\"0% \")&IF(IF($M203<>0,$BQ203/$M203,\"\")<>\"\",IF(IF($M203<>0,$BQ203/$M203,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M203<>0,$BQ203/$M203,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA203<>0,$BR203/$AA203,\"\"),\"0% \")&IF(IF($AA203<>0,$BR203/$AA203,\"\")<>\"\",IF(IF($AA203<>0,$BR203/$AA203,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA203<>0,$BR203/$AA203,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B203),2)+$M203+$K203","v":0},0,{"$f":"+BZ203+BY203","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB203:$CF203)-$BZ203,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F204","v":"-728200"},null,{"$f":"VLOOKUP($F204,Account_Table,5,FALSE)","v":"Expenditure"},"L6","728200","Other Expenses",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O204:Z204),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC204:AN204),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B204),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K204-$M204,AY204-AA204),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M204-$AA204,AZ204-AO204),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA204-$AO204,BA204-AQ204),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO204-$AQ204,BB204-AS204),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ204-$AS204,BC204-AU204),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE204=0,$K204=0),0,IF(OR(BE204/ABS($K204)>9.99,BE204/ABS($K204)<-9.99),\"< > % \",BE204/ABS($K204))),\"? % \"),IFERROR(IF(AND(BE204=0,AY204=0),0,IF(OR(BE204/ABS(AY204)>9.99,BE204/ABS(AY204)<-9.99),\"< > % \",BE204/ABS(AY204))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF204=0,$M204=0),0,IF(OR(BF204/ABS($M204)>9.99,BF204/ABS($M204)<-9.99),\"< > % \",BF204/ABS($M204))),\"? % \"),IFERROR(IF(AND(BF204=0,AZ204=0),0,IF(OR(BF204/ABS(AZ204)>9.99,BF204/ABS(AZ204)<-9.99),\"< > % \",BF204/ABS(AZ204))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG204=0,$AA204=0),0,IF(OR(BG204/ABS($AA204)>9.99,BG204/ABS($AA204)<-9.99),\"< > % \",BG204/ABS($AA204))),\"? % \"),IFERROR(IF(AND(BG204=0,BA204=0),0,IF(OR(BG204/ABS(BA204)>9.99,BG204/ABS(BA204)<-9.99),\"< > % \",BG204/ABS(BA204))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH204=0,$AO204=0),0,IF(OR(BH204/ABS($AO204)>9.99,BH204/ABS($AO204)<-9.99),\"< > % \",BH204/ABS($AO204))),\"? % \"),IFERROR(IF(AND(BH204=0,BB204=0),0,IF(OR(BH204/ABS(BB204)>9.99,BH204/ABS(BB204)<-9.99),\"< > % \",BH204/ABS(BB204))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI204=0,$AQ204=0),0,IF(OR(BI204/ABS($AQ204)>9.99,BI204/ABS($AQ204)<-9.99),\"< > % \",BI204/ABS($AQ204))),\"? % \"),IFERROR(IF(AND(BI204=0,BC204=0),0,IF(OR(BI204/ABS(BC204)>9.99,BI204/ABS(BC204)<-9.99),\"< > % \",BI204/ABS(BC204))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B204)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B204)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B204)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B204)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B204)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B204)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B204)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B204)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B204)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B204)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B204)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B204)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B204)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ204-BR204,0)","v":0},{"$f":"IFERROR(IF(AND(BQ204=0,BR204=0),0,IF(OR(BS204/ABS(BQ204)>9.99,BS204/ABS(BQ204)<-9.99),\"< > % \",BS204/ABS(BQ204))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M204<>0,$BQ204/$M204,\"\"),\"0% \")&IF(IF($M204<>0,$BQ204/$M204,\"\")<>\"\",IF(IF($M204<>0,$BQ204/$M204,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M204<>0,$BQ204/$M204,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA204<>0,$BR204/$AA204,\"\"),\"0% \")&IF(IF($AA204<>0,$BR204/$AA204,\"\")<>\"\",IF(IF($AA204<>0,$BR204/$AA204,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA204<>0,$BR204/$AA204,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B204),2)+$M204+$K204","v":0},0,{"$f":"+BZ204+BY204","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB204:$CF204)-$BZ204,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F205","v":"-728300"},null,{"$f":"VLOOKUP($F205,Account_Table,5,FALSE)","v":"Expenditure"},"L6","728300","Project Close Adjustment",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O205:Z205),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC205:AN205),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B205),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K205-$M205,AY205-AA205),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M205-$AA205,AZ205-AO205),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA205-$AO205,BA205-AQ205),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO205-$AQ205,BB205-AS205),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ205-$AS205,BC205-AU205),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE205=0,$K205=0),0,IF(OR(BE205/ABS($K205)>9.99,BE205/ABS($K205)<-9.99),\"< > % \",BE205/ABS($K205))),\"? % \"),IFERROR(IF(AND(BE205=0,AY205=0),0,IF(OR(BE205/ABS(AY205)>9.99,BE205/ABS(AY205)<-9.99),\"< > % \",BE205/ABS(AY205))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF205=0,$M205=0),0,IF(OR(BF205/ABS($M205)>9.99,BF205/ABS($M205)<-9.99),\"< > % \",BF205/ABS($M205))),\"? % \"),IFERROR(IF(AND(BF205=0,AZ205=0),0,IF(OR(BF205/ABS(AZ205)>9.99,BF205/ABS(AZ205)<-9.99),\"< > % \",BF205/ABS(AZ205))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG205=0,$AA205=0),0,IF(OR(BG205/ABS($AA205)>9.99,BG205/ABS($AA205)<-9.99),\"< > % \",BG205/ABS($AA205))),\"? % \"),IFERROR(IF(AND(BG205=0,BA205=0),0,IF(OR(BG205/ABS(BA205)>9.99,BG205/ABS(BA205)<-9.99),\"< > % \",BG205/ABS(BA205))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH205=0,$AO205=0),0,IF(OR(BH205/ABS($AO205)>9.99,BH205/ABS($AO205)<-9.99),\"< > % \",BH205/ABS($AO205))),\"? % \"),IFERROR(IF(AND(BH205=0,BB205=0),0,IF(OR(BH205/ABS(BB205)>9.99,BH205/ABS(BB205)<-9.99),\"< > % \",BH205/ABS(BB205))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI205=0,$AQ205=0),0,IF(OR(BI205/ABS($AQ205)>9.99,BI205/ABS($AQ205)<-9.99),\"< > % \",BI205/ABS($AQ205))),\"? % \"),IFERROR(IF(AND(BI205=0,BC205=0),0,IF(OR(BI205/ABS(BC205)>9.99,BI205/ABS(BC205)<-9.99),\"< > % \",BI205/ABS(BC205))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B205)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B205)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B205)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B205)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B205)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B205)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B205)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B205)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B205)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B205)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B205)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B205)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B205)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ205-BR205,0)","v":0},{"$f":"IFERROR(IF(AND(BQ205=0,BR205=0),0,IF(OR(BS205/ABS(BQ205)>9.99,BS205/ABS(BQ205)<-9.99),\"< > % \",BS205/ABS(BQ205))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M205<>0,$BQ205/$M205,\"\"),\"0% \")&IF(IF($M205<>0,$BQ205/$M205,\"\")<>\"\",IF(IF($M205<>0,$BQ205/$M205,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M205<>0,$BQ205/$M205,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA205<>0,$BR205/$AA205,\"\"),\"0% \")&IF(IF($AA205<>0,$BR205/$AA205,\"\")<>\"\",IF(IF($AA205<>0,$BR205/$AA205,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA205<>0,$BR205/$AA205,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B205),2)+$M205+$K205","v":0},0,{"$f":"+BZ205+BY205","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB205:$CF205)-$BZ205,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F206","v":"-728400"},null,{"$f":"VLOOKUP($F206,Account_Table,5,FALSE)","v":"Expenditure"},"L6","728400","Interest Expenses",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O206:Z206),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC206:AN206),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B206),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K206-$M206,AY206-AA206),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M206-$AA206,AZ206-AO206),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA206-$AO206,BA206-AQ206),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO206-$AQ206,BB206-AS206),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ206-$AS206,BC206-AU206),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE206=0,$K206=0),0,IF(OR(BE206/ABS($K206)>9.99,BE206/ABS($K206)<-9.99),\"< > % \",BE206/ABS($K206))),\"? % \"),IFERROR(IF(AND(BE206=0,AY206=0),0,IF(OR(BE206/ABS(AY206)>9.99,BE206/ABS(AY206)<-9.99),\"< > % \",BE206/ABS(AY206))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF206=0,$M206=0),0,IF(OR(BF206/ABS($M206)>9.99,BF206/ABS($M206)<-9.99),\"< > % \",BF206/ABS($M206))),\"? % \"),IFERROR(IF(AND(BF206=0,AZ206=0),0,IF(OR(BF206/ABS(AZ206)>9.99,BF206/ABS(AZ206)<-9.99),\"< > % \",BF206/ABS(AZ206))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG206=0,$AA206=0),0,IF(OR(BG206/ABS($AA206)>9.99,BG206/ABS($AA206)<-9.99),\"< > % \",BG206/ABS($AA206))),\"? % \"),IFERROR(IF(AND(BG206=0,BA206=0),0,IF(OR(BG206/ABS(BA206)>9.99,BG206/ABS(BA206)<-9.99),\"< > % \",BG206/ABS(BA206))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH206=0,$AO206=0),0,IF(OR(BH206/ABS($AO206)>9.99,BH206/ABS($AO206)<-9.99),\"< > % \",BH206/ABS($AO206))),\"? % \"),IFERROR(IF(AND(BH206=0,BB206=0),0,IF(OR(BH206/ABS(BB206)>9.99,BH206/ABS(BB206)<-9.99),\"< > % \",BH206/ABS(BB206))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI206=0,$AQ206=0),0,IF(OR(BI206/ABS($AQ206)>9.99,BI206/ABS($AQ206)<-9.99),\"< > % \",BI206/ABS($AQ206))),\"? % \"),IFERROR(IF(AND(BI206=0,BC206=0),0,IF(OR(BI206/ABS(BC206)>9.99,BI206/ABS(BC206)<-9.99),\"< > % \",BI206/ABS(BC206))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B206)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B206)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B206)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B206)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B206)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B206)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B206)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B206)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B206)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B206)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B206)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B206)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B206)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ206-BR206,0)","v":0},{"$f":"IFERROR(IF(AND(BQ206=0,BR206=0),0,IF(OR(BS206/ABS(BQ206)>9.99,BS206/ABS(BQ206)<-9.99),\"< > % \",BS206/ABS(BQ206))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M206<>0,$BQ206/$M206,\"\"),\"0% \")&IF(IF($M206<>0,$BQ206/$M206,\"\")<>\"\",IF(IF($M206<>0,$BQ206/$M206,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M206<>0,$BQ206/$M206,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA206<>0,$BR206/$AA206,\"\"),\"0% \")&IF(IF($AA206<>0,$BR206/$AA206,\"\")<>\"\",IF(IF($AA206<>0,$BR206/$AA206,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA206<>0,$BR206/$AA206,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B206),2)+$M206+$K206","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB206:$CF206)-$BZ206,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","729000","UNDEFINED PROJECT EXPENSES",null,null,null,{"$f":"SUM(K209:K212)","v":0},null,{"$f":"SUM(M209:M212)","v":0},null,{"$f":"SUM(O209:O212)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O208:Z208),2)","v":0},null,{"$f":"SUM(AC209:AC212)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC208:AN208),2)","v":0},null,{"$f":"SUM(AQ209:AQ212)","v":0},null,{"$f":"SUM(AS209:AS212)","v":0},null,{"$f":"SUM(AU209:AU212)","v":0},null,null,null,{"$f":"SUM(AY209:AY212)","v":0},{"$f":"SUM(AZ209:AZ212)","v":0},{"$f":"SUM(BA209:BA212)","v":0},{"$f":"SUM(BB209:BB212)","v":0},{"$f":"SUM(BC209:BC212)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K208-$M208,AY208-AA208),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M208-$AA208,AZ208-AO208),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA208-$AO208,BA208-AQ208),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO208-$AQ208,BB208-AS208),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ208-$AS208,BC208-AU208),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE208=0,$K208=0),0,IF(OR(BE208/ABS($K208)>9.99,BE208/ABS($K208)<-9.99),\"< > % \",BE208/ABS($K208))),\"? % \"),IFERROR(IF(AND(BE208=0,AY208=0),0,IF(OR(BE208/ABS(AY208)>9.99,BE208/ABS(AY208)<-9.99),\"< > % \",BE208/ABS(AY208))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF208=0,$M208=0),0,IF(OR(BF208/ABS($M208)>9.99,BF208/ABS($M208)<-9.99),\"< > % \",BF208/ABS($M208))),\"? % \"),IFERROR(IF(AND(BF208=0,AZ208=0),0,IF(OR(BF208/ABS(AZ208)>9.99,BF208/ABS(AZ208)<-9.99),\"< > % \",BF208/ABS(AZ208))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG208=0,$AA208=0),0,IF(OR(BG208/ABS($AA208)>9.99,BG208/ABS($AA208)<-9.99),\"< > % \",BG208/ABS($AA208))),\"? % \"),IFERROR(IF(AND(BG208=0,BA208=0),0,IF(OR(BG208/ABS(BA208)>9.99,BG208/ABS(BA208)<-9.99),\"< > % \",BG208/ABS(BA208))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH208=0,$AO208=0),0,IF(OR(BH208/ABS($AO208)>9.99,BH208/ABS($AO208)<-9.99),\"< > % \",BH208/ABS($AO208))),\"? % \"),IFERROR(IF(AND(BH208=0,BB208=0),0,IF(OR(BH208/ABS(BB208)>9.99,BH208/ABS(BB208)<-9.99),\"< > % \",BH208/ABS(BB208))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI208=0,$AQ208=0),0,IF(OR(BI208/ABS($AQ208)>9.99,BI208/ABS($AQ208)<-9.99),\"< > % \",BI208/ABS($AQ208))),\"? % \"),IFERROR(IF(AND(BI208=0,BC208=0),0,IF(OR(BI208/ABS(BC208)>9.99,BI208/ABS(BC208)<-9.99),\"< > % \",BI208/ABS(BC208))),\"? % \"))","v":0},null,{"$f":"SUM(BQ209:BQ212)","v":0},{"$f":"SUM(BR209:BR212)","v":0},{"$f":"ROUND(BQ208-BR208,0)","v":0},{"$f":"IFERROR(IF(AND(BQ208=0,BR208=0),0,IF(OR(BS208/ABS(BQ208)>9.99,BS208/ABS(BQ208)<-9.99),\"< > % \",BS208/ABS(BQ208))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M208<>0,$BQ208/$M208,\"\"),\"0% \")&IF(IF($M208<>0,$BQ208/$M208,\"\")<>\"\",IF(IF($M208<>0,$BQ208/$M208,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M208<>0,$BQ208/$M208,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA208<>0,$BR208/$AA208,\"\"),\"0% \")&IF(IF($AA208<>0,$BR208/$AA208,\"\")<>\"\",IF(IF($AA208<>0,$BR208/$AA208,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA208<>0,$BR208/$AA208,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY209:BY212)","v":0},{"$f":"SUM(BZ209:BZ212)","v":0},{"$f":"SUM(CA209:CA212)","v":0},{"$f":"SUM(CB209:CB212)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB208:$CF208)-BZ208,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F210","v":"-729000"},null,{"$f":"VLOOKUP($F210,Account_Table,5,FALSE)","v":"Expenditure"},"L6","729000","Undefined Expenses (Generic)",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O210:Z210),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC210:AN210),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B210),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B210),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B210),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B210),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B210),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K210-$M210,AY210-AA210),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M210-$AA210,AZ210-AO210),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA210-$AO210,BA210-AQ210),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO210-$AQ210,BB210-AS210),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ210-$AS210,BC210-AU210),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE210=0,$K210=0),0,IF(OR(BE210/ABS($K210)>9.99,BE210/ABS($K210)<-9.99),\"< > % \",BE210/ABS($K210))),\"? % \"),IFERROR(IF(AND(BE210=0,AY210=0),0,IF(OR(BE210/ABS(AY210)>9.99,BE210/ABS(AY210)<-9.99),\"< > % \",BE210/ABS(AY210))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF210=0,$M210=0),0,IF(OR(BF210/ABS($M210)>9.99,BF210/ABS($M210)<-9.99),\"< > % \",BF210/ABS($M210))),\"? % \"),IFERROR(IF(AND(BF210=0,AZ210=0),0,IF(OR(BF210/ABS(AZ210)>9.99,BF210/ABS(AZ210)<-9.99),\"< > % \",BF210/ABS(AZ210))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG210=0,$AA210=0),0,IF(OR(BG210/ABS($AA210)>9.99,BG210/ABS($AA210)<-9.99),\"< > % \",BG210/ABS($AA210))),\"? % \"),IFERROR(IF(AND(BG210=0,BA210=0),0,IF(OR(BG210/ABS(BA210)>9.99,BG210/ABS(BA210)<-9.99),\"< > % \",BG210/ABS(BA210))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH210=0,$AO210=0),0,IF(OR(BH210/ABS($AO210)>9.99,BH210/ABS($AO210)<-9.99),\"< > % \",BH210/ABS($AO210))),\"? % \"),IFERROR(IF(AND(BH210=0,BB210=0),0,IF(OR(BH210/ABS(BB210)>9.99,BH210/ABS(BB210)<-9.99),\"< > % \",BH210/ABS(BB210))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI210=0,$AQ210=0),0,IF(OR(BI210/ABS($AQ210)>9.99,BI210/ABS($AQ210)<-9.99),\"< > % \",BI210/ABS($AQ210))),\"? % \"),IFERROR(IF(AND(BI210=0,BC210=0),0,IF(OR(BI210/ABS(BC210)>9.99,BI210/ABS(BC210)<-9.99),\"< > % \",BI210/ABS(BC210))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B210)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B210)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B210)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B210)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B210)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B210)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B210)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B210)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B210)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B210)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B210)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B210)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B210)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ210-BR210,0)","v":0},{"$f":"IFERROR(IF(AND(BQ210=0,BR210=0),0,IF(OR(BS210/ABS(BQ210)>9.99,BS210/ABS(BQ210)<-9.99),\"< > % \",BS210/ABS(BQ210))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M210<>0,$BQ210/$M210,\"\"),\"0% \")&IF(IF($M210<>0,$BQ210/$M210,\"\")<>\"\",IF(IF($M210<>0,$BQ210/$M210,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M210<>0,$BQ210/$M210,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA210<>0,$BR210/$AA210,\"\"),\"0% \")&IF(IF($AA210<>0,$BR210/$AA210,\"\")<>\"\",IF(IF($AA210<>0,$BR210/$AA210,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA210<>0,$BR210/$AA210,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B210),2)+$M210+$K210","v":0},{"$f":"+$AA210+$AO210+$AQ210+$AS210+$AU210","v":0},{"$f":"+BZ210+BY210","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB210:$CF210)-$BZ210,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F211","v":"-729100"},null,{"$f":"VLOOKUP($F211,Account_Table,5,FALSE)","v":"Expenditure"},"L6","729100","Undefined Project Expenses",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O211:Z211),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC211:AN211),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B211),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B211),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B211),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B211),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B211),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K211-$M211,AY211-AA211),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M211-$AA211,AZ211-AO211),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA211-$AO211,BA211-AQ211),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO211-$AQ211,BB211-AS211),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ211-$AS211,BC211-AU211),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE211=0,$K211=0),0,IF(OR(BE211/ABS($K211)>9.99,BE211/ABS($K211)<-9.99),\"< > % \",BE211/ABS($K211))),\"? % \"),IFERROR(IF(AND(BE211=0,AY211=0),0,IF(OR(BE211/ABS(AY211)>9.99,BE211/ABS(AY211)<-9.99),\"< > % \",BE211/ABS(AY211))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF211=0,$M211=0),0,IF(OR(BF211/ABS($M211)>9.99,BF211/ABS($M211)<-9.99),\"< > % \",BF211/ABS($M211))),\"? % \"),IFERROR(IF(AND(BF211=0,AZ211=0),0,IF(OR(BF211/ABS(AZ211)>9.99,BF211/ABS(AZ211)<-9.99),\"< > % \",BF211/ABS(AZ211))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG211=0,$AA211=0),0,IF(OR(BG211/ABS($AA211)>9.99,BG211/ABS($AA211)<-9.99),\"< > % \",BG211/ABS($AA211))),\"? % \"),IFERROR(IF(AND(BG211=0,BA211=0),0,IF(OR(BG211/ABS(BA211)>9.99,BG211/ABS(BA211)<-9.99),\"< > % \",BG211/ABS(BA211))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH211=0,$AO211=0),0,IF(OR(BH211/ABS($AO211)>9.99,BH211/ABS($AO211)<-9.99),\"< > % \",BH211/ABS($AO211))),\"? % \"),IFERROR(IF(AND(BH211=0,BB211=0),0,IF(OR(BH211/ABS(BB211)>9.99,BH211/ABS(BB211)<-9.99),\"< > % \",BH211/ABS(BB211))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI211=0,$AQ211=0),0,IF(OR(BI211/ABS($AQ211)>9.99,BI211/ABS($AQ211)<-9.99),\"< > % \",BI211/ABS($AQ211))),\"? % \"),IFERROR(IF(AND(BI211=0,BC211=0),0,IF(OR(BI211/ABS(BC211)>9.99,BI211/ABS(BC211)<-9.99),\"< > % \",BI211/ABS(BC211))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B211)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B211)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B211)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B211)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B211)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B211)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B211)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B211)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B211)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B211)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B211)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B211)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B211)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ211-BR211,0)","v":0},{"$f":"IFERROR(IF(AND(BQ211=0,BR211=0),0,IF(OR(BS211/ABS(BQ211)>9.99,BS211/ABS(BQ211)<-9.99),\"< > % \",BS211/ABS(BQ211))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M211<>0,$BQ211/$M211,\"\"),\"0% \")&IF(IF($M211<>0,$BQ211/$M211,\"\")<>\"\",IF(IF($M211<>0,$BQ211/$M211,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M211<>0,$BQ211/$M211,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA211<>0,$BR211/$AA211,\"\"),\"0% \")&IF(IF($AA211<>0,$BR211/$AA211,\"\")<>\"\",IF(IF($AA211<>0,$BR211/$AA211,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA211<>0,$BR211/$AA211,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B211),2)+$M211+$K211","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB211:$CF211)-$BZ211,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","850000","DEP'N AMORTIS'N & IMPAIRMENT",null,null,null,{"$f":"SUM(K214:K220)","v":0},null,{"$f":"SUM(M214:M220)","v":0},null,{"$f":"SUM(O214:O220)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O213:Z213),2)","v":0},null,{"$f":"SUM(AC214:AC220)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC213:AN213),2)","v":0},null,{"$f":"SUM(AQ214:AQ220)","v":0},null,{"$f":"SUM(AS214:AS220)","v":0},null,{"$f":"SUM(AU214:AU220)","v":0},null,null,null,{"$f":"SUM(AY214:AY220)","v":0},{"$f":"SUM(AZ214:AZ220)","v":0},{"$f":"SUM(BA214:BA220)","v":0},{"$f":"SUM(BB214:BB220)","v":0},{"$f":"SUM(BC214:BC220)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K213-$M213,AY213-AA213),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M213-$AA213,AZ213-AO213),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA213-$AO213,BA213-AQ213),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO213-$AQ213,BB213-AS213),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ213-$AS213,BC213-AU213),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE213=0,$K213=0),0,IF(OR(BE213/ABS($K213)>9.99,BE213/ABS($K213)<-9.99),\"< > % \",BE213/ABS($K213))),\"? % \"),IFERROR(IF(AND(BE213=0,AY213=0),0,IF(OR(BE213/ABS(AY213)>9.99,BE213/ABS(AY213)<-9.99),\"< > % \",BE213/ABS(AY213))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF213=0,$M213=0),0,IF(OR(BF213/ABS($M213)>9.99,BF213/ABS($M213)<-9.99),\"< > % \",BF213/ABS($M213))),\"? % \"),IFERROR(IF(AND(BF213=0,AZ213=0),0,IF(OR(BF213/ABS(AZ213)>9.99,BF213/ABS(AZ213)<-9.99),\"< > % \",BF213/ABS(AZ213))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG213=0,$AA213=0),0,IF(OR(BG213/ABS($AA213)>9.99,BG213/ABS($AA213)<-9.99),\"< > % \",BG213/ABS($AA213))),\"? % \"),IFERROR(IF(AND(BG213=0,BA213=0),0,IF(OR(BG213/ABS(BA213)>9.99,BG213/ABS(BA213)<-9.99),\"< > % \",BG213/ABS(BA213))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH213=0,$AO213=0),0,IF(OR(BH213/ABS($AO213)>9.99,BH213/ABS($AO213)<-9.99),\"< > % \",BH213/ABS($AO213))),\"? % \"),IFERROR(IF(AND(BH213=0,BB213=0),0,IF(OR(BH213/ABS(BB213)>9.99,BH213/ABS(BB213)<-9.99),\"< > % \",BH213/ABS(BB213))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI213=0,$AQ213=0),0,IF(OR(BI213/ABS($AQ213)>9.99,BI213/ABS($AQ213)<-9.99),\"< > % \",BI213/ABS($AQ213))),\"? % \"),IFERROR(IF(AND(BI213=0,BC213=0),0,IF(OR(BI213/ABS(BC213)>9.99,BI213/ABS(BC213)<-9.99),\"< > % \",BI213/ABS(BC213))),\"? % \"))","v":0},null,{"$f":"SUM(BQ214:BQ220)","v":0},{"$f":"SUM(BR214:BR220)","v":0},{"$f":"ROUND(BQ213-BR213,0)","v":0},{"$f":"IFERROR(IF(AND(BQ213=0,BR213=0),0,IF(OR(BS213/ABS(BQ213)>9.99,BS213/ABS(BQ213)<-9.99),\"< > % \",BS213/ABS(BQ213))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M213<>0,$BQ213/$M213,\"\"),\"0% \")&IF(IF($M213<>0,$BQ213/$M213,\"\")<>\"\",IF(IF($M213<>0,$BQ213/$M213,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M213<>0,$BQ213/$M213,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA213<>0,$BR213/$AA213,\"\"),\"0% \")&IF(IF($AA213<>0,$BR213/$AA213,\"\")<>\"\",IF(IF($AA213<>0,$BR213/$AA213,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA213<>0,$BR213/$AA213,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"SUM(BY214:BY220)","v":0},{"$f":"SUM(BZ214:BZ220)","v":0},{"$f":"SUM(CA214:CA220)","v":0},{"$f":"SUM(CB214:CB220)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB213:$CF213)-BZ213,0)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F215","v":"-850000"},null,{"$f":"VLOOKUP($F215,Account_Table,5,FALSE)","v":"Expenditure"},"L6","850000","Dep'n Amortis'n & Imp'm't (Gen')",null,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O215:Z215),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC215:AN215),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B215),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B215),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B215),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B215),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B215),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K215-$M215,AY215-AA215),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M215-$AA215,AZ215-AO215),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA215-$AO215,BA215-AQ215),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO215-$AQ215,BB215-AS215),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ215-$AS215,BC215-AU215),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE215=0,$K215=0),0,IF(OR(BE215/ABS($K215)>9.99,BE215/ABS($K215)<-9.99),\"< > % \",BE215/ABS($K215))),\"? % \"),IFERROR(IF(AND(BE215=0,AY215=0),0,IF(OR(BE215/ABS(AY215)>9.99,BE215/ABS(AY215)<-9.99),\"< > % \",BE215/ABS(AY215))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF215=0,$M215=0),0,IF(OR(BF215/ABS($M215)>9.99,BF215/ABS($M215)<-9.99),\"< > % \",BF215/ABS($M215))),\"? % \"),IFERROR(IF(AND(BF215=0,AZ215=0),0,IF(OR(BF215/ABS(AZ215)>9.99,BF215/ABS(AZ215)<-9.99),\"< > % \",BF215/ABS(AZ215))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG215=0,$AA215=0),0,IF(OR(BG215/ABS($AA215)>9.99,BG215/ABS($AA215)<-9.99),\"< > % \",BG215/ABS($AA215))),\"? % \"),IFERROR(IF(AND(BG215=0,BA215=0),0,IF(OR(BG215/ABS(BA215)>9.99,BG215/ABS(BA215)<-9.99),\"< > % \",BG215/ABS(BA215))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH215=0,$AO215=0),0,IF(OR(BH215/ABS($AO215)>9.99,BH215/ABS($AO215)<-9.99),\"< > % \",BH215/ABS($AO215))),\"? % \"),IFERROR(IF(AND(BH215=0,BB215=0),0,IF(OR(BH215/ABS(BB215)>9.99,BH215/ABS(BB215)<-9.99),\"< > % \",BH215/ABS(BB215))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI215=0,$AQ215=0),0,IF(OR(BI215/ABS($AQ215)>9.99,BI215/ABS($AQ215)<-9.99),\"< > % \",BI215/ABS($AQ215))),\"? % \"),IFERROR(IF(AND(BI215=0,BC215=0),0,IF(OR(BI215/ABS(BC215)>9.99,BI215/ABS(BC215)<-9.99),\"< > % \",BI215/ABS(BC215))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B215)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B215)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B215)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B215)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B215)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B215)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B215)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B215)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B215)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B215)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B215)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B215)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B215)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ215-BR215,0)","v":0},{"$f":"IFERROR(IF(AND(BQ215=0,BR215=0),0,IF(OR(BS215/ABS(BQ215)>9.99,BS215/ABS(BQ215)<-9.99),\"< > % \",BS215/ABS(BQ215))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M215<>0,$BQ215/$M215,\"\"),\"0% \")&IF(IF($M215<>0,$BQ215/$M215,\"\")<>\"\",IF(IF($M215<>0,$BQ215/$M215,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M215<>0,$BQ215/$M215,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA215<>0,$BR215/$AA215,\"\"),\"0% \")&IF(IF($AA215<>0,$BR215/$AA215,\"\")<>\"\",IF(IF($AA215<>0,$BR215/$AA215,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA215<>0,$BR215/$AA215,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B215),2)+$M215+$K215","v":0},{"$f":"+$AA215+$AO215+$AQ215+$AS215+$AU215","v":0},{"$f":"+BZ215+BY215","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM($CB215:$CF215)-$BZ215,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F216","v":"-850100"},null,{"$f":"VLOOKUP($F216,Account_Table,5,FALSE)","v":"Expenditure"},"L6","850100","Depreciation",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O216:Z216),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC216:AN216),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B216),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B216),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B216),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B216),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B216),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K216-$M216,AY216-AA216),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M216-$AA216,AZ216-AO216),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA216-$AO216,BA216-AQ216),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO216-$AQ216,BB216-AS216),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ216-$AS216,BC216-AU216),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE216=0,$K216=0),0,IF(OR(BE216/ABS($K216)>9.99,BE216/ABS($K216)<-9.99),\"< > % \",BE216/ABS($K216))),\"? % \"),IFERROR(IF(AND(BE216=0,AY216=0),0,IF(OR(BE216/ABS(AY216)>9.99,BE216/ABS(AY216)<-9.99),\"< > % \",BE216/ABS(AY216))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF216=0,$M216=0),0,IF(OR(BF216/ABS($M216)>9.99,BF216/ABS($M216)<-9.99),\"< > % \",BF216/ABS($M216))),\"? % \"),IFERROR(IF(AND(BF216=0,AZ216=0),0,IF(OR(BF216/ABS(AZ216)>9.99,BF216/ABS(AZ216)<-9.99),\"< > % \",BF216/ABS(AZ216))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG216=0,$AA216=0),0,IF(OR(BG216/ABS($AA216)>9.99,BG216/ABS($AA216)<-9.99),\"< > % \",BG216/ABS($AA216))),\"? % \"),IFERROR(IF(AND(BG216=0,BA216=0),0,IF(OR(BG216/ABS(BA216)>9.99,BG216/ABS(BA216)<-9.99),\"< > % \",BG216/ABS(BA216))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH216=0,$AO216=0),0,IF(OR(BH216/ABS($AO216)>9.99,BH216/ABS($AO216)<-9.99),\"< > % \",BH216/ABS($AO216))),\"? % \"),IFERROR(IF(AND(BH216=0,BB216=0),0,IF(OR(BH216/ABS(BB216)>9.99,BH216/ABS(BB216)<-9.99),\"< > % \",BH216/ABS(BB216))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI216=0,$AQ216=0),0,IF(OR(BI216/ABS($AQ216)>9.99,BI216/ABS($AQ216)<-9.99),\"< > % \",BI216/ABS($AQ216))),\"? % \"),IFERROR(IF(AND(BI216=0,BC216=0),0,IF(OR(BI216/ABS(BC216)>9.99,BI216/ABS(BC216)<-9.99),\"< > % \",BI216/ABS(BC216))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B216)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B216)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B216)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B216)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B216)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B216)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B216)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B216)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B216)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B216)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B216)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B216)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B216)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ216-BR216,0)","v":0},{"$f":"IFERROR(IF(AND(BQ216=0,BR216=0),0,IF(OR(BS216/ABS(BQ216)>9.99,BS216/ABS(BQ216)<-9.99),\"< > % \",BS216/ABS(BQ216))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M216<>0,$BQ216/$M216,\"\"),\"0% \")&IF(IF($M216<>0,$BQ216/$M216,\"\")<>\"\",IF(IF($M216<>0,$BQ216/$M216,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M216<>0,$BQ216/$M216,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA216<>0,$BR216/$AA216,\"\"),\"0% \")&IF(IF($AA216<>0,$BR216/$AA216,\"\")<>\"\",IF(IF($AA216<>0,$BR216/$AA216,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA216<>0,$BR216/$AA216,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B216),2)+$M216+$K216","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB216:$CF216)-$BZ216,0)","v":0}]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F217","v":"-850500"},null,{"$f":"VLOOKUP($F217,Account_Table,5,FALSE)","v":"Expenditure"},"L6","850500","Amortisation",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O217:Z217),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC217:AN217),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B217),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K217-$M217,AY217-AA217),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M217-$AA217,AZ217-AO217),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA217-$AO217,BA217-AQ217),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO217-$AQ217,BB217-AS217),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ217-$AS217,BC217-AU217),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE217=0,$K217=0),0,IF(OR(BE217/ABS($K217)>9.99,BE217/ABS($K217)<-9.99),\"< > % \",BE217/ABS($K217))),\"? % \"),IFERROR(IF(AND(BE217=0,AY217=0),0,IF(OR(BE217/ABS(AY217)>9.99,BE217/ABS(AY217)<-9.99),\"< > % \",BE217/ABS(AY217))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF217=0,$M217=0),0,IF(OR(BF217/ABS($M217)>9.99,BF217/ABS($M217)<-9.99),\"< > % \",BF217/ABS($M217))),\"? % \"),IFERROR(IF(AND(BF217=0,AZ217=0),0,IF(OR(BF217/ABS(AZ217)>9.99,BF217/ABS(AZ217)<-9.99),\"< > % \",BF217/ABS(AZ217))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG217=0,$AA217=0),0,IF(OR(BG217/ABS($AA217)>9.99,BG217/ABS($AA217)<-9.99),\"< > % \",BG217/ABS($AA217))),\"? % \"),IFERROR(IF(AND(BG217=0,BA217=0),0,IF(OR(BG217/ABS(BA217)>9.99,BG217/ABS(BA217)<-9.99),\"< > % \",BG217/ABS(BA217))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH217=0,$AO217=0),0,IF(OR(BH217/ABS($AO217)>9.99,BH217/ABS($AO217)<-9.99),\"< > % \",BH217/ABS($AO217))),\"? % \"),IFERROR(IF(AND(BH217=0,BB217=0),0,IF(OR(BH217/ABS(BB217)>9.99,BH217/ABS(BB217)<-9.99),\"< > % \",BH217/ABS(BB217))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI217=0,$AQ217=0),0,IF(OR(BI217/ABS($AQ217)>9.99,BI217/ABS($AQ217)<-9.99),\"< > % \",BI217/ABS($AQ217))),\"? % \"),IFERROR(IF(AND(BI217=0,BC217=0),0,IF(OR(BI217/ABS(BC217)>9.99,BI217/ABS(BC217)<-9.99),\"< > % \",BI217/ABS(BC217))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B217)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B217)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B217)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B217)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B217)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B217)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B217)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B217)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B217)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B217)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B217)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B217)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B217)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ217-BR217,0)","v":0},{"$f":"IFERROR(IF(AND(BQ217=0,BR217=0),0,IF(OR(BS217/ABS(BQ217)>9.99,BS217/ABS(BQ217)<-9.99),\"< > % \",BS217/ABS(BQ217))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M217<>0,$BQ217/$M217,\"\"),\"0% \")&IF(IF($M217<>0,$BQ217/$M217,\"\")<>\"\",IF(IF($M217<>0,$BQ217/$M217,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M217<>0,$BQ217/$M217,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA217<>0,$BR217/$AA217,\"\"),\"0% \")&IF(IF($AA217<>0,$BR217/$AA217,\"\")<>\"\",IF(IF($AA217<>0,$BR217/$AA217,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA217<>0,$BR217/$AA217,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B217),2)+$M217+$K217","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB217:$CF217)-$BZ217,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F218","v":"-850600"},null,{"$f":"VLOOKUP($F218,Account_Table,5,FALSE)","v":"Expenditure"},"L6","850600","Impairment Losses",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O218:Z218),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC218:AN218),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B218),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K218-$M218,AY218-AA218),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M218-$AA218,AZ218-AO218),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA218-$AO218,BA218-AQ218),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO218-$AQ218,BB218-AS218),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ218-$AS218,BC218-AU218),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE218=0,$K218=0),0,IF(OR(BE218/ABS($K218)>9.99,BE218/ABS($K218)<-9.99),\"< > % \",BE218/ABS($K218))),\"? % \"),IFERROR(IF(AND(BE218=0,AY218=0),0,IF(OR(BE218/ABS(AY218)>9.99,BE218/ABS(AY218)<-9.99),\"< > % \",BE218/ABS(AY218))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF218=0,$M218=0),0,IF(OR(BF218/ABS($M218)>9.99,BF218/ABS($M218)<-9.99),\"< > % \",BF218/ABS($M218))),\"? % \"),IFERROR(IF(AND(BF218=0,AZ218=0),0,IF(OR(BF218/ABS(AZ218)>9.99,BF218/ABS(AZ218)<-9.99),\"< > % \",BF218/ABS(AZ218))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG218=0,$AA218=0),0,IF(OR(BG218/ABS($AA218)>9.99,BG218/ABS($AA218)<-9.99),\"< > % \",BG218/ABS($AA218))),\"? % \"),IFERROR(IF(AND(BG218=0,BA218=0),0,IF(OR(BG218/ABS(BA218)>9.99,BG218/ABS(BA218)<-9.99),\"< > % \",BG218/ABS(BA218))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH218=0,$AO218=0),0,IF(OR(BH218/ABS($AO218)>9.99,BH218/ABS($AO218)<-9.99),\"< > % \",BH218/ABS($AO218))),\"? % \"),IFERROR(IF(AND(BH218=0,BB218=0),0,IF(OR(BH218/ABS(BB218)>9.99,BH218/ABS(BB218)<-9.99),\"< > % \",BH218/ABS(BB218))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI218=0,$AQ218=0),0,IF(OR(BI218/ABS($AQ218)>9.99,BI218/ABS($AQ218)<-9.99),\"< > % \",BI218/ABS($AQ218))),\"? % \"),IFERROR(IF(AND(BI218=0,BC218=0),0,IF(OR(BI218/ABS(BC218)>9.99,BI218/ABS(BC218)<-9.99),\"< > % \",BI218/ABS(BC218))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B218)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B218)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B218)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B218)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B218)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B218)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B218)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B218)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B218)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B218)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B218)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B218)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B218)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ218-BR218,0)","v":0},{"$f":"IFERROR(IF(AND(BQ218=0,BR218=0),0,IF(OR(BS218/ABS(BQ218)>9.99,BS218/ABS(BQ218)<-9.99),\"< > % \",BS218/ABS(BQ218))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M218<>0,$BQ218/$M218,\"\"),\"0% \")&IF(IF($M218<>0,$BQ218/$M218,\"\")<>\"\",IF(IF($M218<>0,$BQ218/$M218,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M218<>0,$BQ218/$M218,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA218<>0,$BR218/$AA218,\"\"),\"0% \")&IF(IF($AA218<>0,$BR218/$AA218,\"\")<>\"\",IF(IF($AA218<>0,$BR218/$AA218,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA218<>0,$BR218/$AA218,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B218),2)+$M218+$K218","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB218:$CF218)-$BZ218,0)","v":0},""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F219","v":"-850700"},null,{"$f":"VLOOKUP($F219,Account_Table,5,FALSE)","v":"Expenditure"},"L6","850700","Assets Disposed",null,"",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(O219:Z219),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(AC219:AN219),2)","v":0},null,0,null,0,null,0,null,"",null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$B219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$B219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$B219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$B219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$B219),2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K219-$M219,AY219-AA219),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M219-$AA219,AZ219-AO219),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA219-$AO219,BA219-AQ219),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO219-$AQ219,BB219-AS219),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ219-$AS219,BC219-AU219),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE219=0,$K219=0),0,IF(OR(BE219/ABS($K219)>9.99,BE219/ABS($K219)<-9.99),\"< > % \",BE219/ABS($K219))),\"? % \"),IFERROR(IF(AND(BE219=0,AY219=0),0,IF(OR(BE219/ABS(AY219)>9.99,BE219/ABS(AY219)<-9.99),\"< > % \",BE219/ABS(AY219))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF219=0,$M219=0),0,IF(OR(BF219/ABS($M219)>9.99,BF219/ABS($M219)<-9.99),\"< > % \",BF219/ABS($M219))),\"? % \"),IFERROR(IF(AND(BF219=0,AZ219=0),0,IF(OR(BF219/ABS(AZ219)>9.99,BF219/ABS(AZ219)<-9.99),\"< > % \",BF219/ABS(AZ219))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG219=0,$AA219=0),0,IF(OR(BG219/ABS($AA219)>9.99,BG219/ABS($AA219)<-9.99),\"< > % \",BG219/ABS($AA219))),\"? % \"),IFERROR(IF(AND(BG219=0,BA219=0),0,IF(OR(BG219/ABS(BA219)>9.99,BG219/ABS(BA219)<-9.99),\"< > % \",BG219/ABS(BA219))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH219=0,$AO219=0),0,IF(OR(BH219/ABS($AO219)>9.99,BH219/ABS($AO219)<-9.99),\"< > % \",BH219/ABS($AO219))),\"? % \"),IFERROR(IF(AND(BH219=0,BB219=0),0,IF(OR(BH219/ABS(BB219)>9.99,BH219/ABS(BB219)<-9.99),\"< > % \",BH219/ABS(BB219))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI219=0,$AQ219=0),0,IF(OR(BI219/ABS($AQ219)>9.99,BI219/ABS($AQ219)<-9.99),\"< > % \",BI219/ABS($AQ219))),\"? % \"),IFERROR(IF(AND(BI219=0,BC219=0),0,IF(OR(BI219/ABS(BC219)>9.99,BI219/ABS(BC219)<-9.99),\"< > % \",BI219/ABS(BC219))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$B:$B,$B219)+SUMIFS(Actuals!$O:$O,Actuals!$B:$B,$B219)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$B:$B,$B219)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$B:$B,$B219)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$B:$B,$B219)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$B:$B,$B219)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$B:$B,$B219)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$B:$B,$B219)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$B:$B,$B219)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$B:$B,$B219)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$B:$B,$B219)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$B:$B,$B219)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$B:$B,$B219)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ219-BR219,0)","v":0},{"$f":"IFERROR(IF(AND(BQ219=0,BR219=0),0,IF(OR(BS219/ABS(BQ219)>9.99,BS219/ABS(BQ219)<-9.99),\"< > % \",BS219/ABS(BQ219))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M219<>0,$BQ219/$M219,\"\"),\"0% \")&IF(IF($M219<>0,$BQ219/$M219,\"\")<>\"\",IF(IF($M219<>0,$BQ219/$M219,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M219<>0,$BQ219/$M219,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA219<>0,$BR219/$AA219,\"\"),\"0% \")&IF(IF($AA219<>0,$BR219/$AA219,\"\")<>\"\",IF(IF($AA219<>0,$BR219/$AA219,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA219<>0,$BR219/$AA219,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B219),2)+$M219+$K219","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM($CB219:$CF219)-$BZ219,0)","v":0},""]
[null,null,null,null,null,""]
[null,null,null,null,null,""]
[null,null,null,null,null,"","EXPENDITURE",null,null,null,{"$f":"ROUND(SUM(K119:K221)/2,2)","v":0},null,{"$f":"ROUND(SUM(M119:M221)/2,2)","v":0},null,{"$f":"ROUND(SUM(O119:O221)/2,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(AC119:AC221)/2,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(AQ119:AQ221)/2,2)","v":0},null,{"$f":"ROUND(SUM(AS119:AS221)/2,2)","v":0},null,{"$f":"ROUND(SUM(AU119:AU221)/2,2)","v":0},null,null,null,{"$f":"ROUND(SUM(AY119:AY221)/2,2)","v":0},{"$f":"ROUND(SUM(AZ119:AZ221)/2,2)","v":0},{"$f":"ROUND(SUM(BA119:BA221)/2,2)","v":0},{"$f":"ROUND(SUM(BB119:BB221)/2,2)","v":0},{"$f":"ROUND(SUM(BC119:BC221)/2,2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K222-$M222,AY222-AA222),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M222-$AA222,AZ222-AO222),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA222-$AO222,BA222-AQ222),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO222-$AQ222,BB222-AS222),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ222-$AS222,BC222-AU222),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE222=0,$K222=0),0,IF(OR(BE222/ABS($K222)>9.99,BE222/ABS($K222)<-9.99),\"< > % \",BE222/ABS($K222))),\"? % \"),IFERROR(IF(AND(BE222=0,AY222=0),0,IF(OR(BE222/ABS(AY222)>9.99,BE222/ABS(AY222)<-9.99),\"< > % \",BE222/ABS(AY222))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF222=0,$M222=0),0,IF(OR(BF222/ABS($M222)>9.99,BF222/ABS($M222)<-9.99),\"< > % \",BF222/ABS($M222))),\"? % \"),IFERROR(IF(AND(BF222=0,AZ222=0),0,IF(OR(BF222/ABS(AZ222)>9.99,BF222/ABS(AZ222)<-9.99),\"< > % \",BF222/ABS(AZ222))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG222=0,$AA222=0),0,IF(OR(BG222/ABS($AA222)>9.99,BG222/ABS($AA222)<-9.99),\"< > % \",BG222/ABS($AA222))),\"? % \"),IFERROR(IF(AND(BG222=0,BA222=0),0,IF(OR(BG222/ABS(BA222)>9.99,BG222/ABS(BA222)<-9.99),\"< > % \",BG222/ABS(BA222))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH222=0,$AO222=0),0,IF(OR(BH222/ABS($AO222)>9.99,BH222/ABS($AO222)<-9.99),\"< > % \",BH222/ABS($AO222))),\"? % \"),IFERROR(IF(AND(BH222=0,BB222=0),0,IF(OR(BH222/ABS(BB222)>9.99,BH222/ABS(BB222)<-9.99),\"< > % \",BH222/ABS(BB222))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI222=0,$AQ222=0),0,IF(OR(BI222/ABS($AQ222)>9.99,BI222/ABS($AQ222)<-9.99),\"< > % \",BI222/ABS($AQ222))),\"? % \"),IFERROR(IF(AND(BI222=0,BC222=0),0,IF(OR(BI222/ABS(BC222)>9.99,BI222/ABS(BC222)<-9.99),\"< > % \",BI222/ABS(BC222))),\"? % \"))","v":0},null,{"$f":"ROUND(SUM(BQ119:BQ221)/2,2)","v":0},{"$f":"ROUND(SUM(BR119:BR221)/2,2)","v":0},{"$f":"ROUND(BQ222-BR222,0)","v":0},{"$f":"IFERROR(IF(AND(BQ222=0,BR222=0),0,IF(OR(BS222/ABS(BQ222)>9.99,BS222/ABS(BQ222)<-9.99),\"< > % \",BS222/ABS(BQ222))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M222<>0,$BQ222/$M222,\"\"),\"0% \")&IF(IF($M222<>0,$BQ222/$M222,\"\")<>\"\",IF(IF($M222<>0,$BQ222/$M222,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M222<>0,$BQ222/$M222,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA222<>0,$BR222/$AA222,\"\"),\"0% \")&IF(IF($AA222<>0,$BR222/$AA222,\"\")<>\"\",IF(IF($AA222<>0,$BR222/$AA222,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA222<>0,$BR222/$AA222,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(SUM(BY119:BY221)/2,2)","v":0},{"$f":"ROUND(SUM(BZ119:BZ221)/2,2)","v":0},{"$f":"ROUND(SUM(CA119:CA221)/2,2)","v":0},{"$f":"ROUND(SUM(CB119:CB221)/2,2)","v":0},{"$f":"ROUND(SUM(CC119:CC221)/2,2)","v":0},0,0,0,0,{"$f":"ROUND(SUM($CB222:$CF222)-BZ222,0)","v":0}]
[null,null,null,null,null,""]
[null,null,null,null,null,"","OPERATING RESULT",null,null,null,{"$f":"ROUND(K222+K117,2)","v":0},null,{"$f":"ROUND(M222+M117,2)","v":0},null,{"$f":"ROUND(O222+O117,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(AC222+AC117,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(AQ222+AQ117,2)","v":0},null,{"$f":"ROUND(AS222+AS117,2)","v":0},null,{"$f":"ROUND(AU222+AU117,2)","v":0},null,null,null,{"$f":"ROUND(AY222+AY117,2)","v":0},{"$f":"ROUND(AZ222+AZ117,2)","v":0},{"$f":"ROUND(BA222+BA117,2)","v":0},{"$f":"ROUND(BB222+BB117,2)","v":0},{"$f":"ROUND(BC222+BC117,2)","v":0},null,{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$K224-$M224,AY224-AA224),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$M224-$AA224,AZ224-AO224),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AA224-$AO224,BA224-AQ224),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AO224-$AQ224,BB224-AS224),0)","v":0},{"$f":"ROUND(IF(Analysis_Mode=\"Year On Year\",$AQ224-$AS224,BC224-AU224),0)","v":0},null,{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BE224=0,$K224=0),0,IF(OR(BE224/ABS($K224)>9.99,BE224/ABS($K224)<-9.99),\"< > % \",BE224/ABS($K224))),\"? % \"),IFERROR(IF(AND(BE224=0,AY224=0),0,IF(OR(BE224/ABS(AY224)>9.99,BE224/ABS(AY224)<-9.99),\"< > % \",BE224/ABS(AY224))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BF224=0,$M224=0),0,IF(OR(BF224/ABS($M224)>9.99,BF224/ABS($M224)<-9.99),\"< > % \",BF224/ABS($M224))),\"? % \"),IFERROR(IF(AND(BF224=0,AZ224=0),0,IF(OR(BF224/ABS(AZ224)>9.99,BF224/ABS(AZ224)<-9.99),\"< > % \",BF224/ABS(AZ224))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BG224=0,$AA224=0),0,IF(OR(BG224/ABS($AA224)>9.99,BG224/ABS($AA224)<-9.99),\"< > % \",BG224/ABS($AA224))),\"? % \"),IFERROR(IF(AND(BG224=0,BA224=0),0,IF(OR(BG224/ABS(BA224)>9.99,BG224/ABS(BA224)<-9.99),\"< > % \",BG224/ABS(BA224))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BH224=0,$AO224=0),0,IF(OR(BH224/ABS($AO224)>9.99,BH224/ABS($AO224)<-9.99),\"< > % \",BH224/ABS($AO224))),\"? % \"),IFERROR(IF(AND(BH224=0,BB224=0),0,IF(OR(BH224/ABS(BB224)>9.99,BH224/ABS(BB224)<-9.99),\"< > % \",BH224/ABS(BB224))),\"? % \"))","v":0},{"$f":"IF(Analysis_Mode=\"Year On Year\",IFERROR(IF(AND(BI224=0,$AQ224=0),0,IF(OR(BI224/ABS($AQ224)>9.99,BI224/ABS($AQ224)<-9.99),\"< > % \",BI224/ABS($AQ224))),\"? % \"),IFERROR(IF(AND(BI224=0,BC224=0),0,IF(OR(BI224/ABS(BC224)>9.99,BI224/ABS(BC224)<-9.99),\"< > % \",BI224/ABS(BC224))),\"? % \"))","v":0},null,{"$f":"ROUND(BQ222+BQ117,2)","v":0},{"$f":"ROUND(BR222+BR117,2)","v":0},{"$f":"ROUND(BQ224-BR224,0)","v":0},{"$f":"IFERROR(IF(AND(BQ224=0,BR224=0),0,IF(OR(BS224/ABS(BQ224)>9.99,BS224/ABS(BQ224)<-9.99),\"< > % \",BS224/ABS(BQ224))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M224<>0,$BQ224/$M224,\"\"),\"0% \")&IF(IF($M224<>0,$BQ224/$M224,\"\")<>\"\",IF(IF($M224<>0,$BQ224/$M224,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M224<>0,$BQ224/$M224,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA224<>0,$BR224/$AA224,\"\"),\"0% \")&IF(IF($AA224<>0,$BR224/$AA224,\"\")<>\"\",IF(IF($AA224<>0,$BR224/$AA224,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA224<>0,$BR224/$AA224,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},null,{"$f":"ROUND(BY222+BY117,2)","v":0},{"$f":"ROUND(BZ222+BZ117,2)","v":0},{"$f":"ROUND(CA222+CA117,2)","v":0},{"$f":"ROUND(CB222+CB117,2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM($CB224:$CF224)-BZ224,0)","v":0}]
[null,null,null,null,null,""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","301000","RETAINED PROFITS",null,null,null,{"$f":"SUM(K228:K231)","v":0},null,{"$f":"SUM(M228:M231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA228:AA231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO228:AO231)","v":0},null,{"$f":"SUM(AQ228:AQ231)","v":0},null,{"$f":"SUM(AS228:AS231)","v":0},null,{"$f":"SUM(AU228:AU231)","v":0}]
[null,null,null,null,null,""]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F229","v":"-301100"},null,{"$f":"VLOOKUP($F229,Account_Table,5,FALSE)","v":"Equity"},"L6","301100","Accum Funds - Opening Balance",null,null,null,{"$f":"SUMIFS(Actuals!$L:$L,Actuals!$B:$B,$B229)","v":0},null,{"$f":"SUMIFS(Actuals!$AA:$AA,Actuals!$B:$B,$B229)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Actuals!$AP:$AP,Actuals!$B:$B,$B229)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA233","v":0},null,{"$f":"AO233","v":0},null,{"$f":"AQ233","v":0},null,{"$f":"AS233","v":0}]
[{"$f":"Edit_CS_L1","v":0},{"$f":"Edit_CS_L1&\"-\"&$F230","v":"-301200"},null,{"$f":"VLOOKUP($F230,Account_Table,5,FALSE)","v":"Equity"},"L6","301200","Accum Funds - YTD Movement",null,null,null,{"$f":"SUMIFS(Actuals!$L:$L,Actuals!$B:$B,$B230)","v":0},null,{"$f":"SUMIFS(Actuals!$AA:$AA,Actuals!$B:$B,$B230)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Actuals!$AP:$AP,Actuals!$B:$B,$B230)","v":0}]
[]
[]
[null,null,null,null,null,null,"ACCUMULATED POSITION",null,null,null,{"$f":"K227+K224","v":0},null,{"$f":"M227+M224","v":0},null,{"$f":"AA227+O224","v":0},{"$f":"O233+P224","v":0},{"$f":"P233+Q224","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AA227+AA224","v":0},null,{"$f":"AA233+AC224","v":0},{"$f":"AC233+AD224","v":0},{"$f":"AD233+AE224","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AO227+AO224","v":0},null,{"$f":"AQ227+AQ224","v":0},null,{"$f":"AS227+AS224","v":0},null,{"$f":"AU227+AU224","v":0}]

{"sheet":"Edit_Template","index":4,"n_rows":2,"n_cols":87,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"L6",null,null,null,{"$f":"IFERROR(IF(VLOOKUP(Edit!$B1,Forecast_Links,8,FALSE)<>0,VLOOKUP(Edit!$B1,Forecast_Links,8,FALSE),\"\"),\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$B:$B,Edit!$B1),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$B:$B,Edit!$B1),2)","v":0},null,{"$f":"ROUND(IF(AND(COLUMN(O1)>Last_Actuals_Period+14,$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!O$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(P1)>Last_Actuals_Period+14,$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!P$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(Q1)>Last_Actuals_Period+14,$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!Q$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(R1)>Last_Actuals_Period+14,$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!R$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(S1)>Last_Actuals_Period+14,$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!S$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(T1)>Last_Actuals_Period+14,$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!T$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(U1)>Last_Actuals_Period+14,$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!U$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(V1)>Last_Actuals_Period+14,$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!V$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(W1)>Last_Actuals_Period+14,$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!W$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(X1)>Last_Actuals_Period+14,$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!X$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(Y1)>Last_Actuals_Period+14,$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!Y$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(Z1)>Last_Actuals_Period+14,$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!Z$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(SUM(O1:Z1),2)","v":0},null,{"$f":"ROUND(IF(AND(COLUMN(AC1)>Last_Actuals_Period+14,Edit!$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!AC$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(AD1)>Last_Actuals_Period+14,Edit!$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!AD$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(AE1)>Last_Actuals_Period+14,Edit!$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!AE$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(AF1)>Last_Actuals_Period+14,Edit!$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!AF$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(AG1)>Last_Actuals_Period+14,Edit!$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!AG$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(AH1)>Last_Actuals_Period+14,Edit!$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!AH$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(AI1)>Last_Actuals_Period+14,Edit!$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!AI$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(AJ1)>Last_Actuals_Period+14,Edit!$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!AJ$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(AK1)>Last_Actuals_Period+14,Edit!$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!AK$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(AL1)>Last_Actuals_Period+14,Edit!$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!AL$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(AM1)>Last_Actuals_Period+14,Edit!$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!AM$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(IF(AND(COLUMN(AN1)>Last_Actuals_Period+14,Edit!$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!AN$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B1)),2)","v":0},{"$f":"ROUND(SUM(AC1:AN1),2)","v":0},null,{"$f":"ROUND(IF(AND(COLUMN(AQ1)>Last_Actuals_Period+14,Edit!$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!AQ$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B1)),2)","v":0},null,{"$f":"ROUND(IF(AND(COLUMN(AS1)>Last_Actuals_Period+14,Edit!$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!AS$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B1)),2)","v":0},null,{"$f":"ROUND(IF(AND(COLUMN(AU1)>Last_Actuals_Period+14,Edit!$I1<>\"\"),SUMIFS(INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&MATCH(Edit!AU$8,INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!R\"&VLOOKUP(Edit!$I1,Link_Table,3,FALSE),FALSE),0),FALSE),INDIRECT(VLOOKUP(Edit!$I1,Link_Table,2,FALSE)&\"!C\"&VLOOKUP(Edit!$I1,Link_Table,5,FALSE),FALSE),Edit!$B1),SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B1)),2)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B1,Forecast!$B:$AW,COLUMN(AW1)-1,FALSE)),\"\",IF(VLOOKUP($B1,Forecast!$B:$AW,COLUMN(AW1)-1,FALSE)=0,\"\",VLOOKUP($B1,Forecast!$B:$AW,COLUMN(AW1)-1,FALSE)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUMIFS(Actuals!$J:$J,Actuals!$B:$B,Edit!$B1),2)+$M1+$K1","v":0},{"$f":"+$AA1+$AO1+$AQ1+$AS1+$AU1","v":0},{"$f":"+BZ1+BY1","v":0},{"$f":"ROUND(SUMIFS(Plan!$J:$J,Plan!$B:$B,Edit!$B1),2)","v":0},{"$f":"ROUND(SUMIFS(Plan!$K:$K,Plan!$B:$B,Edit!$B1),2)","v":0},{"$f":"ROUND(SUMIFS(Plan!$L:$L,Plan!$B:$B,Edit!$B1),2)","v":0},{"$f":"ROUND(SUMIFS(Plan!$M:$M,Plan!$B:$B,Edit!$B1),2)","v":0},{"$f":"ROUND(SUMIFS(Plan!$N:$N,Plan!$B:$B,Edit!$B1),2)","v":0},{"$f":"ROUND(SUMIFS(Plan!$O:$O,Plan!$B:$B,Edit!$B1),2)","v":0},{"$f":"ROUND(SUM($CB1:$CF1)-$BZ1,0)","v":0},{"$f":"IF(ISERROR(VLOOKUP($B1,Plan!$B:$P,COLUMN($Q1)-2,FALSE)),\"\",IF(VLOOKUP($B1,Plan!$B:$P,COLUMN($Q1)-2,FALSE)=0,\"\",VLOOKUP($B1,Plan!$B:$P,COLUMN($Q1)-2,FALSE)))","v":""}]
[null,null,null,null,null,{"$f":"INDIRECT(\"Edit!R\"&Edit_Row&\"C\"&COLUMN(F2),FALSE)","v":"650600"},null,null,{"$f":"IF(VALUE(INDIRECT(\"Edit!R\"&Edit_Row&\"C\"&COLUMN(I2),FALSE))=0,\"\",INDIRECT(\"Edit!R\"&$AB2&\"C\"&COLUMN(I2),FALSE))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,{"$f":"IFERROR(ROUND(VLOOKUP(Edit_Account,Phasing_Table,COLUMN(AC2)-5,FALSE)*$AO$2,2),0)","v":0},{"$f":"IFERROR(ROUND(VLOOKUP(Edit_Account,Phasing_Table,COLUMN(AD2)-5,FALSE)*$AO$2,2),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AO2-SUM(AC2:AM2),2)","v":0},{"$f":"ROUND(IFERROR(INDIRECT(\"Edit!R\"&Edit_Row&\"C\"&COLUMN(AO2),FALSE),0),2)","v":0}]

{"sheet":"EditTest","index":5,"n_rows":233,"n_cols":92,"rows_kept":233,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I11:AW221)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Edit Mode",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA12:CI222)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Total"]
[]
["Index CS Level 1","Index CS Level 6","Reporting Index","Account - Level 3","Level","Account Code","LATEST FORECAST & BUDGET",null,null,null,"Actuals",null,"Actuals",null,"Actuals","Actuals","Actuals","Actuals","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast",null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast",null,"Forecast",null,"Forecast",null,"Forecast"]
[null,null,null,null,null,null,"(Actuals to Period 4)",null,null,null,2017,null,2018,null,"2019-01","2019-02","2019-03","2019-04","2019-05","2019-06","2019-07","2019-08","2019-09","2019-10","2019-11","2019-12",2019,null,"2020-01","2020-02","2020-03","2020-04","2020-05","2020-06","2020-07","2020-08","2020-09","2020-10","2020-11","2020-12",2020,null,2021,null,2022,null,2023,null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Link","2018","2019","2020","2021","2022","OB"]
[]
[]
[null,null,null,null,"L5","400000","GOV'T OPERATING GRANTS"]
[null,null,null,null,null,""]
[null,null,null,"Revenue","L6","400000","Gov't Operating Grants (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B13,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I13,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!O13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!P13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!Q13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!R13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!S13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!T13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!U13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!V13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!W13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!X13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!Y13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!Z13,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!AC13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!AD13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!AE13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!AF13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!AG13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!AH13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!AI13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!AJ13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!AK13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!AL13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!AM13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!AN13,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!AQ13,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!AS13,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B13),2)-ROUND(Edit!AU13,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B13),2)-ROUND(Edit!CB13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B13),2)-ROUND(Edit!CC13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B13),2)-ROUND(Edit!CD13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B13),2)-ROUND(Edit!CE13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B13),2)-ROUND(Edit!CF13,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B13),2)-ROUND(Edit!CG13,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B13,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI13,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B13,Plan!$B:$I,8,FALSE),\"\")<>Edit!V13,1,0)","v":1}]
[null,null,null,"Revenue","L6","400100","Commonwealth Gov't Subsidy",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B14,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I14,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!O14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!P14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!Q14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!R14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!S14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!T14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!U14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!V14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!W14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!X14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!Y14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!Z14,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!AC14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!AD14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!AE14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!AF14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!AG14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!AH14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!AI14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!AJ14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!AK14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!AL14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!AM14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!AN14,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!AQ14,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!AS14,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B14),2)-ROUND(Edit!AU14,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B14),2)-ROUND(Edit!CB14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B14),2)-ROUND(Edit!CC14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B14),2)-ROUND(Edit!CD14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B14),2)-ROUND(Edit!CE14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B14),2)-ROUND(Edit!CF14,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B14),2)-ROUND(Edit!CG14,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B14,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI14,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B14,Plan!$B:$I,8,FALSE),\"\")<>Edit!V14,1,0)","v":1}]
[null,null,null,"Revenue","L6","400200","Student Conrtibution Charge",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B15,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I15,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!O15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!P15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!Q15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!R15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!S15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!T15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!U15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!V15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!W15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!X15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!Y15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!Z15,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!AC15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!AD15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!AE15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!AF15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!AG15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!AH15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!AI15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!AJ15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!AK15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!AL15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!AM15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!AN15,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!AQ15,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!AS15,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B15),2)-ROUND(Edit!AU15,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B15),2)-ROUND(Edit!CB15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B15),2)-ROUND(Edit!CC15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B15),2)-ROUND(Edit!CD15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B15),2)-ROUND(Edit!CE15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B15),2)-ROUND(Edit!CF15,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B15),2)-ROUND(Edit!CG15,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B15,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI15,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B15,Plan!$B:$I,8,FALSE),\"\")<>Edit!V15,1,0)","v":1}]
[null,null,null,"Revenue","L6","400300","Other Commonwealth",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B16,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I16,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!O16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!P16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!Q16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!R16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!S16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!T16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!U16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!V16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!W16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!X16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!Y16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!Z16,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!AC16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!AD16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!AE16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!AF16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!AG16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!AH16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!AI16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!AJ16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!AK16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!AL16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!AM16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!AN16,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!AQ16,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!AS16,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B16),2)-ROUND(Edit!AU16,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B16),2)-ROUND(Edit!CB16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B16),2)-ROUND(Edit!CC16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B16),2)-ROUND(Edit!CD16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B16),2)-ROUND(Edit!CE16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B16),2)-ROUND(Edit!CF16,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B16),2)-ROUND(Edit!CG16,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B16,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI16,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B16,Plan!$B:$I,8,FALSE),\"\")<>Edit!V16,1,0)","v":1}]
[null,null,null,"Revenue","L6","400400","State & Local Government",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B17,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I17,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!O17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!P17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!Q17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!R17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!S17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!T17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!U17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!V17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!W17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!X17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!Y17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!Z17,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!AC17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!AD17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!AE17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!AF17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!AG17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!AH17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!AI17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!AJ17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!AK17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!AL17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!AM17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!AN17,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!AQ17,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!AS17,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B17),2)-ROUND(Edit!AU17,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B17),2)-ROUND(Edit!CB17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B17),2)-ROUND(Edit!CC17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B17),2)-ROUND(Edit!CD17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B17),2)-ROUND(Edit!CE17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B17),2)-ROUND(Edit!CF17,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B17),2)-ROUND(Edit!CG17,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B17,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI17,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B17,Plan!$B:$I,8,FALSE),\"\")<>Edit!V17,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","401000","RESEARCH BLOCK GRANTS"]
[null,null,null,null,null,""]
[null,null,null,"Revenue","L6","401000","Research Block Grants (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B21,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I21,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!O21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!P21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!Q21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!R21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!S21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!T21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!U21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!V21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!W21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!X21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!Y21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!Z21,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!AC21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!AD21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!AE21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!AF21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!AG21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!AH21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!AI21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!AJ21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!AK21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!AL21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!AM21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!AN21,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!AQ21,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!AS21,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B21),2)-ROUND(Edit!AU21,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B21),2)-ROUND(Edit!CB21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B21),2)-ROUND(Edit!CC21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B21),2)-ROUND(Edit!CD21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B21),2)-ROUND(Edit!CE21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B21),2)-ROUND(Edit!CF21,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B21),2)-ROUND(Edit!CG21,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B21,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI21,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B21,Plan!$B:$I,8,FALSE),\"\")<>Edit!V21,1,0)","v":1}]
[null,null,null,"Revenue","L6","401105","Research Support Program",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B22,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I22,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!O22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!P22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!Q22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!R22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!S22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!T22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!U22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!V22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!W22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!X22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!Y22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!Z22,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!AC22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!AD22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!AE22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!AF22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!AG22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!AH22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!AI22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!AJ22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!AK22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!AL22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!AM22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!AN22,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!AQ22,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!AS22,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B22),2)-ROUND(Edit!AU22,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B22),2)-ROUND(Edit!CB22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B22),2)-ROUND(Edit!CC22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B22),2)-ROUND(Edit!CD22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B22),2)-ROUND(Edit!CE22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B22),2)-ROUND(Edit!CF22,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B22),2)-ROUND(Edit!CG22,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B22,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI22,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B22,Plan!$B:$I,8,FALSE),\"\")<>Edit!V22,1,0)","v":1}]
[null,null,null,"Revenue","L6","401106","Research Training Program",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B23,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I23,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!O23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!P23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!Q23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!R23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!S23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!T23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!U23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!V23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!W23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!X23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!Y23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!Z23,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!AC23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!AD23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!AE23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!AF23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!AG23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!AH23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!AI23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!AJ23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!AK23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!AL23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!AM23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!AN23,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!AQ23,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!AS23,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B23),2)-ROUND(Edit!AU23,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B23),2)-ROUND(Edit!CB23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B23),2)-ROUND(Edit!CC23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B23),2)-ROUND(Edit!CD23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B23),2)-ROUND(Edit!CE23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B23),2)-ROUND(Edit!CF23,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B23),2)-ROUND(Edit!CG23,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B23,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI23,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B23,Plan!$B:$I,8,FALSE),\"\")<>Edit!V23,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","401200","STUDENT AMENITIES FEES"]
[]
[null,null,null,"Revenue","L6","401200","Student Amenities Fees (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B27,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I27,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!O27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!P27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!Q27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!R27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!S27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!T27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!U27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!V27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!W27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!X27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!Y27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!Z27,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!AC27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!AD27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!AE27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!AF27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!AG27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!AH27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!AI27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!AJ27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!AK27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!AL27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!AM27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!AN27,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!AQ27,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!AS27,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B27),2)-ROUND(Edit!AU27,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B27),2)-ROUND(Edit!CB27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B27),2)-ROUND(Edit!CC27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B27),2)-ROUND(Edit!CD27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B27),2)-ROUND(Edit!CE27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B27),2)-ROUND(Edit!CF27,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B27),2)-ROUND(Edit!CG27,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B27,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI27,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B27,Plan!$B:$I,8,FALSE),\"\")<>Edit!V27,1,0)","v":1}]
[null,null,null,"Revenue","L6","401201","Student Amenities Fees",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B28,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I28,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!O28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!P28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!Q28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!R28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!S28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!T28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!U28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!V28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!W28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!X28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!Y28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!Z28,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!AC28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!AD28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!AE28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!AF28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!AG28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!AH28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!AI28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!AJ28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!AK28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!AL28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!AM28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!AN28,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!AQ28,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!AS28,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B28),2)-ROUND(Edit!AU28,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B28),2)-ROUND(Edit!CB28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B28),2)-ROUND(Edit!CC28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B28),2)-ROUND(Edit!CD28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B28),2)-ROUND(Edit!CE28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B28),2)-ROUND(Edit!CF28,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B28),2)-ROUND(Edit!CG28,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B28,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI28,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B28,Plan!$B:$I,8,FALSE),\"\")<>Edit!V28,1,0)","v":1}]
[]
[null,null,null,null,"L5","403000","STUDENT TUITION FEES"]
[null,null,null,null,null,""]
[null,null,null,"Revenue","L6","403000","Tuition Fees Undefined (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B32,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I32,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!O32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!P32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!Q32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!R32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!S32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!T32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!U32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!V32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!W32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!X32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!Y32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!Z32,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!AC32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!AD32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!AE32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!AF32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!AG32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!AH32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!AI32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!AJ32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!AK32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!AL32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!AM32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!AN32,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!AQ32,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!AS32,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B32),2)-ROUND(Edit!AU32,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B32),2)-ROUND(Edit!CB32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B32),2)-ROUND(Edit!CC32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B32),2)-ROUND(Edit!CD32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B32),2)-ROUND(Edit!CE32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B32),2)-ROUND(Edit!CF32,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B32),2)-ROUND(Edit!CG32,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B32,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI32,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B32,Plan!$B:$I,8,FALSE),\"\")<>Edit!V32,1,0)","v":1}]
[null,null,null,"Revenue","L6","403100","Domestic",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B33,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I33,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!O33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!P33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!Q33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!R33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!S33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!T33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!U33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!V33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!W33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!X33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!Y33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!Z33,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!AC33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!AD33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!AE33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!AF33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!AG33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!AH33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!AI33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!AJ33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!AK33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!AL33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!AM33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!AN33,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!AQ33,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!AS33,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B33),2)-ROUND(Edit!AU33,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B33),2)-ROUND(Edit!CB33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B33),2)-ROUND(Edit!CC33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B33),2)-ROUND(Edit!CD33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B33),2)-ROUND(Edit!CE33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B33),2)-ROUND(Edit!CF33,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B33),2)-ROUND(Edit!CG33,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B33,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI33,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B33,Plan!$B:$I,8,FALSE),\"\")<>Edit!V33,1,0)","v":1}]
[null,null,null,"Revenue","L6","403200","International",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B34,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I34,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!O34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!P34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!Q34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!R34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!S34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!T34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!U34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!V34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!W34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!X34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!Y34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!Z34,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!AC34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!AD34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!AE34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!AF34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!AG34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!AH34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!AI34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!AJ34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!AK34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!AL34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!AM34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!AN34,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!AQ34,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!AS34,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B34),2)-ROUND(Edit!AU34,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B34),2)-ROUND(Edit!CB34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B34),2)-ROUND(Edit!CC34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B34),2)-ROUND(Edit!CD34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B34),2)-ROUND(Edit!CE34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B34),2)-ROUND(Edit!CF34,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B34),2)-ROUND(Edit!CG34,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B34,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI34,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B34,Plan!$B:$I,8,FALSE),\"\")<>Edit!V34,1,0)","v":1}]
[null,null,null,"Revenue","L6","403300","Generic",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B35,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I35,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!O35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!P35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!Q35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!R35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!S35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!T35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!U35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!V35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!W35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!X35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!Y35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!Z35,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!AC35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!AD35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!AE35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!AF35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!AG35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!AH35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!AI35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!AJ35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!AK35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!AL35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!AM35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!AN35,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!AQ35,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!AS35,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B35),2)-ROUND(Edit!AU35,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B35),2)-ROUND(Edit!CB35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B35),2)-ROUND(Edit!CC35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B35),2)-ROUND(Edit!CD35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B35),2)-ROUND(Edit!CE35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B35),2)-ROUND(Edit!CF35,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B35),2)-ROUND(Edit!CG35,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B35,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI35,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B35,Plan!$B:$I,8,FALSE),\"\")<>Edit!V35,1,0)","v":1}]
[null,null,null,"Revenue","L6","403400","ICTE",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B36,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I36,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!O36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!P36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!Q36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!R36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!S36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!T36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!U36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!V36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!W36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!X36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!Y36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!Z36,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!AC36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!AD36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!AE36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!AF36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!AG36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!AH36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!AI36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!AJ36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!AK36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!AL36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!AM36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!AN36,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!AQ36,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!AS36,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B36),2)-ROUND(Edit!AU36,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B36),2)-ROUND(Edit!CB36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B36),2)-ROUND(Edit!CC36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B36),2)-ROUND(Edit!CD36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B36),2)-ROUND(Edit!CE36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B36),2)-ROUND(Edit!CF36,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B36),2)-ROUND(Edit!CG36,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B36,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI36,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B36,Plan!$B:$I,8,FALSE),\"\")<>Edit!V36,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","404000","RESEARCH INCOME"]
[null,null,null,null,null,""]
[null,null,null,"Revenue","L6","404000","Research Income (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B40,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I40,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!O40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!P40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!Q40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!R40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!S40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!T40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!U40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!V40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!W40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!X40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!Y40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!Z40,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!AC40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!AD40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!AE40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!AF40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!AG40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!AH40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!AI40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!AJ40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!AK40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!AL40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!AM40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!AN40,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!AQ40,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!AS40,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B40),2)-ROUND(Edit!AU40,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B40),2)-ROUND(Edit!CB40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B40),2)-ROUND(Edit!CC40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B40),2)-ROUND(Edit!CD40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B40),2)-ROUND(Edit!CE40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B40),2)-ROUND(Edit!CF40,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B40),2)-ROUND(Edit!CG40,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B40,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI40,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B40,Plan!$B:$I,8,FALSE),\"\")<>Edit!V40,1,0)","v":1}]
[null,null,null,"Revenue","L6","404100","ARC",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B41,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I41,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!O41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!P41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!Q41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!R41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!S41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!T41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!U41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!V41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!W41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!X41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!Y41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!Z41,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!AC41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!AD41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!AE41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!AF41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!AG41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!AH41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!AI41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!AJ41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!AK41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!AL41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!AM41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!AN41,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!AQ41,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!AS41,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B41),2)-ROUND(Edit!AU41,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B41),2)-ROUND(Edit!CB41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B41),2)-ROUND(Edit!CC41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B41),2)-ROUND(Edit!CD41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B41),2)-ROUND(Edit!CE41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B41),2)-ROUND(Edit!CF41,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B41),2)-ROUND(Edit!CG41,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B41,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI41,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B41,Plan!$B:$I,8,FALSE),\"\")<>Edit!V41,1,0)","v":1}]
[null,null,null,"Revenue","L6","404200","NHMRC",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B42,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I42,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!O42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!P42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!Q42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!R42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!S42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!T42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!U42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!V42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!W42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!X42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!Y42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!Z42,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!AC42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!AD42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!AE42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!AF42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!AG42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!AH42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!AI42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!AJ42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!AK42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!AL42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!AM42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!AN42,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!AQ42,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!AS42,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B42),2)-ROUND(Edit!AU42,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B42),2)-ROUND(Edit!CB42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B42),2)-ROUND(Edit!CC42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B42),2)-ROUND(Edit!CD42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B42),2)-ROUND(Edit!CE42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B42),2)-ROUND(Edit!CF42,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B42),2)-ROUND(Edit!CG42,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B42,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI42,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B42,Plan!$B:$I,8,FALSE),\"\")<>Edit!V42,1,0)","v":1}]
[null,null,null,"Revenue","L6","404300","Commonwealth Research - Other",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B43,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I43,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!O43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!P43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!Q43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!R43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!S43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!T43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!U43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!V43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!W43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!X43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!Y43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!Z43,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!AC43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!AD43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!AE43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!AF43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!AG43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!AH43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!AI43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!AJ43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!AK43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!AL43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!AM43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!AN43,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!AQ43,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!AS43,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B43),2)-ROUND(Edit!AU43,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B43),2)-ROUND(Edit!CB43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B43),2)-ROUND(Edit!CC43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B43),2)-ROUND(Edit!CD43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B43),2)-ROUND(Edit!CE43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B43),2)-ROUND(Edit!CF43,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B43),2)-ROUND(Edit!CG43,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B43,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI43,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B43,Plan!$B:$I,8,FALSE),\"\")<>Edit!V43,1,0)","v":1}]
[null,null,null,"Revenue","L6","404400","Queensland State Research",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B44,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I44,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!O44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!P44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!Q44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!R44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!S44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!T44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!U44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!V44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!W44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!X44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!Y44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!Z44,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!AC44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!AD44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!AE44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!AF44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!AG44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!AH44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!AI44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!AJ44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!AK44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!AL44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!AM44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!AN44,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!AQ44,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!AS44,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B44),2)-ROUND(Edit!AU44,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B44),2)-ROUND(Edit!CB44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B44),2)-ROUND(Edit!CC44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B44),2)-ROUND(Edit!CD44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B44),2)-ROUND(Edit!CE44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B44),2)-ROUND(Edit!CF44,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B44),2)-ROUND(Edit!CG44,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B44,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI44,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B44,Plan!$B:$I,8,FALSE),\"\")<>Edit!V44,1,0)","v":1}]
[null,null,null,"Revenue","L6","404500","Other Research Income",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B45,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I45,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!O45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!P45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!Q45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!R45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!S45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!T45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!U45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!V45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!W45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!X45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!Y45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!Z45,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!AC45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!AD45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!AE45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!AF45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!AG45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!AH45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!AI45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!AJ45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!AK45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!AL45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!AM45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!AN45,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!AQ45,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!AS45,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B45),2)-ROUND(Edit!AU45,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B45),2)-ROUND(Edit!CB45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B45),2)-ROUND(Edit!CC45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B45),2)-ROUND(Edit!CD45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B45),2)-ROUND(Edit!CE45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B45),2)-ROUND(Edit!CF45,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B45),2)-ROUND(Edit!CG45,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B45,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI45,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B45,Plan!$B:$I,8,FALSE),\"\")<>Edit!V45,1,0)","v":1}]
[null,null,null,"Revenue","L6","404600","Refund of Grant Income",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B46,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I46,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!O46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!P46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!Q46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!R46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!S46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!T46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!U46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!V46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!W46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!X46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!Y46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!Z46,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!AC46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!AD46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!AE46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!AF46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!AG46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!AH46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!AI46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!AJ46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!AK46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!AL46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!AM46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!AN46,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!AQ46,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!AS46,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B46),2)-ROUND(Edit!AU46,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B46),2)-ROUND(Edit!CB46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B46),2)-ROUND(Edit!CC46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B46),2)-ROUND(Edit!CD46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B46),2)-ROUND(Edit!CE46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B46),2)-ROUND(Edit!CF46,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B46),2)-ROUND(Edit!CG46,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B46,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI46,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B46,Plan!$B:$I,8,FALSE),\"\")<>Edit!V46,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","410000","SCHOLARSHIPS & DONATIONS"]
[null,null,null,null,null,""]
[null,null,null,"Revenue","L6","410000","Scholarhips & Donations (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B50,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I50,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!O50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!P50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!Q50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!R50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!S50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!T50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!U50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!V50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!W50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!X50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!Y50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!Z50,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!AC50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!AD50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!AE50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!AF50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!AG50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!AH50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!AI50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!AJ50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!AK50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!AL50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!AM50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!AN50,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!AQ50,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!AS50,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B50),2)-ROUND(Edit!AU50,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B50),2)-ROUND(Edit!CB50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B50),2)-ROUND(Edit!CC50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B50),2)-ROUND(Edit!CD50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B50),2)-ROUND(Edit!CE50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B50),2)-ROUND(Edit!CF50,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B50),2)-ROUND(Edit!CG50,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B50,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI50,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B50,Plan!$B:$I,8,FALSE),\"\")<>Edit!V50,1,0)","v":1}]
[null,null,null,"Revenue","L6","410100","Allocation of Investment Returns",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B51,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I51,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!O51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!P51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!Q51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!R51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!S51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!T51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!U51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!V51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!W51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!X51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!Y51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!Z51,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!AC51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!AD51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!AE51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!AF51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!AG51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!AH51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!AI51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!AJ51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!AK51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!AL51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!AM51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!AN51,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!AQ51,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!AS51,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B51),2)-ROUND(Edit!AU51,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B51),2)-ROUND(Edit!CB51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B51),2)-ROUND(Edit!CC51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B51),2)-ROUND(Edit!CD51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B51),2)-ROUND(Edit!CE51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B51),2)-ROUND(Edit!CF51,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B51),2)-ROUND(Edit!CG51,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B51,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI51,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B51,Plan!$B:$I,8,FALSE),\"\")<>Edit!V51,1,0)","v":1}]
[null,null,null,"Revenue","L6","410200","Scholarships & Prizes",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B52,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I52,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!O52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!P52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!Q52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!R52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!S52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!T52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!U52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!V52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!W52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!X52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!Y52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!Z52,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!AC52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!AD52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!AE52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!AF52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!AG52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!AH52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!AI52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!AJ52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!AK52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!AL52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!AM52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!AN52,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!AQ52,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!AS52,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B52),2)-ROUND(Edit!AU52,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B52),2)-ROUND(Edit!CB52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B52),2)-ROUND(Edit!CC52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B52),2)-ROUND(Edit!CD52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B52),2)-ROUND(Edit!CE52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B52),2)-ROUND(Edit!CF52,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B52),2)-ROUND(Edit!CG52,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B52,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI52,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B52,Plan!$B:$I,8,FALSE),\"\")<>Edit!V52,1,0)","v":1}]
[null,null,null,"Revenue","L6","410300","Donations & Bequests",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B53,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I53,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!O53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!P53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!Q53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!R53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!S53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!T53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!U53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!V53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!W53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!X53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!Y53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!Z53,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!AC53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!AD53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!AE53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!AF53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!AG53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!AH53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!AI53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!AJ53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!AK53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!AL53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!AM53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!AN53,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!AQ53,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!AS53,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B53),2)-ROUND(Edit!AU53,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B53),2)-ROUND(Edit!CB53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B53),2)-ROUND(Edit!CC53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B53),2)-ROUND(Edit!CD53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B53),2)-ROUND(Edit!CE53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B53),2)-ROUND(Edit!CF53,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B53),2)-ROUND(Edit!CG53,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B53,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI53,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B53,Plan!$B:$I,8,FALSE),\"\")<>Edit!V53,1,0)","v":1}]
[null,null,null,"Revenue","L6","410400","Interest Income",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B54,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I54,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!O54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!P54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!Q54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!R54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!S54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!T54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!U54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!V54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!W54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!X54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!Y54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!Z54,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!AC54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!AD54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!AE54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!AF54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!AG54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!AH54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!AI54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!AJ54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!AK54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!AL54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!AM54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!AN54,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!AQ54,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!AS54,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B54),2)-ROUND(Edit!AU54,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B54),2)-ROUND(Edit!CB54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B54),2)-ROUND(Edit!CC54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B54),2)-ROUND(Edit!CD54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B54),2)-ROUND(Edit!CE54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B54),2)-ROUND(Edit!CF54,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B54),2)-ROUND(Edit!CG54,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B54,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI54,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B54,Plan!$B:$I,8,FALSE),\"\")<>Edit!V54,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","412000","COMMERCIAL SERVICES"]
[null,null,null,null,null,""]
[null,null,null,"Revenue","L6","412000","Commercial Services (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B58,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I58,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!O58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!P58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!Q58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!R58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!S58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!T58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!U58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!V58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!W58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!X58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!Y58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!Z58,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!AC58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!AD58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!AE58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!AF58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!AG58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!AH58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!AI58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!AJ58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!AK58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!AL58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!AM58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!AN58,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!AQ58,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!AS58,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B58),2)-ROUND(Edit!AU58,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B58),2)-ROUND(Edit!CB58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B58),2)-ROUND(Edit!CC58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B58),2)-ROUND(Edit!CD58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B58),2)-ROUND(Edit!CE58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B58),2)-ROUND(Edit!CF58,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B58),2)-ROUND(Edit!CG58,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B58,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI58,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B58,Plan!$B:$I,8,FALSE),\"\")<>Edit!V58,1,0)","v":1}]
[null,null,null,"Revenue","L6","412100","Professional Services",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B59,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I59,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!O59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!P59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!Q59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!R59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!S59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!T59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!U59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!V59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!W59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!X59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!Y59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!Z59,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!AC59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!AD59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!AE59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!AF59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!AG59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!AH59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!AI59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!AJ59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!AK59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!AL59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!AM59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!AN59,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!AQ59,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!AS59,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B59),2)-ROUND(Edit!AU59,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B59),2)-ROUND(Edit!CB59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B59),2)-ROUND(Edit!CC59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B59),2)-ROUND(Edit!CD59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B59),2)-ROUND(Edit!CE59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B59),2)-ROUND(Edit!CF59,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B59),2)-ROUND(Edit!CG59,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B59,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI59,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B59,Plan!$B:$I,8,FALSE),\"\")<>Edit!V59,1,0)","v":1}]
[null,null,null,"Revenue","L6","412500","Other Services",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B60,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I60,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!O60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!P60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!Q60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!R60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!S60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!T60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!U60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!V60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!W60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!X60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!Y60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!Z60,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!AC60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!AD60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!AE60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!AF60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!AG60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!AH60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!AI60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!AJ60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!AK60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!AL60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!AM60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!AN60,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!AQ60,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!AS60,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B60),2)-ROUND(Edit!AU60,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B60),2)-ROUND(Edit!CB60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B60),2)-ROUND(Edit!CC60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B60),2)-ROUND(Edit!CD60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B60),2)-ROUND(Edit!CE60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B60),2)-ROUND(Edit!CF60,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B60),2)-ROUND(Edit!CG60,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B60,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI60,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B60,Plan!$B:$I,8,FALSE),\"\")<>Edit!V60,1,0)","v":1}]
[null,null,null,"Revenue","L6","412700","Fees and Charges",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B61,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I61,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!O61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!P61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!Q61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!R61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!S61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!T61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!U61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!V61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!W61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!X61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!Y61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!Z61,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!AC61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!AD61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!AE61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!AF61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!AG61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!AH61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!AI61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!AJ61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!AK61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!AL61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!AM61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!AN61,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!AQ61,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!AS61,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B61),2)-ROUND(Edit!AU61,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B61),2)-ROUND(Edit!CB61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B61),2)-ROUND(Edit!CC61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B61),2)-ROUND(Edit!CD61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B61),2)-ROUND(Edit!CE61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B61),2)-ROUND(Edit!CF61,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B61),2)-ROUND(Edit!CG61,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B61,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI61,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B61,Plan!$B:$I,8,FALSE),\"\")<>Edit!V61,1,0)","v":1}]
[null,null,null,"Revenue","L6","412900","Gatton",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B62,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I62,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!O62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!P62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!Q62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!R62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!S62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!T62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!U62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!V62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!W62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!X62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!Y62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!Z62,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!AC62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!AD62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!AE62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!AF62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!AG62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!AH62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!AI62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!AJ62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!AK62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!AL62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!AM62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!AN62,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!AQ62,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!AS62,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B62),2)-ROUND(Edit!AU62,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B62),2)-ROUND(Edit!CB62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B62),2)-ROUND(Edit!CC62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B62),2)-ROUND(Edit!CD62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B62),2)-ROUND(Edit!CE62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B62),2)-ROUND(Edit!CF62,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B62),2)-ROUND(Edit!CG62,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B62,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI62,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B62,Plan!$B:$I,8,FALSE),\"\")<>Edit!V62,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","415000","OTHER INCOME"]
[null,null,null,null,null,""]
[null,null,null,"Revenue","L6","415000","Other Income (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B66,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I66,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!O66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!P66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!Q66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!R66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!S66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!T66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!U66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!V66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!W66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!X66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!Y66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!Z66,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!AC66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!AD66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!AE66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!AF66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!AG66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!AH66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!AI66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!AJ66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!AK66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!AL66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!AM66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!AN66,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!AQ66,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!AS66,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B66),2)-ROUND(Edit!AU66,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B66),2)-ROUND(Edit!CB66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B66),2)-ROUND(Edit!CC66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B66),2)-ROUND(Edit!CD66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B66),2)-ROUND(Edit!CE66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B66),2)-ROUND(Edit!CF66,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B66),2)-ROUND(Edit!CG66,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B66,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI66,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B66,Plan!$B:$I,8,FALSE),\"\")<>Edit!V66,1,0)","v":1}]
[null,null,null,"Revenue","L6","415100","Other Income",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B67,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I67,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!O67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!P67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!Q67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!R67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!S67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!T67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!U67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!V67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!W67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!X67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!Y67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!Z67,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!AC67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!AD67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!AE67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!AF67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!AG67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!AH67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!AI67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!AJ67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!AK67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!AL67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!AM67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!AN67,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!AQ67,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!AS67,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B67),2)-ROUND(Edit!AU67,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B67),2)-ROUND(Edit!CB67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B67),2)-ROUND(Edit!CC67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B67),2)-ROUND(Edit!CD67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B67),2)-ROUND(Edit!CE67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B67),2)-ROUND(Edit!CF67,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B67),2)-ROUND(Edit!CG67,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B67,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI67,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B67,Plan!$B:$I,8,FALSE),\"\")<>Edit!V67,1,0)","v":1}]
[null,null,null,"Revenue","L6","415200","Other Projects",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B68,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I68,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!O68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!P68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!Q68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!R68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!S68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!T68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!U68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!V68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!W68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!X68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!Y68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!Z68,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!AC68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!AD68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!AE68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!AF68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!AG68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!AH68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!AI68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!AJ68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!AK68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!AL68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!AM68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!AN68,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!AQ68,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!AS68,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B68),2)-ROUND(Edit!AU68,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B68),2)-ROUND(Edit!CB68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B68),2)-ROUND(Edit!CC68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B68),2)-ROUND(Edit!CD68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B68),2)-ROUND(Edit!CE68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B68),2)-ROUND(Edit!CF68,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B68),2)-ROUND(Edit!CG68,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B68,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI68,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B68,Plan!$B:$I,8,FALSE),\"\")<>Edit!V68,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,null,""]
[null,null,null,null,null,"","REVENUE"]
[null,null,null,null,null,""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","521000","UQ WIDE TRANSFERS REVENUE"]
[]
[null,null,null,"Revenue","L6","521100","UQ Shared Services",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B76,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I76,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!O76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!P76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!Q76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!R76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!S76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!T76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!U76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!V76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!W76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!X76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!Y76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!Z76,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!AC76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!AD76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!AE76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!AF76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!AG76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!AH76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!AI76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!AJ76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!AK76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!AL76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!AM76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!AN76,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!AQ76,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!AS76,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B76),2)-ROUND(Edit!AU76,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B76),2)-ROUND(Edit!CB76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B76),2)-ROUND(Edit!CC76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B76),2)-ROUND(Edit!CD76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B76),2)-ROUND(Edit!CE76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B76),2)-ROUND(Edit!CF76,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B76),2)-ROUND(Edit!CG76,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B76,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI76,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B76,Plan!$B:$I,8,FALSE),\"\")<>Edit!V76,1,0)","v":1}]
[null,null,null,"Revenue","L6","521200","UQ Contributions",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B77,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I77,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!O77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!P77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!Q77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!R77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!S77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!T77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!U77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!V77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!W77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!X77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!Y77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!Z77,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!AC77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!AD77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!AE77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!AF77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!AG77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!AH77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!AI77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!AJ77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!AK77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!AL77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!AM77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!AN77,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!AQ77,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!AS77,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B77),2)-ROUND(Edit!AU77,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B77),2)-ROUND(Edit!CB77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B77),2)-ROUND(Edit!CC77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B77),2)-ROUND(Edit!CD77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B77),2)-ROUND(Edit!CE77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B77),2)-ROUND(Edit!CF77,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B77),2)-ROUND(Edit!CG77,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B77,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI77,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B77,Plan!$B:$I,8,FALSE),\"\")<>Edit!V77,1,0)","v":1}]
[null,null,null,"Revenue","L6","521300","UQ Operating Transfers",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B78,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I78,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!O78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!P78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!Q78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!R78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!S78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!T78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!U78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!V78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!W78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!X78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!Y78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!Z78,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!AC78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!AD78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!AE78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!AF78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!AG78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!AH78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!AI78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!AJ78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!AK78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!AL78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!AM78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!AN78,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!AQ78,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!AS78,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B78),2)-ROUND(Edit!AU78,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B78),2)-ROUND(Edit!CB78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B78),2)-ROUND(Edit!CC78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B78),2)-ROUND(Edit!CD78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B78),2)-ROUND(Edit!CE78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B78),2)-ROUND(Edit!CF78,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B78),2)-ROUND(Edit!CG78,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B78,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI78,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B78,Plan!$B:$I,8,FALSE),\"\")<>Edit!V78,1,0)","v":1}]
[null,null,null,"Revenue","L6","521400","Project Transfers",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B79,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I79,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!O79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!P79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!Q79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!R79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!S79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!T79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!U79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!V79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!W79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!X79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!Y79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!Z79,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!AC79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!AD79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!AE79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!AF79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!AG79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!AH79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!AI79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!AJ79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!AK79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!AL79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!AM79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!AN79,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!AQ79,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!AS79,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B79),2)-ROUND(Edit!AU79,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B79),2)-ROUND(Edit!CB79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B79),2)-ROUND(Edit!CC79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B79),2)-ROUND(Edit!CD79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B79),2)-ROUND(Edit!CE79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B79),2)-ROUND(Edit!CF79,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B79),2)-ROUND(Edit!CG79,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B79,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI79,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B79,Plan!$B:$I,8,FALSE),\"\")<>Edit!V79,1,0)","v":1}]
[]
[null,null,null,null,"L5","521010","UQ WIDE TRANSFERS EXPENSE"]
[]
[null,null,null,"Expenditure","L6","591100","UQ Shared Services",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B83,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I83,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!O83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!P83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!Q83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!R83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!S83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!T83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!U83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!V83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!W83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!X83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!Y83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!Z83,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!AC83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!AD83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!AE83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!AF83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!AG83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!AH83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!AI83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!AJ83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!AK83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!AL83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!AM83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!AN83,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!AQ83,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!AS83,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B83),2)-ROUND(Edit!AU83,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B83),2)-ROUND(Edit!CB83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B83),2)-ROUND(Edit!CC83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B83),2)-ROUND(Edit!CD83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B83),2)-ROUND(Edit!CE83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B83),2)-ROUND(Edit!CF83,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B83),2)-ROUND(Edit!CG83,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B83,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI83,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B83,Plan!$B:$I,8,FALSE),\"\")<>Edit!V83,1,0)","v":1}]
[null,null,null,"Expenditure","L6","591200","UQ Contributions",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B84,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I84,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!O84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!P84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!Q84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!R84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!S84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!T84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!U84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!V84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!W84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!X84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!Y84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!Z84,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!AC84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!AD84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!AE84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!AF84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!AG84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!AH84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!AI84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!AJ84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!AK84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!AL84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!AM84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!AN84,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!AQ84,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!AS84,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B84),2)-ROUND(Edit!AU84,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B84),2)-ROUND(Edit!CB84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B84),2)-ROUND(Edit!CC84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B84),2)-ROUND(Edit!CD84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B84),2)-ROUND(Edit!CE84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B84),2)-ROUND(Edit!CF84,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B84),2)-ROUND(Edit!CG84,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B84,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI84,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B84,Plan!$B:$I,8,FALSE),\"\")<>Edit!V84,1,0)","v":1}]
[null,null,null,"Expenditure","L6","591300","UQ Operating Transfers",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B85,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I85,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!O85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!P85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!Q85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!R85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!S85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!T85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!U85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!V85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!W85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!X85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!Y85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!Z85,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!AC85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!AD85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!AE85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!AF85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!AG85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!AH85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!AI85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!AJ85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!AK85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!AL85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!AM85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!AN85,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!AQ85,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!AS85,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B85),2)-ROUND(Edit!AU85,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B85),2)-ROUND(Edit!CB85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B85),2)-ROUND(Edit!CC85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B85),2)-ROUND(Edit!CD85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B85),2)-ROUND(Edit!CE85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B85),2)-ROUND(Edit!CF85,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B85),2)-ROUND(Edit!CG85,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B85,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI85,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B85,Plan!$B:$I,8,FALSE),\"\")<>Edit!V85,1,0)","v":1}]
[null,null,null,"Expenditure","L6","591400","Project Transfers",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B86,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I86,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!O86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!P86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!Q86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!R86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!S86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!T86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!U86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!V86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!W86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!X86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!Y86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!Z86,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!AC86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!AD86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!AE86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!AF86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!AG86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!AH86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!AI86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!AJ86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!AK86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!AL86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!AM86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!AN86,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!AQ86,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!AS86,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B86),2)-ROUND(Edit!AU86,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B86),2)-ROUND(Edit!CB86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B86),2)-ROUND(Edit!CC86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B86),2)-ROUND(Edit!CD86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B86),2)-ROUND(Edit!CE86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B86),2)-ROUND(Edit!CF86,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B86),2)-ROUND(Edit!CG86,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B86,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI86,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B86,Plan!$B:$I,8,FALSE),\"\")<>Edit!V86,1,0)","v":1}]
[]
[null,null,null,null,"L5","521004","PORTFOLIO TRANSFERS REVENUE"]
[]
[null,null,null,"Revenue","L6","521500","Portfolio Shared Services",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B90,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I90,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!O90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!P90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!Q90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!R90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!S90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!T90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!U90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!V90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!W90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!X90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!Y90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!Z90,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!AC90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!AD90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!AE90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!AF90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!AG90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!AH90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!AI90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!AJ90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!AK90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!AL90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!AM90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!AN90,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!AQ90,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!AS90,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B90),2)-ROUND(Edit!AU90,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B90),2)-ROUND(Edit!CB90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B90),2)-ROUND(Edit!CC90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B90),2)-ROUND(Edit!CD90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B90),2)-ROUND(Edit!CE90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B90),2)-ROUND(Edit!CF90,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B90),2)-ROUND(Edit!CG90,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B90,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI90,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B90,Plan!$B:$I,8,FALSE),\"\")<>Edit!V90,1,0)","v":1}]
[null,null,null,"Revenue","L6","521600","Portfolio Strategic Services",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B91,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I91,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!O91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!P91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!Q91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!R91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!S91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!T91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!U91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!V91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!W91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!X91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!Y91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!Z91,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!AC91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!AD91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!AE91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!AF91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!AG91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!AH91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!AI91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!AJ91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!AK91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!AL91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!AM91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!AN91,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!AQ91,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!AS91,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B91),2)-ROUND(Edit!AU91,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B91),2)-ROUND(Edit!CB91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B91),2)-ROUND(Edit!CC91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B91),2)-ROUND(Edit!CD91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B91),2)-ROUND(Edit!CE91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B91),2)-ROUND(Edit!CF91,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B91),2)-ROUND(Edit!CG91,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B91,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI91,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B91,Plan!$B:$I,8,FALSE),\"\")<>Edit!V91,1,0)","v":1}]
[null,null,null,"Revenue","L6","521700","Porfolio Transfers",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B92,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I92,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!O92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!P92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!Q92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!R92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!S92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!T92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!U92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!V92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!W92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!X92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!Y92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!Z92,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!AC92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!AD92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!AE92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!AF92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!AG92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!AH92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!AI92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!AJ92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!AK92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!AL92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!AM92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!AN92,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!AQ92,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!AS92,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B92),2)-ROUND(Edit!AU92,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B92),2)-ROUND(Edit!CB92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B92),2)-ROUND(Edit!CC92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B92),2)-ROUND(Edit!CD92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B92),2)-ROUND(Edit!CE92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B92),2)-ROUND(Edit!CF92,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B92),2)-ROUND(Edit!CG92,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B92,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI92,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B92,Plan!$B:$I,8,FALSE),\"\")<>Edit!V92,1,0)","v":1}]
[]
[null,null,null,null,"L5","521014","PORTFOLIO TRANSFERS EXPENSE"]
[]
[null,null,null,"Expenditure","L6","591500","Portfolio Shared Services",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B96,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I96,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!O96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!P96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!Q96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!R96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!S96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!T96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!U96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!V96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!W96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!X96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!Y96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!Z96,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!AC96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!AD96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!AE96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!AF96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!AG96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!AH96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!AI96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!AJ96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!AK96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!AL96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!AM96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!AN96,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!AQ96,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!AS96,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B96),2)-ROUND(Edit!AU96,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B96),2)-ROUND(Edit!CB96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B96),2)-ROUND(Edit!CC96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B96),2)-ROUND(Edit!CD96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B96),2)-ROUND(Edit!CE96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B96),2)-ROUND(Edit!CF96,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B96),2)-ROUND(Edit!CG96,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B96,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI96,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B96,Plan!$B:$I,8,FALSE),\"\")<>Edit!V96,1,0)","v":1}]
[null,null,null,"Expenditure","L6","591600","Portfolio Strategic Services",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B97,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I97,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!O97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!P97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!Q97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!R97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!S97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!T97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!U97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!V97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!W97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!X97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!Y97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!Z97,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!AC97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!AD97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!AE97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!AF97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!AG97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!AH97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!AI97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!AJ97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!AK97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!AL97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!AM97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!AN97,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!AQ97,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!AS97,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B97),2)-ROUND(Edit!AU97,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B97),2)-ROUND(Edit!CB97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B97),2)-ROUND(Edit!CC97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B97),2)-ROUND(Edit!CD97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B97),2)-ROUND(Edit!CE97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B97),2)-ROUND(Edit!CF97,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B97),2)-ROUND(Edit!CG97,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B97,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI97,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B97,Plan!$B:$I,8,FALSE),\"\")<>Edit!V97,1,0)","v":1}]
[null,null,null,"Expenditure","L6","591700","Porfolio Transfers",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B98,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I98,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!O98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!P98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!Q98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!R98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!S98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!T98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!U98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!V98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!W98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!X98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!Y98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!Z98,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!AC98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!AD98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!AE98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!AF98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!AG98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!AH98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!AI98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!AJ98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!AK98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!AL98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!AM98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!AN98,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!AQ98,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!AS98,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B98),2)-ROUND(Edit!AU98,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B98),2)-ROUND(Edit!CB98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B98),2)-ROUND(Edit!CC98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B98),2)-ROUND(Edit!CD98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B98),2)-ROUND(Edit!CE98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B98),2)-ROUND(Edit!CF98,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B98),2)-ROUND(Edit!CG98,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B98,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI98,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B98,Plan!$B:$I,8,FALSE),\"\")<>Edit!V98,1,0)","v":1}]
[]
[null,null,null,null,"L5","521007","DIVISION TRANSFERS REVENUE"]
[]
[null,null,null,"Revenue","L6","521800","Division Shared Services",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B102,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I102,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!O102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!P102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!Q102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!R102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!S102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!T102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!U102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!V102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!W102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!X102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!Y102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!Z102,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!AC102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!AD102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!AE102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!AF102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!AG102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!AH102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!AI102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!AJ102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!AK102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!AL102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!AM102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!AN102,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!AQ102,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!AS102,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B102),2)-ROUND(Edit!AU102,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B102),2)-ROUND(Edit!CB102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B102),2)-ROUND(Edit!CC102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B102),2)-ROUND(Edit!CD102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B102),2)-ROUND(Edit!CE102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B102),2)-ROUND(Edit!CF102,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B102),2)-ROUND(Edit!CG102,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B102,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI102,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B102,Plan!$B:$I,8,FALSE),\"\")<>Edit!V102,1,0)","v":1}]
[null,null,null,"Revenue","L6","521900","Division Strategic Services",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B103,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I103,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!O103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!P103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!Q103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!R103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!S103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!T103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!U103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!V103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!W103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!X103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!Y103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!Z103,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!AC103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!AD103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!AE103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!AF103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!AG103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!AH103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!AI103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!AJ103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!AK103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!AL103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!AM103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!AN103,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!AQ103,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!AS103,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B103),2)-ROUND(Edit!AU103,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B103),2)-ROUND(Edit!CB103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B103),2)-ROUND(Edit!CC103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B103),2)-ROUND(Edit!CD103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B103),2)-ROUND(Edit!CE103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B103),2)-ROUND(Edit!CF103,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B103),2)-ROUND(Edit!CG103,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B103,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI103,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B103,Plan!$B:$I,8,FALSE),\"\")<>Edit!V103,1,0)","v":1}]
[null,null,null,"Revenue","L6","522100","Division Transfers",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B105,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I105,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!O104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!P104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!Q104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!R104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!S104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!T104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!U104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!V104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!W104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!X104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!Y104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!Z104,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!AC104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!AD104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!AE104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!AF104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!AG104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!AH104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!AI104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!AJ104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!AK104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!AL104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!AM104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!AN104,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!AQ104,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!AS104,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B104),2)-ROUND(Edit!AU104,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B104),2)-ROUND(Edit!CB104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B104),2)-ROUND(Edit!CC104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B104),2)-ROUND(Edit!CD104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B104),2)-ROUND(Edit!CE104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B104),2)-ROUND(Edit!CF104,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B104),2)-ROUND(Edit!CG104,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B104,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI104,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B105,Plan!$B:$I,8,FALSE),\"\")<>Edit!V105,1,0)","v":1}]
[null,null,null,"Revenue","L6","522200","Division Project Margin Revenue",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B106,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I106,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!O105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!P105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!Q105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!R105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!S105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!T105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!U105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!V105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!W105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!X105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!Y105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!Z105,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!AC105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!AD105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!AE105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!AF105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!AG105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!AH105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!AI105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!AJ105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!AK105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!AL105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!AM105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!AN105,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!AQ105,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!AS105,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B105),2)-ROUND(Edit!AU105,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B105),2)-ROUND(Edit!CB105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B105),2)-ROUND(Edit!CC105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B105),2)-ROUND(Edit!CD105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B105),2)-ROUND(Edit!CE105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B105),2)-ROUND(Edit!CF105,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B105),2)-ROUND(Edit!CG105,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B105,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI105,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B106,Plan!$B:$I,8,FALSE),\"\")<>Edit!V106,1,0)","v":0}]
[]
[null,null,null,null,"L5","521017","DIVISION TRANSFERS EXPENSE"]
[]
[null,null,null,"Expenditure","L6","591800","Division Shared Services",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B109,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I109,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!O109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!P109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!Q109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!R109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!S109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!T109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!U109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!V109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!W109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!X109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!Y109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!Z109,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!AC109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!AD109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!AE109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!AF109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!AG109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!AH109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!AI109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!AJ109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!AK109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!AL109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!AM109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!AN109,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!AQ109,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!AS109,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B109),2)-ROUND(Edit!AU109,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B109),2)-ROUND(Edit!CB109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B109),2)-ROUND(Edit!CC109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B109),2)-ROUND(Edit!CD109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B109),2)-ROUND(Edit!CE109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B109),2)-ROUND(Edit!CF109,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B109),2)-ROUND(Edit!CG109,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B109,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI109,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B109,Plan!$B:$I,8,FALSE),\"\")<>Edit!V109,1,0)","v":1}]
[null,null,null,"Expenditure","L6","591900","Division Strategic Services",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B110,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I110,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!O110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!P110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!Q110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!R110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!S110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!T110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!U110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!V110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!W110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!X110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!Y110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!Z110,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!AC110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!AD110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!AE110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!AF110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!AG110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!AH110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!AI110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!AJ110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!AK110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!AL110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!AM110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!AN110,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!AQ110,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!AS110,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B110),2)-ROUND(Edit!AU110,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B110),2)-ROUND(Edit!CB110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B110),2)-ROUND(Edit!CC110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B110),2)-ROUND(Edit!CD110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B110),2)-ROUND(Edit!CE110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B110),2)-ROUND(Edit!CF110,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B110),2)-ROUND(Edit!CG110,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B110,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI110,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B110,Plan!$B:$I,8,FALSE),\"\")<>Edit!V110,1,0)","v":1}]
[null,null,null,"Expenditure","L6","592100","Division Transfers",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B111,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I111,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!O111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!P111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!Q111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!R111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!S111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!T111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!U111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!V111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!W111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!X111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!Y111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!Z111,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!AC111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!AD111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!AE111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!AF111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!AG111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!AH111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!AI111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!AJ111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!AK111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!AL111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!AM111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!AN111,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!AQ111,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!AS111,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B111),2)-ROUND(Edit!AU111,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B111),2)-ROUND(Edit!CB111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B111),2)-ROUND(Edit!CC111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B111),2)-ROUND(Edit!CD111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B111),2)-ROUND(Edit!CE111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B111),2)-ROUND(Edit!CF111,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B111),2)-ROUND(Edit!CG111,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B111,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI111,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B111,Plan!$B:$I,8,FALSE),\"\")<>Edit!V111,1,0)","v":1}]
[null,null,null,"Expenditure","L6","592200","Division Project Margin Expense",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B112,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I112,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!O112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!P112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!Q112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!R112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!S112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!T112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!U112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!V112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!W112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!X112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!Y112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!Z112,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!AC112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!AD112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!AE112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!AF112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!AG112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!AH112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!AI112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!AJ112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!AK112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!AL112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!AM112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!AN112,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!AQ112,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!AS112,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B112),2)-ROUND(Edit!AU112,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B112),2)-ROUND(Edit!CB112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B112),2)-ROUND(Edit!CC112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B112),2)-ROUND(Edit!CD112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B112),2)-ROUND(Edit!CE112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B112),2)-ROUND(Edit!CF112,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B112),2)-ROUND(Edit!CG112,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B112,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI112,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B112,Plan!$B:$I,8,FALSE),\"\")<>Edit!V112,1,0)","v":1}]
[]
[null,null,null,null,null,""]
[null,null,null,null,null,"","INTERNAL TRANSFERS"]
[null,null,null,null,null,""]
[null,null,null,null,null,"","AVAILABLE REVENUE"]
[null,null,null,null,null,""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","600000","ACADEMIC SALARIES NON-CASUAL"]
[null,null,null,null,null,""]
[null,null,null,"Expenditure","L6","600000","Academic Non-Casual (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B122,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I122,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!O122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!P122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!Q122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!R122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!S122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!T122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!U122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!V122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!W122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!X122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!Y122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!Z122,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!AC122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!AD122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!AE122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!AF122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!AG122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!AH122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!AI122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!AJ122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!AK122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!AL122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!AM122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!AN122,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!AQ122,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!AS122,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B122),2)-ROUND(Edit!AU122,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B122),2)-ROUND(Edit!CB122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B122),2)-ROUND(Edit!CC122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B122),2)-ROUND(Edit!CD122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B122),2)-ROUND(Edit!CE122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B122),2)-ROUND(Edit!CF122,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B122),2)-ROUND(Edit!CG122,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B122,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI122,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B122,Plan!$B:$I,8,FALSE),\"\")<>Edit!V122,1,0)","v":1}]
[null,null,null,"Expenditure","L6","600100","Salaries - Academic",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B123,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I123,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!O123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!P123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!Q123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!R123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!S123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!T123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!U123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!V123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!W123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!X123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!Y123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!Z123,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!AC123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!AD123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!AE123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!AF123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!AG123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!AH123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!AI123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!AJ123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!AK123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!AL123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!AM123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!AN123,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!AQ123,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!AS123,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B123),2)-ROUND(Edit!AU123,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B123),2)-ROUND(Edit!CB123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B123),2)-ROUND(Edit!CC123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B123),2)-ROUND(Edit!CD123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B123),2)-ROUND(Edit!CE123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B123),2)-ROUND(Edit!CF123,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B123),2)-ROUND(Edit!CG123,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B123,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI123,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B123,Plan!$B:$I,8,FALSE),\"\")<>Edit!V123,1,0)","v":1}]
[null,null,null,"Expenditure","L6","603100","Salary Recov&Reimb Academic",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B124,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I124,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!O124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!P124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!Q124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!R124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!S124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!T124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!U124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!V124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!W124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!X124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!Y124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!Z124,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!AC124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!AD124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!AE124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!AF124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!AG124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!AH124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!AI124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!AJ124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!AK124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!AL124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!AM124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!AN124,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!AQ124,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!AS124,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B124),2)-ROUND(Edit!AU124,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B124),2)-ROUND(Edit!CB124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B124),2)-ROUND(Edit!CC124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B124),2)-ROUND(Edit!CD124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B124),2)-ROUND(Edit!CE124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B124),2)-ROUND(Edit!CF124,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B124),2)-ROUND(Edit!CG124,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B124,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI124,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B124,Plan!$B:$I,8,FALSE),\"\")<>Edit!V124,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","600300","ACADEMIC SALARIES CASUAL"]
[null,null,null,null,null,""]
[null,null,null,"Expenditure","L6","600300","Academic Casual (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B128,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I128,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!O128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!P128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!Q128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!R128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!S128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!T128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!U128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!V128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!W128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!X128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!Y128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!Z128,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!AC128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!AD128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!AE128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!AF128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!AG128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!AH128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!AI128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!AJ128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!AK128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!AL128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!AM128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!AN128,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!AQ128,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!AS128,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B128),2)-ROUND(Edit!AU128,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B128),2)-ROUND(Edit!CB128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B128),2)-ROUND(Edit!CC128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B128),2)-ROUND(Edit!CD128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B128),2)-ROUND(Edit!CE128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B128),2)-ROUND(Edit!CF128,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B128),2)-ROUND(Edit!CG128,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B128,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI128,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B128,Plan!$B:$I,8,FALSE),\"\")<>Edit!V128,1,0)","v":1}]
[null,null,null,"Expenditure","L6","600301","Salaries - Academic Casual",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B129,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I129,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!O129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!P129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!Q129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!R129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!S129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!T129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!U129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!V129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!W129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!X129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!Y129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!Z129,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!AC129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!AD129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!AE129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!AF129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!AG129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!AH129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!AI129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!AJ129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!AK129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!AL129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!AM129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!AN129,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!AQ129,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!AS129,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B129),2)-ROUND(Edit!AU129,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B129),2)-ROUND(Edit!CB129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B129),2)-ROUND(Edit!CC129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B129),2)-ROUND(Edit!CD129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B129),2)-ROUND(Edit!CE129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B129),2)-ROUND(Edit!CF129,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B129),2)-ROUND(Edit!CG129,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B129,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI129,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B129,Plan!$B:$I,8,FALSE),\"\")<>Edit!V129,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","601000","GENERAL SALARIES NON-CASUAL"]
[null,null,null,null,null,""]
[null,null,null,"Expenditure","L6","601000","General Non-Casual (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B133,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I133,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!O133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!P133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!Q133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!R133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!S133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!T133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!U133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!V133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!W133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!X133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!Y133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!Z133,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!AC133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!AD133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!AE133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!AF133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!AG133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!AH133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!AI133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!AJ133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!AK133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!AL133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!AM133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!AN133,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!AQ133,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!AS133,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B133),2)-ROUND(Edit!AU133,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B133),2)-ROUND(Edit!CB133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B133),2)-ROUND(Edit!CC133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B133),2)-ROUND(Edit!CD133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B133),2)-ROUND(Edit!CE133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B133),2)-ROUND(Edit!CF133,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B133),2)-ROUND(Edit!CG133,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B133,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI133,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B133,Plan!$B:$I,8,FALSE),\"\")<>Edit!V133,1,0)","v":1}]
[null,null,null,"Expenditure","L6","601100","Salaries - General",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B134,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I134,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!O134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!P134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!Q134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!R134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!S134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!T134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!U134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!V134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!W134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!X134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!Y134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!Z134,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!AC134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!AD134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!AE134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!AF134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!AG134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!AH134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!AI134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!AJ134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!AK134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!AL134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!AM134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!AN134,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!AQ134,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!AS134,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B134),2)-ROUND(Edit!AU134,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B134),2)-ROUND(Edit!CB134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B134),2)-ROUND(Edit!CC134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B134),2)-ROUND(Edit!CD134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B134),2)-ROUND(Edit!CE134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B134),2)-ROUND(Edit!CF134,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B134),2)-ROUND(Edit!CG134,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B134,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI134,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B134,Plan!$B:$I,8,FALSE),\"\")<>Edit!V134,1,0)","v":1}]
[null,null,null,"Expenditure","L6","603200","Salary Recov&Reimb General",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B135,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I135,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!O135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!P135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!Q135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!R135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!S135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!T135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!U135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!V135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!W135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!X135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!Y135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!Z135,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!AC135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!AD135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!AE135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!AF135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!AG135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!AH135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!AI135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!AJ135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!AK135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!AL135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!AM135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!AN135,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!AQ135,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!AS135,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B135),2)-ROUND(Edit!AU135,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B135),2)-ROUND(Edit!CB135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B135),2)-ROUND(Edit!CC135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B135),2)-ROUND(Edit!CD135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B135),2)-ROUND(Edit!CE135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B135),2)-ROUND(Edit!CF135,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B135),2)-ROUND(Edit!CG135,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B135,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI135,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B135,Plan!$B:$I,8,FALSE),\"\")<>Edit!V135,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","601300","GENERAL SALARIES CASUAL"]
[null,null,null,null,null,""]
[null,null,null,"Expenditure","L6","601300","General Casual (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B139,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I139,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!O139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!P139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!Q139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!R139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!S139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!T139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!U139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!V139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!W139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!X139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!Y139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!Z139,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!AC139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!AD139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!AE139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!AF139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!AG139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!AH139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!AI139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!AJ139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!AK139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!AL139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!AM139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!AN139,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!AQ139,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!AS139,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B139),2)-ROUND(Edit!AU139,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B139),2)-ROUND(Edit!CB139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B139),2)-ROUND(Edit!CC139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B139),2)-ROUND(Edit!CD139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B139),2)-ROUND(Edit!CE139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B139),2)-ROUND(Edit!CF139,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B139),2)-ROUND(Edit!CG139,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B139,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI139,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B139,Plan!$B:$I,8,FALSE),\"\")<>Edit!V139,1,0)","v":1}]
[null,null,null,"Expenditure","L6","601301","Salaries - General Casual",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B140,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I140,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!O140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!P140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!Q140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!R140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!S140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!T140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!U140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!V140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!W140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!X140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!Y140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!Z140,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!AC140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!AD140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!AE140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!AF140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!AG140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!AH140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!AI140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!AJ140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!AK140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!AL140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!AM140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!AN140,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!AQ140,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!AS140,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B140),2)-ROUND(Edit!AU140,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B140),2)-ROUND(Edit!CB140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B140),2)-ROUND(Edit!CC140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B140),2)-ROUND(Edit!CD140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B140),2)-ROUND(Edit!CE140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B140),2)-ROUND(Edit!CF140,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B140),2)-ROUND(Edit!CG140,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B140,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI140,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B140,Plan!$B:$I,8,FALSE),\"\")<>Edit!V140,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","650000","OTHER EMPLOYMENT COSTS"]
[null,null,null,null,null,""]
[null,null,null,"Expenditure","L6","650000","Other Employment Costs (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B144,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I144,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!O144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!P144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!Q144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!R144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!S144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!T144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!U144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!V144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!W144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!X144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!Y144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!Z144,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!AC144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!AD144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!AE144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!AF144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!AG144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!AH144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!AI144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!AJ144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!AK144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!AL144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!AM144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!AN144,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!AQ144,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!AS144,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B144),2)-ROUND(Edit!AU144,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B144),2)-ROUND(Edit!CB144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B144),2)-ROUND(Edit!CC144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B144),2)-ROUND(Edit!CD144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B144),2)-ROUND(Edit!CE144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B144),2)-ROUND(Edit!CF144,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B144),2)-ROUND(Edit!CG144,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B144,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI144,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B144,Plan!$B:$I,8,FALSE),\"\")<>Edit!V144,1,0)","v":1}]
[null,null,null,"Expenditure","L6","650500","Appointment, Allowance & Other",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B145,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I145,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!O145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!P145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!Q145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!R145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!S145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!T145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!U145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!V145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!W145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!X145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!Y145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!Z145,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!AC145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!AD145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!AE145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!AF145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!AG145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!AH145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!AI145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!AJ145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!AK145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!AL145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!AM145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!AN145,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!AQ145,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!AS145,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B145),2)-ROUND(Edit!AU145,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B145),2)-ROUND(Edit!CB145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B145),2)-ROUND(Edit!CC145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B145),2)-ROUND(Edit!CD145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B145),2)-ROUND(Edit!CE145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B145),2)-ROUND(Edit!CF145,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B145),2)-ROUND(Edit!CG145,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B145,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI145,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B145,Plan!$B:$I,8,FALSE),\"\")<>Edit!V145,1,0)","v":1}]
[null,null,null,"Expenditure","L6","650600","Contract Staff & Reimbursements",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B146,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I146,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!O146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!P146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!Q146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!R146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!S146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!T146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!U146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!V146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!W146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!X146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!Y146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!Z146,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!AC146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!AD146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!AE146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!AF146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!AG146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!AH146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!AI146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!AJ146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!AK146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!AL146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!AM146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!AN146,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!AQ146,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!AS146,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B146),2)-ROUND(Edit!AU146,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B146),2)-ROUND(Edit!CB146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B146),2)-ROUND(Edit!CC146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B146),2)-ROUND(Edit!CD146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B146),2)-ROUND(Edit!CE146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B146),2)-ROUND(Edit!CF146,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B146),2)-ROUND(Edit!CG146,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B146,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI146,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B146,Plan!$B:$I,8,FALSE),\"\")<>Edit!V146,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","660000","STAFF DEVELOPMENT"]
[null,null,null,null,null,""]
[null,null,null,"Expenditure","L6","660000","Staff Development (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B150,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I150,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!O150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!P150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!Q150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!R150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!S150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!T150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!U150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!V150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!W150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!X150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!Y150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!Z150,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!AC150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!AD150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!AE150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!AF150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!AG150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!AH150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!AI150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!AJ150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!AK150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!AL150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!AM150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!AN150,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!AQ150,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!AS150,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B150),2)-ROUND(Edit!AU150,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B150),2)-ROUND(Edit!CB150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B150),2)-ROUND(Edit!CC150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B150),2)-ROUND(Edit!CD150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B150),2)-ROUND(Edit!CE150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B150),2)-ROUND(Edit!CF150,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B150),2)-ROUND(Edit!CG150,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B150,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI150,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B150,Plan!$B:$I,8,FALSE),\"\")<>Edit!V150,1,0)","v":1}]
[null,null,null,"Expenditure","L6","660100","Staff Development",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B151,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I151,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!O151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!P151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!Q151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!R151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!S151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!T151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!U151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!V151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!W151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!X151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!Y151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!Z151,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!AC151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!AD151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!AE151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!AF151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!AG151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!AH151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!AI151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!AJ151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!AK151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!AL151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!AM151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!AN151,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!AQ151,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!AS151,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B151),2)-ROUND(Edit!AU151,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B151),2)-ROUND(Edit!CB151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B151),2)-ROUND(Edit!CC151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B151),2)-ROUND(Edit!CD151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B151),2)-ROUND(Edit!CE151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B151),2)-ROUND(Edit!CF151,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B151),2)-ROUND(Edit!CG151,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B151,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI151,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B151,Plan!$B:$I,8,FALSE),\"\")<>Edit!V151,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","701000","GENERAL OPERATING EXPENSES"]
[null,null,null,null,null,""]
[null,null,null,"Expenditure","L6","701000","Operating Expenses (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B155,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I155,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!O155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!P155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!Q155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!R155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!S155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!T155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!U155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!V155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!W155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!X155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!Y155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!Z155,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!AC155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!AD155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!AE155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!AF155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!AG155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!AH155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!AI155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!AJ155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!AK155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!AL155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!AM155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!AN155,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!AQ155,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!AS155,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B155),2)-ROUND(Edit!AU155,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B155),2)-ROUND(Edit!CB155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B155),2)-ROUND(Edit!CC155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B155),2)-ROUND(Edit!CD155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B155),2)-ROUND(Edit!CE155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B155),2)-ROUND(Edit!CF155,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B155),2)-ROUND(Edit!CG155,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B155,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI155,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B155,Plan!$B:$I,8,FALSE),\"\")<>Edit!V155,1,0)","v":1}]
[null,null,null,"Expenditure","L6","701100","Consumables",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B156,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I156,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!O156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!P156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!Q156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!R156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!S156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!T156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!U156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!V156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!W156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!X156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!Y156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!Z156,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!AC156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!AD156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!AE156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!AF156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!AG156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!AH156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!AI156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!AJ156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!AK156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!AL156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!AM156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!AN156,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!AQ156,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!AS156,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B156),2)-ROUND(Edit!AU156,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B156),2)-ROUND(Edit!CB156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B156),2)-ROUND(Edit!CC156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B156),2)-ROUND(Edit!CD156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B156),2)-ROUND(Edit!CE156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B156),2)-ROUND(Edit!CF156,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B156),2)-ROUND(Edit!CG156,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B156,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI156,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B156,Plan!$B:$I,8,FALSE),\"\")<>Edit!V156,1,0)","v":1}]
[null,null,null,"Expenditure","L6","701200","Utilities ",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B157,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I157,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!O157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!P157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!Q157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!R157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!S157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!T157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!U157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!V157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!W157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!X157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!Y157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!Z157,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!AC157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!AD157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!AE157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!AF157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!AG157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!AH157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!AI157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!AJ157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!AK157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!AL157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!AM157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!AN157,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!AQ157,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!AS157,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B157),2)-ROUND(Edit!AU157,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B157),2)-ROUND(Edit!CB157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B157),2)-ROUND(Edit!CC157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B157),2)-ROUND(Edit!CD157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B157),2)-ROUND(Edit!CE157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B157),2)-ROUND(Edit!CF157,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B157),2)-ROUND(Edit!CG157,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B157,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI157,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B157,Plan!$B:$I,8,FALSE),\"\")<>Edit!V157,1,0)","v":1}]
[null,null,null,"Expenditure","L6","701300","Motor Vehicle Expenses",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B158,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I158,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!O158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!P158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!Q158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!R158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!S158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!T158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!U158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!V158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!W158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!X158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!Y158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!Z158,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!AC158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!AD158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!AE158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!AF158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!AG158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!AH158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!AI158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!AJ158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!AK158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!AL158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!AM158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!AN158,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!AQ158,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!AS158,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B158),2)-ROUND(Edit!AU158,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B158),2)-ROUND(Edit!CB158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B158),2)-ROUND(Edit!CC158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B158),2)-ROUND(Edit!CD158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B158),2)-ROUND(Edit!CE158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B158),2)-ROUND(Edit!CF158,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B158),2)-ROUND(Edit!CG158,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B158,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI158,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B158,Plan!$B:$I,8,FALSE),\"\")<>Edit!V158,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","703000","PROFESSIONAL & SERVICE CHGS"]
[null,null,null,null,null,""]
[null,null,null,"Expenditure","L6","703000","Professional & Services (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B162,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I162,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!O162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!P162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!Q162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!R162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!S162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!T162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!U162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!V162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!W162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!X162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!Y162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!Z162,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!AC162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!AD162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!AE162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!AF162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!AG162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!AH162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!AI162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!AJ162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!AK162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!AL162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!AM162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!AN162,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!AQ162,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!AS162,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B162),2)-ROUND(Edit!AU162,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B162),2)-ROUND(Edit!CB162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B162),2)-ROUND(Edit!CC162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B162),2)-ROUND(Edit!CD162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B162),2)-ROUND(Edit!CE162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B162),2)-ROUND(Edit!CF162,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B162),2)-ROUND(Edit!CG162,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B162,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI162,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B162,Plan!$B:$I,8,FALSE),\"\")<>Edit!V162,1,0)","v":1}]
[null,null,null,"Expenditure","L6","703100","Consultants",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B163,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I163,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!O163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!P163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!Q163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!R163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!S163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!T163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!U163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!V163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!W163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!X163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!Y163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!Z163,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!AC163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!AD163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!AE163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!AF163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!AG163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!AH163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!AI163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!AJ163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!AK163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!AL163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!AM163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!AN163,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!AQ163,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!AS163,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B163),2)-ROUND(Edit!AU163,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B163),2)-ROUND(Edit!CB163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B163),2)-ROUND(Edit!CC163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B163),2)-ROUND(Edit!CD163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B163),2)-ROUND(Edit!CE163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B163),2)-ROUND(Edit!CF163,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B163),2)-ROUND(Edit!CG163,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B163,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI163,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B163,Plan!$B:$I,8,FALSE),\"\")<>Edit!V163,1,0)","v":1}]
[null,null,null,"Expenditure","L6","703200","Other Service Charges",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B164,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I164,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!O164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!P164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!Q164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!R164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!S164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!T164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!U164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!V164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!W164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!X164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!Y164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!Z164,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!AC164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!AD164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!AE164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!AF164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!AG164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!AH164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!AI164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!AJ164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!AK164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!AL164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!AM164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!AN164,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!AQ164,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!AS164,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B164),2)-ROUND(Edit!AU164,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B164),2)-ROUND(Edit!CB164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B164),2)-ROUND(Edit!CC164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B164),2)-ROUND(Edit!CD164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B164),2)-ROUND(Edit!CE164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B164),2)-ROUND(Edit!CF164,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B164),2)-ROUND(Edit!CG164,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B164,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI164,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B164,Plan!$B:$I,8,FALSE),\"\")<>Edit!V164,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","704000","EQUIPMENT - Capitalised"]
[null,null,null,null,null,""]
[null,null,null,"Expenditure","L6","704000","Equipment - Capitalised (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B168,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I168,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!O168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!P168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!Q168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!R168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!S168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!T168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!U168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!V168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!W168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!X168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!Y168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!Z168,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!AC168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!AD168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!AE168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!AF168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!AG168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!AH168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!AI168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!AJ168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!AK168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!AL168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!AM168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!AN168,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!AQ168,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!AS168,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B168),2)-ROUND(Edit!AU168,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B168),2)-ROUND(Edit!CB168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B168),2)-ROUND(Edit!CC168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B168),2)-ROUND(Edit!CD168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B168),2)-ROUND(Edit!CE168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B168),2)-ROUND(Edit!CF168,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B168),2)-ROUND(Edit!CG168,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B168,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI168,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B168,Plan!$B:$I,8,FALSE),\"\")<>Edit!V168,1,0)","v":1}]
[null,null,null,"Expenditure","L6","705100","Capitalised Equipment",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B169,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I169,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!O169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!P169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!Q169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!R169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!S169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!T169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!U169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!V169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!W169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!X169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!Y169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!Z169,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!AC169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!AD169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!AE169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!AF169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!AG169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!AH169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!AI169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!AJ169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!AK169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!AL169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!AM169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!AN169,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!AQ169,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!AS169,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B169),2)-ROUND(Edit!AU169,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B169),2)-ROUND(Edit!CB169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B169),2)-ROUND(Edit!CC169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B169),2)-ROUND(Edit!CD169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B169),2)-ROUND(Edit!CE169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B169),2)-ROUND(Edit!CF169,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B169),2)-ROUND(Edit!CG169,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B169,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI169,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B169,Plan!$B:$I,8,FALSE),\"\")<>Edit!V169,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","705000","EQUIPMENT - Non Capitalised"]
[null,null,null,null,null,""]
[null,null,null,"Expenditure","L6","705000","Equip't - Non Capitalised (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B173,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I173,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!O173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!P173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!Q173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!R173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!S173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!T173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!U173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!V173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!W173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!X173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!Y173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!Z173,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!AC173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!AD173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!AE173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!AF173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!AG173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!AH173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!AI173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!AJ173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!AK173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!AL173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!AM173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!AN173,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!AQ173,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!AS173,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B173),2)-ROUND(Edit!AU173,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B173),2)-ROUND(Edit!CB173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B173),2)-ROUND(Edit!CC173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B173),2)-ROUND(Edit!CD173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B173),2)-ROUND(Edit!CE173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B173),2)-ROUND(Edit!CF173,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B173),2)-ROUND(Edit!CG173,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B173,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI173,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B173,Plan!$B:$I,8,FALSE),\"\")<>Edit!V173,1,0)","v":1}]
[null,null,null,"Expenditure","L6","705300","Minor Equip't (incl. Lease/Rental)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B174,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I174,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!O174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!P174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!Q174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!R174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!S174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!T174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!U174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!V174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!W174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!X174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!Y174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!Z174,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!AC174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!AD174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!AE174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!AF174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!AG174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!AH174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!AI174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!AJ174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!AK174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!AL174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!AM174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!AN174,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!AQ174,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!AS174,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B174),2)-ROUND(Edit!AU174,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B174),2)-ROUND(Edit!CB174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B174),2)-ROUND(Edit!CC174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B174),2)-ROUND(Edit!CD174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B174),2)-ROUND(Edit!CE174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B174),2)-ROUND(Edit!CF174,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B174),2)-ROUND(Edit!CG174,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B174,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI174,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B174,Plan!$B:$I,8,FALSE),\"\")<>Edit!V174,1,0)","v":1}]
[null,null,null,"Expenditure","L6","705400","Minor Works & Fac' Maintenance",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B175,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I175,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!O175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!P175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!Q175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!R175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!S175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!T175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!U175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!V175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!W175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!X175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!Y175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!Z175,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!AC175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!AD175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!AE175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!AF175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!AG175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!AH175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!AI175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!AJ175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!AK175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!AL175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!AM175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!AN175,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!AQ175,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!AS175,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B175),2)-ROUND(Edit!AU175,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B175),2)-ROUND(Edit!CB175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B175),2)-ROUND(Edit!CC175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B175),2)-ROUND(Edit!CD175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B175),2)-ROUND(Edit!CE175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B175),2)-ROUND(Edit!CF175,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B175),2)-ROUND(Edit!CG175,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B175,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI175,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B175,Plan!$B:$I,8,FALSE),\"\")<>Edit!V175,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","707000","TRAVEL"]
[null,null,null,null,null,""]
[null,null,null,"Expenditure","L6","707000","Travel (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B179,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I179,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!O179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!P179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!Q179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!R179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!S179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!T179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!U179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!V179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!W179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!X179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!Y179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!Z179,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!AC179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!AD179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!AE179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!AF179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!AG179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!AH179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!AI179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!AJ179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!AK179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!AL179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!AM179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!AN179,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!AQ179,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!AS179,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B179),2)-ROUND(Edit!AU179,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B179),2)-ROUND(Edit!CB179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B179),2)-ROUND(Edit!CC179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B179),2)-ROUND(Edit!CD179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B179),2)-ROUND(Edit!CE179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B179),2)-ROUND(Edit!CF179,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B179),2)-ROUND(Edit!CG179,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B179,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI179,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B179,Plan!$B:$I,8,FALSE),\"\")<>Edit!V179,1,0)","v":1}]
[null,null,null,"Expenditure","L6","707100","Travel - Domestic",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B180,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I180,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!O180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!P180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!Q180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!R180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!S180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!T180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!U180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!V180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!W180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!X180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!Y180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!Z180,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!AC180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!AD180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!AE180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!AF180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!AG180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!AH180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!AI180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!AJ180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!AK180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!AL180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!AM180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!AN180,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!AQ180,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!AS180,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B180),2)-ROUND(Edit!AU180,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B180),2)-ROUND(Edit!CB180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B180),2)-ROUND(Edit!CC180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B180),2)-ROUND(Edit!CD180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B180),2)-ROUND(Edit!CE180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B180),2)-ROUND(Edit!CF180,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B180),2)-ROUND(Edit!CG180,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B180,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI180,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B180,Plan!$B:$I,8,FALSE),\"\")<>Edit!V180,1,0)","v":1}]
[null,null,null,"Expenditure","L6","707200","Travel - International",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B181,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I181,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!O181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!P181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!Q181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!R181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!S181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!T181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!U181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!V181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!W181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!X181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!Y181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!Z181,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!AC181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!AD181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!AE181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!AF181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!AG181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!AH181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!AI181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!AJ181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!AK181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!AL181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!AM181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!AN181,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!AQ181,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!AS181,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B181),2)-ROUND(Edit!AU181,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B181),2)-ROUND(Edit!CB181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B181),2)-ROUND(Edit!CC181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B181),2)-ROUND(Edit!CD181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B181),2)-ROUND(Edit!CE181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B181),2)-ROUND(Edit!CF181,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B181),2)-ROUND(Edit!CG181,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B181,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI181,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B181,Plan!$B:$I,8,FALSE),\"\")<>Edit!V181,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","717000","HOSPITALITY"]
[null,null,null,null,null,""]
[null,null,null,"Expenditure","L6","717000","Hospitality (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B185,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I185,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!O185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!P185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!Q185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!R185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!S185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!T185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!U185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!V185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!W185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!X185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!Y185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!Z185,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!AC185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!AD185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!AE185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!AF185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!AG185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!AH185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!AI185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!AJ185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!AK185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!AL185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!AM185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!AN185,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!AQ185,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!AS185,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B185),2)-ROUND(Edit!AU185,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B185),2)-ROUND(Edit!CB185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B185),2)-ROUND(Edit!CC185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B185),2)-ROUND(Edit!CD185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B185),2)-ROUND(Edit!CE185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B185),2)-ROUND(Edit!CF185,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B185),2)-ROUND(Edit!CG185,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B185,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI185,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B185,Plan!$B:$I,8,FALSE),\"\")<>Edit!V185,1,0)","v":1}]
[null,null,null,"Expenditure","L6","717100","Hospitality Events & Gifts",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B186,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I186,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!O186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!P186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!Q186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!R186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!S186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!T186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!U186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!V186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!W186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!X186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!Y186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!Z186,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!AC186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!AD186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!AE186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!AF186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!AG186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!AH186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!AI186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!AJ186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!AK186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!AL186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!AM186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!AN186,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!AQ186,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!AS186,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B186),2)-ROUND(Edit!AU186,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B186),2)-ROUND(Edit!CB186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B186),2)-ROUND(Edit!CC186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B186),2)-ROUND(Edit!CD186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B186),2)-ROUND(Edit!CE186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B186),2)-ROUND(Edit!CF186,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B186),2)-ROUND(Edit!CG186,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B186,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI186,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B186,Plan!$B:$I,8,FALSE),\"\")<>Edit!V186,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","726000","SCHOLARSHIPS"]
[null,null,null,null,null,""]
[null,null,null,"Expenditure","L6","726000","Scholarships (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B190,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I190,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!O190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!P190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!Q190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!R190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!S190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!T190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!U190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!V190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!W190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!X190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!Y190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!Z190,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!AC190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!AD190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!AE190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!AF190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!AG190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!AH190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!AI190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!AJ190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!AK190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!AL190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!AM190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!AN190,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!AQ190,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!AS190,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B190),2)-ROUND(Edit!AU190,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B190),2)-ROUND(Edit!CB190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B190),2)-ROUND(Edit!CC190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B190),2)-ROUND(Edit!CD190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B190),2)-ROUND(Edit!CE190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B190),2)-ROUND(Edit!CF190,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B190),2)-ROUND(Edit!CG190,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B190,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI190,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B190,Plan!$B:$I,8,FALSE),\"\")<>Edit!V190,1,0)","v":1}]
[null,null,null,"Expenditure","L6","726200","Scholarship Stipends",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B191,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I191,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!O191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!P191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!Q191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!R191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!S191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!T191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!U191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!V191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!W191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!X191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!Y191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!Z191,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!AC191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!AD191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!AE191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!AF191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!AG191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!AH191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!AI191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!AJ191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!AK191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!AL191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!AM191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!AN191,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!AQ191,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!AS191,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B191),2)-ROUND(Edit!AU191,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B191),2)-ROUND(Edit!CB191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B191),2)-ROUND(Edit!CC191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B191),2)-ROUND(Edit!CD191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B191),2)-ROUND(Edit!CE191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B191),2)-ROUND(Edit!CF191,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B191),2)-ROUND(Edit!CG191,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B191,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI191,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B191,Plan!$B:$I,8,FALSE),\"\")<>Edit!V191,1,0)","v":1}]
[null,null,null,"Expenditure","L6","726300","Tuition Fee Waivers",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B192,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I192,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!O192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!P192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!Q192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!R192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!S192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!T192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!U192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!V192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!W192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!X192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!Y192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!Z192,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!AC192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!AD192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!AE192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!AF192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!AG192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!AH192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!AI192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!AJ192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!AK192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!AL192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!AM192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!AN192,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!AQ192,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!AS192,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B192),2)-ROUND(Edit!AU192,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B192),2)-ROUND(Edit!CB192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B192),2)-ROUND(Edit!CC192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B192),2)-ROUND(Edit!CD192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B192),2)-ROUND(Edit!CE192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B192),2)-ROUND(Edit!CF192,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B192),2)-ROUND(Edit!CG192,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B192,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI192,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B192,Plan!$B:$I,8,FALSE),\"\")<>Edit!V192,1,0)","v":1}]
[null,null,null,"Expenditure","L6","726400","Other Support (incl. Travel)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B193,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I193,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!O193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!P193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!Q193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!R193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!S193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!T193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!U193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!V193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!W193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!X193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!Y193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!Z193,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!AC193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!AD193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!AE193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!AF193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!AG193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!AH193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!AI193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!AJ193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!AK193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!AL193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!AM193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!AN193,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!AQ193,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!AS193,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B193),2)-ROUND(Edit!AU193,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B193),2)-ROUND(Edit!CB193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B193),2)-ROUND(Edit!CC193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B193),2)-ROUND(Edit!CD193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B193),2)-ROUND(Edit!CE193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B193),2)-ROUND(Edit!CF193,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B193),2)-ROUND(Edit!CG193,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B193,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI193,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B193,Plan!$B:$I,8,FALSE),\"\")<>Edit!V193,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","727000","COLLABORATIVE PROJECTS"]
[null,null,null,null,null,""]
[null,null,null,"Expenditure","L6","727000","Collaborative Projects (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B197,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I197,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!O197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!P197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!Q197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!R197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!S197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!T197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!U197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!V197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!W197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!X197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!Y197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!Z197,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!AC197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!AD197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!AE197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!AF197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!AG197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!AH197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!AI197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!AJ197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!AK197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!AL197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!AM197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!AN197,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!AQ197,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!AS197,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B197),2)-ROUND(Edit!AU197,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B197),2)-ROUND(Edit!CB197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B197),2)-ROUND(Edit!CC197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B197),2)-ROUND(Edit!CD197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B197),2)-ROUND(Edit!CE197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B197),2)-ROUND(Edit!CF197,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B197),2)-ROUND(Edit!CG197,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B197,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI197,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B197,Plan!$B:$I,8,FALSE),\"\")<>Edit!V197,1,0)","v":1}]
[null,null,null,"Expenditure","L6","727100","Collaborative Project Payments",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B198,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I198,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!O198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!P198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!Q198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!R198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!S198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!T198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!U198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!V198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!W198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!X198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!Y198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!Z198,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!AC198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!AD198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!AE198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!AF198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!AG198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!AH198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!AI198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!AJ198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!AK198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!AL198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!AM198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!AN198,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!AQ198,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!AS198,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B198),2)-ROUND(Edit!AU198,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B198),2)-ROUND(Edit!CB198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B198),2)-ROUND(Edit!CC198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B198),2)-ROUND(Edit!CD198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B198),2)-ROUND(Edit!CE198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B198),2)-ROUND(Edit!CF198,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B198),2)-ROUND(Edit!CG198,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B198,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI198,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B198,Plan!$B:$I,8,FALSE),\"\")<>Edit!V198,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","728000","OTHER EXPENSES"]
[null,null,null,null,null,""]
[null,null,null,"Expenditure","L6","728000","Other Expenses (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B202,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I202,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!O202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!P202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!Q202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!R202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!S202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!T202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!U202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!V202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!W202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!X202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!Y202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!Z202,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!AC202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!AD202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!AE202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!AF202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!AG202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!AH202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!AI202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!AJ202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!AK202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!AL202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!AM202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!AN202,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!AQ202,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!AS202,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B202),2)-ROUND(Edit!AU202,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B202),2)-ROUND(Edit!CB202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B202),2)-ROUND(Edit!CC202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B202),2)-ROUND(Edit!CD202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B202),2)-ROUND(Edit!CE202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B202),2)-ROUND(Edit!CF202,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B202),2)-ROUND(Edit!CG202,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B202,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI202,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B202,Plan!$B:$I,8,FALSE),\"\")<>Edit!V202,1,0)","v":1}]
[null,null,null,"Expenditure","L6","728100","Marketing & Advertising",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B203,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I203,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!O203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!P203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!Q203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!R203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!S203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!T203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!U203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!V203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!W203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!X203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!Y203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!Z203,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!AC203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!AD203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!AE203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!AF203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!AG203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!AH203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!AI203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!AJ203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!AK203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!AL203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!AM203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!AN203,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!AQ203,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!AS203,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B203),2)-ROUND(Edit!AU203,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B203),2)-ROUND(Edit!CB203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B203),2)-ROUND(Edit!CC203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B203),2)-ROUND(Edit!CD203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B203),2)-ROUND(Edit!CE203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B203),2)-ROUND(Edit!CF203,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B203),2)-ROUND(Edit!CG203,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B203,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI203,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B203,Plan!$B:$I,8,FALSE),\"\")<>Edit!V203,1,0)","v":1}]
[null,null,null,"Expenditure","L6","728200","Other Expenses",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B204,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I204,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!O204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!P204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!Q204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!R204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!S204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!T204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!U204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!V204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!W204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!X204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!Y204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!Z204,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!AC204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!AD204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!AE204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!AF204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!AG204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!AH204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!AI204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!AJ204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!AK204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!AL204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!AM204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!AN204,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!AQ204,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!AS204,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B204),2)-ROUND(Edit!AU204,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B204),2)-ROUND(Edit!CB204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B204),2)-ROUND(Edit!CC204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B204),2)-ROUND(Edit!CD204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B204),2)-ROUND(Edit!CE204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B204),2)-ROUND(Edit!CF204,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B204),2)-ROUND(Edit!CG204,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B204,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI204,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B204,Plan!$B:$I,8,FALSE),\"\")<>Edit!V204,1,0)","v":1}]
[null,null,null,"Expenditure","L6","728300","Project Close Adjustment",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B205,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I205,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!O205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!P205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!Q205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!R205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!S205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!T205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!U205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!V205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!W205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!X205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!Y205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!Z205,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!AC205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!AD205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!AE205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!AF205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!AG205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!AH205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!AI205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!AJ205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!AK205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!AL205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!AM205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!AN205,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!AQ205,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!AS205,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B205),2)-ROUND(Edit!AU205,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B205),2)-ROUND(Edit!CB205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B205),2)-ROUND(Edit!CC205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B205),2)-ROUND(Edit!CD205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B205),2)-ROUND(Edit!CE205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B205),2)-ROUND(Edit!CF205,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B205),2)-ROUND(Edit!CG205,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B205,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI205,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B205,Plan!$B:$I,8,FALSE),\"\")<>Edit!V205,1,0)","v":1}]
[null,null,null,"Expenditure","L6","728400","Interest Expenses",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B206,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I206,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!O206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!P206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!Q206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!R206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!S206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!T206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!U206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!V206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!W206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!X206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!Y206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!Z206,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!AC206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!AD206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!AE206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!AF206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!AG206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!AH206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!AI206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!AJ206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!AK206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!AL206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!AM206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!AN206,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!AQ206,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!AS206,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B206),2)-ROUND(Edit!AU206,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B206),2)-ROUND(Edit!CB206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B206),2)-ROUND(Edit!CC206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B206),2)-ROUND(Edit!CD206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B206),2)-ROUND(Edit!CE206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B206),2)-ROUND(Edit!CF206,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B206),2)-ROUND(Edit!CG206,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B206,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI206,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B206,Plan!$B:$I,8,FALSE),\"\")<>Edit!V206,1,0)","v":1}]
[]
[null,null,null,null,"L5","729000","UNDEFINED PROJECT EXPENSES"]
[null,null,null,null,null,""]
[null,null,null,"Expenditure","L6","729000","Undefined Expenses (Generic)",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B210,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I210,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!O210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!P210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!Q210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!R210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!S210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!T210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!U210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!V210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!W210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!X210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!Y210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!Z210,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!AC210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!AD210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!AE210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!AF210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!AG210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!AH210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!AI210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!AJ210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!AK210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!AL210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!AM210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!AN210,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!AQ210,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!AS210,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B210),2)-ROUND(Edit!AU210,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B210),2)-ROUND(Edit!CB210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B210),2)-ROUND(Edit!CC210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B210),2)-ROUND(Edit!CD210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B210),2)-ROUND(Edit!CE210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B210),2)-ROUND(Edit!CF210,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B210),2)-ROUND(Edit!CG210,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B210,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI210,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B210,Plan!$B:$I,8,FALSE),\"\")<>Edit!V210,1,0)","v":1}]
[null,null,null,"Expenditure","L6","729100","Undefined Project Expenses",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B211,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I211,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!O211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!P211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!Q211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!R211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!S211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!T211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!U211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!V211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!W211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!X211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!Y211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!Z211,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!AC211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!AD211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!AE211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!AF211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!AG211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!AH211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!AI211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!AJ211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!AK211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!AL211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!AM211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!AN211,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!AQ211,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!AS211,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B211),2)-ROUND(Edit!AU211,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B211),2)-ROUND(Edit!CB211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B211),2)-ROUND(Edit!CC211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B211),2)-ROUND(Edit!CD211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B211),2)-ROUND(Edit!CE211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B211),2)-ROUND(Edit!CF211,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B211),2)-ROUND(Edit!CG211,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B211,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI211,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B211,Plan!$B:$I,8,FALSE),\"\")<>Edit!V211,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","850000","DEP'N AMORTIS'N & IMPAIRMENT"]
[null,null,null,null,null,""]
[null,null,null,"Expenditure","L6","850000","Dep'n Amortis'n & Imp'm't (Gen')",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B215,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I215,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!O215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!P215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!Q215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!R215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!S215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!T215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!U215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!V215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!W215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!X215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!Y215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!Z215,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!AC215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!AD215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!AE215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!AF215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!AG215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!AH215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!AI215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!AJ215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!AK215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!AL215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!AM215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!AN215,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!AQ215,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!AS215,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B215),2)-ROUND(Edit!AU215,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B215),2)-ROUND(Edit!CB215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B215),2)-ROUND(Edit!CC215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B215),2)-ROUND(Edit!CD215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B215),2)-ROUND(Edit!CE215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B215),2)-ROUND(Edit!CF215,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B215),2)-ROUND(Edit!CG215,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B215,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI215,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B215,Plan!$B:$I,8,FALSE),\"\")<>Edit!V215,1,0)","v":1}]
[null,null,null,"Expenditure","L6","850100","Depreciation",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B216,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I216,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!O216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!P216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!Q216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!R216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!S216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!T216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!U216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!V216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!W216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!X216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!Y216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!Z216,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!AC216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!AD216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!AE216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!AF216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!AG216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!AH216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!AI216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!AJ216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!AK216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!AL216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!AM216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!AN216,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!AQ216,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!AS216,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B216),2)-ROUND(Edit!AU216,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B216),2)-ROUND(Edit!CB216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B216),2)-ROUND(Edit!CC216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B216),2)-ROUND(Edit!CD216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B216),2)-ROUND(Edit!CE216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B216),2)-ROUND(Edit!CF216,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B216),2)-ROUND(Edit!CG216,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B216,Plan!$B:$P,15,FALSE),\"\")<>Edit!$CI$8,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B216,Plan!$B:$I,8,FALSE),\"\")<>Edit!V216,1,0)","v":1}]
[null,null,null,"Expenditure","L6","850500","Amortisation",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B217,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I217,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!O217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!P217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!Q217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!R217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!S217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!T217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!U217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!V217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!W217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!X217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!Y217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!Z217,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!AC217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!AD217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!AE217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!AF217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!AG217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!AH217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!AI217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!AJ217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!AK217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!AL217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!AM217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!AN217,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!AQ217,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!AS217,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B217),2)-ROUND(Edit!AU217,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B217),2)-ROUND(Edit!CB217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B217),2)-ROUND(Edit!CC217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B217),2)-ROUND(Edit!CD217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B217),2)-ROUND(Edit!CE217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B217),2)-ROUND(Edit!CF217,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B217),2)-ROUND(Edit!CG217,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B217,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI217,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B217,Plan!$B:$I,8,FALSE),\"\")<>Edit!V217,1,0)","v":1}]
[null,null,null,"Expenditure","L6","850600","Impairment Losses",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B218,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I218,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!O218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!P218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!Q218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!R218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!S218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!T218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!U218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!V218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!W218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!X218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!Y218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!Z218,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!AC218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!AD218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!AE218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!AF218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!AG218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!AH218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!AI218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!AJ218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!AK218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!AL218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!AM218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!AN218,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!AQ218,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!AS218,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B218),2)-ROUND(Edit!AU218,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B218),2)-ROUND(Edit!CB218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B218),2)-ROUND(Edit!CC218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B218),2)-ROUND(Edit!CD218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B218),2)-ROUND(Edit!CE218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B218),2)-ROUND(Edit!CF218,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B218),2)-ROUND(Edit!CG218,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B218,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI218,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B218,Plan!$B:$I,8,FALSE),\"\")<>Edit!V218,1,0)","v":1}]
[null,null,null,"Expenditure","L6","850700","Assets Disposed",null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B219,Forecast!$B:$I,8,FALSE),\"\")<>Edit!I219,1,0)","v":0},null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!O:O,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!O219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!P:P,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!P219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Q:Q,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!Q219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!R:R,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!R219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!S:S,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!S219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!T:T,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!T219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!U:U,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!U219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!V:V,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!V219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!W:W,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!W219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!X:X,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!X219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Y:Y,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!Y219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!Z:Z,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!Z219,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AC:AC,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!AC219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AD:AD,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!AD219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AE:AE,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!AE219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AF:AF,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!AF219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AG:AG,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!AG219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AH:AH,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!AH219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AI:AI,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!AI219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!AJ219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AK:AK,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!AK219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AL:AL,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!AL219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AM:AM,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!AM219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Forecast!AN:AN,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!AN219,2)<>0,1,0)","v":0},null,null,{"$f":"IF(ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!AQ219,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AS:AS,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!AS219,2)<>0,1,0)","v":0},null,{"$f":"IF(ROUND(SUMIFS(Forecast!AU:AU,Forecast!$B:$B,Edit!$B219),2)-ROUND(Edit!AU219,2)<>0,1,0)","v":0},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUMIFS(Plan!J:J,Plan!$B:$B,Edit!$B219),2)-ROUND(Edit!CB219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!K:K,Plan!$B:$B,Edit!$B219),2)-ROUND(Edit!CC219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!L:L,Plan!$B:$B,Edit!$B219),2)-ROUND(Edit!CD219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!M:M,Plan!$B:$B,Edit!$B219),2)-ROUND(Edit!CE219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!N:N,Plan!$B:$B,Edit!$B219),2)-ROUND(Edit!CF219,2)<>0,1,0)","v":0},{"$f":"IF(ROUND(SUMIFS(Plan!O:O,Plan!$B:$B,Edit!$B219),2)-ROUND(Edit!CG219,2)<>0,1,0)","v":0},null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B219,Plan!$B:$P,15,FALSE),\"\")<>Edit!CI219,1,0)","v":0},null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(Edit!$B219,Plan!$B:$I,8,FALSE),\"\")<>Edit!V219,1,0)","v":1}]
[null,null,null,null,null,""]
[null,null,null,null,null,""]
[null,null,null,null,null,"","EXPENDITURE"]
[null,null,null,null,null,""]
[null,null,null,null,null,"","OPERATING RESULT"]
[null,null,null,null,null,""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","301000","RETAINED PROFITS"]
[null,null,null,null,null,""]
[null,null,null,"Equity","L6","301100","Accum Funds - Opening Balance"]
[null,null,null,"Equity","L6","301200","Accum Funds - YTD Movement"]
[]
[]
[null,null,null,null,null,null,"ACCUMULATED POSITION"]

{"sheet":"Staff","index":6,"n_rows":9,"n_cols":67,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Workbook_Unit","v":"Unit Name"}]
["STAFF PLAN"]
[]
["Current Position Number","Budget Position Number","Job Title","Job Type","Employee Number","Employee Name","Record Type","Last Update","Employment Type","Classification Type","Classification Group","Classification Level","Appt From Date","Increment Date","Appt To Date","Index CS Level 1","Report EFT","COA %","Annual Salary Rate","Superable Allowances","NonSuper Allowances","RECL Liability","Full On-cost Rate","Annual FTE Cost","Model","Comments",null,"User Ref","OU Group","Fund Group","L6 Chart String","Project Code","Link",null,{"$f":"TEXT(Current_Year,\"0000-\")&\"01\"","v":"2024-01"},{"$f":"TEXT(Current_Year,\"0000-\")&\"02\"","v":"2024-02"},{"$f":"TEXT(Current_Year,\"0000-\")&\"03\"","v":"2024-03"},{"$f":"TEXT(Current_Year,\"0000-\")&\"04\"","v":"2024-04"},{"$f":"TEXT(Current_Year,\"0000-\")&\"05\"","v":"2024-05"},{"$f":"TEXT(Current_Year,\"0000-\")&\"06\"","v":"2024-06"},{"$f":"TEXT(Current_Year,\"0000-\")&\"07\"","v":"2024-07"},{"$f":"TEXT(Current_Year,\"0000-\")&\"08\"","v":"2024-08"},{"$f":"TEXT(Current_Year,\"0000-\")&\"09\"","v":"2024-09"},{"$f":"TEXT(Current_Year,\"0000-\")&\"10\"","v":"2024-10"},{"$f":"TEXT(Current_Year,\"0000-\")&\"11\"","v":"2024-11"},{"$f":"TEXT(Current_Year,\"0000-\")&\"12\"","v":"2024-12"},{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},null,{"$f":"TEXT(Current_Year+1,\"0000-\")&\"01\"","v":"2025-01"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"02\"","v":"2025-02"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"03\"","v":"2025-03"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"04\"","v":"2025-04"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"05\"","v":"2025-05"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"06\"","v":"2025-06"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"07\"","v":"2025-07"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"08\"","v":"2025-08"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"09\"","v":"2025-09"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"10\"","v":"2025-10"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"11\"","v":"2025-11"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"12\"","v":"2025-12"},{"$f":"TEXT(Current_Year+1,\"0000\")","v":"2025"},null,{"$f":"TEXT(Current_Year+2,\"0000\")","v":"2026"},null,{"$f":"TEXT(Current_Year+3,\"0000\")","v":"2027"},null,{"$f":"TEXT(Current_Year+4,\"0000\")","v":"2028"}]
[]
["","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,1,100,null,null,null,null,null,{"$f":"ROUND((($S6*(100+$W6)/100+$T6*(100+$W6+Allowance_OCR_Adj)/100+$U6*(100+Allowance_OCR)/100)*$R6/100),0)","v":0},"A","Budget Salary",null,null,null,null,null,"",{"$f":"IF(AND($J6<>\"\",$P6<>\"\"),IFERROR(IF(VLOOKUP(VLOOKUP($AE6,Forecast!$B:$I,8,FALSE),Link_Table,2,FALSE)=\"Staff\",\"Ok\",\"X\"),\"X\"),\"-\")","v":"-"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,0]
["","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,1,100,null,null,null,null,null,{"$f":"ROUND((($S7*(100+$W7)/100+$T7*(100+$W7+Allowance_OCR_Adj)/100+$U7*(100+Allowance_OCR)/100)*$R7/100),0)","v":0},"A","Budget Salary",null,null,null,null,null,"",{"$f":"IF(AND($J7<>\"\",$P7<>\"\"),IFERROR(IF(VLOOKUP(VLOOKUP($AE7,Forecast!$B:$I,8,FALSE),Link_Table,2,FALSE)=\"Staff\",\"Ok\",\"X\"),\"X\"),\"-\")","v":"-"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,0]
[]
["EOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,AI$5:AI8)","v":0},{"$f":"SUBTOTAL(9,AJ$5:AJ8)","v":0},{"$f":"SUBTOTAL(9,AK$5:AK8)","v":0},{"$f":"SUBTOTAL(9,AL$5:AL8)","v":0},{"$f":"SUBTOTAL(9,AM$5:AM8)","v":0},{"$f":"SUBTOTAL(9,AN$5:AN8)","v":0},{"$f":"SUBTOTAL(9,AO$5:AO8)","v":0},{"$f":"SUBTOTAL(9,AP$5:AP8)","v":0},{"$f":"SUBTOTAL(9,AQ$5:AQ8)","v":0},{"$f":"SUBTOTAL(9,AR$5:AR8)","v":0},{"$f":"SUBTOTAL(9,AS$5:AS8)","v":0},{"$f":"SUBTOTAL(9,AT$5:AT8)","v":0},{"$f":"SUBTOTAL(9,AU$5:AU8)","v":0},null,{"$f":"SUBTOTAL(9,AW$5:AW8)","v":0},{"$f":"SUBTOTAL(9,AX$5:AX8)","v":0},{"$f":"SUBTOTAL(9,AY$5:AY8)","v":0},{"$f":"SUBTOTAL(9,AZ$5:AZ8)","v":0},{"$f":"SUBTOTAL(9,BA$5:BA8)","v":0},{"$f":"SUBTOTAL(9,BB$5:BB8)","v":0},{"$f":"SUBTOTAL(9,BC$5:BC8)","v":0},{"$f":"SUBTOTAL(9,BD$5:BD8)","v":0},{"$f":"SUBTOTAL(9,BE$5:BE8)","v":0},{"$f":"SUBTOTAL(9,BF$5:BF8)","v":0},{"$f":"SUBTOTAL(9,BG$5:BG8)","v":0},{"$f":"SUBTOTAL(9,BH$5:BH8)","v":0},{"$f":"SUBTOTAL(9,BI$5:BI8)","v":0},null,{"$f":"SUBTOTAL(9,BK$5:BK8)","v":0},null,{"$f":"SUBTOTAL(9,BM$5:BM8)","v":0},null,{"$f":"SUBTOTAL(9,BO$5:BO8)","v":0}]

{"sheet":"Transfers","index":7,"n_rows":13,"n_cols":71,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"Workbook_Unit","v":"Unit Name"}]
[null,null,null,"INTERNAL TRANSFERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"By Month"]
["Calc Type","Offset Code","OAR Link","Generic Chartstring","Budget Account","FFT Ref","Journal Description","Linking Chartstring","Chartstring Description","Account Description","Link Check","Link","Max Project","Annual Max","Prior Years","Rate","Remaining","B. Forward","FIA Check",null,{"$f":"TEXT(Current_Year,\"0000-\")&\"01\"","v":"2024-01"},{"$f":"TEXT(Current_Year,\"0000-\")&\"02\"","v":"2024-02"},{"$f":"TEXT(Current_Year,\"0000-\")&\"03\"","v":"2024-03"},{"$f":"TEXT(Current_Year,\"0000-\")&\"04\"","v":"2024-04"},{"$f":"TEXT(Current_Year,\"0000-\")&\"05\"","v":"2024-05"},{"$f":"TEXT(Current_Year,\"0000-\")&\"06\"","v":"2024-06"},{"$f":"TEXT(Current_Year,\"0000-\")&\"07\"","v":"2024-07"},{"$f":"TEXT(Current_Year,\"0000-\")&\"08\"","v":"2024-08"},{"$f":"TEXT(Current_Year,\"0000-\")&\"09\"","v":"2024-09"},{"$f":"TEXT(Current_Year,\"0000-\")&\"10\"","v":"2024-10"},{"$f":"TEXT(Current_Year,\"0000-\")&\"11\"","v":"2024-11"},{"$f":"TEXT(Current_Year,\"0000-\")&\"12\"","v":"2024-12"},{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},null,{"$f":"TEXT(Current_Year+1,\"0000-\")&\"01\"","v":"2025-01"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"02\"","v":"2025-02"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"03\"","v":"2025-03"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"04\"","v":"2025-04"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"05\"","v":"2025-05"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"06\"","v":"2025-06"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"07\"","v":"2025-07"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"08\"","v":"2025-08"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"09\"","v":"2025-09"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"10\"","v":"2025-10"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"11\"","v":"2025-11"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"12\"","v":"2025-12"},{"$f":"TEXT(Current_Year+1,\"0000\")","v":"2025"},null,{"$f":"TEXT(Current_Year+2,\"0000\")","v":"2026"},null,{"$f":"TEXT(Current_Year+3,\"0000\")","v":"2027"},null,{"$f":"TEXT(Current_Year+4,\"0000\")","v":"2028"},null,"Notes",null,{"$f":"\"Q1 - \"&Current_Year","v":"Q1 - 2024"},{"$f":"\"Q2 - \"&Current_Year","v":"Q2 - 2024"},{"$f":"\"Q3 - \"&Current_Year","v":"Q3 - 2024"},{"$f":"\"Q4 - \"&Current_Year","v":"Q4 - 2024"},null,{"$f":"\"Q1 - \"&Current_Year+1","v":"Q1 - 2025"},{"$f":"\"Q2 - \"&Current_Year+1","v":"Q2 - 2025"},{"$f":"\"Q3 - \"&Current_Year+1","v":"Q3 - 2025"},{"$f":"\"Q4 - \"&Current_Year+1","v":"Q4 - 2025"},null,{"$f":"Current_Year+2","v":2026},null,{"$f":"Current_Year+3","v":2027},null,{"$f":"Current_Year+4","v":2028}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(VLOOKUP($H5,Forecast_Links,8,FALSE)<>0,VLOOKUP($H5,Forecast_Links,8,FALSE),\"\"),\"\")","v":""}]
[null,null,null,"","",null,null,"-","-","-",{"$f":"IF(AND($D6<>\"\",$E6<>\"\"),IFERROR(IF(VLOOKUP(VLOOKUP($H6,Forecast!$B:$I,8,FALSE),Link_Table,2,FALSE)=\"Transfers\",\"Ok\",\"X\"),\"X\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(VLOOKUP($H6,Forecast_Links,8,FALSE)<>0,VLOOKUP($H6,Forecast_Links,8,FALSE),\"\"),\"\")","v":""},null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(U6:AF6),2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"","",null,null,"-","-","-",{"$f":"IF(AND($D7<>\"\",$E7<>\"\"),IFERROR(IF(VLOOKUP(VLOOKUP($H7,Forecast!$B:$I,8,FALSE),Link_Table,2,FALSE)=\"Transfers\",\"Ok\",\"X\"),\"X\"),\"-\")","v":"-"},"",null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["EOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUBTOTAL(9,U$5:U8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,V$5:V8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,W$5:W8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,X$5:X8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,Y$5:Y8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,Z$5:Z8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AA$5:AA8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AB$5:AB8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AC$5:AC8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AD$5:AD8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AE$5:AE8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AF$5:AF8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AG$5:AG8),2)","v":0},null,{"$f":"ROUND(SUBTOTAL(9,AI$5:AI8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AJ$5:AJ8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AK$5:AK8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AL$5:AL8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AM$5:AM8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AN$5:AN8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AO$5:AO8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AP$5:AP8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AQ$5:AQ8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AR$5:AR8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AS$5:AS8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AT$5:AT8),2)","v":0},{"$f":"ROUND(SUBTOTAL(9,AU$5:AU8),2)","v":0},null,{"$f":"ROUND(SUBTOTAL(9,AW$5:AW8),2)","v":0},null,{"$f":"ROUND(SUBTOTAL(9,AY$5:AY8),2)","v":0},null,{"$f":"ROUND(SUBTOTAL(9,BA$5:BA8),2)","v":0}]
[]
[null,null,null,"Page Total for Account:",null,null,{"$f":"IF($E11<>\"\",IFERROR(VLOOKUP($E11,Account_Table,6,FALSE),\"***Undefined***\"),\"Account Not Selected\")","v":"Account Not Selected"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($E$5:$E$8,$E11,U$5:U$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIF($E$5:$E$8,$E11,AI$5:AI$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIF($E$5:$E$8,$E11,AW$5:AW$8)","v":0},null,{"$f":"SUMIF($E$5:$E$8,$E11,AY$5:AY$8)","v":0},null,{"$f":"SUMIF($E$5:$E$8,$E11,BA$5:BA$8)","v":0}]
[null,null,null,"Forecast Tab Total:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!O:O)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!P:P)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!Q:Q)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!R:R)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!S:S)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!T:T)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!U:U)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!V:V)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!W:W)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!X:X)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!Y:Y)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!Z:Z)","v":0},{"$f":"SUM(U12:AF12)","v":0},null,{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!AC:AC)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!AD:AD)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!AE:AE)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!AF:AF)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!AG:AG)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!AH:AH)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!AI:AI)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!AJ:AJ)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!AK:AK)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!AL:AL)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!AM:AM)","v":0},{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!AN:AN)","v":0},{"$f":"SUM(AI12:AT12)","v":0},null,{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!AQ:AQ)","v":0},null,{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!AS:AS)","v":0},null,{"$f":"SUMIF(Forecast!$F:$F,$E11,Forecast!AU:AU)","v":0}]
[null,null,null,"Variance:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U11-U12","v":0},{"$f":"V11-V12","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AI11-AI12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AW11-AW12","v":0},null,{"$f":"AY11-AY12","v":0},null,{"$f":"BA11-BA12","v":0}]

{"sheet":"Transfers_Template","index":8,"n_rows":12,"n_cols":71,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
["Calc Type","Offset Code","Offset Against","Generic Chartstring","Budget Account","FFT Ref","Journal Description","Linking Chartstring","Chartstring Description","Account Description","Link Check","Link","Max Project","Annual Max","Prior Years","Rate","Remaining","B. Forward","FIA Check",null,{"$f":"TEXT(Current_Year,\"0000-\")&\"01\"","v":"2024-01"},{"$f":"TEXT(Current_Year,\"0000-\")&\"02\"","v":"2024-02"},{"$f":"TEXT(Current_Year,\"0000-\")&\"03\"","v":"2024-03"},{"$f":"TEXT(Current_Year,\"0000-\")&\"04\"","v":"2024-04"},{"$f":"TEXT(Current_Year,\"0000-\")&\"05\"","v":"2024-05"},{"$f":"TEXT(Current_Year,\"0000-\")&\"06\"","v":"2024-06"},{"$f":"TEXT(Current_Year,\"0000-\")&\"07\"","v":"2024-07"},{"$f":"TEXT(Current_Year,\"0000-\")&\"08\"","v":"2024-08"},{"$f":"TEXT(Current_Year,\"0000-\")&\"09\"","v":"2024-09"},{"$f":"TEXT(Current_Year,\"0000-\")&\"10\"","v":"2024-10"},{"$f":"TEXT(Current_Year,\"0000-\")&\"11\"","v":"2024-11"},{"$f":"TEXT(Current_Year,\"0000-\")&\"12\"","v":"2024-12"},{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},null,{"$f":"TEXT(Current_Year+1,\"0000-\")&\"01\"","v":"2025-01"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"02\"","v":"2025-02"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"03\"","v":"2025-03"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"04\"","v":"2025-04"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"05\"","v":"2025-05"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"06\"","v":"2025-06"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"07\"","v":"2025-07"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"08\"","v":"2025-08"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"09\"","v":"2025-09"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"10\"","v":"2025-10"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"11\"","v":"2025-11"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"12\"","v":"2025-12"},{"$f":"TEXT(Current_Year+1,\"0000\")","v":"2025"},null,{"$f":"TEXT(Current_Year+2,\"0000\")","v":"2026"},null,{"$f":"TEXT(Current_Year+3,\"0000\")","v":"2027"},null,{"$f":"TEXT(Current_Year+4,\"0000\")","v":"2028"},null,"Notes",null,{"$f":"\"Q1 - \"&Current_Year","v":"Q1 - 2024"},{"$f":"\"Q2 - \"&Current_Year","v":"Q2 - 2024"},{"$f":"\"Q3 - \"&Current_Year","v":"Q3 - 2024"},{"$f":"\"Q4 - \"&Current_Year","v":"Q4 - 2024"},null,{"$f":"\"Q1 - \"&Current_Year+1","v":"Q1 - 2025"},{"$f":"\"Q2 - \"&Current_Year+1","v":"Q2 - 2025"},{"$f":"\"Q3 - \"&Current_Year+1","v":"Q3 - 2025"},{"$f":"\"Q4 - \"&Current_Year+1","v":"Q4 - 2025"},null,{"$f":"Current_Year+2","v":2026},null,{"$f":"Current_Year+3","v":2027},null,{"$f":"Current_Year+4","v":2028}]
[]
["FIA","BALSTR",null,null,null,null,null,{"$f":"$D6&\"-\"&$E6","v":"-"},{"$f":"IF($D6<>\"\",IFERROR(VLOOKUP($D6,CS_Table,2,FALSE),\"***Undefined***\"),\"-\")","v":"-"},{"$f":"IF($E6<>\"\",IFERROR(VLOOKUP($E6,Account_Table,6,FALSE),\"***Undefined***\"),\"-\")","v":"-"},{"$f":"IF(AND($D6<>\"\",$E6<>\"\"),IFERROR(IF(VLOOKUP(VLOOKUP($H6,Forecast!$B:$I,8,FALSE),Link_Table,2,FALSE)=\"Transfers\",\"Ok\",\"X\"),\"X\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(VLOOKUP($H6,Forecast_Links,8,FALSE)<>0,VLOOKUP($H6,Forecast_Links,8,FALSE),\"\"),\"\")","v":""},null,null,null,null,{"$f":"ROUND($M6+$O6,2)","v":0},null,null,null,null,null,{"$f":"IF((IF(($BE6+SUM($U6:V6))*-1+SUM($U6:V6)>$Q6,$BE6*-1-SUM($U6:V6),$Q6-SUM($U6:V6)))+SUM($U6:V6)>=$N6,IF(($BE6+SUM($U6:V6))*-1+SUM($U6:V6)>$Q6,$BE6*-1-SUM($U6:V6),$Q6-SUM($U6:V6)),$N6-SUM($U6:V6))","v":0},null,null,{"$f":"IF((IF(($BF6+SUM($U6:Y6))*-1+SUM($U6:Y6)>$Q6,$BF6*-1-SUM($U6:Y6),$Q6-SUM($U6:Y6)))+SUM($U6:Y6)>=$N6,IF(($BF6+SUM($U6:Y6))*-1+SUM($U6:Y6)>$Q6,$BF6*-1-SUM($U6:Y6),$Q6-SUM($U6:Y6)),$N6-SUM($U6:Y6))","v":0},null,null,{"$f":"IF((IF(($BG6+SUM($U6:AB6))*-1+SUM($U6:AB6)>$Q6,$BG6*-1-SUM($U6:AB6),$Q6-SUM($U6:AB6)))+SUM($U6:AB6)>=$N6,IF(($BG6+SUM($U6:AB6))*-1+SUM($U6:AB6)>$Q6,$BG6*-1-SUM($U6:AB6),$Q6-SUM($U6:AB6)),$N6-SUM($U6:AB6))","v":0},null,null,{"$f":"IF((IF(($BH6+SUM($U6:AE6))*-1+SUM($U6:AE6)>$Q6,$BH6*-1-SUM($U6:AE6),$Q6-SUM($U6:AE6)))+SUM($U6:AE6)>=$N6,IF(($BH6+SUM($U6:AE6))*-1+SUM($U6:AE6)>$Q6,$BH6*-1-SUM($U6:AE6),$Q6-SUM($U6:AE6)),$N6-SUM($U6:AE6))","v":0},{"$f":"ROUND(SUM(U6:AF6),2)","v":0},null,0,0,{"$f":"IF(IF(($BJ6*-1-SUM($AG6,$AI6:AJ6)+SUM($AG6,$AI6:AJ6))>=$Q6,$BJ6*-1-SUM($AG6,$AI6:AJ6),$Q6-SUM($AG6,$AI6:AJ6))+SUM($AI6:AJ6)>=$N6,IF(($BJ6*-1-SUM($AG6,$AI6:AJ6)+SUM($AG6,$AI6:AJ6))>=$Q6,$BJ6*-1-SUM($AG6,$AI6:AJ6),$Q6-SUM($AG6,$AI6:AJ6)),$N6-SUM($AI6:AJ6))","v":0},null,null,{"$f":"IF(IF(($BK6*-1-SUM($AG6,$AI6:AM6)+SUM($AG6,$AI6:AM6))>=$Q6,$BK6*-1-SUM($AG6,$AI6:AM6),$Q6-SUM($AG6,$AI6:AM6))+SUM($AI6:AM6)>=$N6,IF(($BK6*-1-SUM($AG6,$AI6:AM6)+SUM($AG6,$AI6:AM6))>=$Q6,$BK6*-1-SUM($AG6,$AI6:AM6),$Q6-SUM($AG6,$AI6:AM6)),$N6-SUM($AI6:AM6))","v":0},null,null,{"$f":"IF(IF(($BL6*-1-SUM($AG6,$AI6:AP6)+SUM($AG6,$AI6:AP6))>=$Q6,$BL6*-1-SUM($AG6,$AI6:AP6),$Q6-SUM($AG6,$AI6:AP6))+SUM($AI6:AP6)>=$N6,IF(($BL6*-1-SUM($AG6,$AI6:AP6)+SUM($AG6,$AI6:AP6))>=$Q6,$BL6*-1-SUM($AG6,$AI6:AP6),$Q6-SUM($AG6,$AI6:AP6)),$N6-SUM($AI6:AP6))","v":0},null,null,{"$f":"IF(IF(($BM6*-1-SUM($AG6,$AI6:AS6)+SUM($AG6,$AI6:AS6))>=$Q6,$BM6*-1-SUM($AG6,$AI6:AS6),$Q6-SUM($AG6,$AI6:AS6))+SUM($AI6:AS6)>=$N6,IF(($BM6*-1-SUM($AG6,$AI6:AS6)+SUM($AG6,$AI6:AS6))>=$Q6,$BM6*-1-SUM($AG6,$AI6:AS6),$Q6-SUM($AG6,$AI6:AS6)),$N6-SUM($AI6:AS6))","v":0},{"$f":"SUM(AI6:AT6)","v":0},null,{"$f":"IF(IF(($BO6*-1-SUM($AG6,$AU6))+SUM($AG6,$AU6)>=$Q6,($BO6*-1-SUM($AG6,$AU6)),$Q6-SUM($AG6,$AU6))>=$N6,IF(($BO6*-1-SUM($AG6,$AU6))+SUM($AG6,$AU6)>=$Q6,($BO6*-1-SUM($AG6,$AU6)),$Q6-SUM($AG6,$AU6)),$N6)","v":0},null,{"$f":"IF(IF(($BQ6*-1-SUM($AG6,$AU6,$AW6))+SUM($AG6,$AU6,$AW6)>=$Q6,($BQ6*-1-SUM($AG6,$AU6,$AW6)),$Q6-SUM($AG6,$AU6,$AW6))>=$N6,IF(($BQ6*-1-SUM($AG6,$AU6,$AW6))+SUM($AG6,$AU6,$AW6)>=$Q6,($BQ6*-1-SUM($AG6,$AU6,$AW6)),$Q6-SUM($AG6,$AU6,$AW6)),$N6)","v":0},null,{"$f":"IF(IF(($BS6*-1-SUM($AG6,$AU6,$AW6, $AY6))+SUM($AG6,$AU6,$AW6, $AY6)>=$Q6,($BS6*-1-SUM($AG6,$AU6,$AW6, $AY6)),$Q6-SUM($AG6,$AU6,$AW6, $AY6))>=$N6,IF(($BS6*-1-SUM($AG6,$AU6,$AW6, $AY6))+SUM($AG6,$AU6,$AW6, $AY6)>=$Q6,($BS6*-1-SUM($AG6,$AU6,$AW6, $AY6)),$Q6-SUM($AG6,$AU6,$AW6, $AY6)),$N6)","v":0},null,null,null,{"$f":"ROUND((SUMIFS(Forecast!$O:$O,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\")+SUMIFS(Forecast!$P:$P,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\")+SUMIFS(Forecast!$Q:$Q,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\")+IF(SUMIFS(Actuals!$AP:$AP,Actuals!$A:$A,$D6,Actuals!$D:$D,\"Equity\")>0,SUMIFS(Actuals!$AP:$AP,Actuals!$A:$A,$D6,Actuals!$D:$D,\"Equity\"),0))*$P6,2)","v":0},{"$f":"ROUND((SUMIFS(Forecast!$R:$R,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\")+SUMIFS(Forecast!$S:$S,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\")+SUMIFS(Forecast!$T:$T,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\"))*$P6+$BE6,2)","v":0},{"$f":"ROUND((SUMIFS(Forecast!$U:$U,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\")+SUMIFS(Forecast!$V:$V,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\")+SUMIFS(Forecast!$W:$W,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\"))*$P6+$BF6,2)","v":0},{"$f":"ROUND((SUMIFS(Forecast!$X:$X,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\")+SUMIFS(Forecast!$Y:$Y,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\")+SUMIFS(Forecast!$Z:$Z,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\"))*$P6+$BG6,2)","v":0},null,{"$f":"ROUND((SUMIFS(Forecast!$AC:$AC,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\")+SUMIFS(Forecast!$AD:$AD,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\")+SUMIFS(Forecast!$AE:$AE,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\"))*$P6+$BH6,2)","v":0},{"$f":"ROUND((SUMIFS(Forecast!$AF:$AF,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\")+SUMIFS(Forecast!$AG:$AG,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\")+SUMIFS(Forecast!$AH:$AH,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\"))*$P6+$BJ6,2)","v":0},{"$f":"ROUND((SUMIFS(Forecast!$AI:$AI,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\")+SUMIFS(Forecast!$AJ:$AJ,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\")+SUMIFS(Forecast!$AK:$AK,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\"))*$P6+$BK6,2)","v":0},{"$f":"ROUND((SUMIFS(Forecast!$AL:$AL,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\")+SUMIFS(Forecast!$AM:$AM,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\")+SUMIFS(Forecast!$AN:$AN,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\"))*$P6+$BL6,2)","v":0},null,{"$f":"ROUND((SUMIFS(Forecast!$AQ:$AQ,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\"))*$P6+$BM6,2)","v":0},null,{"$f":"ROUND((SUMIFS(Forecast!$AS:$AS,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\"))*$P6+$BO6,2)","v":0},null,{"$f":"ROUND((SUMIFS(Forecast!$AU:$AU,Forecast!$A:$A,$D6,Forecast!$D:$D,\"Expenditure\"))*$P6+$BQ6,2)","v":0}]
["BTN",null,null,null,null,null,null,{"$f":"$D7&\"-\"&$E7","v":"-"},{"$f":"IF($D7<>\"\",IFERROR(VLOOKUP($D7,CS_Table,2,FALSE),\"***Undefined***\"),\"-\")","v":"-"},{"$f":"IF($E7<>\"\",IFERROR(VLOOKUP($E7,Account_Table,6,FALSE),\"***Undefined***\"),\"-\")","v":"-"},{"$f":"IF(AND($D7<>\"\",$E7<>\"\"),IFERROR(IF(VLOOKUP(VLOOKUP($H7,Forecast!$B:$I,8,FALSE),Link_Table,2,FALSE)=\"Transfers\",\"Ok\",\"X\"),\"X\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(VLOOKUP($H7,Forecast_Links,8,FALSE)<>0,VLOOKUP($H7,Forecast_Links,8,FALSE),\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUMIFS(Forecast!$AA:$AA,Forecast!$A:$A,$D7)-SUMIFS(Forecast!$AA:$AA,Forecast!$B:$B,$H7)+SUMIFS($AG$5:$AG6,$H$5:$H6,$H7)+SUMIFS(INDIRECT(\"R[1]C33:R\"&ROW(EOR)-1&\"C33\",FALSE),INDIRECT(\"R[1]C8:R\"&ROW(EOR)-1&\"C8\",FALSE),$H7))*-1,2)","v":0},{"$f":"ROUND(SUM(U7:AF7),2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUMIFS(Forecast!$AO:$AO,Forecast!$A:$A,$D7)-SUMIFS(Forecast!$AO:$AO,Forecast!$B:$B,$H7)+SUMIFS($AU$5:$AU6,$H$5:$H6,$H7)+SUMIFS(INDIRECT(\"R[1]C47:R\"&ROW(EOR)-1&\"C47\",FALSE),INDIRECT(\"R[1]C8:R\"&ROW(EOR)-1&\"C8\",FALSE),$H7))*-1,2)","v":0},{"$f":"SUM(AI7:AT7)","v":0},null,{"$f":"ROUND((SUMIFS(Forecast!$AQ:$AQ,Forecast!$A:$A,$D7)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$B:$B,$H7)+SUMIFS($AW$5:$AW6,$H$5:$H6,$H7)+SUMIFS(INDIRECT(\"R[1]C49:R\"&ROW(EOR)-1&\"C49\",FALSE),INDIRECT(\"R[1]C8:R\"&ROW(EOR)-1&\"C8\",FALSE),$H7))*-1,2)","v":0},null,{"$f":"ROUND((SUMIFS(Forecast!$AS:$AS,Forecast!$A:$A,$D7)-SUMIFS(Forecast!$AS:$AS,Forecast!$B:$B,$H7)+SUMIFS($AY$5:$AY6,$H$5:$H6,$H7)+SUMIFS(INDIRECT(\"R[1]C51:R\"&ROW(EOR)-1&\"C51\",FALSE),INDIRECT(\"R[1]C8:R\"&ROW(EOR)-1&\"C8\",FALSE),$H7))*-1,2)","v":0},null,{"$f":"ROUND((SUMIFS(Forecast!$AU:$AU,Forecast!$A:$A,$D7)-SUMIFS(Forecast!$AU:$AU,Forecast!$B:$B,$H7)+SUMIFS($BA$5:$BA6,$H$5:$H6,$H7)+SUMIFS(INDIRECT(\"R[1]C53:R\"&ROW(EOR)-1&\"C53\",FALSE),INDIRECT(\"R[1]C8:R\"&ROW(EOR)-1&\"C8\",FALSE),$H7))*-1,2)","v":0}]
["OAR",null,null,null,null,null,null,"-",{"$f":"IF($D8<>\"\",IFERROR(VLOOKUP($D8,CS_Table,2,FALSE),\"***Undefined***\"),\"-\")","v":"-"},{"$f":"IF($E8<>\"\",IFERROR(VLOOKUP($E8,Account_Table,6,FALSE),\"***Undefined***\"),\"-\")","v":"-"},{"$f":"IF(AND($D8<>\"\",$E8<>\"\"),IFERROR(IF(VLOOKUP(VLOOKUP($H8,Forecast!$B:$I,8,FALSE),Link_Table,2,FALSE)=\"Transfers\",\"Ok\",\"X\"),\"X\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(VLOOKUP($H8,Forecast_Links,8,FALSE)<>0,VLOOKUP($H8,Forecast_Links,8,FALSE),\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AND($A8=\"OAR\",$C8<>\"\"),ROUND(SUMIFS(U:U,$B:$B,$C8)*-1,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(U8:AF8),2)","v":0},null,{"$f":"IF(AND($A8=\"OAR\",$C8<>\"\"),ROUND(SUMIFS(AI:AI,$B:$B,$C8)*-1,2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI8:AT8)","v":0},null,{"$f":"IF(AND($A8=\"OAR\",$C8<>\"\"),ROUND(SUMIFS(AW:AW,$B:$B,$C8)*-1,2),0)","v":0},null,{"$f":"IF(AND($A8=\"OAR\",$C8<>\"\"),ROUND(SUMIFS(AY:AY,$B:$B,$C8)*-1,2),0)","v":0},null,{"$f":"IF(AND($A8=\"OAR\",$C8<>\"\"),ROUND(SUMIFS(BA:BA,$B:$B,$C8)*-1,2),0)","v":0}]
["OFF",null,null,null,null,null,null,"-",{"$f":"IF($D9<>\"\",IFERROR(VLOOKUP($D9,CS_Table,2,FALSE),\"***Undefined***\"),\"-\")","v":"-"},{"$f":"IF($E9<>\"\",IFERROR(VLOOKUP($E9,Account_Table,6,FALSE),\"***Undefined***\"),\"-\")","v":"-"},{"$f":"IF(AND($D9<>\"\",$E9<>\"\"),IFERROR(IF(VLOOKUP(VLOOKUP($H9,Forecast!$B:$I,8,FALSE),Link_Table,2,FALSE)=\"Transfers\",\"Ok\",\"X\"),\"X\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(VLOOKUP($H9,Forecast_Links,8,FALSE)<>0,VLOOKUP($H9,Forecast_Links,8,FALSE),\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(U9:AF9),2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI9:AT9)","v":0}]
[null,null,null,null,null,null,null,"-",{"$f":"IF($D10<>\"\",IFERROR(VLOOKUP($D10,CS_Table,2,FALSE),\"***Undefined***\"),\"-\")","v":"-"},{"$f":"IF($E10<>\"\",IFERROR(VLOOKUP($E10,Account_Table,6,FALSE),\"***Undefined***\"),\"-\")","v":"-"},{"$f":"IF(AND($D10<>\"\",$E10<>\"\"),IFERROR(IF(VLOOKUP(VLOOKUP($H10,Forecast!$B:$I,8,FALSE),Link_Table,2,FALSE)=\"Transfers\",\"Ok\",\"X\"),\"X\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(VLOOKUP($H10,Forecast_Links,8,FALSE)<>0,VLOOKUP($H10,Forecast_Links,8,FALSE),\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(U10:AF10),2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI10:AT10)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,U$5:U1048567)","v":0},{"$f":"SUBTOTAL(9,V$5:V1048567)","v":0},{"$f":"SUBTOTAL(9,W$5:W1048567)","v":0},{"$f":"SUBTOTAL(9,X$5:X1048567)","v":0},{"$f":"SUBTOTAL(9,Y$5:Y1048567)","v":0},{"$f":"SUBTOTAL(9,Z$5:Z1048567)","v":0},{"$f":"SUBTOTAL(9,AA$5:AA1048567)","v":0},{"$f":"SUBTOTAL(9,AB$5:AB1048567)","v":0},{"$f":"SUBTOTAL(9,AC$5:AC1048567)","v":0},{"$f":"SUBTOTAL(9,AD$5:AD1048567)","v":0},{"$f":"SUBTOTAL(9,AE$5:AE1048567)","v":0},{"$f":"SUBTOTAL(9,AF$5:AF1048567)","v":0},{"$f":"SUBTOTAL(9,AG$5:AG1048567)","v":0},null,{"$f":"SUBTOTAL(9,AI$5:AI1048567)","v":0},{"$f":"SUBTOTAL(9,AJ$5:AJ1048567)","v":0},{"$f":"SUBTOTAL(9,AK$5:AK1048567)","v":0},{"$f":"SUBTOTAL(9,AL$5:AL1048567)","v":0},{"$f":"SUBTOTAL(9,AM$5:AM1048567)","v":0},{"$f":"SUBTOTAL(9,AN$5:AN1048567)","v":0},{"$f":"SUBTOTAL(9,AO$5:AO1048567)","v":0},{"$f":"SUBTOTAL(9,AP$5:AP1048567)","v":0},{"$f":"SUBTOTAL(9,AQ$5:AQ1048567)","v":0},{"$f":"SUBTOTAL(9,AR$5:AR1048567)","v":0},{"$f":"SUBTOTAL(9,AS$5:AS1048567)","v":0},{"$f":"SUBTOTAL(9,AT$5:AT1048567)","v":0},{"$f":"SUBTOTAL(9,AU$5:AU1048567)","v":0},null,{"$f":"SUBTOTAL(9,AW$5:AW1048567)","v":0},null,{"$f":"SUBTOTAL(9,AY$5:AY1048567)","v":0},null,{"$f":"SUBTOTAL(9,BA$5:BA1048567)","v":0}]

{"sheet":"Actuals","index":9,"n_rows":1,"n_cols":42,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Index CS Level 1","Index CS Level 6","Report Index","Account - Level 3","Level","Account - Level 6","Account Description","Include",null,"Prior_Years",null,{"$f":"TEXT(Current_Year-2,\"0000\")","v":"2022"},null,{"$f":"TEXT(Current_Year-1,\"0000-\")&\"00\"","v":"2023-00"},{"$f":"TEXT(Current_Year-1,\"0000-\")&\"01\"","v":"2023-01"},{"$f":"TEXT(Current_Year-1,\"0000-\")&\"02\"","v":"2023-02"},{"$f":"TEXT(Current_Year-1,\"0000-\")&\"03\"","v":"2023-03"},{"$f":"TEXT(Current_Year-1,\"0000-\")&\"04\"","v":"2023-04"},{"$f":"TEXT(Current_Year-1,\"0000-\")&\"05\"","v":"2023-05"},{"$f":"TEXT(Current_Year-1,\"0000-\")&\"06\"","v":"2023-06"},{"$f":"TEXT(Current_Year-1,\"0000-\")&\"07\"","v":"2023-07"},{"$f":"TEXT(Current_Year-1,\"0000-\")&\"08\"","v":"2023-08"},{"$f":"TEXT(Current_Year-1,\"0000-\")&\"09\"","v":"2023-09"},{"$f":"TEXT(Current_Year-1,\"0000-\")&\"10\"","v":"2023-10"},{"$f":"TEXT(Current_Year-1,\"0000-\")&\"11\"","v":"2023-11"},{"$f":"TEXT(Current_Year-1,\"0000-\")&\"12\"","v":"2023-12"},{"$f":"TEXT(Current_Year-1,\"0000\")","v":"2023"},null,{"$f":"TEXT(Current_Year,\"0000-\")&\"00\"","v":"2024-00"},{"$f":"TEXT(Current_Year,\"0000-\")&\"01\"","v":"2024-01"},{"$f":"TEXT(Current_Year,\"0000-\")&\"02\"","v":"2024-02"},{"$f":"TEXT(Current_Year,\"0000-\")&\"03\"","v":"2024-03"},{"$f":"TEXT(Current_Year,\"0000-\")&\"04\"","v":"2024-04"},{"$f":"TEXT(Current_Year,\"0000-\")&\"05\"","v":"2024-05"},{"$f":"TEXT(Current_Year,\"0000-\")&\"06\"","v":"2024-06"},{"$f":"TEXT(Current_Year,\"0000-\")&\"07\"","v":"2024-07"},{"$f":"TEXT(Current_Year,\"0000-\")&\"08\"","v":"2024-08"},{"$f":"TEXT(Current_Year,\"0000-\")&\"09\"","v":"2024-09"},{"$f":"TEXT(Current_Year,\"0000-\")&\"10\"","v":"2024-10"},{"$f":"TEXT(Current_Year,\"0000-\")&\"11\"","v":"2024-11"},{"$f":"TEXT(Current_Year,\"0000-\")&\"12\"","v":"2024-12"},{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"}]

{"sheet":"Plan","index":10,"n_rows":1,"n_cols":16,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Index CS Level 1","Index CS Level 6","Reporting Index","Account - Level 3","Level","Account - Level 6","Account Description","Include","Link",{"$f":"\"Plan_\"&TEXT(Current_Year,\"0000\")","v":"Plan_2024"},{"$f":"\"Plan_\"&TEXT(Current_Year+1,\"0000\")","v":"Plan_2025"},{"$f":"\"Plan_\"&TEXT(Current_Year+2,\"0000\")","v":"Plan_2026"},{"$f":"\"Plan_\"&TEXT(Current_Year+3,\"0000\")","v":"Plan_2027"},{"$f":"\"Plan_\"&TEXT(Current_Year+4,\"0000\")","v":"Plan_2028"},"Budget","Plan Notes"]

{"sheet":"Forecast","index":11,"n_rows":1,"n_cols":49,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Index CS Level 1","Index CS Level 6","Reporting Index","Account - Level 3","Level","Account - Level 6","Account Description","Include","Link",null,null,null,null,null,{"$f":"TEXT(Current_Year,\"0000-\")&\"01\"","v":"2024-01"},{"$f":"TEXT(Current_Year,\"0000-\")&\"02\"","v":"2024-02"},{"$f":"TEXT(Current_Year,\"0000-\")&\"03\"","v":"2024-03"},{"$f":"TEXT(Current_Year,\"0000-\")&\"04\"","v":"2024-04"},{"$f":"TEXT(Current_Year,\"0000-\")&\"05\"","v":"2024-05"},{"$f":"TEXT(Current_Year,\"0000-\")&\"06\"","v":"2024-06"},{"$f":"TEXT(Current_Year,\"0000-\")&\"07\"","v":"2024-07"},{"$f":"TEXT(Current_Year,\"0000-\")&\"08\"","v":"2024-08"},{"$f":"TEXT(Current_Year,\"0000-\")&\"09\"","v":"2024-09"},{"$f":"TEXT(Current_Year,\"0000-\")&\"10\"","v":"2024-10"},{"$f":"TEXT(Current_Year,\"0000-\")&\"11\"","v":"2024-11"},{"$f":"TEXT(Current_Year,\"0000-\")&\"12\"","v":"2024-12"},{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},null,{"$f":"TEXT(Current_Year+1,\"0000-\")&\"01\"","v":"2025-01"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"02\"","v":"2025-02"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"03\"","v":"2025-03"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"04\"","v":"2025-04"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"05\"","v":"2025-05"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"06\"","v":"2025-06"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"07\"","v":"2025-07"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"08\"","v":"2025-08"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"09\"","v":"2025-09"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"10\"","v":"2025-10"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"11\"","v":"2025-11"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"12\"","v":"2025-12"},{"$f":"TEXT(Current_Year+1,\"0000\")","v":"2025"},null,{"$f":"TEXT(Current_Year+2,\"0000\")","v":"2026"},null,{"$f":"TEXT(Current_Year+3,\"0000\")","v":"2027"},null,{"$f":"TEXT(Current_Year+4,\"0000\")","v":"2028"},null,"Notes"]

{"sheet":"DataSheet_Template","index":12,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Index CS Level 1","Index CS Level 6","Reporting Index"]
[null,null,{"$f":"IF(RepLevel_Unit=\"L1\",LEFT($B2,2)&\"&&&&&\",IF(RepLevel_Unit=\"L2\",LEFT($B2,5)&\"&&\",IF(RepLevel_Unit=\"L3\",LEFT($B2,7),\"&&&&&&&\")))&\"-\"&IF(RepLevel_Site<>\"L3\",\"&&\",MID($B2,9,2))&\"-\"&IF(RepLevel_Fund=\"L1\",VLOOKUP(MID($B2,12,3),Fund_Table,6,FALSE),IF(RepLevel_Fund=\"L2\",VLOOKUP(MID($B2,12,3),Fund_Table,4,FALSE),IF(RepLevel_Fund=\"L3\",MID($B2,12,3),\"&&&\")))&\"-\"&IF(RepLevel_Fnctn<>\"L3\",\"&&\",MID($B2,16,2))&\"-\"&IF(RepLevel_Project=\"L2\",IF(MID($B2,19,6)=\"999999\",\"999999\",IF(MID($B2,19,6)=\"000000\",\"000000\",\"######\")),IF(RepLevel_Project=\"L1\",IF(MID($B2,19,6)=\"000000\",\"000000\",\"######\"),IF(RepLevel_Project=\"L3\",MID($B2,19,6),\"&&&&&&\")))&RIGHT($B2,7)","v":"&&&&&&&-&&-&&&-&&-&&&&&&"}]

{"sheet":"UniFi","index":13,"n_rows":1,"n_cols":77,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Index CS Level 1","Index CS Level 6","Report Index","Account - Level 3","Level","Account - Level 6","Account Description","Include","Link",null,{"$f":"TEXT(Current_Year,\"0000-\")&\"00\"","v":"2024-00"},{"$f":"TEXT(Current_Year,\"0000-\")&\"01\"","v":"2024-01"},{"$f":"TEXT(Current_Year,\"0000-\")&\"02\"","v":"2024-02"},{"$f":"TEXT(Current_Year,\"0000-\")&\"03\"","v":"2024-03"},{"$f":"TEXT(Current_Year,\"0000-\")&\"04\"","v":"2024-04"},{"$f":"TEXT(Current_Year,\"0000-\")&\"05\"","v":"2024-05"},{"$f":"TEXT(Current_Year,\"0000-\")&\"06\"","v":"2024-06"},{"$f":"TEXT(Current_Year,\"0000-\")&\"07\"","v":"2024-07"},{"$f":"TEXT(Current_Year,\"0000-\")&\"08\"","v":"2024-08"},{"$f":"TEXT(Current_Year,\"0000-\")&\"09\"","v":"2024-09"},{"$f":"TEXT(Current_Year,\"0000-\")&\"10\"","v":"2024-10"},{"$f":"TEXT(Current_Year,\"0000-\")&\"11\"","v":"2024-11"},{"$f":"TEXT(Current_Year,\"0000-\")&\"12\"","v":"2024-12"},{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},null,{"$f":"TEXT(Current_Year+1,\"0000-\")&\"00\"","v":"2025-00"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"01\"","v":"2025-01"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"02\"","v":"2025-02"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"03\"","v":"2025-03"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"04\"","v":"2025-04"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"05\"","v":"2025-05"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"06\"","v":"2025-06"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"07\"","v":"2025-07"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"08\"","v":"2025-08"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"09\"","v":"2025-09"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"10\"","v":"2025-10"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"11\"","v":"2025-11"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"12\"","v":"2025-12"},{"$f":"TEXT(Current_Year+1,\"0000\")","v":"2025"},null,{"$f":"TEXT(Current_Year+2,\"0000\")","v":"2026"},null,{"$f":"TEXT(Current_Year+3,\"0000\")","v":"2027"},null,{"$f":"TEXT(Current_Year+4,\"0000\")","v":"2028"},null,{"$f":"\"OB_\"&TEXT(Current_Year,\"0000\")","v":"OB_2024"},{"$f":"\"OB_\"&TEXT(Current_Year+1,\"0000\")","v":"OB_2025"},{"$f":"\"OB_\"&TEXT(Current_Year+2,\"0000\")","v":"OB_2026"},{"$f":"\"OB_\"&TEXT(Current_Year+3,\"0000\")","v":"OB_2027"},{"$f":"\"OB_\"&TEXT(Current_Year+4,\"0000\")","v":"OB_2028"},null,{"$f":"\"MYR_\"&TEXT(Current_Year,\"0000\")","v":"MYR_2024"},{"$f":"\"MYR_\"&TEXT(Current_Year+1,\"0000\")","v":"MYR_2025"},{"$f":"\"MYR_\"&TEXT(Current_Year+2,\"0000\")","v":"MYR_2026"},{"$f":"\"MYR_\"&TEXT(Current_Year+3,\"0000\")","v":"MYR_2027"},{"$f":"\"MYR_\"&TEXT(Current_Year+4,\"0000\")","v":"MYR_2028"},null,{"$f":"\"BUD_\"&TEXT(Current_Year,\"0000\")","v":"BUD_2024"},{"$f":"\"BUD_\"&TEXT(Current_Year+1,\"0000\")","v":"BUD_2025"},{"$f":"\"BUD_\"&TEXT(Current_Year+2,\"0000\")","v":"BUD_2026"},{"$f":"\"BUD_\"&TEXT(Current_Year+3,\"0000\")","v":"BUD_2027"},{"$f":"\"BUD_\"&TEXT(Current_Year+4,\"0000\")","v":"BUD_2028"},null,{"$f":"\"FYR_\"&TEXT(Current_Year,\"0000\")","v":"FYR_2024"},{"$f":"\"FYR_\"&TEXT(Current_Year+1,\"0000\")","v":"FYR_2025"},{"$f":"\"FYR_\"&TEXT(Current_Year+2,\"0000\")","v":"FYR_2026"},{"$f":"\"FYR_\"&TEXT(Current_Year+3,\"0000\")","v":"FYR_2027"},{"$f":"\"FYR_\"&TEXT(Current_Year+4,\"0000\")","v":"FYR_2028"},null,{"$f":"\"CUR_\"&TEXT(Current_Year,\"0000\")","v":"CUR_2024"},{"$f":"\"CUR_\"&TEXT(Current_Year+1,\"0000\")","v":"CUR_2025"},{"$f":"\"CUR_\"&TEXT(Current_Year+2,\"0000\")","v":"CUR_2026"},{"$f":"\"CUR_\"&TEXT(Current_Year+3,\"0000\")","v":"CUR_2027"},{"$f":"\"CUR_\"&TEXT(Current_Year+4,\"0000\")","v":"CUR_2028"},null,"Notes"]

{"sheet":"Report","index":14,"n_rows":235,"n_cols":81,"rows_kept":235,"cut":false,"hidden":false,"merged":[[8,4,9,4],[8,50,8,54],[8,56,8,60],[8,62,8,66],[8,8,9,8],[8,48,9,48],[8,5,9,5]]}
[null,null,null,null,null,null,{"$f":"Workbook_Unit","v":"Unit Name"}]
[]
[null,null,{"$f":"IF(AND(RepLevel_Unit=\"L3\",LEN(RepCode_Unit)=7),$F3,IF(RepLevel_Unit=\"L2\",LEFT($F3,5)&\"&&\",IF(RepLevel_Unit=\"L1\",LEFT($F3,2)&\"&&&&&\",\"&&&&&&&\")))","v":"&&&&&&&"},null,"L&","&&&&&&&",{"$f":"\"Unit:  \"&IFERROR(IF(RepLevel_Unit=\"L3\",VLOOKUP(RepCode_Unit,Unit_Table,3,FALSE),IF(RepLevel_Unit=\"L2\",\"Units beginning with \"&LEFT(RepCode_Unit,5),IF(RepLevel_Unit=\"L1\",\"Units beginning with \"&LEFT(RepCode_Unit,2),\"*** Undefined ***\"))),\"*** Undefined ***\")","v":"Unit:  *** Undefined ***"}]
[null,null,{"$f":"IF(AND(RepLevel_Site=\"L3\",LEN(RepCode_Site)=2),$F4,\"&&\")","v":"&&"},null,"L&","&&",{"$f":"\"Site:  \"&IFERROR(IF(RepLevel_Site=\"L3\",VLOOKUP(RepCode_Site,Site_Table,3,FALSE),\"*** Undefined ***\"),\"*** Undefined ***\")","v":"Site:  *** Undefined ***"}]
[null,null,{"$f":"IF(AND(OR(RepLevel_Fund=\"L1\",RepLevel_Fund=\"L2\",RepLevel_Fund=\"L3\"),LEN(RepCode_Fund)=3),$F5,\"&&&\")","v":"&&&"},null,"L&","&&&",{"$f":"\"Fund:  \"&IFERROR(IF(RepLevel_Fund=\"L3\",VLOOKUP(RepCode_Fund,Fund_Table,3,FALSE),IF(RepLevel_Fund=\"L2\",VLOOKUP(RepCode_Fund,Fund_TableL2,2,FALSE),IF(RepLevel_Fund=\"L1\",VLOOKUP(RepCode_Fund,Fund_TableL1,2,FALSE),\"*** Undefined ***\"))),\"*** Undefined ***\")","v":"Fund:  *** Undefined ***"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Report Mode:  ","Comparison"]
[null,null,{"$f":"IF(AND(RepLevel_Fnctn=\"L3\",LEN(RepCode_Fnctn)=2),$F6,\"&&\")","v":"&&"},null,"L&","&&",{"$f":"\"Fctn:  \"&IFERROR(IF(RepLevel_Fnctn=\"L3\",VLOOKUP(RepCode_Fnctn,Function_Table,3,FALSE),\"*** Undefined ***\"),\"*** Undefined ***\")","v":"Fctn:  *** Undefined ***"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Data:  ","Forecast"]
[null,null,{"$f":"IF(OR(ISERROR($G7),$G7=\"*** Undefined ***\",$G7=\"\",$F7=\"\"),\"&&&&&&\",$F7)","v":"&&&&&&"},null,"L&","&&&&&&",{"$f":"\"Project:  \"&IFERROR(IF(RepLevel_Project=\"L3\",IFERROR(VLOOKUP(RepCode_Project,Project_Table,3,FALSE),\"Workbook Project\"),IF(AND(RepLevel_Project=\"L1\",RepCode_Project=\"000000\"),\"Non-project\",IF(AND(RepLevel_Project=\"L1\",RepCode_Project=\"######\"),\"Projects Only\",IF(AND(RepLevel_Project=\"L2\",RepCode_Project=\"######\"),\"Non-budget Projects\",IF(AND(RepLevel_Project=\"L2\",RepCode_Project=\"999999\"),\"Budget Projects\",IF(AND(RepLevel_Project=\"L2\",RepCode_Project=\"000000\"),\"Non-project\",\"*** Undefined ***\")))))),\"*** Undefined ***\")","v":"Project:  *** Undefined ***"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comparison Data:  ","Forecast"]
[]
["Index CS Level 1","Index CS Level 6","Reporting Index","Account - Level 3","Level","Account Code","LATEST FORECAST & BUDGET",null,"Links",null,"Actuals",null,"Actuals",null,{"$f":"IF(AND(VALUE(RIGHT(O10,2))<=Last_Actuals_Period,Last_Actuals_Period>0),\"Actuals\",\"Forecast\")","v":"Forecast"},"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast",null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast",null,"Forecast",null,"Forecast",null,"Forecast",null,"Notes",null,{"$f":"IF(Report_Mode=\"Year On Year\",\"Base Data Set = \"&Base_Set,\"Comparison Data Set = \"&Report_Set)","v":"Comparison Data Set = Forecast"},null,null,null,null,null,{"$f":"IF(Report_Mode=\"Year On Year\",\"$ Change Year On Year\",Base_Set&\" : \"&Report_Set)","v":"Forecast : Forecast"},null,null,null,null,null,{"$f":"IF(Report_Mode=\"Year On Year\",\"% Change Year On Year\",Base_Set&\" : \"&Report_Set)","v":"Forecast : Forecast"},null,null,null,null,null,"YTD","YTD","YTD","YTD",null,"% of EOY","% of EOY",null,"Actuals","Forecast","Project","Project","Variance"]
[null,null,null,null,null,null,{"$f":"\"(Actuals to Period \"&Last_Actuals_Period&\")\"","v":"(Actuals to Period 0)"},null,null,null,{"$f":"TEXT(Current_Year-2,\"0000\")","v":"2022"},null,{"$f":"TEXT(Current_Year-1,\"0000\")","v":"2023"},null,{"$f":"TEXT(Current_Year,\"0000-\")&\"01\"","v":"2024-01"},{"$f":"TEXT(Current_Year,\"0000-\")&\"02\"","v":"2024-02"},{"$f":"TEXT(Current_Year,\"0000-\")&\"03\"","v":"2024-03"},{"$f":"TEXT(Current_Year,\"0000-\")&\"04\"","v":"2024-04"},{"$f":"TEXT(Current_Year,\"0000-\")&\"05\"","v":"2024-05"},{"$f":"TEXT(Current_Year,\"0000-\")&\"06\"","v":"2024-06"},{"$f":"TEXT(Current_Year,\"0000-\")&\"07\"","v":"2024-07"},{"$f":"TEXT(Current_Year,\"0000-\")&\"08\"","v":"2024-08"},{"$f":"TEXT(Current_Year,\"0000-\")&\"09\"","v":"2024-09"},{"$f":"TEXT(Current_Year,\"0000-\")&\"10\"","v":"2024-10"},{"$f":"TEXT(Current_Year,\"0000-\")&\"11\"","v":"2024-11"},{"$f":"TEXT(Current_Year,\"0000-\")&\"12\"","v":"2024-12"},{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},null,{"$f":"TEXT(Current_Year+1,\"0000-\")&\"01\"","v":"2025-01"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"02\"","v":"2025-02"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"03\"","v":"2025-03"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"04\"","v":"2025-04"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"05\"","v":"2025-05"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"06\"","v":"2025-06"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"07\"","v":"2025-07"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"08\"","v":"2025-08"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"09\"","v":"2025-09"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"10\"","v":"2025-10"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"11\"","v":"2025-11"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"12\"","v":"2025-12"},{"$f":"TEXT(Current_Year+1,\"0000\")","v":"2025"},null,{"$f":"TEXT(Current_Year+2,\"0000\")","v":"2026"},null,{"$f":"TEXT(Current_Year+3,\"0000\")","v":"2027"},null,{"$f":"TEXT(Current_Year+4,\"0000\")","v":"2028"},null,null,null,{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},{"$f":"TEXT(Current_Year+1,\"0000\")","v":"2025"},{"$f":"TEXT(Current_Year+2,\"0000\")","v":"2026"},{"$f":"TEXT(Current_Year+3,\"0000\")","v":"2027"},{"$f":"TEXT(Current_Year+4,\"0000\")","v":"2028"},null,{"$f":"IF(Report_Mode=\"Year On Year\",Current_Year-2&\" : \"&Current_Year-1,\"$ in \"&Current_Year)","v":"$ in 2024"},{"$f":"IF(Report_Mode=\"Year On Year\",Current_Year-1&\" : \"&Current_Year,\"$ in \"&Current_Year+1)","v":"$ in 2025"},{"$f":"IF(Report_Mode=\"Year On Year\",Current_Year&\" : \"&Current_Year+1,\"$ in \"&Current_Year+2)","v":"$ in 2026"},{"$f":"IF(Report_Mode=\"Year On Year\",Current_Year+1&\" : \"&Current_Year+2,\"$ in \"&Current_Year+3)","v":"$ in 2027"},{"$f":"IF(Report_Mode=\"Year On Year\",Current_Year+2&\" : \"&Current_Year+3,\"$ in \"&Current_Year+4)","v":"$ in 2028"},null,{"$f":"IF(Report_Mode=\"Year On Year\",Current_Year-2&\" : \"&Current_Year-1,\"% in \"&Current_Year)","v":"% in 2024"},{"$f":"IF(Report_Mode=\"Year On Year\",Current_Year-1&\" : \"&Current_Year,\"% in \"&Current_Year+1)","v":"% in 2025"},{"$f":"IF(Report_Mode=\"Year On Year\",Current_Year&\" : \"&Current_Year+1,\"% in \"&Current_Year+2)","v":"% in 2026"},{"$f":"IF(Report_Mode=\"Year On Year\",Current_Year+1&\" : \"&Current_Year+2,\"% in \"&Current_Year+3)","v":"% in 2027"},{"$f":"IF(Report_Mode=\"Year On Year\",Current_Year+2&\" : \"&Current_Year+3,\"% in \"&Current_Year+4)","v":"% in 2028"},null,{"$f":"TEXT(Current_Year-1,\"0000\")","v":"2023"},{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},"Variance $","Variance %",null,{"$f":"TEXT(Current_Year-1,\"0000\")","v":"2023"},{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},null,"Prior_Years","Consolidated","All_Years","Budget","Budget"]
[]
[]
[null,null,null,null,"L5","400000","GOV'T OPERATING GRANTS",null,{"$f":"IF(COUNTIF(I14:I20,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K14:K20)","v":0},null,{"$f":"SUM(M14:M20)","v":0},null,{"$f":"SUM(O14:O20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC14:AC20)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO14:AO20)","v":0},null,{"$f":"SUM(AQ14:AQ20)","v":0},null,{"$f":"SUM(AS14:AS20)","v":0},null,{"$f":"SUM(AU14:AU20)","v":0},null,null,null,{"$f":"SUM(AY14:AY20)","v":0},{"$f":"SUM(AZ14:AZ20)","v":0},{"$f":"SUM(BA14:BA20)","v":0},{"$f":"SUM(BB14:BB20)","v":0},{"$f":"SUM(BC14:BC20)","v":0},null,{"$f":"SUM(BE14:BE20)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE13=0,$K13=0),0,IF(OR(BE13/ABS($K13)>9.99,BE13/ABS($K13)<-9.99),\"< > % \",BE13/ABS($K13))),\"? % \"),IFERROR(IF(AND(BE13=0,AY13=0),0,IF(OR(BE13/ABS(AY13)>9.99,BE13/ABS(AY13)<-9.99),\"< > % \",BE13/ABS(AY13))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF13=0,$M13=0),0,IF(OR(BF13/ABS($M13)>9.99,BF13/ABS($M13)<-9.99),\"< > % \",BF13/ABS($M13))),\"? % \"),IFERROR(IF(AND(BF13=0,AZ13=0),0,IF(OR(BF13/ABS(AZ13)>9.99,BF13/ABS(AZ13)<-9.99),\"< > % \",BF13/ABS(AZ13))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG13=0,$AA13=0),0,IF(OR(BG13/ABS($AA13)>9.99,BG13/ABS($AA13)<-9.99),\"< > % \",BG13/ABS($AA13))),\"? % \"),IFERROR(IF(AND(BG13=0,BA13=0),0,IF(OR(BG13/ABS(BA13)>9.99,BG13/ABS(BA13)<-9.99),\"< > % \",BG13/ABS(BA13))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH13=0,$AO13=0),0,IF(OR(BH13/ABS($AO13)>9.99,BH13/ABS($AO13)<-9.99),\"< > % \",BH13/ABS($AO13))),\"? % \"),IFERROR(IF(AND(BH13=0,BB13=0),0,IF(OR(BH13/ABS(BB13)>9.99,BH13/ABS(BB13)<-9.99),\"< > % \",BH13/ABS(BB13))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI13=0,$AQ13=0),0,IF(OR(BI13/ABS($AQ13)>9.99,BI13/ABS($AQ13)<-9.99),\"< > % \",BI13/ABS($AQ13))),\"? % \"),IFERROR(IF(AND(BI13=0,BC13=0),0,IF(OR(BI13/ABS(BC13)>9.99,BI13/ABS(BC13)<-9.99),\"< > % \",BI13/ABS(BC13))),\"? % \"))","v":0},null,{"$f":"SUM(BQ14:BQ20)","v":0},{"$f":"SUM(BR14:BR20)","v":0},{"$f":"ROUND(BQ13-BR13,0)","v":0},{"$f":"IFERROR(IF(AND(BQ13=0,BR13=0),0,IF(OR(BS13/ABS(BQ13)>9.99,BS13/ABS(BQ13)<-9.99),\"< > % \",BS13/ABS(BQ13))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M13<>0,$BQ13/$M13,\"\"),\"0% \")&IF(IF($M13<>0,$BQ13/$M13,\"\")<>\"\",IF(IF($M13<>0,$BQ13/$M13,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M13<>0,$BQ13/$M13,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA13<>0,$BR13/$AA13,\"\"),\"0% \")&IF(IF($AA13<>0,$BR13/$AA13,\"\")<>\"\",IF(IF($AA13<>0,$BR13/$AA13,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA13<>0,$BR13/$AA13,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F15","v":"&&&&&&&-&&-&&&-&&-&&&&&&-400000"},{"$f":"VLOOKUP($F15,Account_Table,3,FALSE)","v":"400000"},"L6","400000","Gov't Operating Grants (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C15)-COUNTIFS(Forecast!$C:$C,$C15,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C15),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C15),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUM(O15:Z15),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUM(AC15:AN15),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C15),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C15),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C15),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C15),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C15),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C15)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C15),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C15)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C15)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C15)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C15),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C15)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C15)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C15)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C15),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C15)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C15)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C15)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C15),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C15)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C15)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C15)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C15),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C15)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C15)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE15=0,$K15=0),0,IF(OR(BE15/ABS($K15)>9.99,BE15/ABS($K15)<-9.99),\"< > % \",BE15/ABS($K15))),\"? % \"),IFERROR(IF(AND(BE15=0,AY15=0),0,IF(OR(BE15/ABS(AY15)>9.99,BE15/ABS(AY15)<-9.99),\"< > % \",BE15/ABS(AY15))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF15=0,$M15=0),0,IF(OR(BF15/ABS($M15)>9.99,BF15/ABS($M15)<-9.99),\"< > % \",BF15/ABS($M15))),\"? % \"),IFERROR(IF(AND(BF15=0,AZ15=0),0,IF(OR(BF15/ABS(AZ15)>9.99,BF15/ABS(AZ15)<-9.99),\"< > % \",BF15/ABS(AZ15))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG15=0,$AA15=0),0,IF(OR(BG15/ABS($AA15)>9.99,BG15/ABS($AA15)<-9.99),\"< > % \",BG15/ABS($AA15))),\"? % \"),IFERROR(IF(AND(BG15=0,BA15=0),0,IF(OR(BG15/ABS(BA15)>9.99,BG15/ABS(BA15)<-9.99),\"< > % \",BG15/ABS(BA15))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH15=0,$AO15=0),0,IF(OR(BH15/ABS($AO15)>9.99,BH15/ABS($AO15)<-9.99),\"< > % \",BH15/ABS($AO15))),\"? % \"),IFERROR(IF(AND(BH15=0,BB15=0),0,IF(OR(BH15/ABS(BB15)>9.99,BH15/ABS(BB15)<-9.99),\"< > % \",BH15/ABS(BB15))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI15=0,$AQ15=0),0,IF(OR(BI15/ABS($AQ15)>9.99,BI15/ABS($AQ15)<-9.99),\"< > % \",BI15/ABS($AQ15))),\"? % \"),IFERROR(IF(AND(BI15=0,BC15=0),0,IF(OR(BI15/ABS(BC15)>9.99,BI15/ABS(BC15)<-9.99),\"< > % \",BI15/ABS(BC15))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C15)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C15)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C15)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C15)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C15)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C15)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C15)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C15)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C15)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C15)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C15)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C15)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C15)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ15-BR15,0)","v":0},{"$f":"IFERROR(IF(AND(BQ15=0,BR15=0),0,IF(OR(BS15/ABS(BQ15)>9.99,BS15/ABS(BQ15)<-9.99),\"< > % \",BS15/ABS(BQ15))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M15<>0,$BQ15/$M15,\"\"),\"0% \")&IF(IF($M15<>0,$BQ15/$M15,\"\")<>\"\",IF(IF($M15<>0,$BQ15/$M15,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M15<>0,$BQ15/$M15,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA15<>0,$BR15/$AA15,\"\"),\"0% \")&IF(IF($AA15<>0,$BR15/$AA15,\"\")<>\"\",IF(IF($AA15<>0,$BR15/$AA15,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA15<>0,$BR15/$AA15,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F16","v":"&&&&&&&-&&-&&&-&&-&&&&&&-400100"},{"$f":"VLOOKUP($F16,Account_Table,3,FALSE)","v":"400000"},"L6","400100","Commonwealth Gov't Subsidy",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C16)-COUNTIFS(Forecast!$C:$C,$C16,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C16),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C16),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUM(O16:Z16),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUM(AC16:AN16),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C16),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C16),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C16),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C16),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C16),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C16)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C16),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C16)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C16)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C16)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C16),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C16)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C16)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C16)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C16),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C16)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C16)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C16)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C16),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C16)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C16)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C16)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C16),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C16)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C16)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE16=0,$K16=0),0,IF(OR(BE16/ABS($K16)>9.99,BE16/ABS($K16)<-9.99),\"< > % \",BE16/ABS($K16))),\"? % \"),IFERROR(IF(AND(BE16=0,AY16=0),0,IF(OR(BE16/ABS(AY16)>9.99,BE16/ABS(AY16)<-9.99),\"< > % \",BE16/ABS(AY16))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF16=0,$M16=0),0,IF(OR(BF16/ABS($M16)>9.99,BF16/ABS($M16)<-9.99),\"< > % \",BF16/ABS($M16))),\"? % \"),IFERROR(IF(AND(BF16=0,AZ16=0),0,IF(OR(BF16/ABS(AZ16)>9.99,BF16/ABS(AZ16)<-9.99),\"< > % \",BF16/ABS(AZ16))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG16=0,$AA16=0),0,IF(OR(BG16/ABS($AA16)>9.99,BG16/ABS($AA16)<-9.99),\"< > % \",BG16/ABS($AA16))),\"? % \"),IFERROR(IF(AND(BG16=0,BA16=0),0,IF(OR(BG16/ABS(BA16)>9.99,BG16/ABS(BA16)<-9.99),\"< > % \",BG16/ABS(BA16))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH16=0,$AO16=0),0,IF(OR(BH16/ABS($AO16)>9.99,BH16/ABS($AO16)<-9.99),\"< > % \",BH16/ABS($AO16))),\"? % \"),IFERROR(IF(AND(BH16=0,BB16=0),0,IF(OR(BH16/ABS(BB16)>9.99,BH16/ABS(BB16)<-9.99),\"< > % \",BH16/ABS(BB16))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI16=0,$AQ16=0),0,IF(OR(BI16/ABS($AQ16)>9.99,BI16/ABS($AQ16)<-9.99),\"< > % \",BI16/ABS($AQ16))),\"? % \"),IFERROR(IF(AND(BI16=0,BC16=0),0,IF(OR(BI16/ABS(BC16)>9.99,BI16/ABS(BC16)<-9.99),\"< > % \",BI16/ABS(BC16))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C16)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C16)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C16)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C16)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C16)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C16)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C16)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C16)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C16)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C16)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C16)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C16)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C16)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ16-BR16,0)","v":0},{"$f":"IFERROR(IF(AND(BQ16=0,BR16=0),0,IF(OR(BS16/ABS(BQ16)>9.99,BS16/ABS(BQ16)<-9.99),\"< > % \",BS16/ABS(BQ16))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M16<>0,$BQ16/$M16,\"\"),\"0% \")&IF(IF($M16<>0,$BQ16/$M16,\"\")<>\"\",IF(IF($M16<>0,$BQ16/$M16,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M16<>0,$BQ16/$M16,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA16<>0,$BR16/$AA16,\"\"),\"0% \")&IF(IF($AA16<>0,$BR16/$AA16,\"\")<>\"\",IF(IF($AA16<>0,$BR16/$AA16,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA16<>0,$BR16/$AA16,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F17","v":"&&&&&&&-&&-&&&-&&-&&&&&&-400200"},{"$f":"VLOOKUP($F17,Account_Table,3,FALSE)","v":"400000"},"L6","400200","Student Contribution Charge",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C17)-COUNTIFS(Forecast!$C:$C,$C17,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C17),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C17),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUM(O17:Z17),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUM(AC17:AN17),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C17),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C17),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C17),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C17),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C17),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C17)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C17),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C17)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C17)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C17)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C17),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C17)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C17)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C17)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C17),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C17)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C17)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C17)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C17),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C17)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C17)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C17)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C17),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C17)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C17)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE17=0,$K17=0),0,IF(OR(BE17/ABS($K17)>9.99,BE17/ABS($K17)<-9.99),\"< > % \",BE17/ABS($K17))),\"? % \"),IFERROR(IF(AND(BE17=0,AY17=0),0,IF(OR(BE17/ABS(AY17)>9.99,BE17/ABS(AY17)<-9.99),\"< > % \",BE17/ABS(AY17))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF17=0,$M17=0),0,IF(OR(BF17/ABS($M17)>9.99,BF17/ABS($M17)<-9.99),\"< > % \",BF17/ABS($M17))),\"? % \"),IFERROR(IF(AND(BF17=0,AZ17=0),0,IF(OR(BF17/ABS(AZ17)>9.99,BF17/ABS(AZ17)<-9.99),\"< > % \",BF17/ABS(AZ17))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG17=0,$AA17=0),0,IF(OR(BG17/ABS($AA17)>9.99,BG17/ABS($AA17)<-9.99),\"< > % \",BG17/ABS($AA17))),\"? % \"),IFERROR(IF(AND(BG17=0,BA17=0),0,IF(OR(BG17/ABS(BA17)>9.99,BG17/ABS(BA17)<-9.99),\"< > % \",BG17/ABS(BA17))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH17=0,$AO17=0),0,IF(OR(BH17/ABS($AO17)>9.99,BH17/ABS($AO17)<-9.99),\"< > % \",BH17/ABS($AO17))),\"? % \"),IFERROR(IF(AND(BH17=0,BB17=0),0,IF(OR(BH17/ABS(BB17)>9.99,BH17/ABS(BB17)<-9.99),\"< > % \",BH17/ABS(BB17))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI17=0,$AQ17=0),0,IF(OR(BI17/ABS($AQ17)>9.99,BI17/ABS($AQ17)<-9.99),\"< > % \",BI17/ABS($AQ17))),\"? % \"),IFERROR(IF(AND(BI17=0,BC17=0),0,IF(OR(BI17/ABS(BC17)>9.99,BI17/ABS(BC17)<-9.99),\"< > % \",BI17/ABS(BC17))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C17)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C17)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C17)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C17)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C17)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C17)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C17)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C17)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C17)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C17)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C17)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C17)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C17)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ17-BR17,0)","v":0},{"$f":"IFERROR(IF(AND(BQ17=0,BR17=0),0,IF(OR(BS17/ABS(BQ17)>9.99,BS17/ABS(BQ17)<-9.99),\"< > % \",BS17/ABS(BQ17))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M17<>0,$BQ17/$M17,\"\"),\"0% \")&IF(IF($M17<>0,$BQ17/$M17,\"\")<>\"\",IF(IF($M17<>0,$BQ17/$M17,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M17<>0,$BQ17/$M17,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA17<>0,$BR17/$AA17,\"\"),\"0% \")&IF(IF($AA17<>0,$BR17/$AA17,\"\")<>\"\",IF(IF($AA17<>0,$BR17/$AA17,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA17<>0,$BR17/$AA17,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F18","v":"&&&&&&&-&&-&&&-&&-&&&&&&-400300"},{"$f":"VLOOKUP($F18,Account_Table,3,FALSE)","v":"400000"},"L6","400300","Other Commonwealth",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C18)-COUNTIFS(Forecast!$C:$C,$C18,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C18),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C18),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUM(O18:Z18),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUM(AC18:AN18),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C18),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C18),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C18),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C18),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C18),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C18)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C18),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C18)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C18)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C18)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C18),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C18)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C18)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C18)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C18),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C18)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C18)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C18)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C18),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C18)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C18)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C18)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C18),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C18)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C18)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE18=0,$K18=0),0,IF(OR(BE18/ABS($K18)>9.99,BE18/ABS($K18)<-9.99),\"< > % \",BE18/ABS($K18))),\"? % \"),IFERROR(IF(AND(BE18=0,AY18=0),0,IF(OR(BE18/ABS(AY18)>9.99,BE18/ABS(AY18)<-9.99),\"< > % \",BE18/ABS(AY18))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF18=0,$M18=0),0,IF(OR(BF18/ABS($M18)>9.99,BF18/ABS($M18)<-9.99),\"< > % \",BF18/ABS($M18))),\"? % \"),IFERROR(IF(AND(BF18=0,AZ18=0),0,IF(OR(BF18/ABS(AZ18)>9.99,BF18/ABS(AZ18)<-9.99),\"< > % \",BF18/ABS(AZ18))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG18=0,$AA18=0),0,IF(OR(BG18/ABS($AA18)>9.99,BG18/ABS($AA18)<-9.99),\"< > % \",BG18/ABS($AA18))),\"? % \"),IFERROR(IF(AND(BG18=0,BA18=0),0,IF(OR(BG18/ABS(BA18)>9.99,BG18/ABS(BA18)<-9.99),\"< > % \",BG18/ABS(BA18))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH18=0,$AO18=0),0,IF(OR(BH18/ABS($AO18)>9.99,BH18/ABS($AO18)<-9.99),\"< > % \",BH18/ABS($AO18))),\"? % \"),IFERROR(IF(AND(BH18=0,BB18=0),0,IF(OR(BH18/ABS(BB18)>9.99,BH18/ABS(BB18)<-9.99),\"< > % \",BH18/ABS(BB18))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI18=0,$AQ18=0),0,IF(OR(BI18/ABS($AQ18)>9.99,BI18/ABS($AQ18)<-9.99),\"< > % \",BI18/ABS($AQ18))),\"? % \"),IFERROR(IF(AND(BI18=0,BC18=0),0,IF(OR(BI18/ABS(BC18)>9.99,BI18/ABS(BC18)<-9.99),\"< > % \",BI18/ABS(BC18))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C18)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C18)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C18)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C18)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C18)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C18)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C18)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C18)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C18)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C18)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C18)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C18)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C18)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ18-BR18,0)","v":0},{"$f":"IFERROR(IF(AND(BQ18=0,BR18=0),0,IF(OR(BS18/ABS(BQ18)>9.99,BS18/ABS(BQ18)<-9.99),\"< > % \",BS18/ABS(BQ18))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M18<>0,$BQ18/$M18,\"\"),\"0% \")&IF(IF($M18<>0,$BQ18/$M18,\"\")<>\"\",IF(IF($M18<>0,$BQ18/$M18,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M18<>0,$BQ18/$M18,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA18<>0,$BR18/$AA18,\"\"),\"0% \")&IF(IF($AA18<>0,$BR18/$AA18,\"\")<>\"\",IF(IF($AA18<>0,$BR18/$AA18,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA18<>0,$BR18/$AA18,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F19","v":"&&&&&&&-&&-&&&-&&-&&&&&&-400400"},{"$f":"VLOOKUP($F19,Account_Table,3,FALSE)","v":"400000"},"L6","400400","State & Local Government",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C19)-COUNTIFS(Forecast!$C:$C,$C19,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C19),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C19),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUM(O19:Z19),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUM(AC19:AN19),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C19),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C19),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C19),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C19),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C19),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C19)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C19),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C19)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C19)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C19)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C19),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C19)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C19)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C19)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C19),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C19)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C19)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C19)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C19),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C19)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C19)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C19)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C19),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C19)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C19)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE19=0,$K19=0),0,IF(OR(BE19/ABS($K19)>9.99,BE19/ABS($K19)<-9.99),\"< > % \",BE19/ABS($K19))),\"? % \"),IFERROR(IF(AND(BE19=0,AY19=0),0,IF(OR(BE19/ABS(AY19)>9.99,BE19/ABS(AY19)<-9.99),\"< > % \",BE19/ABS(AY19))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF19=0,$M19=0),0,IF(OR(BF19/ABS($M19)>9.99,BF19/ABS($M19)<-9.99),\"< > % \",BF19/ABS($M19))),\"? % \"),IFERROR(IF(AND(BF19=0,AZ19=0),0,IF(OR(BF19/ABS(AZ19)>9.99,BF19/ABS(AZ19)<-9.99),\"< > % \",BF19/ABS(AZ19))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG19=0,$AA19=0),0,IF(OR(BG19/ABS($AA19)>9.99,BG19/ABS($AA19)<-9.99),\"< > % \",BG19/ABS($AA19))),\"? % \"),IFERROR(IF(AND(BG19=0,BA19=0),0,IF(OR(BG19/ABS(BA19)>9.99,BG19/ABS(BA19)<-9.99),\"< > % \",BG19/ABS(BA19))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH19=0,$AO19=0),0,IF(OR(BH19/ABS($AO19)>9.99,BH19/ABS($AO19)<-9.99),\"< > % \",BH19/ABS($AO19))),\"? % \"),IFERROR(IF(AND(BH19=0,BB19=0),0,IF(OR(BH19/ABS(BB19)>9.99,BH19/ABS(BB19)<-9.99),\"< > % \",BH19/ABS(BB19))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI19=0,$AQ19=0),0,IF(OR(BI19/ABS($AQ19)>9.99,BI19/ABS($AQ19)<-9.99),\"< > % \",BI19/ABS($AQ19))),\"? % \"),IFERROR(IF(AND(BI19=0,BC19=0),0,IF(OR(BI19/ABS(BC19)>9.99,BI19/ABS(BC19)<-9.99),\"< > % \",BI19/ABS(BC19))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C19)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C19)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C19)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C19)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C19)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C19)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C19)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C19)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C19)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C19)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C19)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C19)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C19)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ19-BR19,0)","v":0},{"$f":"IFERROR(IF(AND(BQ19=0,BR19=0),0,IF(OR(BS19/ABS(BQ19)>9.99,BS19/ABS(BQ19)<-9.99),\"< > % \",BS19/ABS(BQ19))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M19<>0,$BQ19/$M19,\"\"),\"0% \")&IF(IF($M19<>0,$BQ19/$M19,\"\")<>\"\",IF(IF($M19<>0,$BQ19/$M19,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M19<>0,$BQ19/$M19,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA19<>0,$BR19/$AA19,\"\"),\"0% \")&IF(IF($AA19<>0,$BR19/$AA19,\"\")<>\"\",IF(IF($AA19<>0,$BR19/$AA19,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA19<>0,$BR19/$AA19,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","401000","RESEARCH BLOCK GRANTS",null,{"$f":"IF(COUNTIF(I22:I26,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K22:K26)","v":0},null,{"$f":"SUM(M22:M26)","v":0},null,{"$f":"SUM(O22:O26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC22:AC26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ22:AQ26)","v":0},null,{"$f":"SUM(AS22:AS26)","v":0},null,{"$f":"SUM(AU22:AU26)","v":0},null,null,null,{"$f":"SUM(AY22:AY26)","v":0},{"$f":"SUM(AZ22:AZ26)","v":0},{"$f":"SUM(BA22:BA26)","v":0},{"$f":"SUM(BB22:BB26)","v":0},{"$f":"SUM(BC22:BC26)","v":0},null,{"$f":"SUM(BE22:BE26)","v":0},{"$f":"SUM(BF22:BF26)","v":0},{"$f":"SUM(BG22:BG26)","v":0},{"$f":"SUM(BH22:BH26)","v":0},{"$f":"SUM(BI22:BI26)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE21=0,$K21=0),0,IF(OR(BE21/ABS($K21)>9.99,BE21/ABS($K21)<-9.99),\"< > % \",BE21/ABS($K21))),\"? % \"),IFERROR(IF(AND(BE21=0,AY21=0),0,IF(OR(BE21/ABS(AY21)>9.99,BE21/ABS(AY21)<-9.99),\"< > % \",BE21/ABS(AY21))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF21=0,$M21=0),0,IF(OR(BF21/ABS($M21)>9.99,BF21/ABS($M21)<-9.99),\"< > % \",BF21/ABS($M21))),\"? % \"),IFERROR(IF(AND(BF21=0,AZ21=0),0,IF(OR(BF21/ABS(AZ21)>9.99,BF21/ABS(AZ21)<-9.99),\"< > % \",BF21/ABS(AZ21))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG21=0,$AA21=0),0,IF(OR(BG21/ABS($AA21)>9.99,BG21/ABS($AA21)<-9.99),\"< > % \",BG21/ABS($AA21))),\"? % \"),IFERROR(IF(AND(BG21=0,BA21=0),0,IF(OR(BG21/ABS(BA21)>9.99,BG21/ABS(BA21)<-9.99),\"< > % \",BG21/ABS(BA21))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH21=0,$AO21=0),0,IF(OR(BH21/ABS($AO21)>9.99,BH21/ABS($AO21)<-9.99),\"< > % \",BH21/ABS($AO21))),\"? % \"),IFERROR(IF(AND(BH21=0,BB21=0),0,IF(OR(BH21/ABS(BB21)>9.99,BH21/ABS(BB21)<-9.99),\"< > % \",BH21/ABS(BB21))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI21=0,$AQ21=0),0,IF(OR(BI21/ABS($AQ21)>9.99,BI21/ABS($AQ21)<-9.99),\"< > % \",BI21/ABS($AQ21))),\"? % \"),IFERROR(IF(AND(BI21=0,BC21=0),0,IF(OR(BI21/ABS(BC21)>9.99,BI21/ABS(BC21)<-9.99),\"< > % \",BI21/ABS(BC21))),\"? % \"))","v":0},null,{"$f":"SUM(BQ22:BQ26)","v":0},{"$f":"SUM(BR22:BR26)","v":0},{"$f":"ROUND(BQ21-BR21,0)","v":0},{"$f":"IFERROR(IF(AND(BQ21=0,BR21=0),0,IF(OR(BS21/ABS(BQ21)>9.99,BS21/ABS(BQ21)<-9.99),\"< > % \",BS21/ABS(BQ21))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M21<>0,$BQ21/$M21,\"\"),\"0% \")&IF(IF($M21<>0,$BQ21/$M21,\"\")<>\"\",IF(IF($M21<>0,$BQ21/$M21,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M21<>0,$BQ21/$M21,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA21<>0,$BR21/$AA21,\"\"),\"0% \")&IF(IF($AA21<>0,$BR21/$AA21,\"\")<>\"\",IF(IF($AA21<>0,$BR21/$AA21,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA21<>0,$BR21/$AA21,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F23","v":"&&&&&&&-&&-&&&-&&-&&&&&&-401000"},{"$f":"VLOOKUP($F23,Account_Table,3,FALSE)","v":"401000"},"L6","401000","Research Block Grants (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C23)-COUNTIFS(Forecast!$C:$C,$C23,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C23),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C23),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUM(O23:Z23),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUM(AC23:AN23),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C23),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C23),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C23),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C23),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C23),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C23)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C23),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C23)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C23)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C23)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C23),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C23)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C23)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C23)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C23),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C23)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C23)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C23)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C23),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C23)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C23)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C23)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C23),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C23)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C23)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE23=0,$K23=0),0,IF(OR(BE23/ABS($K23)>9.99,BE23/ABS($K23)<-9.99),\"< > % \",BE23/ABS($K23))),\"? % \"),IFERROR(IF(AND(BE23=0,AY23=0),0,IF(OR(BE23/ABS(AY23)>9.99,BE23/ABS(AY23)<-9.99),\"< > % \",BE23/ABS(AY23))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF23=0,$M23=0),0,IF(OR(BF23/ABS($M23)>9.99,BF23/ABS($M23)<-9.99),\"< > % \",BF23/ABS($M23))),\"? % \"),IFERROR(IF(AND(BF23=0,AZ23=0),0,IF(OR(BF23/ABS(AZ23)>9.99,BF23/ABS(AZ23)<-9.99),\"< > % \",BF23/ABS(AZ23))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG23=0,$AA23=0),0,IF(OR(BG23/ABS($AA23)>9.99,BG23/ABS($AA23)<-9.99),\"< > % \",BG23/ABS($AA23))),\"? % \"),IFERROR(IF(AND(BG23=0,BA23=0),0,IF(OR(BG23/ABS(BA23)>9.99,BG23/ABS(BA23)<-9.99),\"< > % \",BG23/ABS(BA23))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH23=0,$AO23=0),0,IF(OR(BH23/ABS($AO23)>9.99,BH23/ABS($AO23)<-9.99),\"< > % \",BH23/ABS($AO23))),\"? % \"),IFERROR(IF(AND(BH23=0,BB23=0),0,IF(OR(BH23/ABS(BB23)>9.99,BH23/ABS(BB23)<-9.99),\"< > % \",BH23/ABS(BB23))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI23=0,$AQ23=0),0,IF(OR(BI23/ABS($AQ23)>9.99,BI23/ABS($AQ23)<-9.99),\"< > % \",BI23/ABS($AQ23))),\"? % \"),IFERROR(IF(AND(BI23=0,BC23=0),0,IF(OR(BI23/ABS(BC23)>9.99,BI23/ABS(BC23)<-9.99),\"< > % \",BI23/ABS(BC23))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C23)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C23)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C23)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C23)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C23)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C23)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C23)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C23)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C23)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C23)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C23)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C23)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C23)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ23-BR23,0)","v":0},{"$f":"IFERROR(IF(AND(BQ23=0,BR23=0),0,IF(OR(BS23/ABS(BQ23)>9.99,BS23/ABS(BQ23)<-9.99),\"< > % \",BS23/ABS(BQ23))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M23<>0,$BQ23/$M23,\"\"),\"0% \")&IF(IF($M23<>0,$BQ23/$M23,\"\")<>\"\",IF(IF($M23<>0,$BQ23/$M23,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M23<>0,$BQ23/$M23,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA23<>0,$BR23/$AA23,\"\"),\"0% \")&IF(IF($AA23<>0,$BR23/$AA23,\"\")<>\"\",IF(IF($AA23<>0,$BR23/$AA23,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA23<>0,$BR23/$AA23,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F24","v":"&&&&&&&-&&-&&&-&&-&&&&&&-401105"},"401000","L6","401105","Research Support Program",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C24)-COUNTIFS(Forecast!$C:$C,$C24,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C24),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C24),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C24),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C24),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C24),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C24),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C24),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C24),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C24),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C24)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C24),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C24)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C24)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C24)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C24),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C24)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C24)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C24)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C24),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C24)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C24)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C24)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C24),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C24)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C24)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C24)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C24),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C24)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C24)),0)","v":0},null,0,0,0,0,0,null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C24)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C24)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C24)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C24)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C24)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C24)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C24)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C24)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C24)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C24)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C24)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C24)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C24)*IF(Last_Actuals_Period>11,1,0),2)","v":0},0,0,0,null,"",""]
[null,null,"&&&&&&&-&&-&&&-&&-&&&&&&-401106","401000","L6","401106","Research Training Program",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C25)-COUNTIFS(Forecast!$C:$C,$C25,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C25),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C25),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C25),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C25),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C25),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C25),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C25),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C25),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C25),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C25)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C25),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C25)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C25)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C25)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C25),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C25)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C25)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C25)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C25),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C25)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C25)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C25)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C25),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C25)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C25)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C25)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C25),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C25)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C25)),0)","v":0},null,0,0,0,0,0,null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C25)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C25)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C25)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C25)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C25)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C25)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C25)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C25)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C25)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C25)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C25)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C25)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C25)*IF(Last_Actuals_Period>11,1,0),2)","v":0},0,0,0,null,"",""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","401200","STUDENT AMENITIES FEES",null,{"$f":"IF(COUNTIF(I28:I31,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K28:K31)","v":0},null,{"$f":"SUM(M28:M31)","v":0},null,{"$f":"SUM(O28:O31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC28:AC31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ28:AQ31)","v":0},null,{"$f":"SUM(AS28:AS31)","v":0},null,{"$f":"SUM(AU28:AU31)","v":0},null,null,null,{"$f":"SUM(AY28:AY31)","v":0},{"$f":"SUM(AZ28:AZ31)","v":0},{"$f":"SUM(BA28:BA31)","v":0},{"$f":"SUM(BB28:BB31)","v":0},{"$f":"SUM(BC28:BC31)","v":0},null,{"$f":"SUM(BE28:BE31)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE27=0,$K27=0),0,IF(OR(BE27/ABS($K27)>9.99,BE27/ABS($K27)<-9.99),\"< > % \",BE27/ABS($K27))),\"? % \"),IFERROR(IF(AND(BE27=0,AY27=0),0,IF(OR(BE27/ABS(AY27)>9.99,BE27/ABS(AY27)<-9.99),\"< > % \",BE27/ABS(AY27))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF27=0,$M27=0),0,IF(OR(BF27/ABS($M27)>9.99,BF27/ABS($M27)<-9.99),\"< > % \",BF27/ABS($M27))),\"? % \"),IFERROR(IF(AND(BF27=0,AZ27=0),0,IF(OR(BF27/ABS(AZ27)>9.99,BF27/ABS(AZ27)<-9.99),\"< > % \",BF27/ABS(AZ27))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG27=0,$AA27=0),0,IF(OR(BG27/ABS($AA27)>9.99,BG27/ABS($AA27)<-9.99),\"< > % \",BG27/ABS($AA27))),\"? % \"),IFERROR(IF(AND(BG27=0,BA27=0),0,IF(OR(BG27/ABS(BA27)>9.99,BG27/ABS(BA27)<-9.99),\"< > % \",BG27/ABS(BA27))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH27=0,$AO27=0),0,IF(OR(BH27/ABS($AO27)>9.99,BH27/ABS($AO27)<-9.99),\"< > % \",BH27/ABS($AO27))),\"? % \"),IFERROR(IF(AND(BH27=0,BB27=0),0,IF(OR(BH27/ABS(BB27)>9.99,BH27/ABS(BB27)<-9.99),\"< > % \",BH27/ABS(BB27))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI27=0,$AQ27=0),0,IF(OR(BI27/ABS($AQ27)>9.99,BI27/ABS($AQ27)<-9.99),\"< > % \",BI27/ABS($AQ27))),\"? % \"),IFERROR(IF(AND(BI27=0,BC27=0),0,IF(OR(BI27/ABS(BC27)>9.99,BI27/ABS(BC27)<-9.99),\"< > % \",BI27/ABS(BC27))),\"? % \"))","v":0},null,{"$f":"SUM(BQ28:BQ31)","v":0},{"$f":"SUM(BR28:BR31)","v":0},{"$f":"ROUND(BQ27-BR27,0)","v":0},{"$f":"IFERROR(IF(AND(BQ27=0,BR27=0),0,IF(OR(BS27/ABS(BQ27)>9.99,BS27/ABS(BQ27)<-9.99),\"< > % \",BS27/ABS(BQ27))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M27<>0,$BQ27/$M27,\"\"),\"0% \")&IF(IF($M27<>0,$BQ27/$M27,\"\")<>\"\",IF(IF($M27<>0,$BQ27/$M27,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M27<>0,$BQ27/$M27,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA27<>0,$BR27/$AA27,\"\"),\"0% \")&IF(IF($AA27<>0,$BR27/$AA27,\"\")<>\"\",IF(IF($AA27<>0,$BR27/$AA27,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA27<>0,$BR27/$AA27,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F29","v":"&&&&&&&-&&-&&&-&&-&&&&&&-401200"},"401200","L6","401200","Student Amenities Fees (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C29)-COUNTIFS(Forecast!$C:$C,$C29,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C29),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C29),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUM(O29:Z29),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUM(AC29:AN29),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C29),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C29),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C29),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C29),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C29),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C29)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C29),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C29)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C29)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C29)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C29),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C29)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C29)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C29)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C29),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C29)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C29)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C29)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C29),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C29)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C29)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C29)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C29),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C29)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C29)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE29=0,$K29=0),0,IF(OR(BE29/ABS($K29)>9.99,BE29/ABS($K29)<-9.99),\"< > % \",BE29/ABS($K29))),\"? % \"),IFERROR(IF(AND(BE29=0,AY29=0),0,IF(OR(BE29/ABS(AY29)>9.99,BE29/ABS(AY29)<-9.99),\"< > % \",BE29/ABS(AY29))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF29=0,$M29=0),0,IF(OR(BF29/ABS($M29)>9.99,BF29/ABS($M29)<-9.99),\"< > % \",BF29/ABS($M29))),\"? % \"),IFERROR(IF(AND(BF29=0,AZ29=0),0,IF(OR(BF29/ABS(AZ29)>9.99,BF29/ABS(AZ29)<-9.99),\"< > % \",BF29/ABS(AZ29))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG29=0,$AA29=0),0,IF(OR(BG29/ABS($AA29)>9.99,BG29/ABS($AA29)<-9.99),\"< > % \",BG29/ABS($AA29))),\"? % \"),IFERROR(IF(AND(BG29=0,BA29=0),0,IF(OR(BG29/ABS(BA29)>9.99,BG29/ABS(BA29)<-9.99),\"< > % \",BG29/ABS(BA29))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH29=0,$AO29=0),0,IF(OR(BH29/ABS($AO29)>9.99,BH29/ABS($AO29)<-9.99),\"< > % \",BH29/ABS($AO29))),\"? % \"),IFERROR(IF(AND(BH29=0,BB29=0),0,IF(OR(BH29/ABS(BB29)>9.99,BH29/ABS(BB29)<-9.99),\"< > % \",BH29/ABS(BB29))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI29=0,$AQ29=0),0,IF(OR(BI29/ABS($AQ29)>9.99,BI29/ABS($AQ29)<-9.99),\"< > % \",BI29/ABS($AQ29))),\"? % \"),IFERROR(IF(AND(BI29=0,BC29=0),0,IF(OR(BI29/ABS(BC29)>9.99,BI29/ABS(BC29)<-9.99),\"< > % \",BI29/ABS(BC29))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C29)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C29)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C29)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C29)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C29)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C29)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C29)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C29)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C29)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C29)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C29)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C29)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C29)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ29-BR29,0)","v":0},{"$f":"IFERROR(IF(AND(BQ29=0,BR29=0),0,IF(OR(BS29/ABS(BQ29)>9.99,BS29/ABS(BQ29)<-9.99),\"< > % \",BS29/ABS(BQ29))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M29<>0,$BQ29/$M29,\"\"),\"0% \")&IF(IF($M29<>0,$BQ29/$M29,\"\")<>\"\",IF(IF($M29<>0,$BQ29/$M29,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M29<>0,$BQ29/$M29,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA29<>0,$BR29/$AA29,\"\"),\"0% \")&IF(IF($AA29<>0,$BR29/$AA29,\"\")<>\"\",IF(IF($AA29<>0,$BR29/$AA29,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA29<>0,$BR29/$AA29,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F30","v":"&&&&&&&-&&-&&&-&&-&&&&&&-401201"},"401200","L6","401201","Student Amenities Fees",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C30)-COUNTIFS(Forecast!$C:$C,$C30,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C30),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C30),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUM(O30:Z30),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUM(AC30:AN30),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C30),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C30),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C30),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C30),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C30),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C30)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C30),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C30)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C30)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C30)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C30),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C30)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C30)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C30)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C30),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C30)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C30)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C30)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C30),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C30)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C30)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C30)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C30),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C30)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C30)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE30=0,$K30=0),0,IF(OR(BE30/ABS($K30)>9.99,BE30/ABS($K30)<-9.99),\"< > % \",BE30/ABS($K30))),\"? % \"),IFERROR(IF(AND(BE30=0,AY30=0),0,IF(OR(BE30/ABS(AY30)>9.99,BE30/ABS(AY30)<-9.99),\"< > % \",BE30/ABS(AY30))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF30=0,$M30=0),0,IF(OR(BF30/ABS($M30)>9.99,BF30/ABS($M30)<-9.99),\"< > % \",BF30/ABS($M30))),\"? % \"),IFERROR(IF(AND(BF30=0,AZ30=0),0,IF(OR(BF30/ABS(AZ30)>9.99,BF30/ABS(AZ30)<-9.99),\"< > % \",BF30/ABS(AZ30))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG30=0,$AA30=0),0,IF(OR(BG30/ABS($AA30)>9.99,BG30/ABS($AA30)<-9.99),\"< > % \",BG30/ABS($AA30))),\"? % \"),IFERROR(IF(AND(BG30=0,BA30=0),0,IF(OR(BG30/ABS(BA30)>9.99,BG30/ABS(BA30)<-9.99),\"< > % \",BG30/ABS(BA30))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH30=0,$AO30=0),0,IF(OR(BH30/ABS($AO30)>9.99,BH30/ABS($AO30)<-9.99),\"< > % \",BH30/ABS($AO30))),\"? % \"),IFERROR(IF(AND(BH30=0,BB30=0),0,IF(OR(BH30/ABS(BB30)>9.99,BH30/ABS(BB30)<-9.99),\"< > % \",BH30/ABS(BB30))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI30=0,$AQ30=0),0,IF(OR(BI30/ABS($AQ30)>9.99,BI30/ABS($AQ30)<-9.99),\"< > % \",BI30/ABS($AQ30))),\"? % \"),IFERROR(IF(AND(BI30=0,BC30=0),0,IF(OR(BI30/ABS(BC30)>9.99,BI30/ABS(BC30)<-9.99),\"< > % \",BI30/ABS(BC30))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C30)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C30)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C30)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C30)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C30)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C30)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C30)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C30)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C30)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C30)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C30)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C30)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C30)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ30-BR30,0)","v":0},{"$f":"IFERROR(IF(AND(BQ30=0,BR30=0),0,IF(OR(BS30/ABS(BQ30)>9.99,BS30/ABS(BQ30)<-9.99),\"< > % \",BS30/ABS(BQ30))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M30<>0,$BQ30/$M30,\"\"),\"0% \")&IF(IF($M30<>0,$BQ30/$M30,\"\")<>\"\",IF(IF($M30<>0,$BQ30/$M30,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M30<>0,$BQ30/$M30,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA30<>0,$BR30/$AA30,\"\"),\"0% \")&IF(IF($AA30<>0,$BR30/$AA30,\"\")<>\"\",IF(IF($AA30<>0,$BR30/$AA30,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA30<>0,$BR30/$AA30,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[]
[null,null,null,null,"L5","403000","STUDENT TUITION FEES",null,{"$f":"IF(COUNTIF(I33:I39,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K33:K39)","v":0},null,{"$f":"SUM(M33:M39)","v":0},null,{"$f":"SUM(O33:O39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC33:AC39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ33:AQ39)","v":0},null,{"$f":"SUM(AS33:AS39)","v":0},null,{"$f":"SUM(AU33:AU39)","v":0},null,null,null,{"$f":"SUM(AY33:AY39)","v":0},{"$f":"SUM(AZ33:AZ39)","v":0},{"$f":"SUM(BA33:BA39)","v":0},{"$f":"SUM(BB33:BB39)","v":0},{"$f":"SUM(BC33:BC39)","v":0},null,{"$f":"SUM(BE33:BE39)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE32=0,$K32=0),0,IF(OR(BE32/ABS($K32)>9.99,BE32/ABS($K32)<-9.99),\"< > % \",BE32/ABS($K32))),\"? % \"),IFERROR(IF(AND(BE32=0,AY32=0),0,IF(OR(BE32/ABS(AY32)>9.99,BE32/ABS(AY32)<-9.99),\"< > % \",BE32/ABS(AY32))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF32=0,$M32=0),0,IF(OR(BF32/ABS($M32)>9.99,BF32/ABS($M32)<-9.99),\"< > % \",BF32/ABS($M32))),\"? % \"),IFERROR(IF(AND(BF32=0,AZ32=0),0,IF(OR(BF32/ABS(AZ32)>9.99,BF32/ABS(AZ32)<-9.99),\"< > % \",BF32/ABS(AZ32))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG32=0,$AA32=0),0,IF(OR(BG32/ABS($AA32)>9.99,BG32/ABS($AA32)<-9.99),\"< > % \",BG32/ABS($AA32))),\"? % \"),IFERROR(IF(AND(BG32=0,BA32=0),0,IF(OR(BG32/ABS(BA32)>9.99,BG32/ABS(BA32)<-9.99),\"< > % \",BG32/ABS(BA32))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH32=0,$AO32=0),0,IF(OR(BH32/ABS($AO32)>9.99,BH32/ABS($AO32)<-9.99),\"< > % \",BH32/ABS($AO32))),\"? % \"),IFERROR(IF(AND(BH32=0,BB32=0),0,IF(OR(BH32/ABS(BB32)>9.99,BH32/ABS(BB32)<-9.99),\"< > % \",BH32/ABS(BB32))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI32=0,$AQ32=0),0,IF(OR(BI32/ABS($AQ32)>9.99,BI32/ABS($AQ32)<-9.99),\"< > % \",BI32/ABS($AQ32))),\"? % \"),IFERROR(IF(AND(BI32=0,BC32=0),0,IF(OR(BI32/ABS(BC32)>9.99,BI32/ABS(BC32)<-9.99),\"< > % \",BI32/ABS(BC32))),\"? % \"))","v":0},null,{"$f":"SUM(BQ33:BQ39)","v":0},{"$f":"SUM(BR33:BR39)","v":0},{"$f":"ROUND(BQ32-BR32,0)","v":0},{"$f":"IFERROR(IF(AND(BQ32=0,BR32=0),0,IF(OR(BS32/ABS(BQ32)>9.99,BS32/ABS(BQ32)<-9.99),\"< > % \",BS32/ABS(BQ32))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M32<>0,$BQ32/$M32,\"\"),\"0% \")&IF(IF($M32<>0,$BQ32/$M32,\"\")<>\"\",IF(IF($M32<>0,$BQ32/$M32,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M32<>0,$BQ32/$M32,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA32<>0,$BR32/$AA32,\"\"),\"0% \")&IF(IF($AA32<>0,$BR32/$AA32,\"\")<>\"\",IF(IF($AA32<>0,$BR32/$AA32,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA32<>0,$BR32/$AA32,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F34","v":"&&&&&&&-&&-&&&-&&-&&&&&&-403000"},"403000","L6","403000","Tuition Fees Undefined (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C34)-COUNTIFS(Forecast!$C:$C,$C34,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C34),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C34),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUM(O34:Z34),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUM(AC34:AN34),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C34),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C34),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C34),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C34),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C34),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C34)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C34),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C34)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C34)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C34)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C34),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C34)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C34)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C34)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C34),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C34)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C34)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C34)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C34),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C34)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C34)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C34)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C34),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C34)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C34)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE34=0,$K34=0),0,IF(OR(BE34/ABS($K34)>9.99,BE34/ABS($K34)<-9.99),\"< > % \",BE34/ABS($K34))),\"? % \"),IFERROR(IF(AND(BE34=0,AY34=0),0,IF(OR(BE34/ABS(AY34)>9.99,BE34/ABS(AY34)<-9.99),\"< > % \",BE34/ABS(AY34))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF34=0,$M34=0),0,IF(OR(BF34/ABS($M34)>9.99,BF34/ABS($M34)<-9.99),\"< > % \",BF34/ABS($M34))),\"? % \"),IFERROR(IF(AND(BF34=0,AZ34=0),0,IF(OR(BF34/ABS(AZ34)>9.99,BF34/ABS(AZ34)<-9.99),\"< > % \",BF34/ABS(AZ34))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG34=0,$AA34=0),0,IF(OR(BG34/ABS($AA34)>9.99,BG34/ABS($AA34)<-9.99),\"< > % \",BG34/ABS($AA34))),\"? % \"),IFERROR(IF(AND(BG34=0,BA34=0),0,IF(OR(BG34/ABS(BA34)>9.99,BG34/ABS(BA34)<-9.99),\"< > % \",BG34/ABS(BA34))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH34=0,$AO34=0),0,IF(OR(BH34/ABS($AO34)>9.99,BH34/ABS($AO34)<-9.99),\"< > % \",BH34/ABS($AO34))),\"? % \"),IFERROR(IF(AND(BH34=0,BB34=0),0,IF(OR(BH34/ABS(BB34)>9.99,BH34/ABS(BB34)<-9.99),\"< > % \",BH34/ABS(BB34))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI34=0,$AQ34=0),0,IF(OR(BI34/ABS($AQ34)>9.99,BI34/ABS($AQ34)<-9.99),\"< > % \",BI34/ABS($AQ34))),\"? % \"),IFERROR(IF(AND(BI34=0,BC34=0),0,IF(OR(BI34/ABS(BC34)>9.99,BI34/ABS(BC34)<-9.99),\"< > % \",BI34/ABS(BC34))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C34)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C34)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C34)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C34)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C34)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C34)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C34)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C34)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C34)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C34)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C34)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C34)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C34)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ34-BR34,0)","v":0},{"$f":"IFERROR(IF(AND(BQ34=0,BR34=0),0,IF(OR(BS34/ABS(BQ34)>9.99,BS34/ABS(BQ34)<-9.99),\"< > % \",BS34/ABS(BQ34))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M34<>0,$BQ34/$M34,\"\"),\"0% \")&IF(IF($M34<>0,$BQ34/$M34,\"\")<>\"\",IF(IF($M34<>0,$BQ34/$M34,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M34<>0,$BQ34/$M34,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA34<>0,$BR34/$AA34,\"\"),\"0% \")&IF(IF($AA34<>0,$BR34/$AA34,\"\")<>\"\",IF(IF($AA34<>0,$BR34/$AA34,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA34<>0,$BR34/$AA34,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F35","v":"&&&&&&&-&&-&&&-&&-&&&&&&-403100"},"403000","L6","403100","Domestic",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C35)-COUNTIFS(Forecast!$C:$C,$C35,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C35),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C35),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUM(O35:Z35),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUM(AC35:AN35),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C35),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C35),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C35),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C35),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C35),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C35)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C35),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C35)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C35)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C35)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C35),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C35)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C35)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C35)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C35),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C35)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C35)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C35)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C35),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C35)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C35)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C35)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C35),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C35)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C35)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE35=0,$K35=0),0,IF(OR(BE35/ABS($K35)>9.99,BE35/ABS($K35)<-9.99),\"< > % \",BE35/ABS($K35))),\"? % \"),IFERROR(IF(AND(BE35=0,AY35=0),0,IF(OR(BE35/ABS(AY35)>9.99,BE35/ABS(AY35)<-9.99),\"< > % \",BE35/ABS(AY35))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF35=0,$M35=0),0,IF(OR(BF35/ABS($M35)>9.99,BF35/ABS($M35)<-9.99),\"< > % \",BF35/ABS($M35))),\"? % \"),IFERROR(IF(AND(BF35=0,AZ35=0),0,IF(OR(BF35/ABS(AZ35)>9.99,BF35/ABS(AZ35)<-9.99),\"< > % \",BF35/ABS(AZ35))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG35=0,$AA35=0),0,IF(OR(BG35/ABS($AA35)>9.99,BG35/ABS($AA35)<-9.99),\"< > % \",BG35/ABS($AA35))),\"? % \"),IFERROR(IF(AND(BG35=0,BA35=0),0,IF(OR(BG35/ABS(BA35)>9.99,BG35/ABS(BA35)<-9.99),\"< > % \",BG35/ABS(BA35))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH35=0,$AO35=0),0,IF(OR(BH35/ABS($AO35)>9.99,BH35/ABS($AO35)<-9.99),\"< > % \",BH35/ABS($AO35))),\"? % \"),IFERROR(IF(AND(BH35=0,BB35=0),0,IF(OR(BH35/ABS(BB35)>9.99,BH35/ABS(BB35)<-9.99),\"< > % \",BH35/ABS(BB35))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI35=0,$AQ35=0),0,IF(OR(BI35/ABS($AQ35)>9.99,BI35/ABS($AQ35)<-9.99),\"< > % \",BI35/ABS($AQ35))),\"? % \"),IFERROR(IF(AND(BI35=0,BC35=0),0,IF(OR(BI35/ABS(BC35)>9.99,BI35/ABS(BC35)<-9.99),\"< > % \",BI35/ABS(BC35))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C35)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C35)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C35)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C35)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C35)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C35)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C35)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C35)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C35)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C35)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C35)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C35)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C35)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ35-BR35,0)","v":0},{"$f":"IFERROR(IF(AND(BQ35=0,BR35=0),0,IF(OR(BS35/ABS(BQ35)>9.99,BS35/ABS(BQ35)<-9.99),\"< > % \",BS35/ABS(BQ35))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M35<>0,$BQ35/$M35,\"\"),\"0% \")&IF(IF($M35<>0,$BQ35/$M35,\"\")<>\"\",IF(IF($M35<>0,$BQ35/$M35,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M35<>0,$BQ35/$M35,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA35<>0,$BR35/$AA35,\"\"),\"0% \")&IF(IF($AA35<>0,$BR35/$AA35,\"\")<>\"\",IF(IF($AA35<>0,$BR35/$AA35,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA35<>0,$BR35/$AA35,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F36","v":"&&&&&&&-&&-&&&-&&-&&&&&&-403200"},"403000","L6","403200","International",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C36)-COUNTIFS(Forecast!$C:$C,$C36,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C36),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C36),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUM(O36:Z36),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUM(AC36:AN36),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C36),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C36),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C36),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C36),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C36),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C36)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C36),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C36)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C36)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C36)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C36),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C36)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C36)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C36)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C36),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C36)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C36)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C36)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C36),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C36)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C36)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C36)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C36),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C36)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C36)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE36=0,$K36=0),0,IF(OR(BE36/ABS($K36)>9.99,BE36/ABS($K36)<-9.99),\"< > % \",BE36/ABS($K36))),\"? % \"),IFERROR(IF(AND(BE36=0,AY36=0),0,IF(OR(BE36/ABS(AY36)>9.99,BE36/ABS(AY36)<-9.99),\"< > % \",BE36/ABS(AY36))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF36=0,$M36=0),0,IF(OR(BF36/ABS($M36)>9.99,BF36/ABS($M36)<-9.99),\"< > % \",BF36/ABS($M36))),\"? % \"),IFERROR(IF(AND(BF36=0,AZ36=0),0,IF(OR(BF36/ABS(AZ36)>9.99,BF36/ABS(AZ36)<-9.99),\"< > % \",BF36/ABS(AZ36))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG36=0,$AA36=0),0,IF(OR(BG36/ABS($AA36)>9.99,BG36/ABS($AA36)<-9.99),\"< > % \",BG36/ABS($AA36))),\"? % \"),IFERROR(IF(AND(BG36=0,BA36=0),0,IF(OR(BG36/ABS(BA36)>9.99,BG36/ABS(BA36)<-9.99),\"< > % \",BG36/ABS(BA36))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH36=0,$AO36=0),0,IF(OR(BH36/ABS($AO36)>9.99,BH36/ABS($AO36)<-9.99),\"< > % \",BH36/ABS($AO36))),\"? % \"),IFERROR(IF(AND(BH36=0,BB36=0),0,IF(OR(BH36/ABS(BB36)>9.99,BH36/ABS(BB36)<-9.99),\"< > % \",BH36/ABS(BB36))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI36=0,$AQ36=0),0,IF(OR(BI36/ABS($AQ36)>9.99,BI36/ABS($AQ36)<-9.99),\"< > % \",BI36/ABS($AQ36))),\"? % \"),IFERROR(IF(AND(BI36=0,BC36=0),0,IF(OR(BI36/ABS(BC36)>9.99,BI36/ABS(BC36)<-9.99),\"< > % \",BI36/ABS(BC36))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C36)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C36)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C36)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C36)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C36)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C36)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C36)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C36)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C36)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C36)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C36)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C36)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C36)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ36-BR36,0)","v":0},{"$f":"IFERROR(IF(AND(BQ36=0,BR36=0),0,IF(OR(BS36/ABS(BQ36)>9.99,BS36/ABS(BQ36)<-9.99),\"< > % \",BS36/ABS(BQ36))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M36<>0,$BQ36/$M36,\"\"),\"0% \")&IF(IF($M36<>0,$BQ36/$M36,\"\")<>\"\",IF(IF($M36<>0,$BQ36/$M36,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M36<>0,$BQ36/$M36,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA36<>0,$BR36/$AA36,\"\"),\"0% \")&IF(IF($AA36<>0,$BR36/$AA36,\"\")<>\"\",IF(IF($AA36<>0,$BR36/$AA36,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA36<>0,$BR36/$AA36,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F37","v":"&&&&&&&-&&-&&&-&&-&&&&&&-403300"},"403000","L6","403300","Tuition Adjustments",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C37)-COUNTIFS(Forecast!$C:$C,$C37,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C37),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C37),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUM(O37:Z37),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUM(AC37:AN37),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C37),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C37),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C37),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C37),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C37),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C37)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C37),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C37)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C37)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C37)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C37),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C37)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C37)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C37)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C37),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C37)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C37)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C37)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C37),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C37)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C37)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C37)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C37),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C37)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C37)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE37=0,$K37=0),0,IF(OR(BE37/ABS($K37)>9.99,BE37/ABS($K37)<-9.99),\"< > % \",BE37/ABS($K37))),\"? % \"),IFERROR(IF(AND(BE37=0,AY37=0),0,IF(OR(BE37/ABS(AY37)>9.99,BE37/ABS(AY37)<-9.99),\"< > % \",BE37/ABS(AY37))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF37=0,$M37=0),0,IF(OR(BF37/ABS($M37)>9.99,BF37/ABS($M37)<-9.99),\"< > % \",BF37/ABS($M37))),\"? % \"),IFERROR(IF(AND(BF37=0,AZ37=0),0,IF(OR(BF37/ABS(AZ37)>9.99,BF37/ABS(AZ37)<-9.99),\"< > % \",BF37/ABS(AZ37))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG37=0,$AA37=0),0,IF(OR(BG37/ABS($AA37)>9.99,BG37/ABS($AA37)<-9.99),\"< > % \",BG37/ABS($AA37))),\"? % \"),IFERROR(IF(AND(BG37=0,BA37=0),0,IF(OR(BG37/ABS(BA37)>9.99,BG37/ABS(BA37)<-9.99),\"< > % \",BG37/ABS(BA37))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH37=0,$AO37=0),0,IF(OR(BH37/ABS($AO37)>9.99,BH37/ABS($AO37)<-9.99),\"< > % \",BH37/ABS($AO37))),\"? % \"),IFERROR(IF(AND(BH37=0,BB37=0),0,IF(OR(BH37/ABS(BB37)>9.99,BH37/ABS(BB37)<-9.99),\"< > % \",BH37/ABS(BB37))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI37=0,$AQ37=0),0,IF(OR(BI37/ABS($AQ37)>9.99,BI37/ABS($AQ37)<-9.99),\"< > % \",BI37/ABS($AQ37))),\"? % \"),IFERROR(IF(AND(BI37=0,BC37=0),0,IF(OR(BI37/ABS(BC37)>9.99,BI37/ABS(BC37)<-9.99),\"< > % \",BI37/ABS(BC37))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C37)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C37)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C37)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C37)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C37)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C37)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C37)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C37)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C37)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C37)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C37)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C37)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C37)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ37-BR37,0)","v":0},{"$f":"IFERROR(IF(AND(BQ37=0,BR37=0),0,IF(OR(BS37/ABS(BQ37)>9.99,BS37/ABS(BQ37)<-9.99),\"< > % \",BS37/ABS(BQ37))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M37<>0,$BQ37/$M37,\"\"),\"0% \")&IF(IF($M37<>0,$BQ37/$M37,\"\")<>\"\",IF(IF($M37<>0,$BQ37/$M37,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M37<>0,$BQ37/$M37,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA37<>0,$BR37/$AA37,\"\"),\"0% \")&IF(IF($AA37<>0,$BR37/$AA37,\"\")<>\"\",IF(IF($AA37<>0,$BR37/$AA37,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA37<>0,$BR37/$AA37,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F38","v":"&&&&&&&-&&-&&&-&&-&&&&&&-403400"},{"$f":"VLOOKUP($F38,Account_Table,3,FALSE)","v":"403000"},"L6","403400","ICTE, CPD, SFC & VET Fees",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C38)-COUNTIFS(Forecast!$C:$C,$C38,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C38),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C38),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUM(O38:Z38),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUM(AC38:AN38),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C38),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C38),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C38),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C38),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C38),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C38)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C38),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C38)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C38)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C38)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C38),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C38)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C38)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C38)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C38),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C38)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C38)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C38)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C38),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C38)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C38)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C38)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C38),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C38)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C38)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE38=0,$K38=0),0,IF(OR(BE38/ABS($K38)>9.99,BE38/ABS($K38)<-9.99),\"< > % \",BE38/ABS($K38))),\"? % \"),IFERROR(IF(AND(BE38=0,AY38=0),0,IF(OR(BE38/ABS(AY38)>9.99,BE38/ABS(AY38)<-9.99),\"< > % \",BE38/ABS(AY38))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF38=0,$M38=0),0,IF(OR(BF38/ABS($M38)>9.99,BF38/ABS($M38)<-9.99),\"< > % \",BF38/ABS($M38))),\"? % \"),IFERROR(IF(AND(BF38=0,AZ38=0),0,IF(OR(BF38/ABS(AZ38)>9.99,BF38/ABS(AZ38)<-9.99),\"< > % \",BF38/ABS(AZ38))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG38=0,$AA38=0),0,IF(OR(BG38/ABS($AA38)>9.99,BG38/ABS($AA38)<-9.99),\"< > % \",BG38/ABS($AA38))),\"? % \"),IFERROR(IF(AND(BG38=0,BA38=0),0,IF(OR(BG38/ABS(BA38)>9.99,BG38/ABS(BA38)<-9.99),\"< > % \",BG38/ABS(BA38))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH38=0,$AO38=0),0,IF(OR(BH38/ABS($AO38)>9.99,BH38/ABS($AO38)<-9.99),\"< > % \",BH38/ABS($AO38))),\"? % \"),IFERROR(IF(AND(BH38=0,BB38=0),0,IF(OR(BH38/ABS(BB38)>9.99,BH38/ABS(BB38)<-9.99),\"< > % \",BH38/ABS(BB38))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI38=0,$AQ38=0),0,IF(OR(BI38/ABS($AQ38)>9.99,BI38/ABS($AQ38)<-9.99),\"< > % \",BI38/ABS($AQ38))),\"? % \"),IFERROR(IF(AND(BI38=0,BC38=0),0,IF(OR(BI38/ABS(BC38)>9.99,BI38/ABS(BC38)<-9.99),\"< > % \",BI38/ABS(BC38))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C38)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C38)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C38)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C38)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C38)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C38)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C38)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C38)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C38)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C38)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C38)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C38)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C38)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ38-BR38,0)","v":0},{"$f":"IFERROR(IF(AND(BQ38=0,BR38=0),0,IF(OR(BS38/ABS(BQ38)>9.99,BS38/ABS(BQ38)<-9.99),\"< > % \",BS38/ABS(BQ38))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M38<>0,$BQ38/$M38,\"\"),\"0% \")&IF(IF($M38<>0,$BQ38/$M38,\"\")<>\"\",IF(IF($M38<>0,$BQ38/$M38,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M38<>0,$BQ38/$M38,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA38<>0,$BR38/$AA38,\"\"),\"0% \")&IF(IF($AA38<>0,$BR38/$AA38,\"\")<>\"\",IF(IF($AA38<>0,$BR38/$AA38,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA38<>0,$BR38/$AA38,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","404000","RESEARCH INCOME",null,{"$f":"IF(COUNTIF(I41:I49,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K41:K49)","v":0},null,{"$f":"SUM(M41:M49)","v":0},null,{"$f":"SUM(O41:O49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC41:AC49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ41:AQ49)","v":0},null,{"$f":"SUM(AS41:AS49)","v":0},null,{"$f":"SUM(AU41:AU49)","v":0},null,null,null,{"$f":"SUM(AY41:AY49)","v":0},{"$f":"SUM(AZ41:AZ49)","v":0},{"$f":"SUM(BA41:BA49)","v":0},{"$f":"SUM(BB41:BB49)","v":0},{"$f":"SUM(BC41:BC49)","v":0},null,{"$f":"SUM(BE41:BE49)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE40=0,$K40=0),0,IF(OR(BE40/ABS($K40)>9.99,BE40/ABS($K40)<-9.99),\"< > % \",BE40/ABS($K40))),\"? % \"),IFERROR(IF(AND(BE40=0,AY40=0),0,IF(OR(BE40/ABS(AY40)>9.99,BE40/ABS(AY40)<-9.99),\"< > % \",BE40/ABS(AY40))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF40=0,$M40=0),0,IF(OR(BF40/ABS($M40)>9.99,BF40/ABS($M40)<-9.99),\"< > % \",BF40/ABS($M40))),\"? % \"),IFERROR(IF(AND(BF40=0,AZ40=0),0,IF(OR(BF40/ABS(AZ40)>9.99,BF40/ABS(AZ40)<-9.99),\"< > % \",BF40/ABS(AZ40))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG40=0,$AA40=0),0,IF(OR(BG40/ABS($AA40)>9.99,BG40/ABS($AA40)<-9.99),\"< > % \",BG40/ABS($AA40))),\"? % \"),IFERROR(IF(AND(BG40=0,BA40=0),0,IF(OR(BG40/ABS(BA40)>9.99,BG40/ABS(BA40)<-9.99),\"< > % \",BG40/ABS(BA40))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH40=0,$AO40=0),0,IF(OR(BH40/ABS($AO40)>9.99,BH40/ABS($AO40)<-9.99),\"< > % \",BH40/ABS($AO40))),\"? % \"),IFERROR(IF(AND(BH40=0,BB40=0),0,IF(OR(BH40/ABS(BB40)>9.99,BH40/ABS(BB40)<-9.99),\"< > % \",BH40/ABS(BB40))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI40=0,$AQ40=0),0,IF(OR(BI40/ABS($AQ40)>9.99,BI40/ABS($AQ40)<-9.99),\"< > % \",BI40/ABS($AQ40))),\"? % \"),IFERROR(IF(AND(BI40=0,BC40=0),0,IF(OR(BI40/ABS(BC40)>9.99,BI40/ABS(BC40)<-9.99),\"< > % \",BI40/ABS(BC40))),\"? % \"))","v":0},null,{"$f":"SUM(BQ41:BQ49)","v":0},{"$f":"SUM(BR41:BR49)","v":0},{"$f":"ROUND(BQ40-BR40,0)","v":0},{"$f":"IFERROR(IF(AND(BQ40=0,BR40=0),0,IF(OR(BS40/ABS(BQ40)>9.99,BS40/ABS(BQ40)<-9.99),\"< > % \",BS40/ABS(BQ40))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M40<>0,$BQ40/$M40,\"\"),\"0% \")&IF(IF($M40<>0,$BQ40/$M40,\"\")<>\"\",IF(IF($M40<>0,$BQ40/$M40,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M40<>0,$BQ40/$M40,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA40<>0,$BR40/$AA40,\"\"),\"0% \")&IF(IF($AA40<>0,$BR40/$AA40,\"\")<>\"\",IF(IF($AA40<>0,$BR40/$AA40,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA40<>0,$BR40/$AA40,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F42","v":"&&&&&&&-&&-&&&-&&-&&&&&&-404000"},"404000","L6","404000","Research Income (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C42)-COUNTIFS(Forecast!$C:$C,$C42,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C42),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C42),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUM(O42:Z42),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUM(AC42:AN42),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C42),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C42),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C42),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C42),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C42),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C42)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C42),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C42)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C42)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C42)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C42),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C42)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C42)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C42)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C42),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C42)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C42)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C42)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C42),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C42)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C42)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C42)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C42),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C42)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C42)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE42=0,$K42=0),0,IF(OR(BE42/ABS($K42)>9.99,BE42/ABS($K42)<-9.99),\"< > % \",BE42/ABS($K42))),\"? % \"),IFERROR(IF(AND(BE42=0,AY42=0),0,IF(OR(BE42/ABS(AY42)>9.99,BE42/ABS(AY42)<-9.99),\"< > % \",BE42/ABS(AY42))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF42=0,$M42=0),0,IF(OR(BF42/ABS($M42)>9.99,BF42/ABS($M42)<-9.99),\"< > % \",BF42/ABS($M42))),\"? % \"),IFERROR(IF(AND(BF42=0,AZ42=0),0,IF(OR(BF42/ABS(AZ42)>9.99,BF42/ABS(AZ42)<-9.99),\"< > % \",BF42/ABS(AZ42))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG42=0,$AA42=0),0,IF(OR(BG42/ABS($AA42)>9.99,BG42/ABS($AA42)<-9.99),\"< > % \",BG42/ABS($AA42))),\"? % \"),IFERROR(IF(AND(BG42=0,BA42=0),0,IF(OR(BG42/ABS(BA42)>9.99,BG42/ABS(BA42)<-9.99),\"< > % \",BG42/ABS(BA42))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH42=0,$AO42=0),0,IF(OR(BH42/ABS($AO42)>9.99,BH42/ABS($AO42)<-9.99),\"< > % \",BH42/ABS($AO42))),\"? % \"),IFERROR(IF(AND(BH42=0,BB42=0),0,IF(OR(BH42/ABS(BB42)>9.99,BH42/ABS(BB42)<-9.99),\"< > % \",BH42/ABS(BB42))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI42=0,$AQ42=0),0,IF(OR(BI42/ABS($AQ42)>9.99,BI42/ABS($AQ42)<-9.99),\"< > % \",BI42/ABS($AQ42))),\"? % \"),IFERROR(IF(AND(BI42=0,BC42=0),0,IF(OR(BI42/ABS(BC42)>9.99,BI42/ABS(BC42)<-9.99),\"< > % \",BI42/ABS(BC42))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C42)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C42)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C42)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C42)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C42)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C42)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C42)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C42)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C42)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C42)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C42)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C42)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C42)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ42-BR42,0)","v":0},{"$f":"IFERROR(IF(AND(BQ42=0,BR42=0),0,IF(OR(BS42/ABS(BQ42)>9.99,BS42/ABS(BQ42)<-9.99),\"< > % \",BS42/ABS(BQ42))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M42<>0,$BQ42/$M42,\"\"),\"0% \")&IF(IF($M42<>0,$BQ42/$M42,\"\")<>\"\",IF(IF($M42<>0,$BQ42/$M42,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M42<>0,$BQ42/$M42,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA42<>0,$BR42/$AA42,\"\"),\"0% \")&IF(IF($AA42<>0,$BR42/$AA42,\"\")<>\"\",IF(IF($AA42<>0,$BR42/$AA42,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA42<>0,$BR42/$AA42,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,"&&&&&&&-&&-&&&-&&-&&&&&&-404100","404000","L6","404100","ARC",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C43)-COUNTIFS(Forecast!$C:$C,$C43,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C43),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C43),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C43),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C43),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C43),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C43),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C43),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C43),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C43),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C43)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C43),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C43)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C43)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C43)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C43),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C43)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C43)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C43)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C43),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C43)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C43)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C43)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C43),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C43)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C43)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C43)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C43),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C43)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C43)),0)","v":0},null,0,0,0,0,0,null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C43)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C43)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C43)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C43)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C43)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C43)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C43)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C43)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C43)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C43)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C43)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C43)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C43)*IF(Last_Actuals_Period>11,1,0),2)","v":0},0,0,0,null,"",""]
[null,null,"&&&&&&&-&&-&&&-&&-&&&&&&-404200","404000","L6","404200","NHMRC",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C44)-COUNTIFS(Forecast!$C:$C,$C44,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C44),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C44),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C44),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C44),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C44),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C44),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C44),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C44),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C44),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C44)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C44),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C44)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C44)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C44)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C44),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C44)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C44)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C44)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C44),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C44)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C44)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C44)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C44),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C44)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C44)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C44)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C44),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C44)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C44)),0)","v":0},null,0,0,0,0,0,null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C44)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C44)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C44)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C44)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C44)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C44)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C44)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C44)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C44)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C44)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C44)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C44)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C44)*IF(Last_Actuals_Period>11,1,0),2)","v":0},0,0,0,null,"",""]
[null,null,"&&&&&&&-&&-&&&-&&-&&&&&&-404300","404000","L6","404300","Commonwealth Research - Other",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C45)-COUNTIFS(Forecast!$C:$C,$C45,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C45),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C45),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C45),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C45),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C45),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C45),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C45),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C45),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C45),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C45)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C45),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C45)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C45)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C45)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C45),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C45)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C45)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C45)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C45),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C45)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C45)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C45)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C45),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C45)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C45)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C45)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C45),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C45)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C45)),0)","v":0},null,0,0,0,0,0,null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C45)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C45)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C45)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C45)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C45)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C45)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C45)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C45)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C45)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C45)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C45)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C45)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C45)*IF(Last_Actuals_Period>11,1,0),2)","v":0},0,0,0,null,"",""]
[null,null,"&&&&&&&-&&-&&&-&&-&&&&&&-404400","404000","L6","404400","Queensland State Research",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C46)-COUNTIFS(Forecast!$C:$C,$C46,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C46),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C46),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C46),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C46),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C46),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C46),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C46),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C46),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C46),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C46)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C46),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C46)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C46)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C46)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C46),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C46)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C46)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C46)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C46),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C46)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C46)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C46)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C46),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C46)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C46)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C46)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C46),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C46)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C46)),0)","v":0},null,0,0,0,0,0,null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C46)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C46)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C46)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C46)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C46)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C46)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C46)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C46)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C46)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C46)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C46)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C46)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C46)*IF(Last_Actuals_Period>11,1,0),2)","v":0},0,0,0,null,"",""]
[null,null,"&&&&&&&-&&-&&&-&&-&&&&&&-404500","404000","L6","404500","Other Research Income",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C47)-COUNTIFS(Forecast!$C:$C,$C47,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C47),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C47),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C47),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C47),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C47),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C47),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C47),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C47),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C47),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C47)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C47),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C47)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C47)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C47)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C47),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C47)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C47)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C47)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C47),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C47)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C47)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C47)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C47),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C47)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C47)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C47)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C47),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C47)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C47)),0)","v":0},null,0,0,0,0,0,null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C47)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C47)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C47)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C47)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C47)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C47)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C47)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C47)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C47)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C47)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C47)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C47)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C47)*IF(Last_Actuals_Period>11,1,0),2)","v":0},0,0,0,null,"",""]
[null,null,"&&&&&&&-&&-&&&-&&-&&&&&&-404600","404000","L6","404600","Refund of Grant Income",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C48)-COUNTIFS(Forecast!$C:$C,$C48,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C48),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C48),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C48),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C48),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C48),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C48),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C48),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C48),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C48),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C48)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C48),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C48)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C48)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C48)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C48),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C48)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C48)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C48)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C48),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C48)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C48)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C48)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C48),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C48)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C48)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C48)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C48),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C48)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C48)),0)","v":0},null,0,0,0,0,0,null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C48)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C48)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C48)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C48)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C48)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C48)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C48)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C48)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C48)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C48)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C48)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C48)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C48)*IF(Last_Actuals_Period>11,1,0),2)","v":0},0,0,0,null,"",""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","410000","SCHOLARSHIPS & DONATIONS",null,{"$f":"IF(COUNTIF(I51:I57,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K51:K57)","v":0},null,{"$f":"SUM(M51:M57)","v":0},null,{"$f":"SUM(O51:O57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC51:AC57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ51:AQ57)","v":0},null,{"$f":"SUM(AS51:AS57)","v":0},null,{"$f":"SUM(AU51:AU57)","v":0},null,null,null,{"$f":"SUM(AY51:AY57)","v":0},{"$f":"SUM(AZ51:AZ57)","v":0},{"$f":"SUM(BA51:BA57)","v":0},{"$f":"SUM(BB51:BB57)","v":0},{"$f":"SUM(BC51:BC57)","v":0},null,{"$f":"SUM(BE51:BE57)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE50=0,$K50=0),0,IF(OR(BE50/ABS($K50)>9.99,BE50/ABS($K50)<-9.99),\"< > % \",BE50/ABS($K50))),\"? % \"),IFERROR(IF(AND(BE50=0,AY50=0),0,IF(OR(BE50/ABS(AY50)>9.99,BE50/ABS(AY50)<-9.99),\"< > % \",BE50/ABS(AY50))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF50=0,$M50=0),0,IF(OR(BF50/ABS($M50)>9.99,BF50/ABS($M50)<-9.99),\"< > % \",BF50/ABS($M50))),\"? % \"),IFERROR(IF(AND(BF50=0,AZ50=0),0,IF(OR(BF50/ABS(AZ50)>9.99,BF50/ABS(AZ50)<-9.99),\"< > % \",BF50/ABS(AZ50))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG50=0,$AA50=0),0,IF(OR(BG50/ABS($AA50)>9.99,BG50/ABS($AA50)<-9.99),\"< > % \",BG50/ABS($AA50))),\"? % \"),IFERROR(IF(AND(BG50=0,BA50=0),0,IF(OR(BG50/ABS(BA50)>9.99,BG50/ABS(BA50)<-9.99),\"< > % \",BG50/ABS(BA50))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH50=0,$AO50=0),0,IF(OR(BH50/ABS($AO50)>9.99,BH50/ABS($AO50)<-9.99),\"< > % \",BH50/ABS($AO50))),\"? % \"),IFERROR(IF(AND(BH50=0,BB50=0),0,IF(OR(BH50/ABS(BB50)>9.99,BH50/ABS(BB50)<-9.99),\"< > % \",BH50/ABS(BB50))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI50=0,$AQ50=0),0,IF(OR(BI50/ABS($AQ50)>9.99,BI50/ABS($AQ50)<-9.99),\"< > % \",BI50/ABS($AQ50))),\"? % \"),IFERROR(IF(AND(BI50=0,BC50=0),0,IF(OR(BI50/ABS(BC50)>9.99,BI50/ABS(BC50)<-9.99),\"< > % \",BI50/ABS(BC50))),\"? % \"))","v":0},null,{"$f":"SUM(BQ51:BQ57)","v":0},{"$f":"SUM(BR51:BR57)","v":0},{"$f":"ROUND(BQ50-BR50,0)","v":0},{"$f":"IFERROR(IF(AND(BQ50=0,BR50=0),0,IF(OR(BS50/ABS(BQ50)>9.99,BS50/ABS(BQ50)<-9.99),\"< > % \",BS50/ABS(BQ50))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M50<>0,$BQ50/$M50,\"\"),\"0% \")&IF(IF($M50<>0,$BQ50/$M50,\"\")<>\"\",IF(IF($M50<>0,$BQ50/$M50,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M50<>0,$BQ50/$M50,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA50<>0,$BR50/$AA50,\"\"),\"0% \")&IF(IF($AA50<>0,$BR50/$AA50,\"\")<>\"\",IF(IF($AA50<>0,$BR50/$AA50,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA50<>0,$BR50/$AA50,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F52","v":"&&&&&&&-&&-&&&-&&-&&&&&&-410000"},"410000","L6","410000","Scholarships & Donations (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C52)-COUNTIFS(Forecast!$C:$C,$C52,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C52),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C52),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUM(O52:Z52),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUM(AC52:AN52),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C52),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C52),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C52),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C52),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C52),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C52)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C52),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C52)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C52)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C52)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C52),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C52)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C52)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C52)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C52),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C52)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C52)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C52)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C52),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C52)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C52)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C52)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C52),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C52)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C52)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE52=0,$K52=0),0,IF(OR(BE52/ABS($K52)>9.99,BE52/ABS($K52)<-9.99),\"< > % \",BE52/ABS($K52))),\"? % \"),IFERROR(IF(AND(BE52=0,AY52=0),0,IF(OR(BE52/ABS(AY52)>9.99,BE52/ABS(AY52)<-9.99),\"< > % \",BE52/ABS(AY52))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF52=0,$M52=0),0,IF(OR(BF52/ABS($M52)>9.99,BF52/ABS($M52)<-9.99),\"< > % \",BF52/ABS($M52))),\"? % \"),IFERROR(IF(AND(BF52=0,AZ52=0),0,IF(OR(BF52/ABS(AZ52)>9.99,BF52/ABS(AZ52)<-9.99),\"< > % \",BF52/ABS(AZ52))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG52=0,$AA52=0),0,IF(OR(BG52/ABS($AA52)>9.99,BG52/ABS($AA52)<-9.99),\"< > % \",BG52/ABS($AA52))),\"? % \"),IFERROR(IF(AND(BG52=0,BA52=0),0,IF(OR(BG52/ABS(BA52)>9.99,BG52/ABS(BA52)<-9.99),\"< > % \",BG52/ABS(BA52))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH52=0,$AO52=0),0,IF(OR(BH52/ABS($AO52)>9.99,BH52/ABS($AO52)<-9.99),\"< > % \",BH52/ABS($AO52))),\"? % \"),IFERROR(IF(AND(BH52=0,BB52=0),0,IF(OR(BH52/ABS(BB52)>9.99,BH52/ABS(BB52)<-9.99),\"< > % \",BH52/ABS(BB52))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI52=0,$AQ52=0),0,IF(OR(BI52/ABS($AQ52)>9.99,BI52/ABS($AQ52)<-9.99),\"< > % \",BI52/ABS($AQ52))),\"? % \"),IFERROR(IF(AND(BI52=0,BC52=0),0,IF(OR(BI52/ABS(BC52)>9.99,BI52/ABS(BC52)<-9.99),\"< > % \",BI52/ABS(BC52))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C52)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C52)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C52)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C52)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C52)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C52)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C52)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C52)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C52)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C52)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C52)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C52)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C52)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ52-BR52,0)","v":0},{"$f":"IFERROR(IF(AND(BQ52=0,BR52=0),0,IF(OR(BS52/ABS(BQ52)>9.99,BS52/ABS(BQ52)<-9.99),\"< > % \",BS52/ABS(BQ52))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M52<>0,$BQ52/$M52,\"\"),\"0% \")&IF(IF($M52<>0,$BQ52/$M52,\"\")<>\"\",IF(IF($M52<>0,$BQ52/$M52,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M52<>0,$BQ52/$M52,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA52<>0,$BR52/$AA52,\"\"),\"0% \")&IF(IF($AA52<>0,$BR52/$AA52,\"\")<>\"\",IF(IF($AA52<>0,$BR52/$AA52,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA52<>0,$BR52/$AA52,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F53","v":"&&&&&&&-&&-&&&-&&-&&&&&&-410100"},"410000","L6","410100","Allocation of Investment Returns",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C53)-COUNTIFS(Forecast!$C:$C,$C53,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C53),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C53),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUM(O53:Z53),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUM(AC53:AN53),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C53),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C53),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C53),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C53),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C53),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C53)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C53),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C53)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C53)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C53)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C53),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C53)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C53)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C53)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C53),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C53)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C53)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C53)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C53),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C53)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C53)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C53)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C53),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C53)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C53)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE53=0,$K53=0),0,IF(OR(BE53/ABS($K53)>9.99,BE53/ABS($K53)<-9.99),\"< > % \",BE53/ABS($K53))),\"? % \"),IFERROR(IF(AND(BE53=0,AY53=0),0,IF(OR(BE53/ABS(AY53)>9.99,BE53/ABS(AY53)<-9.99),\"< > % \",BE53/ABS(AY53))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF53=0,$M53=0),0,IF(OR(BF53/ABS($M53)>9.99,BF53/ABS($M53)<-9.99),\"< > % \",BF53/ABS($M53))),\"? % \"),IFERROR(IF(AND(BF53=0,AZ53=0),0,IF(OR(BF53/ABS(AZ53)>9.99,BF53/ABS(AZ53)<-9.99),\"< > % \",BF53/ABS(AZ53))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG53=0,$AA53=0),0,IF(OR(BG53/ABS($AA53)>9.99,BG53/ABS($AA53)<-9.99),\"< > % \",BG53/ABS($AA53))),\"? % \"),IFERROR(IF(AND(BG53=0,BA53=0),0,IF(OR(BG53/ABS(BA53)>9.99,BG53/ABS(BA53)<-9.99),\"< > % \",BG53/ABS(BA53))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH53=0,$AO53=0),0,IF(OR(BH53/ABS($AO53)>9.99,BH53/ABS($AO53)<-9.99),\"< > % \",BH53/ABS($AO53))),\"? % \"),IFERROR(IF(AND(BH53=0,BB53=0),0,IF(OR(BH53/ABS(BB53)>9.99,BH53/ABS(BB53)<-9.99),\"< > % \",BH53/ABS(BB53))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI53=0,$AQ53=0),0,IF(OR(BI53/ABS($AQ53)>9.99,BI53/ABS($AQ53)<-9.99),\"< > % \",BI53/ABS($AQ53))),\"? % \"),IFERROR(IF(AND(BI53=0,BC53=0),0,IF(OR(BI53/ABS(BC53)>9.99,BI53/ABS(BC53)<-9.99),\"< > % \",BI53/ABS(BC53))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C53)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C53)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C53)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C53)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C53)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C53)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C53)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C53)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C53)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C53)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C53)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C53)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C53)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ53-BR53,0)","v":0},{"$f":"IFERROR(IF(AND(BQ53=0,BR53=0),0,IF(OR(BS53/ABS(BQ53)>9.99,BS53/ABS(BQ53)<-9.99),\"< > % \",BS53/ABS(BQ53))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M53<>0,$BQ53/$M53,\"\"),\"0% \")&IF(IF($M53<>0,$BQ53/$M53,\"\")<>\"\",IF(IF($M53<>0,$BQ53/$M53,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M53<>0,$BQ53/$M53,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA53<>0,$BR53/$AA53,\"\"),\"0% \")&IF(IF($AA53<>0,$BR53/$AA53,\"\")<>\"\",IF(IF($AA53<>0,$BR53/$AA53,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA53<>0,$BR53/$AA53,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F54","v":"&&&&&&&-&&-&&&-&&-&&&&&&-410200"},"410000","L6","410200","Scholarships & Prizes",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C54)-COUNTIFS(Forecast!$C:$C,$C54,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C54),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C54),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUM(O54:Z54),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUM(AC54:AN54),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C54),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C54),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C54),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C54),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C54),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C54)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C54),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C54)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C54)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C54)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C54),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C54)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C54)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C54)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C54),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C54)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C54)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C54)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C54),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C54)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C54)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C54)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C54),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C54)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C54)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE54=0,$K54=0),0,IF(OR(BE54/ABS($K54)>9.99,BE54/ABS($K54)<-9.99),\"< > % \",BE54/ABS($K54))),\"? % \"),IFERROR(IF(AND(BE54=0,AY54=0),0,IF(OR(BE54/ABS(AY54)>9.99,BE54/ABS(AY54)<-9.99),\"< > % \",BE54/ABS(AY54))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF54=0,$M54=0),0,IF(OR(BF54/ABS($M54)>9.99,BF54/ABS($M54)<-9.99),\"< > % \",BF54/ABS($M54))),\"? % \"),IFERROR(IF(AND(BF54=0,AZ54=0),0,IF(OR(BF54/ABS(AZ54)>9.99,BF54/ABS(AZ54)<-9.99),\"< > % \",BF54/ABS(AZ54))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG54=0,$AA54=0),0,IF(OR(BG54/ABS($AA54)>9.99,BG54/ABS($AA54)<-9.99),\"< > % \",BG54/ABS($AA54))),\"? % \"),IFERROR(IF(AND(BG54=0,BA54=0),0,IF(OR(BG54/ABS(BA54)>9.99,BG54/ABS(BA54)<-9.99),\"< > % \",BG54/ABS(BA54))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH54=0,$AO54=0),0,IF(OR(BH54/ABS($AO54)>9.99,BH54/ABS($AO54)<-9.99),\"< > % \",BH54/ABS($AO54))),\"? % \"),IFERROR(IF(AND(BH54=0,BB54=0),0,IF(OR(BH54/ABS(BB54)>9.99,BH54/ABS(BB54)<-9.99),\"< > % \",BH54/ABS(BB54))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI54=0,$AQ54=0),0,IF(OR(BI54/ABS($AQ54)>9.99,BI54/ABS($AQ54)<-9.99),\"< > % \",BI54/ABS($AQ54))),\"? % \"),IFERROR(IF(AND(BI54=0,BC54=0),0,IF(OR(BI54/ABS(BC54)>9.99,BI54/ABS(BC54)<-9.99),\"< > % \",BI54/ABS(BC54))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C54)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C54)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C54)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C54)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C54)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C54)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C54)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C54)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C54)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C54)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C54)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C54)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C54)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ54-BR54,0)","v":0},{"$f":"IFERROR(IF(AND(BQ54=0,BR54=0),0,IF(OR(BS54/ABS(BQ54)>9.99,BS54/ABS(BQ54)<-9.99),\"< > % \",BS54/ABS(BQ54))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M54<>0,$BQ54/$M54,\"\"),\"0% \")&IF(IF($M54<>0,$BQ54/$M54,\"\")<>\"\",IF(IF($M54<>0,$BQ54/$M54,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M54<>0,$BQ54/$M54,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA54<>0,$BR54/$AA54,\"\"),\"0% \")&IF(IF($AA54<>0,$BR54/$AA54,\"\")<>\"\",IF(IF($AA54<>0,$BR54/$AA54,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA54<>0,$BR54/$AA54,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F55","v":"&&&&&&&-&&-&&&-&&-&&&&&&-410300"},"410000","L6","410300","Donations & Bequests",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C55)-COUNTIFS(Forecast!$C:$C,$C55,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C55),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C55),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUM(O55:Z55),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUM(AC55:AN55),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C55),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C55),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C55),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C55),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C55),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C55)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C55),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C55)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C55)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C55)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C55),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C55)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C55)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C55)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C55),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C55)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C55)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C55)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C55),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C55)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C55)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C55)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C55),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C55)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C55)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE55=0,$K55=0),0,IF(OR(BE55/ABS($K55)>9.99,BE55/ABS($K55)<-9.99),\"< > % \",BE55/ABS($K55))),\"? % \"),IFERROR(IF(AND(BE55=0,AY55=0),0,IF(OR(BE55/ABS(AY55)>9.99,BE55/ABS(AY55)<-9.99),\"< > % \",BE55/ABS(AY55))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF55=0,$M55=0),0,IF(OR(BF55/ABS($M55)>9.99,BF55/ABS($M55)<-9.99),\"< > % \",BF55/ABS($M55))),\"? % \"),IFERROR(IF(AND(BF55=0,AZ55=0),0,IF(OR(BF55/ABS(AZ55)>9.99,BF55/ABS(AZ55)<-9.99),\"< > % \",BF55/ABS(AZ55))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG55=0,$AA55=0),0,IF(OR(BG55/ABS($AA55)>9.99,BG55/ABS($AA55)<-9.99),\"< > % \",BG55/ABS($AA55))),\"? % \"),IFERROR(IF(AND(BG55=0,BA55=0),0,IF(OR(BG55/ABS(BA55)>9.99,BG55/ABS(BA55)<-9.99),\"< > % \",BG55/ABS(BA55))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH55=0,$AO55=0),0,IF(OR(BH55/ABS($AO55)>9.99,BH55/ABS($AO55)<-9.99),\"< > % \",BH55/ABS($AO55))),\"? % \"),IFERROR(IF(AND(BH55=0,BB55=0),0,IF(OR(BH55/ABS(BB55)>9.99,BH55/ABS(BB55)<-9.99),\"< > % \",BH55/ABS(BB55))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI55=0,$AQ55=0),0,IF(OR(BI55/ABS($AQ55)>9.99,BI55/ABS($AQ55)<-9.99),\"< > % \",BI55/ABS($AQ55))),\"? % \"),IFERROR(IF(AND(BI55=0,BC55=0),0,IF(OR(BI55/ABS(BC55)>9.99,BI55/ABS(BC55)<-9.99),\"< > % \",BI55/ABS(BC55))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C55)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C55)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C55)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C55)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C55)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C55)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C55)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C55)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C55)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C55)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C55)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C55)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C55)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ55-BR55,0)","v":0},{"$f":"IFERROR(IF(AND(BQ55=0,BR55=0),0,IF(OR(BS55/ABS(BQ55)>9.99,BS55/ABS(BQ55)<-9.99),\"< > % \",BS55/ABS(BQ55))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M55<>0,$BQ55/$M55,\"\"),\"0% \")&IF(IF($M55<>0,$BQ55/$M55,\"\")<>\"\",IF(IF($M55<>0,$BQ55/$M55,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M55<>0,$BQ55/$M55,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA55<>0,$BR55/$AA55,\"\"),\"0% \")&IF(IF($AA55<>0,$BR55/$AA55,\"\")<>\"\",IF(IF($AA55<>0,$BR55/$AA55,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA55<>0,$BR55/$AA55,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F56","v":"&&&&&&&-&&-&&&-&&-&&&&&&-410400"},"410000","L6","410400","Interest Income",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C56)-COUNTIFS(Forecast!$C:$C,$C56,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C56),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C56),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUM(O56:Z56),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUM(AC56:AN56),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C56),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C56),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C56),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C56),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C56),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C56)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C56),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C56)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C56)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C56)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C56),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C56)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C56)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C56)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C56),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C56)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C56)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C56)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C56),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C56)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C56)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C56)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C56),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C56)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C56)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE56=0,$K56=0),0,IF(OR(BE56/ABS($K56)>9.99,BE56/ABS($K56)<-9.99),\"< > % \",BE56/ABS($K56))),\"? % \"),IFERROR(IF(AND(BE56=0,AY56=0),0,IF(OR(BE56/ABS(AY56)>9.99,BE56/ABS(AY56)<-9.99),\"< > % \",BE56/ABS(AY56))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF56=0,$M56=0),0,IF(OR(BF56/ABS($M56)>9.99,BF56/ABS($M56)<-9.99),\"< > % \",BF56/ABS($M56))),\"? % \"),IFERROR(IF(AND(BF56=0,AZ56=0),0,IF(OR(BF56/ABS(AZ56)>9.99,BF56/ABS(AZ56)<-9.99),\"< > % \",BF56/ABS(AZ56))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG56=0,$AA56=0),0,IF(OR(BG56/ABS($AA56)>9.99,BG56/ABS($AA56)<-9.99),\"< > % \",BG56/ABS($AA56))),\"? % \"),IFERROR(IF(AND(BG56=0,BA56=0),0,IF(OR(BG56/ABS(BA56)>9.99,BG56/ABS(BA56)<-9.99),\"< > % \",BG56/ABS(BA56))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH56=0,$AO56=0),0,IF(OR(BH56/ABS($AO56)>9.99,BH56/ABS($AO56)<-9.99),\"< > % \",BH56/ABS($AO56))),\"? % \"),IFERROR(IF(AND(BH56=0,BB56=0),0,IF(OR(BH56/ABS(BB56)>9.99,BH56/ABS(BB56)<-9.99),\"< > % \",BH56/ABS(BB56))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI56=0,$AQ56=0),0,IF(OR(BI56/ABS($AQ56)>9.99,BI56/ABS($AQ56)<-9.99),\"< > % \",BI56/ABS($AQ56))),\"? % \"),IFERROR(IF(AND(BI56=0,BC56=0),0,IF(OR(BI56/ABS(BC56)>9.99,BI56/ABS(BC56)<-9.99),\"< > % \",BI56/ABS(BC56))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C56)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C56)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C56)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C56)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C56)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C56)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C56)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C56)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C56)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C56)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C56)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C56)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C56)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ56-BR56,0)","v":0},{"$f":"IFERROR(IF(AND(BQ56=0,BR56=0),0,IF(OR(BS56/ABS(BQ56)>9.99,BS56/ABS(BQ56)<-9.99),\"< > % \",BS56/ABS(BQ56))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M56<>0,$BQ56/$M56,\"\"),\"0% \")&IF(IF($M56<>0,$BQ56/$M56,\"\")<>\"\",IF(IF($M56<>0,$BQ56/$M56,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M56<>0,$BQ56/$M56,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA56<>0,$BR56/$AA56,\"\"),\"0% \")&IF(IF($AA56<>0,$BR56/$AA56,\"\")<>\"\",IF(IF($AA56<>0,$BR56/$AA56,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA56<>0,$BR56/$AA56,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","412000","COMMERCIAL SERVICES",null,{"$f":"IF(COUNTIF(I59:I65,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K59:K65)","v":0},null,{"$f":"SUM(M59:M65)","v":0},null,{"$f":"SUM(O59:O65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC59:AC65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ59:AQ65)","v":0},null,{"$f":"SUM(AS59:AS65)","v":0},null,{"$f":"SUM(AU59:AU65)","v":0},null,null,null,{"$f":"SUM(AY59:AY65)","v":0},{"$f":"SUM(AZ59:AZ65)","v":0},{"$f":"SUM(BA59:BA65)","v":0},{"$f":"SUM(BB59:BB65)","v":0},{"$f":"SUM(BC59:BC65)","v":0},null,{"$f":"SUM(BE59:BE65)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE58=0,$K58=0),0,IF(OR(BE58/ABS($K58)>9.99,BE58/ABS($K58)<-9.99),\"< > % \",BE58/ABS($K58))),\"? % \"),IFERROR(IF(AND(BE58=0,AY58=0),0,IF(OR(BE58/ABS(AY58)>9.99,BE58/ABS(AY58)<-9.99),\"< > % \",BE58/ABS(AY58))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF58=0,$M58=0),0,IF(OR(BF58/ABS($M58)>9.99,BF58/ABS($M58)<-9.99),\"< > % \",BF58/ABS($M58))),\"? % \"),IFERROR(IF(AND(BF58=0,AZ58=0),0,IF(OR(BF58/ABS(AZ58)>9.99,BF58/ABS(AZ58)<-9.99),\"< > % \",BF58/ABS(AZ58))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG58=0,$AA58=0),0,IF(OR(BG58/ABS($AA58)>9.99,BG58/ABS($AA58)<-9.99),\"< > % \",BG58/ABS($AA58))),\"? % \"),IFERROR(IF(AND(BG58=0,BA58=0),0,IF(OR(BG58/ABS(BA58)>9.99,BG58/ABS(BA58)<-9.99),\"< > % \",BG58/ABS(BA58))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH58=0,$AO58=0),0,IF(OR(BH58/ABS($AO58)>9.99,BH58/ABS($AO58)<-9.99),\"< > % \",BH58/ABS($AO58))),\"? % \"),IFERROR(IF(AND(BH58=0,BB58=0),0,IF(OR(BH58/ABS(BB58)>9.99,BH58/ABS(BB58)<-9.99),\"< > % \",BH58/ABS(BB58))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI58=0,$AQ58=0),0,IF(OR(BI58/ABS($AQ58)>9.99,BI58/ABS($AQ58)<-9.99),\"< > % \",BI58/ABS($AQ58))),\"? % \"),IFERROR(IF(AND(BI58=0,BC58=0),0,IF(OR(BI58/ABS(BC58)>9.99,BI58/ABS(BC58)<-9.99),\"< > % \",BI58/ABS(BC58))),\"? % \"))","v":0},null,{"$f":"SUM(BQ59:BQ65)","v":0},{"$f":"SUM(BR59:BR65)","v":0},{"$f":"ROUND(BQ58-BR58,0)","v":0},{"$f":"IFERROR(IF(AND(BQ58=0,BR58=0),0,IF(OR(BS58/ABS(BQ58)>9.99,BS58/ABS(BQ58)<-9.99),\"< > % \",BS58/ABS(BQ58))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M58<>0,$BQ58/$M58,\"\"),\"0% \")&IF(IF($M58<>0,$BQ58/$M58,\"\")<>\"\",IF(IF($M58<>0,$BQ58/$M58,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M58<>0,$BQ58/$M58,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA58<>0,$BR58/$AA58,\"\"),\"0% \")&IF(IF($AA58<>0,$BR58/$AA58,\"\")<>\"\",IF(IF($AA58<>0,$BR58/$AA58,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA58<>0,$BR58/$AA58,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F60","v":"&&&&&&&-&&-&&&-&&-&&&&&&-412000"},"412000","L6","412000","Commercial Services (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C60)-COUNTIFS(Forecast!$C:$C,$C60,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C60),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C60),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUM(O60:Z60),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUM(AC60:AN60),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C60),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C60),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C60),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C60),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C60),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C60)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C60),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C60)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C60)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C60)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C60),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C60)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C60)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C60)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C60),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C60)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C60)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C60)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C60),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C60)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C60)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C60)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C60),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C60)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C60)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE60=0,$K60=0),0,IF(OR(BE60/ABS($K60)>9.99,BE60/ABS($K60)<-9.99),\"< > % \",BE60/ABS($K60))),\"? % \"),IFERROR(IF(AND(BE60=0,AY60=0),0,IF(OR(BE60/ABS(AY60)>9.99,BE60/ABS(AY60)<-9.99),\"< > % \",BE60/ABS(AY60))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF60=0,$M60=0),0,IF(OR(BF60/ABS($M60)>9.99,BF60/ABS($M60)<-9.99),\"< > % \",BF60/ABS($M60))),\"? % \"),IFERROR(IF(AND(BF60=0,AZ60=0),0,IF(OR(BF60/ABS(AZ60)>9.99,BF60/ABS(AZ60)<-9.99),\"< > % \",BF60/ABS(AZ60))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG60=0,$AA60=0),0,IF(OR(BG60/ABS($AA60)>9.99,BG60/ABS($AA60)<-9.99),\"< > % \",BG60/ABS($AA60))),\"? % \"),IFERROR(IF(AND(BG60=0,BA60=0),0,IF(OR(BG60/ABS(BA60)>9.99,BG60/ABS(BA60)<-9.99),\"< > % \",BG60/ABS(BA60))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH60=0,$AO60=0),0,IF(OR(BH60/ABS($AO60)>9.99,BH60/ABS($AO60)<-9.99),\"< > % \",BH60/ABS($AO60))),\"? % \"),IFERROR(IF(AND(BH60=0,BB60=0),0,IF(OR(BH60/ABS(BB60)>9.99,BH60/ABS(BB60)<-9.99),\"< > % \",BH60/ABS(BB60))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI60=0,$AQ60=0),0,IF(OR(BI60/ABS($AQ60)>9.99,BI60/ABS($AQ60)<-9.99),\"< > % \",BI60/ABS($AQ60))),\"? % \"),IFERROR(IF(AND(BI60=0,BC60=0),0,IF(OR(BI60/ABS(BC60)>9.99,BI60/ABS(BC60)<-9.99),\"< > % \",BI60/ABS(BC60))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C60)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C60)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C60)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C60)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C60)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C60)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C60)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C60)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C60)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C60)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C60)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C60)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C60)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ60-BR60,0)","v":0},{"$f":"IFERROR(IF(AND(BQ60=0,BR60=0),0,IF(OR(BS60/ABS(BQ60)>9.99,BS60/ABS(BQ60)<-9.99),\"< > % \",BS60/ABS(BQ60))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M60<>0,$BQ60/$M60,\"\"),\"0% \")&IF(IF($M60<>0,$BQ60/$M60,\"\")<>\"\",IF(IF($M60<>0,$BQ60/$M60,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M60<>0,$BQ60/$M60,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA60<>0,$BR60/$AA60,\"\"),\"0% \")&IF(IF($AA60<>0,$BR60/$AA60,\"\")<>\"\",IF(IF($AA60<>0,$BR60/$AA60,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA60<>0,$BR60/$AA60,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F61","v":"&&&&&&&-&&-&&&-&&-&&&&&&-412100"},"412000","L6","412100","Professional Services",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C61)-COUNTIFS(Forecast!$C:$C,$C61,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C61),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C61),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUM(O61:Z61),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUM(AC61:AN61),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C61),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C61),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C61),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C61),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C61),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C61)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C61),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C61)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C61)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C61)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C61),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C61)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C61)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C61)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C61),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C61)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C61)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C61)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C61),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C61)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C61)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C61)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C61),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C61)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C61)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE61=0,$K61=0),0,IF(OR(BE61/ABS($K61)>9.99,BE61/ABS($K61)<-9.99),\"< > % \",BE61/ABS($K61))),\"? % \"),IFERROR(IF(AND(BE61=0,AY61=0),0,IF(OR(BE61/ABS(AY61)>9.99,BE61/ABS(AY61)<-9.99),\"< > % \",BE61/ABS(AY61))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF61=0,$M61=0),0,IF(OR(BF61/ABS($M61)>9.99,BF61/ABS($M61)<-9.99),\"< > % \",BF61/ABS($M61))),\"? % \"),IFERROR(IF(AND(BF61=0,AZ61=0),0,IF(OR(BF61/ABS(AZ61)>9.99,BF61/ABS(AZ61)<-9.99),\"< > % \",BF61/ABS(AZ61))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG61=0,$AA61=0),0,IF(OR(BG61/ABS($AA61)>9.99,BG61/ABS($AA61)<-9.99),\"< > % \",BG61/ABS($AA61))),\"? % \"),IFERROR(IF(AND(BG61=0,BA61=0),0,IF(OR(BG61/ABS(BA61)>9.99,BG61/ABS(BA61)<-9.99),\"< > % \",BG61/ABS(BA61))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH61=0,$AO61=0),0,IF(OR(BH61/ABS($AO61)>9.99,BH61/ABS($AO61)<-9.99),\"< > % \",BH61/ABS($AO61))),\"? % \"),IFERROR(IF(AND(BH61=0,BB61=0),0,IF(OR(BH61/ABS(BB61)>9.99,BH61/ABS(BB61)<-9.99),\"< > % \",BH61/ABS(BB61))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI61=0,$AQ61=0),0,IF(OR(BI61/ABS($AQ61)>9.99,BI61/ABS($AQ61)<-9.99),\"< > % \",BI61/ABS($AQ61))),\"? % \"),IFERROR(IF(AND(BI61=0,BC61=0),0,IF(OR(BI61/ABS(BC61)>9.99,BI61/ABS(BC61)<-9.99),\"< > % \",BI61/ABS(BC61))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C61)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C61)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C61)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C61)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C61)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C61)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C61)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C61)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C61)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C61)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C61)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C61)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C61)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ61-BR61,0)","v":0},{"$f":"IFERROR(IF(AND(BQ61=0,BR61=0),0,IF(OR(BS61/ABS(BQ61)>9.99,BS61/ABS(BQ61)<-9.99),\"< > % \",BS61/ABS(BQ61))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M61<>0,$BQ61/$M61,\"\"),\"0% \")&IF(IF($M61<>0,$BQ61/$M61,\"\")<>\"\",IF(IF($M61<>0,$BQ61/$M61,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M61<>0,$BQ61/$M61,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA61<>0,$BR61/$AA61,\"\"),\"0% \")&IF(IF($AA61<>0,$BR61/$AA61,\"\")<>\"\",IF(IF($AA61<>0,$BR61/$AA61,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA61<>0,$BR61/$AA61,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F62","v":"&&&&&&&-&&-&&&-&&-&&&&&&-412500"},"412000","L6","412500","Other Services",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C62)-COUNTIFS(Forecast!$C:$C,$C62,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C62),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C62),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUM(O62:Z62),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUM(AC62:AN62),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C62),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C62),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C62),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C62),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C62),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C62)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C62),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C62)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C62)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C62)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C62),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C62)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C62)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C62)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C62),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C62)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C62)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C62)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C62),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C62)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C62)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C62)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C62),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C62)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C62)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE62=0,$K62=0),0,IF(OR(BE62/ABS($K62)>9.99,BE62/ABS($K62)<-9.99),\"< > % \",BE62/ABS($K62))),\"? % \"),IFERROR(IF(AND(BE62=0,AY62=0),0,IF(OR(BE62/ABS(AY62)>9.99,BE62/ABS(AY62)<-9.99),\"< > % \",BE62/ABS(AY62))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF62=0,$M62=0),0,IF(OR(BF62/ABS($M62)>9.99,BF62/ABS($M62)<-9.99),\"< > % \",BF62/ABS($M62))),\"? % \"),IFERROR(IF(AND(BF62=0,AZ62=0),0,IF(OR(BF62/ABS(AZ62)>9.99,BF62/ABS(AZ62)<-9.99),\"< > % \",BF62/ABS(AZ62))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG62=0,$AA62=0),0,IF(OR(BG62/ABS($AA62)>9.99,BG62/ABS($AA62)<-9.99),\"< > % \",BG62/ABS($AA62))),\"? % \"),IFERROR(IF(AND(BG62=0,BA62=0),0,IF(OR(BG62/ABS(BA62)>9.99,BG62/ABS(BA62)<-9.99),\"< > % \",BG62/ABS(BA62))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH62=0,$AO62=0),0,IF(OR(BH62/ABS($AO62)>9.99,BH62/ABS($AO62)<-9.99),\"< > % \",BH62/ABS($AO62))),\"? % \"),IFERROR(IF(AND(BH62=0,BB62=0),0,IF(OR(BH62/ABS(BB62)>9.99,BH62/ABS(BB62)<-9.99),\"< > % \",BH62/ABS(BB62))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI62=0,$AQ62=0),0,IF(OR(BI62/ABS($AQ62)>9.99,BI62/ABS($AQ62)<-9.99),\"< > % \",BI62/ABS($AQ62))),\"? % \"),IFERROR(IF(AND(BI62=0,BC62=0),0,IF(OR(BI62/ABS(BC62)>9.99,BI62/ABS(BC62)<-9.99),\"< > % \",BI62/ABS(BC62))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C62)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C62)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C62)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C62)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C62)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C62)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C62)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C62)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C62)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C62)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C62)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C62)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C62)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ62-BR62,0)","v":0},{"$f":"IFERROR(IF(AND(BQ62=0,BR62=0),0,IF(OR(BS62/ABS(BQ62)>9.99,BS62/ABS(BQ62)<-9.99),\"< > % \",BS62/ABS(BQ62))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M62<>0,$BQ62/$M62,\"\"),\"0% \")&IF(IF($M62<>0,$BQ62/$M62,\"\")<>\"\",IF(IF($M62<>0,$BQ62/$M62,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M62<>0,$BQ62/$M62,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA62<>0,$BR62/$AA62,\"\"),\"0% \")&IF(IF($AA62<>0,$BR62/$AA62,\"\")<>\"\",IF(IF($AA62<>0,$BR62/$AA62,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA62<>0,$BR62/$AA62,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F63","v":"&&&&&&&-&&-&&&-&&-&&&&&&-412700"},"412000","L6","412700","Fees and Charges",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C63)-COUNTIFS(Forecast!$C:$C,$C63,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C63),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C63),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUM(O63:Z63),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUM(AC63:AN63),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C63),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C63),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C63),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C63),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C63),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C63)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C63),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C63)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C63)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C63)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C63),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C63)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C63)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C63)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C63),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C63)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C63)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C63)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C63),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C63)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C63)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C63)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C63),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C63)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C63)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE63=0,$K63=0),0,IF(OR(BE63/ABS($K63)>9.99,BE63/ABS($K63)<-9.99),\"< > % \",BE63/ABS($K63))),\"? % \"),IFERROR(IF(AND(BE63=0,AY63=0),0,IF(OR(BE63/ABS(AY63)>9.99,BE63/ABS(AY63)<-9.99),\"< > % \",BE63/ABS(AY63))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF63=0,$M63=0),0,IF(OR(BF63/ABS($M63)>9.99,BF63/ABS($M63)<-9.99),\"< > % \",BF63/ABS($M63))),\"? % \"),IFERROR(IF(AND(BF63=0,AZ63=0),0,IF(OR(BF63/ABS(AZ63)>9.99,BF63/ABS(AZ63)<-9.99),\"< > % \",BF63/ABS(AZ63))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG63=0,$AA63=0),0,IF(OR(BG63/ABS($AA63)>9.99,BG63/ABS($AA63)<-9.99),\"< > % \",BG63/ABS($AA63))),\"? % \"),IFERROR(IF(AND(BG63=0,BA63=0),0,IF(OR(BG63/ABS(BA63)>9.99,BG63/ABS(BA63)<-9.99),\"< > % \",BG63/ABS(BA63))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH63=0,$AO63=0),0,IF(OR(BH63/ABS($AO63)>9.99,BH63/ABS($AO63)<-9.99),\"< > % \",BH63/ABS($AO63))),\"? % \"),IFERROR(IF(AND(BH63=0,BB63=0),0,IF(OR(BH63/ABS(BB63)>9.99,BH63/ABS(BB63)<-9.99),\"< > % \",BH63/ABS(BB63))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI63=0,$AQ63=0),0,IF(OR(BI63/ABS($AQ63)>9.99,BI63/ABS($AQ63)<-9.99),\"< > % \",BI63/ABS($AQ63))),\"? % \"),IFERROR(IF(AND(BI63=0,BC63=0),0,IF(OR(BI63/ABS(BC63)>9.99,BI63/ABS(BC63)<-9.99),\"< > % \",BI63/ABS(BC63))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C63)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C63)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C63)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C63)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C63)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C63)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C63)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C63)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C63)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C63)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C63)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C63)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C63)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ63-BR63,0)","v":0},{"$f":"IFERROR(IF(AND(BQ63=0,BR63=0),0,IF(OR(BS63/ABS(BQ63)>9.99,BS63/ABS(BQ63)<-9.99),\"< > % \",BS63/ABS(BQ63))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M63<>0,$BQ63/$M63,\"\"),\"0% \")&IF(IF($M63<>0,$BQ63/$M63,\"\")<>\"\",IF(IF($M63<>0,$BQ63/$M63,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M63<>0,$BQ63/$M63,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA63<>0,$BR63/$AA63,\"\"),\"0% \")&IF(IF($AA63<>0,$BR63/$AA63,\"\")<>\"\",IF(IF($AA63<>0,$BR63/$AA63,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA63<>0,$BR63/$AA63,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F64","v":"&&&&&&&-&&-&&&-&&-&&&&&&-412900"},"412000","L6","412900","Gatton",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C64)-COUNTIFS(Forecast!$C:$C,$C64,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C64),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C64),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUM(O64:Z64),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUM(AC64:AN64),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C64),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C64),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C64),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C64),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C64),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C64)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C64),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C64)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C64)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C64)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C64),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C64)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C64)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C64)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C64),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C64)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C64)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C64)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C64),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C64)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C64)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C64)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C64),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C64)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C64)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE64=0,$K64=0),0,IF(OR(BE64/ABS($K64)>9.99,BE64/ABS($K64)<-9.99),\"< > % \",BE64/ABS($K64))),\"? % \"),IFERROR(IF(AND(BE64=0,AY64=0),0,IF(OR(BE64/ABS(AY64)>9.99,BE64/ABS(AY64)<-9.99),\"< > % \",BE64/ABS(AY64))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF64=0,$M64=0),0,IF(OR(BF64/ABS($M64)>9.99,BF64/ABS($M64)<-9.99),\"< > % \",BF64/ABS($M64))),\"? % \"),IFERROR(IF(AND(BF64=0,AZ64=0),0,IF(OR(BF64/ABS(AZ64)>9.99,BF64/ABS(AZ64)<-9.99),\"< > % \",BF64/ABS(AZ64))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG64=0,$AA64=0),0,IF(OR(BG64/ABS($AA64)>9.99,BG64/ABS($AA64)<-9.99),\"< > % \",BG64/ABS($AA64))),\"? % \"),IFERROR(IF(AND(BG64=0,BA64=0),0,IF(OR(BG64/ABS(BA64)>9.99,BG64/ABS(BA64)<-9.99),\"< > % \",BG64/ABS(BA64))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH64=0,$AO64=0),0,IF(OR(BH64/ABS($AO64)>9.99,BH64/ABS($AO64)<-9.99),\"< > % \",BH64/ABS($AO64))),\"? % \"),IFERROR(IF(AND(BH64=0,BB64=0),0,IF(OR(BH64/ABS(BB64)>9.99,BH64/ABS(BB64)<-9.99),\"< > % \",BH64/ABS(BB64))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI64=0,$AQ64=0),0,IF(OR(BI64/ABS($AQ64)>9.99,BI64/ABS($AQ64)<-9.99),\"< > % \",BI64/ABS($AQ64))),\"? % \"),IFERROR(IF(AND(BI64=0,BC64=0),0,IF(OR(BI64/ABS(BC64)>9.99,BI64/ABS(BC64)<-9.99),\"< > % \",BI64/ABS(BC64))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C64)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C64)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C64)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C64)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C64)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C64)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C64)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C64)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C64)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C64)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C64)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C64)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C64)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ64-BR64,0)","v":0},{"$f":"IFERROR(IF(AND(BQ64=0,BR64=0),0,IF(OR(BS64/ABS(BQ64)>9.99,BS64/ABS(BQ64)<-9.99),\"< > % \",BS64/ABS(BQ64))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M64<>0,$BQ64/$M64,\"\"),\"0% \")&IF(IF($M64<>0,$BQ64/$M64,\"\")<>\"\",IF(IF($M64<>0,$BQ64/$M64,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M64<>0,$BQ64/$M64,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA64<>0,$BR64/$AA64,\"\"),\"0% \")&IF(IF($AA64<>0,$BR64/$AA64,\"\")<>\"\",IF(IF($AA64<>0,$BR64/$AA64,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA64<>0,$BR64/$AA64,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","415000","OTHER INCOME",null,{"$f":"IF(COUNTIF(I67:I71,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K67:K71)","v":0},null,{"$f":"SUM(M67:M71)","v":0},null,{"$f":"SUM(O67:O71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC67:AC71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ67:AQ71)","v":0},null,{"$f":"SUM(AS67:AS71)","v":0},null,{"$f":"SUM(AU67:AU71)","v":0},null,null,null,{"$f":"SUM(AY67:AY71)","v":0},{"$f":"SUM(AZ67:AZ71)","v":0},{"$f":"SUM(BA67:BA71)","v":0},{"$f":"SUM(BB67:BB71)","v":0},{"$f":"SUM(BC67:BC71)","v":0},null,{"$f":"SUM(BE67:BE71)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE66=0,$K66=0),0,IF(OR(BE66/ABS($K66)>9.99,BE66/ABS($K66)<-9.99),\"< > % \",BE66/ABS($K66))),\"? % \"),IFERROR(IF(AND(BE66=0,AY66=0),0,IF(OR(BE66/ABS(AY66)>9.99,BE66/ABS(AY66)<-9.99),\"< > % \",BE66/ABS(AY66))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF66=0,$M66=0),0,IF(OR(BF66/ABS($M66)>9.99,BF66/ABS($M66)<-9.99),\"< > % \",BF66/ABS($M66))),\"? % \"),IFERROR(IF(AND(BF66=0,AZ66=0),0,IF(OR(BF66/ABS(AZ66)>9.99,BF66/ABS(AZ66)<-9.99),\"< > % \",BF66/ABS(AZ66))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG66=0,$AA66=0),0,IF(OR(BG66/ABS($AA66)>9.99,BG66/ABS($AA66)<-9.99),\"< > % \",BG66/ABS($AA66))),\"? % \"),IFERROR(IF(AND(BG66=0,BA66=0),0,IF(OR(BG66/ABS(BA66)>9.99,BG66/ABS(BA66)<-9.99),\"< > % \",BG66/ABS(BA66))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH66=0,$AO66=0),0,IF(OR(BH66/ABS($AO66)>9.99,BH66/ABS($AO66)<-9.99),\"< > % \",BH66/ABS($AO66))),\"? % \"),IFERROR(IF(AND(BH66=0,BB66=0),0,IF(OR(BH66/ABS(BB66)>9.99,BH66/ABS(BB66)<-9.99),\"< > % \",BH66/ABS(BB66))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI66=0,$AQ66=0),0,IF(OR(BI66/ABS($AQ66)>9.99,BI66/ABS($AQ66)<-9.99),\"< > % \",BI66/ABS($AQ66))),\"? % \"),IFERROR(IF(AND(BI66=0,BC66=0),0,IF(OR(BI66/ABS(BC66)>9.99,BI66/ABS(BC66)<-9.99),\"< > % \",BI66/ABS(BC66))),\"? % \"))","v":0},null,{"$f":"SUM(BQ67:BQ71)","v":0},{"$f":"SUM(BR67:BR71)","v":0},{"$f":"ROUND(BQ66-BR66,0)","v":0},{"$f":"IFERROR(IF(AND(BQ66=0,BR66=0),0,IF(OR(BS66/ABS(BQ66)>9.99,BS66/ABS(BQ66)<-9.99),\"< > % \",BS66/ABS(BQ66))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M66<>0,$BQ66/$M66,\"\"),\"0% \")&IF(IF($M66<>0,$BQ66/$M66,\"\")<>\"\",IF(IF($M66<>0,$BQ66/$M66,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M66<>0,$BQ66/$M66,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA66<>0,$BR66/$AA66,\"\"),\"0% \")&IF(IF($AA66<>0,$BR66/$AA66,\"\")<>\"\",IF(IF($AA66<>0,$BR66/$AA66,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA66<>0,$BR66/$AA66,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F68","v":"&&&&&&&-&&-&&&-&&-&&&&&&-415000"},"415000","L6","415000","Other Income (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C68)-COUNTIFS(Forecast!$C:$C,$C68,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C68),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C68),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUM(O68:Z68),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUM(AC68:AN68),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C68),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C68),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C68),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C68),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C68),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C68)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C68),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C68)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C68)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C68)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C68),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C68)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C68)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C68)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C68),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C68)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C68)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C68)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C68),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C68)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C68)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C68)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C68),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C68)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C68)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE68=0,$K68=0),0,IF(OR(BE68/ABS($K68)>9.99,BE68/ABS($K68)<-9.99),\"< > % \",BE68/ABS($K68))),\"? % \"),IFERROR(IF(AND(BE68=0,AY68=0),0,IF(OR(BE68/ABS(AY68)>9.99,BE68/ABS(AY68)<-9.99),\"< > % \",BE68/ABS(AY68))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF68=0,$M68=0),0,IF(OR(BF68/ABS($M68)>9.99,BF68/ABS($M68)<-9.99),\"< > % \",BF68/ABS($M68))),\"? % \"),IFERROR(IF(AND(BF68=0,AZ68=0),0,IF(OR(BF68/ABS(AZ68)>9.99,BF68/ABS(AZ68)<-9.99),\"< > % \",BF68/ABS(AZ68))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG68=0,$AA68=0),0,IF(OR(BG68/ABS($AA68)>9.99,BG68/ABS($AA68)<-9.99),\"< > % \",BG68/ABS($AA68))),\"? % \"),IFERROR(IF(AND(BG68=0,BA68=0),0,IF(OR(BG68/ABS(BA68)>9.99,BG68/ABS(BA68)<-9.99),\"< > % \",BG68/ABS(BA68))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH68=0,$AO68=0),0,IF(OR(BH68/ABS($AO68)>9.99,BH68/ABS($AO68)<-9.99),\"< > % \",BH68/ABS($AO68))),\"? % \"),IFERROR(IF(AND(BH68=0,BB68=0),0,IF(OR(BH68/ABS(BB68)>9.99,BH68/ABS(BB68)<-9.99),\"< > % \",BH68/ABS(BB68))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI68=0,$AQ68=0),0,IF(OR(BI68/ABS($AQ68)>9.99,BI68/ABS($AQ68)<-9.99),\"< > % \",BI68/ABS($AQ68))),\"? % \"),IFERROR(IF(AND(BI68=0,BC68=0),0,IF(OR(BI68/ABS(BC68)>9.99,BI68/ABS(BC68)<-9.99),\"< > % \",BI68/ABS(BC68))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C68)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C68)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C68)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C68)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C68)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C68)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C68)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C68)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C68)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C68)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C68)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C68)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C68)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ68-BR68,0)","v":0},{"$f":"IFERROR(IF(AND(BQ68=0,BR68=0),0,IF(OR(BS68/ABS(BQ68)>9.99,BS68/ABS(BQ68)<-9.99),\"< > % \",BS68/ABS(BQ68))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M68<>0,$BQ68/$M68,\"\"),\"0% \")&IF(IF($M68<>0,$BQ68/$M68,\"\")<>\"\",IF(IF($M68<>0,$BQ68/$M68,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M68<>0,$BQ68/$M68,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA68<>0,$BR68/$AA68,\"\"),\"0% \")&IF(IF($AA68<>0,$BR68/$AA68,\"\")<>\"\",IF(IF($AA68<>0,$BR68/$AA68,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA68<>0,$BR68/$AA68,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F69","v":"&&&&&&&-&&-&&&-&&-&&&&&&-415100"},"415000","L6","415100","Other Income",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C69)-COUNTIFS(Forecast!$C:$C,$C69,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C69),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C69),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUM(O69:Z69),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUM(AC69:AN69),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C69),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C69),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C69),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C69),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C69),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C69)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C69),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C69)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C69)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C69)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C69),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C69)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C69)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C69)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C69),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C69)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C69)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C69)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C69),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C69)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C69)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C69)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C69),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C69)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C69)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE69=0,$K69=0),0,IF(OR(BE69/ABS($K69)>9.99,BE69/ABS($K69)<-9.99),\"< > % \",BE69/ABS($K69))),\"? % \"),IFERROR(IF(AND(BE69=0,AY69=0),0,IF(OR(BE69/ABS(AY69)>9.99,BE69/ABS(AY69)<-9.99),\"< > % \",BE69/ABS(AY69))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF69=0,$M69=0),0,IF(OR(BF69/ABS($M69)>9.99,BF69/ABS($M69)<-9.99),\"< > % \",BF69/ABS($M69))),\"? % \"),IFERROR(IF(AND(BF69=0,AZ69=0),0,IF(OR(BF69/ABS(AZ69)>9.99,BF69/ABS(AZ69)<-9.99),\"< > % \",BF69/ABS(AZ69))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG69=0,$AA69=0),0,IF(OR(BG69/ABS($AA69)>9.99,BG69/ABS($AA69)<-9.99),\"< > % \",BG69/ABS($AA69))),\"? % \"),IFERROR(IF(AND(BG69=0,BA69=0),0,IF(OR(BG69/ABS(BA69)>9.99,BG69/ABS(BA69)<-9.99),\"< > % \",BG69/ABS(BA69))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH69=0,$AO69=0),0,IF(OR(BH69/ABS($AO69)>9.99,BH69/ABS($AO69)<-9.99),\"< > % \",BH69/ABS($AO69))),\"? % \"),IFERROR(IF(AND(BH69=0,BB69=0),0,IF(OR(BH69/ABS(BB69)>9.99,BH69/ABS(BB69)<-9.99),\"< > % \",BH69/ABS(BB69))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI69=0,$AQ69=0),0,IF(OR(BI69/ABS($AQ69)>9.99,BI69/ABS($AQ69)<-9.99),\"< > % \",BI69/ABS($AQ69))),\"? % \"),IFERROR(IF(AND(BI69=0,BC69=0),0,IF(OR(BI69/ABS(BC69)>9.99,BI69/ABS(BC69)<-9.99),\"< > % \",BI69/ABS(BC69))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C69)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C69)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C69)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C69)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C69)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C69)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C69)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C69)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C69)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C69)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C69)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C69)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C69)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ69-BR69,0)","v":0},{"$f":"IFERROR(IF(AND(BQ69=0,BR69=0),0,IF(OR(BS69/ABS(BQ69)>9.99,BS69/ABS(BQ69)<-9.99),\"< > % \",BS69/ABS(BQ69))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M69<>0,$BQ69/$M69,\"\"),\"0% \")&IF(IF($M69<>0,$BQ69/$M69,\"\")<>\"\",IF(IF($M69<>0,$BQ69/$M69,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M69<>0,$BQ69/$M69,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA69<>0,$BR69/$AA69,\"\"),\"0% \")&IF(IF($AA69<>0,$BR69/$AA69,\"\")<>\"\",IF(IF($AA69<>0,$BR69/$AA69,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA69<>0,$BR69/$AA69,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F70","v":"&&&&&&&-&&-&&&-&&-&&&&&&-415200"},"415000","L6","415200","Other Projects",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C70)-COUNTIFS(Forecast!$C:$C,$C70,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C70),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C70),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUM(O70:Z70),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUM(AC70:AN70),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C70),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C70),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C70),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C70),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C70),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C70)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C70),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C70)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C70)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C70)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C70),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C70)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C70)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C70)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C70),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C70)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C70)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C70)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C70),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C70)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C70)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C70)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C70),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C70)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C70)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE70=0,$K70=0),0,IF(OR(BE70/ABS($K70)>9.99,BE70/ABS($K70)<-9.99),\"< > % \",BE70/ABS($K70))),\"? % \"),IFERROR(IF(AND(BE70=0,AY70=0),0,IF(OR(BE70/ABS(AY70)>9.99,BE70/ABS(AY70)<-9.99),\"< > % \",BE70/ABS(AY70))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF70=0,$M70=0),0,IF(OR(BF70/ABS($M70)>9.99,BF70/ABS($M70)<-9.99),\"< > % \",BF70/ABS($M70))),\"? % \"),IFERROR(IF(AND(BF70=0,AZ70=0),0,IF(OR(BF70/ABS(AZ70)>9.99,BF70/ABS(AZ70)<-9.99),\"< > % \",BF70/ABS(AZ70))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG70=0,$AA70=0),0,IF(OR(BG70/ABS($AA70)>9.99,BG70/ABS($AA70)<-9.99),\"< > % \",BG70/ABS($AA70))),\"? % \"),IFERROR(IF(AND(BG70=0,BA70=0),0,IF(OR(BG70/ABS(BA70)>9.99,BG70/ABS(BA70)<-9.99),\"< > % \",BG70/ABS(BA70))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH70=0,$AO70=0),0,IF(OR(BH70/ABS($AO70)>9.99,BH70/ABS($AO70)<-9.99),\"< > % \",BH70/ABS($AO70))),\"? % \"),IFERROR(IF(AND(BH70=0,BB70=0),0,IF(OR(BH70/ABS(BB70)>9.99,BH70/ABS(BB70)<-9.99),\"< > % \",BH70/ABS(BB70))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI70=0,$AQ70=0),0,IF(OR(BI70/ABS($AQ70)>9.99,BI70/ABS($AQ70)<-9.99),\"< > % \",BI70/ABS($AQ70))),\"? % \"),IFERROR(IF(AND(BI70=0,BC70=0),0,IF(OR(BI70/ABS(BC70)>9.99,BI70/ABS(BC70)<-9.99),\"< > % \",BI70/ABS(BC70))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C70)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C70)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C70)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C70)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C70)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C70)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C70)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C70)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C70)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C70)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C70)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C70)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C70)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ70-BR70,0)","v":0},{"$f":"IFERROR(IF(AND(BQ70=0,BR70=0),0,IF(OR(BS70/ABS(BQ70)>9.99,BS70/ABS(BQ70)<-9.99),\"< > % \",BS70/ABS(BQ70))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M70<>0,$BQ70/$M70,\"\"),\"0% \")&IF(IF($M70<>0,$BQ70/$M70,\"\")<>\"\",IF(IF($M70<>0,$BQ70/$M70,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M70<>0,$BQ70/$M70,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA70<>0,$BR70/$AA70,\"\"),\"0% \")&IF(IF($AA70<>0,$BR70/$AA70,\"\")<>\"\",IF(IF($AA70<>0,$BR70/$AA70,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA70<>0,$BR70/$AA70,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,null,""]
[null,null,null,null,null,"","REVENUE",null,null,null,{"$f":"ROUND(SUM(K12:K72)/2,2)","v":0},null,{"$f":"ROUND(SUM(M12:M72)/2,2)","v":0},null,{"$f":"ROUND(SUM(O12:O72)/2,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(AC12:AC72)/2,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(AQ12:AQ72)/2,2)","v":0},null,{"$f":"ROUND(SUM(AS12:AS72)/2,2)","v":0},null,{"$f":"ROUND(SUM(AU12:AU72)/2,2)","v":0},null,null,null,{"$f":"ROUND(SUM(AY12:AY72)/2,2)","v":0},{"$f":"ROUND(SUM(AZ12:AZ72)/2,2)","v":0},{"$f":"ROUND(SUM(BA12:BA72)/2,2)","v":0},{"$f":"ROUND(SUM(BB12:BB72)/2,2)","v":0},{"$f":"ROUND(SUM(BC12:BC72)/2,2)","v":0},null,{"$f":"ROUND(SUM(BE12:BE72)/2,2)","v":0},{"$f":"ROUND(SUM(BF12:BF72)/2,2)","v":0},{"$f":"ROUND(SUM(BG12:BG72)/2,2)","v":0},{"$f":"ROUND(SUM(BH12:BH72)/2,2)","v":0},{"$f":"ROUND(SUM(BI12:BI72)/2,2)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE73=0,$K73=0),0,IF(OR(BE73/ABS($K73)>9.99,BE73/ABS($K73)<-9.99),\"< > % \",BE73/ABS($K73))),\"? % \"),IFERROR(IF(AND(BE73=0,AY73=0),0,IF(OR(BE73/ABS(AY73)>9.99,BE73/ABS(AY73)<-9.99),\"< > % \",BE73/ABS(AY73))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF73=0,$M73=0),0,IF(OR(BF73/ABS($M73)>9.99,BF73/ABS($M73)<-9.99),\"< > % \",BF73/ABS($M73))),\"? % \"),IFERROR(IF(AND(BF73=0,AZ73=0),0,IF(OR(BF73/ABS(AZ73)>9.99,BF73/ABS(AZ73)<-9.99),\"< > % \",BF73/ABS(AZ73))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG73=0,$AA73=0),0,IF(OR(BG73/ABS($AA73)>9.99,BG73/ABS($AA73)<-9.99),\"< > % \",BG73/ABS($AA73))),\"? % \"),IFERROR(IF(AND(BG73=0,BA73=0),0,IF(OR(BG73/ABS(BA73)>9.99,BG73/ABS(BA73)<-9.99),\"< > % \",BG73/ABS(BA73))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH73=0,$AO73=0),0,IF(OR(BH73/ABS($AO73)>9.99,BH73/ABS($AO73)<-9.99),\"< > % \",BH73/ABS($AO73))),\"? % \"),IFERROR(IF(AND(BH73=0,BB73=0),0,IF(OR(BH73/ABS(BB73)>9.99,BH73/ABS(BB73)<-9.99),\"< > % \",BH73/ABS(BB73))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI73=0,$AQ73=0),0,IF(OR(BI73/ABS($AQ73)>9.99,BI73/ABS($AQ73)<-9.99),\"< > % \",BI73/ABS($AQ73))),\"? % \"),IFERROR(IF(AND(BI73=0,BC73=0),0,IF(OR(BI73/ABS(BC73)>9.99,BI73/ABS(BC73)<-9.99),\"< > % \",BI73/ABS(BC73))),\"? % \"))","v":0},null,{"$f":"ROUND(SUM(BQ12:BQ72)/2,2)","v":0},{"$f":"ROUND(SUM(BR12:BR72)/2,2)","v":0},{"$f":"ROUND(BQ73-BR73,0)","v":0},{"$f":"IFERROR(IF(AND(BQ73=0,BR73=0),0,IF(OR(BS73/ABS(BQ73)>9.99,BS73/ABS(BQ73)<-9.99),\"< > % \",BS73/ABS(BQ73))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M73<>0,$BQ73/$M73,\"\"),\"0% \")&IF(IF($M73<>0,$BQ73/$M73,\"\")<>\"\",IF(IF($M73<>0,$BQ73/$M73,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M73<>0,$BQ73/$M73,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA73<>0,$BR73/$AA73,\"\"),\"0% \")&IF(IF($AA73<>0,$BR73/$AA73,\"\")<>\"\",IF(IF($AA73<>0,$BR73/$AA73,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA73<>0,$BR73/$AA73,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","521000","UQ WIDE TRANSFERS REVENUE",null,{"$f":"IF(COUNTIF(I77:I81,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K77:K81)","v":0},null,{"$f":"SUM(M77:M81)","v":0},null,{"$f":"SUM(O77:O81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC77:AC81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ77:AQ81)","v":0},null,{"$f":"SUM(AS77:AS81)","v":0},null,{"$f":"SUM(AU77:AU81)","v":0},null,null,null,{"$f":"SUM(AY77:AY81)","v":0},{"$f":"SUM(AZ77:AZ81)","v":0},{"$f":"SUM(BA77:BA81)","v":0},{"$f":"SUM(BB77:BB81)","v":0},{"$f":"SUM(BC77:BC81)","v":0},null,{"$f":"SUM(BE77:BE81)","v":0},{"$f":"SUM(BF77:BF81)","v":0},{"$f":"SUM(BG77:BG81)","v":0},{"$f":"SUM(BH77:BH81)","v":0},{"$f":"SUM(BI77:BI81)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE76=0,$K76=0),0,IF(OR(BE76/ABS($K76)>9.99,BE76/ABS($K76)<-9.99),\"< > % \",BE76/ABS($K76))),\"? % \"),IFERROR(IF(AND(BE76=0,AY76=0),0,IF(OR(BE76/ABS(AY76)>9.99,BE76/ABS(AY76)<-9.99),\"< > % \",BE76/ABS(AY76))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF76=0,$M76=0),0,IF(OR(BF76/ABS($M76)>9.99,BF76/ABS($M76)<-9.99),\"< > % \",BF76/ABS($M76))),\"? % \"),IFERROR(IF(AND(BF76=0,AZ76=0),0,IF(OR(BF76/ABS(AZ76)>9.99,BF76/ABS(AZ76)<-9.99),\"< > % \",BF76/ABS(AZ76))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG76=0,$AA76=0),0,IF(OR(BG76/ABS($AA76)>9.99,BG76/ABS($AA76)<-9.99),\"< > % \",BG76/ABS($AA76))),\"? % \"),IFERROR(IF(AND(BG76=0,BA76=0),0,IF(OR(BG76/ABS(BA76)>9.99,BG76/ABS(BA76)<-9.99),\"< > % \",BG76/ABS(BA76))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH76=0,$AO76=0),0,IF(OR(BH76/ABS($AO76)>9.99,BH76/ABS($AO76)<-9.99),\"< > % \",BH76/ABS($AO76))),\"? % \"),IFERROR(IF(AND(BH76=0,BB76=0),0,IF(OR(BH76/ABS(BB76)>9.99,BH76/ABS(BB76)<-9.99),\"< > % \",BH76/ABS(BB76))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI76=0,$AQ76=0),0,IF(OR(BI76/ABS($AQ76)>9.99,BI76/ABS($AQ76)<-9.99),\"< > % \",BI76/ABS($AQ76))),\"? % \"),IFERROR(IF(AND(BI76=0,BC76=0),0,IF(OR(BI76/ABS(BC76)>9.99,BI76/ABS(BC76)<-9.99),\"< > % \",BI76/ABS(BC76))),\"? % \"))","v":0},null,{"$f":"SUM(BQ77:BQ81)","v":0},{"$f":"SUM(BR77:BR81)","v":0},{"$f":"ROUND(BQ76-BR76,0)","v":0},{"$f":"IFERROR(IF(AND(BQ76=0,BR76=0),0,IF(OR(BS76/ABS(BQ76)>9.99,BS76/ABS(BQ76)<-9.99),\"< > % \",BS76/ABS(BQ76))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M76<>0,$BQ76/$M76,\"\"),\"0% \")&IF(IF($M76<>0,$BQ76/$M76,\"\")<>\"\",IF(IF($M76<>0,$BQ76/$M76,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M76<>0,$BQ76/$M76,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA76<>0,$BR76/$AA76,\"\"),\"0% \")&IF(IF($AA76<>0,$BR76/$AA76,\"\")<>\"\",IF(IF($AA76<>0,$BR76/$AA76,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA76<>0,$BR76/$AA76,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F78","v":"&&&&&&&-&&-&&&-&&-&&&&&&-521100"},"521000","L6","521100","UQ Shared Services",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C78)-COUNTIFS(Forecast!$C:$C,$C78,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C78),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C78),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUM(O78:Z78),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUM(AC78:AN78),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C78),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C78),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C78),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C78),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C78),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C78)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C78),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C78)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C78)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C78)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C78),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C78)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C78)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C78)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C78),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C78)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C78)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C78)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C78),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C78)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C78)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C78)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C78),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C78)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C78)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE78=0,$K78=0),0,IF(OR(BE78/ABS($K78)>9.99,BE78/ABS($K78)<-9.99),\"< > % \",BE78/ABS($K78))),\"? % \"),IFERROR(IF(AND(BE78=0,AY78=0),0,IF(OR(BE78/ABS(AY78)>9.99,BE78/ABS(AY78)<-9.99),\"< > % \",BE78/ABS(AY78))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF78=0,$M78=0),0,IF(OR(BF78/ABS($M78)>9.99,BF78/ABS($M78)<-9.99),\"< > % \",BF78/ABS($M78))),\"? % \"),IFERROR(IF(AND(BF78=0,AZ78=0),0,IF(OR(BF78/ABS(AZ78)>9.99,BF78/ABS(AZ78)<-9.99),\"< > % \",BF78/ABS(AZ78))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG78=0,$AA78=0),0,IF(OR(BG78/ABS($AA78)>9.99,BG78/ABS($AA78)<-9.99),\"< > % \",BG78/ABS($AA78))),\"? % \"),IFERROR(IF(AND(BG78=0,BA78=0),0,IF(OR(BG78/ABS(BA78)>9.99,BG78/ABS(BA78)<-9.99),\"< > % \",BG78/ABS(BA78))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH78=0,$AO78=0),0,IF(OR(BH78/ABS($AO78)>9.99,BH78/ABS($AO78)<-9.99),\"< > % \",BH78/ABS($AO78))),\"? % \"),IFERROR(IF(AND(BH78=0,BB78=0),0,IF(OR(BH78/ABS(BB78)>9.99,BH78/ABS(BB78)<-9.99),\"< > % \",BH78/ABS(BB78))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI78=0,$AQ78=0),0,IF(OR(BI78/ABS($AQ78)>9.99,BI78/ABS($AQ78)<-9.99),\"< > % \",BI78/ABS($AQ78))),\"? % \"),IFERROR(IF(AND(BI78=0,BC78=0),0,IF(OR(BI78/ABS(BC78)>9.99,BI78/ABS(BC78)<-9.99),\"< > % \",BI78/ABS(BC78))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C78)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C78)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C78)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C78)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C78)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C78)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C78)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C78)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C78)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C78)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C78)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C78)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C78)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ78-BR78,0)","v":0},{"$f":"IFERROR(IF(AND(BQ78=0,BR78=0),0,IF(OR(BS78/ABS(BQ78)>9.99,BS78/ABS(BQ78)<-9.99),\"< > % \",BS78/ABS(BQ78))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M78<>0,$BQ78/$M78,\"\"),\"0% \")&IF(IF($M78<>0,$BQ78/$M78,\"\")<>\"\",IF(IF($M78<>0,$BQ78/$M78,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M78<>0,$BQ78/$M78,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA78<>0,$BR78/$AA78,\"\"),\"0% \")&IF(IF($AA78<>0,$BR78/$AA78,\"\")<>\"\",IF(IF($AA78<>0,$BR78/$AA78,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA78<>0,$BR78/$AA78,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F79","v":"&&&&&&&-&&-&&&-&&-&&&&&&-521200"},"521000","L6","521200","UQ Contributions",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C79)-COUNTIFS(Forecast!$C:$C,$C79,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C79),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C79),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUM(O79:Z79),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUM(AC79:AN79),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C79),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C79),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C79),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C79),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C79),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C79)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C79),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C79)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C79)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C79)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C79),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C79)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C79)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C79)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C79),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C79)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C79)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C79)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C79),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C79)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C79)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C79)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C79),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C79)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C79)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE79=0,$K79=0),0,IF(OR(BE79/ABS($K79)>9.99,BE79/ABS($K79)<-9.99),\"< > % \",BE79/ABS($K79))),\"? % \"),IFERROR(IF(AND(BE79=0,AY79=0),0,IF(OR(BE79/ABS(AY79)>9.99,BE79/ABS(AY79)<-9.99),\"< > % \",BE79/ABS(AY79))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF79=0,$M79=0),0,IF(OR(BF79/ABS($M79)>9.99,BF79/ABS($M79)<-9.99),\"< > % \",BF79/ABS($M79))),\"? % \"),IFERROR(IF(AND(BF79=0,AZ79=0),0,IF(OR(BF79/ABS(AZ79)>9.99,BF79/ABS(AZ79)<-9.99),\"< > % \",BF79/ABS(AZ79))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG79=0,$AA79=0),0,IF(OR(BG79/ABS($AA79)>9.99,BG79/ABS($AA79)<-9.99),\"< > % \",BG79/ABS($AA79))),\"? % \"),IFERROR(IF(AND(BG79=0,BA79=0),0,IF(OR(BG79/ABS(BA79)>9.99,BG79/ABS(BA79)<-9.99),\"< > % \",BG79/ABS(BA79))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH79=0,$AO79=0),0,IF(OR(BH79/ABS($AO79)>9.99,BH79/ABS($AO79)<-9.99),\"< > % \",BH79/ABS($AO79))),\"? % \"),IFERROR(IF(AND(BH79=0,BB79=0),0,IF(OR(BH79/ABS(BB79)>9.99,BH79/ABS(BB79)<-9.99),\"< > % \",BH79/ABS(BB79))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI79=0,$AQ79=0),0,IF(OR(BI79/ABS($AQ79)>9.99,BI79/ABS($AQ79)<-9.99),\"< > % \",BI79/ABS($AQ79))),\"? % \"),IFERROR(IF(AND(BI79=0,BC79=0),0,IF(OR(BI79/ABS(BC79)>9.99,BI79/ABS(BC79)<-9.99),\"< > % \",BI79/ABS(BC79))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C79)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C79)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C79)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C79)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C79)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C79)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C79)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C79)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C79)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C79)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C79)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C79)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C79)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ79-BR79,0)","v":0},{"$f":"IFERROR(IF(AND(BQ79=0,BR79=0),0,IF(OR(BS79/ABS(BQ79)>9.99,BS79/ABS(BQ79)<-9.99),\"< > % \",BS79/ABS(BQ79))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M79<>0,$BQ79/$M79,\"\"),\"0% \")&IF(IF($M79<>0,$BQ79/$M79,\"\")<>\"\",IF(IF($M79<>0,$BQ79/$M79,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M79<>0,$BQ79/$M79,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA79<>0,$BR79/$AA79,\"\"),\"0% \")&IF(IF($AA79<>0,$BR79/$AA79,\"\")<>\"\",IF(IF($AA79<>0,$BR79/$AA79,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA79<>0,$BR79/$AA79,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F80","v":"&&&&&&&-&&-&&&-&&-&&&&&&-521300"},"521000","L6","521300","UQ Operating Transfers",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C80)-COUNTIFS(Forecast!$C:$C,$C80,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C80),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C80),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUM(O80:Z80),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUM(AC80:AN80),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C80),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C80),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C80),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C80),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C80),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C80)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C80),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C80)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C80)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C80)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C80),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C80)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C80)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C80)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C80),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C80)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C80)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C80)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C80),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C80)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C80)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C80)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C80),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C80)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C80)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE80=0,$K80=0),0,IF(OR(BE80/ABS($K80)>9.99,BE80/ABS($K80)<-9.99),\"< > % \",BE80/ABS($K80))),\"? % \"),IFERROR(IF(AND(BE80=0,AY80=0),0,IF(OR(BE80/ABS(AY80)>9.99,BE80/ABS(AY80)<-9.99),\"< > % \",BE80/ABS(AY80))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF80=0,$M80=0),0,IF(OR(BF80/ABS($M80)>9.99,BF80/ABS($M80)<-9.99),\"< > % \",BF80/ABS($M80))),\"? % \"),IFERROR(IF(AND(BF80=0,AZ80=0),0,IF(OR(BF80/ABS(AZ80)>9.99,BF80/ABS(AZ80)<-9.99),\"< > % \",BF80/ABS(AZ80))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG80=0,$AA80=0),0,IF(OR(BG80/ABS($AA80)>9.99,BG80/ABS($AA80)<-9.99),\"< > % \",BG80/ABS($AA80))),\"? % \"),IFERROR(IF(AND(BG80=0,BA80=0),0,IF(OR(BG80/ABS(BA80)>9.99,BG80/ABS(BA80)<-9.99),\"< > % \",BG80/ABS(BA80))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH80=0,$AO80=0),0,IF(OR(BH80/ABS($AO80)>9.99,BH80/ABS($AO80)<-9.99),\"< > % \",BH80/ABS($AO80))),\"? % \"),IFERROR(IF(AND(BH80=0,BB80=0),0,IF(OR(BH80/ABS(BB80)>9.99,BH80/ABS(BB80)<-9.99),\"< > % \",BH80/ABS(BB80))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI80=0,$AQ80=0),0,IF(OR(BI80/ABS($AQ80)>9.99,BI80/ABS($AQ80)<-9.99),\"< > % \",BI80/ABS($AQ80))),\"? % \"),IFERROR(IF(AND(BI80=0,BC80=0),0,IF(OR(BI80/ABS(BC80)>9.99,BI80/ABS(BC80)<-9.99),\"< > % \",BI80/ABS(BC80))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C80)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C80)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C80)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C80)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C80)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C80)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C80)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C80)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C80)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C80)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C80)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C80)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C80)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ80-BR80,0)","v":0},{"$f":"IFERROR(IF(AND(BQ80=0,BR80=0),0,IF(OR(BS80/ABS(BQ80)>9.99,BS80/ABS(BQ80)<-9.99),\"< > % \",BS80/ABS(BQ80))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M80<>0,$BQ80/$M80,\"\"),\"0% \")&IF(IF($M80<>0,$BQ80/$M80,\"\")<>\"\",IF(IF($M80<>0,$BQ80/$M80,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M80<>0,$BQ80/$M80,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA80<>0,$BR80/$AA80,\"\"),\"0% \")&IF(IF($AA80<>0,$BR80/$AA80,\"\")<>\"\",IF(IF($AA80<>0,$BR80/$AA80,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA80<>0,$BR80/$AA80,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F81","v":"&&&&&&&-&&-&&&-&&-&&&&&&-521400"},"521000","L6","521400","Project Transfers",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C81)-COUNTIFS(Forecast!$C:$C,$C81,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C81),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C81),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUM(O81:Z81),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUM(AC81:AN81),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C81),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C81),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C81),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C81),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C81),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C81)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C81),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C81)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C81)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C81)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C81),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C81)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C81)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C81)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C81),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C81)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C81)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C81)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C81),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C81)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C81)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C81)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C81),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C81)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C81)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE81=0,$K81=0),0,IF(OR(BE81/ABS($K81)>9.99,BE81/ABS($K81)<-9.99),\"< > % \",BE81/ABS($K81))),\"? % \"),IFERROR(IF(AND(BE81=0,AY81=0),0,IF(OR(BE81/ABS(AY81)>9.99,BE81/ABS(AY81)<-9.99),\"< > % \",BE81/ABS(AY81))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF81=0,$M81=0),0,IF(OR(BF81/ABS($M81)>9.99,BF81/ABS($M81)<-9.99),\"< > % \",BF81/ABS($M81))),\"? % \"),IFERROR(IF(AND(BF81=0,AZ81=0),0,IF(OR(BF81/ABS(AZ81)>9.99,BF81/ABS(AZ81)<-9.99),\"< > % \",BF81/ABS(AZ81))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG81=0,$AA81=0),0,IF(OR(BG81/ABS($AA81)>9.99,BG81/ABS($AA81)<-9.99),\"< > % \",BG81/ABS($AA81))),\"? % \"),IFERROR(IF(AND(BG81=0,BA81=0),0,IF(OR(BG81/ABS(BA81)>9.99,BG81/ABS(BA81)<-9.99),\"< > % \",BG81/ABS(BA81))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH81=0,$AO81=0),0,IF(OR(BH81/ABS($AO81)>9.99,BH81/ABS($AO81)<-9.99),\"< > % \",BH81/ABS($AO81))),\"? % \"),IFERROR(IF(AND(BH81=0,BB81=0),0,IF(OR(BH81/ABS(BB81)>9.99,BH81/ABS(BB81)<-9.99),\"< > % \",BH81/ABS(BB81))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI81=0,$AQ81=0),0,IF(OR(BI81/ABS($AQ81)>9.99,BI81/ABS($AQ81)<-9.99),\"< > % \",BI81/ABS($AQ81))),\"? % \"),IFERROR(IF(AND(BI81=0,BC81=0),0,IF(OR(BI81/ABS(BC81)>9.99,BI81/ABS(BC81)<-9.99),\"< > % \",BI81/ABS(BC81))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C81)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C81)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C81)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C81)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C81)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C81)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C81)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C81)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C81)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C81)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C81)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C81)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C81)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ81-BR81,0)","v":0},{"$f":"IFERROR(IF(AND(BQ81=0,BR81=0),0,IF(OR(BS81/ABS(BQ81)>9.99,BS81/ABS(BQ81)<-9.99),\"< > % \",BS81/ABS(BQ81))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M81<>0,$BQ81/$M81,\"\"),\"0% \")&IF(IF($M81<>0,$BQ81/$M81,\"\")<>\"\",IF(IF($M81<>0,$BQ81/$M81,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M81<>0,$BQ81/$M81,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA81<>0,$BR81/$AA81,\"\"),\"0% \")&IF(IF($AA81<>0,$BR81/$AA81,\"\")<>\"\",IF(IF($AA81<>0,$BR81/$AA81,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA81<>0,$BR81/$AA81,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","521010","UQ WIDE TRANSFERS EXPENSE",null,{"$f":"IF(COUNTIF(I84:I88,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K84:K88)","v":0},null,{"$f":"SUM(M84:M88)","v":0},null,{"$f":"SUM(O84:O88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC84:AC88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ84:AQ88)","v":0},null,{"$f":"SUM(AS84:AS88)","v":0},null,{"$f":"SUM(AU84:AU88)","v":0},null,null,null,{"$f":"SUM(AY84:AY88)","v":0},{"$f":"SUM(AZ84:AZ88)","v":0},{"$f":"SUM(BA84:BA88)","v":0},{"$f":"SUM(BB84:BB88)","v":0},{"$f":"SUM(BC84:BC88)","v":0},null,{"$f":"SUM(BE84:BE88)","v":0},{"$f":"SUM(BF84:BF88)","v":0},{"$f":"SUM(BG84:BG88)","v":0},{"$f":"SUM(BH84:BH88)","v":0},{"$f":"SUM(BI84:BI88)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE83=0,$K83=0),0,IF(OR(BE83/ABS($K83)>9.99,BE83/ABS($K83)<-9.99),\"< > % \",BE83/ABS($K83))),\"? % \"),IFERROR(IF(AND(BE83=0,AY83=0),0,IF(OR(BE83/ABS(AY83)>9.99,BE83/ABS(AY83)<-9.99),\"< > % \",BE83/ABS(AY83))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF83=0,$M83=0),0,IF(OR(BF83/ABS($M83)>9.99,BF83/ABS($M83)<-9.99),\"< > % \",BF83/ABS($M83))),\"? % \"),IFERROR(IF(AND(BF83=0,AZ83=0),0,IF(OR(BF83/ABS(AZ83)>9.99,BF83/ABS(AZ83)<-9.99),\"< > % \",BF83/ABS(AZ83))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG83=0,$AA83=0),0,IF(OR(BG83/ABS($AA83)>9.99,BG83/ABS($AA83)<-9.99),\"< > % \",BG83/ABS($AA83))),\"? % \"),IFERROR(IF(AND(BG83=0,BA83=0),0,IF(OR(BG83/ABS(BA83)>9.99,BG83/ABS(BA83)<-9.99),\"< > % \",BG83/ABS(BA83))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH83=0,$AO83=0),0,IF(OR(BH83/ABS($AO83)>9.99,BH83/ABS($AO83)<-9.99),\"< > % \",BH83/ABS($AO83))),\"? % \"),IFERROR(IF(AND(BH83=0,BB83=0),0,IF(OR(BH83/ABS(BB83)>9.99,BH83/ABS(BB83)<-9.99),\"< > % \",BH83/ABS(BB83))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI83=0,$AQ83=0),0,IF(OR(BI83/ABS($AQ83)>9.99,BI83/ABS($AQ83)<-9.99),\"< > % \",BI83/ABS($AQ83))),\"? % \"),IFERROR(IF(AND(BI83=0,BC83=0),0,IF(OR(BI83/ABS(BC83)>9.99,BI83/ABS(BC83)<-9.99),\"< > % \",BI83/ABS(BC83))),\"? % \"))","v":0},null,{"$f":"SUM(BQ84:BQ88)","v":0},{"$f":"SUM(BR84:BR88)","v":0},{"$f":"ROUND(BQ83-BR83,0)","v":0},{"$f":"IFERROR(IF(AND(BQ83=0,BR83=0),0,IF(OR(BS83/ABS(BQ83)>9.99,BS83/ABS(BQ83)<-9.99),\"< > % \",BS83/ABS(BQ83))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M83<>0,$BQ83/$M83,\"\"),\"0% \")&IF(IF($M83<>0,$BQ83/$M83,\"\")<>\"\",IF(IF($M83<>0,$BQ83/$M83,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M83<>0,$BQ83/$M83,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA83<>0,$BR83/$AA83,\"\"),\"0% \")&IF(IF($AA83<>0,$BR83/$AA83,\"\")<>\"\",IF(IF($AA83<>0,$BR83/$AA83,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA83<>0,$BR83/$AA83,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F85","v":"&&&&&&&-&&-&&&-&&-&&&&&&-591100"},{"$f":"VLOOKUP($F85,Account_Table,3,FALSE)","v":"521010"},"L6","591100","UQ Shared Services",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C85)-COUNTIFS(Forecast!$C:$C,$C85,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C85),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C85),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUM(O85:Z85),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUM(AC85:AN85),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C85),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C85),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C85),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C85),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C85),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C85)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C85),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C85)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C85)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C85)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C85),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C85)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C85)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C85)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C85),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C85)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C85)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C85)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C85),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C85)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C85)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C85)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C85),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C85)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C85)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE85=0,$K85=0),0,IF(OR(BE85/ABS($K85)>9.99,BE85/ABS($K85)<-9.99),\"< > % \",BE85/ABS($K85))),\"? % \"),IFERROR(IF(AND(BE85=0,AY85=0),0,IF(OR(BE85/ABS(AY85)>9.99,BE85/ABS(AY85)<-9.99),\"< > % \",BE85/ABS(AY85))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF85=0,$M85=0),0,IF(OR(BF85/ABS($M85)>9.99,BF85/ABS($M85)<-9.99),\"< > % \",BF85/ABS($M85))),\"? % \"),IFERROR(IF(AND(BF85=0,AZ85=0),0,IF(OR(BF85/ABS(AZ85)>9.99,BF85/ABS(AZ85)<-9.99),\"< > % \",BF85/ABS(AZ85))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG85=0,$AA85=0),0,IF(OR(BG85/ABS($AA85)>9.99,BG85/ABS($AA85)<-9.99),\"< > % \",BG85/ABS($AA85))),\"? % \"),IFERROR(IF(AND(BG85=0,BA85=0),0,IF(OR(BG85/ABS(BA85)>9.99,BG85/ABS(BA85)<-9.99),\"< > % \",BG85/ABS(BA85))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH85=0,$AO85=0),0,IF(OR(BH85/ABS($AO85)>9.99,BH85/ABS($AO85)<-9.99),\"< > % \",BH85/ABS($AO85))),\"? % \"),IFERROR(IF(AND(BH85=0,BB85=0),0,IF(OR(BH85/ABS(BB85)>9.99,BH85/ABS(BB85)<-9.99),\"< > % \",BH85/ABS(BB85))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI85=0,$AQ85=0),0,IF(OR(BI85/ABS($AQ85)>9.99,BI85/ABS($AQ85)<-9.99),\"< > % \",BI85/ABS($AQ85))),\"? % \"),IFERROR(IF(AND(BI85=0,BC85=0),0,IF(OR(BI85/ABS(BC85)>9.99,BI85/ABS(BC85)<-9.99),\"< > % \",BI85/ABS(BC85))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C85)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C85)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C85)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C85)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C85)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C85)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C85)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C85)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C85)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C85)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C85)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C85)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C85)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ85-BR85,0)","v":0},{"$f":"IFERROR(IF(AND(BQ85=0,BR85=0),0,IF(OR(BS85/ABS(BQ85)>9.99,BS85/ABS(BQ85)<-9.99),\"< > % \",BS85/ABS(BQ85))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M85<>0,$BQ85/$M85,\"\"),\"0% \")&IF(IF($M85<>0,$BQ85/$M85,\"\")<>\"\",IF(IF($M85<>0,$BQ85/$M85,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M85<>0,$BQ85/$M85,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA85<>0,$BR85/$AA85,\"\"),\"0% \")&IF(IF($AA85<>0,$BR85/$AA85,\"\")<>\"\",IF(IF($AA85<>0,$BR85/$AA85,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA85<>0,$BR85/$AA85,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F86","v":"&&&&&&&-&&-&&&-&&-&&&&&&-591200"},{"$f":"VLOOKUP($F86,Account_Table,3,FALSE)","v":"521010"},"L6","591200","UQ Contributions",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C86)-COUNTIFS(Forecast!$C:$C,$C86,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C86),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C86),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUM(O86:Z86),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUM(AC86:AN86),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C86),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C86),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C86),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C86),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C86),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C86)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C86),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C86)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C86)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C86)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C86),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C86)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C86)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C86)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C86),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C86)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C86)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C86)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C86),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C86)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C86)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C86)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C86),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C86)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C86)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE86=0,$K86=0),0,IF(OR(BE86/ABS($K86)>9.99,BE86/ABS($K86)<-9.99),\"< > % \",BE86/ABS($K86))),\"? % \"),IFERROR(IF(AND(BE86=0,AY86=0),0,IF(OR(BE86/ABS(AY86)>9.99,BE86/ABS(AY86)<-9.99),\"< > % \",BE86/ABS(AY86))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF86=0,$M86=0),0,IF(OR(BF86/ABS($M86)>9.99,BF86/ABS($M86)<-9.99),\"< > % \",BF86/ABS($M86))),\"? % \"),IFERROR(IF(AND(BF86=0,AZ86=0),0,IF(OR(BF86/ABS(AZ86)>9.99,BF86/ABS(AZ86)<-9.99),\"< > % \",BF86/ABS(AZ86))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG86=0,$AA86=0),0,IF(OR(BG86/ABS($AA86)>9.99,BG86/ABS($AA86)<-9.99),\"< > % \",BG86/ABS($AA86))),\"? % \"),IFERROR(IF(AND(BG86=0,BA86=0),0,IF(OR(BG86/ABS(BA86)>9.99,BG86/ABS(BA86)<-9.99),\"< > % \",BG86/ABS(BA86))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH86=0,$AO86=0),0,IF(OR(BH86/ABS($AO86)>9.99,BH86/ABS($AO86)<-9.99),\"< > % \",BH86/ABS($AO86))),\"? % \"),IFERROR(IF(AND(BH86=0,BB86=0),0,IF(OR(BH86/ABS(BB86)>9.99,BH86/ABS(BB86)<-9.99),\"< > % \",BH86/ABS(BB86))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI86=0,$AQ86=0),0,IF(OR(BI86/ABS($AQ86)>9.99,BI86/ABS($AQ86)<-9.99),\"< > % \",BI86/ABS($AQ86))),\"? % \"),IFERROR(IF(AND(BI86=0,BC86=0),0,IF(OR(BI86/ABS(BC86)>9.99,BI86/ABS(BC86)<-9.99),\"< > % \",BI86/ABS(BC86))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C86)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C86)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C86)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C86)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C86)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C86)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C86)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C86)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C86)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C86)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C86)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C86)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C86)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ86-BR86,0)","v":0},{"$f":"IFERROR(IF(AND(BQ86=0,BR86=0),0,IF(OR(BS86/ABS(BQ86)>9.99,BS86/ABS(BQ86)<-9.99),\"< > % \",BS86/ABS(BQ86))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M86<>0,$BQ86/$M86,\"\"),\"0% \")&IF(IF($M86<>0,$BQ86/$M86,\"\")<>\"\",IF(IF($M86<>0,$BQ86/$M86,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M86<>0,$BQ86/$M86,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA86<>0,$BR86/$AA86,\"\"),\"0% \")&IF(IF($AA86<>0,$BR86/$AA86,\"\")<>\"\",IF(IF($AA86<>0,$BR86/$AA86,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA86<>0,$BR86/$AA86,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F87","v":"&&&&&&&-&&-&&&-&&-&&&&&&-591300"},{"$f":"VLOOKUP($F87,Account_Table,3,FALSE)","v":"521010"},"L6","591300","UQ Operating Transfers",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C87)-COUNTIFS(Forecast!$C:$C,$C87,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C87),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C87),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUM(O87:Z87),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUM(AC87:AN87),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C87),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C87),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C87),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C87),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C87),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C87)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C87),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C87)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C87)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C87)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C87),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C87)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C87)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C87)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C87),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C87)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C87)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C87)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C87),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C87)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C87)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C87)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C87),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C87)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C87)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE87=0,$K87=0),0,IF(OR(BE87/ABS($K87)>9.99,BE87/ABS($K87)<-9.99),\"< > % \",BE87/ABS($K87))),\"? % \"),IFERROR(IF(AND(BE87=0,AY87=0),0,IF(OR(BE87/ABS(AY87)>9.99,BE87/ABS(AY87)<-9.99),\"< > % \",BE87/ABS(AY87))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF87=0,$M87=0),0,IF(OR(BF87/ABS($M87)>9.99,BF87/ABS($M87)<-9.99),\"< > % \",BF87/ABS($M87))),\"? % \"),IFERROR(IF(AND(BF87=0,AZ87=0),0,IF(OR(BF87/ABS(AZ87)>9.99,BF87/ABS(AZ87)<-9.99),\"< > % \",BF87/ABS(AZ87))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG87=0,$AA87=0),0,IF(OR(BG87/ABS($AA87)>9.99,BG87/ABS($AA87)<-9.99),\"< > % \",BG87/ABS($AA87))),\"? % \"),IFERROR(IF(AND(BG87=0,BA87=0),0,IF(OR(BG87/ABS(BA87)>9.99,BG87/ABS(BA87)<-9.99),\"< > % \",BG87/ABS(BA87))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH87=0,$AO87=0),0,IF(OR(BH87/ABS($AO87)>9.99,BH87/ABS($AO87)<-9.99),\"< > % \",BH87/ABS($AO87))),\"? % \"),IFERROR(IF(AND(BH87=0,BB87=0),0,IF(OR(BH87/ABS(BB87)>9.99,BH87/ABS(BB87)<-9.99),\"< > % \",BH87/ABS(BB87))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI87=0,$AQ87=0),0,IF(OR(BI87/ABS($AQ87)>9.99,BI87/ABS($AQ87)<-9.99),\"< > % \",BI87/ABS($AQ87))),\"? % \"),IFERROR(IF(AND(BI87=0,BC87=0),0,IF(OR(BI87/ABS(BC87)>9.99,BI87/ABS(BC87)<-9.99),\"< > % \",BI87/ABS(BC87))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C87)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C87)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C87)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C87)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C87)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C87)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C87)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C87)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C87)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C87)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C87)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C87)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C87)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ87-BR87,0)","v":0},{"$f":"IFERROR(IF(AND(BQ87=0,BR87=0),0,IF(OR(BS87/ABS(BQ87)>9.99,BS87/ABS(BQ87)<-9.99),\"< > % \",BS87/ABS(BQ87))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M87<>0,$BQ87/$M87,\"\"),\"0% \")&IF(IF($M87<>0,$BQ87/$M87,\"\")<>\"\",IF(IF($M87<>0,$BQ87/$M87,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M87<>0,$BQ87/$M87,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA87<>0,$BR87/$AA87,\"\"),\"0% \")&IF(IF($AA87<>0,$BR87/$AA87,\"\")<>\"\",IF(IF($AA87<>0,$BR87/$AA87,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA87<>0,$BR87/$AA87,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F88","v":"&&&&&&&-&&-&&&-&&-&&&&&&-591400"},{"$f":"VLOOKUP($F88,Account_Table,3,FALSE)","v":"521010"},"L6","591400","Project Transfers",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C88)-COUNTIFS(Forecast!$C:$C,$C88,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C88),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C88),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUM(O88:Z88),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUM(AC88:AN88),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C88),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C88),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C88),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C88),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C88),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C88)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C88),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C88)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C88)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C88)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C88),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C88)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C88)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C88)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C88),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C88)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C88)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C88)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C88),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C88)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C88)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C88)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C88),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C88)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C88)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE88=0,$K88=0),0,IF(OR(BE88/ABS($K88)>9.99,BE88/ABS($K88)<-9.99),\"< > % \",BE88/ABS($K88))),\"? % \"),IFERROR(IF(AND(BE88=0,AY88=0),0,IF(OR(BE88/ABS(AY88)>9.99,BE88/ABS(AY88)<-9.99),\"< > % \",BE88/ABS(AY88))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF88=0,$M88=0),0,IF(OR(BF88/ABS($M88)>9.99,BF88/ABS($M88)<-9.99),\"< > % \",BF88/ABS($M88))),\"? % \"),IFERROR(IF(AND(BF88=0,AZ88=0),0,IF(OR(BF88/ABS(AZ88)>9.99,BF88/ABS(AZ88)<-9.99),\"< > % \",BF88/ABS(AZ88))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG88=0,$AA88=0),0,IF(OR(BG88/ABS($AA88)>9.99,BG88/ABS($AA88)<-9.99),\"< > % \",BG88/ABS($AA88))),\"? % \"),IFERROR(IF(AND(BG88=0,BA88=0),0,IF(OR(BG88/ABS(BA88)>9.99,BG88/ABS(BA88)<-9.99),\"< > % \",BG88/ABS(BA88))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH88=0,$AO88=0),0,IF(OR(BH88/ABS($AO88)>9.99,BH88/ABS($AO88)<-9.99),\"< > % \",BH88/ABS($AO88))),\"? % \"),IFERROR(IF(AND(BH88=0,BB88=0),0,IF(OR(BH88/ABS(BB88)>9.99,BH88/ABS(BB88)<-9.99),\"< > % \",BH88/ABS(BB88))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI88=0,$AQ88=0),0,IF(OR(BI88/ABS($AQ88)>9.99,BI88/ABS($AQ88)<-9.99),\"< > % \",BI88/ABS($AQ88))),\"? % \"),IFERROR(IF(AND(BI88=0,BC88=0),0,IF(OR(BI88/ABS(BC88)>9.99,BI88/ABS(BC88)<-9.99),\"< > % \",BI88/ABS(BC88))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C88)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C88)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C88)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C88)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C88)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C88)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C88)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C88)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C88)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C88)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C88)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C88)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C88)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ88-BR88,0)","v":0},{"$f":"IFERROR(IF(AND(BQ88=0,BR88=0),0,IF(OR(BS88/ABS(BQ88)>9.99,BS88/ABS(BQ88)<-9.99),\"< > % \",BS88/ABS(BQ88))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M88<>0,$BQ88/$M88,\"\"),\"0% \")&IF(IF($M88<>0,$BQ88/$M88,\"\")<>\"\",IF(IF($M88<>0,$BQ88/$M88,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M88<>0,$BQ88/$M88,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA88<>0,$BR88/$AA88,\"\"),\"0% \")&IF(IF($AA88<>0,$BR88/$AA88,\"\")<>\"\",IF(IF($AA88<>0,$BR88/$AA88,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA88<>0,$BR88/$AA88,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[]
[null,null,null,null,"L5","521004","PORTFOLIO TRANSFERS REVENUE",null,{"$f":"IF(COUNTIF(I91:I95,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K91:K95)","v":0},null,{"$f":"SUM(M91:M95)","v":0},null,{"$f":"SUM(O91:O95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC91:AC95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ91:AQ95)","v":0},null,{"$f":"SUM(AS91:AS95)","v":0},null,{"$f":"SUM(AU91:AU95)","v":0},null,null,null,{"$f":"SUM(AY91:AY95)","v":0},{"$f":"SUM(AZ91:AZ95)","v":0},{"$f":"SUM(BA91:BA95)","v":0},{"$f":"SUM(BB91:BB95)","v":0},{"$f":"SUM(BC91:BC95)","v":0},null,{"$f":"SUM(BE91:BE95)","v":0},{"$f":"SUM(BF91:BF95)","v":0},{"$f":"SUM(BG91:BG95)","v":0},{"$f":"SUM(BH91:BH95)","v":0},{"$f":"SUM(BI91:BI95)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE90=0,$K90=0),0,IF(OR(BE90/ABS($K90)>9.99,BE90/ABS($K90)<-9.99),\"< > % \",BE90/ABS($K90))),\"? % \"),IFERROR(IF(AND(BE90=0,AY90=0),0,IF(OR(BE90/ABS(AY90)>9.99,BE90/ABS(AY90)<-9.99),\"< > % \",BE90/ABS(AY90))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF90=0,$M90=0),0,IF(OR(BF90/ABS($M90)>9.99,BF90/ABS($M90)<-9.99),\"< > % \",BF90/ABS($M90))),\"? % \"),IFERROR(IF(AND(BF90=0,AZ90=0),0,IF(OR(BF90/ABS(AZ90)>9.99,BF90/ABS(AZ90)<-9.99),\"< > % \",BF90/ABS(AZ90))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG90=0,$AA90=0),0,IF(OR(BG90/ABS($AA90)>9.99,BG90/ABS($AA90)<-9.99),\"< > % \",BG90/ABS($AA90))),\"? % \"),IFERROR(IF(AND(BG90=0,BA90=0),0,IF(OR(BG90/ABS(BA90)>9.99,BG90/ABS(BA90)<-9.99),\"< > % \",BG90/ABS(BA90))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH90=0,$AO90=0),0,IF(OR(BH90/ABS($AO90)>9.99,BH90/ABS($AO90)<-9.99),\"< > % \",BH90/ABS($AO90))),\"? % \"),IFERROR(IF(AND(BH90=0,BB90=0),0,IF(OR(BH90/ABS(BB90)>9.99,BH90/ABS(BB90)<-9.99),\"< > % \",BH90/ABS(BB90))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI90=0,$AQ90=0),0,IF(OR(BI90/ABS($AQ90)>9.99,BI90/ABS($AQ90)<-9.99),\"< > % \",BI90/ABS($AQ90))),\"? % \"),IFERROR(IF(AND(BI90=0,BC90=0),0,IF(OR(BI90/ABS(BC90)>9.99,BI90/ABS(BC90)<-9.99),\"< > % \",BI90/ABS(BC90))),\"? % \"))","v":0},null,{"$f":"SUM(BQ91:BQ95)","v":0},{"$f":"SUM(BR91:BR95)","v":0},{"$f":"ROUND(BQ90-BR90,0)","v":0},{"$f":"IFERROR(IF(AND(BQ90=0,BR90=0),0,IF(OR(BS90/ABS(BQ90)>9.99,BS90/ABS(BQ90)<-9.99),\"< > % \",BS90/ABS(BQ90))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M90<>0,$BQ90/$M90,\"\"),\"0% \")&IF(IF($M90<>0,$BQ90/$M90,\"\")<>\"\",IF(IF($M90<>0,$BQ90/$M90,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M90<>0,$BQ90/$M90,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA90<>0,$BR90/$AA90,\"\"),\"0% \")&IF(IF($AA90<>0,$BR90/$AA90,\"\")<>\"\",IF(IF($AA90<>0,$BR90/$AA90,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA90<>0,$BR90/$AA90,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F92","v":"&&&&&&&-&&-&&&-&&-&&&&&&-521500"},{"$f":"VLOOKUP($F92,Account_Table,3,FALSE)","v":"521004"},"L6","521500","Portfolio Shared Services",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C92)-COUNTIFS(Forecast!$C:$C,$C92,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C92),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C92),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUM(O92:Z92),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUM(AC92:AN92),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C92),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C92),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C92),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C92),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C92),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C92)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C92),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C92)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C92)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C92)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C92),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C92)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C92)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C92)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C92),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C92)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C92)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C92)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C92),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C92)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C92)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C92)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C92),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C92)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C92)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE92=0,$K92=0),0,IF(OR(BE92/ABS($K92)>9.99,BE92/ABS($K92)<-9.99),\"< > % \",BE92/ABS($K92))),\"? % \"),IFERROR(IF(AND(BE92=0,AY92=0),0,IF(OR(BE92/ABS(AY92)>9.99,BE92/ABS(AY92)<-9.99),\"< > % \",BE92/ABS(AY92))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF92=0,$M92=0),0,IF(OR(BF92/ABS($M92)>9.99,BF92/ABS($M92)<-9.99),\"< > % \",BF92/ABS($M92))),\"? % \"),IFERROR(IF(AND(BF92=0,AZ92=0),0,IF(OR(BF92/ABS(AZ92)>9.99,BF92/ABS(AZ92)<-9.99),\"< > % \",BF92/ABS(AZ92))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG92=0,$AA92=0),0,IF(OR(BG92/ABS($AA92)>9.99,BG92/ABS($AA92)<-9.99),\"< > % \",BG92/ABS($AA92))),\"? % \"),IFERROR(IF(AND(BG92=0,BA92=0),0,IF(OR(BG92/ABS(BA92)>9.99,BG92/ABS(BA92)<-9.99),\"< > % \",BG92/ABS(BA92))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH92=0,$AO92=0),0,IF(OR(BH92/ABS($AO92)>9.99,BH92/ABS($AO92)<-9.99),\"< > % \",BH92/ABS($AO92))),\"? % \"),IFERROR(IF(AND(BH92=0,BB92=0),0,IF(OR(BH92/ABS(BB92)>9.99,BH92/ABS(BB92)<-9.99),\"< > % \",BH92/ABS(BB92))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI92=0,$AQ92=0),0,IF(OR(BI92/ABS($AQ92)>9.99,BI92/ABS($AQ92)<-9.99),\"< > % \",BI92/ABS($AQ92))),\"? % \"),IFERROR(IF(AND(BI92=0,BC92=0),0,IF(OR(BI92/ABS(BC92)>9.99,BI92/ABS(BC92)<-9.99),\"< > % \",BI92/ABS(BC92))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C92)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C92)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C92)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C92)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C92)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C92)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C92)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C92)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C92)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C92)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C92)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C92)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C92)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ92-BR92,0)","v":0},{"$f":"IFERROR(IF(AND(BQ92=0,BR92=0),0,IF(OR(BS92/ABS(BQ92)>9.99,BS92/ABS(BQ92)<-9.99),\"< > % \",BS92/ABS(BQ92))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M92<>0,$BQ92/$M92,\"\"),\"0% \")&IF(IF($M92<>0,$BQ92/$M92,\"\")<>\"\",IF(IF($M92<>0,$BQ92/$M92,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M92<>0,$BQ92/$M92,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA92<>0,$BR92/$AA92,\"\"),\"0% \")&IF(IF($AA92<>0,$BR92/$AA92,\"\")<>\"\",IF(IF($AA92<>0,$BR92/$AA92,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA92<>0,$BR92/$AA92,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F93","v":"&&&&&&&-&&-&&&-&&-&&&&&&-521600"},{"$f":"VLOOKUP($F93,Account_Table,3,FALSE)","v":"521004"},"L6","521600","Portfolio Strategic Services",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C93)-COUNTIFS(Forecast!$C:$C,$C93,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C93),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C93),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUM(O93:Z93),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUM(AC93:AN93),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C93),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C93),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C93),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C93),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C93),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C93)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C93),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C93)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C93)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C93)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C93),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C93)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C93)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C93)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C93),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C93)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C93)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C93)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C93),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C93)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C93)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C93)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C93),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C93)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C93)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE93=0,$K93=0),0,IF(OR(BE93/ABS($K93)>9.99,BE93/ABS($K93)<-9.99),\"< > % \",BE93/ABS($K93))),\"? % \"),IFERROR(IF(AND(BE93=0,AY93=0),0,IF(OR(BE93/ABS(AY93)>9.99,BE93/ABS(AY93)<-9.99),\"< > % \",BE93/ABS(AY93))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF93=0,$M93=0),0,IF(OR(BF93/ABS($M93)>9.99,BF93/ABS($M93)<-9.99),\"< > % \",BF93/ABS($M93))),\"? % \"),IFERROR(IF(AND(BF93=0,AZ93=0),0,IF(OR(BF93/ABS(AZ93)>9.99,BF93/ABS(AZ93)<-9.99),\"< > % \",BF93/ABS(AZ93))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG93=0,$AA93=0),0,IF(OR(BG93/ABS($AA93)>9.99,BG93/ABS($AA93)<-9.99),\"< > % \",BG93/ABS($AA93))),\"? % \"),IFERROR(IF(AND(BG93=0,BA93=0),0,IF(OR(BG93/ABS(BA93)>9.99,BG93/ABS(BA93)<-9.99),\"< > % \",BG93/ABS(BA93))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH93=0,$AO93=0),0,IF(OR(BH93/ABS($AO93)>9.99,BH93/ABS($AO93)<-9.99),\"< > % \",BH93/ABS($AO93))),\"? % \"),IFERROR(IF(AND(BH93=0,BB93=0),0,IF(OR(BH93/ABS(BB93)>9.99,BH93/ABS(BB93)<-9.99),\"< > % \",BH93/ABS(BB93))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI93=0,$AQ93=0),0,IF(OR(BI93/ABS($AQ93)>9.99,BI93/ABS($AQ93)<-9.99),\"< > % \",BI93/ABS($AQ93))),\"? % \"),IFERROR(IF(AND(BI93=0,BC93=0),0,IF(OR(BI93/ABS(BC93)>9.99,BI93/ABS(BC93)<-9.99),\"< > % \",BI93/ABS(BC93))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C93)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C93)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C93)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C93)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C93)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C93)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C93)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C93)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C93)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C93)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C93)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C93)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C93)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ93-BR93,0)","v":0},{"$f":"IFERROR(IF(AND(BQ93=0,BR93=0),0,IF(OR(BS93/ABS(BQ93)>9.99,BS93/ABS(BQ93)<-9.99),\"< > % \",BS93/ABS(BQ93))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M93<>0,$BQ93/$M93,\"\"),\"0% \")&IF(IF($M93<>0,$BQ93/$M93,\"\")<>\"\",IF(IF($M93<>0,$BQ93/$M93,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M93<>0,$BQ93/$M93,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA93<>0,$BR93/$AA93,\"\"),\"0% \")&IF(IF($AA93<>0,$BR93/$AA93,\"\")<>\"\",IF(IF($AA93<>0,$BR93/$AA93,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA93<>0,$BR93/$AA93,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F94","v":"&&&&&&&-&&-&&&-&&-&&&&&&-521700"},{"$f":"VLOOKUP($F94,Account_Table,3,FALSE)","v":"521004"},"L6","521700","Portfolio Transfers",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C94)-COUNTIFS(Forecast!$C:$C,$C94,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C94),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C94),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUM(O94:Z94),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUM(AC94:AN94),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C94),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C94),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C94),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C94),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C94),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C94)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C94),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C94)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C94)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C94)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C94),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C94)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C94)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C94)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C94),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C94)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C94)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C94)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C94),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C94)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C94)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C94)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C94),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C94)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C94)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE94=0,$K94=0),0,IF(OR(BE94/ABS($K94)>9.99,BE94/ABS($K94)<-9.99),\"< > % \",BE94/ABS($K94))),\"? % \"),IFERROR(IF(AND(BE94=0,AY94=0),0,IF(OR(BE94/ABS(AY94)>9.99,BE94/ABS(AY94)<-9.99),\"< > % \",BE94/ABS(AY94))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF94=0,$M94=0),0,IF(OR(BF94/ABS($M94)>9.99,BF94/ABS($M94)<-9.99),\"< > % \",BF94/ABS($M94))),\"? % \"),IFERROR(IF(AND(BF94=0,AZ94=0),0,IF(OR(BF94/ABS(AZ94)>9.99,BF94/ABS(AZ94)<-9.99),\"< > % \",BF94/ABS(AZ94))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG94=0,$AA94=0),0,IF(OR(BG94/ABS($AA94)>9.99,BG94/ABS($AA94)<-9.99),\"< > % \",BG94/ABS($AA94))),\"? % \"),IFERROR(IF(AND(BG94=0,BA94=0),0,IF(OR(BG94/ABS(BA94)>9.99,BG94/ABS(BA94)<-9.99),\"< > % \",BG94/ABS(BA94))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH94=0,$AO94=0),0,IF(OR(BH94/ABS($AO94)>9.99,BH94/ABS($AO94)<-9.99),\"< > % \",BH94/ABS($AO94))),\"? % \"),IFERROR(IF(AND(BH94=0,BB94=0),0,IF(OR(BH94/ABS(BB94)>9.99,BH94/ABS(BB94)<-9.99),\"< > % \",BH94/ABS(BB94))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI94=0,$AQ94=0),0,IF(OR(BI94/ABS($AQ94)>9.99,BI94/ABS($AQ94)<-9.99),\"< > % \",BI94/ABS($AQ94))),\"? % \"),IFERROR(IF(AND(BI94=0,BC94=0),0,IF(OR(BI94/ABS(BC94)>9.99,BI94/ABS(BC94)<-9.99),\"< > % \",BI94/ABS(BC94))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C94)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C94)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C94)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C94)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C94)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C94)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C94)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C94)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C94)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C94)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C94)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C94)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C94)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ94-BR94,0)","v":0},{"$f":"IFERROR(IF(AND(BQ94=0,BR94=0),0,IF(OR(BS94/ABS(BQ94)>9.99,BS94/ABS(BQ94)<-9.99),\"< > % \",BS94/ABS(BQ94))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M94<>0,$BQ94/$M94,\"\"),\"0% \")&IF(IF($M94<>0,$BQ94/$M94,\"\")<>\"\",IF(IF($M94<>0,$BQ94/$M94,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M94<>0,$BQ94/$M94,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA94<>0,$BR94/$AA94,\"\"),\"0% \")&IF(IF($AA94<>0,$BR94/$AA94,\"\")<>\"\",IF(IF($AA94<>0,$BR94/$AA94,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA94<>0,$BR94/$AA94,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[]
[null,null,null,null,"L5","521014","PORTFOLIO TRANSFERS EXPENSE",null,{"$f":"IF(COUNTIF(I97:I101,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K97:K101)","v":0},null,{"$f":"SUM(M97:M101)","v":0},null,{"$f":"SUM(O97:O101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC97:AC101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ97:AQ101)","v":0},null,{"$f":"SUM(AS97:AS101)","v":0},null,{"$f":"SUM(AU97:AU101)","v":0},null,null,null,{"$f":"SUM(AY97:AY101)","v":0},{"$f":"SUM(AZ97:AZ101)","v":0},{"$f":"SUM(BA97:BA101)","v":0},{"$f":"SUM(BB97:BB101)","v":0},{"$f":"SUM(BC97:BC101)","v":0},null,{"$f":"SUM(BE97:BE101)","v":0},{"$f":"SUM(BF97:BF101)","v":0},{"$f":"SUM(BG97:BG101)","v":0},{"$f":"SUM(BH97:BH101)","v":0},{"$f":"SUM(BI97:BI101)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE96=0,$K96=0),0,IF(OR(BE96/ABS($K96)>9.99,BE96/ABS($K96)<-9.99),\"< > % \",BE96/ABS($K96))),\"? % \"),IFERROR(IF(AND(BE96=0,AY96=0),0,IF(OR(BE96/ABS(AY96)>9.99,BE96/ABS(AY96)<-9.99),\"< > % \",BE96/ABS(AY96))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF96=0,$M96=0),0,IF(OR(BF96/ABS($M96)>9.99,BF96/ABS($M96)<-9.99),\"< > % \",BF96/ABS($M96))),\"? % \"),IFERROR(IF(AND(BF96=0,AZ96=0),0,IF(OR(BF96/ABS(AZ96)>9.99,BF96/ABS(AZ96)<-9.99),\"< > % \",BF96/ABS(AZ96))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG96=0,$AA96=0),0,IF(OR(BG96/ABS($AA96)>9.99,BG96/ABS($AA96)<-9.99),\"< > % \",BG96/ABS($AA96))),\"? % \"),IFERROR(IF(AND(BG96=0,BA96=0),0,IF(OR(BG96/ABS(BA96)>9.99,BG96/ABS(BA96)<-9.99),\"< > % \",BG96/ABS(BA96))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH96=0,$AO96=0),0,IF(OR(BH96/ABS($AO96)>9.99,BH96/ABS($AO96)<-9.99),\"< > % \",BH96/ABS($AO96))),\"? % \"),IFERROR(IF(AND(BH96=0,BB96=0),0,IF(OR(BH96/ABS(BB96)>9.99,BH96/ABS(BB96)<-9.99),\"< > % \",BH96/ABS(BB96))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI96=0,$AQ96=0),0,IF(OR(BI96/ABS($AQ96)>9.99,BI96/ABS($AQ96)<-9.99),\"< > % \",BI96/ABS($AQ96))),\"? % \"),IFERROR(IF(AND(BI96=0,BC96=0),0,IF(OR(BI96/ABS(BC96)>9.99,BI96/ABS(BC96)<-9.99),\"< > % \",BI96/ABS(BC96))),\"? % \"))","v":0},null,{"$f":"SUM(BQ97:BQ101)","v":0},{"$f":"SUM(BR97:BR101)","v":0},{"$f":"ROUND(BQ96-BR96,0)","v":0},{"$f":"IFERROR(IF(AND(BQ96=0,BR96=0),0,IF(OR(BS96/ABS(BQ96)>9.99,BS96/ABS(BQ96)<-9.99),\"< > % \",BS96/ABS(BQ96))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M96<>0,$BQ96/$M96,\"\"),\"0% \")&IF(IF($M96<>0,$BQ96/$M96,\"\")<>\"\",IF(IF($M96<>0,$BQ96/$M96,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M96<>0,$BQ96/$M96,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA96<>0,$BR96/$AA96,\"\"),\"0% \")&IF(IF($AA96<>0,$BR96/$AA96,\"\")<>\"\",IF(IF($AA96<>0,$BR96/$AA96,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA96<>0,$BR96/$AA96,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F98","v":"&&&&&&&-&&-&&&-&&-&&&&&&-591500"},{"$f":"VLOOKUP($F98,Account_Table,3,FALSE)","v":"521014"},"L6","591500","Portfolio Shared Services",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C98)-COUNTIFS(Forecast!$C:$C,$C98,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C98),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C98),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUM(O98:Z98),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUM(AC98:AN98),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C98),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C98),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C98),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C98),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C98),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C98)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C98),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C98)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C98)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C98)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C98),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C98)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C98)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C98)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C98),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C98)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C98)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C98)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C98),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C98)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C98)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C98)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C98),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C98)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C98)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE98=0,$K98=0),0,IF(OR(BE98/ABS($K98)>9.99,BE98/ABS($K98)<-9.99),\"< > % \",BE98/ABS($K98))),\"? % \"),IFERROR(IF(AND(BE98=0,AY98=0),0,IF(OR(BE98/ABS(AY98)>9.99,BE98/ABS(AY98)<-9.99),\"< > % \",BE98/ABS(AY98))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF98=0,$M98=0),0,IF(OR(BF98/ABS($M98)>9.99,BF98/ABS($M98)<-9.99),\"< > % \",BF98/ABS($M98))),\"? % \"),IFERROR(IF(AND(BF98=0,AZ98=0),0,IF(OR(BF98/ABS(AZ98)>9.99,BF98/ABS(AZ98)<-9.99),\"< > % \",BF98/ABS(AZ98))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG98=0,$AA98=0),0,IF(OR(BG98/ABS($AA98)>9.99,BG98/ABS($AA98)<-9.99),\"< > % \",BG98/ABS($AA98))),\"? % \"),IFERROR(IF(AND(BG98=0,BA98=0),0,IF(OR(BG98/ABS(BA98)>9.99,BG98/ABS(BA98)<-9.99),\"< > % \",BG98/ABS(BA98))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH98=0,$AO98=0),0,IF(OR(BH98/ABS($AO98)>9.99,BH98/ABS($AO98)<-9.99),\"< > % \",BH98/ABS($AO98))),\"? % \"),IFERROR(IF(AND(BH98=0,BB98=0),0,IF(OR(BH98/ABS(BB98)>9.99,BH98/ABS(BB98)<-9.99),\"< > % \",BH98/ABS(BB98))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI98=0,$AQ98=0),0,IF(OR(BI98/ABS($AQ98)>9.99,BI98/ABS($AQ98)<-9.99),\"< > % \",BI98/ABS($AQ98))),\"? % \"),IFERROR(IF(AND(BI98=0,BC98=0),0,IF(OR(BI98/ABS(BC98)>9.99,BI98/ABS(BC98)<-9.99),\"< > % \",BI98/ABS(BC98))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C98)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C98)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C98)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C98)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C98)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C98)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C98)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C98)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C98)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C98)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C98)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C98)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C98)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ98-BR98,0)","v":0},{"$f":"IFERROR(IF(AND(BQ98=0,BR98=0),0,IF(OR(BS98/ABS(BQ98)>9.99,BS98/ABS(BQ98)<-9.99),\"< > % \",BS98/ABS(BQ98))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M98<>0,$BQ98/$M98,\"\"),\"0% \")&IF(IF($M98<>0,$BQ98/$M98,\"\")<>\"\",IF(IF($M98<>0,$BQ98/$M98,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M98<>0,$BQ98/$M98,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA98<>0,$BR98/$AA98,\"\"),\"0% \")&IF(IF($AA98<>0,$BR98/$AA98,\"\")<>\"\",IF(IF($AA98<>0,$BR98/$AA98,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA98<>0,$BR98/$AA98,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F99","v":"&&&&&&&-&&-&&&-&&-&&&&&&-591600"},{"$f":"VLOOKUP($F99,Account_Table,3,FALSE)","v":"521014"},"L6","591600","Portfolio Strategic Services",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C99)-COUNTIFS(Forecast!$C:$C,$C99,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C99),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C99),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUM(O99:Z99),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUM(AC99:AN99),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C99),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C99),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C99),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C99),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C99),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C99)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C99),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C99)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C99)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C99)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C99),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C99)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C99)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C99)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C99),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C99)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C99)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C99)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C99),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C99)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C99)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C99)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C99),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C99)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C99)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE99=0,$K99=0),0,IF(OR(BE99/ABS($K99)>9.99,BE99/ABS($K99)<-9.99),\"< > % \",BE99/ABS($K99))),\"? % \"),IFERROR(IF(AND(BE99=0,AY99=0),0,IF(OR(BE99/ABS(AY99)>9.99,BE99/ABS(AY99)<-9.99),\"< > % \",BE99/ABS(AY99))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF99=0,$M99=0),0,IF(OR(BF99/ABS($M99)>9.99,BF99/ABS($M99)<-9.99),\"< > % \",BF99/ABS($M99))),\"? % \"),IFERROR(IF(AND(BF99=0,AZ99=0),0,IF(OR(BF99/ABS(AZ99)>9.99,BF99/ABS(AZ99)<-9.99),\"< > % \",BF99/ABS(AZ99))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG99=0,$AA99=0),0,IF(OR(BG99/ABS($AA99)>9.99,BG99/ABS($AA99)<-9.99),\"< > % \",BG99/ABS($AA99))),\"? % \"),IFERROR(IF(AND(BG99=0,BA99=0),0,IF(OR(BG99/ABS(BA99)>9.99,BG99/ABS(BA99)<-9.99),\"< > % \",BG99/ABS(BA99))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH99=0,$AO99=0),0,IF(OR(BH99/ABS($AO99)>9.99,BH99/ABS($AO99)<-9.99),\"< > % \",BH99/ABS($AO99))),\"? % \"),IFERROR(IF(AND(BH99=0,BB99=0),0,IF(OR(BH99/ABS(BB99)>9.99,BH99/ABS(BB99)<-9.99),\"< > % \",BH99/ABS(BB99))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI99=0,$AQ99=0),0,IF(OR(BI99/ABS($AQ99)>9.99,BI99/ABS($AQ99)<-9.99),\"< > % \",BI99/ABS($AQ99))),\"? % \"),IFERROR(IF(AND(BI99=0,BC99=0),0,IF(OR(BI99/ABS(BC99)>9.99,BI99/ABS(BC99)<-9.99),\"< > % \",BI99/ABS(BC99))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C99)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C99)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C99)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C99)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C99)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C99)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C99)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C99)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C99)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C99)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C99)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C99)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C99)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ99-BR99,0)","v":0},{"$f":"IFERROR(IF(AND(BQ99=0,BR99=0),0,IF(OR(BS99/ABS(BQ99)>9.99,BS99/ABS(BQ99)<-9.99),\"< > % \",BS99/ABS(BQ99))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M99<>0,$BQ99/$M99,\"\"),\"0% \")&IF(IF($M99<>0,$BQ99/$M99,\"\")<>\"\",IF(IF($M99<>0,$BQ99/$M99,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M99<>0,$BQ99/$M99,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA99<>0,$BR99/$AA99,\"\"),\"0% \")&IF(IF($AA99<>0,$BR99/$AA99,\"\")<>\"\",IF(IF($AA99<>0,$BR99/$AA99,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA99<>0,$BR99/$AA99,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F100","v":"&&&&&&&-&&-&&&-&&-&&&&&&-591700"},{"$f":"VLOOKUP($F100,Account_Table,3,FALSE)","v":"521014"},"L6","591700","Portfolio Transfers",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C100)-COUNTIFS(Forecast!$C:$C,$C100,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C100),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C100),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUM(O100:Z100),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUM(AC100:AN100),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C100),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C100),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C100),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C100),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C100),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C100)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C100),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C100)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C100)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C100)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C100),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C100)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C100)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C100)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C100),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C100)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C100)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C100)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C100),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C100)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C100)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C100)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C100),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C100)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C100)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE100=0,$K100=0),0,IF(OR(BE100/ABS($K100)>9.99,BE100/ABS($K100)<-9.99),\"< > % \",BE100/ABS($K100))),\"? % \"),IFERROR(IF(AND(BE100=0,AY100=0),0,IF(OR(BE100/ABS(AY100)>9.99,BE100/ABS(AY100)<-9.99),\"< > % \",BE100/ABS(AY100))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF100=0,$M100=0),0,IF(OR(BF100/ABS($M100)>9.99,BF100/ABS($M100)<-9.99),\"< > % \",BF100/ABS($M100))),\"? % \"),IFERROR(IF(AND(BF100=0,AZ100=0),0,IF(OR(BF100/ABS(AZ100)>9.99,BF100/ABS(AZ100)<-9.99),\"< > % \",BF100/ABS(AZ100))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG100=0,$AA100=0),0,IF(OR(BG100/ABS($AA100)>9.99,BG100/ABS($AA100)<-9.99),\"< > % \",BG100/ABS($AA100))),\"? % \"),IFERROR(IF(AND(BG100=0,BA100=0),0,IF(OR(BG100/ABS(BA100)>9.99,BG100/ABS(BA100)<-9.99),\"< > % \",BG100/ABS(BA100))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH100=0,$AO100=0),0,IF(OR(BH100/ABS($AO100)>9.99,BH100/ABS($AO100)<-9.99),\"< > % \",BH100/ABS($AO100))),\"? % \"),IFERROR(IF(AND(BH100=0,BB100=0),0,IF(OR(BH100/ABS(BB100)>9.99,BH100/ABS(BB100)<-9.99),\"< > % \",BH100/ABS(BB100))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI100=0,$AQ100=0),0,IF(OR(BI100/ABS($AQ100)>9.99,BI100/ABS($AQ100)<-9.99),\"< > % \",BI100/ABS($AQ100))),\"? % \"),IFERROR(IF(AND(BI100=0,BC100=0),0,IF(OR(BI100/ABS(BC100)>9.99,BI100/ABS(BC100)<-9.99),\"< > % \",BI100/ABS(BC100))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C100)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C100)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C100)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C100)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C100)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C100)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C100)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C100)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C100)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C100)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C100)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C100)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C100)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ100-BR100,0)","v":0},{"$f":"IFERROR(IF(AND(BQ100=0,BR100=0),0,IF(OR(BS100/ABS(BQ100)>9.99,BS100/ABS(BQ100)<-9.99),\"< > % \",BS100/ABS(BQ100))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M100<>0,$BQ100/$M100,\"\"),\"0% \")&IF(IF($M100<>0,$BQ100/$M100,\"\")<>\"\",IF(IF($M100<>0,$BQ100/$M100,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M100<>0,$BQ100/$M100,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA100<>0,$BR100/$AA100,\"\"),\"0% \")&IF(IF($AA100<>0,$BR100/$AA100,\"\")<>\"\",IF(IF($AA100<>0,$BR100/$AA100,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA100<>0,$BR100/$AA100,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[]
[null,null,null,null,"L5","521007","DIVISION TRANSFERS REVENUE",null,{"$f":"IF(COUNTIF(I103:I108,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K103:K108)","v":0},null,{"$f":"SUM(M103:M108)","v":0},null,{"$f":"SUM(O103:O108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC103:AC108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ103:AQ108)","v":0},null,{"$f":"SUM(AS103:AS108)","v":0},null,{"$f":"SUM(AU103:AU108)","v":0},null,null,null,{"$f":"SUM(AY103:AY108)","v":0},{"$f":"SUM(AZ103:AZ108)","v":0},{"$f":"SUM(BA103:BA108)","v":0},{"$f":"SUM(BB103:BB108)","v":0},{"$f":"SUM(BC103:BC108)","v":0},null,{"$f":"SUM(BE103:BE108)","v":0},{"$f":"SUM(BF103:BF108)","v":0},{"$f":"SUM(BG103:BG108)","v":0},{"$f":"SUM(BH103:BH108)","v":0},{"$f":"SUM(BI103:BI108)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE102=0,$K102=0),0,IF(OR(BE102/ABS($K102)>9.99,BE102/ABS($K102)<-9.99),\"< > % \",BE102/ABS($K102))),\"? % \"),IFERROR(IF(AND(BE102=0,AY102=0),0,IF(OR(BE102/ABS(AY102)>9.99,BE102/ABS(AY102)<-9.99),\"< > % \",BE102/ABS(AY102))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF102=0,$M102=0),0,IF(OR(BF102/ABS($M102)>9.99,BF102/ABS($M102)<-9.99),\"< > % \",BF102/ABS($M102))),\"? % \"),IFERROR(IF(AND(BF102=0,AZ102=0),0,IF(OR(BF102/ABS(AZ102)>9.99,BF102/ABS(AZ102)<-9.99),\"< > % \",BF102/ABS(AZ102))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG102=0,$AA102=0),0,IF(OR(BG102/ABS($AA102)>9.99,BG102/ABS($AA102)<-9.99),\"< > % \",BG102/ABS($AA102))),\"? % \"),IFERROR(IF(AND(BG102=0,BA102=0),0,IF(OR(BG102/ABS(BA102)>9.99,BG102/ABS(BA102)<-9.99),\"< > % \",BG102/ABS(BA102))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH102=0,$AO102=0),0,IF(OR(BH102/ABS($AO102)>9.99,BH102/ABS($AO102)<-9.99),\"< > % \",BH102/ABS($AO102))),\"? % \"),IFERROR(IF(AND(BH102=0,BB102=0),0,IF(OR(BH102/ABS(BB102)>9.99,BH102/ABS(BB102)<-9.99),\"< > % \",BH102/ABS(BB102))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI102=0,$AQ102=0),0,IF(OR(BI102/ABS($AQ102)>9.99,BI102/ABS($AQ102)<-9.99),\"< > % \",BI102/ABS($AQ102))),\"? % \"),IFERROR(IF(AND(BI102=0,BC102=0),0,IF(OR(BI102/ABS(BC102)>9.99,BI102/ABS(BC102)<-9.99),\"< > % \",BI102/ABS(BC102))),\"? % \"))","v":0},null,{"$f":"SUM(BQ103:BQ108)","v":0},{"$f":"SUM(BR103:BR108)","v":0},{"$f":"ROUND(BQ102-BR102,0)","v":0},{"$f":"IFERROR(IF(AND(BQ102=0,BR102=0),0,IF(OR(BS102/ABS(BQ102)>9.99,BS102/ABS(BQ102)<-9.99),\"< > % \",BS102/ABS(BQ102))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M102<>0,$BQ102/$M102,\"\"),\"0% \")&IF(IF($M102<>0,$BQ102/$M102,\"\")<>\"\",IF(IF($M102<>0,$BQ102/$M102,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M102<>0,$BQ102/$M102,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA102<>0,$BR102/$AA102,\"\"),\"0% \")&IF(IF($AA102<>0,$BR102/$AA102,\"\")<>\"\",IF(IF($AA102<>0,$BR102/$AA102,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA102<>0,$BR102/$AA102,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F104","v":"&&&&&&&-&&-&&&-&&-&&&&&&-521800"},{"$f":"VLOOKUP($F104,Account_Table,3,FALSE)","v":"521007"},"L6","521800","Division Shared Services",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C104)-COUNTIFS(Forecast!$C:$C,$C104,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C104),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C104),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUM(O104:Z104),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUM(AC104:AN104),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C104),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C104),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C104),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C104),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C104),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C104)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C104),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C104)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C104)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C104)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C104),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C104)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C104)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C104)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C104),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C104)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C104)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C104)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C104),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C104)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C104)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C104)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C104),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C104)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C104)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE104=0,$K104=0),0,IF(OR(BE104/ABS($K104)>9.99,BE104/ABS($K104)<-9.99),\"< > % \",BE104/ABS($K104))),\"? % \"),IFERROR(IF(AND(BE104=0,AY104=0),0,IF(OR(BE104/ABS(AY104)>9.99,BE104/ABS(AY104)<-9.99),\"< > % \",BE104/ABS(AY104))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF104=0,$M104=0),0,IF(OR(BF104/ABS($M104)>9.99,BF104/ABS($M104)<-9.99),\"< > % \",BF104/ABS($M104))),\"? % \"),IFERROR(IF(AND(BF104=0,AZ104=0),0,IF(OR(BF104/ABS(AZ104)>9.99,BF104/ABS(AZ104)<-9.99),\"< > % \",BF104/ABS(AZ104))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG104=0,$AA104=0),0,IF(OR(BG104/ABS($AA104)>9.99,BG104/ABS($AA104)<-9.99),\"< > % \",BG104/ABS($AA104))),\"? % \"),IFERROR(IF(AND(BG104=0,BA104=0),0,IF(OR(BG104/ABS(BA104)>9.99,BG104/ABS(BA104)<-9.99),\"< > % \",BG104/ABS(BA104))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH104=0,$AO104=0),0,IF(OR(BH104/ABS($AO104)>9.99,BH104/ABS($AO104)<-9.99),\"< > % \",BH104/ABS($AO104))),\"? % \"),IFERROR(IF(AND(BH104=0,BB104=0),0,IF(OR(BH104/ABS(BB104)>9.99,BH104/ABS(BB104)<-9.99),\"< > % \",BH104/ABS(BB104))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI104=0,$AQ104=0),0,IF(OR(BI104/ABS($AQ104)>9.99,BI104/ABS($AQ104)<-9.99),\"< > % \",BI104/ABS($AQ104))),\"? % \"),IFERROR(IF(AND(BI104=0,BC104=0),0,IF(OR(BI104/ABS(BC104)>9.99,BI104/ABS(BC104)<-9.99),\"< > % \",BI104/ABS(BC104))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C104)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C104)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C104)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C104)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C104)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C104)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C104)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C104)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C104)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C104)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C104)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C104)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C104)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ104-BR104,0)","v":0},{"$f":"IFERROR(IF(AND(BQ104=0,BR104=0),0,IF(OR(BS104/ABS(BQ104)>9.99,BS104/ABS(BQ104)<-9.99),\"< > % \",BS104/ABS(BQ104))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M104<>0,$BQ104/$M104,\"\"),\"0% \")&IF(IF($M104<>0,$BQ104/$M104,\"\")<>\"\",IF(IF($M104<>0,$BQ104/$M104,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M104<>0,$BQ104/$M104,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA104<>0,$BR104/$AA104,\"\"),\"0% \")&IF(IF($AA104<>0,$BR104/$AA104,\"\")<>\"\",IF(IF($AA104<>0,$BR104/$AA104,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA104<>0,$BR104/$AA104,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F105","v":"&&&&&&&-&&-&&&-&&-&&&&&&-521900"},{"$f":"VLOOKUP($F105,Account_Table,3,FALSE)","v":"521007"},"L6","521900","Division Strategic Services",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C105)-COUNTIFS(Forecast!$C:$C,$C105,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C105),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C105),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUM(O105:Z105),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUM(AC105:AN105),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C105),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C105),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C105),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C105),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C105),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C105)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C105),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C105)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C105)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C105)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C105),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C105)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C105)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C105)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C105),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C105)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C105)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C105)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C105),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C105)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C105)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C105)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C105),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C105)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C105)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE105=0,$K105=0),0,IF(OR(BE105/ABS($K105)>9.99,BE105/ABS($K105)<-9.99),\"< > % \",BE105/ABS($K105))),\"? % \"),IFERROR(IF(AND(BE105=0,AY105=0),0,IF(OR(BE105/ABS(AY105)>9.99,BE105/ABS(AY105)<-9.99),\"< > % \",BE105/ABS(AY105))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF105=0,$M105=0),0,IF(OR(BF105/ABS($M105)>9.99,BF105/ABS($M105)<-9.99),\"< > % \",BF105/ABS($M105))),\"? % \"),IFERROR(IF(AND(BF105=0,AZ105=0),0,IF(OR(BF105/ABS(AZ105)>9.99,BF105/ABS(AZ105)<-9.99),\"< > % \",BF105/ABS(AZ105))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG105=0,$AA105=0),0,IF(OR(BG105/ABS($AA105)>9.99,BG105/ABS($AA105)<-9.99),\"< > % \",BG105/ABS($AA105))),\"? % \"),IFERROR(IF(AND(BG105=0,BA105=0),0,IF(OR(BG105/ABS(BA105)>9.99,BG105/ABS(BA105)<-9.99),\"< > % \",BG105/ABS(BA105))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH105=0,$AO105=0),0,IF(OR(BH105/ABS($AO105)>9.99,BH105/ABS($AO105)<-9.99),\"< > % \",BH105/ABS($AO105))),\"? % \"),IFERROR(IF(AND(BH105=0,BB105=0),0,IF(OR(BH105/ABS(BB105)>9.99,BH105/ABS(BB105)<-9.99),\"< > % \",BH105/ABS(BB105))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI105=0,$AQ105=0),0,IF(OR(BI105/ABS($AQ105)>9.99,BI105/ABS($AQ105)<-9.99),\"< > % \",BI105/ABS($AQ105))),\"? % \"),IFERROR(IF(AND(BI105=0,BC105=0),0,IF(OR(BI105/ABS(BC105)>9.99,BI105/ABS(BC105)<-9.99),\"< > % \",BI105/ABS(BC105))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C105)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C105)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C105)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C105)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C105)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C105)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C105)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C105)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C105)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C105)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C105)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C105)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C105)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ105-BR105,0)","v":0},{"$f":"IFERROR(IF(AND(BQ105=0,BR105=0),0,IF(OR(BS105/ABS(BQ105)>9.99,BS105/ABS(BQ105)<-9.99),\"< > % \",BS105/ABS(BQ105))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M105<>0,$BQ105/$M105,\"\"),\"0% \")&IF(IF($M105<>0,$BQ105/$M105,\"\")<>\"\",IF(IF($M105<>0,$BQ105/$M105,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M105<>0,$BQ105/$M105,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA105<>0,$BR105/$AA105,\"\"),\"0% \")&IF(IF($AA105<>0,$BR105/$AA105,\"\")<>\"\",IF(IF($AA105<>0,$BR105/$AA105,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA105<>0,$BR105/$AA105,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F106","v":"&&&&&&&-&&-&&&-&&-&&&&&&-522100"},{"$f":"VLOOKUP($F106,Account_Table,3,FALSE)","v":"521007"},"L6","522100","Division Transfers",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C106)-COUNTIFS(Forecast!$C:$C,$C106,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C106),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C106),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUM(O106:Z106),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUM(AC106:AN106),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C106),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C106),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C106),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C106),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C106),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C106)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C106),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C106)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C106)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C106)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C106),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C106)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C106)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C106)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C106),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C106)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C106)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C106)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C106),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C106)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C106)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C106)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C106),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C106)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C106)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE106=0,$K106=0),0,IF(OR(BE106/ABS($K106)>9.99,BE106/ABS($K106)<-9.99),\"< > % \",BE106/ABS($K106))),\"? % \"),IFERROR(IF(AND(BE106=0,AY106=0),0,IF(OR(BE106/ABS(AY106)>9.99,BE106/ABS(AY106)<-9.99),\"< > % \",BE106/ABS(AY106))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF106=0,$M106=0),0,IF(OR(BF106/ABS($M106)>9.99,BF106/ABS($M106)<-9.99),\"< > % \",BF106/ABS($M106))),\"? % \"),IFERROR(IF(AND(BF106=0,AZ106=0),0,IF(OR(BF106/ABS(AZ106)>9.99,BF106/ABS(AZ106)<-9.99),\"< > % \",BF106/ABS(AZ106))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG106=0,$AA106=0),0,IF(OR(BG106/ABS($AA106)>9.99,BG106/ABS($AA106)<-9.99),\"< > % \",BG106/ABS($AA106))),\"? % \"),IFERROR(IF(AND(BG106=0,BA106=0),0,IF(OR(BG106/ABS(BA106)>9.99,BG106/ABS(BA106)<-9.99),\"< > % \",BG106/ABS(BA106))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH106=0,$AO106=0),0,IF(OR(BH106/ABS($AO106)>9.99,BH106/ABS($AO106)<-9.99),\"< > % \",BH106/ABS($AO106))),\"? % \"),IFERROR(IF(AND(BH106=0,BB106=0),0,IF(OR(BH106/ABS(BB106)>9.99,BH106/ABS(BB106)<-9.99),\"< > % \",BH106/ABS(BB106))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI106=0,$AQ106=0),0,IF(OR(BI106/ABS($AQ106)>9.99,BI106/ABS($AQ106)<-9.99),\"< > % \",BI106/ABS($AQ106))),\"? % \"),IFERROR(IF(AND(BI106=0,BC106=0),0,IF(OR(BI106/ABS(BC106)>9.99,BI106/ABS(BC106)<-9.99),\"< > % \",BI106/ABS(BC106))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C106)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C106)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C106)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C106)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C106)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C106)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C106)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C106)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C106)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C106)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C106)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C106)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C106)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ106-BR106,0)","v":0},{"$f":"IFERROR(IF(AND(BQ106=0,BR106=0),0,IF(OR(BS106/ABS(BQ106)>9.99,BS106/ABS(BQ106)<-9.99),\"< > % \",BS106/ABS(BQ106))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M106<>0,$BQ106/$M106,\"\"),\"0% \")&IF(IF($M106<>0,$BQ106/$M106,\"\")<>\"\",IF(IF($M106<>0,$BQ106/$M106,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M106<>0,$BQ106/$M106,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA106<>0,$BR106/$AA106,\"\"),\"0% \")&IF(IF($AA106<>0,$BR106/$AA106,\"\")<>\"\",IF(IF($AA106<>0,$BR106/$AA106,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA106<>0,$BR106/$AA106,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F107","v":"&&&&&&&-&&-&&&-&&-&&&&&&-522200"},{"$f":"VLOOKUP($F107,Account_Table,3,FALSE)","v":"521007"},"L6","522200","Division Project Margin Revenue",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C107)-COUNTIFS(Forecast!$C:$C,$C107,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C107),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C107),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUM(O107:Z107),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUM(AC107:AN107),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C107),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C107),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C107),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C107),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C107),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C107)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C107),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C107)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C107)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C107)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C107),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C107)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C107)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C107)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C107),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C107)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C107)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C107)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C107),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C107)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C107)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C107)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C107),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C107)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C107)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE107=0,$K107=0),0,IF(OR(BE107/ABS($K107)>9.99,BE107/ABS($K107)<-9.99),\"< > % \",BE107/ABS($K107))),\"? % \"),IFERROR(IF(AND(BE107=0,AY107=0),0,IF(OR(BE107/ABS(AY107)>9.99,BE107/ABS(AY107)<-9.99),\"< > % \",BE107/ABS(AY107))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF107=0,$M107=0),0,IF(OR(BF107/ABS($M107)>9.99,BF107/ABS($M107)<-9.99),\"< > % \",BF107/ABS($M107))),\"? % \"),IFERROR(IF(AND(BF107=0,AZ107=0),0,IF(OR(BF107/ABS(AZ107)>9.99,BF107/ABS(AZ107)<-9.99),\"< > % \",BF107/ABS(AZ107))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG107=0,$AA107=0),0,IF(OR(BG107/ABS($AA107)>9.99,BG107/ABS($AA107)<-9.99),\"< > % \",BG107/ABS($AA107))),\"? % \"),IFERROR(IF(AND(BG107=0,BA107=0),0,IF(OR(BG107/ABS(BA107)>9.99,BG107/ABS(BA107)<-9.99),\"< > % \",BG107/ABS(BA107))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH107=0,$AO107=0),0,IF(OR(BH107/ABS($AO107)>9.99,BH107/ABS($AO107)<-9.99),\"< > % \",BH107/ABS($AO107))),\"? % \"),IFERROR(IF(AND(BH107=0,BB107=0),0,IF(OR(BH107/ABS(BB107)>9.99,BH107/ABS(BB107)<-9.99),\"< > % \",BH107/ABS(BB107))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI107=0,$AQ107=0),0,IF(OR(BI107/ABS($AQ107)>9.99,BI107/ABS($AQ107)<-9.99),\"< > % \",BI107/ABS($AQ107))),\"? % \"),IFERROR(IF(AND(BI107=0,BC107=0),0,IF(OR(BI107/ABS(BC107)>9.99,BI107/ABS(BC107)<-9.99),\"< > % \",BI107/ABS(BC107))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C107)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C107)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C107)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C107)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C107)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C107)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C107)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C107)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C107)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C107)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C107)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C107)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C107)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ107-BR107,0)","v":0},{"$f":"IFERROR(IF(AND(BQ107=0,BR107=0),0,IF(OR(BS107/ABS(BQ107)>9.99,BS107/ABS(BQ107)<-9.99),\"< > % \",BS107/ABS(BQ107))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M107<>0,$BQ107/$M107,\"\"),\"0% \")&IF(IF($M107<>0,$BQ107/$M107,\"\")<>\"\",IF(IF($M107<>0,$BQ107/$M107,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M107<>0,$BQ107/$M107,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA107<>0,$BR107/$AA107,\"\"),\"0% \")&IF(IF($AA107<>0,$BR107/$AA107,\"\")<>\"\",IF(IF($AA107<>0,$BR107/$AA107,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA107<>0,$BR107/$AA107,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[]
[null,null,null,null,"L5","521017","DIVISION TRANSFERS EXPENSE",null,{"$f":"IF(COUNTIF(I110:I115,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K110:K115)","v":0},null,{"$f":"SUM(M110:M115)","v":0},null,{"$f":"SUM(O110:O115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC110:AC115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ110:AQ115)","v":0},null,{"$f":"SUM(AS110:AS115)","v":0},null,{"$f":"SUM(AU110:AU115)","v":0},null,null,null,{"$f":"SUM(AY110:AY115)","v":0},{"$f":"SUM(AZ110:AZ115)","v":0},{"$f":"SUM(BA110:BA115)","v":0},{"$f":"SUM(BB110:BB115)","v":0},{"$f":"SUM(BC110:BC115)","v":0},null,{"$f":"SUM(BE110:BE115)","v":0},{"$f":"SUM(BF110:BF115)","v":0},{"$f":"SUM(BG110:BG115)","v":0},{"$f":"SUM(BH110:BH115)","v":0},{"$f":"SUM(BI110:BI115)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE109=0,$K109=0),0,IF(OR(BE109/ABS($K109)>9.99,BE109/ABS($K109)<-9.99),\"< > % \",BE109/ABS($K109))),\"? % \"),IFERROR(IF(AND(BE109=0,AY109=0),0,IF(OR(BE109/ABS(AY109)>9.99,BE109/ABS(AY109)<-9.99),\"< > % \",BE109/ABS(AY109))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF109=0,$M109=0),0,IF(OR(BF109/ABS($M109)>9.99,BF109/ABS($M109)<-9.99),\"< > % \",BF109/ABS($M109))),\"? % \"),IFERROR(IF(AND(BF109=0,AZ109=0),0,IF(OR(BF109/ABS(AZ109)>9.99,BF109/ABS(AZ109)<-9.99),\"< > % \",BF109/ABS(AZ109))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG109=0,$AA109=0),0,IF(OR(BG109/ABS($AA109)>9.99,BG109/ABS($AA109)<-9.99),\"< > % \",BG109/ABS($AA109))),\"? % \"),IFERROR(IF(AND(BG109=0,BA109=0),0,IF(OR(BG109/ABS(BA109)>9.99,BG109/ABS(BA109)<-9.99),\"< > % \",BG109/ABS(BA109))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH109=0,$AO109=0),0,IF(OR(BH109/ABS($AO109)>9.99,BH109/ABS($AO109)<-9.99),\"< > % \",BH109/ABS($AO109))),\"? % \"),IFERROR(IF(AND(BH109=0,BB109=0),0,IF(OR(BH109/ABS(BB109)>9.99,BH109/ABS(BB109)<-9.99),\"< > % \",BH109/ABS(BB109))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI109=0,$AQ109=0),0,IF(OR(BI109/ABS($AQ109)>9.99,BI109/ABS($AQ109)<-9.99),\"< > % \",BI109/ABS($AQ109))),\"? % \"),IFERROR(IF(AND(BI109=0,BC109=0),0,IF(OR(BI109/ABS(BC109)>9.99,BI109/ABS(BC109)<-9.99),\"< > % \",BI109/ABS(BC109))),\"? % \"))","v":0},null,{"$f":"SUM(BQ110:BQ115)","v":0},{"$f":"SUM(BR110:BR115)","v":0},{"$f":"ROUND(BQ109-BR109,0)","v":0},{"$f":"IFERROR(IF(AND(BQ109=0,BR109=0),0,IF(OR(BS109/ABS(BQ109)>9.99,BS109/ABS(BQ109)<-9.99),\"< > % \",BS109/ABS(BQ109))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M109<>0,$BQ109/$M109,\"\"),\"0% \")&IF(IF($M109<>0,$BQ109/$M109,\"\")<>\"\",IF(IF($M109<>0,$BQ109/$M109,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M109<>0,$BQ109/$M109,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA109<>0,$BR109/$AA109,\"\"),\"0% \")&IF(IF($AA109<>0,$BR109/$AA109,\"\")<>\"\",IF(IF($AA109<>0,$BR109/$AA109,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA109<>0,$BR109/$AA109,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F111","v":"&&&&&&&-&&-&&&-&&-&&&&&&-591800"},{"$f":"VLOOKUP($F111,Account_Table,3,FALSE)","v":"521017"},"L6","591800","Division Shared Services",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C111)-COUNTIFS(Forecast!$C:$C,$C111,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C111),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C111),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUM(O111:Z111),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUM(AC111:AN111),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C111),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C111),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C111),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C111),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C111),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C111)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C111),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C111)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C111)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C111)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C111),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C111)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C111)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C111)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C111),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C111)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C111)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C111)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C111),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C111)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C111)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C111)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C111),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C111)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C111)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE111=0,$K111=0),0,IF(OR(BE111/ABS($K111)>9.99,BE111/ABS($K111)<-9.99),\"< > % \",BE111/ABS($K111))),\"? % \"),IFERROR(IF(AND(BE111=0,AY111=0),0,IF(OR(BE111/ABS(AY111)>9.99,BE111/ABS(AY111)<-9.99),\"< > % \",BE111/ABS(AY111))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF111=0,$M111=0),0,IF(OR(BF111/ABS($M111)>9.99,BF111/ABS($M111)<-9.99),\"< > % \",BF111/ABS($M111))),\"? % \"),IFERROR(IF(AND(BF111=0,AZ111=0),0,IF(OR(BF111/ABS(AZ111)>9.99,BF111/ABS(AZ111)<-9.99),\"< > % \",BF111/ABS(AZ111))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG111=0,$AA111=0),0,IF(OR(BG111/ABS($AA111)>9.99,BG111/ABS($AA111)<-9.99),\"< > % \",BG111/ABS($AA111))),\"? % \"),IFERROR(IF(AND(BG111=0,BA111=0),0,IF(OR(BG111/ABS(BA111)>9.99,BG111/ABS(BA111)<-9.99),\"< > % \",BG111/ABS(BA111))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH111=0,$AO111=0),0,IF(OR(BH111/ABS($AO111)>9.99,BH111/ABS($AO111)<-9.99),\"< > % \",BH111/ABS($AO111))),\"? % \"),IFERROR(IF(AND(BH111=0,BB111=0),0,IF(OR(BH111/ABS(BB111)>9.99,BH111/ABS(BB111)<-9.99),\"< > % \",BH111/ABS(BB111))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI111=0,$AQ111=0),0,IF(OR(BI111/ABS($AQ111)>9.99,BI111/ABS($AQ111)<-9.99),\"< > % \",BI111/ABS($AQ111))),\"? % \"),IFERROR(IF(AND(BI111=0,BC111=0),0,IF(OR(BI111/ABS(BC111)>9.99,BI111/ABS(BC111)<-9.99),\"< > % \",BI111/ABS(BC111))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C111)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C111)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C111)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C111)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C111)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C111)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C111)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C111)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C111)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C111)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C111)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C111)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C111)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ111-BR111,0)","v":0},{"$f":"IFERROR(IF(AND(BQ111=0,BR111=0),0,IF(OR(BS111/ABS(BQ111)>9.99,BS111/ABS(BQ111)<-9.99),\"< > % \",BS111/ABS(BQ111))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M111<>0,$BQ111/$M111,\"\"),\"0% \")&IF(IF($M111<>0,$BQ111/$M111,\"\")<>\"\",IF(IF($M111<>0,$BQ111/$M111,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M111<>0,$BQ111/$M111,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA111<>0,$BR111/$AA111,\"\"),\"0% \")&IF(IF($AA111<>0,$BR111/$AA111,\"\")<>\"\",IF(IF($AA111<>0,$BR111/$AA111,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA111<>0,$BR111/$AA111,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F112","v":"&&&&&&&-&&-&&&-&&-&&&&&&-591900"},{"$f":"VLOOKUP($F112,Account_Table,3,FALSE)","v":"521017"},"L6","591900","Division Strategic Services",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C112)-COUNTIFS(Forecast!$C:$C,$C112,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C112),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C112),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUM(O112:Z112),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUM(AC112:AN112),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C112),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C112),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C112),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C112),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C112),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C112)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C112),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C112)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C112)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C112)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C112),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C112)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C112)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C112)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C112),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C112)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C112)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C112)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C112),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C112)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C112)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C112)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C112),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C112)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C112)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE112=0,$K112=0),0,IF(OR(BE112/ABS($K112)>9.99,BE112/ABS($K112)<-9.99),\"< > % \",BE112/ABS($K112))),\"? % \"),IFERROR(IF(AND(BE112=0,AY112=0),0,IF(OR(BE112/ABS(AY112)>9.99,BE112/ABS(AY112)<-9.99),\"< > % \",BE112/ABS(AY112))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF112=0,$M112=0),0,IF(OR(BF112/ABS($M112)>9.99,BF112/ABS($M112)<-9.99),\"< > % \",BF112/ABS($M112))),\"? % \"),IFERROR(IF(AND(BF112=0,AZ112=0),0,IF(OR(BF112/ABS(AZ112)>9.99,BF112/ABS(AZ112)<-9.99),\"< > % \",BF112/ABS(AZ112))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG112=0,$AA112=0),0,IF(OR(BG112/ABS($AA112)>9.99,BG112/ABS($AA112)<-9.99),\"< > % \",BG112/ABS($AA112))),\"? % \"),IFERROR(IF(AND(BG112=0,BA112=0),0,IF(OR(BG112/ABS(BA112)>9.99,BG112/ABS(BA112)<-9.99),\"< > % \",BG112/ABS(BA112))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH112=0,$AO112=0),0,IF(OR(BH112/ABS($AO112)>9.99,BH112/ABS($AO112)<-9.99),\"< > % \",BH112/ABS($AO112))),\"? % \"),IFERROR(IF(AND(BH112=0,BB112=0),0,IF(OR(BH112/ABS(BB112)>9.99,BH112/ABS(BB112)<-9.99),\"< > % \",BH112/ABS(BB112))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI112=0,$AQ112=0),0,IF(OR(BI112/ABS($AQ112)>9.99,BI112/ABS($AQ112)<-9.99),\"< > % \",BI112/ABS($AQ112))),\"? % \"),IFERROR(IF(AND(BI112=0,BC112=0),0,IF(OR(BI112/ABS(BC112)>9.99,BI112/ABS(BC112)<-9.99),\"< > % \",BI112/ABS(BC112))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C112)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C112)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C112)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C112)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C112)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C112)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C112)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C112)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C112)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C112)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C112)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C112)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C112)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ112-BR112,0)","v":0},{"$f":"IFERROR(IF(AND(BQ112=0,BR112=0),0,IF(OR(BS112/ABS(BQ112)>9.99,BS112/ABS(BQ112)<-9.99),\"< > % \",BS112/ABS(BQ112))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M112<>0,$BQ112/$M112,\"\"),\"0% \")&IF(IF($M112<>0,$BQ112/$M112,\"\")<>\"\",IF(IF($M112<>0,$BQ112/$M112,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M112<>0,$BQ112/$M112,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA112<>0,$BR112/$AA112,\"\"),\"0% \")&IF(IF($AA112<>0,$BR112/$AA112,\"\")<>\"\",IF(IF($AA112<>0,$BR112/$AA112,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA112<>0,$BR112/$AA112,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F113","v":"&&&&&&&-&&-&&&-&&-&&&&&&-592100"},{"$f":"VLOOKUP($F113,Account_Table,3,FALSE)","v":"521017"},"L6","592100","Division Transfers",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C113)-COUNTIFS(Forecast!$C:$C,$C113,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C113),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C113),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUM(O113:Z113),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUM(AC113:AN113),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C113),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C113),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C113),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C113),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C113),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C113)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C113),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C113)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C113)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C113)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C113),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C113)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C113)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C113)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C113),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C113)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C113)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C113)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C113),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C113)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C113)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C113)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C113),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C113)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C113)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE113=0,$K113=0),0,IF(OR(BE113/ABS($K113)>9.99,BE113/ABS($K113)<-9.99),\"< > % \",BE113/ABS($K113))),\"? % \"),IFERROR(IF(AND(BE113=0,AY113=0),0,IF(OR(BE113/ABS(AY113)>9.99,BE113/ABS(AY113)<-9.99),\"< > % \",BE113/ABS(AY113))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF113=0,$M113=0),0,IF(OR(BF113/ABS($M113)>9.99,BF113/ABS($M113)<-9.99),\"< > % \",BF113/ABS($M113))),\"? % \"),IFERROR(IF(AND(BF113=0,AZ113=0),0,IF(OR(BF113/ABS(AZ113)>9.99,BF113/ABS(AZ113)<-9.99),\"< > % \",BF113/ABS(AZ113))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG113=0,$AA113=0),0,IF(OR(BG113/ABS($AA113)>9.99,BG113/ABS($AA113)<-9.99),\"< > % \",BG113/ABS($AA113))),\"? % \"),IFERROR(IF(AND(BG113=0,BA113=0),0,IF(OR(BG113/ABS(BA113)>9.99,BG113/ABS(BA113)<-9.99),\"< > % \",BG113/ABS(BA113))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH113=0,$AO113=0),0,IF(OR(BH113/ABS($AO113)>9.99,BH113/ABS($AO113)<-9.99),\"< > % \",BH113/ABS($AO113))),\"? % \"),IFERROR(IF(AND(BH113=0,BB113=0),0,IF(OR(BH113/ABS(BB113)>9.99,BH113/ABS(BB113)<-9.99),\"< > % \",BH113/ABS(BB113))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI113=0,$AQ113=0),0,IF(OR(BI113/ABS($AQ113)>9.99,BI113/ABS($AQ113)<-9.99),\"< > % \",BI113/ABS($AQ113))),\"? % \"),IFERROR(IF(AND(BI113=0,BC113=0),0,IF(OR(BI113/ABS(BC113)>9.99,BI113/ABS(BC113)<-9.99),\"< > % \",BI113/ABS(BC113))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C113)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C113)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C113)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C113)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C113)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C113)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C113)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C113)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C113)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C113)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C113)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C113)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C113)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ113-BR113,0)","v":0},{"$f":"IFERROR(IF(AND(BQ113=0,BR113=0),0,IF(OR(BS113/ABS(BQ113)>9.99,BS113/ABS(BQ113)<-9.99),\"< > % \",BS113/ABS(BQ113))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M113<>0,$BQ113/$M113,\"\"),\"0% \")&IF(IF($M113<>0,$BQ113/$M113,\"\")<>\"\",IF(IF($M113<>0,$BQ113/$M113,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M113<>0,$BQ113/$M113,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA113<>0,$BR113/$AA113,\"\"),\"0% \")&IF(IF($AA113<>0,$BR113/$AA113,\"\")<>\"\",IF(IF($AA113<>0,$BR113/$AA113,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA113<>0,$BR113/$AA113,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F114","v":"&&&&&&&-&&-&&&-&&-&&&&&&-592200"},{"$f":"VLOOKUP($F114,Account_Table,3,FALSE)","v":"521017"},"L6","592200","Division Project Margin Expense",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C114)-COUNTIFS(Forecast!$C:$C,$C114,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C114),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C114),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUM(O114:Z114),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUM(AC114:AN114),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C114),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C114),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C114),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C114),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C114),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C114)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C114),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C114)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C114)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C114)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C114),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C114)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C114)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C114)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C114),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C114)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C114)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C114)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C114),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C114)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C114)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C114)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C114),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C114)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C114)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE114=0,$K114=0),0,IF(OR(BE114/ABS($K114)>9.99,BE114/ABS($K114)<-9.99),\"< > % \",BE114/ABS($K114))),\"? % \"),IFERROR(IF(AND(BE114=0,AY114=0),0,IF(OR(BE114/ABS(AY114)>9.99,BE114/ABS(AY114)<-9.99),\"< > % \",BE114/ABS(AY114))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF114=0,$M114=0),0,IF(OR(BF114/ABS($M114)>9.99,BF114/ABS($M114)<-9.99),\"< > % \",BF114/ABS($M114))),\"? % \"),IFERROR(IF(AND(BF114=0,AZ114=0),0,IF(OR(BF114/ABS(AZ114)>9.99,BF114/ABS(AZ114)<-9.99),\"< > % \",BF114/ABS(AZ114))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG114=0,$AA114=0),0,IF(OR(BG114/ABS($AA114)>9.99,BG114/ABS($AA114)<-9.99),\"< > % \",BG114/ABS($AA114))),\"? % \"),IFERROR(IF(AND(BG114=0,BA114=0),0,IF(OR(BG114/ABS(BA114)>9.99,BG114/ABS(BA114)<-9.99),\"< > % \",BG114/ABS(BA114))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH114=0,$AO114=0),0,IF(OR(BH114/ABS($AO114)>9.99,BH114/ABS($AO114)<-9.99),\"< > % \",BH114/ABS($AO114))),\"? % \"),IFERROR(IF(AND(BH114=0,BB114=0),0,IF(OR(BH114/ABS(BB114)>9.99,BH114/ABS(BB114)<-9.99),\"< > % \",BH114/ABS(BB114))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI114=0,$AQ114=0),0,IF(OR(BI114/ABS($AQ114)>9.99,BI114/ABS($AQ114)<-9.99),\"< > % \",BI114/ABS($AQ114))),\"? % \"),IFERROR(IF(AND(BI114=0,BC114=0),0,IF(OR(BI114/ABS(BC114)>9.99,BI114/ABS(BC114)<-9.99),\"< > % \",BI114/ABS(BC114))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C114)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C114)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C114)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C114)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C114)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C114)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C114)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C114)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C114)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C114)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C114)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C114)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C114)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ114-BR114,0)","v":0},{"$f":"IFERROR(IF(AND(BQ114=0,BR114=0),0,IF(OR(BS114/ABS(BQ114)>9.99,BS114/ABS(BQ114)<-9.99),\"< > % \",BS114/ABS(BQ114))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M114<>0,$BQ114/$M114,\"\"),\"0% \")&IF(IF($M114<>0,$BQ114/$M114,\"\")<>\"\",IF(IF($M114<>0,$BQ114/$M114,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M114<>0,$BQ114/$M114,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA114<>0,$BR114/$AA114,\"\"),\"0% \")&IF(IF($AA114<>0,$BR114/$AA114,\"\")<>\"\",IF(IF($AA114<>0,$BR114/$AA114,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA114<>0,$BR114/$AA114,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[]
[null,null,null,null,null,""]
[null,null,null,null,null,"","INTERNAL TRANSFERS",null,null,null,{"$f":"ROUND(SUM(K75:K115)/2,2)","v":0},null,{"$f":"ROUND(SUM(M75:M115)/2,2)","v":0},null,{"$f":"ROUND(SUM(O75:O115)/2,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(AC75:AC115)/2,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(AQ75:AQ115)/2,2)","v":0},null,{"$f":"ROUND(SUM(AS75:AS115)/2,2)","v":0},null,{"$f":"ROUND(SUM(AU75:AU115)/2,2)","v":0},null,null,null,{"$f":"ROUND(SUM(AY75:AY116)/2,2)","v":0},{"$f":"ROUND(SUM(AZ75:AZ116)/2,2)","v":0},{"$f":"ROUND(SUM(BA75:BA116)/2,2)","v":0},{"$f":"ROUND(SUM(BB75:BB116)/2,2)","v":0},{"$f":"ROUND(SUM(BC75:BC116)/2,2)","v":0},null,{"$f":"ROUND(SUM(BE75:BE116)/2,2)","v":0},{"$f":"ROUND(SUM(BF75:BF116)/2,2)","v":0},{"$f":"ROUND(SUM(BG75:BG116)/2,2)","v":0},{"$f":"ROUND(SUM(BH75:BH116)/2,2)","v":0},{"$f":"ROUND(SUM(BI75:BI116)/2,2)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE117=0,$K117=0),0,IF(OR(BE117/ABS($K117)>9.99,BE117/ABS($K117)<-9.99),\"< > % \",BE117/ABS($K117))),\"? % \"),IFERROR(IF(AND(BE117=0,AY117=0),0,IF(OR(BE117/ABS(AY117)>9.99,BE117/ABS(AY117)<-9.99),\"< > % \",BE117/ABS(AY117))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF117=0,$M117=0),0,IF(OR(BF117/ABS($M117)>9.99,BF117/ABS($M117)<-9.99),\"< > % \",BF117/ABS($M117))),\"? % \"),IFERROR(IF(AND(BF117=0,AZ117=0),0,IF(OR(BF117/ABS(AZ117)>9.99,BF117/ABS(AZ117)<-9.99),\"< > % \",BF117/ABS(AZ117))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG117=0,$AA117=0),0,IF(OR(BG117/ABS($AA117)>9.99,BG117/ABS($AA117)<-9.99),\"< > % \",BG117/ABS($AA117))),\"? % \"),IFERROR(IF(AND(BG117=0,BA117=0),0,IF(OR(BG117/ABS(BA117)>9.99,BG117/ABS(BA117)<-9.99),\"< > % \",BG117/ABS(BA117))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH117=0,$AO117=0),0,IF(OR(BH117/ABS($AO117)>9.99,BH117/ABS($AO117)<-9.99),\"< > % \",BH117/ABS($AO117))),\"? % \"),IFERROR(IF(AND(BH117=0,BB117=0),0,IF(OR(BH117/ABS(BB117)>9.99,BH117/ABS(BB117)<-9.99),\"< > % \",BH117/ABS(BB117))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI117=0,$AQ117=0),0,IF(OR(BI117/ABS($AQ117)>9.99,BI117/ABS($AQ117)<-9.99),\"< > % \",BI117/ABS($AQ117))),\"? % \"),IFERROR(IF(AND(BI117=0,BC117=0),0,IF(OR(BI117/ABS(BC117)>9.99,BI117/ABS(BC117)<-9.99),\"< > % \",BI117/ABS(BC117))),\"? % \"))","v":0},null,{"$f":"ROUND(SUM(BQ75:BQ116)/2,2)","v":0},{"$f":"ROUND(SUM(BR75:BR116)/2,2)","v":0},{"$f":"ROUND(BQ117-BR117,0)","v":0},{"$f":"IFERROR(IF(AND(BQ117=0,BR117=0),0,IF(OR(BS117/ABS(BQ117)>9.99,BS117/ABS(BQ117)<-9.99),\"< > % \",BS117/ABS(BQ117))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M117<>0,$BQ117/$M117,\"\"),\"0% \")&IF(IF($M117<>0,$BQ117/$M117,\"\")<>\"\",IF(IF($M117<>0,$BQ117/$M117,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M117<>0,$BQ117/$M117,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA117<>0,$BR117/$AA117,\"\"),\"0% \")&IF(IF($AA117<>0,$BR117/$AA117,\"\")<>\"\",IF(IF($AA117<>0,$BR117/$AA117,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA117<>0,$BR117/$AA117,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,null,"","AVAILABLE REVENUE",null,null,null,{"$f":"ROUND(K117+K73,2)","v":0},null,{"$f":"ROUND(M117+M73,2)","v":0},null,{"$f":"ROUND(O117+O73,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(AC117+AC73,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(AQ117+AQ73,2)","v":0},null,{"$f":"ROUND(AS117+AS73,2)","v":0},null,{"$f":"ROUND(AU117+AU73,2)","v":0},null,null,null,{"$f":"ROUND(AY117+AY73,2)","v":0},{"$f":"ROUND(AZ117+AZ73,2)","v":0},{"$f":"ROUND(BA117+BA73,2)","v":0},{"$f":"ROUND(BB117+BB73,2)","v":0},{"$f":"ROUND(BC117+BC73,2)","v":0},null,{"$f":"ROUND(BE117+BE73,2)","v":0},{"$f":"ROUND(BF117+BF73,2)","v":0},{"$f":"ROUND(BG117+BG73,2)","v":0},{"$f":"ROUND(BH117+BH73,2)","v":0},{"$f":"ROUND(BI117+BI73,2)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE119=0,$K119=0),0,IF(OR(BE119/ABS($K119)>9.99,BE119/ABS($K119)<-9.99),\"< > % \",BE119/ABS($K119))),\"? % \"),IFERROR(IF(AND(BE119=0,AY119=0),0,IF(OR(BE119/ABS(AY119)>9.99,BE119/ABS(AY119)<-9.99),\"< > % \",BE119/ABS(AY119))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF119=0,$M119=0),0,IF(OR(BF119/ABS($M119)>9.99,BF119/ABS($M119)<-9.99),\"< > % \",BF119/ABS($M119))),\"? % \"),IFERROR(IF(AND(BF119=0,AZ119=0),0,IF(OR(BF119/ABS(AZ119)>9.99,BF119/ABS(AZ119)<-9.99),\"< > % \",BF119/ABS(AZ119))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG119=0,$AA119=0),0,IF(OR(BG119/ABS($AA119)>9.99,BG119/ABS($AA119)<-9.99),\"< > % \",BG119/ABS($AA119))),\"? % \"),IFERROR(IF(AND(BG119=0,BA119=0),0,IF(OR(BG119/ABS(BA119)>9.99,BG119/ABS(BA119)<-9.99),\"< > % \",BG119/ABS(BA119))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH119=0,$AO119=0),0,IF(OR(BH119/ABS($AO119)>9.99,BH119/ABS($AO119)<-9.99),\"< > % \",BH119/ABS($AO119))),\"? % \"),IFERROR(IF(AND(BH119=0,BB119=0),0,IF(OR(BH119/ABS(BB119)>9.99,BH119/ABS(BB119)<-9.99),\"< > % \",BH119/ABS(BB119))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI119=0,$AQ119=0),0,IF(OR(BI119/ABS($AQ119)>9.99,BI119/ABS($AQ119)<-9.99),\"< > % \",BI119/ABS($AQ119))),\"? % \"),IFERROR(IF(AND(BI119=0,BC119=0),0,IF(OR(BI119/ABS(BC119)>9.99,BI119/ABS(BC119)<-9.99),\"< > % \",BI119/ABS(BC119))),\"? % \"))","v":0},null,{"$f":"ROUND(BQ117+BQ73,2)","v":0},{"$f":"ROUND(BR117+BR73,2)","v":0},{"$f":"ROUND(BQ119-BR119,0)","v":0},{"$f":"IFERROR(IF(AND(BQ119=0,BR119=0),0,IF(OR(BS119/ABS(BQ119)>9.99,BS119/ABS(BQ119)<-9.99),\"< > % \",BS119/ABS(BQ119))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M119<>0,$BQ119/$M119,\"\"),\"0% \")&IF(IF($M119<>0,$BQ119/$M119,\"\")<>\"\",IF(IF($M119<>0,$BQ119/$M119,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M119<>0,$BQ119/$M119,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA119<>0,$BR119/$AA119,\"\"),\"0% \")&IF(IF($AA119<>0,$BR119/$AA119,\"\")<>\"\",IF(IF($AA119<>0,$BR119/$AA119,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA119<>0,$BR119/$AA119,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","600000","ACADEMIC SALARIES NON-CASUAL",null,{"$f":"IF(COUNTIF(I123:I127,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K123:K127)","v":0},null,{"$f":"SUM(M123:M127)","v":0},null,{"$f":"SUM(O123:O127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC123:AC127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ123:AQ127)","v":0},null,{"$f":"SUM(AS123:AS127)","v":0},null,{"$f":"SUM(AU123:AU127)","v":0},null,null,null,{"$f":"SUM(AY123:AY127)","v":0},{"$f":"SUM(AZ123:AZ127)","v":0},{"$f":"SUM(BA123:BA127)","v":0},{"$f":"SUM(BB123:BB127)","v":0},{"$f":"SUM(BC123:BC127)","v":0},null,{"$f":"SUM(BE123:BE127)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE122=0,$K122=0),0,IF(OR(BE122/ABS($K122)>9.99,BE122/ABS($K122)<-9.99),\"< > % \",BE122/ABS($K122))),\"? % \"),IFERROR(IF(AND(BE122=0,AY122=0),0,IF(OR(BE122/ABS(AY122)>9.99,BE122/ABS(AY122)<-9.99),\"< > % \",BE122/ABS(AY122))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF122=0,$M122=0),0,IF(OR(BF122/ABS($M122)>9.99,BF122/ABS($M122)<-9.99),\"< > % \",BF122/ABS($M122))),\"? % \"),IFERROR(IF(AND(BF122=0,AZ122=0),0,IF(OR(BF122/ABS(AZ122)>9.99,BF122/ABS(AZ122)<-9.99),\"< > % \",BF122/ABS(AZ122))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG122=0,$AA122=0),0,IF(OR(BG122/ABS($AA122)>9.99,BG122/ABS($AA122)<-9.99),\"< > % \",BG122/ABS($AA122))),\"? % \"),IFERROR(IF(AND(BG122=0,BA122=0),0,IF(OR(BG122/ABS(BA122)>9.99,BG122/ABS(BA122)<-9.99),\"< > % \",BG122/ABS(BA122))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH122=0,$AO122=0),0,IF(OR(BH122/ABS($AO122)>9.99,BH122/ABS($AO122)<-9.99),\"< > % \",BH122/ABS($AO122))),\"? % \"),IFERROR(IF(AND(BH122=0,BB122=0),0,IF(OR(BH122/ABS(BB122)>9.99,BH122/ABS(BB122)<-9.99),\"< > % \",BH122/ABS(BB122))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI122=0,$AQ122=0),0,IF(OR(BI122/ABS($AQ122)>9.99,BI122/ABS($AQ122)<-9.99),\"< > % \",BI122/ABS($AQ122))),\"? % \"),IFERROR(IF(AND(BI122=0,BC122=0),0,IF(OR(BI122/ABS(BC122)>9.99,BI122/ABS(BC122)<-9.99),\"< > % \",BI122/ABS(BC122))),\"? % \"))","v":0},null,{"$f":"SUM(BQ123:BQ127)","v":0},{"$f":"SUM(BR123:BR127)","v":0},{"$f":"ROUND(BQ122-BR122,0)","v":0},{"$f":"IFERROR(IF(AND(BQ122=0,BR122=0),0,IF(OR(BS122/ABS(BQ122)>9.99,BS122/ABS(BQ122)<-9.99),\"< > % \",BS122/ABS(BQ122))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M122<>0,$BQ122/$M122,\"\"),\"0% \")&IF(IF($M122<>0,$BQ122/$M122,\"\")<>\"\",IF(IF($M122<>0,$BQ122/$M122,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M122<>0,$BQ122/$M122,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA122<>0,$BR122/$AA122,\"\"),\"0% \")&IF(IF($AA122<>0,$BR122/$AA122,\"\")<>\"\",IF(IF($AA122<>0,$BR122/$AA122,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA122<>0,$BR122/$AA122,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F124","v":"&&&&&&&-&&-&&&-&&-&&&&&&-600000"},{"$f":"VLOOKUP($F124,Account_Table,3,FALSE)","v":"600000"},"L6","600000","Academic Non-Casual (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C124)-COUNTIFS(Forecast!$C:$C,$C124,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C124),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C124),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUM(O124:Z124),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUM(AC124:AN124),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C124),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C124),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C124),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C124),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C124),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C124)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C124),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C124)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C124)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C124)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C124),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C124)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C124)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C124)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C124),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C124)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C124)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C124)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C124),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C124)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C124)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C124)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C124),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C124)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C124)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE124=0,$K124=0),0,IF(OR(BE124/ABS($K124)>9.99,BE124/ABS($K124)<-9.99),\"< > % \",BE124/ABS($K124))),\"? % \"),IFERROR(IF(AND(BE124=0,AY124=0),0,IF(OR(BE124/ABS(AY124)>9.99,BE124/ABS(AY124)<-9.99),\"< > % \",BE124/ABS(AY124))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF124=0,$M124=0),0,IF(OR(BF124/ABS($M124)>9.99,BF124/ABS($M124)<-9.99),\"< > % \",BF124/ABS($M124))),\"? % \"),IFERROR(IF(AND(BF124=0,AZ124=0),0,IF(OR(BF124/ABS(AZ124)>9.99,BF124/ABS(AZ124)<-9.99),\"< > % \",BF124/ABS(AZ124))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG124=0,$AA124=0),0,IF(OR(BG124/ABS($AA124)>9.99,BG124/ABS($AA124)<-9.99),\"< > % \",BG124/ABS($AA124))),\"? % \"),IFERROR(IF(AND(BG124=0,BA124=0),0,IF(OR(BG124/ABS(BA124)>9.99,BG124/ABS(BA124)<-9.99),\"< > % \",BG124/ABS(BA124))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH124=0,$AO124=0),0,IF(OR(BH124/ABS($AO124)>9.99,BH124/ABS($AO124)<-9.99),\"< > % \",BH124/ABS($AO124))),\"? % \"),IFERROR(IF(AND(BH124=0,BB124=0),0,IF(OR(BH124/ABS(BB124)>9.99,BH124/ABS(BB124)<-9.99),\"< > % \",BH124/ABS(BB124))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI124=0,$AQ124=0),0,IF(OR(BI124/ABS($AQ124)>9.99,BI124/ABS($AQ124)<-9.99),\"< > % \",BI124/ABS($AQ124))),\"? % \"),IFERROR(IF(AND(BI124=0,BC124=0),0,IF(OR(BI124/ABS(BC124)>9.99,BI124/ABS(BC124)<-9.99),\"< > % \",BI124/ABS(BC124))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C124)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C124)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C124)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C124)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C124)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C124)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C124)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C124)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C124)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C124)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C124)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C124)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C124)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ124-BR124,0)","v":0},{"$f":"IFERROR(IF(AND(BQ124=0,BR124=0),0,IF(OR(BS124/ABS(BQ124)>9.99,BS124/ABS(BQ124)<-9.99),\"< > % \",BS124/ABS(BQ124))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M124<>0,$BQ124/$M124,\"\"),\"0% \")&IF(IF($M124<>0,$BQ124/$M124,\"\")<>\"\",IF(IF($M124<>0,$BQ124/$M124,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M124<>0,$BQ124/$M124,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA124<>0,$BR124/$AA124,\"\"),\"0% \")&IF(IF($AA124<>0,$BR124/$AA124,\"\")<>\"\",IF(IF($AA124<>0,$BR124/$AA124,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA124<>0,$BR124/$AA124,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F125","v":"&&&&&&&-&&-&&&-&&-&&&&&&-600100"},{"$f":"VLOOKUP($F125,Account_Table,3,FALSE)","v":"600000"},"L6","600100","Salaries - Academic",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C125)-COUNTIFS(Forecast!$C:$C,$C125,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C125),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C125),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUM(O125:Z125),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUM(AC125:AN125),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C125),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C125),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C125),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C125),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C125),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C125)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C125),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C125)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C125)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C125)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C125),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C125)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C125)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C125)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C125),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C125)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C125)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C125)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C125),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C125)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C125)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C125)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C125),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C125)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C125)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE125=0,$K125=0),0,IF(OR(BE125/ABS($K125)>9.99,BE125/ABS($K125)<-9.99),\"< > % \",BE125/ABS($K125))),\"? % \"),IFERROR(IF(AND(BE125=0,AY125=0),0,IF(OR(BE125/ABS(AY125)>9.99,BE125/ABS(AY125)<-9.99),\"< > % \",BE125/ABS(AY125))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF125=0,$M125=0),0,IF(OR(BF125/ABS($M125)>9.99,BF125/ABS($M125)<-9.99),\"< > % \",BF125/ABS($M125))),\"? % \"),IFERROR(IF(AND(BF125=0,AZ125=0),0,IF(OR(BF125/ABS(AZ125)>9.99,BF125/ABS(AZ125)<-9.99),\"< > % \",BF125/ABS(AZ125))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG125=0,$AA125=0),0,IF(OR(BG125/ABS($AA125)>9.99,BG125/ABS($AA125)<-9.99),\"< > % \",BG125/ABS($AA125))),\"? % \"),IFERROR(IF(AND(BG125=0,BA125=0),0,IF(OR(BG125/ABS(BA125)>9.99,BG125/ABS(BA125)<-9.99),\"< > % \",BG125/ABS(BA125))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH125=0,$AO125=0),0,IF(OR(BH125/ABS($AO125)>9.99,BH125/ABS($AO125)<-9.99),\"< > % \",BH125/ABS($AO125))),\"? % \"),IFERROR(IF(AND(BH125=0,BB125=0),0,IF(OR(BH125/ABS(BB125)>9.99,BH125/ABS(BB125)<-9.99),\"< > % \",BH125/ABS(BB125))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI125=0,$AQ125=0),0,IF(OR(BI125/ABS($AQ125)>9.99,BI125/ABS($AQ125)<-9.99),\"< > % \",BI125/ABS($AQ125))),\"? % \"),IFERROR(IF(AND(BI125=0,BC125=0),0,IF(OR(BI125/ABS(BC125)>9.99,BI125/ABS(BC125)<-9.99),\"< > % \",BI125/ABS(BC125))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C125)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C125)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C125)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C125)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C125)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C125)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C125)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C125)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C125)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C125)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C125)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C125)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C125)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ125-BR125,0)","v":0},{"$f":"IFERROR(IF(AND(BQ125=0,BR125=0),0,IF(OR(BS125/ABS(BQ125)>9.99,BS125/ABS(BQ125)<-9.99),\"< > % \",BS125/ABS(BQ125))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M125<>0,$BQ125/$M125,\"\"),\"0% \")&IF(IF($M125<>0,$BQ125/$M125,\"\")<>\"\",IF(IF($M125<>0,$BQ125/$M125,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M125<>0,$BQ125/$M125,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA125<>0,$BR125/$AA125,\"\"),\"0% \")&IF(IF($AA125<>0,$BR125/$AA125,\"\")<>\"\",IF(IF($AA125<>0,$BR125/$AA125,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA125<>0,$BR125/$AA125,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F126","v":"&&&&&&&-&&-&&&-&&-&&&&&&-603100"},{"$f":"VLOOKUP($F126,Account_Table,3,FALSE)","v":"600000"},"L6","603100","Salary Recov&Reimb Academic",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C126)-COUNTIFS(Forecast!$C:$C,$C126,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C126),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C126),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUM(O126:Z126),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUM(AC126:AN126),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C126),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C126),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C126),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C126),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C126),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C126)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C126),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C126)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C126)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C126)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C126),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C126)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C126)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C126)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C126),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C126)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C126)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C126)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C126),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C126)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C126)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C126)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C126),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C126)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C126)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE126=0,$K126=0),0,IF(OR(BE126/ABS($K126)>9.99,BE126/ABS($K126)<-9.99),\"< > % \",BE126/ABS($K126))),\"? % \"),IFERROR(IF(AND(BE126=0,AY126=0),0,IF(OR(BE126/ABS(AY126)>9.99,BE126/ABS(AY126)<-9.99),\"< > % \",BE126/ABS(AY126))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF126=0,$M126=0),0,IF(OR(BF126/ABS($M126)>9.99,BF126/ABS($M126)<-9.99),\"< > % \",BF126/ABS($M126))),\"? % \"),IFERROR(IF(AND(BF126=0,AZ126=0),0,IF(OR(BF126/ABS(AZ126)>9.99,BF126/ABS(AZ126)<-9.99),\"< > % \",BF126/ABS(AZ126))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG126=0,$AA126=0),0,IF(OR(BG126/ABS($AA126)>9.99,BG126/ABS($AA126)<-9.99),\"< > % \",BG126/ABS($AA126))),\"? % \"),IFERROR(IF(AND(BG126=0,BA126=0),0,IF(OR(BG126/ABS(BA126)>9.99,BG126/ABS(BA126)<-9.99),\"< > % \",BG126/ABS(BA126))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH126=0,$AO126=0),0,IF(OR(BH126/ABS($AO126)>9.99,BH126/ABS($AO126)<-9.99),\"< > % \",BH126/ABS($AO126))),\"? % \"),IFERROR(IF(AND(BH126=0,BB126=0),0,IF(OR(BH126/ABS(BB126)>9.99,BH126/ABS(BB126)<-9.99),\"< > % \",BH126/ABS(BB126))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI126=0,$AQ126=0),0,IF(OR(BI126/ABS($AQ126)>9.99,BI126/ABS($AQ126)<-9.99),\"< > % \",BI126/ABS($AQ126))),\"? % \"),IFERROR(IF(AND(BI126=0,BC126=0),0,IF(OR(BI126/ABS(BC126)>9.99,BI126/ABS(BC126)<-9.99),\"< > % \",BI126/ABS(BC126))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C126)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C126)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C126)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C126)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C126)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C126)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C126)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C126)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C126)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C126)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C126)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C126)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C126)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ126-BR126,0)","v":0},{"$f":"IFERROR(IF(AND(BQ126=0,BR126=0),0,IF(OR(BS126/ABS(BQ126)>9.99,BS126/ABS(BQ126)<-9.99),\"< > % \",BS126/ABS(BQ126))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M126<>0,$BQ126/$M126,\"\"),\"0% \")&IF(IF($M126<>0,$BQ126/$M126,\"\")<>\"\",IF(IF($M126<>0,$BQ126/$M126,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M126<>0,$BQ126/$M126,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA126<>0,$BR126/$AA126,\"\"),\"0% \")&IF(IF($AA126<>0,$BR126/$AA126,\"\")<>\"\",IF(IF($AA126<>0,$BR126/$AA126,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA126<>0,$BR126/$AA126,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","600300","ACADEMIC SALARIES CASUAL",null,{"$f":"IF(COUNTIF(I129:I132,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K129:K132)","v":0},null,{"$f":"SUM(M129:M132)","v":0},null,{"$f":"SUM(O129:O132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC129:AC132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ129:AQ132)","v":0},null,{"$f":"SUM(AS129:AS132)","v":0},null,{"$f":"SUM(AU129:AU132)","v":0},null,null,null,{"$f":"SUM(AY129:AY132)","v":0},{"$f":"SUM(AZ129:AZ132)","v":0},{"$f":"SUM(BA129:BA132)","v":0},{"$f":"SUM(BB129:BB132)","v":0},{"$f":"SUM(BC129:BC132)","v":0},null,{"$f":"SUM(BE129:BE132)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE128=0,$K128=0),0,IF(OR(BE128/ABS($K128)>9.99,BE128/ABS($K128)<-9.99),\"< > % \",BE128/ABS($K128))),\"? % \"),IFERROR(IF(AND(BE128=0,AY128=0),0,IF(OR(BE128/ABS(AY128)>9.99,BE128/ABS(AY128)<-9.99),\"< > % \",BE128/ABS(AY128))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF128=0,$M128=0),0,IF(OR(BF128/ABS($M128)>9.99,BF128/ABS($M128)<-9.99),\"< > % \",BF128/ABS($M128))),\"? % \"),IFERROR(IF(AND(BF128=0,AZ128=0),0,IF(OR(BF128/ABS(AZ128)>9.99,BF128/ABS(AZ128)<-9.99),\"< > % \",BF128/ABS(AZ128))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG128=0,$AA128=0),0,IF(OR(BG128/ABS($AA128)>9.99,BG128/ABS($AA128)<-9.99),\"< > % \",BG128/ABS($AA128))),\"? % \"),IFERROR(IF(AND(BG128=0,BA128=0),0,IF(OR(BG128/ABS(BA128)>9.99,BG128/ABS(BA128)<-9.99),\"< > % \",BG128/ABS(BA128))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH128=0,$AO128=0),0,IF(OR(BH128/ABS($AO128)>9.99,BH128/ABS($AO128)<-9.99),\"< > % \",BH128/ABS($AO128))),\"? % \"),IFERROR(IF(AND(BH128=0,BB128=0),0,IF(OR(BH128/ABS(BB128)>9.99,BH128/ABS(BB128)<-9.99),\"< > % \",BH128/ABS(BB128))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI128=0,$AQ128=0),0,IF(OR(BI128/ABS($AQ128)>9.99,BI128/ABS($AQ128)<-9.99),\"< > % \",BI128/ABS($AQ128))),\"? % \"),IFERROR(IF(AND(BI128=0,BC128=0),0,IF(OR(BI128/ABS(BC128)>9.99,BI128/ABS(BC128)<-9.99),\"< > % \",BI128/ABS(BC128))),\"? % \"))","v":0},null,{"$f":"SUM(BQ129:BQ132)","v":0},{"$f":"SUM(BR129:BR132)","v":0},{"$f":"ROUND(BQ128-BR128,0)","v":0},{"$f":"IFERROR(IF(AND(BQ128=0,BR128=0),0,IF(OR(BS128/ABS(BQ128)>9.99,BS128/ABS(BQ128)<-9.99),\"< > % \",BS128/ABS(BQ128))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M128<>0,$BQ128/$M128,\"\"),\"0% \")&IF(IF($M128<>0,$BQ128/$M128,\"\")<>\"\",IF(IF($M128<>0,$BQ128/$M128,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M128<>0,$BQ128/$M128,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA128<>0,$BR128/$AA128,\"\"),\"0% \")&IF(IF($AA128<>0,$BR128/$AA128,\"\")<>\"\",IF(IF($AA128<>0,$BR128/$AA128,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA128<>0,$BR128/$AA128,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F130","v":"&&&&&&&-&&-&&&-&&-&&&&&&-600300"},{"$f":"VLOOKUP($F130,Account_Table,3,FALSE)","v":"600300"},"L6","600300","Academic Casual (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C130)-COUNTIFS(Forecast!$C:$C,$C130,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C130),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C130),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUM(O130:Z130),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUM(AC130:AN130),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C130),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C130),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C130),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C130),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C130),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C130)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C130),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C130)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C130)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C130)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C130),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C130)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C130)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C130)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C130),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C130)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C130)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C130)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C130),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C130)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C130)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C130)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C130),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C130)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C130)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE130=0,$K130=0),0,IF(OR(BE130/ABS($K130)>9.99,BE130/ABS($K130)<-9.99),\"< > % \",BE130/ABS($K130))),\"? % \"),IFERROR(IF(AND(BE130=0,AY130=0),0,IF(OR(BE130/ABS(AY130)>9.99,BE130/ABS(AY130)<-9.99),\"< > % \",BE130/ABS(AY130))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF130=0,$M130=0),0,IF(OR(BF130/ABS($M130)>9.99,BF130/ABS($M130)<-9.99),\"< > % \",BF130/ABS($M130))),\"? % \"),IFERROR(IF(AND(BF130=0,AZ130=0),0,IF(OR(BF130/ABS(AZ130)>9.99,BF130/ABS(AZ130)<-9.99),\"< > % \",BF130/ABS(AZ130))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG130=0,$AA130=0),0,IF(OR(BG130/ABS($AA130)>9.99,BG130/ABS($AA130)<-9.99),\"< > % \",BG130/ABS($AA130))),\"? % \"),IFERROR(IF(AND(BG130=0,BA130=0),0,IF(OR(BG130/ABS(BA130)>9.99,BG130/ABS(BA130)<-9.99),\"< > % \",BG130/ABS(BA130))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH130=0,$AO130=0),0,IF(OR(BH130/ABS($AO130)>9.99,BH130/ABS($AO130)<-9.99),\"< > % \",BH130/ABS($AO130))),\"? % \"),IFERROR(IF(AND(BH130=0,BB130=0),0,IF(OR(BH130/ABS(BB130)>9.99,BH130/ABS(BB130)<-9.99),\"< > % \",BH130/ABS(BB130))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI130=0,$AQ130=0),0,IF(OR(BI130/ABS($AQ130)>9.99,BI130/ABS($AQ130)<-9.99),\"< > % \",BI130/ABS($AQ130))),\"? % \"),IFERROR(IF(AND(BI130=0,BC130=0),0,IF(OR(BI130/ABS(BC130)>9.99,BI130/ABS(BC130)<-9.99),\"< > % \",BI130/ABS(BC130))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C130)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C130)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C130)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C130)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C130)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C130)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C130)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C130)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C130)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C130)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C130)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C130)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C130)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ130-BR130,0)","v":0},{"$f":"IFERROR(IF(AND(BQ130=0,BR130=0),0,IF(OR(BS130/ABS(BQ130)>9.99,BS130/ABS(BQ130)<-9.99),\"< > % \",BS130/ABS(BQ130))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M130<>0,$BQ130/$M130,\"\"),\"0% \")&IF(IF($M130<>0,$BQ130/$M130,\"\")<>\"\",IF(IF($M130<>0,$BQ130/$M130,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M130<>0,$BQ130/$M130,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA130<>0,$BR130/$AA130,\"\"),\"0% \")&IF(IF($AA130<>0,$BR130/$AA130,\"\")<>\"\",IF(IF($AA130<>0,$BR130/$AA130,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA130<>0,$BR130/$AA130,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F131","v":"&&&&&&&-&&-&&&-&&-&&&&&&-600301"},{"$f":"VLOOKUP($F131,Account_Table,3,FALSE)","v":"600300"},"L6","600301","Salaries - Academic Casual",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C131)-COUNTIFS(Forecast!$C:$C,$C131,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C131),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C131),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUM(O131:Z131),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUM(AC131:AN131),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C131),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C131),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C131),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C131),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C131),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C131)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C131),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C131)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C131)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C131)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C131),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C131)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C131)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C131)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C131),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C131)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C131)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C131)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C131),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C131)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C131)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C131)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C131),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C131)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C131)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE131=0,$K131=0),0,IF(OR(BE131/ABS($K131)>9.99,BE131/ABS($K131)<-9.99),\"< > % \",BE131/ABS($K131))),\"? % \"),IFERROR(IF(AND(BE131=0,AY131=0),0,IF(OR(BE131/ABS(AY131)>9.99,BE131/ABS(AY131)<-9.99),\"< > % \",BE131/ABS(AY131))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF131=0,$M131=0),0,IF(OR(BF131/ABS($M131)>9.99,BF131/ABS($M131)<-9.99),\"< > % \",BF131/ABS($M131))),\"? % \"),IFERROR(IF(AND(BF131=0,AZ131=0),0,IF(OR(BF131/ABS(AZ131)>9.99,BF131/ABS(AZ131)<-9.99),\"< > % \",BF131/ABS(AZ131))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG131=0,$AA131=0),0,IF(OR(BG131/ABS($AA131)>9.99,BG131/ABS($AA131)<-9.99),\"< > % \",BG131/ABS($AA131))),\"? % \"),IFERROR(IF(AND(BG131=0,BA131=0),0,IF(OR(BG131/ABS(BA131)>9.99,BG131/ABS(BA131)<-9.99),\"< > % \",BG131/ABS(BA131))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH131=0,$AO131=0),0,IF(OR(BH131/ABS($AO131)>9.99,BH131/ABS($AO131)<-9.99),\"< > % \",BH131/ABS($AO131))),\"? % \"),IFERROR(IF(AND(BH131=0,BB131=0),0,IF(OR(BH131/ABS(BB131)>9.99,BH131/ABS(BB131)<-9.99),\"< > % \",BH131/ABS(BB131))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI131=0,$AQ131=0),0,IF(OR(BI131/ABS($AQ131)>9.99,BI131/ABS($AQ131)<-9.99),\"< > % \",BI131/ABS($AQ131))),\"? % \"),IFERROR(IF(AND(BI131=0,BC131=0),0,IF(OR(BI131/ABS(BC131)>9.99,BI131/ABS(BC131)<-9.99),\"< > % \",BI131/ABS(BC131))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C131)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C131)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C131)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C131)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C131)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C131)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C131)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C131)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C131)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C131)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C131)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C131)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C131)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ131-BR131,0)","v":0},{"$f":"IFERROR(IF(AND(BQ131=0,BR131=0),0,IF(OR(BS131/ABS(BQ131)>9.99,BS131/ABS(BQ131)<-9.99),\"< > % \",BS131/ABS(BQ131))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M131<>0,$BQ131/$M131,\"\"),\"0% \")&IF(IF($M131<>0,$BQ131/$M131,\"\")<>\"\",IF(IF($M131<>0,$BQ131/$M131,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M131<>0,$BQ131/$M131,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA131<>0,$BR131/$AA131,\"\"),\"0% \")&IF(IF($AA131<>0,$BR131/$AA131,\"\")<>\"\",IF(IF($AA131<>0,$BR131/$AA131,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA131<>0,$BR131/$AA131,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","601000","GENERAL SALARIES NON-CASUAL",null,{"$f":"IF(COUNTIF(I134:I138,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K134:K138)","v":0},null,{"$f":"SUM(M134:M138)","v":0},null,{"$f":"SUM(O134:O138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC134:AC138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ134:AQ138)","v":0},null,{"$f":"SUM(AS134:AS138)","v":0},null,{"$f":"SUM(AU134:AU138)","v":0},null,null,null,{"$f":"SUM(AY134:AY138)","v":0},{"$f":"SUM(AZ134:AZ138)","v":0},{"$f":"SUM(BA134:BA138)","v":0},{"$f":"SUM(BB134:BB138)","v":0},{"$f":"SUM(BC134:BC138)","v":0},null,{"$f":"SUM(BE134:BE138)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE133=0,$K133=0),0,IF(OR(BE133/ABS($K133)>9.99,BE133/ABS($K133)<-9.99),\"< > % \",BE133/ABS($K133))),\"? % \"),IFERROR(IF(AND(BE133=0,AY133=0),0,IF(OR(BE133/ABS(AY133)>9.99,BE133/ABS(AY133)<-9.99),\"< > % \",BE133/ABS(AY133))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF133=0,$M133=0),0,IF(OR(BF133/ABS($M133)>9.99,BF133/ABS($M133)<-9.99),\"< > % \",BF133/ABS($M133))),\"? % \"),IFERROR(IF(AND(BF133=0,AZ133=0),0,IF(OR(BF133/ABS(AZ133)>9.99,BF133/ABS(AZ133)<-9.99),\"< > % \",BF133/ABS(AZ133))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG133=0,$AA133=0),0,IF(OR(BG133/ABS($AA133)>9.99,BG133/ABS($AA133)<-9.99),\"< > % \",BG133/ABS($AA133))),\"? % \"),IFERROR(IF(AND(BG133=0,BA133=0),0,IF(OR(BG133/ABS(BA133)>9.99,BG133/ABS(BA133)<-9.99),\"< > % \",BG133/ABS(BA133))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH133=0,$AO133=0),0,IF(OR(BH133/ABS($AO133)>9.99,BH133/ABS($AO133)<-9.99),\"< > % \",BH133/ABS($AO133))),\"? % \"),IFERROR(IF(AND(BH133=0,BB133=0),0,IF(OR(BH133/ABS(BB133)>9.99,BH133/ABS(BB133)<-9.99),\"< > % \",BH133/ABS(BB133))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI133=0,$AQ133=0),0,IF(OR(BI133/ABS($AQ133)>9.99,BI133/ABS($AQ133)<-9.99),\"< > % \",BI133/ABS($AQ133))),\"? % \"),IFERROR(IF(AND(BI133=0,BC133=0),0,IF(OR(BI133/ABS(BC133)>9.99,BI133/ABS(BC133)<-9.99),\"< > % \",BI133/ABS(BC133))),\"? % \"))","v":0},null,{"$f":"SUM(BQ134:BQ138)","v":0},{"$f":"SUM(BR134:BR138)","v":0},{"$f":"ROUND(BQ133-BR133,0)","v":0},{"$f":"IFERROR(IF(AND(BQ133=0,BR133=0),0,IF(OR(BS133/ABS(BQ133)>9.99,BS133/ABS(BQ133)<-9.99),\"< > % \",BS133/ABS(BQ133))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M133<>0,$BQ133/$M133,\"\"),\"0% \")&IF(IF($M133<>0,$BQ133/$M133,\"\")<>\"\",IF(IF($M133<>0,$BQ133/$M133,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M133<>0,$BQ133/$M133,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA133<>0,$BR133/$AA133,\"\"),\"0% \")&IF(IF($AA133<>0,$BR133/$AA133,\"\")<>\"\",IF(IF($AA133<>0,$BR133/$AA133,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA133<>0,$BR133/$AA133,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F135","v":"&&&&&&&-&&-&&&-&&-&&&&&&-601000"},{"$f":"VLOOKUP($F135,Account_Table,3,FALSE)","v":"601000"},"L6","601000","General Non-Casual (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C135)-COUNTIFS(Forecast!$C:$C,$C135,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C135),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C135),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUM(O135:Z135),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUM(AC135:AN135),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C135),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C135),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C135),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C135),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C135),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C135)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C135),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C135)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C135)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C135)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C135),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C135)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C135)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C135)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C135),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C135)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C135)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C135)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C135),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C135)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C135)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C135)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C135),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C135)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C135)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE135=0,$K135=0),0,IF(OR(BE135/ABS($K135)>9.99,BE135/ABS($K135)<-9.99),\"< > % \",BE135/ABS($K135))),\"? % \"),IFERROR(IF(AND(BE135=0,AY135=0),0,IF(OR(BE135/ABS(AY135)>9.99,BE135/ABS(AY135)<-9.99),\"< > % \",BE135/ABS(AY135))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF135=0,$M135=0),0,IF(OR(BF135/ABS($M135)>9.99,BF135/ABS($M135)<-9.99),\"< > % \",BF135/ABS($M135))),\"? % \"),IFERROR(IF(AND(BF135=0,AZ135=0),0,IF(OR(BF135/ABS(AZ135)>9.99,BF135/ABS(AZ135)<-9.99),\"< > % \",BF135/ABS(AZ135))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG135=0,$AA135=0),0,IF(OR(BG135/ABS($AA135)>9.99,BG135/ABS($AA135)<-9.99),\"< > % \",BG135/ABS($AA135))),\"? % \"),IFERROR(IF(AND(BG135=0,BA135=0),0,IF(OR(BG135/ABS(BA135)>9.99,BG135/ABS(BA135)<-9.99),\"< > % \",BG135/ABS(BA135))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH135=0,$AO135=0),0,IF(OR(BH135/ABS($AO135)>9.99,BH135/ABS($AO135)<-9.99),\"< > % \",BH135/ABS($AO135))),\"? % \"),IFERROR(IF(AND(BH135=0,BB135=0),0,IF(OR(BH135/ABS(BB135)>9.99,BH135/ABS(BB135)<-9.99),\"< > % \",BH135/ABS(BB135))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI135=0,$AQ135=0),0,IF(OR(BI135/ABS($AQ135)>9.99,BI135/ABS($AQ135)<-9.99),\"< > % \",BI135/ABS($AQ135))),\"? % \"),IFERROR(IF(AND(BI135=0,BC135=0),0,IF(OR(BI135/ABS(BC135)>9.99,BI135/ABS(BC135)<-9.99),\"< > % \",BI135/ABS(BC135))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C135)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C135)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C135)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C135)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C135)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C135)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C135)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C135)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C135)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C135)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C135)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C135)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C135)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ135-BR135,0)","v":0},{"$f":"IFERROR(IF(AND(BQ135=0,BR135=0),0,IF(OR(BS135/ABS(BQ135)>9.99,BS135/ABS(BQ135)<-9.99),\"< > % \",BS135/ABS(BQ135))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M135<>0,$BQ135/$M135,\"\"),\"0% \")&IF(IF($M135<>0,$BQ135/$M135,\"\")<>\"\",IF(IF($M135<>0,$BQ135/$M135,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M135<>0,$BQ135/$M135,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA135<>0,$BR135/$AA135,\"\"),\"0% \")&IF(IF($AA135<>0,$BR135/$AA135,\"\")<>\"\",IF(IF($AA135<>0,$BR135/$AA135,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA135<>0,$BR135/$AA135,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F136","v":"&&&&&&&-&&-&&&-&&-&&&&&&-601100"},{"$f":"VLOOKUP($F136,Account_Table,3,FALSE)","v":"601000"},"L6","601100","Salaries - General",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C136)-COUNTIFS(Forecast!$C:$C,$C136,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C136),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C136),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUM(O136:Z136),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUM(AC136:AN136),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C136),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C136),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C136),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C136),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C136),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C136)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C136),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C136)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C136)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C136)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C136),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C136)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C136)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C136)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C136),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C136)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C136)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C136)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C136),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C136)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C136)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C136)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C136),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C136)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C136)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE136=0,$K136=0),0,IF(OR(BE136/ABS($K136)>9.99,BE136/ABS($K136)<-9.99),\"< > % \",BE136/ABS($K136))),\"? % \"),IFERROR(IF(AND(BE136=0,AY136=0),0,IF(OR(BE136/ABS(AY136)>9.99,BE136/ABS(AY136)<-9.99),\"< > % \",BE136/ABS(AY136))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF136=0,$M136=0),0,IF(OR(BF136/ABS($M136)>9.99,BF136/ABS($M136)<-9.99),\"< > % \",BF136/ABS($M136))),\"? % \"),IFERROR(IF(AND(BF136=0,AZ136=0),0,IF(OR(BF136/ABS(AZ136)>9.99,BF136/ABS(AZ136)<-9.99),\"< > % \",BF136/ABS(AZ136))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG136=0,$AA136=0),0,IF(OR(BG136/ABS($AA136)>9.99,BG136/ABS($AA136)<-9.99),\"< > % \",BG136/ABS($AA136))),\"? % \"),IFERROR(IF(AND(BG136=0,BA136=0),0,IF(OR(BG136/ABS(BA136)>9.99,BG136/ABS(BA136)<-9.99),\"< > % \",BG136/ABS(BA136))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH136=0,$AO136=0),0,IF(OR(BH136/ABS($AO136)>9.99,BH136/ABS($AO136)<-9.99),\"< > % \",BH136/ABS($AO136))),\"? % \"),IFERROR(IF(AND(BH136=0,BB136=0),0,IF(OR(BH136/ABS(BB136)>9.99,BH136/ABS(BB136)<-9.99),\"< > % \",BH136/ABS(BB136))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI136=0,$AQ136=0),0,IF(OR(BI136/ABS($AQ136)>9.99,BI136/ABS($AQ136)<-9.99),\"< > % \",BI136/ABS($AQ136))),\"? % \"),IFERROR(IF(AND(BI136=0,BC136=0),0,IF(OR(BI136/ABS(BC136)>9.99,BI136/ABS(BC136)<-9.99),\"< > % \",BI136/ABS(BC136))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C136)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C136)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C136)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C136)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C136)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C136)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C136)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C136)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C136)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C136)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C136)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C136)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C136)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ136-BR136,0)","v":0},{"$f":"IFERROR(IF(AND(BQ136=0,BR136=0),0,IF(OR(BS136/ABS(BQ136)>9.99,BS136/ABS(BQ136)<-9.99),\"< > % \",BS136/ABS(BQ136))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M136<>0,$BQ136/$M136,\"\"),\"0% \")&IF(IF($M136<>0,$BQ136/$M136,\"\")<>\"\",IF(IF($M136<>0,$BQ136/$M136,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M136<>0,$BQ136/$M136,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA136<>0,$BR136/$AA136,\"\"),\"0% \")&IF(IF($AA136<>0,$BR136/$AA136,\"\")<>\"\",IF(IF($AA136<>0,$BR136/$AA136,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA136<>0,$BR136/$AA136,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F137","v":"&&&&&&&-&&-&&&-&&-&&&&&&-603200"},{"$f":"VLOOKUP($F137,Account_Table,3,FALSE)","v":"601000"},"L6","603200","Salary Recov&Reimb General",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C137)-COUNTIFS(Forecast!$C:$C,$C137,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C137),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C137),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUM(O137:Z137),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUM(AC137:AN137),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C137),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C137),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C137),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C137),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C137),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C137)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C137),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C137)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C137)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C137)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C137),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C137)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C137)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C137)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C137),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C137)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C137)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C137)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C137),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C137)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C137)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C137)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C137),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C137)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C137)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE137=0,$K137=0),0,IF(OR(BE137/ABS($K137)>9.99,BE137/ABS($K137)<-9.99),\"< > % \",BE137/ABS($K137))),\"? % \"),IFERROR(IF(AND(BE137=0,AY137=0),0,IF(OR(BE137/ABS(AY137)>9.99,BE137/ABS(AY137)<-9.99),\"< > % \",BE137/ABS(AY137))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF137=0,$M137=0),0,IF(OR(BF137/ABS($M137)>9.99,BF137/ABS($M137)<-9.99),\"< > % \",BF137/ABS($M137))),\"? % \"),IFERROR(IF(AND(BF137=0,AZ137=0),0,IF(OR(BF137/ABS(AZ137)>9.99,BF137/ABS(AZ137)<-9.99),\"< > % \",BF137/ABS(AZ137))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG137=0,$AA137=0),0,IF(OR(BG137/ABS($AA137)>9.99,BG137/ABS($AA137)<-9.99),\"< > % \",BG137/ABS($AA137))),\"? % \"),IFERROR(IF(AND(BG137=0,BA137=0),0,IF(OR(BG137/ABS(BA137)>9.99,BG137/ABS(BA137)<-9.99),\"< > % \",BG137/ABS(BA137))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH137=0,$AO137=0),0,IF(OR(BH137/ABS($AO137)>9.99,BH137/ABS($AO137)<-9.99),\"< > % \",BH137/ABS($AO137))),\"? % \"),IFERROR(IF(AND(BH137=0,BB137=0),0,IF(OR(BH137/ABS(BB137)>9.99,BH137/ABS(BB137)<-9.99),\"< > % \",BH137/ABS(BB137))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI137=0,$AQ137=0),0,IF(OR(BI137/ABS($AQ137)>9.99,BI137/ABS($AQ137)<-9.99),\"< > % \",BI137/ABS($AQ137))),\"? % \"),IFERROR(IF(AND(BI137=0,BC137=0),0,IF(OR(BI137/ABS(BC137)>9.99,BI137/ABS(BC137)<-9.99),\"< > % \",BI137/ABS(BC137))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C137)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C137)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C137)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C137)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C137)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C137)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C137)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C137)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C137)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C137)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C137)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C137)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C137)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ137-BR137,0)","v":0},{"$f":"IFERROR(IF(AND(BQ137=0,BR137=0),0,IF(OR(BS137/ABS(BQ137)>9.99,BS137/ABS(BQ137)<-9.99),\"< > % \",BS137/ABS(BQ137))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M137<>0,$BQ137/$M137,\"\"),\"0% \")&IF(IF($M137<>0,$BQ137/$M137,\"\")<>\"\",IF(IF($M137<>0,$BQ137/$M137,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M137<>0,$BQ137/$M137,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA137<>0,$BR137/$AA137,\"\"),\"0% \")&IF(IF($AA137<>0,$BR137/$AA137,\"\")<>\"\",IF(IF($AA137<>0,$BR137/$AA137,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA137<>0,$BR137/$AA137,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","601300","GENERAL SALARIES CASUAL",null,{"$f":"IF(COUNTIF(I140:I143,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K140:K143)","v":0},null,{"$f":"SUM(M140:M143)","v":0},null,{"$f":"SUM(O140:O143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC140:AC143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ140:AQ143)","v":0},null,{"$f":"SUM(AS140:AS143)","v":0},null,{"$f":"SUM(AU140:AU143)","v":0},null,null,null,{"$f":"SUM(AY140:AY143)","v":0},{"$f":"SUM(AZ140:AZ143)","v":0},{"$f":"SUM(BA140:BA143)","v":0},{"$f":"SUM(BB140:BB143)","v":0},{"$f":"SUM(BC140:BC143)","v":0},null,{"$f":"SUM(BE140:BE143)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE139=0,$K139=0),0,IF(OR(BE139/ABS($K139)>9.99,BE139/ABS($K139)<-9.99),\"< > % \",BE139/ABS($K139))),\"? % \"),IFERROR(IF(AND(BE139=0,AY139=0),0,IF(OR(BE139/ABS(AY139)>9.99,BE139/ABS(AY139)<-9.99),\"< > % \",BE139/ABS(AY139))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF139=0,$M139=0),0,IF(OR(BF139/ABS($M139)>9.99,BF139/ABS($M139)<-9.99),\"< > % \",BF139/ABS($M139))),\"? % \"),IFERROR(IF(AND(BF139=0,AZ139=0),0,IF(OR(BF139/ABS(AZ139)>9.99,BF139/ABS(AZ139)<-9.99),\"< > % \",BF139/ABS(AZ139))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG139=0,$AA139=0),0,IF(OR(BG139/ABS($AA139)>9.99,BG139/ABS($AA139)<-9.99),\"< > % \",BG139/ABS($AA139))),\"? % \"),IFERROR(IF(AND(BG139=0,BA139=0),0,IF(OR(BG139/ABS(BA139)>9.99,BG139/ABS(BA139)<-9.99),\"< > % \",BG139/ABS(BA139))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH139=0,$AO139=0),0,IF(OR(BH139/ABS($AO139)>9.99,BH139/ABS($AO139)<-9.99),\"< > % \",BH139/ABS($AO139))),\"? % \"),IFERROR(IF(AND(BH139=0,BB139=0),0,IF(OR(BH139/ABS(BB139)>9.99,BH139/ABS(BB139)<-9.99),\"< > % \",BH139/ABS(BB139))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI139=0,$AQ139=0),0,IF(OR(BI139/ABS($AQ139)>9.99,BI139/ABS($AQ139)<-9.99),\"< > % \",BI139/ABS($AQ139))),\"? % \"),IFERROR(IF(AND(BI139=0,BC139=0),0,IF(OR(BI139/ABS(BC139)>9.99,BI139/ABS(BC139)<-9.99),\"< > % \",BI139/ABS(BC139))),\"? % \"))","v":0},null,{"$f":"SUM(BQ140:BQ143)","v":0},{"$f":"SUM(BR140:BR143)","v":0},{"$f":"ROUND(BQ139-BR139,0)","v":0},{"$f":"IFERROR(IF(AND(BQ139=0,BR139=0),0,IF(OR(BS139/ABS(BQ139)>9.99,BS139/ABS(BQ139)<-9.99),\"< > % \",BS139/ABS(BQ139))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M139<>0,$BQ139/$M139,\"\"),\"0% \")&IF(IF($M139<>0,$BQ139/$M139,\"\")<>\"\",IF(IF($M139<>0,$BQ139/$M139,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M139<>0,$BQ139/$M139,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA139<>0,$BR139/$AA139,\"\"),\"0% \")&IF(IF($AA139<>0,$BR139/$AA139,\"\")<>\"\",IF(IF($AA139<>0,$BR139/$AA139,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA139<>0,$BR139/$AA139,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F141","v":"&&&&&&&-&&-&&&-&&-&&&&&&-601300"},{"$f":"VLOOKUP($F141,Account_Table,3,FALSE)","v":"601300"},"L6","601300","General Casual (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C141)-COUNTIFS(Forecast!$C:$C,$C141,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C141),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C141),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUM(O141:Z141),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUM(AC141:AN141),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C141),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C141),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C141),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C141),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C141),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C141)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C141),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C141)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C141)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C141)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C141),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C141)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C141)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C141)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C141),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C141)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C141)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C141)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C141),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C141)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C141)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C141)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C141),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C141)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C141)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE141=0,$K141=0),0,IF(OR(BE141/ABS($K141)>9.99,BE141/ABS($K141)<-9.99),\"< > % \",BE141/ABS($K141))),\"? % \"),IFERROR(IF(AND(BE141=0,AY141=0),0,IF(OR(BE141/ABS(AY141)>9.99,BE141/ABS(AY141)<-9.99),\"< > % \",BE141/ABS(AY141))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF141=0,$M141=0),0,IF(OR(BF141/ABS($M141)>9.99,BF141/ABS($M141)<-9.99),\"< > % \",BF141/ABS($M141))),\"? % \"),IFERROR(IF(AND(BF141=0,AZ141=0),0,IF(OR(BF141/ABS(AZ141)>9.99,BF141/ABS(AZ141)<-9.99),\"< > % \",BF141/ABS(AZ141))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG141=0,$AA141=0),0,IF(OR(BG141/ABS($AA141)>9.99,BG141/ABS($AA141)<-9.99),\"< > % \",BG141/ABS($AA141))),\"? % \"),IFERROR(IF(AND(BG141=0,BA141=0),0,IF(OR(BG141/ABS(BA141)>9.99,BG141/ABS(BA141)<-9.99),\"< > % \",BG141/ABS(BA141))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH141=0,$AO141=0),0,IF(OR(BH141/ABS($AO141)>9.99,BH141/ABS($AO141)<-9.99),\"< > % \",BH141/ABS($AO141))),\"? % \"),IFERROR(IF(AND(BH141=0,BB141=0),0,IF(OR(BH141/ABS(BB141)>9.99,BH141/ABS(BB141)<-9.99),\"< > % \",BH141/ABS(BB141))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI141=0,$AQ141=0),0,IF(OR(BI141/ABS($AQ141)>9.99,BI141/ABS($AQ141)<-9.99),\"< > % \",BI141/ABS($AQ141))),\"? % \"),IFERROR(IF(AND(BI141=0,BC141=0),0,IF(OR(BI141/ABS(BC141)>9.99,BI141/ABS(BC141)<-9.99),\"< > % \",BI141/ABS(BC141))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C141)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C141)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C141)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C141)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C141)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C141)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C141)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C141)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C141)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C141)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C141)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C141)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C141)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ141-BR141,0)","v":0},{"$f":"IFERROR(IF(AND(BQ141=0,BR141=0),0,IF(OR(BS141/ABS(BQ141)>9.99,BS141/ABS(BQ141)<-9.99),\"< > % \",BS141/ABS(BQ141))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M141<>0,$BQ141/$M141,\"\"),\"0% \")&IF(IF($M141<>0,$BQ141/$M141,\"\")<>\"\",IF(IF($M141<>0,$BQ141/$M141,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M141<>0,$BQ141/$M141,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA141<>0,$BR141/$AA141,\"\"),\"0% \")&IF(IF($AA141<>0,$BR141/$AA141,\"\")<>\"\",IF(IF($AA141<>0,$BR141/$AA141,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA141<>0,$BR141/$AA141,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F142","v":"&&&&&&&-&&-&&&-&&-&&&&&&-601301"},{"$f":"VLOOKUP($F142,Account_Table,3,FALSE)","v":"601300"},"L6","601301","Salaries - General Casual",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C142)-COUNTIFS(Forecast!$C:$C,$C142,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C142),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C142),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUM(O142:Z142),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUM(AC142:AN142),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C142),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C142),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C142),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C142),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C142),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C142)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C142),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C142)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C142)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C142)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C142),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C142)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C142)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C142)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C142),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C142)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C142)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C142)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C142),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C142)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C142)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C142)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C142),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C142)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C142)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE142=0,$K142=0),0,IF(OR(BE142/ABS($K142)>9.99,BE142/ABS($K142)<-9.99),\"< > % \",BE142/ABS($K142))),\"? % \"),IFERROR(IF(AND(BE142=0,AY142=0),0,IF(OR(BE142/ABS(AY142)>9.99,BE142/ABS(AY142)<-9.99),\"< > % \",BE142/ABS(AY142))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF142=0,$M142=0),0,IF(OR(BF142/ABS($M142)>9.99,BF142/ABS($M142)<-9.99),\"< > % \",BF142/ABS($M142))),\"? % \"),IFERROR(IF(AND(BF142=0,AZ142=0),0,IF(OR(BF142/ABS(AZ142)>9.99,BF142/ABS(AZ142)<-9.99),\"< > % \",BF142/ABS(AZ142))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG142=0,$AA142=0),0,IF(OR(BG142/ABS($AA142)>9.99,BG142/ABS($AA142)<-9.99),\"< > % \",BG142/ABS($AA142))),\"? % \"),IFERROR(IF(AND(BG142=0,BA142=0),0,IF(OR(BG142/ABS(BA142)>9.99,BG142/ABS(BA142)<-9.99),\"< > % \",BG142/ABS(BA142))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH142=0,$AO142=0),0,IF(OR(BH142/ABS($AO142)>9.99,BH142/ABS($AO142)<-9.99),\"< > % \",BH142/ABS($AO142))),\"? % \"),IFERROR(IF(AND(BH142=0,BB142=0),0,IF(OR(BH142/ABS(BB142)>9.99,BH142/ABS(BB142)<-9.99),\"< > % \",BH142/ABS(BB142))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI142=0,$AQ142=0),0,IF(OR(BI142/ABS($AQ142)>9.99,BI142/ABS($AQ142)<-9.99),\"< > % \",BI142/ABS($AQ142))),\"? % \"),IFERROR(IF(AND(BI142=0,BC142=0),0,IF(OR(BI142/ABS(BC142)>9.99,BI142/ABS(BC142)<-9.99),\"< > % \",BI142/ABS(BC142))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C142)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C142)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C142)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C142)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C142)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C142)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C142)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C142)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C142)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C142)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C142)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C142)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C142)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ142-BR142,0)","v":0},{"$f":"IFERROR(IF(AND(BQ142=0,BR142=0),0,IF(OR(BS142/ABS(BQ142)>9.99,BS142/ABS(BQ142)<-9.99),\"< > % \",BS142/ABS(BQ142))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M142<>0,$BQ142/$M142,\"\"),\"0% \")&IF(IF($M142<>0,$BQ142/$M142,\"\")<>\"\",IF(IF($M142<>0,$BQ142/$M142,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M142<>0,$BQ142/$M142,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA142<>0,$BR142/$AA142,\"\"),\"0% \")&IF(IF($AA142<>0,$BR142/$AA142,\"\")<>\"\",IF(IF($AA142<>0,$BR142/$AA142,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA142<>0,$BR142/$AA142,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","650000","OTHER EMPLOYMENT COSTS",null,{"$f":"IF(COUNTIF(I145:I149,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K145:K149)","v":0},null,{"$f":"SUM(M145:M149)","v":0},null,{"$f":"SUM(O145:O149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC145:AC149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ145:AQ149)","v":0},null,{"$f":"SUM(AS145:AS149)","v":0},null,{"$f":"SUM(AU145:AU149)","v":0},null,null,null,{"$f":"SUM(AY145:AY149)","v":0},{"$f":"SUM(AZ145:AZ149)","v":0},{"$f":"SUM(BA145:BA149)","v":0},{"$f":"SUM(BB145:BB149)","v":0},{"$f":"SUM(BC145:BC149)","v":0},null,{"$f":"SUM(BE145:BE149)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE144=0,$K144=0),0,IF(OR(BE144/ABS($K144)>9.99,BE144/ABS($K144)<-9.99),\"< > % \",BE144/ABS($K144))),\"? % \"),IFERROR(IF(AND(BE144=0,AY144=0),0,IF(OR(BE144/ABS(AY144)>9.99,BE144/ABS(AY144)<-9.99),\"< > % \",BE144/ABS(AY144))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF144=0,$M144=0),0,IF(OR(BF144/ABS($M144)>9.99,BF144/ABS($M144)<-9.99),\"< > % \",BF144/ABS($M144))),\"? % \"),IFERROR(IF(AND(BF144=0,AZ144=0),0,IF(OR(BF144/ABS(AZ144)>9.99,BF144/ABS(AZ144)<-9.99),\"< > % \",BF144/ABS(AZ144))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG144=0,$AA144=0),0,IF(OR(BG144/ABS($AA144)>9.99,BG144/ABS($AA144)<-9.99),\"< > % \",BG144/ABS($AA144))),\"? % \"),IFERROR(IF(AND(BG144=0,BA144=0),0,IF(OR(BG144/ABS(BA144)>9.99,BG144/ABS(BA144)<-9.99),\"< > % \",BG144/ABS(BA144))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH144=0,$AO144=0),0,IF(OR(BH144/ABS($AO144)>9.99,BH144/ABS($AO144)<-9.99),\"< > % \",BH144/ABS($AO144))),\"? % \"),IFERROR(IF(AND(BH144=0,BB144=0),0,IF(OR(BH144/ABS(BB144)>9.99,BH144/ABS(BB144)<-9.99),\"< > % \",BH144/ABS(BB144))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI144=0,$AQ144=0),0,IF(OR(BI144/ABS($AQ144)>9.99,BI144/ABS($AQ144)<-9.99),\"< > % \",BI144/ABS($AQ144))),\"? % \"),IFERROR(IF(AND(BI144=0,BC144=0),0,IF(OR(BI144/ABS(BC144)>9.99,BI144/ABS(BC144)<-9.99),\"< > % \",BI144/ABS(BC144))),\"? % \"))","v":0},null,{"$f":"SUM(BQ145:BQ149)","v":0},{"$f":"SUM(BR145:BR149)","v":0},{"$f":"ROUND(BQ144-BR144,0)","v":0},{"$f":"IFERROR(IF(AND(BQ144=0,BR144=0),0,IF(OR(BS144/ABS(BQ144)>9.99,BS144/ABS(BQ144)<-9.99),\"< > % \",BS144/ABS(BQ144))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M144<>0,$BQ144/$M144,\"\"),\"0% \")&IF(IF($M144<>0,$BQ144/$M144,\"\")<>\"\",IF(IF($M144<>0,$BQ144/$M144,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M144<>0,$BQ144/$M144,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA144<>0,$BR144/$AA144,\"\"),\"0% \")&IF(IF($AA144<>0,$BR144/$AA144,\"\")<>\"\",IF(IF($AA144<>0,$BR144/$AA144,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA144<>0,$BR144/$AA144,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F146","v":"&&&&&&&-&&-&&&-&&-&&&&&&-650000"},{"$f":"VLOOKUP($F146,Account_Table,3,FALSE)","v":"650000"},"L6","650000","Other Employment Costs (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C146)-COUNTIFS(Forecast!$C:$C,$C146,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C146),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C146),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUM(O146:Z146),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUM(AC146:AN146),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C146),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C146),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C146),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C146),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C146),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C146)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C146),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C146)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C146)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C146)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C146),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C146)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C146)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C146)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C146),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C146)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C146)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C146)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C146),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C146)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C146)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C146)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C146),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C146)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C146)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE146=0,$K146=0),0,IF(OR(BE146/ABS($K146)>9.99,BE146/ABS($K146)<-9.99),\"< > % \",BE146/ABS($K146))),\"? % \"),IFERROR(IF(AND(BE146=0,AY146=0),0,IF(OR(BE146/ABS(AY146)>9.99,BE146/ABS(AY146)<-9.99),\"< > % \",BE146/ABS(AY146))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF146=0,$M146=0),0,IF(OR(BF146/ABS($M146)>9.99,BF146/ABS($M146)<-9.99),\"< > % \",BF146/ABS($M146))),\"? % \"),IFERROR(IF(AND(BF146=0,AZ146=0),0,IF(OR(BF146/ABS(AZ146)>9.99,BF146/ABS(AZ146)<-9.99),\"< > % \",BF146/ABS(AZ146))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG146=0,$AA146=0),0,IF(OR(BG146/ABS($AA146)>9.99,BG146/ABS($AA146)<-9.99),\"< > % \",BG146/ABS($AA146))),\"? % \"),IFERROR(IF(AND(BG146=0,BA146=0),0,IF(OR(BG146/ABS(BA146)>9.99,BG146/ABS(BA146)<-9.99),\"< > % \",BG146/ABS(BA146))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH146=0,$AO146=0),0,IF(OR(BH146/ABS($AO146)>9.99,BH146/ABS($AO146)<-9.99),\"< > % \",BH146/ABS($AO146))),\"? % \"),IFERROR(IF(AND(BH146=0,BB146=0),0,IF(OR(BH146/ABS(BB146)>9.99,BH146/ABS(BB146)<-9.99),\"< > % \",BH146/ABS(BB146))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI146=0,$AQ146=0),0,IF(OR(BI146/ABS($AQ146)>9.99,BI146/ABS($AQ146)<-9.99),\"< > % \",BI146/ABS($AQ146))),\"? % \"),IFERROR(IF(AND(BI146=0,BC146=0),0,IF(OR(BI146/ABS(BC146)>9.99,BI146/ABS(BC146)<-9.99),\"< > % \",BI146/ABS(BC146))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C146)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C146)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C146)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C146)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C146)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C146)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C146)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C146)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C146)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C146)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C146)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C146)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C146)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ146-BR146,0)","v":0},{"$f":"IFERROR(IF(AND(BQ146=0,BR146=0),0,IF(OR(BS146/ABS(BQ146)>9.99,BS146/ABS(BQ146)<-9.99),\"< > % \",BS146/ABS(BQ146))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M146<>0,$BQ146/$M146,\"\"),\"0% \")&IF(IF($M146<>0,$BQ146/$M146,\"\")<>\"\",IF(IF($M146<>0,$BQ146/$M146,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M146<>0,$BQ146/$M146,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA146<>0,$BR146/$AA146,\"\"),\"0% \")&IF(IF($AA146<>0,$BR146/$AA146,\"\")<>\"\",IF(IF($AA146<>0,$BR146/$AA146,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA146<>0,$BR146/$AA146,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F147","v":"&&&&&&&-&&-&&&-&&-&&&&&&-650500"},{"$f":"VLOOKUP($F147,Account_Table,3,FALSE)","v":"650000"},"L6","650500","Appointment, Allowance & Other",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C147)-COUNTIFS(Forecast!$C:$C,$C147,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C147),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C147),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C147),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUM(AC147:AN147),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C147),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C147),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C147),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C147),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C147),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C147)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C147),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C147)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C147)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C147)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C147),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C147)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C147)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C147)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C147),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C147)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C147)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C147)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C147),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C147)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C147)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C147)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C147),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C147)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C147)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE147=0,$K147=0),0,IF(OR(BE147/ABS($K147)>9.99,BE147/ABS($K147)<-9.99),\"< > % \",BE147/ABS($K147))),\"? % \"),IFERROR(IF(AND(BE147=0,AY147=0),0,IF(OR(BE147/ABS(AY147)>9.99,BE147/ABS(AY147)<-9.99),\"< > % \",BE147/ABS(AY147))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF147=0,$M147=0),0,IF(OR(BF147/ABS($M147)>9.99,BF147/ABS($M147)<-9.99),\"< > % \",BF147/ABS($M147))),\"? % \"),IFERROR(IF(AND(BF147=0,AZ147=0),0,IF(OR(BF147/ABS(AZ147)>9.99,BF147/ABS(AZ147)<-9.99),\"< > % \",BF147/ABS(AZ147))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG147=0,$AA147=0),0,IF(OR(BG147/ABS($AA147)>9.99,BG147/ABS($AA147)<-9.99),\"< > % \",BG147/ABS($AA147))),\"? % \"),IFERROR(IF(AND(BG147=0,BA147=0),0,IF(OR(BG147/ABS(BA147)>9.99,BG147/ABS(BA147)<-9.99),\"< > % \",BG147/ABS(BA147))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH147=0,$AO147=0),0,IF(OR(BH147/ABS($AO147)>9.99,BH147/ABS($AO147)<-9.99),\"< > % \",BH147/ABS($AO147))),\"? % \"),IFERROR(IF(AND(BH147=0,BB147=0),0,IF(OR(BH147/ABS(BB147)>9.99,BH147/ABS(BB147)<-9.99),\"< > % \",BH147/ABS(BB147))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI147=0,$AQ147=0),0,IF(OR(BI147/ABS($AQ147)>9.99,BI147/ABS($AQ147)<-9.99),\"< > % \",BI147/ABS($AQ147))),\"? % \"),IFERROR(IF(AND(BI147=0,BC147=0),0,IF(OR(BI147/ABS(BC147)>9.99,BI147/ABS(BC147)<-9.99),\"< > % \",BI147/ABS(BC147))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C147)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C147)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C147)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C147)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C147)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C147)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C147)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C147)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C147)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C147)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C147)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C147)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C147)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ147-BR147,0)","v":0},{"$f":"IFERROR(IF(AND(BQ147=0,BR147=0),0,IF(OR(BS147/ABS(BQ147)>9.99,BS147/ABS(BQ147)<-9.99),\"< > % \",BS147/ABS(BQ147))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M147<>0,$BQ147/$M147,\"\"),\"0% \")&IF(IF($M147<>0,$BQ147/$M147,\"\")<>\"\",IF(IF($M147<>0,$BQ147/$M147,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M147<>0,$BQ147/$M147,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA147<>0,$BR147/$AA147,\"\"),\"0% \")&IF(IF($AA147<>0,$BR147/$AA147,\"\")<>\"\",IF(IF($AA147<>0,$BR147/$AA147,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA147<>0,$BR147/$AA147,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F148","v":"&&&&&&&-&&-&&&-&&-&&&&&&-650600"},{"$f":"VLOOKUP($F148,Account_Table,3,FALSE)","v":"650000"},"L6","650600","Contract Staff",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C148)-COUNTIFS(Forecast!$C:$C,$C148,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C148),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C148),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C148),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUM(AC148:AN148),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C148),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C148),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C148),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C148),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C148),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C148)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C148),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C148)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C148)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C148)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C148),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C148)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C148)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C148)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C148),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C148)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C148)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C148)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C148),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C148)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C148)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C148)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C148),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C148)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C148)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE148=0,$K148=0),0,IF(OR(BE148/ABS($K148)>9.99,BE148/ABS($K148)<-9.99),\"< > % \",BE148/ABS($K148))),\"? % \"),IFERROR(IF(AND(BE148=0,AY148=0),0,IF(OR(BE148/ABS(AY148)>9.99,BE148/ABS(AY148)<-9.99),\"< > % \",BE148/ABS(AY148))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF148=0,$M148=0),0,IF(OR(BF148/ABS($M148)>9.99,BF148/ABS($M148)<-9.99),\"< > % \",BF148/ABS($M148))),\"? % \"),IFERROR(IF(AND(BF148=0,AZ148=0),0,IF(OR(BF148/ABS(AZ148)>9.99,BF148/ABS(AZ148)<-9.99),\"< > % \",BF148/ABS(AZ148))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG148=0,$AA148=0),0,IF(OR(BG148/ABS($AA148)>9.99,BG148/ABS($AA148)<-9.99),\"< > % \",BG148/ABS($AA148))),\"? % \"),IFERROR(IF(AND(BG148=0,BA148=0),0,IF(OR(BG148/ABS(BA148)>9.99,BG148/ABS(BA148)<-9.99),\"< > % \",BG148/ABS(BA148))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH148=0,$AO148=0),0,IF(OR(BH148/ABS($AO148)>9.99,BH148/ABS($AO148)<-9.99),\"< > % \",BH148/ABS($AO148))),\"? % \"),IFERROR(IF(AND(BH148=0,BB148=0),0,IF(OR(BH148/ABS(BB148)>9.99,BH148/ABS(BB148)<-9.99),\"< > % \",BH148/ABS(BB148))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI148=0,$AQ148=0),0,IF(OR(BI148/ABS($AQ148)>9.99,BI148/ABS($AQ148)<-9.99),\"< > % \",BI148/ABS($AQ148))),\"? % \"),IFERROR(IF(AND(BI148=0,BC148=0),0,IF(OR(BI148/ABS(BC148)>9.99,BI148/ABS(BC148)<-9.99),\"< > % \",BI148/ABS(BC148))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C148)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C148)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C148)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C148)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C148)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C148)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C148)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C148)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C148)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C148)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C148)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C148)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C148)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ148-BR148,0)","v":0},{"$f":"IFERROR(IF(AND(BQ148=0,BR148=0),0,IF(OR(BS148/ABS(BQ148)>9.99,BS148/ABS(BQ148)<-9.99),\"< > % \",BS148/ABS(BQ148))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M148<>0,$BQ148/$M148,\"\"),\"0% \")&IF(IF($M148<>0,$BQ148/$M148,\"\")<>\"\",IF(IF($M148<>0,$BQ148/$M148,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M148<>0,$BQ148/$M148,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA148<>0,$BR148/$AA148,\"\"),\"0% \")&IF(IF($AA148<>0,$BR148/$AA148,\"\")<>\"\",IF(IF($AA148<>0,$BR148/$AA148,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA148<>0,$BR148/$AA148,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","660000","STAFF DEVELOPMENT",null,{"$f":"IF(COUNTIF(I151:I154,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K151:K154)","v":0},null,{"$f":"SUM(M151:M154)","v":0},null,{"$f":"SUM(O151:O154)","v":0},{"$f":"SUM(P151:P154)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC151:AC154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ151:AQ154)","v":0},null,{"$f":"SUM(AS151:AS154)","v":0},null,{"$f":"SUM(AU151:AU154)","v":0},null,null,null,{"$f":"SUM(AY151:AY154)","v":0},{"$f":"SUM(AZ151:AZ154)","v":0},{"$f":"SUM(BA151:BA154)","v":0},{"$f":"SUM(BB151:BB154)","v":0},{"$f":"SUM(BC151:BC154)","v":0},null,{"$f":"SUM(BE151:BE154)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE150=0,$K150=0),0,IF(OR(BE150/ABS($K150)>9.99,BE150/ABS($K150)<-9.99),\"< > % \",BE150/ABS($K150))),\"? % \"),IFERROR(IF(AND(BE150=0,AY150=0),0,IF(OR(BE150/ABS(AY150)>9.99,BE150/ABS(AY150)<-9.99),\"< > % \",BE150/ABS(AY150))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF150=0,$M150=0),0,IF(OR(BF150/ABS($M150)>9.99,BF150/ABS($M150)<-9.99),\"< > % \",BF150/ABS($M150))),\"? % \"),IFERROR(IF(AND(BF150=0,AZ150=0),0,IF(OR(BF150/ABS(AZ150)>9.99,BF150/ABS(AZ150)<-9.99),\"< > % \",BF150/ABS(AZ150))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG150=0,$AA150=0),0,IF(OR(BG150/ABS($AA150)>9.99,BG150/ABS($AA150)<-9.99),\"< > % \",BG150/ABS($AA150))),\"? % \"),IFERROR(IF(AND(BG150=0,BA150=0),0,IF(OR(BG150/ABS(BA150)>9.99,BG150/ABS(BA150)<-9.99),\"< > % \",BG150/ABS(BA150))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH150=0,$AO150=0),0,IF(OR(BH150/ABS($AO150)>9.99,BH150/ABS($AO150)<-9.99),\"< > % \",BH150/ABS($AO150))),\"? % \"),IFERROR(IF(AND(BH150=0,BB150=0),0,IF(OR(BH150/ABS(BB150)>9.99,BH150/ABS(BB150)<-9.99),\"< > % \",BH150/ABS(BB150))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI150=0,$AQ150=0),0,IF(OR(BI150/ABS($AQ150)>9.99,BI150/ABS($AQ150)<-9.99),\"< > % \",BI150/ABS($AQ150))),\"? % \"),IFERROR(IF(AND(BI150=0,BC150=0),0,IF(OR(BI150/ABS(BC150)>9.99,BI150/ABS(BC150)<-9.99),\"< > % \",BI150/ABS(BC150))),\"? % \"))","v":0},null,{"$f":"SUM(BQ151:BQ154)","v":0},{"$f":"SUM(BR151:BR154)","v":0},{"$f":"ROUND(BQ150-BR150,0)","v":0},{"$f":"IFERROR(IF(AND(BQ150=0,BR150=0),0,IF(OR(BS150/ABS(BQ150)>9.99,BS150/ABS(BQ150)<-9.99),\"< > % \",BS150/ABS(BQ150))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M150<>0,$BQ150/$M150,\"\"),\"0% \")&IF(IF($M150<>0,$BQ150/$M150,\"\")<>\"\",IF(IF($M150<>0,$BQ150/$M150,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M150<>0,$BQ150/$M150,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA150<>0,$BR150/$AA150,\"\"),\"0% \")&IF(IF($AA150<>0,$BR150/$AA150,\"\")<>\"\",IF(IF($AA150<>0,$BR150/$AA150,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA150<>0,$BR150/$AA150,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F152","v":"&&&&&&&-&&-&&&-&&-&&&&&&-660000"},{"$f":"VLOOKUP($F152,Account_Table,3,FALSE)","v":"660000"},"L6","660000","Staff Development (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C152)-COUNTIFS(Forecast!$C:$C,$C152,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C152),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C152),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C152),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUM(AC152:AN152),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C152),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C152),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C152),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C152),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C152),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C152)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C152),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C152)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C152)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C152)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C152),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C152)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C152)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C152)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C152),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C152)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C152)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C152)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C152),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C152)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C152)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C152)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C152),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C152)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C152)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE152=0,$K152=0),0,IF(OR(BE152/ABS($K152)>9.99,BE152/ABS($K152)<-9.99),\"< > % \",BE152/ABS($K152))),\"? % \"),IFERROR(IF(AND(BE152=0,AY152=0),0,IF(OR(BE152/ABS(AY152)>9.99,BE152/ABS(AY152)<-9.99),\"< > % \",BE152/ABS(AY152))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF152=0,$M152=0),0,IF(OR(BF152/ABS($M152)>9.99,BF152/ABS($M152)<-9.99),\"< > % \",BF152/ABS($M152))),\"? % \"),IFERROR(IF(AND(BF152=0,AZ152=0),0,IF(OR(BF152/ABS(AZ152)>9.99,BF152/ABS(AZ152)<-9.99),\"< > % \",BF152/ABS(AZ152))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG152=0,$AA152=0),0,IF(OR(BG152/ABS($AA152)>9.99,BG152/ABS($AA152)<-9.99),\"< > % \",BG152/ABS($AA152))),\"? % \"),IFERROR(IF(AND(BG152=0,BA152=0),0,IF(OR(BG152/ABS(BA152)>9.99,BG152/ABS(BA152)<-9.99),\"< > % \",BG152/ABS(BA152))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH152=0,$AO152=0),0,IF(OR(BH152/ABS($AO152)>9.99,BH152/ABS($AO152)<-9.99),\"< > % \",BH152/ABS($AO152))),\"? % \"),IFERROR(IF(AND(BH152=0,BB152=0),0,IF(OR(BH152/ABS(BB152)>9.99,BH152/ABS(BB152)<-9.99),\"< > % \",BH152/ABS(BB152))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI152=0,$AQ152=0),0,IF(OR(BI152/ABS($AQ152)>9.99,BI152/ABS($AQ152)<-9.99),\"< > % \",BI152/ABS($AQ152))),\"? % \"),IFERROR(IF(AND(BI152=0,BC152=0),0,IF(OR(BI152/ABS(BC152)>9.99,BI152/ABS(BC152)<-9.99),\"< > % \",BI152/ABS(BC152))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C152)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C152)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C152)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C152)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C152)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C152)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C152)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C152)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C152)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C152)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C152)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C152)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C152)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ152-BR152,0)","v":0},{"$f":"IFERROR(IF(AND(BQ152=0,BR152=0),0,IF(OR(BS152/ABS(BQ152)>9.99,BS152/ABS(BQ152)<-9.99),\"< > % \",BS152/ABS(BQ152))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M152<>0,$BQ152/$M152,\"\"),\"0% \")&IF(IF($M152<>0,$BQ152/$M152,\"\")<>\"\",IF(IF($M152<>0,$BQ152/$M152,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M152<>0,$BQ152/$M152,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA152<>0,$BR152/$AA152,\"\"),\"0% \")&IF(IF($AA152<>0,$BR152/$AA152,\"\")<>\"\",IF(IF($AA152<>0,$BR152/$AA152,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA152<>0,$BR152/$AA152,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F153","v":"&&&&&&&-&&-&&&-&&-&&&&&&-660100"},{"$f":"VLOOKUP($F153,Account_Table,3,FALSE)","v":"660000"},"L6","660100","Staff Development",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C153)-COUNTIFS(Forecast!$C:$C,$C153,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C153),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C153),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C153),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUM(AC153:AN153),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C153),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C153),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C153),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C153),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C153),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C153)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C153),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C153)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C153)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C153)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C153),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C153)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C153)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C153)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C153),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C153)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C153)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C153)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C153),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C153)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C153)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C153)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C153),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C153)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C153)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE153=0,$K153=0),0,IF(OR(BE153/ABS($K153)>9.99,BE153/ABS($K153)<-9.99),\"< > % \",BE153/ABS($K153))),\"? % \"),IFERROR(IF(AND(BE153=0,AY153=0),0,IF(OR(BE153/ABS(AY153)>9.99,BE153/ABS(AY153)<-9.99),\"< > % \",BE153/ABS(AY153))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF153=0,$M153=0),0,IF(OR(BF153/ABS($M153)>9.99,BF153/ABS($M153)<-9.99),\"< > % \",BF153/ABS($M153))),\"? % \"),IFERROR(IF(AND(BF153=0,AZ153=0),0,IF(OR(BF153/ABS(AZ153)>9.99,BF153/ABS(AZ153)<-9.99),\"< > % \",BF153/ABS(AZ153))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG153=0,$AA153=0),0,IF(OR(BG153/ABS($AA153)>9.99,BG153/ABS($AA153)<-9.99),\"< > % \",BG153/ABS($AA153))),\"? % \"),IFERROR(IF(AND(BG153=0,BA153=0),0,IF(OR(BG153/ABS(BA153)>9.99,BG153/ABS(BA153)<-9.99),\"< > % \",BG153/ABS(BA153))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH153=0,$AO153=0),0,IF(OR(BH153/ABS($AO153)>9.99,BH153/ABS($AO153)<-9.99),\"< > % \",BH153/ABS($AO153))),\"? % \"),IFERROR(IF(AND(BH153=0,BB153=0),0,IF(OR(BH153/ABS(BB153)>9.99,BH153/ABS(BB153)<-9.99),\"< > % \",BH153/ABS(BB153))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI153=0,$AQ153=0),0,IF(OR(BI153/ABS($AQ153)>9.99,BI153/ABS($AQ153)<-9.99),\"< > % \",BI153/ABS($AQ153))),\"? % \"),IFERROR(IF(AND(BI153=0,BC153=0),0,IF(OR(BI153/ABS(BC153)>9.99,BI153/ABS(BC153)<-9.99),\"< > % \",BI153/ABS(BC153))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C153)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C153)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C153)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C153)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C153)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C153)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C153)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C153)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C153)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C153)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C153)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C153)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C153)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ153-BR153,0)","v":0},{"$f":"IFERROR(IF(AND(BQ153=0,BR153=0),0,IF(OR(BS153/ABS(BQ153)>9.99,BS153/ABS(BQ153)<-9.99),\"< > % \",BS153/ABS(BQ153))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M153<>0,$BQ153/$M153,\"\"),\"0% \")&IF(IF($M153<>0,$BQ153/$M153,\"\")<>\"\",IF(IF($M153<>0,$BQ153/$M153,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M153<>0,$BQ153/$M153,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA153<>0,$BR153/$AA153,\"\"),\"0% \")&IF(IF($AA153<>0,$BR153/$AA153,\"\")<>\"\",IF(IF($AA153<>0,$BR153/$AA153,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA153<>0,$BR153/$AA153,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","701000","GENERAL OPERATING EXPENSES",null,{"$f":"IF(COUNTIF(I156:I161,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K156:K161)","v":0},null,{"$f":"SUM(M156:M161)","v":0},null,{"$f":"SUM(O156:O161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC156:AC161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ156:AQ161)","v":0},null,{"$f":"SUM(AS156:AS161)","v":0},null,{"$f":"SUM(AU156:AU161)","v":0},null,null,null,{"$f":"SUM(AY156:AY161)","v":0},{"$f":"SUM(AZ156:AZ161)","v":0},{"$f":"SUM(BA156:BA161)","v":0},{"$f":"SUM(BB156:BB161)","v":0},{"$f":"SUM(BC156:BC161)","v":0},null,{"$f":"SUM(BE156:BE161)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE155=0,$K155=0),0,IF(OR(BE155/ABS($K155)>9.99,BE155/ABS($K155)<-9.99),\"< > % \",BE155/ABS($K155))),\"? % \"),IFERROR(IF(AND(BE155=0,AY155=0),0,IF(OR(BE155/ABS(AY155)>9.99,BE155/ABS(AY155)<-9.99),\"< > % \",BE155/ABS(AY155))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF155=0,$M155=0),0,IF(OR(BF155/ABS($M155)>9.99,BF155/ABS($M155)<-9.99),\"< > % \",BF155/ABS($M155))),\"? % \"),IFERROR(IF(AND(BF155=0,AZ155=0),0,IF(OR(BF155/ABS(AZ155)>9.99,BF155/ABS(AZ155)<-9.99),\"< > % \",BF155/ABS(AZ155))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG155=0,$AA155=0),0,IF(OR(BG155/ABS($AA155)>9.99,BG155/ABS($AA155)<-9.99),\"< > % \",BG155/ABS($AA155))),\"? % \"),IFERROR(IF(AND(BG155=0,BA155=0),0,IF(OR(BG155/ABS(BA155)>9.99,BG155/ABS(BA155)<-9.99),\"< > % \",BG155/ABS(BA155))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH155=0,$AO155=0),0,IF(OR(BH155/ABS($AO155)>9.99,BH155/ABS($AO155)<-9.99),\"< > % \",BH155/ABS($AO155))),\"? % \"),IFERROR(IF(AND(BH155=0,BB155=0),0,IF(OR(BH155/ABS(BB155)>9.99,BH155/ABS(BB155)<-9.99),\"< > % \",BH155/ABS(BB155))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI155=0,$AQ155=0),0,IF(OR(BI155/ABS($AQ155)>9.99,BI155/ABS($AQ155)<-9.99),\"< > % \",BI155/ABS($AQ155))),\"? % \"),IFERROR(IF(AND(BI155=0,BC155=0),0,IF(OR(BI155/ABS(BC155)>9.99,BI155/ABS(BC155)<-9.99),\"< > % \",BI155/ABS(BC155))),\"? % \"))","v":0},null,{"$f":"SUM(BQ156:BQ161)","v":0},{"$f":"SUM(BR156:BR161)","v":0},{"$f":"ROUND(BQ155-BR155,0)","v":0},{"$f":"IFERROR(IF(AND(BQ155=0,BR155=0),0,IF(OR(BS155/ABS(BQ155)>9.99,BS155/ABS(BQ155)<-9.99),\"< > % \",BS155/ABS(BQ155))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M155<>0,$BQ155/$M155,\"\"),\"0% \")&IF(IF($M155<>0,$BQ155/$M155,\"\")<>\"\",IF(IF($M155<>0,$BQ155/$M155,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M155<>0,$BQ155/$M155,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA155<>0,$BR155/$AA155,\"\"),\"0% \")&IF(IF($AA155<>0,$BR155/$AA155,\"\")<>\"\",IF(IF($AA155<>0,$BR155/$AA155,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA155<>0,$BR155/$AA155,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F157","v":"&&&&&&&-&&-&&&-&&-&&&&&&-701000"},{"$f":"VLOOKUP($F157,Account_Table,3,FALSE)","v":"701000"},"L6","701000","Operating Expenses (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C157)-COUNTIFS(Forecast!$C:$C,$C157,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C157),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C157),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C157),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUM(AC157:AN157),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C157),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C157),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C157),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C157),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C157),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C157)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C157),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C157)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C157)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C157)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C157),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C157)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C157)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C157)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C157),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C157)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C157)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C157)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C157),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C157)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C157)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C157)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C157),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C157)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C157)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE157=0,$K157=0),0,IF(OR(BE157/ABS($K157)>9.99,BE157/ABS($K157)<-9.99),\"< > % \",BE157/ABS($K157))),\"? % \"),IFERROR(IF(AND(BE157=0,AY157=0),0,IF(OR(BE157/ABS(AY157)>9.99,BE157/ABS(AY157)<-9.99),\"< > % \",BE157/ABS(AY157))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF157=0,$M157=0),0,IF(OR(BF157/ABS($M157)>9.99,BF157/ABS($M157)<-9.99),\"< > % \",BF157/ABS($M157))),\"? % \"),IFERROR(IF(AND(BF157=0,AZ157=0),0,IF(OR(BF157/ABS(AZ157)>9.99,BF157/ABS(AZ157)<-9.99),\"< > % \",BF157/ABS(AZ157))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG157=0,$AA157=0),0,IF(OR(BG157/ABS($AA157)>9.99,BG157/ABS($AA157)<-9.99),\"< > % \",BG157/ABS($AA157))),\"? % \"),IFERROR(IF(AND(BG157=0,BA157=0),0,IF(OR(BG157/ABS(BA157)>9.99,BG157/ABS(BA157)<-9.99),\"< > % \",BG157/ABS(BA157))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH157=0,$AO157=0),0,IF(OR(BH157/ABS($AO157)>9.99,BH157/ABS($AO157)<-9.99),\"< > % \",BH157/ABS($AO157))),\"? % \"),IFERROR(IF(AND(BH157=0,BB157=0),0,IF(OR(BH157/ABS(BB157)>9.99,BH157/ABS(BB157)<-9.99),\"< > % \",BH157/ABS(BB157))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI157=0,$AQ157=0),0,IF(OR(BI157/ABS($AQ157)>9.99,BI157/ABS($AQ157)<-9.99),\"< > % \",BI157/ABS($AQ157))),\"? % \"),IFERROR(IF(AND(BI157=0,BC157=0),0,IF(OR(BI157/ABS(BC157)>9.99,BI157/ABS(BC157)<-9.99),\"< > % \",BI157/ABS(BC157))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C157)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C157)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C157)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C157)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C157)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C157)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C157)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C157)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C157)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C157)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C157)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C157)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C157)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ157-BR157,0)","v":0},{"$f":"IFERROR(IF(AND(BQ157=0,BR157=0),0,IF(OR(BS157/ABS(BQ157)>9.99,BS157/ABS(BQ157)<-9.99),\"< > % \",BS157/ABS(BQ157))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M157<>0,$BQ157/$M157,\"\"),\"0% \")&IF(IF($M157<>0,$BQ157/$M157,\"\")<>\"\",IF(IF($M157<>0,$BQ157/$M157,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M157<>0,$BQ157/$M157,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA157<>0,$BR157/$AA157,\"\"),\"0% \")&IF(IF($AA157<>0,$BR157/$AA157,\"\")<>\"\",IF(IF($AA157<>0,$BR157/$AA157,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA157<>0,$BR157/$AA157,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F158","v":"&&&&&&&-&&-&&&-&&-&&&&&&-701100"},{"$f":"VLOOKUP($F158,Account_Table,3,FALSE)","v":"701000"},"L6","701100","Consumables",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C158)-COUNTIFS(Forecast!$C:$C,$C158,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C158),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C158),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C158),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUM(AC158:AN158),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C158),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C158),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C158),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C158),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C158),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C158)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C158),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C158)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C158)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C158)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C158),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C158)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C158)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C158)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C158),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C158)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C158)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C158)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C158),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C158)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C158)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C158)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C158),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C158)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C158)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE158=0,$K158=0),0,IF(OR(BE158/ABS($K158)>9.99,BE158/ABS($K158)<-9.99),\"< > % \",BE158/ABS($K158))),\"? % \"),IFERROR(IF(AND(BE158=0,AY158=0),0,IF(OR(BE158/ABS(AY158)>9.99,BE158/ABS(AY158)<-9.99),\"< > % \",BE158/ABS(AY158))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF158=0,$M158=0),0,IF(OR(BF158/ABS($M158)>9.99,BF158/ABS($M158)<-9.99),\"< > % \",BF158/ABS($M158))),\"? % \"),IFERROR(IF(AND(BF158=0,AZ158=0),0,IF(OR(BF158/ABS(AZ158)>9.99,BF158/ABS(AZ158)<-9.99),\"< > % \",BF158/ABS(AZ158))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG158=0,$AA158=0),0,IF(OR(BG158/ABS($AA158)>9.99,BG158/ABS($AA158)<-9.99),\"< > % \",BG158/ABS($AA158))),\"? % \"),IFERROR(IF(AND(BG158=0,BA158=0),0,IF(OR(BG158/ABS(BA158)>9.99,BG158/ABS(BA158)<-9.99),\"< > % \",BG158/ABS(BA158))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH158=0,$AO158=0),0,IF(OR(BH158/ABS($AO158)>9.99,BH158/ABS($AO158)<-9.99),\"< > % \",BH158/ABS($AO158))),\"? % \"),IFERROR(IF(AND(BH158=0,BB158=0),0,IF(OR(BH158/ABS(BB158)>9.99,BH158/ABS(BB158)<-9.99),\"< > % \",BH158/ABS(BB158))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI158=0,$AQ158=0),0,IF(OR(BI158/ABS($AQ158)>9.99,BI158/ABS($AQ158)<-9.99),\"< > % \",BI158/ABS($AQ158))),\"? % \"),IFERROR(IF(AND(BI158=0,BC158=0),0,IF(OR(BI158/ABS(BC158)>9.99,BI158/ABS(BC158)<-9.99),\"< > % \",BI158/ABS(BC158))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C158)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C158)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C158)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C158)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C158)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C158)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C158)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C158)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C158)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C158)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C158)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C158)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C158)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ158-BR158,0)","v":0},{"$f":"IFERROR(IF(AND(BQ158=0,BR158=0),0,IF(OR(BS158/ABS(BQ158)>9.99,BS158/ABS(BQ158)<-9.99),\"< > % \",BS158/ABS(BQ158))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M158<>0,$BQ158/$M158,\"\"),\"0% \")&IF(IF($M158<>0,$BQ158/$M158,\"\")<>\"\",IF(IF($M158<>0,$BQ158/$M158,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M158<>0,$BQ158/$M158,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA158<>0,$BR158/$AA158,\"\"),\"0% \")&IF(IF($AA158<>0,$BR158/$AA158,\"\")<>\"\",IF(IF($AA158<>0,$BR158/$AA158,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA158<>0,$BR158/$AA158,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F159","v":"&&&&&&&-&&-&&&-&&-&&&&&&-701200"},{"$f":"VLOOKUP($F159,Account_Table,3,FALSE)","v":"701000"},"L6","701200","Utilities ",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C159)-COUNTIFS(Forecast!$C:$C,$C159,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C159),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C159),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C159),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUM(AC159:AN159),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C159),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C159),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C159),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C159),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C159),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C159)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C159),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C159)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C159)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C159)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C159),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C159)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C159)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C159)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C159),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C159)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C159)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C159)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C159),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C159)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C159)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C159)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C159),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C159)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C159)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE159=0,$K159=0),0,IF(OR(BE159/ABS($K159)>9.99,BE159/ABS($K159)<-9.99),\"< > % \",BE159/ABS($K159))),\"? % \"),IFERROR(IF(AND(BE159=0,AY159=0),0,IF(OR(BE159/ABS(AY159)>9.99,BE159/ABS(AY159)<-9.99),\"< > % \",BE159/ABS(AY159))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF159=0,$M159=0),0,IF(OR(BF159/ABS($M159)>9.99,BF159/ABS($M159)<-9.99),\"< > % \",BF159/ABS($M159))),\"? % \"),IFERROR(IF(AND(BF159=0,AZ159=0),0,IF(OR(BF159/ABS(AZ159)>9.99,BF159/ABS(AZ159)<-9.99),\"< > % \",BF159/ABS(AZ159))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG159=0,$AA159=0),0,IF(OR(BG159/ABS($AA159)>9.99,BG159/ABS($AA159)<-9.99),\"< > % \",BG159/ABS($AA159))),\"? % \"),IFERROR(IF(AND(BG159=0,BA159=0),0,IF(OR(BG159/ABS(BA159)>9.99,BG159/ABS(BA159)<-9.99),\"< > % \",BG159/ABS(BA159))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH159=0,$AO159=0),0,IF(OR(BH159/ABS($AO159)>9.99,BH159/ABS($AO159)<-9.99),\"< > % \",BH159/ABS($AO159))),\"? % \"),IFERROR(IF(AND(BH159=0,BB159=0),0,IF(OR(BH159/ABS(BB159)>9.99,BH159/ABS(BB159)<-9.99),\"< > % \",BH159/ABS(BB159))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI159=0,$AQ159=0),0,IF(OR(BI159/ABS($AQ159)>9.99,BI159/ABS($AQ159)<-9.99),\"< > % \",BI159/ABS($AQ159))),\"? % \"),IFERROR(IF(AND(BI159=0,BC159=0),0,IF(OR(BI159/ABS(BC159)>9.99,BI159/ABS(BC159)<-9.99),\"< > % \",BI159/ABS(BC159))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C159)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C159)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C159)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C159)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C159)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C159)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C159)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C159)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C159)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C159)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C159)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C159)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C159)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ159-BR159,0)","v":0},{"$f":"IFERROR(IF(AND(BQ159=0,BR159=0),0,IF(OR(BS159/ABS(BQ159)>9.99,BS159/ABS(BQ159)<-9.99),\"< > % \",BS159/ABS(BQ159))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M159<>0,$BQ159/$M159,\"\"),\"0% \")&IF(IF($M159<>0,$BQ159/$M159,\"\")<>\"\",IF(IF($M159<>0,$BQ159/$M159,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M159<>0,$BQ159/$M159,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA159<>0,$BR159/$AA159,\"\"),\"0% \")&IF(IF($AA159<>0,$BR159/$AA159,\"\")<>\"\",IF(IF($AA159<>0,$BR159/$AA159,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA159<>0,$BR159/$AA159,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F160","v":"&&&&&&&-&&-&&&-&&-&&&&&&-701300"},{"$f":"VLOOKUP($F160,Account_Table,3,FALSE)","v":"701000"},"L6","701300","Motor Vehicle Expenses",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C160)-COUNTIFS(Forecast!$C:$C,$C160,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C160),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C160),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C160),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUM(AC160:AN160),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C160),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C160),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C160),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C160),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C160),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C160)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C160),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C160)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C160)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C160)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C160),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C160)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C160)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C160)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C160),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C160)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C160)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C160)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C160),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C160)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C160)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C160)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C160),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C160)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C160)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE160=0,$K160=0),0,IF(OR(BE160/ABS($K160)>9.99,BE160/ABS($K160)<-9.99),\"< > % \",BE160/ABS($K160))),\"? % \"),IFERROR(IF(AND(BE160=0,AY160=0),0,IF(OR(BE160/ABS(AY160)>9.99,BE160/ABS(AY160)<-9.99),\"< > % \",BE160/ABS(AY160))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF160=0,$M160=0),0,IF(OR(BF160/ABS($M160)>9.99,BF160/ABS($M160)<-9.99),\"< > % \",BF160/ABS($M160))),\"? % \"),IFERROR(IF(AND(BF160=0,AZ160=0),0,IF(OR(BF160/ABS(AZ160)>9.99,BF160/ABS(AZ160)<-9.99),\"< > % \",BF160/ABS(AZ160))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG160=0,$AA160=0),0,IF(OR(BG160/ABS($AA160)>9.99,BG160/ABS($AA160)<-9.99),\"< > % \",BG160/ABS($AA160))),\"? % \"),IFERROR(IF(AND(BG160=0,BA160=0),0,IF(OR(BG160/ABS(BA160)>9.99,BG160/ABS(BA160)<-9.99),\"< > % \",BG160/ABS(BA160))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH160=0,$AO160=0),0,IF(OR(BH160/ABS($AO160)>9.99,BH160/ABS($AO160)<-9.99),\"< > % \",BH160/ABS($AO160))),\"? % \"),IFERROR(IF(AND(BH160=0,BB160=0),0,IF(OR(BH160/ABS(BB160)>9.99,BH160/ABS(BB160)<-9.99),\"< > % \",BH160/ABS(BB160))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI160=0,$AQ160=0),0,IF(OR(BI160/ABS($AQ160)>9.99,BI160/ABS($AQ160)<-9.99),\"< > % \",BI160/ABS($AQ160))),\"? % \"),IFERROR(IF(AND(BI160=0,BC160=0),0,IF(OR(BI160/ABS(BC160)>9.99,BI160/ABS(BC160)<-9.99),\"< > % \",BI160/ABS(BC160))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C160)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C160)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C160)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C160)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C160)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C160)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C160)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C160)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C160)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C160)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C160)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C160)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C160)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ160-BR160,0)","v":0},{"$f":"IFERROR(IF(AND(BQ160=0,BR160=0),0,IF(OR(BS160/ABS(BQ160)>9.99,BS160/ABS(BQ160)<-9.99),\"< > % \",BS160/ABS(BQ160))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M160<>0,$BQ160/$M160,\"\"),\"0% \")&IF(IF($M160<>0,$BQ160/$M160,\"\")<>\"\",IF(IF($M160<>0,$BQ160/$M160,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M160<>0,$BQ160/$M160,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA160<>0,$BR160/$AA160,\"\"),\"0% \")&IF(IF($AA160<>0,$BR160/$AA160,\"\")<>\"\",IF(IF($AA160<>0,$BR160/$AA160,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA160<>0,$BR160/$AA160,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","703000","PROFESSIONAL & SERVICE CHGS",null,{"$f":"IF(COUNTIF(I163:I172,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K163:K167)","v":0},null,{"$f":"SUM(M163:M167)","v":0},null,{"$f":"SUM(O163:O167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC163:AC167)","v":0},{"$f":"SUM(AD163:AD167)","v":0},{"$f":"SUM(AE163:AE167)","v":0},{"$f":"SUM(AF163:AF167)","v":0},{"$f":"SUM(AG163:AG167)","v":0},{"$f":"SUM(AH163:AH167)","v":0},{"$f":"SUM(AI163:AI167)","v":0},{"$f":"SUM(AJ163:AJ167)","v":0},{"$f":"SUM(AK163:AK167)","v":0},{"$f":"SUM(AL163:AL167)","v":0},{"$f":"SUM(AM163:AM167)","v":0},{"$f":"SUM(AN163:AN167)","v":0},0,null,{"$f":"SUM(AQ163:AQ167)","v":0},null,{"$f":"SUM(AS163:AS167)","v":0},null,{"$f":"SUM(AU163:AU167)","v":0},null,null,null,{"$f":"SUM(AY163:AY167)","v":0},0,0,0,0,null,{"$f":"SUM(BE163:BE167)","v":0},{"$f":"SUM(BF163:BF167)","v":0},0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE162=0,$K162=0),0,IF(OR(BE162/ABS($K162)>9.99,BE162/ABS($K162)<-9.99),\"< > % \",BE162/ABS($K162))),\"? % \"),IFERROR(IF(AND(BE162=0,AY162=0),0,IF(OR(BE162/ABS(AY162)>9.99,BE162/ABS(AY162)<-9.99),\"< > % \",BE162/ABS(AY162))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF162=0,$M162=0),0,IF(OR(BF162/ABS($M162)>9.99,BF162/ABS($M162)<-9.99),\"< > % \",BF162/ABS($M162))),\"? % \"),IFERROR(IF(AND(BF162=0,AZ162=0),0,IF(OR(BF162/ABS(AZ162)>9.99,BF162/ABS(AZ162)<-9.99),\"< > % \",BF162/ABS(AZ162))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG162=0,$AA162=0),0,IF(OR(BG162/ABS($AA162)>9.99,BG162/ABS($AA162)<-9.99),\"< > % \",BG162/ABS($AA162))),\"? % \"),IFERROR(IF(AND(BG162=0,BA162=0),0,IF(OR(BG162/ABS(BA162)>9.99,BG162/ABS(BA162)<-9.99),\"< > % \",BG162/ABS(BA162))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH162=0,$AO162=0),0,IF(OR(BH162/ABS($AO162)>9.99,BH162/ABS($AO162)<-9.99),\"< > % \",BH162/ABS($AO162))),\"? % \"),IFERROR(IF(AND(BH162=0,BB162=0),0,IF(OR(BH162/ABS(BB162)>9.99,BH162/ABS(BB162)<-9.99),\"< > % \",BH162/ABS(BB162))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI162=0,$AQ162=0),0,IF(OR(BI162/ABS($AQ162)>9.99,BI162/ABS($AQ162)<-9.99),\"< > % \",BI162/ABS($AQ162))),\"? % \"),IFERROR(IF(AND(BI162=0,BC162=0),0,IF(OR(BI162/ABS(BC162)>9.99,BI162/ABS(BC162)<-9.99),\"< > % \",BI162/ABS(BC162))),\"? % \"))","v":0},null,{"$f":"SUM(BQ163:BQ167)","v":0},{"$f":"SUM(BR163:BR167)","v":0},{"$f":"ROUND(BQ162-BR162,0)","v":0},{"$f":"IFERROR(IF(AND(BQ162=0,BR162=0),0,IF(OR(BS162/ABS(BQ162)>9.99,BS162/ABS(BQ162)<-9.99),\"< > % \",BS162/ABS(BQ162))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M162<>0,$BQ162/$M162,\"\"),\"0% \")&IF(IF($M162<>0,$BQ162/$M162,\"\")<>\"\",IF(IF($M162<>0,$BQ162/$M162,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M162<>0,$BQ162/$M162,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA162<>0,$BR162/$AA162,\"\"),\"0% \")&IF(IF($AA162<>0,$BR162/$AA162,\"\")<>\"\",IF(IF($AA162<>0,$BR162/$AA162,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA162<>0,$BR162/$AA162,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F164","v":"&&&&&&&-&&-&&&-&&-&&&&&&-703000"},{"$f":"VLOOKUP($F164,Account_Table,3,FALSE)","v":"703000"},"L6","703000","Professional & Services (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C164)-COUNTIFS(Forecast!$C:$C,$C164,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C164),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C164),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C164),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUM(AC164:AN164),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C164),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C164),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C164),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C164),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C164),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C164)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C164),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C164)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C164)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C164)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C164),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C164)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C164)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C164)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C164),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C164)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C164)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C164)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C164),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C164)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C164)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C164)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C164),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C164)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C164)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE164=0,$K164=0),0,IF(OR(BE164/ABS($K164)>9.99,BE164/ABS($K164)<-9.99),\"< > % \",BE164/ABS($K164))),\"? % \"),IFERROR(IF(AND(BE164=0,AY164=0),0,IF(OR(BE164/ABS(AY164)>9.99,BE164/ABS(AY164)<-9.99),\"< > % \",BE164/ABS(AY164))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF164=0,$M164=0),0,IF(OR(BF164/ABS($M164)>9.99,BF164/ABS($M164)<-9.99),\"< > % \",BF164/ABS($M164))),\"? % \"),IFERROR(IF(AND(BF164=0,AZ164=0),0,IF(OR(BF164/ABS(AZ164)>9.99,BF164/ABS(AZ164)<-9.99),\"< > % \",BF164/ABS(AZ164))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG164=0,$AA164=0),0,IF(OR(BG164/ABS($AA164)>9.99,BG164/ABS($AA164)<-9.99),\"< > % \",BG164/ABS($AA164))),\"? % \"),IFERROR(IF(AND(BG164=0,BA164=0),0,IF(OR(BG164/ABS(BA164)>9.99,BG164/ABS(BA164)<-9.99),\"< > % \",BG164/ABS(BA164))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH164=0,$AO164=0),0,IF(OR(BH164/ABS($AO164)>9.99,BH164/ABS($AO164)<-9.99),\"< > % \",BH164/ABS($AO164))),\"? % \"),IFERROR(IF(AND(BH164=0,BB164=0),0,IF(OR(BH164/ABS(BB164)>9.99,BH164/ABS(BB164)<-9.99),\"< > % \",BH164/ABS(BB164))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI164=0,$AQ164=0),0,IF(OR(BI164/ABS($AQ164)>9.99,BI164/ABS($AQ164)<-9.99),\"< > % \",BI164/ABS($AQ164))),\"? % \"),IFERROR(IF(AND(BI164=0,BC164=0),0,IF(OR(BI164/ABS(BC164)>9.99,BI164/ABS(BC164)<-9.99),\"< > % \",BI164/ABS(BC164))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C164)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C164)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C164)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C164)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C164)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C164)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C164)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C164)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C164)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C164)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C164)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C164)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C164)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ164-BR164,0)","v":0},{"$f":"IFERROR(IF(AND(BQ164=0,BR164=0),0,IF(OR(BS164/ABS(BQ164)>9.99,BS164/ABS(BQ164)<-9.99),\"< > % \",BS164/ABS(BQ164))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M164<>0,$BQ164/$M164,\"\"),\"0% \")&IF(IF($M164<>0,$BQ164/$M164,\"\")<>\"\",IF(IF($M164<>0,$BQ164/$M164,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M164<>0,$BQ164/$M164,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA164<>0,$BR164/$AA164,\"\"),\"0% \")&IF(IF($AA164<>0,$BR164/$AA164,\"\")<>\"\",IF(IF($AA164<>0,$BR164/$AA164,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA164<>0,$BR164/$AA164,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F165","v":"&&&&&&&-&&-&&&-&&-&&&&&&-703100"},"703000","L6","703100","Consultants",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C165)-COUNTIFS(Forecast!$C:$C,$C165,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C165),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C165),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C165),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUM(AC165:AN165),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C165),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C165),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C165),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C165),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C165),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C165)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C165),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C165)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C165)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C165)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C165),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C165)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C165)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C165)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C165),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C165)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C165)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C165)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C165),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C165)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C165)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C165)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C165),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C165)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C165)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE165=0,$K165=0),0,IF(OR(BE165/ABS($K165)>9.99,BE165/ABS($K165)<-9.99),\"< > % \",BE165/ABS($K165))),\"? % \"),IFERROR(IF(AND(BE165=0,AY165=0),0,IF(OR(BE165/ABS(AY165)>9.99,BE165/ABS(AY165)<-9.99),\"< > % \",BE165/ABS(AY165))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF165=0,$M165=0),0,IF(OR(BF165/ABS($M165)>9.99,BF165/ABS($M165)<-9.99),\"< > % \",BF165/ABS($M165))),\"? % \"),IFERROR(IF(AND(BF165=0,AZ165=0),0,IF(OR(BF165/ABS(AZ165)>9.99,BF165/ABS(AZ165)<-9.99),\"< > % \",BF165/ABS(AZ165))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG165=0,$AA165=0),0,IF(OR(BG165/ABS($AA165)>9.99,BG165/ABS($AA165)<-9.99),\"< > % \",BG165/ABS($AA165))),\"? % \"),IFERROR(IF(AND(BG165=0,BA165=0),0,IF(OR(BG165/ABS(BA165)>9.99,BG165/ABS(BA165)<-9.99),\"< > % \",BG165/ABS(BA165))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH165=0,$AO165=0),0,IF(OR(BH165/ABS($AO165)>9.99,BH165/ABS($AO165)<-9.99),\"< > % \",BH165/ABS($AO165))),\"? % \"),IFERROR(IF(AND(BH165=0,BB165=0),0,IF(OR(BH165/ABS(BB165)>9.99,BH165/ABS(BB165)<-9.99),\"< > % \",BH165/ABS(BB165))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI165=0,$AQ165=0),0,IF(OR(BI165/ABS($AQ165)>9.99,BI165/ABS($AQ165)<-9.99),\"< > % \",BI165/ABS($AQ165))),\"? % \"),IFERROR(IF(AND(BI165=0,BC165=0),0,IF(OR(BI165/ABS(BC165)>9.99,BI165/ABS(BC165)<-9.99),\"< > % \",BI165/ABS(BC165))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C165)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C165)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C165)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C165)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C165)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C165)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C165)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C165)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C165)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C165)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C165)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C165)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C165)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ165-BR165,0)","v":0},{"$f":"IFERROR(IF(AND(BQ165=0,BR165=0),0,IF(OR(BS165/ABS(BQ165)>9.99,BS165/ABS(BQ165)<-9.99),\"< > % \",BS165/ABS(BQ165))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M165<>0,$BQ165/$M165,\"\"),\"0% \")&IF(IF($M165<>0,$BQ165/$M165,\"\")<>\"\",IF(IF($M165<>0,$BQ165/$M165,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M165<>0,$BQ165/$M165,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA165<>0,$BR165/$AA165,\"\"),\"0% \")&IF(IF($AA165<>0,$BR165/$AA165,\"\")<>\"\",IF(IF($AA165<>0,$BR165/$AA165,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA165<>0,$BR165/$AA165,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F166","v":"&&&&&&&-&&-&&&-&&-&&&&&&-703200"},"703000","L6","703200","Other Service Charges",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C166)-COUNTIFS(Forecast!$C:$C,$C166,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C166),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C166),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C166),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUM(AC166:AN166),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C166),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C166),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C166),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C166),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C166),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C166)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C166),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C166)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C166)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C166)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C166),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C166)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C166)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C166)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C166),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C166)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C166)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C166)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C166),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C166)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C166)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C166)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C166),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C166)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C166)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE166=0,$K166=0),0,IF(OR(BE166/ABS($K166)>9.99,BE166/ABS($K166)<-9.99),\"< > % \",BE166/ABS($K166))),\"? % \"),IFERROR(IF(AND(BE166=0,AY166=0),0,IF(OR(BE166/ABS(AY166)>9.99,BE166/ABS(AY166)<-9.99),\"< > % \",BE166/ABS(AY166))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF166=0,$M166=0),0,IF(OR(BF166/ABS($M166)>9.99,BF166/ABS($M166)<-9.99),\"< > % \",BF166/ABS($M166))),\"? % \"),IFERROR(IF(AND(BF166=0,AZ166=0),0,IF(OR(BF166/ABS(AZ166)>9.99,BF166/ABS(AZ166)<-9.99),\"< > % \",BF166/ABS(AZ166))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG166=0,$AA166=0),0,IF(OR(BG166/ABS($AA166)>9.99,BG166/ABS($AA166)<-9.99),\"< > % \",BG166/ABS($AA166))),\"? % \"),IFERROR(IF(AND(BG166=0,BA166=0),0,IF(OR(BG166/ABS(BA166)>9.99,BG166/ABS(BA166)<-9.99),\"< > % \",BG166/ABS(BA166))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH166=0,$AO166=0),0,IF(OR(BH166/ABS($AO166)>9.99,BH166/ABS($AO166)<-9.99),\"< > % \",BH166/ABS($AO166))),\"? % \"),IFERROR(IF(AND(BH166=0,BB166=0),0,IF(OR(BH166/ABS(BB166)>9.99,BH166/ABS(BB166)<-9.99),\"< > % \",BH166/ABS(BB166))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI166=0,$AQ166=0),0,IF(OR(BI166/ABS($AQ166)>9.99,BI166/ABS($AQ166)<-9.99),\"< > % \",BI166/ABS($AQ166))),\"? % \"),IFERROR(IF(AND(BI166=0,BC166=0),0,IF(OR(BI166/ABS(BC166)>9.99,BI166/ABS(BC166)<-9.99),\"< > % \",BI166/ABS(BC166))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C166)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C166)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C166)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C166)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C166)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C166)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C166)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C166)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C166)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C166)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C166)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C166)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C166)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ166-BR166,0)","v":0},{"$f":"IFERROR(IF(AND(BQ166=0,BR166=0),0,IF(OR(BS166/ABS(BQ166)>9.99,BS166/ABS(BQ166)<-9.99),\"< > % \",BS166/ABS(BQ166))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M166<>0,$BQ166/$M166,\"\"),\"0% \")&IF(IF($M166<>0,$BQ166/$M166,\"\")<>\"\",IF(IF($M166<>0,$BQ166/$M166,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M166<>0,$BQ166/$M166,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA166<>0,$BR166/$AA166,\"\"),\"0% \")&IF(IF($AA166<>0,$BR166/$AA166,\"\")<>\"\",IF(IF($AA166<>0,$BR166/$AA166,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA166<>0,$BR166/$AA166,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","704000","EQUIPMENT - CAPITALISED",null,{"$f":"IF(COUNTIF(I169:I172,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K169:K172)","v":0},null,{"$f":"SUM(M169:M172)","v":0},null,{"$f":"SUM(O169:O172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC169:AC172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ169:AQ172)","v":0},null,{"$f":"SUM(AS169:AS172)","v":0},null,{"$f":"SUM(AU169:AU172)","v":0},null,null,null,{"$f":"SUM(AY169:AY172)","v":0},{"$f":"SUM(AZ169:AZ172)","v":0},{"$f":"SUM(BA169:BA172)","v":0},{"$f":"SUM(BB169:BB172)","v":0},{"$f":"SUM(BC169:BC172)","v":0},null,{"$f":"SUM(BE169:BE172)","v":0},{"$f":"SUM(BF169:BF172)","v":0},{"$f":"SUM(BG169:BG172)","v":0},{"$f":"SUM(BH169:BH172)","v":0},{"$f":"SUM(BI169:BI172)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE168=0,$K168=0),0,IF(OR(BE168/ABS($K168)>9.99,BE168/ABS($K168)<-9.99),\"< > % \",BE168/ABS($K168))),\"? % \"),IFERROR(IF(AND(BE168=0,AY168=0),0,IF(OR(BE168/ABS(AY168)>9.99,BE168/ABS(AY168)<-9.99),\"< > % \",BE168/ABS(AY168))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF168=0,$M168=0),0,IF(OR(BF168/ABS($M168)>9.99,BF168/ABS($M168)<-9.99),\"< > % \",BF168/ABS($M168))),\"? % \"),IFERROR(IF(AND(BF168=0,AZ168=0),0,IF(OR(BF168/ABS(AZ168)>9.99,BF168/ABS(AZ168)<-9.99),\"< > % \",BF168/ABS(AZ168))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG168=0,$AA168=0),0,IF(OR(BG168/ABS($AA168)>9.99,BG168/ABS($AA168)<-9.99),\"< > % \",BG168/ABS($AA168))),\"? % \"),IFERROR(IF(AND(BG168=0,BA168=0),0,IF(OR(BG168/ABS(BA168)>9.99,BG168/ABS(BA168)<-9.99),\"< > % \",BG168/ABS(BA168))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH168=0,$AO168=0),0,IF(OR(BH168/ABS($AO168)>9.99,BH168/ABS($AO168)<-9.99),\"< > % \",BH168/ABS($AO168))),\"? % \"),IFERROR(IF(AND(BH168=0,BB168=0),0,IF(OR(BH168/ABS(BB168)>9.99,BH168/ABS(BB168)<-9.99),\"< > % \",BH168/ABS(BB168))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI168=0,$AQ168=0),0,IF(OR(BI168/ABS($AQ168)>9.99,BI168/ABS($AQ168)<-9.99),\"< > % \",BI168/ABS($AQ168))),\"? % \"),IFERROR(IF(AND(BI168=0,BC168=0),0,IF(OR(BI168/ABS(BC168)>9.99,BI168/ABS(BC168)<-9.99),\"< > % \",BI168/ABS(BC168))),\"? % \"))","v":0},null,{"$f":"SUM(BQ169:BQ172)","v":0},{"$f":"SUM(BR169:BR172)","v":0},{"$f":"ROUND(BQ168-BR168,0)","v":0},{"$f":"IFERROR(IF(AND(BQ168=0,BR168=0),0,IF(OR(BS168/ABS(BQ168)>9.99,BS168/ABS(BQ168)<-9.99),\"< > % \",BS168/ABS(BQ168))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M168<>0,$BQ168/$M168,\"\"),\"0% \")&IF(IF($M168<>0,$BQ168/$M168,\"\")<>\"\",IF(IF($M168<>0,$BQ168/$M168,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M168<>0,$BQ168/$M168,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA168<>0,$BR168/$AA168,\"\"),\"0% \")&IF(IF($AA168<>0,$BR168/$AA168,\"\")<>\"\",IF(IF($AA168<>0,$BR168/$AA168,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA168<>0,$BR168/$AA168,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F170","v":"&&&&&&&-&&-&&&-&&-&&&&&&-704000"},"704000","L6","704000","Equipment - Capitalised (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C170)-COUNTIFS(Forecast!$C:$C,$C170,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C170),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C170),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUM(O170:Z170),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUM(AC170:AN170),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C170),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C170),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C170),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C170),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C170),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C170)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C170),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C170)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C170)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C170)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C170),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C170)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C170)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C170)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C170),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C170)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C170)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C170)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C170),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C170)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C170)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C170)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C170),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C170)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C170)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE170=0,$K170=0),0,IF(OR(BE170/ABS($K170)>9.99,BE170/ABS($K170)<-9.99),\"< > % \",BE170/ABS($K170))),\"? % \"),IFERROR(IF(AND(BE170=0,AY170=0),0,IF(OR(BE170/ABS(AY170)>9.99,BE170/ABS(AY170)<-9.99),\"< > % \",BE170/ABS(AY170))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF170=0,$M170=0),0,IF(OR(BF170/ABS($M170)>9.99,BF170/ABS($M170)<-9.99),\"< > % \",BF170/ABS($M170))),\"? % \"),IFERROR(IF(AND(BF170=0,AZ170=0),0,IF(OR(BF170/ABS(AZ170)>9.99,BF170/ABS(AZ170)<-9.99),\"< > % \",BF170/ABS(AZ170))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG170=0,$AA170=0),0,IF(OR(BG170/ABS($AA170)>9.99,BG170/ABS($AA170)<-9.99),\"< > % \",BG170/ABS($AA170))),\"? % \"),IFERROR(IF(AND(BG170=0,BA170=0),0,IF(OR(BG170/ABS(BA170)>9.99,BG170/ABS(BA170)<-9.99),\"< > % \",BG170/ABS(BA170))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH170=0,$AO170=0),0,IF(OR(BH170/ABS($AO170)>9.99,BH170/ABS($AO170)<-9.99),\"< > % \",BH170/ABS($AO170))),\"? % \"),IFERROR(IF(AND(BH170=0,BB170=0),0,IF(OR(BH170/ABS(BB170)>9.99,BH170/ABS(BB170)<-9.99),\"< > % \",BH170/ABS(BB170))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI170=0,$AQ170=0),0,IF(OR(BI170/ABS($AQ170)>9.99,BI170/ABS($AQ170)<-9.99),\"< > % \",BI170/ABS($AQ170))),\"? % \"),IFERROR(IF(AND(BI170=0,BC170=0),0,IF(OR(BI170/ABS(BC170)>9.99,BI170/ABS(BC170)<-9.99),\"< > % \",BI170/ABS(BC170))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C170)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C170)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C170)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C170)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C170)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C170)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C170)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C170)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C170)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C170)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C170)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C170)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C170)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ170-BR170,0)","v":0},{"$f":"IFERROR(IF(AND(BQ170=0,BR170=0),0,IF(OR(BS170/ABS(BQ170)>9.99,BS170/ABS(BQ170)<-9.99),\"< > % \",BS170/ABS(BQ170))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M170<>0,$BQ170/$M170,\"\"),\"0% \")&IF(IF($M170<>0,$BQ170/$M170,\"\")<>\"\",IF(IF($M170<>0,$BQ170/$M170,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M170<>0,$BQ170/$M170,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA170<>0,$BR170/$AA170,\"\"),\"0% \")&IF(IF($AA170<>0,$BR170/$AA170,\"\")<>\"\",IF(IF($AA170<>0,$BR170/$AA170,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA170<>0,$BR170/$AA170,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F171","v":"&&&&&&&-&&-&&&-&&-&&&&&&-705100"},"704000","L6","705100","Capitalised Equipment",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C171)-COUNTIFS(Forecast!$C:$C,$C171,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C171),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C171),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C171),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUM(AC171:AN171),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C171),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C171),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C171),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C171),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C171),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C171)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C171),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C171)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C171)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C171)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C171),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C171)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C171)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C171)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C171),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C171)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C171)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C171)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C171),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C171)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C171)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C171)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C171),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C171)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C171)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE171=0,$K171=0),0,IF(OR(BE171/ABS($K171)>9.99,BE171/ABS($K171)<-9.99),\"< > % \",BE171/ABS($K171))),\"? % \"),IFERROR(IF(AND(BE171=0,AY171=0),0,IF(OR(BE171/ABS(AY171)>9.99,BE171/ABS(AY171)<-9.99),\"< > % \",BE171/ABS(AY171))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF171=0,$M171=0),0,IF(OR(BF171/ABS($M171)>9.99,BF171/ABS($M171)<-9.99),\"< > % \",BF171/ABS($M171))),\"? % \"),IFERROR(IF(AND(BF171=0,AZ171=0),0,IF(OR(BF171/ABS(AZ171)>9.99,BF171/ABS(AZ171)<-9.99),\"< > % \",BF171/ABS(AZ171))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG171=0,$AA171=0),0,IF(OR(BG171/ABS($AA171)>9.99,BG171/ABS($AA171)<-9.99),\"< > % \",BG171/ABS($AA171))),\"? % \"),IFERROR(IF(AND(BG171=0,BA171=0),0,IF(OR(BG171/ABS(BA171)>9.99,BG171/ABS(BA171)<-9.99),\"< > % \",BG171/ABS(BA171))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH171=0,$AO171=0),0,IF(OR(BH171/ABS($AO171)>9.99,BH171/ABS($AO171)<-9.99),\"< > % \",BH171/ABS($AO171))),\"? % \"),IFERROR(IF(AND(BH171=0,BB171=0),0,IF(OR(BH171/ABS(BB171)>9.99,BH171/ABS(BB171)<-9.99),\"< > % \",BH171/ABS(BB171))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI171=0,$AQ171=0),0,IF(OR(BI171/ABS($AQ171)>9.99,BI171/ABS($AQ171)<-9.99),\"< > % \",BI171/ABS($AQ171))),\"? % \"),IFERROR(IF(AND(BI171=0,BC171=0),0,IF(OR(BI171/ABS(BC171)>9.99,BI171/ABS(BC171)<-9.99),\"< > % \",BI171/ABS(BC171))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C171)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C171)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C171)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C171)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C171)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C171)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C171)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C171)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C171)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C171)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C171)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C171)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C171)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ171-BR171,0)","v":0},{"$f":"IFERROR(IF(AND(BQ171=0,BR171=0),0,IF(OR(BS171/ABS(BQ171)>9.99,BS171/ABS(BQ171)<-9.99),\"< > % \",BS171/ABS(BQ171))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M171<>0,$BQ171/$M171,\"\"),\"0% \")&IF(IF($M171<>0,$BQ171/$M171,\"\")<>\"\",IF(IF($M171<>0,$BQ171/$M171,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M171<>0,$BQ171/$M171,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA171<>0,$BR171/$AA171,\"\"),\"0% \")&IF(IF($AA171<>0,$BR171/$AA171,\"\")<>\"\",IF(IF($AA171<>0,$BR171/$AA171,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA171<>0,$BR171/$AA171,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","705000","EQUIPMENT - NON CAPITALISED",null,{"$f":"IF(COUNTIF(I174:I178,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K174:K178)","v":0},null,{"$f":"SUM(M174:M178)","v":0},null,{"$f":"SUM(O174:O178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC174:AC178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ174:AQ178)","v":0},null,{"$f":"SUM(AS174:AS178)","v":0},null,{"$f":"SUM(AU174:AU178)","v":0},null,null,null,{"$f":"SUM(AY174:AY178)","v":0},{"$f":"SUM(AZ174:AZ178)","v":0},{"$f":"SUM(BA174:BA178)","v":0},{"$f":"SUM(BB174:BB178)","v":0},{"$f":"SUM(BC174:BC178)","v":0},null,{"$f":"SUM(BE174:BE178)","v":0},{"$f":"SUM(BF174:BF178)","v":0},{"$f":"SUM(BG174:BG178)","v":0},{"$f":"SUM(BH174:BH178)","v":0},{"$f":"SUM(BI174:BI178)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE173=0,$K173=0),0,IF(OR(BE173/ABS($K173)>9.99,BE173/ABS($K173)<-9.99),\"< > % \",BE173/ABS($K173))),\"? % \"),IFERROR(IF(AND(BE173=0,AY173=0),0,IF(OR(BE173/ABS(AY173)>9.99,BE173/ABS(AY173)<-9.99),\"< > % \",BE173/ABS(AY173))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF173=0,$M173=0),0,IF(OR(BF173/ABS($M173)>9.99,BF173/ABS($M173)<-9.99),\"< > % \",BF173/ABS($M173))),\"? % \"),IFERROR(IF(AND(BF173=0,AZ173=0),0,IF(OR(BF173/ABS(AZ173)>9.99,BF173/ABS(AZ173)<-9.99),\"< > % \",BF173/ABS(AZ173))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG173=0,$AA173=0),0,IF(OR(BG173/ABS($AA173)>9.99,BG173/ABS($AA173)<-9.99),\"< > % \",BG173/ABS($AA173))),\"? % \"),IFERROR(IF(AND(BG173=0,BA173=0),0,IF(OR(BG173/ABS(BA173)>9.99,BG173/ABS(BA173)<-9.99),\"< > % \",BG173/ABS(BA173))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH173=0,$AO173=0),0,IF(OR(BH173/ABS($AO173)>9.99,BH173/ABS($AO173)<-9.99),\"< > % \",BH173/ABS($AO173))),\"? % \"),IFERROR(IF(AND(BH173=0,BB173=0),0,IF(OR(BH173/ABS(BB173)>9.99,BH173/ABS(BB173)<-9.99),\"< > % \",BH173/ABS(BB173))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI173=0,$AQ173=0),0,IF(OR(BI173/ABS($AQ173)>9.99,BI173/ABS($AQ173)<-9.99),\"< > % \",BI173/ABS($AQ173))),\"? % \"),IFERROR(IF(AND(BI173=0,BC173=0),0,IF(OR(BI173/ABS(BC173)>9.99,BI173/ABS(BC173)<-9.99),\"< > % \",BI173/ABS(BC173))),\"? % \"))","v":0},null,{"$f":"SUM(BQ174:BQ178)","v":0},{"$f":"SUM(BR174:BR178)","v":0},{"$f":"ROUND(BQ173-BR173,0)","v":0},{"$f":"IFERROR(IF(AND(BQ173=0,BR173=0),0,IF(OR(BS173/ABS(BQ173)>9.99,BS173/ABS(BQ173)<-9.99),\"< > % \",BS173/ABS(BQ173))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M173<>0,$BQ173/$M173,\"\"),\"0% \")&IF(IF($M173<>0,$BQ173/$M173,\"\")<>\"\",IF(IF($M173<>0,$BQ173/$M173,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M173<>0,$BQ173/$M173,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA173<>0,$BR173/$AA173,\"\"),\"0% \")&IF(IF($AA173<>0,$BR173/$AA173,\"\")<>\"\",IF(IF($AA173<>0,$BR173/$AA173,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA173<>0,$BR173/$AA173,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F175","v":"&&&&&&&-&&-&&&-&&-&&&&&&-705000"},"705000","L6","705000","Equip't - Non Capitalised (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C175)-COUNTIFS(Forecast!$C:$C,$C175,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C175),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C175),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C175),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUM(AC175:AN175),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C175),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C175),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C175),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C175),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C175),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C175)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C175),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C175)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C175)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C175)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C175),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C175)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C175)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C175)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C175),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C175)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C175)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C175)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C175),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C175)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C175)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C175)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C175),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C175)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C175)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE175=0,$K175=0),0,IF(OR(BE175/ABS($K175)>9.99,BE175/ABS($K175)<-9.99),\"< > % \",BE175/ABS($K175))),\"? % \"),IFERROR(IF(AND(BE175=0,AY175=0),0,IF(OR(BE175/ABS(AY175)>9.99,BE175/ABS(AY175)<-9.99),\"< > % \",BE175/ABS(AY175))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF175=0,$M175=0),0,IF(OR(BF175/ABS($M175)>9.99,BF175/ABS($M175)<-9.99),\"< > % \",BF175/ABS($M175))),\"? % \"),IFERROR(IF(AND(BF175=0,AZ175=0),0,IF(OR(BF175/ABS(AZ175)>9.99,BF175/ABS(AZ175)<-9.99),\"< > % \",BF175/ABS(AZ175))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG175=0,$AA175=0),0,IF(OR(BG175/ABS($AA175)>9.99,BG175/ABS($AA175)<-9.99),\"< > % \",BG175/ABS($AA175))),\"? % \"),IFERROR(IF(AND(BG175=0,BA175=0),0,IF(OR(BG175/ABS(BA175)>9.99,BG175/ABS(BA175)<-9.99),\"< > % \",BG175/ABS(BA175))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH175=0,$AO175=0),0,IF(OR(BH175/ABS($AO175)>9.99,BH175/ABS($AO175)<-9.99),\"< > % \",BH175/ABS($AO175))),\"? % \"),IFERROR(IF(AND(BH175=0,BB175=0),0,IF(OR(BH175/ABS(BB175)>9.99,BH175/ABS(BB175)<-9.99),\"< > % \",BH175/ABS(BB175))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI175=0,$AQ175=0),0,IF(OR(BI175/ABS($AQ175)>9.99,BI175/ABS($AQ175)<-9.99),\"< > % \",BI175/ABS($AQ175))),\"? % \"),IFERROR(IF(AND(BI175=0,BC175=0),0,IF(OR(BI175/ABS(BC175)>9.99,BI175/ABS(BC175)<-9.99),\"< > % \",BI175/ABS(BC175))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C175)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C175)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C175)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C175)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C175)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C175)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C175)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C175)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C175)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C175)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C175)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C175)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C175)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ175-BR175,0)","v":0},{"$f":"IFERROR(IF(AND(BQ175=0,BR175=0),0,IF(OR(BS175/ABS(BQ175)>9.99,BS175/ABS(BQ175)<-9.99),\"< > % \",BS175/ABS(BQ175))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M175<>0,$BQ175/$M175,\"\"),\"0% \")&IF(IF($M175<>0,$BQ175/$M175,\"\")<>\"\",IF(IF($M175<>0,$BQ175/$M175,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M175<>0,$BQ175/$M175,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA175<>0,$BR175/$AA175,\"\"),\"0% \")&IF(IF($AA175<>0,$BR175/$AA175,\"\")<>\"\",IF(IF($AA175<>0,$BR175/$AA175,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA175<>0,$BR175/$AA175,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F176","v":"&&&&&&&-&&-&&&-&&-&&&&&&-705300"},"705000","L6","705300","Minor Equip't (incl. Lease/Rental)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C176)-COUNTIFS(Forecast!$C:$C,$C176,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C176),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C176),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C176),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUM(AC176:AN176),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C176),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C176),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C176),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C176),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C176),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C176)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C176),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C176)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C176)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C176)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C176),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C176)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C176)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C176)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C176),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C176)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C176)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C176)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C176),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C176)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C176)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C176)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C176),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C176)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C176)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE176=0,$K176=0),0,IF(OR(BE176/ABS($K176)>9.99,BE176/ABS($K176)<-9.99),\"< > % \",BE176/ABS($K176))),\"? % \"),IFERROR(IF(AND(BE176=0,AY176=0),0,IF(OR(BE176/ABS(AY176)>9.99,BE176/ABS(AY176)<-9.99),\"< > % \",BE176/ABS(AY176))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF176=0,$M176=0),0,IF(OR(BF176/ABS($M176)>9.99,BF176/ABS($M176)<-9.99),\"< > % \",BF176/ABS($M176))),\"? % \"),IFERROR(IF(AND(BF176=0,AZ176=0),0,IF(OR(BF176/ABS(AZ176)>9.99,BF176/ABS(AZ176)<-9.99),\"< > % \",BF176/ABS(AZ176))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG176=0,$AA176=0),0,IF(OR(BG176/ABS($AA176)>9.99,BG176/ABS($AA176)<-9.99),\"< > % \",BG176/ABS($AA176))),\"? % \"),IFERROR(IF(AND(BG176=0,BA176=0),0,IF(OR(BG176/ABS(BA176)>9.99,BG176/ABS(BA176)<-9.99),\"< > % \",BG176/ABS(BA176))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH176=0,$AO176=0),0,IF(OR(BH176/ABS($AO176)>9.99,BH176/ABS($AO176)<-9.99),\"< > % \",BH176/ABS($AO176))),\"? % \"),IFERROR(IF(AND(BH176=0,BB176=0),0,IF(OR(BH176/ABS(BB176)>9.99,BH176/ABS(BB176)<-9.99),\"< > % \",BH176/ABS(BB176))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI176=0,$AQ176=0),0,IF(OR(BI176/ABS($AQ176)>9.99,BI176/ABS($AQ176)<-9.99),\"< > % \",BI176/ABS($AQ176))),\"? % \"),IFERROR(IF(AND(BI176=0,BC176=0),0,IF(OR(BI176/ABS(BC176)>9.99,BI176/ABS(BC176)<-9.99),\"< > % \",BI176/ABS(BC176))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C176)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C176)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C176)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C176)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C176)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C176)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C176)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C176)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C176)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C176)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C176)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C176)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C176)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ176-BR176,0)","v":0},{"$f":"IFERROR(IF(AND(BQ176=0,BR176=0),0,IF(OR(BS176/ABS(BQ176)>9.99,BS176/ABS(BQ176)<-9.99),\"< > % \",BS176/ABS(BQ176))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M176<>0,$BQ176/$M176,\"\"),\"0% \")&IF(IF($M176<>0,$BQ176/$M176,\"\")<>\"\",IF(IF($M176<>0,$BQ176/$M176,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M176<>0,$BQ176/$M176,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA176<>0,$BR176/$AA176,\"\"),\"0% \")&IF(IF($AA176<>0,$BR176/$AA176,\"\")<>\"\",IF(IF($AA176<>0,$BR176/$AA176,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA176<>0,$BR176/$AA176,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F177","v":"&&&&&&&-&&-&&&-&&-&&&&&&-705400"},"705000","L6","705400","Minor Works & Fac' Maintenance",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C177)-COUNTIFS(Forecast!$C:$C,$C177,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C177),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C177),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C177),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUM(AC177:AN177),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C177),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C177),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C177),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C177),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C177),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C177)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C177),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C177)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C177)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C177)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C177),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C177)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C177)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C177)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C177),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C177)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C177)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C177)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C177),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C177)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C177)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C177)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C177),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C177)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C177)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE177=0,$K177=0),0,IF(OR(BE177/ABS($K177)>9.99,BE177/ABS($K177)<-9.99),\"< > % \",BE177/ABS($K177))),\"? % \"),IFERROR(IF(AND(BE177=0,AY177=0),0,IF(OR(BE177/ABS(AY177)>9.99,BE177/ABS(AY177)<-9.99),\"< > % \",BE177/ABS(AY177))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF177=0,$M177=0),0,IF(OR(BF177/ABS($M177)>9.99,BF177/ABS($M177)<-9.99),\"< > % \",BF177/ABS($M177))),\"? % \"),IFERROR(IF(AND(BF177=0,AZ177=0),0,IF(OR(BF177/ABS(AZ177)>9.99,BF177/ABS(AZ177)<-9.99),\"< > % \",BF177/ABS(AZ177))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG177=0,$AA177=0),0,IF(OR(BG177/ABS($AA177)>9.99,BG177/ABS($AA177)<-9.99),\"< > % \",BG177/ABS($AA177))),\"? % \"),IFERROR(IF(AND(BG177=0,BA177=0),0,IF(OR(BG177/ABS(BA177)>9.99,BG177/ABS(BA177)<-9.99),\"< > % \",BG177/ABS(BA177))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH177=0,$AO177=0),0,IF(OR(BH177/ABS($AO177)>9.99,BH177/ABS($AO177)<-9.99),\"< > % \",BH177/ABS($AO177))),\"? % \"),IFERROR(IF(AND(BH177=0,BB177=0),0,IF(OR(BH177/ABS(BB177)>9.99,BH177/ABS(BB177)<-9.99),\"< > % \",BH177/ABS(BB177))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI177=0,$AQ177=0),0,IF(OR(BI177/ABS($AQ177)>9.99,BI177/ABS($AQ177)<-9.99),\"< > % \",BI177/ABS($AQ177))),\"? % \"),IFERROR(IF(AND(BI177=0,BC177=0),0,IF(OR(BI177/ABS(BC177)>9.99,BI177/ABS(BC177)<-9.99),\"< > % \",BI177/ABS(BC177))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C177)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C177)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C177)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C177)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C177)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C177)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C177)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C177)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C177)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C177)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C177)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C177)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C177)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ177-BR177,0)","v":0},{"$f":"IFERROR(IF(AND(BQ177=0,BR177=0),0,IF(OR(BS177/ABS(BQ177)>9.99,BS177/ABS(BQ177)<-9.99),\"< > % \",BS177/ABS(BQ177))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M177<>0,$BQ177/$M177,\"\"),\"0% \")&IF(IF($M177<>0,$BQ177/$M177,\"\")<>\"\",IF(IF($M177<>0,$BQ177/$M177,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M177<>0,$BQ177/$M177,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA177<>0,$BR177/$AA177,\"\"),\"0% \")&IF(IF($AA177<>0,$BR177/$AA177,\"\")<>\"\",IF(IF($AA177<>0,$BR177/$AA177,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA177<>0,$BR177/$AA177,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","707000","TRAVEL",null,{"$f":"IF(COUNTIF(I180:I184,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K180:K184)","v":0},null,{"$f":"SUM(M180:M184)","v":0},null,{"$f":"SUM(O180:O184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC180:AC184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ180:AQ184)","v":0},null,{"$f":"SUM(AS180:AS184)","v":0},null,{"$f":"SUM(AU180:AU184)","v":0},null,null,null,{"$f":"SUM(AY180:AY184)","v":0},{"$f":"SUM(AZ180:AZ184)","v":0},{"$f":"SUM(BA180:BA184)","v":0},{"$f":"SUM(BB180:BB184)","v":0},{"$f":"SUM(BC180:BC184)","v":0},null,{"$f":"SUM(BE180:BE184)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE179=0,$K179=0),0,IF(OR(BE179/ABS($K179)>9.99,BE179/ABS($K179)<-9.99),\"< > % \",BE179/ABS($K179))),\"? % \"),IFERROR(IF(AND(BE179=0,AY179=0),0,IF(OR(BE179/ABS(AY179)>9.99,BE179/ABS(AY179)<-9.99),\"< > % \",BE179/ABS(AY179))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF179=0,$M179=0),0,IF(OR(BF179/ABS($M179)>9.99,BF179/ABS($M179)<-9.99),\"< > % \",BF179/ABS($M179))),\"? % \"),IFERROR(IF(AND(BF179=0,AZ179=0),0,IF(OR(BF179/ABS(AZ179)>9.99,BF179/ABS(AZ179)<-9.99),\"< > % \",BF179/ABS(AZ179))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG179=0,$AA179=0),0,IF(OR(BG179/ABS($AA179)>9.99,BG179/ABS($AA179)<-9.99),\"< > % \",BG179/ABS($AA179))),\"? % \"),IFERROR(IF(AND(BG179=0,BA179=0),0,IF(OR(BG179/ABS(BA179)>9.99,BG179/ABS(BA179)<-9.99),\"< > % \",BG179/ABS(BA179))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH179=0,$AO179=0),0,IF(OR(BH179/ABS($AO179)>9.99,BH179/ABS($AO179)<-9.99),\"< > % \",BH179/ABS($AO179))),\"? % \"),IFERROR(IF(AND(BH179=0,BB179=0),0,IF(OR(BH179/ABS(BB179)>9.99,BH179/ABS(BB179)<-9.99),\"< > % \",BH179/ABS(BB179))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI179=0,$AQ179=0),0,IF(OR(BI179/ABS($AQ179)>9.99,BI179/ABS($AQ179)<-9.99),\"< > % \",BI179/ABS($AQ179))),\"? % \"),IFERROR(IF(AND(BI179=0,BC179=0),0,IF(OR(BI179/ABS(BC179)>9.99,BI179/ABS(BC179)<-9.99),\"< > % \",BI179/ABS(BC179))),\"? % \"))","v":0},null,{"$f":"SUM(BQ180:BQ184)","v":0},{"$f":"SUM(BR180:BR184)","v":0},{"$f":"ROUND(BQ179-BR179,0)","v":0},{"$f":"IFERROR(IF(AND(BQ179=0,BR179=0),0,IF(OR(BS179/ABS(BQ179)>9.99,BS179/ABS(BQ179)<-9.99),\"< > % \",BS179/ABS(BQ179))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M179<>0,$BQ179/$M179,\"\"),\"0% \")&IF(IF($M179<>0,$BQ179/$M179,\"\")<>\"\",IF(IF($M179<>0,$BQ179/$M179,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M179<>0,$BQ179/$M179,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA179<>0,$BR179/$AA179,\"\"),\"0% \")&IF(IF($AA179<>0,$BR179/$AA179,\"\")<>\"\",IF(IF($AA179<>0,$BR179/$AA179,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA179<>0,$BR179/$AA179,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F181","v":"&&&&&&&-&&-&&&-&&-&&&&&&-707000"},"707000","L6","707000","Travel (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C181)-COUNTIFS(Forecast!$C:$C,$C181,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C181),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C181),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C181),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUM(AC181:AN181),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C181),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C181),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C181),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C181),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C181),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C181)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C181),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C181)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C181)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C181)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C181),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C181)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C181)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C181)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C181),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C181)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C181)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C181)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C181),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C181)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C181)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C181)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C181),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C181)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C181)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE181=0,$K181=0),0,IF(OR(BE181/ABS($K181)>9.99,BE181/ABS($K181)<-9.99),\"< > % \",BE181/ABS($K181))),\"? % \"),IFERROR(IF(AND(BE181=0,AY181=0),0,IF(OR(BE181/ABS(AY181)>9.99,BE181/ABS(AY181)<-9.99),\"< > % \",BE181/ABS(AY181))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF181=0,$M181=0),0,IF(OR(BF181/ABS($M181)>9.99,BF181/ABS($M181)<-9.99),\"< > % \",BF181/ABS($M181))),\"? % \"),IFERROR(IF(AND(BF181=0,AZ181=0),0,IF(OR(BF181/ABS(AZ181)>9.99,BF181/ABS(AZ181)<-9.99),\"< > % \",BF181/ABS(AZ181))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG181=0,$AA181=0),0,IF(OR(BG181/ABS($AA181)>9.99,BG181/ABS($AA181)<-9.99),\"< > % \",BG181/ABS($AA181))),\"? % \"),IFERROR(IF(AND(BG181=0,BA181=0),0,IF(OR(BG181/ABS(BA181)>9.99,BG181/ABS(BA181)<-9.99),\"< > % \",BG181/ABS(BA181))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH181=0,$AO181=0),0,IF(OR(BH181/ABS($AO181)>9.99,BH181/ABS($AO181)<-9.99),\"< > % \",BH181/ABS($AO181))),\"? % \"),IFERROR(IF(AND(BH181=0,BB181=0),0,IF(OR(BH181/ABS(BB181)>9.99,BH181/ABS(BB181)<-9.99),\"< > % \",BH181/ABS(BB181))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI181=0,$AQ181=0),0,IF(OR(BI181/ABS($AQ181)>9.99,BI181/ABS($AQ181)<-9.99),\"< > % \",BI181/ABS($AQ181))),\"? % \"),IFERROR(IF(AND(BI181=0,BC181=0),0,IF(OR(BI181/ABS(BC181)>9.99,BI181/ABS(BC181)<-9.99),\"< > % \",BI181/ABS(BC181))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C181)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C181)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C181)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C181)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C181)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C181)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C181)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C181)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C181)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C181)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C181)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C181)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C181)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ181-BR181,0)","v":0},{"$f":"IFERROR(IF(AND(BQ181=0,BR181=0),0,IF(OR(BS181/ABS(BQ181)>9.99,BS181/ABS(BQ181)<-9.99),\"< > % \",BS181/ABS(BQ181))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M181<>0,$BQ181/$M181,\"\"),\"0% \")&IF(IF($M181<>0,$BQ181/$M181,\"\")<>\"\",IF(IF($M181<>0,$BQ181/$M181,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M181<>0,$BQ181/$M181,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA181<>0,$BR181/$AA181,\"\"),\"0% \")&IF(IF($AA181<>0,$BR181/$AA181,\"\")<>\"\",IF(IF($AA181<>0,$BR181/$AA181,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA181<>0,$BR181/$AA181,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F182","v":"&&&&&&&-&&-&&&-&&-&&&&&&-707100"},"707000","L6","707100","Travel - Domestic",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C182)-COUNTIFS(Forecast!$C:$C,$C182,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C182),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C182),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C182),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUM(AC182:AN182),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C182),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C182),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C182),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C182),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C182),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C182)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C182),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C182)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C182)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C182)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C182),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C182)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C182)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C182)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C182),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C182)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C182)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C182)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C182),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C182)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C182)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C182)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C182),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C182)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C182)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE182=0,$K182=0),0,IF(OR(BE182/ABS($K182)>9.99,BE182/ABS($K182)<-9.99),\"< > % \",BE182/ABS($K182))),\"? % \"),IFERROR(IF(AND(BE182=0,AY182=0),0,IF(OR(BE182/ABS(AY182)>9.99,BE182/ABS(AY182)<-9.99),\"< > % \",BE182/ABS(AY182))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF182=0,$M182=0),0,IF(OR(BF182/ABS($M182)>9.99,BF182/ABS($M182)<-9.99),\"< > % \",BF182/ABS($M182))),\"? % \"),IFERROR(IF(AND(BF182=0,AZ182=0),0,IF(OR(BF182/ABS(AZ182)>9.99,BF182/ABS(AZ182)<-9.99),\"< > % \",BF182/ABS(AZ182))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG182=0,$AA182=0),0,IF(OR(BG182/ABS($AA182)>9.99,BG182/ABS($AA182)<-9.99),\"< > % \",BG182/ABS($AA182))),\"? % \"),IFERROR(IF(AND(BG182=0,BA182=0),0,IF(OR(BG182/ABS(BA182)>9.99,BG182/ABS(BA182)<-9.99),\"< > % \",BG182/ABS(BA182))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH182=0,$AO182=0),0,IF(OR(BH182/ABS($AO182)>9.99,BH182/ABS($AO182)<-9.99),\"< > % \",BH182/ABS($AO182))),\"? % \"),IFERROR(IF(AND(BH182=0,BB182=0),0,IF(OR(BH182/ABS(BB182)>9.99,BH182/ABS(BB182)<-9.99),\"< > % \",BH182/ABS(BB182))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI182=0,$AQ182=0),0,IF(OR(BI182/ABS($AQ182)>9.99,BI182/ABS($AQ182)<-9.99),\"< > % \",BI182/ABS($AQ182))),\"? % \"),IFERROR(IF(AND(BI182=0,BC182=0),0,IF(OR(BI182/ABS(BC182)>9.99,BI182/ABS(BC182)<-9.99),\"< > % \",BI182/ABS(BC182))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C182)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C182)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C182)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C182)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C182)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C182)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C182)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C182)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C182)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C182)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C182)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C182)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C182)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ182-BR182,0)","v":0},{"$f":"IFERROR(IF(AND(BQ182=0,BR182=0),0,IF(OR(BS182/ABS(BQ182)>9.99,BS182/ABS(BQ182)<-9.99),\"< > % \",BS182/ABS(BQ182))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M182<>0,$BQ182/$M182,\"\"),\"0% \")&IF(IF($M182<>0,$BQ182/$M182,\"\")<>\"\",IF(IF($M182<>0,$BQ182/$M182,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M182<>0,$BQ182/$M182,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA182<>0,$BR182/$AA182,\"\"),\"0% \")&IF(IF($AA182<>0,$BR182/$AA182,\"\")<>\"\",IF(IF($AA182<>0,$BR182/$AA182,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA182<>0,$BR182/$AA182,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F183","v":"&&&&&&&-&&-&&&-&&-&&&&&&-707200"},"707000","L6","707200","Travel - International",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C183)-COUNTIFS(Forecast!$C:$C,$C183,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C183),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C183),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C183),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUM(AC183:AN183),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C183),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C183),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C183),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C183),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C183),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C183)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C183),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C183)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C183)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C183)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C183),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C183)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C183)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C183)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C183),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C183)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C183)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C183)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C183),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C183)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C183)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C183)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C183),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C183)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C183)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE183=0,$K183=0),0,IF(OR(BE183/ABS($K183)>9.99,BE183/ABS($K183)<-9.99),\"< > % \",BE183/ABS($K183))),\"? % \"),IFERROR(IF(AND(BE183=0,AY183=0),0,IF(OR(BE183/ABS(AY183)>9.99,BE183/ABS(AY183)<-9.99),\"< > % \",BE183/ABS(AY183))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF183=0,$M183=0),0,IF(OR(BF183/ABS($M183)>9.99,BF183/ABS($M183)<-9.99),\"< > % \",BF183/ABS($M183))),\"? % \"),IFERROR(IF(AND(BF183=0,AZ183=0),0,IF(OR(BF183/ABS(AZ183)>9.99,BF183/ABS(AZ183)<-9.99),\"< > % \",BF183/ABS(AZ183))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG183=0,$AA183=0),0,IF(OR(BG183/ABS($AA183)>9.99,BG183/ABS($AA183)<-9.99),\"< > % \",BG183/ABS($AA183))),\"? % \"),IFERROR(IF(AND(BG183=0,BA183=0),0,IF(OR(BG183/ABS(BA183)>9.99,BG183/ABS(BA183)<-9.99),\"< > % \",BG183/ABS(BA183))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH183=0,$AO183=0),0,IF(OR(BH183/ABS($AO183)>9.99,BH183/ABS($AO183)<-9.99),\"< > % \",BH183/ABS($AO183))),\"? % \"),IFERROR(IF(AND(BH183=0,BB183=0),0,IF(OR(BH183/ABS(BB183)>9.99,BH183/ABS(BB183)<-9.99),\"< > % \",BH183/ABS(BB183))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI183=0,$AQ183=0),0,IF(OR(BI183/ABS($AQ183)>9.99,BI183/ABS($AQ183)<-9.99),\"< > % \",BI183/ABS($AQ183))),\"? % \"),IFERROR(IF(AND(BI183=0,BC183=0),0,IF(OR(BI183/ABS(BC183)>9.99,BI183/ABS(BC183)<-9.99),\"< > % \",BI183/ABS(BC183))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C183)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C183)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C183)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C183)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C183)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C183)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C183)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C183)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C183)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C183)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C183)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C183)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C183)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ183-BR183,0)","v":0},{"$f":"IFERROR(IF(AND(BQ183=0,BR183=0),0,IF(OR(BS183/ABS(BQ183)>9.99,BS183/ABS(BQ183)<-9.99),\"< > % \",BS183/ABS(BQ183))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M183<>0,$BQ183/$M183,\"\"),\"0% \")&IF(IF($M183<>0,$BQ183/$M183,\"\")<>\"\",IF(IF($M183<>0,$BQ183/$M183,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M183<>0,$BQ183/$M183,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA183<>0,$BR183/$AA183,\"\"),\"0% \")&IF(IF($AA183<>0,$BR183/$AA183,\"\")<>\"\",IF(IF($AA183<>0,$BR183/$AA183,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA183<>0,$BR183/$AA183,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","717000","HOSPITALITY",null,{"$f":"IF(COUNTIF(I186:I189,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K186:K189)","v":0},null,{"$f":"SUM(M186:M189)","v":0},null,{"$f":"SUM(O186:O189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC186:AC189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ186:AQ189)","v":0},null,{"$f":"SUM(AS186:AS189)","v":0},null,{"$f":"SUM(AU186:AU189)","v":0},null,null,null,{"$f":"SUM(AY186:AY189)","v":0},{"$f":"SUM(AZ186:AZ189)","v":0},{"$f":"SUM(BA186:BA189)","v":0},{"$f":"SUM(BB186:BB189)","v":0},{"$f":"SUM(BC186:BC189)","v":0},null,{"$f":"SUM(BE186:BE189)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE185=0,$K185=0),0,IF(OR(BE185/ABS($K185)>9.99,BE185/ABS($K185)<-9.99),\"< > % \",BE185/ABS($K185))),\"? % \"),IFERROR(IF(AND(BE185=0,AY185=0),0,IF(OR(BE185/ABS(AY185)>9.99,BE185/ABS(AY185)<-9.99),\"< > % \",BE185/ABS(AY185))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF185=0,$M185=0),0,IF(OR(BF185/ABS($M185)>9.99,BF185/ABS($M185)<-9.99),\"< > % \",BF185/ABS($M185))),\"? % \"),IFERROR(IF(AND(BF185=0,AZ185=0),0,IF(OR(BF185/ABS(AZ185)>9.99,BF185/ABS(AZ185)<-9.99),\"< > % \",BF185/ABS(AZ185))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG185=0,$AA185=0),0,IF(OR(BG185/ABS($AA185)>9.99,BG185/ABS($AA185)<-9.99),\"< > % \",BG185/ABS($AA185))),\"? % \"),IFERROR(IF(AND(BG185=0,BA185=0),0,IF(OR(BG185/ABS(BA185)>9.99,BG185/ABS(BA185)<-9.99),\"< > % \",BG185/ABS(BA185))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH185=0,$AO185=0),0,IF(OR(BH185/ABS($AO185)>9.99,BH185/ABS($AO185)<-9.99),\"< > % \",BH185/ABS($AO185))),\"? % \"),IFERROR(IF(AND(BH185=0,BB185=0),0,IF(OR(BH185/ABS(BB185)>9.99,BH185/ABS(BB185)<-9.99),\"< > % \",BH185/ABS(BB185))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI185=0,$AQ185=0),0,IF(OR(BI185/ABS($AQ185)>9.99,BI185/ABS($AQ185)<-9.99),\"< > % \",BI185/ABS($AQ185))),\"? % \"),IFERROR(IF(AND(BI185=0,BC185=0),0,IF(OR(BI185/ABS(BC185)>9.99,BI185/ABS(BC185)<-9.99),\"< > % \",BI185/ABS(BC185))),\"? % \"))","v":0},null,{"$f":"SUM(BQ186:BQ189)","v":0},{"$f":"SUM(BR186:BR189)","v":0},{"$f":"ROUND(BQ185-BR185,0)","v":0},{"$f":"IFERROR(IF(AND(BQ185=0,BR185=0),0,IF(OR(BS185/ABS(BQ185)>9.99,BS185/ABS(BQ185)<-9.99),\"< > % \",BS185/ABS(BQ185))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M185<>0,$BQ185/$M185,\"\"),\"0% \")&IF(IF($M185<>0,$BQ185/$M185,\"\")<>\"\",IF(IF($M185<>0,$BQ185/$M185,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M185<>0,$BQ185/$M185,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA185<>0,$BR185/$AA185,\"\"),\"0% \")&IF(IF($AA185<>0,$BR185/$AA185,\"\")<>\"\",IF(IF($AA185<>0,$BR185/$AA185,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA185<>0,$BR185/$AA185,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F187","v":"&&&&&&&-&&-&&&-&&-&&&&&&-717000"},"717000","L6","717000","Hospitality (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C187)-COUNTIFS(Forecast!$C:$C,$C187,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C187),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C187),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C187),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUM(AC187:AN187),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C187),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C187),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C187),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C187),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C187),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C187)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C187),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C187)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C187)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C187)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C187),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C187)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C187)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C187)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C187),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C187)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C187)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C187)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C187),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C187)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C187)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C187)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C187),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C187)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C187)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE187=0,$K187=0),0,IF(OR(BE187/ABS($K187)>9.99,BE187/ABS($K187)<-9.99),\"< > % \",BE187/ABS($K187))),\"? % \"),IFERROR(IF(AND(BE187=0,AY187=0),0,IF(OR(BE187/ABS(AY187)>9.99,BE187/ABS(AY187)<-9.99),\"< > % \",BE187/ABS(AY187))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF187=0,$M187=0),0,IF(OR(BF187/ABS($M187)>9.99,BF187/ABS($M187)<-9.99),\"< > % \",BF187/ABS($M187))),\"? % \"),IFERROR(IF(AND(BF187=0,AZ187=0),0,IF(OR(BF187/ABS(AZ187)>9.99,BF187/ABS(AZ187)<-9.99),\"< > % \",BF187/ABS(AZ187))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG187=0,$AA187=0),0,IF(OR(BG187/ABS($AA187)>9.99,BG187/ABS($AA187)<-9.99),\"< > % \",BG187/ABS($AA187))),\"? % \"),IFERROR(IF(AND(BG187=0,BA187=0),0,IF(OR(BG187/ABS(BA187)>9.99,BG187/ABS(BA187)<-9.99),\"< > % \",BG187/ABS(BA187))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH187=0,$AO187=0),0,IF(OR(BH187/ABS($AO187)>9.99,BH187/ABS($AO187)<-9.99),\"< > % \",BH187/ABS($AO187))),\"? % \"),IFERROR(IF(AND(BH187=0,BB187=0),0,IF(OR(BH187/ABS(BB187)>9.99,BH187/ABS(BB187)<-9.99),\"< > % \",BH187/ABS(BB187))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI187=0,$AQ187=0),0,IF(OR(BI187/ABS($AQ187)>9.99,BI187/ABS($AQ187)<-9.99),\"< > % \",BI187/ABS($AQ187))),\"? % \"),IFERROR(IF(AND(BI187=0,BC187=0),0,IF(OR(BI187/ABS(BC187)>9.99,BI187/ABS(BC187)<-9.99),\"< > % \",BI187/ABS(BC187))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C187)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C187)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C187)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C187)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C187)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C187)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C187)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C187)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C187)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C187)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C187)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C187)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C187)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ187-BR187,0)","v":0},{"$f":"IFERROR(IF(AND(BQ187=0,BR187=0),0,IF(OR(BS187/ABS(BQ187)>9.99,BS187/ABS(BQ187)<-9.99),\"< > % \",BS187/ABS(BQ187))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M187<>0,$BQ187/$M187,\"\"),\"0% \")&IF(IF($M187<>0,$BQ187/$M187,\"\")<>\"\",IF(IF($M187<>0,$BQ187/$M187,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M187<>0,$BQ187/$M187,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA187<>0,$BR187/$AA187,\"\"),\"0% \")&IF(IF($AA187<>0,$BR187/$AA187,\"\")<>\"\",IF(IF($AA187<>0,$BR187/$AA187,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA187<>0,$BR187/$AA187,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F188","v":"&&&&&&&-&&-&&&-&&-&&&&&&-717100"},"717000","L6","717100","Hospitality Events & Gifts",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C188)-COUNTIFS(Forecast!$C:$C,$C188,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C188),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C188),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C188),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUM(AC188:AN188),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C188),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C188),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C188),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C188),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C188),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C188)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C188),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C188)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C188)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C188)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C188),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C188)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C188)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C188)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C188),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C188)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C188)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C188)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C188),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C188)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C188)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C188)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C188),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C188)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C188)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE188=0,$K188=0),0,IF(OR(BE188/ABS($K188)>9.99,BE188/ABS($K188)<-9.99),\"< > % \",BE188/ABS($K188))),\"? % \"),IFERROR(IF(AND(BE188=0,AY188=0),0,IF(OR(BE188/ABS(AY188)>9.99,BE188/ABS(AY188)<-9.99),\"< > % \",BE188/ABS(AY188))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF188=0,$M188=0),0,IF(OR(BF188/ABS($M188)>9.99,BF188/ABS($M188)<-9.99),\"< > % \",BF188/ABS($M188))),\"? % \"),IFERROR(IF(AND(BF188=0,AZ188=0),0,IF(OR(BF188/ABS(AZ188)>9.99,BF188/ABS(AZ188)<-9.99),\"< > % \",BF188/ABS(AZ188))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG188=0,$AA188=0),0,IF(OR(BG188/ABS($AA188)>9.99,BG188/ABS($AA188)<-9.99),\"< > % \",BG188/ABS($AA188))),\"? % \"),IFERROR(IF(AND(BG188=0,BA188=0),0,IF(OR(BG188/ABS(BA188)>9.99,BG188/ABS(BA188)<-9.99),\"< > % \",BG188/ABS(BA188))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH188=0,$AO188=0),0,IF(OR(BH188/ABS($AO188)>9.99,BH188/ABS($AO188)<-9.99),\"< > % \",BH188/ABS($AO188))),\"? % \"),IFERROR(IF(AND(BH188=0,BB188=0),0,IF(OR(BH188/ABS(BB188)>9.99,BH188/ABS(BB188)<-9.99),\"< > % \",BH188/ABS(BB188))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI188=0,$AQ188=0),0,IF(OR(BI188/ABS($AQ188)>9.99,BI188/ABS($AQ188)<-9.99),\"< > % \",BI188/ABS($AQ188))),\"? % \"),IFERROR(IF(AND(BI188=0,BC188=0),0,IF(OR(BI188/ABS(BC188)>9.99,BI188/ABS(BC188)<-9.99),\"< > % \",BI188/ABS(BC188))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C188)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C188)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C188)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C188)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C188)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C188)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C188)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C188)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C188)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C188)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C188)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C188)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C188)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ188-BR188,0)","v":0},{"$f":"IFERROR(IF(AND(BQ188=0,BR188=0),0,IF(OR(BS188/ABS(BQ188)>9.99,BS188/ABS(BQ188)<-9.99),\"< > % \",BS188/ABS(BQ188))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M188<>0,$BQ188/$M188,\"\"),\"0% \")&IF(IF($M188<>0,$BQ188/$M188,\"\")<>\"\",IF(IF($M188<>0,$BQ188/$M188,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M188<>0,$BQ188/$M188,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA188<>0,$BR188/$AA188,\"\"),\"0% \")&IF(IF($AA188<>0,$BR188/$AA188,\"\")<>\"\",IF(IF($AA188<>0,$BR188/$AA188,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA188<>0,$BR188/$AA188,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","726000","SCHOLARSHIPS",null,{"$f":"IF(COUNTIF(I191:I196,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K191:K196)","v":0},null,{"$f":"SUM(M191:M196)","v":0},null,{"$f":"SUM(O191:O196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC191:AC196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ191:AQ196)","v":0},null,{"$f":"SUM(AS191:AS196)","v":0},null,{"$f":"SUM(AU191:AU196)","v":0},null,null,null,{"$f":"SUM(AY191:AY196)","v":0},{"$f":"SUM(AZ191:AZ196)","v":0},{"$f":"SUM(BA191:BA196)","v":0},{"$f":"SUM(BB191:BB196)","v":0},{"$f":"SUM(BC191:BC196)","v":0},null,{"$f":"SUM(BE191:BE196)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE190=0,$K190=0),0,IF(OR(BE190/ABS($K190)>9.99,BE190/ABS($K190)<-9.99),\"< > % \",BE190/ABS($K190))),\"? % \"),IFERROR(IF(AND(BE190=0,AY190=0),0,IF(OR(BE190/ABS(AY190)>9.99,BE190/ABS(AY190)<-9.99),\"< > % \",BE190/ABS(AY190))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF190=0,$M190=0),0,IF(OR(BF190/ABS($M190)>9.99,BF190/ABS($M190)<-9.99),\"< > % \",BF190/ABS($M190))),\"? % \"),IFERROR(IF(AND(BF190=0,AZ190=0),0,IF(OR(BF190/ABS(AZ190)>9.99,BF190/ABS(AZ190)<-9.99),\"< > % \",BF190/ABS(AZ190))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG190=0,$AA190=0),0,IF(OR(BG190/ABS($AA190)>9.99,BG190/ABS($AA190)<-9.99),\"< > % \",BG190/ABS($AA190))),\"? % \"),IFERROR(IF(AND(BG190=0,BA190=0),0,IF(OR(BG190/ABS(BA190)>9.99,BG190/ABS(BA190)<-9.99),\"< > % \",BG190/ABS(BA190))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH190=0,$AO190=0),0,IF(OR(BH190/ABS($AO190)>9.99,BH190/ABS($AO190)<-9.99),\"< > % \",BH190/ABS($AO190))),\"? % \"),IFERROR(IF(AND(BH190=0,BB190=0),0,IF(OR(BH190/ABS(BB190)>9.99,BH190/ABS(BB190)<-9.99),\"< > % \",BH190/ABS(BB190))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI190=0,$AQ190=0),0,IF(OR(BI190/ABS($AQ190)>9.99,BI190/ABS($AQ190)<-9.99),\"< > % \",BI190/ABS($AQ190))),\"? % \"),IFERROR(IF(AND(BI190=0,BC190=0),0,IF(OR(BI190/ABS(BC190)>9.99,BI190/ABS(BC190)<-9.99),\"< > % \",BI190/ABS(BC190))),\"? % \"))","v":0},null,{"$f":"SUM(BQ191:BQ196)","v":0},{"$f":"SUM(BR191:BR196)","v":0},{"$f":"ROUND(BQ190-BR190,0)","v":0},{"$f":"IFERROR(IF(AND(BQ190=0,BR190=0),0,IF(OR(BS190/ABS(BQ190)>9.99,BS190/ABS(BQ190)<-9.99),\"< > % \",BS190/ABS(BQ190))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M190<>0,$BQ190/$M190,\"\"),\"0% \")&IF(IF($M190<>0,$BQ190/$M190,\"\")<>\"\",IF(IF($M190<>0,$BQ190/$M190,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M190<>0,$BQ190/$M190,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA190<>0,$BR190/$AA190,\"\"),\"0% \")&IF(IF($AA190<>0,$BR190/$AA190,\"\")<>\"\",IF(IF($AA190<>0,$BR190/$AA190,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA190<>0,$BR190/$AA190,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F192","v":"&&&&&&&-&&-&&&-&&-&&&&&&-726000"},"726000","L6","726000","Scholarships (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C192)-COUNTIFS(Forecast!$C:$C,$C192,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C192),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C192),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C192),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUM(AC192:AN192),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C192),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C192),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C192),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C192),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C192),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C192)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C192),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C192)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C192)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C192)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C192),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C192)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C192)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C192)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C192),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C192)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C192)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C192)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C192),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C192)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C192)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C192)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C192),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C192)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C192)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE192=0,$K192=0),0,IF(OR(BE192/ABS($K192)>9.99,BE192/ABS($K192)<-9.99),\"< > % \",BE192/ABS($K192))),\"? % \"),IFERROR(IF(AND(BE192=0,AY192=0),0,IF(OR(BE192/ABS(AY192)>9.99,BE192/ABS(AY192)<-9.99),\"< > % \",BE192/ABS(AY192))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF192=0,$M192=0),0,IF(OR(BF192/ABS($M192)>9.99,BF192/ABS($M192)<-9.99),\"< > % \",BF192/ABS($M192))),\"? % \"),IFERROR(IF(AND(BF192=0,AZ192=0),0,IF(OR(BF192/ABS(AZ192)>9.99,BF192/ABS(AZ192)<-9.99),\"< > % \",BF192/ABS(AZ192))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG192=0,$AA192=0),0,IF(OR(BG192/ABS($AA192)>9.99,BG192/ABS($AA192)<-9.99),\"< > % \",BG192/ABS($AA192))),\"? % \"),IFERROR(IF(AND(BG192=0,BA192=0),0,IF(OR(BG192/ABS(BA192)>9.99,BG192/ABS(BA192)<-9.99),\"< > % \",BG192/ABS(BA192))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH192=0,$AO192=0),0,IF(OR(BH192/ABS($AO192)>9.99,BH192/ABS($AO192)<-9.99),\"< > % \",BH192/ABS($AO192))),\"? % \"),IFERROR(IF(AND(BH192=0,BB192=0),0,IF(OR(BH192/ABS(BB192)>9.99,BH192/ABS(BB192)<-9.99),\"< > % \",BH192/ABS(BB192))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI192=0,$AQ192=0),0,IF(OR(BI192/ABS($AQ192)>9.99,BI192/ABS($AQ192)<-9.99),\"< > % \",BI192/ABS($AQ192))),\"? % \"),IFERROR(IF(AND(BI192=0,BC192=0),0,IF(OR(BI192/ABS(BC192)>9.99,BI192/ABS(BC192)<-9.99),\"< > % \",BI192/ABS(BC192))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C192)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C192)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C192)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C192)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C192)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C192)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C192)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C192)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C192)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C192)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C192)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C192)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C192)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ192-BR192,0)","v":0},{"$f":"IFERROR(IF(AND(BQ192=0,BR192=0),0,IF(OR(BS192/ABS(BQ192)>9.99,BS192/ABS(BQ192)<-9.99),\"< > % \",BS192/ABS(BQ192))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M192<>0,$BQ192/$M192,\"\"),\"0% \")&IF(IF($M192<>0,$BQ192/$M192,\"\")<>\"\",IF(IF($M192<>0,$BQ192/$M192,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M192<>0,$BQ192/$M192,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA192<>0,$BR192/$AA192,\"\"),\"0% \")&IF(IF($AA192<>0,$BR192/$AA192,\"\")<>\"\",IF(IF($AA192<>0,$BR192/$AA192,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA192<>0,$BR192/$AA192,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F193","v":"&&&&&&&-&&-&&&-&&-&&&&&&-726200"},"726000","L6","726200","Scholarship Stipends",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C193)-COUNTIFS(Forecast!$C:$C,$C193,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C193),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C193),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C193),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUM(AC193:AN193),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C193),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C193),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C193),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C193),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C193),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C193)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C193),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C193)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C193)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C193)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C193),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C193)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C193)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C193)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C193),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C193)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C193)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C193)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C193),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C193)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C193)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C193)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C193),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C193)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C193)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE193=0,$K193=0),0,IF(OR(BE193/ABS($K193)>9.99,BE193/ABS($K193)<-9.99),\"< > % \",BE193/ABS($K193))),\"? % \"),IFERROR(IF(AND(BE193=0,AY193=0),0,IF(OR(BE193/ABS(AY193)>9.99,BE193/ABS(AY193)<-9.99),\"< > % \",BE193/ABS(AY193))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF193=0,$M193=0),0,IF(OR(BF193/ABS($M193)>9.99,BF193/ABS($M193)<-9.99),\"< > % \",BF193/ABS($M193))),\"? % \"),IFERROR(IF(AND(BF193=0,AZ193=0),0,IF(OR(BF193/ABS(AZ193)>9.99,BF193/ABS(AZ193)<-9.99),\"< > % \",BF193/ABS(AZ193))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG193=0,$AA193=0),0,IF(OR(BG193/ABS($AA193)>9.99,BG193/ABS($AA193)<-9.99),\"< > % \",BG193/ABS($AA193))),\"? % \"),IFERROR(IF(AND(BG193=0,BA193=0),0,IF(OR(BG193/ABS(BA193)>9.99,BG193/ABS(BA193)<-9.99),\"< > % \",BG193/ABS(BA193))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH193=0,$AO193=0),0,IF(OR(BH193/ABS($AO193)>9.99,BH193/ABS($AO193)<-9.99),\"< > % \",BH193/ABS($AO193))),\"? % \"),IFERROR(IF(AND(BH193=0,BB193=0),0,IF(OR(BH193/ABS(BB193)>9.99,BH193/ABS(BB193)<-9.99),\"< > % \",BH193/ABS(BB193))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI193=0,$AQ193=0),0,IF(OR(BI193/ABS($AQ193)>9.99,BI193/ABS($AQ193)<-9.99),\"< > % \",BI193/ABS($AQ193))),\"? % \"),IFERROR(IF(AND(BI193=0,BC193=0),0,IF(OR(BI193/ABS(BC193)>9.99,BI193/ABS(BC193)<-9.99),\"< > % \",BI193/ABS(BC193))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C193)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C193)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C193)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C193)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C193)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C193)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C193)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C193)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C193)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C193)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C193)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C193)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C193)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ193-BR193,0)","v":0},{"$f":"IFERROR(IF(AND(BQ193=0,BR193=0),0,IF(OR(BS193/ABS(BQ193)>9.99,BS193/ABS(BQ193)<-9.99),\"< > % \",BS193/ABS(BQ193))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M193<>0,$BQ193/$M193,\"\"),\"0% \")&IF(IF($M193<>0,$BQ193/$M193,\"\")<>\"\",IF(IF($M193<>0,$BQ193/$M193,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M193<>0,$BQ193/$M193,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA193<>0,$BR193/$AA193,\"\"),\"0% \")&IF(IF($AA193<>0,$BR193/$AA193,\"\")<>\"\",IF(IF($AA193<>0,$BR193/$AA193,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA193<>0,$BR193/$AA193,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F194","v":"&&&&&&&-&&-&&&-&&-&&&&&&-726300"},"726000","L6","726300","Tuition Fee Waivers",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C194)-COUNTIFS(Forecast!$C:$C,$C194,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C194),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C194),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C194),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUM(AC194:AN194),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C194),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C194),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C194),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C194),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C194),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C194)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C194),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C194)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C194)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C194)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C194),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C194)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C194)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C194)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C194),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C194)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C194)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C194)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C194),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C194)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C194)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C194)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C194),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C194)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C194)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE194=0,$K194=0),0,IF(OR(BE194/ABS($K194)>9.99,BE194/ABS($K194)<-9.99),\"< > % \",BE194/ABS($K194))),\"? % \"),IFERROR(IF(AND(BE194=0,AY194=0),0,IF(OR(BE194/ABS(AY194)>9.99,BE194/ABS(AY194)<-9.99),\"< > % \",BE194/ABS(AY194))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF194=0,$M194=0),0,IF(OR(BF194/ABS($M194)>9.99,BF194/ABS($M194)<-9.99),\"< > % \",BF194/ABS($M194))),\"? % \"),IFERROR(IF(AND(BF194=0,AZ194=0),0,IF(OR(BF194/ABS(AZ194)>9.99,BF194/ABS(AZ194)<-9.99),\"< > % \",BF194/ABS(AZ194))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG194=0,$AA194=0),0,IF(OR(BG194/ABS($AA194)>9.99,BG194/ABS($AA194)<-9.99),\"< > % \",BG194/ABS($AA194))),\"? % \"),IFERROR(IF(AND(BG194=0,BA194=0),0,IF(OR(BG194/ABS(BA194)>9.99,BG194/ABS(BA194)<-9.99),\"< > % \",BG194/ABS(BA194))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH194=0,$AO194=0),0,IF(OR(BH194/ABS($AO194)>9.99,BH194/ABS($AO194)<-9.99),\"< > % \",BH194/ABS($AO194))),\"? % \"),IFERROR(IF(AND(BH194=0,BB194=0),0,IF(OR(BH194/ABS(BB194)>9.99,BH194/ABS(BB194)<-9.99),\"< > % \",BH194/ABS(BB194))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI194=0,$AQ194=0),0,IF(OR(BI194/ABS($AQ194)>9.99,BI194/ABS($AQ194)<-9.99),\"< > % \",BI194/ABS($AQ194))),\"? % \"),IFERROR(IF(AND(BI194=0,BC194=0),0,IF(OR(BI194/ABS(BC194)>9.99,BI194/ABS(BC194)<-9.99),\"< > % \",BI194/ABS(BC194))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C194)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C194)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C194)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C194)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C194)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C194)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C194)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C194)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C194)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C194)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C194)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C194)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C194)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ194-BR194,0)","v":0},{"$f":"IFERROR(IF(AND(BQ194=0,BR194=0),0,IF(OR(BS194/ABS(BQ194)>9.99,BS194/ABS(BQ194)<-9.99),\"< > % \",BS194/ABS(BQ194))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M194<>0,$BQ194/$M194,\"\"),\"0% \")&IF(IF($M194<>0,$BQ194/$M194,\"\")<>\"\",IF(IF($M194<>0,$BQ194/$M194,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M194<>0,$BQ194/$M194,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA194<>0,$BR194/$AA194,\"\"),\"0% \")&IF(IF($AA194<>0,$BR194/$AA194,\"\")<>\"\",IF(IF($AA194<>0,$BR194/$AA194,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA194<>0,$BR194/$AA194,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F195","v":"&&&&&&&-&&-&&&-&&-&&&&&&-726400"},"726000","L6","726400","Other Support (incl. Travel)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C195)-COUNTIFS(Forecast!$C:$C,$C195,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C195),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C195),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C195),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUM(AC195:AN195),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C195),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C195),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C195),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C195),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C195),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C195)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C195),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C195)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C195)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C195)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C195),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C195)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C195)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C195)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C195),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C195)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C195)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C195)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C195),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C195)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C195)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C195)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C195),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C195)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C195)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE195=0,$K195=0),0,IF(OR(BE195/ABS($K195)>9.99,BE195/ABS($K195)<-9.99),\"< > % \",BE195/ABS($K195))),\"? % \"),IFERROR(IF(AND(BE195=0,AY195=0),0,IF(OR(BE195/ABS(AY195)>9.99,BE195/ABS(AY195)<-9.99),\"< > % \",BE195/ABS(AY195))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF195=0,$M195=0),0,IF(OR(BF195/ABS($M195)>9.99,BF195/ABS($M195)<-9.99),\"< > % \",BF195/ABS($M195))),\"? % \"),IFERROR(IF(AND(BF195=0,AZ195=0),0,IF(OR(BF195/ABS(AZ195)>9.99,BF195/ABS(AZ195)<-9.99),\"< > % \",BF195/ABS(AZ195))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG195=0,$AA195=0),0,IF(OR(BG195/ABS($AA195)>9.99,BG195/ABS($AA195)<-9.99),\"< > % \",BG195/ABS($AA195))),\"? % \"),IFERROR(IF(AND(BG195=0,BA195=0),0,IF(OR(BG195/ABS(BA195)>9.99,BG195/ABS(BA195)<-9.99),\"< > % \",BG195/ABS(BA195))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH195=0,$AO195=0),0,IF(OR(BH195/ABS($AO195)>9.99,BH195/ABS($AO195)<-9.99),\"< > % \",BH195/ABS($AO195))),\"? % \"),IFERROR(IF(AND(BH195=0,BB195=0),0,IF(OR(BH195/ABS(BB195)>9.99,BH195/ABS(BB195)<-9.99),\"< > % \",BH195/ABS(BB195))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI195=0,$AQ195=0),0,IF(OR(BI195/ABS($AQ195)>9.99,BI195/ABS($AQ195)<-9.99),\"< > % \",BI195/ABS($AQ195))),\"? % \"),IFERROR(IF(AND(BI195=0,BC195=0),0,IF(OR(BI195/ABS(BC195)>9.99,BI195/ABS(BC195)<-9.99),\"< > % \",BI195/ABS(BC195))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C195)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C195)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C195)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C195)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C195)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C195)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C195)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C195)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C195)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C195)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C195)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C195)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C195)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ195-BR195,0)","v":0},{"$f":"IFERROR(IF(AND(BQ195=0,BR195=0),0,IF(OR(BS195/ABS(BQ195)>9.99,BS195/ABS(BQ195)<-9.99),\"< > % \",BS195/ABS(BQ195))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M195<>0,$BQ195/$M195,\"\"),\"0% \")&IF(IF($M195<>0,$BQ195/$M195,\"\")<>\"\",IF(IF($M195<>0,$BQ195/$M195,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M195<>0,$BQ195/$M195,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA195<>0,$BR195/$AA195,\"\"),\"0% \")&IF(IF($AA195<>0,$BR195/$AA195,\"\")<>\"\",IF(IF($AA195<>0,$BR195/$AA195,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA195<>0,$BR195/$AA195,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","727000","COLLABORATIVE PROJECTS",null,{"$f":"IF(COUNTIF(I198:I201,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K198:K201)","v":0},null,{"$f":"SUM(M198:M201)","v":0},null,{"$f":"SUM(O198:O201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC198:AC201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ198:AQ201)","v":0},null,{"$f":"SUM(AS198:AS201)","v":0},null,{"$f":"SUM(AU198:AU201)","v":0},null,null,null,{"$f":"SUM(AY198:AY201)","v":0},{"$f":"SUM(AZ198:AZ201)","v":0},{"$f":"SUM(BA198:BA201)","v":0},{"$f":"SUM(BB198:BB201)","v":0},{"$f":"SUM(BC198:BC201)","v":0},null,{"$f":"SUM(BE198:BE201)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE197=0,$K197=0),0,IF(OR(BE197/ABS($K197)>9.99,BE197/ABS($K197)<-9.99),\"< > % \",BE197/ABS($K197))),\"? % \"),IFERROR(IF(AND(BE197=0,AY197=0),0,IF(OR(BE197/ABS(AY197)>9.99,BE197/ABS(AY197)<-9.99),\"< > % \",BE197/ABS(AY197))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF197=0,$M197=0),0,IF(OR(BF197/ABS($M197)>9.99,BF197/ABS($M197)<-9.99),\"< > % \",BF197/ABS($M197))),\"? % \"),IFERROR(IF(AND(BF197=0,AZ197=0),0,IF(OR(BF197/ABS(AZ197)>9.99,BF197/ABS(AZ197)<-9.99),\"< > % \",BF197/ABS(AZ197))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG197=0,$AA197=0),0,IF(OR(BG197/ABS($AA197)>9.99,BG197/ABS($AA197)<-9.99),\"< > % \",BG197/ABS($AA197))),\"? % \"),IFERROR(IF(AND(BG197=0,BA197=0),0,IF(OR(BG197/ABS(BA197)>9.99,BG197/ABS(BA197)<-9.99),\"< > % \",BG197/ABS(BA197))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH197=0,$AO197=0),0,IF(OR(BH197/ABS($AO197)>9.99,BH197/ABS($AO197)<-9.99),\"< > % \",BH197/ABS($AO197))),\"? % \"),IFERROR(IF(AND(BH197=0,BB197=0),0,IF(OR(BH197/ABS(BB197)>9.99,BH197/ABS(BB197)<-9.99),\"< > % \",BH197/ABS(BB197))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI197=0,$AQ197=0),0,IF(OR(BI197/ABS($AQ197)>9.99,BI197/ABS($AQ197)<-9.99),\"< > % \",BI197/ABS($AQ197))),\"? % \"),IFERROR(IF(AND(BI197=0,BC197=0),0,IF(OR(BI197/ABS(BC197)>9.99,BI197/ABS(BC197)<-9.99),\"< > % \",BI197/ABS(BC197))),\"? % \"))","v":0},null,{"$f":"SUM(BQ198:BQ201)","v":0},{"$f":"SUM(BR198:BR201)","v":0},{"$f":"ROUND(BQ197-BR197,0)","v":0},{"$f":"IFERROR(IF(AND(BQ197=0,BR197=0),0,IF(OR(BS197/ABS(BQ197)>9.99,BS197/ABS(BQ197)<-9.99),\"< > % \",BS197/ABS(BQ197))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M197<>0,$BQ197/$M197,\"\"),\"0% \")&IF(IF($M197<>0,$BQ197/$M197,\"\")<>\"\",IF(IF($M197<>0,$BQ197/$M197,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M197<>0,$BQ197/$M197,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA197<>0,$BR197/$AA197,\"\"),\"0% \")&IF(IF($AA197<>0,$BR197/$AA197,\"\")<>\"\",IF(IF($AA197<>0,$BR197/$AA197,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA197<>0,$BR197/$AA197,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F199","v":"&&&&&&&-&&-&&&-&&-&&&&&&-727000"},"727000","L6","727000","Collaborative Projects (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C199)-COUNTIFS(Forecast!$C:$C,$C199,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C199),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C199),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C199),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUM(AC199:AN199),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C199),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C199),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C199),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C199),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C199),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C199)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C199),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C199)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C199)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C199)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C199),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C199)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C199)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C199)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C199),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C199)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C199)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C199)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C199),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C199)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C199)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C199)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C199),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C199)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C199)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE199=0,$K199=0),0,IF(OR(BE199/ABS($K199)>9.99,BE199/ABS($K199)<-9.99),\"< > % \",BE199/ABS($K199))),\"? % \"),IFERROR(IF(AND(BE199=0,AY199=0),0,IF(OR(BE199/ABS(AY199)>9.99,BE199/ABS(AY199)<-9.99),\"< > % \",BE199/ABS(AY199))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF199=0,$M199=0),0,IF(OR(BF199/ABS($M199)>9.99,BF199/ABS($M199)<-9.99),\"< > % \",BF199/ABS($M199))),\"? % \"),IFERROR(IF(AND(BF199=0,AZ199=0),0,IF(OR(BF199/ABS(AZ199)>9.99,BF199/ABS(AZ199)<-9.99),\"< > % \",BF199/ABS(AZ199))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG199=0,$AA199=0),0,IF(OR(BG199/ABS($AA199)>9.99,BG199/ABS($AA199)<-9.99),\"< > % \",BG199/ABS($AA199))),\"? % \"),IFERROR(IF(AND(BG199=0,BA199=0),0,IF(OR(BG199/ABS(BA199)>9.99,BG199/ABS(BA199)<-9.99),\"< > % \",BG199/ABS(BA199))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH199=0,$AO199=0),0,IF(OR(BH199/ABS($AO199)>9.99,BH199/ABS($AO199)<-9.99),\"< > % \",BH199/ABS($AO199))),\"? % \"),IFERROR(IF(AND(BH199=0,BB199=0),0,IF(OR(BH199/ABS(BB199)>9.99,BH199/ABS(BB199)<-9.99),\"< > % \",BH199/ABS(BB199))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI199=0,$AQ199=0),0,IF(OR(BI199/ABS($AQ199)>9.99,BI199/ABS($AQ199)<-9.99),\"< > % \",BI199/ABS($AQ199))),\"? % \"),IFERROR(IF(AND(BI199=0,BC199=0),0,IF(OR(BI199/ABS(BC199)>9.99,BI199/ABS(BC199)<-9.99),\"< > % \",BI199/ABS(BC199))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C199)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C199)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C199)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C199)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C199)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C199)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C199)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C199)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C199)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C199)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C199)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C199)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C199)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ199-BR199,0)","v":0},{"$f":"IFERROR(IF(AND(BQ199=0,BR199=0),0,IF(OR(BS199/ABS(BQ199)>9.99,BS199/ABS(BQ199)<-9.99),\"< > % \",BS199/ABS(BQ199))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M199<>0,$BQ199/$M199,\"\"),\"0% \")&IF(IF($M199<>0,$BQ199/$M199,\"\")<>\"\",IF(IF($M199<>0,$BQ199/$M199,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M199<>0,$BQ199/$M199,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA199<>0,$BR199/$AA199,\"\"),\"0% \")&IF(IF($AA199<>0,$BR199/$AA199,\"\")<>\"\",IF(IF($AA199<>0,$BR199/$AA199,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA199<>0,$BR199/$AA199,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F200","v":"&&&&&&&-&&-&&&-&&-&&&&&&-727100"},"727000","L6","727100","Collaborative Project Payments",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C200)-COUNTIFS(Forecast!$C:$C,$C200,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C200),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C200),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C200),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUM(AC200:AN200),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C200),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C200),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C200),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C200),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C200),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C200)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C200),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C200)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C200)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C200)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C200),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C200)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C200)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C200)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C200),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C200)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C200)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C200)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C200),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C200)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C200)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C200)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C200),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C200)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C200)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE200=0,$K200=0),0,IF(OR(BE200/ABS($K200)>9.99,BE200/ABS($K200)<-9.99),\"< > % \",BE200/ABS($K200))),\"? % \"),IFERROR(IF(AND(BE200=0,AY200=0),0,IF(OR(BE200/ABS(AY200)>9.99,BE200/ABS(AY200)<-9.99),\"< > % \",BE200/ABS(AY200))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF200=0,$M200=0),0,IF(OR(BF200/ABS($M200)>9.99,BF200/ABS($M200)<-9.99),\"< > % \",BF200/ABS($M200))),\"? % \"),IFERROR(IF(AND(BF200=0,AZ200=0),0,IF(OR(BF200/ABS(AZ200)>9.99,BF200/ABS(AZ200)<-9.99),\"< > % \",BF200/ABS(AZ200))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG200=0,$AA200=0),0,IF(OR(BG200/ABS($AA200)>9.99,BG200/ABS($AA200)<-9.99),\"< > % \",BG200/ABS($AA200))),\"? % \"),IFERROR(IF(AND(BG200=0,BA200=0),0,IF(OR(BG200/ABS(BA200)>9.99,BG200/ABS(BA200)<-9.99),\"< > % \",BG200/ABS(BA200))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH200=0,$AO200=0),0,IF(OR(BH200/ABS($AO200)>9.99,BH200/ABS($AO200)<-9.99),\"< > % \",BH200/ABS($AO200))),\"? % \"),IFERROR(IF(AND(BH200=0,BB200=0),0,IF(OR(BH200/ABS(BB200)>9.99,BH200/ABS(BB200)<-9.99),\"< > % \",BH200/ABS(BB200))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI200=0,$AQ200=0),0,IF(OR(BI200/ABS($AQ200)>9.99,BI200/ABS($AQ200)<-9.99),\"< > % \",BI200/ABS($AQ200))),\"? % \"),IFERROR(IF(AND(BI200=0,BC200=0),0,IF(OR(BI200/ABS(BC200)>9.99,BI200/ABS(BC200)<-9.99),\"< > % \",BI200/ABS(BC200))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C200)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C200)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C200)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C200)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C200)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C200)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C200)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C200)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C200)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C200)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C200)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C200)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C200)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ200-BR200,0)","v":0},{"$f":"IFERROR(IF(AND(BQ200=0,BR200=0),0,IF(OR(BS200/ABS(BQ200)>9.99,BS200/ABS(BQ200)<-9.99),\"< > % \",BS200/ABS(BQ200))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M200<>0,$BQ200/$M200,\"\"),\"0% \")&IF(IF($M200<>0,$BQ200/$M200,\"\")<>\"\",IF(IF($M200<>0,$BQ200/$M200,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M200<>0,$BQ200/$M200,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA200<>0,$BR200/$AA200,\"\"),\"0% \")&IF(IF($AA200<>0,$BR200/$AA200,\"\")<>\"\",IF(IF($AA200<>0,$BR200/$AA200,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA200<>0,$BR200/$AA200,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","728000","OTHER EXPENSES",null,{"$f":"IF(COUNTIF(I203:I209,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K203:K209)","v":0},null,{"$f":"SUM(M203:M209)","v":0},null,{"$f":"SUM(O203:O209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC203:AC209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ203:AQ209)","v":0},null,{"$f":"SUM(AS203:AS209)","v":0},null,{"$f":"SUM(AU203:AU209)","v":0},null,null,null,{"$f":"SUM(AY203:AY209)","v":0},{"$f":"SUM(AZ203:AZ209)","v":0},{"$f":"SUM(BA203:BA209)","v":0},{"$f":"SUM(BB203:BB209)","v":0},{"$f":"SUM(BC203:BC209)","v":0},null,{"$f":"SUM(BE203:BE209)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE202=0,$K202=0),0,IF(OR(BE202/ABS($K202)>9.99,BE202/ABS($K202)<-9.99),\"< > % \",BE202/ABS($K202))),\"? % \"),IFERROR(IF(AND(BE202=0,AY202=0),0,IF(OR(BE202/ABS(AY202)>9.99,BE202/ABS(AY202)<-9.99),\"< > % \",BE202/ABS(AY202))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF202=0,$M202=0),0,IF(OR(BF202/ABS($M202)>9.99,BF202/ABS($M202)<-9.99),\"< > % \",BF202/ABS($M202))),\"? % \"),IFERROR(IF(AND(BF202=0,AZ202=0),0,IF(OR(BF202/ABS(AZ202)>9.99,BF202/ABS(AZ202)<-9.99),\"< > % \",BF202/ABS(AZ202))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG202=0,$AA202=0),0,IF(OR(BG202/ABS($AA202)>9.99,BG202/ABS($AA202)<-9.99),\"< > % \",BG202/ABS($AA202))),\"? % \"),IFERROR(IF(AND(BG202=0,BA202=0),0,IF(OR(BG202/ABS(BA202)>9.99,BG202/ABS(BA202)<-9.99),\"< > % \",BG202/ABS(BA202))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH202=0,$AO202=0),0,IF(OR(BH202/ABS($AO202)>9.99,BH202/ABS($AO202)<-9.99),\"< > % \",BH202/ABS($AO202))),\"? % \"),IFERROR(IF(AND(BH202=0,BB202=0),0,IF(OR(BH202/ABS(BB202)>9.99,BH202/ABS(BB202)<-9.99),\"< > % \",BH202/ABS(BB202))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI202=0,$AQ202=0),0,IF(OR(BI202/ABS($AQ202)>9.99,BI202/ABS($AQ202)<-9.99),\"< > % \",BI202/ABS($AQ202))),\"? % \"),IFERROR(IF(AND(BI202=0,BC202=0),0,IF(OR(BI202/ABS(BC202)>9.99,BI202/ABS(BC202)<-9.99),\"< > % \",BI202/ABS(BC202))),\"? % \"))","v":0},null,{"$f":"SUM(BQ203:BQ209)","v":0},{"$f":"SUM(BR203:BR209)","v":0},{"$f":"ROUND(BQ202-BR202,0)","v":0},{"$f":"IFERROR(IF(AND(BQ202=0,BR202=0),0,IF(OR(BS202/ABS(BQ202)>9.99,BS202/ABS(BQ202)<-9.99),\"< > % \",BS202/ABS(BQ202))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M202<>0,$BQ202/$M202,\"\"),\"0% \")&IF(IF($M202<>0,$BQ202/$M202,\"\")<>\"\",IF(IF($M202<>0,$BQ202/$M202,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M202<>0,$BQ202/$M202,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA202<>0,$BR202/$AA202,\"\"),\"0% \")&IF(IF($AA202<>0,$BR202/$AA202,\"\")<>\"\",IF(IF($AA202<>0,$BR202/$AA202,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA202<>0,$BR202/$AA202,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F204","v":"&&&&&&&-&&-&&&-&&-&&&&&&-728000"},"728000","L6","728000","Other Expenses (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C204)-COUNTIFS(Forecast!$C:$C,$C204,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C204),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C204),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C204),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUM(AC204:AN204),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C204),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C204),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C204),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C204),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C204),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C204)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C204),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C204)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C204)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C204)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C204),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C204)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C204)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C204)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C204),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C204)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C204)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C204)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C204),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C204)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C204)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C204)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C204),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C204)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C204)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE204=0,$K204=0),0,IF(OR(BE204/ABS($K204)>9.99,BE204/ABS($K204)<-9.99),\"< > % \",BE204/ABS($K204))),\"? % \"),IFERROR(IF(AND(BE204=0,AY204=0),0,IF(OR(BE204/ABS(AY204)>9.99,BE204/ABS(AY204)<-9.99),\"< > % \",BE204/ABS(AY204))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF204=0,$M204=0),0,IF(OR(BF204/ABS($M204)>9.99,BF204/ABS($M204)<-9.99),\"< > % \",BF204/ABS($M204))),\"? % \"),IFERROR(IF(AND(BF204=0,AZ204=0),0,IF(OR(BF204/ABS(AZ204)>9.99,BF204/ABS(AZ204)<-9.99),\"< > % \",BF204/ABS(AZ204))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG204=0,$AA204=0),0,IF(OR(BG204/ABS($AA204)>9.99,BG204/ABS($AA204)<-9.99),\"< > % \",BG204/ABS($AA204))),\"? % \"),IFERROR(IF(AND(BG204=0,BA204=0),0,IF(OR(BG204/ABS(BA204)>9.99,BG204/ABS(BA204)<-9.99),\"< > % \",BG204/ABS(BA204))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH204=0,$AO204=0),0,IF(OR(BH204/ABS($AO204)>9.99,BH204/ABS($AO204)<-9.99),\"< > % \",BH204/ABS($AO204))),\"? % \"),IFERROR(IF(AND(BH204=0,BB204=0),0,IF(OR(BH204/ABS(BB204)>9.99,BH204/ABS(BB204)<-9.99),\"< > % \",BH204/ABS(BB204))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI204=0,$AQ204=0),0,IF(OR(BI204/ABS($AQ204)>9.99,BI204/ABS($AQ204)<-9.99),\"< > % \",BI204/ABS($AQ204))),\"? % \"),IFERROR(IF(AND(BI204=0,BC204=0),0,IF(OR(BI204/ABS(BC204)>9.99,BI204/ABS(BC204)<-9.99),\"< > % \",BI204/ABS(BC204))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C204)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C204)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C204)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C204)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C204)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C204)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C204)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C204)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C204)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C204)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C204)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C204)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C204)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ204-BR204,0)","v":0},{"$f":"IFERROR(IF(AND(BQ204=0,BR204=0),0,IF(OR(BS204/ABS(BQ204)>9.99,BS204/ABS(BQ204)<-9.99),\"< > % \",BS204/ABS(BQ204))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M204<>0,$BQ204/$M204,\"\"),\"0% \")&IF(IF($M204<>0,$BQ204/$M204,\"\")<>\"\",IF(IF($M204<>0,$BQ204/$M204,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M204<>0,$BQ204/$M204,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA204<>0,$BR204/$AA204,\"\"),\"0% \")&IF(IF($AA204<>0,$BR204/$AA204,\"\")<>\"\",IF(IF($AA204<>0,$BR204/$AA204,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA204<>0,$BR204/$AA204,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F205","v":"&&&&&&&-&&-&&&-&&-&&&&&&-728100"},"728000","L6","728100","Marketing & Advertising",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C205)-COUNTIFS(Forecast!$C:$C,$C205,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C205),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C205),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C205),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUM(AC205:AN205),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C205),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C205),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C205),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C205),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C205),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C205)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C205),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C205)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C205)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C205)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C205),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C205)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C205)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C205)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C205),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C205)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C205)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C205)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C205),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C205)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C205)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C205)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C205),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C205)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C205)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE205=0,$K205=0),0,IF(OR(BE205/ABS($K205)>9.99,BE205/ABS($K205)<-9.99),\"< > % \",BE205/ABS($K205))),\"? % \"),IFERROR(IF(AND(BE205=0,AY205=0),0,IF(OR(BE205/ABS(AY205)>9.99,BE205/ABS(AY205)<-9.99),\"< > % \",BE205/ABS(AY205))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF205=0,$M205=0),0,IF(OR(BF205/ABS($M205)>9.99,BF205/ABS($M205)<-9.99),\"< > % \",BF205/ABS($M205))),\"? % \"),IFERROR(IF(AND(BF205=0,AZ205=0),0,IF(OR(BF205/ABS(AZ205)>9.99,BF205/ABS(AZ205)<-9.99),\"< > % \",BF205/ABS(AZ205))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG205=0,$AA205=0),0,IF(OR(BG205/ABS($AA205)>9.99,BG205/ABS($AA205)<-9.99),\"< > % \",BG205/ABS($AA205))),\"? % \"),IFERROR(IF(AND(BG205=0,BA205=0),0,IF(OR(BG205/ABS(BA205)>9.99,BG205/ABS(BA205)<-9.99),\"< > % \",BG205/ABS(BA205))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH205=0,$AO205=0),0,IF(OR(BH205/ABS($AO205)>9.99,BH205/ABS($AO205)<-9.99),\"< > % \",BH205/ABS($AO205))),\"? % \"),IFERROR(IF(AND(BH205=0,BB205=0),0,IF(OR(BH205/ABS(BB205)>9.99,BH205/ABS(BB205)<-9.99),\"< > % \",BH205/ABS(BB205))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI205=0,$AQ205=0),0,IF(OR(BI205/ABS($AQ205)>9.99,BI205/ABS($AQ205)<-9.99),\"< > % \",BI205/ABS($AQ205))),\"? % \"),IFERROR(IF(AND(BI205=0,BC205=0),0,IF(OR(BI205/ABS(BC205)>9.99,BI205/ABS(BC205)<-9.99),\"< > % \",BI205/ABS(BC205))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C205)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C205)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C205)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C205)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C205)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C205)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C205)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C205)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C205)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C205)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C205)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C205)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C205)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ205-BR205,0)","v":0},{"$f":"IFERROR(IF(AND(BQ205=0,BR205=0),0,IF(OR(BS205/ABS(BQ205)>9.99,BS205/ABS(BQ205)<-9.99),\"< > % \",BS205/ABS(BQ205))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M205<>0,$BQ205/$M205,\"\"),\"0% \")&IF(IF($M205<>0,$BQ205/$M205,\"\")<>\"\",IF(IF($M205<>0,$BQ205/$M205,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M205<>0,$BQ205/$M205,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA205<>0,$BR205/$AA205,\"\"),\"0% \")&IF(IF($AA205<>0,$BR205/$AA205,\"\")<>\"\",IF(IF($AA205<>0,$BR205/$AA205,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA205<>0,$BR205/$AA205,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F206","v":"&&&&&&&-&&-&&&-&&-&&&&&&-728200"},"728000","L6","728200","Other Expenses",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C206)-COUNTIFS(Forecast!$C:$C,$C206,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C206),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C206),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUM(O206:Z206),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUM(AC206:AN206),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C206),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C206),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C206),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C206),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C206),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C206)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C206),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C206)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C206)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C206)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C206),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C206)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C206)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C206)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C206),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C206)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C206)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C206)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C206),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C206)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C206)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C206)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C206),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C206)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C206)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE206=0,$K206=0),0,IF(OR(BE206/ABS($K206)>9.99,BE206/ABS($K206)<-9.99),\"< > % \",BE206/ABS($K206))),\"? % \"),IFERROR(IF(AND(BE206=0,AY206=0),0,IF(OR(BE206/ABS(AY206)>9.99,BE206/ABS(AY206)<-9.99),\"< > % \",BE206/ABS(AY206))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF206=0,$M206=0),0,IF(OR(BF206/ABS($M206)>9.99,BF206/ABS($M206)<-9.99),\"< > % \",BF206/ABS($M206))),\"? % \"),IFERROR(IF(AND(BF206=0,AZ206=0),0,IF(OR(BF206/ABS(AZ206)>9.99,BF206/ABS(AZ206)<-9.99),\"< > % \",BF206/ABS(AZ206))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG206=0,$AA206=0),0,IF(OR(BG206/ABS($AA206)>9.99,BG206/ABS($AA206)<-9.99),\"< > % \",BG206/ABS($AA206))),\"? % \"),IFERROR(IF(AND(BG206=0,BA206=0),0,IF(OR(BG206/ABS(BA206)>9.99,BG206/ABS(BA206)<-9.99),\"< > % \",BG206/ABS(BA206))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH206=0,$AO206=0),0,IF(OR(BH206/ABS($AO206)>9.99,BH206/ABS($AO206)<-9.99),\"< > % \",BH206/ABS($AO206))),\"? % \"),IFERROR(IF(AND(BH206=0,BB206=0),0,IF(OR(BH206/ABS(BB206)>9.99,BH206/ABS(BB206)<-9.99),\"< > % \",BH206/ABS(BB206))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI206=0,$AQ206=0),0,IF(OR(BI206/ABS($AQ206)>9.99,BI206/ABS($AQ206)<-9.99),\"< > % \",BI206/ABS($AQ206))),\"? % \"),IFERROR(IF(AND(BI206=0,BC206=0),0,IF(OR(BI206/ABS(BC206)>9.99,BI206/ABS(BC206)<-9.99),\"< > % \",BI206/ABS(BC206))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C206)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C206)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C206)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C206)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C206)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C206)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C206)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C206)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C206)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C206)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C206)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C206)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C206)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ206-BR206,0)","v":0},{"$f":"IFERROR(IF(AND(BQ206=0,BR206=0),0,IF(OR(BS206/ABS(BQ206)>9.99,BS206/ABS(BQ206)<-9.99),\"< > % \",BS206/ABS(BQ206))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M206<>0,$BQ206/$M206,\"\"),\"0% \")&IF(IF($M206<>0,$BQ206/$M206,\"\")<>\"\",IF(IF($M206<>0,$BQ206/$M206,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M206<>0,$BQ206/$M206,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA206<>0,$BR206/$AA206,\"\"),\"0% \")&IF(IF($AA206<>0,$BR206/$AA206,\"\")<>\"\",IF(IF($AA206<>0,$BR206/$AA206,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA206<>0,$BR206/$AA206,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F207","v":"&&&&&&&-&&-&&&-&&-&&&&&&-728300"},"728000","L6","728300","Project Close Adjustment",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C207)-COUNTIFS(Forecast!$C:$C,$C207,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C207),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C207),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUM(O207:Z207),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUM(AC207:AN207),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C207),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C207),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C207),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C207),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C207),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C207)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C207),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C207)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C207)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C207)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C207),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C207)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C207)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C207)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C207),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C207)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C207)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C207)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C207),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C207)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C207)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C207)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C207),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C207)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C207)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE207=0,$K207=0),0,IF(OR(BE207/ABS($K207)>9.99,BE207/ABS($K207)<-9.99),\"< > % \",BE207/ABS($K207))),\"? % \"),IFERROR(IF(AND(BE207=0,AY207=0),0,IF(OR(BE207/ABS(AY207)>9.99,BE207/ABS(AY207)<-9.99),\"< > % \",BE207/ABS(AY207))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF207=0,$M207=0),0,IF(OR(BF207/ABS($M207)>9.99,BF207/ABS($M207)<-9.99),\"< > % \",BF207/ABS($M207))),\"? % \"),IFERROR(IF(AND(BF207=0,AZ207=0),0,IF(OR(BF207/ABS(AZ207)>9.99,BF207/ABS(AZ207)<-9.99),\"< > % \",BF207/ABS(AZ207))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG207=0,$AA207=0),0,IF(OR(BG207/ABS($AA207)>9.99,BG207/ABS($AA207)<-9.99),\"< > % \",BG207/ABS($AA207))),\"? % \"),IFERROR(IF(AND(BG207=0,BA207=0),0,IF(OR(BG207/ABS(BA207)>9.99,BG207/ABS(BA207)<-9.99),\"< > % \",BG207/ABS(BA207))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH207=0,$AO207=0),0,IF(OR(BH207/ABS($AO207)>9.99,BH207/ABS($AO207)<-9.99),\"< > % \",BH207/ABS($AO207))),\"? % \"),IFERROR(IF(AND(BH207=0,BB207=0),0,IF(OR(BH207/ABS(BB207)>9.99,BH207/ABS(BB207)<-9.99),\"< > % \",BH207/ABS(BB207))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI207=0,$AQ207=0),0,IF(OR(BI207/ABS($AQ207)>9.99,BI207/ABS($AQ207)<-9.99),\"< > % \",BI207/ABS($AQ207))),\"? % \"),IFERROR(IF(AND(BI207=0,BC207=0),0,IF(OR(BI207/ABS(BC207)>9.99,BI207/ABS(BC207)<-9.99),\"< > % \",BI207/ABS(BC207))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C207)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C207)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C207)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C207)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C207)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C207)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C207)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C207)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C207)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C207)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C207)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C207)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C207)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ207-BR207,0)","v":0},{"$f":"IFERROR(IF(AND(BQ207=0,BR207=0),0,IF(OR(BS207/ABS(BQ207)>9.99,BS207/ABS(BQ207)<-9.99),\"< > % \",BS207/ABS(BQ207))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M207<>0,$BQ207/$M207,\"\"),\"0% \")&IF(IF($M207<>0,$BQ207/$M207,\"\")<>\"\",IF(IF($M207<>0,$BQ207/$M207,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M207<>0,$BQ207/$M207,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA207<>0,$BR207/$AA207,\"\"),\"0% \")&IF(IF($AA207<>0,$BR207/$AA207,\"\")<>\"\",IF(IF($AA207<>0,$BR207/$AA207,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA207<>0,$BR207/$AA207,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F208","v":"&&&&&&&-&&-&&&-&&-&&&&&&-728400"},"728000","L6","728400","Interest Expenses",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C208)-COUNTIFS(Forecast!$C:$C,$C208,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C208),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C208),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C208),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUM(AC208:AN208),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C208),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C208),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C208),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C208),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C208),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C208)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C208),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C208)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C208)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C208)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C208),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C208)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C208)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C208)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C208),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C208)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C208)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C208)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C208),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C208)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C208)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C208)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C208),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C208)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C208)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE208=0,$K208=0),0,IF(OR(BE208/ABS($K208)>9.99,BE208/ABS($K208)<-9.99),\"< > % \",BE208/ABS($K208))),\"? % \"),IFERROR(IF(AND(BE208=0,AY208=0),0,IF(OR(BE208/ABS(AY208)>9.99,BE208/ABS(AY208)<-9.99),\"< > % \",BE208/ABS(AY208))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF208=0,$M208=0),0,IF(OR(BF208/ABS($M208)>9.99,BF208/ABS($M208)<-9.99),\"< > % \",BF208/ABS($M208))),\"? % \"),IFERROR(IF(AND(BF208=0,AZ208=0),0,IF(OR(BF208/ABS(AZ208)>9.99,BF208/ABS(AZ208)<-9.99),\"< > % \",BF208/ABS(AZ208))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG208=0,$AA208=0),0,IF(OR(BG208/ABS($AA208)>9.99,BG208/ABS($AA208)<-9.99),\"< > % \",BG208/ABS($AA208))),\"? % \"),IFERROR(IF(AND(BG208=0,BA208=0),0,IF(OR(BG208/ABS(BA208)>9.99,BG208/ABS(BA208)<-9.99),\"< > % \",BG208/ABS(BA208))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH208=0,$AO208=0),0,IF(OR(BH208/ABS($AO208)>9.99,BH208/ABS($AO208)<-9.99),\"< > % \",BH208/ABS($AO208))),\"? % \"),IFERROR(IF(AND(BH208=0,BB208=0),0,IF(OR(BH208/ABS(BB208)>9.99,BH208/ABS(BB208)<-9.99),\"< > % \",BH208/ABS(BB208))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI208=0,$AQ208=0),0,IF(OR(BI208/ABS($AQ208)>9.99,BI208/ABS($AQ208)<-9.99),\"< > % \",BI208/ABS($AQ208))),\"? % \"),IFERROR(IF(AND(BI208=0,BC208=0),0,IF(OR(BI208/ABS(BC208)>9.99,BI208/ABS(BC208)<-9.99),\"< > % \",BI208/ABS(BC208))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C208)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C208)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C208)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C208)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C208)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C208)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C208)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C208)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C208)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C208)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C208)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C208)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C208)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ208-BR208,0)","v":0},{"$f":"IFERROR(IF(AND(BQ208=0,BR208=0),0,IF(OR(BS208/ABS(BQ208)>9.99,BS208/ABS(BQ208)<-9.99),\"< > % \",BS208/ABS(BQ208))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M208<>0,$BQ208/$M208,\"\"),\"0% \")&IF(IF($M208<>0,$BQ208/$M208,\"\")<>\"\",IF(IF($M208<>0,$BQ208/$M208,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M208<>0,$BQ208/$M208,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA208<>0,$BR208/$AA208,\"\"),\"0% \")&IF(IF($AA208<>0,$BR208/$AA208,\"\")<>\"\",IF(IF($AA208<>0,$BR208/$AA208,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA208<>0,$BR208/$AA208,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","729000","UNDEFINED PROJECT EXPENSES",null,{"$f":"IF(COUNTIF(I211:I214,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K211:K214)","v":0},null,{"$f":"SUM(M211:M214)","v":0},null,{"$f":"SUM(O211:O214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC211:AC214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ211:AQ214)","v":0},null,{"$f":"SUM(AS211:AS214)","v":0},null,{"$f":"SUM(AU211:AU214)","v":0},null,null,null,{"$f":"SUM(AY211:AY214)","v":0},{"$f":"SUM(AZ211:AZ214)","v":0},{"$f":"SUM(BA211:BA214)","v":0},{"$f":"SUM(BB211:BB214)","v":0},{"$f":"SUM(BC211:BC214)","v":0},null,{"$f":"SUM(BE211:BE214)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE210=0,$K210=0),0,IF(OR(BE210/ABS($K210)>9.99,BE210/ABS($K210)<-9.99),\"< > % \",BE210/ABS($K210))),\"? % \"),IFERROR(IF(AND(BE210=0,AY210=0),0,IF(OR(BE210/ABS(AY210)>9.99,BE210/ABS(AY210)<-9.99),\"< > % \",BE210/ABS(AY210))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF210=0,$M210=0),0,IF(OR(BF210/ABS($M210)>9.99,BF210/ABS($M210)<-9.99),\"< > % \",BF210/ABS($M210))),\"? % \"),IFERROR(IF(AND(BF210=0,AZ210=0),0,IF(OR(BF210/ABS(AZ210)>9.99,BF210/ABS(AZ210)<-9.99),\"< > % \",BF210/ABS(AZ210))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG210=0,$AA210=0),0,IF(OR(BG210/ABS($AA210)>9.99,BG210/ABS($AA210)<-9.99),\"< > % \",BG210/ABS($AA210))),\"? % \"),IFERROR(IF(AND(BG210=0,BA210=0),0,IF(OR(BG210/ABS(BA210)>9.99,BG210/ABS(BA210)<-9.99),\"< > % \",BG210/ABS(BA210))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH210=0,$AO210=0),0,IF(OR(BH210/ABS($AO210)>9.99,BH210/ABS($AO210)<-9.99),\"< > % \",BH210/ABS($AO210))),\"? % \"),IFERROR(IF(AND(BH210=0,BB210=0),0,IF(OR(BH210/ABS(BB210)>9.99,BH210/ABS(BB210)<-9.99),\"< > % \",BH210/ABS(BB210))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI210=0,$AQ210=0),0,IF(OR(BI210/ABS($AQ210)>9.99,BI210/ABS($AQ210)<-9.99),\"< > % \",BI210/ABS($AQ210))),\"? % \"),IFERROR(IF(AND(BI210=0,BC210=0),0,IF(OR(BI210/ABS(BC210)>9.99,BI210/ABS(BC210)<-9.99),\"< > % \",BI210/ABS(BC210))),\"? % \"))","v":0},null,{"$f":"SUM(BQ211:BQ214)","v":0},{"$f":"SUM(BR211:BR214)","v":0},{"$f":"ROUND(BQ210-BR210,0)","v":0},{"$f":"IFERROR(IF(AND(BQ210=0,BR210=0),0,IF(OR(BS210/ABS(BQ210)>9.99,BS210/ABS(BQ210)<-9.99),\"< > % \",BS210/ABS(BQ210))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M210<>0,$BQ210/$M210,\"\"),\"0% \")&IF(IF($M210<>0,$BQ210/$M210,\"\")<>\"\",IF(IF($M210<>0,$BQ210/$M210,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M210<>0,$BQ210/$M210,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA210<>0,$BR210/$AA210,\"\"),\"0% \")&IF(IF($AA210<>0,$BR210/$AA210,\"\")<>\"\",IF(IF($AA210<>0,$BR210/$AA210,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA210<>0,$BR210/$AA210,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F212","v":"&&&&&&&-&&-&&&-&&-&&&&&&-729000"},"729000","L6","729000","Undefined Expenses (Generic)",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C212)-COUNTIFS(Forecast!$C:$C,$C212,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C212),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C212),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C212),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUM(AC212:AN212),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C212),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C212),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C212),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C212),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C212),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C212)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C212),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C212)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C212)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C212)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C212),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C212)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C212)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C212)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C212),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C212)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C212)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C212)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C212),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C212)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C212)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C212)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C212),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C212)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C212)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE212=0,$K212=0),0,IF(OR(BE212/ABS($K212)>9.99,BE212/ABS($K212)<-9.99),\"< > % \",BE212/ABS($K212))),\"? % \"),IFERROR(IF(AND(BE212=0,AY212=0),0,IF(OR(BE212/ABS(AY212)>9.99,BE212/ABS(AY212)<-9.99),\"< > % \",BE212/ABS(AY212))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF212=0,$M212=0),0,IF(OR(BF212/ABS($M212)>9.99,BF212/ABS($M212)<-9.99),\"< > % \",BF212/ABS($M212))),\"? % \"),IFERROR(IF(AND(BF212=0,AZ212=0),0,IF(OR(BF212/ABS(AZ212)>9.99,BF212/ABS(AZ212)<-9.99),\"< > % \",BF212/ABS(AZ212))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG212=0,$AA212=0),0,IF(OR(BG212/ABS($AA212)>9.99,BG212/ABS($AA212)<-9.99),\"< > % \",BG212/ABS($AA212))),\"? % \"),IFERROR(IF(AND(BG212=0,BA212=0),0,IF(OR(BG212/ABS(BA212)>9.99,BG212/ABS(BA212)<-9.99),\"< > % \",BG212/ABS(BA212))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH212=0,$AO212=0),0,IF(OR(BH212/ABS($AO212)>9.99,BH212/ABS($AO212)<-9.99),\"< > % \",BH212/ABS($AO212))),\"? % \"),IFERROR(IF(AND(BH212=0,BB212=0),0,IF(OR(BH212/ABS(BB212)>9.99,BH212/ABS(BB212)<-9.99),\"< > % \",BH212/ABS(BB212))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI212=0,$AQ212=0),0,IF(OR(BI212/ABS($AQ212)>9.99,BI212/ABS($AQ212)<-9.99),\"< > % \",BI212/ABS($AQ212))),\"? % \"),IFERROR(IF(AND(BI212=0,BC212=0),0,IF(OR(BI212/ABS(BC212)>9.99,BI212/ABS(BC212)<-9.99),\"< > % \",BI212/ABS(BC212))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C212)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C212)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C212)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C212)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C212)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C212)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C212)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C212)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C212)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C212)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C212)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C212)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C212)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ212-BR212,0)","v":0},{"$f":"IFERROR(IF(AND(BQ212=0,BR212=0),0,IF(OR(BS212/ABS(BQ212)>9.99,BS212/ABS(BQ212)<-9.99),\"< > % \",BS212/ABS(BQ212))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M212<>0,$BQ212/$M212,\"\"),\"0% \")&IF(IF($M212<>0,$BQ212/$M212,\"\")<>\"\",IF(IF($M212<>0,$BQ212/$M212,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M212<>0,$BQ212/$M212,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA212<>0,$BR212/$AA212,\"\"),\"0% \")&IF(IF($AA212<>0,$BR212/$AA212,\"\")<>\"\",IF(IF($AA212<>0,$BR212/$AA212,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA212<>0,$BR212/$AA212,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F213","v":"&&&&&&&-&&-&&&-&&-&&&&&&-729100"},"729000","L6","729100","Undefined Project Expenses",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C213)-COUNTIFS(Forecast!$C:$C,$C213,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C213),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C213),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUM(O213:Z213),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUM(AC213:AN213),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C213),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C213),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C213),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C213),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C213),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C213)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C213),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C213)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C213)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C213)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C213),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C213)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C213)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C213)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C213),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C213)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C213)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C213)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C213),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C213)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C213)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C213)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C213),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C213)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C213)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE213=0,$K213=0),0,IF(OR(BE213/ABS($K213)>9.99,BE213/ABS($K213)<-9.99),\"< > % \",BE213/ABS($K213))),\"? % \"),IFERROR(IF(AND(BE213=0,AY213=0),0,IF(OR(BE213/ABS(AY213)>9.99,BE213/ABS(AY213)<-9.99),\"< > % \",BE213/ABS(AY213))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF213=0,$M213=0),0,IF(OR(BF213/ABS($M213)>9.99,BF213/ABS($M213)<-9.99),\"< > % \",BF213/ABS($M213))),\"? % \"),IFERROR(IF(AND(BF213=0,AZ213=0),0,IF(OR(BF213/ABS(AZ213)>9.99,BF213/ABS(AZ213)<-9.99),\"< > % \",BF213/ABS(AZ213))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG213=0,$AA213=0),0,IF(OR(BG213/ABS($AA213)>9.99,BG213/ABS($AA213)<-9.99),\"< > % \",BG213/ABS($AA213))),\"? % \"),IFERROR(IF(AND(BG213=0,BA213=0),0,IF(OR(BG213/ABS(BA213)>9.99,BG213/ABS(BA213)<-9.99),\"< > % \",BG213/ABS(BA213))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH213=0,$AO213=0),0,IF(OR(BH213/ABS($AO213)>9.99,BH213/ABS($AO213)<-9.99),\"< > % \",BH213/ABS($AO213))),\"? % \"),IFERROR(IF(AND(BH213=0,BB213=0),0,IF(OR(BH213/ABS(BB213)>9.99,BH213/ABS(BB213)<-9.99),\"< > % \",BH213/ABS(BB213))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI213=0,$AQ213=0),0,IF(OR(BI213/ABS($AQ213)>9.99,BI213/ABS($AQ213)<-9.99),\"< > % \",BI213/ABS($AQ213))),\"? % \"),IFERROR(IF(AND(BI213=0,BC213=0),0,IF(OR(BI213/ABS(BC213)>9.99,BI213/ABS(BC213)<-9.99),\"< > % \",BI213/ABS(BC213))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C213)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C213)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C213)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C213)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C213)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C213)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C213)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C213)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C213)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C213)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C213)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C213)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C213)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ213-BR213,0)","v":0},{"$f":"IFERROR(IF(AND(BQ213=0,BR213=0),0,IF(OR(BS213/ABS(BQ213)>9.99,BS213/ABS(BQ213)<-9.99),\"< > % \",BS213/ABS(BQ213))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M213<>0,$BQ213/$M213,\"\"),\"0% \")&IF(IF($M213<>0,$BQ213/$M213,\"\")<>\"\",IF(IF($M213<>0,$BQ213/$M213,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M213<>0,$BQ213/$M213,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA213<>0,$BR213/$AA213,\"\"),\"0% \")&IF(IF($AA213<>0,$BR213/$AA213,\"\")<>\"\",IF(IF($AA213<>0,$BR213/$AA213,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA213<>0,$BR213/$AA213,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,"L5","850000","DEP'N AMORTIS'N & IMPAIRMENT",null,{"$f":"IF(COUNTIF(I216:I222,\"@\")>0,\"@\",\"\")","v":""},null,{"$f":"SUM(K216:K222)","v":0},null,{"$f":"SUM(M216:M222)","v":0},null,{"$f":"SUM(O216:O222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AC216:AC222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AQ216:AQ222)","v":0},null,{"$f":"SUM(AS216:AS222)","v":0},null,{"$f":"SUM(AU216:AU222)","v":0},null,null,null,{"$f":"SUM(AY216:AY222)","v":0},{"$f":"SUM(AZ216:AZ222)","v":0},{"$f":"SUM(BA216:BA222)","v":0},{"$f":"SUM(BB216:BB222)","v":0},{"$f":"SUM(BC216:BC222)","v":0},null,{"$f":"SUM(BE216:BE222)","v":0},0,0,0,0,null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE215=0,$K215=0),0,IF(OR(BE215/ABS($K215)>9.99,BE215/ABS($K215)<-9.99),\"< > % \",BE215/ABS($K215))),\"? % \"),IFERROR(IF(AND(BE215=0,AY215=0),0,IF(OR(BE215/ABS(AY215)>9.99,BE215/ABS(AY215)<-9.99),\"< > % \",BE215/ABS(AY215))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF215=0,$M215=0),0,IF(OR(BF215/ABS($M215)>9.99,BF215/ABS($M215)<-9.99),\"< > % \",BF215/ABS($M215))),\"? % \"),IFERROR(IF(AND(BF215=0,AZ215=0),0,IF(OR(BF215/ABS(AZ215)>9.99,BF215/ABS(AZ215)<-9.99),\"< > % \",BF215/ABS(AZ215))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG215=0,$AA215=0),0,IF(OR(BG215/ABS($AA215)>9.99,BG215/ABS($AA215)<-9.99),\"< > % \",BG215/ABS($AA215))),\"? % \"),IFERROR(IF(AND(BG215=0,BA215=0),0,IF(OR(BG215/ABS(BA215)>9.99,BG215/ABS(BA215)<-9.99),\"< > % \",BG215/ABS(BA215))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH215=0,$AO215=0),0,IF(OR(BH215/ABS($AO215)>9.99,BH215/ABS($AO215)<-9.99),\"< > % \",BH215/ABS($AO215))),\"? % \"),IFERROR(IF(AND(BH215=0,BB215=0),0,IF(OR(BH215/ABS(BB215)>9.99,BH215/ABS(BB215)<-9.99),\"< > % \",BH215/ABS(BB215))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI215=0,$AQ215=0),0,IF(OR(BI215/ABS($AQ215)>9.99,BI215/ABS($AQ215)<-9.99),\"< > % \",BI215/ABS($AQ215))),\"? % \"),IFERROR(IF(AND(BI215=0,BC215=0),0,IF(OR(BI215/ABS(BC215)>9.99,BI215/ABS(BC215)<-9.99),\"< > % \",BI215/ABS(BC215))),\"? % \"))","v":0},null,{"$f":"SUM(BQ216:BQ222)","v":0},{"$f":"SUM(BR216:BR222)","v":0},{"$f":"ROUND(BQ215-BR215,0)","v":0},{"$f":"IFERROR(IF(AND(BQ215=0,BR215=0),0,IF(OR(BS215/ABS(BQ215)>9.99,BS215/ABS(BQ215)<-9.99),\"< > % \",BS215/ABS(BQ215))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M215<>0,$BQ215/$M215,\"\"),\"0% \")&IF(IF($M215<>0,$BQ215/$M215,\"\")<>\"\",IF(IF($M215<>0,$BQ215/$M215,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M215<>0,$BQ215/$M215,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA215<>0,$BR215/$AA215,\"\"),\"0% \")&IF(IF($AA215<>0,$BR215/$AA215,\"\")<>\"\",IF(IF($AA215<>0,$BR215/$AA215,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA215<>0,$BR215/$AA215,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F217","v":"&&&&&&&-&&-&&&-&&-&&&&&&-850000"},"850000","L6","850000","Dep'n Amortis'n & Imp'm't (Gen')",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C217)-COUNTIFS(Forecast!$C:$C,$C217,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C217),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C217),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C217),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUM(AC217:AN217),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C217),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C217),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C217),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C217),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C217),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C217)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C217),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C217)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C217)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C217)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C217),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C217)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C217)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C217)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C217),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C217)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C217)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C217)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C217),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C217)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C217)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C217)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C217),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C217)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C217)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE217=0,$K217=0),0,IF(OR(BE217/ABS($K217)>9.99,BE217/ABS($K217)<-9.99),\"< > % \",BE217/ABS($K217))),\"? % \"),IFERROR(IF(AND(BE217=0,AY217=0),0,IF(OR(BE217/ABS(AY217)>9.99,BE217/ABS(AY217)<-9.99),\"< > % \",BE217/ABS(AY217))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF217=0,$M217=0),0,IF(OR(BF217/ABS($M217)>9.99,BF217/ABS($M217)<-9.99),\"< > % \",BF217/ABS($M217))),\"? % \"),IFERROR(IF(AND(BF217=0,AZ217=0),0,IF(OR(BF217/ABS(AZ217)>9.99,BF217/ABS(AZ217)<-9.99),\"< > % \",BF217/ABS(AZ217))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG217=0,$AA217=0),0,IF(OR(BG217/ABS($AA217)>9.99,BG217/ABS($AA217)<-9.99),\"< > % \",BG217/ABS($AA217))),\"? % \"),IFERROR(IF(AND(BG217=0,BA217=0),0,IF(OR(BG217/ABS(BA217)>9.99,BG217/ABS(BA217)<-9.99),\"< > % \",BG217/ABS(BA217))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH217=0,$AO217=0),0,IF(OR(BH217/ABS($AO217)>9.99,BH217/ABS($AO217)<-9.99),\"< > % \",BH217/ABS($AO217))),\"? % \"),IFERROR(IF(AND(BH217=0,BB217=0),0,IF(OR(BH217/ABS(BB217)>9.99,BH217/ABS(BB217)<-9.99),\"< > % \",BH217/ABS(BB217))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI217=0,$AQ217=0),0,IF(OR(BI217/ABS($AQ217)>9.99,BI217/ABS($AQ217)<-9.99),\"< > % \",BI217/ABS($AQ217))),\"? % \"),IFERROR(IF(AND(BI217=0,BC217=0),0,IF(OR(BI217/ABS(BC217)>9.99,BI217/ABS(BC217)<-9.99),\"< > % \",BI217/ABS(BC217))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C217)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C217)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C217)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C217)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C217)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C217)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C217)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C217)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C217)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C217)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C217)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C217)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C217)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ217-BR217,0)","v":0},{"$f":"IFERROR(IF(AND(BQ217=0,BR217=0),0,IF(OR(BS217/ABS(BQ217)>9.99,BS217/ABS(BQ217)<-9.99),\"< > % \",BS217/ABS(BQ217))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M217<>0,$BQ217/$M217,\"\"),\"0% \")&IF(IF($M217<>0,$BQ217/$M217,\"\")<>\"\",IF(IF($M217<>0,$BQ217/$M217,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M217<>0,$BQ217/$M217,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA217<>0,$BR217/$AA217,\"\"),\"0% \")&IF(IF($AA217<>0,$BR217/$AA217,\"\")<>\"\",IF(IF($AA217<>0,$BR217/$AA217,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA217<>0,$BR217/$AA217,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F218","v":"&&&&&&&-&&-&&&-&&-&&&&&&-850100"},"850000","L6","850100","Depreciation",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C218)-COUNTIFS(Forecast!$C:$C,$C218,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C218),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C218),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C218),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUM(AC218:AN218),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C218),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C218),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C218),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C218),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C218),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C218)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C218),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C218)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C218)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C218)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C218),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C218)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C218)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C218)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C218),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C218)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C218)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C218)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C218),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C218)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C218)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C218)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C218),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C218)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C218)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE218=0,$K218=0),0,IF(OR(BE218/ABS($K218)>9.99,BE218/ABS($K218)<-9.99),\"< > % \",BE218/ABS($K218))),\"? % \"),IFERROR(IF(AND(BE218=0,AY218=0),0,IF(OR(BE218/ABS(AY218)>9.99,BE218/ABS(AY218)<-9.99),\"< > % \",BE218/ABS(AY218))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF218=0,$M218=0),0,IF(OR(BF218/ABS($M218)>9.99,BF218/ABS($M218)<-9.99),\"< > % \",BF218/ABS($M218))),\"? % \"),IFERROR(IF(AND(BF218=0,AZ218=0),0,IF(OR(BF218/ABS(AZ218)>9.99,BF218/ABS(AZ218)<-9.99),\"< > % \",BF218/ABS(AZ218))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG218=0,$AA218=0),0,IF(OR(BG218/ABS($AA218)>9.99,BG218/ABS($AA218)<-9.99),\"< > % \",BG218/ABS($AA218))),\"? % \"),IFERROR(IF(AND(BG218=0,BA218=0),0,IF(OR(BG218/ABS(BA218)>9.99,BG218/ABS(BA218)<-9.99),\"< > % \",BG218/ABS(BA218))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH218=0,$AO218=0),0,IF(OR(BH218/ABS($AO218)>9.99,BH218/ABS($AO218)<-9.99),\"< > % \",BH218/ABS($AO218))),\"? % \"),IFERROR(IF(AND(BH218=0,BB218=0),0,IF(OR(BH218/ABS(BB218)>9.99,BH218/ABS(BB218)<-9.99),\"< > % \",BH218/ABS(BB218))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI218=0,$AQ218=0),0,IF(OR(BI218/ABS($AQ218)>9.99,BI218/ABS($AQ218)<-9.99),\"< > % \",BI218/ABS($AQ218))),\"? % \"),IFERROR(IF(AND(BI218=0,BC218=0),0,IF(OR(BI218/ABS(BC218)>9.99,BI218/ABS(BC218)<-9.99),\"< > % \",BI218/ABS(BC218))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C218)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C218)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C218)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C218)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C218)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C218)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C218)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C218)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C218)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C218)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C218)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C218)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C218)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ218-BR218,0)","v":0},{"$f":"IFERROR(IF(AND(BQ218=0,BR218=0),0,IF(OR(BS218/ABS(BQ218)>9.99,BS218/ABS(BQ218)<-9.99),\"< > % \",BS218/ABS(BQ218))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M218<>0,$BQ218/$M218,\"\"),\"0% \")&IF(IF($M218<>0,$BQ218/$M218,\"\")<>\"\",IF(IF($M218<>0,$BQ218/$M218,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M218<>0,$BQ218/$M218,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA218<>0,$BR218/$AA218,\"\"),\"0% \")&IF(IF($AA218<>0,$BR218/$AA218,\"\")<>\"\",IF(IF($AA218<>0,$BR218/$AA218,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA218<>0,$BR218/$AA218,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F219","v":"&&&&&&&-&&-&&&-&&-&&&&&&-850500"},"850000","L6","850500","Amortisation",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C219)-COUNTIFS(Forecast!$C:$C,$C219,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C219),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C219),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C219),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUM(AC219:AN219),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C219),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C219),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C219),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C219),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C219),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C219)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C219),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C219)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C219)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C219)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C219),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C219)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C219)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C219)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C219),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C219)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C219)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C219)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C219),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C219)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C219)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C219)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C219),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C219)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C219)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE219=0,$K219=0),0,IF(OR(BE219/ABS($K219)>9.99,BE219/ABS($K219)<-9.99),\"< > % \",BE219/ABS($K219))),\"? % \"),IFERROR(IF(AND(BE219=0,AY219=0),0,IF(OR(BE219/ABS(AY219)>9.99,BE219/ABS(AY219)<-9.99),\"< > % \",BE219/ABS(AY219))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF219=0,$M219=0),0,IF(OR(BF219/ABS($M219)>9.99,BF219/ABS($M219)<-9.99),\"< > % \",BF219/ABS($M219))),\"? % \"),IFERROR(IF(AND(BF219=0,AZ219=0),0,IF(OR(BF219/ABS(AZ219)>9.99,BF219/ABS(AZ219)<-9.99),\"< > % \",BF219/ABS(AZ219))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG219=0,$AA219=0),0,IF(OR(BG219/ABS($AA219)>9.99,BG219/ABS($AA219)<-9.99),\"< > % \",BG219/ABS($AA219))),\"? % \"),IFERROR(IF(AND(BG219=0,BA219=0),0,IF(OR(BG219/ABS(BA219)>9.99,BG219/ABS(BA219)<-9.99),\"< > % \",BG219/ABS(BA219))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH219=0,$AO219=0),0,IF(OR(BH219/ABS($AO219)>9.99,BH219/ABS($AO219)<-9.99),\"< > % \",BH219/ABS($AO219))),\"? % \"),IFERROR(IF(AND(BH219=0,BB219=0),0,IF(OR(BH219/ABS(BB219)>9.99,BH219/ABS(BB219)<-9.99),\"< > % \",BH219/ABS(BB219))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI219=0,$AQ219=0),0,IF(OR(BI219/ABS($AQ219)>9.99,BI219/ABS($AQ219)<-9.99),\"< > % \",BI219/ABS($AQ219))),\"? % \"),IFERROR(IF(AND(BI219=0,BC219=0),0,IF(OR(BI219/ABS(BC219)>9.99,BI219/ABS(BC219)<-9.99),\"< > % \",BI219/ABS(BC219))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C219)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C219)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C219)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C219)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C219)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C219)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C219)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C219)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C219)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C219)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C219)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C219)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C219)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ219-BR219,0)","v":0},{"$f":"IFERROR(IF(AND(BQ219=0,BR219=0),0,IF(OR(BS219/ABS(BQ219)>9.99,BS219/ABS(BQ219)<-9.99),\"< > % \",BS219/ABS(BQ219))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M219<>0,$BQ219/$M219,\"\"),\"0% \")&IF(IF($M219<>0,$BQ219/$M219,\"\")<>\"\",IF(IF($M219<>0,$BQ219/$M219,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M219<>0,$BQ219/$M219,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA219<>0,$BR219/$AA219,\"\"),\"0% \")&IF(IF($AA219<>0,$BR219/$AA219,\"\")<>\"\",IF(IF($AA219<>0,$BR219/$AA219,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA219<>0,$BR219/$AA219,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F220","v":"&&&&&&&-&&-&&&-&&-&&&&&&-850600"},"850000","L6","850600","Impairment Losses",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C220)-COUNTIFS(Forecast!$C:$C,$C220,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C220),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C220),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C220),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUM(AC220:AN220),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C220),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C220),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C220),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C220),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C220),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C220)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C220),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C220)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C220)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C220)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C220),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C220)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C220)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C220)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C220),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C220)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C220)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C220)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C220),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C220)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C220)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C220)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C220),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C220)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C220)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE220=0,$K220=0),0,IF(OR(BE220/ABS($K220)>9.99,BE220/ABS($K220)<-9.99),\"< > % \",BE220/ABS($K220))),\"? % \"),IFERROR(IF(AND(BE220=0,AY220=0),0,IF(OR(BE220/ABS(AY220)>9.99,BE220/ABS(AY220)<-9.99),\"< > % \",BE220/ABS(AY220))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF220=0,$M220=0),0,IF(OR(BF220/ABS($M220)>9.99,BF220/ABS($M220)<-9.99),\"< > % \",BF220/ABS($M220))),\"? % \"),IFERROR(IF(AND(BF220=0,AZ220=0),0,IF(OR(BF220/ABS(AZ220)>9.99,BF220/ABS(AZ220)<-9.99),\"< > % \",BF220/ABS(AZ220))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG220=0,$AA220=0),0,IF(OR(BG220/ABS($AA220)>9.99,BG220/ABS($AA220)<-9.99),\"< > % \",BG220/ABS($AA220))),\"? % \"),IFERROR(IF(AND(BG220=0,BA220=0),0,IF(OR(BG220/ABS(BA220)>9.99,BG220/ABS(BA220)<-9.99),\"< > % \",BG220/ABS(BA220))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH220=0,$AO220=0),0,IF(OR(BH220/ABS($AO220)>9.99,BH220/ABS($AO220)<-9.99),\"< > % \",BH220/ABS($AO220))),\"? % \"),IFERROR(IF(AND(BH220=0,BB220=0),0,IF(OR(BH220/ABS(BB220)>9.99,BH220/ABS(BB220)<-9.99),\"< > % \",BH220/ABS(BB220))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI220=0,$AQ220=0),0,IF(OR(BI220/ABS($AQ220)>9.99,BI220/ABS($AQ220)<-9.99),\"< > % \",BI220/ABS($AQ220))),\"? % \"),IFERROR(IF(AND(BI220=0,BC220=0),0,IF(OR(BI220/ABS(BC220)>9.99,BI220/ABS(BC220)<-9.99),\"< > % \",BI220/ABS(BC220))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C220)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C220)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C220)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C220)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C220)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C220)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C220)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C220)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C220)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C220)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C220)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C220)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C220)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ220-BR220,0)","v":0},{"$f":"IFERROR(IF(AND(BQ220=0,BR220=0),0,IF(OR(BS220/ABS(BQ220)>9.99,BS220/ABS(BQ220)<-9.99),\"< > % \",BS220/ABS(BQ220))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M220<>0,$BQ220/$M220,\"\"),\"0% \")&IF(IF($M220<>0,$BQ220/$M220,\"\")<>\"\",IF(IF($M220<>0,$BQ220/$M220,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M220<>0,$BQ220/$M220,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA220<>0,$BR220/$AA220,\"\"),\"0% \")&IF(IF($AA220<>0,$BR220/$AA220,\"\")<>\"\",IF(IF($AA220<>0,$BR220/$AA220,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA220<>0,$BR220/$AA220,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F221","v":"&&&&&&&-&&-&&&-&&-&&&&&&-850700"},"850000","L6","850700","Assets Disposed",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C221)-COUNTIFS(Forecast!$C:$C,$C221,Forecast!$I:$I,\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C221),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C221),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!O:O,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!P:P,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!R:R,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!S:S,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!T:T,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!U:U,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!V:V,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!W:W,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!X:X,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$C221),2)","v":0},0,null,{"$f":"ROUND(SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUM(AC221:AN221),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$C221),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$C221),2)","v":0},null,{"$f":"ROUND(SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$C221),2)","v":0},null,null,null,{"$f":"ROUND(SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C221),2)","v":0},{"$f":"ROUND(SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C221),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C221)-SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C221),SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C221)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C,$C221)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C221)-SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C221),SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C221)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C,$C221)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AA:$AA,Forecast!$C:$C, $C221)-SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C221),SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C221)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C,$C221)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AO:$AO,Forecast!$C:$C, $C221)-SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C221),SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C221)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C,$C221)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Forecast!$AQ:$AQ,Forecast!$C:$C, $C221)-SUMIFS(Forecast!$AS:$AS,Forecast!$C:$C, $C221),SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C221)-SUMIFS(Forecast!$AU:$AU,Forecast!$C:$C,$C221)),0)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE221=0,$K221=0),0,IF(OR(BE221/ABS($K221)>9.99,BE221/ABS($K221)<-9.99),\"< > % \",BE221/ABS($K221))),\"? % \"),IFERROR(IF(AND(BE221=0,AY221=0),0,IF(OR(BE221/ABS(AY221)>9.99,BE221/ABS(AY221)<-9.99),\"< > % \",BE221/ABS(AY221))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF221=0,$M221=0),0,IF(OR(BF221/ABS($M221)>9.99,BF221/ABS($M221)<-9.99),\"< > % \",BF221/ABS($M221))),\"? % \"),IFERROR(IF(AND(BF221=0,AZ221=0),0,IF(OR(BF221/ABS(AZ221)>9.99,BF221/ABS(AZ221)<-9.99),\"< > % \",BF221/ABS(AZ221))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG221=0,$AA221=0),0,IF(OR(BG221/ABS($AA221)>9.99,BG221/ABS($AA221)<-9.99),\"< > % \",BG221/ABS($AA221))),\"? % \"),IFERROR(IF(AND(BG221=0,BA221=0),0,IF(OR(BG221/ABS(BA221)>9.99,BG221/ABS(BA221)<-9.99),\"< > % \",BG221/ABS(BA221))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH221=0,$AO221=0),0,IF(OR(BH221/ABS($AO221)>9.99,BH221/ABS($AO221)<-9.99),\"< > % \",BH221/ABS($AO221))),\"? % \"),IFERROR(IF(AND(BH221=0,BB221=0),0,IF(OR(BH221/ABS(BB221)>9.99,BH221/ABS(BB221)<-9.99),\"< > % \",BH221/ABS(BB221))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI221=0,$AQ221=0),0,IF(OR(BI221/ABS($AQ221)>9.99,BI221/ABS($AQ221)<-9.99),\"< > % \",BI221/ABS($AQ221))),\"? % \"),IFERROR(IF(AND(BI221=0,BC221=0),0,IF(OR(BI221/ABS(BC221)>9.99,BI221/ABS(BC221)<-9.99),\"< > % \",BI221/ABS(BC221))),\"? % \"))","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$N:$N,Actuals!$C:$C,$C221)+SUMIFS(Actuals!$O:$O,Actuals!$C:$C,$C221)*IF(Last_Actuals_Period>0,1,0)+SUMIFS(Actuals!$P:$P,Actuals!$C:$C,$C221)*IF(Last_Actuals_Period>1,1,0)+SUMIFS(Actuals!$Q:$Q,Actuals!$C:$C,$C221)*IF(Last_Actuals_Period>2,1,0)+SUMIFS(Actuals!$R:$R,Actuals!$C:$C,$C221)*IF(Last_Actuals_Period>3,1,0)+SUMIFS(Actuals!$S:$S,Actuals!$C:$C,$C221)*IF(Last_Actuals_Period>4,1,0)+SUMIFS(Actuals!$T:$T,Actuals!$C:$C,$C221)*IF(Last_Actuals_Period>5,1,0)+SUMIFS(Actuals!$U:$U,Actuals!$C:$C,$C221)*IF(Last_Actuals_Period>6,1,0)+SUMIFS(Actuals!$V:$V,Actuals!$C:$C,$C221)*IF(Last_Actuals_Period>7,1,0)+SUMIFS(Actuals!$W:$W,Actuals!$C:$C,$C221)*IF(Last_Actuals_Period>8,1,0)+SUMIFS(Actuals!$X:$X,Actuals!$C:$C,$C221)*IF(Last_Actuals_Period>9,1,0)+SUMIFS(Actuals!$Y:$Y,Actuals!$C:$C,$C221)*IF(Last_Actuals_Period>10,1,0)+SUMIFS(Actuals!$Z:$Z,Actuals!$C:$C,$C221)*IF(Last_Actuals_Period>11,1,0),2)","v":0},{"$f":"ROUND(IF(AND(Last_Actuals_Period>0,Last_Actuals_Period<13),SUM(INDIRECT(\"RC15:RC\"&14+Last_Actuals_Period,FALSE)),0),2)","v":0},{"$f":"ROUND(BQ221-BR221,0)","v":0},{"$f":"IFERROR(IF(AND(BQ221=0,BR221=0),0,IF(OR(BS221/ABS(BQ221)>9.99,BS221/ABS(BQ221)<-9.99),\"< > % \",BS221/ABS(BQ221))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M221<>0,$BQ221/$M221,\"\"),\"0% \")&IF(IF($M221<>0,$BQ221/$M221,\"\")<>\"\",IF(IF($M221<>0,$BQ221/$M221,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M221<>0,$BQ221/$M221,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA221<>0,$BR221/$AA221,\"\"),\"0% \")&IF(IF($AA221<>0,$BR221/$AA221,\"\")<>\"\",IF(IF($AA221<>0,$BR221/$AA221,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA221<>0,$BR221/$AA221,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,null,""]
[null,null,null,null,null,"","EXPENDITURE",null,null,null,{"$f":"ROUND(SUM(K121:K223)/2,2)","v":0},null,{"$f":"ROUND(SUM(M121:M223)/2,2)","v":0},null,{"$f":"ROUND(SUM(O121:O223)/2,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(AC121:AC223)/2,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(AQ121:AQ223)/2,2)","v":0},null,{"$f":"ROUND(SUM(AS121:AS223)/2,2)","v":0},null,{"$f":"ROUND(SUM(AU121:AU223)/2,2)","v":0},null,null,null,{"$f":"ROUND(SUM(AY121:AY223)/2,2)","v":0},{"$f":"ROUND(SUM(AZ121:AZ223)/2,2)","v":0},{"$f":"ROUND(SUM(BA121:BA223)/2,2)","v":0},{"$f":"ROUND(SUM(BB121:BB223)/2,2)","v":0},{"$f":"ROUND(SUM(BC121:BC223)/2,2)","v":0},null,{"$f":"ROUND(SUM(BE121:BE223)/2,2)","v":0},{"$f":"ROUND(SUM(BF121:BF223)/2,2)","v":0},{"$f":"ROUND(SUM(BG121:BG223)/2,2)","v":0},{"$f":"ROUND(SUM(BH121:BH223)/2,2)","v":0},{"$f":"ROUND(SUM(BI121:BI223)/2,2)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE224=0,$K224=0),0,IF(OR(BE224/ABS($K224)>9.99,BE224/ABS($K224)<-9.99),\"< > % \",BE224/ABS($K224))),\"? % \"),IFERROR(IF(AND(BE224=0,AY224=0),0,IF(OR(BE224/ABS(AY224)>9.99,BE224/ABS(AY224)<-9.99),\"< > % \",BE224/ABS(AY224))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF224=0,$M224=0),0,IF(OR(BF224/ABS($M224)>9.99,BF224/ABS($M224)<-9.99),\"< > % \",BF224/ABS($M224))),\"? % \"),IFERROR(IF(AND(BF224=0,AZ224=0),0,IF(OR(BF224/ABS(AZ224)>9.99,BF224/ABS(AZ224)<-9.99),\"< > % \",BF224/ABS(AZ224))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG224=0,$AA224=0),0,IF(OR(BG224/ABS($AA224)>9.99,BG224/ABS($AA224)<-9.99),\"< > % \",BG224/ABS($AA224))),\"? % \"),IFERROR(IF(AND(BG224=0,BA224=0),0,IF(OR(BG224/ABS(BA224)>9.99,BG224/ABS(BA224)<-9.99),\"< > % \",BG224/ABS(BA224))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH224=0,$AO224=0),0,IF(OR(BH224/ABS($AO224)>9.99,BH224/ABS($AO224)<-9.99),\"< > % \",BH224/ABS($AO224))),\"? % \"),IFERROR(IF(AND(BH224=0,BB224=0),0,IF(OR(BH224/ABS(BB224)>9.99,BH224/ABS(BB224)<-9.99),\"< > % \",BH224/ABS(BB224))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI224=0,$AQ224=0),0,IF(OR(BI224/ABS($AQ224)>9.99,BI224/ABS($AQ224)<-9.99),\"< > % \",BI224/ABS($AQ224))),\"? % \"),IFERROR(IF(AND(BI224=0,BC224=0),0,IF(OR(BI224/ABS(BC224)>9.99,BI224/ABS(BC224)<-9.99),\"< > % \",BI224/ABS(BC224))),\"? % \"))","v":0},null,{"$f":"ROUND(SUM(BQ121:BQ223)/2,2)","v":0},{"$f":"ROUND(SUM(BR121:BR223)/2,2)","v":0},{"$f":"ROUND(BQ224-BR224,0)","v":0},{"$f":"IFERROR(IF(AND(BQ224=0,BR224=0),0,IF(OR(BS224/ABS(BQ224)>9.99,BS224/ABS(BQ224)<-9.99),\"< > % \",BS224/ABS(BQ224))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M224<>0,$BQ224/$M224,\"\"),\"0% \")&IF(IF($M224<>0,$BQ224/$M224,\"\")<>\"\",IF(IF($M224<>0,$BQ224/$M224,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M224<>0,$BQ224/$M224,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA224<>0,$BR224/$AA224,\"\"),\"0% \")&IF(IF($AA224<>0,$BR224/$AA224,\"\")<>\"\",IF(IF($AA224<>0,$BR224/$AA224,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA224<>0,$BR224/$AA224,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,null,"","OPERATING RESULT",null,null,null,{"$f":"ROUND(K224+K119,2)","v":0},null,{"$f":"ROUND(M224+M119,2)","v":0},null,{"$f":"ROUND(O224+O119,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(AC224+AC119,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(AQ224+AQ119,2)","v":0},null,{"$f":"ROUND(AS224+AS119,2)","v":0},null,{"$f":"ROUND(AU224+AU119,2)","v":0},null,null,null,{"$f":"ROUND(AY224+AY119,2)","v":0},{"$f":"ROUND(AZ224+AZ119,2)","v":0},{"$f":"ROUND(BA224+BA119,2)","v":0},{"$f":"ROUND(BB224+BB119,2)","v":0},{"$f":"ROUND(BC224+BC119,2)","v":0},null,{"$f":"ROUND(BE224+BE119,2)","v":0},{"$f":"ROUND(BF224+BF119,2)","v":0},{"$f":"ROUND(BG224+BG119,2)","v":0},{"$f":"ROUND(BH224+BH119,2)","v":0},{"$f":"ROUND(BI224+BI119,2)","v":0},null,{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BE226=0,$K226=0),0,IF(OR(BE226/ABS($K226)>9.99,BE226/ABS($K226)<-9.99),\"< > % \",BE226/ABS($K226))),\"? % \"),IFERROR(IF(AND(BE226=0,AY226=0),0,IF(OR(BE226/ABS(AY226)>9.99,BE226/ABS(AY226)<-9.99),\"< > % \",BE226/ABS(AY226))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BF226=0,$M226=0),0,IF(OR(BF226/ABS($M226)>9.99,BF226/ABS($M226)<-9.99),\"< > % \",BF226/ABS($M226))),\"? % \"),IFERROR(IF(AND(BF226=0,AZ226=0),0,IF(OR(BF226/ABS(AZ226)>9.99,BF226/ABS(AZ226)<-9.99),\"< > % \",BF226/ABS(AZ226))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BG226=0,$AA226=0),0,IF(OR(BG226/ABS($AA226)>9.99,BG226/ABS($AA226)<-9.99),\"< > % \",BG226/ABS($AA226))),\"? % \"),IFERROR(IF(AND(BG226=0,BA226=0),0,IF(OR(BG226/ABS(BA226)>9.99,BG226/ABS(BA226)<-9.99),\"< > % \",BG226/ABS(BA226))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BH226=0,$AO226=0),0,IF(OR(BH226/ABS($AO226)>9.99,BH226/ABS($AO226)<-9.99),\"< > % \",BH226/ABS($AO226))),\"? % \"),IFERROR(IF(AND(BH226=0,BB226=0),0,IF(OR(BH226/ABS(BB226)>9.99,BH226/ABS(BB226)<-9.99),\"< > % \",BH226/ABS(BB226))),\"? % \"))","v":0},{"$f":"IF(Report_Mode=\"Year On Year\",IFERROR(IF(AND(BI226=0,$AQ226=0),0,IF(OR(BI226/ABS($AQ226)>9.99,BI226/ABS($AQ226)<-9.99),\"< > % \",BI226/ABS($AQ226))),\"? % \"),IFERROR(IF(AND(BI226=0,BC226=0),0,IF(OR(BI226/ABS(BC226)>9.99,BI226/ABS(BC226)<-9.99),\"< > % \",BI226/ABS(BC226))),\"? % \"))","v":0},null,{"$f":"ROUND(BQ224+BQ119,2)","v":0},{"$f":"ROUND(BR224+BR119,2)","v":0},{"$f":"ROUND(BQ226-BR226,0)","v":0},{"$f":"IFERROR(IF(AND(BQ226=0,BR226=0),0,IF(OR(BS226/ABS(BQ226)>9.99,BS226/ABS(BQ226)<-9.99),\"< > % \",BS226/ABS(BQ226))),\"? % \")","v":0},null,{"$f":"TEXT(IF($M226<>0,$BQ226/$M226,\"\"),\"0% \")&IF(IF($M226<>0,$BQ226/$M226,\"\")<>\"\",IF(IF($M226<>0,$BQ226/$M226,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($M226<>0,$BQ226/$M226,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""},{"$f":"TEXT(IF($AA226<>0,$BR226/$AA226,\"\"),\"0% \")&IF(IF($AA226<>0,$BR226/$AA226,\"\")<>\"\",IF(IF($AA226<>0,$BR226/$AA226,\"\")<(Last_Actuals_Period/12-0.04165),\"↓\",IF(IF($AA226<>0,$BR226/$AA226,\"\")>(Last_Actuals_Period/12+0.04165),\"↑\",\" • \")),\"\")","v":""}]
[null,null,null,null,null,""]
[null,null,null,null,null,""]
[null,null,null,null,"L5","301000","RETAINED PROFITS",null,null,null,{"$f":"SUM(K230:K233)","v":0},null,{"$f":"SUM(M230:M233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA230:AA233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO230:AO233)","v":0},null,{"$f":"SUM(AQ230:AQ233)","v":0},null,{"$f":"SUM(AS230:AS233)","v":0},null,{"$f":"SUM(AU230:AU233)","v":0}]
[null,null,null,null,null,""]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F231","v":"&&&&&&&-&&-&&&-&&-&&&&&&-301100"},{"$f":"VLOOKUP($F231,Account_Table,3,FALSE)","v":"301000"},"L6","301100","Accum Funds - Opening Balance",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C231,Forecast!$I:$I,\"<>\"\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C231),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C231),2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUMIFS(Actuals!$AP:$AP,Actuals!$C:$C,$C231),2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA235","v":0},null,{"$f":"AO235","v":0},null,{"$f":"AQ235","v":0},null,{"$f":"AS235","v":0}]
[null,null,{"$f":"RepIndex_Unit&\"-\"&RepIndex_Site&\"-\"&RepIndex_Fund&\"-\"&RepIndex_Fnctn&\"-\"&RepIndex_Project&\"-\"&$F232","v":"&&&&&&&-&&-&&&-&&-&&&&&&-301200"},{"$f":"VLOOKUP($F232,Account_Table,3,FALSE)","v":"301000"},"L6","301200","Accum Funds - YTD Movement",null,{"$f":"IF(COUNTIFS(Forecast!$C:$C,$C232,Forecast!$I:$I,\"<>\"\"\")>0,\"@\",\"\")","v":""},null,{"$f":"ROUND(SUMIFS(Actuals!$L:$L,Actuals!$C:$C,$C232),2)","v":0},null,{"$f":"ROUND(SUMIFS(Actuals!$AA:$AA,Actuals!$C:$C,$C232),2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUMIFS(Actuals!$AP:$AP,Actuals!$C:$C,$C232),2)","v":0}]
[]
[]
[null,null,null,null,null,null,"ACCUMULATED POSITION",null,null,null,{"$f":"ROUND(K229+K226,2)","v":0},null,{"$f":"ROUND(M229+M226,2)","v":0},null,{"$f":"ROUND(AA229+O226,2)","v":0},{"$f":"ROUND(O235+P226,2)","v":0},{"$f":"ROUND(P235+Q226,2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AA229+AA226,2)","v":0},null,{"$f":"ROUND(AA235+AC226,2)","v":0},{"$f":"ROUND(AC235+AD226,2)","v":0},{"$f":"ROUND(AD235+AE226,2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AO229+AO226,2)","v":0},null,{"$f":"AQ229+AQ226","v":0},null,{"$f":"AS229+AS226","v":0},null,{"$f":"AU229+AU226","v":0}]

{"sheet":"Templates","index":15,"n_rows":13,"n_cols":11,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["Title","OU Lvl","OU Code","Site Lvl","Site Code","Fund Lvl","Fund Code","Fnctn Lvl","Fnctn Code","Project Lvl","Project Code"]
["All_Sources","L&","&&&&&&&","L&","&&","L&","&&&","L&","&&","L&","&&&&&&"]
["Operating","L&","&&&&&&&","L&","&&","L1","001","L&","&&","L&","&&&&&&"]
["Restricted","L&","&&&&&&&","L&","&&","L1","002","L&","&&","L&","&&&&&&"]
["Fund_100","L&","&&&&&&&","L&","&&","L2","100","L&","&&","L&","&&&&&&"]
["Fund_200","L&","&&&&&&&","L&","&&","L2","200","L&","&&","L&","&&&&&&"]
["Fund_240","L&","&&&&&&&","L&","&&","L2","240","L&","&&","L&","&&&&&&"]
["Fund_250","L&","&&&&&&&","L&","&&","L2","250","L&","&&","L&","&&&&&&"]
["Fund_300","L&","&&&&&&&","L&","&&","L2","300","L&","&&","L&","&&&&&&"]
["Fund_400","L&","&&&&&&&","L&","&&","L2","400","L&","&&","L&","&&&&&&"]
["Fund_500","L&","&&&&&&&","L&","&&","L2","500","L&","&&","L&","&&&&&&"]
["Fund_600","L&","&&&&&&&","L&","&&","L2","600","L&","&&","L&","&&&&&&"]
["Fund_800","L&","&&&&&&&","L&","&&","L2","800","L&","&&","L&","&&&&&&"]

{"sheet":"Analysis","index":16,"n_rows":11,"n_cols":61,"rows_kept":11,"cut":false,"hidden":false,"merged":[[6,50,6,54],[6,56,6,60],[6,8,7,8],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,5]]}
[{"$f":"Workbook_Unit","v":"Unit Name"}]
["ACCOUNT DISSECTION"]
[]
["Account: 400000 (L5)"]
["Gov't Operating Grants (Generic)"]
[]
["Index CS Level 1","Index CS Level 6","Reporting Index","Account - Level 3","Level","Account Code","LATEST FORECAST & BUDGET",null,"Link",null,"Actuals",null,"Actuals",null,{"$f":"IF(AND(VALUE(RIGHT(O8,2))<=Last_Actuals_Period,Last_Actuals_Period>0),\"Actuals\",\"Forecast\")","v":"Forecast"},"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast",null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast",null,"Forecast",null,"Forecast",null,"Forecast",null,null,null,{"$f":"IF(Report_Mode=\"Year On Year\",\"Base Data Set = \"&Base_Set,\"Comparison Data Set = \"&Report_Set)","v":"Comparison Data Set = Forecast"},null,null,null,null,null,{"$f":"IF(Report_Mode=\"Year On Year\",\"$ Change Year On Year\",Base_Set&\" : \"&Report_Set)","v":"Forecast : Forecast"}]
[null,null,null,null,null,null,{"$f":"\"(Actuals to Period \"&Last_Actuals_Period&\")\"","v":"(Actuals to Period 0)"},null,null,null,{"$f":"TEXT(Current_Year-2,\"0000\")","v":"2022"},null,{"$f":"TEXT(Current_Year-1,\"0000\")","v":"2023"},null,{"$f":"TEXT(Current_Year,\"0000-\")&\"01\"","v":"2024-01"},{"$f":"TEXT(Current_Year,\"0000-\")&\"02\"","v":"2024-02"},{"$f":"TEXT(Current_Year,\"0000-\")&\"03\"","v":"2024-03"},{"$f":"TEXT(Current_Year,\"0000-\")&\"04\"","v":"2024-04"},{"$f":"TEXT(Current_Year,\"0000-\")&\"05\"","v":"2024-05"},{"$f":"TEXT(Current_Year,\"0000-\")&\"06\"","v":"2024-06"},{"$f":"TEXT(Current_Year,\"0000-\")&\"07\"","v":"2024-07"},{"$f":"TEXT(Current_Year,\"0000-\")&\"08\"","v":"2024-08"},{"$f":"TEXT(Current_Year,\"0000-\")&\"09\"","v":"2024-09"},{"$f":"TEXT(Current_Year,\"0000-\")&\"10\"","v":"2024-10"},{"$f":"TEXT(Current_Year,\"0000-\")&\"11\"","v":"2024-11"},{"$f":"TEXT(Current_Year,\"0000-\")&\"12\"","v":"2024-12"},{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},null,{"$f":"TEXT(Current_Year+1,\"0000-\")&\"01\"","v":"2025-01"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"02\"","v":"2025-02"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"03\"","v":"2025-03"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"04\"","v":"2025-04"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"05\"","v":"2025-05"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"06\"","v":"2025-06"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"07\"","v":"2025-07"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"08\"","v":"2025-08"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"09\"","v":"2025-09"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"10\"","v":"2025-10"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"11\"","v":"2025-11"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"12\"","v":"2025-12"},{"$f":"TEXT(Current_Year+1,\"0000\")","v":"2025"},null,{"$f":"TEXT(Current_Year+2,\"0000\")","v":"2026"},null,{"$f":"TEXT(Current_Year+3,\"0000\")","v":"2027"},null,{"$f":"TEXT(Current_Year+4,\"0000\")","v":"2028"},null,"Notes",null,{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},{"$f":"TEXT(Current_Year+1,\"0000\")","v":"2025"},{"$f":"TEXT(Current_Year+2,\"0000\")","v":"2026"},{"$f":"TEXT(Current_Year+3,\"0000\")","v":"2027"},{"$f":"TEXT(Current_Year+4,\"0000\")","v":"2028"},null,{"$f":"IF(Report_Mode=\"Year On Year\",Current_Year-2&\" : \"&Current_Year-1,\"$ in \"&Current_Year)","v":"$ in 2024"},{"$f":"IF(Report_Mode=\"Year On Year\",Current_Year-1&\" : \"&Current_Year,\"$ in \"&Current_Year+1)","v":"$ in 2025"},{"$f":"IF(Report_Mode=\"Year On Year\",Current_Year&\" : \"&Current_Year+1,\"$ in \"&Current_Year+2)","v":"$ in 2026"},{"$f":"IF(Report_Mode=\"Year On Year\",Current_Year+1&\" : \"&Current_Year+2,\"$ in \"&Current_Year+3)","v":"$ in 2027"},{"$f":"IF(Report_Mode=\"Year On Year\",Current_Year+2&\" : \"&Current_Year+3,\"$ in \"&Current_Year+4)","v":"$ in 2028"}]
[]
[]
["EOR",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K$9:K10)","v":0},null,{"$f":"SUBTOTAL(9,M$9:M10)","v":0},null,{"$f":"SUBTOTAL(9,O$9:O10)","v":0},{"$f":"SUBTOTAL(9,P$9:P10)","v":0},{"$f":"SUBTOTAL(9,Q$9:Q10)","v":0},{"$f":"SUBTOTAL(9,R$9:R10)","v":0},{"$f":"SUBTOTAL(9,S$9:S10)","v":0},{"$f":"SUBTOTAL(9,T$9:T10)","v":0},{"$f":"SUBTOTAL(9,U$9:U10)","v":0},{"$f":"SUBTOTAL(9,V$9:V10)","v":0},{"$f":"SUBTOTAL(9,W$9:W10)","v":0},{"$f":"SUBTOTAL(9,X$9:X10)","v":0},{"$f":"SUBTOTAL(9,Y$9:Y10)","v":0},{"$f":"SUBTOTAL(9,Z$9:Z10)","v":0},{"$f":"SUBTOTAL(9,AA$9:AA10)","v":0},null,{"$f":"SUBTOTAL(9,AC$9:AC10)","v":0},{"$f":"SUBTOTAL(9,AD$9:AD10)","v":0},{"$f":"SUBTOTAL(9,AE$9:AE10)","v":0},{"$f":"SUBTOTAL(9,AF$9:AF10)","v":0},{"$f":"SUBTOTAL(9,AG$9:AG10)","v":0},{"$f":"SUBTOTAL(9,AH$9:AH10)","v":0},{"$f":"SUBTOTAL(9,AI$9:AI10)","v":0},{"$f":"SUBTOTAL(9,AJ$9:AJ10)","v":0},{"$f":"SUBTOTAL(9,AK$9:AK10)","v":0},{"$f":"SUBTOTAL(9,AL$9:AL10)","v":0},{"$f":"SUBTOTAL(9,AM$9:AM10)","v":0},{"$f":"SUBTOTAL(9,AN$9:AN10)","v":0},{"$f":"SUBTOTAL(9,AO$9:AO10)","v":0},null,{"$f":"SUBTOTAL(9,AQ$9:AQ10)","v":0},null,{"$f":"SUBTOTAL(9,AS$9:AS10)","v":0},null,{"$f":"SUBTOTAL(9,AU$9:AU10)","v":0},null,null,null,{"$f":"SUBTOTAL(9,AY$9:AY10)","v":0},{"$f":"SUBTOTAL(9,AZ$9:AZ10)","v":0},{"$f":"SUBTOTAL(9,BA$9:BA10)","v":0},{"$f":"SUBTOTAL(9,BB$9:BB10)","v":0},{"$f":"SUBTOTAL(9,BC$9:BC10)","v":0},null,{"$f":"SUBTOTAL(9,BE$9:BE10)","v":0},{"$f":"SUBTOTAL(9,BF$9:BF10)","v":0},{"$f":"SUBTOTAL(9,BG$9:BG10)","v":0},{"$f":"SUBTOTAL(9,BH$9:BH10)","v":0},{"$f":"SUBTOTAL(9,BI$9:BI10)","v":0}]

{"sheet":"AnalysisTemplate","index":17,"n_rows":1,"n_cols":61,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["5021222-01-299-21-609474","5021222-01-299-21-609474-560100","&&&&&&&-&&-&&&-&&-&&&&&&-560100","Revenue","L6",{"$f":"RIGHT($B1,6)","v":"560100"},{"$f":"IFERROR(VLOOKUP($A1,CS_Table,2,FALSE),\"CS \"&$A1)","v":"CS 5021222-01-299-21-609474"},null,{"$f":"IFERROR(IF(VLOOKUP($B1,Forecast!$B:$I,8,FALSE)=\"\",\"-\",VLOOKUP($B1,Forecast!$B:$I,8,FALSE)),\"-\")","v":"-"},null,{"$f":"ROUND(SUMIFS(INDIRECT(\"Actuals!C\"&MATCH(K$8,Actuals!$1:$1,0),FALSE),Actuals!$B:$B,$B1),2)","v":{"$error":"#N/A"}},null,{"$f":"ROUND(SUMIFS(INDIRECT(\"Actuals!C\"&MATCH(M$8,Actuals!$1:$1,0),FALSE),Actuals!$B:$B,$B1),2)","v":{"$error":"#N/A"}},null,{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(O$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(P$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(Q$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(R$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(S$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(T$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(U$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(V$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(W$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(X$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(Y$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(Z$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUM(O1:Z1),2)","v":{"$error":"#N/A"}},null,{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(AC$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(AD$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(AE$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(AF$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(AG$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(AH$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(AI$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(AJ$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(AK$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(AL$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(AM$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(AN$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUM(AC1:AN1),2)","v":{"$error":"#N/A"}},null,{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(AQ$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},null,{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(AS$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},null,{"$f":"ROUND(SUMIFS(INDIRECT(\"Forecast!C\"&MATCH(AU$8,Forecast!$1:$1,0),FALSE),Forecast!$B:$B,$B1),2)","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(IF(VLOOKUP($B1,Forecast!$B:$AW,48,FALSE)=\"\",\"-\",VLOOKUP($B1,Forecast!$B:$AW,48,FALSE)),\"-\")","v":"-"},null,{"$f":"ROUND(SUMIFS(INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Report_Set,Data_Set_Table,COLUMN(AY1)-48,FALSE),FALSE),INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1),2)","v":0},{"$f":"ROUND(SUMIFS(INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Report_Set,Data_Set_Table,COLUMN(AZ1)-48,FALSE),FALSE),INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1),2)","v":0},{"$f":"ROUND(SUMIFS(INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Report_Set,Data_Set_Table,COLUMN(BA1)-48,FALSE),FALSE),INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1),2)","v":0},{"$f":"ROUND(SUMIFS(INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Report_Set,Data_Set_Table,COLUMN(BB1)-48,FALSE),FALSE),INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1),2)","v":0},{"$f":"ROUND(SUMIFS(INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Report_Set,Data_Set_Table,COLUMN(BC1)-48,FALSE),FALSE),INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1),2)","v":0},null,{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$L:$L, Actuals!$B:$B, $B1)-SUMIFS(Actuals!$AA:$AA, Actuals!$B:$B, $B1),SUMIFS(INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Report_Set,Data_Set_Table,COLUMN(BE1)-54,FALSE),FALSE),INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1)-SUMIFS(INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Base_Set,Data_Set_Table,COLUMN(BE1)-54,FALSE),FALSE),INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(Actuals!$AA:$AA,Actuals!$B:$B,$B1)-SUMIFS(INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Base_Set,Data_Set_Table,COLUMN(BF1)-55,FALSE),FALSE),INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1),SUMIFS(INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Report_Set,Data_Set_Table,COLUMN(BF1)-54,FALSE),FALSE),INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1)-SUMIFS(INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Base_Set,Data_Set_Table,COLUMN(BF1)-54,FALSE),FALSE),INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Base_Set,Data_Set_Table,COLUMN(BG1)-56,FALSE),FALSE),INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1)-SUMIFS(INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Base_Set,Data_Set_Table,COLUMN(BG1)-55,FALSE),FALSE),INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1),SUMIFS(INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Report_Set,Data_Set_Table,COLUMN(BG1)-54,FALSE),FALSE),INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1)-SUMIFS(INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Base_Set,Data_Set_Table,COLUMN(BG1)-54,FALSE),FALSE),INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Base_Set,Data_Set_Table,COLUMN(BH1)-56,FALSE),FALSE),INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1)-SUMIFS(INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Base_Set,Data_Set_Table,COLUMN(BH1)-55,FALSE),FALSE),INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1),SUMIFS(INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Report_Set,Data_Set_Table,COLUMN(BH1)-54,FALSE),FALSE),INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1)-SUMIFS(INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Base_Set,Data_Set_Table,COLUMN(BH1)-54,FALSE),FALSE),INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1)),0)","v":0},{"$f":"ROUND(IF(Report_Mode=\"Year On Year\",SUMIFS(INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Base_Set,Data_Set_Table,COLUMN(BI1)-56,FALSE),FALSE),INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1)-SUMIFS(INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Base_Set,Data_Set_Table,COLUMN(BI1)-55,FALSE),FALSE),INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1),SUMIFS(INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Report_Set,Data_Set_Table,COLUMN(BI1)-54,FALSE),FALSE),INDIRECT(VLOOKUP(Report_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1)-SUMIFS(INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C\"&VLOOKUP(Base_Set,Data_Set_Table,COLUMN(BI1)-54,FALSE),FALSE),INDIRECT(VLOOKUP(Base_Set,Data_Set_Table,2,FALSE)&\"!C2\",FALSE),$B1)),0)","v":0}]

{"sheet":"AnalysisList","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"ChartofAccounts","index":19,"n_rows":264,"n_cols":38,"rows_kept":264,"cut":false,"hidden":true,"merged":[]}
[null,"L6","Re-Map","L5","L4","L3","Account Description",null,"Unit Code","Re-Map","Operational Unit",null,"Site Code","Re-Map","Site Description",null,"L3 Fund Code","Re-Map","Fund Description","L2 Fund Code","Budget Fund Group Sub Category","L1 Fund Code","Budget  Fund Group",null,"L2 Fund Code","Budget Sub Group",null,"L1 Fund Code","Budget Group",null,null,"Function Code","Re-Map","Function Description",null,"Project Code","Re-Map","Project Title"]
[]
[null,"400000","400000","400000","External Revenue","Revenue","Gov't Operating Grants (Generic)",null,"9999999","9999999","Corporate Eliminations",null,"01","01","St Lucia Campus",null,"100","100","Operating","100","General Operating","001","Operating",null,"100","Budget Sub Group - General Operating Funds (Summary)",null,"001","Budget Group - OPERATING",null,null,"01","01","Teaching and Learning",null,"999998","999998","Corporate Asset Project"]
[null,"400100","400100","400000","External Revenue","Revenue","Commonwealth Gov't Subsidy",null,null,null,null,null,"02","02","Ipswich Campus",null,"101","101","Operating","100","General Operating","001","Operating",null,"200","Budget Sub Group - Strategic Initiatives (Summary)",null,"002","Budget Group - RESTRICTED PROJECTS",null,null,"11","11","Academic Services",null,"999999","999999","Budget Project"]
[null,"400200","400200","400000","External Revenue","Revenue","Student Contribution Charge",null,null,null,null,null,"03","03","Gatton Campus",null,"102","102","International Postgraduate Res","100","General Operating","001","Operating",null,"240","Budget Sub Group - Consultancies (Summary )",null,"004","Budget Group - CAPITAL PROJECTS",null,null,"21","21","Research"]
[null,"400300","400300","400000","External Revenue","Revenue","Other Commonwealth",null,null,null,null,null,"10","10","Herston Precinct (excluding Hospital)",null,"103","103","Income OS-HELP Advance","100","General Operating","001","Operating",null,"250","Budget Sub Group - Trading Activities (Summary)",null,"005","Budget Group - CORPORATE",null,null,"31","31","Research Support"]
[null,"400400","400400","400000","External Revenue","Revenue","State & Local Government",null,null,null,null,null,"11","11","Dental School, Turbot St Brisbane City",null,"104","104","Income Fee - HELP Advance","100","General Operating","001","Operating",null,"270","Budget Sub Group - University Overheads (Summary)",null,null,null,null,null,"41","41","Administration"]
[null,"401000","401000","401000","External Revenue","Revenue","Research Block Grants (Generic)",null,null,null,null,null,"12","12","Royal Brisbane & Womens Hospital",null,"105","105","Higher Educ. Loan Program","100","General Operating","001","Operating",null,"300","Budget Sub Group - CORPUS (Summary)",null,null,null,null,null,"51","51","Consultancy"]
[null,"401100","401106","401000","External Revenue","Revenue","Research Training Scheme",null,null,null,null,null,"13","13","Royal Children’s Hospital",null,"106","106","HELP Up Front","100","General Operating","001","Operating",null,"400","Budget Sub Group - Research - Contract (Summary)",null,null,null,null,null,"61","61","Trading"]
[null,"401101","401105","401000","External Revenue","Revenue","Joint Research Engagement",null,null,null,null,null,"14","14","Greenslopes Private Hospital, Greenslopes",null,"107","107","Research Training Scheme","100","General Operating","001","Operating",null,"500","Budget Sub Group - Scholarships (Summary)",null,null,null,null,null,"99","99","Default Function"]
[null,"401102","401105","401000","External Revenue","Revenue","Sustainable Research Excellence",null,null,null,null,null,"15","15","Mater Misericordiae Hospitals, Mater Hill",null,"108","108","Institutional Grants Scheme","100","General Operating","001","Operating",null,"600","Budget Sub Group - Other Funds - Non Research (Summary)"]
[null,"401103","401105","401000","External Revenue","Revenue","Res' Infrastructure Block Grant",null,null,null,null,null,"16","16","Princess Alexandra Hospital, Woolloongabba",null,"109","109","CGS Base Grant","100","General Operating","001","Operating",null,"800","Budget Sub Group - Capital Projects (Summary)"]
[null,"401104","401106","401000","External Revenue","Revenue","Australian Postgraduate Awards",null,null,null,null,null,"17","17","Dutton Park Campus",null,"110","110","Indigenous Support Fund","100","General Operating","001","Operating",null,"900","Budget Sub Group - Corporate (Summary)"]
[null,"401105","401105","401000","External Revenue","Revenue","Research Support Program",null,null,null,null,null,"18","18","Park Hospital, Wacol",null,"111","111","Workplace Reform Programme","100","General Operating","001","Operating"]
[null,"401106","401106","401000","External Revenue","Revenue","Research Training Program",null,null,null,null,null,"19","19","Prince Charles Hospital, Chermside",null,"112","112","Higher Ed Equity Support Prog","100","General Operating","001","Operating"]
[null,"401200","401200","401200","External Revenue","Revenue","Student Amenities Fees (Generic)",null,null,null,null,null,"20","20","Queen Elizabeth II Jubilee Hospital, Coopers Plains",null,"113","113","Additional Supprt-Disabilities","100","General Operating","001","Operating"]
[null,"401201","401201","401200","External Revenue","Revenue","Student Amenities Fees",null,null,null,null,null,"21","21","The Inala Health Centre General Practice",null,"114","114","Disability Performance Funding","100","General Operating","001","Operating"]
[null,"403000","403000","403000","External Revenue","Revenue","Tuition Fees Undefined (Generic)",null,null,null,null,null,"22","22","Mt Olivet Hospital, Kangaroo Point",null,"115","115","Capital Development Pool","800","Capital Projs","004","Capital Projects"]
[null,"403100","403100","403000","External Revenue","Revenue","Domestic",null,null,null,null,null,"23","23","Belmont Private Hospital",null,"116","116","Systemic Infrastructure Init","800","Capital Projs","004","Capital Projects"]
[null,"403200","403200","403000","External Revenue","Revenue","International",null,null,null,null,null,"24","24","New Farm Clinic",null,"117","117","Collaborative & Structural Reform","100","General Operating","001","Operating"]
[null,"403300","403300","403000","External Revenue","Revenue","Tuition Adjustments",null,null,null,null,null,"25","25","Toowong Private Hospital",null,"118","118","Learng and Teachg Perform Fund","100","General Operating","001","Operating"]
[null,"403400","403400","403000","External Revenue","Revenue","ICTE, CPD, SFC & VET Fees",null,null,null,null,null,"26","26","Wesley Hospital, Auchenflower",null,"119","119","Commercialisatn Traing Scheme","100","General Operating","001","Operating"]
[null,"404000","404000","404000","External Revenue","Revenue","Research Income (Generic)",null,null,null,null,null,"27","27","Logan Hospital",null,"120","120","Aust Scheme - HE Repositories","100","General Operating","001","Operating"]
[null,"404100","404100","404000","External Revenue","Revenue","ARC",null,null,null,null,null,"28","28","Redlands Hospital",null,"121","121","Implementation Assistance Prog","100","General Operating","001","Operating"]
[null,"404200","404200","404000","External Revenue","Revenue","NHMRC",null,null,null,null,null,"29","29","Ipswich Hospital",null,"122","122","Research Only (DVCR)","200","Internal Schemes","001","Operating"]
[null,"404300","404300","404000","External Revenue","Revenue","Commonwealth Research - Other",null,null,null,null,null,"30","30","Toowoomba Base Hospital",null,"123","123","New Staff Res Start Up Funds","200","Internal Schemes","001","Operating"]
[null,"404400","404400","404000","External Revenue","Revenue","Queensland State Research",null,null,null,null,null,"31","31","Redcliffe Hospital",null,"124","124","Early Career Researcher Grants","200","Internal Schemes","001","Operating"]
[null,"404500","404500","404000","External Revenue","Revenue","Other Research Income",null,null,null,null,null,"32","32","Gold Coast Hospital",null,"125","125","Extern Support Enabling Grants","200","Internal Schemes","001","Operating"]
[null,"404600","404600","404000","External Revenue","Revenue","Refund of Grant Income",null,null,null,null,null,"33","33","Murwillumbah/Tweed Heads Hospital",null,"126","126","University Overheads","270","University Overheads","001","Operating"]
[null,"410000","410000","410000","External Revenue","Revenue","Scholarships & Donations (Generic)",null,null,null,null,null,"34","34","Bundaberg Base Hospital",null,"127","127","University Wide Allocations","200","Internal Schemes","001","Operating"]
[null,"410100","410100","410000","External Revenue","Revenue","Allocation of Investment Returns",null,null,null,null,null,"35","35","Rockhampton Base Hospital",null,"128","128","Aus Learning /Teaching Council","100","General Operating","001","Operating"]
[null,"410200","410200","410000","External Revenue","Revenue","Scholarships & Prizes",null,null,null,null,null,"36","36","Mt Isa Centre for Rural Health Training",null,"129","129","UQ First Link","200","Internal Schemes","001","Operating"]
[null,"410300","410300","410000","External Revenue","Revenue","Donations & Bequests",null,null,null,null,null,"37","37","Caboolture Hospital",null,"130","130","Enhanced Contribution Charge","100","General Operating","001","Operating"]
[null,"410400","410400","410000","External Revenue","Revenue","Interest Income",null,null,null,null,null,"38","38","Nambour Base Hospital",null,"131","131","Internal Support Funds","200","Internal Schemes","001","Operating"]
[null,"412000","412000","412000","External Revenue","Revenue","Commercial Services (Generic)",null,null,null,null,null,"39","39","Emerald Hospital",null,"132","132","Indigenous Tutoring andSupport","100","General Operating","001","Operating"]
[null,"412100","412100","412000","External Revenue","Revenue","Professional Services",null,null,null,null,null,"40","40","Moura Hospital",null,"133","133","Medical Loading","100","General Operating","001","Operating"]
[null,"412500","412500","412000","External Revenue","Revenue","Other Services",null,null,null,null,null,"41","41","Theodore Hospital",null,"134","134","CGS Regional Loading","100","General Operating","001","Operating"]
[null,"412700","412700","412000","External Revenue","Revenue","Fees and Charges",null,null,null,null,null,"42","42","St Andrews War Memorial Hospital, Brisbane",null,"135","135","Internal Scholarships & Prizes","200","Internal Schemes","001","Operating"]
[null,"412900","412900","412000","External Revenue","Revenue","Gatton",null,null,null,null,null,"43","43","Roma Hospital",null,"136","136","State Loading Pool","100","General Operating","001","Operating"]
[null,"415000","415000","415000","External Revenue","Revenue","Other Income (Generic)",null,null,null,null,null,"44","44","Hervey Bay Hospital",null,"137","137","State Supplementary Scheme","100","General Operating","001","Operating"]
[null,"415100","415100","415000","External Revenue","Revenue","Other Income",null,null,null,null,null,"45","45","Beaudesert",null,"138","138","Science and Maths Transitional","100","General Operating","001","Operating"]
[null,"415200","415200","415000","External Revenue","Revenue","Other Projects",null,null,null,null,null,"46","46","UQ / Blue Care RPDC",null,"139","139","Full Fee Places Transitional","100","General Operating","001","Operating"]
[null,"","",null,null,null,null,null,null,null,null,null,"47","47","Thursday Island Hospital",null,"140","140","Workplace Productivity Program","100","General Operating","001","Operating"]
[null,"521000","521000","521000","Internal Transfers","Revenue","UQ Shared Services",null,null,null,null,null,"48","48","Cairns Base Hospital",null,"141","141","Transitional Cost Program","100","General Operating","001","Operating"]
[null,"521100","521100","521000","Internal Transfers","Revenue","UQ Shared Services",null,null,null,null,null,"49","49","Townsville General Hospital",null,"142","142","Diversity & Structural Adj Fnd","100","General Operating","001","Operating"]
[null,"521200","521200","521000","Internal Transfers","Revenue","UQ Contributions",null,null,null,null,null,"50","50","St Andrews Hospital, Ipswich",null,"144","144","Teaching and Learning Capital Fund","800","Capital Projs","004","Capital Projects"]
[null,"521300","521300","521000","Internal Transfers","Revenue","UQ Operating Transfers",null,null,null,null,null,"51","51","Other Hospital and Clinic Locations",null,"145","145","Joint Research Engagement Prog","100","General Operating","001","Operating"]
[null,"521400","521400","521000","Internal Transfers","Revenue","Project Transfers",null,null,null,null,null,"52","52","Lady Cilento Children's Hospital",null,"146","146","Sustainable Research Excellenc","100","General Operating","001","Operating"]
[null,"521010","521010","521010","Internal Transfers","Expenditure","UQ Shared Services",null,null,null,null,null,"60","60","CBD Brisbane City",null,"147","147","HE Participation & Partnership","100","General Operating","001","Operating"]
[null,"591100","591100","521010","Internal Transfers","Expenditure","UQ Shared Services",null,null,null,null,null,"61","61","Coopers Plains",null,"148","148","EIF - Non AMP","800","Capital Projs","004","Capital Projects"]
[null,"591200","591200","521010","Internal Transfers","Expenditure","UQ Contributions",null,null,null,null,null,"62","62","University Mine, Indooroopilly",null,"149","149","Facilitation Funding","100","General Operating","001","Operating"]
[null,"591300","591300","521010","Internal Transfers","Expenditure","UQ Operating Transfers",null,null,null,null,null,"63","63","Mt Kent Observatory",null,"150","150","Promotion of Excell Lrn & Tch","100","General Operating","001","Operating"]
[null,"591400","591400","521010","Internal Transfers","Expenditure","Project Transfers",null,null,null,null,null,"64","64","Mount Cotton",null,"151","151","Student Services & Amenities","100","General Operating","001","Operating"]
[null,"521004","521004","521004","Internal Transfers","Revenue","Portfolio Shared Services",null,null,null,null,null,"65","65","Redland Bay",null,"152","152","Restricted - CFO Approved","200","Internal Schemes","001","Operating"]
[null,"521500","521500","521004","Internal Transfers","Revenue","Portfolio Shared Services",null,null,null,null,null,"66","66","Goondiwindi",null,"153","153","Reward Funding  Targets","100","General Operating","001","Operating"]
[null,"521600","521600","521004","Internal Transfers","Revenue","Portfolio Strategic Services",null,null,null,null,null,"67","67","Dayboro",null,"154","154","Normalisation of Restricted Projects (FBS Use Only)","900","Corporate Summary","005","Corporate"]
[null,"521700","521700","521004","Internal Transfers","Revenue","Portfolio Transfers",null,null,null,null,null,"68","68","Kenilworth",null,"155","155","Contractual Co-Contributions","200","Internal Schemes","001","Operating"]
[null,"521014","521014","521014","Internal Transfers","Expenditure","Portfolio Shared Services",null,null,null,null,null,"69","69","Oakey",null,"156","156","Central - One Off Initiative Funding","100","General Operating","001","Operating"]
[null,"591500","591500","521014","Internal Transfers","Expenditure","Portfolio Shared Services",null,null,null,null,null,"70","70","Pinjarra Hills",null,"200","200","Strategic Initiatives","200","Internal Schemes","001","Operating"]
[null,"591600","591600","521014","Internal Transfers","Expenditure","Portfolio Strategic Services",null,null,null,null,null,"71","71","Dunwich, Stradbroke Island",null,"201","201","Vice-Chancellor Strategic","200","Internal Schemes","001","Operating"]
[null,"591700","591700","521014","Internal Transfers","Expenditure","Portfolio Transfers",null,null,null,null,null,"72","72","Heron Island",null,"202","202","VC Contingency","200","Internal Schemes","001","Operating"]
[null,"521007","521007","521007","Internal Transfers","Revenue","Division Shared Services",null,null,null,null,null,"73","73","Low Isles",null,"203","203","VC Structural Fund","200","Internal Schemes","001","Operating"]
[null,"521800","521800","521007","Internal Transfers","Revenue","Division Shared Services",null,null,null,null,null,"74","74","Mount Nebo",null,"204","204","Executive Dean Strategic","200","Internal Schemes","001","Operating"]
[null,"521900","521900","521007","Internal Transfers","Revenue","Division Strategic Services",null,null,null,null,null,"75","75","Toowoomba",null,"205","205","Directors Initiative","200","Internal Schemes","001","Operating"]
[null,"522100","522100","521007","Internal Transfers","Revenue","Division Transfers",null,null,null,null,null,"76","76","Melbourne",null,"206","206","Head of School Strategic","200","Internal Schemes","001","Operating"]
[null,"522200","522200","521007","Internal Transfers","Revenue","Division Project Margin Revenue",null,null,null,null,null,"77","77","Halls of Residence, Gatton",null,"207","207","Provost","200","Internal Schemes","001","Operating"]
[null,"521017","521017","521017","Internal Transfers","Expenditure","Division Shared Services",null,null,null,null,null,"78","78","308Q Brisbane",null,"208","208","DVC (EE)","200","Internal Schemes","001","Operating"]
[null,"591800","591800","521017","Internal Transfers","Expenditure","Division Shared Services",null,null,null,null,null,"81","81","Long Pocket",null,"209","209","DVC (R)","200","Internal Schemes","001","Operating"]
[null,"591900","591900","521017","Internal Transfers","Expenditure","Division Strategic Services",null,null,null,null,null,"99","99","Site Adjustment",null,"210","210","DVC (A)","200","Internal Schemes","001","Operating"]
[null,"592100","592100","521017","Internal Transfers","Expenditure","Division Transfers",null,null,null,null,null,null,null,null,null,"211","211","PVC (A)","200","Internal Schemes","001","Operating"]
[null,"592200","592200","521017","Internal Transfers","Expenditure","Division Project Margin Expense",null,null,null,null,null,null,null,null,null,"212","212","Res Teach","200","Internal Schemes","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"213","213","Contestable Pool","200","Internal Schemes","001","Operating"]
[null,"600000","600000","600000","Expenditure","Expenditure","Academic Non-Casual (Generic)",null,null,null,null,null,null,null,null,null,"214","214","DVC(R) Post Doc  Fellow - SAL","200","Internal Schemes","001","Operating"]
[null,"600100","600100","600000","Expenditure","Expenditure","Salaries - Academic",null,null,null,null,null,null,null,null,null,"215","215","UQ Foundation Excellence Award","200","Internal Schemes","001","Operating"]
[null,"603100","603100","600000","Expenditure","Expenditure","Salary Recov&Reimb Academic",null,null,null,null,null,null,null,null,null,"216","216","ARC/NHMRC Fellowship CoContrib","200","Internal Schemes","001","Operating"]
[null,"600300","600300","600300","Expenditure","Expenditure","Academic Casual (Generic)",null,null,null,null,null,null,null,null,null,"217","217","DVC (R) Travel Awards","200","Internal Schemes","001","Operating"]
[null,"600301","600301","600300","Expenditure","Expenditure","Salaries - Academic Casual",null,null,null,null,null,null,null,null,null,"218","218","University Contingency","200","Internal Schemes","001","Operating"]
[null,"601000","601000","601000","Expenditure","Expenditure","General Non-Casual (Generic)",null,null,null,null,null,null,null,null,null,"219","219","DVC (R) Contingency","200","Internal Schemes","001","Operating"]
[null,"601100","601100","601000","Expenditure","Expenditure","Salaries - General",null,null,null,null,null,null,null,null,null,"220","220","DVC (R ) Quality Initiatives","200","Internal Schemes","001","Operating"]
[null,"603200","603200","601000","Expenditure","Expenditure","Salary Recov&Reimb General",null,null,null,null,null,null,null,null,null,"221","221","DVC (R ) Centre Support","200","Internal Schemes","001","Operating"]
[null,"601300","601300","601300","Expenditure","Expenditure","General Casual (Generic)",null,null,null,null,null,null,null,null,null,"222","222","DVC (A) Marketing Initiatives","200","Internal Schemes","001","Operating"]
[null,"601301","601301","601300","Expenditure","Expenditure","Salaries - General Casual",null,null,null,null,null,null,null,null,null,"223","223","Secretary and Registrar","200","Internal Schemes","001","Operating"]
[null,"650000","650000","650000","Expenditure","Expenditure","Other Employment Costs (Generic)",null,null,null,null,null,null,null,null,null,"224","224","T and L Grants, DVC (A)","200","Internal Schemes","001","Operating"]
[null,"650500","650500","650000","Expenditure","Expenditure","Appointment, Allowance & Other",null,null,null,null,null,null,null,null,null,"225","225","Awards Teach and Learn Excell","200","Internal Schemes","001","Operating"]
[null,"650600","650600","650000","Expenditure","Expenditure","Contract Staff",null,null,null,null,null,null,null,null,null,"226","226","Early Career SoTL Grants","200","Internal Schemes","001","Operating"]
[null,"660000","660000","660000","Expenditure","Expenditure","Staff Development (Generic)",null,null,null,null,null,null,null,null,null,"227","227","New Staff SoTL Start Up Funds","200","Internal Schemes","001","Operating"]
[null,"660100","660100","660000","Expenditure","Expenditure","Staff Development",null,null,null,null,null,null,null,null,null,"228","228","DVC (ER) Contingency","200","Internal Schemes","001","Operating"]
[null,"701000","701000","701000","Expenditure","Expenditure","Operating Expenses (Generic)",null,null,null,null,null,null,null,null,null,"229","229","Minor RIF - School Initiatives","200","Internal Schemes","001","Operating"]
[null,"701100","701100","701000","Expenditure","Expenditure","Consumables",null,null,null,null,null,null,null,null,null,"230","230","Capital Funding","800","Capital Projs","004","Capital Projects"]
[null,"701200","701200","701000","Expenditure","Expenditure","Utilities ",null,null,null,null,null,null,null,null,null,"231","231","Capital Funding","100","General Operating","001","Operating"]
[null,"701300","701300","701000","Expenditure","Expenditure","Motor Vehicle Expenses",null,null,null,null,null,null,null,null,null,"232","232","Non Building Capital","800","Capital Projs","004","Capital Projects"]
[null,"703000","703000","703000","Expenditure","Expenditure","Professional & Services (Generic)",null,null,null,null,null,null,null,null,null,"233","233","AMP Capital","800","Capital Projs","004","Capital Projects"]
[null,"703100","703100","703000","Expenditure","Expenditure","Consultants",null,null,null,null,null,null,null,null,null,"234","234","Health & Hospital (HHF) Cwlth","800","Capital Projs","004","Capital Projects"]
[null,"703200","703200","703000","Expenditure","Expenditure","Other Service Charges",null,null,null,null,null,null,null,null,null,"235","235","Health & Hospital (HHF) QldHth","800","Capital Projs","004","Capital Projects"]
[null,"704000","704000","704000","Expenditure","Expenditure","Equipment - Capitalised (Generic)",null,null,null,null,null,null,null,null,null,"236","236","Education Investment Fund","800","Capital Projs","004","Capital Projects"]
[null,"705100","705100","704000","Expenditure","Expenditure","Capitalised Equipment",null,null,null,null,null,null,null,null,null,"237","237","Teaching and Learning Capital Fund (TLCF)","800","Capital Projs","004","Capital Projects"]
[null,"705000","705000","705000","Expenditure","Expenditure","Equip't - Non Capitalised (Generic)",null,null,null,null,null,null,null,null,null,"238","238","Smart State Loans (SSRF)","800","Capital Projs","004","Capital Projects"]
[null,"705300","705300","705000","Expenditure","Expenditure","Minor Equip't (incl. Lease/Rental)",null,null,null,null,null,null,null,null,null,"239","239","Department of Health & Ageing (DoHA)","800","Capital Projs","004","Capital Projects"]
[null,"705400","705400","705000","Expenditure","Expenditure","Minor Works & Fac' Maintenance",null,null,null,null,null,null,null,null,null,"240","240","Consultancies","240","Consultancy","001","Operating"]
[null,"707000","707000","707000","Expenditure","Expenditure","Travel (Generic)",null,null,null,null,null,null,null,null,null,"241","241","Consultancies","240","Consultancy","001","Operating"]
[null,"707100","707100","707000","Expenditure","Expenditure","Travel - Domestic",null,null,null,null,null,null,null,null,null,"242","242","Consultancy Overheads","240","Consultancy","001","Operating"]
[null,"707200","707200","707000","Expenditure","Expenditure","Travel - International",null,null,null,null,null,null,null,null,null,"250","250","Trading & Other Operating","250","Other Operating","001","Operating"]
[null,"717000","717000","717000","Expenditure","Expenditure","Hospitality (Generic)",null,null,null,null,null,null,null,null,null,"251","251","Trading & Commercial Operating","250","Other Operating","001","Operating"]
[null,"717100","717100","717000","Expenditure","Expenditure","Hospitality Events & Gifts",null,null,null,null,null,null,null,null,null,"252","252","Internal Trading Activities","250","Other Operating","001","Operating"]
[null,"726000","726000","726000","Expenditure","Expenditure","Scholarships (Generic)",null,null,null,null,null,null,null,null,null,"260","260","DVC(R) Post Doc Fellow - MTC","200","Internal Schemes","001","Operating"]
[null,"726200","726200","726000","Expenditure","Expenditure","Scholarship Stipends",null,null,null,null,null,null,null,null,null,"261","261","DVC(R) Strategic Res Collabs","200","Internal Schemes","001","Operating"]
[null,"726300","726300","726000","Expenditure","Expenditure","Tuition Fee Waivers",null,null,null,null,null,null,null,null,null,"262","262","DVC(R) Strategic CIEF","200","Internal Schemes","001","Operating"]
[null,"726400","726400","726000","Expenditure","Expenditure","Other Support (incl. Travel)",null,null,null,null,null,null,null,null,null,"263","263","GCI Small Grants","200","Internal Schemes","001","Operating"]
[null,"727000","727000","727000","Expenditure","Expenditure","Collaborative Projects (Generic)",null,null,null,null,null,null,null,null,null,"280","280","Department of Employment, Economic Development and Innovation (DEEDI)","800","Capital Projs","004","Capital Projects"]
[null,"727100","727100","727000","Expenditure","Expenditure","Collaborative Project Payments",null,null,null,null,null,null,null,null,null,"281","281","Capital Development Pool (CD)","800","Capital Projs","004","Capital Projects"]
[null,"728000","728000","728000","Expenditure","Expenditure","Other Expenses (Generic)",null,null,null,null,null,null,null,null,null,"282","282","Voluntary Student Unionism (VSU)","800","Capital Projs","004","Capital Projects"]
[null,"728100","728100","728000","Expenditure","Expenditure","Marketing & Advertising",null,null,null,null,null,null,null,null,null,"283","283","Asset Replacement and Backlog Maintenance","800","Capital Projs","004","Capital Projects"]
[null,"728200","728200","728000","Expenditure","Expenditure","Other Expenses",null,null,null,null,null,null,null,null,null,"296","296","UQ Contribution – Academic Awards","200","Internal Schemes","001","Operating"]
[null,"728300","728300","728000","Expenditure","Expenditure","Project Close Adjustment",null,null,null,null,null,null,null,null,null,"297","297","UQ Contribution - Fellowships","200","Internal Schemes","001","Operating"]
[null,"728400","728400","728000","Expenditure","Expenditure","Interest Expenses",null,null,null,null,null,null,null,null,null,"298","298","UQ Contribution - Academic Projects","200","Internal Schemes","001","Operating"]
[null,"729000","729000","729000","Expenditure","Expenditure","Undefined Expenses (Generic)",null,null,null,null,null,null,null,null,null,"299","299","UQ Contribution - Other Initiatives","200","Internal Schemes","001","Operating"]
[null,"729100","729100","729000","Expenditure","Expenditure","Undefined Project Expenses",null,null,null,null,null,null,null,null,null,"300","300","CORPUS","300","Corpus","002","Restricted"]
[null,"850000","850000","850000","Expenditure","Expenditure","Dep'n Amortis'n & Imp'm't (Gen')",null,null,null,null,null,null,null,null,null,"301","301","CORPUS - Portfolio Earnings","300","Corpus","002","Restricted"]
[null,"850100","850100","850000","Expenditure","Expenditure","Depreciation",null,null,null,null,null,null,null,null,null,"302","302","CORPUS - Bequest","300","Corpus","002","Restricted"]
[null,"850500","850500","850000","Expenditure","Expenditure","Amortisation",null,null,null,null,null,null,null,null,null,"303","303","CORPUS - Bursary","300","Corpus","002","Restricted"]
[null,"850600","850600","850000","Expenditure","Expenditure","Impairment Losses",null,null,null,null,null,null,null,null,null,"304","304","CORPUS - Fellowship","300","Corpus","002","Restricted"]
[null,"850700","850700","850000","Expenditure","Expenditure","Assets Disposed",null,null,null,null,null,null,null,null,null,"305","305","CORPUS - Fund","300","Corpus","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"306","306","CORPUS - Prize","300","Corpus","002","Restricted"]
[null,"301000","301000","301000","Equity","Equity","RETAINED PROFITS",null,null,null,null,null,null,null,null,null,"307","307","CORPUS - Scholarship","300","Corpus","002","Restricted"]
[null,"301100","301100","301000","Equity","Equity","Accum Funds - Opening Balance",null,null,null,null,null,null,null,null,null,"308","308","CORPUS - Other","300","Corpus","002","Restricted"]
[null,"301200","301200","301000","Equity","Equity","Accum Funds - YTD Movement",null,null,null,null,null,null,null,null,null,"309","309","CORPUS - No Linked Investment","300","Corpus","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"310","310","CORPUS - Portfolio Earnings (Green)","300","Corpus","002","Restricted"]
[null,"580000","591200","521010","Internal Transfers","Revenue","Corporate Allocations (Generic)",null,null,null,null,null,null,null,null,null,"311","311","CORPUS - UQ Funded Projects","300","Corpus","002","Restricted"]
[null,"580100","591200","521010","Internal Transfers","Revenue","Core Operating Income Tax",null,null,null,null,null,null,null,null,null,"312","312","CORPUS -  Student Managed Investment Fund","300","Corpus","002","Restricted"]
[null,"580200","591200","521010","Internal Transfers","Revenue","Consultancy Tax",null,null,null,null,null,null,null,null,null,"313","313","UQ Future Fund","300","Corpus","002","Restricted"]
[null,"580300","521200","521000","Internal Transfers","Revenue","Institute Support",null,null,null,null,null,null,null,null,null,"400","400","Research - Contract","400","Research Projects","002","Restricted"]
[null,"580400","521200","521000","Internal Transfers","Revenue","Central Funding Pool Allocation",null,null,null,null,null,null,null,null,null,"411","411","LP - ARC Linkage Projects","400","Research Projects","002","Restricted"]
[null,"560000","521300","521000","Internal Transfers","Revenue","Central Funding Schemes (Generic)",null,null,null,null,null,null,null,null,null,"412","412","LX - ARC Linkage International","400","Research Projects","002","Restricted"]
[null,"560100","521300","521000","Internal Transfers","Revenue","Central Funding Schemes",null,null,null,null,null,null,null,null,null,"413","413","LE-ARC Linkage Infrastructure","400","Research Projects","002","Restricted"]
[null,"590000","521700","521004","Internal Transfers","Revenue","Executive Allocations (Generic)",null,null,null,null,null,null,null,null,null,"414","414","DP - ARC Discovery Projects","400","Research Projects","002","Restricted"]
[null,"590100","521700","521004","Internal Transfers","Revenue","Executive Level Allocations",null,null,null,null,null,null,null,null,null,"415","415","IN - ARC Discovery Indigenous","400","Research Projects","002","Restricted"]
[null,"590200","521600","521004","Internal Transfers","Revenue","Executive Level Overhead",null,null,null,null,null,null,null,null,null,"416","416","FF -ARC Federation Fellowships","400","Research Projects","002","Restricted"]
[null,"570000","522100","521007","Internal Transfers","Revenue","Operating Allocations (Generic)",null,null,null,null,null,null,null,null,null,"417","417","TS - ARC Thinking Systems","400","Research Projects","002","Restricted"]
[null,"570100","522100","521007","Internal Transfers","Revenue","Operating Level Allocations",null,null,null,null,null,null,null,null,null,"418","418","CE - ARC Centres of Excellence","400","Research Projects","002","Restricted"]
[null,"804000","591400","521010","Internal Transfers","Revenue","Indirect Cost Recovery (Generic)",null,null,null,null,null,null,null,null,null,"419","419","RN - ARC Research Networks","400","Research Projects","002","Restricted"]
[null,"804100","591400","521010","Internal Transfers","Revenue","Research",null,null,null,null,null,null,null,null,null,"420","420","SR - ARC Special Research Initiatives","400","Research Projects","002","Restricted"]
[null,"804200","591400","521010","Internal Transfers","Revenue","Consultancy",null,null,null,null,null,null,null,null,null,"421","421","S - ARC Special Research Centres Scheme","400","Research Projects","002","Restricted"]
[null,"804300","592100","521017","Internal Transfers","Revenue","Project Recoveries",null,null,null,null,null,null,null,null,null,"422","422","DI - ARC Discovery Indigenous Researchers Development","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"423","423","FL - ARC Australian Laureate F","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"424","424","FT - ARC Future Fellowships","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"425","425","FS-ARC Super Science Fellowshi","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"426","426","DE - ARC Discovery ECR Award","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"427","427","IC - ARC Ind Trans Train Ctrs ","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"428","428","IH - ARC Ind Trans Res Hubs ","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"429","429","NHMRC - MRFF","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"430","430","NHMRC Boostg Demtia RSH Grants","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"431","431","NHMRC Bstg Dem RSH Lead Fellshp","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"432","432","NHMRC-ARC Dem RSH Dev Fellowships","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"433","433","NHMRC Int Joint Calls Grant","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"434","434","NHMRC Practitioner Fellowships","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"435","435","NHMRC EU Collaborative Rsh","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"436","436","NHMRC Investigator Grants","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"437","437","NHMRC Synergy Grants","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"438","438","NHMRC Ideas Grants","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"439","439","NHMRC Strategic & Leveraging","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"440","440","NHMRC","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"441","441","NHMRC Projects","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"442","442","NHMRC Programs","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"443","443","NHMRC Early Career Fellowships","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"444","444","NHMRC Research Fellowships","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"445","445","NHMRC Career Development Fship","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"446","446","NHMRC Industry Fellows","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"447","447","NHMRC Development Grants","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"448","448","NHMRC Strategic Awards","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"449","449","NHMRC Enabling Grants","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"450","450","NHMRC Targeted Research","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"451","451","NHMRC Ageing Well/Productively","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"452","452","NHMRC Equipment Grant","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"453","453","NHMRC NICS Fellowships","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"454","454","NHMRC Priming Grant (New CI)","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"455","455","NHMRC Partnership Projects","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"456","456","NHMRC Ctr Clinical Rsh Excel","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"457","457","NHMRC Aust Fellowship Scheme","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"458","458","NHMRC Ctr for Rsh Excellence","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"459","459","NHMRC Translating Res to Prac","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"460","460","Commonwealth Research - Other","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"461","461","CRC Core Participant","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"462","462","CRC Supporting Participants","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"463","463","CRC Non Participants","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"464","464","CRC Third Party","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"465","465","RIBG-Res Infrastr Block Grant","200","Internal Schemes","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"466","466","Australian Commonwealth Govt","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"467","467","Research Infrast - Non HERDC","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"468","468","Collab Rsch Netwks (DIISR TP)","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"469","469","OLT","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"470","470","US Federal","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"471","471","Queensland State Research","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"472","472","Aus State Government (Not QLD)","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"473","473","Australian Local Government","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"474","474","Australian Industry","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"475","475","Aus Foundation and Individuals","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"476","476","International AUD","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"477","477","International Foreign Currency","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"478","478","ARC Linkage Collab Partner","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"479","479","NCRIS - State","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"480","480","Aust University Third Party","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"481","481","Other Third Party - International and Domestic ","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"482","482","Research Overheads","100","General Operating","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"483","483","Other Third Party-Assoc Bodies","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"484","484","Research Donation and Gifts","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"485","485","Educ Investment Fund-Non Capit","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"486","486","Medical Research Futures Fund","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"500","500","Scholarships","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"502","502","Scholar-CRC Core Participants","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"503","503","Scholar-CRC Supportng Particip","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"505","505","Scholarship - CRC Third Party","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"506","506","NHMRC Postgraduate Scholarship","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"507","507","Scholar-Cwlth Education Cost","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"508","508","Schol-Aust Postgraduate Awards","200","Internal Schemes","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"509","509","Schol-Cwealth Accommodation","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"510","510","Scholarship - Indigenous","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"511","511","Scholar Internat Postgrad Res","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"512","512","Scholar Independent Provider","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"513","513","Scholarship Other Commonwealth","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"514","514","Scholarship  National Priority","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"515","515","Scholarship National Accommod","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"516","516","JRE Engineering Cadetships","100","General Operating","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"520","520","Scholarship Queensland Govt","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"525","525","Scholarship Foreign Government","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"526","526","Scholarship-Other Funds","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"527","527","Scholarship-Foundations(Austn)","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"528","528","Scholarship-Foundat'n(Foreign)","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"529","529","Scholarship-Donation/Bequest","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"530","530","Prizes","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"541","541","Aust Partnership Shp (APS)","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"542","542","Min of Educ & Train Shp (MOET)","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"543","543","Mekong Scholarships","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"544","544","English Language Shp (ELS)","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"545","545","AusAID - ADS","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"546","546","AusAID - ACIAR","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"547","547","AusAID - ALA","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"548","548","AusAID - IRAQ","500","Scholarships","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"600","600","Other Funds - Non Research","250","Other Operating","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"601","601","Non Research Donations","250","Other Operating","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"602","602","Non Research Recoveries","250","Other Operating","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"603","603","Non Research Technical Service","250","Other Operating","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"604","604","Conferences, Seminars & Wkshops","250","Other Operating","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"605","605","Non Research Publications","250","Other Operating","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"606","606","Short Form, CPD & Vocational Ed","250","Other Operating","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"607","607","Non Research Security Deposits","250","Other Operating","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"608","608","Non Research Other","250","Other Operating","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"609","609","Research Donations","400","Research Projects","002","Restricted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"611","611","Insurance Claims – Research","900","Corporate Summary","005","Corporate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"620","620","Consultancy Type 1 Projects","240","Consultancy","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621","621","Consultancy Type 2 Projects","240","Consultancy","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"622","622","Consultancy Type 2 Surplus","240","Consultancy","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"623","623","Consultancy Type 3 Activity","240","Consultancy","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"630","630","Royalties","250","Other Operating","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631","631","Royalties & IP Proceeds","250","Other Operating","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"682","682","Research Overheads","100","General Operating","001","Operating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"931","931","Research - Revenue in Advance","900","Corporate Summary","005","Corporate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"982","982","Flood - UniMutual Insurance","900","Corporate Summary","005","Corporate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"983","983","Flood - CGU Insurance","900","Corporate Summary","005","Corporate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"984","984","Flood - Vero Insurance","900","Corporate Summary","005","Corporate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"985","985","Ipswich Sale and Transition","900","Corporate Summary","005","Corporate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"989","989","UQ Strategic Initiatives","900","Corporate Summary","005","Corporate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"991","991","Aurion Clearing","900","Corporate Summary","005","Corporate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"998","998","Corporate Asset Fund","900","Corporate Summary","005","Corporate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"999","999","Corporate","900","Corporate Summary","005","Corporate"]

{"sheet":"Tables","index":20,"n_rows":617,"n_cols":68,"rows_kept":617,"cut":false,"hidden":true,"merged":[]}
["Valid_Years",null,"LAP_List",null,"Data_Set_List","Tab","CYr","CYr+1","CYr+2","CYr+3","CYr+4",null,"Export Ledger","Selection Scenario","Export Scenario",null,"Allowance On-Cost Rate",null,"Record_Type","Record_Description",null,"Class_Type","L6_Account","Sal_Jnl_Acc",null,"L6_Account","Class_Level","Empl_Type",null,"Transfer_Accounts",null,"Empl_Type","Notes",null,"Appt_Class","OC%","Class_Type",null,"Class_Group","Definition","Class_Type","RL_Adjust",null,"Level","Group","Description","Base Rate","Step Rate",null,"Year","Period","Period Starts","Period Ends","Days","Spread %","Rise%",null,"Pay FN Starts","Pay FN Ends","Year","Period","ConsPd","Sequence",null,"Report_Settings",null,null,"Job_Type"]
[{"$f":"Current_Year+ROW(A2)-4","v":2022},null,0,null,"Actuals","Actuals",42,null,null,null,null,null,"FORECAST","MYR","F_Q1_2024",null,5.9,null,null,null,null,null,null,null,null,null,null,null,null,"580100",null,null,null,null,"AFFIL_RESA",28.879000000000001,"ACAD",null,null,null,null,null,null,null,null,null,null,null,null,2024,1,"2024-01-01","2024-01-31",23,8.7786260000000005E-2,0.98038999999999998,null,"2024-01-01","2024-01-14",2024,1,1,1,null,"="]
[2023,null,1,null,"Forecast","Forecast",27,41,43,45,47,null,null,"BUD","F_Q2_2024",null,null,null,"BUDGET","Budget Entry",null,"ACAD","600100","600297",null,"600100","A1B01","FIXED",null,"580200",null,"ADJUN",null,null,"CONT_ACAD",28.879000000000001,"ACAD",null,"ACAD","Academic Staff","ACAD",-1.5,null,"A1A01","ACAD","Academic Level A inc 01",77325,1.0526089999999999,null,2024,2,"2024-02-01","2024-02-29",21,8.0152669999999995E-2,1,null,"2024-01-15","2024-01-28",2024,1,1,2,null,"#",null,null,"Academic"]
[2024,null,2,null,"UniFi","UniFi",24,39,41,43,45,null,null,"FYR","F_Q3_2024",null,"Superable On-Cost Adj",null,"APPROVED","Budget Approved",null,"ACADCS","600301","600397",null,"600301","AC20A","CASUAL",null,"580300",null,"AFFIL",null,null,"CONT_ACADOT",28.879000000000001,"ACAD",null,"ACADCS","Academic Casual","ACADCS",0,null,"A1A02","ACAD","Academic Level A inc 02",81393,1.050422,null,2024,3,"2024-03-01","2024-03-31",21,8.0152669999999995E-2,1,null,"2024-01-29","2024-02-11",2024,2,2,3,null,"@",null,null,"Academic Secondment"]
[2025,null,3,null,"UniFi_OB","UniFi",47,48,49,50,51,null,null,"CUR","F_Q4_2024",null,-5.01,null,"CURRENT","Current Appointment",null,"CONJTA","603100","650630",null,"601100","L0501","FIXED",null,"580400",null,"CASUAL",null,null,"CONT_ACADRL",28.879000000000001,"ACAD",null,"ACADOT","Academic - Other","ACAD",-1.5,null,"A1A03","ACAD","Academic Level A inc 03",85497,1.048025,null,2024,4,"2024-04-01","2024-04-30",22,8.3969470000000004E-2,1,null,"2024-02-12","2024-02-25",2024,2,2,4,null,"&",null,null,"Academic Title Health Professional"]
[2026,null,4,null,"UniFi_MYR","UniFi",53,54,55,56,57,null,null,null,null,null,null,null,"FUTURE","Future Appointment",null,"CONJTG","603200","650640",null,"601301","LC501","CASUAL",null,"560100",null,"CFUND",null,null,"CONT_ACADTF",28.879000000000001,"ACAD",null,"ACADRL","Academic Non-standard Salary Package","ACAD",-1.5,null,"A1A04","ACAD","Academic Level A inc 04",89603,1.037231,null,2024,5,"2024-05-01","2024-05-31",23,8.7786260000000005E-2,1,null,"2024-02-26","2024-03-10",2024,3,3,5,null,null,null,null,"Adjunct Academic"]
[2027,null,5,null,"UniFi_FYR","UniFi",65,66,67,68,69,null,null,"MYR_2025","F_Q1_2025",null,null,null,"PROVISION","Provision Entry",null,"GENERL","601100","601297",null,"603100","ZCON0B","CONJNT",null,"590100",null,"CONJNT",null,null,"CONT_RESA",28.879000000000001,"ACAD",null,"ACADTF","Academic Staff Teaching Focussed","ACAD",-1.5,null,"A1A05","ACAD","Academic Level A inc 05",92939,1.035873,null,2024,6,"2024-06-01","2024-06-30",20,7.6335879999999995E-2,1,null,"2024-03-11","2024-03-24",2024,3,3,6,null,null,null,null,"Administration"]
[2028,null,6,null,"UniFi_BUD","UniFi",59,60,61,62,63,null,null,"BUD_2025","F_Q2_2025",null,null,null,"JOURNAL","Salary Journal Pending",null,"GENCAS","601301","601397",null,"603200","ZCON04","CONJNT",null,"590200",null,"CONT",null,null,"FIXED_ACAD",28.879000000000001,"ACAD",null,"ADJ","Adjunct Staff","UNPAID",0,null,"A1A06","ACAD","Academic Level A inc 06",96273,1.034662,null,2024,7,"2024-07-01","2024-07-31",23,8.7786260000000005E-2,1,null,"2024-03-25","2024-04-07",2024,3,3,7,null,null,null,null,"Affiliate Academic"]
[null,null,7,null,"UniFi_CUR","UniFi",71,72,73,74,75,null,null,"FYR_2025","F_Q3_2025",null,null,null,"SEVERANCE","Severance Payment",null,"SCHOL","726200","709110",null,"726200","SCHL01","SCHOL",null,"570100",null,"EMPROF",null,null,"FIXED_ACADOT",28.879000000000001,"ACAD",null,"AFF","Affiliated Academic Staff","UNPAID",0,null,"A1A07","ACAD","Academic Level A inc 07",99610,1.0334810000000001,null,2024,8,"2024-08-01","2024-08-31",22,8.3969470000000004E-2,1.02,null,"2024-04-08","2024-04-21",2024,4,4,8,null,null,null,null,"Animal and Crop Attendant"]
[null,null,8,null,null,null,null,null,null,null,null,null,null,"CURRENT_2025","F_Q4_2025",null,null,null,"SUBSTANTIVE","Substantive  Appointment",null,"VC","600100","600297",null,null,null,null,null,"804100",null,"FIXED",null,null,"FIXED_ACADRL",28.879000000000001,"ACAD",null,"AFFILI","Affiliated Non Staff","NONUNI",0,null,"A1A08","ACAD","Academic Level A inc 08",102945,1,null,2024,9,"2024-09-01","2024-09-30",21,8.0152669999999995E-2,1.02,null,"2024-04-22","2024-05-05",2024,4,4,9,null,null,null,null,"Attendants"]
[null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HISTORY","Appointment History",null,"NONUNI","000000","000000",null,null,null,null,null,"804200",null,"HLTPRO",null,null,"FIXED_ACADTF",28.879000000000001,"ACAD",null,"APPRCS","Apprentice - Casual","GENCAS",0,null,"A1B01","ACAD","Academic Level B inc 01",108201,1.0369679999999999,null,2024,10,"2024-10-01","2024-10-31",23,8.7786260000000005E-2,1.02,null,"2024-05-06","2024-05-19",2024,5,5,10,null,null,null,null,"Cleaners"]
[null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOADING","Loadings Separate line",null,"UNPAID","000000","000000",null,null,null,null,null,"804300",null,"HONOR",null,null,"FIXED_RESA",28.879000000000001,"ACAD",null,"APPREN","Apprentice","GENERL",0,null,"A1B02","ACAD","Academic Level B inc 02",112201,1.03565,null,2024,11,"2024-11-01","2024-11-30",21,8.0152669999999995E-2,1.02,null,"2024-05-20","2024-06-02",2024,5,5,11,null,null,null,null,"Clinical Academic"]
[null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LSLV","Long Service",null,null,"000000","000000",null,null,null,null,null,null,null,"PRERT",null,null,"HONOR_RESA",28.879000000000001,"ACAD",null,"ASTFA","Academic Staff Association","NONUNI",0,null,"A1B03","ACAD","Academic Level B inc 03",116201,1.034432,null,2024,12,"2024-12-01","2024-12-31",22,8.3969470000000004E-2,1.02,null,"2024-06-03","2024-06-16",2024,6,6,12,null,null,null,null,"Cook"]
[null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BACKFILL","Backfill",null,null,null,null,null,null,null,null,null,null,null,"SCHOL",null,null,"CASUAL_ACADCS",17.527000000000001,"ACADCS",null,"ATASTG","ITAS/AusAid Tutor Professional","GENCAS",0,null,"A1B04","ACAD","Academic Level B inc 04",120202,1.033277,null,2025,13,"2025-01-01","2025-01-31",23,8.8122610000000004E-2,1.02,null,"2024-06-17","2024-06-30",2024,6,6,13,null,null,null,null,"Early Career Academic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LWOP","Leave Without Pay",null,null,null,null,null,null,null,null,null,null,null,"SECOND",null,null,"ADJUN_GEN",28.879000000000001,"GENERL",null,"BOOKCS","UQ Press/Bookshop Casual","GENCAS",0,null,"A1B05","ACAD","Academic Level B inc 05",124202,1.032206,null,2025,14,"2025-02-01","2025-02-28",20,7.6628349999999998E-2,1.0404,null,"2024-07-01","2024-07-14",2024,7,7,14,null,null,null,null,"Emeritus Professor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NONSER","Non Service",null,null,null,null,null,null,null,null,null,null,null,"UPTRAN",null,null,"ADJUN_GEN",28.879000000000001,"GENERL",null,"BOOKSH","UQ Press/Bookshop","GENERL",0,null,"A1B06","ACAD","Academic Level B inc 06",128202,1,null,2025,15,"2025-03-01","2025-03-31",21,8.045977E-2,1.0404,null,"2024-07-15","2024-07-28",2024,7,7,15,null,null,null,null,"Examination Supervisor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECLVE","Recreational Leave",null,null,null,null,null,null,null,null,null,null,null,"UQPTNR",null,null,"ADJUN_SENADM",28.879000000000001,"GENERL",null,"CATECS","Cafe Restaurant Catering Casual","GENCAS",0,null,"A1C01","ACAD","Academic Level C inc 01",132202,1.0302640000000001,null,2025,16,"2025-04-01","2025-04-30",22,8.4291190000000002E-2,1.0404,null,"2024-07-29","2024-08-11",2024,8,8,16,null,null,null,null,"External Employed Conjoint Academic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PARE","Parental",null,null,null,null,null,null,null,null,null,null,null,"VIST",null,null,"AFFIL_SENADM",28.879000000000001,"GENERL",null,"CATER","Cafe Restaurant Catering","GENERL",0,null,"A1C02","ACAD","Academic Level C inc 02",136203,1.029361,null,2025,17,"2025-05-01","2025-05-31",22,8.4291190000000002E-2,1.0404,null,"2024-08-12","2024-08-25",2024,8,8,17,null,null,null,null,"Field Work"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PURCH","Purchased Leave",null,null,null,null,null,null,null,null,null,null,null,"VOLUN",null,null,"CONT_CATER",28.879000000000001,"GENERL",null,"CLNPF","Cleaner P&F 19% Loading","GENCAS",0,null,"A1C03","ACAD","Academic Level C inc 03",140202,1.028537,null,2025,18,"2025-06-01","2025-06-30",21,8.045977E-2,1.0404,null,"2024-08-26","2024-09-08",2024,8,9,18,null,null,null,null,"Finance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONT_DENTAL",28.879000000000001,"GENERL",null,"CONJNT","Conjoint Academic Staff","CONJTA",0,null,"A1C04","ACAD","Academic Level C inc 04",144203,1.027739,null,2025,19,"2025-07-01","2025-07-31",23,8.8122610000000004E-2,1.0404,null,"2024-09-09","2024-09-22",2024,9,9,19,null,null,null,null,"Food and Beverage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONT_GEN",28.879000000000001,"GENERL",null,"CONJNT","Conjoint General Staff","CONJTG",0,null,"A1C05","ACAD","Academic Level C inc 05",148203,1.026983,null,2025,20,"2025-08-01","2025-08-31",21,8.045977E-2,1.06121,null,"2024-09-23","2024-10-06",2024,9,9,20,null,null,null,null,"Gardeners, Grounds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONT_RESG",28.879000000000001,"GENERL",null,"DENTAL","Dental Assistant","GENERL",0,null,"A1C06","ACAD","Academic Level C inc 06",152202,1,null,2025,21,"2025-09-01","2025-09-30",22,8.4291190000000002E-2,1.06121,null,"2024-10-07","2024-10-20",2024,10,10,21,null,null,null,null,"Graduaton Attendant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONT_SECUR",28.879000000000001,"GENERL",null,"DENTCS","Dental Assistant Casual","GENCAS",0,null,"A1D01","ACAD","Academic Level D inc 01",158869,1.0335749999999999,null,2025,22,"2025-10-01","2025-10-31",23,8.8122610000000004E-2,1.06121,null,"2024-10-21","2024-11-03",2024,10,10,22,null,null,null,null,"Honorary Academic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONT_SENADM",28.879000000000001,"GENERL",null,"GEN","Professional Staff","GENERL",0,null,"A1D02","ACAD","Academic Level D inc 02",164203,1.032484,null,2025,23,"2025-11-01","2025-11-30",20,7.6628349999999998E-2,1.06121,null,"2024-11-04","2024-11-17",2024,11,11,23,null,null,null,null,"Human Resources Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONT_TESOL",28.879000000000001,"GENERL",null,"GENCAS","Professional Staff Casual","GENCAS",0,null,"A1D03","ACAD","Academic Level D inc 03",169537,1.0314559999999999,null,2025,24,"2025-12-01","2025-12-31",23,8.8122610000000004E-2,1.06121,null,"2024-11-18","2024-12-01",2024,11,11,24,null,null,null,null,"Industry Fellow"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONT_VC",28.879000000000001,"GENERL",null,"GENOTH","Professional - Other","GENERL",0,null,"A1D04","ACAD","Academic Level D inc 04",174870,1,null,2026,null,null,null,null,null,1.08968,null,"2024-12-02","2024-12-15",2024,12,12,25,null,null,null,null,"Information Technology"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIXED_APPREN",28.879000000000001,"GENERL",null,"HEALTH","Titled Health Professional","UNPAID",0,null,"A1E01","ACAD","Academic Level E inc 01",204205,1,null,2027,null,null,null,null,null,1.1336999999999999,null,"2024-12-16","2024-12-29",2024,12,12,26,null,null,null,null,"Kitchen Attendant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIXED_DENTAL",28.879000000000001,"GENERL",null,"HON","Honorary Staff","UNPAID",0,null,null,null,null,null,null,null,2028,null,null,null,null,null,1.1795,null,"2024-12-30","2024-12-30",2024,12,12,27,null,null,null,null,"Language Instructor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIXED_GEN",28.879000000000001,"GENERL",null,"INDFEL","Industry Fellow","UNPAID",0,null,"AC10A","ACADCS","Lect Basic 1 hr+2",140252,1,null,null,null,null,null,null,null,null,null,"2025-01-01","2025-01-14",2025,1,13,28,null,null,null,null,"Library"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIXED_GENOTH",28.879000000000001,"GENERL",null,"JNRCAS","Junior - Casual","GENCAS",0,null,"AC10B","ACADCS","Lect Developed 1 hr+3",140252,1,null,null,null,null,null,null,null,null,null,"2025-01-15","2025-01-28",2025,1,13,29,null,null,null,null,"Marketing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIXED_JUNIOR",28.879000000000001,"GENERL",null,"JUNIOR","Junior","GENERL",0,null,"AC10C","ACADCS","Lect Specialised 1 hr+4",140252,1,null,null,null,null,null,null,null,null,null,"2025-01-29","2025-02-11",2025,2,14,30,null,null,null,null,"Non University"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIXED_RESG",28.879000000000001,"GENERL",null,"KINDY","Campus Kindergarten","NONUNI",0,null,"AC10D","ACADCS","Lect Distinguished Person",140252,1,null,null,null,null,null,null,null,null,null,"2025-02-12","2025-02-25",2025,2,14,31,null,null,null,null,"Professional Secondment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIXED_SENADM",28.879000000000001,"GENERL",null,"NUQSUP","Non UQ Supervisor","NONUNI",0,null,"AC10E","ACADCS","Lect Repeat 1 hr+1",140252,1,null,null,null,null,null,null,null,null,null,"2025-02-26","2025-03-11",2025,3,15,32,null,null,null,null,"Professional Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIXED_TESOL",28.879000000000001,"GENERL",null,"OTHER","Other","GENERL",0,null,"AC10F","ACADCS","Lect Clinical Contact Hour",134697,1,null,null,null,null,null,null,null,null,null,"2025-03-12","2025-03-25",2025,3,15,33,null,null,null,null,"Research (Academic)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASUAL_ATASTG",17.527000000000001,"GENCAS",null,"PRTNR","UQ Partner Org Staff","NONUNI",0,null,"AC10G","ACADCS","Lect Clinical Repeat Contact Hour",134952,1,null,null,null,null,null,null,null,null,null,"2025-03-26","2025-04-08",2025,3,15,34,null,null,null,null,"Research (Professional)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASUAL_CATECS",17.527000000000001,"GENCAS",null,"RESA","Research Academic","ACAD",-1.5,null,"AC20A","ACADCS","Tute Base 1 hr+2",101741,1,null,null,null,null,null,null,null,null,null,"2025-04-09","2025-04-22",2025,4,16,35,null,null,null,null,"Scholarship/Stipend"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASUAL_CATER",17.527000000000001,"GENCAS",null,"RESG","Research Professional","GENERL",0,null,"AC20B","ACADCS","Tute Repeat 1 hr+1",101741,1,null,null,null,null,null,null,null,null,null,"2025-04-23","2025-05-06",2025,4,16,36,null,null,null,null,"Scientific"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASUAL_CLNPF",17.527000000000001,"GENCAS",null,"RESGCS","Research Professional Casual","GENCAS",0,null,"AC20C","ACADCS","Tute Major 1 hr+2",105596,1,null,null,null,null,null,null,null,null,null,"2025-05-07","2025-05-20",2025,5,17,37,null,null,null,null,"Security"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASUAL_GENCAS",17.527000000000001,"GENCAS",null,"RESTCH","ResTeach Affiliate","UNPAID",0,null,"AC20D","ACADCS","Tute Major Repeat/PBL 1 hr+1",105591,1,null,null,null,null,null,null,null,null,null,"2025-05-21","2025-06-03",2025,5,17,38,null,null,null,null,"Senior Admin (HEW 10 and above)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASUAL_GENOTH",17.527000000000001,"GENCAS",null,"SCHOL","Scholarship","SCHOL",0,null,"AC20E","ACADCS","Tute Full Crse Co-ord/PhD 1 hr+2",120342,1,null,null,null,null,null,null,null,null,null,"2025-06-04","2025-06-17",2025,6,18,39,null,null,null,null,"Senior Executive-VC, DVC, Exec Dean"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASUAL_JNRCAS",17.527000000000001,"GENCAS",null,"SECOND","Secondee from external organisation","UNPAID",0,null,"AC20F","ACADCS","Tute Full Crse Co-ord Repeat 1 hr+1",120342,1,null,null,null,null,null,null,null,null,null,"2025-06-18","2025-07-01",2025,6,18,40,null,null,null,null,"Student Administration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASUAL_RESGCS",17.527000000000001,"GENCAS",null,"SECUR","Security Staff","GENERL",0,null,"AC20G","ACADCS","Tute Clinical Contact Hour",264657,1,null,null,null,null,null,null,null,null,null,"2025-07-02","2025-07-15",2025,7,19,41,null,null,null,null,"Technical and Scientific"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASUAL_SENACS",17.527000000000001,"GENCAS",null,"SENACS","Senior Admin Casual","GENCAS",0,null,"AC20H","ACADCS","Tute Specialist Music Contact Hour",240177,1,null,null,null,null,null,null,null,null,null,"2025-07-16","2025-07-29",2025,7,19,42,null,null,null,null,"Trades and Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASUAL_SUPCAS",5.9,"GENCAS",null,"SENADM","Senior Administrative Staff","GENERL",-1.5,null,"AC20I","ACADCS","Tute IML Contact Hour",155865,1,null,null,null,null,null,null,null,null,null,"2025-07-30","2025-08-12",2025,8,20,43,null,null,null,null,"UniSafe Escort"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASUAL_TESCAS",17.527000000000001,"GENCAS",null,"SGCAS","Staff Club Casuals","NONUNI",0,null,"AC30A","ACADCS","Marking Base Hour",101741,1,null,null,null,null,null,null,null,null,null,"2025-08-13","2025-08-26",2025,8,20,44,null,null,null,null,"Unpaid Occupational Trainee"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIXED_SCHOL",0,"SCHOL",null,"SGCI","Staff Club Non-Casuals","NONUNI",0,null,"AC30B","ACADCS","Marking Base Plus Crse Co-ord/PhD",120342,1,null,null,null,null,null,null,null,null,null,"2025-08-27","2025-09-09",2025,8,20,45,null,null,null,null,"UQ Employed Conjoint Academic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHOL_SCHOL",0,"SCHOL",null,"SUPCAS","Casual Education Student Supervisor","ACADCS",0,null,"AC30C","ACADCS","Marking Advanced Lvl B Supr Examnr",140252,1,null,null,null,null,null,null,null,null,null,"2025-09-10","2025-09-23",2025,9,21,46,null,null,null,null,"VET Non-Continuous Shift"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPER","Supp Staff Super Payments","NONUNI",0,null,"AC30D","ACADCS","Marking Adv Lv B Sup Exam+Crs Coord",140252,1,null,null,null,null,null,null,null,null,null,"2025-09-24","2025-10-07",2025,9,21,47,null,null,null,null,"Visiting Academic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TESCAS","TESOL Casual Professional","GENCAS",0,null,"AC40A","ACADCS","Music Accomp Base",101741,1,null,null,null,null,null,null,null,null,null,"2025-10-08","2025-10-21",2025,10,22,48,null,null,null,null,"Volunteer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TESOL","Teaching of English to Speakers of Other Languages","GENERL",0,null,"AC40B","ACADCS","Music Accomp Base + Crse Co-ord/PhD",120342,1,null,null,null,null,null,null,null,null,null,"2025-10-22","2025-11-04",2025,10,22,49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPTRAN","Unpaid Trainee","UNPAID",0,null,"AC50A","ACADCS","Oth Acad Activity Base/Demonstrator",101741,1,null,null,null,null,null,null,null,null,null,"2025-11-05","2025-11-18",2025,11,23,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VC","Vice Chancellor","VC",-1.5,null,"AC50B","ACADCS","Oth Acad Activity Major/Higher Tch",106632,1,null,null,null,null,null,null,null,null,null,"2025-11-19","2025-12-02",2025,11,23,51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VISIT","Visiting Academic","UNPAID",0,null,"AC50C","ACADCS","Oth Acad Activity Base+Crse Co-ord",116396,1,null,null,null,null,null,null,null,null,null,"2025-12-03","2025-12-16",2025,12,24,52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VOLNTR","Volunteer","UNPAID",0,null,"AC50D","ACADCS","Oth Acad Activity Clin Teach Psych",176369,1,null,null,null,null,null,null,null,null,null,"2025-12-17","2025-12-30",2025,12,24,53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AC50E","ACADCS","Oth Acad Activity Oth Clin Teaching",118011,1,null,null,null,null,null,null,null,null,null,"2025-12-31","2026-01-01",2025,12,24,54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AC50F","ACADCS","Oth Acad Activ Music Local Artist",502862,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AC50G","ACADCS","Oth Acad Activ Music Vist/OS Artist",670042,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AC50H","ACADCS","Oth Acad Activ Music Local 1.5 hrs",837044,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AP021","APPREN","Apprentice over 21",65827,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AP0301","APPREN","Apprentice Level 03 inc 01",25476,1.3749800000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AP0302","APPREN","Apprentice Level 03 inc 02",35029,1.363642]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AP0303","APPREN","Apprentice Level 03 inc 03",47767,1.200013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AP0304","APPREN","Apprentice Level 03 inc 04",57321,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AP0401","APPREN","Apprentice Level 04 inc 01",28656,1.375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AP0402","APPREN","Apprentice Level 04 inc 02",39402,1.3636360000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AP0403","APPREN","Apprentice Level 04 inc 03",53730,1.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AP0404","APPREN","Apprentice Level 04 inc 04",64476,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA101","RESA","Academic Research Level A1 inc 01",77325,1.0526089999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA102","RESA","Academic Research Level A1 inc 02",81393,1.050422]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA103","RESA","Academic Research Level A1 inc 03",85497,1.048025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA104","RESA","Academic Research Level A1 inc 04",89603,1.037231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA105","RESA","Academic Research Level A1 inc 05",92939,1.035873]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA106","RESA","Academic Research Level A1 inc 06",96273,1.034662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA107","RESA","Academic Research Level A1 inc 07",99610,1.0334810000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA108","RESA","Academic Research Level A1 inc 08",102945,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARB101","RESA","Academic Research Level B1 inc 01",108201,1.0369679999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARB102","RESA","Academic Research Level B1 inc 02",112201,1.03565]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARB103","RESA","Academic Research Level B1 inc 03",116201,1.034432]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARB104","RESA","Academic Research Level B1 inc 04",120202,1.033277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARB105","RESA","Academic Research Level B1 inc 05",124202,1.032206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARB106","RESA","Academic Research Level B1 inc 06",128202,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARC101","RESA","Academic Research Level C1 inc 01",132202,1.0302640000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARC102","RESA","Academic Research Level C1 inc 02",136203,1.029361]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARC103","RESA","Academic Research Level C1 inc 03",140202,1.028537]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARC104","RESA","Academic Research Level C1 inc 04",144203,1.027739]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARC105","RESA","Academic Research Level C1 inc 05",148203,1.026983]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARC106","RESA","Academic Research Level C1 inc 06",152202,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARD101","RESA","Academic Research Level D inc 01",158869,1.0335749999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARD102","RESA","Academic Research Level D inc 02",164203,1.032484]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARD103","RESA","Academic Research Level D inc 03",169537,1.0314559999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARD104","RESA","Academic Research Level D inc 04",174870,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARE101","RESA","Academic Research Level E inc 01",204205,1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARCFEQ","RESA","Academic Research E (Fed Fel Equiv)",372544,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARCFLE","RESA","ARC Australian Laureate Fellow Eq E",372544,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9998994892466718E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARCFT1","RESA","Future Fellowship Step 1",131422.54,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARCFT2","RESA","Future Fellowship Step 2",159092.15,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARCFT3","RESA","Future Fellowship Step 3",186758.16,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA201","RESA","Academic Research Level A2 inc 01",85497,1.048025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA202","RESA","Academic Research Level A2 inc 02",89603,1.037231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA203","RESA","Academic Research Level A2 inc 03",92939,1.035873]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA204","RESA","Academic Research Level A2 inc 04",96273,1.034662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA205","RESA","Academic Research Level A2 inc 05",99610,1.0334810000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA206","RESA","Academic Research Level A2 inc 06",102945,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA301","RESA","Academic Research Level A3 inc 01",92939,1.035873]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA302","RESA","Academic Research Level A3 inc 02",96273,1.034662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA303","RESA","Academic Research Level A3 inc 03",99610,1.0334810000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA304","RESA","Academic Research Level A3 inc 04",102945,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA401","RESA","Academic Research Level A4 inc 01",96273,1.034662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA402","RESA","Academic Research Level A4 inc 02",99610,1.0334810000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARA403","RESA","Academic Research Level A4 inc 03",102945,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARB201","RESA","Academic Research Level B2 inc 01",116201,1.034432]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARB202","RESA","Academic Research Level B2 inc 02",120202,1.033277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARB203","RESA","Academic Research Level B2 inc 03",124202,1.032206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARB204","RESA","Academic Research Level B2 inc 04",128202,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARC201","RESA","Academic Research Level C2 inc 01",144203,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARC301","RESA","Academic Research Level C3 inc 01",132202,1.0302640000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARC302","RESA","Academic Research Level C3 inc 02",136203,1.029361]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARC303","RESA","Academic Research Level C3 inc 03",140202,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATAST1","ATASTG","ITAS Tutor Qual/Single",130776,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATAST2","ATASTG","ITAS Tutor Undergraduate/Single",87329,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATAST3","ATASTG","ITAS Tutor Qual/Group",196184,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATAST4","ATASTG","ITAS Tutor Undergraduate/Group",130985,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATAST5","ATASTG","ITAS Tutor Medical/Single",182130,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATAST6","ATASTG","ITAS Tutor Medical/Group",273204,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFA01","ACADTF","Acad Teach Focused Level A inc 01",77325,1.0526089999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFA02","ACADTF","Acad Teach Focused Level A inc 02",81393,1.050422]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFA03","ACADTF","Acad Teach Focused Level A inc 03",85497,1.048025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFA04","ACADTF","Acad Teach Focused Level A inc 04",89603,1.037231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFA05","ACADTF","Acad Teach Focused Level A inc 05",92939,1.035873]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFA06","ACADTF","Acad Teach Focused Level A inc 06",96273,1.034662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFA07","ACADTF","Acad Teach Focused Level A inc 07",99610,1.0334810000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFA08","ACADTF","Acad Teach Focused Level A inc 08",102945,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFB01","ACADTF","Acad Teach Focused Level B inc 01",108201,1.0369679999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFB02","ACADTF","Acad Teach Focused Level B inc 02",112201,1.03565]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFB03","ACADTF","Acad Teach Focused Level B inc 03",116201,1.034432]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFB04","ACADTF","Acad Teach Focused Level B inc 04",120202,1.033277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFB05","ACADTF","Acad Teach Focused Level B inc 05",124202,1.032206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFB06","ACADTF","Acad Teach Focused Level B inc 06",128202,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFC01","ACADTF","Acad Teach Focused Level C inc 01",132202,1.0302640000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFC02","ACADTF","Acad Teach Focused Level C inc 02",136203,1.029361]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFC03","ACADTF","Acad Teach Focused Level C inc 03",140202,1.028537]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFC04","ACADTF","Acad Teach Focused Level C inc 04",144203,1.027739]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFC05","ACADTF","Acad Teach Focused Level C inc 05",148203,1.026983]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFC06","ACADTF","Acad Teach Focused Level C inc 06",152202,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFD01","ACADTF","Acad Teach Focused Level D inc 01",158869,1.0335749999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFD02","ACADTF","Acad Teach Focused Level D inc 02",164203,1.032484]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFD03","ACADTF","Acad Teach Focused Level D inc 03",169537,1.0314559999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFD04","ACADTF","Acad Teach Focused Level D inc 04",174870,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATFE01","ACADTF","Acad Teach Focused Level E inc 01",204205,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUSGT2","ATASTG","AusAid Tutor - Group (2 Students)",70930,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUSGT3","ATASTG","AusAid Tutor - Group (3 Students)",59090,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUSGT4","ATASTG","AusAid Tutor - Group (4 Students)",44317,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUSGT5","ATASTG","AusAid Tutor - Group (5 Students)",35465,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUSGT6","ATASTG","AusAid Tutor - Group (6 Students)",29545,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUSIT1","ATASTG","AusAid Tutor - Individual",85116,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUSPF1","ATASTG","AusAid Tutor - Proofreading",85116,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA0301","CATER","CATER Apprn 03 inc 01",28744,1.3039240000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA0302","CATER","CATER Apprn 03 inc 02",37480,1.3108059999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA0303","CATER","CATER Apprn 03 inc 03",49129,1.177818]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA0304","CATER","CATER Apprn 03 inc 04",57865,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAC301","CATECS","CATER Apprn C3 inc 01-Cas",35930,1.3039240000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAC302","CATECS","CATER Apprn C3 inc 02-Cas",46850,1.3108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAC303","CATECS","CATER Apprn C3 inc 03-Cas",61411,1.177835]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAC304","CATECS","CATER Apprn C3 inc 04-Cas",72332,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0101","CATER","CATER Level 01 inc 01",57349,1.020105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0102","CATER","CATER Level 01 inc 02",58502,1.0196400000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0103","CATER","CATER Level 01 inc 03",59651,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0201","CATER","CATER Level 02 inc 01",61107,1.023434]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0202","CATER","CATER Level 02 inc 02",62539,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0301","CATER","CATER Level 03 inc 01",63690,1.0335529999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0302","CATER","CATER Level 03 inc 02",65827,1.032464]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0303","CATER","CATER Level 03 inc 03",67964,1.031487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0304","CATER","CATER Level 03 inc 04",70104,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0401","CATER","CATER Level 04 inc 01",71640,1.020073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0402","CATER","CATER Level 04 inc 02",73078,1.0197050000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0403","CATER","CATER Level 04 inc 03",74518,1.0193239999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0404","CATER","CATER Level 04 inc 04",75958,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0501","CATER","CATER Level 05 inc 01",77396,1.0371980000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0502","CATER","CATER Level 05 inc 02",80275,1.035814]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0503","CATER","CATER Level 05 inc 03",83150,1.0346359999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0504","CATER","CATER Level 05 inc 04",86030,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0601","CATER","CATER Level 06 inc 01",88099,1.0242800000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0602","CATER","CATER Level 06 inc 02",90238,1.02366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0603","CATER","CATER Level 06 inc 03",92373,1.023156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0604","CATER","CATER Level 06 inc 04",94512,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0701","CATER","CATER Level 07 inc 01",96650,1.029477]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0702","CATER","CATER Level 07 inc 02",99499,1.028654]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0703","CATER","CATER Level 07 inc 03",102350,1.0282849999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0704","CATER","CATER Level 07 inc 04",105245,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL070P","CATER","CATER Level 07 with Perf Loading",108567,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0801","CATER","CATER Level 08 inc 01",108975,1.040395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0802","CATER","CATER Level 08 inc 02",113377,1.0387820000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0803","CATER","CATER Level 08 inc 03",117774,1.037377]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0804","CATER","CATER Level 08 inc 04",122176,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0901","CATER","CATER Level 09 inc 01",127497,1.0184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0902","CATER","CATER Level 09 inc 02",129843,1.0180830000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0903","CATER","CATER Level 09 inc 03",132191,1.0199560000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL0904","CATER","CATER Level 09 inc 04",134829,1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC101","CATECS","CATER Level C1 inc 01-Cas",71687,1.020087]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC102","CATECS","CATER Level C1 inc 02-Cas",73127,1.0196369999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC103","CATECS","CATER Level C1 inc 03-Cas",74563,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC201","CATECS","CATER Level C2 inc 01-Cas",76384,1.023434]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC202","CATECS","CATER Level C2 inc 02-Cas",78174,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC301","CATECS","CATER Level C3 inc 01-Cas",79612,1.03355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC302","CATECS","CATER Level C3 inc 02-Cas",82283,1.032473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC303","CATECS","CATER Level C3 inc 03-Cas",84955,1.031487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC304","CATECS","CATER Level C3 inc 04-Cas",87630,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC401","CATECS","CATER Level C4 inc 01-Cas",89550,1.020078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC402","CATECS","CATER Level C4 inc 02-Cas",91348,1.0196940000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC403","CATECS","CATER Level C4 inc 03-Cas",93147,1.0193239999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC404","CATECS","CATER Level C4 inc 04-Cas",94947,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC501","CATECS","CATER Level C5 inc 01-Cas",96746,1.0371900000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC502","CATECS","CATER Level C5 inc 02-Cas",100344,1.035817]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC503","CATECS","CATER Level C5 inc 03-Cas",103938,1.034626]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC504","CATECS","CATER Level C5 inc 04-Cas",107537,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC601","CATECS","CATER Level C6 inc 01-Cas",110124,1.0242819999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC602","CATECS","CATER Level C6 inc 02-Cas",112798,1.0236620000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC603","CATECS","CATER Level C6 inc 03-Cas",115467,1.0231490000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLC604","CATECS","CATER Level C6 inc 04-Cas",118140,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HAP1","CATER","Hospitality Apprentice Year 1",25476,1.3749800000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HAP2","CATER","Hospitality Apprentice Year 2",35029,1.363642]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HAP3","CATER","Hospitality Apprentice Year 3",47767,1.200013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HAP4","CATER","Hospitality Apprentice Year 4",57321,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HAPL1","CATER","Hospitality Apprentice Yr 1 Loaded",28788,1.3749830000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HAPL2","CATER","Hospitality Apprentice Yr 2 Loaded",39583,1.3636410000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HAPL3","CATER","Hospitality Apprentice Yr 3 Loaded",53977,1.1999930000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HAPL4","CATER","Hospitality Apprentice Yr 4 Loaded",64772,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBC1","CATER","Hospitality Cook Grade 1 Base Rate",49749,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBC2","CATER","Hospitality Cook Grade 2 Base Rate",52294,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLC1","CATER","Hospitality Cook Grade 1 Load Rate",56216,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBC3","CATER","Hospitality Cook Grade 3 Base Rate",58247,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLC2","CATER","Hospitality Cook Grade 2 Load Rate",59092,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBC4","CATER","Hospitality Cook Grade 4 Base Rate",60619,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBC5","CATER","Hospitality Cook Grade 5 Base Rate",62992,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLC3","CATER","Hospitality Cook Grade 3 Load Rate",65819,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLC4","CATER","Hospitality Cook Grade 4 Load Rate",68500,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLC5","CATER","Hospitality Cook Grade 5 Load Rate",71181,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBC1CL","CATECS","Hospitality Cook Gr 1 Casual Loaded",70270,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBC2CL","CATECS","Hospitality Cook Gr 2 Casual Loaded",73865,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBC3CL","CATECS","Hospitality Cook Gr 3 Casual Loaded",82273,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBC4CL","CATECS","Hospitality Cook Gr 4 Casual Loaded",85625,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBC5CL","CATECS","Hospitality Cook Gr 5 Casual Loaded",88976,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBFI","CATER","Hospitality F & B Introductory Base",45478,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLFI","CATER","Hospitality F & B Introductory Load",51390,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBF1","CATER","Hospitality F & B Grade 1 Base Rate",48800,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLF1","CATER","Hospitality F & B Grade 1 Load Rate",55144,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBF2","CATER","Hospitality F & B Grade 2 Base Rate",49749,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLF2","CATER","Hospitality F & B Grade 2 Load Rate",56216,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBF3","CATER","Hospitality F & B Grade 3 Base Rate",52294,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLF3","CATER","Hospitality F & B Grade 3 Load Rate",59092,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBF4","CATER","Hospitality F & B Grade 4 Base Rate",54666,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLF4","CATER","Hospitality F & B Grade 4 Load Rate",61773,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBF5","CATER","Hospitality F & B Grade 5 Base Rate",58247,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLF5","CATER","Hospitality F & B Grade 5 Load Rate",65819,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBF6","CATER","Hospitality F & B Grade 6 Base Rate",60619,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLF6","CATER","Hospitality F & B Grade 6 Load Rate",68500,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLF1CL","CATECS","Hosp F & B Grade 1 Casual Loaded",68929,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLF2CL","CATECS","Hosp F & B Grade 2 Casual Loaded",70270,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLF3CL","CATECS","Hosp F & B Grade 3 Casual Loaded",73865,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLF4CL","CATECS","Hosp F & B Grade 4 Casual Loaded",77216,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLF5CL","CATECS","Hosp F & B Grade 5 Casual Loaded",82273,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLF6CL","CATECS","Hosp F & B Grade 6 Casual Loaded",85625,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBK1","CATER","Hospitality Kitchen Att Gr 1 Base",48800,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLK1","CATER","Hospitality Kitchen Att Gr 1 Loaded",55144,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBK2","CATER","Hospitality Kitchen Att Gr 2 Base",49749,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLK2","CATER","Hospitality Kitchen Att Gr 2 Loaded",56216,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HBK3","CATER","Hospitality Kitchen Att Gr 3 Base",52294,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HLK3","CATER","Hospitality Kitchen Att Gr 3 Loaded",59092,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HK1CL","CATECS","Hosp Kitchen Att Gr 1 Casual Loaded",68929,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HK2CL","CATECS","Hosp Kitchen Att Gr 2 Casual Loaded",70270,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HK3CL","CATECS","Hosp Kitchen Att Gr 3 Casual Loaded",73865,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0101","GEN","Professional Level 01 inc 01",57349,1.020105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0102","GEN","Professional Level 01 inc 02",58502,1.0196400000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0103","GEN","Professional Level 01 inc 03",59651,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L010P","GEN","Professional Lvl 01 with Perf Load",60962,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0201","GEN","Professional Level 02 inc 01",61107,1.023434]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0202","GEN","Professional Level 02 inc 02",62539,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L020P","GEN","Professional Lvl 02 with Perf Load",63575,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0301","GEN","Professional Level 03 inc 01",63690,1.0335529999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0302","GEN","Professional Level 03 inc 02",65827,1.032464]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0303","GEN","Professional Level 03 inc 03",67964,1.031487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0304","GEN","Professional Level 03 inc 04",70104,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L030P","GEN","Professional Lvl 03 with Perf Loa",71486,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0401","GEN","Professional Level 04 inc 01",71640,1.020073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0402","GEN","Professional Level 04 inc 02",73078,1.0197050000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0403","GEN","Professional Level 04 inc 03",74518,1.0193239999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0404","GEN","Professional Level 04 inc 04",75958,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L040P","GEN","Professional Lvl 04 with Perf Load",77253,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0501","GEN","Professional Level 05 inc 01",77396,1.0371980000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0502","GEN","Professional Level 05 inc 02",80275,1.035814]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0503","GEN","Professional Level 05 inc 03",83150,1.0346359999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0504","GEN","Professional Level 05 inc 04",86030,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L050P","GEN","Professional Lvl 05 with Perf Loa",87892,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0601","GEN","Professional Level 06 inc 01",88099,1.0242800000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0602","GEN","Professional Level 06 inc 02",90238,1.02366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0603","GEN","Professional Level 06 inc 03",92373,1.023156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0604","GEN","Professional Level 06 inc 04",94512,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L060P","GEN","Professional Lvl 06 with Perf Load",96436,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0701","GEN","Professional Level 07 inc 01",96650,1.029477]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0702","GEN","Professional Level 07 inc 02",99499,1.028654]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0703","GEN","Professional Level 07 inc 03",102350,1.0282849999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0704","GEN","Professional Level 07 inc 04",105245,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L070P","GEN","Professional Lvl 07 with Perf Load",108599,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0801","GEN","Professional Level 08 inc 01",108975,1.040395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0802","GEN","Professional Level 08 inc 02",113377,1.0387820000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0803","GEN","Professional Level 08 inc 03",117774,1.037377]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0804","GEN","Professional Level 08 inc 04",122176,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L080P","GEN","Professional Lvl 08 with Perf Load",126965,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0901","GEN","Professional Level 09 inc 01",127497,1.0184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0902","GEN","Professional Level 09 inc 02",129843,1.0180830000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0903","GEN","Professional Level 09 inc 03",132191,1.0199560000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L0904","GEN","Professional Level 09 inc 04",134829,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L090P","GEN","Professional Lvl 09 with Perf Load",143935,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC101","GENCAS","Professional Level C1 inc 01-Cas",71687,1.020087]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC102","GENCAS","Professional Level C1 inc 02-Cas",73127,1.0196369999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC103","GENCAS","Professional Level C1 inc 03-Cas",74563,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC10P","GENCAS","Profess Level C1 with Perf Load-Cas",76202,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC201","GENCAS","Professional Level C2 inc 01-Cas",76384,1.023434]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC202","GENCAS","Professional Level C2 inc 02-Cas",78174,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC20P","GENCAS","Profess Level C2 with Perf Load-Cas",79468,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC301","GENCAS","Professional Level C3 inc 01-Cas",79612,1.03355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC302","GENCAS","Professional Level C3 inc 02-Cas",82283,1.032473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC303","GENCAS","Professional Level C3 inc 03-Cas",84955,1.031487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC304","GENCAS","Professional Level C3 inc 04-Cas",87630,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC30P","GENCAS","Profess Level C3 with Perf Load-Cas",89358,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC401","GENCAS","Professional Level C4 inc 01-Cas",89550,1.020078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC402","GENCAS","Professional Level C4 inc 02-Cas",91348,1.0196940000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC403","GENCAS","Professional Level C4 inc 03-Cas",93147,1.0193239999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC404","GENCAS","Professional Level C4 inc 04-Cas",94947,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC40P","GENCAS","Profess Level C4 with Perf Load-Cas",96566,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC501","GENCAS","Professional Level C5 inc 01-Cas",96746,1.0371900000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC502","GENCAS","Professional Level C5 inc 02-Cas",100344,1.035817]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC503","GENCAS","Professional Level C5 inc 03-Cas",103938,1.034626]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC504","GENCAS","Professional Level C5 inc 04-Cas",107537,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC50P","GENCAS","Profess Level C5 with Perf Load-Cas",109866,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC601","GENCAS","Professional Level C6 inc 01-Cas",110124,1.0242819999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC602","GENCAS","Professional Level C6 inc 02-Cas",112798,1.0236620000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC603","GENCAS","Professional Level C6 inc 03-Cas",115467,1.0231490000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC604","GENCAS","Professional Level C6 inc 04-Cas",118140,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC60P","GENCAS","Profess Level C6 with Perf Load-Cas",120545,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC701","GENCAS","Professional Level C7 inc 01-Cas",120812,1.0294840000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC702","GENCAS","Professional Level C7 inc 02-Cas",124374,1.028656]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC703","GENCAS","Professional Level C7 inc 03-Cas",127938,1.0282789999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC704","GENCAS","Professional Level C7 inc 04-Cas",131556,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC70P","GENCAS","Profess Level C7 with Perf Load-Cas",135748,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC801","GENCAS","Professional Level C8 inc 01-Cas",136219,1.0403910000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC802","GENCAS","Professional Level C8 inc 02-Cas",141721,1.0387869999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC803","GENCAS","Professional Level C8 inc 03-Cas",147218,1.0373730000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC804","GENCAS","Professional Level C8 inc 04-Cas",152720,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC80P","GENCAS","Profess Level C8 with Perf Load-Cas",158706,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC901","GENCAS","Professional Level C9 inc 01-Cas",159371,1.0184040000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC902","GENCAS","Professional Level C9 inc 02-Cas",162304,1.0180830000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC903","GENCAS","Professional Level C9 inc 03-Cas",165239,1.0199590000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC904","GENCAS","Professional Level C9 inc 04-Cas",168537,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LC90P","GENCAS","Profess Level C9 with Perf Load-Cas",179919,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCC101","CLNPF","Level 1 inc 01-Casual Cleaner 19%",68246,1.020089]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCC102","CLNPF","Level 1 inc 02-Casual Cleaner 19%",69617,1.019636]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCC103","CLNPF","Level 1 inc 03-Casual Cleaner 19%",70984,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCC10P","CLNPF","Level 1 Perf Ld-Casual Cleaner 19%",72544,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCC201","CLNPF","Level 2 inc 01-Casual Cleaner 19%",72771,1.0226740000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCC202","CLNPF","Level 2 inc 02-Casual Cleaner 19%",74421,1.0165679999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCC20P","CLNPF","Level 2 Perf Ld-Casual Cleaner 19%",75654,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0101","RESG","Research Professiona Lvl 01 inc 01",57349,1.020105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0102","RESG","Research Professional Lvl 01 inc 02",58502,1.0196400000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0103","RESG","Research Professional Lvl 01 inc 03",59651,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL010P","RESG","Res Professional Lvl 01 w Perf Load",60962,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0201","RESG","Research Professional Lvl 02 inc 01",61107,1.023434]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0202","RESG","Research Professiona Lvl 02 inc 02",62539,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL020P","RESG","Res Professional Lvl 02 w Perf Load",63575,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0301","RESG","Research Professiona Lvl 03 inc 01",63690,1.0335529999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0302","RESG","Research Professional Lvl 03 inc 02",65827,1.032464]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0303","RESG","Research Professional Lvl 03 inc 03",67964,1.031487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0304","RESG","Research Professional Lvl 03 inc 04",70104,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL030P","RESG","Res Professional Lvl 03 w Perf Load",71486,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0401","RESG","Research Professional Lvl 04 inc 01",71640,1.020073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0402","RESG","Research Professional Lvl 04 inc 02",73078,1.0197050000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0403","RESG","Research Professional Lvl 04 inc 03",74518,1.0193239999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0404","RESG","Research Professional Lvl 04 inc 04",75958,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL040P","RESG","Res Professional Lvl 04 w Perf Load",77253,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0501","RESG","Research Professional Lvl 05 inc 01",77396,1.0371980000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0502","RESG","Research Professional Lvl 05 inc 02",80275,1.035814]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0503","RESG","Research Professional Lvl 05 inc 03",83150,1.0346359999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0504","RESG","Research Professional Lvl 05 inc 04",86030,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL050P","RESG","Res Professional Lvl 05 w Perf Load",87892,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0601","RESG","Research Professional Lvl 06 inc 01",88099,1.0242800000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0602","RESG","Research Professional Lvl 06 inc 02",90238,1.02366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0603","RESG","Research Professional Lvl 06 inc 03",92373,1.023156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0604","RESG","Research Professional Lvl 06 inc 04",94512,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL060P","RESG","Res Professional Lvl 06 w Perf Load",96436,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0701","RESG","Research Professional Lvl 07 inc 01",96650,1.029477]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0702","RESG","Research Professional Lvl 07 inc 02",99499,1.028654]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0703","RESG","Research Professional Lvl 07 inc 03",102350,1.0282849999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0704","RESG","Research Professional Lvl 07 inc 04",105245,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL070P","RESG","Res Professional Lvl 07 w Perf Load",108599,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0801","RESG","Research Professional Lvl 08 inc 01",108975,1.040395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0802","RESG","Research Professional Lvl 08 inc 02",113377,1.0387820000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0803","RESG","Research Professional Lvl 08 inc 03",117774,1.037377]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0804","RESG","Research Professional Lvl 08 inc 04",122176,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL080P","RESG","Res Professional Lvl 08 w Perf Load",126965,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0901","RESG","Research Professional Lvl 09 inc 01",127497,1.0184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0902","RESG","Research Professional Lvl 09 inc 02",129843,1.0180830000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0903","RESG","Research Professional Lvl 09 inc 03",132191,1.0199560000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL0904","RESG","Research Professional Lvl 09 inc 04",134829,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RL090P","RESG","Res Professional Lvl 09 w Perf Load",143935,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC101","RESGCS","Res Professional Lvl C1 inc 01-Cas",71687,1.020087]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC102","RESGCS","Res Professional Lvl C1 inc 02-Cas",73127,1.0196369999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC103","RESGCS","Res Professional Lvl C1 inc 03-Cas",74563,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC10P","RESGCS","Res Profess Lvl C1 w Perf Load-Cas",76202,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC201","RESGCS","Res Professional Lvl C2 inc 01-Cas",76384,1.023434]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC202","RESGCS","Res Professional Lvl C2 inc 02-Cas",78174,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC20P","RESGCS","Res Profess Lvl C2 w Perf Load-Cas",79468,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC301","RESGCS","Res Professional Lvl C3 inc 01-Cas",79612,1.03355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC302","RESGCS","Res Professional Lvl C3 inc 02-Cas",82283,1.032473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC303","RESGCS","Res Professional Lvl C3 inc 03-Cas",84955,1.031487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC304","RESGCS","Res Professional Lvl C3 inc 04-Cas",87630,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC30P","RESGCS","Res Profess Lvl C3 w Perf Load-Cas",89358,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC401","RESGCS","Res Professional Lvl C4 inc 01-Cas",89550,1.020078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC402","RESGCS","Res Professional Lvl C4 inc 02-Cas",91348,1.0196940000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC403","RESGCS","Res Professional Lvl C4 inc 03-Cas",93147,1.0193239999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC404","RESGCS","Res Professional Lvl C4 inc 04-Cas",94947,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC40P","RESGCS","Res Profess Lvl C4 w Perf Load-Cas",96566,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC501","RESGCS","Res Professional Lvl C5 inc 01-Cas",96746,1.0371900000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC502","RESGCS","Res Professional Lvl C5 inc 02-Cas",100344,1.035817]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC503","RESGCS","Res Professional Lvl C5 inc 03-Cas",103938,1.034626]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC504","RESGCS","Res Professional Lvl C5 inc 04-Cas",107537,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC50P","RESGCS","Res Profess Lvl C5 w Perf Load-Cas",109866,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC601","RESGCS","Res Professional Lvl C6 inc 01-Cas",110124,1.0242819999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC602","RESGCS","Res Professional Lvl C6 inc 02-Cas",112798,1.0236620000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC603","RESGCS","Res Professional Lvl C6 inc 03-Cas",115467,1.0231490000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC604","RESGCS","Res Professional Lvl C6 inc 04-Cas",118140,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC60P","RESGCS","Res Profess Lvl C6 w Perf Load-Cas",120545,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC701","RESGCS","Res Professional Lvl C7 inc 01-Cas",120812,1.0294840000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC702","RESGCS","Res Professional Lvl C7 inc 02-Cas",124374,1.028656]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC703","RESGCS","Res Professional Lvl C7 inc 03-Cas",127938,1.0282789999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC704","RESGCS","Res Professional Lvl C7 inc 04-Cas",131556,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC70P","RESGCS","Res Profess Lvl C7 w Perf Load-Cas",135748,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC801","RESGCS","Res Professional Lvl C8 inc 01-Cas",136219,1.0403910000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC802","RESGCS","Res Professional Lvl C8 inc 02-Cas",141721,1.0387869999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC803","RESGCS","Res Professional Lvl C8 inc 03-Cas",147218,1.0373730000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC804","RESGCS","Res Professional Lvl C8 inc 04-Cas",152720,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC80P","RESGCS","Res Profess Lvl C8 w Perf Load-Cas",158706,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC901","RESGCS","Res Professional Lvl C9 inc 01-Cas",159371,1.0184040000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC902","RESGCS","Res Professional Lvl C9 inc 02-Cas",162304,1.0180830000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC903","RESGCS","Res Professional Lvl C9 inc 03-Cas",165239,1.0199590000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC904","RESGCS","Res Professional Lvl C9 inc 04-Cas",168537,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLC90P","RESGCS","Res Profess Lvl C9 w Perf Load-Cas",179919,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0A01","SENADM","Senior Admin Level A inc 01",144946,1.03464]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0A02","SENADM","Senior Admin Level A inc 02",149967,1.033461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0A03","SENADM","Senior Admin Level A inc 03",154985,1.0323389999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0A04","SENADM","Senior Admin Level A inc 04",159997,1.2057040000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0A05","SENADM","Senior Admin Level A inc 05",192909,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0B01","SENADM","Senior Admin Level B inc 01",163119,1.0366359999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0B02","SENADM","Senior Admin Level B inc 02",169095,1.035353]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0B03","SENADM","Senior Admin Level B inc 03",175073,1.0342659999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0B04","SENADM","Senior Admin Level B inc 04",181072,1.213738]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0B05","SENADM","Senior Admin Level B inc 05",219774,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0C01","SENADM","Senior Admin Level C inc 01",184787,1.040923]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0C02","SENADM","Senior Admin Level C inc 02",192349,1.039231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0C03","SENADM","Senior Admin Level C inc 03",199895,1.037765]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0C04","SENADM","Senior Admin Level C inc 04",207444,1.228891]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0C05","SENADM","Senior Admin Level C inc 05",254926,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0D01","SENADM","Senior Admin Level D inc 01",210920,1.0495540000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0D02","SENADM","Senior Admin Level D inc 02",221372,1.047115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0D03","SENADM","Senior Admin Level D inc 03",231802,1.044978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0D04","SENADM","Senior Admin Level D inc 04",242228,1.4801340000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA0D05","SENADM","Senior Admin Level D inc 05",358530,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACA01","SENACS","Senior Admin Level A inc 01-Cas",181183,1.0346329999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACA02","SENACS","Senior Admin Level A inc 02-Cas",187458,1.033463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACA03","SENACS","Senior Admin Level A inc 03-Cas",193731,1.0323439999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACA04","SENACS","Senior Admin Level A inc 04-Cas",199997,1.2056929999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACA05","SENACS","Senior Admin Level A inc 05-Cas",241135,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACB01","SENACS","Senior Admin Level B inc 01-Cas",203900,1.036626]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACB02","SENACS","Senior Admin Level B inc 02-Cas",211368,1.0353509999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACB03","SENACS","Senior Admin Level B inc 03-Cas",218840,1.034276]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACB04","SENACS","Senior Admin Level B inc 04-Cas",226341,1.213735]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACB05","SENACS","Senior Admin Level B inc 05-Cas",274718,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACC01","SENACS","Senior Admin Level C inc 01-Cas",230984,1.040916]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACC02","SENACS","Senior Admin Level C inc 02-Cas",240435,1.0392330000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACC03","SENACS","Senior Admin Level C inc 03-Cas",249868,1.0377639999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACC04","SENACS","Senior Admin Level C inc 04-Cas",259304,1.2405360000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACC05","SENACS","Senior Admin Level C inc 05-Cas",321676,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACD01","SENACS","Senior Admin Level D inc 01-Cas",263650,1.0495509999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACD02","SENACS","Senior Admin Level D inc 02-Cas",276714,1.047121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACD03","SENACS","Senior Admin Level D inc 03-Cas",289753,1.0449729999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACD04","SENACS","Senior Admin Level D inc 04-Cas",302784,1.273614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACD05","SENACS","Senior Admin Level D inc 05-Cas",385630,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9998994892466718E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHA01","SCHOL","AusAid Scholar ACIAR Single",30024,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHA02","SCHOL","AusAid Scholar ACIAR Family",37015,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHA03","SCHOL","AusAid Scholar ALA Single",30024,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHA04","SCHOL","AusAid Scholar ADS Single",34527,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHA05","SCHOL","AusAid Scholar ADS Family",34516,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHA11","SCHOL","MOET Scholar Single RHD Final Year",26682,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHL01","SCHOL","APA Scholarship NON-BANDED",33641,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHL11","SCHOL","APA Part-time >2013 SSHP NON-BANDED",16821,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS0101","SECUR","Security Supervisor inc 01",91742,1.037704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS0102","SECUR","Security Supervisor inc 02",95201,1.0361549999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS0103","SECUR","Security Supervisor inc 03",98643,1.035015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS0104","SECUR","Security Supervisor inc 04",102097,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T0301","GEN","Traffic Officer Level 03 inc 01",63690,1.0335529999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T0302","GEN","Traffic Officer Level 03 inc 02",65827,1.032464]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T0303","GEN","Traffic Officer Level 03 inc 03",67964,1.031487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T0304","GEN","Traffic Officer Level 03 inc 04",70104,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T030P","GEN","Traffic Level 03 with Perf Loading",71486,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T0401","GEN","Snr Traffic Officer Level 04 inc 01",71640,1.020073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T0402","GEN","Snr Traffic Officer Level 04 inc 02",73078,1.0197050000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T0403","GEN","Snr Traffic Officer Level 04 inc 03",74518,1.0193239999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T0404","GEN","Snr Traffic Officer Level 04 inc 04",75958,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T040P","GEN","Snr Traffic Officer 04 w Perf Load",77253,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T0501","GEN","Snr Traffic Officer Level 05 inc 01",77396,1.0371980000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T0502","GEN","Snr Traffic Officer Level 05 inc 02",80275,1.035814]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T0503","GEN","Snr Traffic Officer Level 05 inc 03",83150,1.0346359999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T0504","GEN","Snr Traffic Officer Level 05 inc 04",86030,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T050P","GEN","Snr Traffic Officer 05 w Perf Load",87892,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TES-1","TESCAS","Casual Language Teaching Rate 1",151363,1.019998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TES-12","TESCAS","Casual Language Teaching Rate 2",154390,1.0509809999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TES-13","TESCAS","Casual Language Teaching Rate 3",162261,1.0200050000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TES-14","TESCAS","Casual Language Teaching Rate 4",165507,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TES-2","TESCAS","Casual Language Non-Teaching Rate 1",79661,1.0198590000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TES-22","TESCAS","Casual Language Non-Teaching Rate 2",81243,1.0510569999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TES-23","TESCAS","Casual Language Non-Teaching Rate 3",85391,1.020108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TES-24","TESCAS","Casual Language Non-Teaching Rate 4",87108,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRA001","GENOTH","Trn Skill A Yr10+0",18986,1.1010740000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRA002","GENOTH","Trn Skill A Yr10+1, Yr11+0",20905,1.1912940000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRA003","GENOTH","Trn Skill A Yr10+2, Yr11+1, Yr12+0",24904,1.163829]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRA004","GENOTH","Trn Skill A Yr10+3, Yr11+2, Yr12+1",28984,1.1636420000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRA005","GENOTH","Trn Skill A Yr10+4, Yr11+3, Yr12+2",33727,1.1449579999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRA006","GENOTH","Trn Skill A Yr10+5, Yr11+4, Yr12+3",38616,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRB001","GENOTH","Trn Skill B Yr10+0",18986,1.1010740000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRB002","GENOTH","Trn Skill B Yr10+1, Yr11+0",20905,1.1591009999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRB003","GENOTH","Trn Skill B Yr10+2, Yr11+1, Yr12+0",24231,1.150345]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRB004","GENOTH","Trn Skill B Yr10+3, Yr11+2, Yr12+1",27874,1.172885]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRB005","GENOTH","Trn Skill B Yr10+4, Yr11+3, Yr12+2",32693,1.1405190000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRB006","GENOTH","Trn Skill B Yr10+5, Yr11+4, Yr12+3",37287,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRC001","GENOTH","Trn Skill C Yr10+0",18986,1.1010740000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRC002","GENOTH","Trn Skill C Yr10+1, Yr11+0",20905,1.1591009999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRC003","GENOTH","Trn Skill C Yr10+2, Yr11+1, Yr12+0",24231,1.1259539999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRC004","GENOTH","Trn Skill C Yr10+3, Yr11+2, Yr12+1",27283,1.117289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRC005","GENOTH","Trn Skill C Yr10+4, Yr11+3, Yr12+2",30483,1.1137680000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRC006","GENOTH","Trn Skill C Yr10+5, Yr11+4, Yr12+3",33951,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRSP11","GENOTH","Trainee - School Based P/T Yr 11",22643,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRSP12","GENOTH","Trainee - School Based P/T Yr 12",24963,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRSC11","GENCAS","Trainee - School Based Casual Yr 11",28304,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRSC12","GENCAS","Trainee - School Based Casual Yr 12",31204,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS0101","TESOL","TESOL Level 01 inc 01",62819,1.016778]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS0102","TESOL","TESOL Level 01 inc 02",63873,1.029747]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS0103","TESOL","TESOL Level 01 inc 03",65773,1.0329010000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS0104","TESOL","TESOL Level 01 inc 04",67937,1.0495159999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS0105","TESOL","TESOL Level 01 inc 05",71301,1.0314160000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS0106","TESOL","TESOL Level 01 inc 06",73541,1.030527]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS0107","TESOL","TESOL Level 01 inc 07",75786,1.029596]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS0108","TESOL","TESOL Level 01 inc 08",78029,1.0289250000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS0109","TESOL","TESOL Level 01 inc 09",80286,1.036171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS0110","TESOL","TESOL Level 01 inc 10",83190,1.032492]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS0111","TESOL","TESOL Level 01 inc 11",85893,1.027779]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS0112","TESOL","TESOL Level 01 inc 12",88279,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TT0101","ACAD","Tutorial Assist Less than Honour 01",67874,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ZCON0A","CONJNT","Conjoint Associate Lecturer",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ZCON0B","CONJNT","Conjoint Lecturer",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ZCON0C","CONJNT","Conjoint Senior Lecturer",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ZCON0D","CONJNT","Conjoint Associate Professor",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ZCON0E","CONJNT","Conjoint Professor",1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ZCON01","CONJNT","Conjoint Level 1",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ZCON02","CONJNT","Conjoint Level 2",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ZCON03","CONJNT","Conjoint Level 3",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ZCON04","CONJNT","Conjoint Level 4",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ZCON05","CONJNT","Conjoint Level 5",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ZCON06","CONJNT","Conjoint Level 6",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ZCON07","CONJNT","Conjoint Level 7",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ZCON08","CONJNT","Conjoint Level 8",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ZCON09","CONJNT","Conjoint Level 9",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ZCON10","CONJNT","Conjoint Level 10",1,1]

{"sheet":"Phasing","index":21,"n_rows":110,"n_cols":36,"rows_kept":110,"cut":false,"hidden":true,"merged":[]}
["Account L6","Description",null,{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},{"$f":"TEXT(D1+1,\"0000\")","v":"2025"},{"$f":"TEXT(E1+1,\"0000\")","v":"2026"},{"$f":"TEXT(F1+1,\"0000\")","v":"2027"},{"$f":"TEXT(G1+1,\"0000\")","v":"2028"},null,{"$f":"TEXT(Current_Year,\"0000-\")&\"01\"","v":"2024-01"},{"$f":"TEXT(Current_Year,\"0000-\")&\"02\"","v":"2024-02"},{"$f":"TEXT(Current_Year,\"0000-\")&\"03\"","v":"2024-03"},{"$f":"TEXT(Current_Year,\"0000-\")&\"04\"","v":"2024-04"},{"$f":"TEXT(Current_Year,\"0000-\")&\"05\"","v":"2024-05"},{"$f":"TEXT(Current_Year,\"0000-\")&\"06\"","v":"2024-06"},{"$f":"TEXT(Current_Year,\"0000-\")&\"07\"","v":"2024-07"},{"$f":"TEXT(Current_Year,\"0000-\")&\"08\"","v":"2024-08"},{"$f":"TEXT(Current_Year,\"0000-\")&\"09\"","v":"2024-09"},{"$f":"TEXT(Current_Year,\"0000-\")&\"10\"","v":"2024-10"},{"$f":"TEXT(Current_Year,\"0000-\")&\"11\"","v":"2024-11"},{"$f":"TEXT(Current_Year,\"0000-\")&\"12\"","v":"2024-12"},{"$f":"TEXT(Current_Year,\"0000\")","v":"2024"},null,{"$f":"TEXT(Current_Year+1,\"0000-\")&\"01\"","v":"2025-01"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"02\"","v":"2025-02"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"03\"","v":"2025-03"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"04\"","v":"2025-04"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"05\"","v":"2025-05"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"06\"","v":"2025-06"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"07\"","v":"2025-07"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"08\"","v":"2025-08"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"09\"","v":"2025-09"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"10\"","v":"2025-10"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"11\"","v":"2025-11"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"12\"","v":"2025-12"},{"$f":"TEXT(Current_Year+1,\"0000\")","v":"2025"}]
["400000","Government Operating Grants (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(J2:T2)","v":1},{"$f":"SUM(J2:U2)","v":1},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(X2:AH2)","v":1},{"$f":"SUM(X2:AI2)","v":1}]
["400100","Commonwealth Government Subsidy",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(J3:T3)","v":1},{"$f":"SUM(J3:U3)","v":1},null,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"SUM(X3:AI3)","v":1}]
["400200","Student Contribution Charge",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0,0,0,0,0,0,0,0,0,0,0,1,1,null,0,0,0,0,0,0,0,0,0,0,0,1,1]
["400300","Other Commonwealth",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["400400","State & Local Government",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["401000","Research Block Grants (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["401105","Research Support Program",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(J8:T8)","v":1},{"$f":"SUM(J8:U8)","v":1},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(X8:AH8)","v":1},{"$f":"SUM(X8:AI8)","v":1}]
["401106","Research Training Program",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0,0,0,0,0,0,0,0,0,0,0,1,1,null,0,0,0,0,0,0,0,0,0,0,0,1,1]
["401200","Student Amenities Fees (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["401201","Student Amenities Fees",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["403000","Tuition Fees Undefined (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["403100","Domestic",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0,0,0,0,0,0,0,0,0,0,0,1,1,null,0,0,0,0,0,0,0,0,0,0,0,1,1]
["403200","International",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0,0,0,0,0,0,0,0,0,0,0,1,1,null,0,0,0,0,0,0,0,0,0,0,0,1,1]
["403300","Generic",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["403400","ICTE",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["404000","Research Income (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,{"$f":"1-SUM(J17:T17)","v":8.3333370000000073E-2},{"$f":"SUM(J17:U17)","v":1},null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,{"$f":"1-SUM(X17:AH17)","v":8.3333370000000073E-2},{"$f":"SUM(X17:AI17)","v":1}]
["404100","ARC",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["404200","NHMRC",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["404300","Commonwealth Research - Other",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["404400","Queensland State Research",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["404500","Other Research Income",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["404600","Refund of Grant Income",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["410000","Investment, Scholarhips & Donations (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["410100","Allocation of Investment Returns",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["410200","Scholarships & Prizes",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["410300","Donations & Bequests",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,{"$f":"1-SUM(J27:T27)","v":8.3333370000000073E-2},1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,{"$f":"1-SUM(X27:AH27)","v":8.3333370000000073E-2},1]
["410400","Interest Income",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,{"$f":"1-SUM(J28:T28)","v":8.3333370000000073E-2},{"$f":"SUM(J28:U28)","v":1},null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,{"$f":"1-SUM(X28:AH28)","v":8.3333370000000073E-2},{"$f":"SUM(X28:AI28)","v":1}]
["412000","Commercial Services, Fees & Charges (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["412100","Professional Services",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["412500","Other Services",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["412700","Fees and Charges",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["412900","Gatton",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["415000","Other Income (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["415100","Other Income",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["415200","Other Projects",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["521100","UQ Shared Services",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0,0,0,0,0,0,0,0,0,0,0,1,1,null,0,0,0,0,0,0,0,0,0,0,0,1,1]
["521200","UQ Contributions",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0,0,0,0,0,0,0,0,0,0,0,1,1,null,0,0,0,0,0,0,0,0,0,0,0,1,1]
["521300","UQ Operating Transfers",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,{"$f":"1-SUM(J39:T39)","v":8.3333370000000073E-2},{"$f":"SUM(J39:U39)","v":1},null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,{"$f":"1-SUM(X39:AH39)","v":8.3333370000000073E-2},{"$f":"SUM(X39:AI39)","v":1}]
["521400","Project Transfers",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["591100","UQ Shared Services",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0,0,0,0,0,0,0,0,0,0,0,1,1,null,0,0,0,0,0,0,0,0,0,0,0,1,1]
["591200","UQ Contributions",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0,0,0,0,0,0,0,0,0,0,0,1,1,null,0,0,0,0,0,0,0,0,0,0,0,1,1]
["591300","UQ Operating Transfers",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["591400","Project Transfers",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["521500","Portfolio Shared Services",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["521600","Portfolio Strategic Services",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["521700","Porfolio Transfers",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["591500","Portfolio Shared Services",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["591600","Portfolio Strategic Services",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["591700","Porfolio Transfers",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,{"$f":"1-SUM(J50:T50)","v":8.3333370000000073E-2},{"$f":"SUM(J50:U50)","v":1},null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,{"$f":"1-SUM(X50:AH50)","v":8.3333370000000073E-2},{"$f":"SUM(X50:AI50)","v":1}]
["521800","Division Shared Services",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["521900","Division Strategic Services",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["522100","Division Transfers",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["522200","Division Project Margin Revenue",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["591800","Division Shared Services",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,{"$f":"1-SUM(J55:T55)","v":8.3333370000000073E-2},{"$f":"SUM(J55:U55)","v":1},null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,{"$f":"1-SUM(X55:AH55)","v":8.3333370000000073E-2},{"$f":"SUM(X55:AI55)","v":1}]
["591900","Division Strategic Services",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["592100","Division Transfers",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["592200","Division Project Margin Expense",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1,null,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333329999999997E-2,8.3333370000000073E-2,1]
["600000","Academic Salaries Non-Casual (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.43E-2,7.6600000000000001E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.43E-2,8.8099999999999998E-2,8.0500000000000002E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,{"$f":"1-SUM(J59:T59)","v":8.7999999999999967E-2},{"$f":"SUM(J59:U59)","v":1},null,8.43E-2,7.6600000000000001E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.43E-2,8.8099999999999998E-2,8.0500000000000002E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,{"$f":"1-SUM(X59:AH59)","v":8.7999999999999967E-2},{"$f":"SUM(X59:AI59)","v":1}]
["600100","Salaries - Academic",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.43E-2,7.6600000000000001E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.43E-2,8.8099999999999998E-2,8.0500000000000002E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.7999999999999967E-2,1,null,8.43E-2,7.6600000000000001E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.43E-2,8.8099999999999998E-2,8.0500000000000002E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.7999999999999967E-2,1]
["600300","Academic Salaries Casual (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,1.37E-2,3.1099999999999999E-2,9.3799999999999994E-2,0.106,0.14269999999999999,9.64E-2,3.2099999999999997E-2,9.1800000000000007E-2,0.1133,0.1532,8.14E-2,4.4500000000000095E-2,1,null,1.37E-2,3.1099999999999999E-2,9.3799999999999994E-2,0.106,0.14269999999999999,9.64E-2,3.2099999999999997E-2,9.1800000000000007E-2,0.1133,0.1532,8.14E-2,4.4500000000000095E-2,1]
["600301","Salaries - Academic Casual",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,1.37E-2,3.1099999999999999E-2,9.3799999999999994E-2,0.106,0.14269999999999999,9.64E-2,3.2099999999999997E-2,9.1800000000000007E-2,0.1133,0.1532,8.14E-2,4.4500000000000095E-2,1,null,1.37E-2,3.1099999999999999E-2,9.3799999999999994E-2,0.106,0.14269999999999999,9.64E-2,3.2099999999999997E-2,9.1800000000000007E-2,0.1133,0.1532,8.14E-2,4.4500000000000095E-2,1]
["601000","General Salaries Non-Casual (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.43E-2,7.6600000000000001E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.43E-2,8.8099999999999998E-2,8.0500000000000002E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.7999999999999967E-2,1,null,8.43E-2,7.6600000000000001E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.43E-2,8.8099999999999998E-2,8.0500000000000002E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.7999999999999967E-2,1]
["601100","Salaries - General",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.43E-2,7.6600000000000001E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.43E-2,8.8099999999999998E-2,8.0500000000000002E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.7999999999999967E-2,1,null,8.43E-2,7.6600000000000001E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.43E-2,8.8099999999999998E-2,8.0500000000000002E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.7999999999999967E-2,1]
["601300","General Salaries Casual (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,5.4899999999999997E-2,8.0199999999999994E-2,7.6799999999999993E-2,8.1799999999999998E-2,8.5000000000000006E-2,7.1400000000000005E-2,8.3799999999999999E-2,7.9699999999999993E-2,8.5000000000000006E-2,0.1142,7.7100000000000002E-2,0.11010000000000009,1,null,5.4899999999999997E-2,8.0199999999999994E-2,7.6799999999999993E-2,8.1799999999999998E-2,8.5000000000000006E-2,7.1400000000000005E-2,8.3799999999999999E-2,7.9699999999999993E-2,8.5000000000000006E-2,0.1142,7.7100000000000002E-2,0.11010000000000009,1]
["601301","Salaries - Professional Casual",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,5.4899999999999997E-2,8.0199999999999994E-2,7.6799999999999993E-2,8.1799999999999998E-2,8.5000000000000006E-2,7.1400000000000005E-2,8.3799999999999999E-2,7.9699999999999993E-2,8.5000000000000006E-2,0.1142,7.7100000000000002E-2,0.11010000000000009,1,null,5.4899999999999997E-2,8.0199999999999994E-2,7.6799999999999993E-2,8.1799999999999998E-2,8.5000000000000006E-2,7.1400000000000005E-2,8.3799999999999999E-2,7.9699999999999993E-2,8.5000000000000006E-2,0.1142,7.7100000000000002E-2,0.11010000000000009,1]
["650000","Other Employment Costs (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.43E-2,7.6600000000000001E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.43E-2,8.8099999999999998E-2,8.0500000000000002E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.7999999999999967E-2,1,null,8.43E-2,7.6600000000000001E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.43E-2,8.8099999999999998E-2,8.0500000000000002E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.7999999999999967E-2,1]
["650500","Appointment, Allowance & Other Expenses",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.43E-2,7.6600000000000001E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.43E-2,8.8099999999999998E-2,8.0500000000000002E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.7999999999999967E-2,1,null,8.43E-2,7.6600000000000001E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.43E-2,8.8099999999999998E-2,8.0500000000000002E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.7999999999999967E-2,1]
["650600","Contract Staff & Salary Reimbursements",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,8.43E-2,7.6600000000000001E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.43E-2,8.8099999999999998E-2,8.0500000000000002E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.7999999999999967E-2,1,null,8.43E-2,7.6600000000000001E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.43E-2,8.8099999999999998E-2,8.0500000000000002E-2,8.43E-2,8.43E-2,8.0500000000000002E-2,8.7999999999999967E-2,1]
["660000","Staff Development (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["660100","Staff Development",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["701000","General Operating Expenses (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["701100","Consumables",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["701200","Utilities ",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["701300","Motor Vehicle Expenses",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["703000","Consultant, Professional & Other Services (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["703100","Consultants",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["703200","Professional and Other Service Fees & Charges",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["704000","Equipment - Capitalised (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0,0,0.25,0,0,0.25,0,0,0.25,0,0,0.25,1,null,0,0,0.25,0,0,0.25,0,0,0.25,0,0,0.25,1]
["705100","Capitalised Equipment",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["705000","Equip't - Non Capitalised (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0,0,0.25,0,0,0.25,0,0,0.25,0,0,0.25,1,null,0,0,0.25,0,0,0.25,0,0,0.25,0,0,0.25,1]
["705300","Minor Equipment (incl. Lease/Rental)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0,0,0.25,0,0,0.25,0,0,0.25,0,0,0.25,1,null,0,0,0.25,0,0,0.25,0,0,0.25,0,0,0.25,1]
["705400","Minor Works & Facilities Maintenance",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0,0,0.25,0,0,0.25,0,0,0.25,0,0,0.25,1,null,0,0,0.25,0,0,0.25,0,0,0.25,0,0,0.25,1]
["707000","Travel (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.05,0.11,7.0000000000000007E-2,0.08,0.09,0.05,7.0000000000000007E-2,0.08,0.09,0.1,0.09,0.12000000000000011,1,null,0.05,0.11,7.0000000000000007E-2,0.08,0.09,0.05,7.0000000000000007E-2,0.08,0.09,0.1,0.09,0.12000000000000011,1]
["707100","Travel - Domestic",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.05,0.11,7.0000000000000007E-2,0.08,0.09,0.05,7.0000000000000007E-2,0.08,0.09,0.1,0.09,0.12000000000000011,1,null,0.05,0.11,7.0000000000000007E-2,0.08,0.09,0.05,7.0000000000000007E-2,0.08,0.09,0.1,0.09,0.12000000000000011,1]
["707200","Travel - International",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.05,0.11,7.0000000000000007E-2,0.08,0.09,0.05,7.0000000000000007E-2,0.08,0.09,0.1,0.09,0.12000000000000011,1,null,0.05,0.11,7.0000000000000007E-2,0.08,0.09,0.05,7.0000000000000007E-2,0.08,0.09,0.1,0.09,0.12000000000000011,1]
["717000","Hospitality (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["717100","Hospitality (Catering, Food & Beverages) Events & Staff -related Gifts",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["726000","Scholarships (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["726200","Scholarship Stipends",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["726300","Tuition Fee Scholarships & Waivers",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["726400","Other Student Support (incl. Travel)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["727000","Collaborative Projects (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0,0,0.25,0,0,0.25,0,0,0.25,0,0,0.25,1,null,0,0,0.25,0,0,0.25,0,0,0.25,0,0,0.25,1]
["727100","Collaborative Project Payments",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0,0,0.25,0,0,0.25,0,0,0.25,0,0,0.25,1,null,0,0,0.25,0,0,0.25,0,0,0.25,0,0,0.25,1]
["728000","Other Expenses (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["728100","Marketing & Advertising",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["728200","Other Expenses",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["728300","Project Close Adjustment",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["728400","Interest Expenses",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"1-SUM(J99:T99)","v":9.0000000000000191E-2},{"$f":"SUM(J99:U99)","v":1},null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"1-SUM(X99:AH99)","v":9.0000000000000191E-2},{"$f":"SUM(X99:AI99)","v":1}]
["729000","Unidentified Project Expenses (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"1-SUM(J100:T100)","v":9.0000000000000191E-2},{"$f":"SUM(J100:U100)","v":1},null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"1-SUM(X100:AH100)","v":9.0000000000000191E-2},{"$f":"SUM(X100:AI100)","v":1}]
["729100","Unidentified Project Expenses",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["804000","Recovery of Indirect Costs (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["804100","Research",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["804200","Consultancy",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["804300","Project Recoveries",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["850000","Depn Amortisation & Impairment (Generic)",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["850100","Depreciation",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["850500","Amortisation",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["850600","Impairment Losses",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]
["850700","Assets Disposed",null,1,1.0404,1.08243,1.12616,1.1716599999999999,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1,null,0.04,0.06,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,9.0000000000000191E-2,1]

{"sheet":"Mapping","index":22,"n_rows":19,"n_cols":1,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Tablist"]
["Actuals"]
["Analysis"]
["Audit"]
["ChartofAccounts"]
["Conversion"]
["Edit"]
["Forecast"]
["Journal"]
["Phasing"]
["Register"]
["Report"]
["Settings"]
["Staff"]
["Tables"]
["Templates"]
["Transfers"]
["UniFi"]
["Plan"]

{"sheet":"Journal","index":23,"n_rows":1,"n_cols":13,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Opal Unit","Site","Fund","Function","Account","PC Bus Unit","Project","Proj Fund","An Type","Opal Un Affil","Base Amount","Journal Line Description","FFT"]

{"sheet":"Settings","index":24,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":false,"merged":[[13,1,13,2],[8,1,8,2],[9,1,9,2],[3,1,3,2],[4,1,4,3],[12,1,12,2],[11,1,11,2]]}
[{"$f":"Workbook_Unit","v":"Unit Name"}]
["SETTINGS"]
[]
["Workbook_Version","2024B"]
["Workbook_Unit","Unit Name"]
["Current_Year",2024]
["Last_Actuals_Period",0]
["Increment_Months",12]
["Last Update - UniFi","2024-01-01"]
["Last Update - Aurion","2024-01-01"]
["Last_Submission_Period","OB"]
["Export Ledger","FORECAST"]
["PBI Scenario",{"$f":"IFERROR(VLOOKUP($B$14,Lookup_Scenario,2,0),\"\")","v":"F_Q4_2024"}]
["Export Scenario","CUR"]
[]
["WORKSHEET LINKS","Code","Tab","Pd Row","Base CS","CS L6","Y1 Total","Y2Total","Y3Total","Y4Total","Y5Total","Y1 PD01","Y2PD01"]
[]
["Staff Plan and Salary Journals","S","Staff",4,16,31,47,61,63,65,67,35,49]
["Internal UQ Funding Transfers","T","Transfers",4,4,8,33,47,49,51,53,21,35]
["Projects Funding ","W","Transfers",4,4,8,33,47,49,51,53,21,35]
["Projects Funding ","R","Transfers",4,4,8,33,47,49,51,53,21,35]
["{Insert New Above This Line}"]

{"sheet":"Audit","index":25,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["AUDIT REPORT [01/01/2023]"]

{"sheet":"Conversion","index":26,"n_rows":58,"n_cols":4,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
["Record_Type_Old","Old_Description","Record_Type_New","New_Description"]
["ADPN","Adoption Leave Full Pay up to 26 weeks","PARE","Parental"]
["ADPN3Q","Adoption Lve with 75% pay up to 39 weeks","PARE","Parental"]
["ADPNH","Adoption Leave Half Pay up to 52 weeks","PARE","Parental"]
["ADWOP1","Adoption Leave No Pay up to 26 wks","PARE","Parental"]
["ADWOP3","Adoption Leave No Pay for Wks 39-52","PARE","Parental"]
["AFCA","Armed Forces (Camp)","LWOP","Leave Without Pay"]
["AFCO","Armed Forces (Course)","LWOP","Leave Without Pay"]
["AWOL","Absent without Leave","LWOP","Leave Without Pay"]
["BUDGET","Budget Entry","BUDGET","Budget Entry"]
["CURRENT","Current Appointment","CURRENT","Current Appointment"]
["FUTURE","Future Appointment","FUTURE","Future Appointment"]
["HISTORY","Appointment History","HISTORY","Appointment History"]
["JOURNAL","Salary Journal Pending","JOURNAL","Salary Journal Pending"]
["LSL","Long Service Leave (Generic)","LSLV","Long Service"]
["LSL01","Long Service Leave","LSLV","Long Service"]
["LSL02","Long Service Lve - Family","LSLV","Long Service"]
["LSL03","Long Service Leave Half Pay up to 3 Mths","LSLV","Long Service"]
["LSL04","Long Service Leave Half Pay over 3 Mths","LSLV","Long Service"]
["LSL98","LSL - Paid Pre-Aurion","LSLV","Long Service"]
["LSLX","Long Service Leave Excess","LSLXS","Long Service Excess"]
["LWOP","Leave without Pay (Generic)","LWOP","Leave Without Pay"]
["LWOP01","Leave without Pay","LWOP","Leave Without Pay"]
["LWOP01","Leave without Pay < 3 mths","LWOP","Leave Without Pay"]
["LWOP02","Leave without Pay > 3 mths","LWOP","Leave Without Pay"]
["LWOP03","Increment Only Service - Unpaid Leave","LWOP","Leave Without Pay"]
["LWOP03","LWOP - Dental Academic Only","LWOP","Leave Without Pay"]
["LWOP97","Leave without Pay - Pre 30/7/1999","LWOP","Leave Without Pay"]
["MLHP","Maternity Leave Half Pay up to 52 weeks","PARE","Parental"]
["MLTSRV","Defence Forces Leave","LWOP","Leave Without Pay"]
["MLWOP","Maternity Leave No Pay (Generic)","PARE","Parental"]
["MLWP","Maternity Leave Full Pay up to 26 weeks","PARE","Parental"]
["MLWP3Q","Maternity Lve with 75% pay up to 39 wks","PARE","Parental"]
["MLWP98","Maternity Lve - Paid Pre-Aurion","PARE","Parental"]
["MWOP01","Maternity Leave No Pay up to 26 wks","PARE","Parental"]
["MWOP02","Maternity Leave No Pay 26-40 wks","PARE","Parental"]
["MWOP02","Maternity Leave No Pay 26-52 wks","PARE","Parental"]
["MWOP03","Maternity Leave No Pay for Wks 39-52","PARE","Parental"]
["MWOP04","Maternity Leave No Pay Additnl Wk 53-104","PARE","Parental"]
["NONSER","Break-in-Service/Non Service Time","NONSER","Non Service"]
["PL3QX","Partner Lve with 75% pay up to 39 weeks","PARE","Parental"]
["PLHPX","Partner Leave Half Pay up to 52 weeks","PARE","Parental"]
["PLWP","Partner Leave Full Pay up to 10 days","PARE","Parental"]
["PLWPX","Partner Leave Full Pay up to 26 weeks","PARE","Parental"]
["PWOP01","Partner Leave No Pay < 26 wks","PARE","Parental"]
["PWOP02","Partner Leave No Pay 26-51 wks","PARE","Parental"]
["PWOP03","Partner Leave No Pay up to 26 weeks","PARE","Parental"]
["PWOP03","Partner Leave No Pay up to 26 wks","PARE","Parental"]
["PWOP04","Partner Leave No Pay for Wks 39-52","PARE","Parental"]
["RECL","Recreation Leave Liability","FUTURE","Future Appointment"]
["SECOND","Secondment to External Organisation","LWOP","Leave Without Pay"]
["SLWOP","Sick Leave No Pay","LWOP","Leave Without Pay"]
["SLWOP1","Sick Leave No Pay up to 3 months","LWOP","Leave Without Pay"]
["SLWOP2","Sick Leave No Pay > 3 months","LWOP","Leave Without Pay"]
["SPLWOP","Special Unpaid Leave to count as service","LWOP","Leave Without Pay"]
["STRIKE","Absent to undertake Strike Action","LWOP","Leave Without Pay"]
["SUBS","Substantive","SUBSTANTIVE","Substantive"]
["TUTAUP","Trade Union Training Authority Unpaid","LWOP","Leave Without Pay"]

{"sheet":"PreExport","index":27,"n_rows":1,"n_cols":29,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Index CS Level 6","Changes",{"$f":"TEXT(Current_Year,\"0000-\")&\"01\"","v":"2024-01"},{"$f":"TEXT(Current_Year,\"0000-\")&\"02\"","v":"2024-02"},{"$f":"TEXT(Current_Year,\"0000-\")&\"03\"","v":"2024-03"},{"$f":"TEXT(Current_Year,\"0000-\")&\"04\"","v":"2024-04"},{"$f":"TEXT(Current_Year,\"0000-\")&\"05\"","v":"2024-05"},{"$f":"TEXT(Current_Year,\"0000-\")&\"06\"","v":"2024-06"},{"$f":"TEXT(Current_Year,\"0000-\")&\"07\"","v":"2024-07"},{"$f":"TEXT(Current_Year,\"0000-\")&\"08\"","v":"2024-08"},{"$f":"TEXT(Current_Year,\"0000-\")&\"09\"","v":"2024-09"},{"$f":"TEXT(Current_Year,\"0000-\")&\"10\"","v":"2024-10"},{"$f":"TEXT(Current_Year,\"0000-\")&\"11\"","v":"2024-11"},{"$f":"TEXT(Current_Year,\"0000-\")&\"12\"","v":"2024-12"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"01\"","v":"2025-01"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"02\"","v":"2025-02"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"03\"","v":"2025-03"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"04\"","v":"2025-04"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"05\"","v":"2025-05"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"06\"","v":"2025-06"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"07\"","v":"2025-07"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"08\"","v":"2025-08"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"09\"","v":"2025-09"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"10\"","v":"2025-10"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"11\"","v":"2025-11"},{"$f":"TEXT(Current_Year+1,\"0000-\")&\"12\"","v":"2025-12"},{"$f":"TEXT(Current_Year+2,\"0000\")","v":"2026"},{"$f":"TEXT(Current_Year+3,\"0000\")","v":"2027"},{"$f":"TEXT(Current_Year+4,\"0000\")","v":"2028"}]

{"sheet":"ExportList","index":28,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"ExportJnl","index":29,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"ReleaseNotes","index":30,"n_rows":95,"n_cols":19,"rows_kept":95,"cut":false,"hidden":false,"merged":[[119,0,123,5],[83,0,86,5],[41,0,43,5],[44,0,46,5],[21,0,23,5],[24,0,26,5],[3,0,4,5],[47,0,49,5],[80,12,82,12],[1,10,1,17],[2,10,2,17],[71,10,72,18],[80,11,82,11],[74,10,76,18],[67,10,70,18]]}
["CHANGES IN THIS VERSION",{"$f":"\"v. \"&Workbook_Version","v":"v. 2024B"}]
[null,null,null,null,null,null,null,null,null,null,"ON-COSTS FOR STAFF APPOINTMENTS*"]
[null,null,null,null,null,null,null,null,null,null,"EFFECTIVE FROM JULY 2023"]
["1.  New Budget Sub Group added:  270 - Budget Sub Group - University Overheads (Summary)"]
[null,null,null,null,null,null,null,null,null,null,"STAFF ON-COSTS AS % OF SALARY"]
[]
[null,null,null,null,null,null,null,null,null,1,"Work Cover - Self Insured",null,null,null,2E-3]
[]
[null,null,null,null,null,null,null,null,null,2,"Payroll Tax"]
[null,null,null,null,null,null,null,null,null,null,"Queensland",null,null,null,5.7000000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"New South Wales",null,null,null,5.45E-2]
[null,null,null,null,null,null,null,null,null,null,"Australian Capital Territory",null,null,null,6.8500000000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Victoria",null,null,null,6.8500000000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Tasmania",null,null,null,6.0999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,"South Australia",null,null,null,4.9500000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Western Australia",null,null,null,5.5E-2]
[null,null,null,null,null,null,null,null,null,null,"Northern Territory",null,null,null,5.5E-2]
[]
[null,null,null,null,null,null,null,null,null,null,"Payroll Tax is also paid on employer superannuation contributions"]
[null,null,null,null,null,null,null,null,null,null,"Super Guarantee (SG) rate Only"]
[null,null,null,null,null,null,null,null,null,null,"UniSuper (SSAU) - Full (14%) + AWARD (3%)"]
[]
[null,null,null,null,null,null,null,null,null,null,"Please note that the payroll tax  on employer superannuation contributions"]
[null,null,null,null,null,null,null,null,null,null,"is in addition to the payroll tax calculated on the salary component"]
["2.  Conjoint appointments on the Staff Plan are link to the following Level 6 accounts:",null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,3,"EMPLOYER SUPERANNUATION AS A % OF SALARY"]
[null,null,null,null,null,null,null,null,null,null,"(See above)"]
[null,null,null,null,null,null,null,null,null,null,"Super Guarantee Contribution (SG/ SGC) rate Only",null,null,null,0.11,"Effective from 1st July 2023"]
[null,null,null,null,null,null,null,null,null,null,"UniSuper (SSAU)",null,null,null,0.17,"Note 1"]
[null,null,null,null,null,null,null,null,null,null,"QSuper",null,null,null,0.17,"Note 2"]
[]
[null,null,null,null,null,null,null,null,null,4,"PARENTAL LEAVE",null,null,null,1.0699999999999999E-2]
[]
[null,null,null,null,null,null,null,null,null,5,"RECREATION LEAVE3",null,null,null,1.4999999999999999E-2]
[]
[null,null,null,null,null,null,null,null,null,6,"LONG SERVICE LEAVE4",null,null,null,2.4400000000000002E-2]
[]
[null,null,null,null,null,null,null,null,null,7,"TOTAL ON-COSTS  FOR STAFF (Non Casual) AS A % OF SALARY COMPONENT"]
[null,null,null,null,null,null,null,null,null,null,"This example is for staff with 17% employer superannuation contribution"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"QLD","NSW","VIC","TAS","SA","WA","NT","ACT"]
[null,null,null,null,null,null,null,null,null,null,"Effective"]
[null,null,null,null,null,null,null,null,null,null,"Payroll Tax",5.7000000000000002E-2,5.45E-2,6.8500000000000005E-2,6.0999999999999999E-2,4.9500000000000002E-2,5.5E-2,5.5E-2,6.8500000000000005E-2]
[null,null,null,null,null,null,null,null,null,null,"Work Cover",2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3]
[null,null,null,null,null,null,null,null,null,null,"UQ Super rate 17%",0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17]
[null,null,null,null,null,null,null,null,null,null,"Payroll Tax on 17% super",9.6900000000000007E-3,9.2650000000000007E-3,1.1645000000000003E-2,1.0370000000000001E-2,8.4150000000000006E-3,9.3500000000000007E-3,9.3500000000000007E-3,1.1645000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,"Long Service Leave",2.4400000000000002E-2,2.4400000000000002E-2,2.4400000000000002E-2,2.4400000000000002E-2,2.4400000000000002E-2,2.4400000000000002E-2,2.4400000000000002E-2,2.4400000000000002E-2]
["3.  Salary Calculation in the Staff Plan are based on the following budget increments. ",null,null,null,null,null,null,null,null,null,"Recreation Leave",1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Parental Leave",1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2,1.0699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TOTAL %",0.28878999999999999,0.28586499999999998,0.30224499999999999,0.29347000000000001,0.28001500000000001,0.28644999999999998,0.28644999999999998,0.30224499999999999]
[]
[null,"Year","Start Date","Percentage  ",null,null,null,null,null,8,"TOTAL  ON-COSTS FOR CASUAL STAFF AS A % OF SALARY COMPONENT"]
[null,"Year 2024","2024-02-01",0.02,null,null,null,null,null,null,"ACADEMIC Casual Hourly Rate  = Hourly Rate plus 25% "]
[null,"Year 2024","2024-08-01",0.02,null,null,null,null,null,null,"Effective","QLD","NSW","VIC","TAS","SA","WA","NT","ACT"]
[null,"Year 2025","2025-02-01",0.02,null,null,null,null,null,null,"Payroll Tax",5.7000000000000002E-2,5.45E-2,6.8500000000000005E-2,6.0999999999999999E-2,4.9500000000000002E-2,5.5E-2,5.5E-2,6.8500000000000005E-2]
[null,"Year 2025","2025-08-01",0.02,null,null,null,null,null,null,"Work Cover",2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3]
[null,"Year 2026","2026-02-01",0.02,null,null,null,null,null,null,"Superannuation - SG rate",0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11]
[null,"Year 2026","2026-08-01",0.02,null,null,null,null,null,null,"Payroll Tax on SG rate",6.2700000000000004E-3,5.9950000000000003E-3,7.5350000000000009E-3,6.7099999999999998E-3,5.4450000000000002E-3,6.0499999999999998E-3,6.0499999999999998E-3,7.5350000000000009E-3]
[null,"Year 2027","2027-02-01",0.02,null,null,null,null,null,null,"Long Service Leave"]
[null,"Year 2027","2027-08-01",0.02,null,null,null,null,null,null,"Recreation Leave"]
[null,"Year 2028","2028-02-01",0.02,null,null,null,null,null,null,"Parental Leave"]
[null,"Year 2028","2028-08-01",0.02,null,null,null,null,null,null,"TOTAL %",0.17527000000000001,0.17249500000000001,0.18803500000000001,0.17970999999999998,0.16694500000000001,0.17305000000000001,0.17305000000000001,0.18803500000000001]
[]
[null,null,null,null,null,null,null,null,null,null,"Note:"]
[null,null,null,null,null,null,null,null,null,null,"*For Budgeting purposes."]
[null,null,null,null,null,null,null,null,null,null,"Note 1: UniSuper (SSAU) - FULL (14%) + AWARD (3%). UQ's contribution in the Fund is allocated: Full (14%) + Award (3%)"]
[null,null,null,null,null,null,null,null,null,null,"Note 2: QSuper - Full (9.75%) + Award (3%). UQ's contribution in the Fund is allocated: Full (9.75%) + Award (3%)"]
[null,null,null,null,null,null,null,null,null,null,"As per Sec 32.6, UQ EBA (2018-2022), \"From the first pay period on or after 1 January 2021, all Continuing and Fixed-term staff will be eligible for UniSuper membership and entitlements, and will receive 17% employer superannuation contributions.\" Exemptions are as per Sec 32.7. These funds are: a. Q Super Defined Benefit Plan; b. Established member Q Super Accumulation Plan; c. Q Super State Plan, and applies to all eligible staff members who are pre-existing members of one of the above scheme."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"For budgeting/ forecasting purposes, UQ applies Section 32.6 of the EBA for all new Continuing and Fixed-term appointments (i.e. 17%) and as per Sec 32.5 staff not eligible for the 17% superannuation contribution, UQ will contribute the super guarantee rate (e.g. Casuals)."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"For eligible current staff who are pre-existing members of the schemes noted in Sec 32.7, UQ will maintain the Funds \"mandated\" employer contributions. These funds and the contribution rates are: a. QSuper Defined Benefit Plan (QDB: 17% for non-casuals only); b. Established member QSuper Accumulation Plan (QAP: 17% for non-casuals only); c. QSuper State Plan (11% for non-casuals only). "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Below are examples of \"Total On-Costs\" for Staff that Sec 32.7 caters for."]
[]
[null,null,null,null,null,null,null,null,null,null," TOTAL ON-COSTS  FOR STAFF (Non Casual) AS A % OF SALARY COMPONENT"]
[null,null,null,null,null,null,null,null,null,null,null,"This example is for staff in QLD with QDP/ QAP only employer superannuation contribution","This example is for staff in QLD with SGC only employer superannuation contribution"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Effective","QLD","QLD"]
[null,null,null,null,null,null,null,null,null,null,"Payroll Tax",5.7000000000000002E-2,5.7000000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Work Cover",2E-3,2E-3]
[null,null,null,null,null,null,null,null,null,null,"Superannuation - SG rate",0.17,0.11]
[null,null,null,null,null,null,null,null,null,null,"Payroll Tax on SG rate",9.6900000000000007E-3,6.2700000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,"Long Service Leave",2.4400000000000002E-2,2.4400000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Recreation Leave",1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Parental Leave",1.0699999999999999E-2,1.0699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,"TOTAL %",0.28878999999999999,0.22537000000000001]
[]
[null,null,null,null,null,null,null,null,null,null,"Note 3: For budgeting/ forecasting purposes we include the recreation leave rate. It is only actually incurred/ charged when the leave is taken/ converted/ paid-out."]
[null,null,null,null,null,null,null,null,null,null,"Note 4: There is no LSL on-cost charge for casual staff. Should a casual qualify and be paid for LSL the provision for LSL bucket would absorb the cost."]